Semiconductor Manufacturing International Corp
Buy, Hold or Sell?

Let's analyse Semiconductor Manufacturing International Corp together

Penke I guess you are interested in Semiconductor Manufacturing International Corp. 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 Semiconductor Manufacturing International Corp. 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Semiconductor Manufacturing International Corp

I send you an email if I find something interesting about Semiconductor Manufacturing International Corp.

Quick analysis of Semiconductor Manufacturing International Corp (30 sec.)

What can you expect buying and holding a share of Semiconductor Manufacturing International Corp? (30 sec.)

How much money do you get?

HK$0.00

When do you have the money?

1 year

How often do you get paid?

37.5%

What is your share worth?

Current worth

HK$30.41

Expected worth in 1 year

HK$41.87

How sure are you?

92.5%

+ What do you gain per year?

Total Gains per Share

HK$11.45

Return On Investment

80.4%

For what price can you sell your share?

Current Price per Share

HK$14.24

Expected price per share

HK$13.88 - HK$18.72

How sure are you?

50%

1. Valuation of Semiconductor Manufacturing International Corp (5 min.)

Live pricePrice per Share (EOD)

HK$14.24

Book Value per Share

HK$30.41

Intrinsic Value Per Share

HK$-35.45 - HK$1.41

Total Value Per Share

HK$-5.04 - HK$31.82

My calculation of the intrinsic value of Semiconductor Manufacturing International Corp is based how much money is coming from the company's main activities (Free Cash Flow).

The following numbers are based on moving averages and per share and per quarter.
I use a 6% discount rate for the low estimation and 3% for the high estimation.
The current Free Cash Flow Per Share is 10Y: (HK$-0.44) 3Y: (HK$-0.49) TTM: (HK$-0.93)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: (HK$-0.04) 3Y: (HK$0.02) TTM: (HK$0.02)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	HK$-2.26	HK$-1.47	HK$-2.57 - HK$-1.35
2	HK$-4.93	HK$-2.53	HK$-3.16 - HK$-0.96
3	HK$-7.95	HK$-3.19	HK$-3.74 - HK$-0.57
4	HK$-11.28	HK$-3.48	HK$-4.33 - HK$-0.18
5	HK$-14.86	HK$-3.43	HK$-4.92 - HK$0.21
6	HK$-18.68	HK$-3.04	HK$-5.51 - HK$0.60
7	HK$-22.67	HK$-2.35	HK$-6.10 - HK$0.99
8	HK$-26.82	HK$-1.37	HK$-6.69 - HK$1.38
9	HK$-31.09	HK$-0.11	HK$-7.28 - HK$1.77
10	HK$-35.45	HK$1.41	HK$-7.87 - HK$2.16

2. Growth of Semiconductor Manufacturing International Corp (5 min.)

Is Semiconductor Manufacturing International Corp growing?

	Current year	Previous year	Grow	Grow %
How rich?	$30.8b	$25.1b	-$2.7b	-12.0%

How much money is Semiconductor Manufacturing International Corp making?

	Current year	Previous year	Grow	Grow %
Making money	$225.5m	$454.4m	-$228.8m	-101.4%
Net Profit Margin	14.5%	24.9%	-	-

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

Quarterly Yearly

3. Financial Health of Semiconductor Manufacturing International Corp (5 min.)

4. Comparing to competitors in the Semiconductors industry (5 min.)

Industry Rankings (Semiconductors)

Richest
#12 / 269

Most Revenue
#29 / 269

Most Profit
#26 / 269

Most Efficient
#74 / 269

What can you expect buying and holding a share of Semiconductor Manufacturing International Corp? (5 min.)

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

What can you expect buying and holding a share of Semiconductor Manufacturing International Corp?

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

Speculation

The Price per Share of Semiconductor Manufacturing International Corp is HK$14.24. 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 Semiconductor Manufacturing International Corp.
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 Semiconductor Manufacturing International Corp, 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 HK$30.41. Based on the TTM, the Book Value Change Per Share is HK$2.86 per quarter. Based on the YOY, the Book Value Change Per Share is HK$0.45 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 HK$0.00 per quarter.

Based on historical numbers we can estimate the returns while holding a share of Semiconductor Manufacturing International Corp.

How much money are you going to get?

	MRQ		TTM		YOY		5Y		10Y
	HK$	% of Price per Share	HK$	% of Price per Share	HK$	% of Price per Share	HK$	% of Price per Share	HK$	% of Price per Share
Usd Eps	0.02	0.2%	0.03	0.2%	0.06	0.4%	0.03	0.2%	0.02	0.2%
Usd Book Value Change Per Share	1.37	9.6%	0.37	2.6%	0.06	0.4%	0.12	0.8%	0.09	0.6%
Usd Dividend Per Share	0.00	0.0%	0.00	0.0%	0.07	0.5%	0.03	0.2%	0.02	0.1%
Usd Total Gains Per Share	1.37	9.6%	0.37	2.6%	0.13	0.9%	0.15	1.1%	0.10	0.7%
Usd Price Per Share	2.53	-	2.52	-	2.17	-	2.26	-	1.44	-
Price to Earnings Ratio	28.83	-	28.98	-	9.53	-	31.88	-	27.79	-
Price-to-Total Gains Ratio	1.85	-	64.72	-	5.54	-	40.06	-	35.61	-
Price to Book Ratio	0.65	-	0.92	-	0.70	-	0.95	-	0.77	-
Price-to-Total Gains Ratio	1.85	-	64.72	-	5.54	-	40.06	-	35.61	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	1.817024
Number of shares	550

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.00	0.03
Usd Book Value Change Per Share	0.37	0.12
Usd Total Gains Per Share	0.37	0.15
Gains per Quarter (550 shares)	200.92	84.44
Gains per Year (550 shares)	803.66	337.76

Years	Return on Investment (TTM)			Return on Investment (5Y)
	Dividend	Book Value gain	Total gains	Dividend	Book Value gain	Total gains
Broker costs	-	-	-10	-	-	-10
1	0	804	794	75	263	328
2	0	1607	1598	150	525	666
3	0	2411	2402	225	788	1004
4	0	3215	3206	300	1051	1342
5	0	4018	4010	375	1314	1680
6	0	4822	4814	450	1576	2018
7	0	5626	5618	525	1839	2356
8	0	6429	6422	600	2102	2694
9	0	7233	7226	675	2365	3032
10	0	8037	8030	750	2627	3370

How sure are you?

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

Linear %

	Trailing 12 Months				3Y				5 Year				10 Year				ALLTIME
				%				%				%				%				%
Earnings Per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	20.0	0.0	0.0	100.0%	40.0	0.0	0.0	100.0%	56.0	22.0	0.0	71.8%
Book Value Change Per Share	4.0	0.0	0.0	100.0%	9.0	3.0	0.0	75.0%	17.0	3.0	0.0	85.0%	37.0	3.0	0.0	92.5%	58.0	20.0	0.0	74.4%
Dividend per Share	0.0	0.0	4.0	0.0%	7.0	0.0	5.0	58.3%	12.0	0.0	8.0	60.0%	15.0	0.0	25.0	37.5%	15.0	0.0	63.0	19.2%
Total Gains per Share	4.0	0.0	0.0	100.0%	9.0	3.0	0.0	75.0%	17.0	3.0	0.0	85.0%	37.0	3.0	0.0	92.5%	58.0	20.0	0.0	74.4%

Fundamentals of Semiconductor Manufacturing International Corp

About Semiconductor Manufacturing International Corp

https://www.smics.com
Semiconductors
20223
No.18 Zhangjiang Road, Shanghai, China, 201203
Google Maps Bing Maps

Semiconductor Manufacturing International Corporation, an investment holding company, engages in the manufacture, testing, and sale of integrated circuits in the United States, China, and Eurasia. The company is involved in the manufacturing and trading of semiconductor products; research and development activities; provision of semiconductor foundry and technology services; and construction, operation, and management of living quarters. It also offers design, development, and technical services related to integrated circuits; one-stop supporting services in design services, IP support, photomask manufacturing, etc.; marketing related services; and private education services. Semiconductor Manufacturing International Corporation was incorporated in 2000 and is headquartered in Shanghai, the People's Republic of China.

Fundamental data was last updated by Penke on 2024-04-15 15:43:02.

Financial Health

Profitability Details

	Compared to previous year	Compared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.

Operating Efficiency Details

	Compared to previous year	Compared to industry
The company is operating inefficient.
The company is inefficient in keeping operating costs low.

Liquidity Details

	Compared to previous year	Compared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.

Solvency Details

	Compared to previous year	Compared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

Valuation

Valuation Details

	Compared to previous year	Compared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is expensive.

1.1. Profitability of Semiconductor Manufacturing International Corp.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit Semiconductor Manufacturing International Corp earns for each $1 of revenue.

Above 10% is considered healthy but always compare Semiconductor Manufacturing International Corp to the Semiconductors industry mean.
A Net Profit Margin of 10.4% means that $0.10 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Semiconductor Manufacturing International Corp:

The MRQ is 10.4%. The company is making a huge profit. +2
The TTM is 14.5%. The company is making a huge profit. +2

Trends

Current period		Compared to		+/-
MRQ	10.4%	TTM	14.5%	-4.0%
TTM	14.5%	YOY	24.9%	-10.5%
TTM	14.5%	5Y	19.0%	-4.6%
5Y	19.0%	10Y	13.7%	+5.3%

Compared to industry (Semiconductors)

Period	Company	Industry (mean)	+/-
MRQ	10.4%	5.9%	+4.5%
TTM	14.5%	5.3%	+9.2%
YOY	24.9%	10.7%	+14.2%
5Y	19.0%	8.8%	+10.2%
10Y	13.7%	7.8%	+5.9%

Measures how much net profit Semiconductor Manufacturing International Corp earns for each $1 of revenue.

Revenue is the amount of profit Semiconductor Manufacturing International Corp generates before taxes and all other costs. For example, when you buy a cup of coffee it will cost you $3. The company does not earn $3 in profit but also has to pay various costs and taxes to create that cup of coffee. Let's assume the cost of creating a cup of coffee is $1.5.

The $3 you pay for a cup of coffee is called revenue.
The $1.5 that’s left over when all costs to create that cup of coffee (including taxes) are deduced from the revenue is called net profit.

The net profit margin looks at how much net profit Semiconductor Manufacturing International Corp earns for each $1 in revenue.

How to use net profit margin

Higher profit margin is better (more profit).
Above 10% is considered healthy but always compare Semiconductor Manufacturing International Corp to the Semiconductors industry mean.
Can be used to compare companies within the Semiconductors industry.

You typically want a high profit margin. This means that for each $1 in sales, Semiconductor Manufacturing International Corp makes more profit. This shows the investor how efficiently Semiconductor Manufacturing International Corp is operating in general and compared to other companies in the same industry. Semiconductor Manufacturing International Corp operates in the Semiconductors industry.

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of Semiconductor Manufacturing International Corp. If profit margins remain low (compared to the Semiconductors industry mean) and there are no improvements to make in production costs or other areas that might be a warning sign. If profit margins are high that means the company has low overhead costs and is efficiently using its resources to generate profit.

The three steps every investor should look at:

What is the current net profit margin?
The current most recent quarter (MRQ) Net Profit Margin of Semiconductor Manufacturing International Corp is 0.10. This means that Semiconductor Manufacturing International Corp earned $0.10 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Net Profit Margin of the Semiconductors industry is 5.9%.
What is the trend?
The trend is important because it shows you how Semiconductor Manufacturing International Corp is performing over time. The most recent quarter might be important if Semiconductor Manufacturing International Corp released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Semiconductor Manufacturing International Corp up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare Semiconductor Manufacturing International Corp with other companies in the same industry (Semiconductors).
Net profit margin should rise over the years.
Can be influenced when Semiconductor Manufacturing International Corp sells assets (profit will increase while costs remain the same).
It won’t show what part of Semiconductor Manufacturing International Corp is doing great or needs improvement (it only looks at total revenue and total net income).

How to calculate net profit margin

Net profit margin = net income / total revenue * 100%

Real example of Semiconductor Manufacturing International Corp

You need the following data to determine net profit margin:

Income statement from the period you want to calculate (for example, MRQ or TTM).

Net income MRQ Semiconductor Manufacturing International Corp = 174,678
Total revenue MRQ Semiconductor Manufacturing International Corp = 1,678,299
$174,678 / $1,678,299 = 0.10 or 10.4%

Higher is better

The higher the net profit margin, the more efficient the company is generating income. This helps investors to determine how the company is managing money. The net profit margin is an important indicator when diving into the financial health of a company. Overall, you want to see the net profit margin rising over the years. That means the company improved their production and made it more efficient (if possible).

You can use the net profit margin to compare companies within the same industry. If there are two companies where one is much bigger but the smaller one has a higher net profit margin, that means the smaller company is more efficiently using operational costs.

Important: Profit margins can be very different between industries. Companies with assembly lines or transports are much more prone to see shifting in prices for fuel, ingredients and maintenance compared to companies that only provide services. You should never compare net profit margin between different industries.

1.1.2. Return on Assets

Shows how efficient Semiconductor Manufacturing International Corp is using its assets to generate profit.

Above 5% is considered healthy but always compare Semiconductor Manufacturing International Corp to the Semiconductors industry mean.
0.4% Return on Assets means that Semiconductor Manufacturing International Corp generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Semiconductor Manufacturing International Corp:

The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
The TTM is 0.5%. Using its assets, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	0.4%	TTM	0.5%	-0.1%
TTM	0.5%	YOY	1.1%	-0.6%
TTM	0.5%	5Y	0.8%	-0.3%
5Y	0.8%	10Y	0.7%	+0.0%

Compared to industry (Semiconductors)

Period	Company	Industry (mean)	+/-
MRQ	0.4%	1.0%	-0.6%
TTM	0.5%	1.0%	-0.5%
YOY	1.1%	2.1%	-1.0%
5Y	0.8%	1.8%	-1.0%
10Y	0.7%	1.7%	-1.0%

Shows how efficient Semiconductor Manufacturing International Corp is using its assets to generate profit.

For a farm, a tractor is considered an asset. The tractor helps ploughing the land making it possible to plant and harvest crops. But the tractor might be old and needing maintenance all the time reducing its efficiency. Return on assets indicates how effectively the farm is using the tractor (and other assets that help the core business) to plough the land.

How to use return on assets

Higher is better.
Above 5% is considered healthy but always compare Semiconductor Manufacturing International Corp to the Semiconductors industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use return on assets in their analysis

Shows the investor how effectively Semiconductor Manufacturing International Corp is using its resources to generate profit. If the return on assets (0.4%) from Semiconductor Manufacturing International Corp are higher than the Semiconductors mean (1.0%) that means Semiconductor Manufacturing International Corp is using its resources better than their competitors. If not, that means their competitors are more efficient in using their resources to generate profit.

An investor should always look at:

What is the current return on assets?
The current most recent quarter (MRQ) Return on Assets of Semiconductor Manufacturing International Corp is 0.4%. This means the company generated $0.00 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the Semiconductors industry is 1.0%.
What is the trend?
The trend is important because it shows you how Semiconductor Manufacturing International Corp is performing over time. The most recent quarter might be important if Semiconductor Manufacturing International Corp released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Semiconductor Manufacturing International Corp up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
If a company has many assets changing over time, it’s better to calculate the average assets instead of the total assets.

How to calculate return on assets

Return on assets = net income / total assets * 100%

Real example Semiconductor Manufacturing International Corp

You need the following data to determine return on assets (ROA):

Income statement
Balance sheet

Net income MRQ (income statement) from Semiconductor Manufacturing International Corp = 174,678
Total assets MRQ (balance sheet) from Semiconductor Manufacturing International Corp = 47,787,312
174,678 / 47,787,312 = 0.00 or 0.4%

ROA is an important ratio as it will tell you how effectively Semiconductor Manufacturing International Corp is using its resources to generate profits. Example:

Bob and Kristin both sell ice cream in the summer. They both have an ice cream truck. The truck Bob owes cost him $20.000 and the truck Kristin owes cost her $1500. Over the summer, Bob earned $2000 and Kristin earned $200. To calculate the return on assets:

Bob: $2000 / $20.000 * 100% = 10%
Kristin: $200 / $1500 * 100% = 13.3%

This tells you Bob’s company is more valuable but Kristin's company is more efficient. Be aware that total assets can change over time. A transportation business will buy and sell trucks or planes all the time. Before using return on assets as a guideline, you have to know what the exact assets are. For a company that has many assets changing over time, it’s better to calculate the average assets instead of the total assets.

1.1.3. Return on Equity

Shows how efficient Semiconductor Manufacturing International Corp is using its investors money to generate profit.

Above 15%-20% is considered healthy but always compare Semiconductor Manufacturing International Corp to the Semiconductors industry mean.
0.9% Return on Equity means Semiconductor Manufacturing International Corp generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Semiconductor Manufacturing International Corp:

The MRQ is 0.9%. Using its investors money, the company is inefficient in making profit. -1
The TTM is 1.1%. Using its investors money, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	0.9%	TTM	1.1%	-0.3%
TTM	1.1%	YOY	2.5%	-1.3%
TTM	1.1%	5Y	1.8%	-0.6%
5Y	1.8%	10Y	1.6%	+0.2%

Compared to industry (Semiconductors)

Period	Company	Industry (mean)	+/-
MRQ	0.9%	1.4%	-0.5%
TTM	1.1%	1.7%	-0.6%
YOY	2.5%	3.7%	-1.2%
5Y	1.8%	3.1%	-1.3%
10Y	1.6%	3.0%	-1.4%

Shows how efficient Semiconductor Manufacturing International Corp is using its investors money to generate profit.

A publicly traded company (any company that issues shares to the public) is owned by its shareholders. Return on equity calculates the amount of profit for every $1 the shareholders invested.

How to use return on equity

Higher is better.
Above 15%-20% is considered healthy but always compare Semiconductor Manufacturing International Corp to the Semiconductors industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use return on equity in their analysis

To find out the owners/management's attitude toward their company. You typically want the owners/management to invest in the company and focus on generating profit. If not enough profit is generated (compared to the Semiconductors industry mean), the company might not be investing their money efficiently.

The three steps every investor should look at:

What is the current return on equity?
The current most recent quarter (MRQ) Return on Equity of Semiconductor Manufacturing International Corp is 0.9%. This means Semiconductor Manufacturing International Corp generated $0.01 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the Semiconductors industry is 1.4%.
What is the trend?
The trend is important because it shows you how Semiconductor Manufacturing International Corp is performing over time. The most recent quarter might be important if Semiconductor Manufacturing International Corp released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Semiconductor Manufacturing International Corp up to 10 years back (depending if Semiconductor Manufacturing International Corp existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Does not include intangible assets (non physical assets like licences, computer software, etc.).
Stockholders equity and shareholders equity refer to the same thing.
Liabilities should not be more than three times return on equity.

How to calculate return on equity

Return on equity = net profit / shareholders equity * 100%

Real example of Semiconductor Manufacturing International Corp

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Semiconductor Manufacturing International Corp = 174,678
Shareholders equity (balance sheet) MRQ Semiconductor Manufacturing International Corp = 20,116,102
174,678 / 20,116,102 = 0.01 or 0.9%

A negative shareholder equity is a warning sign. It means the company has more liabilities than assets. It might also mean that the owners did not invest enough money or they are taking money out of the business.

1.2. Operating Efficiency of Semiconductor Manufacturing International Corp.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Semiconductor Manufacturing International Corp is operating .

Measures how much profit Semiconductor Manufacturing International Corp 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 Semiconductor Manufacturing International Corp to the Semiconductors industry mean.
An Operating Margin of 0.0% means the company generated $0.00 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Semiconductor Manufacturing International Corp:

The MRQ is 0.0%. The data is not here.

Trends

Current period		Compared to		+/-
MRQ	-	TTM	0.9%	-0.9%
TTM	0.9%	YOY	19.8%	-18.9%
TTM	0.9%	5Y	8.7%	-7.8%
5Y	8.7%	10Y	7.6%	+1.1%

Compared to industry (Semiconductors)

Period	Company	Industry (mean)	+/-
MRQ	-	6.8%	-6.8%
TTM	0.9%	2.2%	-1.3%
YOY	19.8%	10.2%	+9.6%
5Y	8.7%	8.8%	-0.1%
10Y	7.6%	7.4%	+0.2%

Measures how efficient Semiconductor Manufacturing International Corp is operating .

The more effecient a company creates products or provides services, the more profit it generates.

How to use operating margin

Higher is better
Above 15% is considered healthy but always compare Semiconductor Manufacturing International Corp to the Semiconductors industry mean.
Can be very different between industries
Can be used to compare companies

Why do investors use operating margin in their analysis

To determine how much profit Semiconductor Manufacturing International Corp is making from it’s core business.

The three steps every investor should look at:

What is the current net profit margin?
The current most recent quarter (MRQ) Operating Margin of Semiconductor Manufacturing International Corp is 0.0%. This means that Semiconductor Manufacturing International Corp earned $0.00 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the Semiconductors industry is 6.8%.
What is the trend?
The trend is important because it shows you how Semiconductor Manufacturing International Corp is performing over time. The most recent quarter might be important if Semiconductor Manufacturing International Corp released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Semiconductor Manufacturing International Corp up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry
Can be calculated in different ways

How to calculate operating margin

Operating margin = operating earnings / total revenue

Real example of Semiconductor Manufacturing International Corp

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Semiconductor Manufacturing International Corp = 105,073
Total revenue MRQ Semiconductor Manufacturing International Corp = 1,678,299
$105,073 / $1,678,299 = 0.00 or 0.0%

Operating margin is used to calculate how much profit a company makes after variable costs of production but before paying interest and taxes. Some variable costs examples are wages, raw materials, packaging, and transaction fees. The amount of variable costs is different for each company and industry. In general, a higher operating margin is better as this implicates that a company is running efficiently.

For investors, a higher operating margin is a good sign. Although you should always look at operating margin in the long term. If operating margin is fluctuating over the years this might be a sign that things are not running efficiently enough. It’s a way to check how much profit a company is making from its core business.

Operation earnings can be calculated in multiple ways:

Operation earnings = EBIT - non operating income + non operating expense
Operation earnings = Gross profit - operating expense - depreciation and amortisation
Operation earnings = Total revenue - COGS (costs of goods sold) - indirect costs

1.2.2. Operating Ratio

Measures how efficient Semiconductor Manufacturing International Corp is keeping operating costs low.

Below 1 is considered healthy (always compare to Semiconductors industry mean).
An Operation Ratio of 1.77 means that the operating costs are $1.77 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Semiconductor Manufacturing International Corp:

The MRQ is 1.774. The company is inefficient in keeping operating costs low. -1
The TTM is 1.530. The company is inefficient in keeping operating costs low. -1

Trends

Current period		Compared to		+/-
MRQ	1.774	TTM	1.530	+0.244
TTM	1.530	YOY	1.377	+0.152
TTM	1.530	5Y	1.533	-0.004
5Y	1.533	10Y	1.261	+0.273

Compared to industry (Semiconductors)

Period	Company	Industry (mean)	+/-
MRQ	1.774	1.545	+0.229
TTM	1.530	1.570	-0.040
YOY	1.377	1.434	-0.057
5Y	1.533	1.505	+0.028
10Y	1.261	1.331	-0.070

Measures how efficient Semiconductor Manufacturing International Corp is keeping operating costs low.

If the operating ratio is below 1 that means the company is making money. The lower the operating ratio, the more efficient the company.

How to use operating ratio

Lower is better.
Below 1 is considered healthy but always compare Semiconductor Manufacturing International Corp to the Semiconductors industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use operating ratio in their analysis

Shows if costs of creating products and or services is increasing or decreasing. The lower the operating ratio, the more efficient the company is creating products and services.

The three steps every investor should look at:

What is the current Operatin ratio?
The current most recent quarter (MRQ) Operating Ratio of Semiconductor Manufacturing International Corp is 177.4%. This means that Semiconductor Manufacturing International Corp earned $1.77 for each $1 in net sales in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Ratio of the Semiconductors industry is 1.55.
What is the trend?
The trend is important because it shows you how Semiconductor Manufacturing International Corp is performing over time. The most recent quarter might be important if Semiconductor Manufacturing International Corp released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Semiconductor Manufacturing International Corp up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
You need COGS to calculate operating ratio which is not always shown in the income statement.
Does not consider debt.

