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

Akamai Technologies Inc
Buy, Hold or Sell?

Let's analyze Akamai together

I guess you are interested in Akamai Technologies 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 Akamai Technologies 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 Akamai Technologies Inc

I send you an email if I find something interesting about Akamai Technologies Inc.

1. Quick Overview

1.1. Quick analysis of Akamai (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
17.5%

What is your share worth?

Current worth
$30.98
Expected worth in 1 year
$34.05
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
$3.07
Return On Investment
3.1%

For what price can you sell your share?

Current Price per Share
$97.93
Expected price per share
$82.03 - $106.57
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Akamai (5 min.)




Live pricePrice per Share (EOD)
$97.93
Intrinsic Value Per Share
$12.69 - $56.20
Total Value Per Share
$43.67 - $87.17

2.2. Growth of Akamai (5 min.)




Is Akamai growing?

Current yearPrevious yearGrowGrow %
How rich?$4.7b$4.2b$408.7m8.7%

How much money is Akamai making?

Current yearPrevious yearGrowGrow %
Making money$163.4m$128.8m$34.6m21.2%
Net Profit Margin16.5%13.7%--

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

2.3. Financial Health of Akamai (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Akamai is $97.93. 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 Akamai.
  • 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 Akamai, 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 $30.98. Based on the TTM, the Book Value Change Per Share is $0.77 per quarter. Based on the YOY, the Book Value Change Per Share is $0.32 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 $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Akamai.

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 Eps1.201.2%1.051.1%0.910.9%0.900.9%0.680.7%
Usd Book Value Change Per Share0.020.0%0.770.8%0.320.3%0.480.5%0.380.4%
Usd Dividend Per Share0.000.0%0.000.0%0.080.1%0.250.3%0.130.1%
Usd Total Gains Per Share0.020.0%0.770.8%0.400.4%0.730.7%0.510.5%
Usd Price Per Share100.95-104.54-89.75-100.44-82.76-
Price to Earnings Ratio21.03-25.13-25.68-28.59-34.98-
Price-to-Total Gains Ratio5,164.44-1,508.23-400.30-421.83-310.50-
Price to Book Ratio3.26-3.48-3.25-3.76-3.63-
Price-to-Total Gains Ratio5,164.44-1,508.23-400.30-421.83-310.50-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share97.93
Number of shares10
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.25
Usd Book Value Change Per Share0.770.48
Usd Total Gains Per Share0.770.73
Gains per Quarter (10 shares)7.697.34
Gains per Year (10 shares)30.7429.37
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
103121101919
206152203948
309283305877
401231144078106
501541455097135
6018417660116164
7021520770136193
8024623880155222
9027726990175251
100307300100194280

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%83.017.00.083.0%
Book Value Change Per Share4.00.00.0100.0%8.04.00.066.7%16.04.00.080.0%35.05.00.087.5%81.019.00.081.0%
Dividend per Share0.00.04.00.0%3.00.09.025.0%6.00.014.030.0%7.00.033.017.5%8.00.092.08.0%
Total Gains per Share4.00.00.0100.0%9.03.00.075.0%17.03.00.085.0%36.04.00.090.0%82.018.00.082.0%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Akamai Technologies 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--0.0200.769-97%0.322-94%0.485-96%0.381-95%
Book Value Per Share--30.97730.160+3%27.565+12%26.851+15%22.716+36%
Current Ratio--1.3281.992-33%2.184-39%2.534-48%2.856-53%
Debt To Asset Ratio--0.5300.5320%0.500+6%0.482+10%0.394+34%
Debt To Equity Ratio--1.1261.136-1%1.007+12%0.940+20%0.697+62%
Dividend Per Share----0%0.078-100%0.249-100%0.133-100%
Eps--1.2001.049+14%0.905+33%0.900+33%0.683+76%
Free Cash Flow Per Share--1.3401.460-8%0.955+40%1.115+20%0.892+50%
Free Cash Flow To Equity Per Share--3.7731.373+175%1.482+155%0.811+365%0.629+500%
Gross Profit Margin---0.9910.395-351%0.160-720%0.159-724%-0.324-67%
Intrinsic Value_10Y_max--56.195--------
Intrinsic Value_10Y_min--12.695--------
Intrinsic Value_1Y_max--5.093--------
Intrinsic Value_1Y_min--3.200--------
Intrinsic Value_3Y_max--15.713--------
Intrinsic Value_3Y_min--8.002--------
Intrinsic Value_5Y_max--26.827--------
Intrinsic Value_5Y_min--10.999--------
Market Cap14787430000.000-6%15623526750.00016292131587.500-4%13950135955.000+12%16181242561.181-3%13722927643.925+14%
Net Profit Margin--0.1850.165+12%0.137+35%0.160+15%0.145+27%
Operating Margin--0.0420.155-73%0.188-78%0.202-79%0.198-79%
Operating Ratio--0.9340.856+9%0.816+14%0.804+16%0.808+16%
Pb Ratio3.161-3%3.2593.477-6%3.252+0%3.763-13%3.634-10%
Pe Ratio20.405-3%21.03525.134-16%25.679-18%28.595-26%34.981-40%
Price Per Share97.930-3%100.950104.535-3%89.753+12%100.441+1%82.761+22%
Price To Free Cash Flow Ratio18.267-3%18.83018.500+2%82.404-77%58.980-68%42.769-56%
Price To Total Gains Ratio5009.945-3%5164.4431508.226+242%400.299+1190%421.834+1124%310.505+1563%
Quick Ratio--1.7782.597-32%2.521-29%3.123-43%3.522-50%
Return On Assets--0.0180.016+12%0.015+22%0.017+7%0.017+6%
Return On Equity--0.0390.035+11%0.030+29%0.033+18%0.029+33%
Total Gains Per Share--0.0200.769-97%0.401-95%0.734-97%0.513-96%
Usd Book Value--4794138000.0004694934000.000+2%4286224750.000+12%4312134100.000+11%3764162750.000+27%
Usd Book Value Change Per Share--0.0200.769-97%0.322-94%0.485-96%0.381-95%
Usd Book Value Per Share--30.97730.160+3%27.565+12%26.851+15%22.716+36%
Usd Dividend Per Share----0%0.078-100%0.249-100%0.133-100%
Usd Eps--1.2001.049+14%0.905+33%0.900+33%0.683+76%
Usd Free Cash Flow--207425000.000227070250.000-9%148450750.000+40%178934150.000+16%147190625.000+41%
Usd Free Cash Flow Per Share--1.3401.460-8%0.955+40%1.115+20%0.892+50%
Usd Free Cash Flow To Equity Per Share--3.7731.373+175%1.482+155%0.811+365%0.629+500%
Usd Market Cap14787430000.000-6%15623526750.00016292131587.500-4%13950135955.000+12%16181242561.181-3%13722927643.925+14%
Usd Price Per Share97.930-3%100.950104.535-3%89.753+12%100.441+1%82.761+22%
Usd Profit--185689000.000163490000.000+14%128806500.000+44%142191800.000+31%111352750.000+67%
Usd Revenue--1004679000.000991561500.000+1%936170500.000+7%891564900.000+13%756101350.000+33%
Usd Total Gains Per Share--0.0200.769-97%0.401-95%0.734-97%0.513-96%
 EOD+4 -4MRQTTM+18 -16YOY+21 -155Y+20 -1610Y+22 -14

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1520.405
Price to Book Ratio (EOD)Between0-13.161
Net Profit Margin (MRQ)Greater than00.185
Operating Margin (MRQ)Greater than00.042
Quick Ratio (MRQ)Greater than11.778
Current Ratio (MRQ)Greater than11.328
Debt to Asset Ratio (MRQ)Less than10.530
Debt to Equity Ratio (MRQ)Less than11.126
Return on Equity (MRQ)Greater than0.150.039
Return on Assets (MRQ)Greater than0.050.018
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5056.724
Ma 20Greater thanMa 5093.197
Ma 50Greater thanMa 10098.696
Ma 100Greater thanMa 20098.334
OpenGreater thanClose95.500
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Akamai Technologies Inc

Akamai Technologies, Inc. provides cloud computing, security, and content delivery services in the United States and internationally. The company offers cloud solutions to keep infrastructure, websites, applications, application programming interfaces, and users safe from various cyberattacks and online threats while enhancing performance. It also provides web and mobile performance solutions to enable dynamic websites and applications; media delivery solutions, including video streaming and video player services, game and software delivery, broadcast operations, authoritative domain name system, resolution, and data and analytics; and cloud computing services, such as compute, storage, networking, database, and container management services to build, deploy, and secure applications and workloads. In addition, the company offers content delivery solutions; and an array of service and support to assist customers with integrating, configuring, optimizing, and managing its offerings. It sells its solutions through various channel partners. Akamai Technologies, Inc. was incorporated in 1998 and is headquartered in Cambridge, Massachusetts.

