25 XP 0   0   10  
0coffee
Main menu
3rd party ad coffee SUPPORTERis ad-free.

Aon PLC
Buy, Hold or Sell?

Let's analyze Aon together

I guess you are interested in Aon PLC. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Aon PLC. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Aon PLC

I send you an email if I find something interesting about Aon PLC.

1. Quick Overview

1.1. Quick analysis of Aon (30 sec.)










1.2. What can you expect buying and holding a share of Aon? (30 sec.)

How much money do you get?

How much money do you get?
$2.49
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$30.00
Expected worth in 1 year
$62.26
How sure are you?
55.0%

+ What do you gain per year?

Total Gains per Share
$34.74
Return On Investment
9.4%

For what price can you sell your share?

Current Price per Share
$367.90
Expected price per share
$355.48 - $395.33
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Aon (5 min.)




Live pricePrice per Share (EOD)
$367.90
Intrinsic Value Per Share
$103.94 - $391.97
Total Value Per Share
$133.94 - $421.97

2.2. Growth of Aon (5 min.)




Is Aon growing?

Current yearPrevious yearGrowGrow %
How rich?$6.5b-$173.7m$3.1b105.8%

How much money is Aon making?

Current yearPrevious yearGrowGrow %
Making money$609m$680.7m-$71.7m-11.8%
Net Profit Margin15.9%20.3%--

How much money comes from the company's main activities?

2.3. Financial Health of Aon (5 min.)




2.4. Comparing to competitors in the Insurance Brokers industry (5 min.)




  Industry Rankings (Insurance Brokers)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Aon?

Welcome investor! Aon's management wants to use your money to grow the business. In return you get a share of Aon.

First you should know what it really means to hold a share of Aon. And how you can make/lose money.

Speculation

The Price per Share of Aon is $367.90. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of Aon.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Aon, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $30.00. Based on the TTM, the Book Value Change Per Share is $8.06 per quarter. Based on the YOY, the Book Value Change Per Share is $0.21 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.62 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Aon.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps1.570.4%2.810.8%3.150.9%2.420.7%1.850.5%
Usd Book Value Change Per Share1.530.4%8.062.2%0.210.1%0.760.2%0.140.0%
Usd Dividend Per Share0.670.2%0.620.2%0.560.2%0.530.1%0.430.1%
Usd Total Gains Per Share2.200.6%8.682.4%0.770.2%1.280.3%0.570.2%
Usd Price Per Share345.99-316.08-321.21-272.55-200.65-
Price to Earnings Ratio55.08-33.45-28.18-26.04-18.78-
Price-to-Total Gains Ratio157.02--54.99-121.40-203.62--464.05-
Price to Book Ratio11.53--660.14-335.22--54.14--23.73-
Price-to-Total Gains Ratio157.02--54.99-121.40-203.62--464.05-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share367.9
Number of shares2
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.620.53
Usd Book Value Change Per Share8.060.76
Usd Total Gains Per Share8.681.28
Gains per Quarter (2 shares)17.372.56
Gains per Year (2 shares)69.4710.25
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
156559460
21012912881210
315194197131820
420258266172430
525323335213040
630387404253650
735452473294260
840516542344870
945581611385480
1050645680426090

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%38.02.00.095.0%136.03.00.097.8%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%11.09.00.055.0%18.022.00.045.0%85.053.01.061.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%139.00.00.0100.0%
Total Gains per Share3.01.00.075.0%7.05.00.058.3%13.07.00.065.0%22.018.00.055.0%100.039.00.071.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Aon PLC compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--1.5308.063-81%0.213+620%0.756+103%0.136+1024%
Book Value Per Share--30.00513.730+119%-0.803+103%9.405+219%14.685+104%
Current Ratio--1.0701.118-4%1.040+3%1.0710%1.078-1%
Debt To Asset Ratio--0.8690.943-8%1.005-14%0.940-8%0.874-1%
Debt To Equity Ratio--6.9403.667+89%138.027-95%36.972-81%20.678-66%
Dividend Per Share--0.6730.621+8%0.557+21%0.525+28%0.434+55%
Enterprise Value--33531216000.00030013152280.000+12%36406092525.000-8%28918608210.600+16%20635948505.300+62%
Eps--1.5712.812-44%3.148-50%2.418-35%1.850-15%
Ev To Ebitda Ratio--9.1626.705+37%9.856-7%6.713+36%6.339+45%
Ev To Sales Ratio--2.2531.998+13%2.806-20%2.287-2%1.723+31%
Free Cash Flow Per Share--4.3543.323+31%3.402+28%2.970+47%2.194+98%
Free Cash Flow To Equity Per Share--1.1543.217-64%0.336+243%1.271-9%0.452+155%
Gross Profit Margin--0.7610.901-16%1.000-24%0.980-22%0.990-23%
Intrinsic Value_10Y_max--391.968--------
Intrinsic Value_10Y_min--103.939--------
Intrinsic Value_1Y_max--17.237--------
Intrinsic Value_1Y_min--9.113--------
Intrinsic Value_3Y_max--68.587--------
Intrinsic Value_3Y_min--28.672--------
Intrinsic Value_5Y_max--140.190--------
Intrinsic Value_5Y_min--49.494--------
Market Cap79564261400.000+5%75564216000.00068541402280.000+10%69467342525.000+9%60329408176.000+25%46880823488.000+61%
Net Profit Margin--0.0920.159-42%0.203-55%0.160-42%0.140-34%
Operating Margin--0.1870.272-31%0.296-37%0.247-24%0.195-4%
Operating Ratio--0.8330.623+34%0.699+19%0.734+13%0.793+5%
Pb Ratio12.261+6%11.531-660.140+5825%335.221-97%-54.144+570%-23.730+306%
Pe Ratio58.564+6%55.07633.452+65%28.176+95%26.042+111%18.782+193%
Price Per Share367.900+6%345.990316.078+9%321.213+8%272.552+27%200.646+72%
Price To Free Cash Flow Ratio21.122+6%19.86434.121-42%27.773-28%17.974+11%37.444-47%
Price To Total Gains Ratio166.965+6%157.021-54.985+135%121.402+29%203.620-23%-464.047+396%
Quick Ratio--0.6890.595+16%0.229+201%0.342+102%0.331+108%
Return On Assets--0.0070.014-53%0.020-66%0.015-56%0.014-50%
Return On Equity--0.0550.036+52%2.154-97%0.588-91%0.326-83%
Total Gains Per Share--2.2038.684-75%0.770+186%1.281+72%0.571+286%
Usd Book Value--6553000000.0002985250000.000+120%-173750000.000+103%2132350000.000+207%3709100000.000+77%
Usd Book Value Change Per Share--1.5308.063-81%0.213+620%0.756+103%0.136+1024%
Usd Book Value Per Share--30.00513.730+119%-0.803+103%9.405+219%14.685+104%
Usd Dividend Per Share--0.6730.621+8%0.557+21%0.525+28%0.434+55%
Usd Enterprise Value--33531216000.00030013152280.000+12%36406092525.000-8%28918608210.600+16%20635948505.300+62%
Usd Eps--1.5712.812-44%3.148-50%2.418-35%1.850-15%
Usd Free Cash Flow--951000000.000721000000.000+32%735750000.000+29%658950000.000+44%516925000.000+84%
Usd Free Cash Flow Per Share--4.3543.323+31%3.402+28%2.970+47%2.194+98%
Usd Free Cash Flow To Equity Per Share--1.1543.217-64%0.336+243%1.271-9%0.452+155%
Usd Market Cap79564261400.000+5%75564216000.00068541402280.000+10%69467342525.000+9%60329408176.000+25%46880823488.000+61%
Usd Price Per Share367.900+6%345.990316.078+9%321.213+8%272.552+27%200.646+72%
Usd Profit--343000000.000609000000.000-44%680750000.000-50%534450000.000-36%436175000.000-21%
Usd Revenue--3721000000.0003750750000.000-1%3282750000.000+13%3181350000.000+17%2978275000.000+25%
Usd Total Gains Per Share--2.2038.684-75%0.770+186%1.281+72%0.571+286%
 EOD+4 -4MRQTTM+20 -20YOY+25 -155Y+22 -1810Y+27 -13

3.3 Fundamental Score

Let's check the fundamental score of Aon PLC based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1558.564
Price to Book Ratio (EOD)Between0-112.261
Net Profit Margin (MRQ)Greater than00.092
Operating Margin (MRQ)Greater than00.187
Quick Ratio (MRQ)Greater than10.689
Current Ratio (MRQ)Greater than11.070
Debt to Asset Ratio (MRQ)Less than10.869
Debt to Equity Ratio (MRQ)Less than16.940
Return on Equity (MRQ)Greater than0.150.055
Return on Assets (MRQ)Greater than0.050.007
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Aon PLC based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5037.585
Ma 20Greater thanMa 50383.194
Ma 50Greater thanMa 100369.735
Ma 100Greater thanMa 200352.224
OpenGreater thanClose374.850
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Aon PLC

Aon plc, a professional services firm, provides a range of risk and human capital solutions worldwide. It offers commercial risk solutions, including retail brokerage, specialty solutions, global risk consulting and captives management, and affinity programs; and health solutions, such as health and benefits brokerages, and health care exchanges. The company also provides treaty and facultative reinsurance, as well as insurance-linked securities, capital raising, strategic advice, restructuring, and mergers and acquisitions services; and corporate finance advisory services. In addition, it offers strategic design consulting services on their retirement programs, actuarial services, and risk management services; and advice services on developing and maintaining investment programs across various plan types, including defined benefit plans, defined contribution plans, endowments, and foundations for public and private companies, and other institutions. Aon plc was founded in 1919 and is headquartered in Dublin, Ireland.