How to calculate operating ratio

Operating ratio = Operating expenses + COGS \ Net sales

Real life example Semiconductor Manufacturing International Corp

You need the following data to determine operating ratio:

Income statement

COGS is not always specified on the income statement. If so you can use the following calculation:

(cost of revenue + total operating expenses) \ total revenue
(1,403,344 +1,573,226) \ 1,678,299 = 1.77

The operating ratio measures the efficiency of a company at keeping low costs while generating profits from sales. It compares the total operating expenses to the net amount of sales. The total operating expenses exists of:

COGS (materials, labour, rent of facility, repairs)
Operating expenses (legal fees, marketing, wages, rent, maintenance/repairs)

Operating expenses are all the costs the company makes that are not directly tied to the production of the service or product. Where COGS are costs that are directly tied to the production of a product or service.

Do note that COGS is not always available in the income statement. Some companies include COGS in the operating expenses while others list COGS separately. To make it even more confusing, COGS is also known as “costs of sales” and costs of sales is the same as costs of revenue.

The operating ratio tells you how efficient the company is creating its products or services while keeping prices low. In this case, a lower ratio is better. Higher or rising operating ratios might tell you that costs are rising while sales are not improving or staying the same.

1.3. Liquidity of Semiconductor Manufacturing International Corp.

1.3. Liquidity

1.3.1. Current Ratio

Measures if Semiconductor Manufacturing International Corp is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to Semiconductors industry mean).
A Current Ratio of 1.79 means the company has $1.79 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Semiconductor Manufacturing International Corp:

The MRQ is 1.794. The company is able to pay all its short-term debts. +1
The TTM is 1.956. The company is able to pay all its short-term debts. +1

Trends

Current period		Compared to		+/-
MRQ	1.794	TTM	1.956	-0.162
TTM	1.956	YOY	2.865	-0.909
TTM	1.956	5Y	2.772	-0.816
5Y	2.772	10Y	2.330	+0.442

Compared to industry (Semiconductors)

Period	Company	Industry (mean)	+/-
MRQ	1.794	2.723	-0.929
TTM	1.956	2.801	-0.845
YOY	2.865	2.691	+0.174
5Y	2.772	2.718	+0.054
10Y	2.330	2.513	-0.183

Measures if Semiconductor Manufacturing International Corp is able to pay off Short-term Debt.

How to use current ratio

Higher is better
Above 1.5 is considered healthy (always compare to Semiconductors industry mean).
Can be very different between industries
Can be used to compare companies

Why do investors use current ratio in their analysis

Shows if the company can pay of short term debts if needed. A company that can't pay off it's short term debts might get in trouble if they have to pay off their short term debts for whatever reason. For example, markets can change due to global events like covid-19 or the war in Ukraine versus Russia. Because debts are always taken based on future income, it might become troublesome for Semiconductor Manufacturing International Corp if something happens in the market that will cause sales to plummet.

The three steps every investor should look at:

What is the current current Ratio?
The current most recent quarter (MRQ) Current Ratio of Semiconductor Manufacturing International Corp is 1.79. This means Semiconductor Manufacturing International Corp has $1.79 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the Semiconductors industry is 2.72.
What is the trend?
The trend is important because it shows you how Semiconductor Manufacturing International Corp is performing over time. The most recent quarter might be important if Semiconductor Manufacturing International Corp released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Semiconductor Manufacturing International Corp up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Might be deluded.
Not all assets can always be quickly sold.
Can be manipulated by increasing or decreasing the assets and/or liabilities.

How to calculate current ratio

Current ratio = current assets \ current liabilities

Real life example Semiconductor Manufacturing International Corp

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
13,635,163 \ 7,601,582) = 1.79

The current ratio measures if Semiconductor Manufacturing International Corp is able to pay short-term debts (obligations). Short term in this context means all debt obligations that are about to expire within one year. The current ratio incorporates current liabilities and current assets. Current assets are all the assets a company has that are expected to be consumed or sold within standard business operations. You can find the current assets in the balance sheet. They consist of:

Inventory
Accounts receivable
Marketable securities
Prepaid expenses
Cash
Cash equivalents
liquid assets

The current liabilities are short term obligations that are due within one year. These consist of:

Short term debts
Dividends
Income taxes
Short-term debts
Accounts payable
Interest payments

The result shows an investor if Semiconductor Manufacturing International Corp is able to pay all its short-term debts if they were due all at once. When the result of the above formula is below 1, then Semiconductor Manufacturing International Corp does not have enough capital after selling all its assets to pay all short-term debts. If the ratio drops far below 1 that might indicate Semiconductor Manufacturing International Corp is or will be in financial trouble anytime soon.

Although this gives an investor some clues, the current ratio may also be deluded. Because owning assets does not mean the company can easily sell them. Also, Accounts receivable may be quite old (they will probably never pay) which deludes the current ratio. As with all ratios, you should only compare them between the same industries and companies.

1.3.2. Quick Ratio

Measures if Semiconductor Manufacturing International Corp is able to pay off Short-term Debt but only using the most liquid assets.

Above 1 is considered healthy but always compare Semiconductor Manufacturing International Corp to the Semiconductors industry mean.
A Quick Ratio of 0.48 means the company can pay off $0.48 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Semiconductor Manufacturing International Corp:

The MRQ is 0.481. The company is just not able to pay all its short-term debts with the most liquid assets. -1
The TTM is 1.741. The company is very able to pay all its short-term debts with the most liquid assets. +2

Trends

Current period		Compared to		+/-
MRQ	0.481	TTM	1.741	-1.260
TTM	1.741	YOY	3.550	-1.808
TTM	1.741	5Y	3.125	-1.384
5Y	3.125	10Y	1.971	+1.155

Compared to industry (Semiconductors)

Period	Company	Industry (mean)	+/-
MRQ	0.481	0.988	-0.507
TTM	1.741	0.958	+0.783
YOY	3.550	1.015	+2.535
5Y	3.125	1.126	+1.999
10Y	1.971	1.152	+0.819

Measures if Semiconductor Manufacturing International Corp is able to pay off Short-term Debt but only using the most liquid assets.

How to use quick ratio

Higher is better.
Above 1 is considered healthy but always compare Semiconductor Manufacturing International Corp to the Semiconductors industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use quick ratio in their analysis

Shows how fast Semiconductor Manufacturing International Corp can pay off its short term debts. This shows if Semiconductor Manufacturing International Corp can survive emergencies due to market changes or other reasons.

The three steps every investor should look at:

What is the current Quick Ratio?
The current most recent quarter (MRQ) quickRatio of Semiconductor Manufacturing International Corp is 0.48. This means that Semiconductor Manufacturing International Corp can pay off $0.48 for each $1 in debt (using most liquid assets).
How does it compare to the industry?
The mean MRQ Quick Ratio of the Semiconductors industry is 0.99.
What is the trend?
The trend is important because it shows you how Semiconductor Manufacturing International Corp is performing over time. The most recent quarter might be important if Semiconductor Manufacturing International Corp released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Semiconductor Manufacturing International Corp up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Incorporates only most liquid assets.

How to calculate quick ratio

Quick ratio = cash and equivalents + marketable securities + accounts receivable / current liabilities

Real life example Semiconductor Manufacturing International Corp

You need the following data to determine operating ratio:

Balance sheet
Quick ratio = cash and short-term investments + short-term investments + netReceivables / total current liabilities
MRQ quick ratio Semiconductor Manufacturing International Corp: ( + 3,163,620 +494,344) / 7,601,582 = 0.48

The quick ratio measures the same thing as the current ratio, only it uses the most liquid assets a company has. Meaning, the assets that can be sold for cash the easiest and fastest.

As the quick ratio only incorporates the most liquid assets, you should also check the current ratio which also includes less liquid assets. But they may be harder to sell.

1.4. Solvency of Semiconductor Manufacturing International Corp.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of Semiconductor Manufacturing International Corp assets are financed with debt.

Below 1 (100%) is considered healthy but always compare Semiconductor Manufacturing International Corp to Semiconductors industry mean.
A Debt to Asset Ratio of 0.35 means that Semiconductor Manufacturing International Corp assets are financed with 35.5% credit (debt) and the remaining percentage (100% - 35.5%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Semiconductor Manufacturing International Corp:

The MRQ is 0.355. The company is very able to pay all its debts by selling its assets. +2
The TTM is 0.517. The company is able to pay all its debts by selling its assets. +1

Trends

Current period		Compared to		+/-
MRQ	0.355	TTM	0.517	-0.162
TTM	0.517	YOY	0.379	+0.138
TTM	0.517	5Y	0.418	+0.099
5Y	0.418	10Y	0.419	-0.001

Compared to industry (Semiconductors)

Period	Company	Industry (mean)	+/-
MRQ	0.355	0.322	+0.033
TTM	0.517	0.316	+0.201
YOY	0.379	0.346	+0.033
5Y	0.418	0.349	+0.069
10Y	0.419	0.344	+0.075

Measures how much % of Semiconductor Manufacturing International Corp assets are financed with debt.

When there are more debts than assets, that means creditors have a larger stake Semiconductor Manufacturing International Corp than its shareholders.

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Semiconductor Manufacturing International Corp to Semiconductors industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use the debt to asset ratio in their analysis

It shows how much debt the company used to finance its assets. If a company is almost entirely financed with debt that means the company might get into serious trouble when emergencies arise like a raise in interest.

The three steps every investor should look at:

What is the current debt to asset ratio?
The current most recent quarter (MRQ) Debt to Asset Ratio of Semiconductor Manufacturing International Corp is 0.35. This means means that Semiconductor Manufacturing International Corp is financed with 35.5% credit and the remaining percentage is financed by it's owners (shareholders).
How does it compare to the industry?
The mean MRQ Current Ratio of the Semiconductors industry is 272.3%.
What is the trend?
The trend is important because it shows you how Semiconductor Manufacturing International Corp is performing over time. The most recent quarter might be important if Semiconductor Manufacturing International Corp released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Semiconductor Manufacturing International Corp up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry
Some companies can have higher debt to assets ratio's (for example, banks).
Debt to asset ratio should improve over the years.
If the debt to asset ratio is above 1, look at the industry mean and find out why Semiconductor Manufacturing International Corp has so much debt.

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Semiconductor Manufacturing International Corp

You need the following data to determine debt to asset ratio:

Balance sheet
Debt to asset ratio = total debt \ total assets
16,941,696 \ 47,787,312 = 35.5% or 0.35.

The debt to total assets ratio shows if the company is owned by creditors or shareholders. Or in other words, the total debt in relation to the total amount of assets. It shows how much debt the company used to finance its assets.

1.4.2. Debt to Equity Ratio

Measures if Semiconductor Manufacturing International Corp is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare Semiconductor Manufacturing International Corp to the Semiconductors industry mean.
A Debt to Equity ratio of 84.2% means that company has $0.84 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Semiconductor Manufacturing International Corp:

The MRQ is 0.842. The company is very able to pay all its debts with equity. +2
The TTM is 1.208. The company is able to pay all its debts with equity. +1

Trends

Current period		Compared to		+/-
MRQ	0.842	TTM	1.208	-0.366
TTM	1.208	YOY	0.846	+0.362
TTM	1.208	5Y	0.974	+0.233
5Y	0.974	10Y	0.937	+0.038

Compared to industry (Semiconductors)

Period	Company	Industry (mean)	+/-
MRQ	0.842	0.480	+0.362
TTM	1.208	0.493	+0.715
YOY	0.846	0.534	+0.312
5Y	0.974	0.574	+0.400
10Y	0.937	0.598	+0.339

Measures if Semiconductor Manufacturing International Corp is able to pay off its debts by using shareholders equity.

How to use debt to equity ratio

Lower is better.
Below 2 is considered healthy (always use industry average).
Can be very different between industries.
Can be used to compare companies.

Why do investors use the debt to shareholders equity ratio in their analysis

It shows how much debt the company uses to finance their operations. Shareholders equity is whats left over when you subtract total liabilities from total assets. It's another way to meassure how much of Semiconductor Manufacturing International Corp is financed with debt or own resources.

The three steps every investor should look at:

What is the current debt to equity ratio?
The current most recent quarter (MRQ) quickRatio of Semiconductor Manufacturing International Corp is 0.84. This means that Semiconductor Manufacturing International Corp can pay off $0.84 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Semiconductors industry is 0.48.
What is the trend?
The trend is important because it shows you how Semiconductor Manufacturing International Corp is performing over time. The most recent quarter might be important if Semiconductor Manufacturing International Corp released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Semiconductor Manufacturing International Corp up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Not all debt is equally risky (for example, short term risk is less risky).

How to calculate debt to equity ratio

Debt to equity ratio = total debt \ shareholders equity.

Real life example Semiconductor Manufacturing International Corp

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
16,941,696 \ 20,116,102 = 0.84 or 84.2%

Debt to equity measures the total debt versus the total shareholders equity. While the total debts to total assets ratio uses total assets, the debt to equity ratio looks at the total equity of shareholders. Where equity of shareholders are:

Common shares.
Preferred shares.
Retained earnings.

You can find the shareholders' equity in the balance sheet. A ratio between 0,5 and 1,5 is preferred. If the ratio is above 1.5, that would indicate creditors have significantly more stake (debt) in the company than the shareholders. In other words, the company is using a lot of debt to finance their operations.

Not all debt is equally risky. Meaning you can adjust the ratio by including or excluding certain amounts of debt. Short term debts are less risky because they have to be paid back within one year anyway. It’s much easier to plan one year ahead versus five or ten years.

2. Market Valuation of Semiconductor Manufacturing International Corp

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Semiconductor Manufacturing International Corp generates.

Above 15 is considered overpriced but always compare Semiconductor Manufacturing International Corp to the Semiconductors industry mean.
A PE ratio of 28.83 means the investor is paying $28.83 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Semiconductor Manufacturing International Corp:

The EOD is 20.669. Based on the earnings, the company is fair priced.
The MRQ is 28.826. Based on the earnings, the company is overpriced. -1
The TTM is 28.979. Based on the earnings, the company is overpriced. -1

Trends

Current period		Compared to		+/-
EOD	20.669	MRQ	28.826	-8.157
MRQ	28.826	TTM	28.979	-0.153
TTM	28.979	YOY	9.526	+19.453
TTM	28.979	5Y	31.878	-2.899
5Y	31.878	10Y	27.789	+4.090

Compared to industry (Semiconductors)

Period	Company	Industry (mean)	+/-
EOD	20.669	15.628	+5.041
MRQ	28.826	17.492	+11.334
TTM	28.979	18.169	+10.810
YOY	9.526	14.839	-5.313
5Y	31.878	20.791	+11.087
10Y	27.789	20.968	+6.821

Measures how much money you pay for each share for every $1 in earnings Semiconductor Manufacturing International Corp generates.

Indicates if the company’s shares are under or overvalued.

How to use PE ratio

Above 15 is considered overpriced but is hard to determine. Always compare Semiconductor Manufacturing International Corp to the Semiconductors industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use PE ratio in their analysis

The PE ratio tells investors the current sentiment in the market for that company. As with every stock, the stock price never shows the real valuation of a company but rather how the market thinks how much the stock is worth.

In other words, the current stock price also incorporates any future earnings or business opportunities in the future. The best example is the stock market crash in 2000. The PE ratio for any internet based company was going through the roof. Only based on the general assumption the internet and all associated businesses would thrive in the future. But this was based on nothing. A business still needs a good product or service to be able to survive. Instead, every investor bought any stock which did something related to the internet. Result: huge market crash.

Many investors were willing to pay premium prices and that was causing the PE ratio to rise. A high PE ratio is a warning sign that investors might be overvaluing a stock based on future earnings.

The three steps every investor should look at:

What is the current PE Ratio?
The current most recent quarter (MRQ) PE Ratio of Semiconductor Manufacturing International Corp is 28.83. This means the investor is paying $28.83 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Semiconductors industry is 17.49.
What is the trend?
The trend is important because it shows you how Semiconductor Manufacturing International Corp is performing over time. The most recent quarter might be important if Semiconductor Manufacturing International Corp released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Semiconductor Manufacturing International Corp up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Some industries might have very high or very low PE ratios in general.
PE ratios can be high for several years, it does not mean a sudden collapse is imminent.
Earnings growth is not included in the PE ratio.

How to calculate PE ratio

PE ratio = market value per share \ earnings per share

Real life example Semiconductor Manufacturing International Corp

You need the following data to determine the PE ratio:

Balance sheet
Income statement

The PE ratio is a very commonly used ratio to determine the value of a company by comparing the current stock price relative to its earnings per share (EPS). Before we can calculate the PE ratio we need to know the EPS. EPS is calculated as follows:

EPS = (net profit - preferred dividends) \ end of period outstanding shares*
Net profit = revenue - expenses
\ 7,946,556 = EPS
PE ratio MRQ = 28.83

* The net profit minus preferred dividends can be found in the incomestatement as netIncomeApplicableToCommonShares.

The PE value helps investors to determine if the current stock price is under or overvalued. It also projects future growth.

In general, a higher PE ratio means that investors predict higher future growth. If the PE ratio is too high, then investors expect way too much future growth the company can never fulfil. This is most likely to happen in faster moving companies like tech companies or automobile companies like Tesla. These are hot and booming markets where investors expect much future growth driven by new technology (electric cars). When looking at the current MRQ (most recent quarter) PE ratio of Tesla ( jan. 2021) it's about 247 while the average in the industry is only 6. That might be a clue that Tesla is trading for way too high prices compared to their current assets and is more based on future growth.

2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Semiconductor Manufacturing International Corp:

The EOD is -2.655. Based on how much money comes from the company's main activities, the company is expensive. -2
The MRQ is -3.703. Based on how much money comes from the company's main activities, the company is expensive. -2
The TTM is -7.178. Based on how much money comes from the company's main activities, the company is expensive. -2

Trends

Current period		Compared to		+/-
EOD	-2.655	MRQ	-3.703	+1.048
MRQ	-3.703	TTM	-7.178	+3.475
TTM	-7.178	YOY	1.307	-8.485
TTM	-7.178	5Y	6.703	-13.881
5Y	6.703	10Y	799.410	-792.707

Compared to industry (Semiconductors)

Period	Company	Industry (mean)	+/-
EOD	-2.655	8.269	-10.924
MRQ	-3.703	8.695	-12.398
TTM	-7.178	6.629	-13.807
YOY	1.307	7.725	-6.418
5Y	6.703	5.216	+1.487
10Y	799.410	5.483	+793.927

2. Book Value per Share

2.3. Price to Book Ratio

Measures if the stock price of Semiconductor Manufacturing International Corp is to cheap or to expensive compared to its book value.

At or below 1 is considered healthy (always compare to Semiconductors industry mean).
A PB ratio of 0.65 means the investor is paying $0.65 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Semiconductor Manufacturing International Corp:

The EOD is 0.468. Based on the equity, the company is cheap. +2
The MRQ is 0.653. Based on the equity, the company is cheap. +2
The TTM is 0.921. Based on the equity, the company is cheap. +2

Trends

Current period		Compared to		+/-
EOD	0.468	MRQ	0.653	-0.185
MRQ	0.653	TTM	0.921	-0.268
TTM	0.921	YOY	0.697	+0.224
TTM	0.921	5Y	0.947	-0.026
5Y	0.947	10Y	0.774	+0.173

Compared to industry (Semiconductors)

Period	Company	Industry (mean)	+/-
EOD	0.468	2.369	-1.901
MRQ	0.653	2.719	-2.066
TTM	0.921	2.671	-1.750
YOY	0.697	2.748	-2.051
5Y	0.947	3.131	-2.184
10Y	0.774	3.180	-2.406

2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Semiconductor Manufacturing International Corp compared to the Most Recent Quarter (MRQ).

	End of day	+/-	Most Recent Quarter	Trailing 12 Months	+/-	Year-Over-Year	+/-	5 Year	+/-	10 Year	+/-
Book Value Change Per Share	-	-	10.723	2.863	+275%	0.454	+2262%	0.936	+1046%	0.675	+1488%
Book Value Per Share	-	-	30.415	22.206	+37%	24.950	+22%	19.223	+58%	12.983	+134%
Current Ratio	-	-	1.794	1.956	-8%	2.865	-37%	2.772	-35%	2.330	-23%
Debt To Asset Ratio	-	-	0.355	0.517	-31%	0.379	-6%	0.418	-15%	0.419	-15%
Debt To Equity Ratio	-	-	0.842	1.208	-30%	0.846	0%	0.974	-14%	0.937	-10%
Dividend Per Share	-	-	-	-	0%	0.574	-100%	0.267	-100%	0.134	-100%
Eps	-	-	0.172	0.223	-23%	0.450	-62%	0.273	-37%	0.172	+0%
Free Cash Flow Per Share	-	-	-1.341	-0.926	-31%	-0.226	-83%	-0.553	-59%	-0.435	-68%
Free Cash Flow To Equity Per Share	-	-	-1.341	-0.524	-61%	0.670	-300%	0.599	-324%	0.386	-447%
Gross Profit Margin	-	-	1.000	1.000	0%	1.000	0%	0.933	+7%	0.861	+16%
Intrinsic Value_10Y_max	-	-	1.406	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	-35.451	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	-1.470	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	-2.259	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	-3.189	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	-7.947	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	-3.428	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	-14.864	-	-	-	-	-	-	-	-
Market Cap	85133557022.720	-85%	157818597393.600	156425766271.275	+1%	134511891789.195	+17%	132087440752.538	+19%	80537050826.573	+96%
Net Profit Margin	-	-	0.104	0.145	-28%	0.249	-58%	0.190	-45%	0.137	-24%
Operating Margin	-	-	-	0.009	-100%	0.198	-100%	0.087	-100%	0.076	-100%
Operating Ratio	-	-	1.774	1.530	+16%	1.377	+29%	1.533	+16%	1.261	+41%
Pb Ratio	0.468	-39%	0.653	0.921	-29%	0.697	-6%	0.947	-31%	0.774	-16%
Pe Ratio	20.669	-39%	28.826	28.979	-1%	9.526	+203%	31.878	-10%	27.789	+4%
Price Per Share	14.240	-39%	19.860	19.728	+1%	17.010	+17%	17.703	+12%	11.276	+76%
Price To Free Cash Flow Ratio	-2.655	+28%	-3.703	-7.178	+94%	1.307	-383%	6.703	-155%	799.410	-100%
Price To Total Gains Ratio	1.328	-39%	1.852	64.715	-97%	5.540	-67%	40.060	-95%	35.613	-95%
Quick Ratio	-	-	0.481	1.741	-72%	3.550	-86%	3.125	-85%	1.971	-76%
Return On Assets	-	-	0.004	0.005	-25%	0.011	-67%	0.008	-53%	0.007	-51%
Return On Equity	-	-	0.009	0.011	-24%	0.025	-65%	0.018	-50%	0.016	-46%
Total Gains Per Share	-	-	10.723	2.863	+275%	1.028	+943%	1.203	+791%	0.809	+1225%
Usd Book Value	-	-	30840142753.897	22473155905.524	+37%	25174875927.245	+23%	18345183702.904	+68%	11744246506.067	+163%
Usd Book Value Change Per Share	-	-	1.368	0.365	+275%	0.058	+2262%	0.119	+1046%	0.086	+1488%
Usd Book Value Per Share	-	-	3.881	2.833	+37%	3.184	+22%	2.453	+58%	1.657	+134%
Usd Dividend Per Share	-	-	-	-	0%	0.073	-100%	0.034	-100%	0.017	-100%
Usd Eps	-	-	0.022	0.028	-23%	0.057	-62%	0.035	-37%	0.022	+0%
Usd Free Cash Flow	-	-	-1359605708.748	-936953717.427	-31%	-228117015.733	-83%	-525056367.464	-61%	-383331444.597	-72%
Usd Free Cash Flow Per Share	-	-	-0.171	-0.118	-31%	-0.029	-83%	-0.071	-59%	-0.056	-68%
Usd Free Cash Flow To Equity Per Share	-	-	-0.171	-0.067	-61%	0.085	-300%	0.076	-324%	0.049	-447%
Usd Market Cap	10863041876.099	-85%	20137653027.423	19959927776.215	+1%	17163717392.301	+17%	16854357440.024	+19%	10276527685.471	+96%
Usd Price Per Share	1.817	-39%	2.534	2.517	+1%	2.170	+17%	2.259	+12%	1.439	+76%
Usd Profit	-	-	174647005.136	225591463.947	-23%	454404856.093	-62%	268577435.162	-35%	161702452.425	+8%
Usd Revenue	-	-	1678001202.625	1580109575.598	+6%	1817998357.122	-8%	1302798940.330	+29%	990882221.655	+69%
Usd Total Gains Per Share	-	-	1.368	0.365	+275%	0.131	+943%	0.154	+791%	0.103	+1225%
	EOD	+3 -5	MRQ	TTM	+15 -18	YOY	+14 -21	5Y	+17 -19	10Y	+19 -17

3.2. Fundamental Score

Let's check the fundamental score of Semiconductor Manufacturing International Corp based on Penke's default stock scanner.

