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

AXIS Capital Holdings Ltd
Buy, Hold or Sell?

Let's analyze AXIS Capital Holdings Ltd together

I guess you are interested in AXIS Capital Holdings Ltd. 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 AXIS Capital Holdings Ltd. 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 AXIS Capital Holdings Ltd

I send you an email if I find something interesting about AXIS Capital Holdings Ltd.

1. Quick Overview

1.1. Quick analysis of AXIS Capital Holdings Ltd (30 sec.)










1.2. What can you expect buying and holding a share of AXIS Capital Holdings Ltd? (30 sec.)

How much money do you get?

How much money do you get?
$2.15
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$71.57
Expected worth in 1 year
$84.68
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
$15.26
Return On Investment
16.2%

For what price can you sell your share?

Current Price per Share
$94.05
Expected price per share
$75.14 - $
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of AXIS Capital Holdings Ltd (5 min.)




Live pricePrice per Share (EOD)
$94.05
Intrinsic Value Per Share
$108.93 - $208.91
Total Value Per Share
$180.49 - $280.48

2.2. Growth of AXIS Capital Holdings Ltd (5 min.)




Is AXIS Capital Holdings Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$6b$4.9b$714.1m12.7%

How much money is AXIS Capital Holdings Ltd making?

Current yearPrevious yearGrowGrow %
Making money$161.3m$141.8m$19.5m12.1%
Net Profit Margin11.1%10.1%--

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

2.3. Financial Health of AXIS Capital Holdings Ltd (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of AXIS Capital Holdings Ltd?

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

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

Speculation

The Price per Share of AXIS Capital Holdings Ltd is $94.05. 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 AXIS Capital Holdings Ltd.
  • 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 AXIS Capital Holdings Ltd, 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 $71.57. Based on the TTM, the Book Value Change Per Share is $3.28 per quarter. Based on the YOY, the Book Value Change Per Share is $1.79 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 $0.54 per quarter.
Based on historical numbers we can estimate the returns while holding a share of AXIS Capital Holdings Ltd.

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 Eps2.132.3%1.892.0%1.561.7%1.031.1%0.800.8%
Usd Book Value Change Per Share5.245.6%3.283.5%1.791.9%0.280.3%0.380.4%
Usd Dividend Per Share0.530.6%0.540.6%0.530.6%0.530.6%0.510.5%
Usd Total Gains Per Share5.776.1%3.824.1%2.322.5%0.800.9%0.890.9%
Usd Price Per Share79.61-67.66-54.72-54.42-55.69-
Price to Earnings Ratio9.36-2.93-12.48--13.07-6.37-
Price-to-Total Gains Ratio13.81-19.14-48.25-15.20-20.41-
Price to Book Ratio1.11-1.02-0.96-0.89-0.89-
Price-to-Total Gains Ratio13.81-19.14-48.25-15.20-20.41-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share94.05
Number of shares10
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.540.53
Usd Book Value Change Per Share3.280.28
Usd Total Gains Per Share3.820.80
Gains per Quarter (10 shares)38.158.01
Gains per Year (10 shares)152.6132.06
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
121131143211122
243262296422254
364393449633386
4865256028444118
510765675510555150
612978790812666182
7150918106114777214
81721049121416888246
91931180136718999278
1021513121520210111310

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 Share3.01.00.075.0%10.02.00.083.3%14.06.00.070.0%31.09.00.077.5%75.013.00.085.2%
Book Value Change Per Share4.00.00.0100.0%8.04.00.066.7%11.09.00.055.0%23.017.00.057.5%58.030.00.065.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%84.00.04.095.5%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%14.06.00.070.0%28.012.00.070.0%65.023.00.073.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of AXIS Capital Holdings Ltd 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--5.2403.279+60%1.787+193%0.276+1796%0.379+1282%
Book Value Per Share--71.56765.966+8%57.227+25%60.993+17%62.379+15%
Current Ratio--71.81318.451+289%12.160+491%16.394+338%8.761+720%
Debt To Asset Ratio--0.8140.814+0%0.829-2%0.814+0%0.779+5%
Debt To Equity Ratio--4.3794.363+0%4.850-10%4.3960%3.696+18%
Dividend Per Share--0.5260.536-2%0.531-1%0.525+0%0.507+4%
Enterprise Value---13748211000.000-13136701770.000-4%-6580970042.500-52%-6661116760.000-52%-2449889241.900-82%
Eps--2.1261.888+13%1.563+36%1.028+107%0.796+167%
Ev To Ebitda Ratio---13.314-3.968-70%-0.991-93%-23.518+77%-9.587-28%
Ev To Sales Ratio---2.261-2.232-1%-1.164-49%-1.221-46%-0.374-83%
Free Cash Flow Per Share--7.0085.219+34%2.081+237%2.795+151%1.896+270%
Free Cash Flow To Equity Per Share--5.8884.181+41%1.514+289%1.990+196%0.926+536%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--208.908--------
Intrinsic Value_10Y_min--108.926--------
Intrinsic Value_1Y_max--14.677--------
Intrinsic Value_1Y_min--8.202--------
Intrinsic Value_3Y_max--48.867--------
Intrinsic Value_3Y_min--27.139--------
Intrinsic Value_5Y_max--88.806--------
Intrinsic Value_5Y_min--48.666--------
Market Cap7867790370.000+14%6766850000.0005772044980.000+17%4698451207.500+44%4637457640.000+46%4862757033.100+39%
Net Profit Margin--0.1190.111+7%0.101+18%0.065+82%0.062+92%
Operating Margin--0.1600.107+50%0.425-62%0.143+13%0.113+42%
Operating Ratio--1.0020.470+113%0.029+3390%0.147+579%0.616+63%
Pb Ratio1.314+15%1.1121.022+9%0.957+16%0.892+25%0.892+25%
Pe Ratio11.058+15%9.3612.929+220%12.479-25%-13.071+240%6.371+47%
Price Per Share94.050+15%79.61067.663+18%54.723+45%54.421+46%55.685+43%
Price To Free Cash Flow Ratio3.355+15%2.8403.377-16%1.681+69%-8.842+411%-7.976+381%
Price To Total Gains Ratio16.313+15%13.80819.137-28%48.246-71%15.201-9%20.409-32%
Quick Ratio--98.92225.374+290%100.108-1%102.491-3%52.261+89%
Return On Assets--0.0060.005+6%0.005+13%0.003+76%0.003+88%
Return On Equity--0.0300.028+6%0.029+4%0.017+74%0.013+123%
Total Gains Per Share--5.7653.815+51%2.318+149%0.801+619%0.886+551%
Usd Book Value--6083227000.0005627762250.000+8%4913577000.000+24%5194340350.000+17%5446463175.000+12%
Usd Book Value Change Per Share--5.2403.279+60%1.787+193%0.276+1796%0.379+1282%
Usd Book Value Per Share--71.56765.966+8%57.227+25%60.993+17%62.379+15%
Usd Dividend Per Share--0.5260.536-2%0.531-1%0.525+0%0.507+4%
Usd Enterprise Value---13748211000.000-13136701770.000-4%-6580970042.500-52%-6661116760.000-52%-2449889241.900-82%
Usd Eps--2.1261.888+13%1.563+36%1.028+107%0.796+167%
Usd Free Cash Flow--595662000.000445075000.000+34%178968500.000+233%238572050.000+150%165388750.000+260%
Usd Free Cash Flow Per Share--7.0085.219+34%2.081+237%2.795+151%1.896+270%
Usd Free Cash Flow To Equity Per Share--5.8884.181+41%1.514+289%1.990+196%0.926+536%
Usd Market Cap7867790370.000+14%6766850000.0005772044980.000+17%4698451207.500+44%4637457640.000+46%4862757033.100+39%
Usd Price Per Share94.050+15%79.61067.663+18%54.723+45%54.421+46%55.685+43%
Usd Profit--180728000.000161392250.000+12%141840000.000+27%91978950.000+96%75147875.000+140%
Usd Revenue--1519960000.0001471765500.000+3%1415103750.000+7%1337310750.000+14%1228531325.000+24%
Usd Total Gains Per Share--5.7653.815+51%2.318+149%0.801+619%0.886+551%
 EOD+4 -4MRQTTM+26 -13YOY+26 -135Y+28 -1110Y+27 -12

3.3 Fundamental Score

Let's check the fundamental score of AXIS Capital Holdings Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1511.058
Price to Book Ratio (EOD)Between0-11.314
Net Profit Margin (MRQ)Greater than00.119
Operating Margin (MRQ)Greater than00.160
Quick Ratio (MRQ)Greater than198.922
Current Ratio (MRQ)Greater than171.813
Debt to Asset Ratio (MRQ)Less than10.814
Debt to Equity Ratio (MRQ)Less than14.379
Return on Equity (MRQ)Greater than0.150.030
Return on Assets (MRQ)Greater than0.050.006
Total6/10 (60.0%)