Fundamental data was last updated by Penke on 2024-12-07 15:02:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is fair priced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Aon earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Aon to the Insurance Brokers industry mean.
  • A Net Profit Margin of 9.2% means that $0.09 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Aon PLC:

  • The MRQ is 9.2%. The company is making a profit. +1
  • The TTM is 15.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ9.2%TTM15.9%-6.7%
TTM15.9%YOY20.3%-4.4%
TTM15.9%5Y16.0%-0.1%
5Y16.0%10Y14.0%+2.0%
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ9.2%9.3%-0.1%
TTM15.9%6.6%+9.3%
YOY20.3%8.9%+11.4%
5Y16.0%6.5%+9.5%
10Y14.0%7.9%+6.1%
4.3.1.2. Return on Assets

Shows how efficient Aon is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Aon to the Insurance Brokers industry mean.
  • 0.7% Return on Assets means that Aon generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Aon PLC:

  • The MRQ is 0.7%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 1.4%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ0.7%TTM1.4%-0.8%
TTM1.4%YOY2.0%-0.6%
TTM1.4%5Y1.5%-0.1%
5Y1.5%10Y1.4%+0.2%
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7%1.1%-0.4%
TTM1.4%1.2%+0.2%
YOY2.0%1.3%+0.7%
5Y1.5%0.7%+0.8%
10Y1.4%1.4%0.0%
4.3.1.3. Return on Equity

Shows how efficient Aon is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Aon to the Insurance Brokers industry mean.
  • 5.5% Return on Equity means Aon generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Aon PLC:

  • The MRQ is 5.5%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 3.6%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ5.5%TTM3.6%+1.9%
TTM3.6%YOY215.4%-211.8%
TTM3.6%5Y58.8%-55.2%
5Y58.8%10Y32.6%+26.2%
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ5.5%5.5%0.0%
TTM3.6%4.4%-0.8%
YOY215.4%3.1%+212.3%
5Y58.8%3.1%+55.7%
10Y32.6%3.8%+28.8%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Aon PLC.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Aon is operating .

  • Measures how much profit Aon makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare Aon to the Insurance Brokers industry mean.
  • An Operating Margin of 18.7% means the company generated $0.19  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Aon PLC:

  • The MRQ is 18.7%. The company is operating efficient. +1
  • The TTM is 27.2%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ18.7%TTM27.2%-8.5%
TTM27.2%YOY29.6%-2.4%
TTM27.2%5Y24.7%+2.5%
5Y24.7%10Y19.5%+5.2%
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ18.7%9.4%+9.3%
TTM27.2%8.6%+18.6%
YOY29.6%10.9%+18.7%
5Y24.7%9.6%+15.1%
10Y19.5%10.8%+8.7%
4.3.2.2. Operating Ratio

Measures how efficient Aon is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance Brokers industry mean).
  • An Operation Ratio of 0.83 means that the operating costs are $0.83 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Aon PLC:

  • The MRQ is 0.833. The company is less efficient in keeping operating costs low.
  • The TTM is 0.623. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.833TTM0.623+0.210
TTM0.623YOY0.699-0.076
TTM0.6235Y0.734-0.112
5Y0.73410Y0.793-0.058
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8330.954-0.121
TTM0.6230.959-0.336
YOY0.6990.966-0.267
5Y0.7340.951-0.217
10Y0.7930.982-0.189
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Aon PLC.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Aon is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Insurance Brokers industry mean).
  • A Current Ratio of 1.07 means the company has $1.07 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Aon PLC:

  • The MRQ is 1.070. The company is just able to pay all its short-term debts.
  • The TTM is 1.118. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.070TTM1.118-0.047
TTM1.118YOY1.040+0.078
TTM1.1185Y1.071+0.047
5Y1.07110Y1.078-0.007
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0701.472-0.402
TTM1.1181.472-0.354
YOY1.0401.347-0.307
5Y1.0711.412-0.341
10Y1.0781.499-0.421
4.4.3.2. Quick Ratio

Measures if Aon is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Aon to the Insurance Brokers industry mean.
  • A Quick Ratio of 0.69 means the company can pay off $0.69 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Aon PLC:

  • The MRQ is 0.689. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.595. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.689TTM0.595+0.095
TTM0.595YOY0.229+0.365
TTM0.5955Y0.342+0.253
5Y0.34210Y0.331+0.011
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6891.125-0.436
TTM0.5951.109-0.514
YOY0.2291.169-0.940
5Y0.3421.149-0.807
10Y0.3311.262-0.931
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Aon PLC.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Aon assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Aon to Insurance Brokers industry mean.
  • A Debt to Asset Ratio of 0.87 means that Aon assets are financed with 86.9% credit (debt) and the remaining percentage (100% - 86.9%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Aon PLC:

  • The MRQ is 0.869. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.943. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.869TTM0.943-0.074
TTM0.943YOY1.005-0.063
TTM0.9435Y0.940+0.002
5Y0.94010Y0.874+0.067
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8690.616+0.253
TTM0.9430.616+0.327
YOY1.0050.649+0.356
5Y0.9400.607+0.333
10Y0.8740.582+0.292
4.5.4.2. Debt to Equity Ratio

Measures if Aon is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Aon to the Insurance Brokers industry mean.
  • A Debt to Equity ratio of 694.0% means that company has $6.94 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Aon PLC:

  • The MRQ is 6.940. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.667. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ6.940TTM3.667+3.272
TTM3.667YOY138.027-134.360
TTM3.6675Y36.972-33.304
5Y36.97210Y20.678+16.293
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ6.9401.564+5.376
TTM3.6671.564+2.103
YOY138.0271.816+136.211
5Y36.9721.568+35.404
10Y20.6782.009+18.669
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Aon generates.

  • Above 15 is considered overpriced but always compare Aon to the Insurance Brokers industry mean.
  • A PE ratio of 55.08 means the investor is paying $55.08 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Aon PLC:

  • The EOD is 58.564. Based on the earnings, the company is expensive. -2
  • The MRQ is 55.076. Based on the earnings, the company is expensive. -2
  • The TTM is 33.452. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD58.564MRQ55.076+3.488
MRQ55.076TTM33.452+21.624
TTM33.452YOY28.176+5.276
TTM33.4525Y26.042+7.410
5Y26.04210Y18.782+7.260
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
EOD58.56416.719+41.845
MRQ55.07616.037+39.039
TTM33.45221.022+12.430
YOY28.17612.831+15.345
5Y26.04219.298+6.744
10Y18.78218.7820.000
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Aon PLC:

  • The EOD is 21.122. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 19.864. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 34.121. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD21.122MRQ19.864+1.258
MRQ19.864TTM34.121-14.256
TTM34.121YOY27.773+6.348
TTM34.1215Y17.974+16.147
5Y17.97410Y37.444-19.470
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
EOD21.12211.371+9.751
MRQ19.86412.435+7.429
TTM34.12110.795+23.326
YOY27.7732.066+25.707
5Y17.9749.067+8.907
10Y37.4447.664+29.780
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Aon is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance Brokers industry mean).
  • A PB ratio of 11.53 means the investor is paying $11.53 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Aon PLC:

  • The EOD is 12.261. Based on the equity, the company is expensive. -2
  • The MRQ is 11.531. Based on the equity, the company is expensive. -2
  • The TTM is -660.140. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD12.261MRQ11.531+0.730
MRQ11.531TTM-660.140+671.672
TTM-660.140YOY335.221-995.361
TTM-660.1405Y-54.144-605.996
5Y-54.14410Y-23.730-30.414
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
EOD12.2612.562+9.699
MRQ11.5312.434+9.097
TTM-660.1402.112-662.252
YOY335.2212.347+332.874
5Y-54.1442.384-56.528
10Y-23.7302.242-25.972
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Aon PLC.

4.8.1. Institutions holding Aon PLC

Institutions are holding 88.633% of the shares of Aon PLC.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc8.98490.1204194313911237240.6408
2024-06-30BlackRock Inc7.05910.1014152663457814175.3947
2024-09-30Massachusetts Financial Services Company5.62481.25712164459-388110-3.0919
2024-09-30Capital World Investors5.58060.647412068848320260.2661
2024-09-30State Street Corp4.08950.12458844121324170.3679
2024-09-30Morgan Stanley - Brokerage Accounts3.75560.20378122037-8288513-50.5072
2024-09-30JPMorgan Chase & Co2.29380.13084960703236496691.1096
2024-09-30HPS Investment Partners, LLC2.006797.6012433975900
2024-09-30Geode Capital Management, LLC1.99850.12064322177384470.8975
2024-09-30Mawer Investment Management Ltd1.97426.734269465-136315-3.094
2024-09-30Berkshire Hathaway Inc1.89580.5325410000000
2024-09-30Eagle Capital Management LLC1.84325.12333986248-14884-0.372
2024-09-30WCM Investment Management1.61172.746434855847670.022
2024-09-30Veritas Asset Management LLP1.39217.697301055788376141.5536
2024-09-30Sustainable Growth Advisers, LP1.30694.14372826468665932.4129
2024-09-30Lazard Asset Management LLC1.23341.23412667404-602136-18.4165
2024-09-30Mitsubishi UFJ Asset Management Co.,Ltd1.04710.83742264501644822.931
2024-09-30Bank of New York Mellon Corp1.02710.1429222123222026311.0078
2024-09-30Capital Research & Mgmt Co - Division 30.94730.13612048745-150663-6.8502
2024-09-30Neuberger Berman Group LLC0.94220.55012037714512812.5816
Total 56.6145130.1805122437758-4920477-4.0%

4.9.2. Funds holding Aon PLC

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.01380.13816517856-22528-0.3444
2024-10-31Vanguard Institutional 500 Index Trust2.66250.16525758074679981.195
2024-09-30MFS Large Cap Value Equity1.9682.41234256128-94110-2.1633
2024-10-31MFS Value A1.95492.60234227862-28266-0.6641
2024-09-30American Funds American Balanced A1.43920.4531311247000
2024-09-30Fidelity 500 Index1.23490.15422670569-8145-0.3041
2024-11-27SPDR® S&P 500® ETF Trust1.23190.16792664287-14848-0.5542
2024-11-27iShares Core S&P 500 ETF1.13370.1681245185676110.3114
2024-06-30Morgan Stanley Glbl Franchise1.10383.25932387132949754.1435
2024-10-31MS INVF Global Brands A1.01093.86442186256-91168-4.0031
2024-09-30Capital Group Wash Mutual Invtrs Comp0.80040.3112173097800
2024-09-30American Funds Washington Mutual A0.80040.3112173097800
2024-09-30American Funds Fundamental Invs A0.7930.41841714929-622-0.0363
2024-09-30Capital Group Fundamental Invtrs Comp0.7930.41841714929-622-0.0363
2024-11-27The Financial Select Sector SPDR® ETF0.7471.2025161547913260.0821
2024-09-30American Funds Europacific Growth A0.70960.3786153465400
2024-09-30Capital Group EuroPacific Growth Comp0.70960.3786153465400
2024-10-31Vanguard Institutional Index I0.63830.16521380512-250-0.0181
2024-09-30WCM Inv Mgt Focused Growth Intl0.58812.33121271825-176623-12.1939
2024-09-30WCM Focused International Growth Instl0.58812.2371271825-176623-12.1939
Total 23.921121.537251733253-441895-0.9%

5.3. Insider Transactions

Insiders are holding 3.028% of the shares of Aon PLC.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-27Mindy F SimonSELL650394.34
2024-11-26Lisa StevensSELL1275387.68
2024-05-03Lester B KnightBUY10000276.61
2024-02-23Lisa StevensSELL13000315.26
2024-02-16Christa DaviesSELL40164313.29
2024-02-15Michael NellerSELL750312
2024-02-12Christa DaviesSELL20618311.4
2024-02-07Lester B KnightBUY50000301.97
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.

