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

Alkermes Plc
Buy, Hold or Sell?

Let's analyze Alkermes together

I guess you are interested in Alkermes Plc. 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 Alkermes Plc. 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 Alkermes Plc

I send you an email if I find something interesting about Alkermes Plc.

1. Quick Overview

1.1. Quick analysis of Alkermes (30 sec.)










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

How much money do you get?

How much money do you get?
$0.19
When do you have the money?
1 year
How often do you get paid?
15.0%

What is your share worth?

Current worth
$7.74
Expected worth in 1 year
$7.59
How sure are you?
42.5%

+ What do you gain per year?

Total Gains per Share
$0.04
Return On Investment
0.1%

For what price can you sell your share?

Current Price per Share
$29.37
Expected price per share
$25.65 - $32.88
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Alkermes (5 min.)




Live pricePrice per Share (EOD)
$29.37
Intrinsic Value Per Share
$-0.03 - $18.95
Total Value Per Share
$7.70 - $26.69

2.2. Growth of Alkermes (5 min.)




Is Alkermes growing?

Current yearPrevious yearGrowGrow %
How rich?$1.2b$1.1b$87m6.9%

How much money is Alkermes making?

Current yearPrevious yearGrowGrow %
Making money$83.3m$53.6m$29.6m35.6%
Net Profit Margin21.9%6.8%--

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

2.3. Financial Health of Alkermes (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 Alkermes?

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

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

Speculation

The Price per Share of Alkermes is $29.37. 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 Alkermes.
  • 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 Alkermes, 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 $7.74. Based on the TTM, the Book Value Change Per Share is $-0.04 per quarter. Based on the YOY, the Book Value Change Per Share is $0.38 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 $0.05 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Alkermes.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.551.9%0.491.7%0.030.1%0.010.0%-0.13-0.4%
Usd Book Value Change Per Share0.230.8%-0.04-0.1%0.381.3%0.060.2%-0.010.0%
Usd Dividend Per Share0.000.0%0.050.2%0.050.2%0.020.1%0.010.0%
Usd Total Gains Per Share0.230.8%0.010.0%0.431.5%0.080.3%0.000.0%
Usd Price Per Share27.99-26.73-28.41-24.35-36.52-
Price to Earnings Ratio12.65-16.54--3.12--191.07--120.82-
Price-to-Total Gains Ratio123.74-79.96-1,003.36--17.35--1,037.69-
Price to Book Ratio3.62-3.62-4.12-3.56-4.95-
Price-to-Total Gains Ratio123.74-79.96-1,003.36--17.35--1,037.69-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share29.37
Number of shares34
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.050.02
Usd Book Value Change Per Share-0.040.06
Usd Total Gains Per Share0.010.08
Gains per Quarter (34 shares)0.362.60
Gains per Year (34 shares)1.4610.40
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
17-5-9380
213-10-851510
320-15-782320
426-20-6113130
533-25-5133940
639-31-4164650
746-36-3195460
852-41-2216270
959-46-1246980
1065-510277790

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%7.05.00.058.3%8.012.00.040.0%9.031.00.022.5%30.0102.00.022.7%
Book Value Change Per Share3.01.00.075.0%7.05.00.058.3%11.09.00.055.0%17.023.00.042.5%53.079.00.040.2%
Dividend per Share1.00.03.025.0%6.00.06.050.0%6.00.014.030.0%6.00.034.015.0%18.00.0114.013.6%
Total Gains per Share3.01.00.075.0%7.05.00.058.3%11.09.00.055.0%17.023.00.042.5%53.079.00.040.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Alkermes Plc 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--0.226-0.037+117%0.384-41%0.057+299%-0.013+106%
Book Value Per Share--7.7367.392+5%6.948+11%6.846+13%7.213+7%
Current Ratio--3.4483.104+11%2.781+24%2.745+26%3.477-1%
Debt To Asset Ratio--0.4000.416-4%0.441-9%0.434-8%0.375+7%
Debt To Equity Ratio--0.6680.714-6%0.796-16%0.769-13%0.618+8%
Dividend Per Share---0.048-100%0.050-100%0.020-100%0.010-100%
Eps--0.5530.491+13%0.033+1591%0.014+3801%-0.131+124%
Free Cash Flow Per Share--0.4390.464-5%0.368+19%0.202+117%0.065+574%
Free Cash Flow To Equity Per Share---0.226-0.257+13%0.347-165%0.062-465%-0.002-99%
Gross Profit Margin---0.105-0.714+579%3.659-103%-14.223+13419%-6.611+6184%
Intrinsic Value_10Y_max--18.949--------
Intrinsic Value_10Y_min---0.032--------
Intrinsic Value_1Y_max--1.250--------
Intrinsic Value_1Y_min--0.217--------
Intrinsic Value_3Y_max--4.251--------
Intrinsic Value_3Y_min--0.466--------
Intrinsic Value_5Y_max--7.848--------
Intrinsic Value_5Y_min--0.507--------
Market Cap4752154344.960+2%4675029750.0004549449810.000+3%4783114440.000-2%4031722217.608+16%5954105872.772-21%
Net Profit Margin--0.2440.219+11%0.068+260%0.002+12832%-0.113+146%
Operating Margin--0.3070.213+44%0.070+340%0.012+2555%-0.106+134%
Operating Ratio--0.7190.794-9%0.933-23%0.995-28%1.111-35%
Pb Ratio3.797+5%3.6183.6210%4.122-12%3.557+2%4.955-27%
Pe Ratio13.275+5%12.65116.544-24%-3.121+125%-191.071+1610%-120.820+1055%
Price Per Share29.370+5%27.99026.725+5%28.408-1%24.351+15%36.515-23%
Price To Free Cash Flow Ratio16.724+5%15.93832.034-50%-35.052+320%0.037+43031%144.852-89%
Price To Total Gains Ratio129.845+5%123.74479.963+55%1003.361-88%-17.353+114%-1037.687+939%
Quick Ratio--3.9493.221+23%2.818+40%2.952+34%4.199-6%
Return On Assets--0.0430.039+11%0.023+84%0.005+813%-0.010+124%
Return On Equity--0.0710.066+8%0.038+89%0.007+914%-0.015+121%
Total Gains Per Share--0.2260.011+2010%0.434-48%0.076+196%-0.003+101%
Usd Book Value--1292106000.0001258390000.000+3%1171337250.000+10%1131946600.000+14%1179261400.000+10%
Usd Book Value Change Per Share--0.226-0.037+117%0.384-41%0.057+299%-0.013+106%
Usd Book Value Per Share--7.7367.392+5%6.948+11%6.846+13%7.213+7%
Usd Dividend Per Share---0.048-100%0.050-100%0.020-100%0.010-100%
Usd Eps--0.5530.491+13%0.033+1591%0.014+3801%-0.131+124%
Usd Free Cash Flow--73331000.00078805750.000-7%63529250.000+15%34226400.000+114%11323125.000+548%
Usd Free Cash Flow Per Share--0.4390.464-5%0.368+19%0.202+117%0.065+574%
Usd Free Cash Flow To Equity Per Share---0.226-0.257+13%0.347-165%0.062-465%-0.002-99%
Usd Market Cap4752154344.960+2%4675029750.0004549449810.000+3%4783114440.000-2%4031722217.608+16%5954105872.772-21%
Usd Price Per Share29.370+5%27.99026.725+5%28.408-1%24.351+15%36.515-23%
Usd Profit--92381000.00083336500.000+11%53681000.000+72%12683650.000+628%-15998550.000+117%
Usd Revenue--378143000.000376280250.000+0%397651000.000-5%326404150.000+16%270828450.000+40%
Usd Total Gains Per Share--0.2260.011+2010%0.434-48%0.076+196%-0.003+101%
 EOD+4 -4MRQTTM+30 -6YOY+20 -165Y+28 -810Y+24 -12