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	20.669
Price to Book Ratio (EOD)	Between	0-1	0.468
Net Profit Margin (MRQ)	Greater than	0	0.104
Operating Margin (MRQ)	Greater than	0	0.000
Quick Ratio (MRQ)	Greater than	1	0.481
Current Ratio (MRQ)	Greater than	1	1.794
Debt to Asset Ratio (MRQ)	Less than	1	0.355
Debt to Equity Ratio (MRQ)	Less than	1	0.842
Return on Equity (MRQ)	Greater than	0.15	0.009
Return on Assets (MRQ)	Greater than	0.05	0.004
Total			5/10 (50.0%)

Create your own Stock Scanner

Investing is personal. The best investors buy stocks based on their own analysis. Create your personal Stock Scanner with the key performance indicators that are important to you.
Create your own Stock Scanner

3.3. Technical Score

Let's check the technical score of Semiconductor Manufacturing International Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	39.178
Ma 20	Greater than	Ma 50	14.872
Ma 50	Greater than	Ma 100	15.472
Ma 100	Greater than	Ma 200	17.053
Open	Greater than	Close	14.480
Total			1/5 (20.0%)

Create your own Symbol Scanner

Trading is personal. The best traders buy and sell based on their own technical analysis. Create your personal Symbol Scanner with the technical indicators that are important to you.
Create your own Symbol Scanner

Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in USD. All numbers in thousands.

Summary

Total Assets	47,787,312
Total Liabilities	16,941,696
Total Stockholder Equity	20,116,102

	As reported
Total Liabilities	16,941,696
Total Stockholder Equity	+ 20,116,102
Total Assets	= 47,787,312

Assets

Total Assets	47,787,312
Total Current Assets	13,635,163
Long-term Assets	34,152,149

Total Current Assets

Total Current Assets (as reported)	13,635,163
Cash And Cash Equivalents	6,215,058
Short-term Investments	3,163,620
Net Receivables	494,344
Inventory	2,735,921
Total Current Assets (calculated)	12,608,943
+/-	1,026,220

Long-term Assets

Long-term Assets (as reported)	34,152,149
Property Plant Equipment	24,002,751
Intangible Assets	449,669
Long-term Assets Other	209
Long-term Assets (calculated)	24,452,629
+/-	9,699,520

Liabilities & Shareholders' Equity

Total Current Liabilities	7,601,582
Long-term Liabilities	9,340,114
Total Stockholder Equity	20,116,102

Total Current Liabilities

Total Current Liabilities (as reported)	7,601,582
Short Long Term Debt	1,216,283
Accounts payable	700,642
Total Current Liabilities (calculated)	1,916,925
+/-	5,684,657

Long-term Liabilities

Long-term Liabilities (as reported)	9,340,114
Long term Debt	8,933,763
Capital Lease Obligations Min Short Term Debt	58,620
Long-term Liabilities (calculated)	8,992,383
+/-	347,731

Total Stockholder Equity

Total Stockholder Equity (as reported)	20,116,102
Retained Earnings	5,680,327
Total Stockholder Equity (calculated)	5,680,327
+/-	14,435,775

Other

Capital Stock	31,786
Common Stock Shares Outstanding	7,946,556
Net Debt	3,934,988
Net Invested Capital	30,266,148
Net Working Capital	6,033,581
Property Plant and Equipment Gross	41,601,302

Balance Sheet

Currency in USD. All numbers in thousands.

Trend

2023-12-31

2023-09-30

2023-06-30

2023-03-31

2022-12-31

2022-09-30

2022-06-30

2022-03-31

2021-12-31

2021-09-30

2021-06-30

2021-03-31

2020-12-31

2020-09-30

2020-06-30

2020-03-31

2019-12-31

2019-09-30

2019-06-30

2019-03-31

2018-12-31

2018-09-30

2018-06-30

2018-03-31

2017-12-31

2017-09-30

2017-06-30

2017-03-31

2016-12-31

2016-09-30

2016-06-30

2016-03-31

2015-12-31

2015-09-30

2015-06-30

2015-03-31

2014-12-31

2014-09-30

2014-06-30

2014-03-31

2013-12-31

2013-09-30

2013-06-30

2013-03-31

2012-12-31

2012-09-30

2012-06-30

2012-03-31

2011-12-31

2011-09-30

2011-06-30

2011-03-31

2010-12-31

2010-09-30

2010-06-30

2010-03-31

2009-12-31

2009-09-30

2009-06-30

2009-03-31

2008-12-31

2008-09-30

2008-06-30

2008-03-31

2007-12-31

2007-09-30

2007-06-30

2007-03-31

2006-12-31

2006-09-30

2006-06-30

2006-03-31

2005-12-31

2005-09-30

2005-06-30

2005-03-31

2004-12-31

2004-09-30

2004-06-30

2004-03-31

> Total Assets

3,867,344
4,329,494
4,652,350
4,384,276
4,411,828
4,519,132
4,534,819
4,583,416
4,481,590
4,730,007
4,705,188
4,541,292
4,464,198
4,724,788
4,617,079
4,708,444
4,630,123
4,649,104
4,541,917
4,270,622
4,092,220
3,948,394
3,900,934
3,524,077
3,498,264
3,444,105
3,671,335
3,902,693
4,003,643
4,304,794
4,134,359
3,727,929
3,938,201
3,974,836
3,978,794
4,073,160
4,021,946
4,301,699
4,421,082
4,523,392
4,366,302
4,867,869
4,787,933
5,769,379
5,541,163
6,165,023
6,206,814
7,115,347
7,600,083
9,068,281
10,008,381
10,115,278
10,362,115
10,801,650
10,848,486
11,918,451
12,029,966
12,883,849
13,367,697
14,424,320
15,100,865
16,105,745
16,154,375
16,437,820
17,834,870
20,388,178
28,986,279
31,320,575
30,807,790
32,172,694
33,259,885
36,110,941
37,458,057
40,475,723
41,771,386
43,807,784
45,015,730
45,844,378
46,754,462
47,787,312

47,787,312

46,754,462

45,844,378

45,015,730

43,807,784

41,771,386

40,475,723

37,458,057

36,110,941

33,259,885

32,172,694

30,807,790

31,320,575

28,986,279

20,388,178

17,834,870

16,437,820

16,154,375

16,105,745

15,100,865

14,424,320

13,367,697

12,883,849

12,029,966

11,918,451

10,848,486

10,801,650

10,362,115

10,115,278

10,008,381

9,068,281

7,600,083

7,115,347

6,206,814

6,165,023

5,541,163

5,769,379

4,787,933

4,867,869

4,366,302

4,523,392

4,421,082

4,301,699

4,021,946

4,073,160

3,978,794

3,974,836

3,938,201

3,727,929

4,134,359

4,304,794

4,003,643

3,902,693

3,671,335

3,444,105

3,498,264

3,524,077

3,900,934

3,948,394

4,092,220

4,270,622

4,541,917

4,649,104

4,630,123

4,708,444

4,617,079

4,724,788

4,464,198

4,541,292

4,705,188

4,730,007

4,481,590

4,583,416

4,534,819

4,519,132

4,411,828

4,384,276

4,652,350

4,329,494

3,867,344

> Total Current Assets

1,653,052
1,574,786
1,396,351
955,418
813,119
968,091
990,605
1,047,465
942,614
1,088,926
1,157,747
1,049,666
1,075,260
1,109,287
1,096,443
1,075,302
1,094,920
1,183,300
1,037,695
926,858
923,664
824,576
886,403
907,058
1,005,769
1,009,813
1,093,403
1,179,102
1,084,846
1,241,781
1,132,085
864,787
1,021,118
1,114,267
1,133,168
1,269,987
1,171,637
1,319,173
1,406,549
1,563,241
1,437,749
1,934,980
1,708,738
2,298,259
2,052,166
2,333,356
2,316,550
2,590,050
2,492,465
3,289,270
3,571,561
3,683,753
3,702,230
3,139,025
3,377,622
4,168,984
4,175,952
4,751,021
5,221,165
6,149,591
6,348,848
6,765,997
6,895,981
6,873,841
7,728,246
9,183,363
14,146,568
15,171,355
13,948,663
14,112,125
14,327,133
15,217,865
15,927,120
17,956,809
18,697,864
16,594,202
17,108,628
16,185,448
14,711,688
13,635,163

13,635,163

14,711,688

16,185,448

17,108,628

16,594,202

18,697,864

17,956,809

15,927,120

15,217,865

14,327,133

14,112,125

13,948,663

15,171,355

14,146,568

9,183,363

7,728,246

6,873,841

6,895,981

6,765,997

6,348,848

6,149,591

5,221,165

4,751,021

4,175,952

4,168,984

3,377,622

3,139,025

3,702,230

3,683,753

3,571,561

3,289,270

2,492,465

2,590,050

2,316,550

2,333,356

2,052,166

2,298,259

1,708,738

1,934,980

1,437,749

1,563,241

1,406,549

1,319,173

1,171,637

1,269,987

1,133,168

1,114,267

1,021,118

864,787

1,132,085

1,241,781

1,084,846

1,179,102

1,093,403

1,009,813

1,005,769

907,058

886,403

824,576

923,664

926,858

1,037,695

1,183,300

1,094,920

1,075,302

1,096,443

1,109,287

1,075,260

1,049,666

1,157,747

1,088,926

942,614

1,047,465

990,605

968,091

813,119

955,418

1,396,351

1,574,786

1,653,052

Cash And Cash Equivalents

1,373,072
1,198,592
950,165
607,173
438,802
576,292
576,767
585,797
485,121
584,643
555,326
363,620
341,704
372,449
382,987
469,284
506,320
480,265
392,881
450,230
502,016
435,613
453,285
443,463
523,208
506,547
472,247
515,808
394,062
410,912
315,690
261,615
300,641
290,694
231,785
358,490
292,932
262,955
473,507
462,483
437,575
573,332
362,239
603,036
402,378
766,165
741,576
1,005,201
1,034,955
1,586,671
1,634,752
2,126,011
1,552,043
876,118
1,119,149
1,838,300
1,008,483
1,414,260
822,619
1,786,420
1,370,041
1,518,578
1,182,479
2,238,840
1,663,808
3,130,068
8,619,395
9,826,537
9,014,492
7,179,067
7,503,520
8,581,746
6,099,908
8,634,495
7,544,774
6,932,587
8,703,465
7,559,268
6,953,613
6,215,058

6,215,058

6,953,613

7,559,268

8,703,465

6,932,587

7,544,774

8,634,495

6,099,908

8,581,746

7,503,520

7,179,067

9,014,492

9,826,537

8,619,395

3,130,068

1,663,808

2,238,840

1,182,479

1,518,578

1,370,041

1,786,420

822,619

1,414,260

1,008,483

1,838,300

1,119,149

876,118

1,552,043

2,126,011

1,634,752

1,586,671

1,034,955

1,005,201

741,576

766,165

402,378

603,036

362,239

573,332

437,575

462,483

473,507

262,955

292,932

358,490

231,785

290,694

300,641

261,615

315,690

410,912

394,062

515,808

472,247

506,547

523,208

443,463

453,285

435,613

502,016

450,230

392,881

480,265

506,320

469,284

382,987

372,449

341,704

363,620

555,326

584,643

485,121

585,797

576,767

576,292

438,802

607,173

950,165

1,198,592

1,373,072

Short-term Investments

27,306
90,464
90,823
20,364
10,349
2,768
5,582
13,796
3,525
3,487
52,442
57,951
79,830
73,080
69,947
7,638
29,474
32,326
50,646
19,928
20,732
3,313
6,110
0
0
0
2,003
2,454
0
0
0
0
0
0
0
18,653
1,239
2,851
2,574
240,311
178,383
358,417
336,793
644,071
586,047
568,886
462,280
282,708
107,167
303,643
141,082
31,543
557,040
513,415
607,258
676,962
1,289,064
1,296,045
2,130,178
2,038,493
2,557,454
2,230,407
2,650,552
2,319,355
3,619,729
3,272,024
3,281,607
2,917,994
2,737,439
4,636,156
4,265,325
3,916,313
6,921,698
6,226,784
7,087,054
5,498,482
4,492,921
4,594,469
3,573,325
3,163,620

3,163,620

3,573,325

4,594,469

4,492,921

5,498,482

7,087,054

6,226,784

6,921,698

3,916,313

4,265,325

4,636,156

2,737,439

2,917,994

3,281,607

3,272,024

3,619,729

2,319,355

2,650,552

2,230,407

2,557,454

2,038,493

2,130,178

1,296,045

1,289,064

676,962

607,258

513,415

557,040

31,543

141,082

303,643

107,167

282,708

462,280

568,886

586,047

644,071

336,793

358,417

178,383

240,311

2,574

2,851

1,239

18,653

2,454

2,003

6,110

3,313

20,732

19,928

50,646

32,326

29,474

7,638

69,947

73,080

79,830

57,951

52,442

3,487

3,525

13,796

5,582

2,768

10,349

20,364

90,823

90,464

27,306

Net Receivables

116,812
131,708
187,235
169,188
180,878
196,132
212,823
241,334
241,020
257,248
265,523
252,185
398,163
410,287
358,201
315,709
301,287
281,922
305,377
222,509
177,618
161,182
194,202
204,291
204,983
208,856
210,491
206,623
231,015
236,738
165,911
165,234
196,749
264,115
289,117
328,211
355,293
472,426
396,108
379,361
361,536
458,765
490,910
456,388
454,383
489,675
466,130
499,846
581,994
657,406
754,140
645,822
705,265
722,911
609,849
616,308
783,450
919,490
926,317
774,041
739,882
904,077
1,498,375
602,765
1,001,303
1,128,307
1,115,825
547,185
886,486
805,585
1,084,482
835,135
1,181,926
1,021,797
1,254,720
952,463
1,114,978
698,456
1,218,790
494,344

494,344

1,218,790

698,456

1,114,978

952,463

1,254,720

1,021,797

1,181,926

835,135

1,084,482

805,585

886,486

547,185

1,115,825

1,128,307

1,001,303

602,765

1,498,375

904,077

739,882

774,041

926,317

919,490

783,450

616,308

609,849

722,911

705,265

645,822

754,140

657,406

581,994

499,846

466,130

489,675

454,383

456,388

490,910

458,765

361,536

379,361

396,108

472,426

355,293

328,211

289,117

264,115

196,749

165,234

165,911

236,738

231,015

206,623

210,491

208,856

204,983

204,291

194,202

161,182

177,618

222,509

305,377

281,922

301,287

315,709

358,201

410,287

398,163

252,185

265,523

257,248

241,020

241,334

212,823

196,132

180,878

169,188

187,235

131,708

116,812

Inventory

85,479
113,563
134,757
144,018
174,525
176,502
182,851
191,238
196,585
217,592
243,957
275,179
237,619
237,966
254,875
248,310
216,159
252,394
233,023
171,637
154,783
183,012
186,839
193,705
194,604
203,901
225,454
213,404
190,414
196,876
207,961
207,308
211,353
240,082
262,242
295,728
284,653
308,328
289,954
286,251
294,375
319,089
315,364
316,041
340,889
365,332
398,987
387,326
386,180
404,265
459,299
464,216
503,801
577,179
625,283
622,679
699,820
697,021
697,964
593,009
661,633
647,154
645,821
628,885
616,688
669,202
647,625
798,776
889,832
973,004
1,105,443
1,193,811
1,317,126
1,448,790
1,698,158
1,911,487
2,115,572
2,345,303
2,576,901
2,735,921

2,735,921

2,576,901

2,345,303

2,115,572

1,911,487

1,698,158

1,448,790

1,317,126

1,193,811

1,105,443

973,004

889,832

798,776

647,625

669,202

616,688

628,885

645,821

647,154

661,633

593,009

697,964

697,021

699,820

622,679

625,283

577,179

503,801

464,216

459,299

404,265

386,180

387,326

398,987

365,332

340,889

316,041

315,364

319,089

294,375

286,251

289,954

308,328

284,653

295,728

262,242

240,082

211,353

207,308

207,961

196,876

190,414

213,404

225,454

203,901

194,604

193,705

186,839

183,012

154,783

171,637

233,023

252,394

216,159

248,310

254,875

237,966

237,619

275,179

243,957

217,592

196,585

191,238

182,851

176,502

174,525

144,018

134,757

113,563

85,479

> Long-term 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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,752,017
9,339,748
9,258,394
9,563,979
10,106,624
11,204,815
14,839,711
16,149,220
16,859,127
18,060,569
18,932,752
20,893,076
21,530,937
22,518,914
23,073,522
27,213,582
27,907,102
29,658,930
32,042,774
34,152,149

34,152,149

32,042,774

29,658,930

27,907,102

27,213,582

23,073,522

22,518,914

21,530,937

20,893,076

18,932,752

18,060,569

16,859,127

16,149,220

14,839,711

11,204,815

10,106,624

9,563,979

9,258,394

9,339,748

8,752,017

Property Plant Equipment

2,115,339
2,658,128
3,161,649
3,311,925
3,354,240
3,309,941
3,284,893
3,285,631
3,286,544
3,378,265
3,295,735
3,244,401
3,149,255
3,375,543
3,275,509
3,202,958
3,136,117
3,073,940
3,180,838
2,963,386
2,792,875
2,625,371
2,478,951
2,251,614
2,129,576
2,053,713
2,205,572
2,351,863
2,518,710
2,665,092
2,619,448
2,516,578
2,493,732
2,444,895
2,434,508
2,385,435
2,516,806
2,523,893
2,682,537
2,528,834
2,638,141
2,515,105
2,782,870
2,995,086
3,151,804
3,252,963
3,380,864
3,903,818
4,593,922
5,120,105
5,808,955
5,687,357
6,034,158
6,482,526
6,387,783
6,523,403
6,677,559
6,867,740
6,926,552
6,777,970
7,260,531
7,840,963
7,737,849
8,134,114
8,722,555
9,766,312
11,695,010
12,629,259
12,740,271
12,597,643
13,200,851
14,814,512
15,157,540
16,269,370
17,842,191
18,960,891
20,013,222
21,091,805
22,777,993
24,002,751

24,002,751

22,777,993

21,091,805

20,013,222

18,960,891

17,842,191

16,269,370

15,157,540

14,814,512

13,200,851

12,597,643

12,740,271

12,629,259

11,695,010

9,766,312

8,722,555

8,134,114

7,737,849

7,840,963

7,260,531

6,777,970

6,926,552

6,867,740

6,677,559

6,523,403

6,387,783

6,482,526

6,034,158

5,687,357

5,808,955

5,120,105

4,593,922

3,903,818

3,380,864

3,252,963

3,151,804

2,995,086

2,782,870

2,515,105

2,638,141

2,528,834

2,682,537

2,523,893

2,516,806

2,385,435

2,434,508

2,444,895

2,493,732

2,516,578

2,619,448

2,665,092

2,518,710

2,351,863

2,205,572

2,053,713

2,129,576

2,251,614

2,478,951

2,625,371

2,792,875

2,963,386

3,180,838

3,073,940

3,136,117

3,202,958

3,275,509

3,375,543

3,149,255

3,244,401

3,295,735

3,378,265

3,286,544

3,285,631

3,284,893

3,309,941

3,354,240

3,311,925

3,161,649

2,658,128

2,115,339

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
3,933
0
0
0
3,933
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

3,933

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
276,461
0
751,699
0
814,766
0
936,026
0
1,206,601
1,187,096
1,203,700
1,210,833
1,256,501
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1,256,501

1,210,833

1,203,700

1,187,096

1,206,601

936,026

814,766

751,699

276,461

Intangible Assets

95,948
96,581
94,350
116,933
241,659
231,575
240,981
229,946
233,326
223,206
210,460
110,016
103,873
191,964
120,059
289,747
283,683
219,543
212,611
274,352
191,028
184,845
192,779
182,694
177,110
181,805
255,661
173,821
263,173
265,828
262,632
179,279
242,886
234,912
0
235,378
0
353,716
123,974
215,265
137,296
335,575
0
207,822
206,562
202,488
324,062
224,279
306,582
308,935
315,278
244,648
342,173
333,580
326,112
216,011
0
251,575
0
122,854
115,285
110,295
101,827
96,943
91,170
88,763
89,785
338,036
80,342
74,918
69,054
67,616
54,081
400,452
48,892
45,331
42,368
38,803
35,246
449,669

449,669

35,246

38,803

42,368

45,331

48,892

400,452

54,081

67,616

69,054

74,918

80,342

338,036

89,785

88,763

91,170

96,943

101,827

110,295

115,285

122,854

251,575

216,011

326,112

333,580

342,173

244,648

315,278

308,935

306,582

224,279

324,062

202,488

206,562

207,822

335,575

137,296

215,265

123,974

353,716

235,378

234,912

242,886

179,279

262,632

265,828

263,173

173,821

255,661

181,805

177,110

182,694

192,779

184,845

191,028

274,352

212,611

219,543

283,683

289,747

120,059

191,964

103,873

110,016

210,460

223,206

233,326

229,946

240,981

231,575

241,659

116,933

94,350

96,581

95,948

Other Assets

0
61,777
0
77,735
0
241,100
0
250,320
0
262,816
0
247,225
0
239,958
0
430,184
0
391,864
0
380,378
0
498,447
0
365,404
0
380,579
0
371,728
0
397,921
0
346,565
0
415,674
0
417,738
0
458,633
0
431,317
0
417,784
0
476,034
0
578,704
0
621,479
0
658,906
0
744,168
0
1,180,099
0
1,226,064
0
77,487
0
61,868
189,105
184,790
207,885
74,549
39,278
29,632
139,290
170,423
158,665
182,848
192,260
180,646
204,567
584,010
40,813
113,321
84,110
60,743
292,156
0

292,156

60,743

84,110

113,321

40,813

584,010

204,567

180,646

192,260

182,848

158,665

170,423

139,290

29,632

39,278

74,549

207,885

184,790

189,105

61,868

77,487

1,226,064

1,180,099

744,168

658,906

621,479

578,704

476,034

417,784

431,317

458,633

417,738

415,674

346,565

397,921

371,728

380,579

365,404

498,447

380,378

391,864

430,184

239,958

247,225

262,816

250,320

241,100

77,735

61,777

> Total Liabilities

972,913
1,263,987
1,539,439
1,274,792
1,325,572
1,426,976
1,461,976
1,518,535
1,424,669
1,664,681
1,665,593
1,495,072
1,403,676
1,660,193
1,573,599
1,660,980
1,698,618
1,867,139
1,790,955
1,478,462
1,484,288
1,435,769
1,454,810
1,692,995
1,845,125
1,691,732
1,639,910
1,694,152
1,817,449
1,867,648
1,729,458
1,478,914
1,730,182
1,757,149
1,746,746
1,796,708
1,702,910
1,897,961
1,861,701
1,930,210
1,748,604
1,978,824
1,843,163
2,461,657
2,176,899
2,318,999
2,263,916
2,925,092
3,355,168
4,094,840
4,692,825
4,712,051
4,471,225
4,856,566
4,857,948
5,197,116
5,240,938
5,269,093
5,398,281
5,500,740
6,153,190
6,508,157
6,510,452
6,239,958
7,561,753
7,210,503
7,948,705
9,638,837
15,454,370
9,391,063
16,758,915
18,961,277
11,140,416
13,145,088
13,852,263
24,657,808
25,611,792
26,103,923
26,835,894
16,941,696

