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	46 904	46 211	44 466	43 083	41 782	40 247	40 175	39 939	39 733	39 631	39 139	38 592	38 014	37 452	37 549	36 818	36 127	35 561	34 350	34 076	33 845	33 582	33 338	33 086	32 793	32 467	32 110	31 741	31 378	31 086	30 836	30 573	30 292	29 970	29 656	29 360	29 144	28 978	28 843	28 567
Revenue	50 474 0%	50 588 +2%	49 595 +2%	48 615 +3%	47 166 +6%	44 581 +1%	44 039 +1%	43 624 +0%	43 583 -3%	44 723 +5%	42 733 +1%	42 117 +3%	41 064 +3%	39 828 -3%	41 079 +2%	40 296 +1%	39 827 +1%	39 553 +4%	38 166 +1%	37 774 +1%	37 381 +1%	36 847 +1%	36 354 +0%	36 274 +1%	36 062 0%	36 105 +0%	36 072 +1%	35 847 +0%	35 722 +1%	35 481 +0%	35 478 +1%	35 050 +0%	34 988 +1%	34 714 +1%	34 484 +1%	34 090 +1%	33 595 +0%	33 554 +1%	33 327 -1%	33 599 N/A

Operating Income
Operating Expenses	(45 774)	(43 589)	(40 669)	(38 288)	(36 451)	(35 731)	(36 239)	(36 287)	(37 388)	(38 118)	(39 121)	(38 485)	(37 658)	(36 794)	(35 482)	(34 882)	(34 399)	(34 322)	(33 469)	(33 255)	(33 349)	(33 460)	(33 417)	(33 031)	(32 690)	(32 043)	(31 593)	(31 238)	(30 698)	(30 588)	(30 551)	(30 118)	(29 867)	(29 495)	(29 995)	(29 777)	(29 779)	(29 620)	(28 812)	(29 751)
Depreciation & Amortization	(410)	(376)	(297)	(219)	(143)	(118)	(118)	(119)	(122)	(126)	(132)	(124)	(115)	(105)	(168)	(144)	(121)	(99)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Benefits Claims Loss Adjustment	0	0	0	0	(25 193)	(24 399)	(24 779)	(24 563)	(25 667)	(26 655)	(26 955)	(26 688)	(26 090)	(25 405)	(24 557)	(24 266)	(24 191)	(24 460)	(24 303)	(24 348)	(24 538)	(24 804)	(24 927)	(24 616)	(24 294)	(23 598)	(23 011)	(22 642)	(22 191)	(22 112)	(21 939)	(21 641)	(21 397)	(21 106)	(21 891)	(21 610)	(21 725)	(21 618)	(20 788)	(21 819)
Policy Acquisition Expense	(6 341)	(6 252)	(6 038)	(5 948)	(5 752)	(5 594)	(5 588)	(5 521)	(5 534)	(5 533)	(5 487)	(5 379)	(5 313)	(5 222)	(5 125)	(5 008)	(4 888)	(4 784)	(4 702)	(4 640)	(4 590)	(4 550)	(4 509)	(4 463)	(4 423)	(4 364)	(4 283)	(4 221)	(4 170)	(4 135)	(4 169)	(4 165)	(4 091)	(4 002)	(3 880)	(3 870)	(3 851)	(3 884)	(3 918)	(3 948)
Other Operating Expenses	(39 023)	(36 961)	(34 334)	(32 121)	(5 363)	(5 620)	(5 754)	(6 084)	(6 065)	(5 804)	(6 547)	(6 294)	(6 140)	(6 062)	(5 632)	(5 464)	(5 199)	(4 979)	(4 464)	(4 267)	(4 221)	(4 106)	(3 981)	(3 952)	(3 973)	(4 081)	(4 299)	(4 375)	(4 337)	(4 341)	(4 443)	(4 312)	(4 379)	(4 387)	(4 224)	(4 297)	(4 203)	(4 118)	(4 106)	(3 984)
Operating Income	4 700 -33%	6 999 -22%	8 926 -14%	10 327 -4%	10 715 +21%	8 850 +13%	7 800 +6%	7 337 +18%	6 195 -6%	6 605 +83%	3 612 -1%	3 632 +7%	3 406 +12%	3 034 -46%	5 597 +3%	5 414 0%	5 428 +4%	5 231 +11%	4 697 +4%	4 519 +12%	4 032 +19%	3 387 +15%	2 937 -9%	3 243 -4%	3 372 -17%	4 062 -9%	4 479 -3%	4 609 -8%	5 024 +3%	4 893 -1%	4 927 0%	4 932 -4%	5 121 -2%	5 219 +16%	4 489 +4%	4 313 +13%	3 816 -3%	3 934 -13%	4 515 +17%	3 848 N/A