3.4 Technical Score

Let's check the technical score of AXIS Capital Holdings Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5073.505
Ma 20Greater thanMa 5088.475
Ma 50Greater thanMa 10083.723
Ma 100Greater thanMa 20079.674
OpenGreater thanClose93.410
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About AXIS Capital Holdings Ltd

AXIS Capital Holdings Limited, through its subsidiaries, provides various specialty insurance and reinsurance products in Bermuda, the United States, and internationally. It operates through two segments, Insurance and Reinsurance. The Insurance segment offers professional insurance products that cover directors' and officers' liability, errors and omissions, employment practices, fiduciary, crime, professional indemnity, medical malpractice, and other financial insurance related coverages for commercial enterprises, financial institutions, not-for-profit organizations, and other professional service providers; and property insurance products for commercial buildings, residential premises, construction projects, property in transit, onshore renewable energy installations, and physical damage and business interruption following an act of terrorism. This segment also provides marine and aviation insurance services for offshore energy, renewable offshore energy, cargo, liability, including kidnap and ransom, fine art, specie, and hull war, hull and liability, and specific war coverage for passenger airlines, cargo operations, general aviation operations, airports, aviation authorities, security firms, and product manufacturers; personal accident, travel insurance, specialty health products for employer and affinity groups, and pet insurance products; and liability, cyber, and credit and political risk insurance services. The Reinsurance segment offers agriculture, marine and aviation, catastrophe, accidental and health, credit and surety, motor, professional, travel, life, engineering, property, and liability reinsurance products. AXIS Capital Holdings Limited was founded in 2001 and is headquartered in Pembroke, Bermuda.

Fundamental data was last updated by Penke on 2024-11-16 13:55:03.

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 inefficient 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 less efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very able to pay all its short-term debts.
The company is very 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 underpriced.
Based on the earnings, the company is cheap.
Based on how much money comes from the company's main activities, the company is cheap.
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 AXIS Capital Holdings Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare AXIS Capital Holdings Ltd to the Insurance - Specialty industry mean.
  • A Net Profit Margin of 11.9% means that $0.12 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of AXIS Capital Holdings Ltd:

  • The MRQ is 11.9%. The company is making a huge profit. +2
  • The TTM is 11.1%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ11.9%TTM11.1%+0.8%
TTM11.1%YOY10.1%+1.1%
TTM11.1%5Y6.5%+4.6%
5Y6.5%10Y6.2%+0.3%
4.3.1.2. Return on Assets

Shows how efficient AXIS Capital Holdings Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare AXIS Capital Holdings Ltd to the Insurance - Specialty industry mean.
  • 0.6% Return on Assets means that AXIS Capital Holdings Ltd generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of AXIS Capital Holdings Ltd:

  • The MRQ is 0.6%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.6%TTM0.5%+0.0%
TTM0.5%YOY0.5%+0.0%
TTM0.5%5Y0.3%+0.2%
5Y0.3%10Y0.3%+0.0%
4.3.1.3. Return on Equity

Shows how efficient AXIS Capital Holdings Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare AXIS Capital Holdings Ltd to the Insurance - Specialty industry mean.
  • 3.0% Return on Equity means AXIS Capital Holdings Ltd generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of AXIS Capital Holdings Ltd:

  • The MRQ is 3.0%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.0%TTM2.8%+0.2%
TTM2.8%YOY2.9%-0.1%
TTM2.8%5Y1.7%+1.1%
5Y1.7%10Y1.3%+0.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of AXIS Capital Holdings Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient AXIS Capital Holdings Ltd is operating .

  • Measures how much profit AXIS Capital Holdings Ltd 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 AXIS Capital Holdings Ltd to the Insurance - Specialty industry mean.
  • An Operating Margin of 16.0% means the company generated $0.16  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of AXIS Capital Holdings Ltd:

  • The MRQ is 16.0%. The company is operating efficient. +1
  • The TTM is 10.7%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ16.0%TTM10.7%+5.3%
TTM10.7%YOY42.5%-31.8%
TTM10.7%5Y14.3%-3.6%
5Y14.3%10Y11.3%+3.0%
4.3.2.2. Operating Ratio

Measures how efficient AXIS Capital Holdings Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance - Specialty industry mean).
  • An Operation Ratio of 1.00 means that the operating costs are $1.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of AXIS Capital Holdings Ltd:

  • The MRQ is 1.002. The company is inefficient in keeping operating costs low. -1
  • The TTM is 0.470. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ1.002TTM0.470+0.532
TTM0.470YOY0.029+0.441
TTM0.4705Y0.147+0.322
5Y0.14710Y0.616-0.468
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of AXIS Capital Holdings Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if AXIS Capital Holdings Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Insurance - Specialty industry mean).
  • A Current Ratio of 71.81 means the company has $71.81 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of AXIS Capital Holdings Ltd:

  • The MRQ is 71.813. The company is very able to pay all its short-term debts. +2
  • The TTM is 18.451. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ71.813TTM18.451+53.362
TTM18.451YOY12.160+6.290
TTM18.4515Y16.394+2.057
5Y16.39410Y8.761+7.633
4.4.3.2. Quick Ratio

Measures if AXIS Capital Holdings Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare AXIS Capital Holdings Ltd to the Insurance - Specialty industry mean.
  • A Quick Ratio of 98.92 means the company can pay off $98.92 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of AXIS Capital Holdings Ltd:

  • The MRQ is 98.922. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 25.374. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ98.922TTM25.374+73.548
TTM25.374YOY100.108-74.734
TTM25.3745Y102.491-77.117
5Y102.49110Y52.261+50.229
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of AXIS Capital Holdings Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of AXIS Capital Holdings Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare AXIS Capital Holdings Ltd to Insurance - Specialty industry mean.
  • A Debt to Asset Ratio of 0.81 means that AXIS Capital Holdings Ltd assets are financed with 81.4% credit (debt) and the remaining percentage (100% - 81.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of AXIS Capital Holdings Ltd:

  • The MRQ is 0.814. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.814. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.814TTM0.814+0.001
TTM0.814YOY0.829-0.016
TTM0.8145Y0.8140.000
5Y0.81410Y0.779+0.035
4.5.4.2. Debt to Equity Ratio

Measures if AXIS Capital Holdings Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare AXIS Capital Holdings Ltd to the Insurance - Specialty industry mean.
  • A Debt to Equity ratio of 437.9% means that company has $4.38 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of AXIS Capital Holdings Ltd:

  • The MRQ is 4.379. The company is unable to pay all its debts with equity. -1
  • The TTM is 4.363. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ4.379TTM4.363+0.016
TTM4.363YOY4.850-0.487
TTM4.3635Y4.396-0.033
5Y4.39610Y3.696+0.699
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 AXIS Capital Holdings Ltd generates.

  • Above 15 is considered overpriced but always compare AXIS Capital Holdings Ltd to the Insurance - Specialty industry mean.
  • A PE ratio of 9.36 means the investor is paying $9.36 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of AXIS Capital Holdings Ltd:

  • The EOD is 11.058. Based on the earnings, the company is underpriced. +1
  • The MRQ is 9.361. Based on the earnings, the company is underpriced. +1
  • The TTM is 2.929. Based on the earnings, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD11.058MRQ9.361+1.698
MRQ9.361TTM2.929+6.432
TTM2.929YOY12.479-9.550
TTM2.9295Y-13.071+16.000
5Y-13.07110Y6.371-19.442
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 AXIS Capital Holdings Ltd:

  • The EOD is 3.355. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.840. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 3.377. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD3.355MRQ2.840+0.515
MRQ2.840TTM3.377-0.537
TTM3.377YOY1.681+1.696
TTM3.3775Y-8.842+12.219
5Y-8.84210Y-7.976-0.866
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 AXIS Capital Holdings Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Insurance - Specialty industry mean).
  • A PB ratio of 1.11 means the investor is paying $1.11 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of AXIS Capital Holdings Ltd:

  • The EOD is 1.314. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.112. Based on the equity, the company is underpriced. +1
  • The TTM is 1.022. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.314MRQ1.112+0.202
MRQ1.112TTM1.022+0.091
TTM1.022YOY0.957+0.065
TTM1.0225Y0.892+0.130
5Y0.89210Y0.8920.000
4.6.2. Total Gains per Share

2.4. Latest News of AXIS Capital Holdings Ltd

Does AXIS Capital Holdings Ltd still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from AXIS Capital Holdings Ltd to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-11-15
17:16
F1 issues resale warning after launch tickets sell outRead

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of AXIS Capital Holdings Ltd.

