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

Analog Devices Inc
Buy, Hold or Sell?

Let's analyze Analog together

I guess you are interested in Analog Devices Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Analog Devices Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Analog Devices Inc

I send you an email if I find something interesting about Analog Devices Inc.

1. Quick Overview

1.1. Quick analysis of Analog (30 sec.)










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

How much money do you get?

How much money do you get?
$3.60
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$70.53
Expected worth in 1 year
$70.77
How sure are you?
95.0%

+ What do you gain per year?

Total Gains per Share
$3.84
Return On Investment
1.8%

For what price can you sell your share?

Current Price per Share
$219.04
Expected price per share
$199.72 - $234.62
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Analog (5 min.)




Live pricePrice per Share (EOD)
$219.04
Intrinsic Value Per Share
$39.09 - $81.36
Total Value Per Share
$109.62 - $151.89

2.2. Growth of Analog (5 min.)




Is Analog growing?

Current yearPrevious yearGrowGrow %
How rich?$35.1b$36b-$713.4m-2.0%

How much money is Analog making?

Current yearPrevious yearGrowGrow %
Making money$408.8m$828.6m-$419.8m-102.7%
Net Profit Margin17.2%26.6%--

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

2.3. Financial Health of Analog (5 min.)




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




  Industry Rankings (Semiconductors)  


Richest
#9 / 268

Most Revenue
#16 / 268

Most Profit
#12 / 268
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Analog?

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

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

Speculation

The Price per Share of Analog is $219.04. 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 Analog.
  • 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 Analog, 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 $70.53. Based on the TTM, the Book Value Change Per Share is $0.06 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.10 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.90 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Analog.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.960.4%0.820.4%1.630.7%1.020.5%0.770.4%
Usd Book Value Change Per Share-0.020.0%0.060.0%-0.100.0%2.351.1%1.520.7%
Usd Dividend Per Share0.920.4%0.900.4%0.830.4%0.690.3%0.500.2%
Usd Total Gains Per Share0.900.4%0.960.4%0.730.3%3.041.4%2.030.9%
Usd Price Per Share223.11-211.87-177.05-164.14-121.82-
Price to Earnings Ratio58.19-66.58-28.69-57.33-51.95-
Price-to-Total Gains Ratio248.35-312.42-79.46-192.94-260.74-
Price to Book Ratio3.16-2.99-2.49-3.57-4.32-
Price-to-Total Gains Ratio248.35-312.42-79.46-192.94-260.74-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share219.04
Number of shares4
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.900.69
Usd Book Value Change Per Share0.062.35
Usd Total Gains Per Share0.963.04
Gains per Quarter (4 shares)3.8412.16
Gains per Year (4 shares)15.3648.66
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
11415113839
229220227588
34333533113137
45845044150186
57256556188235
68668067225284
710179578263333
8115811089300382
91309125100338431
1014410140111376480

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%138.04.00.097.2%
Book Value Change Per Share1.03.00.025.0%4.08.00.033.3%10.010.00.050.0%26.014.00.065.0%108.034.00.076.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%84.00.058.059.2%
Total Gains per Share4.00.00.0100.0%10.02.00.083.3%18.02.00.090.0%38.02.00.095.0%123.019.00.086.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Analog Devices Inc compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---0.0170.060-129%-0.103+487%2.347-101%1.524-101%
Book Value Per Share--70.53370.7640%70.964-1%54.702+29%35.657+98%
Current Ratio--1.8351.652+11%1.748+5%1.649+11%2.623-30%
Debt To Asset Ratio--0.2710.273-1%0.272-1%0.333-19%0.378-28%
Debt To Equity Ratio--0.3710.375-1%0.374-1%0.524-29%0.655-43%
Dividend Per Share--0.9160.900+2%0.828+11%0.694+32%0.503+82%
Enterprise Value--100581069420.00094567971757.500+6%77569283885.000+30%72123626091.348+39%53429188860.378+88%
Eps--0.9590.820+17%1.632-41%1.017-6%0.768+25%
Ev To Ebitda Ratio--22.45922.661-1%12.685+77%18.543+21%19.817+13%
Ev To Sales Ratio--10.29210.067+2%6.311+63%8.115+27%7.821+32%
Free Cash Flow Per Share--1.7751.565+13%1.751+1%1.451+22%1.077+65%
Free Cash Flow To Equity Per Share---0.3380.706-148%-0.251-26%-0.073-78%0.343-199%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.977+2%
Intrinsic Value_10Y_max--81.358--------
Intrinsic Value_10Y_min--39.090--------
Intrinsic Value_1Y_max--7.029--------
Intrinsic Value_1Y_min--4.269--------
Intrinsic Value_3Y_max--21.977--------
Intrinsic Value_3Y_min--12.598--------
Intrinsic Value_5Y_max--37.956--------
Intrinsic Value_5Y_min--20.612--------
Market Cap108708893127.680-2%111269865420.000105657336257.500+5%89807164135.000+24%82805724541.348+34%61133521410.378+82%
Net Profit Margin--0.1960.172+14%0.266-26%0.217-10%0.215-9%
Operating Margin--0.2450.220+11%0.311-21%0.269-9%0.274-11%
Operating Ratio--0.7670.783-2%0.678+13%0.727+5%0.726+6%
Pb Ratio3.106-2%3.1632.995+6%2.494+27%3.568-11%4.316-27%
Pe Ratio57.125-2%58.18766.576-13%28.689+103%57.335+1%51.953+12%
Price Per Share219.040-2%223.110211.865+5%177.053+26%164.137+36%121.824+83%
Price To Free Cash Flow Ratio30.845-2%31.41834.776-10%26.303+19%30.518+3%28.601+10%
Price To Total Gains Ratio243.816-2%248.346312.418-21%79.457+213%192.939+29%260.739-5%
Quick Ratio--1.3621.161+17%1.061+28%1.143+19%2.784-51%
Return On Assets--0.0100.008+18%0.017-41%0.014-28%0.017-40%
Return On Equity--0.0140.012+17%0.023-41%0.021-36%0.027-50%
Total Gains Per Share--0.8980.960-6%0.725+24%3.041-70%2.026-56%
Usd Book Value--35176317000.00035289898500.0000%36003394250.000-2%27718570700.000+27%17981498575.000+96%
Usd Book Value Change Per Share---0.0170.060-129%-0.103+487%2.347-101%1.524-101%
Usd Book Value Per Share--70.53370.7640%70.964-1%54.702+29%35.657+98%
Usd Dividend Per Share--0.9160.900+2%0.828+11%0.694+32%0.503+82%
Usd Enterprise Value--100581069420.00094567971757.500+6%77569283885.000+30%72123626091.348+39%53429188860.378+88%
Usd Eps--0.9590.820+17%1.632-41%1.017-6%0.768+25%
Usd Free Cash Flow--885407000.000780516500.000+13%889042750.0000%734426050.000+21%541739100.000+63%
Usd Free Cash Flow Per Share--1.7751.565+13%1.751+1%1.451+22%1.077+65%
Usd Free Cash Flow To Equity Per Share---0.3380.706-148%-0.251-26%-0.073-78%0.343-199%
Usd Market Cap108708893127.680-2%111269865420.000105657336257.500+5%89807164135.000+24%82805724541.348+34%61133521410.378+82%
Usd Price Per Share219.040-2%223.110211.865+5%177.053+26%164.137+36%121.824+83%
Usd Profit--478072000.000408818250.000+17%828644750.000-42%515479800.000-7%386346000.000+24%
Usd Revenue--2443205000.0002356789250.000+4%3076384750.000-21%2333399550.000+5%1770600050.000+38%
Usd Total Gains Per Share--0.8980.960-6%0.725+24%3.041-70%2.026-56%
 EOD+4 -4MRQTTM+26 -13YOY+20 -195Y+22 -1710Y+23 -17

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1557.125
Price to Book Ratio (EOD)Between0-13.106
Net Profit Margin (MRQ)Greater than00.196
Operating Margin (MRQ)Greater than00.245
Quick Ratio (MRQ)Greater than11.362
Current Ratio (MRQ)Greater than11.835
Debt to Asset Ratio (MRQ)Less than10.271
Debt to Equity Ratio (MRQ)Less than10.371
Return on Equity (MRQ)Greater than0.150.014
Return on Assets (MRQ)Greater than0.050.010
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5049.701
Ma 20Greater thanMa 50216.185
Ma 50Greater thanMa 100223.218
Ma 100Greater thanMa 200223.048
OpenGreater thanClose215.970
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Analog Devices Inc

Analog Devices, Inc. designs, manufactures, tests, and markets integrated circuits (ICs), software, and subsystems products in the United States, rest of North and South America, Europe, Japan, China, and rest of Asia. The company provides data converter products, which translate real-world analog signals into digital data, as well as translates digital data into analog signals; power management and reference products for power conversion, driver monitoring, sequencing, and energy management applications in the automotive, communications, industrial, and consumer markets; and power ICs that include performance, integration, and software design simulation tools for accurate power supply designs. It also offers amplifiers to condition analog signals; and radio frequency and microwave ICs to support cellular infrastructure; and micro-electro-mechanical systems technology solutions, including accelerometers used to sense acceleration, gyroscopes for sense rotation, inertial measurement units to sense multiple degrees of freedom, and broadband switches for radio and instrument systems, as well as isolators. In addition, the company provides digital signal processing and system products for numeric calculations. It serves clients in the industrial, automotive, consumer, instrumentation, aerospace, defense and healthcare, and communications markets through a direct sales force, third-party distributors, and independent sales representatives, as well as online. Analog Devices, Inc. was incorporated in 1965 and is headquartered in Wilmington, Massachusetts.