Summary
Total Assets49,885,000
Total Liabilities43,332,000
Total Stockholder Equity6,244,000
 As reported
Total Liabilities 43,332,000
Total Stockholder Equity+ 6,244,000
Total Assets = 49,885,000

Assets

Total Assets49,885,000
Total Current Assets23,653,000
Long-term Assets26,232,000
Total Current Assets
Cash And Cash Equivalents 1,103,000
Short-term Investments 196,000
Net Receivables 13,737,000
Other Current Assets 8,617,000
Total Current Assets  (as reported)23,653,000
Total Current Assets  (calculated)23,653,000
+/-0
Long-term Assets
Property Plant Equipment 1,400,000
Goodwill 15,612,000
Long Term Investments 87,000
Intangible Assets 6,789,000
Long-term Assets Other 1,222,000
Long-term Assets  (as reported)26,232,000
Long-term Assets  (calculated)25,110,000
+/- 1,122,000

Liabilities & Shareholders' Equity

Total Current Liabilities22,098,000
Long-term Liabilities21,234,000
Total Stockholder Equity6,244,000
Total Current Liabilities
Short-term Debt 199,000
Accounts payable 2,588,000
Other Current Liabilities 18,813,000
Total Current Liabilities  (as reported)22,098,000
Total Current Liabilities  (calculated)21,600,000
+/- 498,000
Long-term Liabilities
Long term Debt 17,090,000
Capital Lease Obligations 911,000
Long-term Liabilities Other 204,000
Long-term Liabilities  (as reported)21,234,000
Long-term Liabilities  (calculated)18,205,000
+/- 3,029,000
Total Stockholder Equity
Common Stock2,000
Retained Earnings -2,682,000
Accumulated Other Comprehensive Income -4,121,000
Other Stockholders Equity 13,045,000
Total Stockholder Equity (as reported)6,244,000
Total Stockholder Equity (calculated)6,244,000
+/-0
Other
Capital Stock2,000
Cash and Short Term Investments 1,299,000
Common Stock Shares Outstanding 218,400
Current Deferred Revenue312,000
Liabilities and Stockholders Equity 49,885,000
Net Debt 16,898,000
Net Invested Capital 23,334,000
Net Working Capital 1,555,000
Property Plant and Equipment Gross 1,400,000
Short Long Term Debt Total 18,001,000



