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

Align Technology Inc
Buy, Hold or Sell?

Let's analyze Align Technology Inc together

I guess you are interested in Align Technology 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 Align Technology 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 Align Technology Inc

I send you an email if I find something interesting about Align Technology Inc.

1. Quick Overview

1.1. Quick analysis of Align Technology Inc (30 sec.)










1.2. What can you expect buying and holding a share of Align Technology Inc? (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?
0.0%

What is your share worth?

Current worth
$52.76
Expected worth in 1 year
$56.04
How sure are you?
75.0%

+ What do you gain per year?

Total Gains per Share
$3.28
Return On Investment
1.4%

For what price can you sell your share?

Current Price per Share
$235.39
Expected price per share
$204.77 - $263.24
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Align Technology Inc (5 min.)




Live pricePrice per Share (EOD)
$235.39
Intrinsic Value Per Share
$49.80 - $92.93
Total Value Per Share
$102.56 - $145.69

2.2. Growth of Align Technology Inc (5 min.)




Is Align Technology Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$3.9b$3.6b$142.7m3.8%

How much money is Align Technology Inc making?

Current yearPrevious yearGrowGrow %
Making money$110.3m$90.7m$19.6m17.8%
Net Profit Margin11.2%9.4%--

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

2.3. Financial Health of Align Technology Inc (5 min.)




2.4. Comparing to competitors in the Medical Instruments & Supplies industry (5 min.)




  Industry Rankings (Medical Instruments & Supplies)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Align Technology Inc?

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

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

Speculation

The Price per Share of Align Technology Inc is $235.39. 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 Align Technology Inc.
  • 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 Align Technology Inc, 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 $52.76. Based on the TTM, the Book Value Change Per Share is $0.82 per quarter. Based on the YOY, the Book Value Change Per Share is $0.57 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 Align Technology Inc.

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 Eps1.550.7%1.470.6%1.180.5%2.421.0%1.620.7%
Usd Book Value Change Per Share2.811.2%0.820.3%0.570.2%1.820.8%1.100.5%
Usd Dividend Per Share0.000.0%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share2.811.2%0.820.3%0.570.2%1.820.8%1.100.5%
Usd Price Per Share254.32-274.42-301.00-362.29-262.25-
Price to Earnings Ratio40.99-47.17-70.09-45.72-54.80-
Price-to-Total Gains Ratio90.65-1,538.76--53.42-147.90-146.24-
Price to Book Ratio4.82-5.49-6.39-8.68-10.23-
Price-to-Total Gains Ratio90.65-1,538.76--53.42-147.90-146.24-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share235.39
Number of shares4
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.821.82
Usd Total Gains Per Share0.821.82
Gains per Quarter (4 shares)3.287.28
Gains per Year (4 shares)13.1029.13
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1013302919
20261605848
30392908777
4052420117106
5066550146135
6079680175164
7092810204193
80105940233222
901181070262251
1001311200291280

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%19.01.00.095.0%39.01.00.097.5%75.021.02.076.5%
Book Value Change Per Share3.01.00.075.0%8.04.00.066.7%15.05.00.075.0%30.010.00.075.0%71.026.01.072.4%
Dividend per Share0.00.04.00.0%0.00.012.00.0%0.00.020.00.0%0.00.040.00.0%0.00.098.00.0%
Total Gains per Share3.01.00.075.0%8.04.00.066.7%15.05.00.075.0%30.010.00.075.0%71.026.01.072.4%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Align Technology 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--2.8050.819+243%0.566+396%1.820+54%1.099+155%
Book Value Per Share--52.76250.133+5%47.105+12%43.569+21%28.218+87%
Current Ratio--1.2591.213+4%1.216+3%1.329-5%1.898-34%
Debt To Asset Ratio--0.3800.391-3%0.403-6%0.373+2%0.346+10%
Debt To Equity Ratio--0.6140.641-4%0.675-9%0.602+2%0.544+13%
Dividend Per Share----0%-0%-0%-0%
Enterprise Value--17632515240.00019166750842.500-8%21777570380.000-19%27296517526.500-35%20277850041.000-13%
Eps--1.5511.466+6%1.179+32%2.416-36%1.617-4%
Ev To Ebitda Ratio--21.63823.830-9%35.938-40%31.339-31%33.880-36%
Ev To Sales Ratio--4.5084.846-7%5.692-21%7.933-43%8.183-45%
Free Cash Flow Per Share--3.1281.244+151%2.229+40%1.728+81%1.303+140%
Free Cash Flow To Equity Per Share--3.270-0.418+113%0.780+319%0.543+502%0.369+785%
Gross Profit Margin--1.0001.0000%1.0000%0.979+2%0.955+5%
Intrinsic Value_10Y_max--92.926--------
Intrinsic Value_10Y_min--49.796--------
Intrinsic Value_1Y_max--6.582--------
Intrinsic Value_1Y_min--5.207--------
Intrinsic Value_3Y_max--21.857--------
Intrinsic Value_3Y_min--15.549--------
Intrinsic Value_5Y_max--39.640--------
Intrinsic Value_5Y_min--25.708--------
Market Cap17572594150.560-8%19012200240.00020660656842.500-8%23181506630.000-18%28376084626.500-33%20777993941.000-8%
Net Profit Margin--0.1190.112+6%0.094+26%0.258-54%0.219-46%
Operating Margin--0.1700.170+0%0.125+36%0.149+14%0.181-6%
Operating Ratio--0.8340.828+1%0.844-1%0.825+1%0.798+5%
Pb Ratio4.461-8%4.8205.486-12%6.394-25%8.678-44%10.228-53%
Pe Ratio37.937-8%40.98847.167-13%70.086-42%45.722-10%54.803-25%
Price Per Share235.390-8%254.320274.418-7%301.000-16%362.288-30%262.251-3%
Price To Free Cash Flow Ratio18.811-8%20.324192.028-89%37.343-46%67.598-70%59.044-66%
Price To Total Gains Ratio83.905-8%90.6531538.761-94%-53.416+159%147.896-39%146.237-38%
Quick Ratio--1.0671.003+6%0.973+10%1.118-5%2.040-48%
Return On Assets--0.0180.018+2%0.015+23%0.041-55%0.041-55%
Return On Equity--0.0290.029+0%0.025+18%0.061-52%0.061-52%
Total Gains Per Share--2.8050.819+243%0.566+396%1.820+54%1.099+155%
Usd Book Value--3944354000.0003773152750.000+5%3630393500.000+9%3390187050.000+16%2217958450.000+78%
Usd Book Value Change Per Share--2.8050.819+243%0.566+396%1.820+54%1.099+155%
Usd Book Value Per Share--52.76250.133+5%47.105+12%43.569+21%28.218+87%
Usd Dividend Per Share----0%-0%-0%-0%
Usd Enterprise Value--17632515240.00019166750842.500-8%21777570380.000-19%27296517526.500-35%20277850041.000-13%
Usd Eps--1.5511.466+6%1.179+32%2.416-36%1.617-4%
Usd Free Cash Flow--233862000.00093254500.000+151%171519750.000+36%134937850.000+73%103025000.000+127%
Usd Free Cash Flow Per Share--3.1281.244+151%2.229+40%1.728+81%1.303+140%
Usd Free Cash Flow To Equity Per Share--3.270-0.418+113%0.780+319%0.543+502%0.369+785%
Usd Market Cap17572594150.560-8%19012200240.00020660656842.500-8%23181506630.000-18%28376084626.500-33%20777993941.000-8%
Usd Price Per Share235.390-8%254.320274.418-7%301.000-16%362.288-30%262.251-3%
Usd Profit--115963000.000110392250.000+5%90703500.000+28%189667550.000-39%127994025.000-9%
Usd Revenue--977872000.000990129750.000-1%951762250.000+3%883750000.000+11%624896850.000+56%
Usd Total Gains Per Share--2.8050.819+243%0.566+396%1.820+54%1.099+155%
 EOD+4 -4MRQTTM+27 -10YOY+30 -75Y+19 -1910Y+18 -20