Fundamental data was last updated by Penke on 2024-12-05 11:27:08.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is fair priced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Analog earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Analog to the Semiconductors industry mean.
  • A Net Profit Margin of 19.6% means that $0.20 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Analog Devices Inc:

  • The MRQ is 19.6%. The company is making a huge profit. +2
  • The TTM is 17.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ19.6%TTM17.2%+2.3%
TTM17.2%YOY26.6%-9.4%
TTM17.2%5Y21.7%-4.4%
5Y21.7%10Y21.5%+0.2%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ19.6%6.3%+13.3%
TTM17.2%5.5%+11.7%
YOY26.6%6.1%+20.5%
5Y21.7%7.7%+14.0%
10Y21.5%7.1%+14.4%
4.3.1.2. Return on Assets

Shows how efficient Analog is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Analog to the Semiconductors industry mean.
  • 1.0% Return on Assets means that Analog generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Analog Devices Inc:

  • The MRQ is 1.0%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.0%TTM0.8%+0.1%
TTM0.8%YOY1.7%-0.8%
TTM0.8%5Y1.4%-0.5%
5Y1.4%10Y1.7%-0.3%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0%1.0%0.0%
TTM0.8%0.7%+0.1%
YOY1.7%1.0%+0.7%
5Y1.4%1.6%-0.2%
10Y1.7%1.5%+0.2%
4.3.1.3. Return on Equity

Shows how efficient Analog is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Analog to the Semiconductors industry mean.
  • 1.4% Return on Equity means Analog generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Analog Devices Inc:

  • The MRQ is 1.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 1.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ1.4%TTM1.2%+0.2%
TTM1.2%YOY2.3%-1.1%
TTM1.2%5Y2.1%-1.0%
5Y2.1%10Y2.7%-0.6%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ1.4%1.6%-0.2%
TTM1.2%1.2%0.0%
YOY2.3%1.6%+0.7%
5Y2.1%2.5%-0.4%
10Y2.7%2.4%+0.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Analog Devices Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Analog is operating .

  • Measures how much profit Analog 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 Analog to the Semiconductors industry mean.
  • An Operating Margin of 24.5% means the company generated $0.25  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Analog Devices Inc:

  • The MRQ is 24.5%. The company is operating efficient. +1
  • The TTM is 22.0%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ24.5%TTM22.0%+2.5%
TTM22.0%YOY31.1%-9.1%
TTM22.0%5Y26.9%-4.9%
5Y26.9%10Y27.4%-0.5%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ24.5%7.2%+17.3%
TTM22.0%5.4%+16.6%
YOY31.1%6.3%+24.8%
5Y26.9%8.2%+18.7%
10Y27.4%7.2%+20.2%
4.3.2.2. Operating Ratio

Measures how efficient Analog is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Semiconductors industry mean).
  • An Operation Ratio of 0.77 means that the operating costs are $0.77 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Analog Devices Inc:

  • The MRQ is 0.767. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.783. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.767TTM0.783-0.016
TTM0.783YOY0.678+0.104
TTM0.7835Y0.727+0.055
5Y0.72710Y0.726+0.002
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7671.133-0.366
TTM0.7831.108-0.325
YOY0.6781.057-0.379
5Y0.7271.049-0.322
10Y0.7261.038-0.312
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Analog Devices Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Analog is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Semiconductors industry mean).
  • A Current Ratio of 1.84 means the company has $1.84 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Analog Devices Inc:

  • The MRQ is 1.835. The company is able to pay all its short-term debts. +1
  • The TTM is 1.652. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.835TTM1.652+0.184
TTM1.652YOY1.748-0.096
TTM1.6525Y1.649+0.003
5Y1.64910Y2.623-0.974
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8352.520-0.685
TTM1.6522.717-1.065
YOY1.7482.723-0.975
5Y1.6492.747-1.098
10Y2.6232.678-0.055
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Analog to the Semiconductors industry mean.
  • A Quick Ratio of 1.36 means the company can pay off $1.36 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Analog Devices Inc:

  • The MRQ is 1.362. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.161. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.362TTM1.161+0.202
TTM1.161YOY1.061+0.099
TTM1.1615Y1.143+0.018
5Y1.14310Y2.784-1.642
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3621.267+0.095
TTM1.1611.589-0.428
YOY1.0611.750-0.689
5Y1.1431.853-0.710
10Y2.7841.948+0.836
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Analog Devices Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Analog assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Analog to Semiconductors industry mean.
  • A Debt to Asset Ratio of 0.27 means that Analog assets are financed with 27.1% credit (debt) and the remaining percentage (100% - 27.1%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Analog Devices Inc:

  • The MRQ is 0.271. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.273. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.271TTM0.273-0.002
TTM0.273YOY0.272+0.000
TTM0.2735Y0.333-0.060
5Y0.33310Y0.378-0.046
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2710.322-0.051
TTM0.2730.320-0.047
YOY0.2720.323-0.051
5Y0.3330.335-0.002
10Y0.3780.357+0.021
4.5.4.2. Debt to Equity Ratio

Measures if Analog is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Analog to the Semiconductors industry mean.
  • A Debt to Equity ratio of 37.1% means that company has $0.37 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Analog Devices Inc:

  • The MRQ is 0.371. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.375. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.371TTM0.375-0.004
TTM0.375YOY0.374+0.001
TTM0.3755Y0.524-0.149
5Y0.52410Y0.655-0.131
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3710.475-0.104
TTM0.3750.493-0.118
YOY0.3740.503-0.129
5Y0.5240.547-0.023
10Y0.6550.606+0.049
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Analog generates.

  • Above 15 is considered overpriced but always compare Analog to the Semiconductors industry mean.
  • A PE ratio of 58.19 means the investor is paying $58.19 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Analog Devices Inc:

  • The EOD is 57.125. Based on the earnings, the company is expensive. -2
  • The MRQ is 58.187. Based on the earnings, the company is expensive. -2
  • The TTM is 66.576. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD57.125MRQ58.187-1.061
MRQ58.187TTM66.576-8.389
TTM66.576YOY28.689+37.887
TTM66.5765Y57.335+9.241
5Y57.33510Y51.953+5.381
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
EOD57.12516.426+40.699
MRQ58.18718.183+40.004
TTM66.57618.872+47.704
YOY28.68915.838+12.851
5Y57.33520.883+36.452
10Y51.95320.464+31.489
4.6.2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Analog Devices Inc:

  • The EOD is 30.845. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 31.418. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 34.776. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD30.845MRQ31.418-0.573
MRQ31.418TTM34.776-3.359
TTM34.776YOY26.303+8.474
TTM34.7765Y30.518+4.258
5Y30.51810Y28.601+1.917
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
EOD30.8457.061+23.784
MRQ31.4187.482+23.936
TTM34.7762.960+31.816
YOY26.3031.041+25.262
5Y30.5184.419+26.099
10Y28.6014.005+24.596
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of Analog 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 3.16 means the investor is paying $3.16 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Analog Devices Inc:

  • The EOD is 3.106. Based on the equity, the company is fair priced.
  • The MRQ is 3.163. Based on the equity, the company is fair priced.
  • The TTM is 2.995. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD3.106MRQ3.163-0.058
MRQ3.163TTM2.995+0.168
TTM2.995YOY2.494+0.501
TTM2.9955Y3.568-0.573
5Y3.56810Y4.316-0.748
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
EOD3.1062.597+0.509
MRQ3.1632.528+0.635
TTM2.9952.609+0.386
YOY2.4942.512-0.018
5Y3.5683.143+0.425
10Y4.3163.208+1.108
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Analog Devices Inc.

4.8.1. Institutions holding Analog Devices Inc

Institutions are holding 92.022% of the shares of Analog Devices Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc9.82020.2007486924455515641.1457
2024-06-30BlackRock Inc7.97620.204339549264-256378-0.6441
2024-09-30State Street Corp4.55220.2114225715861066640.4748
2024-09-30JPMorgan Chase & Co4.34240.377821531478-4130204-16.0948
2024-09-30Massachusetts Financial Services Company2.43310.829412064484-950125-7.3004
2024-09-30Geode Capital Management, LLC2.09030.1925103644461358381.328
2024-09-30Amvescap Plc.2.05030.451810166335-415440-3.926
2024-09-30T. Rowe Price Associates, Inc.1.88350.247593390077544108.7879
2024-09-30Franklin Resources Inc1.85080.59019176877118994014.8986
2024-09-30Wells Fargo & Co1.84580.47699152129-64585-0.7007
2024-09-30Morgan Stanley - Brokerage Accounts1.80810.14968965456-7768842-46.4247
2024-09-30FMR Inc1.49010.103573886286651499.8929
2024-06-30NORGES BANK1.3870.2345687740670684211.4551
2024-06-30Bank of America Corp1.31360.13146513156285974178.2758
2024-09-30Ameriprise Financial Inc1.27490.37326321584-203250-3.115
2024-09-30Northern Trust Corp1.02730.19195093834-425370-7.7071
2024-09-30Legal & General Group PLC0.9760.2321483951661719014.6173
2024-09-30American Century Companies Inc0.92610.61445920312404465.5255
2024-06-30Van Eck Associates Corporation0.81761.314840538973628749.8313
2024-09-30Goldman Sachs Group Inc0.78860.144939103021863975.0054
Total 50.65417.2723251163861-5837139-2.3%