3.3 Fundamental Score

Let's check the fundamental score of Alkermes Plc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.275
Price to Book Ratio (EOD)Between0-13.797
Net Profit Margin (MRQ)Greater than00.244
Operating Margin (MRQ)Greater than00.307
Quick Ratio (MRQ)Greater than13.949
Current Ratio (MRQ)Greater than13.448
Debt to Asset Ratio (MRQ)Less than10.400
Debt to Equity Ratio (MRQ)Less than10.668
Return on Equity (MRQ)Greater than0.150.071
Return on Assets (MRQ)Greater than0.050.043
Total7/10 (70.0%)

3.4 Technical Score

Let's check the technical score of Alkermes Plc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5055.527
Ma 20Greater thanMa 5028.627
Ma 50Greater thanMa 10027.997
Ma 100Greater thanMa 20027.498
OpenGreater thanClose29.000
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Alkermes Plc

Alkermes plc, a biopharmaceutical company, researches, develops, and commercializes pharmaceutical products to address unmet medical needs of patients in therapeutic areas in the United States, Ireland, and internationally. It has a portfolio of proprietary commercial products for the treatment of alcohol dependence, opioid dependence, schizophrenia and bipolar I disorder and a pipeline of clinical and preclinical product candidates in development for neurological disorders. Its marketed products include ARISTADA, an intramuscular injectable suspension for the treatment of schizophrenia; ARISTADA INITIO for the treatment of schizophrenia in adults; VIVITROL for the treatment of alcohol and prevention of opioid dependence; and LYBALVI, an oral atypical antipsychotic drug candidate for the treatment of adults with schizophrenia and bipolar I disorder. It has collaboration agreements primarily with Janssen Pharmaceutica N.V., Janssen Pharmaceutica Inc, and Janssen Pharmaceutica International. The company also offers proprietary technology platforms to third parties to enable them to develop, commercialize, and manufacture products. Alkermes plc was founded in 1987 and is headquartered in Dublin, Ireland.

Fundamental data was last updated by Penke on 2024-11-14 09:40:06.

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 less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is very 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 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 fair priced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is fair priced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Alkermes to the Drug Manufacturers - Specialty & Generic industry mean.
  • A Net Profit Margin of 24.4% means that $0.24 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Alkermes Plc:

  • The MRQ is 24.4%. The company is making a huge profit. +2
  • The TTM is 21.9%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ24.4%TTM21.9%+2.5%
TTM21.9%YOY6.8%+15.1%
TTM21.9%5Y0.2%+21.7%
5Y0.2%10Y-11.3%+11.5%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Alkermes to the Drug Manufacturers - Specialty & Generic industry mean.
  • 4.3% Return on Assets means that Alkermes generated $0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Alkermes Plc:

  • The MRQ is 4.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.9%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ4.3%TTM3.9%+0.4%
TTM3.9%YOY2.3%+1.5%
TTM3.9%5Y0.5%+3.4%
5Y0.5%10Y-1.0%+1.5%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Alkermes to the Drug Manufacturers - Specialty & Generic industry mean.
  • 7.1% Return on Equity means Alkermes generated $0.07 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Alkermes Plc:

  • The MRQ is 7.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.6%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ7.1%TTM6.6%+0.5%
TTM6.6%YOY3.8%+2.9%
TTM6.6%5Y0.7%+5.9%
5Y0.7%10Y-1.5%+2.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Alkermes Plc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Alkermes is operating .

