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

Brown & Brown Inc
Buy, Hold or Sell?

Let's analyze Brown & Brown Inc together

I guess you are interested in Brown & Brown Inc. 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 Brown & Brown Inc. 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 Brown & Brown Inc

I send you an email if I find something interesting about Brown & Brown Inc.

1. Quick Overview

1.1. Quick analysis of Brown & Brown Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.52
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$22.66
Expected worth in 1 year
$27.14
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
$5.00
Return On Investment
4.8%

For what price can you sell your share?

Current Price per Share
$104.19
Expected price per share
$100.56 - $114.15
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Brown & Brown Inc (5 min.)




Live pricePrice per Share (EOD)
$104.19
Intrinsic Value Per Share
$32.54 - $80.59
Total Value Per Share
$55.20 - $103.25

2.2. Growth of Brown & Brown Inc (5 min.)




Is Brown & Brown Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$6.4b$4.9b$1b17.4%

How much money is Brown & Brown Inc making?

Current yearPrevious yearGrowGrow %
Making money$263.1m$186.8m$76.3m29.0%
Net Profit Margin22.8%18.0%--

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

2.3. Financial Health of Brown & Brown Inc (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 Brown & Brown Inc?

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

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

Speculation

The Price per Share of Brown & Brown Inc is $104.19. 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 Brown & Brown Inc.
  • 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 Brown & Brown Inc, 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 $22.66. Based on the TTM, the Book Value Change Per Share is $1.12 per quarter. Based on the YOY, the Book Value Change Per Share is $0.78 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 $0.13 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Brown & Brown Inc.

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 Eps0.820.8%0.920.9%0.640.6%0.600.6%0.440.4%
Usd Book Value Change Per Share1.551.5%1.121.1%0.780.7%0.550.5%0.380.4%
Usd Dividend Per Share0.130.1%0.130.1%0.110.1%0.100.1%0.090.1%
Usd Total Gains Per Share1.681.6%1.251.2%0.890.9%0.660.6%0.470.4%
Usd Price Per Share103.60-87.92-63.27-61.48-48.53-
Price to Earnings Ratio31.65-24.20-25.33-27.01-31.97-
Price-to-Total Gains Ratio61.85-75.34-77.88-70.57-81.60-
Price to Book Ratio4.57-4.19-3.66-3.84-3.97-
Price-to-Total Gains Ratio61.85-75.34-77.88-70.57-81.60-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share104.19
Number of shares9
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.130.10
Usd Book Value Change Per Share1.120.55
Usd Total Gains Per Share1.250.66
Gains per Quarter (9 shares)11.255.92
Gains per Year (9 shares)44.9923.68
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
15403542014
29818084038
314121125116062
419161170158086
52320221519100110
62824226023120134
73328230526139158
83732335030159182
94236339534179206
104740344038199230

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%20.00.00.0100.0%40.00.00.0100.0%139.02.00.098.6%
Book Value Change Per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%37.03.00.092.5%129.011.01.091.5%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%140.00.01.099.3%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%37.03.00.092.5%130.011.00.092.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Brown & Brown Inc 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--1.5491.120+38%0.776+100%0.553+180%0.382+305%
Book Value Per Share--22.66120.880+9%17.243+31%15.822+43%12.355+83%
Current Ratio--1.1461.084+6%1.116+3%1.233-7%1.215-6%
Debt To Asset Ratio--0.6300.622+1%0.644-2%0.607+4%0.582+8%
Debt To Equity Ratio--1.7091.646+4%1.816-6%1.568+9%1.420+20%
Dividend Per Share--0.1260.129-3%0.114+10%0.104+21%0.085+47%
Enterprise Value--19548250457.60017419223976.640+12%9825998777.280+99%11504705949.632+70%9478951079.456+106%
Eps--0.8180.920-11%0.643+27%0.605+35%0.441+85%
Ev To Ebitda Ratio--11.80410.991+7%7.083+67%10.170+16%11.382+4%
Ev To Sales Ratio--4.1213.733+10%2.374+74%3.265+26%3.652+13%
Free Cash Flow Per Share--1.4580.908+61%0.811+80%0.751+94%0.567+157%
Free Cash Flow To Equity Per Share---1.0460.690-252%0.438-339%0.948-210%0.623-268%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--80.589--------
Intrinsic Value_10Y_min--32.536--------
Intrinsic Value_1Y_max--4.009--------
Intrinsic Value_1Y_min--2.451--------
Intrinsic Value_3Y_max--15.145--------
Intrinsic Value_3Y_min--8.109--------
Intrinsic Value_5Y_max--30.017--------
Intrinsic Value_5Y_min--14.540--------
Market Cap29793965687.040+1%29625250457.60025139998976.640+18%18091848777.280+64%17579840949.632+69%13877113579.456+113%
Net Profit Margin--0.1970.228-13%0.180+10%0.190+4%0.175+13%
Operating Margin--0.3010.293+3%0.285+5%0.275+9%0.268+13%
Operating Ratio--0.6980.589+19%0.715-2%0.702-1%0.723-3%
Pb Ratio4.598+1%4.5724.194+9%3.662+25%3.836+19%3.975+15%
Pe Ratio31.831+1%31.65124.200+31%25.334+25%27.011+17%31.965-1%
Price Per Share104.190+1%103.60087.915+18%63.268+64%61.477+69%48.529+113%
Price To Free Cash Flow Ratio17.862+1%17.761134.198-87%33.305-47%53.341-67%38.711-54%
Price To Total Gains Ratio62.200+1%61.84875.338-18%77.884-21%70.570-12%81.599-24%
Quick Ratio--0.7500.874-14%0.620+21%0.835-10%0.804-7%
Return On Assets--0.0130.017-21%0.014-1%0.015-8%0.014-4%
Return On Equity--0.0360.044-18%0.038-4%0.037-3%0.034+8%
Total Gains Per Share--1.6751.250+34%0.891+88%0.658+155%0.468+258%
Usd Book Value--6480000000.0005970700000.000+9%4930700000.000+31%4524310000.000+43%3533037500.000+83%
Usd Book Value Change Per Share--1.5491.120+38%0.776+100%0.553+180%0.382+305%
Usd Book Value Per Share--22.66120.880+9%17.243+31%15.822+43%12.355+83%
Usd Dividend Per Share--0.1260.129-3%0.114+10%0.104+21%0.085+47%
Usd Enterprise Value--19548250457.60017419223976.640+12%9825998777.280+99%11504705949.632+70%9478951079.456+106%
Usd Eps--0.8180.920-11%0.643+27%0.605+35%0.441+85%
Usd Free Cash Flow--417000000.000259725000.000+61%231775000.000+80%214630000.000+94%162049600.000+157%
Usd Free Cash Flow Per Share--1.4580.908+61%0.811+80%0.751+94%0.567+157%
Usd Free Cash Flow To Equity Per Share---1.0460.690-252%0.438-339%0.948-210%0.623-268%
Usd Market Cap29793965687.040+1%29625250457.60025139998976.640+18%18091848777.280+64%17579840949.632+69%13877113579.456+113%
Usd Price Per Share104.190+1%103.60087.915+18%63.268+64%61.477+69%48.529+113%
Usd Profit--234000000.000263175000.000-11%186875000.000+25%171510800.000+36%124505625.000+88%
Usd Revenue--1186000000.0001162050000.000+2%1033100000.000+15%884160000.000+34%679207500.000+75%
Usd Total Gains Per Share--1.6751.250+34%0.891+88%0.658+155%0.468+258%
 EOD+4 -4MRQTTM+21 -18YOY+31 -85Y+27 -1210Y+29 -10

3.3 Fundamental Score

Let's check the fundamental score of Brown & Brown Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1531.831
Price to Book Ratio (EOD)Between0-14.598
Net Profit Margin (MRQ)Greater than00.197
Operating Margin (MRQ)Greater than00.301
Quick Ratio (MRQ)Greater than10.750
Current Ratio (MRQ)Greater than11.146
Debt to Asset Ratio (MRQ)Less than10.630
Debt to Equity Ratio (MRQ)Less than11.709
Return on Equity (MRQ)Greater than0.150.036
Return on Assets (MRQ)Greater than0.050.013
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Brown & Brown Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5035.805
Ma 20Greater thanMa 50109.375
Ma 50Greater thanMa 100107.768
Ma 100Greater thanMa 200104.968
OpenGreater thanClose103.830
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Brown & Brown Inc

Brown & Brown, Inc. markets and sells insurance products and services in the United States, Canada, Ireland, the United Kingdom, and internationally. It operates through four segments: Retail, National Programs, Wholesale Brokerage, and Services. The Retail segment provides property and casualty, employee benefits insurance products, personal insurance products, specialties insurance products, risk management strategies, loss control survey and analysis, consultancy, and claims processing services. It serves commercial, public and quasi-public entities, professional, and individual customers. The National Programs segment offers professional liability and related package insurance products for dentistry, legal, eyecare, insurance, financial, physicians, real estate title professionals, as well as supplementary insurance products related to weddings, events, medical facilities, and cyber liabilities. This segment also provides public entity-related and specialty programs through a network of independent agents; and program management services for insurance carrier partners. The Wholesale Brokerage segment markets and sells excess and surplus commercial and personal lines insurance through independent agents and brokers. The Services segment offers third-party claims administration and medical utilization management services in the workers' compensation and all-lines liability arenas, Medicare Set-aside, Social Security disability, Medicare benefits advocacy, and claims adjusting services. Brown & Brown, Inc. was founded in 1939 and is headquartered in Daytona Beach, Florida.