4.9.2. Funds holding Analog Devices Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.16080.20215672445-55553-0.3532
2024-10-31Vanguard Institutional 500 Index Trust2.65250.2294131519751542421.1867
2024-11-27Invesco QQQ Trust1.98620.68229848599229970.2341
2024-09-30Fidelity 500 Index1.23020.23426100027-9477-0.1551
2024-11-27SPDR® S&P 500® ETF Trust1.22870.2126092602-33872-0.5529
2024-11-27iShares Core S&P 500 ETF1.12940.2125600187173460.3107
2024-09-30MFS Large Cap Value Equity1.09032.03855406223-119540-2.1633
2024-10-31MFS Value A1.08312.01025370319-35904-0.6641
2024-11-28VanEck Semiconductor ETF0.87673.9598434678343440.1
2024-10-31Vanguard Value Index Inv0.84950.5124212238137850.3283
2024-11-27The Technology Select Sector SPDR® ETF0.77691.16143852010-8680-0.2248
2024-09-30JPMorgan Equity Income I0.73461.80223642627-20675-0.5644
2024-09-30JPM US Equity Income-Composite0.73461.80263642627-505422-12.1846
2024-10-31Franklin Rising Dividends A0.66162.6002328040000
2024-09-30Columbia Dividend Value0.65731.76163259325-29810-0.9063
2024-10-31Columbia Dividend Income Inst0.65631.73713254162-5163-0.1584
2024-10-31Vanguard Institutional Index I0.6360.22953153502-903-0.0286
2024-10-31Vanguard Information Technology ETF0.61470.7493047792139640.4603
2024-10-31Vanguard Dividend Appreciation ETF0.54410.5995269802067330.2502
2024-11-27iShares Semiconductor ETF0.5194.01292573381-1963-0.0762
Total 21.822526.7483108205244-593551-0.5%

5.3. Insider Transactions

Insiders are holding 0.246% of the shares of Analog Devices Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-01Vincent RocheSELL10000223.87
2024-11-01Gregory M BryantSELL20000223.87
2024-10-01Gregory M BryantSELL30000228.93
2024-10-01Vincent RocheSELL10000228.93
2024-09-25Gregory M BryantSELL30000224.1
2024-09-03Vincent RocheSELL10000228.69
2024-08-29Edward H FrankSELL995234.31
2024-08-23Edward H FrankSELL500227.24
2024-08-01Vincent RocheSELL10000228.08
2024-07-01Vincent RocheSELL10000226.7
2024-06-13Gregory M BryantSELL17612233.94
2024-05-28James ChampySELL4200233.55
2024-05-24Michael SondelSELL4830236.58
2024-05-01Vincent RocheSELL10000197.06
2024-04-04Vivek JainSELL3479197.56
2024-04-01Vincent RocheSELL10000197.4
2024-03-21James ChampySELL1228197.64
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

Balance Sheet of 2024-10-31. All numbers in thousands.

Summary
Total Assets48,228,277
Total Liabilities13,051,960
Total Stockholder Equity35,176,317
 As reported
Total Liabilities 13,051,960
Total Stockholder Equity+ 35,176,317
Total Assets = 48,228,277

Assets

Total Assets48,228,277
Total Current Assets5,484,654
Long-term Assets42,743,623
Total Current Assets
Cash And Cash Equivalents 1,991,342
Short-term Investments 371,822
Net Receivables 1,336,331
Inventory 1,447,687
Other Current Assets 337,472
Total Current Assets  (as reported)5,484,654
Total Current Assets  (calculated)5,484,654
+/-0
Long-term Assets
Property Plant Equipment 3,415,550
Goodwill 26,909,775
Intangible Assets 9,585,464
Long-term Assets Other 749,082
Long-term Assets  (as reported)42,743,623
Long-term Assets  (calculated)40,659,871
+/- 2,083,752

Liabilities & Shareholders' Equity

Total Current Liabilities2,988,280
Long-term Liabilities10,063,680
Total Stockholder Equity35,176,317
Total Current Liabilities
Short-term Debt 947,374
Accounts payable 487,457
Other Current Liabilities 1,106,070
Total Current Liabilities  (as reported)2,988,280
Total Current Liabilities  (calculated)2,540,901
+/- 447,379
Long-term Liabilities
Long-term Liabilities  (as reported)10,063,680
Long-term Liabilities  (calculated)0
+/- 10,063,680
Total Stockholder Equity
Common Stock82,718
Retained Earnings 10,196,612
Accumulated Other Comprehensive Income -185,256
Other Stockholders Equity 25,082,243
Total Stockholder Equity (as reported)35,176,317
Total Stockholder Equity (calculated)35,176,317
+/-0
Other
Cash and Short Term Investments 2,363,164
Common Stock Shares Outstanding 498,722
Liabilities and Stockholders Equity 48,228,277
Net Debt 5,590,345
Net Working Capital 2,496,374
Short Long Term Debt Total 7,581,687



5.2. Balance Sheets Structured

All numbers in thousands.