Pre-Tax Income
Interest Income Expense	(327)	(330)	(326)	(335)	(323)	(318)	(320)	(322)	(325)	(327)	(326)	(328)	(332)	(332)	(335)	(336)	(333)	(335)	(328)	(318)	(307)	(295)	(291)	(291)	(292)	(292)	(292)	(297)	(308)	(322)	(336)	(341)	(356)	(367)	(372)	(382)	(376)	(373)	(373)	(372)
Non-Reccuring Items	(160)	(221)	(235)	(411)	(1 062)	(1 203)	(1 230)	(1 047)	(370)	(189)	(138)	(138)	(89)	(74)	(209)	(232)	(295)	(347)	(277)	(315)	(314)	(338)	(430)	(546)	(524)	(488)	(383)	(273)	(248)	(335)	(354)	(1 035)	(1 550)	(1 456)	(1 423)	(707)	(231)	(273)	(364)	(521)
Gain/Loss on Disposition of 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	0	0	18	18	12
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3	12	15	0	0	0
Pre-Tax Income	4 213 -35%	6 448 -23%	8 365 -13%	9 581 +3%	9 330 +27%	7 329 +17%	6 250 +5%	5 968 +9%	5 500 -10%	6 089 +93%	3 148 -1%	3 166 +6%	2 985 +14%	2 628 -48%	5 053 +4%	4 846 +1%	4 800 +6%	4 549 +11%	4 092 +5%	3 886 +14%	3 411 +24%	2 754 +24%	2 216 -8%	2 406 -6%	2 556 -22%	3 282 -14%	3 804 -6%	4 039 -10%	4 468 +5%	4 236 0%	4 237 +19%	3 556 +11%	3 215 -5%	3 396 +26%	2 697 -17%	3 236 +0%	3 224 -2%	3 306 -13%	3 796 +28%	2 967 N/A

Net Income
Tax Provision	(814)	(1 289)	(1 694)	(1 963)	(1 897)	(1 465)	(1 237)	(1 177)	(1 108)	(1 242)	(614)	(615)	(568)	(497)	(1 277)	(1 352)	(1 444)	(1 504)	(1 312)	(1 252)	(1 085)	(877)	(690)	(750)	(816)	(1 111)	(1 298)	(1 402)	(1 541)	(1 386)	(1 390)	(1 174)	(1 044)	(1 116)	(844)	(976)	(975)	(1 000)	(1 172)	(891)
Income from Continuing Operations	3 399	5 159	6 671	7 618	7 433	5 864	5 013	4 791	4 392	4 847	2 534	2 551	2 417	2 131	3 776	3 494	3 356	3 045	2 780	2 634	2 326	1 877	1 526	1 656	1 740	2 171	2 506	2 637	2 927	2 850	2 847	2 382	2 171	2 280	1 853	2 260	2 249	2 306	2 624	2 076
Income to Minority Interest	37	33	7	0	6	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income (Common)	3 636 +127%	1 599 -53%	3 406 -15%	4 021 +10%	3 646 -35%	5 576 +18%	4 725 +5%	4 503 +10%	4 104 -15%	4 847 +91%	2 532 -2%	2 580 +5%	2 446 +13%	2 160 -50%	4 316 +8%	4 003 +4%	3 865 +9%	3 554 +28%	2 780 +6%	2 634 +13%	2 326 +24%	1 877 +23%	1 526 -8%	1 656 -5%	1 740 -20%	2 171 -13%	2 506 -5%	2 637 -10%	2 927 +3%	2 850 +0%	2 847 +20%	2 382 +10%	2 171 -5%	2 280 +23%	1 853 -18%	2 260 +0%	2 249 -2%	2 306 -12%	2 624 +26%	2 076 N/A