Fundamental data was last updated by Penke on 2024-12-07 17:30:04.

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 very 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 able to pay all its debts by selling its assets.
The company is just able 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 fair priced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is expensive.
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 Brown & Brown Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Brown & Brown Inc to the Insurance Brokers industry mean.
  • A Net Profit Margin of 19.7% means that $0.20 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Brown & Brown Inc:

  • The MRQ is 19.7%. The company is making a huge profit. +2
  • The TTM is 22.8%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ19.7%TTM22.8%-3.0%
TTM22.8%YOY18.0%+4.8%
TTM22.8%5Y19.0%+3.8%
5Y19.0%10Y17.5%+1.4%
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ19.7%9.3%+10.4%
TTM22.8%6.6%+16.2%
YOY18.0%8.9%+9.1%
5Y19.0%8.0%+11.0%
10Y17.5%7.9%+9.6%
4.3.1.2. Return on Assets

Shows how efficient Brown & Brown Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Brown & Brown Inc to the Insurance Brokers industry mean.
  • 1.3% Return on Assets means that Brown & Brown Inc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Brown & Brown Inc:

  • The MRQ is 1.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.7%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.3%TTM1.7%-0.3%
TTM1.7%YOY1.4%+0.3%
TTM1.7%5Y1.5%+0.2%
5Y1.5%10Y1.4%+0.1%
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3%1.1%+0.2%
TTM1.7%1.2%+0.5%
YOY1.4%1.3%+0.1%
5Y1.5%0.7%+0.8%
10Y1.4%1.4%0.0%
4.3.1.3. Return on Equity

Shows how efficient Brown & Brown Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Brown & Brown Inc to the Insurance Brokers industry mean.
  • 3.6% Return on Equity means Brown & Brown Inc generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Brown & Brown Inc:

  • The MRQ is 3.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.4%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.6%TTM4.4%-0.8%
TTM4.4%YOY3.8%+0.7%
TTM4.4%5Y3.7%+0.7%
5Y3.7%10Y3.4%+0.4%
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%5.5%-1.9%
TTM4.4%3.2%+1.2%
YOY3.8%3.1%+0.7%
5Y3.7%3.1%+0.6%
10Y3.4%3.8%-0.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Brown & Brown Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Brown & Brown Inc is operating .

  • Measures how much profit Brown & Brown Inc 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 Brown & Brown Inc to the Insurance Brokers industry mean.
  • An Operating Margin of 30.1% means the company generated $0.30  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Brown & Brown Inc:

  • The MRQ is 30.1%. The company is operating very efficient. +2
  • The TTM is 29.3%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ30.1%TTM29.3%+0.8%
TTM29.3%YOY28.5%+0.8%
TTM29.3%5Y27.5%+1.8%
5Y27.5%10Y26.8%+0.7%
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ30.1%9.4%+20.7%
TTM29.3%8.6%+20.7%
YOY28.5%10.9%+17.6%
5Y27.5%9.6%+17.9%
10Y26.8%10.8%+16.0%
4.3.2.2. Operating Ratio

Measures how efficient Brown & Brown Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Insurance Brokers industry mean).
  • An Operation Ratio of 0.70 means that the operating costs are $0.70 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Brown & Brown Inc:

  • The MRQ is 0.698. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.589. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.698TTM0.589+0.109
TTM0.589YOY0.715-0.126
TTM0.5895Y0.702-0.113
5Y0.70210Y0.723-0.021
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6980.946-0.248
TTM0.5890.959-0.370
YOY0.7150.966-0.251
5Y0.7020.951-0.249
10Y0.7230.982-0.259
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Brown & Brown Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Brown & Brown Inc 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 1.15 means the company has $1.15 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Brown & Brown Inc:

  • The MRQ is 1.146. The company is just able to pay all its short-term debts.
  • The TTM is 1.084. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.146TTM1.084+0.062
TTM1.084YOY1.116-0.031
TTM1.0845Y1.233-0.149
5Y1.23310Y1.215+0.017
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1461.472-0.326
TTM1.0841.472-0.388
YOY1.1161.347-0.231
5Y1.2331.412-0.179
10Y1.2151.499-0.284
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Brown & Brown Inc to the Insurance Brokers industry mean.
  • A Quick Ratio of 0.75 means the company can pay off $0.75 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Brown & Brown Inc:

  • The MRQ is 0.750. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.874. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.750TTM0.874-0.124
TTM0.874YOY0.620+0.253
TTM0.8745Y0.835+0.038
5Y0.83510Y0.804+0.031
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7501.125-0.375
TTM0.8741.109-0.235
YOY0.6201.169-0.549
5Y0.8351.149-0.314
10Y0.8041.262-0.458
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Brown & Brown Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Brown & Brown Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Brown & Brown Inc to Insurance Brokers industry mean.
  • A Debt to Asset Ratio of 0.63 means that Brown & Brown Inc assets are financed with 63.0% credit (debt) and the remaining percentage (100% - 63.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Brown & Brown Inc:

  • The MRQ is 0.630. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.622. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.630TTM0.622+0.009
TTM0.622YOY0.644-0.022
TTM0.6225Y0.607+0.015
5Y0.60710Y0.582+0.025
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6300.616+0.014
TTM0.6220.616+0.006
YOY0.6440.649-0.005
5Y0.6070.6070.000
10Y0.5820.5820.000
4.5.4.2. Debt to Equity Ratio

Measures if Brown & Brown Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Brown & Brown Inc to the Insurance Brokers industry mean.
  • A Debt to Equity ratio of 170.9% means that company has $1.71 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Brown & Brown Inc:

  • The MRQ is 1.709. The company is just able to pay all its debts with equity.
  • The TTM is 1.646. The company is just able to pay all its debts with equity.
Trends
Current periodCompared to+/- 
MRQ1.709TTM1.646+0.062
TTM1.646YOY1.816-0.169
TTM1.6465Y1.568+0.078
5Y1.56810Y1.420+0.149
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7091.564+0.145
TTM1.6461.564+0.082
YOY1.8161.8160.000
5Y1.5681.568+0.000
10Y1.4202.009-0.589
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 Brown & Brown Inc generates.

  • Above 15 is considered overpriced but always compare Brown & Brown Inc to the Insurance Brokers industry mean.
  • A PE ratio of 31.65 means the investor is paying $31.65 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Brown & Brown Inc:

  • The EOD is 31.831. Based on the earnings, the company is overpriced. -1
  • The MRQ is 31.651. Based on the earnings, the company is overpriced. -1
  • The TTM is 24.200. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD31.831MRQ31.651+0.180
MRQ31.651TTM24.200+7.451
TTM24.200YOY25.334-1.134
TTM24.2005Y27.011-2.811
5Y27.01110Y31.965-4.954
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
EOD31.83117.192+14.639
MRQ31.65116.037+15.614
TTM24.20021.022+3.178
YOY25.33412.841+12.493
5Y27.01119.298+7.713
10Y31.96518.782+13.183
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 Brown & Brown Inc:

  • The EOD is 17.862. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 17.761. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 134.198. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD17.862MRQ17.761+0.101
MRQ17.761TTM134.198-116.437
TTM134.198YOY33.305+100.893
TTM134.1985Y53.341+80.857
5Y53.34110Y38.711+14.630
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
EOD17.86214.559+3.303
MRQ17.76116.041+1.720
TTM134.19814.005+120.193
YOY33.3052.066+31.239
5Y53.3419.598+43.743
10Y38.7117.985+30.726
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 Brown & Brown Inc 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 4.57 means the investor is paying $4.57 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Brown & Brown Inc:

  • The EOD is 4.598. Based on the equity, the company is fair priced.
  • The MRQ is 4.572. Based on the equity, the company is fair priced.
  • The TTM is 4.194. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD4.598MRQ4.572+0.026
MRQ4.572TTM4.194+0.377
TTM4.194YOY3.662+0.532
TTM4.1945Y3.836+0.359
5Y3.83610Y3.975-0.139
Compared to industry (Insurance Brokers)
PeriodCompanyIndustry (mean)+/- 
EOD4.5982.562+2.036
MRQ4.5722.434+2.138
TTM4.1942.112+2.082
YOY3.6622.347+1.315
5Y3.8362.384+1.452
10Y3.9752.242+1.733
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 Brown & Brown Inc.