 Trend2024-10-312024-07-312024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302011-01-312010-10-312010-07-312010-04-302010-01-312009-10-312009-07-312009-04-302009-01-312008-10-312008-07-312008-04-302008-01-312007-10-312007-07-312007-04-302007-01-312006-10-312006-07-312006-04-302006-01-312005-10-312005-07-312005-04-302005-01-312004-10-312004-07-312004-04-302004-01-312003-10-312003-07-312003-04-302003-01-312002-10-312002-07-312002-04-302002-01-312001-10-312001-07-312001-04-302001-01-312000-10-312000-07-312000-04-302000-01-311999-10-311999-07-311999-04-301999-01-311998-10-311998-07-311998-04-301998-01-311997-10-311997-07-311997-04-301997-01-311996-10-311996-07-311996-04-301996-01-311995-10-311995-07-311995-04-301995-01-311994-10-311994-07-311994-04-301994-01-311993-10-311993-07-311993-04-301993-01-311992-10-311992-07-311992-04-301992-01-311991-10-311991-07-311991-04-301991-01-311990-10-311990-07-311990-04-301990-01-311989-10-311989-07-311989-04-301989-01-311988-10-311988-07-311988-04-301988-01-311987-10-311987-07-311987-04-301987-01-311986-10-311986-07-311986-04-301986-01-311985-10-31
> Total Assets 
347,700
0
0
0
369,000
0
0
0
397,300
0
0
0
449,400
0
460,400
459,100
452,500
439,400
442,000
455,300
487,200
481,800
486,700
481,600
503,300
509,900
514,000
535,400
561,900
580,000
625,200
636,700
678,500
686,600
733,000
752,100
815,900
836,400
876,100
911,500
1,001,600
1,309,400
1,371,700
1,440,400
1,515,700
1,544,500
1,612,800
1,676,400
1,763,900
1,820,100
1,899,500
1,841,900
1,861,700
1,894,600
1,938,900
2,076,200
2,218,400
2,489,300
2,669,022
2,951,299
4,411,337
4,689,221
4,797,506
4,828,954
4,884,863
4,915,398
4,952,766
5,023,706
4,980,191
5,032,302
5,135,313
5,248,068
4,092,877
4,302,237
4,518,320
4,712,247
4,720,083
4,612,135
4,585,270
4,691,505
4,583,211
4,374,178
4,403,347
4,292,247
3,986,851
3,823,817
3,686,676
3,166,367
2,971,949
3,134,943
3,016,187
3,092,125
3,090,992
2,919,190
2,875,339
3,280,151
3,404,294
3,698,170
3,928,097
4,104,000
4,328,831
4,596,905
5,160,399
5,251,381
5,277,635
5,277,834
5,412,490
5,456,622
5,620,347
5,716,808
5,841,036
6,138,626
6,381,750
6,399,468
6,594,951
8,973,465
6,859,690
6,821,156
7,048,475
7,134,701
7,062,178
7,598,081
7,570,292
7,685,053
7,970,278
10,203,371
26,622,683
21,114,995
21,141,294
20,853,315
20,776,454
20,548,616
20,449,779
21,828,278
21,776,325
21,566,650
21,392,641
21,376,827
21,350,938
21,599,568
21,468,603
21,440,110
21,588,217
21,641,190
52,322,071
51,215,614
50,800,652
50,346,170
50,302,350
50,234,520
49,544,739
49,346,739
48,794,478
48,388,464
48,858,172
48,618,374
48,228,277
48,228,27748,618,37448,858,17248,388,46448,794,47849,346,73949,544,73950,234,52050,302,35050,346,17050,800,65251,215,61452,322,07121,641,19021,588,21721,440,11021,468,60321,599,56821,350,93821,376,82721,392,64121,566,65021,776,32521,828,27820,449,77920,548,61620,776,45420,853,31521,141,29421,114,99526,622,68310,203,3717,970,2787,685,0537,570,2927,598,0817,062,1787,134,7017,048,4756,821,1566,859,6908,973,4656,594,9516,399,4686,381,7506,138,6265,841,0365,716,8085,620,3475,456,6225,412,4905,277,8345,277,6355,251,3815,160,3994,596,9054,328,8314,104,0003,928,0973,698,1703,404,2943,280,1512,875,3392,919,1903,090,9923,092,1253,016,1873,134,9432,971,9493,166,3673,686,6763,823,8173,986,8514,292,2474,403,3474,374,1784,583,2114,691,5054,585,2704,612,1354,720,0834,712,2474,518,3204,302,2374,092,8775,248,0685,135,3135,032,3024,980,1915,023,7064,952,7664,915,3984,884,8634,828,9544,797,5064,689,2214,411,3372,951,2992,669,0222,489,3002,218,4002,076,2001,938,9001,894,6001,861,7001,841,9001,899,5001,820,1001,763,9001,676,4001,612,8001,544,5001,515,7001,440,4001,371,7001,309,4001,001,600911,500876,100836,400815,900752,100733,000686,600678,500636,700625,200580,000561,900535,400514,000509,900503,300481,600486,700481,800487,200455,300442,000439,400452,500459,100460,4000449,400000397,300000369,000000347,700
   > Total Current Assets 
151,900
0
0
0
161,700
0
0
0
176,500
0
0
0
221,300
0
224,700
223,000
223,000
218,800
225,400
234,100
232,400
225,600
231,000
226,000
248,900
249,400
253,300
273,200
297,000
314,000
355,500
363,500
403,200
416,900
460,100
475,700
505,500
486,500
475,700
486,100
526,000
772,700
797,000
776,000
820,300
783,900
833,700
867,900
895,400
860,600
911,900
869,600
903,500
1,058,800
1,112,300
1,249,200
1,379,100
1,559,000
1,672,625
1,933,377
3,168,014
3,270,974
3,323,465
3,358,647
3,434,919
3,497,328
3,566,235
3,653,699
3,624,225
3,711,065
3,831,887
3,983,993
2,885,716
3,090,182
3,350,254
3,538,537
3,528,611
3,440,492
3,446,682
3,594,358
3,732,456
3,541,981
3,557,476
3,432,928
3,011,302
2,837,191
2,689,720
2,172,414
1,978,995
2,099,405
1,988,369
2,056,502
2,089,577
1,974,342
1,942,213
2,359,633
2,490,636
2,840,955
3,078,308
3,235,000
3,478,999
3,737,029
4,292,738
4,339,131
4,386,348
4,395,168
4,522,529
4,561,285
4,696,185
4,813,935
4,963,212
5,244,490
5,472,425
5,470,959
5,638,032
5,923,884
3,811,886
3,803,037
4,045,761
4,149,892
4,079,548
4,644,134
4,627,874
4,727,888
4,974,863
7,233,733
7,535,467
2,188,643
2,351,338
2,177,746
2,188,274
2,116,557
2,112,126
1,985,180
2,080,489
2,007,058
1,985,126
1,911,179
2,051,293
2,485,237
2,517,688
2,624,741
2,902,800
3,090,455
5,378,317
4,636,695
4,634,189
4,689,708
4,937,992
5,161,500
4,744,920
4,835,185
4,384,022
4,415,877
5,191,774
5,442,936
5,484,654
5,484,6545,442,9365,191,7744,415,8774,384,0224,835,1854,744,9205,161,5004,937,9924,689,7084,634,1894,636,6955,378,3173,090,4552,902,8002,624,7412,517,6882,485,2372,051,2931,911,1791,985,1262,007,0582,080,4891,985,1802,112,1262,116,5572,188,2742,177,7462,351,3382,188,6437,535,4677,233,7334,974,8634,727,8884,627,8744,644,1344,079,5484,149,8924,045,7613,803,0373,811,8865,923,8845,638,0325,470,9595,472,4255,244,4904,963,2124,813,9354,696,1854,561,2854,522,5294,395,1684,386,3484,339,1314,292,7383,737,0293,478,9993,235,0003,078,3082,840,9552,490,6362,359,6331,942,2131,974,3422,089,5772,056,5021,988,3692,099,4051,978,9952,172,4142,689,7202,837,1913,011,3023,432,9283,557,4763,541,9813,732,4563,594,3583,446,6823,440,4923,528,6113,538,5373,350,2543,090,1822,885,7163,983,9933,831,8873,711,0653,624,2253,653,6993,566,2353,497,3283,434,9193,358,6473,323,4653,270,9743,168,0141,933,3771,672,6251,559,0001,379,1001,249,2001,112,3001,058,800903,500869,600911,900860,600895,400867,900833,700783,900820,300776,000797,000772,700526,000486,100475,700486,500505,500475,700460,100416,900403,200363,500355,500314,000297,000273,200253,300249,400248,900226,000231,000225,600232,400234,100225,400218,800223,000223,000224,7000221,300000176,500000161,700000151,900
       Cash And Cash Equivalents 
11,300
0
0
0
6,300
0
0
0
5,800
0
0
0
22,700
0
27,500
29,800
30,100
31,800
40,800
47,300
8,300
2,100
7,400
10,500
16,500
8,900
11,200
14,000
17,700
22,400
54,900
61,200
80,700
94,400
131,300
121,300
109,100
101,100
66,300
62,300
69,300
195,500
224,900
198,900
210,100
248,100
234,400
235,700
289,600
217,200
286,100
261,700
263,300
332,400
401,300
405,600
355,900
409,500
514,894
619,084
1,736,421
1,191,920
1,217,084
1,550,254
1,364,949
1,500,496
1,394,127
1,186,015
1,613,753
1,552,371
1,138,332
1,312,725
517,874
1,010,805
712,264
383,315
518,940
409,336
314,368
248,053
627,591
427,855
402,491
523,125
343,947
398,549
358,590
393,898
424,972
633,089
414,361
418,456
593,599
769,713
676,879
632,715
639,729
914,268
1,008,372
993,000
1,070,000
1,570,321
1,894,761
1,357,821
1,405,100
1,097,442
695,066
462,149
528,833
795,797
595,631
460,068
392,089
417,227
402,790
2,585,441
569,233
650,202
636,216
557,497
884,353
1,470,442
1,119,662
1,103,670
921,132
4,987,263
5,697,743
908,569
1,047,838
827,550
806,517
772,575
816,591
605,864
713,601
612,164
648,322
654,408
784,937
1,090,264
1,055,860
1,048,063
1,305,216
1,480,701
1,977,964
1,790,399
1,737,733
1,524,960
1,470,572
1,670,462
1,177,609
1,149,246
958,061
1,303,560
1,939,695
2,106,032
1,991,342
1,991,3422,106,0321,939,6951,303,560958,0611,149,2461,177,6091,670,4621,470,5721,524,9601,737,7331,790,3991,977,9641,480,7011,305,2161,048,0631,055,8601,090,264784,937654,408648,322612,164713,601605,864816,591772,575806,517827,5501,047,838908,5695,697,7434,987,263921,1321,103,6701,119,6621,470,442884,353557,497636,216650,202569,2332,585,441402,790417,227392,089460,068595,631795,797528,833462,149695,0661,097,4421,405,1001,357,8211,894,7611,570,3211,070,000993,0001,008,372914,268639,729632,715676,879769,713593,599418,456414,361633,089424,972393,898358,590398,549343,947523,125402,491427,855627,591248,053314,368409,336518,940383,315712,2641,010,805517,8741,312,7251,138,3321,552,3711,613,7531,186,0151,394,1271,500,4961,364,9491,550,2541,217,0841,191,9201,736,421619,084514,894409,500355,900405,600401,300332,400263,300261,700286,100217,200289,600235,700234,400248,100210,100198,900224,900195,50069,30062,30066,300101,100109,100121,300131,30094,40080,70061,20054,90022,40017,70014,00011,2008,90016,50010,5007,4002,1008,30047,30040,80031,80030,10029,80027,500022,7000005,8000006,30000011,300