Balance Sheet

97.2B

Assets

1 Year	-25%
3 Years	-6%
5 Years	-2%

73.9B

Liabilities

1 Year	-28%
3 Years	-7%
5 Years	-4%

23.2B

Equity

1 Year	-13%
3 Years	0%
5 Years	2%

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	1 130	763	690	656	709	377	370	547	338	338	587	599	551	499	460	489	450	617	690	482	442	436	389	446	531	495	905	805	916	657	885	889	1 170	675	1 069	634	820	806	642	571
Cash	1 130	763	690	656	709	377	370	547	338	338	587	599	551	499	460	489	450	617	690	482	442	436	389	446	531	495	905	805	916	657	885	889	1 170	675	1 069	634	820	806	642	571
Insurance Receivable	8 874	8 364	8 406	8 146	7 921	6 479	6 609	6 367	6 401	6 472	6 558	6 380	6 201	6 154	6 196	5 953	5 856	5 786	5 922	5 693	5 649	5 597	5 799	5 593	5 558	5 544	5 711	5 599	5 502	5 465	5 604	5 384	5 271	5 237	5 341	5 116	5 066	5 051	5 108	4 929
Deferred Policy Acquisition Cost	4 824	4 722	4 600	4 374	4 129	4 700	4 661	4 683	4 742	4 699	4 683	4 667	4 670	4 784	4 667	4 533	4 409	4 191	4 147	4 037	3 988	3 954	3 886	3 819	3 807	3 861	3 811	3 708	3 527	3 525	3 516	3 377	3 316	3 372	3 286	3 914	3 660	3 621	3 578	3 644
PP&E Net	966	1 253	965	1 026	1 002	1 057	1 076	1 100	1 123	1 628	1 535	1 519	1 521	1 045	1 032	1 040	1 060	1 072	1 067	1 072	1 067	1 065	1 013	1 011	1 011	1 024	1 050	1 038	1 026	1 031	1 012	990	1 024	1 024	993	971	998	989	928	909
Long-Term Investments	61 768	64 701	61 840	62 570	60 076	94 237	91 197	89 637	84 783	88 221	89 158	86 345	84 018	81 136	83 855	83 140	83 195	82 677	82 680	81 203	81 050	81 707	81 038	79 642	78 825	77 758	78 309	79 077	80 354	81 113	80 721	82 563	81 690	81 155	80 483	92 315	97 382	97 278	98 516	97 320
Other Long-Term Assets	0	0	36 803	36 969	36 829	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	15 390	15 593	15 577	0	0	0	0	0
Other Assets	19 588	19 637	20 136	18 902	19 145	19 137	18 837	18 932	18 720	18 592	18 552	18 864	18 873	18 631	18 280	18 214	18 319	18 079	19 126	18 378	18 047	15 851	16 412	16 773	16 215	15 974	16 063	16 890	16 739	16 688	16 572	17 030	16 430	16 464	15 536	18 530	18 686	19 202	18 216	18 162
Total Assets	97 150 -2%	99 440 -25%	133 440 +1%	132 643 +2%	129 811 +3%	125 987 +3%	122 750 +1%	121 266 +4%	116 107 -3%	119 950 -1%	121 073 +2%	118 374 +2%	115 834 +3%	112 249 -2%	114 490 +1%	113 369 +0%	113 289 +1%	112 422 -1%	113 632 +2%	110 865 +1%	110 243 +2%	108 610 +0%	108 537 +1%	107 284 +1%	105 947 +1%	104 656 -1%	105 849 -1%	107 117 -1%	108 064 0%	108 479 +0%	108 310 -2%	110 233 -11%	124 291 +1%	123 520 +1%	122 285 +1%	121 480 -4%	126 612 0%	126 947 0%	126 988 +1%	125 535 N/A