4.8.1. Institutions holding Brown & Brown Inc

Institutions are holding 75.848% of the shares of Brown & Brown Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc10.00290.053128604175-91378-0.3184
2024-06-30BlackRock Inc5.83010.033716671722725400.437
2024-09-30Principal Financial Group Inc4.47890.73091280784728680.0224
2024-09-30State Street Corp3.80010.04581086662038420.0354
2024-09-30Select Equity Group LP3.34783.56169573280-3560516-27.1096
2024-09-30Morgan Stanley - Brokerage Accounts2.95810.06358458828-9308076-52.39
2024-09-30Geode Capital Management, LLC2.09160.055981080-7553-0.1261
2024-09-30Goldman Sachs Group Inc1.44970.069241454531270463.1616
2024-09-30Allspring Global Investments Holdings, LLC1.36920.62813915425281800.7249
2024-09-30Capital World Investors1.26930.058336295652203685154.5491
2024-09-30Amvescap Plc.1.19430.0683341520583333932.2766
2024-06-30NORGES BANK1.16990.044733454222844919.2943
2024-09-30Wells Fargo & Co1.14540.07683275269-42088-1.2687
2024-09-30Arnhold & S. Bleichroeder Advisers, LLC1.08580.6618310484823980.0773
2024-09-30Royal Bank of Canada0.98840.0598282639336822014.9794
2024-09-30Barclays PLC0.86260.0678246658237198017.759
2024-09-30Manufacturers Life Insurance Co0.85720.22272451378-1037927-29.746
2024-09-30Fenimore Asset Management Inc0.8134.85192324876-88159-3.6534
2024-06-30Bank of America Corp0.7240.01642070341661513.3006
2024-09-30Northern Trust Corp0.70880.03442026795-146913-6.7586
Total 46.147111.3988131961104-9917870-7.5%

4.9.2. Funds holding Brown & Brown Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Principal Aligned MidCap Equity3.33563.528795385341003321.063
2024-10-31Principal MidCap R53.31893.53629490799-47735-0.5004
2024-10-31Vanguard Total Stock Mkt Idx Inv2.51690.04357197428-26509-0.367
2024-10-31Vanguard Institutional 500 Index Trust2.19410.05136274288722511.165
2024-10-31Vanguard Mid Cap Index Institutional1.69320.2897484172188210.1825
2024-09-30Eaton Vance Atlanta Capital SMID-Cap I1.42462.72674073652-195380-4.5767
2024-09-30Allspring Special US Mid Cap Value Eq1.13462.36143244500347501.0826
2024-10-31Allspring Special Mid Cap Value Inst1.13462.449324450000
2024-11-27SPDR® S&P 500® ETF Trust1.0180.05282911140-16124-0.5508
2024-09-30Fidelity 500 Index1.01780.05032910588-6226-0.2135
2024-10-31Vanguard Growth Index Investor0.94250.10742695200175550.6556
2024-11-27iShares Core S&P 500 ETF0.93440.0527267198682600.3101
2024-11-28ProShares S&P 500 Dividend Aristocrats0.62821.5914179644800
2024-11-27The Financial Select Sector SPDR® ETF0.61560.3771176039414450.0822
2024-10-31First Eagle Global A0.61520.3261759253-527795-23.0776
2024-09-30Capital Group Fundamental Invtrs Comp0.6120.1278175000035063725.0569
2024-09-30American Funds Fundamental Invs A0.6120.1278175000035063725.0569
2024-11-28First Trust Capital Strength ETF0.59782.1075170946400
2024-10-31Vanguard Mid-Cap Growth ETF0.56350.6359161134142450.2641
2024-10-31Vanguard Institutional Index I0.52630.051415049161350.009
Total 25.435820.594672736152+129299+0.2%

5.3. Insider Transactions

Insiders are holding 16.315% of the shares of Brown & Brown Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-29Hyatt J BrownSELL134640104.51
2024-08-08R. Andrew WattsSELL2500100.32
2024-06-07Julie TurpinSELL335089.92
2024-03-12Hyatt J BrownSELL14432385.96
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Accumulated Other Comprehensive Income  -127,600108,500-19,100-31,900-51,0004,000-47,000172,000125,000
Long-term Assets Other  -280,400-34,200-314,60033,600-281,00022,000-259,000624,000365,000



5.2. Latest Balance Sheet

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

Summary
Total Assets17,525,000
Total Liabilities11,045,000
Total Stockholder Equity6,464,000
 As reported
Total Liabilities 11,045,000
Total Stockholder Equity+ 6,464,000
Total Assets = 17,525,000

Assets

Total Assets17,525,000
Total Current Assets7,479,000
Long-term Assets10,046,000
Total Current Assets
Cash And Cash Equivalents 957,000
Short-term Investments 11,000
Net Receivables 3,914,000
Other Current Assets 2,597,000
Total Current Assets  (as reported)7,479,000
Total Current Assets  (calculated)7,479,000
+/-0
Long-term Assets
Property Plant Equipment 501,000
Goodwill 7,577,000
Long Term Investments 21,000
Intangible Assets 1,582,000
Long-term Assets Other 365,000
Long-term Assets  (as reported)10,046,000
Long-term Assets  (calculated)10,046,000
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities6,525,000
Long-term Liabilities4,520,000
Total Stockholder Equity6,464,000
Total Current Liabilities
Short-term Debt 225,000
Short Long Term Debt 225,000
Accounts payable 329,000
Other Current Liabilities 5,346,000
Total Current Liabilities  (as reported)6,525,000
Total Current Liabilities  (calculated)6,125,000
+/- 400,000
Long-term Liabilities
Long term Debt 3,367,000
Capital Lease Obligations 181,000
Long-term Liabilities Other 334,000
Long-term Liabilities  (as reported)4,520,000
Long-term Liabilities  (calculated)3,882,000
+/- 638,000
Total Stockholder Equity
Common Stock31,000
Retained Earnings 5,961,000
Accumulated Other Comprehensive Income 125,000
Other Stockholders Equity 347,000
Total Stockholder Equity (as reported)6,464,000
Total Stockholder Equity (calculated)6,464,000
+/-0
Other
Capital Stock31,000
Cash and Short Term Investments 968,000
Common Stock Shares Outstanding 283,000
Current Deferred Revenue625,000
Liabilities and Stockholders Equity 17,525,000
Net Debt 2,816,000
Net Invested Capital 10,056,000
Net Working Capital 954,000
Property Plant and Equipment Gross 501,000
Short Long Term Debt Total 3,773,000