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36,400
72,700
57,500
66,600
66,200
81,800
174,400
112,600
82,400
89,800
19,700
68,200
80,700
51,000
76,500
33,800
38,800
41,600
129,700
117,800
231,500
406,600
485,700
416,559
439,323
498,844
1,158,381
1,292,462
1,121,256
1,428,278
1,394,126
1,514,837
1,767,840
1,284,270
1,447,361
1,963,151
1,916,640
1,598,869
1,295,720
1,829,318
2,305,191
2,166,030
2,189,036
2,302,891
2,535,833
2,078,351
2,307,259
2,290,305
1,992,936
1,784,387
1,555,272
1,436,082
889,692
656,235
638,677
770,818
859,188
716,087
513,418
608,599
1,091,729
1,176,244
1,264,696
1,378,367
1,515,000
1,617,768
1,390,795
1,536,604
2,156,717
2,187,362
2,569,956
3,057,559
3,302,896
3,371,545
3,191,182
3,576,510
3,990,225
4,290,823
4,283,882
4,404,435
2,346,818
2,297,235
2,223,079
2,438,562
2,542,464
2,144,575
2,319,026
2,634,419
2,699,764
3,134,661
1,329,803
490,629
0
0
0
0
0
0
-43,370
0
0
-47,154
0
0
82,953
86,729
91,720
94,033
105,562
0
0
0
0
454,545
0
0
0
315,980
0
424,117
439,667
371,822
371,822439,667424,1170315,980000454,5450000105,56294,03391,72086,72982,95300-47,15400-43,370000000490,6291,329,8033,134,6612,699,7642,634,4192,319,0262,144,5752,542,4642,438,5622,223,0792,297,2352,346,8184,404,4354,283,8824,290,8233,990,2253,576,5103,191,1823,371,5453,302,8963,057,5592,569,9562,187,3622,156,7171,536,6041,390,7951,617,7681,515,0001,378,3671,264,6961,176,2441,091,729608,599513,418716,087859,188770,818638,677656,235889,6921,436,0821,555,2721,784,3871,992,9362,290,3052,307,2592,078,3512,535,8332,302,8912,189,0362,166,0302,305,1911,829,3181,295,7201,598,8691,916,6401,963,1511,447,3611,284,2701,767,8401,514,8371,394,1261,428,2781,121,2561,292,4621,158,381498,844439,323416,559485,700406,600231,500117,800129,70041,60038,80033,80076,50051,00080,70068,20019,70089,80082,400112,600174,40081,80066,20066,60057,50072,70036,40000000000000000000000000000000000000
       Net Receivables 
56,500
0
0
0
65,600
0
0
0
76,300
0
0
0
87,900
0
80,700
77,600
81,700
80,800
82,100
83,400
97,600
97,100
99,700
90,300
95,100
96,700
95,500
108,600
111,700
117,100
124,700
126,200
145,700
151,000
162,100
154,300
162,300
169,800
178,300
185,700
181,300
190,400
212,800
217,700
241,800
242,900
242,700
258,400
255,900
245,700
243,000
211,600
207,400
213,700
225,100
251,700
267,100
302,000
351,538
420,440
463,912
421,219
343,848
270,403
218,151
197,596
221,524
223,308
228,338
231,422
242,767
259,134
294,781
315,900
328,318
354,897
329,499
324,033
320,366
296,080
320,523
317,730
357,880
359,774
329,393
344,783
332,116
350,868
336,381
340,080
332,288
326,456
315,290
235,352
228,520
244,025
301,036
313,288
332,157
357,000
387,169
384,276
414,579
375,011
348,416
301,999
330,282
345,795
339,881
329,578
333,924
345,437
325,144
328,787
360,847
394,762
396,605
402,350
408,510
451,511
466,527
375,087
398,979
452,944
477,609
472,511
630,353
692,552
688,953
709,761
759,557
710,753
639,717
713,730
685,978
689,976
635,136
584,366
588,244
681,728
737,536
826,964
814,135
823,163
1,459,056
1,636,928
1,608,254
1,742,646
1,800,462
1,629,870
1,616,256
1,616,243
1,469,734
1,196,721
1,004,628
1,127,158
1,336,331
1,336,3311,127,1581,004,6281,196,7211,469,7341,616,2431,616,2561,629,8701,800,4621,742,6461,608,2541,636,9281,459,056823,163814,135826,964737,536681,728588,244584,366635,136689,976685,978713,730639,717710,753759,557709,761688,953692,552630,353472,511477,609452,944398,979375,087466,527451,511408,510402,350396,605394,762360,847328,787325,144345,437333,924329,578339,881345,795330,282301,999348,416375,011414,579384,276387,169357,000332,157313,288301,036244,025228,520235,352315,290326,456332,288340,080336,381350,868332,116344,783329,393359,774357,880317,730320,523296,080320,366324,033329,499354,897328,318315,900294,781259,134242,767231,422228,338223,308221,524197,596218,151270,403343,848421,219463,912420,440351,538302,000267,100251,700225,100213,700207,400211,600243,000245,700255,900258,400242,700242,900241,800217,700212,800190,400181,300185,700178,300169,800162,300154,300162,100151,000145,700126,200124,700117,100111,700108,60095,50096,70095,10090,30099,70097,10097,60083,40082,10080,80081,70077,60080,700087,90000076,30000065,60000056,500
       Inventory 
77,100
0
0
0
79,100
0
0
0
83,800
0
0
0
97,400
0
102,000
100,800
97,500
92,200
88,000
87,000
107,600
108,300
107,800
110,400
117,100
121,200
124,300
129,400
142,500
148,400
151,200
152,400
150,400
143,100
138,000
134,100
130,800
126,700
134,600
135,800
144,000
157,800
191,500
215,000
218,900
212,300
217,800
221,900
226,000
241,500
267,000
272,400
275,100
270,300
259,400
255,600
248,900
250,200
280,398
313,901
332,094
357,076
318,834
278,477
246,852
241,107
253,151
284,044
306,391
294,478
293,487
296,940
287,502
292,626
308,539
326,301
345,903
353,291
348,446
343,688
325,605
337,835
359,420
377,434
378,651
385,766
382,177
371,773
347,519
330,196
319,421
309,870
314,629
320,967
304,834
276,072
253,161
243,275
247,662
265,000
277,478
282,980
293,780
299,332
295,081
297,160
303,742
312,079
313,723
307,263
298,967
284,342
283,337
289,935
298,432
415,098
367,927
367,238
394,494
424,475
412,314
404,852
399,459
392,303
376,555
365,586
647,858
519,695
550,816
559,720
551,220
563,645
586,760
593,211
608,085
638,305
609,886
588,503
590,268
612,646
608,260
618,640
641,202
657,520
1,200,610
972,571
1,075,297
1,203,394
1,399,914
1,522,942
1,648,136
1,709,313
1,642,214
1,553,221
1,479,081
1,427,936
1,447,687
1,447,6871,427,9361,479,0811,553,2211,642,2141,709,3131,648,1361,522,9421,399,9141,203,3941,075,297972,5711,200,610657,520641,202618,640608,260612,646590,268588,503609,886638,305608,085593,211586,760563,645551,220559,720550,816519,695647,858365,586376,555392,303399,459404,852412,314424,475394,494367,238367,927415,098298,432289,935283,337284,342298,967307,263313,723312,079303,742297,160295,081299,332293,780282,980277,478265,000247,662243,275253,161276,072304,834320,967314,629309,870319,421330,196347,519371,773382,177385,766378,651377,434359,420337,835325,605343,688348,446353,291345,903326,301308,539292,626287,502296,940293,487294,478306,391284,044253,151241,107246,852278,477318,834357,076332,094313,901280,398250,200248,900255,600259,400270,300275,100272,400267,000241,500226,000221,900217,800212,300218,900215,000191,500157,800144,000135,800134,600126,700130,800134,100138,000143,100150,400152,400151,200148,400142,500129,400124,300121,200117,100110,400107,800108,300107,60087,00088,00092,20097,500100,800102,000097,40000083,80000079,10000077,100
       Other Current Assets 
7,000
0
0
0
10,700
0
0
0
10,600
0
0
0
13,300
0
14,500
14,800
13,700
14,000
14,500
16,400
18,900
18,100
16,100
14,800
20,200
22,600
22,300
21,200
25,100
26,100
24,700
23,700
26,400
22,500
28,700
23,500
25,600
25,000
24,000
27,800
39,600
41,700
42,000
45,700
45,000
45,000
54,500
55,800
54,700
60,100
63,500
66,900
98,100
98,100
95,000
95,000
89,800
99,300
98,000
115,000
108,989
113,000
151,000
140,000
177,000
164,000
182,000
193,000
191,473
185,433
194,150
198,554
186,690
175,131
171,815
168,833
168,239
164,796
160,611
170,704
234,376
4,158
1,042
1,063
1,109
1,110
1,178
1,181
52,076
24,026
12,307
13,569
6,836
134,892
123,381
115,092
120,466
105,428
111,750
105,000
126,584
108,657
153,014
150,250
150,389
128,611
135,880
138,366
142,203
190,115
158,180
164,418
181,032
151,128
171,528
181,765
180,886
160,168
167,979
173,945
171,779
74,727
75,355
79,207
64,906
78,570
68,884
67,827
63,731
80,715
70,980
69,584
69,058
72,375
72,825
66,613
91,782
83,902
87,844
100,599
116,032
131,074
142,247
129,071
740,687
236,797
212,905
218,708
267,044
338,226
302,919
360,383
314,013
362,375
344,253
342,143
337,472