16,941,696

26,835,894

26,103,923

25,611,792

24,657,808

13,852,263

13,145,088

11,140,416

18,961,277

16,758,915

9,391,063

15,454,370

9,638,837

7,948,705

7,210,503

7,561,753

6,239,958

6,510,452

6,508,157

6,153,190

5,500,740

5,398,281

5,269,093

5,240,938

5,197,116

4,857,948

4,856,566

4,471,225

4,712,051

4,692,825

4,094,840

3,355,168

2,925,092

2,263,916

2,318,999

2,176,899

2,461,657

1,843,163

1,978,824

1,748,604

1,930,210

1,861,701

1,897,961

1,702,910

1,796,708

1,746,746

1,757,149

1,730,182

1,478,914

1,729,458

1,867,648

1,817,449

1,694,152

1,639,910

1,691,732

1,845,125

1,692,995

1,454,810

1,435,769

1,484,288

1,478,462

1,790,955

1,867,139

1,698,618

1,660,980

1,573,599

1,660,193

1,403,676

1,495,072

1,665,593

1,664,681

1,424,669

1,518,535

1,461,976

1,426,976

1,325,572

1,274,792

1,539,439

1,263,987

972,913

> Total Current Liabilities

575,014
850,022
994,985
730,330
784,438
798,966
885,621
896,038
863,630
709,893
582,876
677,362
589,732
1,006,544
892,426
930,190
950,821
1,090,296
1,032,403
899,773
908,656
793,446
848,404
1,031,523
1,217,850
1,216,316
1,186,346
1,399,345
1,519,352
1,581,045
1,379,333
1,251,326
1,137,832
1,133,344
1,197,173
1,108,086
1,092,021
1,243,147
1,089,532
938,537
853,363
1,003,540
1,079,988
1,150,241
1,082,186
1,178,431
1,059,188
1,767,191
1,989,920
1,912,241
1,941,704
1,980,900
1,640,592
1,900,836
1,806,336
1,906,779
1,919,885
2,402,339
2,486,872
2,859,228
2,957,104
3,329,914
2,930,573
3,205,199
3,991,915
3,836,369
4,280,071
3,892,710
2,921,608
3,459,055
3,903,474
4,453,620
4,764,074
6,335,178
6,406,548
7,024,929
7,473,864
8,147,766
8,390,750
7,601,582

7,601,582

8,390,750

8,147,766

7,473,864

7,024,929

6,406,548

6,335,178

4,764,074

4,453,620

3,903,474

3,459,055

2,921,608

3,892,710

4,280,071

3,836,369

3,991,915

3,205,199

2,930,573

3,329,914

2,957,104

2,859,228

2,486,872

2,402,339

1,919,885

1,906,779

1,806,336

1,900,836

1,640,592

1,980,900

1,941,704

1,912,241

1,989,920

1,767,191

1,059,188

1,178,431

1,082,186

1,150,241

1,079,988

1,003,540

853,363

938,537

1,089,532

1,243,147

1,092,021

1,108,086

1,197,173

1,133,344

1,137,832

1,251,326

1,379,333

1,581,045

1,519,352

1,399,345

1,186,346

1,216,316

1,217,850

1,031,523

848,404

793,446

908,656

899,773

1,032,403

1,090,296

950,821

930,190

892,426

1,006,544

589,732

677,362

582,876

709,893

863,630

896,038

885,621

798,966

784,438

730,330

994,985

850,022

575,014

Short-term Debt

95,992
95,992
211,984
282,986
366,957
471,716
532,248
540,804
487,182
194,686
121,653
271,039
243,332
427,775
390,237
476,935
508,583
613,780
582,448
591,129
658,651
508,264
560,131
571,256
597,400
686,845
652,466
734,889
939,372
993,284
897,481
828,156
688,270
658,436
689,856
597,177
559,022
601,216
563,280
390,547
0
365,269
376,978
162,054
192,775
119,727
57,499
505,700
521,542
581,256
559,464
687,068
292,070
305,898
437,375
440,608
523,434
1,007,130
945,651
1,246,803
1,137,978
1,473,866
1,333,312
1,479,773
2,019,167
1,330,526
1,082,866
1,260,057
0
0
0
0
0
0
0
0
0
0
0
0

1,260,057

1,082,866

1,330,526

2,019,167

1,479,773

1,333,312

1,473,866

1,137,978

1,246,803

945,651

1,007,130

523,434

440,608

437,375

305,898

292,070

687,068

559,464

581,256

521,542

505,700

57,499

119,727

192,775

162,054

376,978

365,269

390,547

563,280

601,216

559,022

597,177

689,856

658,436

688,270

828,156

897,481

993,284

939,372

734,889

652,466

686,845

597,400

571,256

560,131

508,264

658,651

591,129

582,448

613,780

508,583

476,935

390,237

427,775

243,332

271,039

121,653

194,686

487,182

540,804

532,248

471,716

366,957

282,986

211,984

95,992

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
3,105,801
0
2,907,506
0
131,475
0
678,892
0
1,070,411
1,137,978
1,473,866
1,333,312
1,479,773
2,019,167
1,330,526
1,082,866
1,260,057
692,921
631,440
915,523
1,026,809
800,478
872,465
967,705
1,268,218
1,787,053
2,327,861
2,254,605
1,216,283

1,216,283

2,254,605

2,327,861

1,787,053

1,268,218

967,705

872,465

800,478

1,026,809

915,523

631,440

692,921

1,260,057

1,082,866

1,330,526

2,019,167

1,479,773

1,333,312

1,473,866

1,137,978

1,070,411

678,892

131,475

2,907,506

3,105,801

Accounts payable

0
699,587
0
364,334
0
249,595
0
262,318
0
429,813
0
309,129
0
483,926
0
301,993
0
345,801
0
185,919
0
166,699
0
228,883
0
254,967
0
515,577
0
448,321
0
280,691
0
328,920
0
331,394
0
405,417
0
168,367
0
325,342
0
645,414
0
650,636
0
885,438
0
278,453
0
781,161
0
311,677
0
837,843
0
802,271
0
823,443
1,126,129
1,092,458
925,155
894,460
1,179,376
1,656,520
2,346,625
1,473,273
1,317,233
1,283,872
1,526,429
528,910
1,889,744
732,590
2,860,991
582,548
3,106,847
608,028
3,434,281
700,642

700,642

3,434,281

608,028

3,106,847

582,548

2,860,991

732,590

1,889,744

528,910

1,526,429

1,283,872

1,317,233

1,473,273

2,346,625

1,656,520

1,179,376

894,460

925,155

1,092,458

1,126,129

823,443

802,271

837,843

311,677

781,161

278,453

885,438

650,636

645,414

325,342

168,367

405,417

331,394

328,920

280,691

448,321

515,577

254,967

228,883

166,699

185,919

345,801

301,993

483,926

309,129

429,813

262,318

249,595

364,334

699,587

Other Current Liabilities

0
54,443
0
83,010
0
77,656
0
92,916
0
85,394
0
97,193
0
94,843
0
151,263
0
130,715
0
122,726
0
118,483
0
231,384
0
274,504
0
148,880
0
139,440
0
142,479
0
145,988
0
179,515
0
236,514
0
379,623
0
312,929
0
342,773
0
408,068
0
376,053
0
1,052,532
0
512,671
0
1,283,261
0
628,328
0
456,261
0
608,572
110,573
22,703
17,461
594,355
552,453
573,813
483,190
810,741
632,109
1,223,942
1,148,952
2,563,031
1,812,590
4,413,138
2,240,477
4,813,131
2,279,188
4,891,202
0
0

4,891,202

2,279,188

4,813,131

2,240,477

4,413,138

1,812,590

2,563,031

1,148,952

1,223,942

632,109

810,741

483,190

573,813

552,453

594,355

17,461

22,703

110,573

608,572

456,261

628,328

1,283,261

512,671

1,052,532

376,053

408,068

342,773

312,929

379,623

236,514

179,515

145,988

142,479

139,440

148,880

274,504

231,384

118,483

122,726

130,715

151,263

94,843

97,193

85,394

92,916

77,656

83,010

54,443

> Long-term 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
0
0
3,196,086
3,178,243
3,579,879
3,034,759
3,569,838
3,374,134
3,668,634
5,746,127
5,700,935
5,932,008
5,941,714
6,219,178
6,376,342
6,809,910
7,445,715
7,821,434
7,957,184
7,710,993
7,779,744
9,340,114

9,340,114

7,779,744

7,710,993

7,957,184

7,821,434

7,445,715

6,809,910

6,376,342

6,219,178

5,941,714

5,932,008

5,700,935

5,746,127

3,668,634

3,374,134

3,569,838

3,034,759

3,579,879

3,178,243

3,196,086

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
2,179,355
2,551,504
2,649,930
2,963,699
2,385,110
2,859,862
2,696,716
3,090,075
5,038,472
5,014,177
5,297,760
5,375,627
5,644,795
5,802,375
6,306,784
6,941,853
7,374,365
7,520,509
7,294,538
7,348,614
0

7,348,614

7,294,538

7,520,509

7,374,365

6,941,853

6,306,784

5,802,375

5,644,795

5,375,627

5,297,760

5,014,177

5,038,472

3,090,075

2,696,716

2,859,862

2,385,110

2,963,699

2,649,930

2,551,504

2,179,355

Other Liabilities

0
0
0
0
0
0
0
24,686
0
33,507
0
20,326
0
14,458
0
62,833
0
43,489
0
18,169
0
16,488
0
26,459
0
39,371
0
58,789
0
61,940
0
125,336
0
128,809
0
159,570
0
179,865
0
209,968
0
192,325
0
184,174
0
175,371
0
241,365
0
223,972
0
377,554
0
363,561
0
401,485
0
425,587
0
446,617
0
488,729
532,130
591,406
637,196
605,343
531,000
727,716
686,758
630,293
566,087
573,245
573,967
503,126
503,862
447,069
436,675
416,455
0
0

416,455

436,675

447,069

503,862

503,126

573,967

573,245

566,087

630,293

686,758

727,716

531,000

605,343

637,196

591,406

532,130

488,729

446,617

425,587

401,485

363,561

377,554

223,972

241,365

175,371

184,174

192,325

209,968

179,865

159,570

128,809

125,336

61,940

58,789

39,371

26,459

16,488

18,169

43,489

62,833

14,458

20,326

33,507

24,686

> Total Stockholder Equity

0
3,065,507
0
3,109,484
0
3,053,111
0
3,026,099
0
3,028,259
0
3,007,420
0
3,027,634
0
3,012,519
0
2,749,469
0
2,749,365
0
2,478,322
0
1,796,240
0
1,717,011
0
2,169,537
0
2,433,544
0
2,244,816
0
2,212,983
0
2,275,500
0
2,402,949
0
2,483,772
0
2,780,330
0
2,948,415
0
3,495,770
0
3,729,856
0
3,889,751
0
4,150,674
0
4,700,397
0
5,233,033
0
5,639,471
0
6,017,814
6,029,260
6,022,997
6,109,927
6,233,245
6,320,786
7,010,128
14,869,107
15,174,594
15,353,420
16,060,987
16,500,970
17,149,664
17,658,564
18,195,892
18,677,928
19,149,976
19,403,938
19,740,455
19,918,568
20,116,102

20,116,102

19,918,568

19,740,455

19,403,938

19,149,976

18,677,928

18,195,892

17,658,564

17,149,664

16,500,970

16,060,987

15,353,420

15,174,594

14,869,107

7,010,128

6,320,786

6,233,245

6,109,927

6,022,997

6,029,260

6,017,814

5,639,471

5,233,033

4,700,397

4,150,674

3,889,751

3,729,856

3,495,770

2,948,415

2,780,330

2,483,772

2,402,949

2,275,500

2,212,983

2,244,816

2,433,544

2,169,537

1,717,011

1,796,240

2,478,322

2,749,365

2,749,469

3,012,519

3,027,634

3,007,420

3,028,259

3,026,099

3,053,111

3,109,484

3,065,507

Common Stock

0
7,290
0
7,293
0
7,299
0
7,321
0
7,337
0
7,373
0
7,397
0
7,424
0
7,437
0
8,931
0
8,941
0
8,950
0
8,992
0
10,934
0
10,982
0
10,995
0
12,790
0
12,800
0
12,830
0
12,845
0
13,933
0
14,342
0
16,300
0
16,830
0
16,876
0
17,012
0
18,603
0
19,664
0
19,975
0
20,159
20,187
20,206
20,214
20,227
20,513
22,763
30,794
30,814
31,597
31,604
31,614
31,615
31,626
31,608
31,610
31,651
31,673
31,704
31,782
0

31,782

31,704

31,673

31,651

31,610

31,608

31,626

31,615

31,614

31,604

31,597

30,814

30,794

22,763

20,513

20,227

20,214

20,206

20,187

20,159

19,975

19,664

18,603

17,012

16,876

16,830

16,300

14,342

13,933

12,845

12,830

12,800

12,790

10,995

10,982

10,934

8,992

8,950

8,941

8,931

7,437

7,424

7,397

7,373

7,337

7,321

7,299

7,293

7,290

Retained Earnings

-198,678
-164,512
-125,169
-136,385
-166,380
-206,825
-232,941
-247,919
-256,662
-254,420
-289,515
-288,810
-280,050
-282,104
-307,657
-308,279
-427,359
-578,763
-609,052
-748,510
-926,880
-1,025,047
-1,094,392
-1,712,047
-1,893,996
-1,797,959
-1,767,517
-1,698,947
-1,688,713
-1,692,485
-1,780,557
-2,010,733
-2,053,558
-2,046,498
-2,034,532
-1,867,036
-1,826,432
-1,751,031
-1,708,540
-1,693,859
-1,673,598
-1,616,797
-1,569,277
-1,540,890
-1,485,413
-1,408,709
-1,326,083
-1,287,479
-1,226,061
-1,128,418
-1,014,857
-910,849
-841,058
106,062
131,961
187,008
232,919
283,869
310,428
331,298
343,570
353,362
467,420
550,506
614,669
747,639
1,004,018
1,258,056
1,416,932
2,104,735
2,426,086
2,959,859
3,407,086
3,921,418
4,392,267
4,777,801
5,008,903
5,411,665
5,772,185
5,680,327

5,680,327

5,772,185

5,411,665

5,008,903

4,777,801

4,392,267

3,921,418

3,407,086

2,959,859

2,426,086

2,104,735

1,416,932

1,258,056

1,004,018

747,639

614,669

550,506

467,420

353,362

343,570

331,298

310,428

283,869

232,919

187,008

131,961

106,062

-841,058

-910,849

-1,014,857

-1,128,418

-1,226,061

-1,287,479

-1,326,083

-1,408,709

-1,485,413

-1,540,890

-1,569,277

-1,616,797

-1,673,598

-1,693,859

-1,708,540

-1,751,031

-1,826,432

-1,867,036

-2,034,532

-2,046,498

-2,053,558

-2,010,733

-1,780,557

-1,692,485

-1,688,713

-1,698,947

-1,767,517

-1,797,959

-1,893,996

-1,712,047

-1,094,392

-1,025,047

-926,880

-748,510

-609,052

-578,763

-427,359

-308,279

-307,657

-282,104

-280,050

-288,810

-289,515

-254,420

-256,662

-247,919

-232,941

-206,825

-166,380

-136,385

-125,169

-164,512

-198,678

Capital Surplus

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,993,163
5,000,280
5,005,523
5,007,817
5,011,915
5,116,553
5,898,540
13,505,503
13,512,397
13,828,951
13,832,049
13,835,974
13,836,614
13,869,623
13,829,888
13,886,299
13,963,465
13,973,757
13,989,821
14,114,601
0

14,114,601

13,989,821

13,973,757

13,963,465

13,886,299

13,829,888

13,869,623

13,836,614

13,835,974

13,832,049

13,828,951

13,512,397

13,505,503

5,898,540

5,116,553

5,011,915

5,007,817

5,005,523

5,000,280

4,993,163

Treasury Stock

Other Stockholders Equity

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
93,563
0
100,736
0
198,742
0
407,090
0
673,194
563,848
563,848
563,848
650,597
569,051
341,186
328,792
373,327
75,940
92,599
207,296
321,576
350,229
412,978
388,879
377,059
389,605
307,265
0
0

307,265

389,605

377,059

388,879

412,978

350,229

321,576

207,296

92,599

75,940

373,327

328,792

341,186

569,051

650,597

563,848

673,194

407,090

198,742

100,736

93,563

Balance Sheet

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31
Accounts Payable	700,642	582,548	528,910	1,473,273	894,460	823,443	837,843	781,161	885,438	645,414	285,967	331,394	280,691	515,577	228,883	185,919	301,993	309,129	262,318	364,334	-	-	-
Accumulated Other Comprehensive Income	-	-	-	-11,843,331	-10,474,093	-9,528,444	-8,848,676	-8,063,884	-7,431,147	-7,010,596	-6,528,564	-6,041,503	-5,370,041	-4,902,755	-4,299,836	-3,763,084	-2,930,089	-2,314,667	-1,515,924	-772,416	-315,993	-84,346	-
Capital Lease Obligations	58,620	109,531	210,224	245,270	247,732	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital Stock	31,786	31,651	31,615	30,814	20,227	20,159	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital Surpluse	-	13,963,465	13,836,614	13,512,397	5,011,915	4,993,163	4,827,619	4,950,948	4,903,861	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash	6,215,058	6,932,587	8,581,746	9,826,537	2,238,840	1,786,420	1,838,300	2,126,011	1,005,201	603,036	462,483	358,490	261,615	515,808	443,463	450,230	469,284	363,620	585,797	607,173	445,276	91,864	178,920
Cash And Equivalents	-	6,932,587	8,581,746	9,826,537	2,238,840	1,786,420	1,838,300	2,126,011	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash And Short Term Investments	-	12,431,069	12,498,059	12,744,531	4,558,195	3,824,913	2,522,112	2,157,554	1,288,081	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock	-	31,651	31,615	30,814	20,227	20,159	19,664	17,012	16,830	14,342	12,845	12,800	10,995	10,934	8,950	8,931	7,424	7,373	7,321	7,293	-	-	-
Common Stock Shares Outstanding	7,946,556	7,912,665	7,836,432	7,703,508	5,056,869	5,039,819	4,916,107	4,833,106	4,326,244	3,709,349	3,258,908	3,204,265	2,743,585	2,541,660	2,235,924	1,868,254	1,850,194	1,833,450	1,818,443	1,793,439	212,121	212,121	212,121
Common Stock Total Equity	-	-	-	30,814	20,227	20,159	19,664	17,012	16,830	14,342	12,845	12,800	10,995	10,934	8,950	8,931	7,424	7,373	7,321	7,293	97	97	7
Deferred Long Term Liab	-	-	-	-	-	-	316,161	281,269	182,897	184,243	-	-	-	-	-	-	-	-	-	-	-	-	-
Good Will	-	-	-	-	0	0	3,933	3,933	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Intangible Assets	449,669	45,331	67,616	338,036	96,943	122,854	216,011	244,648	224,279	207,822	215,265	235,378	179,279	173,821	182,694	274,352	289,747	110,016	229,946	116,933	83,056	64,102	48,913
Inventory	2,735,921	1,911,487	1,193,811	798,776	628,885	593,009	622,679	464,216	387,326	316,041	286,251	295,728	207,308	213,404	193,705	171,637	248,310	275,179	191,238	144,018	69,924	39,826	4,749
Liabilities And Stockholders Equity	-	43,807,784	36,110,941	24,813,431	12,473,203	11,518,554	10,430,149	8,862,725	6,654,948	5,410,072	4,413,982	4,072,208	3,723,730	3,863,689	3,489,235	4,227,827	4,673,499	4,502,491	4,544,634	4,384,276	2,290,507	1,540,078	763,059
Long Term Debt	8,933,763	7,316,683	5,535,334	4,868,090	2,218,029	2,179,355	2,872,440	2,338,215	909,243	1,127,173	781,538	528,612	100,921	234,923	633,978	560,108	667,352	797,173	597,811	544,462	-	-	-
Long Term Debt Total	-	7,374,365	5,644,795	5,018,411	2,385,110	2,179,355	2,872,440	2,338,215	909,243	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long Term Investments	-	-	-	-	-	1,206,601	814,766	281,095	218,727	72,712	30,478	-	-	-	-	-	-	-	-	-	-	-	-
Net Debt	3,934,988	1,652,314	-	-3,698,390	1,458,962	1,639,738	1,474,748	899,272	409,742	686,191	709,602	767,299	638,901	454,003	683,227	701,007	675,003	704,592	552,818	220,276	76,702	367,192	-25,947
Net Invested Capital	30,266,148	27,734,877	23,711,807	21,302,741	9,931,047	9,443,972	8,546,081	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Receivables	494,344	690,223	690,563	547,185	585,890	774,041	616,308	645,822	499,846	456,388	379,361	328,211	165,234	206,623	204,291	222,509	315,709	252,185	241,334	169,188	90,539	20,110	-
Net Tangible Assets	-	19,104,645	17,082,048	15,092,641	6,136,302	5,894,960	5,013,089	3,802,826	3,414,547	2,605,262	2,131,782	-	-	-	-	-	-	-	-	-	-	-	-
Net Working Capital	6,033,581	9,569,273	10,764,245	11,278,645	3,668,642	3,290,363	2,262,205	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Current Assets Total	34,152,149	27,213,582	20,893,076	16,149,220	9,563,979	8,274,729	7,749,467	6,431,525	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Current Liabilities Other	-	-	-	-	21,780	11,948	71,655	13,284	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Current Liabilities Total	9,340,114	7,821,434	6,219,178	5,746,127	3,034,759	2,641,512	3,290,337	2,731,151	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Currrent Assets Other	209	52,877	1,688	1,666	11,574	11,176	17,966	16,270	12,328	15,786	6,237	15,130	41,928	215	-	-	83,522	111,922	20,373	-	-	-	-
Other Assets	-	113,321	196,779	170,423	74,549	61,868	93,877	119,859	198,223	60,169	48,827	82,962	70,442	109,265	94,750	94,674	130,541	123,589	2,552	-	-	-	-
Other Current Assets	-	1,299,183	690,860	1,080,863	1,100,871	1,128,432	545,758	425,873	374,613	40,672	47,210	51,302	93,722	79,462	45,240	56,299	33,358	30,188	15,301	14,675	-	-	-
Other Current Liab	-	4,813,131	2,563,031	810,741	594,355	608,572	446,674	275,873	242,142	342,773	262,023	179,515	142,479	148,879	231,383	122,726	151,263	97,194	92,916	83,010	-	-	-
Other Liab	-	447,069	573,245	727,716	591,406	446,617	415,978	318,766	248,658	184,174	209,968	159,570	125,335	58,789	26,459	18,169	62,833	20,326	24,686	-	-	-	-
Other Stockholder Equity	-	377,059	321,576	373,327	650,597	673,194	198,742	93,563	25,738	98,333	74,940	-	-	-	-	-	-	-	-	-	-	-	-
Preferred Stock Total Equity	-	-	-	-	-	-	-	-	-	-	-	-	178	-	-	-	-	-	-	-	-	-	-
Property Plant And Equipment Gross	41,601,302	34,023,759	27,517,238	12,373,176	8,134,114	6,883,406	6,620,880	5,786,624	3,994,848	3,130,417	2,665,559	2,459,397	2,516,578	2,351,863	2,251,614	2,963,386	3,202,958	3,244,401	3,285,631	3,311,925	1,523,564	1,290,910	478,950
Property Plant And Equipment Net	24,002,751	18,960,891	14,460,790	12,373,176	7,995,850	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Property Plant Equipment	-	19,385,327	14,814,512	12,629,259	8,134,114	6,883,406	6,620,880	5,687,357	3,903,818	2,995,086	2,528,834	2,385,435	2,516,578	2,351,863	2,251,614	2,963,386	3,202,958	3,244,401	3,285,631	3,351,122	-	-	-
Retained Earnings	5,680,327	4,777,801	2,959,859	1,258,056	550,506	331,298	187,008	-910,849	-1,287,479	-1,540,890	-1,693,859	-1,867,036	-2,010,733	-1,698,947	-1,712,047	-748,510	-308,279	-288,810	-247,919	-136,385	-207,290	-104,029	-1,426
Short Long Term Debt	1,216,283	1,268,218	1,026,809	1,260,057	1,479,773	1,246,803	440,608	687,068	444,287	46,970	1,172,085	-	-	-	-	-	-	-	-	-	-	-	-
Short Long Term Debt Total	-	-	-	6,128,147	3,697,802	3,426,158	3,313,048	3,025,283	1,414,943	1,289,227	1,172,085	1,125,789	900,517	969,811	1,126,689	1,151,237	1,144,287	1,068,212	1,138,614	827,448	521,979	459,056	152,974
Short Term Debt	-	648,704	170,000	1,260,057	1,479,773	1,246,803	440,608	687,068	505,700	162,054	390,547	597,177	828,156	734,888	571,256	591,129	476,935	271,039	540,804	282,986	42,018	53,625	152,974
Short Term Investments	3,163,620	5,498,482	3,916,313	2,917,994	2,319,355	2,038,493	676,962	31,543	282,708	644,071	240,311	18,653	-	2,454	20,360	19,928	7,638	57,951	13,796	20,364	27,165	27,709	-
Total Assets	47,787,312	43,807,784	36,110,941	31,320,575	16,437,820	14,424,320	11,918,451	10,115,278	7,115,347	5,769,379	4,523,392	4,073,160	3,727,929	3,902,693	3,524,077	4,270,622	4,708,444	4,541,292	4,583,416	4,384,276	2,290,507	1,540,078	763,059
Total Current Assets	13,635,163	16,594,202	15,217,865	15,171,355	6,873,841	6,149,591	4,168,984	3,683,753	2,590,050	2,298,259	1,563,241	1,269,987	864,787	1,179,102	907,058	926,858	1,075,302	1,049,666	1,047,465	955,418	680,882	185,067	235,196
Total Current Liabilities	7,601,582	7,024,929	4,453,620	3,892,710	3,205,199	2,859,228	1,906,779	1,980,900	1,767,191	1,150,241	938,537	1,108,086	1,251,326	1,399,345	1,031,523	899,773	930,190	677,362	896,038	730,330	325,431	263,655	249,071
Total Liab	16,941,696	24,657,808	18,961,277	9,638,837	6,239,958	5,500,740	5,197,116	4,712,051	2,925,092	2,461,657	1,930,210	1,796,708	1,478,914	1,694,152	1,692,995	1,478,462	1,660,980	1,495,072	1,518,535	1,274,792	805,391	669,087	249,071
Total Stockholder Equity	20,116,102	19,149,976	17,149,664	15,174,594	6,233,245	6,017,814	5,233,033	4,150,674	3,729,856	2,948,415	2,483,772	2,275,500	2,244,815	2,169,537	1,796,240	2,749,365	3,012,519	3,007,420	3,026,099	3,109,484	-	-	-