Fundamental data was last updated by Penke on 2024-11-14 09:32:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is underpriced.
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 Akamai earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Akamai to the Software - Infrastructure industry mean.
  • A Net Profit Margin of 18.5% means that $0.18 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Akamai Technologies Inc:

  • The MRQ is 18.5%. The company is making a huge profit. +2
  • The TTM is 16.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ18.5%TTM16.5%+2.0%
TTM16.5%YOY13.7%+2.8%
TTM16.5%5Y16.0%+0.5%
5Y16.0%10Y14.5%+1.5%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Akamai to the Software - Infrastructure industry mean.
  • 1.8% Return on Assets means that Akamai generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Akamai Technologies Inc:

  • The MRQ is 1.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.6%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.8%TTM1.6%+0.2%
TTM1.6%YOY1.5%+0.1%
TTM1.6%5Y1.7%-0.1%
5Y1.7%10Y1.7%0.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Akamai to the Software - Infrastructure industry mean.
  • 3.9% Return on Equity means Akamai generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Akamai Technologies Inc:

  • The MRQ is 3.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.5%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.9%TTM3.5%+0.4%
TTM3.5%YOY3.0%+0.5%
TTM3.5%5Y3.3%+0.2%
5Y3.3%10Y2.9%+0.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Akamai Technologies Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Akamai is operating .

  • Measures how much profit Akamai 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 Akamai to the Software - Infrastructure industry mean.
  • An Operating Margin of 4.2% means the company generated $0.04  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Akamai Technologies Inc:

  • The MRQ is 4.2%. The company is operating less efficient.
  • The TTM is 15.5%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ4.2%TTM15.5%-11.4%
TTM15.5%YOY18.8%-3.3%
TTM15.5%5Y20.2%-4.7%
5Y20.2%10Y19.8%+0.4%
4.3.2.2. Operating Ratio

Measures how efficient Akamai is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • An Operation Ratio of 0.93 means that the operating costs are $0.93 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Akamai Technologies Inc:

  • The MRQ is 0.934. The company is less efficient in keeping operating costs low.
  • The TTM is 0.856. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.934TTM0.856+0.078
TTM0.856YOY0.816+0.040
TTM0.8565Y0.804+0.052
5Y0.80410Y0.808-0.005
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Akamai Technologies Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Software - Infrastructure industry mean).
  • A Current Ratio of 1.33 means the company has $1.33 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Akamai Technologies Inc:

  • The MRQ is 1.328. The company is just able to pay all its short-term debts.
  • The TTM is 1.992. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.328TTM1.992-0.663
TTM1.992YOY2.184-0.192
TTM1.9925Y2.534-0.543
5Y2.53410Y2.856-0.321
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Akamai to the Software - Infrastructure industry mean.
  • A Quick Ratio of 1.78 means the company can pay off $1.78 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Akamai Technologies Inc:

  • The MRQ is 1.778. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.597. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.778TTM2.597-0.819
TTM2.597YOY2.521+0.076
TTM2.5975Y3.123-0.527
5Y3.12310Y3.522-0.399
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Akamai Technologies Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Akamai to Software - Infrastructure industry mean.
  • A Debt to Asset Ratio of 0.53 means that Akamai assets are financed with 53.0% credit (debt) and the remaining percentage (100% - 53.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Akamai Technologies Inc:

  • The MRQ is 0.530. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.532. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.530TTM0.532-0.002
TTM0.532YOY0.500+0.032
TTM0.5325Y0.482+0.050
5Y0.48210Y0.394+0.088
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Akamai to the Software - Infrastructure industry mean.
  • A Debt to Equity ratio of 112.6% means that company has $1.13 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Akamai Technologies Inc:

  • The MRQ is 1.126. The company is able to pay all its debts with equity. +1
  • The TTM is 1.136. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.126TTM1.136-0.011
TTM1.136YOY1.007+0.129
TTM1.1365Y0.940+0.196
5Y0.94010Y0.697+0.243
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 Akamai generates.

  • Above 15 is considered overpriced but always compare Akamai to the Software - Infrastructure industry mean.
  • A PE ratio of 21.03 means the investor is paying $21.03 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Akamai Technologies Inc:

  • The EOD is 20.405. Based on the earnings, the company is fair priced.
  • The MRQ is 21.035. Based on the earnings, the company is fair priced.
  • The TTM is 25.134. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD20.405MRQ21.035-0.629
MRQ21.035TTM25.134-4.099
TTM25.134YOY25.679-0.546
TTM25.1345Y28.595-3.461
5Y28.59510Y34.981-6.386
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 Akamai Technologies Inc:

  • The EOD is 18.267. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 18.830. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 18.500. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD18.267MRQ18.830-0.563
MRQ18.830TTM18.500+0.331
TTM18.500YOY82.404-63.904
TTM18.5005Y58.980-40.481
5Y58.98010Y42.769+16.212
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 Akamai is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
  • A PB ratio of 3.26 means the investor is paying $3.26 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Akamai Technologies Inc:

  • The EOD is 3.161. Based on the equity, the company is fair priced.
  • The MRQ is 3.259. Based on the equity, the company is fair priced.
  • The TTM is 3.477. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.161MRQ3.259-0.097
MRQ3.259TTM3.477-0.218
TTM3.477YOY3.252+0.225
TTM3.4775Y3.763-0.287
5Y3.76310Y3.634+0.129
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 Akamai Technologies Inc.

4.8.1. Institutions holding Akamai Technologies Inc

Institutions are holding 98.789% of the shares of Akamai Technologies Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc11.95650.0312180542722903091.6343
2024-06-30BlackRock Inc9.43120.02914241183374090.2634
2024-06-30State Street Corp4.52140.02696827351-136500-1.9601
2024-06-30JPMorgan Chase & Co3.2280.03614874353-38433-0.7823
2024-06-30First Trust Advisors L.P.3.0450.4223459789867257017.1341
2024-06-30NORGES BANK2.81480.05724250408150226854.6649
2024-06-30Amundi2.76030.14434168038166891366.7799
2024-06-30Morgan Stanley - Brokerage Accounts2.66230.01440200801707544.4359
2024-06-30Geode Capital Management, LLC2.64520.031539942631284413.3225
2024-06-30Bank of America Corp2.30780.02773484831-838286-19.3908
2024-06-30Bank of New York Mellon Corp2.07960.05363140128-283239-8.2737
2024-06-30Victory Capital Management Inc.2.02450.2761305706028634881479.2883
2024-06-30Legal & General Group PLC1.91340.058328891901701456.2575
2024-06-30Barclays PLC1.74220.07252630702-168919-6.0336
2024-06-30Amvescap Plc.1.62620.0468245563634640216.4231
2024-06-30Mackenzie Investments1.47890.29892233111-17743-0.7883
2024-06-30Nordea Investment Mgmt Bank Demark A/s1.41650.22532138930-796718-27.1394
2024-06-30Earnest Partners LLC1.41130.89752131061281351.3379
2024-06-30Edmond de Rothschild Holding S.A.1.27532.9494192567460331645.6243
2024-06-30AllianceBernstein L.P.1.22180.058184487422560.1224
Total 61.56225.756692959043+6204568+6.7%

4.9.2. Funds holding Akamai Technologies Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Total Stock Mkt Idx Inv3.16460.02754778618-46944-0.9728
2024-09-30Vanguard Institutional 500 Index Trust2.62870.03133969299-17101-0.429
2024-09-30Vanguard Mid Cap Index Institutional2.12520.18473209010-50481-1.5487
2024-10-31First Trust NASDAQ Cybersecurity ETF1.72973.8951261189600
2024-09-30Victory Sycamore Established Value R1.57951.2415238500038500019.25
2024-09-30Fidelity 500 Index1.23360.03141862719-13804-0.7356
2024-10-31SPDR® S&P 500® ETF Trust1.22320.0318184708396120.5231
2024-09-30Champlain Mid Cap Fund, LLC1.15861.60991749483-20290-1.1465
2024-10-31iShares Core S&P 500 ETF1.11760.0317168754226100.1549
2024-09-30Vanguard Information Technology ETF0.94440.1575142604034260.2408
2024-10-31Invesco S&P 500® Equal Weight ETF0.87340.2032131884659500.4532
2024-09-30Vanguard Value Index Inv0.85010.071283640205411.6262
2024-09-30Fidelity Global Technology A-Dis-EUR0.83710.51551264042-165-0.0131
2024-09-30Pioneer US Large Core Equity0.82951.36781252533-132185-9.546
2024-09-30Pioneer A0.82951.36821252533-117299-8.563
2024-09-30EdRF Big Data N EUR0.7815.09031179321382573.3527
2024-10-31The Technology Select Sector SPDR® ETF0.77850.17171175584-4536-0.3844
2024-10-31L&G Cyber Security ETF0.77025.02851162961-698-0.06
2024-10-31iShares MSCI USA Min Vol Factor ETF0.72420.46381093591-2065-0.1885
2024-08-31Canada Life US Small-Mid Cap Growth A0.69564.8556105037200
Total 24.874226.37737560113+59828+0.2%