  • Measures how much profit Alkermes 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 Alkermes to the Drug Manufacturers - Specialty & Generic industry mean.
  • An Operating Margin of 30.7% means the company generated $0.31  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Alkermes Plc:

  • The MRQ is 30.7%. The company is operating very efficient. +2
  • The TTM is 21.3%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ30.7%TTM21.3%+9.5%
TTM21.3%YOY7.0%+14.3%
TTM21.3%5Y1.2%+20.1%
5Y1.2%10Y-10.6%+11.7%
4.3.2.2. Operating Ratio

Measures how efficient Alkermes is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Drug Manufacturers - Specialty & Generic industry mean).
  • An Operation Ratio of 0.72 means that the operating costs are $0.72 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Alkermes Plc:

  • The MRQ is 0.719. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.794. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.719TTM0.794-0.075
TTM0.794YOY0.933-0.139
TTM0.7945Y0.995-0.201
5Y0.99510Y1.111-0.116
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Alkermes Plc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Drug Manufacturers - Specialty & Generic industry mean).
  • A Current Ratio of 3.45 means the company has $3.45 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Alkermes Plc:

  • The MRQ is 3.448. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.104. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.448TTM3.104+0.344
TTM3.104YOY2.781+0.322
TTM3.1045Y2.745+0.359
5Y2.74510Y3.477-0.732
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Alkermes to the Drug Manufacturers - Specialty & Generic industry mean.
  • A Quick Ratio of 3.95 means the company can pay off $3.95 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Alkermes Plc:

  • The MRQ is 3.949. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 3.221. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ3.949TTM3.221+0.728
TTM3.221YOY2.818+0.403
TTM3.2215Y2.952+0.269
5Y2.95210Y4.199-1.247
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Alkermes Plc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Alkermes to Drug Manufacturers - Specialty & Generic industry mean.
  • A Debt to Asset Ratio of 0.40 means that Alkermes assets are financed with 40.0% credit (debt) and the remaining percentage (100% - 40.0%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Alkermes Plc:

  • The MRQ is 0.400. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.416. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.400TTM0.416-0.016
TTM0.416YOY0.441-0.025
TTM0.4165Y0.434-0.017
5Y0.43410Y0.375+0.059
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Alkermes to the Drug Manufacturers - Specialty & Generic industry mean.
  • A Debt to Equity ratio of 66.8% means that company has $0.67 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Alkermes Plc:

  • The MRQ is 0.668. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.714. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.668TTM0.714-0.046
TTM0.714YOY0.796-0.082
TTM0.7145Y0.769-0.055
5Y0.76910Y0.618+0.150
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 Alkermes generates.

  • Above 15 is considered overpriced but always compare Alkermes to the Drug Manufacturers - Specialty & Generic industry mean.
  • A PE ratio of 12.65 means the investor is paying $12.65 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Alkermes Plc:

  • The EOD is 13.275. Based on the earnings, the company is underpriced. +1
  • The MRQ is 12.651. Based on the earnings, the company is underpriced. +1
  • The TTM is 16.544. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD13.275MRQ12.651+0.624
MRQ12.651TTM16.544-3.893
TTM16.544YOY-3.121+19.665
TTM16.5445Y-191.071+207.615
5Y-191.07110Y-120.820-70.251
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 Alkermes Plc:

  • The EOD is 16.724. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 15.938. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 32.034. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD16.724MRQ15.938+0.786
MRQ15.938TTM32.034-16.095
TTM32.034YOY-35.052+67.086
TTM32.0345Y0.037+31.997
5Y0.03710Y144.852-144.815
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 Alkermes is to cheap or to expensive compared to its book value.

Let's take a look of the Price to Book Ratio trends of Alkermes Plc:

  • The EOD is 3.797. Based on the equity, the company is fair priced.
  • The MRQ is 3.618. Based on the equity, the company is fair priced.
  • The TTM is 3.621. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.797MRQ3.618+0.178
MRQ3.618TTM3.621-0.003
TTM3.621YOY4.122-0.501
TTM3.6215Y3.557+0.064
5Y3.55710Y4.955-1.398
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 Alkermes Plc.

4.8.1. Institutions holding Alkermes Plc

Institutions are holding 110.934% of the shares of Alkermes Plc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc17.98960.015929107548-60933-0.2089
2024-06-30Vanguard Group Inc12.36070.009319999872-161308-0.8001
2024-06-30Wellington Management Company LLP8.87180.061814354752-537608-3.61
2024-06-30T. Rowe Price Associates, Inc.6.8060.031811012312268605632.2601
2024-06-30State Street Corp5.69530.009792150582111452.345
2024-06-30RTW INVESTMENTS, LLC4.36152.63317056988100270816.562
2024-06-30Pacer Advisors, INC.3.48610.308156406425639872732450.9091
2024-06-30Renaissance Technologies Corp3.38920.22425483831-403320-6.8509
2024-06-30Morgan Stanley - Brokerage Accounts2.6150.00442311843242908.3005
2024-06-30Baker Bros Advisors LP2.58451.2879418175141817510
2024-06-30Geode Capital Management, LLC2.43130.008339339641911935.1083
2024-06-30Deep Track Capital, LP2.16312.5176350000000
2024-09-30PRIMECAP Management Company2.03770.06793297115-88680-2.6192
2024-06-30Dimensional Fund Advisors, Inc.1.78240.0182288401237103914.7649
2024-06-30Armistice Capital, LLC1.66820.818526991792026961301.5333
2024-06-30Bank of New York Mellon Corp1.4970.01112422134-460277-15.9685
2024-06-30Charles Schwab Investment Management Inc1.47250.01092382567456621.954
2024-06-30American Century Companies Inc1.36180.03252203456102590587.1219
2024-06-30NORGES BANK1.31580.007721289431264906.3168
2024-06-30Artisan Partners Limited Partnership1.250.07312022489-43531-2.107
Total 85.13958.1516137757797+16077415+11.7%