Liabilities
Insurance Policy Liabilities	56 560	56 208	56 218	53 530	52 639	77 841	78 140	76 529	74 704	76 558	77 041	76 694	75 918	76 100	76 156	75 453	74 952	75 814	76 655	75 039	74 602	74 314	75 129	74 344	74 003	73 814	74 074	74 381	73 951	74 344	74 422	74 994	74 574	74 842	74 412	89 331	92 219	93 284	93 284	93 555
Accrued Liabilities	0	465	0	0	0	0	0	0	0	586	542	558	572	0	0	0	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	500	0	0	0	0
Long-Term Debt	7 973	7 976	7 980	7 996	7 996	7 825	6 635	6 634	6 633	6 631	6 630	6 628	6 453	6 451	6 450	6 448	6 847	6 350	6 349	6 348	6 346	6 347	5 110	5 109	5 108	5 124	5 175	5 186	5 194	5 140	5 195	5 846	6 200	6 201	6 217	5 475	6 556	6 057	6 057	6 058
Deferred Income Tax	402	833	711	758	493	1 355	905	842	331	1 154	1 079	997	817	425	660	723	725	782	1 249	1 104	833	487	935	782	479	90	243	475	779	715	1 076	1 146	886	635	440	0	0	0	0	0
Minority Interest	74	52	22	15	27	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Liabilities	9 077	8 831	41 824	42 167	41 891	8 749	9 807	10 275	10 266	9 023	9 641	9 021	8 656	7 961	7 591	7 623	7 488	6 925	7 260	6 873	7 304	6 889	6 429	6 496	6 017	5 603	5 853	5 777	5 961	5 976	5 288	5 375	20 526	20 362	20 436	6 305	7 218	7 026	6 810	6 447
Total Liabilities	73 938 0%	74 261 -30%	106 711 +2%	104 436 +1%	102 992 +8%	95 770 +0%	95 487 +1%	94 280 +3%	91 934 -2%	93 952 -1%	94 933 +1%	93 898 +2%	92 416 +2%	90 937 +0%	90 857 +1%	90 247 +0%	90 012 +0%	89 871 -2%	91 513 +2%	89 364 +0%	89 085 +1%	88 037 +0%	87 603 +1%	86 731 +1%	85 607 +1%	84 631 -1%	85 345 -1%	85 819 0%	85 885 0%	86 175 +0%	85 981 -2%	87 361 -15%	102 186 +0%	102 040 +1%	101 505 0%	101 611 -4%	105 993 0%	106 367 +0%	106 151 +0%	106 060 N/A