5.3. 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
44,900
0
0
0
51,200
0
0
0
49,300
0
0
0
46,800
0
53,500
64,900
56,300
60,200
77,400
75,600
81,900
79,000
76,800
79,600
78,400
73,800
78,000
79,300
88,800
82,200
116,900
122,700
133,300
143,900
140,400
131,500
139,335
143,427
141,560
145,260
151,121
167,990
171,183
164,337
179,743
187,876
184,886
183,231
194,129
194,109
202,559
208,787
230,513
227,700
224,279
222,287
235,163
248,641
249,796
258,454
276,719
442,138
444,678
453,872
488,737
692,380
718,127
712,697
754,349
794,035
811,623
854,026
865,854
920,620
994,099
1,225,791
1,249,517
1,461,525
1,467,436
1,525,739
1,608,660
1,682,402
1,715,231
1,803,168
1,807,952
1,827,407
1,884,692
1,915,359
1,960,659
1,986,149
2,072,833
2,107,301
2,119,580
2,147,316
2,230,212
2,238,122
2,224,226
2,249,437
2,336,812
2,387,811
2,400,814
2,443,996
2,524,872
2,561,303
2,607,011
3,017,447
3,097,291
3,134,729
3,128,058
3,230,360
3,326,320
3,503,717
3,649,508
3,674,100
4,930,400
4,945,800
4,956,900
4,838,900
5,020,800
5,002,200
5,012,800
5,003,400
5,206,900
5,524,400
5,287,300
5,197,400
5,279,000
7,414,300
5,757,300
5,615,100
5,701,500
5,802,800
6,688,700
6,806,300
7,164,800
7,680,700
7,622,800
7,582,300
8,201,100
8,795,400
8,966,500
8,910,800
9,357,900
9,629,200
9,795,400
11,272,900
12,279,900
13,658,300
13,973,500
13,399,900
14,071,500
13,983,000
14,915,800
14,806,000
15,944,000
17,525,000
17,525,00015,944,00014,806,00014,915,80013,983,00014,071,50013,399,90013,973,50013,658,30012,279,90011,272,9009,795,4009,629,2009,357,9008,910,8008,966,5008,795,4008,201,1007,582,3007,622,8007,680,7007,164,8006,806,3006,688,7005,802,8005,701,5005,615,1005,757,3007,414,3005,279,0005,197,4005,287,3005,524,4005,206,9005,003,4005,012,8005,002,2005,020,8004,838,9004,956,9004,945,8004,930,4003,674,1003,649,5083,503,7173,326,3203,230,3603,128,0583,134,7293,097,2913,017,4472,607,0112,561,3032,524,8722,443,9962,400,8142,387,8112,336,8122,249,4372,224,2262,238,1222,230,2122,147,3162,119,5802,107,3012,072,8331,986,1491,960,6591,915,3591,884,6921,827,4071,807,9521,803,1681,715,2311,682,4021,608,6601,525,7391,467,4361,461,5251,249,5171,225,791994,099920,620865,854854,026811,623794,035754,349712,697718,127692,380488,737453,872444,678442,138276,719258,454249,796248,641235,163222,287224,279227,700230,513208,787202,559194,109194,129183,231184,886187,876179,743164,337171,183167,990151,121145,260141,560143,427139,335131,500140,400143,900133,300122,700116,90082,20088,80079,30078,00073,80078,40079,60076,80079,00081,90075,60077,40060,20056,30064,90053,500046,80000049,30000051,20000044,9000
   > Total Current Assets 
0
35,100
0
0
0
39,500
0
0
0
35,600
0
0
0
33,500
0
38,900
45,500
34,400
37,400
51,600
49,100
55,700
53,000
49,800
52,400
51,700
47,100
48,400
47,700
58,000
51,500
69,000
74,500
85,800
89,700
56,100
47,900
86,287
89,629
85,889
87,862
92,547
99,836
97,329
88,478
103,120
10,658
11,362
12,466
117,680
10,071
9,895
8,153
121,946
10,402
11,196
9,726
112,937
121,144
121,030
129,826
148,758
209,883
185,119
182,647
176,506
381,412
373,148
361,968
332,260
317,338
330,096
355,727
343,466
303,651
334,466
520,470
539,966
523,690
523,764
577,221
619,767
607,033
610,403
648,260
648,206
623,853
611,707
611,015
587,382
547,506
529,301
540,228
523,032
532,409
617,520
628,321
613,699
626,124
709,261
669,721
652,809
654,963
697,061
732,694
708,127
697,791
751,038
785,508
759,512
881,613
972,572
792,677
928,036
964,100
1,459,100
1,485,900
1,570,500
1,433,300
1,547,400
1,543,900
1,537,400
1,507,100
1,647,300
1,974,700
1,760,700
1,696,900
1,778,900
3,916,400
2,251,900
2,074,600
2,041,100
2,013,200
2,167,300
1,994,800
2,291,500
2,606,900
2,494,800
2,283,800
2,705,000
3,163,700
2,958,200
2,793,100
3,191,800
3,398,300
3,330,300
4,308,900
5,330,400
4,850,800
4,996,000
4,356,100
4,894,900
4,845,200
5,129,900
5,005,000
6,089,000
7,479,000
7,479,0006,089,0005,005,0005,129,9004,845,2004,894,9004,356,1004,996,0004,850,8005,330,4004,308,9003,330,3003,398,3003,191,8002,793,1002,958,2003,163,7002,705,0002,283,8002,494,8002,606,9002,291,5001,994,8002,167,3002,013,2002,041,1002,074,6002,251,9003,916,4001,778,9001,696,9001,760,7001,974,7001,647,3001,507,1001,537,4001,543,9001,547,4001,433,3001,570,5001,485,9001,459,100964,100928,036792,677972,572881,613759,512785,508751,038697,791708,127732,694697,061654,963652,809669,721709,261626,124613,699628,321617,520532,409523,032540,228529,301547,506587,382611,015611,707623,853648,206648,260610,403607,033619,767577,221523,764523,690539,966520,470334,466303,651343,466355,727330,096317,338332,260361,968373,148381,412176,506182,647185,119209,883148,758129,826121,030121,144112,9379,72611,19610,402121,9468,1539,89510,071117,68012,46611,36210,658103,12088,47897,32999,83692,54787,86285,88989,62986,28747,90056,10089,70085,80074,50069,00051,50058,00047,70048,40047,10051,70052,40049,80053,00055,70049,10051,60037,40034,40045,50038,900033,50000035,60000039,50000035,1000
       Cash And Cash Equivalents 
0
8,500
0
0
0
9,000
0
0
0
12,300
0
0
0
7,300
0
3,900
8,200
200
2,800
8,700
10,700
8,100
14,600
14,000
14,700
7,900
4,800
9,600
7,500
7,700
8,800
21,600
22,900
26,300
29,700
0
0
22,995
29,341
33,208
31,287
28,350
37,377
30,018
29,388
31,786
0
0
0
47,726
0
0
0
42,174
42,174
0
0
37,459
47,669
43,770
48,370
31,313
69,395
35,281
32,561
16,048
169,600
153,899
144,982
91,247
49,835
51,109
68,743
56,926
18,447
36,384
180,492
188,106
84,982
42,940
76,730
100,580
73,683
33,148
62,655
88,490
101,333
67,942
74,025
38,234
16,990
0
0
78,557
126,439
189,994
186,247
197,113
228,805
293,011
257,151
272,984
265,682
278,866
334,497
286,305
155,714
193,712
244,637
219,821
340,206
385,525
170,965
202,952
250,000
309,100
382,100
470,000
340,700
412,600
448,900
443,400
401,800
454,000
488,700
515,700
546,700
600,300
546,500
573,400
558,300
477,900
423,000
439,000
322,500
432,600
497,500
542,200
385,800
623,200
1,070,100
817,400
678,700
850,200
944,000
887,100
1,694,500
2,383,500
579,500
650,000
563,500
627,900
755,700
2,302,900
2,150,000
2,974,000
957,000
957,0002,974,0002,150,0002,302,900755,700627,900563,500650,000579,5002,383,5001,694,500887,100944,000850,200678,700817,4001,070,100623,200385,800542,200497,500432,600322,500439,000423,000477,900558,300573,400546,500600,300546,700515,700488,700454,000401,800443,400448,900412,600340,700470,000382,100309,100250,000202,952170,965385,525340,206219,821244,637193,712155,714286,305334,497278,866265,682272,984257,151293,011228,805197,113186,247189,994126,43978,5570016,99038,23474,02567,942101,33388,49062,65533,14873,683100,58076,73042,94084,982188,106180,49236,38418,44756,92668,74351,10949,83591,247144,982153,899169,60016,04832,56135,28169,39531,31348,37043,77047,66937,4590042,17442,17400047,72600031,78629,38830,01837,37728,35031,28733,20829,34122,9950029,70026,30022,90021,6008,8007,7007,5009,6004,8007,90014,70014,00014,6008,10010,7008,7002,8002008,2003,90007,30000012,3000009,0000008,5000
       Short-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
600
0
787
685
672
685
1,308
1,414
1,721
1,760
1,087
10,658
11,362
12,466
1,299
10,071
9,895
8,153
746
10,402
11,196
9,726
481
6,999
6,632
7,398
373
6,517
9,273
10,646
451
13,350
11,696
10,059
446
10,198
12,548
9,735
382
9,343
10,739
9,924
12,491
3,342
2,831
2,639
2,748
2,767
2,799
2,757
2,909
12,345
2,637
3,021
2,892
4,673
6,625
7,287
7,511
7,471
7,640
8,219
8,213
8,345
8,135
7,669
7,678
7,481
7,737
7,612
7,627
7,645
7,729
8,176
8,183
7,228
12,205
11,693
10,624
11,000
12,300
11,500
11,200
10,900
10,700
10,500
13,700
13,900
16,100
13,300
15,000
20,600
30,200
29,200
25,000
20,800
11,200
12,800
12,900
10,500
10,500
9,900
12,300
16,600
18,100
18,200
18,300
11,900
13,100
14,400
12,900
17,600
14,900
11,200
12,000
9,300
10,100
13,200
11,000