4.9.2. Funds holding Alkermes Plc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF6.48280.31941048933792880.0886
2024-09-30Vanguard Health Care Inv5.31630.4944860189200
2024-09-30T. Rowe Price US Mid-Cap Value Equity3.47560.99085623658104854722.9185
2024-09-30T. Rowe Price Mid-Cap Value3.47560.990856236581399912.5529
2024-09-30Vanguard Total Stock Mkt Idx Inv3.18630.00825155447-174713-3.2778
2024-10-31iShares Russell 2000 ETF2.5980.15944203627-9450-0.2243
2024-09-30Vanguard Small Cap Index2.54760.0754122063-159408-3.7232
2024-10-31Pacer US Small Cap Cash Cows 100 ETF2.53941.22944108840-1059-0.0258
2024-09-30T. Rowe Price U.S. Mid-Cap Val Eq Tr-Z1.83420.9855296771456142523.3316
2024-10-31SPDR® S&P Biotech ETF1.69740.99942746444-39690-1.4246
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.52820.06352472665-125068-4.8145
2024-09-30Vanguard Small Cap Growth Index Inv1.40480.1742273054-96454-4.0706
2024-10-31Avantis US Small Cap Value ETF1.25850.3821203635400
2024-09-30Vanguard Capital Opportunity Inv1.13570.22071837600-34400-1.8376
2024-08-31Fidelity Small Cap Index1.06450.17961722326-42782-2.4238
2024-10-31iShares Russell 2000 Growth ETF0.90060.3153145713300
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.89940.31731455229110000.7617
2024-09-30Vanguard Explorer Inv0.88630.17841434086-602286-29.5764
2024-10-31First Trust NYSE Arca Biotech ETF0.84133.0071136124600
2024-04-15Pictet Biopharmaceutical Mother0.78362.31151267956-58344-4.399
Total 43.856113.401870960329+426597+0.6%

5.3. Insider Transactions

Insiders are holding 1.327% of the shares of Alkermes Plc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-11Craig C HopkinsonSELL5899630.08
2024-11-06Craig C HopkinsonSELL1047129.53
2024-03-18Christian Todd NicholsSELL1041728.1
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
Accumulated Other Comprehensive Income  -6,0742,964-3,110-491-3,60111-3,5904,015425



5.2. Latest Balance Sheet

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

Summary
Total Assets2,155,291
Total Liabilities863,185
Total Stockholder Equity1,292,106
 As reported
Total Liabilities 863,185
Total Stockholder Equity+ 1,292,106
Total Assets = 2,155,291

Assets

Total Assets2,155,291
Total Current Assets1,564,178
Long-term Assets591,113
Total Current Assets
Cash And Cash Equivalents 396,293
Short-term Investments 512,571
Net Receivables 370,180
Inventory 191,087
Other Current Assets 94,047
Total Current Assets  (as reported)1,564,178
Total Current Assets  (calculated)1,564,178
+/-0
Long-term Assets
Property Plant Equipment 311,498
Goodwill 83,027
Intangible Assets 904
Long-term Assets Other 16,804
Long-term Assets  (as reported)591,113
Long-term Assets  (calculated)412,233
+/- 178,880

Liabilities & Shareholders' Equity

Total Current Liabilities453,705
Long-term Liabilities409,480
Total Stockholder Equity1,292,106
Total Current Liabilities
Short-term Debt 9,150
Accounts payable 37,037
Other Current Liabilities 405,179
Total Current Liabilities  (as reported)453,705
Total Current Liabilities  (calculated)451,366
+/- 2,339
Long-term Liabilities
Long-term Liabilities  (as reported)409,480
Long-term Liabilities  (calculated)0
+/- 409,480
Total Stockholder Equity
Common Stock1,763
Retained Earnings -1,122,961
Accumulated Other Comprehensive Income 425
Other Stockholders Equity 2,412,879
Total Stockholder Equity (as reported)1,292,106
Total Stockholder Equity (calculated)1,292,106
+/-0
Other
Cash and Short Term Investments 908,864
Common Stock Shares Outstanding 167,025
Current Deferred Revenue2,339
Liabilities and Stockholders Equity 2,155,291
Net Debt -30,290
Net Working Capital 1,110,473
Short Long Term Debt Total 366,003