5.3. Insider Transactions

Insiders are holding 1.838% of the shares of Akamai Technologies Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-09-13Paul C JosephSELL400097.3
2024-08-27William Raymond WagnerSELL1000100.73
2024-08-16Robert BlumofeSELL2500100.69
2024-06-14Robert BlumofeSELL300088.34
2024-05-28William Raymond WagnerSELL100093.54
2024-05-14Anthony P WilliamsSELL500093.58
2024-05-14F Thomson LeightonBUY2200092.68
2024-03-22Adam KaronSELL14349109.78
2024-03-15Adam KaronSELL8394108.26
2024-03-14Anthony P WilliamsSELL4500108.73
2024-02-15Anthony P WilliamsSELL3510112.55
2024-02-01Kim Salem-jacksonSELL2600123.3
2024-01-16Paul C JosephSELL4000117.58
2023-11-24Kim Salem-jacksonSELL4136113.5
2023-11-17Aaron AholaSELL4400112.02
2023-11-17Robert BlumofeSELL2000111.47
2023-11-15Paul C JosephSELL4000112.5
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
EBITDA  337,25113,508350,759504351,263-19,049332,214-605,220-273,006
Depreciation and Amortization  148,560-926147,6348,549156,1832,366158,549-473,281-314,732
Interest Expense  4,9871,8976,884-666,818-1,9384,880-36,960-32,080
Income Tax Expense  20,32614,75035,076-22,23212,84422,30435,148-147,031-111,883



5.2. Latest Balance Sheet

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

Summary
Total Assets10,190,457
Total Liabilities5,396,319
Total Stockholder Equity4,794,138
 As reported
Total Liabilities 5,396,319
Total Stockholder Equity+ 4,794,138
Total Assets = 10,190,457

Assets

Total Assets10,190,457
Total Current Assets2,634,430
Long-term Assets7,556,027
Total Current Assets
Cash And Cash Equivalents 569,749
Short-term Investments 1,129,456
Net Receivables 696,493
Other Current Assets 238,732
Total Current Assets  (as reported)2,634,430
Total Current Assets  (calculated)2,634,430
+/-0
Long-term Assets
Property Plant Equipment 2,954,931
Goodwill 3,154,351
Intangible Assets 586,247
Long-term Assets Other 429,180
Long-term Assets  (as reported)7,556,027
Long-term Assets  (calculated)7,124,709
+/- 431,318

Liabilities & Shareholders' Equity

Total Current Liabilities1,983,023
Long-term Liabilities4,398,650
Total Stockholder Equity4,794,138
Total Current Liabilities
Short-term Debt 251,596
Accounts payable 106,629
Other Current Liabilities 1,485,869
Total Current Liabilities  (as reported)1,983,023
Total Current Liabilities  (calculated)1,844,094
+/- 138,929
Long-term Liabilities
Long-term Liabilities  (as reported)4,398,650
Long-term Liabilities  (calculated)0
+/- 4,398,650
Total Stockholder Equity
Common Stock1,548
Retained Earnings 2,832,993
Accumulated Other Comprehensive Income -100,436
Other Stockholders Equity 2,060,033
Total Stockholder Equity (as reported)4,794,138
Total Stockholder Equity (calculated)4,794,138
+/-0
Other
Cash and Short Term Investments 1,699,205
Common Stock Shares Outstanding 154,765
Current Deferred Revenue138,929
Liabilities and Stockholders Equity 10,190,457
Net Debt 4,080,497
Net Working Capital 651,407
Short Long Term Debt Total 4,650,246