10,000
9,000
11,000
11,0009,00010,00011,00013,20010,1009,30012,00011,20014,90017,60012,90014,40013,10011,90018,30018,20018,10016,60012,3009,90010,50010,50012,90012,80011,20020,80025,00029,20030,20020,60015,00013,30016,10013,90013,70010,50010,70010,90011,20011,50012,30011,00010,62411,69312,2057,2288,1838,1767,7297,6457,6277,6127,7377,4817,6787,6698,1358,3458,2138,2197,6407,4717,5117,2876,6254,6732,8923,0212,63712,3452,9092,7572,7992,7672,7482,6392,8313,34212,4919,92410,7399,3433829,73512,54810,19844610,05911,69613,35045110,6469,2736,5173737,3986,6326,9994819,72611,19610,4027468,1539,89510,0711,29912,46611,36210,6581,0871,7601,7211,4141,308685672685787060000000000000000000000000000000000000
       Net Receivables 
0
26,400
0
0
0
30,300
0
0
0
23,200
0
0
0
26,100
0
29,100
31,900
27,200
28,200
32,200
33,100
41,900
31,300
28,700
31,000
39,300
38,500
35,100
38,200
48,900
41,300
45,300
48,600
56,000
57,000
55,500
47,900
56,085
55,266
46,760
49,268
56,553
54,339
60,104
49,829
62,940
0
0
0
62,148
0
0
0
69,186
69,186
0
0
67,783
66,940
70,788
72,060
83,199
89,892
100,965
96,661
101,449
118,146
117,575
112,363
144,244
132,808
152,423
145,540
146,672
146,435
146,669
169,403
172,395
214,702
217,209
235,116
257,930
245,357
276,730
268,195
282,440
244,131
273,811
271,606
240,680
231,471
264,166
256,479
244,515
230,838
235,463
238,525
209,462
211,897
233,597
224,299
214,446
232,688
247,718
212,051
240,257
293,993
295,758
282,972
302,725
303,882
310,486
314,634
395,915
404,200
433,000
415,400
437,600
444,200
494,700
461,600
465,900
488,100
533,000
801,400
580,600
525,500
522,100
2,686,300
1,033,900
842,300
825,400
834,900
910,200
898,500
991,200
1,205,400
1,001,400
1,033,700
1,126,100
1,128,000
1,142,700
1,179,400
1,301,900
1,426,100
1,279,300
1,358,000
1,420,100
2,370,300
2,355,300
1,832,900
1,943,500
1,815,200
2,039,500
2,130,000
2,305,000
3,914,000
3,914,0002,305,0002,130,0002,039,5001,815,2001,943,5001,832,9002,355,3002,370,3001,420,1001,358,0001,279,3001,426,1001,301,9001,179,4001,142,7001,128,0001,126,1001,033,7001,001,4001,205,400991,200898,500910,200834,900825,400842,3001,033,9002,686,300522,100525,500580,600801,400533,000488,100465,900461,600494,700444,200437,600415,400433,000404,200395,915314,634310,486303,882302,725282,972295,758293,993240,257212,051247,718232,688214,446224,299233,597211,897209,462238,525235,463230,838244,515256,479264,166231,471240,680271,606273,811244,131282,440268,195276,730245,357257,930235,116217,209214,702172,395169,403146,669146,435146,672145,540152,423132,808144,244112,363117,575118,146101,44996,661100,96589,89283,19972,06070,78866,94067,7830069,18669,18600062,14800062,94049,82960,10454,33956,55349,26846,76055,26656,08547,90055,50057,00056,00048,60045,30041,30048,90038,20035,10038,50039,30031,00028,70031,30041,90033,10032,20028,20027,20031,90029,100026,10000023,20000030,30000026,4000
       Other Current Assets 
0
200
0
0
0
200
0
0
0
100
0
0
0
100
0
5,900
5,400
7,000
6,400
10,700
5,300
5,700
7,100
7,100
6,700
4,500
3,800
3,700
2,000
1,400
1,400
2,100
3,000
3,500
3,000
42,600
42,800
6,420
4,337
5,249
6,622
6,336
6,706
5,486
7,501
7,307
99,942
98,438
94,734
6,507
102,229
95,605
98,447
9,840
100,198
96,404
94,674
7,214
-464
-160
1,998
7,576
1,305
-732
1,531
8,230
-3,754
2,706
5,034
16,527
7,773
3,810
5,355
22,943
8,885
7,480
12,979
19,491
22,532
24,280
27,473
28,637
29,141
21,767
36,610
32,180
25,259
26,808
35,217
33,964
55,022
42,880
35,846
33,528
26,821
24,302
36,487
31,863
30,717
28,670
19,284
14,031
25,242
34,524
23,664
23,540
35,341
45,018
32,794
39,811
27,488
38,767
26,802
39,260
33,600
388,000
35,700
45,500
47,800
64,800
58,300
50,400
67,800
52,100
42,000
50,500
44,600
52,000
45,500
47,900
92,900
106,700
95,800
128,700
146,500
131,400
133,400
152,100
124,500
141,800
118,100
147,700
116,100
157,100
120,600
175,600
144,800
222,500
208,600
202,300
190,800
227,300
243,200
2,379,100
2,284,000
2,668,000
2,597,000
2,597,0002,668,0002,284,0002,379,100243,200227,300190,800202,300208,600222,500144,800175,600120,600157,100116,100147,700118,100141,800124,500152,100133,400131,400146,500128,70095,800106,70092,90047,90045,50052,00044,60050,50042,00052,10067,80050,40058,30064,80047,80045,50035,700388,00033,60039,26026,80238,76727,48839,81132,79445,01835,34123,54023,66434,52425,24214,03119,28428,67030,71731,86336,48724,30226,82133,52835,84642,88055,02233,96435,21726,80825,25932,18036,61021,76729,14128,63727,47324,28022,53219,49112,9797,4808,88522,9435,3553,8107,77316,5275,0342,706-3,7548,2301,531-7321,3057,5761,998-160-4647,21494,67496,404100,1989,84098,44795,605102,2296,50794,73498,43899,9427,3077,5015,4866,7066,3366,6225,2494,3376,42042,80042,6003,0003,5003,0002,1001,4001,4002,0003,7003,8004,5006,7007,1007,1005,7005,30010,7006,4007,0005,4005,90001000001000002000002000
   > Long-term Assets 
0
9,800
0
0
0
11,700
0
0
0
13,700
0
0
0
13,300
0
14,600
19,400
21,900
22,800
25,800
26,500
26,200
26,000
27,000
27,200
26,700
26,700
29,600
31,600
30,800
30,700
47,900
48,200
47,500
54,200
140,400
131,500
53,048
53,798
55,671
57,398
58,574
68,154
73,854
75,859
76,623
187,876
184,886
183,231
76,449
194,109
202,559
208,787
108,567
227,700
224,279
222,287
122,226
127,497
128,766
128,628
127,961
232,255
259,559
271,225
312,231
310,968
344,979
350,729
422,089
476,697
481,527
498,299
522,388
616,969
659,633
705,321
709,551
937,835
943,672
948,518
988,893
1,075,369
1,104,828
1,154,908
1,159,746
1,203,554
1,272,985
1,304,344
1,373,277
1,438,643
1,543,532
1,567,073
1,596,548
1,614,907
1,612,692
1,609,801
1,610,527
1,623,313
1,627,551
1,718,090
1,748,005
1,789,033
1,827,811
1,828,609
1,898,884
2,319,656
2,346,253
2,349,221
2,368,546
2,348,747
2,353,748
2,711,040
2,721,472
2,710,000
3,471,300
3,459,900
3,386,400
3,405,600
3,473,400
3,458,300
3,475,400
3,496,300
3,559,600
3,549,700
3,526,600
3,500,500
3,500,100
3,497,900
3,505,400
3,540,500
3,660,400
3,789,600
4,521,400
4,811,500
4,873,300
5,073,800
5,128,000
5,298,500
5,496,100
5,631,700
6,008,300
6,117,700
6,166,100
6,230,900
6,465,100
6,964,000
6,949,500
8,807,500
8,977,500
9,043,800
9,176,600
9,137,800
9,753,500
9,801,000
9,855,000
10,046,000
10,046,0009,855,0009,801,0009,753,5009,137,8009,176,6009,043,8008,977,5008,807,5006,949,5006,964,0006,465,1006,230,9006,166,1006,117,7006,008,3005,631,7005,496,1005,298,5005,128,0005,073,8004,873,3004,811,5004,521,4003,789,6003,660,4003,540,5003,505,4003,497,9003,500,1003,500,5003,526,6003,549,7003,559,6003,496,3003,475,4003,458,3003,473,4003,405,6003,386,4003,459,9003,471,3002,710,0002,721,4722,711,0402,353,7482,348,7472,368,5462,349,2212,346,2532,319,6561,898,8841,828,6091,827,8111,789,0331,748,0051,718,0901,627,5511,623,3131,610,5271,609,8011,612,6921,614,9071,596,5481,567,0731,543,5321,438,6431,373,2771,304,3441,272,9851,203,5541,159,7461,154,9081,104,8281,075,369988,893948,518943,672937,835709,551705,321659,633616,969522,388498,299481,527476,697422,089350,729344,979310,968312,231271,225259,559232,255127,961128,628128,766127,497122,226222,287224,279227,700108,567208,787202,559194,10976,449183,231184,886187,87676,62375,85973,85468,15458,57457,39855,67153,79853,048131,500140,40054,20047,50048,20047,90030,70030,80031,60029,60026,70026,70027,20027,00026,00026,20026,50025,80022,80021,90019,40014,600013,30000013,70000011,7000009,8000
       Property Plant Equipment 
0
4,100
0
0
0
4,100
0
0
0
5,400
0
0
0
5,400
0
5,100
5,300
5,000
5,000
5,300
5,100
5,200
5,600
5,300
5,100
5,100
5,000
4,900
4,900
5,000
4,800
8,300
8,100
8,000
8,300
8,300
8,100
8,286
8,656
9,206
9,552
10,412
10,949
11,181
11,607
12,085
12,066
11,904
11,954
11,863
12,180
12,850
13,335
13,698
14,226
13,988
13,932
14,337
13,721
14,343
14,254
14,210
21,932
22,275
22,438
25,544
24,622
25,333
25,154
24,730
25,384
25,060
25,209
32,396
