Income Statement

Currency: USD

	Mar-2022	Dec-2021	Sep-2021	Jun-2021	Mar-2021	Dec-2020	Sep-2020	Jun-2020	Mar-2020	Dec-2019	Sep-2019	Jun-2019	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017	Mar-2017	Dec-2016	Sep-2016	Jun-2016	Mar-2016	Dec-2015	Sep-2015	Jun-2015	Mar-2015	Dec-2014	Sep-2014	Jun-2014	Mar-2014	Dec-2013	Sep-2013	Jun-2013	Mar-2013	Dec-2012	Sep-2012	Jun-2012
Revenue
Gross Premiums Earned	35 899	35 294	32 961	32 044	31 474	32 343	32 804	33 838	33 888	34 495	35 583	35 607	35 596	35 043	34 917	35 573	36 130	36 721	37 815	38 394	39 435	40 246	40 704	40 826	42 574	43 498	43 684	45 882	46 225	47 548	49 882	49 845	50 746	51 125	53 946	53 253	51 603	49 748	41 036	41 594
Revenue	53 411 +3%	52 057 +9%	47 646 +6%	45 032 +3%	43 747 +0%	43 736 -5%	45 912 -6%	48 629 -6%	51 824 +4%	49 920 -2%	50 721 +3%	49 304 +2%	48 380 +2%	47 640 0%	47 654 -1%	47 958 -2%	48 854 -2%	49 747 -1%	50 209 -2%	51 310 -4%	53 565 +1%	52 854 -1%	53 656 0%	53 794 -2%	54 827 -7%	58 918 -3%	60 602 -6%	64 227 -1%	64 560 0%	64 705 -3%	66 712 +1%	66 006 -3%	68 275 -1%	69 061 -4%	72 176 -1%	72 985 +3%	70 903 -1%	71 850 +12%	64 373 +6%	60 722 N/A

Operating Income
Operating Expenses	(41 659)	(41 308)	(39 876)	(38 946)	(39 137)	(41 035)	(41 358)	(43 203)	(43 271)	(42 935)	(45 460)	(46 851)	(46 603)	(45 854)	(44 714)	(46 276)	(46 663)	(46 959)	(51 601)	(49 281)	(50 558)	(51 652)	(51 754)	(52 091)	(52 815)	(52 998)	(49 733)	(49 947)	(50 792)	(52 184)	(53 676)	(55 364)	(56 672)	(56 665)	(61 019)	(60 412)	(59 747)	(59 043)	(50 158)	(52 615)
Selling, General & Administrative	(8 883)	(8 790)	(8 711)	(8 462)	(8 331)	(8 396)	(8 388)	(8 584)	(8 637)	(8 537)	(8 763)	(8 901)	(9 084)	(9 302)	(9 252)	(9 076)	(8 935)	(9 107)	(9 638)	(10 025)	(10 429)	(10 989)	(11 597)	(12 236)	(12 740)	(12 686)	(12 588)	(9 413)	(10 526)	(11 697)	(13 462)	(14 581)	(11 471)	(8 382)	(7 381)	(6 262)	(5 169)	(4 138)	0	0
Benefits Claims Loss Adjustment	0	0	0	0	(27 153)	(28 428)	(28 463)	(29 567)	(28 897)	(29 234)	(31 144)	(32 531)	(32 202)	(31 166)	(30 496)	(32 440)	(33 190)	(33 564)	(37 932)	(35 119)	(35 762)	(36 142)	(35 277)	(34 718)	(34 927)	(35 076)	(31 823)	(34 208)	(33 900)	(34 166)	(33 936)	(34 325)	(37 898)	(40 129)	(44 541)	(45 355)	(45 155)	(45 611)	(44 418)	(44 559)
Policy Acquisition Expense	(4 706)	(4 573)	(4 367)	(3 814)	(3 653)	(4 211)	(4 507)	(5 052)	(5 737)	(5 164)	(5 553)	(5 419)	(5 317)	(5 386)	(4 966)	(4 760)	(4 538)	(4 288)	(4 031)	(4 137)	(4 367)	(4 521)	(4 880)	(5 137)	(5 148)	(5 236)	(5 322)	(5 335)	(5 375)	(5 330)	(5 287)	(5 219)	(5 176)	(5 157)	(5 227)	(5 529)	(5 648)	(5 709)	(5 734)	(5 752)
Other Operating Expenses	(28 070)	(27 945)	(26 798)	(26 670)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(991)	(991)	(991)	(991)	(1 239)	(2 127)	(2 997)	(3 870)	(3 266)	(3 775)	(3 585)	(6)	(2 304)
Operating Income	11 752 +9%	10 749 +38%	7 770 +28%	6 086 +32%	4 610 +71%	2 701 -41%	4 554 -16%	5 426 -37%	8 553 +22%	6 985 +33%	5 261 +114%	2 453 +38%	1 777 -1%	1 786 -39%	2 940 +75%	1 682 -23%	2 191 -21%	2 788 N/A	(1 392) N/A	2 029 -33%	3 007 +150%	1 202 -37%	1 902 +12%	1 703 -15%	2 012 -66%	5 920 -46%	10 869 -24%	14 280 +4%	13 768 +10%	12 521 -4%	13 036 +22%	10 642 -8%	11 603 -6%	12 396 +11%	11 157 -11%	12 573 +13%	11 156 -13%	12 807 -10%	14 215 +75%	8 107 N/A