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-30
> Total Assets 
3,600
22,100
0
55,700
56,500
53,500
53,600
54,000
48,200
44,100
48,700
46,300
40,200
37,900
36,600
36,700
32,200
47,100
50,800
45,800
62,124
62,187
57,611
104,697
101,182
107,434
104,393
220,258
212,539
221,496
220,521
213,452
233,363
223,305
213,045
413,961
426,792
417,818
403,620
391,297
384,553
369,277
386,323
350,350
297,603
224,122
291,135
255,699
226,313
313,816
296,668
270,030
235,251
214,272
201,811
338,874
487,449
488,544
482,555
477,163
557,753
544,107
563,376
568,621
564,258
572,882
730,484
656,311
648,839
605,018
596,667
566,486
535,211
527,277
519,900
515,600
491,741
449,132
447,437
452,448
451,236
1,504,103
1,505,827
1,435,217
1,445,667
1,370,547
1,411,763
1,470,291
1,477,854
1,512,437
1,577,600
1,835,478
1,857,592
1,837,855
1,921,272
1,924,774
1,914,676
1,880,955
1,855,744
1,794,887
1,785,286
1,707,376
1,726,423
1,729,827
1,731,343
1,748,326
1,797,227
1,736,558
1,751,486
1,760,710
1,825,007
1,756,536
1,751,751
1,757,995
1,805,403
1,825,946
1,802,337
1,876,820
1,949,730
1,878,221
1,937,569
1,995,432
2,024,484
1,977,845
1,957,417
1,941,899
1,963,978
1,922,727
2,187,184
2,279,231
2,136,223
2,123,896
2,206,842
2,155,291
2,155,2912,206,8422,123,8962,136,2232,279,2312,187,1841,922,7271,963,9781,941,8991,957,4171,977,8452,024,4841,995,4321,937,5691,878,2211,949,7301,876,8201,802,3371,825,9461,805,4031,757,9951,751,7511,756,5361,825,0071,760,7101,751,4861,736,5581,797,2271,748,3261,731,3431,729,8271,726,4231,707,3761,785,2861,794,8871,855,7441,880,9551,914,6761,924,7741,921,2721,837,8551,857,5921,835,4781,577,6001,512,4371,477,8541,470,2911,411,7631,370,5471,445,6671,435,2171,505,8271,504,103451,236452,448447,437449,132491,741515,600519,900527,277535,211566,486596,667605,018648,839656,311730,484572,882564,258568,621563,376544,107557,753477,163482,555488,544487,449338,874201,811214,272235,251270,030296,668313,816226,313255,699291,135224,122297,603350,350386,323369,277384,553391,297403,620417,818426,792413,961213,045223,305233,363213,452220,521221,496212,539220,258104,393107,434101,182104,69757,61162,18762,12445,80050,80047,10032,20036,70036,60037,90040,20046,30048,70044,10048,20054,00053,60053,50056,50055,700022,1003,600
   > Total Current Assets 
2,600
21,000
0
46,400
43,200
35,800
35,700
33,800
30,800
25,800
29,100
28,800
25,500
25,700
25,300
26,900
22,000
39,900
43,100
34,300
51,004
51,499
46,938
89,868
89,922
91,567
85,646
202,608
180,889
179,350
178,128
169,164
192,722
173,895
163,870
345,841
364,647
358,070
343,178
271,607
302,024
311,091
222,873
176,636
134,977
89,288
175,928
148,137
113,402
198,047
183,434
160,223
133,313
111,996
97,387
227,728
373,988
371,407
358,661
347,892
426,072
407,971
434,086
432,875
421,815
431,126
581,864
413,158
424,717
399,560
407,474
376,046
370,981
355,169
293,180
338,282
383,762
299,201
232,620
252,960
308,385
355,708
375,136
339,153
419,967
354,919
417,498
408,588
422,085
523,580
570,100
776,771
962,324
812,906
1,047,273
1,003,548
1,016,962
1,000,423
1,019,033
838,560
929,254
807,262
912,609
758,851
795,626
781,551
966,056
913,611
840,123
869,759
983,252
1,005,744
994,597
997,918
1,041,361
912,584
947,359
1,024,941
1,135,751
1,006,009
1,037,758
1,240,861
1,291,599
1,014,830
1,045,991
1,053,797
1,261,916
1,202,141
1,475,478
1,571,212
1,431,133
1,468,825
1,542,190
1,564,178
1,564,1781,542,1901,468,8251,431,1331,571,2121,475,4781,202,1411,261,9161,053,7971,045,9911,014,8301,291,5991,240,8611,037,7581,006,0091,135,7511,024,941947,359912,5841,041,361997,918994,5971,005,744983,252869,759840,123913,611966,056781,551795,626758,851912,609807,262929,254838,5601,019,0331,000,4231,016,9621,003,5481,047,273812,906962,324776,771570,100523,580422,085408,588417,498354,919419,967339,153375,136355,708308,385252,960232,620299,201383,762338,282293,180355,169370,981376,046407,474399,560424,717413,158581,864431,126421,815432,875434,086407,971426,072347,892358,661371,407373,988227,72897,387111,996133,313160,223183,434198,047113,402148,137175,92889,288134,977176,636222,873311,091302,024271,607343,178358,070364,647345,841163,870173,895192,722169,164178,128179,350180,889202,60885,64691,56789,92289,86846,93851,49951,00434,30043,10039,90022,00026,90025,30025,70025,50028,80029,10025,80030,80033,80035,70035,80043,20046,400021,0002,600
       Cash And Cash Equivalents 
700
1,300
0
3,100
1,200
2,000
800
300
1,600
2,700
6,800
2,700
700
500
600
1,100
1,000
1,400
600
400
783
4,666
211
2,799
4,016
1,887
4,326
3,495
3,479
1,441
16,116
9,115
4,465
7,062
4,779
6,101
5,490
14,325
4,274
5,923
10,674
14,048
6,774
16,023
9,489
12,746
109,912
72,479
39,432
24,136
11,949
9,899
5,287
19,634
35,716
47,485
22,811
43,833
23,957
33,578
107,923
57,055
83,224
80,500
60,990
86,419
320,931
101,241
106,423
68,525
63,264
86,893
44,900
52,992
73,932
79,324
89,994
37,256
38,862
38,394
35,947
89,237
85,331
83,601
85,599
132,418
135,892
96,961
116,397
173,505
167,600
156,325
188,322
136,182
224,064
209,313
196,893
222,341
181,109
199,976
196,438
202,239
186,378
181,307
158,106
165,123
191,296
186,505
155,849
216,041
266,762
225,234
195,954
261,426
203,771
176,067
189,002
240,866
272,961
205,028
258,341
310,444
337,544
282,557
254,646
263,957
292,473
321,401
665,795
647,711
457,469