33,435
32,990
33,402
33,438
37,451
38,489
38,526
39,398
41,726
43,730
44,630
44,170
58,059
58,493
58,322
62,327
62,199
64,223
63,673
63,520
63,354
63,189
62,324
61,467
60,325
60,074
59,721
59,713
59,574
60,039
59,807
61,360
68,298
70,986
73,191
74,337
73,067
72,929
74,482
74,733
74,600
86,400
88,200
84,700
83,200
82,800
81,300
81,800
80,900
80,500
77,800
75,800
72,600
72,700
71,300
77,100
81,100
85,200
89,800
100,400
292,000
306,500
322,300
332,900
353,000
364,700
373,900
388,100
386,700
388,800
396,100
409,000
418,700
417,900
453,700
454,800
451,600
449,600
448,200
469,100
469,000
482,000
501,000
501,000482,000469,000469,100448,200449,600451,600454,800453,700417,900418,700409,000396,100388,800386,700388,100373,900364,700353,000332,900322,300306,500292,000100,40089,80085,20081,10077,10071,30072,70072,60075,80077,80080,50080,90081,80081,30082,80083,20084,70088,20086,40074,60074,73374,48272,92973,06774,33773,19170,98668,29861,36059,80760,03959,57459,71359,72160,07460,32561,46762,32463,18963,35463,52063,67364,22362,19962,32758,32258,49358,05944,17044,63043,73041,72639,39838,52638,48937,45133,43833,40232,99033,43532,39625,20925,06025,38424,73025,15425,33324,62225,54422,43822,27521,93214,21014,25414,34313,72114,33713,93213,98814,22613,69813,33512,85012,18011,86311,95411,90412,06612,08511,60711,18110,94910,4129,5529,2068,6568,2868,1008,3008,3008,0008,1008,3004,8005,0004,9004,9005,0005,1005,1005,3005,6005,2005,1005,3005,0005,0005,3005,10005,4000005,4000004,1000004,1000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
112,974
113,369
131,562
136,948
176,269
201,705
207,206
225,663
237,753
287,411
300,732
320,617
360,843
511,082
523,610
528,296
549,040
623,124
646,027
677,799
684,521
725,952
779,597
803,330
846,433
896,544
978,796
995,720
1,023,372
1,044,417
1,050,720
1,063,357
1,074,397
1,091,791
1,103,998
1,167,199
1,194,827
1,225,357
1,261,627
1,268,957
1,323,469
1,649,420
1,674,903
1,686,460
1,711,514
1,709,279
1,722,828
1,990,940
2,006,173
2,006,500
2,509,300
2,512,500
2,460,600
2,487,800
2,559,900
2,559,000
2,586,700
2,615,600
2,665,300
2,674,400
2,675,400
2,675,800
2,692,100
2,701,400
2,716,100
2,747,400
2,845,900
2,929,600
3,432,800
3,513,200
3,551,700
3,702,300
3,746,100
3,881,600
4,023,300
4,124,000
4,395,900
4,473,000
4,514,000
4,565,200
4,736,800
5,140,900
5,149,000
6,522,300
6,674,200
6,730,200
6,865,100
6,845,600
7,340,800
7,386,000
7,431,000
7,577,000
7,577,0007,431,0007,386,0007,340,8006,845,6006,865,1006,730,2006,674,2006,522,3005,149,0005,140,9004,736,8004,565,2004,514,0004,473,0004,395,9004,124,0004,023,3003,881,6003,746,1003,702,3003,551,7003,513,2003,432,8002,929,6002,845,9002,747,4002,716,1002,701,4002,692,1002,675,8002,675,4002,674,4002,665,3002,615,6002,586,7002,559,0002,559,9002,487,8002,460,6002,512,5002,509,3002,006,5002,006,1731,990,9401,722,8281,709,2791,711,5141,686,4601,674,9031,649,4201,323,4691,268,9571,261,6271,225,3571,194,8271,167,1991,103,9981,091,7911,074,3971,063,3571,050,7201,044,4171,023,372995,720978,796896,544846,433803,330779,597725,952684,521677,799646,027623,124549,040528,296523,610511,082360,843320,617300,732287,411237,753225,663207,206201,705176,269136,948131,562113,369112,97400000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,194
19,989
19,862
18,786
21,246
22,943
18,092
20,515
22,992
26,307
23,048
17,153
10,876
14,085
13,949
17,558
20,092
17,152
17,394
17,528
24,896
28,137
27,378
23,340
21,592
24,738
24,971
31,734
32,600
31,349
31,000
25,000
23,700
24,000
22,400
25,400
27,500
24,300
21,000
21,000
22,000
21,000
21,00022,00021,00021,00024,30027,50025,40022,40024,00023,70025,00031,00031,34932,60031,73424,97124,73821,59223,34027,37828,13724,89617,52817,39417,15220,09217,55813,94914,08510,87617,15323,04826,30722,99220,51518,09222,94321,24618,78619,86219,98919,1940000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
4,500
0
0
0
7,000
0
0
0
7,200
0
0
0
6,800
0
8,500
13,200
13,800
14,600
17,400
17,700
17,500
17,300
18,600
18,700
18,300
19,200
22,100
24,000
24,200
24,300
36,000
36,800
35,500
34,400
33,400
32,700
32,620
33,310
33,072
35,607
36,613
44,647
48,921
50,274
50,167
52,395
50,250
49,271
49,593
56,658
70,904
76,476
79,483
88,159
87,586
90,021
91,813
101,528
101,637
101,185
101,901
196,812
220,875
231,545
268,311
152,731
168,077
169,099
203,984
232,852
231,112
231,383
232,934
280,249
308,361
331,937
293,009
371,134
363,543
362,381
377,907
387,151
390,252
407,849
396,069
398,809
409,885
421,209
443,224
459,098
484,311
493,737
495,627
493,444
488,021
477,541
468,862
465,290
457,939
478,985
481,900
485,530
488,367
481,930
496,182
581,267
577,203
567,489
566,538
550,689
538,767
625,298
618,888
601,600
829,000
805,700
784,600
774,900
772,100
758,100
744,700
739,600
745,400
726,400
707,500
685,500
671,900
656,100
641,000
630,300
640,600
680,200
898,800
907,600
899,600
923,400
916,800
932,900
965,400
977,200
1,049,700
1,060,400
1,045,000
1,045,300
1,081,500
1,171,000
1,145,700
1,588,000
1,595,200
1,581,600
1,562,500
1,531,700
1,620,800
1,592,000
1,565,000
1,582,000
1,582,0001,565,0001,592,0001,620,8001,531,7001,562,5001,581,6001,595,2001,588,0001,145,7001,171,0001,081,5001,045,3001,045,0001,060,4001,049,700977,200965,400932,900916,800923,400899,600907,600898,800680,200640,600630,300641,000656,100671,900685,500707,500726,400745,400739,600744,700758,100772,100774,900784,600805,700829,000601,600618,888625,298538,767550,689566,538567,489577,203581,267496,182481,930488,367485,530481,900478,985457,939465,290468,862477,541488,021493,444495,627493,737484,311459,098443,224421,209409,885398,809396,069407,849390,252387,151377,907362,381363,543371,134293,009331,937308,361280,249232,934231,383231,112232,852203,984169,099168,077152,731268,311231,545220,875196,812101,901101,185101,637101,52891,81390,02187,58688,15979,48376,47670,90456,65849,59349,27150,25052,39550,16750,27448,92144,64736,61335,60733,07233,31032,62032,70033,40034,40035,50036,80036,00024,30024,20024,00022,10019,20018,30018,70018,60017,30017,50017,70017,40014,60013,80013,2008,50006,8000007,2000007,0000004,5000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-56,100
-47,900
0
0
0
0
0
0
0
0
0
-10,658
-11,362
-12,466
0
-10,071
-9,895
-8,153
0
-10,402
-11,196
-9,726
0
113,776
114,423
114,374
113,751
210,323
237,284
248,787
286,687
286,346
319,646
325,575
397,359
451,313
456,467
473,090
489,992
583,534
626,643
671,919
676,113
900,384
905,183
909,992
949,495
1,033,643
1,061,098
1,110,278
1,115,576
1,145,495
1,214,492
1,246,022
1,310,950
1,376,444
1,479,309
1,503,400
1,533,028
1,551,553
1,549,503
1,547,477
1,549,060
1,562,988
1,567,477
1,658,369
1,688,292
1,729,459
1,767,772
1,768,802
1,837,524
2,251,358
2,275,267
2,276,030
2,294,209
2,275,680
2,280,819
2,636,558
2,646,739
2,635,358
3,384,867
3,371,677
3,301,682
3,322,364
3,390,588
3,377,005
3,393,597
3,415,440
3,479,122
3,469,582
3,450,799
3,427,872
3,427,330
3,426,600
3,428,308
3,459,350
68,636
72,844
71,975
81,213
90,541
97,599
104,864
107,766
121,129
342,935
562,665
165,910
185,681
193,000
206,800
208,400
213,200
219,500
230,900
255,000
271,900
288,000
32,400
0
0
0
00032,400288,000271,900255,000230,900219,500213,200208,400206,800193,000185,681165,910562,665342,935121,129107,766104,86497,59990,54181,21371,97572,84468,6363,459,3503,428,3083,426,6003,427,3303,427,8723,450,7993,469,5823,479,1223,415,4403,393,5973,377,0053,390,5883,322,3643,301,6823,371,6773,384,8672,635,3582,646,7392,636,5582,280,8192,275,6802,294,2092,276,0302,275,2672,251,3581,837,5241,768,8021,767,7721,729,4591,688,2921,658,3691,567,4771,562,9881,549,0601,547,4771,549,5031,551,5531,533,0281,503,4001,479,3091,376,4441,310,9501,246,0221,214,4921,145,4951,115,5761,110,2781,061,0981,033,643949,495909,992905,183900,384676,113671,919626,643583,534489,992473,090456,467451,313397,359325,575319,646286,346286,687248,787237,284210,323113,751114,374114,423113,7760-9,726-11,196-10,4020-8,153-9,895-10,0710-12,466-11,362-10,658000000000-47,900-56,10000000000000000000000000000000000000