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
3,195,700
0
0
0
5,904,800
0
0
0
7,084,200
0
0
0
8,266,000
0
0
0
9,156,400
9,246,300
9,805,000
10,356,300
10,432,200
10,455,400
10,708,000
11,061,000
11,633,200
12,003,500
12,441,600
12,623,900
14,289,800
15,292,700
15,680,500
16,165,100
16,279,100
17,120,800
17,376,800
17,713,500
17,921,900
18,848,700
19,020,600
19,640,100
19,735,800
19,735,800
11,999,000
12,227,000
13,722,700
17,316,700
17,406,900
17,832,100
18,691,200
18,874,800
19,845,200
19,937,500
19,688,000
20,484,000
21,004,000
21,113,000
21,132,000
21,300,000
22,095,000
21,831,000
22,251,000
22,037,000
22,466,000
22,845,000
22,386,000
23,110,000
24,591,000
24,323,000
25,334,000
26,547,000
27,910,000
26,210,000
27,027,000
27,913,000
27,770,000
26,571,000
28,329,000
28,565,000
27,890,000
27,215,000
27,818,000
28,618,000
30,103,000
28,683,000
24,318,000
24,591,000
24,791,000
23,823,000
24,948,000
26,507,000
24,075,000
20,718,000
22,940,000
23,108,000
24,438,000
21,641,000
22,958,000
22,959,000
23,956,000
23,358,000
28,982,000
29,802,000
30,496,000
28,745,000
29,552,000
30,271,000
30,807,000
29,509,000
30,486,000
30,029,000
30,062,000
29,305,000
30,251,000
30,077,000
31,776,000
28,827,000
29,772,000
28,389,000
29,203,000
27,206,000
27,164,000
26,813,000
26,693,000
25,252,000
26,615,000
26,982,000
27,189,000
25,924,000
26,088,000
27,847,000
27,217,000
25,602,000
26,422,000
29,135,000
29,807,000
28,167,000
29,405,000
30,282,000
31,995,000
31,359,000
32,106,000
32,175,000
34,580,000
31,816,000
31,928,000
33,491,000
34,720,000
31,223,000
32,704,000
34,253,000
36,049,000
33,112,000
33,959,000
40,767,000
51,453,000
49,885,000
49,885,00051,453,00040,767,00033,959,00033,112,00036,049,00034,253,00032,704,00031,223,00034,720,00033,491,00031,928,00031,816,00034,580,00032,175,00032,106,00031,359,00031,995,00030,282,00029,405,00028,167,00029,807,00029,135,00026,422,00025,602,00027,217,00027,847,00026,088,00025,924,00027,189,00026,982,00026,615,00025,252,00026,693,00026,813,00027,164,00027,206,00029,203,00028,389,00029,772,00028,827,00031,776,00030,077,00030,251,00029,305,00030,062,00030,029,00030,486,00029,509,00030,807,00030,271,00029,552,00028,745,00030,496,00029,802,00028,982,00023,358,00023,956,00022,959,00022,958,00021,641,00024,438,00023,108,00022,940,00020,718,00024,075,00026,507,00024,948,00023,823,00024,791,00024,591,00024,318,00028,683,00030,103,00028,618,00027,818,00027,215,00027,890,00028,565,00028,329,00026,571,00027,770,00027,913,00027,027,00026,210,00027,910,00026,547,00025,334,00024,323,00024,591,00023,110,00022,386,00022,845,00022,466,00022,037,00022,251,00021,831,00022,095,00021,300,00021,132,00021,113,00021,004,00020,484,00019,688,00019,937,50019,845,20018,874,80018,691,20017,832,10017,406,90017,316,70013,722,70012,227,00011,999,00019,735,80019,735,80019,640,10019,020,60018,848,70017,921,90017,713,50017,376,80017,120,80016,279,10016,165,10015,680,50015,292,70014,289,80012,623,90012,441,60012,003,50011,633,20011,061,00010,708,00010,455,40010,432,20010,356,3009,805,0009,246,3009,156,4000008,266,0000007,084,2000005,904,8000003,195,7000
   > Total Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,591,200
9,161,200
9,649,700
9,720,000
9,753,700
10,012,000
10,378,300
10,766,200
11,055,100
11,423,200
11,623,300
13,369,800
13,684,800
14,018,700
14,500,700
15,214,100
15,331,000
15,549,900
15,896,900
16,107,400
3,458,000
3,256,000
3,414,000
3,112,000
3,112,000
3,822,000
4,147,000
5,035,000
7,117,000
7,177,000
7,111,000
7,335,000
7,364,000
7,768,000
7,827,000
8,367,000
9,335,000
9,358,000
9,177,000
9,502,000
9,336,000
10,317,000
10,095,000
10,415,000
10,193,000
10,406,000
10,540,000
10,447,000
10,727,000
12,116,000
12,426,000
12,749,000
13,789,000
14,438,000
12,529,000
13,108,000
13,696,000
13,461,000
12,168,000
13,428,000
13,353,000
12,482,000
13,378,000
17,848,000
13,567,000
17,986,000
17,687,000
17,487,000
13,637,000
13,860,000
12,713,000
17,973,000
19,019,000
16,631,000
13,686,000
14,526,000
14,909,000
15,881,000
12,926,000
13,989,000
14,268,000
15,497,000
14,612,000
14,519,000
15,211,000
15,931,000
14,500,000
15,505,000
16,207,000
17,056,000
15,702,000
16,382,000
16,257,000
16,393,000
15,574,000
16,330,000
16,173,000
17,711,000
14,755,000
15,823,000
14,999,000
15,655,000
13,920,000
13,972,000
14,041,000
13,801,000
12,471,000
13,146,000
15,393,000
15,602,000
14,267,000
13,677,000
15,115,000
14,860,000
13,348,000
14,372,000
15,919,000
16,745,000
15,317,000
16,476,000
17,345,000
18,990,000
18,249,000
18,676,000
18,905,000
21,276,000
18,740,000
19,032,000
20,545,000
22,167,000
19,176,000
20,723,000
22,144,000
23,949,000
21,125,000
21,704,000
28,624,000
25,543,000
23,653,000
23,653,00025,543,00028,624,00021,704,00021,125,00023,949,00022,144,00020,723,00019,176,00022,167,00020,545,00019,032,00018,740,00021,276,00018,905,00018,676,00018,249,00018,990,00017,345,00016,476,00015,317,00016,745,00015,919,00014,372,00013,348,00014,860,00015,115,00013,677,00014,267,00015,602,00015,393,00013,146,00012,471,00013,801,00014,041,00013,972,00013,920,00015,655,00014,999,00015,823,00014,755,00017,711,00016,173,00016,330,00015,574,00016,393,00016,257,00016,382,00015,702,00017,056,00016,207,00015,505,00014,500,00015,931,00015,211,00014,519,00014,612,00015,497,00014,268,00013,989,00012,926,00015,881,00014,909,00014,526,00013,686,00016,631,00019,019,00017,973,00012,713,00013,860,00013,637,00017,487,00017,687,00017,986,00013,567,00017,848,00013,378,00012,482,00013,353,00013,428,00012,168,00013,461,00013,696,00013,108,00012,529,00014,438,00013,789,00012,749,00012,426,00012,116,00010,727,00010,447,00010,540,00010,406,00010,193,00010,415,00010,095,00010,317,0009,336,0009,502,0009,177,0009,358,0009,335,0008,367,0007,827,0007,768,0007,364,0007,335,0007,111,0007,177,0007,117,0005,035,0004,147,0003,822,0003,112,0003,112,0003,414,0003,256,0003,458,00016,107,40015,896,90015,549,90015,331,00015,214,10014,500,70014,018,70013,684,80013,369,80011,623,30011,423,20011,055,10010,766,20010,378,30010,012,0009,753,7009,720,0009,649,7009,161,2008,591,200000000000000000000
       Cash And Cash Equivalents 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
508,800
508,800
0
0
115,300
115,300
0
0
410,100
410,100
0
0
1,084,700
1,084,700
0
0
723,000
0
0
0
837,000
774,000
930,000
980,000
1,118,000
886,000
765,000
498,000
439,000
569,000
761,000
927,000
506,000
432,000
470,000
570,000
540,000
491,000
510,000
396,000
570,000
526,000
419,000
433,000
476,000
451,000
425,000
461,000
281,000
351,000
406,000
321,000
584,000
452,000
466,000
478,000
582,000
501,000
537,000
580,000
217,000
422,000
260,000
335,000
346,000
682,000
300,000
295,000
272,000
323,000
286,000
290,000
291,000
408,000
266,000
369,000
477,000
338,000
418,000
382,000
374,000
378,000
367,000
398,000
384,000
465,000
438,000
483,000
431,000
433,000
684,000
749,000
756,000
597,000
487,000
484,000
656,000
600,000
581,000
602,000
790,000
690,000
757,000
821,000
884,000
822,000
1,091,000
609,000
544,000
595,000
740,000
692,000
690,000
1,119,000
952,000
808,000
778,000
995,000
974,000
1,103,000
1,103,000974,000995,000778,000808,000952,0001,119,000690,000692,000740,000595,000544,000609,0001,091,000822,000884,000821,000757,000690,000790,000602,000581,000600,000656,000484,000487,000597,000756,000749,000684,000433,000431,000483,000438,000465,000384,000398,000367,000378,000374,000382,000418,000338,000477,000369,000266,000408,000291,000290,000286,000323,000272,000295,000300,000682,000346,000335,000260,000422,000217,000580,000537,000501,000582,000478,000466,000452,000584,000321,000406,000351,000281,000461,000425,000451,000476,000433,000419,000526,000570,000396,000510,000491,000540,000570,000470,000432,000506,000927,000761,000569,000439,000498,000765,000886,0001,118,000980,000930,000774,000837,000000723,000001,084,7001,084,70000410,100410,10000115,300115,30000508,800508,8000000000000000000000000000000000000000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,908,200
6,286,500
6,593,900
6,810,000
6,821,700
7,051,400
7,302,300
7,508,500
7,616,500
7,802,800
8,784,800
8,246,700
9,419,600
8,641,100
8,979,100
8,887,300
8,907,100
8,846,700
9,083,300
783,200
9,359,100
9,553,400
9,712,500
938,300
938,300
4,954,600
4,864,200
1,266,300
4,978,000
5,056,800
5,446,500
1,697,700
6,117,100
6,544,700
6,395,400
2,221,000
6,390,000
6,358,000
6,483,000
2,362,000
2,263,000
2,322,000
2,473,000
2,325,000
2,420,000
2,414,000
2,899,000
3,615,000
2,615,000
3,615,000
3,594,000
3,836,000
5,041,000
4,044,000
3,824,000
3,815,000
4,435,000
4,077,000
4,073,000
5,099,000
5,305,000
4,670,000
4,594,000
4,806,000
5,102,000
4,536,000
4,044,000
4,323,000
4,314,000
4,199,000
4,096,000
4,331,000
1,187,000
2,566,000
1,946,000
921,000
1,067,000
769,000
602,000
422,000
312,000
474,000
2,114,000
785,000
589,000
515,000
607,000
785,000
510,000
516,000
718,000
346,000
352,000
307,000
357,000
523,000
340,000
308,000
217,000
394,000
343,000
484,000
385,000
356,000
587,000
251,000
463,000
290,000
200,000
2,746,000