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31
Accounts Payable	700,642	3,434,281	608,028	3,106,847	582,548	2,860,991	732,590	1,889,744	528,910	1,526,429	1,283,872	1,317,233	1,473,273	2,346,625	1,656,520	1,179,376	894,460	925,155	1,092,458	1,126,129	823,443	-	802,271	-	837,843	-	311,677	-	781,161	-	278,453	-	885,438	-	650,636	-	645,414	-	325,342	-	168,367	-	405,417	-	331,394	-	328,920	-	280,691	-	448,321	-	515,577	-	254,967	-	228,883	-	166,699	-	185,919	-	345,801	-	301,993	-	483,926	-	309,129	-	429,813	-	262,318	-	249,595	-	364,334	-	699,587	-
Accumulated Other Comprehensive Income	-	-	-	-	-	-	-	-	-	-	-	-	-11,843,331	-	-	-	-10,474,093	-	-	-	-9,528,444	-	-	-	-8,848,676	-	-	-	-8,063,884	-	-	-	-7,431,147	-	-	-	-7,010,596	-	-	-	-6,528,564	-	-	-	-6,041,503	-	-	-	-5,370,041	-	-	-	-4,902,755	-	-	-	-4,299,836	-	-	-	-3,763,084	-2,314,667	-2,314,667	-2,314,667	-2,930,089	-2,314,667	-2,314,667	-	-2,314,667	-1,515,924	-1,515,924	-1,515,924	-1,515,924	-772,416	-772,416	-772,416	-772,416	-623,572	-501,437	-315,993
Capital Lease Obligations	58,620	66,652	81,601	94,924	109,531	128,735	155,858	183,110	210,224	237,103	261,764	221,563	245,270	268,791	292,268	314,639	247,732	215,246	239,402	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital Stock	31,786	31,782	31,704	31,673	31,651	31,610	31,608	31,626	31,615	31,614	31,604	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital Surpluse	-	14,114,601	13,989,821	13,973,757	13,963,465	13,886,299	13,829,888	13,869,623	13,836,614	13,835,974	13,832,049	13,828,951	13,512,397	13,505,503	5,898,540	5,116,553	5,011,915	5,007,817	5,005,523	5,000,280	4,993,163	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash	6,215,058	6,953,613	7,559,268	8,703,465	6,932,587	7,544,774	8,634,495	6,099,908	8,581,746	7,503,520	7,179,067	9,014,492	9,826,537	8,619,395	3,130,068	1,663,808	2,238,840	1,182,479	1,518,578	1,370,041	1,786,420	822,619	1,414,260	1,008,483	1,838,300	1,119,149	876,118	1,552,043	2,126,011	1,634,752	1,586,671	1,034,955	1,005,201	741,576	766,165	402,378	603,036	362,239	573,332	437,575	462,483	473,507	262,955	292,932	358,490	231,785	290,694	300,641	261,615	315,690	410,912	394,062	515,808	472,247	506,547	523,208	443,463	453,285	435,613	502,016	450,230	392,881	480,265	506,320	469,284	382,987	372,449	341,704	363,620	555,326	584,643	485,121	585,797	576,767	576,292	438,802	607,173	950,165	1,198,592	1,373,072
Cash And Equivalents	-	6,953,613	7,559,268	8,703,465	6,932,587	7,544,774	8,634,495	6,099,908	8,581,746	7,503,520	7,179,067	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash And Short Term Investments	-	10,526,938	12,153,737	13,196,386	12,431,069	14,631,828	14,861,279	13,021,606	12,498,059	11,768,845	11,815,223	11,751,931	12,744,531	11,901,002	6,402,092	5,283,537	4,558,195	3,833,031	3,748,985	3,927,495	3,824,913	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock	-	31,782	31,704	31,673	31,651	31,610	31,608	31,626	31,615	31,614	31,604	31,597	30,814	30,794	22,763	20,513	20,227	20,214	20,206	20,187	20,159	-	19,975	-	19,664	-	18,603	-	17,012	-	16,876	-	16,830	-	16,300	-	14,342	-	13,933	-	12,845	-	12,830	-	12,800	-	12,790	-	10,995	-	10,982	-	10,934	-	8,992	-	8,950	-	8,941	-	8,931	-	7,437	-	7,424	-	7,397	-	7,373	-	7,337	-	7,321	-	7,299	-	7,293	-	7,290	-
Common Stock Shares Outstanding	7,946,556	7,925,937	7,925,937	7,918,298	7,912,665	7,910,769	7,901,925	7,906,564	7,836,432	7,903,436	7,901,057	7,899,198	7,703,508	7,698,462	5,690,666	5,128,125	5,788,398	5,783,614	5,063,775	5,059,765	5,058,244	5,040,171	5,340,408	4,961,933	5,159,200	4,690,039	4,682,886	5,064,082	5,055,349	5,027,107	4,635,018	4,634,849	4,536,537	4,502,023	4,157,163	4,018,086	3,670,148	3,890,391	3,529,119	3,221,421	3,369,286	3,235,455	3,231,162	3,218,214	3,204,439	3,199,305	2,882,956	2,750,434	2,745,918	2,745,918	2,737,065	2,737,065	2,737,065	2,574,735	2,574,735	2,239,684	2,239,684	2,236,842	2,234,364	2,234,364	1,861,244	1,861,244	1,858,317	1,857,929	1,852,339	1,852,339	1,847,700	1,870,600	1,835,600	1,835,600	1,872,900	1,827,800	1,818,000	1,818,000	1,816,900	1,805,400	1,796,100	1,822,500	1,814,700	1,579,300
Common Stock Total Equity	-	-	-	-	-	-	-	-	-	-	-	-	30,814	30,794	22,763	20,513	20,227	20,214	20,206	20,187	20,159	20,214	19,975	19,715	19,664	18,606	18,603	18,590	17,012	16,910	16,876	16,862	16,830	16,432	16,300	14,372	14,342	13,953	13,933	12,886	12,845	12,836	12,830	12,809	12,800	12,795	12,790	11,004	10,995	10,986	10,982	10,959	10,934	10,317	8,992	8,968	8,950	8,946	8,941	8,940	8,931	7,448	7,437	7,434	7,424	7,415	7,397	7,388	7,373	7,361	7,337	7,327	7,321	7,313	7,299	7,293	7,293	7,291	7,290	7,281
Good Will	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	3,933	-	-	-	3,933	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Intangible Assets	449,669	35,246	38,803	42,368	45,331	48,892	400,452	54,081	67,616	69,054	74,918	80,342	338,036	89,785	88,763	91,170	96,943	101,827	110,295	115,285	122,854	-	251,575	-	216,011	326,112	333,580	342,173	244,648	315,278	308,935	306,582	224,279	324,062	202,488	206,562	207,822	-	335,575	137,296	215,265	123,974	353,716	-	235,378	-	234,912	242,886	179,279	262,632	265,828	263,173	173,821	255,661	181,805	177,110	182,694	192,779	184,845	191,028	274,352	212,611	219,543	283,683	289,747	120,059	191,964	103,873	110,016	210,460	223,206	233,326	229,946	240,981	231,575	241,659	116,933	94,350	96,581	95,948
Inventory	2,735,921	2,576,901	2,345,303	2,115,572	1,911,487	1,698,158	1,448,790	1,317,126	1,193,811	1,105,443	973,004	889,832	798,776	647,625	669,202	616,688	628,885	645,821	647,154	661,633	593,009	697,964	697,021	699,820	622,679	625,283	577,179	503,801	464,216	459,299	404,265	386,180	387,326	398,987	365,332	340,889	316,041	315,364	319,089	294,375	286,251	289,954	308,328	284,653	295,728	262,242	240,082	211,353	207,308	207,961	196,876	190,414	213,404	225,454	203,901	194,604	193,705	186,839	183,012	154,783	171,637	233,023	252,394	216,159	248,310	254,875	237,966	237,619	275,179	243,957	217,592	196,585	191,238	182,851	176,502	174,525	144,018	134,757	113,563	85,479
Liabilities And Stockholders Equity	-	46,754,462	45,844,378	45,015,730	43,807,784	41,771,386	40,475,723	37,458,057	36,110,941	33,259,885	32,172,694	-	24,813,431	22,817,812	14,220,631	13,882,539	12,473,203	12,620,379	12,531,154	12,182,450	11,518,554	11,411,506	10,908,564	10,542,916	10,430,149	9,598,222	9,556,963	9,114,872	8,862,725	8,759,456	7,984,591	7,149,289	6,654,948	5,870,213	5,814,769	5,185,744	5,410,072	4,678,061	4,759,154	1,748,604	4,413,982	4,311,844	4,300,910	4,021,086	4,072,208	3,973,822	3,970,132	3,933,738	3,723,730	4,134,359	4,301,192	4,000,192	3,863,689	3,635,708	3,408,743	3,463,163	1,692,995	1,454,810	3,914,091	4,058,179	4,227,827	4,512,516	4,616,608	4,596,024	4,673,499	4,580,978	4,687,828	4,426,374	4,502,491	4,665,447	4,692,940	4,443,755	4,544,634	4,496,213	4,480,088	4,411,828	4,384,276	4,652,350	4,329,494	3,867,344
Long Term Debt	8,933,763	7,314,226	7,251,857	7,470,832	7,316,683	6,876,190	6,226,601	5,707,499	5,535,334	5,246,983	5,143,793	4,887,910	4,888,151	2,916,018	2,498,866	2,638,699	2,218,029	2,820,730	2,492,717	2,551,504	1,699,995	-	2,441,167	-	2,872,440	-	2,573,816	-	2,338,215	-	1,950,501	-	909,243	-	963,814	-	1,127,173	-	782,837	-	781,538	-	474,692	-	528,612	-	494,996	-	100,921	-	224,663	-	234,923	-	434,948	-	633,978	-	625,499	-	560,108	-	732,733	-	667,352	-	639,007	-	797,173	-	921,281	-	597,811	-	628,010	-	544,462	-	413,965	-
Long Term Debt Total	-	7,348,614	7,294,538	7,520,509	7,374,365	6,941,853	6,306,784	5,802,375	5,644,795	5,375,627	5,297,760	5,014,177	5,038,472	3,090,075	2,696,716	2,859,862	2,385,110	2,963,699	2,649,930	2,551,504	2,179,355	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long Term Investments	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	1,256,501	1,210,833	1,203,700	1,187,096	1,206,601	-	936,026	-	814,766	-	751,699	-	276,461	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Debt	3,934,988	2,615,218	2,020,450	554,420	1,652,314	299,121	-	408,069	-	-	-	-	-3,698,390	-4,620,511	699,324	2,994,058	1,458,962	2,971,563	2,448,005	2,319,441	1,639,738	2,501,361	2,034,037	2,397,495	1,474,748	2,018,722	2,003,596	1,219,904	899,272	1,273,981	945,086	635,308	409,742	306,538	317,376	704,128	686,191	587,101	574,774	-437,575	709,602	643,208	812,953	695,090	767,299	873,553	862,738	843,683	638,902	777,796	807,035	781,169	454,004	558,092	547,744	594,906	683,227	706,799	714,638	731,893	701,007	919,461	866,248	692,816	675,003	659,336	708,791	699,592	704,592	620,781	531,323	537,706	552,818	516,796	523,434	469,290	220,276	-193,727	-688,635	-879,182
Net Invested Capital	30,266,148	29,487,399	29,320,173	28,661,823	27,734,877	26,521,823	25,294,958	24,166,541	23,711,807	22,663,476	21,836,220	20,934,251	21,302,741	18,867,991	10,839,520	10,978,652	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Receivables	494,344	1,218,790	698,456	1,114,978	952,463	1,254,720	1,021,797	1,181,926	835,135	1,084,482	805,585	886,486	547,185	1,115,825	1,128,307	1,001,303	602,765	1,498,375	904,077	739,882	774,041	926,317	919,490	783,450	616,308	609,849	722,911	705,265	645,822	754,140	657,406	581,994	499,846	466,130	489,675	454,383	456,388	490,910	458,765	361,536	379,361	396,108	472,426	355,293	328,211	289,117	264,115	196,749	165,234	165,911	236,738	231,015	206,623	210,491	208,856	204,983	204,291	194,202	161,182	177,618	222,509	305,377	281,922	301,287	315,709	358,201	410,287	398,163	252,185	265,523	257,248	241,020	241,334	212,823	196,132	180,878	169,188	187,235	131,708	116,812
Net Tangible Assets	-	-	19,701,652	19,361,570	19,104,645	18,629,036	18,145,315	17,604,483	17,082,048	16,431,916	15,986,069	15,273,078	15,092,641	14,779,322	6,921,365	6,229,616	6,136,302	5,869,924	5,783,364	-	5,789,524	-	5,387,896	-	4,915,612	-	4,366,817	-	3,802,826	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Working Capital	6,033,581	6,320,938	8,037,682	9,634,764	9,569,273	12,291,316	11,621,631	11,163,046	10,764,245	10,423,659	10,653,070	11,027,055	11,278,645	9,866,497	5,346,994	3,736,331	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Current Assets Total	34,152,149	32,042,774	29,658,930	27,907,102	27,213,582	23,073,522	22,518,914	21,530,937	20,893,076	18,932,752	18,060,569	16,859,127	16,149,220	14,839,711	11,204,815	10,106,624	9,563,979	9,258,394	9,339,748	8,752,017	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Current Liabilities Other	-	-	-	-	-	-	-	-	-	-	-	-	-	324,214	13,959	19,391	21,780	22,867	46,525	243,334	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Current Liabilities Total	9,340,114	7,779,744	7,710,993	7,957,184	7,821,434	7,445,715	6,809,910	6,376,342	6,219,178	5,941,714	5,932,008	5,700,935	5,746,127	3,668,634	3,374,134	3,569,838	3,034,759	3,579,879	3,178,243	3,196,086	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Currrent Assets Other	209	13,517	26,671	39,734	52,877	379	529	1,657	1,688	1,801	1,539	1,517	1,666	2,022	2,638	11,007	11,574	21,809	6,901	7,325	11,176	11,484	8,736	35,663	17,966	33,359	31,374	34,034	16,270	44,634	31,723	31,433	12,328	28,109	12,957	28,582	15,786	9,918	7,228	290,412	6,237	36,969	8,899	41,065	15,130	179,663	180,762	103,619	41,928	120,194	132,093	136,914	215	-	-	-	-	-	131,072	-	-	66,802	70,865	77,300	83,522	90,485	14,958	104,453	111,922	19,232	20,717	19,105	20,373	18,340	9,525	2,810	-	0	-	3,004
Other Assets	-	292,156	60,743	84,110	113,321	40,813	584,010	204,567	180,646	192,260	182,848	158,665	170,423	139,290	29,632	39,278	74,549	207,885	184,790	189,105	61,868	-	77,487	-	1,226,064	-	1,180,099	-	744,168	-	658,906	-	621,479	-	578,704	-	476,034	-	417,784	-	431,317	-	458,633	-	417,738	-	415,674	-	346,565	-	397,921	-	371,728	-	380,579	-	365,404	-	498,447	-	380,378	-	391,864	-	430,184	-	239,958	-	247,225	-	262,816	-	250,320	-	241,100	-	77,735	-	61,777	-
Other Current Assets	-	292,936	987,952	681,692	1,299,183	1,113,158	624,943	406,462	690,860	368,363	518,313	420,414	1,080,863	482,116	983,762	826,718	1,083,996	875,885	1,414,134	963,224	957,628	-	424,205	-	78,692	-	105,302	-	78,462	-	108,904	-	112,553	-	37,507	-	40,672	-	43,804	-	47,210	-	58,183	-	51,302	-	67,422	-	93,722	-	185,215	-	79,463	-	53,410	-	45,240	-	18,876	-	56,299	-	45,263	-	33,358	-	15,505	-	30,188	-	25,955	-	15,301	-	16,397	-	4,675	-	130,922	-
Other Current Liab	-	-	4,891,202	2,279,188	4,813,131	2,240,477	4,413,138	1,812,590	2,563,031	1,148,952	1,223,942	632,109	810,741	483,190	573,813	552,453	594,355	17,461	22,703	110,573	608,572	-	456,261	-	628,328	-	1,283,261	-	512,671	-	1,052,532	-	376,053	-	408,068	-	342,773	-	312,929	-	379,623	-	236,514	-	179,515	-	145,988	-	142,479	-	139,440	-	148,880	-	274,504	-	231,384	-	118,483	-	122,726	-	130,715	-	151,263	-	94,843	-	97,193	-	85,394	-	92,916	-	77,656	-	83,010	-	54,443	-
Other Liab	-	-	416,455	436,675	447,069	503,862	503,126	573,967	573,245	566,087	630,293	686,758	727,716	531,000	605,343	637,196	591,406	532,130	488,729	-	446,617	-	425,587	-	401,485	-	363,561	-	377,554	-	223,972	-	241,365	-	175,371	-	184,174	-	192,325	-	209,968	-	179,865	-	159,570	-	128,809	-	125,336	-	61,940	-	58,789	-	39,371	-	26,459	-	16,488	-	18,169	-	43,489	-	62,833	-	14,458	-	20,326	-	33,507	-	24,686	-	-	-	-	-	-	-
Other Stockholder Equity	-	-	307,265	389,605	377,059	388,879	412,978	350,229	321,576	207,296	92,599	75,940	373,327	328,792	341,186	569,051	650,597	563,848	563,848	563,848	673,194	-	407,090	-	198,742	-	100,736	-	93,563	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Preferred Stock Total Equity	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	178	-	144	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Property Plant And Equipment Gross	41,601,302	22,777,993	21,091,805	20,013,222	34,023,759	17,842,191	-	-	-	-	-	-	12,373,176	11,695,010	9,766,312	8,722,555	8,134,114	7,876,025	7,970,301	7,390,501	6,883,406	6,926,552	6,959,824	6,677,559	6,620,880	6,387,783	6,581,130	6,034,158	5,786,624	5,808,955	5,210,786	4,593,922	3,994,848	3,380,864	3,396,183	3,151,804	3,130,417	2,782,870	2,651,728	2,638,141	2,665,559	2,682,537	2,648,711	2,516,806	2,459,397	2,434,508	2,444,895	2,493,732	2,516,578	2,619,448	2,665,092	2,518,710	2,351,863	2,205,572	2,053,713	2,129,576	2,251,614	2,478,951	2,625,371	2,792,875	2,963,386	3,180,838	3,130,913	3,136,117	3,202,958	3,275,509	3,375,543	3,149,255	3,244,401	3,295,735	3,378,265	3,286,544	3,285,631	3,284,893	3,309,941	3,354,240	3,311,925	3,161,649	2,658,128	2,115,339
Property Plant And Equipment Net	24,002,751	22,777,993	21,091,805	20,013,222	18,960,891	17,842,191	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Property Plant Equipment	-	22,777,993	21,091,805	20,013,222	19,385,327	17,842,191	16,269,370	15,157,540	14,814,512	13,200,851	12,597,643	12,740,271	12,629,259	11,695,010	9,766,312	8,722,555	8,134,114	7,737,849	7,840,963	7,260,531	6,777,970	-	6,867,740	-	6,523,403	-	6,482,526	-	5,687,357	-	5,120,105	-	3,903,818	-	3,252,963	-	2,995,086	-	2,515,105	-	2,528,834	-	2,523,893	-	2,385,435	-	2,444,895	-	2,516,578	-	2,665,092	-	2,351,863	-	2,053,713	-	2,251,614	-	2,625,371	-	2,963,386	-	3,073,940	-	3,202,958	-	3,375,543	-	3,244,401	-	3,378,265	-	3,285,631	-	3,309,941	-	3,311,925	-	2,658,128	-
Retained Earnings	5,680,327	5,772,185	5,411,665	5,008,903	4,777,801	4,392,267	3,921,418	3,407,086	2,959,859	2,426,086	2,104,735	1,416,932	1,258,056	1,004,018	747,639	614,669	550,506	467,420	353,362	343,570	331,298	310,428	283,869	232,919	187,008	131,961	106,062	-841,058	-910,849	-1,014,857	-1,128,418	-1,226,061	-1,287,479	-1,326,083	-1,408,709	-1,485,413	-1,540,890	-1,569,277	-1,616,797	-1,673,598	-1,693,859	-1,708,540	-1,751,031	-1,826,432	-1,867,036	-2,034,532	-2,046,498	-2,053,558	-2,010,733	-1,780,557	-1,692,485	-1,688,713	-1,698,947	-1,767,517	-1,797,959	-1,893,996	-1,712,047	-1,094,392	-1,025,047	-926,880	-748,510	-609,052	-578,763	-427,359	-308,279	-307,657	-282,104	-280,050	-288,810	-289,515	-254,420	-256,662	-247,919	-232,941	-206,825	-166,380	-136,385	-125,169	-164,512	-198,678
Short Long Term Debt	1,216,283	2,254,605	2,327,861	1,787,053	1,268,218	967,705	872,465	800,478	1,026,809	915,523	631,440	692,921	1,260,057	1,082,866	1,330,526	2,019,167	1,479,773	1,333,312	1,473,866	1,137,978	1,070,411	-	678,892	-	131,475	-	2,907,506	-	3,105,801	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short Long Term Debt Total	-	-	-	-	-	-	-	-	-	5,375,627	5,297,760	5,014,177	6,128,147	3,998,884	3,829,392	4,657,866	3,697,802	4,154,042	3,966,583	3,689,482	3,426,158	3,323,980	3,448,297	3,405,978	3,313,048	3,137,871	2,879,714	2,771,947	3,025,283	2,908,733	2,531,757	1,670,263	1,414,943	1,048,114	1,083,541	1,106,506	1,289,227	949,340	1,148,106	-	1,172,085	1,116,715	1,075,908	988,022	1,125,789	1,105,338	1,153,432	1,144,324	900,517	1,093,486	1,217,947	1,175,231	969,812	1,030,340	1,054,291	1,118,114	1,126,689	1,160,084	1,150,251	1,233,909	1,151,237	1,312,342	1,346,513	1,199,137	1,144,287	1,042,324	1,081,240	1,041,296	1,068,212	1,176,106	1,115,966	1,022,826	1,138,614	1,093,563	1,099,726	908,091	827,448	756,438	509,957	493,890
Short Term Debt	-	0	0	0	0	0	0	0	0	0	0	-	1,260,057	1,082,866	1,330,526	2,019,167	1,479,773	1,333,312	1,473,866	1,137,978	1,246,803	945,651	1,007,130	523,434	440,608	437,375	305,898	292,070	687,068	559,464	581,256	521,542	505,700	57,499	119,727	192,775	162,054	376,978	365,269	-	390,547	563,280	601,216	559,022	597,177	689,856	658,436	688,270	828,156	897,481	993,284	939,372	734,889	652,466	686,845	597,400	571,256	560,131	508,264	658,651	591,129	582,448	613,780	508,583	476,935	390,237	427,775	243,332	271,039	121,653	194,686	487,182	540,804	532,248	471,716	366,957	282,986	211,984	95,992	95,992
Short Term Investments	3,163,620	3,573,325	4,594,469	4,492,921	5,498,482	7,087,054	6,226,784	6,921,698	3,916,313	4,265,325	4,636,156	2,737,439	2,917,994	3,281,607	3,272,024	3,619,729	2,319,355	2,650,552	2,230,407	2,557,454	2,038,493	2,130,178	1,296,045	1,289,064	676,962	607,258	513,415	557,040	31,543	141,082	303,643	107,167	282,708	462,280	568,886	586,047	644,071	336,793	358,417	178,383	240,311	2,574	2,851	1,239	18,653	-	-	-	-	-	-	-	2,454	2,003	-	-	-	6,110	3,313	20,732	19,928	50,646	32,326	29,474	7,638	69,947	73,080	79,830	57,951	52,442	3,487	3,525	13,796	5,582	2,768	10,349	20,364	90,823	90,464	27,306
Total Assets	47,787,312	46,754,462	45,844,378	45,015,730	43,807,784	41,771,386	40,475,723	37,458,057	36,110,941	33,259,885	32,172,694	30,807,790	31,320,575	28,986,279	20,388,178	17,834,870	16,437,820	16,154,375	16,105,745	15,100,865	14,424,320	13,367,697	12,883,849	12,029,966	11,918,451	10,848,486	10,801,650	10,362,115	10,115,278	10,008,381	9,068,281	7,600,083	7,115,347	6,206,814	6,165,023	5,541,163	5,769,379	4,787,933	4,867,869	4,366,302	4,523,392	4,421,082	4,301,699	4,021,946	4,073,160	3,978,794	3,974,836	3,938,201	3,727,929	4,134,359	4,304,794	4,003,643	3,902,693	3,671,335	3,444,105	3,498,264	3,524,077	3,900,934	3,948,394	4,092,220	4,270,622	4,541,917	4,649,104	4,630,123	4,708,444	4,617,079	4,724,788	4,464,198	4,541,292	4,705,188	4,730,007	4,481,590	4,583,416	4,534,819	4,519,132	4,411,828	4,384,276	4,652,350	4,329,494	3,867,344
Total Current Assets	13,635,163	14,711,688	16,185,448	17,108,628	16,594,202	18,697,864	17,956,809	15,927,120	15,217,865	14,327,133	14,112,125	13,948,663	15,171,355	14,146,568	9,183,363	7,728,246	6,873,841	6,895,981	6,765,997	6,348,848	6,149,591	5,221,165	4,751,021	4,175,952	4,168,984	3,377,622	3,139,025	3,702,230	3,683,753	3,571,561	3,289,270	2,492,465	2,590,050	2,316,550	2,333,356	2,052,166	2,298,259	1,708,738	1,934,980	1,437,749	1,563,241	1,406,549	1,319,173	1,171,637	1,269,987	1,133,168	1,114,267	1,021,118	864,787	1,132,085	1,241,781	1,084,846	1,179,102	1,093,403	1,009,813	1,005,769	907,058	886,403	824,576	923,664	926,858	1,037,695	1,183,300	1,094,920	1,075,302	1,096,443	1,109,287	1,075,260	1,049,666	1,157,747	1,088,926	942,614	1,047,465	990,605	968,091	813,119	955,418	1,396,351	1,574,786	1,653,052
Total Current Liabilities	7,601,582	8,390,750	8,147,766	7,473,864	7,024,929	6,406,548	6,335,178	4,764,074	4,453,620	3,903,474	3,459,055	2,921,608	3,892,710	4,280,071	3,836,369	3,991,915	3,205,199	2,930,573	3,329,914	2,957,104	2,859,228	2,486,872	2,402,339	1,919,885	1,906,779	1,806,336	1,900,836	1,640,592	1,980,900	1,941,704	1,912,241	1,989,920	1,767,191	1,059,188	1,178,431	1,082,186	1,150,241	1,079,988	1,003,540	853,363	938,537	1,089,532	1,243,147	1,092,021	1,108,086	1,197,173	1,133,344	1,137,832	1,251,326	1,379,333	1,581,045	1,519,352	1,399,345	1,186,346	1,216,316	1,217,850	1,031,523	848,404	793,446	908,656	899,773	1,032,403	1,090,296	950,821	930,190	892,426	1,006,544	589,732	677,362	582,876	709,893	863,630	896,038	885,621	798,966	784,438	730,330	994,985	850,022	575,014
Total Liab	16,941,696	26,835,894	26,103,923	25,611,792	24,657,808	13,852,263	13,145,088	11,140,416	18,961,277	16,758,915	9,391,063	15,454,370	9,638,837	7,948,705	7,210,503	7,561,753	6,239,958	6,510,452	6,508,157	6,153,190	5,500,740	5,398,281	5,269,093	5,240,938	5,197,116	4,857,948	4,856,566	4,471,225	4,712,051	4,692,825	4,094,840	3,355,168	2,925,092	2,263,916	2,318,999	2,176,899	2,461,657	1,843,163	1,978,824	1,748,604	1,930,210	1,861,701	1,897,961	1,702,910	1,796,708	1,746,746	1,757,149	1,730,182	1,478,914	1,729,458	1,867,648	1,817,449	1,694,152	1,639,910	1,691,732	1,845,125	1,692,995	1,454,810	1,435,769	1,484,288	1,478,462	1,790,955	1,867,139	1,698,618	1,660,980	1,573,599	1,660,193	1,403,676	1,495,072	1,665,593	1,664,681	1,424,669	1,518,535	1,461,976	1,426,976	1,325,572	1,274,792	1,539,439	1,263,987	972,913
Total Stockholder Equity	20,116,102	19,918,568	19,740,455	19,403,938	19,149,976	18,677,928	18,195,892	17,658,564	17,149,664	16,500,970	16,060,987	15,353,420	15,174,594	14,869,107	7,010,128	6,320,786	6,233,245	6,109,927	6,022,997	6,029,260	6,017,814	-	5,639,471	-	5,233,033	-	4,700,397	-	4,150,674	-	3,889,751	-	3,729,856	-	3,495,770	-	2,948,415	-	2,780,330	-	2,483,772	-	2,402,949	-	2,275,500	-	2,212,983	-	2,244,816	-	2,433,544	-	2,169,537	-	1,717,011	-	1,796,240	-	2,478,322	-	2,749,365	-	2,749,469	-	3,012,519	-	3,027,634	-	3,007,420	-	3,028,259	-	3,026,099	-	3,053,111	-	3,109,484	-	3,065,507	-