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1537.937
Price to Book Ratio (EOD)Between0-14.461
Net Profit Margin (MRQ)Greater than00.119
Operating Margin (MRQ)Greater than00.170
Quick Ratio (MRQ)Greater than11.067
Current Ratio (MRQ)Greater than11.259
Debt to Asset Ratio (MRQ)Less than10.380
Debt to Equity Ratio (MRQ)Less than10.614
Return on Equity (MRQ)Greater than0.150.029
Return on Assets (MRQ)Greater than0.050.018
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.138
Ma 20Greater thanMa 50231.699
Ma 50Greater thanMa 100224.344
Ma 100Greater thanMa 200228.434
OpenGreater thanClose235.190
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Align Technology Inc

Align Technology, Inc. designs, manufactures, and markets Invisalign clear aligners, and iTero intraoral scanners and services for orthodontists and general practitioner dentists in the United States, Switzerland, and internationally. The company's Clear Aligner segment offers comprehensive products, including Invisalign comprehensive package that addresses the orthodontic needs of younger patients, such as mandibular advancement, compliance indicators, and compensation for tooth eruption; and Invisalign First Phase I and Invisalign First Comprehensive Phase 2 package for younger patients generally between the ages of six and ten years, which is a mixture of primary/baby and permanent teeth. The segment also provides Invisalign moderate, lite and express packages, and Invisalign go and Invisalign Go Plus; retention products, Invisalign training, and adjusting tools used by dental professionals during the course of treatment; and Invisalign Palatal Expander, a 3D printed orthodontic device; and 3D printing solutions. Its Imaging Systems and CAD/CAM Services segment offers iTero intraoral scanning system, a single hardware platform for restorative or orthodontic procedures; restorative software for general practitioner dentists, prosthodontists, periodontists, and oral surgeons; and orthodontists software for digital records storage, orthodontic diagnosis, and fabrication of printed models and retainers. This segment also provides Invisalign outcome simulator, a chair-side and cloud-based application for the iTero scanner; Invisalign progress assessment tool; Align Oral Health Suite, a digital interface designed to enhance dental consultations; and TimeLapse technology, which allows doctors or practitioners to compare a patient's historic 3D scans to the present-day scan, as well as subscription software, disposables, rentals, leases, pay per scan, and CAD/CAM software solutions. The company was incorporated in 1997 and is headquartered in Tempe, Arizona.

Fundamental data was last updated by Penke on 2024-12-05 11:56:06.

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 just 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 overpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is expensive.
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 Align Technology Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Align Technology Inc to the Medical Instruments & Supplies industry mean.
  • A Net Profit Margin of 11.9% means that $0.12 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Align Technology Inc:

  • The MRQ is 11.9%. The company is making a huge profit. +2
  • The TTM is 11.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ11.9%TTM11.2%+0.7%
TTM11.2%YOY9.4%+1.7%
TTM11.2%5Y25.8%-14.6%
5Y25.8%10Y21.9%+3.9%
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ11.9%5.4%+6.5%
TTM11.2%4.5%+6.7%
YOY9.4%7.3%+2.1%
5Y25.8%7.1%+18.7%
10Y21.9%7.6%+14.3%
4.3.1.2. Return on Assets

Shows how efficient Align Technology Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Align Technology Inc to the Medical Instruments & Supplies industry mean.
  • 1.8% Return on Assets means that Align Technology Inc generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Align Technology Inc:

  • The MRQ is 1.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.8%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.8%TTM1.8%+0.0%
TTM1.8%YOY1.5%+0.3%
TTM1.8%5Y4.1%-2.3%
5Y4.1%10Y4.1%0.0%
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.8%0.9%+0.9%
TTM1.8%0.8%+1.0%
YOY1.5%1.5%0.0%
5Y4.1%1.6%+2.5%
10Y4.1%1.6%+2.5%
4.3.1.3. Return on Equity

Shows how efficient Align Technology Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Align Technology Inc to the Medical Instruments & Supplies industry mean.
  • 2.9% Return on Equity means Align Technology Inc generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Align Technology Inc:

  • The MRQ is 2.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 2.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ2.9%TTM2.9%+0.0%
TTM2.9%YOY2.5%+0.4%
TTM2.9%5Y6.1%-3.2%
5Y6.1%10Y6.1%+0.0%
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9%1.9%+1.0%
TTM2.9%1.4%+1.5%
YOY2.5%2.7%-0.2%
5Y6.1%3.1%+3.0%
10Y6.1%3.0%+3.1%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Align Technology Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Align Technology Inc is operating .

  • Measures how much profit Align Technology Inc 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 Align Technology Inc to the Medical Instruments & Supplies industry mean.
  • An Operating Margin of 17.0% means the company generated $0.17  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Align Technology Inc:

  • The MRQ is 17.0%. The company is operating efficient. +1
  • The TTM is 17.0%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ17.0%TTM17.0%+0.0%
TTM17.0%YOY12.5%+4.5%
TTM17.0%5Y14.9%+2.0%
5Y14.9%10Y18.1%-3.2%
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ17.0%8.0%+9.0%
TTM17.0%7.2%+9.8%
YOY12.5%9.9%+2.6%
5Y14.9%9.6%+5.3%
10Y18.1%9.5%+8.6%
4.3.2.2. Operating Ratio

Measures how efficient Align Technology Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Medical Instruments & Supplies industry mean).
  • An Operation Ratio of 0.83 means that the operating costs are $0.83 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Align Technology Inc:

  • The MRQ is 0.834. The company is less efficient in keeping operating costs low.
  • The TTM is 0.828. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.834TTM0.828+0.006
TTM0.828YOY0.844-0.016
TTM0.8285Y0.825+0.004
5Y0.82510Y0.798+0.027
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8341.045-0.211
TTM0.8281.056-0.228
YOY0.8441.001-0.157
5Y0.8251.047-0.222
10Y0.7981.008-0.210
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Align Technology Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Align Technology Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Medical Instruments & Supplies industry mean).
  • A Current Ratio of 1.26 means the company has $1.26 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Align Technology Inc:

  • The MRQ is 1.259. The company is just able to pay all its short-term debts.
  • The TTM is 1.213. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.259TTM1.213+0.046
TTM1.213YOY1.216-0.004
TTM1.2135Y1.329-0.117
5Y1.32910Y1.898-0.569
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2592.076-0.817
TTM1.2132.169-0.956
YOY1.2162.521-1.305
5Y1.3292.652-1.323
10Y1.8982.636-0.738
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Align Technology Inc to the Medical Instruments & Supplies industry mean.
  • A Quick Ratio of 1.07 means the company can pay off $1.07 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Align Technology Inc:

  • The MRQ is 1.067. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.003. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ1.067TTM1.003+0.064
TTM1.003YOY0.973+0.030
TTM1.0035Y1.118-0.115
5Y1.11810Y2.040-0.922
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0671.063+0.004
TTM1.0031.064-0.061
YOY0.9731.231-0.258
5Y1.1181.500-0.382
10Y2.0401.628+0.412
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Align Technology Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Align Technology Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Align Technology Inc to Medical Instruments & Supplies industry mean.
  • A Debt to Asset Ratio of 0.38 means that Align Technology Inc assets are financed with 38.0% credit (debt) and the remaining percentage (100% - 38.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Align Technology Inc:

  • The MRQ is 0.380. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.391. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.380TTM0.391-0.010
TTM0.391YOY0.403-0.012
TTM0.3915Y0.373+0.018
5Y0.37310Y0.346+0.027
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3800.371+0.009
TTM0.3910.367+0.024
YOY0.4030.344+0.059
5Y0.3730.366+0.007
10Y0.3460.376-0.030
4.5.4.2. Debt to Equity Ratio

Measures if Align Technology Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Align Technology Inc to the Medical Instruments & Supplies industry mean.
  • A Debt to Equity ratio of 61.4% means that company has $0.61 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Align Technology Inc:

  • The MRQ is 0.614. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.641. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.614TTM0.641-0.027
TTM0.641YOY0.675-0.033
TTM0.6415Y0.602+0.039
5Y0.60210Y0.544+0.059
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6140.554+0.060
TTM0.6410.562+0.079
YOY0.6750.525+0.150
5Y0.6020.597+0.005
10Y0.5440.655-0.111
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 Align Technology Inc generates.