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-31
> Total Assets 
0
0
109,900
300,800
471,813
3,335,813
3,058,326
2,790,777
576,653
519,595
468,708
421,478
350,805
312,202
266,384
229,863
199,524
177,021
170,407
278,941
245,163
190,422
188,987
182,743
201,610
364,731
647,039
891,499
931,266
969,477
1,027,695
1,247,932
1,466,637
1,519,975
1,574,620
1,656,047
1,699,177
1,755,417
1,800,857
1,880,951
1,939,312
1,988,970
2,028,671
2,087,510
2,116,683
2,202,998
2,262,752
2,352,676
2,374,799
2,404,149
2,301,957
2,345,501
2,414,118
2,445,576
2,539,454
2,600,627
2,646,667
2,725,270
2,885,125
2,957,685
3,651,492
3,768,657
3,854,291
4,001,546
3,986,913
4,131,105
4,184,809
4,187,925
4,183,752
4,269,722
4,353,635
4,373,146
4,449,995
4,489,039
4,509,134
4,602,844
4,686,904
5,604,704
5,363,887
5,461,770
5,182,762
5,343,236
6,357,434
7,006,886
6,947,956
7,224,798
7,514,393
7,764,130
7,817,920
7,920,938
8,115,475
8,138,673
8,303,779
8,211,054
8,107,369
8,303,400
8,183,333
8,345,965
9,582,088
9,900,037
9,935,606
10,087,532
10,190,457
10,190,45710,087,5329,935,6069,900,0379,582,0888,345,9658,183,3338,303,4008,107,3698,211,0548,303,7798,138,6738,115,4757,920,9387,817,9207,764,1307,514,3937,224,7986,947,9567,006,8866,357,4345,343,2365,182,7625,461,7705,363,8875,604,7044,686,9044,602,8444,509,1344,489,0394,449,9954,373,1464,353,6354,269,7224,183,7524,187,9254,184,8094,131,1053,986,9134,001,5463,854,2913,768,6573,651,4922,957,6852,885,1252,725,2702,646,6672,600,6272,539,4542,445,5762,414,1182,345,5012,301,9572,404,1492,374,7992,352,6762,262,7522,202,9982,116,6832,087,5102,028,6711,988,9701,939,3121,880,9511,800,8571,755,4171,699,1771,656,0471,574,6201,519,9751,466,6371,247,9321,027,695969,477931,266891,499647,039364,731201,610182,743188,987190,422245,163278,941170,407177,021199,524229,863266,384312,202350,805421,478468,708519,595576,6532,790,7773,058,3263,335,813471,813300,800109,90000
   > Total Current Assets 
0
0
93,600
273,700
237,080
537,795
473,900
355,344
360,030
310,824
273,199
227,999
197,959
181,106
162,375
141,683
134,730
123,615
117,338
202,416
174,057
102,987
108,286
108,669
125,037
152,956
120,129
354,998
354,193
337,089
359,468
374,673
452,845
479,626
570,670
695,042
474,927
454,217
463,140
501,909
638,496
802,266
776,572
761,173
854,425
778,167
855,808
858,467
816,814
750,953
924,479
1,122,020
679,541
756,605
753,689
728,384
831,653
859,384
910,642
1,029,714
1,127,300
1,199,667
1,152,676
1,262,555
1,241,579
1,151,476
1,210,985
1,253,188
1,330,828
1,365,584
1,386,964
1,309,917
1,398,461
1,238,357
1,295,783
1,308,872
1,459,726
2,484,160
2,429,789
2,535,354
1,818,418
1,744,794
2,253,908
2,231,613
2,014,584
2,192,999
2,243,221
1,929,531
2,161,402
2,253,252
2,761,880
1,920,434
1,464,483
1,566,157
1,695,573
1,969,562
1,697,711
1,718,472
1,867,381
1,804,855
2,577,415
2,517,111
2,634,430
2,634,4302,517,1112,577,4151,804,8551,867,3811,718,4721,697,7111,969,5621,695,5731,566,1571,464,4831,920,4342,761,8802,253,2522,161,4021,929,5312,243,2212,192,9992,014,5842,231,6132,253,9081,744,7941,818,4182,535,3542,429,7892,484,1601,459,7261,308,8721,295,7831,238,3571,398,4611,309,9171,386,9641,365,5841,330,8281,253,1881,210,9851,151,4761,241,5791,262,5551,152,6761,199,6671,127,3001,029,714910,642859,384831,653728,384753,689756,605679,5411,122,020924,479750,953816,814858,467855,808778,167854,425761,173776,572802,266638,496501,909463,140454,217474,927695,042570,670479,626452,845374,673359,468337,089354,193354,998120,129152,956125,037108,669108,286102,987174,057202,416117,338123,615134,730141,683162,375181,106197,959227,999273,199310,824360,030355,344473,900537,795237,080273,70093,60000
       Cash And Cash Equivalents 
0
0
91,800
269,600
26,612
354,540
371,195
150,130
134,146
120,254
100,654
78,774
63,809
88,141
123,494
111,262
98,632
90,719
83,896
160,074
132,853
44,082
45,943
35,318
39,881
51,028
34,084
91,792
65,022
73,502
99,123
80,595
124,245
100,162
152,804
145,078
208,495
165,417
142,022
156,074
215,210
321,083
202,802
181,305
173,224
120,506
197,567
231,866
217,174
205,629
355,599
559,197
144,724
182,996
182,650
201,989
165,275
204,865
235,015
333,891
248,726
254,165
214,339
238,650
332,557
257,448
256,471
289,473
312,912
326,644
381,803
324,169
522,319
352,501
368,152
313,382
363,703
977,488
705,407
1,036,455
688,698
515,896
738,462
543,745
384,103
572,288
742,521
352,917
456,799
581,068
1,264,590
536,725
377,811
426,710
457,816
542,337
298,800
298,612
459,907
489,468
467,717
448,042
569,749
569,749448,042467,717489,468459,907298,612298,800542,337457,816426,710377,811536,7251,264,590581,068456,799352,917742,521572,288384,103543,745738,462515,896688,6981,036,455705,407977,488363,703313,382368,152352,501522,319324,169381,803326,644312,912289,473256,471257,448332,557238,650214,339254,165248,726333,891235,015204,865165,275201,989182,650182,996144,724559,197355,599205,629217,174231,866197,567120,506173,224181,305202,802321,083215,210156,074142,022165,417208,495145,078152,804100,162124,24580,59599,12373,50265,02291,79234,08451,02839,88135,31845,94344,082132,853160,07483,89690,71998,632111,262123,49488,14163,80978,774100,654120,254134,146150,130371,195354,54026,612269,60091,80000
       Short-term Investments 
0
0
200
0
198,554
161,133
67,548
159,522
178,968
146,849
138,952
113,906
100,313
62,788
13,416
3,664
8,099
1,608
2,127
4,910
7,493
23,371
26,629
35,312
44,534
52,865
32,962
200,616
219,923
185,759
178,584
189,246
217,947
256,321
284,057
401,091
113,771
126,280
159,393
174,557
238,794
295,613
377,327
385,436
431,296
383,080
409,427
375,005
346,344
291,647
331,967
290,029
259,818
313,564
282,579
235,592
347,951
326,077
331,300
340,005
449,404
502,608
496,573
519,642
380,728
386,055
411,382
460,088
524,958
542,062
529,416
512,849
322,750
330,620
383,849
398,554
447,850
879,483
1,096,233
855,650
429,932
526,596
831,749
993,249
865,168
800,321
701,515
745,156
831,260
835,420
652,695
541,470
129,058
263,979
406,332
562,979
453,113
491,947
479,355
374,971
1,206,971
1,189,232
1,129,456
1,129,4561,189,2321,206,971374,971479,355491,947453,113562,979406,332263,979129,058541,470652,695835,420831,260745,156701,515800,321865,168993,249831,749526,596429,932855,6501,096,233879,483447,850398,554383,849330,620322,750512,849529,416542,062524,958460,088411,382386,055380,728519,642496,573502,608449,404340,005331,300326,077347,951235,592282,579313,564259,818290,029331,967291,647346,344375,005409,427383,080431,296385,436377,327295,613238,794174,557159,393126,280113,771401,091284,057256,321217,947189,246178,584185,759219,923200,61632,96252,86544,53435,31226,62923,3717,4934,9102,1271,6088,0993,66413,41662,788100,313113,906138,952146,849178,968159,52267,548161,133198,554020000
       Net Receivables 
0
0
600
1,600
3,136
11,650
15,592
22,670
23,865
25,226
19,614
20,067
17,294
17,032
16,059
17,574
21,066
22,004
25,349
20,727
24,505
26,151
28,525
30,333
34,285
40,366
43,935
52,162
55,798
63,963
67,375
86,232
86,873
99,157
108,205
118,944
122,708
125,765
126,934
139,612
149,280
144,537
152,132
154,269
148,696
164,574
158,115
175,366
169,656
178,260
182,665
210,936
215,855
206,316
236,232
218,777
232,328
237,286
256,453
271,988
301,954
325,385
326,747
329,578
356,629
342,930
365,957
380,399
365,103
364,401
357,997
368,596
400,792
395,865
400,839
459,127
484,617
479,865
466,364
479,889
529,346
523,382
516,657
551,943
613,809
644,659
630,406
660,052
666,536
656,609
660,092
675,926
718,793
668,425
622,027
679,206
705,817
698,445
713,382
724,302
716,638
699,258
696,493
696,493699,258716,638724,302713,382698,445705,817679,206622,027668,425718,793675,926660,092656,609666,536660,052630,406644,659613,809551,943516,657523,382529,346479,889466,364479,865484,617459,127400,839395,865400,792368,596357,997364,401365,103380,399365,957342,930356,629329,578326,747325,385301,954271,988256,453237,286232,328218,777236,232206,316215,855210,936182,665178,260169,656175,366158,115164,574148,696154,269152,132144,537149,280139,612126,934125,765122,708118,944108,20599,15786,87386,23267,37563,96355,79852,16243,93540,36634,28530,33328,52526,15124,50520,72725,34922,00421,06617,57416,05917,03217,29420,06719,61425,22623,86522,67015,59211,6503,1361,60060000
       Other Current Assets 
0
0
1,000
2,500
8,778