> Total Liabilities 
0
40,600
0
0
0
50,500
0
0
0
48,300
0
0
0
42,900
0
47,600
57,700
49,900
52,800
69,400
66,700
72,500
68,700
65,500
67,000
65,000
59,600
63,800
63,700
75,500
68,100
94,200
97,900
106,100
107,900
102,700
90,200
95,291
96,408
92,282
93,330
96,709
109,842
111,597
100,597
112,457
117,609
111,635
105,924
116,987
120,358
127,633
131,986
146,305
138,019
131,447
124,650
132,137
140,617
137,422
137,555
154,808
311,227
304,768
303,956
311,100
345,217
353,718
336,375
360,907
377,419
365,410
379,016
367,819
384,515
428,201
627,276
625,192
799,026
772,749
790,940
844,316
871,800
865,247
907,246
878,607
843,569
861,777
842,374
863,201
844,318
898,640
890,512
877,839
865,883
917,027
883,428
854,352
844,040
897,718
906,449
894,470
899,584
951,941
944,742
963,048
1,332,397
1,379,044
1,365,915
1,320,725
1,371,104
1,424,262
1,538,933
1,642,367
1,621,300
2,848,900
2,840,500
2,843,100
2,777,400
2,907,700
2,816,600
2,863,100
2,804,900
2,954,600
3,199,600
2,927,200
2,781,600
2,820,800
4,930,600
3,174,600
2,844,500
2,870,100
2,863,400
3,688,100
3,707,900
3,984,200
4,366,200
4,272,500
4,102,500
4,617,600
5,093,400
5,212,300
5,079,800
5,411,900
5,521,600
5,598,500
6,937,600
7,996,500
9,347,700
9,366,900
8,554,900
8,999,000
8,784,300
9,337,000
9,019,000
9,907,000
11,045,000
11,045,0009,907,0009,019,0009,337,0008,784,3008,999,0008,554,9009,366,9009,347,7007,996,5006,937,6005,598,5005,521,6005,411,9005,079,8005,212,3005,093,4004,617,6004,102,5004,272,5004,366,2003,984,2003,707,9003,688,1002,863,4002,870,1002,844,5003,174,6004,930,6002,820,8002,781,6002,927,2003,199,6002,954,6002,804,9002,863,1002,816,6002,907,7002,777,4002,843,1002,840,5002,848,9001,621,3001,642,3671,538,9331,424,2621,371,1041,320,7251,365,9151,379,0441,332,397963,048944,742951,941899,584894,470906,449897,718844,040854,352883,428917,027865,883877,839890,512898,640844,318863,201842,374861,777843,569878,607907,246865,247871,800844,316790,940772,749799,026625,192627,276428,201384,515367,819379,016365,410377,419360,907336,375353,718345,217311,100303,956304,768311,227154,808137,555137,422140,617132,137124,650131,447138,019146,305131,986127,633120,358116,987105,924111,635117,609112,457100,597111,597109,84296,70993,33092,28296,40895,29190,200102,700107,900106,10097,90094,20068,10075,50063,70063,80059,60065,00067,00065,50068,70072,50066,70069,40052,80049,90057,70047,600042,90000048,30000050,50000040,6000
   > Total Current Liabilities 
0
39,400
0
0
0
49,400
0
0
0
47,700
0
0
0
42,100
0
45,900
53,500
43,200
45,400
57,600
54,900
62,900
59,600
57,600
62,500
51,400
46,600
51,000
51,500
63,100
56,100
72,900
77,700
83,100
83,500
2,200
2,200
78,318
80,628
74,179
76,994
81,843
92,610
94,217
84,622
97,394
6,818
5,466
5,472
102,798
1,818
2,940
3,825
118,866
5,828
5,096
3,403
119,514
129,718
127,112
127,528
144,476
214,705
214,502
216,610
226,597
267,201
278,871
268,668
297,718
318,241
306,745
321,822
301,516
322,505
367,649
363,422
365,110
505,626
517,870
534,869
582,818
612,703
606,847
645,311
590,667
549,779
570,213
543,815
556,123
508,343
558,304
540,973
522,643
506,571
552,880
507,945
478,953
455,649
504,082
594,326
470,157
459,848
502,971
488,281
481,620
601,222
641,279
623,599
567,781
617,314
661,815
810,718
906,877
792,400
1,242,500
1,263,000
1,269,600
1,209,400
1,328,300
1,264,700
1,328,700
1,283,300
1,457,600
1,704,000
1,445,200
1,337,900
1,419,500
3,631,600
1,997,200
1,634,600
1,651,700
1,632,700
1,783,000
1,647,100
1,907,200
2,149,000
2,045,300
1,890,600
2,258,300
2,240,400
2,354,400
2,241,000
2,800,900
2,889,200
2,667,400
2,438,900
2,899,900
4,238,600
4,596,600
3,812,900
4,157,600
4,590,500
4,956,900
4,880,000
5,391,000
6,525,000
6,525,0005,391,0004,880,0004,956,9004,590,5004,157,6003,812,9004,596,6004,238,6002,899,9002,438,9002,667,4002,889,2002,800,9002,241,0002,354,4002,240,4002,258,3001,890,6002,045,3002,149,0001,907,2001,647,1001,783,0001,632,7001,651,7001,634,6001,997,2003,631,6001,419,5001,337,9001,445,2001,704,0001,457,6001,283,3001,328,7001,264,7001,328,3001,209,4001,269,6001,263,0001,242,500792,400906,877810,718661,815617,314567,781623,599641,279601,222481,620488,281502,971459,848470,157594,326504,082455,649478,953507,945552,880506,571522,643540,973558,304508,343556,123543,815570,213549,779590,667645,311606,847612,703582,818534,869517,870505,626365,110363,422367,649322,505301,516321,822306,745318,241297,718268,668278,871267,201226,597216,610214,502214,705144,476127,528127,112129,718119,5143,4035,0965,828118,8663,8252,9401,818102,7985,4725,4666,81897,39484,62294,21792,61081,84376,99474,17980,62878,3182,2002,20083,50083,10077,70072,90056,10063,10051,50051,00046,60051,40062,50057,60059,60062,90054,90057,60045,40043,20053,50045,900042,10000047,70000049,40000039,4000
       Short-term Debt 
0
1,000
0
0
0
600
0
0
0
700
0
0
0
800
0
0
2,300
1,000
1,100
5,500
2,200
2,200
2,300
6,100
1,500
2,200
1,600
4,900
3,200
3,900
2,300
5,800
3,000
3,200
2,400
2,200
2,200
1,245
1,232
1,420
1,420
1,768
4,190
5,311
5,303
5,365
6,818
5,466
5,472
5,339
1,818
2,940
3,825
4,960
5,828
5,096
3,403
3,548
2,616
2,126
2,336
2,611
28,716
19,053
17,815
20,855
18,352
17,669
19,456
27,334
27,348
27,016
25,663
18,692
18,346
68,455
16,451
16,135
66,019
49,699
50,065
55,630
73,370
17,990
64,418
18,082
20,594
17,190
11,574
11,519
7,421
7,070
7,703
6,162
6,526
4,015
11,464
17,124
6,015
5,766
101,689
1,662
1,212
1,624
1,142
1,227
603
663
93
93
93
33
100,000
100,000
0
6,600
38,800
45,600
27,500
34,400
41,300
73,100
80,500
80,500
80,500
55,500
55,000
20,000
120,000
120,000
120,000
20,000
30,000
50,000
55,000
55,000
55,000
55,000
58,800
62,500
66,200
70,000
70,000
300,000
290,000
42,500
42,500
67,500
67,500
250,600
246,300
53,100
562,500
614,100
875,000
725,000
225,000
225,000725,000875,000614,100562,50053,100246,300250,60067,50067,50042,50042,500290,000300,00070,00070,00066,20062,50058,80055,00055,00055,00055,00050,00030,00020,000120,000120,000120,00020,00055,00055,50080,50080,50080,50073,10041,30034,40027,50045,60038,8006,6000100,000100,000339393936636031,2271,1421,6241,2121,662101,6895,7666,01517,12411,4644,0156,5266,1627,7037,0707,42111,51911,57417,19020,59418,08264,41817,99073,37055,63050,06549,69966,01916,13516,45168,45518,34618,69225,66327,01627,34827,33419,45617,66918,35220,85517,81519,05328,7162,6112,3362,1262,6163,5483,4035,0965,8284,9603,8252,9401,8185,3395,4725,4666,8185,3655,3035,3114,1901,7681,4201,4201,2321,2452,2002,2002,4003,2003,0005,8002,3003,9003,2004,9001,6002,2001,5006,1002,3002,2002,2005,5001,1001,0002,300008000007000006000001,0000
       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
0
0
0
0
45,625
0
0
0
73,125
80,492
80,492
80,492
55,500
55,000
985,391
120,000
120,000
120,000
25,000
30,000
50,000
55,000
55,000
55,000
55,000
58,750
62,500
66,250
70,000
70,000
300,000
290,000
42,500
42,500
67,500
67,500
250,600
246,300
53,100
562,500
568,700
875,000
725,000
225,000
225,000725,000875,000568,700562,50053,100246,300250,60067,50067,50042,50042,500290,000300,00070,00070,00066,25062,50058,75055,00055,00055,00055,00050,00030,00025,000120,000120,000120,000985,39155,00055,50080,49280,49280,49273,12500045,625000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
38,600
43,000
31,600
36,300
44,100
44,500
50,100
45,900
42,000
49,200
39,200
37,800
39,100
41,500
47,100
8,700
10,600
12,900
8,900
9,800
0
0
77,073
79,396
72,759
75,574
80,075
88,420
88,906
79,319
92,029
0
0
0
0
0
0
0
0
0
0
0
0
127,102
124,986
125,192
5,508
185,989
185,948
188,984
10,085
25,069
30,899
17,215
15,393
34,455
13,123
8,055
11,282