  • Above 15 is considered overpriced but always compare Align Technology Inc to the Medical Instruments & Supplies industry mean.
  • A PE ratio of 40.99 means the investor is paying $40.99 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Align Technology Inc:

  • The EOD is 37.937. Based on the earnings, the company is overpriced. -1
  • The MRQ is 40.988. Based on the earnings, the company is overpriced. -1
  • The TTM is 47.167. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD37.937MRQ40.988-3.051
MRQ40.988TTM47.167-6.179
TTM47.167YOY70.086-22.919
TTM47.1675Y45.722+1.445
5Y45.72210Y54.803-9.081
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
EOD37.93715.279+22.658
MRQ40.98815.818+25.170
TTM47.16715.851+31.316
YOY70.08619.680+50.406
5Y45.72221.348+24.374
10Y54.80324.063+30.740
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 Align Technology Inc:

  • The EOD is 18.811. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 20.324. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 192.028. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD18.811MRQ20.324-1.513
MRQ20.324TTM192.028-171.704
TTM192.028YOY37.343+154.685
TTM192.0285Y67.598+124.430
5Y67.59810Y59.044+8.554
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
EOD18.81110.891+7.920
MRQ20.32412.995+7.329
TTM192.0289.288+182.740
YOY37.343-0.157+37.500
5Y67.5982.951+64.647
10Y59.044-1.143+60.187
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 Align Technology Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Medical Instruments & Supplies industry mean).
  • A PB ratio of 4.82 means the investor is paying $4.82 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Align Technology Inc:

  • The EOD is 4.461. Based on the equity, the company is fair priced.
  • The MRQ is 4.820. Based on the equity, the company is fair priced.
  • The TTM is 5.486. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD4.461MRQ4.820-0.359
MRQ4.820TTM5.486-0.666
TTM5.486YOY6.394-0.908
TTM5.4865Y8.678-3.192
5Y8.67810Y10.228-1.550
Compared to industry (Medical Instruments & Supplies)
PeriodCompanyIndustry (mean)+/- 
EOD4.4612.550+1.911
MRQ4.8202.594+2.226
TTM5.4862.721+2.765
YOY6.3942.782+3.612
5Y8.6783.910+4.768
10Y10.2284.422+5.806
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 Align Technology Inc.

4.8.1. Institutions holding Align Technology Inc

Institutions are holding 89.997% of the shares of Align Technology Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc11.34660.03868470591-2191-0.0259
2024-06-30BlackRock Inc10.65460.043579539882921873.8136
2024-09-30State Street Corp4.13630.0323087888-18300-0.5891
2024-09-30Wellington Management Company LLP3.52910.1174263460086666349.0211
2024-09-30T. Rowe Price Investment Management,Inc.2.65430.3039198151584389274.1803
2024-09-30Geode Capital Management, LLC2.34530.03591750805216051.2494
2024-09-30Citadel Advisors Llc2.07830.0761155151971700685.9191
2024-09-30FMR Inc1.63670.0189122183136750843.0175
2024-09-30Ninety One UK Limited1.57670.7991177077299532.6111
2024-09-30Bank of New York Mellon Corp1.50980.05331127145-21137-1.8407
2024-09-30Capital World Investors1.49930.04411119269-138768-11.0305
2024-09-30Nuveen Asset Management, LLC1.41760.07561058302-114950-9.7976
2024-09-30Brown Advisory Holdings Inc1.30190.3104971939-201633-17.1811
2024-09-30Amvescap Plc.1.23750.04549238508901710.6629
2024-09-30Morgan Stanley - Brokerage Accounts1.21520.0167907213-1066207-54.0284
2024-06-30NORGES BANK1.19570.0322892642765479.3797
2024-09-30Sands Capital Management, LLC1.07220.6178800408-510960-38.9639
2024-09-30Disciplined Growth Investors Inc1.00873.6215753026454846.4285
2024-09-30Millennium Management LLC1.0040.090474948630580268.9234
2024-09-30Point72 Asset Management, L.P.0.90330.435967431933080796.3014
Total 53.32316.808639807413+1912325+4.8%

4.9.2. Funds holding Align Technology Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.00130.02652240575-8116-0.3609
2024-10-31Vanguard Institutional 500 Index Trust2.49230.02981860545214471.1662
2024-10-31Vanguard Mid Cap Index Institutional2.01670.1765150552026820.1785
2024-09-30Vanguard Health Care Inv1.93460.7542144426159123069.3093
2024-09-30T. Rowe Price US Mid-Cap Growth Equity1.28270.776795760040780074.1724
2024-09-30T. Rowe Price Mid-Cap Growth1.28270.7767957600-2000-0.2084
2024-10-31BlackRock Mid-Cap Growth Equity Instl1.24481.8146929303-125821-11.9248
2024-09-30Fidelity 500 Index1.15620.03668631606220.0721
2024-11-27SPDR® S&P 500® ETF Trust1.15590.0318862952-4756-0.5481
2024-11-27iShares Core S&P 500 ETF1.06170.031779259724780.3136
2024-09-30American Funds Growth Fund of Amer A0.99060.0644739549-112151-13.1679
2024-09-30Capital Group Growth Fnd of Amer Comp0.99060.0644739549-112151-13.1679
2024-09-30Sands Capital Global Growth Equity0.98071.172732121-1404-0.1914
2024-11-27Invesco S&P 500® Equal Weight ETF0.75360.175756257040320.7219
2024-10-31Vanguard Growth Index Investor0.74340.043355494233500.6073
2024-11-27The Health Care Select Sector SPDR® ETF0.6870.2996512857-1632-0.3172
2024-10-31Vanguard Mid-Cap Growth ETF0.67120.387550105413240.2649
2024-09-30CREF Growth R10.64790.3077483657-17773-3.5445
2024-08-31Ninety One GSF Glb Frchs I Acc USD0.60611.247545243800
2024-06-30Ninety One Global Franchise0.60611.298445243800
Total 24.30619.515618145288+649161+3.6%

5.3. Insider Transactions

Insiders are holding 6.603% of the shares of Align Technology Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-08-15C Raymond Larkin JrBUY6500235.33
2024-02-29Joseph LacobSELL15000303.22
2024-02-27Joseph LacobSELL10000313.01
2024-02-07Emory WrightSELL2524287.45
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets6,365,974
Total Liabilities2,421,620
Total Stockholder Equity3,944,354
 As reported
Total Liabilities 2,421,620
Total Stockholder Equity+ 3,944,354
Total Assets = 6,365,974

Assets

Total Assets6,365,974
Total Current Assets2,597,387
Long-term Assets3,768,587
Total Current Assets
Cash And Cash Equivalents 1,041,935
Net Receivables 1,159,504
Inventory 254,119
Other Current Assets 141,829
Total Current Assets  (as reported)2,597,387
Total Current Assets  (calculated)2,597,387
+/-0
Long-term Assets
Property Plant Equipment 1,411,506
Goodwill 471,512
Intangible Assets 115,905
Long-term Assets Other 199,714
Long-term Assets  (as reported)3,768,587
Long-term Assets  (calculated)2,198,637
+/- 1,569,950

Liabilities & Shareholders' Equity

Total Current Liabilities2,063,613
Long-term Liabilities358,007
Total Stockholder Equity3,944,354
Total Current Liabilities
Short-term Debt 31,168
Accounts payable 109,035
Other Current Liabilities 506,528
Total Current Liabilities  (as reported)2,063,613
Total Current Liabilities  (calculated)646,731
+/- 1,416,882
Long-term Liabilities
Capital Lease Obligations 127,603
Long-term Liabilities Other 150,014
Long-term Liabilities  (as reported)358,007
Long-term Liabilities  (calculated)277,617
+/- 80,390
Total Stockholder Equity
Common Stock7
Retained Earnings 2,572,525
Accumulated Other Comprehensive Income 35,913
Other Stockholders Equity 1,335,909
Total Stockholder Equity (as reported)3,944,354
Total Stockholder Equity (calculated)3,944,354
+/-0
Other
Capital Stock7
Cash and Short Term Investments 1,041,935
Common Stock Shares Outstanding 74,757
Current Deferred Revenue1,380,022
Liabilities and Stockholders Equity 6,365,974
Net Debt -914,332
Net Invested Capital 3,944,354
Net Working Capital 533,774
Property Plant and Equipment Gross 1,411,506
Short Long Term Debt Total 127,603