420,753
535,150
396,293
396,293535,150420,753457,469647,711665,795321,401292,473263,957254,646282,557337,544310,444258,341205,028272,961240,866189,002176,067203,771261,426195,954225,234266,762216,041155,849186,505191,296165,123158,106181,307186,378202,239196,438199,976181,109222,341196,893209,313224,064136,182188,322156,325167,600173,505116,39796,961135,892132,41885,59983,60185,33189,23735,94738,39438,86237,25689,99479,32473,93252,99244,90086,89363,26468,525106,423101,241320,93186,41960,99080,50083,22457,055107,92333,57823,95743,83322,81147,48535,71619,6345,2879,89911,94924,13639,43272,479109,91212,7469,48916,0236,77414,04810,6745,9234,27414,3255,4906,1014,7797,0624,4659,11516,1161,4413,4793,4954,3261,8874,0162,7992114,6667834006001,4001,0001,1006005007002,7006,8002,7001,6003008002,0001,2003,10001,300700
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
47,869
43,528
42,464
82,498
81,630
73,770
75,481
190,557
168,710
165,396
154,875
154,303
182,592
160,178
147,771
331,267
321,918
307,095
298,563
249,005
269,551
271,626
192,419
136,324
100,339
58,946
47,956
63,615
65,247
163,646
153,716
134,037
116,616
78,202
42,400
155,082
316,236
292,282
289,848
264,389
260,616
263,442
267,875
271,082
264,762
271,381
190,535
240,064
264,915
263,913
281,464
236,768
272,251
242,098
165,016
202,053
202,197
193,222
138,523
162,928
211,796
126,327
128,096
106,846
78,772
67,033
73,412
124,391
112,144
165,921
194,700
395,948
450,167
436,387
407,102
538,151
579,877
549,420
353,669
425,414
459,543
347,218
310,856
295,112
317,001
284,977
242,208
218,057
277,658
251,046
272,533
356,894
374,340
325,756
331,208
319,927
343,561
328,516
362,066
335,967
280,004
249,856
198,767
246,315
326,321
316,225
315,992
279,058
163,254
241,439
316,022
324,295
340,967
512,571
512,571340,967324,295316,022241,439163,254279,058315,992316,225326,321246,315198,767249,856280,004335,967362,066328,516343,561319,927331,208325,756374,340356,894272,533251,046277,658218,057242,208284,977317,001295,112310,856347,218459,543425,414353,669549,420579,877538,151407,102436,387450,167395,948194,700165,921112,144124,39173,41267,03378,772106,846128,096126,327211,796162,928138,523193,222202,197202,053165,016242,098272,251236,768281,464263,913264,915240,064190,535271,381264,762271,082267,875263,442260,616264,389289,848292,282316,236155,08242,40078,202116,616134,037153,716163,64665,24763,61547,95658,946100,339136,324192,419271,626269,551249,005298,563307,095321,918331,267147,771160,178182,592154,303154,875165,396168,710190,55775,48173,77081,63082,49842,46443,52847,86900000000000000000000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
4,700
4,700
4,700
4,700
4,700
4,700
4,700
0
0
0
3,368
0
0
14,476
3,368
0
0
14,476
0
0
0
0
0
0
30,600
30,847
32,223
0
17,084
20,425
19,195
19,040
19,502
15,321
14,676
7,301
3,150
3,888
9,213
11,526
6,971
9,258
14,371
18,815
27,819
23,851
33,414
39,802
41,353
64,284
62,381
56,049
66,782
43,878
40,256
47,249
31,699
36,047
26,713
24,588
27,899
33,699
28,233
25,316
24,266
35,770
24,169
22,969
34,584
79,644
104,684
96,381
135,656
101,998
119,835
124,620
130,578
120,448
134,200
123,154
139,316
143,692
151,551
141,978
135,782
140,987
155,487
139,814
185,008
177,446
191,102
176,487
199,709
207,537
233,590
240,229
269,812
264,389
300,453
231,258
273,916
255,256
265,472
260,915
246,633
280,039
289,544
252,793
306,150
292,669
326,556
270,154
262,326
267,278
296,896
277,607
334,478
340,463
333,183
317,077
369,907
370,180
370,180369,907317,077333,183340,463334,478277,607296,896267,278262,326270,154326,556292,669306,150252,793289,544280,039246,633260,915265,472255,256273,916231,258300,453264,389269,812240,229233,590207,537199,709176,487191,102177,446185,008139,814155,487140,987135,782141,978151,551143,692139,316123,154134,200120,448130,578124,620119,835101,998135,65696,381104,68479,64434,58422,96924,16935,77024,26625,31628,23333,69927,89924,58826,71336,04731,69947,24940,25643,87866,78256,04962,38164,28441,35339,80233,41423,85127,81918,81514,3719,2586,97111,5269,2133,8883,1507,30114,67615,32119,50219,04019,19520,42517,084032,22330,84730,60000000014,476003,36814,476003,3680004,7004,7004,7004,7004,7004,7004,700000000000000
       Other Current Assets 
1,900
19,700
0
43,300
42,000
33,800
34,900
33,500
29,200
23,100
22,300
26,100
20,100
20,500
20,000
21,100
21,000
38,500
42,500
33,900
2,351
3,304
895
4,571
4,275
1,433
5,839
8,555
8,700
12,513
7,137
5,745
5,666
6,655
11,320
8,474
6,639
5,802
8,118
16,678
4,715
4,992
4,485
5,250
-1
2,274
3,383
2,166
2,141
3,022
3,196
2,156
2,396
1,983
1,772
2,580
1,883
3,730
2,890
2,782
4,802
8,676
6,673
7,054
9,063
8,246
7,088
5,720
5,305
15,354
14,920
7,500
5,403
7,856
5,950
10,936
328,523
14,696
11,897
8,244
8,489
13,382
10,916
12,566
231,930
12,583
12,697
19,133
23,838
22,998
27,535
45,941
52,048
46,174
42,719
50,768
50,424
33,378
26,286
28,539
38,369
26,204
39,344
42,279
43,458
38,887
48,475
46,463
49,639
50,265
53,308
56,492
55,607
54,493
59,716
46,361
51,705
52,697
60,662
78,043
57,186
61,341
48,967
61,018
47,090
40,041
43,527
47,008
44,452
42,982
290,592
208,331
101,435
94,047