Pre-Tax Income
Interest Income Expense	(1 226)	(1 305)	(1 366)	(1 417)	(1 444)	(1 457)	(1 459)	(1 428)	(1 423)	(1 417)	(1 464)	(1 442)	(1 381)	(1 309)	(1 190)	(1 154)	(1 147)	(1 168)	(1 185)	(1 224)	(1 252)	(1 260)	(1 259)	(1 251)	(1 247)	(1 281)	(1 323)	(1 432)	(1 579)	(1 718)	(1 886)	(1 972)	(2 044)	(2 142)	(2 213)	(2 299)	(2 331)	(2 319)	(1 123)	(1 491)
Non-Reccuring Items	2 680	2 655	89	16	(8 289)	(8 537)	(8 794)	(8 805)	(439)	(281)	(241)	(242)	(212)	(220)	77	23	(78)	(154)	(287)	(129)	112	(16)	(194)	(855)	(1 474)	(1 358)	(2 604)	(2 772)	(185)	(302)	772	1 411	(793)	(886)	(7 528)	(7 478)	(7 525)	(7 597)	(497)	(849)
Pre-Tax Income	13 206 +9%	12 099 +86%	6 493 +39%	4 685 N/A	(5 123) +30%	(7 293) -28%	(5 699) -19%	(4 807) N/A	6 691 +27%	5 287 +49%	3 556 +362%	769 +318%	184 -28%	257 -86%	1 827 +232%	551 -43%	966 -34%	1 466 N/A	(2 864) N/A	676 -64%	1 867 N/A	(74) N/A	449 N/A	(403) +43%	(709) N/A	3 281 -53%	6 942 -31%	10 076 -16%	12 004 +14%	10 501 -12%	11 922 +18%	10 081 +15%	8 766 -6%	9 368 +562%	1 416 -49%	2 796 +115%	1 300 -55%	2 891 -77%	12 595 +118%	5 767 N/A