4.8.1. Institutions holding AXIS Capital Holdings Ltd

Institutions are holding 96.391% of the shares of AXIS Capital Holdings Ltd.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc10.35030.0118865855172670.084
2024-06-30STONE POINT CAPITAL LLC8.102137.6167677780600
2024-06-30T. Rowe Price Investment Management,Inc.5.22510.19494371112-714707-14.0529
2024-06-30Dimensional Fund Advisors, Inc.4.87130.075240750871529143.8987
2024-06-30BlackRock Inc4.65280.00623892333-136955-3.399
2024-06-30American Century Companies Inc3.75780.13593143604-155810-4.7224
2024-06-30AQR Capital Management LLC3.08850.279825837002135599.0104
2024-06-30HHG PLC2.75290.08712302960-18311-0.7888
2024-06-30Morgan Stanley - Brokerage Accounts2.46250.0056206001473363255.3108
2024-09-30River Road Asset Management, LLC2.18281.9012182599512830.0703
2024-06-30Macquarie Group Ltd2.05850.13951722075-54812-3.0847
2024-06-30Altrinsic Global Advisors LLC1.99095.24731665520-89790-5.1153
2024-06-30State Street Corp1.86820.00491562881-34318-2.1486
2024-06-30Pzena Investment Management, LLC1.81690.37761519972-270904-15.1269
2024-06-30Barrow Hanley Mewhinney & Strauss LLC1.69440.3418141746415711012.4655
2024-06-30Johnson Investment Counsel Inc1.68951.05181413374-22541-1.5698
2024-06-30Victory Capital Management Inc.1.62720.0964136125013458118716.9571
2024-06-30Jennison Associates LLC1.56150.05921306273599854.8131
2024-06-30Fuller & Thaler Asset Management Inc1.4760.37351234713-6205-0.5
2024-06-30Geode Capital Management, LLC1.46270.00761223651-12223-0.989
Total 64.691948.01454118335+1154985+2.1%

4.9.2. Funds holding AXIS Capital Holdings Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Total Stock Mkt Idx Inv2.89970.011242578816590.0684
2024-09-30Vanguard Small Cap Index2.2670.09821896471-30658-1.5909
2024-09-30American Century U.S. Small Cap Value2.03212.39881700000-45000-2.5788
2024-09-30American Century Small Cap Value Inv2.03212.38611700000-45000-2.5788
2024-09-30T. Rowe Price Mid-Cap Growth1.77730.37751486800-3100-0.2081
2024-09-30T. Rowe Price US Mid-Cap Growth Equity1.77730.37751486800-4000-0.2683
2024-08-31FullerThaler Behavioral Small-Cap Value1.73811.0817145398535451532.2442
2024-09-30Undiscovered Managers Behavioral Val L1.6921.1121415458372232.7008
2024-09-30Vanguard Small Cap Value Index Inv1.53510.17421284186-8996-0.6956
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.37640.08411151395-28989-2.4559
2024-09-30Delaware Small Cap Value A1.16241.661497240000
2024-09-30Victory Small Cap Value CIT (Net 75)1.16071.1475971000-37000-3.6706
2024-09-30Victory Sycamore Small Company Opp R1.16071.1475971000-37000-3.6706
2024-09-30Janus Henderson US SMID Cap Growth1.00941.008384439500
2024-08-31Janus Henderson Triton D1.00941.00784439500
2024-09-30DFA US Small Cap Value I0.96570.3842807888-46665-5.4607
2024-10-31Bridge Builder Large Cap Value0.94650.2715791815-14134-1.7537
2024-09-30Allspring Special US Mid Cap Value Eq0.93560.4377782650124001.6099
2024-09-30Allspring Special Mid Cap Value Inst0.93560.437978265000
2024-09-30DFA US Targeted Value I0.85870.414371835200
Total 29.271816.018424487428+105255+0.4%

5.3. Insider Transactions

Insiders are holding 0.512% of the shares of AXIS Capital Holdings Ltd.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-05-28Stanley A GalanskiBUY200071.43
2024-05-21Michael MilleganBUY140071.49
2024-05-06W Marston BeckerBUY302566.58
2024-02-06Stanley A GalanskiBUY700058.45
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 Assets32,722,648
Total Liabilities26,639,421
Total Stockholder Equity6,083,227
 As reported
Total Liabilities 26,639,421
Total Stockholder Equity+ 6,083,227
Total Assets = 32,722,648

Assets

Total Assets32,722,648
Total Current Assets8,271,082
Long-term Assets15,579,791
Total Current Assets
Cash And Cash Equivalents 981,003
Short-term Investments 5,143,357
Net Receivables 125,770
Other Current Assets 2,020,952
Total Current Assets  (as reported)8,271,082
Total Current Assets  (calculated)8,271,082
+/-0
Long-term Assets
Property Plant Equipment 97,912
Goodwill 100,801
Long Term Investments 15,202,382
Intangible Assets 178,696
Other Assets 8,871,775
Long-term Assets  (as reported)15,579,791
Long-term Assets  (calculated)24,451,566
+/- 8,871,775

Liabilities & Shareholders' Equity

Total Current Liabilities115,176
Long-term Liabilities26,524,245
Total Stockholder Equity6,083,227
Total Current Liabilities
Short-term Debt 115,176
Accounts payable 1,828,297
Other Current Liabilities -1,713,121
Total Current Liabilities  (as reported)115,176
Total Current Liabilities  (calculated)230,352
+/- 115,176
Long-term Liabilities
Long term Debt 1,390,386
Capital Lease Obligations 115,176
Long-term Liabilities  (as reported)26,524,245
Long-term Liabilities  (calculated)1,505,562
+/- 25,018,683
Total Stockholder Equity
Common Stock2,206
Retained Earnings 7,092,817
Other Stockholders Equity -1,485,058
Total Stockholder Equity (as reported)6,083,227
Total Stockholder Equity (calculated)5,609,965
+/- 473,262
Other
Capital Stock552,206
Cash and Short Term Investments 6,124,360
Common Stock Shares Outstanding 85,000
Current Deferred Revenue-19,251,235
Liabilities and Stockholders Equity 32,722,648
Net Debt 524,559
Net Invested Capital 6,923,613
Net Working Capital 8,155,906
Short Long Term Debt Total 1,505,562