35,362
20,163
19,568
16,257
43,661
20,744
19,238
418,627
50,318
33,784
19,675
17,854
49,172
29,785
21,127
18,760
35,665
24,121
16,814
18,872
31,802
33,378
14,987
17,431
29,353
24,704
21,303
33,693
31,627
31,805
24,062
22,384
46,479
55,802
57,046
48,524
506,593
523,413
509,233
568,518
594,600
690,700
582,900
625,400
670,400
664,600
587,900
638,600
632,400
758,800
675,300
717,200
748,000
810,100
716,900
759,100
821,000
913,800
816,800
944,900
938,000
1,078,300
1,010,100
1,114,300
1,125,900
1,401,400
1,239,700
1,389,000
1,393,300
1,616,600
1,440,900
1,591,000
230,800
279,300
276,300
286,500
342,700
329,100
380,200
458,900
322,000
313,000
329,000
329,000313,000322,000458,900380,200329,100342,700286,500276,300279,300230,8001,591,0001,440,9001,616,6001,393,3001,389,0001,239,7001,401,4001,125,9001,114,3001,010,1001,078,300938,000944,900816,800913,800821,000759,100716,900810,100748,000717,200675,300758,800632,400638,600587,900664,600670,400625,400582,900690,700594,600568,518509,233523,413506,59348,52457,04655,80246,47922,38424,06231,80531,62733,69321,30324,70429,35317,43114,98733,37831,80218,87216,81424,12135,66518,76021,12729,78549,17217,85419,67533,78450,318418,62719,23820,74443,66116,25719,56820,16335,36211,2828,05513,12334,45515,39317,21530,89925,06910,085188,984185,948185,9895,508125,192124,986127,10200000000000092,02979,31988,90688,42080,07575,57472,75979,39677,073009,8008,90012,90010,6008,70047,10041,50039,10037,80039,20049,20042,00045,90050,10044,50044,10036,30031,60043,00038,600000000000000000
       Other Current Liabilities 
0
38,400
0
0
0
48,800
0
0
0
47,000
0
0
0
41,300
0
7,300
8,200
10,600
8,000
8,000
8,200
10,600
11,400
9,500
11,800
10,000
7,200
7,000
6,800
12,100
45,100
56,500
61,800
71,000
71,300
0
0
6,970
0
0
0
6,070
0
0
0
7,329
95,982
92,034
86,828
97,459
106,582
112,560
114,175
113,906
118,572
113,004
109,397
115,966
127,102
124,986
125,192
136,357
185,989
195,449
198,795
22,163
211,264
214,491
213,863
32,116
240,507
246,617
270,812
33,505
243,637
255,262
299,728
300,445
371,231
423,425
429,483
74,534
461,967
526,189
518,510
521,458
447,439
491,870
472,214
484,633
429,301
494,870
468,104
483,438
423,235
476,484
433,270
432,607
388,967
439,175
413,529
414,726
395,454
444,550
416,637
438,146
523,036
555,568
518,662
486,297
85,285
107,153
144,154
157,400
106,400
446,700
195,800
194,300
140,100
241,200
209,700
224,300
201,300
224,300
503,200
280,000
163,900
199,500
2,364,600
705,500
303,800
306,000
333,100
344,600
245,300
336,500
582,000
396,200
244,500
335,200
420,000
415,300
304,300
407,700
606,900
519,300
1,803,100
2,144,700
3,464,100
3,647,200
2,824,200
3,287,900
3,116,900
3,343,300
3,195,000
3,750,000
5,346,000
5,346,0003,750,0003,195,0003,343,3003,116,9003,287,9002,824,2003,647,2003,464,1002,144,7001,803,100519,300606,900407,700304,300415,300420,000335,200244,500396,200582,000336,500245,300344,600333,100306,000303,800705,5002,364,600199,500163,900280,000503,200224,300201,300224,300209,700241,200140,100194,300195,800446,700106,400157,400144,154107,15385,285486,297518,662555,568523,036438,146416,637444,550395,454414,726413,529439,175388,967432,607433,270476,484423,235483,438468,104494,870429,301484,633472,214491,870447,439521,458518,510526,189461,96774,534429,483423,425371,231300,445299,728255,262243,63733,505270,812246,617240,50732,116213,863214,491211,26422,163198,795195,449185,989136,357125,192124,986127,102115,966109,397113,004118,572113,906114,175112,560106,58297,45986,82892,03495,9827,3290006,0700006,9700071,30071,00061,80056,50045,10012,1006,8007,0007,20010,00011,8009,50011,40010,6008,2008,0008,00010,6008,2007,300041,30000047,00000048,80000038,4000
   > Long-term Liabilities 
0
1,200
0
0
0
1,100
0
0
0
600
0
0
0
800
0
1,700
4,200
6,700
7,400
11,800
11,800
9,600
9,100
7,900
4,500
13,600
13,000
12,800
12,200
12,400
12,000
21,300
20,200
23,000
24,400
102,700
90,200
16,973
15,780
18,103
16,336
14,866
17,232
17,380
15,975
15,063
117,609
111,635
105,924
14,189
120,358
127,633
131,986
27,439
138,019
131,447
124,650
12,623
10,899
10,310
10,027
10,332
96,522
90,266
87,346
84,503
78,016
74,847
67,707
63,189
59,178
58,665
57,194
66,303
62,010
60,552
263,854
260,082
293,400
254,879
256,071
261,498
259,097
258,400
261,935
287,940
293,790
291,564
298,559
307,078
335,975
340,336
349,539
355,196
359,312
364,147
375,483
375,399
388,391
393,636
312,123
424,313
439,736
448,970
456,461
481,428
731,175
737,765
742,316
752,944
753,790
762,447
728,215
735,490
828,900
1,606,400
1,577,500
1,573,500
1,568,000
1,579,400
1,551,900
1,534,400
1,521,600
1,497,000
1,495,600
1,482,000
1,443,700
1,401,300
1,299,000
1,177,400
1,209,900
1,218,400
1,230,700
1,905,100
2,060,800
2,077,000
2,217,200
2,227,200
2,211,900
2,359,300
2,853,000
2,857,900
2,838,800
2,611,000
2,632,400
2,931,100
4,498,700
5,096,600
5,109,100
4,770,300
4,742,000
4,841,400
4,193,800
4,347,700
4,139,000
4,516,000
4,520,000
4,520,0004,516,0004,139,0004,347,7004,193,8004,841,4004,742,0004,770,3005,109,1005,096,6004,498,7002,931,1002,632,4002,611,0002,838,8002,857,9002,853,0002,359,3002,211,9002,227,2002,217,2002,077,0002,060,8001,905,1001,230,7001,218,4001,209,9001,177,4001,299,0001,401,3001,443,7001,482,0001,495,6001,497,0001,521,6001,534,4001,551,9001,579,4001,568,0001,573,5001,577,5001,606,400828,900735,490728,215762,447753,790752,944742,316737,765731,175481,428456,461448,970439,736424,313312,123393,636388,391375,399375,483364,147359,312355,196349,539340,336335,975307,078298,559291,564293,790287,940261,935258,400259,097261,498256,071254,879293,400260,082263,85460,55262,01066,30357,19458,66559,17863,18967,70774,84778,01684,50387,34690,26696,52210,33210,02710,31010,89912,623124,650131,447138,01927,439131,986127,633120,35814,189105,924111,635117,60915,06315,97517,38017,23214,86616,33618,10315,78016,97390,200102,70024,40023,00020,20021,30012,00012,40012,20012,80013,00013,6004,5007,9009,1009,60011,80011,8007,4006,7004,2001,70008000006000001,1000001,2000
       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
0
0
0
0
250,000
150,067
250,067
250,067
250,067
250,603
250,033
450,043
450,033
450,000
450,000
450,000
450,000
380,000
380,000
480,000
1,168,125
1,159,682
1,152,846
1,146,010
1,132,300
1,118,589
1,079,878
1,058,327
1,045,004
1,031,693
1,018,372
1,005,044
965,391
860,741
856,141
851,548
841,959
832,361
1,456,990
1,439,998
1,426,777
1,513,560
1,500,343
1,483,355
1,566,409
2,042,674
2,025,906
2,009,100
1,762,294
1,755,487
1,980,437
3,497,100
4,156,300
4,040,400
3,691,500
3,680,000
3,762,400
3,144,600
0
0
0
0
00003,144,6003,762,4003,680,0003,691,5004,040,4004,156,3003,497,1001,980,4371,755,4871,762,2942,009,1002,025,9062,042,6741,566,4091,483,3551,500,3431,513,5601,426,7771,439,9981,456,990832,361841,959851,548856,141860,741965,3911,005,0441,018,3721,031,6931,045,0041,058,3271,079,8781,118,5891,132,3001,146,0101,152,8461,159,6821,168,125480,000380,000380,000450,000450,000450,000450,000450,033450,043250,033250,603250,067250,067250,067150,067250,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,592
6,286
6,445
7,596
8,543
7,434
7,984
6,308
6,146
5,543
5,470
5,604
5,854
9,454
9,634
10,178
10,771
9,063
9,147
8,160
10,279
9,078
9,045
11,830
13,304
12,688
12,568
11,967
13,936
12,576
12,560
13,635
14,300
12,228
11,912
11,437
14,596
15,223
16,898
9,581
19,177
18,969
31,151
27,764
36,509
39,003
38,784
53,343
65,783
64,959
62,858
65,314
58,907
63,252
63,958
63,786
63,423
72,695
72,187
79,217
85,426
106,900
85,706
93,589
89,161
80,872
87,169
81,308
70,373
62,759
56,147
65,051
69,657
371,409
398,310
448,124
460,964
480,694
526,560
558,983
551,782
619,138
637,723
659,100
662,717
684,596
705,300
770,700
815,900
754,400
877,300
882,900
0
893,000
870,300
0
0
0
0
0000870,300893,0000882,900877,300754,400815,900770,700