Net Income
Tax Provision	(2 557)	(2 176)	(692)	(327)	1 566	1 460	702	489	(1 853)	(1 166)	(813)	(219)	(94)	(154)	(1 135)	(351)	(587)	(826)	1 003	(392)	(759)	(185)	(87)	152	299	(1 059)	(2 161)	(2 916)	(3 613)	(2 927)	(3 096)	(1 306)	(257)	(360)	1 960	256	1 172	808	16 913	18 312
Income from Continuing Operations	10 649	9 923	5 801	4 358	(3 557)	(5 833)	(4 997)	(4 318)	4 838	4 121	2 743	550	90	103	692	200	379	640	(1 861)	284	1 108	(259)	362	(251)	(410)	2 222	4 781	7 160	8 391	7 574	8 826	8 775	8 509	9 008	3 376	3 052	2 472	3 699	29 508	24 079
Income to Minority Interest	(877)	(535)	(212)	(153)	(264)	(115)	(18)	(324)	(443)	(821)	(943)	(626)	(339)	(67)	7	(19)	(13)	(28)	(575)	(523)	(546)	(500)	43	(17)	3	(26)	(54)	(29)	(1)	5	30	79	15	(7)	(21)	(66)	(46)	(262)	(375)	(534)
Net Income (Common)	9 772 +4%	9 388 +68%	5 589 +33%	4 210 N/A	(3 817) +36%	(5 944) -20%	(4 962) -8%	(4 594) N/A	4 443 +33%	3 348 +86%	1 797 N/A	(118) +59%	(290) -4 733%	(6) +100%	(6 044) +7%	(6 524) -3%	(6 331) -4%	(6 084) -147%	(2 465) -834%	(264) N/A	519 N/A	(849) N/A	351 N/A	(342) +25%	(455) N/A	2 196 -53%	4 692 -34%	7 115 -15%	8 388 +11%	7 529 -15%	8 852 +0%	8 830 +4%	8 488 -7%	9 085 +189%	3 149 +11%	2 835 +16%	2 436 -29%	3 438 -88%	28 875 +25%	23 029 N/A

Balance Sheet

574B

Assets

1 Year	-2%
3 Years	4%
5 Years	3%

518B

Liabilities

1 Year	-1%
3 Years	5%
5 Years	4%

55.9B

Equity

1 Year	-11%
3 Years	-3%
5 Years	-5%

Currency: USD

	Mar-2022	Dec-2021	Sep-2021	Jun-2021	Mar-2021	Dec-2020	Sep-2020	Jun-2020	Mar-2020	Dec-2019	Sep-2019	Jun-2019	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017	Mar-2017	Dec-2016	Sep-2016	Jun-2016	Mar-2016	Dec-2015	Sep-2015	Jun-2015	Mar-2015	Dec-2014	Sep-2014	Jun-2014	Mar-2014	Dec-2013	Sep-2013	Jun-2013	Mar-2013	Dec-2012	Sep-2012	Jun-2012
Assets
Cash & Cash Equivalents	2 537	2 198	2 699	2 760	2 796	2 827	3 191	3 408	2 738	2 856	3 361	2 935	2 565	2 873	2 741	2 135	2 103	2 362	2 433	2 517	1 918	1 868	2 498	1 784	1 499	1 629	1 569	1 937	1 823	1 758	1 933	1 827	2 490	2 241	2 058	1 762	1 227	1 151	1 608	1 232
Cash	2 537	2 198	2 699	2 760	2 796	2 827	3 191	3 408	2 738	2 856	3 361	2 935	2 565	2 873	2 741	2 135	2 103	2 362	2 433	2 517	1 918	1 868	2 498	1 784	1 499	1 629	1 569	1 937	1 823	1 758	1 933	1 827	2 490	2 241	2 058	1 762	1 227	1 151	1 608	1 232
Insurance Receivable	14 827	12 409	13 593	14 303	13 808	11 333	11 827	12 829	12 072	10 274	11 786	12 614	12 655	11 011	12 238	10 860	11 107	10 248	11 156	10 921	11 130	10 465	11 606	12 078	12 414	11 451	12 078	13 258	13 450	12 031	13 236	14 077	14 269	12 939	13 715	14 203	15 310	13 989	14 564	14 550
Deferred Policy Acquisition Cost	12 915	10 514	10 607	10 723	11 144	9 805	10 176	10 003	11 889	11 207	11 000	11 386	12 128	12 694	12 683	11 997	11 631	10 994	10 938	11 063	11 091	11 042	10 537	10 487	10 800	11 115	10 537	10 270	9 708	9 827	9 603	9 106	9 217	9 436	9 188	8 770	7 972	8 182	8 204	8 565
PP&E Net	0	0	0	0	0	906	0	0	0	648	724	724	724	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	34 932	35 095
Long-Term Investments	337 870	359 292	355 596	359 539	348 457	360 668	356 404	350 151	332 336	337 615	340 993	334 928	324 863	314 209	316 063	319 758	322 375	322 292	321 123	320 746	315 505	328 175	346 368	350 667	342 846	338 354	346 401	348 579	356 813	355 766	366 434	369 976	357 535	356 428	358 302	358 207	369 699	375 824	375 183	377 435
Other Long-Term Assets	13 475	11 746	12 443	12 870	13 928	12 847	13 160	13 541	14 232	13 389	13 399	13 569	14 908	15 564	15 442	14 980	14 779	14 350	21 173	20 492	27 682	28 724	25 269	18 733	20 297	20 564	19 758	19 126	20 082	21 364	20 844	19 912	52 398	51 461	52 693	52 134	51 443	51 309	16 412	19 448
Other Assets	191 889	199 953	199 862	198 055	194 257	188 095	182 472	179 456	137 210	149 075	143 859	146 113	145 079	135 633	145 693	137 099	137 148	138 055	136 250	134 023	132 836	117 990	118 290	116 600	114 921	113 729	111 642	116 817	118 825	114 835	115 140	114 211	111 202	108 824	104 788	102 362	103 229	98 178	99 820	99 058
Total Assets	573 513 -4%	596 112 +0%	594 800 -1%	598 250 +2%	584 390 0%	586 481 +2%	577 230 +1%	569 388 +12%	510 477 -3%	525 064 0%	525 122 +1%	522 269 +2%	512 922 +4%	491 984 -3%	504 860 +2%	496 829 0%	499 143 +0%	498 301 -1%	503 073 +1%	499 762 0%	500 162 +0%	498 264 -3%	514 568 +1%	510 349 +2%	502 777 +1%	496 842 -1%	501 985 -2%	509 987 -2%	520 701 +1%	515 581 -2%	527 190 0%	529 109 -3%	547 111 +1%	541 329 +0%	540 744 +1%	537 438 -2%	548 880 +0%	548 633 0%	550 723 -1%	555 383 N/A