Equity
Common Stock	1 979	1 979	1 979	2 179	2 179	1 979	1 979	1 979	1 979	2 257	3 061	1 939	1 939	1 939	2 312	2 312	2 312	1 755	1 755	1 755	1 755	1 755	1 755	1 755	1 755	1 755	1 755	1 755	1 755	1 755	1 755	1 755	1 514	789	659	287	9	9	9	9
Retained Earnings	53 688	53 294	52 736	52 464	51 107	52 767	50 336	49 380	48 326	48 074	46 527	45 803	45 148	45 708	46 178	45 508	45 031	43 162	42 125	41 622	41 208	40 678	39 990	39 623	39 505	39 413	39 068	38 567	38 363	37 842	37 164	36 532	36 041	35 580	34 885	34 691	34 375	33 783	33 496	32 880
Additional Paid In Capital	3 706	3 722	3 700	3 668	3 596	3 498	3 453	3 541	3 519	3 463	3 511	3 477	3 291	3 310	3 441	3 391	3 367	3 313	3 330	3 269	3 285	3 303	3 237	3 203	3 237	3 245	3 224	3 205	3 109	3 199	3 059	3 035	3 017	3 143	3 127	3 105	3 028	3 162	3 154	3 154
Unrealized Security Profit/Loss	995	598	1 828	2 164	1 680	3 180	2 744	2 602	530	1 887	2 023	1 654	972	2	16	54	187	1 662	1 651	1 526	1 256	1 053	1 817	1 624	1 200	620	879	1 419	2 137	1 926	1 827	2 150	2 091	1 646	1 714	1 651	2 905	2 834	2 880	2 070
Treasury Stock	35 208	34 471	33 604	32 394	31 886	31 331	31 338	30 542	30 209	29 746	29 063	28 500	28 042	28 085	27 011	26 818	26 280	25 982	25 413	25 241	24 887	24 741	24 537	24 310	23 994	23 620	23 058	22 273	21 799	21 030	20 856	19 985	19 922	19 047	18 662	18 225	18 033	17 508	17 368	17 272
Other Equity	42	57	90	126	143	124	89	26	28	63	84	106	113	1 555	1 268	1 322	1 337	1 356	1 323	1 424	1 453	1 469	1 315	1 329	1 350	1 375	1 341	1 352	1 363	1 365	589	584	605	600	904	1 601	1 626	1 659	1 293	1 325
Total Equity	23 212 -8%	25 179 -6%	26 729 -5%	28 207 +5%	26 819 -11%	30 217 +11%	27 263 +1%	26 986 +12%	24 173 -7%	25 998 -1%	26 140 +7%	24 476 +5%	23 418 +10%	21 312 -10%	23 633 +2%	23 122 -1%	23 277 +3%	22 551 +2%	22 119 +3%	21 501 +2%	21 158 +3%	20 573 -2%	20 934 +2%	20 553 +1%	20 340 +2%	20 025 -2%	20 504 -4%	21 298 -4%	22 179 -1%	22 304 0%	22 329 -2%	22 872 +3%	22 105 +3%	21 480 +3%	20 780 +5%	19 869 -4%	20 619 +0%	20 580 -1%	20 837 +7%	19 475 N/A

Total Liabilities & Equity	97 150 -2%	99 440 -25%	133 440 +1%	132 643 +2%	129 811 +3%	125 987 +3%	122 750 +1%	121 266 +4%	116 107 -3%	119 950 -1%	121 073 +2%	118 374 +2%	115 834 +3%	112 249 -2%	114 490 +1%	113 369 +0%	113 289 +1%	112 422 -1%	113 632 +2%	110 865 +1%	110 243 +2%	108 610 +0%	108 537 +1%	107 284 +1%	105 947 +1%	104 656 -1%	105 849 -1%	107 117 -1%	108 064 0%	108 479 +0%	108 310 -2%	110 233 -11%	124 291 +1%	123 520 +1%	122 285 +1%	121 480 -4%	126 612 0%	126 947 0%	126 988 +1%	125 535 N/A

Shares Outstanding
Common Shares Outstanding	276M	281M	288M	297M	300M	304M	304M	313M	315M	319M	325M	330M	333M	332M	345M	347M	352M	355M	360M	361M	365M	366M	368M	371M	375M	381M	390M	402M	409M	418M	419M	434M	434M	449M	456M	465M	468M	479M	483M	486M
Preferred Shares Outstanding	80k	80k	80k	200k	0	0	0	0	0	0	0	0	0	0	0	0	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