94,047101,435208,331290,59242,98244,45247,00843,52740,04147,09061,01848,96761,34157,18678,04360,66252,69751,70546,36159,71654,49355,60756,49253,30850,26549,63946,46348,47538,88743,45842,27939,34426,20438,36928,53926,28633,37850,42450,76842,71946,17452,04845,94127,53522,99823,83819,13312,69712,583231,93012,56610,91613,3828,4898,24411,89714,696328,52310,9365,9507,8565,4037,50014,92015,3545,3055,7207,0888,2469,0637,0546,6738,6764,8022,7822,8903,7301,8832,5801,7721,9832,3962,1563,1963,0222,1412,1663,3832,274-15,2504,4854,9924,71516,6788,1185,8026,6398,47411,3206,6555,6665,7457,13712,5138,7008,5555,8391,4334,2754,5718953,3042,35133,90042,50038,50021,00021,10020,00020,50020,10026,10022,30023,10029,20033,50034,90033,80042,00043,300019,7001,900
   > Long-term Assets 
1,000
1,100
0
9,300
13,300
17,700
17,900
20,200
17,400
18,300
19,600
17,500
14,700
12,200
11,300
9,800
10,200
7,200
7,700
11,500
11,120
10,688
10,674
14,829
11,260
15,868
18,747
17,651
31,651
42,146
42,392
44,289
40,640
49,410
49,174
68,120
62,145
59,748
60,442
119,691
82,529
58,186
163,450
173,714
162,626
134,834
115,207
107,562
112,911
115,769
113,235
109,806
101,938
102,276
104,424
111,146
113,461
117,137
123,894
129,271
131,681
136,136
129,290
135,746
142,443
141,756
148,620
243,153
224,122
205,458
189,193
190,440
164,230
172,108
226,720
177,318
107,979
149,931
214,817
199,488
142,851
1,148,395
1,130,691
1,096,064
1,025,700
1,015,628
994,265
1,061,703
1,055,769
988,857
1,007,500
1,058,707
895,268
1,024,949
873,999
921,226
897,714
880,532
836,711
956,327
856,032
900,114
813,814
970,976
935,717
966,775
831,171
822,947
911,363
890,951
841,755
750,792
757,154
760,077
764,042
913,362
854,978
851,879
813,979
872,212
899,811
754,571
732,885
963,015
911,426
888,102
702,062
720,586
711,706
708,019
705,090
655,071
664,652
591,113
591,113664,652655,071705,090708,019711,706720,586702,062888,102911,426963,015732,885754,571899,811872,212813,979851,879854,978913,362764,042760,077757,154750,792841,755890,951911,363822,947831,171966,775935,717970,976813,814900,114856,032956,327836,711880,532897,714921,226873,9991,024,949895,2681,058,7071,007,500988,8571,055,7691,061,703994,2651,015,6281,025,7001,096,0641,130,6911,148,395142,851199,488214,817149,931107,979177,318226,720172,108164,230190,440189,193205,458224,122243,153148,620141,756142,443135,746129,290136,136131,681129,271123,894117,137113,461111,146104,424102,276101,938109,806113,235115,769112,911107,562115,207134,834162,626173,714163,45058,18682,529119,69160,44259,74862,14568,12049,17449,41040,64044,28942,39242,14631,65117,65118,74715,86811,26014,82910,67410,68811,12011,5007,7007,20010,2009,80011,30012,20014,70017,50019,60018,30017,40020,20017,90017,70013,3009,30001,1001,000
       Property Plant Equipment 
900
900
0
1,100
2,400
2,600
2,800
4,300
4,500
4,600
4,700
5,100
5,100
5,200
4,800
4,500
4,800
4,800
5,100
8,400
8,375
8,198
8,128
8,448
8,875
9,478
11,635
13,498
24,233
29,517
30,911
33,365
33,077
32,880
33,241
32,869
32,839
33,307
34,024
36,319
36,649
39,953
48,673
61,836
76,194
83,924
87,739
91,474
94,750
96,297
96,225
95,743
88,826
90,300
92,383
95,188
97,910
100,890
108,091
112,917
116,246
121,859
116,967
123,595
130,263
131,844
131,516
112,539
110,817
108,807
107,299
106,461
97,520
94,467
96,332
96,905
97,896
97,184
96,219
95,020
94,332
304,611
302,612
302,995
299,536
295,374
292,186
288,435
281,253
274,377
274,490
268,992
264,247
262,128
265,740
268,760
239,258
242,675
254,819
256,326
258,354
262,181
264,785
264,915
266,484
270,666
284,736
289,621
296,635
303,087
309,987
320,004
342,141
355,241
362,168
477,087
473,145
461,896
350,003
473,757
466,961
340,594
341,054
452,061
448,265
433,330
325,361
321,109
323,801
327,517
226,943
314,273
310,627
311,498
311,498310,627314,273226,943327,517323,801321,109325,361433,330448,265452,061341,054340,594466,961473,757350,003461,896473,145477,087362,168355,241342,141320,004309,987303,087296,635289,621284,736270,666266,484264,915264,785262,181258,354256,326254,819242,675239,258268,760265,740262,128264,247268,992274,490274,377281,253288,435292,186295,374299,536302,995302,612304,61194,33295,02096,21997,18497,89696,90596,33294,46797,520106,461107,299108,807110,817112,539131,516131,844130,263123,595116,967121,859116,246112,917108,091100,89097,91095,18892,38390,30088,82695,74396,22596,29794,75091,47487,73983,92476,19461,83648,67339,95336,64936,31934,02433,30732,83932,86933,24132,88033,07733,36530,91129,51724,23313,49811,6359,4788,8758,4488,1288,1988,3758,4005,1004,8004,8004,5004,8005,2005,1005,1004,7004,6004,5004,3002,8002,6002,4001,1000900900
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
104,989
105,700
92,740
92,740
92,740
92,740
92,740
92,740
92,740
92,700
92,740
92,740
92,740
94,212
94,212
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
92,873
83,027
83,027
83,027
83,027
83,02783,02783,02783,02792,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87392,87394,21294,21292,74092,74092,74092,70092,74092,74092,74092,74092,74092,74092,740105,700104,989000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,990
20,525
55,691
67,559
8,726
29,976
82,827
96,449
55,815
89,764
149,491
75,405
143,747
170,480
58,249
55,589
43,739
264,071
93,990
21,690
75,147
121,931
112,954
85,724
118,751
157,212
137,473
127,012
111,456
80,744
43,005
23,299
21,352
79,391
53,744
7,033
27,774
24,780
86,448
131,032
187,855
229,430
229,825
179,010
166,928
131,610
92,083
78,127
106,431