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-03-31
> Total Assets 
0
75,567
70,561
171,551
148,216
130,737
118,218
104,329
91,946
78,589
92,856
89,663
91,795
95,850
102,202
103,704
114,956
125,184
130,712
136,671
145,235
145,014
142,110
144,988
141,757
156,891
151,558
157,039
182,355
206,894
222,761
231,050
217,169
216,520
279,341
289,277
307,794
330,784
355,240
373,552
408,692
445,235
476,943
496,982
547,049
585,920
649,264
670,436
744,163
792,829
756,312
726,245
703,894
759,206
832,147
885,641
885,433
948,289
987,997
1,028,405
1,028,581
1,079,562
1,158,633
1,207,560
1,251,273
1,358,893
1,396,151
1,459,293
1,551,187
1,697,623
1,777,856
1,782,731
1,916,589
1,928,405
2,052,458
2,234,430
2,346,017
2,350,380
2,500,702
3,964,840
4,025,857
4,415,091
4,829,683
5,069,782
5,395,568
5,650,109
5,942,110
5,943,414
5,810,119
5,912,802
5,947,947
5,901,448
6,144,550
6,318,551
6,083,877
6,155,754
6,158,324
6,365,974
6,365,9746,158,3246,155,7546,083,8776,318,5516,144,5505,901,4485,947,9475,912,8025,810,1195,943,4145,942,1105,650,1095,395,5685,069,7824,829,6834,415,0914,025,8573,964,8402,500,7022,350,3802,346,0172,234,4302,052,4581,928,4051,916,5891,782,7311,777,8561,697,6231,551,1871,459,2931,396,1511,358,8931,251,2731,207,5601,158,6331,079,5621,028,5811,028,405987,997948,289885,433885,641832,147759,206703,894726,245756,312792,829744,163670,436649,264585,920547,049496,982476,943445,235408,692373,552355,240330,784307,794289,277279,341216,520217,169231,050222,761206,894182,355157,039151,558156,891141,757144,988142,110145,014145,235136,671130,712125,184114,956103,704102,20295,85091,79589,66392,85678,58991,946104,329118,218130,737148,216171,55170,56175,5670
   > Total Current Assets 
0
0
0
136,167
108,513
93,319
81,583
70,537
59,307
47,618
65,832
63,783
65,764
71,559
77,114
79,112
89,868
99,683
106,834
110,927
119,605
117,397
111,586
113,532
111,923
126,664
108,089
115,240
138,425
167,147
184,517
191,150
174,384
173,554
177,907
193,005
213,748
237,538
261,299
284,610
331,097
357,942
388,611
417,941
286,573
327,134
384,816
385,496
435,135
484,246
485,793
527,331
442,093
482,259
544,676
550,174
554,512
615,672
657,160
657,312
657,906
711,733
732,010
783,003
825,407
911,768
952,978
918,167
1,003,222
1,101,003
1,157,003
1,168,776
1,260,999
1,224,182
1,302,479
1,439,113
1,457,374
1,505,579
1,633,419
1,576,525
1,149,244
1,473,247
1,849,538
2,115,555
2,231,825
2,455,307
2,494,075
2,480,768
2,376,804
2,500,580
2,424,391
2,331,882
2,465,456
2,701,804
2,446,618
2,479,314
2,412,372
2,597,387
2,597,3872,412,3722,479,3142,446,6182,701,8042,465,4562,331,8822,424,3912,500,5802,376,8042,480,7682,494,0752,455,3072,231,8252,115,5551,849,5381,473,2471,149,2441,576,5251,633,4191,505,5791,457,3741,439,1131,302,4791,224,1821,260,9991,168,7761,157,0031,101,0031,003,222918,167952,978911,768825,407783,003732,010711,733657,906657,312657,160615,672554,512550,174544,676482,259442,093527,331485,793484,246435,135385,496384,816327,134286,573417,941388,611357,942331,097284,610261,299237,538213,748193,005177,907173,554174,384191,150184,517167,147138,425115,240108,089126,664111,923113,532111,586117,397119,605110,927106,83499,68389,86879,11277,11471,55965,76463,78365,83247,61859,30770,53781,58393,319108,513136,167000
       Cash And Cash Equivalents 
0
0
2,828
56,605
39,501
65,394
50,550
36,169
27,116
16,746
35,552
33,997
31,715
37,250
44,939
47,816
56,099
63,215
69,659
68,988
73,014
77,354
74,219
71,783
57,486
74,034
55,113
56,209
65,594
87,969
89,119
113,680
64,339
79,756
87,100
97,051
122,182
135,961
166,487
190,407
235,801
264,924
294,664
308,608
168,607
202,229
240,675
224,361
262,799
304,907
306,386
328,745
164,497
175,839
242,953
182,766
167,471
180,676
199,871
189,978
161,753
174,040
167,714
154,418
167,706
419,948
389,275
261,027
358,182
362,613
449,511
498,003
547,993
420,860
636,899
588,001
423,500
490,362
550,425
790,696
404,359
615,532
960,843
1,131,698
1,086,357
1,237,822
1,099,370
926,119
877,501
1,044,523
942,050
832,383
951,956
1,239,013
937,438
865,805
761,429
1,041,935
1,041,935761,429865,805937,4381,239,013951,956832,383942,0501,044,523877,501926,1191,099,3701,237,8221,086,3571,131,698960,843615,532404,359790,696550,425490,362423,500588,001636,899420,860547,993498,003449,511362,613358,182261,027389,275419,948167,706154,418167,714174,040161,753189,978199,871180,676167,471182,766242,953175,839164,497328,745306,386304,907262,799224,361240,675202,229168,607308,608294,664264,924235,801190,407166,487135,961122,18297,05187,10079,75664,339113,68089,11987,96965,59456,20955,11374,03457,48671,78374,21977,35473,01468,98869,65963,21556,09947,81644,93937,25031,71533,99735,55216,74627,11636,16950,55065,39439,50156,6052,82800
       Short-term Investments 
0
0
25,619
55,910
47,442
11,214
12,494
12,830
8,066
5,665
2,693
2,693
3,392
1,998
2,292
80
0
519
303
250
0
1,990
150
0
12,268
11,898
8,931
9,384
13,551
22,022
38,771
18,683
45,723
34,499
23,066
27,633
20,895
18,979
19,978
14,991
8,998
7,396
8,615
8,328
6,755
8,185
7,395
16,018
20,752
23,142
28,485
37,975
113,933
147,740
127,040
181,674
198,059
244,820
254,787
254,823
276,789
310,715
359,581
393,660
404,107
193,018
250,981
284,559
243,786
316,454
272,031
164,740
164,629
184,297
98,460
186,509
297,422
292,011
318,202
0
0
0
0
0
0
0
71,972
86,749
22,138
46,242
57,534
51,644
55,805
44,792
35,304
33,101
20,682
0
020,68233,10135,30444,79255,80551,64457,53446,24222,13886,74971,9720000000318,202292,011297,422186,50998,460184,297164,629164,740272,031316,454243,786284,559250,981193,018404,107393,660359,581310,715276,789254,823254,787244,820198,059181,674127,040147,740113,93337,97528,48523,14220,75216,0187,3958,1856,7558,3288,6157,3968,99814,99119,97818,97920,89527,63323,06634,49945,72318,68338,77122,02213,5519,3848,93111,89812,26801501,99002503035190802,2921,9983,3922,6932,6935,6658,06612,83012,49411,21447,44255,91025,61900
       Net Receivables 
0
0
0
6,718
9,875
9,368
11,556
14,473
15,938
16,072
16,766
17,078
18,573
20,794
21,265
23,256
25,737
27,663
28,809
31,875
35,207
29,155
29,305
32,057
32,790
32,607
33,635
38,203
47,237
46,002
44,850
47,475
51,173
48,872
52,362
51,665
53,236
55,035
54,537
58,801
62,930
63,811
65,430
73,904
82,130
86,648
91,537
94,441
102,149
105,902
98,992
108,672
112,367
109,179
113,250
126,183
131,028
130,047
129,751
138,159
146,466
148,395
158,550
178,000
192,660
244,992
247,415
267,128
291,694
321,328
322,825
361,459
374,371
420,276
439,009