Liabilities
Insurance Policy Liabilities	456 172	468 333	464 772	465 576	454 728	454 626	446 122	438 666	384 041	395 678	395 118	391 537	387 507	375 499	384 436	374 189	375 246	374 903	371 769	364 664	360 884	358 092	361 234	359 090	354 321	351 219	345 082	349 505	351 660	350 651	351 072	350 088	346 191	342 311	339 460	336 074	339 060	337 635	338 183	334 714
Accrued Liabilities	0	0	0	0	0	1 000	0	0	0	733	823	823	823	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short-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
Current Portion of Long-Term Debt	67	68	34	90	390	1 896	0	0	0	1 536	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long-Term Debt	29 871	30 095	31 516	35 637	35 258	35 638	38 237	39 280	35 410	33 814	35 262	36 291	35 776	34 540	34 594	33 784	33 619	31 640	31 039	31 812	30 747	30 912	32 277	33 329	31 952	29 249	30 719	30 360	31 999	31 217	36 223	38 414	39 508	41 693	42 231	42 614	45 266	48 500	73 748	73 897
Minority Interest	2 159	2 956	796	825	881	837	499	584	1 670	1 752	1 842	1 566	1 306	948	591	611	565	537	544	592	598	558	502	591	563	552	620	384	388	374	402	420	587	641	722	772	1 051	1 001	907	932
Other Liabilities	29 300	28 704	32 819	30 039	30 454	26 122	28 264	28 624	29 183	25 876	26 474	27 513	26 723	24 636	26 653	27 059	26 921	26 050	27 253	28 962	33 864	32 402	31 892	27 393	27 423	26 164	26 565	25 480	28 675	26 441	30 912	32 026	56 992	56 214	59 538	60 515	63 983	63 495	36 219	41 131
Total Liabilities	517 569 -2%	530 156 +0%	529 937 0%	532 167 +2%	521 711 +0%	520 119 +1%	513 122 +1%	507 154 +13%	450 304 -2%	459 389 0%	459 519 +0%	457 730 +1%	452 135 +4%	435 623 -2%	446 274 +2%	435 643 0%	436 351 +1%	433 130 +1%	430 605 +1%	426 030 0%	426 093 +1%	421 964 -1%	425 905 +1%	420 403 +1%	414 259 +2%	407 184 +1%	402 986 -1%	405 729 -2%	412 722 +1%	408 683 -2%	418 609 -1%	420 948 -5%	443 278 +1%	440 859 0%	441 951 +0%	439 975 -2%	449 360 0%	450 631 +0%	449 057 0%	450 674 N/A