4.2B

Operating Cash Flow

1 Year	-28%
3 Years	-7%
5 Years	0%

978M

Investing Cash Flow

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

-4.8B

Financing Cash Flow

1 Year	-101%
3 Years	-3%
5 Years	-29%

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	3 599	1 566	3 399	4 021	3 640	5 576	4 725	4 503	4 104	4 847	2 624	2 672	2 538	2 252	3 951	3 638	3 500	3 189	2 780	2 634	2 326	1 877	1 526	1 656	1 740	2 171	2 506	2 637	2 927	2 850	2 847	2 382	2 171	2 280	1 853	2 260	2 249	2 306	2 625	2 078
Depreciation & Amortization	1 062	1 086	1 004	939	791	686	671	648	645	647	611	580	546	511	501	493	486	483	455	432	410	382	381	380	375	371	364	356	355	366	399	557	466	368	246	0	0	0	0	0
Other Non-Cash Items	(695)	2 552	1 840	1 630	1 591	(773)	(635)	(76)	366	(1 031)	810	560	730	1 525	597	720	622	350	354	433	511	811	1 078	1 088	1 004	728	389	161	49	300	416	1 318	1 876	1 863	1 899	1 436	1 355	1 359	1 541	1 365
Cash Taxes Paid	1 050	1 050	(1 480)	(1 480)	(1 480)	(1 480)	648	648	648	648	731	731	731	731	968	968	968	968	359	359	359	359	1 070	1 070	1 070	1 070	1 070	1 070	1 070	1 070	500	500	500	500	(280)	(280)	(280)	(280)	0	0
Cash Interest Paid	321	321	311	311	311	311	312	312	312	312	330	330	330	330	332	332	332	332	287	287	287	287	289	289	289	289	332	332	332	400	361	361	429	361	366	366	366	366	0	0
Change in Working Capital	217	(88)	(679)	(1 059)	(193)	2	645	868	327	666	1 207	1 335	1 449	887	(131)	205	(525)	292	876	484	889	923	687	547	645	346	98	184	239	(280)	87	(367)	(779)	(269)	(504)	(863)	(617)	(611)	(1 290)	(1 000)
Cash from Operating Activities	4 183 -18%	5 116 -8%	5 564 +1%	5 531 -5%	5 829 +6%	5 491 +2%	5 406 -9%	5 943 +9%	5 442 +6%	5 129 -2%	5 252 +2%	5 147 -2%	5 263 +2%	5 175 +5%	4 918 -3%	5 056 +24%	4 083 -5%	4 314 -3%	4 465 +12%	3 983 -4%	4 136 +4%	3 993 +9%	3 672 +0%	3 671 -2%	3 764 +4%	3 616 +8%	3 357 +1%	3 338 -6%	3 570 +10%	3 236 -14%	3 749 -4%	3 890 +4%	3 734 -12%	4 242 +21%	3 494 +23%	2 833 -5%	2 987 -2%	3 054 +6%	2 876 +18%	2 443 N/A

Investing Cash Flow
Capital Expenditures	(414)	(345)	(359)	(339)	(304)	(308)	(375)	(426)	(418)	(433)	(375)	(322)	(295)	(277)	(278)	(281)	(287)	(299)	(339)	(339)	(335)	(313)	(274)	(290)	(296)	(303)	(300)	(297)	(292)	(288)	(298)	(288)	(202)	(207)	(225)	(212)	(294)	(285)	(262)	(256)
Other Items	1 392	855	(1 550)	(2 301)	(2 692)	(3 133)	(440)	(2 197)	(2 058)	(2 374)	(2 123)	(1 228)	(436)	(1 442)	(2 318)	(2 297)	(1 894)	(911)	(2 599)	(2 306)	(2 567)	(2 213)	(737)	154	61	1 045	1 032	1 951	1 610	1 909	1 629	237	3 022	1 787	3 542	4 093	1 932	1 866	2 115	3 754
Cash from Investing Activities	978 +92%	510 N/A	(1 909) +28%	(2 640) +12%	(2 996) +13%	(3 441) -322%	(815) +69%	(2 623) -6%	(2 476) +12%	(2 807) -12%	(2 498) -61%	(1 550) -112%	(731) +57%	(1 719) +34%	(2 596) -1%	(2 578) -18%	(2 181) -80%	(1 210) +59%	(2 938) -11%	(2 645) +9%	(2 902) -15%	(2 526) -150%	(1 011) -643%	(136) +42%	(235) N/A	742 +1%	732 -56%	1 654 +25%	1 318 -19%	1 621 +22%	1 331 N/A	(51) N/A	2 820 +78%	1 580 -52%	3 317 -15%	3 881 +137%	1 638 +4%	1 581 -15%	1 853 -47%	3 498 N/A