479,281
520,094
531,816
550,291
533,004
473,314
626,046
657,704
718,957
808,079
855,037
897,198
950,892
931,854
859,629
859,685
884,430
908,395
904,178
903,424
1,157,653
1,208,982
1,159,504
1,159,5041,208,9821,157,653903,424904,178908,395884,430859,685859,629931,854950,892897,198855,037808,079718,957657,704626,046473,314533,004550,291531,816520,094479,281439,009420,276374,371361,459322,825321,328291,694267,128247,415244,992192,660178,000158,550148,395146,466138,159129,751130,047131,028126,183113,250109,179112,367108,67298,992105,902102,14994,44191,53786,64882,13073,90465,43063,81162,93058,80154,53755,03553,23651,66552,36248,87251,17347,47544,85046,00247,23738,20333,63532,60732,79032,05729,30529,15535,20731,87528,80927,66325,73723,25621,26520,79418,57317,07816,76616,07215,93814,47311,5569,3689,8756,718000
       Other Current Assets 
0
3,294
6,254
5,381
6,037
4,231
4,711
4,728
6,245
7,301
3,675
7,681
1,043
768
2,687
1,015
1,042
6,136
992
6,743
7,857
5,304
5,132
6,598
6,646
5,460
7,320
7,719
8,655
7,612
8,867
8,302
10,132
7,412
13,414
14,588
15,324
25,671
18,251
18,055
20,881
19,429
17,358
16,243
22,809
21,794
31,781
33,219
33,634
33,594
35,233
35,989
35,592
34,839
47,465
43,711
44,839
44,146
56,823
59,780
56,483
59,644
26,700
34,307
37,942
27,469
38,176
70,279
74,427
63,667
80,948
108,708
126,754
149,891
72,470
116,833
35,650
31,787
31,765
48,806
46,500
38,862
20,986
114,257
158,638
155,332
125,087
32,329
62,649
46,646
226,370
251,540
236,564
217,632
273,550
142,679
161,787
141,829
141,829161,787142,679273,550217,632236,564251,540226,37046,64662,64932,329125,087155,332158,638114,25720,98638,86246,50048,80631,76531,78735,650116,83372,470149,891126,754108,70880,94863,66774,42770,27938,17627,46937,94234,30726,70059,64456,48359,78056,82344,14644,83943,71147,46534,83935,59235,98935,23333,59433,63433,21931,78121,79422,80916,24317,35819,42920,88118,05518,25125,67115,32414,58813,4147,41210,1328,3028,8677,6128,6557,7197,3205,4606,6466,5985,1325,3047,8576,7439926,1361,0421,0152,6877681,0437,6813,6757,3016,2454,7284,7114,2316,0375,3816,2543,2940
   > Long-term Assets 
0
0
0
35,384
39,703
37,418
36,635
33,792
32,639
30,971
27,024
25,880
26,031
24,291
25,088
24,592
25,088
25,501
23,878
25,744
25,630
27,617
30,524
31,456
29,834
30,227
43,469
41,799
43,930
39,747
38,244
39,900
42,785
42,966
101,434
96,272
94,046
93,246
93,941
88,942
77,595
87,293
88,332
79,041
260,476
258,786
264,448
284,940
309,028
308,583
270,519
198,914
261,801
276,947
287,471
335,467
330,921
332,617
330,837
371,093
370,675
367,829
426,623
424,557
425,866
447,125
443,173
541,126
547,965
596,620
620,853
613,955
655,590
704,223
749,979
795,317
888,643
844,801
867,283
2,388,315
2,876,613
2,941,844
2,980,145
2,954,227
3,163,743
3,194,802
3,448,035
3,462,646
3,433,315
3,412,222
3,523,556
3,569,566
3,679,094
3,616,747
3,637,259
3,676,440
3,745,952
3,768,587
3,768,5873,745,9523,676,4403,637,2593,616,7473,679,0943,569,5663,523,5563,412,2223,433,3153,462,6463,448,0353,194,8023,163,7432,954,2272,980,1452,941,8442,876,6132,388,315867,283844,801888,643795,317749,979704,223655,590613,955620,853596,620547,965541,126443,173447,125425,866424,557426,623367,829370,675371,093330,837332,617330,921335,467287,471276,947261,801198,914270,519308,583309,028284,940264,448258,786260,47679,04188,33287,29377,59588,94293,94193,24694,04696,272101,43442,96642,78539,90038,24439,74743,93041,79943,46930,22729,83431,45630,52427,61725,63025,74423,87825,50125,08824,59225,08824,29126,03125,88027,02430,97132,63933,79236,63537,41839,70335,384000
       Property Plant Equipment 
0
11,938
21,100
26,502
25,785
25,789
32,021
31,874
30,467
28,734
25,078
23,787
23,732
22,331
23,121
22,586
23,174
23,304
21,702
22,105
22,150
24,326
26,427
28,022
26,610
27,336
26,904
26,208
26,675
26,014
25,320
27,762
29,525
29,568
26,979
26,000
24,518
24,429
24,971
25,418
27,249
28,102
30,684
30,722
37,122
46,388
53,965
62,912
72,207
75,248
79,191
72,672
76,932
76,552
75,743
79,093
81,312
86,447
90,125
99,764
108,029
120,738
136,473
148,029
161,685
172,658
175,167
231,692
255,539
295,901
348,793
400,528
447,933
491,630
521,329
631,651
656,880
660,504
687,974
733,857
737,529
787,043
817,274
846,305
1,054,277
1,095,496
1,203,183
1,266,174
1,300,356
1,315,911
1,350,735
1,380,704
1,404,923
1,387,354
1,408,862
1,400,705
1,400,000
1,411,506
1,411,5061,400,0001,400,7051,408,8621,387,3541,404,9231,380,7041,350,7351,315,9111,300,3561,266,1741,203,1831,095,4961,054,277846,305817,274787,043737,529733,857687,974660,504656,880631,651521,329491,630447,933400,528348,793295,901255,539231,692175,167172,658161,685148,029136,473120,738108,02999,76490,12586,44781,31279,09375,74376,55276,93272,67279,19175,24872,20762,91253,96546,38837,12230,72230,68428,10227,24925,41824,97124,42924,51826,00026,97929,56829,52527,76225,32026,01426,67526,20826,90427,33626,61028,02226,42724,32622,15022,10521,70223,30423,17422,58623,12122,33123,73223,78725,07828,73430,46731,87432,02125,78925,78526,50221,10011,9380
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
478
478
478
478
478
478
478
478
478
478
478
478
478
478
478
478
478
478
478
478
478
478
478
478
478
135,768
135,743
135,383
135,827
135,827
111,162
99,236
58,543
61,713
61,745
61,623
61,751
61,807
61,589
61,369
61,237
61,203
60,978
61,074
61,168
61,119
61,195
61,044
64,545
64,525
64,615
64,614
64,621
64,180
64,072
64,029
64,007
64,023
63,755
63,924
63,284
415,536
427,342
444,817
427,561
432,179
426,594
418,547
411,965
390,100
377,616
407,551
414,222
414,765
404,295
419,530
458,235
454,493
471,512
471,512454,493458,235419,530404,295414,765414,222407,551377,616390,100411,965418,547426,594432,179427,561444,817427,342415,53663,28463,92463,75564,02364,00764,02964,07264,18064,62164,61464,61564,52564,54561,04461,19561,11961,16861,07460,97861,20361,23761,36961,58961,80761,75161,62361,74561,71358,54399,236111,162135,827135,827135,383135,743135,7684784784784784784784784784784784784784784784784784784784784784784784784784780000000000000000000
       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
7,829
9,089
5,615
4,112
677
0
16,804
20,475
20,802
21,252
10,680
62,885
76,836
101,978
138,929
137,148
136,017
147,892
168,171
158,161
145,246
151,370
132,690
113,158
109,088
104,844
142,514
116,343
111,717
94,554
63,041
57,161
56,087
55,025
5,887
44,969
0
0
0
0
0
0
0
0
0
125,320
107,695
77,551
50,256
41,978
37,379
26,023
18,137
8,022
3,619
0
0