Equity
Common Stock	5 251	5 251	5 251	5 251	5 251	5 251	5 251	5 251	5 251	5 251	5 251	5 251	5 251	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766	4 766
Retained Earnings	27 764	23 785	20 320	18 935	19 121	15 504	15 838	15 847	24 062	23 084	22 439	22 077	21 259	20 884	21 749	23 318	22 671	21 457	28 389	30 420	29 591	28 711	32 077	31 951	30 396	30 943	33 122	33 707	32 073	29 775	29 300	27 286	24 393	22 965	21 136	19 113	16 382	14 176	18 170	16 314
Additional Paid In Capital	81 620	81 851	81 327	81 322	81 253	81 418	81 368	81 294	81 188	81 345	81 287	81 211	81 148	81 268	81 008	80 924	80 841	81 078	80 976	80 913	80 846	81 064	81 281	81 232	81 415	81 510	81 435	81 330	81 303	80 958	80 904	80 967	80 975	80 899	80 497	80 468	80 456	80 410	81 768	81 764
Unrealized Security Profit/Loss	2 534	10 037	12 048	13 547	9 832	16 998	14 510	13 048	2 831	8 722	9 403	8 754	5 767	2 388	3 059	3 710	5 512	8 486	9 001	8 412	7 640	6 831	12 454	11 771	9 340	6 262	9 892	10 810	13 837	13 370	12 872	12 980	10 599	7 725	747	0	0	575	12 892	0
Treasury Stock	52 791	51 618	50 641	49 634	49 412	49 322	49 327	49 327	49 334	48 987	48 989	48 991	48 999	49 144	48 401	48 052	47 706	47 595	47 602	47 329	44 915	41 471	38 518	36 262	33 584	30 098	26 881	23 165	20 820	19 218	17 720	16 369	15 386	14 520	14 115	13 923	13 923	13 924	13 925	5 926
Other Equity	3 366	3 350	3 442	3 338	3 366	3 487	3 532	3 879	3 825	3 740	3 788	3 763	3 639	3 801	3 595	3 480	3 292	3 021	3 062	3 450	3 859	3 601	3 397	3 512	3 815	3 725	3 335	3 190	3 180	2 753	1 541	1 469	1 514	1 365	5 762	7 039	11 839	11 999	2 005	7 791
Total Equity	55 944 -15%	65 956 +2%	64 863 -2%	66 083 +5%	62 679 -6%	66 362 +4%	64 108 +3%	62 234 +3%	60 173 -8%	65 675 +0%	65 603 +2%	64 539 +6%	60 787 +8%	56 361 -4%	58 586 -4%	61 186 -3%	62 792 -4%	65 171 -10%	72 468 -2%	73 732 0%	74 069 -3%	76 300 -14%	88 663 -1%	89 946 +2%	88 518 -1%	89 658 -9%	98 999 -5%	104 258 -3%	107 979 +1%	106 898 -2%	108 581 +0%	108 161 +4%	103 833 +3%	100 470 +2%	98 793 +1%	97 463 -2%	99 520 +2%	98 002 -4%	101 666 -3%	104 709 N/A