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-31
> Total Assets 
2,948,321
3,813,477
4,386,229
5,253,520
5,172,273
6,746,988
7,320,189
8,203,132
9,038,285
9,790,500
10,116,956
11,440,546
11,925,976
12,655,655
12,799,050
13,254,202
13,665,287
14,612,437
14,928,974
14,711,904
14,675,309
15,640,194
15,606,389
15,175,454
14,282,834
14,777,366
15,378,885
15,919,468
15,306,524
16,329,170
16,558,280
16,846,530
16,445,731
17,673,924
18,196,848
17,943,930
17,806,059
19,025,600
18,721,412
18,897,781
18,852,344
19,710,942
19,846,313
19,932,949
19,634,784
20,997,634
21,446,457
20,965,047
19,955,736
20,458,819
20,704,875
20,557,341
19,981,891
20,978,190
21,249,440
21,222,391
20,813,691
21,246,967
21,499,638
21,818,150
24,760,177
25,087,309
25,018,486
24,843,026
24,132,566
25,557,582
25,870,174
25,495,526
25,604,054
25,948,768
26,359,173
26,452,996
25,877,687
27,085,827
27,581,730
27,935,137
27,368,970
27,808,558
27,619,427
27,119,753
27,595,811
28,564,977
29,315,693
29,472,524
28,334,585
29,697,973
29,965,518
32,722,648
32,722,64829,965,51829,697,97328,334,58529,472,52429,315,69328,564,97727,595,81127,119,75327,619,42727,808,55827,368,97027,935,13727,581,73027,085,82725,877,68726,452,99626,359,17325,948,76825,604,05425,495,52625,870,17425,557,58224,132,56624,843,02625,018,48625,087,30924,760,17721,818,15021,499,63821,246,96720,813,69121,222,39121,249,44020,978,19019,981,89120,557,34120,704,87520,458,81919,955,73620,965,04721,446,45720,997,63419,634,78419,932,94919,846,31319,710,94218,852,34418,897,78118,721,41219,025,60017,806,05917,943,93018,196,84817,673,92416,445,73116,846,53016,558,28016,329,17015,306,52415,919,46815,378,88514,777,36614,282,83415,175,45415,606,38915,640,19414,675,30914,711,90414,928,97414,612,43713,665,28713,254,20212,799,05012,655,65511,925,97611,440,54610,116,9569,790,5009,038,2858,203,1327,320,1896,746,9885,172,2735,253,5204,386,2293,813,4772,948,321
   > Total Current Assets 
0
14,583
942,323
5,226,316
5,147,694
6,722,784
7,296,270
8,179,596
9,006,551
9,759,653
10,087,009
11,402,577
11,888,963
12,619,599
12,763,550
13,219,659
13,636,246
14,583,651
14,866,463
14,649,937
14,613,656
15,578,850
15,545,354
15,114,728
14,222,417
14,681,986
15,283,827
15,826,419
15,215,019
16,237,953
17,650,896
17,904,394
17,375,246
14,758,682
15,076,409
14,697,868
14,862,577
15,939,340
15,644,938
14,306,595
14,162,687
14,788,598
14,822,699
14,955,278
14,598,610
15,594,547
16,065,906
15,847,967
16,500,429
16,830,073
17,011,674
16,927,488
16,330,854
17,099,881
17,215,674
17,085,567
16,812,513
17,146,843
17,224,462
17,379,359
18,745,255
18,897,030
18,596,584
18,152,798
17,395,670
18,373,413
18,742,974
18,445,562
18,614,874
1
13,334,305
12,795,490
12,593,470
13,661,383
14,018,302
1,078,232
21,540,262
1,679,080
1,574,895
1,941,792
21,363,401
985,316
22,717,426
22,679,531
11,787,729
12,868,425
12,604,632
8,271,082
8,271,08212,604,63212,868,42511,787,72922,679,53122,717,426985,31621,363,4011,941,7921,574,8951,679,08021,540,2621,078,23214,018,30213,661,38312,593,47012,795,49013,334,305118,614,87418,445,56218,742,97418,373,41317,395,67018,152,79818,596,58418,897,03018,745,25517,379,35917,224,46217,146,84316,812,51317,085,56717,215,67417,099,88116,330,85416,927,48817,011,67416,830,07316,500,42915,847,96716,065,90615,594,54714,598,61014,955,27814,822,69914,788,59814,162,68714,306,59515,644,93815,939,34014,862,57714,697,86815,076,40914,758,68217,375,24617,904,39417,650,89616,237,95315,215,01915,826,41915,283,82714,681,98614,222,41715,114,72815,545,35415,578,85014,613,65614,649,93714,866,46314,583,65113,636,24613,219,65912,763,55012,619,59911,888,96311,402,57710,087,0099,759,6539,006,5518,179,5967,296,2706,722,7845,147,6945,226,316942,32314,5830
       Cash And Cash Equivalents 
729,296
0
927,087
790,604
605,175
802,129
721,215
935,331
632,329
746,065
793,304
862,184
1,280,990
1,511,619
1,615,448
1,640,914
1,989,287
2,090,834
1,837,675
1,830,852
1,332,921
1,578,801
1,094,429
1,419,610
1,697,581
1,309,924
1,380,863
1,108,954
788,614
1,510,027
1,197,543
1,057,864
929,515
1,086,189
871,122
935,216
981,849
1,021,839
751,011
869,444
850,550
856,215
1,116,248
1,109,998
987,876
1,294,709
1,189,403
1,407,811
1,209,695
1,270,092
989,395
1,180,473
988,133
952,311
792,945
848,200
1,241,507
1,451,570
1,015,270
1,631,127
1,363,786
1,227,736
1,526,693
1,752,402
1,830,020
1,151,182
712,463
763,825
1,241,109
755,961
1,086,829
1,000,781
902,831
895,932
999,899
947,542
844,592
987,111
844,910
1,210,321
751,415
816,917
1,173,925
889,574
1,383,985
1,841,574
1,655,063
981,003
981,0031,655,0631,841,5741,383,985889,5741,173,925816,917751,4151,210,321844,910987,111844,592947,542999,899895,932902,8311,000,7811,086,829755,9611,241,109763,825712,4631,151,1821,830,0201,752,4021,526,6931,227,7361,363,7861,631,1271,015,2701,451,5701,241,507848,200792,945952,311988,1331,180,473989,3951,270,0921,209,6951,407,8111,189,4031,294,709987,8761,109,9981,116,248856,215850,550869,444751,0111,021,839981,849935,216871,1221,086,189929,5151,057,8641,197,5431,510,027788,6141,108,9541,380,8631,309,9241,697,5811,419,6101,094,4291,578,8011,332,9211,830,8521,837,6752,090,8341,989,2871,640,9141,615,4481,511,6191,280,990862,184793,304746,065632,329935,331721,215802,129605,175790,604927,0870729,296
       Short-term Investments 
76,475
0
0
0
117,684
0
34,403
83,143
865,311
329,514
441,650
514,221
409,504
543,866
627,721
714,381
1,130,664
1,094,828
1,106,409
612,429
645,987
652,111
724,239
636,304
492,082
719,988
704,742
824,184
699,374
682,854
678,977
662,114
692,015
132,512
187,601
149,136
11,767,569
819,818
869,510
91,814
12,703,457
12,689,764
12,309,611
12,720,076
12,734,526
13,101,051
13,443,823
13,188,614
12,804,514
12,652,596
12,695,535
12,835,904
12,352,153
12,504,933
12,230,673
12,251,081
12,163,319
11,858,286
12,172,930
11,761,419
13,341,178
12,293,384
12,325,461
11,923,787
11,579,387
11,916,371
12,555,376
12,628,780
12,506,676
12,153,287
12,080,752
12,679,237
12,203,696
11,914,310
12,011,162
12,449,226
12,344,263
11,526,409
11,370,365
10,864,613
11,397,204
11,697,971
11,610,679
11,839,327
17,216
75,879
57,436
5,143,357
5,143,35757,43675,87917,21611,839,32711,610,67911,697,97111,397,20410,864,61311,370,36511,526,40912,344,26312,449,22612,011,16211,914,31012,203,69612,679,23712,080,75212,153,28712,506,67612,628,78012,555,37611,916,37111,579,38711,923,78712,325,46112,293,38413,341,17811,761,41912,172,93011,858,28612,163,31912,251,08112,230,67312,504,93312,352,15312,835,90412,695,53512,652,59612,804,51413,188,61413,443,82313,101,05112,734,52612,720,07612,309,61112,689,76412,703,45791,814869,510819,81811,767,569149,136187,601132,512692,015662,114678,977682,854699,374824,184704,742719,988492,082636,304724,239652,111645,987612,4291,106,4091,094,8281,130,664714,381627,721543,866409,504514,221441,650329,514865,31183,14334,4030117,68400076,475
       Net Receivables 
0
14,583
730,835
812,671
818,330
1,240,676
1,277,340
1,509,327
1,558,348
1,350,997
1,284,892
1,193,271
2,604,869
1,374,920
2,870,912
1,298,360
2,561,943
2,977,804
3,024,055
2,806,510
2,762,081
3,132,998
89,261
74,693
79,232
80,746
87,361
82,169
102,299
84,407
94,686
92,758
96,364
94,013
101,166
182,252
3,285,520
101,136
98,013
103,029
3,437,114
4,019,548
4,244,920
3,920,097
3,717,276
4,297,302
4,469,612
4,158,684
3,818,004
4,256,324
4,536,837
4,288,275
4,163,846
4,879,579
5,231,721