337,472342,143344,253362,375314,013360,383302,919338,226267,044218,708212,905236,797740,687129,071142,247131,074116,032100,59987,84483,90291,78266,61372,82572,37569,05869,58470,98080,71563,73167,82768,88478,57064,90679,20775,35574,727171,779173,945167,979160,168180,886181,765171,528151,128181,032164,418158,180190,115142,203138,366135,880128,611150,389150,250153,014108,657126,584105,000111,750105,428120,466115,092123,381134,8926,83613,56912,30724,02652,0761,1811,1781,1101,1091,0631,0424,158234,376170,704160,611164,796168,239168,833171,815175,131186,690198,554194,150185,433191,473193,000182,000164,000177,000140,000151,000113,000108,989115,00098,00099,30089,80095,00095,00098,10098,10066,90063,50060,10054,70055,80054,50045,00045,00045,70042,00041,70039,60027,80024,00025,00025,60023,50028,70022,50026,40023,70024,70026,10025,10021,20022,30022,60020,20014,80016,10018,10018,90016,40014,50014,00013,70014,80014,500013,30000010,60000010,7000007,000
   > Long-term Assets 
195,800
0
0
0
207,300
0
0
0
220,800
0
0
0
228,100
0
235,700
236,100
229,500
220,600
216,600
221,200
254,800
256,200
255,700
255,600
254,400
260,500
260,700
262,200
264,900
266,000
269,700
273,200
275,300
269,700
272,900
276,400
310,400
349,900
400,400
425,400
475,600
536,700
574,700
664,400
695,400
760,600
779,100
808,500
868,500
959,500
987,600
972,300
958,200
835,800
826,600
827,000
839,300
930,300
996,397
1,017,922
1,243,323
1,418,247
1,474,041
1,470,307
1,449,944
1,418,070
1,386,531
1,370,007
1,355,966
1,321,237
1,303,426
1,264,075
1,207,161
1,212,055
1,168,066
1,173,710
1,191,472
1,171,643
1,138,588
1,097,147
850,755
832,197
845,871
859,319
975,549
986,626
996,956
993,953
992,954
1,035,538
1,027,818
1,035,623
1,001,415
944,848
933,126
920,518
913,658
857,215
849,789
869,000
849,832
859,876
867,661
912,250
891,287
882,666
889,961
895,337
924,162
902,873
877,824
894,136
909,325
928,509
956,919
3,049,581
3,047,804
3,018,119
3,002,714
2,984,809
2,982,630
2,953,947
2,942,418
2,957,165
2,995,415
2,969,638
19,087,216
18,926,352
18,789,956
18,675,569
18,588,180
18,432,059
18,337,653
19,843,098
19,695,836
19,559,592
19,407,515
19,465,648
19,299,645
19,114,331
18,950,915
18,815,369
18,685,417
18,550,735
46,943,754
46,578,919
46,166,463
45,656,462
45,364,358
45,073,020
44,799,819
44,511,554
44,410,456
43,972,587
43,666,398
43,175,438
42,743,623
42,743,62343,175,43843,666,39843,972,58744,410,45644,511,55444,799,81945,073,02045,364,35845,656,46246,166,46346,578,91946,943,75418,550,73518,685,41718,815,36918,950,91519,114,33119,299,64519,465,64819,407,51519,559,59219,695,83619,843,09818,337,65318,432,05918,588,18018,675,56918,789,95618,926,35219,087,2162,969,6382,995,4152,957,1652,942,4182,953,9472,982,6302,984,8093,002,7143,018,1193,047,8043,049,581956,919928,509909,325894,136877,824902,873924,162895,337889,961882,666891,287912,250867,661859,876849,832869,000849,789857,215913,658920,518933,126944,8481,001,4151,035,6231,027,8181,035,538992,954993,953996,956986,626975,549859,319845,871832,197850,7551,097,1471,138,5881,171,6431,191,4721,173,7101,168,0661,212,0551,207,1611,264,0751,303,4261,321,2371,355,9661,370,0071,386,5311,418,0701,449,9441,470,3071,474,0411,418,2471,243,3231,017,922996,397930,300839,300827,000826,600835,800958,200972,300987,600959,500868,500808,500779,100760,600695,400664,400574,700536,700475,600425,400400,400349,900310,400276,400272,900269,700275,300273,200269,700266,000264,900262,200260,700260,500254,400255,600255,700256,200254,800221,200216,600220,600229,500236,100235,7000228,100000220,800000207,300000195,800
       Property Plant Equipment 
160,800
0
0
0
173,200
0
0
0
186,200
0
0
0
200,700
0
208,400
210,000
208,700
204,600
201,300
203,600
223,900
225,800
226,100
226,200
224,000
230,600
232,600
233,400
237,400
238,800
242,200
246,100
248,400
243,400
246,600
247,900
281,800
321,700
356,800
383,600
432,000
476,500
515,400
552,700
583,300
601,900
609,200
629,100
661,600
694,500
721,000
714,000
703,400
681,300
660,600
646,300
642,800
648,800
664,761
703,882
779,226
880,428
938,209
942,571
907,942
876,840
845,683
814,334
780,904
754,571
726,533
697,841
671,140
660,891
666,826
667,028
667,779
653,608
636,249
617,038
599,906
576,798
561,538
558,054
562,625
564,971
569,318
564,960
556,939
561,295
555,430
558,312
567,439
537,198
515,937
491,564
476,516
464,456
453,344
463,751
472,665
468,541
473,662
481,596
478,839
475,689
478,959
490,581
500,867
491,431
490,047
492,421
508,171
529,010
545,485
609,937
622,422
612,472
629,665
631,269
644,110
633,362
626,162
629,094
636,116
628,924
1,089,319
1,098,848
1,107,304
1,115,417
1,114,579
1,107,991
1,154,328
1,181,735
1,211,467
1,221,192
1,219,989
1,206,769
1,189,332
1,134,236
1,120,561
1,129,214
1,160,586
1,173,674
1,979,051
2,037,290
2,094,148
2,180,048
2,401,304
2,524,655
2,742,016
2,922,781
3,219,157
3,281,937
3,415,220
3,395,748
3,415,550
3,415,5503,395,7483,415,2203,281,9373,219,1572,922,7812,742,0162,524,6552,401,3042,180,0482,094,1482,037,2901,979,0511,173,6741,160,5861,129,2141,120,5611,134,2361,189,3321,206,7691,219,9891,221,1921,211,4671,181,7351,154,3281,107,9911,114,5791,115,4171,107,3041,098,8481,089,319628,924636,116629,094626,162633,362644,110631,269629,665612,472622,422609,937545,485529,010508,171492,421490,047491,431500,867490,581478,959475,689478,839481,596473,662468,541472,665463,751453,344464,456476,516491,564515,937537,198567,439558,312555,430561,295556,939564,960569,318564,971562,625558,054561,538576,798599,906617,038636,249653,608667,779667,028666,826660,891671,140697,841726,533754,571780,904814,334845,683876,840907,942942,571938,209880,428779,226703,882664,761648,800642,800646,300660,600681,300703,400714,000721,000694,500661,600629,100609,200601,900583,300552,700515,400476,500432,000383,600356,800321,700281,800247,900246,600243,400248,400246,100242,200238,800237,400233,400232,600230,600224,000226,200226,100225,800223,900203,600201,300204,600208,700210,000208,4000200,700000186,200000173,200000160,800
       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
19,000
19,000
0
0
17,000
17,000
16,000
17,000
17,000
16,000
16,000
15,000
15,000
0
17,000
17,000
0
15,000
31,000
0
31,000
35,000
35,000
37,000
193,000
269,000
256,000
242,000
229,000
205,000
191,000
177,000
162,000
163,000
163,000
163,000
163,373
163,373
163,000
163,373
169,000
169,000
163,373
167,000
163,373
163,000
163,373
165,435
256,209
263,116
273,278
276,972
279,469
262,316
258,697
260,152
235,175
233,454
241,708
247,347
250,881
253,510
255,538
251,000
255,580
256,243
260,639
280,868
275,087
274,139
280,210
279,363
283,833
284,367
282,925
280,591
284,112
283,167
287,341
1,631,890
1,642,438
1,641,793
1,643,614
1,640,381
1,636,526
1,631,233
1,639,165
1,639,033
1,679,116
1,677,399
12,269,501
12,241,815
12,217,455
12,224,141
12,258,185
12,254,161
12,252,604
12,253,891
12,250,370
12,247,888
12,256,880
12,257,064
12,253,670
12,273,799
12,278,425
12,282,751
12,282,465
12,278,898
26,918,470
26,940,594
26,923,756
26,920,335
26,913,134
26,913,134
26,913,134
26,913,134
26,913,134
26,913,134
26,909,775
26,909,775
26,909,775
26,909,77526,909,77526,909,77526,913,13426,913,13426,913,13426,913,13426,913,13426,913,13426,920,33526,923,75626,940,59426,918,47012,278,89812,282,46512,282,75112,278,42512,273,79912,253,67012,257,06412,256,88012,247,88812,250,37012,253,89112,252,60412,254,16112,258,18512,224,14112,217,45512,241,81512,269,5011,677,3991,679,1161,639,0331,639,1651,631,2331,636,5261,640,3811,643,6141,641,7931,642,4381,631,890287,341283,167284,112280,591282,925284,367283,833279,363280,210274,139275,087280,868260,639256,243255,580251,000255,538253,510250,881247,347241,708233,454235,175260,152258,697262,316279,469276,972273,278263,116256,209165,435163,373163,000163,373167,000163,373169,000169,000163,373163,000163,373163,373163,000163,000163,000162,000177,000191,000205,000229,000242,000256,000269,000193,00037,00035,00035,00031,000031,00015,000017,00017,000015,00015,00016,00016,00017,00017,00016,00017,00017,0000019,00019,000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,677
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
17,482
0
0
0
21,937
0
0
0
27,804
26,246
32,597
31,641
30,166
34,757
31,616
32,290
30,170
30,232
76,025
82,953
86,729
91,720
94,033
105,562
127,856
0
0
0
122,285
0
0
0
0
0
0
0
0
00000000122,285000127,856105,56294,03391,72086,72982,95376,02530,23230,17032,29031,61634,75730,16631,64132,59726,24627,80400021,93700017,4820000000000000000000000001,67700000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
3,400
0
0
0
2,800
0
0
0
2,300
0
0
0
1,700
0
1,400
1,300
1,100
1,000
800
700
25,800
25,200
24,600
24,400
25,800
25,000
24,400
23,900
23,400
22,900
22,300
21,800
21,300
20,800
20,300
19,700
19,300
18,800
18,200
17,700
17,200
16,700
16,200
17,400
16,800
16,300
15,800
15,300
14,800
17,900
17,200
16,500
15,800
15,100
30,700
29,600
30,600
35,300
34,956
36,652
192,698
269,164
256,271