Cash Flow

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31
Begin Period Cash Flow	6,932,587	8,581,746	9,826,537	2,238,840	1,800,974	1,838,300	2,126,011	1,005,201	603,036	462,483	358,490	261,615	515,808	443,463	450,230	469,284	363,620	585,797	607,173	445,276	91,864	178,920	94,290
Capital Expenditures	7,633,447	6,172,106	4,120,275	5,309,265	1,882,239	1,832,495	2,330,960	2,842,931	1,269,461	703,542	771,617	476,657	981,743	513,220	276,366	748,332	807,261	892,154	872,519	1,846,081	456,682	773,564	459,779
Change In Cash	-382,940	-1,649,159	-1,244,791	7,587,697	437,866	-14,554	-287,711	1,120,810	402,165	140,553	103,993	96,875	-254,193	72,346	-6,767	-19,054	105,664	-222,177	-21,376	161,896	353,412	-87,056	84,631
Change In Working Capital	-510,096	887,228	106,278	-18,272	-163,639	-235,276	-52,046	-70,045	-24,552	-106,998	75,949	-129,329	26,019	27,355	-20,206	74,285	-8,091	-115,406	-56,796	-69,679	-71,764	-36,036	3,856
Change To Account Receivables	-	-11,510	-257,015	-148,181	-35,685	-106,404	59,084	-100,980	-39,902	-89,232	-33,375	-112,410	36,369	-2,402	-95,383	99,016	-	-	-	-79,640	-70,306	-20,347	-
Change To Inventory	-1,013,972	-781,763	-359,649	-193,003	-71,164	-31,063	-205,320	-51,344	-57,947	-59,367	8,595	-93,270	887	-19,699	-22,068	76,673	26,869	-83,941	-47,220	-74,094	-30,098	-35,077	-4,749
Change To Liabilities	-	1,554,964	678,928	413,962	292,410	201,177	220,373	185,891	47,376	87,608	61,661	-	-	-	-	-	-	-	-	-	-	-	-
Change To Netincome	-	365,037	-673,117	-349,562	-179,741	-147,763	-18,329	-59,249	-83,211	12,663	-58,020	-	-	-	-	-	-	-	-	-	-	-	-
Change To Operating Activities	-	131,885	51,643	-91,050	-349,200	-298,986	-126,183	-103,612	25,921	-46,007	39,068	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation	2,667,291	2,271,361	1,869,302	1,312,694	1,127,756	1,048,410	971,382	729,866	523,549	549,468	546,910	566,899	550,290	611,410	783,250	794,000	733,348	944,010	812,913	471,329	237,367	85,527	1,445
Dividends Paid	-	-	-	8,000	774,365	630,125	6,300	6,300	6,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-
End Period Cash Flow	6,215,058	6,932,587	8,581,746	9,826,537	2,238,840	1,786,420	1,838,300	2,126,011	1,005,201	603,036	462,483	358,490	261,615	515,808	443,463	450,230	469,284	363,620	585,797	607,173	445,276	91,864	178,920
Free Cash Flow	-4,275,153	-912,630	-1,328,510	-3,648,855	-863,182	-1,033,069	-1,250,274	-1,865,729	-600,264	-95,440	-33,601	-41,491	-583,391	181,393	7,200	-178,550	-134,796	-122,505	-224,415	-1,327,419	-342,412	-822,366	-456,419
Investments	-6,207,572	-4,378,632	-2,900,982	-7,071,383	-1,948,507	-3,197,261	-2,662,139	-2,443,333	210,349	-444,145	-219,419	-	-	-	-	-	-	-	-	-	-	-	-
Issuance Of Capital Stock	56,777	58,116	5,755	7,526,603	7,030	168,954	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Borrowings	-	2,355,704	283,756	2,819,178	250,405	245,650	569,785	1,765,914	-112,554	120,249	62,229	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	902,526	1,817,942	1,701,803	669,098	234,681	134,055	179,679	376,630	253,411	152,969	173,177	22,771	-246,816	13,100	-963,537	-440,231	-19,468	-44,109	-111,534	89,745	-66,145	-102,603	-2,652
Other Cashflows From Financing Activities	-	1,238,784	2,067,814	2,358,434	1,123,273	1,982,375	358,350	831,254	132,082	276,771	108,000	-522,277	-922,626	-583,713	-9,013	-761,713	-643,344	-3,597	391	67,269	99,519	326,859	-24,862
Other Cashflows From Investing Activities	-	176,533	2,420	269,967	251,535	54,743	90,093	34,614	470,640	-48,411	71,526	-	82,770	-	40,020	-	-	2,209	18,539	8,214	-	-	-
Other Non Cash Items	-526,202	-223,618	-104,892	-94,708	-75,528	-40,061	-9,069	11,969	7,019	5,716	28,091	34,705	-16,039	35,642	385,167	14,766	25,406	29,209	-	27,011	795	176	712
Sale Purchase Of Stock	0	19,802	5,755	7,526,603	7,030	-20,057	343,456	17,610	517,550	279,663	3,229	-	-	-	-	-	-22	-	-	-	-	-	-
Stock Based Compensation	86,885	153,085	78,360	10,460	6,832	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Cash From Financing Activities	-	3,614,290	2,357,325	12,704,215	1,376,278	2,376,922	1,271,591	2,614,778	537,078	676,683	173,458	184,101	268,855	-37,851	-78,902	173,314	76,637	-74,440	190,364	1,469,764	693,497	712,925	583,153
Total Cash From Operating Activities	3,358,294	5,347,916	3,011,895	1,660,410	1,019,057	799,426	1,080,686	977,202	669,197	608,102	738,016	435,166	398,353	694,613	283,566	569,782	672,465	769,649	648,105	518,662	114,270	-48,802	3,360
Total Cashflows From Investing Activities	-	-10,391,505	-6,655,435	-7,071,383	-1,948,507	-3,197,261	-2,662,139	-2,443,333	-789,556	-1,144,123	-807,467	-	-	-	-	-	-	-	-	-	-	-	-

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31
Begin Period Cash Flow	6,953,613	7,559,268	8,703,465	6,932,587	7,544,774	8,634,495	6,099,908	8,581,746	7,503,520	7,179,067	9,014,492	9,826,537	8,619,395	3,130,068	1,663,808	2,238,840	1,182,479	1,518,578	1,370,041	1,786,420	822,619	1,414,260	1,008,483	1,838,300	1,119,149	876,118	1,552,043	2,126,011	1,634,752	1,586,671	1,034,955	1,005,201	741,576	766,165	402,378	603,036	362,239	573,332	437,575	462,483	473,507	262,955	292,932	358,490	231,785	290,694	300,641	261,615	410,912	394,062	515,808	472,247	506,547	523,208	443,463	435,613	502,016	450,230	873,146	480,265	506,320	469,284	1,097,140	714,153	341,704	363,620	1,625,090	1,069,764	485,121	585,797	1,591,860	1,015,094	438,802	607,173	3,521,830	2,571,665	1,373,072	445,276
Capital Expenditures	2,319,735	2,253,086	1,732,373	1,327,401	2,004,517	2,144,167	1,009,494	1,013,928	1,766,817	988,017	675,430	690,011	2,139,561	1,771,062	732,421	666,221	335,477	388,282	829,150	330,617	439,518	482,364	534,862	376,875	418,355	698,387	638,276	630,636	524,734	769,862	948,981	599,354	484,540	299,137	251,413	234,371	236,862	226,999	118,631	118,563	104,617	264,975	264,313	146,128	115,319	130,613	97,661	145,683	950,559	295,755	399,599	163,611	158,969	105,026	85,614	217,269	47,747	84,640	152,869	235,608	226,790	133,066	318,084	165,001	163,978	160,197	283,005	245,004	166,626	197,519	208,689	188,181	227,155	248,495	651,257	617,011	351,833	225,979
Change In Cash	-674,312	-605,655	-1,144,197	1,770,878	-612,187	-1,089,721	2,534,587	-2,481,838	1,078,226	324,453	-1,835,425	-812,045	1,207,142	5,489,327	1,466,260	-575,032	1,056,361	6,053	-12,957	-1,009	-14,554	-591,641	405,777	-829,817	719,151	243,031	-675,925	-573,968	491,259	48,081	551,716	29,754	263,625	-24,589	363,787	-200,658	240,797	-211,093	135,757	-	-11,024	210,552	-29,977	-65,558	126,705	-58,909	-9,947	39,026	-	16,850	-121,746	43,561	-34,300	-16,661	79,745	-	-66,403	51,786	-422,916	392,881	-26,055	37,036	-627,856	382,987	372,449	-21,916	-1,261,470	555,326	584,643	-100,676	-1,006,063	576,767	576,292	-168,371	-2,914,657	950,165	1,198,592	927,796
Change In Working Capital	-	-94,678	-47,976	-66,530	999,997	-44,820	970,900	506,369	-276	2,062,337	-29,645	-87,371	186,925	132,177	-254,180	-83,194	-4,492	-26,915	-68,633	-162,207	134,702	-51,796	-190,367	-196,445	70,630	146,935	-31,429	-158,061	130,479	-101,173	-21,598	-90,758	19,513	-24,654	-42,179	-42,738	58,825	-53,048	-76,442	-	51,535	90,467	-101,905	-21,180	-2,550	-35,260	-37,819	-63,760	-	-49,428	-46,600	44,807	-48,592	20,229	10,911	-	-58,107	52,769	94,552	-55,613	2,156	33,190	27,210	-22,770	-31,671	19,141	-16,767	-15,112	-71,111	-12,416	-31,372	16,227	-28,217	-13,433	6,839	-52,601	-11,400	-12,517
Change To Account Receivables	-	-	-	-	-11,510	-11,510	-	-	-257,015	-257,015	-257,015	-257,015	-148,181	-148,181	-148,181	-148,181	-	-	-	-	-106,404	-	-106,404	-	59,084	-	59,084	-	-100,980	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	36,369	-	-	4,463	-2,017	-4,189	-659	-	-5,005	43,195	97,827	-	35,970	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change To Inventory	-	-	-	-	-781,763	-781,763	-	-	-359,649	-359,649	-359,649	-359,649	-193,003	-193,003	-366,664	311,586	-	-	-	-	-31,063	-	-31,063	-	-205,320	-	-205,320	-	-51,344	-	-	-	-	-	-	-	-	-	-	-	8,595	-	-	-	-	-	-	-	887	-	-	12,049	-21,553	-9,296	-899	-	-28,228	16,853	61,386	19,371	-36,235	32,151	6,565	-16,909	-347	37,559	-31,222	-26,364	-21,008	-5,347	-8,387	-6,348	-1,977	-30,507	-9,261	-21,194	-28,083	-15,555
Change To Liabilities	-	-	0	0	1,554,964	0	0	0	678,928	0	0	0	413,962	0	0	0	292,410	0	0	-	201,177	-	0	-	220,373	-	0	-	185,891	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change To Netincome	-	-	-329,559	5,451	-1,364,946	67,250	1,557,187	105,546	-469,618	21,485	-197,447	-27,537	131,449	-20,483	-449,549	-10,979	107,076	-50,077	-275,005	-	281,194	-	-405,965	-	168,526	-	-190,158	-	54,794	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Change To Operating Activities	-	-	66,530	-66,530	176,705	-44,820	-506,369	506,369	314,873	-263,230	87,371	-87,371	-223,227	132,177	83,194	-83,194	-322,285	-26,915	162,207	-	-247,190	-	196,445	-	-273,118	-	158,061	-	-2,439	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation	-	679,308	656,452	631,497	604,324	575,870	557,339	533,828	508,266	479,750	461,617	419,669	366,045	351,077	305,734	289,838	285,997	279,622	284,364	277,773	253,290	259,076	267,528	268,516	251,741	243,196	241,045	235,400	215,586	185,688	168,908	159,684	142,717	130,460	124,911	125,461	135,245	138,889	138,463	136,871	138,721	136,725	135,712	135,752	140,021	142,833	140,385	142,503	-	133,500	130,929	129,976	148,244	162,058	171,132	-	200,227	205,567	205,357	195,319	194,811	198,513	187,805	184,543	181,401	179,599	236,198	242,679	237,350	227,784	218,484	208,920	202,737	182,772	132,429	132,921	111,475	94,504
Dividends Paid	-	-	-	-	-	772,842	772,842	772,842	772,842	539,146	539,146	539,146	3,000	173,976	115,377	252,693	5,650	-	0	0	5,650	-	650	-	650	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
End Period Cash Flow	6,215,058	6,953,613	7,559,268	8,703,465	6,932,587	7,544,774	8,634,495	6,099,908	8,581,746	7,503,520	7,179,067	9,014,492	9,826,537	8,619,395	3,130,068	1,663,808	2,238,840	1,182,479	1,518,578	1,370,041	1,786,420	822,619	1,414,260	1,008,483	1,838,300	1,119,149	876,118	1,552,043	2,126,011	1,634,752	1,586,671	1,034,955	1,005,201	741,576	766,165	402,378	603,036	362,239	573,332	437,575	462,483	473,507	262,955	292,932	358,490	231,785	290,694	300,641	261,615	410,912	394,062	515,808	472,247	506,547	523,208	443,463	435,613	502,016	450,230	873,146	480,265	506,320	469,284	1,097,140	714,153	341,704	363,620	1,625,090	1,069,764	485,121	585,797	1,591,860	1,015,094	438,802	607,173	3,521,830	2,571,665	1,373,072
Free Cash Flow	-1,359,847	-1,452,385	-409,575	-526,673	-1,442,271	-1,156,307	1,110,992	574,956	-931,870	-429,159	361,298	-328,779	-1,605,849	-1,051,912	-584,702	-406,392	9,560	-70,517	-639,045	-164,514	-62,032	-265,877	-424,131	-281,067	-94,657	-278,847	-393,057	-483,713	-119,218	-570,330	-703,217	-472,964	-284,365	-118,965	-96,836	-100,098	-41,644	-92,789	4	50,815	100,820	4,606	-155,953	8,510	68,480	-11,590	11,765	-109,875	-	-216,384	-326,160	85,021	-33,799	62,690	67,480	-	-4,550	-6,523	23,352	-125,488	-79,579	3,165	-122,213	-20,895	-12,175	20,487	-82,847	-48,264	3,075	5,529	-34,778	11,158	-92,121	-108,674	-495,581	-497,770	-217,292	-116,776
Investments	-2,171,391	-1,710,713	-651,554	1,268,252	-595,697	-812,526	291,584	-3,261,993	213,792	162,012	-2,970,348	-306,438	-1,674,680	-3,332,124	-247,602	-1,816,977	235,898	-367,320	-990,060	-816,708	-130,252	-	-122,204	-	-86,355	-	-377,554	-	112,702	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Issuance Of Capital Stock	1,608	46,299	3,776	2,547	1,313	55,534	1,024	245	357	2,145	1,428	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Borrowings	-	-	694,746	592,407	603,908	1,029,252	817,861	-95,317	285,536	366,895	172,342	-541,017	2,006,130	121,834	-295,466	986,680	16,798	-265,767	279,287	-	138,244	-	149,943	-	149,473	-	79,618	-	169,706	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	174,678	93,984	402,762	231,102	385,534	470,849	514,332	447,227	533,773	321,351	687,803	158,876	228,620	256,379	137,969	64,164	88,735	115,135	18,539	12,272	26,520	26,559	51,599	29,377	47,718	25,899	36,271	69,791	104,008	113,561	97,643	61,418	38,604	82,626	76,704	55,477	28,387	47,520	56,801	20,261	14,681	42,491	75,401	40,604	46,570	11,966	7,060	-42,825	-	-3,772	10,234	68,570	30,442	96,037	-181,949	-	-97,646	-178,370	-139,458	-30,289	-151,403	-119,081	-622	-25,553	-2,054	8,760	-2,513	-35,094	2,242	-8,743	-14,978	-26,115	-40,445	-29,995	-11,216	39,343	34,165	27,452
Other Cashflows From Financing Activities	-	-	2,857	325,910	529,976	-1,130	426,451	283,487	1,561,411	216,689	-33,605	323,319	-1,674,680	325,000	1,869,931	-1,816,977	442,517	-367,320	692,953	-816,708	959,075	300,000	723,300	-964,836	358,350	-399,015	-1,001,407	-848,870	50,254	145,000	636,000	-415,901	132,082	-187,920	-170,372	-148,888	276,526	-144,006	-339,761	-24,912	-269,147	108,000	-242,559	-82,628	-2,307	-1,308	-2,131	-5,861	-	252,018	610	102,000	-164,825	114,334	-114,334	-	0	-9,013	797	-162,773	-1	-153,727	-212,505	-108,946	-145,605	-176,288	-284,176	-286,146	-3,597	-187,540	-57,292	6,497	39,052	12,135	-573,957	-614,663	55,227	12,041
Other Cashflows From Investing Activities	-	-	35,903	82,447	166,752	-42	14,656	-4,833	-99,559	-99,559	67,005	34,974	200,784	11,428	53,615	4,140	148,700	-627,441	-648,403	-	3,677	-	761	-	90,093	-	63,361	-	34,614	-	-	-	181,963	-	130,327	-	-	-	-	-	71,526	-	32,397	-	-	-	-	-	82,770	-	-	-	-	7,146	-	40,020	4,658	-	-	-	-	-	-	-	-	-	2,209	-	-	-	18,539	-	-	-	8,215	-	1,976	-
Other Non Cash Items	-	11,821	-242,597	-	-	-	-	-	-	-	-	-	-	-	-314,812	-449,869	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	150,436	-	-	-	-	-	-	-	-	-	-	1	1,923	-9,421	-104,517	147,657	-	993	1,046	-106,053	3,917	111,232	5,670	6,293	5,707	7,201	6,204	24,872	1,369	-	-	-	-	-	-	-	-	-	-
Sale Purchase Of Stock	-	-	6,323	2,547	19,802	-21,127	-17,187	245	357	5,398	3,253	1,825	1,198	7,525,405	8,088	4,768	7,030	4,235	2,703	0	-48	-20,002	-	-	403,779	-	1,310	-	11,056	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	979	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-2,003
Total Cash From Financing Activities	-	-	703,926	920,864	1,135,197	1,062,529	1,228,149	188,415	1,847,304	585,729	140,165	-215,873	2,170,831	7,964,151	1,577,785	991,448	462,110	-264,235	974,010	216,590	1,100,194	308,802	958,474	9,490	847,250	217,493	80,928	125,920	231,016	539,193	1,521,195	323,374	352,382	-8,908	379,423	-185,819	690,163	-202,312	357,214	-168,382	52,749	154,045	104,167	-137,503	17,835	-49,712	6,998	208,978	268,855	294,127	205,422	41,119	5,550	-75,757	-8,763	-	-82,191	54,846	6,461	-34,668	146,927	54,594	102,946	-24,571	24,593	-26,331	-107,620	60,088	89,280	-116,189	26,358	-137	230,313	-66,169	75,152	246,976	103,460	1,044,176
Total Cash From Operating Activities	959,888	800,701	796,185	801,520	563,308	1,069,149	2,122,489	1,592,970	949,558	559,356	1,039,344	463,637	533,712	719,150	147,719	259,829	345,037	317,765	190,105	166,103	377,486	216,487	110,731	95,808	323,698	419,540	245,219	146,923	405,516	199,532	245,764	126,390	200,175	180,172	154,577	134,273	195,218	134,210	118,635	169,378	205,437	269,581	108,360	154,638	183,799	119,023	109,426	35,808	398,353	79,371	73,439	248,633	125,170	167,716	153,094	283,566	43,197	78,117	176,221	110,119	147,211	136,231	195,872	144,106	151,803	180,684	200,159	196,740	169,702	203,048	173,911	199,339	135,033	139,821	155,676	119,241	134,542	109,203
Total Cashflows From Investing Activities	-	-	-2,348,079	22,611	-2,419,975	-3,024,132	-681,138	-4,266,260	-1,735,336	-815,753	-3,048,407	-1,055,939	-1,674,680	-3,332,124	-247,602	-1,816,977	225,581	-2,174,088	-1,806,768	-	-499,552	-	-646,805	-	-412,847	-	-1,001,407	-	-128,199	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Income Statement