003,6198,02218,13726,02337,37941,97850,25677,551107,695125,32000000000044,9695,88755,02556,08757,16163,04194,554111,717116,343142,514104,844109,088113,158132,690151,370145,246158,161168,171147,892136,017137,148138,929101,97876,83662,88510,68021,25220,80220,47516,80406774,1125,6159,0897,82900000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,456
1,369
1,283
1,197
633
546
532
13,824
12,979
12,033
11,324
10,615
9,906
9,197
8,488
7,788
7,088
6,388
5,688
4,988
4,288
3,588
2,888
2,188
1,488
52,113
50,279
50,022
48,876
47,901
46,817
45,777
25,429
24,975
24,362
23,739
22,637
21,988
21,337
20,687
20,037
19,387
18,737
18,088
17,438
22,630
21,792
20,954
27,902
26,783
25,455
24,454
23,008
21,127
19,535
17,920
16,322
78,852
13,257
11,768
10,467
127,675
128,604
130,072
120,479
117,721
115,794
109,709
103,499
93,817
91,711
95,720
93,320
89,296
82,741
82,118
121,424
115,705
115,905
115,905115,705121,42482,11882,74189,29693,32095,72091,71193,817103,499109,709115,794117,721120,479130,072128,604127,67510,46711,76813,25778,85216,32217,92019,53521,12723,00824,45425,45526,78327,90220,95421,79222,63017,43818,08818,73719,38720,03720,68721,33721,98822,63723,73924,36224,97525,42945,77746,81747,90148,87650,02250,27952,1131,4882,1882,8883,5884,2884,9885,6886,3887,0887,7888,4889,1979,90610,61511,32412,03312,97913,8245325466331,1971,2831,3691,4560000000000000000000
       Other Assets 
0
1,495
8,099
8,882
13,918
11,629
4,614
1,918
2,172
2,237
1,946
2,093
2,299
1,960
1,967
2,006
1,914
2,197
2,176
3,639
3,480
3,291
4,097
3,434
3,224
2,891
16,565
15,591
17,255
13,733
12,924
12,138
13,260
13,398
74,455
70,272
69,528
68,817
68,970
63,524
50,346
59,191
57,648
48,319
223,354
212,398
210,483
222,028
236,821
208,670
191,328
126,242
184,869
200,395
211,728
254,371
249,609
246,170
240,712
271,329
262,646
247,091
290,150
276,528
264,181
274,467
268,006
309,434
292,426
300,719
272,060
213,427
60,299
63,037
81,814
77,450
102,055
101,398
97,730
1,577,707
1,593,773
1,596,755
1,670,535
1,559,882
1,559,566
1,556,918
1,591,276
1,573,313
1,571,491
1,576,728
1,627,572
1,643,941
0
1,724,220
0
0
0
0
00001,724,22001,643,9411,627,5721,576,7281,571,4911,573,3131,591,2761,556,9181,559,5661,559,8821,670,5351,596,7551,593,7731,577,70797,730101,398102,05577,45081,81463,03760,299213,427272,060300,719292,426309,434268,006274,467264,181276,528290,150247,091262,646271,329240,712246,170249,609254,371211,728200,395184,869126,242191,328208,670236,821222,028210,483212,398223,35448,31957,64859,19150,34663,52468,97068,81769,52870,27274,45513,39813,26012,13812,92413,73317,25515,59116,5652,8913,2243,4344,0973,2913,4803,6392,1762,1971,9142,0061,9671,9602,2992,0931,9462,2372,1721,9184,61411,62913,9188,8828,0991,4950
       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
44,171
43,778
42,439
38,024
28,546
22,945
22,337
17,612
29,853
27,189
21,609
28,417
30,622
28,822
15,766
22,739
20,456
19,714
3,099
14,630
16,014
14,542
51,416
57,527
60,051
68,918
67,844
60,068
61,783
73,532
50,059
45,524
45,859
47,435
64,689
57,151
59,050
63,150
64,007
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000064,00763,15059,05057,15164,68947,43545,85945,52450,05973,53261,78360,06867,84468,91860,05157,52751,41614,54216,01414,6303,09919,71420,45622,73915,76628,82230,62228,41721,60927,18929,85317,61222,33722,94528,54638,02442,43943,77844,1710000000000000000000000000000000000000000
> Total Liabilities 
0
15,945
24,544
23,868
16,807
16,121
18,816
17,415
18,075
16,298
22,236
23,249
36,031
37,763
39,226
34,932
38,787
41,790
44,973
45,965
53,365
52,699
48,672
48,811
45,042
66,467
68,002
58,051
54,025
56,187
61,607
54,117
57,950
56,866
60,801
61,578
70,016
73,104
82,204
77,196
74,739
85,833
99,196
94,877
117,267
129,044
158,483
147,414
157,868
165,999
174,995
165,127
183,696
183,522
198,177
188,888
209,637
225,833
235,226
234,871
258,780
281,303
310,707
315,530
341,415
386,583
400,762
414,418
472,899
515,665
627,486
655,271
697,630
735,422
799,567
978,726
972,335
1,044,831
1,154,533
1,111,851
1,180,812
1,381,620
1,595,818
1,676,206
2,011,158
2,133,347
2,319,396
2,276,562
2,211,038
2,218,180
2,346,589
2,421,399
2,506,249
2,516,685
2,453,388
2,395,894
2,400,416
2,421,620
2,421,6202,400,4162,395,8942,453,3882,516,6852,506,2492,421,3992,346,5892,218,1802,211,0382,276,5622,319,3962,133,3472,011,1581,676,2061,595,8181,381,6201,180,8121,111,8511,154,5331,044,831972,335978,726799,567735,422697,630655,271627,486515,665472,899414,418400,762386,583341,415315,530310,707281,303258,780234,871235,226225,833209,637188,888198,177183,522183,696165,127174,995165,999157,868147,414158,483129,044117,26794,87799,19685,83374,73977,19682,20473,10470,01661,57860,80156,86657,95054,11761,60756,18754,02558,05168,00266,46745,04248,81148,67252,69953,36545,96544,97341,79038,78734,93239,22637,76336,03123,24922,23616,29818,07517,41518,81616,12116,80723,86824,54415,9450
   > Total Current Liabilities 
0
14,376
23,089
22,531
15,580
15,016
17,836
16,562
17,302
15,654
18,399
19,907
33,185
35,415
37,377
33,584
37,856
41,362
44,948
45,930
53,322
52,645
48,608
48,559
44,663
66,171
67,783
57,818
53,836
55,992
61,459
53,958
57,817
56,742
60,572
61,374
69,811
72,902
81,243
76,250
73,807
80,036
92,974
87,994
109,451
120,187
148,117
135,828
143,836
151,688
159,035
143,855
160,654
163,268
175,338
170,855
187,113
198,560
201,811
200,575
222,925
244,511
271,672
274,750
298,989
343,051
354,335
365,554
424,796
461,369
497,816
517,985
566,646
618,209
692,073
804,884
789,046
870,144
970,970
910,686
941,592
1,121,794
1,325,601
1,393,842
1,696,581
1,790,315
1,924,071
1,863,647
1,804,414
1,809,403
1,925,887
2,004,598
2,107,065
2,122,986
2,066,611
2,023,041
2,040,117
2,063,613
2,063,6132,040,1172,023,0412,066,6112,122,9862,107,0652,004,5981,925,8871,809,4031,804,4141,863,6471,924,0711,790,3151,696,5811,393,8421,325,6011,121,794941,592910,686970,970870,144789,046804,884692,073618,209566,646517,985497,816461,369424,796365,554354,335343,051298,989274,750271,672244,511222,925200,575201,811198,560187,113170,855175,338163,268160,654143,855159,035151,688143,836135,828148,117120,187109,45187,99492,97480,03673,80776,25081,24372,90269,81161,37460,57256,74257,81753,95861,45955,99253,83657,81867,78366,17144,66348,55948,60852,64553,32245,93044,94841,36237,85633,58437,37735,41533,18519,90718,39915,65417,30216,56217,83615,01615,58022,53123,08914,3760
       Short-term Debt 
0
0
0
452
465
473
483
483
0
0
2,183
2,137
2,089
2,040
1,989
1,994
1,914
1,932
1,849
1,349
847