242,177
229,330
217,817
203,455
188,848
174,637
173,985
173,328
172,673
172,019
171,360
170,700
170,041
169,382
168,723
168,063
167,404
167,576
167,186
3,422
15,498
42,808
39,744
36,952
33,893
24,153
21,286
18,518
17,372
12,300
11,258
10,095
8,816
6,855
4,465
2,580
2,000
1,343
921
644
12,475
12,200
12,200
28,882
28,827
28,772
28,717
28,662
28,607
28,552
28,497
28,442
695,832
671,402
646,400
621,277
601,882
583,517
564,839
548,374
529,035
549,368
529,516
5,587,862
5,440,692
5,319,425
5,182,355
5,066,191
4,920,739
4,778,192
4,631,697
4,489,182
4,346,377
4,217,224
4,073,078
3,928,902
3,796,932
3,650,280
3,535,475
3,393,546
3,248,802
15,267,170
14,762,722
14,258,728
13,764,444
13,265,406
12,763,229
12,261,693
11,762,655
11,311,957
10,871,054
10,434,776
9,997,707
9,585,464
9,585,4649,997,70710,434,77610,871,05411,311,95711,762,65512,261,69312,763,22913,265,40613,764,44414,258,72814,762,72215,267,1703,248,8023,393,5463,535,4753,650,2803,796,9323,928,9024,073,0784,217,2244,346,3774,489,1824,631,6974,778,1924,920,7395,066,1915,182,3555,319,4255,440,6925,587,862529,516549,368529,035548,374564,839583,517601,882621,277646,400671,402695,83228,44228,49728,55228,60728,66228,71728,77228,82728,88212,20012,20012,4756449211,3432,0002,5804,4656,8558,81610,09511,25812,30017,37218,51821,28624,15333,89336,95239,74442,80815,4983,422167,186167,576167,404168,063168,723169,382170,041170,700171,360172,019172,673173,328173,985174,637188,848203,455217,817229,330242,177256,271269,164192,69836,65234,95635,30030,60029,60030,70015,10015,80016,50017,20017,90014,80015,30015,80016,30016,80017,40016,20016,70017,20017,70018,20018,80019,30019,70020,30020,80021,30021,80022,30022,90023,40023,90024,40025,00025,80024,40024,60025,20025,8007008001,0001,1001,3001,40001,7000002,3000002,8000003,400
       Long-term Assets Other 
31,600
0
0
0
31,300
0
0
0
32,300
0
0
0
25,700
0
25,900
24,800
19,700
15,000
14,500
16,900
5,100
5,200
5,000
5,000
4,600
4,900
3,700
4,900
4,100
4,300
5,200
5,300
5,600
5,500
6,000
1,200
6,000
5,900
21,000
20,300
7,400
16,500
12,100
20,300
10,300
8,400
12,100
21,100
40,100
247,100
33,400
27,800
239,000
17,400
13,300
151,100
6,900
-15,800
-19,320
-21,612
2,399
3,655
4,561
-2,441
14,672
266,413
290,393
323,825
400,425
392,681
403,565
393,561
-84,255
379,804
330,540
336,641
354,311
349,312
334,276
312,705
27,004
51,673
51,777
51,098
28,594
60,545
62,587
63,567
79,902
137,950
140,602
137,795
120,552
96,464
96,095
99,865
104,275
56,686
56,781
122,249
66,162
76,306
82,229
87,050
84,565
84,303
64,730
63,270
65,343
66,986
52,002
58,087
58,448
60,290
61,484
70,349
70,896
69,386
64,371
64,372
67,715
64,603
66,737
98,443
72,873
76,642
79,331
85,839
88,612
96,410
92,570
95,810
102,721
62,929
103,092
105,578
53,716
330,984
297,814
303,639
311,856
309,720
306,769
318,506
383,938
521,012
564,514
494,513
397,341
604,824
634,118
688,104
742,936
734,288
760,306
766,778
749,082
749,082766,778760,306734,288742,936688,104634,118604,824397,341494,513564,514521,012383,938318,506306,769309,720311,856303,639297,814330,98453,716105,578103,09262,929102,72195,81092,57096,41088,61285,83979,33176,64272,87398,44366,73764,60367,71564,37264,37169,38670,89670,34961,48460,29058,44858,08752,00266,98665,34363,27064,73084,30384,56587,05082,22976,30666,162122,24956,78156,686104,27599,86596,09596,464120,552137,795140,602137,95079,90263,56762,58760,54528,59451,09851,77751,67327,004312,705334,276349,312354,311336,641330,540379,804-84,255393,561403,565392,681400,425323,825290,393266,41314,672-2,4414,5613,6552,399-21,612-19,320-15,8006,900151,10013,30017,400239,00027,80033,400247,10040,10021,10012,1008,40010,30020,30012,10016,5007,40020,30021,0005,9006,0001,2006,0005,5005,6005,3005,2004,3004,1004,9003,7004,9004,6005,0005,0005,2005,10016,90014,50015,00019,70024,80025,900025,70000032,30000031,30000031,600
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
71,249
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000000000000000000000000000000000000000000071,24900000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
109,900
0
0
0
98,700
0
0
0
99,800
0
0
0
108,200
0
99,500
89,400
89,100
79,000
81,800
87,000
144,500
136,500
135,000
125,800
148,900
155,400
155,500
168,100
186,900
195,500
227,000
220,000
246,500
237,200
264,000
255,600
294,000
289,500
296,400
291,900
345,600
608,200
624,600
637,300
652,900
638,500
664,200
668,200
675,800
686,300
708,000
672,200
733,300
728,400
496,600
557,100
602,400
743,000
801,883
892,545
2,107,687
2,149,561
2,148,264
2,121,317
2,041,837
2,032,334
2,043,818
2,063,006
2,080,175
2,059,237
2,079,428
2,084,398
804,803
864,246
919,425
931,863
920,511
877,705
869,402
856,786
891,710
664,549
760,416
644,813
550,841
562,610
622,363
629,761
633,808
795,690
712,305
701,767
670,729
517,125
455,088
821,786
875,145
934,017
1,037,847
1,070,000
1,129,114
1,232,478
1,578,401
1,535,664
1,482,222
1,435,399
1,487,350
1,428,016
1,454,988
1,393,011
1,380,446
1,495,390
1,642,174
1,603,833
1,663,428
3,966,268
2,101,793
2,014,946
2,084,267
2,069,540
1,989,219
2,603,219
2,696,591
2,701,720
2,804,660
4,896,940
16,656,088
11,192,095
10,979,754
10,505,536
10,191,099
9,692,399
9,461,239
10,242,841
10,034,067
9,776,413
9,683,453
9,687,310
9,760,080
9,822,008
9,470,658
9,352,364
9,421,113
9,377,227
14,329,529
13,788,302
13,700,870
13,707,579
13,837,027
13,703,035
13,531,515
13,442,993
13,229,356
12,840,391
13,613,077
13,428,265
13,051,960
13,051,96013,428,26513,613,07712,840,39113,229,35613,442,99313,531,51513,703,03513,837,02713,707,57913,700,87013,788,30214,329,5299,377,2279,421,1139,352,3649,470,6589,822,0089,760,0809,687,3109,683,4539,776,41310,034,06710,242,8419,461,2399,692,39910,191,09910,505,53610,979,75411,192,09516,656,0884,896,9402,804,6602,701,7202,696,5912,603,2191,989,2192,069,5402,084,2672,014,9462,101,7933,966,2681,663,4281,603,8331,642,1741,495,3901,380,4461,393,0111,454,9881,428,0161,487,3501,435,3991,482,2221,535,6641,578,4011,232,4781,129,1141,070,0001,037,847934,017875,145821,786455,088517,125670,729701,767712,305795,690633,808629,761622,363562,610550,841644,813760,416664,549891,710856,786869,402877,705920,511931,863919,425864,246804,8032,084,3982,079,4282,059,2372,080,1752,063,0062,043,8182,032,3342,041,8372,121,3172,148,2642,149,5612,107,687892,545801,883743,000602,400557,100496,600728,400733,300672,200708,000686,300675,800668,200664,200638,500652,900637,300624,600608,200345,600291,900296,400289,500294,000255,600264,000237,200246,500220,000227,000195,500186,900168,100155,500155,400148,900125,800135,000136,500144,50087,00081,80079,00089,10089,40099,5000108,20000099,80000098,700000109,900
   > Total Current Liabilities 
59,300
0
0
0
59,900
0
0
0
57,600
0
0
0
72,800
0
68,200
62,700
63,200
57,700
61,100
67,700
106,300
92,500
99,500
85,200
97,000
85,000
81,800
86,700
99,600
98,100
108,400
101,300
132,800
143,100
170,400
162,900
206,200
201,500
206,800
201,600
254,400
257,500
265,600
279,000
270,200
247,000
272,600
276,000
274,400
284,200
304,500
269,400
320,900
313,300
311,900
357,800
479,300
565,600
553,882
617,647
649,897
663,262
657,013
614,960
527,948
510,325
523,660
500,680
483,635
467,297
476,472
486,053
463,477
510,486
579,866
581,911
567,002
533,130
536,367
542,333
818,923
604,183
695,684
585,164
490,943
488,505
548,125
559,855
548,051
711,425
622,957
613,313
569,058
440,254
365,048
353,926
386,613
451,431
564,717
588,000
643,467
608,491
588,158
556,287
525,005
498,055
558,574
508,542
525,079
508,535
509,162
491,809
570,512
519,494
571,202
2,622,526
709,056
632,909
1,068,219
1,057,770
1,113,830
594,105
684,600
678,693
782,934
811,626
5,449,282
1,101,077
1,596,332
1,236,548
1,432,863
1,338,883
1,406,138
849,955
1,365,035
1,483,680
1,508,632
1,770,542
1,582,002
1,687,776
1,364,986
1,676,757
2,776,829
2,793,342
2,770,312
2,221,906
2,326,212
2,441,201
2,442,655
2,433,677
2,646,410
2,831,018
3,200,971
2,923,366
3,297,322
3,226,629
2,988,280
2,988,2803,226,6293,297,3222,923,3663,200,9712,831,0182,646,4102,433,6772,442,6552,441,2012,326,2122,221,9062,770,3122,793,3422,776,8291,676,7571,364,9861,687,7761,582,0021,770,5421,508,6321,483,6801,365,035849,9551,406,1381,338,8831,432,8631,236,5481,596,3321,101,0775,449,282811,626782,934678,693684,600594,1051,113,8301,057,7701,068,219632,909709,0562,622,526571,202519,494570,512491,809509,162508,535525,079508,542558,574498,055525,005556,287588,158608,491643,467588,000564,717451,431386,613353,926365,048440,254569,058613,313622,957711,425548,051559,855548,125488,505490,943585,164695,684604,183818,923542,333536,367533,130567,002581,911579,866510,486463,477486,053476,472467,297483,635500,680523,660510,325527,948614,960657,013663,262649,897617,647553,882565,600479,300357,800311,900313,300320,900269,400304,500284,200274,400276,000272,600247,000270,200279,000265,600257,500254,400201,600206,800201,500206,200162,900170,400143,100132,800101,300108,40098,10099,60086,70081,80085,00097,00085,20099,50092,500106,30067,70061,10057,70063,20062,70068,200072,80000057,60000059,90000059,300