5,105,098
4,737,528
5,072,249
5,326,536
5,406,297
6,444,103
7,115,621
7,195,091
6,980,580
6,902,160
7,634,544
7,770,294
7,371,278
7,390,685
8,054,513
8,155,523
7,930,431
7,736,354
8,422,457
8,554,297
8,539,595
8,351,407
8,853,476
8,777,607
8,555,467
9,214,782
9,640,650
9,932,822
9,950,630
10,081,306
10,605,907
10,892,133
125,770
125,77010,892,13310,605,90710,081,3069,950,6309,932,8229,640,6509,214,7828,555,4678,777,6078,853,4768,351,4078,539,5958,554,2978,422,4577,736,3547,930,4318,155,5238,054,5137,390,6857,371,2787,770,2947,634,5446,902,1606,980,5807,195,0917,115,6216,444,1035,406,2975,326,5365,072,2494,737,5285,105,0985,231,7214,879,5794,163,8464,288,2754,536,8374,256,3243,818,0044,158,6844,469,6124,297,3023,717,2763,920,0974,244,9204,019,5483,437,114103,02998,013101,1363,285,520182,252101,16694,01396,36492,75894,68684,407102,29982,16987,36180,74679,23274,69389,2613,132,9982,762,0812,806,5103,024,0552,977,8042,561,9431,298,3602,870,9121,374,9202,604,8691,193,2711,284,8921,350,9971,558,3481,509,3271,277,3401,240,676818,330812,671730,83514,5830
       Other Current Assets 
0
0
0
3,623,041
3,724,189
4,679,979
5,263,312
5,651,795
6,815,874
7,333,077
7,567,163
8,832,901
7,593,600
9,189,194
7,649,469
9,566,004
7,954,352
8,420,185
8,898,324
9,400,146
9,872,667
10,214,940
13,637,425
12,984,121
11,953,522
12,571,328
13,227,681
13,811,112
13,624,732
14,091,363
15,784,617
16,091,658
15,657,352
13,568,891
11,928,905
13,431,264
-1,172,361
13,996,547
13,926,404
12,473,526
-2,737,701
-2,720,370
-2,742,637
-2,734,448
-2,776,518
-3,009,560
-2,891,555
-2,789,708
-1,043,919
-1,075,443
-1,210,093
-1,188,944
-1,173,278
-1,061,951
-1,039,665
-1,118,812
-1,127,828
-948,955
-1,003,523
-1,138,970
-1,988,652
-1,739,711
-1,596,163
-1,805,173
-2,318,691
-2,328,684
-2,295,159
-2,318,321
-2,523,596
-20,963,760
-7,988,799
-8,814,959
-8,249,411
-7,571,316
-7,547,056
10,107,066
9,700,160
10,630,572
10,341,218
10,470,989
10,459,745
10,890,361
11,497,374
11,333,904
11,787,729
12,868,425
12,604,632
2,020,952
2,020,95212,604,63212,868,42511,787,72911,333,90411,497,37410,890,36110,459,74510,470,98910,341,21810,630,5729,700,16010,107,066-7,547,056-7,571,316-8,249,411-8,814,959-7,988,799-20,963,760-2,523,596-2,318,321-2,295,159-2,328,684-2,318,691-1,805,173-1,596,163-1,739,711-1,988,652-1,138,970-1,003,523-948,955-1,127,828-1,118,812-1,039,665-1,061,951-1,173,278-1,188,944-1,210,093-1,075,443-1,043,919-2,789,708-2,891,555-3,009,560-2,776,518-2,734,448-2,742,637-2,720,370-2,737,70112,473,52613,926,40413,996,547-1,172,36113,431,26411,928,90513,568,89115,657,35216,091,65815,784,61714,091,36313,624,73213,811,11213,227,68112,571,32811,953,52212,984,12113,637,42510,214,9409,872,6679,400,1468,898,3248,420,1857,954,3529,566,0047,649,4699,189,1947,593,6008,832,9017,567,1637,333,0776,815,8745,651,7955,263,3124,679,9793,724,1893,623,041000
   > Long-term Assets 
0
27,954
27,579
27,204
24,579
24,204
23,919
23,536
31,734
30,847
29,947
37,969
37,013
36,056
35,500
34,543
29,041
28,786
62,511
61,967
61,653
61,344
61,035
60,726
60,417
95,380
95,058
93,049
91,505
91,217
-1,092,616
-1,057,864
-929,515
2,915,242
3,120,439
3,246,062
2,943,482
3,086,260
3,076,474
4,591,186
4,689,657
4,922,344
5,023,614
4,977,671
5,036,174
5,403,087
5,380,551
5,117,080
3,455,307
3,628,746
3,693,201
3,629,853
3,651,037
3,878,309
4,033,766
4,136,824
4,001,178
4,100,124
4,275,176
4,438,791
6,014,922
6,190,279
6,421,902
6,690,228
6,736,896
7,184,169
7,127,200
7,049,964
6,989,180
227,821
13,024,868
13,657,506
13,284,217
13,424,444
13,563,428
14,050,156
14,005,060
563,469
557,404
549,294
13,119,911
384,027
13,474,518
13,665,494
16,546,856
16,829,548
17,360,886
15,579,791
15,579,79117,360,88616,829,54816,546,85613,665,49413,474,518384,02713,119,911549,294557,404563,46914,005,06014,050,15613,563,42813,424,44413,284,21713,657,50613,024,868227,8216,989,1807,049,9647,127,2007,184,1696,736,8966,690,2286,421,9026,190,2796,014,9224,438,7914,275,1764,100,1244,001,1784,136,8244,033,7663,878,3093,651,0373,629,8533,693,2013,628,7463,455,3075,117,0805,380,5515,403,0875,036,1744,977,6715,023,6144,922,3444,689,6574,591,1863,076,4743,086,2602,943,4823,246,0623,120,4392,915,242-929,515-1,057,864-1,092,61691,21791,50593,04995,05895,38060,41760,72661,03561,34461,65361,96762,51128,78629,04134,54335,50036,05637,01337,96929,94730,84731,73423,53623,91924,20424,57927,20427,57927,9540
       Property Plant Equipment 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
143,887
132,940
116,560
111,092
140,149
136,815
131,776
123,579
116,693
112,444
107,791
103,295
98,837
94,451
96,631
92,214
88,155
108,511
104,240
108,093
104,162
101,101
97,912
97,912101,101104,162108,093104,240108,51188,15592,21496,63194,45198,837103,295107,791112,444116,693123,579131,776136,815140,149111,092116,560132,940143,88700000000000000000000000000000000000000000000000000000000000000000
       Goodwill 
0
0
0
0
0
0
0
0
2,750
0
0
0
2,750
0
0
0
2,750
0
0
0
26,753
0
0
0
26,753
0
0
0
42,237
0
0
0
49,297
0
0
0
49,350
0
0
0
49,635
-561,417
-543,069
-505,002
46,422
-634,413
-623,573
-556,723
47,148
-616,966
47,148
47,148
47,148
-646,919
-624,638
-545,618
47,148
-609,773
-591,397
-562,774
102,003
102,004
102,003
102,003
102,003
102,003
102,003
102,003
102,003
102,003
102,003
102,003
100,801
100,801
100,801
100,801
100,801
100,801
100,801
100,801
100,801
100,801
100,801
100,801
100,801
100,801
100,801
100,801
100,801100,801100,801100,801100,801100,801100,801100,801100,801100,801100,801100,801100,801100,801100,801100,801102,003102,003102,003102,003102,003102,003102,003102,003102,003102,003102,004102,003-562,774-591,397-609,77347,148-545,618-624,638-646,91947,14847,14847,148-616,96647,148-556,723-623,573-634,41346,422-505,002-543,069-561,41749,63500049,35000049,29700042,23700026,75300026,7530002,7500002,7500002,75000000000
       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
11,620,530
12,009,124
12,315,056
12,192,336
0
0
0
0
13,644,114
13,758,005
13,367,024
13,812,933
13,877,468
0
14,579,593
14,227,227
13,853,049
13,671,308
13,706,651
13,841,029
13,448,915
13,703,636
13,608,893
13,613,487
13,534,478
13,159,418
13,518,347
13,128,673
14,865,433
13,850,265
13,775,970
13,711,834
13,235,895
13,632,902
14,380,549
14,440,792
14,380,460
14,044,034
13,923,230
14,575,679
14,323,816
14,471,374
13,135,897
13,630,007
13,592,247
14,388,282
14,404,606
13,877,946
12,729,096
14,778,095
14,652,217
13,270,841
13,701,399
13,803,003
14,063,969
15,202,382
15,202,38214,063,96913,803,00313,701,39913,270,84114,652,21714,778,09512,729,09613,877,94614,404,60614,388,28213,592,24713,630,00713,135,89714,471,37414,323,81614,575,67913,923,23014,044,03414,380,46014,440,79214,380,54913,632,90213,235,89513,711,83413,775,97013,850,26514,865,43313,128,67313,518,34713,159,41813,534,47813,613,48713,608,89313,703,63613,448,91513,841,02913,706,65113,671,30813,853,04914,227,22714,579,593013,877,46813,812,93313,367,02413,758,00513,644,114000012,192,33612,315,05612,009,12411,620,53000000000000000000000000000000000
       Intangible Assets 
14,079
27,954
27,579
27,204
24,579
24,204
23,919
23,536
31,734
30,847
29,947
37,969
37,013
36,056
35,500
34,543
29,041
28,786
62,511
61,967
61,653
61,344
61,035
60,726
60,417
95,380
95,058
93,049
91,505
91,217
90,473
89,744
103,231
102,847
103,404
98,260
50,240
99,439
98,203
98,165
47,858
658,418
634,439
596,658