10,472
19,565
23,022
23,051
18,495
13,979
15,252
16,543
13,145
9,406
12,847
6,933
10,892
5,966
16,705
9,206
9,383
7,189
7,706
6,337
8,697
9,148
10,428
13,450
13,865
14,386
18,600
23,780
23,986
25,604
29,929
29,953
36,755
34,791
31,666
35,212
37,703
42,370
40,163
100,607
109,405
90,097
76,230
83,589
75,417
54,248
61,858
59,144
53,729
52,228
51,604
65,677
70,734
67,452
62,096
89,198
88,047
90,173
128,981
130,041
119,365
115,601
123,228
127,855
132,477
117,748
104,303
152,600
159,371
142,943
137,809
163,556
147,324
161,785
163,360
170,442
178,920
167,040
142,676
151,504
175,731
168,779
171,406
206,807
180,155
184,503
166,313
238,821
207,043
209,398
185,040
239,981
229,468
214,737
216,114
186,089
180,579
238,732
238,732180,579186,089216,114214,737229,468239,981185,040209,398207,043238,821166,313184,503180,155206,807171,406168,779175,731151,504142,676167,040178,920170,442163,360161,785147,324163,556137,809142,943159,371152,600104,303117,748132,477127,855123,228115,601119,365130,041128,98190,17388,04789,19862,09667,45270,73465,67751,60452,22853,72959,14461,85854,24875,41783,58976,23090,097109,405100,60740,16342,37037,70335,21231,66634,79136,75529,95329,92925,60423,98623,78018,60014,38613,86513,45010,4289,1488,6976,3377,7067,1899,3839,20616,7055,96610,8926,93312,8479,40613,14516,54315,25213,97918,49523,05123,02219,56510,4728,7782,5001,00000
   > Long-term Assets 
0
0
16,300
27,100
234,733
2,798,018
2,584,426
2,435,433
216,623
208,771
195,509
193,479
152,846
131,096
104,009
88,180
64,794
53,406
53,069
76,525
71,106
87,435
80,701
74,074
76,573
211,775
526,910
536,501
577,073
632,388
668,227
873,259
1,013,792
1,040,349
1,003,950
961,005
1,224,250
1,301,200
1,337,717
1,379,042
1,300,816
1,186,704
1,252,099
1,326,337
1,262,258
1,424,831
1,406,944
1,494,209
1,557,985
1,653,196
1,377,478
1,223,481
1,734,577
1,688,971
1,785,765
1,872,243
1,815,014
1,865,886
1,974,483
1,927,971
2,524,192
2,568,990
2,701,615
2,738,991
2,745,334
2,979,629
2,973,824
2,934,737
2,852,924
2,904,138
2,966,671
3,063,229
3,051,534
3,250,682
3,213,351
3,293,972
3,227,178
3,120,544
2,934,098
2,926,416
3,364,344
3,598,442
4,103,526
4,775,273
4,933,372
5,031,799
5,271,172
5,834,599
5,656,518
5,667,686
5,353,595
6,218,239
6,839,296
6,644,897
6,411,796
6,333,838
6,485,622
6,627,493
7,714,707
8,095,182
7,358,191
7,570,421
7,556,027
7,556,0277,570,4217,358,1918,095,1827,714,7076,627,4936,485,6226,333,8386,411,7966,644,8976,839,2966,218,2395,353,5955,667,6865,656,5185,834,5995,271,1725,031,7994,933,3724,775,2734,103,5263,598,4423,364,3442,926,4162,934,0983,120,5443,227,1783,293,9723,213,3513,250,6823,051,5343,063,2292,966,6712,904,1382,852,9242,934,7372,973,8242,979,6292,745,3342,738,9912,701,6152,568,9902,524,1921,927,9711,974,4831,865,8861,815,0141,872,2431,785,7651,688,9711,734,5771,223,4811,377,4781,653,1961,557,9851,494,2091,406,9441,424,8311,262,2581,326,3371,252,0991,186,7041,300,8161,379,0421,337,7171,301,2001,224,250961,0051,003,9501,040,3491,013,792873,259668,227632,388577,073536,501526,910211,77576,57374,07480,70187,43571,10676,52553,06953,40664,79488,180104,009131,096152,846193,479195,509208,771216,6232,435,4332,584,4262,798,018234,73327,10016,30000
       Property Plant Equipment 
0
0
12,800
23,900
43,475
92,563
121,812
143,041
151,089
150,824
146,383
132,237
114,717
97,458
81,273
63,159
49,965
38,143
29,287
23,878
20,879
20,596
21,811
25,242
31,007
39,308
42,529
44,885
54,939
63,243
71,923
86,623
109,547
125,777
134,185
134,546
145,962
158,067
174,469
174,483
174,651
174,742
179,826
182,404
190,211
227,888
239,508
255,929
266,968
274,377
285,476
293,043
303,518
315,866
331,218
345,091
369,555
405,653
424,605
450,287
503,601
536,637
559,194
601,591
666,093
704,571
734,540
753,180
770,197
786,835
797,923
801,017
824,724
856,039
883,754
862,535
845,118
852,950
884,483
910,618
1,309,813
1,378,535
1,429,069
1,910,603
1,918,726
2,017,857
2,128,569
2,272,217
2,337,337
2,368,444
2,364,334
2,350,083
2,399,713
2,339,188
2,323,832
2,353,554
2,504,890
2,630,768
2,670,041
2,734,578
2,811,356
2,899,533
2,954,931
2,954,9312,899,5332,811,3562,734,5782,670,0412,630,7682,504,8902,353,5542,323,8322,339,1882,399,7132,350,0832,364,3342,368,4442,337,3372,272,2172,128,5692,017,8571,918,7261,910,6031,429,0691,378,5351,309,813910,618884,483852,950845,118862,535883,754856,039824,724801,017797,923786,835770,197753,180734,540704,571666,093601,591559,194536,637503,601450,287424,605405,653369,555345,091331,218315,866303,518293,043285,476274,377266,968255,929239,508227,888190,211182,404179,826174,742174,651174,483174,469158,067145,962134,546134,185125,777109,54786,62371,92363,24354,93944,88542,52939,30831,00725,24221,81120,59620,87923,87829,28738,14349,96563,15981,27397,458114,717132,237146,383150,824151,089143,041121,81292,56343,47523,90012,80000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
4,000
4,938
4,937
4,937
4,937
4,937
4,937
4,937
4,937
4,937
4,937
4,937
4,937
4,937
97,164
98,940
98,519
98,347
98,304
97,177
239,580
361,423
374,907
367,908
361,637
361,645
361,645
361,645
441,258
441,569
441,875
441,875
441,347
441,347
452,950
452,950
452,914
452,914
452,914
452,914
452,914
709,628
709,668
721,601
731,325
729,467
729,386
751,271
757,368
1,050,780
1,049,047
1,049,047
1,051,294
1,064,149
1,135,947
1,135,500
1,150,244
1,152,376
1,150,137
1,151,216
1,228,503
1,229,504
1,356,623
1,358,762
1,498,688
1,498,906
1,494,311
1,488,868
1,487,404
1,586,990
1,586,642
1,583,479
1,600,265
1,594,197
1,595,304
1,598,919
1,674,371
1,682,093
1,685,859
1,680,496
2,156,254
2,745,882
2,763,828
2,753,369
2,763,838
2,781,859
2,848,467
2,843,020
2,850,470
2,846,535
3,146,397
3,154,351
3,154,3513,146,3972,846,5352,850,4702,843,0202,848,4672,781,8592,763,8382,753,3692,763,8282,745,8822,156,2541,680,4961,685,8591,682,0931,674,3711,598,9191,595,3041,594,1971,600,2651,583,4791,586,6421,586,9901,487,4041,488,8681,494,3111,498,9061,498,6881,358,7621,356,6231,229,5041,228,5031,151,2161,150,1371,152,3761,150,2441,135,5001,135,9471,064,1491,051,2941,049,0471,049,0471,050,780757,368751,271729,386729,467731,325721,601709,668709,628452,914452,914452,914452,914452,914452,950452,950441,347441,347441,875441,875441,569441,258361,645361,645361,645361,637367,908374,907361,423239,58097,17798,30498,34798,51998,94097,1644,9374,9374,9374,9374,9374,9374,9374,9374,9374,9374,9374,9374,9384,00000000000000
       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
306,752
391,206
494,743
0
608,087
582,609
636,531
693,668
788,197
503,429
380,729
574,178
521,885
593,105
657,659
569,208
587,470
620,204
573,026
721,271
735,629
850,847
882,492
801,854
881,452
837,020
774,674
685,362
731,232
764,474
779,311
739,065
731,781
661,929
567,592
512,270
411,746
257,135
209,066
101,434
287,046
734,116
835,384
961,150
1,018,835
1,110,058
1,398,802
1,165,573
1,164,620
835,074
1,088,048
786,712
640,668
488,526
320,531
298,699
249,211
1,208,797
1,431,354
582,023
276,943
0
0276,943582,0231,431,3541,208,797249,211298,699320,531488,526640,668786,7121,088,048835,0741,164,6201,165,5731,398,8021,110,0581,018,835961,150835,384734,116287,046101,434209,066257,135411,746512,270567,592661,929731,781739,065779,311764,474731,232685,362774,674837,020881,452801,854882,492850,847735,629721,271573,026620,204587,470569,208657,659593,105521,885574,178380,729503,429788,197693,668636,531582,609608,0870494,743391,206306,75200000000000000000000000000000000000000000
       Intangible Assets 
0
0
400
400
186,874
2,656,074
2,425,207
2,186,157
35,903
30,811
23,371
19,351
14,104
6,935
9,641
7,410
5,212
5,200
5,188
5,176
5,164
5,152
5,140
5,128
5,116
140,023
139,503
136,786
35,971
33,770
31,830
58,683
92,371
93,170
90,335
87,500
83,910
80,419
77,246
92,995
88,756
84,518
80,415
76,273
72,165
70,853
66,723
62,456
58,179
53,887
49,702
45,386
89,519
84,056
82,375
84,554
74,297
68,562
79,803
77,429
157,621
149,218
140,815
132,412
130,532
165,730
158,978
156,095
149,379
142,668
138,870
149,463
141,894
184,041
176,288
201,259
193,228
184,934
176,640
168,348
184,879
176,031
166,407
179,431
205,486
194,951
184,478
234,724
227,436
217,519
203,596
313,225
512,188
476,707
455,030
441,716
432,233
437,257
465,203
536,143
512,554
632,984
586,247