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31
Cost Of Revenue	5,103,816	4,511,636	3,767,342	2,986,062	2,473,213	2,613,307	2,360,431	2,064,499	1,553,795	1,486,514	1,630,528	1,352,835	1,217,525	1,244,714	1,184,590	1,412,851	1,397,038	1,338,155	1,081,588	721,401	363,241	105,238	-
Depreciation And Amortization	-	-	-	1,312,694	1,127,756	1,048,410	971,382	729,866	523,549	549,468	546,910	566,899	550,290	27,168	35,065	32,191	27,071	24,394	41,251	15,416	5,900	85,527	1,445
Ebit	-	1,500,383	734,580	310,139	-33,355	13,453	131,564	348,581	193,112	116,549	187,087	16,396	-172,516	51,897	-555,985	-270,196	-35,932	-13,870	-77,218	105,536	-72,746	-116,304	-27,659
Ebitda	-	4,611,048	3,819,769	1,622,833	1,094,401	1,061,863	1,102,946	1,078,447	716,661	666,017	733,997	583,295	377,774	79,065	-520,920	-238,005	-8,861	10,523	-35,967	120,952	-66,846	-30,778	-26,215
Gross Profit	1,217,744	2,761,648	1,675,770	920,913	642,459	746,677	740,744	849,681	682,620	483,452	438,436	348,763	101,941	310,074	-114,202	-59,140	152,727	127,168	89,731	253,264	2,583	-54,923	-
Income Before Tax	1,187,449	2,214,105	1,840,324	737,408	182,276	91,687	128,269	309,882	230,864	138,050	178,597	13,439	-182,276	8,907	-1,007,320	-405,503	-48,032	-69,971	-110,121	89,931	-66,145	-102,603	-2,652
Income Tax Expense	-	16,023	65,166	68,310	23,416	14,476	1,846	-6,552	8,541	11,789	4,130	-9,102	82,503	-4,818	-46,624	26,433	-29,720	-24,928	285	186	-	-	-
Interest Expense	209,424	125,582	110,143	73,234	63,460	43,774	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Income	736,591	363,920	378,441	170,794	90,385	52,765	13,125	27,211	46,751	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Minority Interest	-222,409	-380,140	-73,355	6,507,144	3,964,617	2,905,766	1,488,302	1,252,553	460,399	359,307	1,290	-	1,257	910	1,060	7,851	-	19	-	-	-	-	-
Net Income	902,526	1,817,942	1,701,803	715,550	234,681	134,055	179,679	376,630	253,411	152,969	173,177	22,771	-246,816	13,100	-963,537	-440,231	-19,468	-44,109	-111,534	89,745	-66,145	-102,603	-2,652
Net Income Applicable To Common Shares	-	1,817,942	1,701,721	707,550	223,381	127,755	179,679	376,630	253,411	152,969	173,177	22,771	-	13,100	-	-	-	-	-	89,745	-	-	-
Net Income From Continuing Ops	1,124,935	2,198,082	1,775,158	669,098	158,860	77,211	126,423	316,434	222,323	126,261	174,467	-	-	-	-	-	-	-	-	-	-	-	-
Net Interest Income	527,167	223,553	112,892	97,560	75,528	20,565	-15,113	-11,794	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Income	355,634	1,835,679	1,392,562	310,139	-33,355	13,453	131,564	348,581	193,112	116,549	187,087	16,396	-172,516	51,897	-555,985	-270,196	-35,932	-13,870	-77,218	105,536	-72,746	-116,304	-27,659
Other Operating Expenses	-	605	997	3,596,836	3,149,027	3,346,531	2,969,611	2,565,599	2,043,303	1,853,417	1,881,877	1,685,202	1,491,982	1,502,892	1,626,372	1,623,907	1,585,697	1,479,193	1,248,537	869,129	438,570	166,620	27,659
Reconciled Depreciation	2,667,291	2,271,361	1,869,302	1,312,694	1,127,756	1,048,410	971,382	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Research Development	707,275	733,096	638,842	677,413	687,369	558,110	427,111	318,247	237,157	189,733	145,314	193,569	191,473	174,900	160,754	102,240	97,034	94,171	78,865	78,167	32,070	37,459	9,326
Selling And Marketing Expenses	-	-	-	29,466	26,836	30,455	35,796	35,034	41,876	38,252	35,738	31,485	32,559	29,498	26,566	20,661	-	-	-	8,130	9,447	4,371	751
Selling General Administrative	518,424	528,169	303,345	266,376	254,924	199,818	197,899	157,371	213,177	139,428	138,167	107,313	57,435	43,762	215,566	58,841	93,206	65,596	53,414	46,015	27,912	17,782	16,870
Tax Provision	62,514	16,023	65,166	68,310	23,416	14,476	1,846	-6,552	8,541	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	5,965,926	5,483,792	4,331,210	3,596,836	3,149,027	3,346,531	2,969,611	2,565,599	2,043,303	1,853,417	1,949,596	-	-	-	-	-	-	-	-	-	-	-	-
Total Other Income Expense Net	-	-	-	-	-	57,669	11,818	-26,905	44,771	27,986	20,014	31,113	6,098	-24,461	-429,227	-96,082	38,127	18,830	-272	-12,494	2,411	2,897	6,326
Total Revenue	6,321,560	7,273,284	5,443,112	3,906,975	3,115,672	3,359,984	3,101,175	2,914,180	2,236,415	1,969,966	2,068,964	1,701,598	1,319,466	1,554,789	1,070,387	1,353,711	1,549,765	1,465,323	1,171,319	974,665	365,824	50,315	-

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31
Cost Of Revenue	1,403,344	1,298,957	1,243,896	1,157,619	1,102,581	1,164,740	1,152,676	1,091,639	1,027,276	947,441	939,090	853,535	804,333	820,528	689,874	671,327	640,023	646,637	639,724	546,829	653,440	676,119	672,880	610,868	638,678	592,426	557,061	572,266	568,790	542,742	472,407	480,560	436,211	387,503	370,210	359,871	376,554	386,704	368,291	354,965	398,858	422,274	406,075	399,471	389,127	334,348	320,110	292,867	310,960	302,667	302,116	301,782	313,249	309,440	321,755	300,270	307,669	320,702	280,318	275,900	347,115	348,720	322,076	394,940	360,207	349,148	336,339	351,345	381,998	336,160	312,229	307,768	290,094	284,687	273,112	240,277	232,725	202,387	159,507	126,781
Depreciation And Amortization	-	-	-	-	-	-	-	-	-	-	-	-	366,045	351,077	305,734	289,838	285,997	279,622	284,364	277,773	253,290	259,076	267,528	268,516	251,741	243,196	241,045	235,400	215,586	185,688	168,908	159,684	142,717	130,460	124,911	125,461	135,245	138,889	138,463	136,871	138,721	136,725	135,712	135,752	140,021	142,833	140,385	142,503	-	-	133,500	130,929	129,976	148,244	162,058	171,132	-	-	200,227	205,567	205,357	195,319	194,811	198,513	187,805	184,543	181,401	179,599	236,198	242,679	237,350	227,784	218,484	208,920	202,737	182,772	132,429	132,921	111,475	94,504
Ebit	-	-	-32,129	84,094	-38,517	477,919	525,010	535,971	180,703	310,044	118,990	124,844	16,455	180,855	66,590	46,239	17,764	48,902	-42,203	25,523	-41,020	-5,828	19,136	42,262	3,173	22,705	21,632	77,386	49,018	108,632	115,420	66,136	41,597	74,226	60,677	45,504	1,648	40,820	58,192	29,585	8,099	48,535	79,132	31,073	32,025	20,840	13,816	-50,284	-101,567	-	-435	-7,961	64,926	21,995	-12,120	-22,904	-	-	-94,522	-176,042	-68,788	-13,227	-103,996	-96,948	-22,342	-20,185	-8,623	15,218	12,444	-13,424	-6,925	-5,965	-8,798	-20,947	-32,081	-21,974	72,275	-29,972	36,390	26,843
Ebitda	-	-	249,170	951,410	458,459	1,191,849	1,219,993	1,136,423	1,166,860	788,706	1,176,157	582,900	382,500	531,932	372,324	336,077	303,761	328,524	242,161	303,296	212,270	253,248	286,664	310,778	254,914	265,901	262,677	312,786	264,604	294,320	284,328	225,820	184,314	204,686	185,588	170,965	136,893	179,709	196,655	166,456	146,820	185,260	214,844	166,825	172,046	163,673	154,201	92,219	-61,006	-77,127	133,065	122,968	194,902	170,239	149,938	148,228	-615,486	-82,996	105,705	29,525	136,569	182,092	90,815	101,566	165,463	164,358	172,778	194,817	248,641	229,255	230,425	221,818	209,685	187,974	170,657	160,798	204,703	102,948	147,866	121,347
Extraordinary Items	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Gross Profit	274,955	321,620	316,500	304,669	518,689	742,216	750,488	750,255	552,783	467,861	405,012	250,114	176,762	261,977	248,589	233,585	199,416	169,815	151,158	122,070	134,125	174,543	217,833	220,176	148,496	177,297	194,132	220,819	246,012	232,103	217,814	153,752	173,937	182,351	176,405	149,927	109,339	134,942	143,053	96,118	92,939	111,982	135,227	102,138	96,767	126,820	101,715	39,844	-21,332	4,223	50,273	68,777	98,593	100,640	59,387	51,454	25,421	2,654	-12,896	-129,381	-74,636	27,224	20,843	-32,571	35,047	42,250	38,491	36,940	1,815	32,766	49,217	43,370	42,957	25,273	6,389	8,531	59,117	72,510	61,482	60,156
Income Before Tax	247,981	167,814	495,744	275,910	419,123	584,585	636,247	574,150	631,390	387,005	680,429	141,500	245,602	284,483	141,665	65,658	87,540	88,687	-24,451	30,500	2,543	12,015	34,091	43,038	-2,913	29,995	36,172	65,015	49,491	113,103	94,788	52,500	35,848	70,767	72,620	51,629	11,907	48,660	57,087	20,396	15,855	43,854	75,840	43,048	49,097	12,562	5,399	-54,353	-101,567	-75,987	422	-5,144	68,779	34,046	89,691	-183,609	-	-	-100,304	-180,542	-125,226	-28,858	-150,875	-100,544	-23,997	-24,528	-2,538	3,031	-5,413	-34,371	-16,415	-13,772	-13,272	-26,548	-40,315	-29,986	-	-	-	-
Income Tax Expense	-	-	31,573	8,790	-6,351	10,211	7,174	4,989	53,037	14,229	-27,673	25,573	16,982	20,959	16,029	14,340	11,866	4,061	1,366	6,123	-8,332	4,424	2,426	15,958	-1,217	-595	2,856	802	-8,547	960	297	738	5,770	1,793	924	54	10,446	-18	-93	1,454	170	914	510	2,536	2,665	1,112	-1,461	-11,418	65,040	12,470	5,121	-128	389	3,634	-6,466	-2,375	-8,735	-31,704	-2,880	-3,305	746	4,499	2,046	19,142	-23,100	966	-1,621	-5,964	-3,002	-3,047	-18,892	14	152	6	118	9	-	-	-	-
Interest Expense	62,905	54,132	4,381	44,003	39,336	31,394	26,407	28,445	27,204	27,097	34,111	21,731	19,266	17,590	18,220	120,308	16,808	-	16,646	-	8,320	8,212	10,645	13,525	9,420	12,906	9,549	11,958	9,253	1,236	5,991	6,557	2,783	2,009	2,416	5,010	5,315	2,539	8,231	4,630	5,789	8,673	9,080	10,850	10,449	-	9,889	7,424	15,477	-	-	-	1,797	6,781	6,293	7,784	2,874	7,941	8,386	5,498	7,132	11,088	15,280	17,267	11,485	14,791	-	-	14,263	12,247	12,214	12,201	11,792	-	8,971	7,688	4,581	-	2,760	2,743
Interest Income	176,919	92,247	173,349	168,015	104,524	101,899	74,688	51,933	27,204	58,525	53,705	14,216	19,266	118,892	49,210	15,764	35,320	40,943	14,289	167	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Minority Interest	-62,590	-62,392	-25,391	-36,018	-39,940	-103,525	-114,741	-121,934	-44,580	-51,425	6,720,644	6,831,827	6,507,144	6,168,467	6,167,547	3,952,331	3,964,617	3,533,996	3,574,591	-	2,905,766	-	1,975,285	-	1,488,302	-	1,244,687	-	1,252,553	-	-	-	-	-	-	-	-	-	379	-	1,004	-	-	-	-	-	241	-	382	-	-	-	125	-	262	-	274	-	262	-	13,394	-	-	-	-	-	137	-	-	-	-	-	176	-	12	-	-	-	-	-
Net Income	174,678	93,984	402,762	231,102	385,534	470,849	514,332	447,227	533,773	321,351	687,803	158,876	257,038	256,379	137,969	64,164	88,735	115,135	18,539	12,272	26,520	26,559	51,599	29,377	47,718	25,899	36,271	69,791	104,008	113,561	97,643	61,418	38,604	82,626	76,704	55,477	28,387	47,520	56,801	20,261	14,681	42,491	75,401	40,604	46,570	11,966	7,060	-42,825	-165,205	-88,073	-3,772	10,234	68,570	30,442	96,037	-181,949	-618,175	-69,346	-97,646	-178,370	-139,458	-30,289	-151,403	-119,081	-622	-25,553	-2,054	8,760	-2,513	-35,094	2,242	-8,743	-14,978	-26,115	-40,445	-29,995	-11,216	39,343	34,165	27,452
Net Income Applicable To Common Shares	-	93,984	402,762	231,102	385,534	470,849	514,332	447,227	533,691	321,351	687,803	158,876	254,038	256,379	132,969	64,164	83,085	115,135	12,889	12,272	20,870	-	50,949	-	47,718	-	36,271	-	104,008	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income From Continuing Ops	237,268	156,376	197,051	267,120	425,474	574,374	629,073	569,161	578,353	372,776	708,102	115,927	228,620	263,524	125,636	51,318	75,674	84,626	-25,817	24,377	10,875	-	31,665	-	-1,696	-	33,316	-	58,038	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Interest Income	114,014	133,581	8,884	135,344	81,279	70,505	48,281	23,488	32,001	29,519	19,594	31,778	32,694	31,252	17,849	120,308	113,365	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Income	105,073	87,388	79,798	83,283	282,346	478,006	539,756	535,559	420,114	310,044	306,366	124,641	16,455	180,855	66,590	46,239	17,764	48,902	-42,203	25,523	-41,020	-5,828	19,136	42,262	3,173	22,705	21,632	77,386	49,018	108,632	115,420	66,136	41,597	74,226	60,677	45,504	1,648	40,820	58,192	29,585	8,099	48,535	79,132	31,073	32,025	20,840	13,816	-50,284	-87,563	-76,557	-435	-7,961	64,926	21,995	-12,120	-22,904	-596,823	-96,530	-94,522	-176,042	-68,788	-13,227	-103,996	-96,948	-22,342	-20,185	-8,623	15,218	12,444	-13,424	-6,925	-5,965	-8,798	-20,947	-32,081	-21,974	72,275	-29,972	36,390	26,843
Other Operating Expenses	-	-	55,023	55,023	224,563	78,619	90,633	54,706	87,714	88,712	85,301	85,301	964,640	901,650	871,873	858,673	821,675	767,550	833,085	643,376	828,585	856,490	871,577	788,782	784,001	747,018	729,561	715,699	765,784	666,213	574,801	568,176	568,551	495,628	485,938	464,294	484,245	480,826	453,152	421,498	483,698	485,721	462,170	470,536	453,869	440,328	408,009	382,995	377,191	383,447	352,824	378,520	346,917	388,085	393,262	374,628	929,913	419,886	361,944	322,561	341,266	389,172	446,915	459,316	417,595	411,583	383,452	373,066	371,369	382,350	368,371	357,103	341,850	330,906	311,581	270,782	219,567	304,869	184,598	160,094
Reconciled Depreciation	-	679,308	24,955	631,497	-	575,870	557,339	533,828	508,266	479,750	461,617	419,669	366,045	351,077	305,734	289,838	285,997	279,622	284,364	277,773	253,290	259,076	267,528	268,516	251,741	243,196	241,045	235,400	215,586	185,688	168,908	159,684	142,717	130,460	124,911	125,461	135,245	138,889	138,463	136,871	138,721	136,725	135,712	135,752	140,021	142,833	140,385	142,503	-	-	133,500	130,929	129,976	148,244	162,058	171,132	-	-	200,227	205,567	205,357	195,319	194,811	198,513	187,805	184,543	181,401	179,599	236,198	242,679	237,350	227,784	218,484	208,920	202,737	182,772	132,429	132,921	111,475	94,504
Research Development	189,138	172,836	9,965	167,668	197,455	182,888	187,484	165,269	172,105	167,412	143,052	156,273	194,408	158,520	157,999	166,486	169,871	185,019	123,869	77,175	134,970	152,968	147,177	122,995	101,300	106,848	111,158	107,805	118,325	81,898	64,526	53,498	66,121	62,381	55,202	53,453	53,113	54,887	45,080	36,653	46,256	37,564	36,736	23,408	26,676	72,945	51,021	59,311	38,920	51,479	51,501	49,573	40,601	47,377	43,330	43,592	43,806	50,003	48,450	18,495	12,485	17,838	37,684	34,233	26,201	25,906	23,194	21,733	21,913	27,320	24,345	20,593	28,646	19,230	16,344	17,933	27,407	20,688	13,533	16,540
Selling And Marketing Expenses	-	-	-	-	-	-	-	-	-	-	-	-	12,081	6,472	5,072	5,841	5,273	5,900	8,852	6,811	7,701	6,102	8,139	8,513	6,393	9,587	9,441	10,375	9,087	8,009	8,228	9,710	12,358	11,154	9,159	9,205	9,436	10,090	9,018	9,708	8,385	9,324	9,775	7,874	8,629	8,178	7,786	6,892	9,283	7,398	8,140	7,738	8,662	7,771	7,020	6,045	-	-	6,904	4,208	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General Administrative	157,169	137,582	115,743	107,930	135,188	160,028	128,627	103,721	112,261	79,117	57,669	54,298	75,794	56,970	59,381	74,231	77,157	70,041	64,578	43,148	50,003	50,535	48,801	51,506	58,201	46,104	54,199	39,394	60,934	35,449	33,496	27,492	67,253	51,387	52,051	42,486	46,039	34,668	35,528	23,193	36,610	24,718	42,636	39,783	29,437	24,857	29,093	23,924	25,038	21,903	8,933	19,427	5,610	16,754	15,017	17,601	151,520	31,923	17,195	14,928	21,989	-	17,685	-	24,508	-	18,981	-	19,291	-	20,755	-	22,726	-	8,409	-	-	-	-	-
Tax Provision	10,713	11,438	31,573	8,790	-6,351	10,211	7,174	4,989	53,037	14,229	-27,673	25,573	16,982	20,959	16,029	14,340	11,866	4,061	1,366	6,123	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	1,573,226	1,533,684	102,651	1,378,361	1,370,666	1,428,950	1,363,408	1,306,335	1,208,323	1,106,346	1,037,736	978,805	160,307	901,650	871,873	858,673	821,675	767,550	833,085	643,376	835,200	-	876,594	-	798,155	-	730,814	-	749,697	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Other Income Expense Net	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	69,776	39,785	17,752	4,977	43,563	-9,058	12,960	1,446	-4,963	-12,161	17,434	-6,006	5,052	2,662	-16,429	-8,815	-4,462	-2,828	13,403	9,766	9,171	7,411	4,105	-6,397	11,339	2,598	4,852	21,473	26,245	-8,278	-14,642	2,156	1,854	570	857	2,817	4,310	17,803	107,226	-153,800	-27,190	3,365	1,970	561	-1,090	-6,479	-98,314	9,802	3,652	7,285	336	26,854	35,174	-12,766	-2,318	-1,259	1,819	1,454	-1,294	-2,252	-13,014	-2,687	1,338	1,869
Total Revenue	1,678,299	1,620,577	1,560,396	1,462,288	1,621,270	1,906,956	1,903,164	1,841,894	1,580,059	1,415,302	1,344,102	1,103,649	981,095	1,082,505	938,463	904,912	839,439	816,452	790,882	668,899	787,565	850,662	890,713	831,044	787,174	769,723	751,193	793,085	814,802	774,845	690,221	634,312	610,148	569,854	546,615	509,798	485,893	521,646	511,344	451,083	491,797	534,256	541,302	501,609	485,894	461,168	421,825	332,711	289,628	306,890	352,389	370,559	411,842	410,080	381,142	351,724	333,090	-	267,422	146,519	272,478	375,945	342,919	362,369	395,254	391,398	374,829	388,284	383,813	368,926	361,446	351,138	333,051	309,959	279,500	248,808	291,842	274,897	220,989	186,937

Latest Income Statement (annual, 2023-12-31)

Gross Profit (+$)
totalRevenue	6,321,560
Cost of Revenue	-5,103,816
Gross Profit	1,217,744	1,217,744

Operating Income (+$)
Gross Profit	1,217,744
Operating Expense	-5,965,926
Operating Income	355,634	-4,748,182

Operating Expense (+$)
Research Development	707,275
Selling General Administrative	518,424
Selling And Marketing Expenses	-
Operating Expense	5,965,926	1,225,699

Net Interest Income (+$)
Interest Income	736,591
Interest Expense	-209,424
Other Finance Cost	-0
Net Interest Income	527,167

Pretax Income (+$)
Operating Income	355,634
Net Interest Income	527,167
Other Non-Operating Income Expenses	-
Income Before Tax (EBT)	1,187,449	355,634 EBIT - interestExpense = -209,424 902,526 1,111,950
Interest Expense	209,424
Earnings Before Interest and Taxes (EBIT)	-	1,396,873
Earnings Before Interest and Taxes (EBITDA)	-

After tax Income (+$)
Income Before Tax	1,187,449
Tax Provision	-62,514
Net Income From Continuing Ops	1,124,935	1,124,935
Net Income	902,526
Net Income Applicable To Common Shares	-

Non-recurring Events
Discontinued Operations	-
Extraordinary Items	-
Effect of Accounting Charges	-
Other Items	-
Non Recurring	-
Other Operating Expenses	-
Total Other Income/Expenses Net	-	-527,167

Technical Analysis of Semiconductor Manufacturing International Corp
The psychology behind the price

Technical indicators reflecting market sentiment and the collective psychology of you and other traders. Your emotions and other traders' emotions, such as fear and greed, play a significant role in driving price movements.