43,106
724,763
713,598
645,463
41,812
705,474
53,905
40,181
39,710
733,365
710,592
631,119
37,901
694,386
677,617
649,980
257,987
253,808
250,541
247,927
241,568
238,763
236,009
233,305
230,550
227,821
225,092
222,362
219,633
216,904
214,286
211,557
208,717
205,988
203,259
200,529
197,800
195,071
192,342
189,612
186,883
184,155
181,426
178,696
178,696181,426184,155186,883189,612192,342195,071197,800200,529203,259205,988208,717211,557214,286216,904219,633222,362225,092227,821230,550233,305236,009238,763241,568247,927250,541253,808257,987649,980677,617694,38637,901631,119710,592733,36539,71040,18153,905705,47441,812645,463713,598724,76343,106596,658634,439658,41847,85898,16598,20399,43950,24098,260103,404102,847103,23189,74490,47391,21791,50593,04995,05895,38060,41760,72661,03561,34461,65361,96762,51128,78629,04134,54335,50036,05637,01337,96929,94730,84731,73423,53623,91924,20424,57927,20427,57927,95414,079
       Long-term Assets Other 
0
-27,954
0
0
-3,385,576
0
721,565
-3,678,392
-4,263,034
-4,454,590
-4,741,973
-5,031,670
-5,423,580
-5,606,575
-5,727,345
-6,226,544
-6,869,238
-7,004,329
-7,409,857
-7,566,004
-8,112,397
-8,050,562
-9,675,430
-9,215,144
-8,611,898
-9,036,690
-9,674,456
-10,644,660
-10,622,104
-10,533,973
-12,127,574
-12,725,551
-12,556,912
-8,548,603
-8,576,987
-8,305,944
-8,923,677
-10,030,678
-10,027,418
-8,043,946
-8,111,293
-7,864,421
-7,377,367
-7,834,061
-7,787,880
-7,788,314
-8,153,297
-8,160,274
-9,438,167
-9,112,358
-9,103,387
-9,293,380
-8,787,974
-8,713,070
-8,396,590
-8,311,053
-8,363,190
-7,954,008
-8,093,232
-7,518,431
-7,794,843
-6,567,514
-6,366,591
-6,128,955
-5,675,798
-5,746,040
-6,445,491
-6,574,335
-6,562,161
-12,894,628
-12,560,958
-13,201,365
3,854
-13,424,444
-13,135,897
5,422,360
-13,592,247
-12,583,868
-12,533,954
-12,024,832
-13,119,911
-13,134,738
-13,474,518
-13,665,494
-441,001
2,168,871
1,617,710
-15,579,791
-15,579,7911,617,7102,168,871-441,001-13,665,494-13,474,518-13,134,738-13,119,911-12,024,832-12,533,954-12,583,868-13,592,2475,422,360-13,135,897-13,424,4443,854-13,201,365-12,560,958-12,894,628-6,562,161-6,574,335-6,445,491-5,746,040-5,675,798-6,128,955-6,366,591-6,567,514-7,794,843-7,518,431-8,093,232-7,954,008-8,363,190-8,311,053-8,396,590-8,713,070-8,787,974-9,293,380-9,103,387-9,112,358-9,438,167-8,160,274-8,153,297-7,788,314-7,787,880-7,834,061-7,377,367-7,864,421-8,111,293-8,043,946-10,027,418-10,030,678-8,923,677-8,305,944-8,576,987-8,548,603-12,556,912-12,725,551-12,127,574-10,533,973-10,622,104-10,644,660-9,674,456-9,036,690-8,611,898-9,215,144-9,675,430-8,050,562-8,112,397-7,566,004-7,409,857-7,004,329-6,869,238-6,226,544-5,727,345-5,606,575-5,423,580-5,031,670-4,741,973-4,454,590-4,263,034-3,678,392721,5650-3,385,57600-27,9540
> Total Liabilities 
987,288
1,735,538
2,173,674
2,572,718
2,355,125
3,740,425
4,277,675
5,118,140
5,800,221
6,828,478
6,950,360
8,568,934
8,413,625
9,010,427
8,980,327
9,113,253
9,252,640
9,970,690
10,235,092
9,768,312
9,516,687
10,268,772
10,343,227
10,574,264
9,821,793
10,284,529
10,469,766
10,521,361
9,806,280
10,953,151
11,062,978
10,997,592
10,820,761
12,484,344
12,863,909
12,586,825
12,361,980
13,126,421
13,023,572
13,041,513
13,072,583
13,821,512
14,284,366
14,145,120
13,766,822
15,119,363
15,437,952
15,084,923
14,075,796
14,412,584
14,756,317
14,730,975
14,115,009
15,027,931
15,285,257
15,196,733
14,541,321
15,016,602
15,606,943
16,363,451
19,418,913
19,822,914
19,765,481
19,570,754
19,102,495
20,257,426
20,303,697
19,909,656
20,060,046
21,109,190
21,061,353
21,187,101
20,581,993
21,909,437
22,191,970
22,600,082
21,958,314
22,688,018
22,916,796
22,776,330
22,955,901
23,604,748
24,294,732
24,439,316
23,071,389
24,192,818
24,306,047
26,639,421
26,639,42124,306,04724,192,81823,071,38924,439,31624,294,73223,604,74822,955,90122,776,33022,916,79622,688,01821,958,31422,600,08222,191,97021,909,43720,581,99321,187,10121,061,35321,109,19020,060,04619,909,65620,303,69720,257,42619,102,49519,570,75419,765,48119,822,91419,418,91316,363,45115,606,94315,016,60214,541,32115,196,73315,285,25715,027,93114,115,00914,730,97514,756,31714,412,58414,075,79615,084,92315,437,95215,119,36313,766,82214,145,12014,284,36613,821,51213,072,58313,041,51313,023,57213,126,42112,361,98012,586,82512,863,90912,484,34410,820,76110,997,59211,062,97810,953,1519,806,28010,521,36110,469,76610,284,5299,821,79310,574,26410,343,22710,268,7729,516,6879,768,31210,235,0929,970,6909,252,6409,113,2538,980,3279,010,4278,413,6258,568,9346,950,3606,828,4785,800,2215,118,1404,277,6753,740,4252,355,1252,572,7182,173,6741,735,538987,288
   > Total Current Liabilities 
0
0
0
0
2,355,000
0
0
0
5,301,000
6,329,000
6,451,000
8,070,000
7,915,000
8,511,000
8,481,000
8,614,000
8,754,000
9,472,000
9,736,000
9,269,000
9,018,000
9,770,000
9,844,000
10,075,000
9,323,000
9,786,000
9,971,000
10,022,000
9,307,000
9,959,000
10,069,000
10,004,000
9,827,000
11,499,000
11,870,000
11,592,000
11,367,000
12,131,000
12,029,000
12,047,000
12,078,000
12,827,000
13,288,000
13,149,000
12,821,000
13,681,000
14,001,000
13,657,000
13,144,000
14,261,000
13,765,000
13,739,000
13,123,000
14,036,000
14,293,000
14,204,000
13,548,000
14,024,000
14,613,000
15,369,000
18,042,000
18,446,000
18,388,000
18,193,000
17,760,534
18,915,081
18,915,949
18,521,521
18,251,889
19,300,545
1,365,799
1,244,846
140,263
1,231,403
1,409,772
123,874
1,324,620
113,340
105,129
103,345
1,522,764
99,130
1,783,610
1,900,188
18,252,830
19,033,788
18,862,703
115,176
115,17618,862,70319,033,78818,252,8301,900,1881,783,61099,1301,522,764103,345105,129113,3401,324,620123,8741,409,7721,231,403140,2631,244,8461,365,79919,300,54518,251,88918,521,52118,915,94918,915,08117,760,53418,193,00018,388,00018,446,00018,042,00015,369,00014,613,00014,024,00013,548,00014,204,00014,293,00014,036,00013,123,00013,739,00013,765,00014,261,00013,144,00013,657,00014,001,00013,681,00012,821,00013,149,00013,288,00012,827,00012,078,00012,047,00012,029,00012,131,00011,367,00011,592,00011,870,00011,499,0009,827,00010,004,00010,069,0009,959,0009,307,00010,022,0009,971,0009,786,0009,323,00010,075,0009,844,0009,770,0009,018,0009,269,0009,736,0009,472,0008,754,0008,614,0008,481,0008,511,0007,915,0008,070,0006,451,0006,329,0005,301,0000002,355,0000000
       Short-term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
400,000
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
995,855
0
0
0
248
0
0
0
991,825
0
992,000
992,633
992,950
993,229
993,511
993,797
1,376,529
1,376,835
1,377,206
1,377,582
1,341,961
0
0
0
115,584
2
0
0
140,263
1,310,009
1,310,328
123,874
119,512
113,340
105,129
103,345
102,577
99,130
0
0
17,543
0
116,264
115,176
115,176116,264017,5430099,130102,577103,345105,129113,340119,512123,8741,310,3281,310,009140,263002115,5840001,341,9611,377,5821,377,2061,376,8351,376,529993,797993,511993,229992,950992,633992,0000991,825000248000995,85500000000000000000000000000400,00000000000000000000
       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
995,855
0
0
0
248
0
0
0
991,825
0
992,000
992,633
992,950
993,229
993,511
993,797
1,556
1,379
975
1,105
1,116
0
0
0
499,687
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000499,6870001,1161,1059751,3791,556993,797993,511993,229992,950992,633992,0000991,825000248000995,85500000000000000000000000000000000000000000000
       Accounts payable 
129,015
0
0
0
218,832