Total Liabilities & Equity	573 513 -4%	596 112 +0%	594 800 -1%	598 250 +2%	584 390 0%	586 481 +2%	577 230 +1%	569 388 +12%	510 477 -3%	525 064 0%	525 122 +1%	522 269 +2%	512 922 +4%	491 984 -3%	504 860 +2%	496 829 0%	499 143 +0%	498 301 -1%	503 073 +1%	499 762 0%	500 162 +0%	498 264 -3%	514 568 +1%	510 349 +2%	502 777 +1%	496 842 -1%	501 985 -2%	509 987 -2%	520 701 +1%	515 581 -2%	527 190 0%	529 109 -3%	547 111 +1%	541 329 +0%	540 744 +1%	537 438 -2%	548 880 +0%	548 633 0%	550 723 -1%	555 383 N/A

Shares Outstanding
Common Shares Outstanding	800M	819M	836M	855M	859M	862M	861M	861M	861M	870M	870M	870M	870M	867M	885M	891M	898M	899M	899M	903M	942M	995M	1B	1.1B	1.1B	1.2B	1.2B	1.3B	1.3B	1.4B	1.4B	1.4B	1.4B	1.5B	1.5B	1.5B	1.5B	1.5B	1.5B	1.7B
Preferred Shares Outstanding	20k	20k	20k	20k	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Cash Flow Statement

5.7B

Operating Cash Flow

1 Year	153%
3 Years	528%
5 Years	N/A

-3.9B

Investing Cash Flow

1 Year	3%
3 Years	-158%
5 Years	N/A

-2.2B

Financing Cash Flow

1 Year	N/A
3 Years	N/A
5 Years	28%

Currency: USD

	Mar-2022	Dec-2021	Sep-2021	Jun-2021	Mar-2021	Dec-2020	Sep-2020	Jun-2020	Mar-2020	Dec-2019	Sep-2019	Jun-2019	Mar-2019	Dec-2018	Sep-2018	Jun-2018	Mar-2018	Dec-2017	Sep-2017	Jun-2017	Mar-2017	Dec-2016	Sep-2016	Jun-2016	Mar-2016	Dec-2015	Sep-2015	Jun-2015	Mar-2015	Dec-2014	Sep-2014	Jun-2014	Mar-2014	Dec-2013	Sep-2013	Jun-2013	Mar-2013	Dec-2012	Sep-2012	Jun-2012
Operating Cash Flow
Net Income	10 649	9 923	5 801	4 363	(3 553)	(5 829)	(4 944)	(4 270)	4 886	4 169	2 740	508	49	61	(6 051)	(6 505)	(6 318)	(6 056)	(1 890)	259	1 065	(349)	308	(325)	(458)	2 222	4 746	7 144	8 389	7 524	8 822	8 751	8 473	9 092	3 170	2 901	2 482	3 700	29 251	23 564
Depreciation & Amortization	4 657	4 633	4 487	3 930	3 665	4 120	4 396	4 909	5 585	5 006	5 382	5 235	5 279	5 362	4 881	4 656	4 244	3 874	4 082	3 822	3 905	4 090	3 941	4 489	4 600	4 629	4 578	4 515	4 553	4 448	4 527	4 617	4 631	4 713	4 846	5 188	5 295	5 307	3 825	4 397
Change in Deffered Taxes	1 681	1 314	(144)	(503)	(2 520)	(2 434)	(1 638)	(1 343)	1 587	912	533	(40)	(83)	0	7 713	6 875	6 785	6 981	(1 778)	(389)	247	(308)	(226)	(441)	(722)	548	1 635	2 324	2 901	2 190	2 060	261	(600)	(437)	(32)	1 743	732	1 122	(17 284)	(18 707)
Other Non-Cash Items	(5 773)	(4 495)	(2 103)	(1 957)	10 046	8 142	9 714	9 259	(2 402)	762	288	1 401	1 359	1 242	997	1 298	1 465	1 170	1 248	507	535	2 146	2 943	4 368	2 484	1 264	1 185	(967)	(1 986)	(1 800)	(2 166)	(540)	1 635	283	3 305	2 497	3 087	1 434	(1 866)	4 015
Cash Taxes Paid	876	862	837	830	955	975	944	863	274	262	280	254	176	154	121	182	504	544	775	778	522	493	313	290	410	511	529	593	712	737	1 032	1 069	858	796	422	450	453	447	476	375
Cash Interest Paid	1 336	1 348	1 099	1 158	1 079	1 147	1 143	1 223	1 334	1 326	1 306	1 332	1 270	1 312	1 254	1 264	1 285	1 282	1 368	1 363	1 323	1 331	1 265	1 258	1 423	1 368	1 983	2 400	2 834	3 367	3 401	3 175	3 713	3 856	3 932	4 357	4 081	4 037	4 089	3 992
Change in Working Capital	(5 518)	(5 096)	(3 907)	(3 310)	(5 383)	(2 961)	(5 498)	(6 949)	(10 248)	(11 840)	(9 633)	(7 975)	(6 581)	(6 604)	(6 534)	(5 379)	(4 515)	(13 654)	(9 761)	(11 357)	(12 685)	(3 196)	(4 570)	(5 136)	(4 383)	(5 786)	(9 260)	(9 157)	(9 140)	(7 267)	(6 897)	(7 184)	(7 398)	(7 810)	(6 575)	(8 683)	(8 211)	(7 950)	(9 967)	(8 168)
Cash from Operating Activities	5 696 -9%	6 279 +52%	4 134 +64%	2 523 +12%	2 255 +117%	1 038 -49%	2 030 +26%	1 606 N/A	(592) +40%	(991) -44%	(690) +21%	(871) N/A	23 -62%	61 -94%	1 006 +6%	945 -43%	1 661 N/A	(7 685) +5%	(8 099) -13%	(7 158) -3%	(6 933) N/A	2 383 -1%	2 396 -19%	2 955 +94%	1 521 -47%	2 877 0%	2 884 -25%	3 859 -18%	4 717 -7%	5 095 -20%	6 346 +7%	5 905 -12%	6 741 +15%	5 841 +24%	4 714 +29%	3 646 +8%	3 385 -6%	3 613 -9%	3 959 -22%	5 101 N/A