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Semiconductor Manufacturing International Corp. The general trend of Semiconductor Manufacturing International Corp is BEARISH with 85.7% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Semiconductor Manufacturing International Corp's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

Some of the indicators I use have 3 zones: overbought, oversold and neutral. Transitions between these zones (market phases) provide valuable trading signals and insights. Expecially with the general trend mind, I use the highlighted phases:

Indicator zone transitions	Bullish trend (-85.7%)		Bearish trend (85.7%)
Overbought to neutral	Bullish pullback	=	Bearish reversal
Upper to lower neutral	Bullish correction	=	Bearish continuation
Nuetral to oversold	Oversold	=	Oversold
Oversold to neutral	Bullish reversal	=	Bearish correction
Lower to upper neutral	Bullish continuation	=	Bearish pullback
Nuetral to overbought	Overbought	=	Overbought

1. Price Targets

1.1 Support & Resistance

Support and resistance are levels on a price chart that act as barriers or zones where the price of an asset tends to stop, reverse, or experience a significant amount of buying or selling pressure.

Support is a price level at which demand for an asset is strong enough to prevent the price from falling further.
Resistance is a price level at which selling pressure becomes significant enough to prevent the price of an asset from rising further.

Score

Let's take a look at the Support & Resistance of Semiconductor Manufacturing International Corp.

The long score for the Support & Resistance is 0/1.
The longshort score for the Support & Resistance is 0/(-1 +1).

Between support/resistance: The price is trading between support and resistance lines.

The bullish price targets are: 17.52 < 17.80 < 18.72.

The bearish price targets are: 13.88.

Tweet this

Semiconductor Manufacturing International Corp Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

Moving averages are lagging trend indicators.
There are many types of moving averages.
Moving averages are also used within other indicators.

Score

Let's take a look at the Moving Averages of Semiconductor Manufacturing International Corp. The current mas is .

The long score for the Moving Averages is 1/14.
The longshort score for the Moving Averages is -12/(-14 +14).

MA 20 trending down: The MA 20 is trending down. -1
Close < MA 20: The price is below the MA 20. -1
MA 20 < MA 50: The MA 20 is lower than the MA 50. -1
MA 20 < MA 100: The MA 20 is lower than the MA 100. -1
MA 20 < MA 200: The MA 20 is lower than the MA 200. -1
MA 50 trending up: The MA 50 is trending up. +1
Close < MA 50: The price is below the MA 50. -1
MA 50 < MA 100: The MA 50 is lower than the MA 100. -1
MA 50 < MA 200: The MA 50 is lower than the MA 200. -1
MA 100 trending down: The MA 100 is trending down. -1
Close < MA 100: The price is below the MA 100. -1
MA 100 < MA 200: The MA 100 is lower than the MA 200. -1
MA 200 trending down: The MA 200 is trending down. -1
Close < MA 200: The price is below the MA 200. -1

Directionalities and relatives.

Moving Average	Amount of candles	vs. MA 50	vs. MA 100	vs. MA 200
MA 20	20
MA 50	50	-
MA 100	100	-	-
MA 200	200	-	-	-

Explanation: https://www.youtube.com/watch?v=xwW8h0lrQ-I

Shows the moving average of the selected period.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

There are various kinds of moving averages:

Simple moving average (SMA);
Exponential moving average (EMA);
Smoothed moving average (SMMA);
Linear weighted moving average (LWMA).

The moving average looks at a certain period of time and it calculates the price average. The various types of averages are using various formulas. Don’t worry, you don’t have to memorize any formula. All moving averages are calculated automatically by basically every charting software you use. But it’s good to know how moving averages are actually calculated.

Simple moving average

SMA is calculated by summing up the price closures of the selected period. The price is then divided by the selected period. For example, when using the 21 day moving average you sum up all the closing prices for each day and divide that by 21. The result is a line on the chart representing the average. Because it’s an average in the selected timeframe, the trend is always lagging. An moving average looks like this on the chart:

Source: Tradingview.com

In this case, the blue line represents a 21 day moving average. Because the average is based on results from the past, the indicator will always lag behind. For example, when price would suddenly go up, the moving average won't immediately follow.

All other moving averages discussed below look the same on the chart. The only difference is that the line will move in different directions based on the maths behind the used indicators and the amount of days used to determine the average.

Exponential moving average

The EMA gives more weight to the latest closing prices by giving them more value in the equation. EMA is calculated by adding a certain percentage to the latest closing prices:

EMA = (CLOSE (i) * P) + (EMA (i - 1) * (1 - P))

Where:

CLOSE (i) = current period close price.
EMA (i - 1) = value of the Moving Average of a preceding period.
P = the percentage of using the price value.

Smoothed moving average

A smoothed moving average is an exponential moving average with a long lookback period. Older prices are reduced in weight but are never left out in the calculation. Unlike SMA and EMA where prices are removed when they are beyond the selected period. SMMA is a combination of the SMA and EMA. The main advantage is that it smooths out fluctuations in price.

Linear weighted moving average

The LWMA gives the latest price the highest weight and then lineary scales down with each price before that. The result is that the LWMA reacts quicker to changes in price than the SMA or EMA. The formula:

LWMA = ((Pn∗W1)+(Pn−1∗W2)+(Pn−2∗W3)...) / ∑W

Where:

P = Price for the period.
n = The most recent period, n-1 is the prior period, and n-2 is two periods prior.
W = The assigned weight to each period, with the highest weight going first and then descending linearly based on the number of periods being used.

Moving averages are widely used by many traders. Which moving average you need depends on your trading strategy. Common practise is using a combination of multiple periods. For example, the EMA21, EMA50, EMA100 and EMA200. How does that look on a chart:

Source: Tradingview.com

The lowest (purple) line on the chart represents the EMA200 then following up the EMA100, EMA50 and EMA21.

You can use moving averages to determine a trend. The 200 moving average is mostly used as a baseline for determining the current trend:

When the 200 moving average is moving up it is considered a bullish trend.
When the 200 moving average is down it is considered a bearish trend.
When moving averages are flatlined, there is no clear trend so you should look for market structure, consolidation or trend reversals. Depending on how you want to trade.

This is not set in stone. Most trading strategies use multiple moving averages each with different settings. While one strategy might use the EMA20, the other uses the SMA21. There can be hundreds of different variations. Moving averages can also be used as support and resistance. More often than not, prices will bounce on moving averages.

Semiconductor Manufacturing International Corp Daily Moving Averages Chart

2.2 Moving Average Convergence/Divergence (MACD)

Shows the momentum of the selected period based on two moving averages.

MACD is a lagging momentum indicator.
Uses two moving averages.
Can show buy or sell signals based on momentum.
Can show overbought. and oversold. levels.

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Semiconductor Manufacturing International Corp. The current macd is -0.47304474.

The long score for the Moving Average Convergence/Divergence (MACD) is 1/4.
The longshort score for the Moving Average Convergence/Divergence (MACD) is -2/(-4 +4).

MACD line < signal line: The MACD line is below the signal line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the Semiconductor Manufacturing International Corp price going down in the near term. -2
MACD < 0: The MACD is below the zero line (centerline), it indicates a bearish signal for Semiconductor Manufacturing International Corp. This means that the short-term moving average is lower than the long-term moving average, signaling negative momentum and suggesting a higher likelihood of the Semiconductor Manufacturing International Corp price continuing to fall in the near future. It indicates that sellers are gaining control, and there is negativism in the market, leading to potential price decreases. -1
Trending up: The MACD line is trending up. This indicates that the short-term moving average is rising faster than the long-term moving average, suggesting positive momentum in the market. This signals that buyers are becoming more active and confident, leading to potential price increases as traders anticipate further gains and are willing to buy at higher prices. +1

Semiconductor Manufacturing International Corp Daily Moving Average Convergence/Divergence (MACD) Chart

2.3 Directional Movement Index (DMI)

The DMI is a collection of 3 indicators: +DI (Plus Direction Indicator), -DI (Minus Direction Indicator) and ADX (Average Directional Index). The ADX helps you determine the strength of a trend.

Score

Let's take a look at the Directional Movement Index (DMI) of Semiconductor Manufacturing International Corp. The current adx is 20.51.

The long score for the Directional Movement Index (DMI) is 0/7.
The longshort score for the Directional Movement Index (DMI) is -1/(-7 +7).

PLUS_ID < MINUS_DI: The +DI line is below the -DI line. This indicates a bearish signal in the market, as the negative directional movement is currently stronger than the positive directional movement, showing that sellers have the upper hand. Market psychology suggests that traders are pessimistic, expecting further price decreases, and are more willing to sell Semiconductor Manufacturing International Corp shares, leading to potential downward momentum in its price. -1
PLUS_ID < MINUS_DI && ADX < 25 && ADX trending down: The ADX is below 25 and indicates a weak or no trend. Also, the ADX is declining so there is no trend indication.

Semiconductor Manufacturing International Corp Daily Directional Movement Index (DMI) Chart

2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

Parabolic SAR (stop and reverse) is a lagging trend indicator.
Shows the current trend.
Shows potential entry signals.
Shows potential exit signals.
Can be used to place trailing stoplosses..

Score

Let's take a look at the Parabolic SAR of Semiconductor Manufacturing International Corp. The current sar is 14.03.

The long score for the Parabolic SAR is 1/1.
The longshort score for the Parabolic SAR is 1/(-1 +1).

Close > SAR: The price is above the SAR. It's generally considered a bullish signal. +1

Semiconductor Manufacturing International Corp Daily Parabolic SAR Chart

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

Leading momentum indicator, meaning the signals are instant.
Ranges between 0 and 100.
Above 70 is considered overbought.
Below 30 is considered oversold.
Above or below 50 can also be used to determine price trend or support and resistance.
RSI divergence looks at a deviation between RSI and price movement. Penketrading automatically calculates RSI divergences.
Can be used in many different ways

Score

Let's take a look at the Relative Strength Index (RSI) of Semiconductor Manufacturing International Corp. The current rsi is 39.18. The current phase is Continuation in bear market.

The long score for the Relative Strength Index (RSI) is 0/13.
The longshort score for the Relative Strength Index (RSI) is -4/(-13 +13).

Continuation in bear market: Downtrend continues after a consolidation or pullback. Hold or add to short positions.
Trending down: The RSI is trending down. -1

Measures the speed and change of price movements.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

The RSI measures the magnitude of recent price changes to determine if the asset is overbought or oversold.

Overbought (RSI above 70) means that the trading price is above its intrinsic value. This might indicate a sell or short signal.
Oversold (RSI below 30) means that the trading price is below its intrinsic value. This might indicate a buy or long signal.
RSI levels above or below 50 can also be used to determine a trend.
RSI divergence looks at a deviation between RSI and price movement.
Can be used in many different ways.

Original usage

Keep in mind that almost every indicator can be used in different ways. Even beyond the orginal settings. The relative strength index was developed by J. Welles Wilder. Wilder recommended a smoothing period of 14 days. That means a 14 day moving average (read more about this setting below). Another quote from the wikipedia page:

Wilders also considers the RSI 50 line as both support and resistance. I recommend to always read the original settings first before using an indicator. Many traders and websites are using their own version of the indicator which might be confusing.

How you can use RSI (Divergence)

First and foremost, there is no real right or wrong usage of the RSI indicator. You can use it in any way you want. Wilder recommends using a 14 day average but you can make it 50 or 100 if you like. Just keep in mind that using an indicator is just part of a larger trading plan. In other words, it’s not recommended to do any trading or investing based on a single indicator like the RSI.

The RSI is measured on a scale between 0 and 100. From 30 till 0 is considered oversold. and from 70 -100 is overbought. The RSI is a leading indicator, meaning the signals are instant.

I like to use the RSI as a trend\momentum indicator and not as an overbought or oversold indicator. I use the middle (50) as the baseline. When prices go above RSI 50 the trend is bullish and can indicate long positions. When below 50 it is considered bearish and can indicate short positions. Other traders use the 70 and 30 levels as overbought/oversold depending on the used strategy. The RSI indicator looks like this:

Source: Tradingview.com

The general concensus is that an RSI above 70 indicates that the security is overbought. In other words, the price this security is trading for is to high and should come down. So if RSI hits 70 or above this might indicate a sell signal or taking a short position (expecting the price will go down). Although RSI above 70 indicates the security is trading above it's fair value, that does not mean the price will go down.

Use tradingview to add indicators

I highly recommend using tradingview to add indicators to a chart. It has all the indicators you can think off and can add them for free (up to three indicators) to any chart you want. You can see that the levels 30 and 70 are marked with a dotted line. If you want you can remove these lines or give it another colour using Tradingview. You can also adjust the moving average used. You can also find RSI indicators made by the community that include other settings like RSI divergences.

Tradingview

Use Tradingview to (back)test your strategies and add hundreds of indicators created by the community.

View tool on Tradingview.com

RSI divergence

RSI is not only used to determine momentum but can also spot reversals or continuations of the trend. A reversal means that the trend is going in the opposite direction. From bullish to bearish or from bearish to bullish. These reversals can be spotted by looking at the price and the direction of the RSI. When the price is going up but the RSI is going down that means there is a divergence. This is also the case when RSI goes up but price is going down.

There are four types of divergences:

Regular bullish divergence
Regular bearish divergence
Hidden bullish divergence
Hidden bearish divergence

Regular bullish divergence

With a regular bullish divergence, the price is making lower highs but the oscillator (in this case the RSI) is making higher lows. A regular bullish divergence might indicate the end of the current trend. You’ll see regular bullish divergences mostly at the end of a downtrend. But that does not mean that every regular bullish divergence is a trend reversal.

Price is making lower highs
RSI is making higher lows
Indicating bullish reversal (price might go up)

Source: Tradingview.com

Regular bearish divergence

With a regular bearish divergence the price is making higher highs but the oscillator (in this case the RSI) is making lower highs. This might indicate the end of an uptrend.

Price is making higher highs
RSI is making lower highs
Indicating bearish reversal

Source: Tradingview.com

Hidden bullish divergence

With a hidden bullish divergence, the price is making a higher low while the RSI is making a lower low. This might indicate bullish trend continuation.

Price is making higher lows
RSI is making lower lows
Indicating bullish continuation

Source: Tradingview.com

As you have noticed, you can have multiple divergences in a row.

Hidden bearish divergence

With a hidden bearish divergence, price is making lower highs but RSI is making higher highs. This might indicate bearish trend continuation.

Price is making lower highs
RSI making higher highs
Indicating bearish continuation

Source: Tradingview.com

You can find many cheatsheets of RSI divergences online. Search for "RSI divergence overview" and you'll find a lot of examples. You can print these to learn the various types of divergences.

Semiconductor Manufacturing International Corp Daily Relative Strength Index (RSI) Chart

3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

Leading momentum indicator, meaning the signals are instant.
Used to determine overbought and oversold areas much like the RSI.
Ranges between 0 and 100.
Above 80 is considered overbought.
Below 20 is considered oversold.
Consists of two lines named K and D.
K compares the highest high and lowest low on the selected price range.
The D line is a moving average of the K line.
Can be used to spot divergences

Score

Let's take a look at the Stochastic Oscillator of Semiconductor Manufacturing International Corp. The current phase is Oversold in bear market.

The long score for the Stochastic Oscillator is 0/6.
The longshort score for the Stochastic Oscillator is -6/(-6 +6).

STOCH < 50: The STOCH %K is below 50. There are more sellers than buyers. -1
STOCH < 20: The STOCH %K is below 20 and oversold. -2
STOCH %K line < STOCH %D line: The STOCH %K line is below the STOCH %D line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the Semiconductor Manufacturing International Corp price going down in the near term. -2
Trending down: The STOCH %K is trending down. -1

Semiconductor Manufacturing International Corp Daily Stochastic Oscillator Chart

3.3 Commodity Channel Index (CCI)

Measures the difference between the current price and the historical average price.

Lagging or leading Momentum indicator
When the CCI is above zero, the price is above the historical average
When the CCI is below zero, the price is below the historical average
Used for spotting trends
- If the CCI moves from negative or near zero to positive 100 that might indicate an uptrend
- If the CCI moves from positive or near zero to negative -100 that might indicate a downtrend

Score

Let's take a look at the Commodity Channel Index (CCI) of Semiconductor Manufacturing International Corp. The current cci is -74.26672446.

Semiconductor Manufacturing International Corp Daily Commodity Channel Index (CCI) Chart

3.4 Chande Momentum Oscillator (CMO)

Measures the difference between the sum of recent gains and the sum of recent losses. Then divides the result by the sum of all price movements in that period.

Lagging momentum indicator
Ranges between +100 and -100
Considered overbought above +50
Considered oversold below -50
It's possible to add a moving average that acts as a signal line

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Semiconductor Manufacturing International Corp. The current cmo is -23.41106744.

The long score for the Chande Momentum Oscillator (CMO) is 0/1.
The longshort score for the Chande Momentum Oscillator (CMO) is -1/(-1 +1).

CMO < 0: The CMO is below 0, the momentum of the price is negative, indicating a potential downtrend in the price. -1

Semiconductor Manufacturing International Corp Daily Chande Momentum Oscillator (CMO) Chart

3.5 Williams %R

Shows the current price relative to the highest high over the last 14 days.

Lagging momentum indicator
Ranging between 0 and -100
Above -20 is considered overbought
Below -80 is considered oversold
Is prone to give false signals

Score

Let's take a look at the Williams %R of Semiconductor Manufacturing International Corp. The current willr is -87.64044944.

The long score for the Williams %R is 0/1.
The longshort score for the Williams %R is -1/(-1 +1).

WILLR < -80: The Williams %R is below -80. This indicates that the price is in oversold territory, suggesting a potential price correction or trend reversal to the upside. -1

Semiconductor Manufacturing International Corp Daily Williams %R Chart

4. Volatility Indicators

4.1 Bollinger Bands

Shows if the price is to high or to low relative to an average.

Lagging volatility indicator
Uses 3 bands: one upper, one lower and one in the middle
Works best when the middle band reflects an intermediate trend (MA20).
When the price is moving closer to the upper band, the market might be overbought
When the price is moving closer to the lower band, the market might be oversold

Score

Let's take a look at the Bollinger Bands of Semiconductor Manufacturing International Corp.

Semiconductor Manufacturing International Corp Daily Bollinger Bands Chart

4.2 Average True Range (ATR)

Measures market volatility

Leading volatility indicator
Can be used to determine stop-loss positions
Calculated by:
- Current high minus the current low
- Current high minus the previous close
- Current low minus the previous close
The larger the range of the candles, the greater the ATR value

Score

Let's take a look at the Average True Range (ATR) of Semiconductor Manufacturing International Corp. The current atr is 0.55043365.

Semiconductor Manufacturing International Corp Daily Average True Range (ATR) Chart

5. Volume Indicators

5.1 On-Balance Volume (OBV)

Measures market volatility

Leading momentum indicator
Calculation:
- If the closing price is above the previous closing price: OBV = previous OBV + current volume
- If the closing price is below the previous closing price: OBV = previous OBV - current volume
- If the closing price is the same as the previous closing price than the OBV is the same.
Can be used to confirm price trends
Can be used with divergences

Score

Let's take a look at the On-Balance Volume (OBV) of Semiconductor Manufacturing International Corp. The current obv is 433,915,617.

Semiconductor Manufacturing International Corp Daily On-Balance Volume (OBV) Chart

5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

Lagging momentum indicator
Looks like RSI but uses volume as an extra metric (RSI only considers price)
Above 80 is considered overbought
Below 20 is considered oversold
Can be used with divergences

Score

Let's take a look at the Money Flow Index (MFI) of Semiconductor Manufacturing International Corp. The current mfi is 49.45.

The long score for the Money Flow Index (MFI) is 0/2.
The longshort score for the Money Flow Index (MFI) is -1/(-2 +2).

MFI < 50: -1

Semiconductor Manufacturing International Corp Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Semiconductor Manufacturing International Corp.

6.2. Trading Signals

Below you will find trading signals as the indicator is commonly used. This doesn't mean you should use it that way. Learn from these, but don't use them blindly. I recommend using at least 4 indicators, 1 from each category: trend, momentum, volatility and volume.

Date	Indicator	Signal
2023-11-24	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-11-27	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2023-11-30	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2023-12-01	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2023-12-04	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2023-12-05	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-07	STOCH	LONG EXIT		The %K line crosses below the %D line.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2023-12-11	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-13	STOCH	LONG EXIT		The %K line crosses below the %D line.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2023-12-14	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2023-12-15	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-18	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-20	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-22	STOCH	LONG EXIT		The %K line crosses below the %D line.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2023-12-27	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2023-12-29	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-02	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
2024-01-04	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-05	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-08	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-09	STOCH	LONG EXIT		The %K line crosses below the %D line.
	MFI	SHORT ENTRY	LONG CLOSE	20 crossover to downside
2024-01-11	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-12	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-17	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-01-18	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-19	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-22	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-23	MFI	LONG ENTRY	SHORT CLOSE	20 crossover to upside
2024-01-25	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	RSI	LONG ENTRY	SHORT CLOSE	30 crossover to upside
2024-01-29	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-30	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-02-01	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-02	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-05	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-06	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	RSI	LONG ENTRY	SHORT CLOSE	30 crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-02-07	STOCH	LONG EXIT		The %K line crosses below the %D line.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-02-09	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-02-14	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-16	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-02-19	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-02-21	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-02-22	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2024-02-23	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-27	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-02-28	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-29	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-03-04	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-08	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-11	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-03-13	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2024-03-14	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
2024-03-21	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
2024-03-22	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-03-25	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
2024-03-28	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-03	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-04-09	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-10	STOCH	LONG EXIT		The %K line crosses below the %D line.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-04-11	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-04-15	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-16	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-04-17	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-18	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
2024-04-19	STOCH	LONG EXIT		The %K line crosses below the %D line.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside

6.3. Candlestick Patterns

Semiconductor Manufacturing International Corp Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

Let's check the technical score of Semiconductor Manufacturing International Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	39.178
Ma 20	Greater than	Ma 50	14.872
Ma 50	Greater than	Ma 100	15.472
Ma 100	Greater than	Ma 200	17.053
Open	Greater than	Close	14.480
Total			1/5 (20.0%)

Create your own Symbol Scanner

Get notifications about Semiconductor Manufacturing International Corp

I send you an email if I find something interesting about Semiconductor Manufacturing International Corp.

Semiconductor Manufacturing International Corp Buy, Hold or Sell?

Let's analyse Semiconductor Manufacturing International Corp together

Get notifications about Semiconductor Manufacturing International Corp

Quick analysis of Semiconductor Manufacturing International Corp (30 sec.)

What can you expect buying and holding a share of Semiconductor Manufacturing International Corp? (30 sec.)

How much money do you get?

What is your share worth?

+ What do you gain per year?

For what price can you sell your share?

1. Valuation of Semiconductor Manufacturing International Corp (5 min.)

HK$14.24

HK$30.41

HK$-35.45 - HK$1.41

HK$-5.04 - HK$31.82

2. Growth of Semiconductor Manufacturing International Corp (5 min.)

Is Semiconductor Manufacturing International Corp growing?

How much money is Semiconductor Manufacturing International Corp making?

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

3. Financial Health of Semiconductor Manufacturing International Corp (5 min.)

4. Comparing to competitors in the Semiconductors industry (5 min.)

Industry Rankings (Semiconductors)

What can you expect buying and holding a share of Semiconductor Manufacturing International Corp? (5 min.)

What can you expect buying and holding a share of Semiconductor Manufacturing International Corp?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Semiconductor Manufacturing International Corp

About Semiconductor Manufacturing International Corp

Financial Health

Valuation

1.1. Profitability of Semiconductor Manufacturing International Corp.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

Compared to industry (Semiconductors)

1.1.2. Return on Assets

Trends

Compared to industry (Semiconductors)

1.1.3. Return on Equity

Trends

Compared to industry (Semiconductors)

1.2. Operating Efficiency of Semiconductor Manufacturing International Corp.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

Compared to industry (Semiconductors)

1.2.2. Operating Ratio

Trends

Compared to industry (Semiconductors)

1.3. Liquidity of Semiconductor Manufacturing International Corp.

1.3. Liquidity

1.3.1. Current Ratio

Trends

Compared to industry (Semiconductors)

1.3.2. Quick Ratio

Trends

Compared to industry (Semiconductors)

1.4. Solvency of Semiconductor Manufacturing International Corp.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

Compared to industry (Semiconductors)

1.4.2. Debt to Equity Ratio

Trends

Compared to industry (Semiconductors)

2. Market Valuation of Semiconductor Manufacturing International Corp

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

Compared to industry (Semiconductors)

Semiconductor Manufacturing International Corp
Buy, Hold or Sell?