586,247632,984512,554536,143465,203437,257432,233441,716455,030476,707512,188313,225203,596217,519227,436234,724184,478194,951205,486179,431166,407176,031184,879168,348176,640184,934193,228201,259176,288184,041141,894149,463138,870142,668149,379156,095158,978165,730130,532132,412140,815149,218157,62177,42979,80368,56274,29784,55482,37584,05689,51945,38649,70253,88758,17962,45666,72370,85372,16576,27380,41584,51888,75692,99577,24680,41983,91087,50090,33593,17092,37158,68331,83033,77035,971136,786139,503140,0235,1165,1285,1405,1525,1645,1765,1885,2005,2127,4109,6416,93514,10419,35123,37130,81135,9032,186,1572,425,2072,656,074186,87440040000
       Other Assets 
0
0
0
0
191,258
2,705,455
2,462,614
2,292,392
65,534
57,947
49,126
61,242
38,129
33,638
22,736
25,021
14,829
15,263
23,782
52,647
50,227
66,839
58,890
48,832
45,566
172,467
484,381
491,616
522,134
569,146
596,304
786,636
904,245
914,572
869,765
826,459
1,078,288
1,143,133
1,163,248
1,204,559
1,126,165
1,011,962
1,072,273
1,143,933
1,072,047
1,196,943
1,167,436
1,238,280
1,291,017
1,378,819
1,092,002
930,438
1,431,059
1,373,105
1,454,547
1,527,152
1,445,459
1,460,233
1,549,878
1,477,684
2,020,591
2,032,353
2,142,421
2,137,400
2,079,241
2,275,058
2,239,284
2,181,557
2,082,727
2,117,303
2,168,748
2,262,212
2,226,810
2,394,643
2,329,597
2,431,437
177,656
176,603
126,972
150,980
141,028
170,188
154,455
214,890
253,813
204,852
249,148
1,702,076
244,079
231,244
270,095
310,629
0
424,506
391,039
454,199
0
461,790
527,646
0
0
0
0
0000527,646461,7900454,199391,039424,5060310,629270,095231,244244,0791,702,076249,148204,852253,813214,890154,455170,188141,028150,980126,972176,603177,6562,431,4372,329,5972,394,6432,226,8102,262,2122,168,7482,117,3032,082,7272,181,5572,239,2842,275,0582,079,2412,137,4002,142,4212,032,3532,020,5911,477,6841,549,8781,460,2331,445,4591,527,1521,454,5471,373,1051,431,059930,4381,092,0021,378,8191,291,0171,238,2801,167,4361,196,9431,072,0471,143,9331,072,2731,011,9621,126,1651,204,5591,163,2481,143,1331,078,288826,459869,765914,572904,245786,636596,304569,146522,134491,616484,381172,46745,56648,83258,89066,83950,22752,64723,78215,26314,82925,02122,73633,63838,12961,24249,12657,94765,5342,292,3922,462,6142,705,455191,2580000
       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
173,749
154,246
127,154
0
53,431
52,969
75,226
74,831
74,281
76,747
43,485
43,274
43,182
42,101
13,803
13,712
14,527
20,672
2,325
2,476
2,317
2,530
1,955
1,892
1,890
1,888
4,700
3,490
2,455
21,156
8,982
7,332
7,448
18,930
51,069
44,490
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000044,49051,06918,9307,4487,3328,98221,1562,4553,4904,7001,8881,8901,8921,9552,5302,3172,4762,32520,67214,52713,71213,80342,10143,18243,27443,48576,74774,28174,83175,22652,96953,4310127,154154,246173,74900000000000000000000000000000000000000000
> Total Liabilities 
0
0
22,000
19,400
32,848
351,100
356,031
386,378
381,093
402,554
398,862
404,244
385,686
382,892
379,195
397,953
373,077
357,769
352,982
454,295
414,898
347,124
332,598
308,674
312,113
323,814
269,447
267,285
276,260
275,371
286,000
293,239
305,319
289,674
302,823
297,495
301,558
292,820
294,724
312,181
307,970
308,079
330,225
348,788
336,234
229,910
228,605
175,071
164,611
175,834
179,946
189,251
212,930
230,943
279,516
254,873
261,890
277,397
341,995
328,254
939,347
995,913
1,005,911
1,056,211
1,005,231
1,085,793
1,099,146
1,067,047
1,070,170
1,119,249
1,184,704
1,148,776
1,191,449
1,201,867
1,236,479
1,292,121
1,300,647
2,159,426
2,208,357
2,269,910
1,899,545
1,948,472
2,855,834
3,348,928
3,275,738
3,320,503
3,406,776
3,512,834
3,496,557
3,444,281
3,533,030
3,608,659
4,003,257
3,930,576
3,874,185
3,943,213
4,011,992
4,056,798
5,257,884
5,302,882
5,301,839
5,332,856
5,396,319
5,396,3195,332,8565,301,8395,302,8825,257,8844,056,7984,011,9923,943,2133,874,1853,930,5764,003,2573,608,6593,533,0303,444,2813,496,5573,512,8343,406,7763,320,5033,275,7383,348,9282,855,8341,948,4721,899,5452,269,9102,208,3572,159,4261,300,6471,292,1211,236,4791,201,8671,191,4491,148,7761,184,7041,119,2491,070,1701,067,0471,099,1461,085,7931,005,2311,056,2111,005,911995,913939,347328,254341,995277,397261,890254,873279,516230,943212,930189,251179,946175,834164,611175,071228,605229,910336,234348,788330,225308,079307,970312,181294,724292,820301,558297,495302,823289,674305,319293,239286,000275,371276,260267,285269,447323,814312,113308,674332,598347,124414,898454,295352,982357,769373,077397,953379,195382,892385,686404,244398,862402,554381,093386,378356,031351,10032,84819,40022,00000
   > Total Current Liabilities 
0
0
9,700
18,600
32,166
49,676
54,562
84,948
79,596
86,010
88,175
91,298
78,486
74,262
72,203
81,099
66,169
52,045
47,386
62,660
46,346
47,520
45,668
46,765
50,399
61,087
57,899
61,876
71,655
70,757
81,619
89,264
99,180
82,927
94,483
88,375
89,766
81,342
83,356
100,456
90,969
89,928
110,305
327,293
309,259
199,834
201,165
145,151
134,095
138,708
138,878
148,392
148,538
165,852
212,920
202,944
211,909
226,574
285,424
263,166
244,186
283,292
301,601
334,011
269,331
348,242
332,006
332,440
333,233
376,542
431,536
374,588
381,876
399,064
430,306
463,904
1,130,595
1,136,328
1,195,938
1,210,709
569,706
590,814
602,523
693,336
630,247
657,422
717,124
758,170
715,131
647,449
731,440
790,341
869,265
817,084
753,011
818,868
836,253
860,774
810,491
836,038
808,938
1,945,876
1,983,023
1,983,0231,945,876808,938836,038810,491860,774836,253818,868753,011817,084869,265790,341731,440647,449715,131758,170717,124657,422630,247693,336602,523590,814569,7061,210,7091,195,9381,136,3281,130,595463,904430,306399,064381,876374,588431,536376,542333,233332,440332,006348,242269,331334,011301,601283,292244,186263,166285,424226,574211,909202,944212,920165,852148,538148,392138,878138,708134,095145,151201,165199,834309,259327,293110,30589,92890,969100,45683,35681,34289,76688,37594,48382,92799,18089,26481,61970,75771,65561,87657,89961,08750,39946,76545,66847,52046,34662,66047,38652,04566,16981,09972,20374,26278,48691,29888,17586,01079,59684,94854,56249,67632,16618,6009,70000
       Short-term Debt 
0
0
500
3,300
652
1,023
1,067
1,080
1,111
915
680
405
172
1,313
1,199
1,207
1,896
1,054
3,975
775
500
510
372
232
98
590
420
1,749
42,891
0
0
0
0
0
0
52,919
47,212
0
43,743
59,464
0
41,419
30,423
199,755
199,725
63,562
58,620
0
63,956
64,497
62,064
64,027
67,884
68,536
103,689
106,796
86,305
111,207
134,502
113,433
82,088
110,464
123,403
155,007
88,816
149,102
159,710
216,166
197,487
234,013
291,101
238,777
218,028
222,023
267,966
283,743
668,745
674,629
680,564
686,552
101,545
96,160
86,959
139,463
141,876
138,478
136,292
154,801
156,656
158,390
164,559
175,683
258,762
261,945
187,776
196,094
205,055
237,224
205,090
222,944
465,462
1,390,049
251,596
251,5961,390,049465,462222,944205,090237,224205,055196,094187,776261,945258,762175,683164,559158,390156,656154,801136,292138,478141,876139,46386,95996,160101,545686,552680,564674,629668,745283,743267,966222,023218,028238,777291,101234,013197,487216,166159,710149,10288,816155,007123,403110,46482,088113,433134,502111,20786,305106,796103,68968,53667,88464,02762,06464,49763,956058,62063,562199,725199,75530,42341,419059,46443,743047,21252,91900000042,8911,749420590982323725105007753,9751,0541,8961,2071,1991,3131724056809151,1111,0801,0671,0236523,30050000
       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
604,851
0
0
0
618,047
0
0
0
640,087
645,719
651,400
657,131
662,913
668,745
674,629
680,564
686,552
101,545
0
0
0
0
0
0
0
0
0
0
0
75,000
75,000
0
0
0
20,000
0
0
0
1,147,826
0
01,147,82600020,00000075,00075,00000000000000101,545686,552680,564674,629668,745662,913657,131651,400645,719640,087000618,047000604,851000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
6,200
9,000
17,071
29,212
28,883
52,212
49,037
38,112
40,110
32,076
28,209
22,175
25,406
16,847
15,215
13,630
13,334
11,769
12,837
13,840
9,517
10,349
13,202
18,116
12,863
16,022
18,411
17,081
19,926
22,630
35,399
26,349
27,464
18,540
23,153
25,852
26,239
21,165
17,391
19,279
24,142
23,997
25,953
33,529
29,649
26,375
28,548
29,053
30,349
38,247
32,944
44,546
52,749
43,291
57,574
50,370
49,073
73,710
61,707
70,534
74,801
77,412
67,637
85,311
60,902
61,982
63,822
68,249
74,328
76,120
90,179
91,741
88,339
80,278
81,239
84,167
96,051
99,089