232,708
252,213
250,152
337,744
381,953
343,735
418,023
415,411
396,290
408,940
397,101
294,374
286,068
250,248
255,922
244,988
225,715
249,710
223,963
202,145
154,763
178,372
170,664
173,156
144,679
199,463
123,127
164,927
141,483
196,543
307,070
206,539
296,315
324,559
344,417
270,739
208,018
292,572
261,737
234,412
207,909
272,062
244,815
249,186
266,789
296,794
301,830
356,417
344,181
416,017
461,519
493,183
514,356
677,204
670,292
899,064
1,251,629
1,282,585
1,301,580
1,338,991
1,440,942
1,484,285
1,276,123
1,349,082
1,263,389
1,365,799
1,244,846
1,092,042
1,231,403
1,409,772
1,442,729
1,324,620
1,522,258
1,624,184
1,569,946
1,522,764
1,574,608
1,783,610
1,900,188
1,792,719
1,909,309
2,005,126
1,828,297
1,828,2972,005,1261,909,3091,792,7191,900,1881,783,6101,574,6081,522,7641,569,9461,624,1841,522,2581,324,6201,442,7291,409,7721,231,4031,092,0421,244,8461,365,7991,263,3891,349,0821,276,1231,484,2851,440,9421,338,9911,301,5801,282,5851,251,629899,064670,292677,204514,356493,183461,519416,017344,181356,417301,830296,794266,789249,186244,815272,062207,909234,412261,737292,572208,018270,739344,417324,559296,315206,539307,070196,543141,483164,927123,127199,463144,679173,156170,664178,372154,763202,145223,963249,710225,715244,988255,922250,248286,068294,374397,101408,940396,290415,411418,023343,735381,953337,744250,152252,213232,708218,832000129,015
       Other Current Liabilities 
0
0
0
0
2,355,000
0
0
0
5,301,000
6,329,000
6,451,000
8,070,000
7,915,000
8,511,000
8,481,000
8,614,000
8,754,000
9,072,000
9,736,000
9,269,000
8,773,012
9,770,000
9,594,290
9,851,037
9,120,855
9,631,237
9,792,628
9,851,336
9,133,844
9,814,321
9,869,537
9,880,873
9,662,073
11,357,517
11,673,457
11,284,930
11,160,461
11,834,685
11,704,441
11,702,583
11,807,261
12,618,982
12,995,428
12,887,263
12,586,588
13,473,091
13,728,938
13,412,185
12,894,814
13,994,211
13,468,206
13,437,170
12,766,583
13,691,819
13,876,983
13,742,481
13,054,817
13,509,644
13,935,796
14,698,708
17,142,936
17,194,371
17,105,415
16,891,420
16,421,543
17,474,139
17,431,664
17,245,398
16,902,807
18,037,156
-1,365,799
-1,244,846
-1,092,042
-1,231,403
-1,409,772
-1,442,729
-1,324,620
-1,522,258
-1,624,184
-1,569,946
-102,577
-1,574,608
-1,783,610
-1,900,188
-1,792,719
-1,909,309
-2,005,126
-1,713,121
-1,713,121-2,005,126-1,909,309-1,792,719-1,900,188-1,783,610-1,574,608-102,577-1,569,946-1,624,184-1,522,258-1,324,620-1,442,729-1,409,772-1,231,403-1,092,042-1,244,846-1,365,79918,037,15616,902,80717,245,39817,431,66417,474,13916,421,54316,891,42017,105,41517,194,37117,142,93614,698,70813,935,79613,509,64413,054,81713,742,48113,876,98313,691,81912,766,58313,437,17013,468,20613,994,21112,894,81413,412,18513,728,93813,473,09112,586,58812,887,26312,995,42812,618,98211,807,26111,702,58311,704,44111,834,68511,160,46111,284,93011,673,45711,357,5179,662,0739,880,8739,869,5379,814,3219,133,8449,851,3369,792,6289,631,2379,120,8559,851,0379,594,2909,770,0008,773,0129,269,0009,736,0009,072,0008,754,0008,614,0008,481,0008,511,0007,915,0008,070,0006,451,0006,329,0005,301,0000002,355,0000000
   > Long-term Liabilities 
0
0
0
0
0
0
0
0
499,000
499,000
499,000
499,000
499,000
499,000
499,000
499,000
499,000
499,000
499,000
499,000
499,000
499,000
499,000
499,000
499,000
499,000
499,000
499,000
499,000
994,000
994,000
994,000
994,000
994,000
994,000
995,000
995,000
995,000
995,000
995,000
995,000
995,000
996,000
996,000
996,000
1,490,000
1,490,000
1,490,000
991,000
221,000
991,000
992,000
992,000
992,000
992,000
993,000
993,000
993,000
994,000
994,000
1,377,000
1,377,000
1,377,000
1,378,000
1,341,961
1,342,345
1,387,748
1,388,135
1,808,157
1,808,645
1,450,697
1,449,442
1,449,958
1,444,011
1,440,502
1,434,524
1,430,487
22,574,678
22,811,667
22,672,985
1,522,764
23,505,618
1,520,718
1,515,695
4,818,559
5,159,030
5,443,344
26,524,245
26,524,2455,443,3445,159,0304,818,5591,515,6951,520,71823,505,6181,522,76422,672,98522,811,66722,574,6781,430,4871,434,5241,440,5021,444,0111,449,9581,449,4421,450,6971,808,6451,808,1571,388,1351,387,7481,342,3451,341,9611,378,0001,377,0001,377,0001,377,000994,000994,000993,000993,000993,000992,000992,000992,000992,000991,000221,000991,0001,490,0001,490,0001,490,000996,000996,000996,000995,000995,000995,000995,000995,000995,000995,000994,000994,000994,000994,000994,000994,000499,000499,000499,000499,000499,000499,000499,000499,000499,000499,000499,000499,000499,000499,000499,000499,000499,000499,000499,000499,000499,00000000000
       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
994,110
994,246
994,383
994,523
0
0
0
0
995,245
995,394
995,546
995,699
995,855
0
1,490,427
1,490,498
990,790
991,045
991,302
991,562
991,825
992,091
992,361
993,000
993,000
993,000
993,511
994,000
1,376,529
1,376,835
1,377,206
1,377,582
1,341,961
1,342,345
1,387,748
1,388,135
1,808,157
1,808,645
1,309,076
1,309,384
1,309,695
1,310,009
1,310,328
1,310,650
1,310,975
1,311,304
1,311,637
1,312,633
1,312,314
1,312,658
1,313,006
1,313,358
0
0
0
0
00001,313,3581,313,0061,312,6581,312,3141,312,6331,311,6371,311,3041,310,9751,310,6501,310,3281,310,0091,309,6951,309,3841,309,0761,808,6451,808,1571,388,1351,387,7481,342,3451,341,9611,377,5821,377,2061,376,8351,376,529994,000993,511993,000993,000993,000992,361992,091991,825991,562991,302991,045990,7901,490,4981,490,4270995,855995,699995,546995,394995,2450000994,523994,383994,246994,11000000000000000000000000000000000
       Capital Lease Obligations Min Short Term Debt
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-400,000
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
-995,855
0
0
0
-248
0
0
0
-991,825
0
-992,000
-992,633
-992,950
-993,229
-993,511
-993,797
-1,376,529
-1,376,835
-1,377,206
-1,377,582
-1,341,961
144,298
133,257
115,887
0
143,069
141,621
140,058
0
-1,176,007
-1,180,154
0
0
0
0
0
0
0
121,922
116,547
105,558
119,124
0
0
00119,124105,558116,547121,9220000000-1,180,154-1,176,0070140,058141,621143,0690115,887133,257144,298-1,341,961-1,377,582-1,377,206-1,376,835-1,376,529-993,797-993,511-993,229-992,950-992,633-992,0000-991,825000-248000-995,85500000000000000000000000000-400,00000000000000000000
       Long-term Liabilities Other 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,806,400
11,325,195
11,714,556
11,464,313
0
0
0
0
12,012,785
12,656,472
13,054,819
12,975,387
12,749,223
0
13,710,506
13,404,741
12,896,830
13,225,013
13,551,873
13,435,497
13,113,828
13,900,193
14,148,856
14,062,855
13,485,821
13,939,590
14,517,567
15,247,589
17,941,795
18,301,764
18,202,095
17,972,989
17,648,696
18,755,537
18,734,675
18,431,716
18,218,904
19,176,867
19,401,930
19,419,606
19,167,521
20,209,503
20,675,747
21,050,359
20,615,796
21,249,430
21,418,238
21,384,741
0
22,213,379
22,899,891
0
0
0
0
0
0000022,899,89122,213,379021,384,74121,418,23821,249,43020,615,79621,050,35920,675,74720,209,50319,167,52119,419,60619,401,93019,176,86718,218,90418,431,71618,734,67518,755,53717,648,69617,972,98918,202,09518,301,76417,941,79515,247,58914,517,56713,939,59013,485,82114,062,85514,148,85613,900,19313,113,82813,435,49713,551,87313,225,01312,896,83013,404,74113,710,506012,749,22312,975,38713,054,81912,656,47212,012,785000011,464,31311,714,55611,325,1959,806,40000000000000000000000000000000000
> Total Stockholder Equity
1,961,033
2,077,939
2,212,555
2,680,802
2,817,148
3,006,563
3,042,514
3,084,992
3,238,064