1,640,000
529,000
118,000
173,000
167,000
172,000
134,000
235,000
177,000
138,000
170,000
654,000
448,000
308,000
171,000
289,000
310,000
292,000
455,000
243,000
0
452,000
172,000
200,000
175,000
369,000
5,413,000
182,000
196,000
196,000182,0005,413,000369,000175,000200,000172,000452,0000243,000455,000292,000310,000289,000171,000308,000448,000654,000170,000138,000177,000235,000134,000172,000167,000173,000118,000529,0001,640,0002,746,000200,000290,000463,000251,000587,000356,000385,000484,000343,000394,000217,000308,000340,000523,000357,000307,000352,000346,000718,000516,000510,000785,000607,000515,000589,000785,0002,114,000474,000312,000422,000602,000769,0001,067,000921,0001,946,0002,566,0001,187,0004,331,0004,096,0004,199,0004,314,0004,323,0004,044,0004,536,0005,102,0004,806,0004,594,0004,670,0005,305,0005,099,0004,073,0004,077,0004,435,0003,815,0003,824,0004,044,0005,041,0003,836,0003,594,0003,615,0002,615,0003,615,0002,899,0002,414,0002,420,0002,325,0002,473,0002,322,0002,263,0002,362,0006,483,0006,358,0006,390,0002,221,0006,395,4006,544,7006,117,1001,697,7005,446,5005,056,8004,978,0001,266,3004,864,2004,954,600938,300938,3009,712,5009,553,4009,359,100783,2009,083,3008,846,7008,907,1008,887,3008,979,1008,641,1009,419,6008,246,7008,784,8007,802,8007,616,5007,508,5007,302,3007,051,4006,821,7006,810,0006,593,9006,286,5005,908,200000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
535,600
646,300
766,600
594,100
679,900
646,500
711,500
822,300
878,400
1,021,800
1,007,900
1,720,200
2,019,900
2,193,500
2,182,400
2,100,500
2,515,900
2,509,200
2,437,000
2,653,200
746,600
740,200
800,300
2,996,700
2,996,700
841,300
790,300
4,624,400
5,773,200
5,778,500
5,636,200
6,249,900
993,500
1,108,700
1,085,300
6,606,000
7,052,000
7,252,000
6,992,000
7,346,000
7,500,000
8,299,000
8,009,000
8,230,000
8,050,000
8,473,000
8,353,000
7,986,000
8,562,000
9,732,000
8,884,000
9,643,000
10,254,000
11,173,000
9,533,000
10,111,000
10,372,000
10,372,000
9,181,000
10,099,000
9,630,000
9,570,000
8,857,000
9,697,000
9,963,000
10,570,000
8,907,000
9,032,000
8,972,000
9,255,000
8,296,000
8,475,000
1,938,000
2,012,000
1,877,000
1,990,000
1,795,000
1,937,000
1,844,000
2,052,000
1,983,000
1,994,000
2,086,000
2,701,000
2,650,000
2,785,000
2,745,000
3,183,000
3,164,000
3,075,000
2,959,000
3,101,000
2,884,000
2,838,000
2,666,000
2,896,000
2,880,000
3,016,000
2,888,000
2,815,000
2,890,000
2,904,000
2,697,000
2,734,000
2,713,000
2,516,000
2,560,000
2,589,000
2,250,000
2,421,000
2,400,000
2,478,000
3,177,000
3,174,000
2,863,000
2,760,000
3,323,000
3,372,000
3,043,000
3,112,000
3,633,000
3,397,000
3,037,000
3,070,000
3,571,000
3,630,000
3,192,000
3,094,000
3,673,000
3,716,000
11,231,000
3,035,000
3,713,000
3,764,000
3,300,000
3,289,000
4,054,000
16,052,000
13,737,000
13,737,00016,052,0004,054,0003,289,0003,300,0003,764,0003,713,0003,035,00011,231,0003,716,0003,673,0003,094,0003,192,0003,630,0003,571,0003,070,0003,037,0003,397,0003,633,0003,112,0003,043,0003,372,0003,323,0002,760,0002,863,0003,174,0003,177,0002,478,0002,400,0002,421,0002,250,0002,589,0002,560,0002,516,0002,713,0002,734,0002,697,0002,904,0002,890,0002,815,0002,888,0003,016,0002,880,0002,896,0002,666,0002,838,0002,884,0003,101,0002,959,0003,075,0003,164,0003,183,0002,745,0002,785,0002,650,0002,701,0002,086,0001,994,0001,983,0002,052,0001,844,0001,937,0001,795,0001,990,0001,877,0002,012,0001,938,0008,475,0008,296,0009,255,0008,972,0009,032,0008,907,00010,570,0009,963,0009,697,0008,857,0009,570,0009,630,00010,099,0009,181,00010,372,00010,372,00010,111,0009,533,00011,173,00010,254,0009,643,0008,884,0009,732,0008,562,0007,986,0008,353,0008,473,0008,050,0008,230,0008,009,0008,299,0007,500,0007,346,0006,992,0007,252,0007,052,0006,606,0001,085,3001,108,700993,5006,249,9005,636,2005,778,5005,773,2004,624,400790,300841,3002,996,7002,996,700800,300740,200746,6002,653,2002,437,0002,509,2002,515,9002,100,5002,182,4002,193,5002,019,9001,720,2001,007,9001,021,800878,400822,300711,500646,500679,900594,100766,600646,300535,600000000000000000000
       Other Current Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,147,400
2,228,400
2,289,200
2,315,900
2,252,100
2,314,100
2,364,500
2,435,400
2,560,200
2,598,600
1,830,600
3,402,900
2,245,300
3,184,100
3,339,200
4,226,300
3,908,000
4,194,000
4,376,600
12,162,200
-6,647,700
-7,037,600
-7,098,800
-938,300
-938,300
-1,973,900
-1,507,500
-1,265,800
-3,634,200
-3,658,300
-3,971,700
-1,697,300
253,400
114,600
346,300
-1,183,000
-4,107,000
-4,252,000
-4,298,000
-1,043,000
-1,201,000
-1,234,000
-1,367,000
-1,258,000
-1,163,000
-1,246,000
-1,210,000
-1,593,000
-1,019,000
-1,992,000
-979,000
-1,236,000
-1,938,000
-1,249,000
-1,398,000
-1,358,000
-1,602,000
-1,498,000
-1,482,000
-2,340,000
-2,108,000
-2,177,000
-506,000
2,869,000
-1,949,000
2,455,000
4,275,000
3,851,000
0
0
0
149,000
15,442,000
11,587,000
9,385,000
11,033,000
11,546,000
12,638,000
9,900,000
11,298,000
11,551,000
12,769,000
10,077,000
10,687,000
11,290,000
12,331,000
10,853,000
11,265,000
12,210,000
13,179,000
11,735,000
430,000
389,000
406,000
484,000
563,000
577,000
43,000
32,000
602,000
22,000
26,000
14,000
566,000
8,000
395,000
13,000
351,000
37,000
26,000
28,000
289,000
103,000
167,000
163,000
618,000
106,000
142,000
92,000
602,000
66,000
62,000
58,000
624,000
88,000
104,000
95,000
716,000
159,000
225,000
7,944,999
646,000
511,000
840,000
877,000
-4,436,000
18,162,000
8,335,000
8,617,000
8,617,0008,335,00018,162,000-4,436,000877,000840,000511,000646,0007,944,999225,000159,000716,00095,000104,00088,000624,00058,00062,00066,000602,00092,000142,000106,000618,000163,000167,000103,000289,00028,00026,00037,000351,00013,000395,0008,000566,00014,00026,00022,000602,00032,00043,000577,000563,000484,000406,000389,000430,00011,735,00013,179,00012,210,00011,265,00010,853,00012,331,00011,290,00010,687,00010,077,00012,769,00011,551,00011,298,0009,900,00012,638,00011,546,00011,033,0009,385,00011,587,00015,442,000149,0000003,851,0004,275,0002,455,000-1,949,0002,869,000-506,000-2,177,000-2,108,000-2,340,000-1,482,000-1,498,000-1,602,000-1,358,000-1,398,000-1,249,000-1,938,000-1,236,000-979,000-1,992,000-1,019,000-1,593,000-1,210,000-1,246,000-1,163,000-1,258,000-1,367,000-1,234,000-1,201,000-1,043,000-4,298,000-4,252,000-4,107,000-1,183,000346,300114,600253,400-1,697,300-3,971,700-3,658,300-3,634,200-1,265,800-1,507,500-1,973,900-938,300-938,300-7,098,800-7,037,600-6,647,70012,162,2004,376,6004,194,0003,908,0004,226,3003,339,2003,184,1002,245,3003,402,9001,830,6002,598,6002,560,2002,435,4002,364,5002,314,1002,252,1002,315,9002,289,2002,228,4002,147,400000000000000000000
   > Long-term Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
655,100
643,800
706,600
712,200
701,700
696,000
682,700
867,000
948,400
1,018,400
1,000,600
920,000
1,607,900
1,661,800
1,664,400
1,065,000
1,789,800
1,826,900
1,816,600
1,814,500
15,390,700
15,764,600
16,226,000
16,623,800
16,623,800
8,177,000
8,080,000
8,687,700
10,199,700
10,229,900
10,721,000
11,356,000
11,510,800
12,077,000
12,110,500
11,321,000
11,149,000
11,646,000
11,936,000
11,630,000
11,964,000
11,778,000
11,736,000
11,836,000
11,844,000
12,060,000
12,305,000
11,883,000
12,383,000
12,475,000
11,897,000
12,585,000
12,758,000
13,472,000
13,681,000
13,919,000
14,217,000
14,309,000
14,403,000
14,901,000
15,212,000
15,408,000
13,837,000
9,970,000
15,051,000
12,117,000
10,996,000
6,831,000
10,954,000
10,931,000
11,110,000
6,975,000
7,488,000
7,444,000
7,032,000
8,414,000
8,199,000
8,557,000
8,715,000
8,969,000
8,691,000
8,459,000
8,746,000
14,463,000
14,591,000
14,565,000
14,245,000
14,047,000
14,064,000
13,751,000
13,807,000
14,104,000
13,772,000
13,669,000
13,731,000
13,921,000
13,904,000
14,065,000
14,072,000
13,949,000
13,390,000
13,548,000
13,286,000
13,192,000
12,772,000
12,892,000
12,781,000
13,469,000
11,589,000
11,587,000
11,657,000
12,411,000
12,732,000
12,357,000
12,254,000
12,050,000
13,216,000
13,062,000
12,850,000
12,929,000
12,937,000
13,005,000
13,110,000
13,430,000
13,270,000
13,304,000
13,076,000
12,896,000
12,946,000
12,553,000
12,047,000
11,981,000
12,109,000
12,100,000
11,987,000
12,255,000
12,143,000
25,910,000
26,232,000
26,232,00025,910,00012,143,00012,255,00011,987,00012,100,00012,109,00011,981,00012,047,00012,553,00012,946,00012,896,00013,076,00013,304,00013,270,00013,430,00013,110,00013,005,00012,937,00012,929,00012,850,00013,062,00013,216,00012,050,00012,254,00012,357,00012,732,00012,411,00011,657,00011,587,00011,589,00013,469,00012,781,00012,892,00012,772,00013,192,00013,286,00013,548,00013,390,00013,949,00014,072,00014,065,00013,904,00013,921,00013,731,00013,669,00013,772,00014,104,00013,807,00013,751,00014,064,00014,047,00014,245,00014,565,00014,591,00014,463,0008,746,0008,459,0008,691,0008,969,0008,715,0008,557,0008,199,0008,414,0007,032,0007,444,0007,488,0006,975,00011,110,00010,931,00010,954,0006,831,00010,996,00012,117,00015,051,0009,970,00013,837,00015,408,00015,212,00014,901,00014,403,00014,309,00014,217,00013,919,00013,681,00013,472,00012,758,00012,585,00011,897,00012,475,00012,383,00011,883,00012,305,00012,060,00011,844,00011,836,00011,736,00011,778,00011,964,00011,630,00011,936,00011,646,00011,149,00011,321,00012,110,50012,077,00011,510,80011,356,00010,721,00010,229,90010,199,7008,687,7008,080,0008,177,00016,623,80016,623,80016,226,00015,764,60015,390,7001,814,5001,816,6001,826,9001,789,8001,065,0001,664,4001,661,8001,607,900920,0001,000,6001,018,400948,400867,000682,700696,000701,700712,200706,600643,800655,100000000000000000000