417
0
0
0
15,000
11,500
8,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
56,234
0
6,530
6,934
72,574
62,515
68,029
70,385
8,691
7,715
6,116
6,658
7,420
12,260
11,199
11,093
7,483
9,305
11,004
16,632
7,447
6,656
8,724
11,130
9,242
11,840
17,214
19,179
17,908
22,474
25,271
18,463
24,467
56,100
16,144
13,706
15,737
20,225
20,860
20,674
21,735
21,513
22,547
22,170
22,719
25,243
24,613
24,173
26,574
27,776
113,309
116,443
29,651
31,324
30,790
31,168
31,16830,79031,32429,651116,443113,30927,77626,57424,17324,61325,24322,71922,17022,54721,51321,73520,67420,86020,22515,73713,70616,14456,10024,46718,46325,27122,47417,90819,17917,21411,8409,24211,1308,7246,6567,44716,63211,0049,3057,48311,09311,19912,2607,4206,6586,1167,7158,69170,38568,02962,51572,5746,9346,530056,234000000000000008,00011,50015,0000004178471,3491,8491,9321,9141,9941,9892,0402,0892,1372,18300483483473465452000
       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
15,592
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000000015,592000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
10,762
5,541
2,180
626
2,962
4,376
2,498
3,657
1,941
1,974
2,078
1,872
1,755
3,095
2,307
3,314
3,899
3,361
3,018
4,256
3,653
2,489
2,892
4,813
7,137
5,034
6,761
5,728
6,344
9,222
10,100
8,965
7,485
5,580
6,064
6,473
7,498
6,122
4,513
5,316
5,826
7,768
6,594
10,407
14,138
19,265
14,640
15,226
14,415
19,549
19,748
25,537
23,072
20,482
18,506
20,939
30,053
28,983
28,574
29,513
32,599
48,188
43,601
39,259
33,104
28,596
37,028
45,953
45,942
36,776
41,881
48,744
43,065
64,256
62,512
61,950
63,300
87,250
72,690
94,987
119,184
142,132
124,298
225,079
174,916
163,886
186,509
145,607
138,918
127,870
130,561
110,155
99,693
113,125
117,238
105,792
109,035
109,035105,792117,238113,12599,693110,155130,561127,870138,918145,607186,509163,886174,916225,079124,298142,132119,18494,98772,69087,25063,30061,95062,51264,25643,06548,74441,88136,77645,94245,95337,02828,59633,10439,25943,60148,18832,59929,51328,57428,98330,05320,93918,50620,48223,07225,53719,74819,54914,41515,22614,64019,26514,13810,4076,5947,7685,8265,3164,5136,1227,4986,4736,0645,5807,4858,96510,1009,2226,3445,7286,7615,0347,1374,8132,8922,4893,6534,2563,0183,3613,8993,3142,3073,0951,7551,8722,0781,9741,9413,6572,4984,3762,9626262,1805,54110,7620
       Other Current Liabilities 
0
3,178
17,103
16,948
12,176
10,532
11,426
12,286
11,268
11,697
12,112
13,199
16,058
18,319
19,180
16,216
19,496
21,733
23,481
23,567
28,023
28,870
29,372
30,545
26,600
31,891
40,307
31,831
35,949
36,706
39,875
30,563
34,708
33,877
38,282
35,656
40,200
37,484
42,822
34,690
41,455
44,074
-4,876
44,201
49,490
51,347
4,026
4,023
1,178
1,564
65,556
56,920
63,625
63,141
70,161
59,089
69,850
69,971
74,661
68,828
80,988
79,282
86,484
78,724
90,449
121,408
125,090
113,791
141,624
154,672
176,290
157,619
171,483
200,572
210,212
252,754
229,490
272,426
304,221
239,234
223,914
297,797
383,847
385,159
473,025
523,116
584,596
439,828
391,846
359,445
427,800
469,472
486,854
498,019
458,026
426,335
488,586
506,528
506,528488,586426,335458,026498,019486,854469,472427,800359,445391,846439,828584,596523,116473,025385,159383,847297,797223,914239,234304,221272,426229,490252,754210,212200,572171,483157,619176,290154,672141,624113,791125,090121,40890,44978,72486,48479,28280,98868,82874,66169,97169,85059,08970,16163,14163,62556,92065,5561,5641,1784,0234,02651,34749,49044,201-4,87644,07441,45534,69042,82237,48440,20035,65638,28233,87734,70830,56339,87536,70635,94931,83140,30731,89126,60030,54529,37228,87028,02323,56723,48121,73319,49616,21619,18018,31916,05813,19912,11211,69711,26812,28611,42610,53212,17616,94817,1033,1780
   > Long-term Liabilities 
0
0
0
1,337
1,227
1,105
980
853
773
644
3,837
3,342
2,846
2,348
1,849
1,348
931
428
25
35
43
54
64
252
379
296
219
233
189
195
148
159
133
124
229
204
205
202
961
946
932
5,797
6,222
6,883
7,816
8,857
10,366
11,586
14,032
14,311
15,960
21,272
23,042
20,254
22,839
18,033
22,524
27,273
33,415
34,296
35,855
36,792
39,035
40,780
42,426
43,532
46,427
48,864
48,103
54,296
129,670
137,286
130,984
117,213
107,494
173,842
183,289
174,687
183,563
201,165
239,220
259,826
270,217
282,364
314,577
343,032
395,325
412,915
406,624
408,777
420,702
416,801
399,184
393,699
386,777
372,853
360,299
358,007
358,007360,299372,853386,777393,699399,184416,801420,702408,777406,624412,915395,325343,032314,577282,364270,217259,826239,220201,165183,563174,687183,289173,842107,494117,213130,984137,286129,67054,29648,10348,86446,42743,53242,42640,78039,03536,79235,85534,29633,41527,27322,52418,03322,83920,25423,04221,27215,96014,31114,03211,58610,3668,8577,8166,8836,2225,79793294696120220520422912413315914819518923321929637925264544335254289311,3481,8492,3482,8463,3423,8376447738539801,1051,2271,337000
       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
44,171
43,778
42,439
38,024
28,546
22,945
22,337
17,612
29,853
27,189
21,609
28,417
30,622
28,822
15,766
22,739
20,456
19,714
3,099
14,630
16,014
14,542
51,416
57,527
60,051
68,918
67,844
60,068
61,783
73,532
50,059
45,524
45,859
47,435
64,689
57,151
59,050
63,150
64,007
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000064,00763,15059,05057,15164,68947,43545,85945,52450,05973,53261,78360,06867,84468,91860,05157,52751,41614,54216,01414,6303,09919,71420,45622,73915,76628,82230,62228,41721,60927,18929,85317,61222,33722,94528,54638,02442,43943,77844,1710000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25
35
43
54
64
252
379
296
219
233
189
195
148
159
133
124
229
204
205
202
961
946
932
5,797
6,222
6,883
7,816
8,857
10,366
11,586
14,032
14,311
19,224
21,272
23,042
20,254
22,839
18,033
22,524
27,273
33,415
34,296
35,855
36,792
39,016
40,780
42,426
43,532
46,410
48,864
48,103
54,296
128,878
137,286
130,984
117,213
107,494
114,535
124,149
131,322
140,100
147,420
188,601
194,308
205,772
218,519
240,393
268,680
292,669
307,932
308,292
312,083
320,368
317,799
0
295,176
0
0
0
0
0000295,1760317,799320,368312,083308,292307,932292,669268,680240,393218,519205,772194,308188,601147,420140,100131,322124,149114,535107,494117,213130,984137,286128,87854,29648,10348,86446,41043,53242,42640,78039,01636,79235,85534,29633,41527,27322,52418,03322,83920,25423,04221,27219,22414,31114,03211,58610,3668,8577,8166,8836,2225,7979329469612022052042291241331591481951892332192963792526454433525000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,681
7,947
8,651
9,185