2,962,022
3,166,596
2,871,612
3,512,351
3,645,228
3,818,723
4,140,949
4,412,647
4,641,747
4,693,882
4,943,592
5,158,622
5,371,422
5,263,162
4,601,190
4,461,041
4,492,837
4,909,119
5,398,107
5,500,244
5,376,019
5,495,302
5,848,938
5,624,970
5,189,580
5,332,939
5,357,105
5,444,079
5,899,179
5,697,840
5,856,268
5,779,761
5,889,430
5,561,947
5,787,829
5,817,962
5,827,049
5,955,710
5,818,489
5,821,121
5,977,163
5,948,558
5,826,366
5,866,882
5,950,259
5,964,183
6,025,658
6,272,370
6,230,365
5,892,695
5,454,699
5,341,264
5,264,395
5,253,005
5,272,272
5,030,071
5,300,156
5,566,477
5,585,870
5,544,008
4,839,578
5,297,820
5,265,895
5,295,694
5,176,390
5,389,760
5,335,055
5,410,656
5,120,540
4,702,631
4,343,423
4,639,910
4,960,229
5,020,961
5,033,208
5,263,196
5,505,155
5,659,471
6,083,227
6,083,2275,659,4715,505,1555,263,1965,033,2085,020,9614,960,2294,639,9104,343,4234,702,6315,120,5405,410,6565,335,0555,389,7605,176,3905,295,6945,265,8955,297,8204,839,5785,544,0085,585,8705,566,4775,300,1565,030,0715,272,2725,253,0055,264,3955,341,2645,454,6995,892,6956,230,3656,272,3706,025,6585,964,1835,950,2595,866,8825,826,3665,948,5585,977,1635,821,1215,818,4895,955,7105,827,0495,817,9625,787,8295,561,9475,889,4305,779,7615,856,2685,697,8405,899,1795,444,0795,357,1055,332,9395,189,5805,624,9705,848,9385,495,3025,376,0195,500,2445,398,1074,909,1194,492,8374,461,0414,601,1905,263,1625,371,4225,158,6224,943,5924,693,8824,641,7474,412,6474,140,9493,818,7233,645,2283,512,3512,871,6123,166,5962,962,0223,238,0643,084,9923,042,5143,006,5632,817,1482,680,8022,212,5552,077,9391,961,033
   Common Stock
1,727
1,729
1,737
1,929
1,906
1,906
1,906
1,906
1,910
1,752
1,758
1,769
1,861
1,872
1,873
1,875
1,875
1,880
1,849
1,849
1,850
1,875
1,877
1,878
1,878
1,899
1,900
1,901
1,903
1,929
1,930
1,931
1,934
1,958
2,107
2,112
2,125
2,140
2,141
2,145
2,146
2,168
2,172
2,172
2,174
2,188
2,189
2,190
2,191
2,200
2,201
2,202
2,202
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,206
2,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2022,2022,2012,2002,1912,1902,1892,1882,1742,1722,1722,1682,1462,1452,1412,1402,1252,1122,1071,9581,9341,9311,9301,9291,9031,9011,9001,8991,8781,8781,8771,8751,8501,8491,8491,8801,8751,8751,8731,8721,8611,7691,7581,7521,9101,9061,9061,9061,9061,9291,7371,7291,727
   Retained Earnings 
293,283
374,918
492,671
639,653
789,347
945,326
1,062,085
1,046,764
1,206,095
1,336,255
1,484,945
992,717
1,201,932
1,371,990
1,569,864
1,770,578
2,026,004
2,225,474
2,448,711
2,690,742
2,968,900
3,176,654
3,377,051
3,097,487
3,198,492
3,282,392
3,447,511
3,319,467
3,569,411
3,649,770
3,824,111
4,033,018
4,267,608
3,853,076
3,923,395
4,105,216
4,155,392
4,246,354
4,383,405
4,576,381
4,497,789
4,769,764
4,813,687
4,921,716
5,062,706
5,170,948
5,331,199
5,581,942
5,715,504
5,842,239
5,875,147
6,093,897
6,194,353
6,198,932
6,285,803
6,430,573
6,527,627
6,499,262
6,551,801
6,051,659
5,979,666
6,076,294
6,135,625
6,145,482
5,912,812
5,976,603
6,108,577
6,101,902
6,056,686
5,836,007
5,913,029
5,804,637
5,763,607
5,842,850
6,034,151
6,044,843
6,204,745
6,308,712
6,298,680
6,244,268
6,247,022
6,381,201
6,485,901
6,628,179
6,440,528
6,790,558
6,957,185
7,092,817
7,092,8176,957,1856,790,5586,440,5286,628,1796,485,9016,381,2016,247,0226,244,2686,298,6806,308,7126,204,7456,044,8436,034,1515,842,8505,763,6075,804,6375,913,0295,836,0076,056,6866,101,9026,108,5775,976,6035,912,8126,145,4826,135,6256,076,2945,979,6666,051,6596,551,8016,499,2626,527,6276,430,5736,285,8036,198,9326,194,3536,093,8975,875,1475,842,2395,715,5045,581,9425,331,1995,170,9485,062,7064,921,7164,813,6874,769,7644,497,7894,576,3814,383,4054,246,3544,155,3924,105,2163,923,3953,853,0764,267,6084,033,0183,824,1113,649,7703,569,4113,319,4673,447,5113,282,3923,198,4923,097,4873,377,0513,176,6542,968,9002,690,7422,448,7112,225,4742,026,0041,770,5781,569,8641,371,9901,201,932992,7171,484,9451,336,2551,206,0951,046,7641,062,085945,326789,347639,653492,671374,918293,283
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,059,708
2,074,982
2,085,215
2,095,727
0
0
0
0
2,179,034
2,199,092
2,213,204
2,225,826
2,240,125
0
2,261,084
2,273,110
2,285,016
2,287,065
2,285,772
2,230,278
2,241,388
2,296,533
2,302,557
2,307,866
2,299,857
2,276,671
2,283,523
2,291,516
2,299,166
2,289,497
2,295,633
2,304,107
2,308,583
2,296,639
2,303,592
2,309,483
2,317,212
2,307,998
2,317,354
2,325,196
2,330,054
2,316,147
2,326,288
2,336,895
2,346,179
2,328,986
2,341,507
2,354,895
2,366,253
2,347,637
2,361,185
2,375,678
0
0
0
0
00002,375,6782,361,1852,347,6372,366,2532,354,8952,341,5072,328,9862,346,1792,336,8952,326,2882,316,1472,330,0542,325,1962,317,3542,307,9982,317,2122,309,4832,303,5922,296,6392,308,5832,304,1072,295,6332,289,4972,299,1662,291,5162,283,5232,276,6712,299,8572,307,8662,302,5572,296,5332,241,3882,230,2782,285,7722,287,0652,285,0162,273,1102,261,08402,240,1252,225,8262,213,2042,199,0922,179,03400002,095,7272,085,2152,074,9822,059,70800000000000000000000000000000000
   Treasury Stock00000000000-3,749,010-3,749,011-3,749,202-3,749,674-3,764,568-3,766,255-3,766,368-3,766,714-3,778,806-3,779,017-3,779,043-3,779,388-3,791,420-3,792,211-3,792,291-3,793,386-3,807,156-3,807,295-3,804,141-3,674,547-3,561,553-3,438,492-3,314,472-3,190,058-3,010,439-3,010,261-2,764,338-2,765,114-2,763,859-2,689,531-2,539,269-2,403,286-2,232,711-2,120,101-2,119,714-1,894,545-1,764,673-1,763,778-1,584,955-1,494,697-1,446,986-1,396,882-1,395,911-1,395,628-1,381,101-1,103,933-1,090,753-969,085-671,518-501,652-501,534-501,416-495,609-445,603-387,401-209,339-204,606-79,622-32000000000000000000
   Other Stockholders Equity 
0
1,701,292
1,680,427
1,999,631
2,000,731
2,005,425
2,009,716
2,013,325
2,017,144
1,673,409
1,680,148
1,931,807
2,386,200
2,405,448
2,413,410
2,423,013
2,429,250
1,936,518
1,850,015
1,779,445
1,665,204
1,692,997
1,534,955
1,497,522
1,467,170
1,475,728
1,487,969
1,501,765
1,342,930
1,058,865
947,405
942,364
678,607
679,354
689,304
698,845
658,400
622,511
568,512
401,700
414,361
304,547
93,490
105,725
7,414
-156,184
-278,185
-416,421
-478,843
-478,049
-478,566
-779,983
-769,051
-893,525
-1,011,915
-1,130,626
-1,261,696
-1,397,876
-1,520,618
-1,515,779
-1,507,990
-1,503,889
-1,496,658
-1,488,104
-1,482,837
-1,482,749
-1,475,451
-1,469,534
-1,461,594
-1,458,716
-1,449,014
-1,441,059
-1,434,514
-1,433,527
-1,422,914
-1,412,116
-1,402,831
-1,402,078
-1,424,141
-1,410,401
-1,399,018
-1,401,282
-1,386,637
-1,371,738
-1,363,702
-1,425,760
-1,454,952
-1,485,058
-1,485,058-1,454,952-1,425,760-1,363,702-1,371,738-1,386,637-1,401,282-1,399,018-1,410,401-1,424,141-1,402,078-1,402,831-1,412,116-1,422,914-1,433,527-1,434,514-1,441,059-1,449,014-1,458,716-1,461,594-1,469,534-1,475,451-1,482,749-1,482,837-1,488,104-1,496,658-1,503,889-1,507,990-1,515,779-1,520,618-1,397,876-1,261,696-1,130,626-1,011,915-893,525-769,051-779,983-478,566-478,049-478,843-416,421-278,185-156,1847,414105,72593,490304,547414,361401,700568,512622,511658,400698,845689,304679,354678,607942,364947,4051,058,8651,342,9301,501,7651,487,9691,475,7281,467,1701,497,5221,534,9551,692,9971,665,2041,779,4451,850,0151,936,5182,429,2502,423,0132,413,4102,405,4482,386,2001,931,8071,680,1481,673,4092,017,1442,013,3252,009,7162,005,4252,000,7311,999,6311,680,4271,701,2920



5.3. Balance Sheets

Currency in USD. All numbers in thousands.