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
135,100
134,400
133,300
136,100
136,600
133,300
131,500
146,000
150,900
156,300
152,900
192,900
189,900
215,300
219,600
224,200
235,200
249,500
254,000
266,500
291,400
303,300
308,100
307,800
307,800
275,200
277,500
323,200
439,100
453,000
443,900
456,800
456,800
0
0
-6,452,000
0
0
0
-6,184,000
0
0
0
-6,019,000
0
0
0
-6,146,000
0
0
0
865,000
855,000
871,000
830,000
827,000
791,000
745,000
693,000
664,000
622,000
585,000
552,000
537,000
524,000
507,000
499,000
504,000
507,000
526,000
520,000
498,000
507,000
483,000
449,000
451,000
430,000
447,000
453,000
461,000
452,000
450,000
468,000
781,000
791,000
798,000
773,000
783,000
808,000
797,000
814,000
820,000
816,000
808,000
803,000
791,000
785,000
787,000
760,000
765,000
754,000
782,000
785,000
765,000
766,000
751,000
738,000
765,000
536,000
556,000
545,000
564,000
578,000
575,000
594,000
588,000
1,669,000
1,623,000
1,625,000
1,550,000
1,656,000
1,657,000
1,618,000
1,510,000
1,533,000
1,524,000
1,434,000
1,315,000
1,326,000
1,261,000
1,226,000
1,257,000
1,289,000
1,317,000
1,298,000
1,314,000
1,239,000
1,376,000
1,400,000
1,400,0001,376,0001,239,0001,314,0001,298,0001,317,0001,289,0001,257,0001,226,0001,261,0001,326,0001,315,0001,434,0001,524,0001,533,0001,510,0001,618,0001,657,0001,656,0001,550,0001,625,0001,623,0001,669,000588,000594,000575,000578,000564,000545,000556,000536,000765,000738,000751,000766,000765,000785,000782,000754,000765,000760,000787,000785,000791,000803,000808,000816,000820,000814,000797,000808,000783,000773,000798,000791,000781,000468,000450,000452,000461,000453,000447,000430,000451,000449,000483,000507,000498,000520,000526,000507,000504,000499,000507,000524,000537,000552,000585,000622,000664,000693,000745,000791,000827,000830,000871,000855,000865,000000-6,146,000000-6,019,000000-6,184,000000-6,452,00000456,800456,800443,900453,000439,100323,200277,500275,200307,800307,800308,100303,300291,400266,500254,000249,500235,200224,200219,600215,300189,900192,900152,900156,300150,900146,000131,500133,300136,600136,100133,300134,400135,100000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
869,400
869,400
0
0
957,600
957,600
0
0
1,060,200
1,060,200
0
0
0
0
0
0
0
0
0
0
3,359,000
3,335,000
3,296,000
3,255,000
3,427,000
3,380,000
3,449,000
3,626,000
3,555,000
3,856,000
4,003,000
3,998,000
4,099,000
4,152,000
4,310,000
4,313,000
4,509,000
4,485,000
4,511,000
4,508,000
4,727,000
4,644,000
4,444,000
4,428,000
4,391,000
4,423,000
4,390,000
4,410,000
4,532,000
4,698,000
4,739,000
4,883,000
4,935,000
5,175,000
5,137,000
4,882,000
5,637,000
5,546,000
5,883,000
5,957,000
6,078,000
5,887,000
5,710,000
5,976,000
8,647,000
8,895,000
8,975,000
8,835,000
8,770,000
8,896,000
8,713,000
8,856,000
8,943,000
8,786,000
8,795,000
8,958,000
8,997,000
9,030,000
9,099,000
9,026,000
8,860,000
8,548,000
8,661,000
8,571,000
8,448,000
8,411,000
8,473,000
8,452,000
8,747,000
7,544,000
7,745,000
7,888,000
8,358,000
8,550,000
8,291,000
8,282,000
8,171,000
8,219,000
8,198,000
8,071,000
8,165,000
8,293,000
8,356,000
8,462,000
8,666,000
8,587,000
8,659,000
8,547,000
8,434,000
8,496,000
8,295,000
7,979,000
8,292,000
8,319,000
8,360,000
8,245,000
8,414,000
8,302,000
15,281,000
15,612,000
15,612,00015,281,0008,302,0008,414,0008,245,0008,360,0008,319,0008,292,0007,979,0008,295,0008,496,0008,434,0008,547,0008,659,0008,587,0008,666,0008,462,0008,356,0008,293,0008,165,0008,071,0008,198,0008,219,0008,171,0008,282,0008,291,0008,550,0008,358,0007,888,0007,745,0007,544,0008,747,0008,452,0008,473,0008,411,0008,448,0008,571,0008,661,0008,548,0008,860,0009,026,0009,099,0009,030,0008,997,0008,958,0008,795,0008,786,0008,943,0008,856,0008,713,0008,896,0008,770,0008,835,0008,975,0008,895,0008,647,0005,976,0005,710,0005,887,0006,078,0005,957,0005,883,0005,546,0005,637,0004,882,0005,137,0005,175,0004,935,0004,883,0004,739,0004,698,0004,532,0004,410,0004,390,0004,423,0004,391,0004,428,0004,444,0004,644,0004,727,0004,508,0004,511,0004,485,0004,509,0004,313,0004,310,0004,152,0004,099,0003,998,0004,003,0003,856,0003,555,0003,626,0003,449,0003,380,0003,427,0003,255,0003,296,0003,335,0003,359,00000000000001,060,2001,060,20000957,600957,60000869,400869,4000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
296,000
297,000
319,000
308,000
301,000
301,000
312,000
318,000
249,000
254,000
239,000
211,000
200,000
160,000
165,000
152,000
172,000
139,000
132,000
143,000
138,000
143,000
143,000
0
0
0
135,000
0
0
0
119,000
0
0
0
57,000
58,000
54,000
52,000
54,000
55,000
54,000
52,000
53,000
52,000
51,000
59,000
74,000
74,000
78,000
65,000
64,000
62,000
64,000
62,000
60,000
63,000
45,000
45,000
45,000
80,000
83,000
87,000
87,00083,00080,00045,00045,00045,00063,00060,00062,00064,00062,00064,00065,00078,00074,00074,00059,00051,00052,00053,00052,00054,00055,00054,00052,00054,00058,00057,000000119,000000135,000000143,000143,000138,000143,000132,000139,000172,000152,000165,000160,000200,000211,000239,000254,000249,000318,000312,000301,000301,000308,000319,000297,000296,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
520,000
509,400
573,300
576,100
565,100
562,700
551,200
721,000
797,500
862,100
847,700
727,100
1,418,000
1,446,500
1,444,800
840,800
1,554,600
1,577,400
1,562,600
678,600
1,610,500
1,579,100
1,555,100
640,100
640,100
1,383,800
1,393,400
537,500
2,255,100
2,195,900
2,802,700
3,094,500
3,141,900
3,273,600
3,341,300
3,500,000
3,594,000
3,642,000
3,842,000
503,000
498,000
493,000
482,000
489,000
485,000
481,000
469,000
529,000
229,000
218,000
204,000
225,000
212,000
197,000
189,000
176,000
166,000
166,000
147,000
136,000
134,000
128,000
118,000
115,000
110,000
136,000
136,000
147,000
197,000
202,000
203,000
204,000
239,000
245,000
222,000
779,000
738,000
776,000
763,000
791,000
770,000
753,000
754,000
3,611,000
3,547,000
3,484,000
3,361,000
3,276,000
3,203,000
3,106,000
3,040,000
2,975,000
2,844,000
2,736,000
2,657,000
2,578,000
2,500,000
2,468,000
2,612,000
2,520,000
2,410,000
2,350,000
2,257,000
2,180,000
2,108,000
2,107,000
2,038,000
2,223,000
1,886,000
1,402,000
1,341,000
1,733,000
1,662,000
1,363,000
1,260,000
1,149,000
1,077,000
973,000
874,000
783,000
746,000
699,000
665,000
640,000
594,000
564,000
529,000
492,000
530,000
491,000
456,000
447,000
425,000
268,000
252,000
234,000
217,000
6,794,000
6,789,000
6,789,0006,794,000217,000234,000252,000268,000425,000447,000456,000491,000530,000492,000529,000564,000594,000640,000665,000699,000746,000783,000874,000973,0001,077,0001,149,0001,260,0001,363,0001,662,0001,733,0001,341,0001,402,0001,886,0002,223,0002,038,0002,107,0002,108,0002,180,0002,257,0002,350,0002,410,0002,520,0002,612,0002,468,0002,500,0002,578,0002,657,0002,736,0002,844,0002,975,0003,040,0003,106,0003,203,0003,276,0003,361,0003,484,0003,547,0003,611,000754,000753,000770,000791,000763,000776,000738,000779,000222,000245,000239,000204,000203,000202,000197,000147,000136,000136,000110,000115,000118,000128,000134,000136,000147,000166,000166,000176,000189,000197,000212,000225,000204,000218,000229,000529,000469,000481,000485,000489,000482,000493,000498,000503,0003,842,0003,642,0003,594,0003,500,0003,341,3003,273,6003,141,9003,094,5002,802,7002,195,9002,255,100537,5001,393,4001,383,800640,100640,1001,555,1001,579,1001,610,500678,6001,562,6001,577,4001,554,600840,8001,444,8001,446,5001,418,000727,100847,700862,100797,500721,000551,200562,700565,100576,100573,300509,400520,000000000000000000000
       Other Assets 
0
3,195,700
0
0
0
5,904,800
0
0
0
7,084,200
0
0
0
8,266,000
0
0
0
9,156,400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
0
0
0
0
0
0
0
100
200
0
200
0
0
0
0
0
0
10,763,000
10,544,000
10,369,000
10,443,000
10,681,000
10,814,000
11,095,000
56,000
11,364,000
11,095,000
10,918,000
11,251,000
10,594,000
11,352,000
11,453,000
11,528,000
11,824,000
12,066,000
12,228,000
12,051,000
12,989,000
13,155,000
13,285,000
12,528,000
12,978,000
14,465,000
15,169,000
10,056,000
10,447,000
10,405,000
10,590,000
6,477,000
6,981,000
6,961,000
6,583,000
7,963,000
7,769,000
8,110,000
8,262,000
8,508,000
8,239,000
8,009,000
8,278,000
13,682,000
13,800,000
13,767,000
13,472,000
13,264,000
13,256,000
12,954,000
12,993,000
13,284,000
12,956,000
12,861,000
12,928,000
13,130,000
13,119,000
13,278,000
13,312,000
13,184,000
12,636,000
12,766,000
12,501,000
12,427,000
12,006,000
12,141,000
12,043,000
12,704,000
11,053,000
11,031,000
11,112,000
11,847,000
12,154,000
2,074,000
2,066,000
2,088,000
1,942,000