Financing Cash Flow
Net Issuance of Common Stock	(3 528)	(3 456)	(2 590)	(2 101)	(1 981)	(1 962)	(3 588)	(2 102)	(2 022)	(1 333)	(1 335)	(2 093)	(2 361)	(2 058)	(1 083)	(1 064)	(865)	(1 360)	(858)	(890)	(944)	(1 173)	(1 614)	(2 195)	(2 158)	(2 678)	(2 145)	(2 242)	(1 703)	(1 070)	(1 277)	(467)	(474)	(883)	(785)	(830)	(1 256)	(828)	(763)	(964)
Net Issuance of Debt	0	(436)	767	767	767	1 189	0	(1)	0	174	175	176	(400)	98	97	97	498	0	1 235	1 235	1 235	1 219	(16)	(27)	(36)	(20)	(20)	(660)	(1 005)	(1 006)	(1 024)	(152)	(849)	(356)	(339)	(560)	490	141	143	143
Cash Paid for Dividends	(1 064)	(999)	(931)	(855)	(779)	(776)	(787)	(789)	(786)	(787)	(778)	(780)	(776)	(748)	(715)	(679)	(651)	(641)	(629)	(619)	(609)	(602)	(598)	(596)	(596)	(599)	(600)	(602)	(586)	(564)	(537)	(502)	(483)	(358)	(449)	(438)	0	(534)	(430)	(432)
Other	(200)	(349)	(425)	(435)	(403)	(462)	(433)	(480)	(545)	(537)	(689)	(790)	(894)	(866)	(851)	(825)	(876)	(922)	(974)	(1 028)	(1 005)	(970)	(949)	(1 076)	(1 124)	(1 223)	(1 304)	(1 572)	(1 848)	(2 235)	(2 426)	(2 463)	(4 398)	(4 356)	(4 811)	(4 823)	(3 188)	(3 384)	(4 063)	(4 810)
Cash from Financing Activities	(4 806) +8%	(5 240) -65%	(3 179) -21%	(2 624) -10%	(2 396) -19%	(2 011) +58%	(4 808) -43%	(3 372) -6%	(3 179) -28%	(2 483) +5%	(2 627) +25%	(3 487) +21%	(4 431) -24%	(3 574) -40%	(2 552) -3%	(2 471) -30%	(1 894) +35%	(2 923) -138%	(1 226) +6%	(1 302) +2%	(1 323) +13%	(1 526) +52%	(3 177) +18%	(3 894) +1%	(3 914) +13%	(4 520) -11%	(4 069) +20%	(5 076) +1%	(5 142) -5%	(4 875) +7%	(5 264) -47%	(3 584) +42%	(6 204) -4%	(5 953) +7%	(6 384) +4%	(6 651) -52%	(4 382) +5%	(4 605) +10%	(5 113) +16%	(6 063) N/A

Change in Cash
Net Change in Cash	355 -8%	386 -19%	476 +78%	267 -39%	437 +1 021%	39 N/A	(217) -317%	(52) +76%	(213) -32%	(161) N/A	127 +15%	110 +9%	101 N/A	(118) +49%	(230) N/A	7 -13%	8 -96%	181 -40%	301 +736%	36 N/A	(89) -51%	(59) +89%	(516) -44%	(359) +7%	(385) -138%	(162) N/A	20 N/A	(84) +67%	(254) -1 311%	(18) +90%	(184) N/A	255 -27%	350 N/A	(131) N/A	427 +578%	63 -74%	243 +710%	30 N/A	(384) -215%	(122) N/A

Price	141.66 USD
Intrinsic Value	126.3 USD

Price	2 359.5 USD
Intrinsic Value	2 352.93 USD

Price	170.16 USD
Intrinsic Value	239.63 USD

Price	267.7 USD
Intrinsic Value	222.85 USD

Price	190.85 USD
Intrinsic Value	208.32 USD

Allstate Corp (NYSE:ALL)

Income Statement

Balance Sheet

Cash Flow Statement

See Also

Company

Help

Tools

Stocks