102,371
126,539
108,187
138,946
114,100
153,958
114,850
118,546
119,462
93,465
98,305
109,928
122,934
131,649
119,051
145,420
202,129
194,493
144,466
146,927
134,677
124,507
106,629
106,629124,507134,677146,927144,466194,493202,129145,420119,051131,649122,934109,92898,30593,465119,462118,546114,850153,958114,100138,946108,187126,539102,37199,08996,05184,16781,23980,27888,33991,74190,17976,12074,32868,24963,82261,98260,90285,31167,63777,41274,80170,53461,70773,71049,07350,37057,57443,29152,74944,54632,94438,24730,34929,05328,54826,37529,64933,52925,95323,99724,14219,27917,39121,16526,23925,85223,15318,54027,46426,34935,39922,63019,92617,08118,41116,02212,86318,11613,20210,3499,51713,84012,83711,76913,33413,63015,21516,84725,40622,17528,20932,07640,11038,11249,03752,21228,88329,21217,0719,0006,20000
       Other Current Liabilities 
0
0
3,000
6,300
10,857
15,004
19,539
27,321
23,447
41,649
42,091
53,869
44,770
46,593
42,519
60,684
46,468
34,937
27,124
47,100
28,710
29,297
33,935
33,489
34,283
38,973
39,907
38,449
1,533
45,597
54,644
59,903
52,048
46,440
55,782
3,921
4,715
41,497
2,921
8,321
47,749
1,148
25,317
69,357
53,234
71,047
85,106
94,968
21,144
22,746
23,264
24,774
24,518
26,698
28,555
26,566
34,111
32,978
64,824
39,071
52,032
54,112
52,815
51,913
57,577
57,558
55,814
138
7,019
7,117
4,815
6,719
10,235
11,528
9,285
22,178
285,121
277,218
325,591
355,985
255,123
257,365
308,535
343,704
275,170
271,338
377,040
408,223
336,488
300,378
385,205
418,213
347,844
311,719
336,392
372,245
288,142
290,449
336,541
250,336
66,272
291,386
1,485,869
1,485,869291,38666,272250,336336,541290,449288,142372,245336,392311,719347,844418,213385,205300,378336,488408,223377,040271,338275,170343,704308,535257,365255,123355,985325,591277,218285,12122,1789,28511,52810,2356,7194,8157,1177,01913855,81457,55857,57751,91352,81554,11252,03239,07164,82432,97834,11126,56628,55526,69824,51824,77423,26422,74621,14494,96885,10671,04753,23469,35725,3171,14847,7498,3212,92141,4974,7153,92155,78246,44052,04859,90354,64445,5971,53338,44939,90738,97334,28333,48933,93529,29728,71047,10027,12434,93746,46860,68442,51946,59344,77053,86942,09141,64923,44727,32119,53915,00410,8576,3003,00000
   > Long-term Liabilities 
0
0
12,300
800
682
301,424
301,469
301,430
301,497
316,544
310,687
312,946
307,200
308,630
306,992
316,854
306,908
305,724
305,596
391,635
368,552
299,604
286,930
261,909
261,714
262,727
211,548
205,409
204,605
204,614
204,381
203,975
206,139
206,747
208,340
209,120
211,792
211,478
211,368
211,725
217,001
218,151
219,920
21,495
26,975
30,076
27,440
29,920
30,516
37,126
41,068
40,859
64,392
65,091
66,596
51,929
49,981
50,823
56,571
65,088
695,161
712,621
704,310
722,200
735,900
737,551
767,140
734,607
736,937
742,707
753,168
774,188
809,573
802,803
806,173
828,217
170,052
1,023,098
1,012,419
1,059,201
1,329,839
1,357,658
2,253,311
2,655,592
2,645,491
2,663,081
2,689,652
2,754,664
2,781,426
2,796,832
2,801,590
2,818,318
3,133,992
3,113,492
3,121,174
3,124,345
3,175,739
3,196,024
4,447,393
4,466,844
4,492,901
3,386,980
4,398,650
4,398,6503,386,9804,492,9014,466,8444,447,3933,196,0243,175,7393,124,3453,121,1743,113,4923,133,9922,818,3182,801,5902,796,8322,781,4262,754,6642,689,6522,663,0812,645,4912,655,5922,253,3111,357,6581,329,8391,059,2011,012,4191,023,098170,052828,217806,173802,803809,573774,188753,168742,707736,937734,607767,140737,551735,900722,200704,310712,621695,16165,08856,57150,82349,98151,92966,59665,09164,39240,85941,06837,12630,51629,92027,44030,07626,97521,495219,920218,151217,001211,725211,368211,478211,792209,120208,340206,747206,139203,975204,381204,614204,605205,409211,548262,727261,714261,909286,930299,604368,552391,635305,596305,724306,908316,854306,992308,630307,200312,946310,687316,544301,497301,430301,469301,42468280012,30000
       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
199,855
199,755
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
590,714
595,385
600,098
604,851
609,647
614,484
619,365
624,288
623,485
628,970
634,504
640,087
645,719
651,400
657,131
662,913
0
855,378
864,679
874,080
883,584
893,191
1,823,448
1,839,791
1,856,287
1,872,937
1,889,743
1,906,707
1,923,829
1,941,113
1,958,558
1,976,167
2,281,927
2,283,037
2,284,147
0
2,286,369
2,287,481
0
0
0
0
0
000002,287,4812,286,36902,284,1472,283,0372,281,9271,976,1671,958,5581,941,1131,923,8291,906,7071,889,7431,872,9371,856,2871,839,7911,823,448893,191883,584874,080864,679855,3780662,913657,131651,400645,719640,087634,504628,970623,485624,288619,365614,484609,647604,851600,098595,385590,71400000000000000000199,755199,85500000000000000000000000000000000000000000
       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
173,749
154,246
127,154
0
53,431
52,969
75,226
74,831
74,281
76,747
43,485
43,274
43,182
42,101
13,803
13,712
14,527
20,672
2,325
2,476
2,317
2,530
1,955
1,892
1,890
1,888
4,700
3,490
2,455
21,156
8,982
7,332
7,448
18,930
51,069
44,490
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000044,49051,06918,9307,4487,3328,98221,1562,4553,4904,7001,8881,8901,8921,9552,5302,3172,4762,32520,67214,52713,71213,80342,10143,18243,27443,48576,74774,28174,83175,22652,96953,4310127,154154,246173,74900000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
523
780
1,009
1,268
16,373
10,567
12,833
7,121
7,061
5,689
15,848
6,898
5,724
5,596
5,635
5,281
5,000
5,441
5,294
5,100
6,113
11,548
5,409
4,605
4,614
4,381
3,975
6,179
6,787
8,485
9,265
11,937
11,623
11,513
11,870
17,146
18,296
20,165
21,495
26,975
30,076
27,440
29,920
30,516
37,126
41,068
40,859
64,392
65,091
66,596
51,929
49,981
50,823
56,571
60,351
76,002
76,851
79,113
78,050
81,673
84,234
97,850
97,431
101,746
103,489
109,701
122,449
123,952
129,641
133,058
149,794
170,052
167,720
147,740
185,121
152,874
165,405
133,113
123,620
116,175
116,466
117,286
132,553
124,053
122,196
120,738
135,064
0
151,424
155,620
145,822
0
150,241
150,398
0
0
0
0
0000150,398150,2410145,822155,620151,4240135,064120,738122,196124,053132,553117,286116,466116,175123,620133,113165,405152,874185,121147,740167,720170,052149,794133,058129,641123,952122,449109,701103,489101,74697,43197,85084,23481,67378,05079,11376,85176,00260,35156,57150,82349,98151,92966,59665,09164,39240,85941,06837,12630,51629,92027,44030,07626,97521,49520,16518,29617,14611,87011,51311,62311,9379,2658,4856,7876,1793,9754,3814,6144,6055,40911,5486,1135,1005,2945,4415,0005,2815,6355,5965,7246,89815,8485,6897,0617,12112,83310,56716,3731,2681,00978052300000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,494
2,954
2,677
0
2,988
2,017
3,642
3,942
3,433
3,055
2,470
2,227
1,842
2,097
2,565
2,761
2,895
2,643
7,936
32,626
44,441
28,746
43,128
48,762
43,321
54,441
17,051
15,944
13,983
13,097
15,410
44,407
25,610
20,208
22,349
24,724
18,236
18,827
19,624
19,396
25,099
21,797
29,187
29,049
29,556
31,946
37,458
35,115
28,034
35,333
30,436
41,131
39,367
38,146
29,069
20,439
18,839
34,857
0
0
0
0
000034,85718,83920,43929,06938,14639,36741,13130,43635,33328,03435,11537,45831,94629,55629,04929,18721,79725,09919,39619,62418,82718,23624,72422,34920,20825,61044,40715,41013,09713,98315,94417,05154,44143,32148,76243,12828,74644,44132,6267,9362,6432,8952,7612,5652,0971,8422,2272,4703,0553,4333,9423,6422,0172,98802,6772,9543,49400000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
87,900
281,400
438,965
2,984,713
2,702,295
2,404,399
195,560
117,041
69,846
17,234
-34,881
-70,690
-112,811
-168,090
-173,553
-180,748
-182,575
-175,354
-169,735
-156,702
-143,611
-125,931
-110,503
40,917
377,592
624,214
655,006
694,106
741,695
954,693
1,161,318
1,230,301
1,271,797
1,358,552
1,397,619
1,462,597
1,506,133
1,568,770
1,631,342
1,680,891
1,698,446
1,738,722
1,780,449
1,973,088
2,034,147
2,177,605
2,210,188
2,228,315
2,122,011
2,156,250
2,201,188
2,214,633
2,259,938
2,345,754
2,384,777
2,447,873
2,543,130
2,629,431
2,712,145
2,772,744
2,848,380
2,945,335
2,981,682
3,045,312
3,085,663
3,120,878
3,113,582
3,150,473
3,168,931
3,224,370
3,258,546
3,287,172
3,272,655
3,310,723
3,386,257
3,445,278
3,155,530
3,191,860
3,283,217
3,394,764
3,501,600
3,657,958
3,672,218
3,904,295
4,107,617
4,251,296
4,321,363
4,476,657
4,582,445
4,530,014
4,300,522
4,280,478
4,233,184
4,360,187
4,171,341
4,289,167