2,214,000
2,228,000
2,278,000
2,335,000
2,242,000
3,374,000
3,525,000
2,482,000
2,633,000
2,501,000
2,655,000
2,532,000
2,558,000
2,434,000
1,985,000
2,076,000
2,155,000
2,192,000
0
0
0
0
00002,192,0002,155,0002,076,0001,985,0002,434,0002,558,0002,532,0002,655,0002,501,0002,633,0002,482,0003,525,0003,374,0002,242,0002,335,0002,278,0002,228,0002,214,0001,942,0002,088,0002,066,0002,074,00012,154,00011,847,00011,112,00011,031,00011,053,00012,704,00012,043,00012,141,00012,006,00012,427,00012,501,00012,766,00012,636,00013,184,00013,312,00013,278,00013,119,00013,130,00012,928,00012,861,00012,956,00013,284,00012,993,00012,954,00013,256,00013,264,00013,472,00013,767,00013,800,00013,682,0008,278,0008,009,0008,239,0008,508,0008,262,0008,110,0007,769,0007,963,0006,583,0006,961,0006,981,0006,477,00010,590,00010,405,00010,447,00010,056,00015,169,00014,465,00012,978,00012,528,00013,285,00013,155,00012,989,00012,051,00012,228,00012,066,00011,824,00011,528,00011,453,00011,352,00010,594,00011,251,00010,918,00011,095,00011,364,00056,00011,095,00010,814,00010,681,00010,443,00010,369,00010,544,00010,763,0000000002000200100000000010000000000000000000000009,156,4000008,266,0000007,084,2000005,904,8000003,195,7000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
881,000
0
0
0
305,000
0
0
0
258,000
0
0
0
285,000
0
0
0
193,000
0
0
0
144,000
0
0
0
141,000
171,000
265,000
278,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000000000000000278,000265,000171,000141,000000144,000000193,000000285,000000258,000000305,000000881,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
2,222,800
0
0
0
4,762,800
0
0
0
5,954,000
0
0
0
7,012,700
0
0
0
7,735,000
7,873,000
8,349,000
8,970,700
8,974,600
9,003,300
9,193,500
9,486,200
9,858,200
10,206,200
10,567,100
10,731,000
12,185,900
13,126,300
13,458,900
13,913,600
13,991,300
14,815,900
15,077,700
15,407,000
15,664,500
16,379,500
16,367,800
17,018,100
17,478,400
17,478,400
9,254,800
9,458,900
10,889,800
13,770,700
14,539,400
14,061,600
15,069,100
15,141,100
15,970,100
16,090,500
15,871,000
16,747,000
17,036,000
17,107,000
17,281,000
17,410,000
18,208,000
17,849,000
18,063,000
17,874,000
18,196,000
18,419,000
18,065,000
18,781,000
20,100,000
19,810,000
20,737,000
21,775,000
22,890,000
21,109,000
22,529,000
23,259,000
23,053,000
21,703,000
23,226,000
23,421,000
22,639,000
21,886,000
22,515,000
23,310,000
24,711,000
23,311,000
19,100,000
19,331,000
19,447,000
18,208,000
18,727,000
20,055,000
17,620,000
14,771,000
17,630,000
17,446,000
18,430,000
15,511,000
17,527,000
17,502,000
18,478,000
17,514,000
20,676,000
21,315,000
22,031,000
20,466,000
21,432,000
21,855,000
22,597,000
21,148,000
22,681,000
22,396,000
22,444,000
21,715,000
22,056,000
22,071,000
24,017,000
21,555,000
23,141,000
21,958,000
22,747,000
21,264,000
21,001,000
21,466,000
21,132,000
19,758,000
21,083,000
21,156,000
21,636,000
20,677,000
21,440,000
22,462,000
22,599,000
21,274,000
22,203,000
24,273,000
25,894,000
24,606,000
25,956,000
27,022,000
28,300,000
27,739,000
28,523,000
27,814,000
30,013,000
29,517,000
30,770,000
32,200,000
33,932,000
31,893,000
33,133,000
34,195,000
35,887,000
33,598,000
34,701,000
40,795,000
45,295,000
43,332,000
43,332,00045,295,00040,795,00034,701,00033,598,00035,887,00034,195,00033,133,00031,893,00033,932,00032,200,00030,770,00029,517,00030,013,00027,814,00028,523,00027,739,00028,300,00027,022,00025,956,00024,606,00025,894,00024,273,00022,203,00021,274,00022,599,00022,462,00021,440,00020,677,00021,636,00021,156,00021,083,00019,758,00021,132,00021,466,00021,001,00021,264,00022,747,00021,958,00023,141,00021,555,00024,017,00022,071,00022,056,00021,715,00022,444,00022,396,00022,681,00021,148,00022,597,00021,855,00021,432,00020,466,00022,031,00021,315,00020,676,00017,514,00018,478,00017,502,00017,527,00015,511,00018,430,00017,446,00017,630,00014,771,00017,620,00020,055,00018,727,00018,208,00019,447,00019,331,00019,100,00023,311,00024,711,00023,310,00022,515,00021,886,00022,639,00023,421,00023,226,00021,703,00023,053,00023,259,00022,529,00021,109,00022,890,00021,775,00020,737,00019,810,00020,100,00018,781,00018,065,00018,419,00018,196,00017,874,00018,063,00017,849,00018,208,00017,410,00017,281,00017,107,00017,036,00016,747,00015,871,00016,090,50015,970,10015,141,10015,069,10014,061,60014,539,40013,770,70010,889,8009,458,9009,254,80017,478,40017,478,40017,018,10016,367,80016,379,50015,664,50015,407,00015,077,70014,815,90013,991,30013,913,60013,458,90013,126,30012,185,90010,731,00010,567,10010,206,2009,858,2009,486,2009,193,5009,003,3008,974,6008,970,7008,349,0007,873,0007,735,0000007,012,7000005,954,0000004,762,8000002,222,8000
   > Total Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,500
61,000
93,700
22,900
0
40,000
28,000
63,300
29,900
104,800
145,100
115,100
123,700
86,600
205,700
168,600
164,300
167,300
246,500
2,652,600
13,919,000
13,773,000
14,105,000
14,024,000
14,024,000
8,300,000
8,347,000
9,590,000
12,413,000
12,464,000
12,134,000
13,263,000
13,199,000
13,939,000
14,123,000
13,876,000
14,610,000
14,737,000
14,616,000
14,665,000
14,714,000
15,328,000
14,995,000
15,117,000
14,991,000
15,395,000
15,634,000
15,250,000
15,936,000
17,145,000
16,712,000
16,849,000
18,512,000
19,647,000
17,995,000
17,686,000
18,688,000
18,602,000
17,316,000
17,727,000
18,057,000
17,408,000
16,890,000
18,041,000
18,492,000
19,728,000
18,739,000
14,356,000
14,891,000
15,007,000
13,943,000
14,553,000
15,743,000
13,259,000
10,638,000
12,803,000
13,111,000
14,859,000
11,217,000
12,640,000
12,776,000
14,138,000
11,819,000
12,949,000
13,259,000
13,987,000
12,765,000
13,760,000
14,252,000
15,200,000
13,954,000
15,012,000
15,261,000
15,195,000
15,191,000
15,411,000
15,581,000
16,040,000
13,856,000
15,014,000
14,116,000
14,839,000
13,541,000
13,118,000
12,793,000
12,697,000
11,366,000
12,495,000
12,970,000
13,375,000
12,474,000
12,755,000
13,658,000
13,843,000
12,643,000
13,296,000
14,537,000
15,481,000
14,851,000
15,571,000
17,111,000
17,383,000
16,870,000
17,424,000
16,823,000
18,927,000
17,510,000
19,073,000
19,189,000
21,077,000
18,688,000
20,306,000
20,595,000
22,949,000
20,722,000
21,651,000
21,838,000
23,498,000
22,098,000
22,098,00023,498,00021,838,00021,651,00020,722,00022,949,00020,595,00020,306,00018,688,00021,077,00019,189,00019,073,00017,510,00018,927,00016,823,00017,424,00016,870,00017,383,00017,111,00015,571,00014,851,00015,481,00014,537,00013,296,00012,643,00013,843,00013,658,00012,755,00012,474,00013,375,00012,970,00012,495,00011,366,00012,697,00012,793,00013,118,00013,541,00014,839,00014,116,00015,014,00013,856,00016,040,00015,581,00015,411,00015,191,00015,195,00015,261,00015,012,00013,954,00015,200,00014,252,00013,760,00012,765,00013,987,00013,259,00012,949,00011,819,00014,138,00012,776,00012,640,00011,217,00014,859,00013,111,00012,803,00010,638,00013,259,00015,743,00014,553,00013,943,00015,007,00014,891,00014,356,00018,739,00019,728,00018,492,00018,041,00016,890,00017,408,00018,057,00017,727,00017,316,00018,602,00018,688,00017,686,00017,995,00019,647,00018,512,00016,849,00016,712,00017,145,00015,936,00015,250,00015,634,00015,395,00014,991,00015,117,00014,995,00015,328,00014,714,00014,665,00014,616,00014,737,00014,610,00013,876,00014,123,00013,939,00013,199,00013,263,00012,134,00012,464,00012,413,0009,590,0008,347,0008,300,00014,024,00014,024,00014,105,00013,773,00013,919,0002,652,600246,500167,300164,300168,600205,70086,600123,700115,100145,100104,80029,90063,30028,00040,000022,90093,70061,00027,500000000000000000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,500
61,000
93,700
22,900
0
40,000
28,000
63,300
29,900
104,800
145,100
115,100
123,700
86,600
205,700
168,600
164,300
167,300
246,500
243,900
259,200
227,000
322,200
243,900
243,900
89,700
59,600
213,400
345,400
479,300
592,600
764,200
675,600
931,200
1,052,700
844,000
929,000
926,000
1,129,000
903,000
343,000
390,000
476,000
309,000
60,000
204,000
193,000
257,000
212,000
292,000
320,000
117,000
127,000
271,000
166,000
53,000
7,000
58,000
65,000
2,000
2,000
22,000
41,000
7,000
4,000
21,000
268,000
42,000
1,000
4,000
14,000
252,000
84,000
0
0
105,000
104,000
681,000
12,000
10,000
84,000
370,000
610,000
492,000
502,000
52,000
163,000
337,000
286,000
392,000
291,000
114,000
802,000
427,000
1,206,000
703,000
1,077,000
799,000
660,000
783,000
966,000
1,237,000
1,327,000
562,000
695,000
251,000
250,000
336,000
667,000
292,000
305,000
299,000
403,000
799,000
741,000
251,000
667,000
1,067,000
1,366,000
712,000
2,084,000
998,000
696,000
448,000
222,000
241,000
367,000
1,164,000
806,000
938,000
891,000
945,000
775,000
1,338,000
1,282,000
1,386,000
785,000
207,000
199,000