Investing Cash Flow
Other Items	(3 932)	(3 280)	(3 905)	(4 944)	(4 064)	(6 202)	(5 903)	(4 231)	(4 129)	(5 475)	(4 099)	(2 900)	(230)	(223)	(1 351)	(2 154)	(2 430)	14 041	18 894	19 733	18 858	4 744	2 107	2 912	8 533	8 462	16 097	15 908	10 815	14 284	5 448	4 690	6 918	7 099	3 972	11 812	10 595	16 612	19 460	9 498
Cash from Investing Activities	(3 932) -20%	(3 280) +16%	(3 905) +21%	(4 944) -22%	(4 064) +34%	(6 202) -5%	(5 903) -40%	(4 231) -2%	(4 129) +25%	(5 475) -34%	(4 099) -41%	(2 900) -1 161%	(230) -3%	(223) +83%	(1 351) +37%	(2 154) +11%	(2 430) N/A	14 041 -26%	18 894 -4%	19 733 +5%	18 858 +298%	4 744 +125%	2 107 -28%	2 912 -66%	8 533 +1%	8 462 -47%	16 097 +1%	15 908 +47%	10 815 -24%	14 284 +162%	5 448 +16%	4 690 -32%	6 918 -3%	7 099 +79%	3 972 -66%	11 812 +11%	10 595 -36%	16 612 -15%	19 460 +105%	9 498 N/A