4,324,204
4,597,155
4,633,767
4,754,676
4,794,138
4,794,1384,754,6764,633,7674,597,1554,324,2044,289,1674,171,3414,360,1874,233,1844,280,4784,300,5224,530,0144,582,4454,476,6574,321,3634,251,2964,107,6173,904,2953,672,2183,657,9583,501,6003,394,7643,283,2173,191,8603,155,5303,445,2783,386,2573,310,7233,272,6553,287,1723,258,5463,224,3703,168,9313,150,4733,113,5823,120,8783,085,6633,045,3122,981,6822,945,3352,848,3802,772,7442,712,1452,629,4312,543,1302,447,8732,384,7772,345,7542,259,9382,214,6332,201,1882,156,2502,122,0112,228,3152,210,1882,177,6052,034,1471,973,0881,780,4491,738,7221,698,4461,680,8911,631,3421,568,7701,506,1331,462,5971,397,6191,358,5521,271,7971,230,3011,161,318954,693741,695694,106655,006624,214377,59240,917-110,503-125,931-143,611-156,702-169,735-175,354-182,575-180,748-173,553-168,090-112,811-70,690-34,88117,23469,846117,041195,5602,404,3992,702,2952,984,713438,965281,40087,90000
   Common Stock
0
0
400
900
938
1,058
1,073
1,082
1,092
1,151
1,153
1,151
1,157
1,164
1,166
1,177
1,178
1,188
1,194
1,222
1,229
1,255
1,259
1,268
1,274
1,388
1,396
1,529
1,542
1,553
1,562
1,603
1,641
1,652
1,657
1,662
1,671
1,689
1,691
1,694
1,727
1,735
1,739
1,746
1,758
1,863
1,877
1,924
1,937
1,944
1,947
1,959
1,982
1,993
2,000
2,015
2,031
2,045
2,059
1,808
1,832
1,844
1,851
1,783
1,796
1,805
1,811
1,772
1,783
1,791
1,794
1,733
1,743
1,751
1,755
1,699
1,708
1,718
1,722
1,629
1,640
1,649
1,652
1,620
1,631
1,638
1,641
1,627
1,638
1,645
1,647
1,605
1,615
1,620
1,622
1,565
1,573
1,580
1,583
1,512
1,536
1,544
1,548
1,5481,5441,5361,5121,5831,5801,5731,5651,6221,6201,6151,6051,6471,6451,6381,6271,6411,6381,6311,6201,6521,6491,6401,6291,7221,7181,7081,6991,7551,7511,7431,7331,7941,7911,7831,7721,8111,8051,7961,7831,8511,8441,8321,8082,0592,0452,0312,0152,0001,9931,9821,9591,9471,9441,9371,9241,8771,8631,7581,7461,7391,7351,7271,6941,6911,6891,6711,6621,6571,6521,6411,6031,5621,5531,5421,5291,3961,3881,2741,2681,2591,2551,2291,2221,1941,1881,1781,1771,1661,1641,1571,1511,1531,1511,0921,0821,0731,05893890040000
   Retained Earnings Total 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
-2,874,640
-2,841,895
-2,801,815
0
-2,722,814
-2,683,105
-2,630,595
-2,579,978
-2,532,057
-2,489,772
-2,429,691
-2,386,464
-2,342,225
-2,293,994
-2,225,702
-2,154,215
-2,092,320
-2,012,564
-1,932,215
-1,859,415
-1,786,529
-1,695,374
-1,598,267
-1,520,521
-1,453,321
-1,365,281
-1,276,861
-1,202,003
-1,128,368
-1,052,368
-960,729
-879,799
-822,027
-761,515
-742,408
-675,550
-632,489
-524,906
-430,890
-322,909
-208,994
-71,104
47,996
171,142
333,057
491,680
605,050
760,745
917,242
1,096,158
1,256,692
1,515,842
1,635,379
1,743,533
0
2,017,457
2,146,273
0
0
0
0
0
000002,146,2732,017,45701,743,5331,635,3791,515,8421,256,6921,096,158917,242760,745605,050491,680333,057171,14247,996-71,104-208,994-322,909-430,890-524,906-632,489-675,550-742,408-761,515-822,027-879,799-960,729-1,052,368-1,128,368-1,202,003-1,276,861-1,365,281-1,453,321-1,520,521-1,598,267-1,695,374-1,786,529-1,859,415-1,932,215-2,012,564-2,092,320-2,154,215-2,225,702-2,293,994-2,342,225-2,386,464-2,429,691-2,489,772-2,532,057-2,579,978-2,630,595-2,683,105-2,722,8140-2,801,815-2,841,895-2,874,64000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
-37,500
-35,600
-27,046
-32,137
-30,963
-34,899
-26,334
-68,647
-60,205
-42,745
-34,969
-27,594
-22,228
-13,386
-9,828
-4,058
-2,764
-166
318
-695
38
455
156
-9,799
-8,549
-7,066
524
620
1,112
1,296
1,846
1,454
2,840
3,053
-11,267
-13,146
-19,094
-24,350
-19,428
-12,500
-9,527
-10,682
-12,462
-13,118
-5,389
-5,741
-2,458
298
-9,299
-1,259
-307
-4,108
483
-1,640
-5,583
-10,955
-5,434
-2,091
-1,637
2,497
-9,545
-17,611
-23,913
-24,379
-33,519
-41,453
-28,792
-31,616
-33,462
-56,222
-45,913
-32,520
-24,833
-21,930
-18,334
-41,970
-48,218
-48,912
-46,979
-42,484
-56,424
-45,144
-78,995
-57,307
-45,854
-20,201
-47,347
-31,557
-53,726
-69,105
-88,611
-143,079
-186,672
-140,332
-121,161
-119,964
-137,472
-95,330
-116,593
-136,921
-100,436
-100,436-136,921-116,593-95,330-137,472-119,964-121,161-140,332-186,672-143,079-88,611-69,105-53,726-31,557-47,347-20,201-45,854-57,307-78,995-45,144-56,424-42,484-46,979-48,912-48,218-41,970-18,334-21,930-24,833-32,520-45,913-56,222-33,462-31,616-28,792-41,453-33,519-24,379-23,913-17,611-9,5452,497-1,637-2,091-5,434-10,955-5,583-1,640483-4,108-307-1,259-9,299298-2,458-5,741-5,389-13,118-12,462-10,682-9,527-12,500-19,428-24,350-19,094-13,146-11,2673,0532,8401,4541,8461,2961,112620524-7,066-8,549-9,79915645538-695318-166-2,764-4,058-9,828-13,386-22,228-27,594-34,969-42,745-60,205-68,647-26,334-34,899-30,963-32,137-27,046-35,600-37,50000
   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
4,581,290
4,599,355
4,615,774
0
4,815,780
4,852,133
4,970,278
4,991,764
5,009,667
5,025,797
5,068,235
5,076,885
5,117,093
5,146,092
5,195,543
5,207,285
5,256,348
5,295,939
4,561,929
4,687,512
4,742,423
4,777,961
4,559,430
4,587,000
4,647,275
4,685,078
4,437,420
4,451,319
4,508,376
4,547,834
4,239,588
4,254,982
4,317,583
4,363,876
4,073,362
4,098,218
4,303,531
4,352,857
3,670,033
3,686,337
3,760,840
3,919,264
3,653,486
3,658,990
3,734,787
3,781,228
3,664,820
3,664,568
3,743,743
3,789,623
3,340,822
2,974,529
3,054,200
3,104,970
0
2,625,244
2,751,681
0
0
0
0
0
000002,751,6812,625,24403,104,9703,054,2002,974,5293,340,8223,789,6233,743,7433,664,5683,664,8203,781,2283,734,7873,658,9903,653,4863,919,2643,760,8403,686,3373,670,0334,352,8574,303,5314,098,2184,073,3624,363,8764,317,5834,254,9824,239,5884,547,8344,508,3764,451,3194,437,4204,685,0784,647,2754,587,0004,559,4304,777,9614,742,4234,687,5124,561,9295,295,9395,256,3485,207,2855,195,5435,146,0925,117,0935,076,8855,068,2355,025,7975,009,6674,991,7644,970,2784,852,1334,815,78004,615,7744,599,3554,581,29000000000000000000000000000000000000000000
   Treasury Stock000000000-267,642-102,8530-251,257-154,416-58,2410-121,078-107,880-80,5500-291,788-116,247-34,8720-625,925-185,512-19,7850-306,628-177,615-72,4670-294,867-199,710-108,7250-202,426-126,068-62,6800-226,513-187,491-116,1470-736,870-707,245-664,741-624,462-594,643-558,120-490,908-482,994-406,662-251,537-201,077-158,261-131,369-108,623-88,208-66,301-51,226-14,99400000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
48,100
342,500
538,491
3,334,660
3,367,508
3,382,582
3,387,948
3,414,600
3,422,762
3,438,706
3,437,867
3,436,918
3,436,962
3,428,434
3,428,059
3,429,730
3,430,512
3,437,186
3,439,393
3,446,610
3,447,715
3,451,578
3,453,220
3,598,581
3,661,738
3,880,985
3,892,680
3,920,408
3,953,477
4,145,627
4,332,485
4,380,203
4,396,044
4,446,703
4,463,170
4,495,675
4,511,797
4,539,154
4,559,690
4,566,296
4,548,129
4,549,473
4,552,090
4,707,157
4,720,764
4,812,017
4,790,687
4,758,130
4,619,135
4,585,241
4,585,977
4,558,973
4,551,449
4,571,081
4,542,544
4,549,103
4,559,069
4,561,929
4,571,365
4,554,932
4,551,448
4,559,430
4,524,320
4,521,207
4,482,652
4,437,420
4,342,594
4,308,666
4,252,967
4,239,588
4,182,515
4,139,968
4,057,248
4,073,362
4,078,433
4,118,019
3,726,932
3,670,033
3,651,465
3,644,593
3,627,476
3,653,486
3,578,440
3,626,907
3,660,150
3,664,820
3,606,327
3,589,327
3,538,366
3,340,822
2,871,676
2,786,558
2,674,701
2,578,603
2,273,472
454,627
2,153,278
2,222,993
2,105,426
2,114,967
2,060,033
2,060,0332,114,9672,105,4262,222,9932,153,278454,6272,273,4722,578,6032,674,7012,786,5582,871,6763,340,8223,538,3663,589,3273,606,3273,664,8203,660,1503,626,9073,578,4403,653,4863,627,4763,644,5933,651,4653,670,0333,726,9324,118,0194,078,4334,073,3624,057,2484,139,9684,182,5154,239,5884,252,9674,308,6664,342,5944,437,4204,482,6524,521,2074,524,3204,559,4304,551,4484,554,9324,571,3654,561,9294,559,0694,549,1034,542,5444,571,0814,551,4494,558,9734,585,9774,585,2414,619,1354,758,1304,790,6874,812,0174,720,7644,707,1574,552,0904,549,4734,548,1294,566,2964,559,6904,539,1544,511,7974,495,6754,463,1704,446,7034,396,0444,380,2034,332,4854,145,6273,953,4773,920,4083,892,6803,880,9853,661,7383,598,5813,453,2203,451,5783,447,7153,446,6103,439,3933,437,1863,430,5123,429,7303,428,0593,428,4343,436,9623,436,9183,437,8673,438,7063,422,7623,414,6003,387,9483,382,5823,367,5083,334,660538,491342,50048,10000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.