199,000207,000785,0001,386,0001,282,0001,338,000775,000945,000891,000938,000806,0001,164,000367,000241,000222,000448,000696,000998,0002,084,000712,0001,366,0001,067,000667,000251,000741,000799,000403,000299,000305,000292,000667,000336,000250,000251,000695,000562,0001,327,0001,237,000966,000783,000660,000799,0001,077,000703,0001,206,000427,000802,000114,000291,000392,000286,000337,000163,00052,000502,000492,000610,000370,00084,00010,00012,000681,000104,000105,0000084,000252,00014,0004,0001,00042,000268,00021,0004,0007,00041,00022,0002,0002,00065,00058,0007,00053,000166,000271,000127,000117,000320,000292,000212,000257,000193,000204,00060,000309,000476,000390,000343,000903,0001,129,000926,000929,000844,0001,052,700931,200675,600764,200592,600479,300345,400213,40059,60089,700243,900243,900322,200227,000259,200243,900246,500167,300164,300168,600205,70086,600123,700115,100145,100104,80029,90063,30028,00040,000022,90093,70061,00027,500000000000000000000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,389,000
0
0
0
615,000
0
0
0
512,000
695,000
251,000
6,160,000
7,000
667,000
5,923,000
305,000
299,000
6,256,000
6,610,000
0
1,000
426,000
844,000
1,148,000
712,000
1,884,000
782,000
472,000
448,000
0
13,000
150,000
1,164,000
599,000
739,000
711,000
945,000
775,000
1,338,000
1,282,000
1,204,000
606,000
4,000
0
04,000606,0001,204,0001,282,0001,338,000775,000945,000711,000739,000599,0001,164,000150,00013,0000448,000472,000782,0001,884,000712,0001,148,000844,000426,0001,00006,610,0006,256,000299,000305,0005,923,000667,0007,0006,160,000251,000695,000512,000000615,0000004,389,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,408,700
0
0
0
2,408,700
2,408,700
0
0
4,143,700
0
0
0
6,379,800
0
0
0
6,948,000
0
0
0
7,643,000
8,597,000
9,273,000
8,959,000
9,013,000
9,288,000
9,443,000
9,800,000
9,170,000
9,976,000
11,199,000
10,804,000
11,155,000
12,323,000
13,301,000
11,684,000
11,977,000
12,818,000
12,772,000
11,413,000
11,975,000
12,101,000
11,583,000
10,899,000
11,254,000
12,013,000
12,595,000
10,800,000
10,360,000
11,057,000
11,221,000
10,101,000
10,916,000
1,206,000
1,207,000
1,180,000
1,560,000
1,336,000
1,392,000
1,377,000
1,535,000
1,269,000
1,192,000
1,281,000
1,810,000
1,544,000
1,557,000
1,611,000
1,832,000
1,432,000
1,339,000
1,519,000
1,853,000
1,440,000
1,423,000
1,523,000
1,931,000
1,499,000
1,498,000
1,528,000
1,805,000
1,391,000
1,368,000
1,447,000
1,772,000
11,196,000
1,373,000
10,187,000
1,801,000
10,494,000
11,005,000
10,880,000
1,961,000
12,283,000
11,923,000
10,914,000
1,943,000
12,891,000
13,440,000
12,540,000
1,939,000
13,950,000
15,282,000
15,157,000
2,016,000
15,522,000
17,496,000
16,012,000
2,192,000
1,728,000
1,728,000
1,798,000
18,014,000
18,310,000
1,625,000
1,749,000
2,262,000
1,792,000
2,319,000
2,588,000
2,588,0002,319,0001,792,0002,262,0001,749,0001,625,00018,310,00018,014,0001,798,0001,728,0001,728,0002,192,00016,012,00017,496,00015,522,0002,016,00015,157,00015,282,00013,950,0001,939,00012,540,00013,440,00012,891,0001,943,00010,914,00011,923,00012,283,0001,961,00010,880,00011,005,00010,494,0001,801,00010,187,0001,373,00011,196,0001,772,0001,447,0001,368,0001,391,0001,805,0001,528,0001,498,0001,499,0001,931,0001,523,0001,423,0001,440,0001,853,0001,519,0001,339,0001,432,0001,832,0001,611,0001,557,0001,544,0001,810,0001,281,0001,192,0001,269,0001,535,0001,377,0001,392,0001,336,0001,560,0001,180,0001,207,0001,206,00010,916,00010,101,00011,221,00011,057,00010,360,00010,800,00012,595,00012,013,00011,254,00010,899,00011,583,00012,101,00011,975,00011,413,00012,772,00012,818,00011,977,00011,684,00013,301,00012,323,00011,155,00010,804,00011,199,0009,976,0009,170,0009,800,0009,443,0009,288,0009,013,0008,959,0009,273,0008,597,0007,643,0000006,948,0000006,379,8000004,143,700002,408,7002,408,7000002,408,7000000000000000000000000000000000000000
       Other Current Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,659,800
13,546,000
13,782,800
11,371,400
11,371,400
8,210,300
8,287,400
5,232,900
12,067,600
11,984,700
11,541,400
6,119,000
12,523,400
13,007,800
13,070,300
6,084,000
13,681,000
13,811,000
13,487,000
6,119,000
14,371,000
14,938,000
14,519,000
14,808,000
14,931,000
15,191,000
15,441,000
14,993,000
15,724,000
16,853,000
16,392,000
16,732,000
18,385,000
19,376,000
17,829,000
17,633,000
18,681,000
18,544,000
17,251,000
17,725,000
18,055,000
17,386,000
16,849,000
18,034,000
18,488,000
19,707,000
18,471,000
14,314,000
14,890,000
15,003,000
13,929,000
3,309,000
14,453,000
12,052,000
9,458,000
11,138,000
11,671,000
12,786,000
9,828,000
12,630,000
11,423,000
12,576,000
9,928,000
12,457,000
12,757,000
13,935,000
12,602,000
13,423,000
13,966,000
14,808,000
13,663,000
13,045,000
13,019,000
13,345,000
12,462,000
12,302,000
12,492,000
13,261,000
11,228,000
12,018,000
11,349,000
11,809,000
10,367,000
10,390,000
464,000
10,640,000
516,000
9,965,000
1,471,000
1,701,000
958,000
10,184,000
643,000
789,000
722,000
10,851,000
674,000
637,000
689,000
12,650,000
768,000
809,000
766,000
14,664,000
739,000
835,000
797,000
15,396,000
16,332,000
18,084,000
15,508,000
1,097,000
1,173,000
19,631,000
17,409,000
17,733,000
18,864,000
20,635,000
18,813,000
18,813,00020,635,00018,864,00017,733,00017,409,00019,631,0001,173,0001,097,00015,508,00018,084,00016,332,00015,396,000797,000835,000739,00014,664,000766,000809,000768,00012,650,000689,000637,000674,00010,851,000722,000789,000643,00010,184,000958,0001,701,0001,471,0009,965,000516,00010,640,000464,00010,390,00010,367,00011,809,00011,349,00012,018,00011,228,00013,261,00012,492,00012,302,00012,462,00013,345,00013,019,00013,045,00013,663,00014,808,00013,966,00013,423,00012,602,00013,935,00012,757,00012,457,0009,928,00012,576,00011,423,00012,630,0009,828,00012,786,00011,671,00011,138,0009,458,00012,052,00014,453,0003,309,00013,929,00015,003,00014,890,00014,314,00018,471,00019,707,00018,488,00018,034,00016,849,00017,386,00018,055,00017,725,00017,251,00018,544,00018,681,00017,633,00017,829,00019,376,00018,385,00016,732,00016,392,00016,853,00015,724,00014,993,00015,441,00015,191,00014,931,00014,808,00014,519,00014,938,00014,371,0006,119,00013,487,00013,811,00013,681,0006,084,00013,070,30013,007,80012,523,4006,119,00011,541,40011,984,70012,067,6005,232,9008,287,4008,210,30011,371,40011,371,40013,782,80013,546,00013,659,80000000000000000000000000000000000000000
   > Long-term Liabilities 
0
91,900
0
0
0
263,900
0
0
0
435,500
0
0
0
379,500
0
0
0
438,100
440,200
431,400
520,700
429,800
517,200
416,300
502,000
418,000
400,600
397,600
368,400
477,900
546,700
599,200
522,100
521,300
493,500
495,500
495,100
624,800
2,461,000
2,595,000
2,913,000
2,988,000
2,988,000
955,000
1,112,000
1,300,000
2,208,000
2,125,000
2,778,000
2,606,000
2,792,000
2,881,000
2,818,000
2,745,000
2,937,000
3,099,000
3,291,000
3,366,000
3,446,000
3,630,000
3,604,000
3,696,000
3,633,000
3,551,000
3,535,000
3,565,000
3,595,000
3,705,000
3,848,000
4,540,000
3,915,000
3,895,000
3,766,000
4,793,000
4,521,000
4,401,000
4,337,000
5,449,000
5,314,000
5,181,000
4,996,000
4,474,000
4,818,000
4,983,000
4,572,000
4,810,000
4,440,000
4,440,000
4,265,000
4,174,000
4,312,000
4,361,000
4,133,000
4,827,000
4,335,000
3,571,000
4,294,000
4,887,000
4,726,000
4,340,000
5,695,000
7,727,000
8,056,000
8,044,000
7,701,000
7,672,000
7,603,000
7,397,000
7,194,000
7,669,000
7,135,000
7,249,000
6,524,000
6,645,000
6,490,000
7,977,000
7,699,000
8,127,000
7,842,000
7,908,000
7,723,000
7,883,000
8,673,000
8,435,000
8,392,000
8,588,000
8,186,000
8,261,000
8,203,000
8,685,000
8,804,000
8,756,000
8,631,000
8,907,000
9,736,000
10,413,000
9,755,000
10,385,000
9,911,000
10,917,000
10,869,000
11,099,000
10,991,000
11,086,000
12,007,000
11,697,000
13,011,000
12,855,000
13,205,000
12,827,000
13,600,000
12,938,000
12,876,000
13,050,000
18,957,000
21,927,000
21,234,000
21,234,00021,927,00018,957,00013,050,00012,876,00012,938,00013,600,00012,827,00013,205,00012,855,00013,011,00011,697,00012,007,00011,086,00010,991,00011,099,00010,869,00010,917,0009,911,00010,385,0009,755,00010,413,0009,736,0008,907,0008,631,0008,756,0008,804,0008,685,0008,203,0008,261,0008,186,0008,588,0008,392,0008,435,0008,673,0007,883,0007,723,0007,908,0007,842,0008,127,0007,699,0007,977,0006,490,0006,645,0006,524,0007,249,0007,135,0007,669,0007,194,0007,397,0007,603,0007,672,0007,701,0008,044,0008,056,0007,727,0005,695,0004,340,0004,726,0004,887,0004,294,0003,571,0004,335,0004,827,0004,133,0004,361,0004,312,0004,174,0004,265,0004,440,0004,440,0004,810,0004,572,0004,983,0004,818,0004,474,0004,996,0005,181,0005,314,0005,449,0004,337,0004,401,0004,521,0004,793,0003,766,0003,895,0003,915,0004,540,0003,848,0003,705,0003,595,0003,565,0003,535,0003,551,0003,633,0003,696,0003,604,0003,630,0003,446,0003,366,0003,291,0003,099,0002,937,0002,745,0002,818,0002,881,0002,792,0002,606,0002,778,0002,125,0002,208,0001,300,0001,112,000955,0002,988,0002,988,0002,913,0002,595,0002,461,000624,800495,100495,500493,500521,300522,100599,200546,700477,900368,400397,600400,600418,000502,000416,300517,200429,800520,700431,400440,200438,100000379,500000435,500000263,90000091,9000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,249,000
1,998,000
1,998,000
2,013,000
1,601,000
3,146,000
4,014,000
4,409,000
4,479,000
4,415,000
4,155,000
4,168,000
4,098,000
4,111,000
3,713,000
3,770,000
4,012,000
3,352,000
3,686,000
3,669,000
5,155,000