10,747
0
0
0
0
0
0
22,800
0
0
0
31,100
0
0
0
27,400
0
0
0
0
0
0
0
000000027,40000031,10000022,80000000010,7479,1858,6517,9477,68100000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
59,622
46,017
147,683
131,409
114,616
99,402
86,914
73,871
62,291
70,620
66,414
55,764
58,087
62,976
68,772
76,169
83,394
85,739
90,706
91,870
92,315
93,438
96,177
96,715
90,424
83,556
98,988
128,330
150,707
161,154
176,933
159,219
159,654
218,540
227,699
237,778
257,680
273,036
296,356
333,953
359,402
377,747
402,105
429,782
456,876
490,781
523,022
586,295
626,830
581,317
561,118
520,198
575,684
633,970
696,753
675,796
722,456
752,771
793,534
769,801
798,259
847,926
892,030
909,858
972,310
995,389
1,044,875
1,078,288
1,181,958
1,150,370
1,127,460
1,218,959
1,192,983
1,252,891
1,255,704
1,373,682
1,305,549
1,346,169
2,852,989
2,845,045
3,033,471
3,233,865
3,393,576
3,384,410
3,516,762
3,622,714
3,666,852
3,599,081
3,694,622
3,601,358
3,480,049
3,638,301
3,801,866
3,630,489
3,759,860
3,757,908
3,944,354
3,944,3543,757,9083,759,8603,630,4893,801,8663,638,3013,480,0493,601,3583,694,6223,599,0813,666,8523,622,7143,516,7623,384,4103,393,5763,233,8653,033,4712,845,0452,852,9891,346,1691,305,5491,373,6821,255,7041,252,8911,192,9831,218,9591,127,4601,150,3701,181,9581,078,2881,044,875995,389972,310909,858892,030847,926798,259769,801793,534752,771722,456675,796696,753633,970575,684520,198561,118581,317626,830586,295523,022490,781456,876429,782402,105377,747359,402333,953296,356273,036257,680237,778227,699218,540159,654159,219176,933161,154150,707128,33098,98883,55690,42496,71596,17793,43892,31591,87090,70685,73983,39476,16968,77262,97658,08755,76466,41470,62062,29173,87186,91499,402114,616131,409147,68346,01759,6220
   Common Stock
0
1
1
5
5
5
5
5
5
5
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
6
7
7
7
7
7
7
7
7
7
7
7
7
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
8
7
7
7
7
77778888888888888888888888888888888888888888888888888888888777777777777666666666666666665555555110
   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
-204,966
-188,151
-178,246
-162,405
-151,243
-131,979
-116,513
-97,170
-68,680
-74,429
-89,626
-133,375
-172,868
-138,332
-95,910
-63,465
-67,606
-53,135
-30,507
4,179
-5,826
-11,890
27,391
67,937
87,607
117,965
131,448
196,157
232,876
301,117
263,356
267,336
373,441
328,432
378,143
402,021
501,275
415,159
439,912
1,958,043
1,917,441
2,056,812
2,215,800
2,416,176
2,458,955
2,526,705
2,619,374
2,680,270
2,601,961
2,674,661
0
2,373,513
2,485,327
0
0
0
0
0
000002,485,3272,373,51302,674,6612,601,9612,680,2702,619,3742,526,7052,458,9552,416,1762,215,8002,056,8121,917,4411,958,043439,912415,159501,275402,021378,143328,432373,441267,336263,356301,117232,876196,157131,448117,96587,60767,93727,391-11,890-5,8264,179-30,507-53,135-67,606-63,465-95,910-138,332-172,868-133,375-89,626-74,429-68,680-97,170-116,513-131,979-151,243-162,405-178,246-188,151-204,9660000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-77,556
-70,470
-59,955
-49,582
-39,525
-31,817
-24,785
-19,880
-15,730
-11,868
-8,401
-5,236
-3,122
-1,448
-195
-2
14
18
41
7
6
-6
4
3
98
166
540
657
999
919
447
269
-68
316
531
455
109
-249
317
134
624
743
346
46
193
-340
-19
203
151
-44
332
294
442
508
60
-140
-106
-187
25
-980
22
428
-85
-938
-1,382
-156
788
571
1,484
911
-728
-2,774
-2,281
-1,876
-1,927
-688
-193
9,101
24,911
43,501
29,030
29,616
17,599
4,326
-5,713
-19,770
-40,745
-10,284
1,835
11,343
2,047
21,168
18,439
25,041
35,913
35,91325,04118,43921,1682,04711,3431,835-10,284-40,745-19,770-5,7134,32617,59929,61629,03043,50124,9119,101-193-688-1,927-1,876-2,281-2,774-7289111,484571788-156-1,382-938-8542822-98025-187-106-14060508442294332-44151203-19-34019346346743624134317-249109455531316-682694479199996575401669834-667411814-2-195-1,448-3,122-5,236-8,401-11,868-15,730-19,880-24,785-31,817-39,525-49,582-59,955-70,470-77,556000
   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
539,160
547,228
555,851
563,878
580,274
588,501
607,240
619,991
655,307
676,605
670,732
694,334
693,102
713,676
729,578
759,768
742,886
775,523
783,410
789,453
775,806
810,116
821,507
824,063
821,815
854,422
864,871
850,092
845,560
880,045
886,435
858,632
844,599
865,271
877,514
855,956
874,275
892,309
906,937
895,131
918,495
951,740
974,556
948,362
895,831
972,450
999,006
992,287
1,016,882
1,060,698
0
1,104,693
1,141,623
0
0
0
0
0
000001,141,6231,104,69301,060,6981,016,882992,287999,006972,450895,831948,362974,556951,740918,495895,131906,937892,309874,275855,956877,514865,271844,599858,632886,435880,045845,560850,092864,871854,422821,815824,063821,507810,116775,806789,453783,410775,523742,886759,768729,578713,676693,102694,334670,732676,605655,307619,991607,240588,501580,274563,878555,851547,228539,1600000000000000000000000000000000000000000
   Treasury Stock00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
291,228
297,248
302,958
224,364
311,487
327,877
333,187
364,691
365,117
-231,274
367,526
368,798
371,923
373,874
376,528
377,559
380,647
381,269
383,207
383,836
391,340
394,500
398,519
408,921
417,279
432,935
445,478
450,140
460,273
446,723
445,926
439,494
446,354
451,504
521,133
525,073
533,808
539,160
547,228
555,851
563,878
580,274
588,501
607,240
619,991
655,307
676,605
670,732
694,334
693,102
713,676
729,578
759,768
742,886
775,523
783,410
789,453
775,806
810,116
821,507
824,063
821,815
854,422
864,871
850,092
845,560
880,045
886,435
858,632
844,599
865,271
877,514
855,956
874,275
892,309
906,937
895,131
918,495
951,740
974,556
948,362
895,831
972,450
630,568
992,287
1,016,882
1,060,698
1,044,946
1,104,693
1,141,623
1,193,057
1,162,140
1,238,739
1,276,298
1,335,909
1,335,9091,276,2981,238,7391,162,1401,193,0571,141,6231,104,6931,044,9461,060,6981,016,882992,287630,568972,450895,831948,362974,556951,740918,495895,131906,937892,309874,275855,956877,514865,271844,599858,632886,435880,045845,560850,092864,871854,422821,815824,063821,507810,116775,806789,453783,410775,523742,886759,768729,578713,676693,102694,334670,732676,605655,307619,991607,240588,501580,274563,878555,851547,228539,160533,808525,073521,133451,504446,354439,494445,926446,723460,273450,140445,478432,935417,279408,921398,519394,500391,340383,836383,207381,269380,647377,559376,528373,874371,923368,798367,526-231,274365,117364,691333,187327,877311,487224,364302,958297,248291,228000



5.3. Balance Sheets

Currency in USD. All numbers in thousands.