       Short-term Debt 
12,700
0
0
0
9,700
0
0
0
7,300
0
0
0
8,400
0
5,500
8,300
8,500
9,000
7,700
8,000
11,100
10,300
15,000
7,800
5,800
5,000
4,900
3,600
2,700
2,700
3,600
2,300
2,300
23,900
23,500
22,600
23,200
4,100
3,200
2,300
2,400
9,200
12,400
10,300
11,200
12,900
14,200
13,100
11,700
13,300
12,300
14,000
14,500
16,700
14,600
17,200
97,100
98,900
13,457
20,716
15,690
9,172
7,183
6,999
6,432
4,601
4,814
4,355
3,745
2,561
1,486
618
112,986
100,844
120,614
106,867
124,695
108,029
129,246
107,863
162,151
155,882
176,986
152,429
154,769
133,608
147,473
141,130
150,543
185,847
171,633
157,873
191,307
199,830
149,386
134,063
0
0
0
0
0
14,500
14,500
14,500
14,500
14,500
14,500
14,500
14,500
0
0
0
0
0
0
1,995,398
872,789
38,100
374,664
374,752
374,839
0
0
4,321,169
1,732,177
4,321,169
4,321,169
8,199,230
300,000
50,000
56,000
22,500
67,000
34,200
374,165
411,434
299,667
748,460
448,945
449,324
214,586
399,220
1,324,451
1,324,677
516,663
0
0
0
53,628
5,078
253,635
544,710
1,111,021
1,043,766
1,447,011
1,446,694
947,374
947,3741,446,6941,447,0111,043,7661,111,021544,710253,6355,07853,628000516,6631,324,6771,324,451399,220214,586449,324448,945748,460299,667411,434374,16534,20067,00022,50056,00050,000300,0008,199,2304,321,1694,321,1691,732,1774,321,16900374,839374,752374,66438,100872,7891,995,39800000014,50014,50014,50014,50014,50014,50014,50014,50000000134,063149,386199,830191,307157,873171,633185,847150,543141,130147,473133,608154,769152,429176,986155,882162,151107,863129,246108,029124,695106,867120,614100,844112,9866181,4862,5613,7454,3554,8144,6016,4326,9997,1839,17215,69020,71613,45798,90097,10017,20014,60016,70014,50014,00012,30013,30011,70013,10014,20012,90011,20010,30012,4009,2002,4002,3003,2004,10023,20022,60023,50023,9002,3002,3003,6002,7002,7003,6004,9005,0005,8007,80015,00010,30011,1008,0007,7009,0008,5008,3005,50008,4000007,3000009,70000012,700
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
872,789
0
0
0
407,331
0
0
4,321,169
1,732,177
4,321,169
4,321,169
8,199,230
300,000
50,000
56,000
22,500
67,000
0
374,165
411,434
299,667
748,460
448,945
449,324
0
399,220
1,324,451
1,324,677
516,663
0
0
0
0
0
253,635
544,710
1,046,276
1,043,766
1,447,011
1,446,694
0
01,446,6941,447,0111,043,7661,046,276544,710253,63500000516,6631,324,6771,324,451399,2200449,324448,945748,460299,667411,434374,165067,00022,50056,00050,000300,0008,199,2304,321,1694,321,1691,732,1774,321,16900407,331000872,78900000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
32,200
24,600
26,300
22,100
25,500
30,100
35,000
35,400
35,100
33,300
37,400
80,000
76,900
83,100
43,300
43,500
41,900
42,500
48,800
43,500
49,100
52,200
74,500
86,700
68,500
67,700
100,200
96,200
93,500
102,000
90,200
79,200
84,600
83,800
97,700
95,400
95,800
64,400
59,100
58,000
68,800
88,100
103,400
125,000
139,903
162,744
213,196
171,349
129,756
102,683
79,784
97,592
82,831
113,602
91,269
80,389
93,704
106,054
99,336
116,777
149,749
135,986
126,845
94,969
105,739
113,750
128,317
128,991
144,783
166,313
124,566
125,623
138,689
138,987
159,086
119,440
100,508
126,240
130,451
82,601
85,565
94,787
107,334
113,746
104,183
130,000
133,111
125,876
121,451
106,009
113,056
111,749
125,746
113,391
117,034
113,879
118,261
113,350
119,994
124,619
132,194
142,653
138,967
123,456
156,300
152,683
174,247
138,302
165,790
160,416
171,439
156,653
190,245
228,127
236,629
223,107
213,267
215,688
260,919
222,552
208,243
220,230
225,270
211,670
194,211
215,894
227,273
227,423
279,222
265,933
443,434
436,227
451,443
545,068
582,160
534,659
569,002
585,570
493,041
398,107
422,683
424,735
487,457
487,457424,735422,683398,107493,041585,570569,002534,659582,160545,068451,443436,227443,434265,933279,222227,423227,273215,894194,211211,670225,270220,230208,243222,552260,919215,688213,267223,107236,629228,127190,245156,653171,439160,416165,790138,302174,247152,683156,300123,456138,967142,653132,194124,619119,994113,350118,261113,879117,034113,391125,746111,749113,056106,009121,451125,876133,111130,000104,183113,746107,33494,78785,56582,601130,451126,240100,508119,440159,086138,987138,689125,623124,566166,313144,783128,991128,317113,750105,73994,969126,845135,986149,749116,77799,336106,05493,70480,38991,269113,60282,83197,59279,784102,683129,756171,349213,196162,744139,903125,000103,40088,10068,80058,00059,10064,40095,80095,40097,70083,80084,60079,20090,200102,00093,50096,200100,20067,70068,50086,70074,50052,20049,10043,50048,80042,50041,90043,50043,30083,10076,90080,00037,40033,30035,10035,40035,00030,10025,50022,10026,30024,60032,20000000000000000
       Other Current Liabilities 
46,600
0
0
0
50,200
0
0
0
50,300
0
0
0
64,400
0
30,500
29,800
28,400
26,600
27,900
29,600
60,200
46,800
49,400
44,100
53,800
0
0
0
53,600
51,900
62,900
56,500
81,700
32,700
37,100
38,800
48,300
53,700
135,100
65,600
77,700
70,000
65,600
86,100
84,700
84,400
92,800
101,500
89,600
104,900
112,100
110,200
167,400
159,200
149,500
165,400
167,500
219,800
248,515
295,936
226,994
302,986
328,092
353,687
390,387
285,795
330,401
270,290
278,350
277,661
272,302
266,774
129,810
154,599
159,074
172,702
157,511
178,020
172,425
193,652
406,653
186,978
221,051
100,572
62,065
68,852
107,641
130,455
86,692
245,772
176,467
155,130
71,942
6,676
5,305
1,200
130,001
160,656
253,883
243,273
267,508
214,861
182,677
158,250
164,200
144,545
174,178
133,977
63,887
151,260
146,699
119,456
203,090
149,639
171,075
198,643
291,654
193,125
241,827
223,070
264,657
157,531
201,520
190,833
259,957
298,307
560,076
423,287
585,731
433,909
597,928
553,416
590,802
593,203
782,627
852,016
1,208,965
810,412
938,846
1,022,558
923,127
1,050,114
1,173,156
1,202,732
2,253,649
1,785,679
1,874,769
-1,868,237
1,806,867
-1,583,104
1,823,773
1,277,300
1,251,214
1,071,480
1,066,677
956,853
1,106,070
1,106,070956,8531,066,6771,071,4801,251,2141,277,3001,823,773-1,583,1041,806,867-1,868,2371,874,7691,785,6792,253,6491,202,7321,173,1561,050,114923,1271,022,558938,846810,4121,208,965852,016782,627593,203590,802553,416597,928433,909585,731423,287560,076298,307259,957190,833201,520157,531264,657223,070241,827193,125291,654198,643171,075149,639203,090119,456146,699151,26063,887133,977174,178144,545164,200158,250182,677214,861267,508243,273253,883160,656130,0011,2005,3056,67671,942155,130176,467245,77286,692130,455107,64168,85262,065100,572221,051186,978406,653193,652172,425178,020157,511172,702159,074154,599129,810266,774272,302277,661278,350270,290330,401285,795390,387353,687328,092302,986226,994295,936248,515219,800167,500165,400149,500159,200167,400110,200112,100104,90089,600101,50092,80084,40084,70086,10065,60070,00077,70065,600135,10053,70048,30038,80037,10032,70081,70056,50062,90051,90053,60000053,80044,10049,40046,80060,20029,60027,90026,60028,40029,80030,500064,40000050,30000050,20000046,600
   > Long-term Liabilities 
50,600
0
0
0
38,800
0
0
0
42,200
0
0
0
35,400
0
31,300
26,700
25,900
21,300
20,700
19,300
38,200
44,000
35,500
40,600
51,900
70,400
73,700
81,400
87,300
97,400
118,600
118,700
113,700
94,100
93,600
92,700
87,800
88,000
89,600
90,300
91,200
350,700
359,000
358,300
382,700
391,500
391,600
392,200
401,400
402,100
403,500
402,800
412,400
415,100
184,700
199,300
123,100
177,400
248,001
274,898
1,457,790
1,486,299
1,491,251
1,506,357
1,513,889
1,522,009
1,520,158
1,562,326
1,596,540
1,591,940
1,602,956
1,598,345
341,326
353,760
339,559
349,952
353,509
344,575
333,035
314,453
72,787
60,366
64,732
59,649
59,898
74,105
74,238
69,906
85,757
84,265
89,348
88,454
101,671
76,871
90,040
467,860
488,532
482,586
473,130
482,000
485,647
623,987
990,243
979,377
957,217
937,344
928,776
919,474
929,909
884,476
871,284
1,003,581
1,071,662
1,084,339
1,092,226
1,343,742
1,392,737
1,382,037
1,016,048
1,011,770
875,389
2,009,114
2,011,991
2,023,027
2,021,726
4,085,314
11,206,806
10,091,018
9,383,422
9,268,988
8,758,236
8,353,516
8,055,101
9,392,886
8,669,032
8,292,733
8,174,821
7,916,768
8,178,078
8,134,232
8,105,672
7,675,607
6,644,284
6,583,885
11,559,217
11,566,396
11,374,658
11,266,378