Financing Cash Flow
Net Issuance of Common Stock	(3 624)	(2 592)	(1 651)	(592)	(362)	(500)	(500)	(500)	(500)	485	(260)	(608)	(956)	(1 739)	(994)	(921)	(2 988)	(6 275)	(9 229)	(11 212)	(11 559)	(11 460)	(11 724)	(13 196)	(12 779)	(10 691)	(4 070)	(1 894)	(531)	0	(3 808)	(2 446)	(1 464)	(597)	(192)	0	0	(8 636)	(9 608)	(11 192)
Net Issuance of Debt	(2 339)	(4 196)	(3 882)	(3 817)	(1 364)	1 618	2 912	3 022	908	679	(66)	806	210	1 062	1 275	588	1 821	(342)	(2 221)	(1 282)	(910)	1 872	2 703	1 758	(1 299)	(2 938)	(5 633)	(7 401)	(7 083)	(9 473)	(6 974)	(7 044)	(7 718)	(8 962)	(8 487)	(6 123)	(5 610)	(2 432)	684	(575)
Cash Paid for Dividends	(1 094)	(1 112)	(1 124)	(1 131)	(1 132)	(1 132)	(1 135)	(1 138)	(1 141)	(1 136)	(1 130)	(1 127)	(1 127)	(1 138)	(1 146)	(1 150)	(1 154)	(1 172)	(1 205)	(1 256)	(1 316)	(1 372)	(1 392)	(1 406)	(1 221)	(1 028)	(860)	(686)	(700)	(712)	(686)	(655)	(476)	(294)	(147)	0	0	0	0	0
Other	4 841	4 165	5 673	7 158	4 570	5 072	2 429	1 917	5 580	6 351	6 872	5 518	2 945	2 609	1 627	2 236	3 158	2 092	1 993	2 080	2 451	4 127	6 751	6 791	4 927	3 228	(8 688)	(9 571)	(7 789)	(9 603)	(419)	(360)	(2 671)	(1 905)	644	(8 775)	(8 440)	(9 496)	(14 412)	(4 166)
Cash from Financing Activities	(2 216) +41%	(3 735) -280%	(984) N/A	1 618 -5%	1 712 -66%	5 058 +36%	3 706 +12%	3 301 -32%	4 847 -24%	6 379 +18%	5 416 +18%	4 589 +328%	1 072 +35%	794 +4%	762 +1%	753 -10%	837 N/A	(5 697) +47%	(10 662) +9%	(11 670) -3%	(11 334) -66%	(6 833) -87%	(3 662) +40%	(6 053) +42%	(10 372) +9%	(11 429) +41%	(19 251) +2%	(19 552) -21%	(16 103) +19%	(19 788) -66%	(11 887) -13%	(10 505) +15%	(12 329) -5%	(11 758) -44%	(8 182) +45%	(14 898) -6%	(14 050) +32%	(20 564) +12%	(23 336) -46%	(15 933) N/A

Change in Cash
Effect of Foreign Exchange Rates	(63)	(67)	(18)	12	22	49	4	(9)	14	16	20	(13)	(57)	(11)	1	26	111	(29)	(58)	(11)	(30)	52	88	33	(6)	(39)	(94)	(105)	(96)	(74)	(32)	(25)	(67)	(92)	(54)	(30)	(18)	16	(17)	(24)
Net Change in Cash	(515) +36%	(803) -4%	(773) +2%	(791) -955%	(75) -32%	(57) +65%	(163) N/A	667 +376%	140 N/A	(71) N/A	647 -20%	805 0%	808 +30%	621 +49%	418 N/A	(430) N/A	179 -72%	630 +740%	75 -92%	894 +59%	561 +62%	346 -63%	929 N/A	(153) +53%	(324) -151%	(129) +65%	(364) N/A	110 N/A	(667) -38%	(483) -286%	(125) N/A	65 -95%	1 263 +16%	1 090 +142%	450 -15%	530 N/A	(88) +73%	(323) N/A	66 N/A	(1 358) N/A

Price	140.52 USD
Intrinsic Value	122.15 USD

Price	183.83 USD
Intrinsic Value	260.86 USD

Price	2 116.87 USD
Intrinsic Value	2 440.93 USD

Price	262.52 USD
Intrinsic Value	221.82 USD

Price	187.83 USD
Intrinsic Value	200.36 USD

American International Group Inc (NYSE:AIG)

Income Statement

Balance Sheet

Cash Flow Statement

See Also

Company

Help

Tools

Stocks