39,887
62,782
86,402
0
086,40262,78239,887106,43178,12792,083131,610166,928179,010229,825229,430187,855131,03286,44824,78027,7747,03353,74479,39121,35223,29943,00580,744111,456127,012137,473157,212118,75185,724112,954121,93175,14721,69093,990264,07143,73955,58958,249170,480143,74775,405149,49189,76455,81596,44982,82729,9768,72667,55955,69120,52524,990000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
687,983
675,287
617,845
607,411
596,864
586,315
575,993
563,277
550,421
537,600
524,989
509,900
494,656
479,412
464,192
407,599
393,393
379,186
364,030
348,873
333,550
318,227
302,925
287,453
271,811
256,168
240,099
223,852
207,426
191,001
181,049
170,986
160,814
150,643
140,915
131,025
121,108
111,191
101,785
93,274
83,659
74,043
65,077
56,011
46,845
37,680
28,880
19,982
10,987
1,991
932
918
904
9049189321,99110,98719,98228,88037,68046,84556,01165,07774,04383,65993,274101,785111,191121,108131,025140,915150,643160,814170,986181,049191,001207,426223,852240,099256,168271,811287,453302,925318,227333,550348,873364,030379,186393,393407,599464,192479,412494,656509,900524,989537,600550,421563,277575,993586,315596,864607,411617,845675,287687,983000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long-term Assets Other 
100
200
0
8,200
10,900
15,100
15,100
15,900
12,900
13,700
14,900
12,400
9,600
7,000
6,500
5,300
5,400
2,400
2,600
3,100
2,745
2,490
2,545
6,381
2,385
6,390
7,112
4,153
7,418
12,629
11,481
10,924
7,563
16,530
15,933
35,250
29,306
26,441
26,418
83,371
45,880
18,233
114,777
111,878
86,432
50,909
27,468
16,088
18,161
19,472
17,010
14,064
13,113
11,976
12,041
15,958
15,551
16,247
15,803
16,354
15,435
14,277
12,323
12,151
12,180
9,912
17,104
130,614
113,305
96,651
81,894
3,158
3,442
3,206
11,857
11,597
-26,249
9,660
10,970
11,060
10,882
25,822
26,567
26,793
26,013
21,924
23,024
21,708
22,050
15,504
-14,290
22,495
28,381
31,678
-149,275
-14,163,187
87,210
80,993
-195,094
85,222
87,372
86,067
-31,770
90,561
90,851
95,221
-58,378
-37,623
77,925
83,830
81,343
26,256
40,961
42,182
-17,591
55,962
62,449
61,892
148,904
36,225
40,028
-34,908
-86,348
10,664
11,565
10,977
-1,064
34,409
43,771
8,027
157,354
11,521
16,296
16,804
16,80416,29611,521157,3548,02743,77134,409-1,06410,97711,56510,664-86,348-34,90840,02836,225148,90461,89262,44955,962-17,59142,18240,96126,25681,34383,83077,925-37,623-58,37895,22190,85190,561-31,77086,06787,37285,222-195,09480,99387,210-14,163,187-149,27531,67828,38122,495-14,29015,50422,05021,70823,02421,92426,01326,79326,56725,82210,88211,06010,9709,660-26,24911,59711,8573,2063,4423,15881,89496,651113,305130,61417,1049,91212,18012,15112,32314,27715,43516,35415,80316,24715,55115,95812,04111,97613,11314,06417,01019,47218,16116,08827,46850,90986,432111,878114,77718,23345,88083,37126,41826,44129,30635,25015,93316,5307,56310,92411,48112,6297,4184,1537,1126,3902,3856,3812,5452,4902,7453,1002,6002,4005,4005,3006,5007,0009,60012,40014,90013,70012,90015,90015,10015,10010,9008,2000200100
> Total Liabilities 
700
1,200
0
1,500
3,100
2,000
4,100
6,300
4,800
4,100
12,600
14,400
12,300
12,800
13,500
15,500
13,400
18,200
22,200
22,300
20,306
24,960
24,121
25,546
25,734
32,860
32,492
38,571
37,581
50,939
53,830
57,223
51,719
51,402
50,198
245,994
247,554
245,092
242,251
242,887
242,916
240,623
265,185
250,686
243,117
237,695
232,780
260,745
260,057
194,618
197,846
194,100
194,694
187,567
182,971
334,762
496,529
484,373
460,457
443,947
393,590
377,614
371,139
365,160
341,339
334,122
345,838
350,997
320,215
266,053
147,098
131,598
108,344
105,246
100,674
102,984
88,191
47,041
51,119
60,430
57,347
594,423
600,974
581,365
563,181
485,539
491,824
517,917
495,914
495,460
512,400
495,977
505,767
504,263
524,435
504,355
515,685
514,150
541,469
529,809
541,760
497,682
516,942
513,123
529,256
561,046
594,419
580,667
593,331
609,995
653,722
654,395
660,583
689,811
719,961
762,928
740,491
792,462
882,748
827,066
839,667
899,264
911,900
902,455
875,093
899,045
920,225
917,151
906,747
923,648
933,537
869,133
922,837
863,185
863,185922,837869,133933,537923,648906,747917,151920,225899,045875,093902,455911,900899,264839,667827,066882,748792,462740,491762,928719,961689,811660,583654,395653,722609,995593,331580,667594,419561,046529,256513,123516,942497,682541,760529,809541,469514,150515,685504,355524,435504,263505,767495,977512,400495,460495,914517,917491,824485,539563,181581,365600,974594,42357,34760,43051,11947,04188,191102,984100,674105,246108,344131,598147,098266,053320,215350,997345,838334,122341,339365,160371,139377,614393,590443,947460,457484,373496,529334,762182,971187,567194,694194,100197,846194,618260,057260,745232,780237,695243,117250,686265,185240,623242,916242,887242,251245,092247,554245,99450,19851,40251,71957,22353,83050,93937,58138,57132,49232,86025,73425,54624,12124,96020,30622,30022,20018,20013,40015,50013,50012,80012,30014,40012,6004,1004,8006,3004,1002,0003,1001,50001,200700
   > Total Current Liabilities 
300
900
0
1,300
2,900
2,100
2,200
3,900
2,600
2,000
5,800
7,500
5,900
7,100
7,600
6,800
5,300
5,700
5,700
6,400
5,116
6,371
6,207
8,201
6,901
14,704
15,012
18,588
18,271
18,615
20,429
28,500
24,326
25,337
25,436
22,487
25,301
24,081
22,286
31,062
32,191
30,873
56,410
42,886
36,292
31,645
47,254
54,044
56,509
39,002
45,436
41,516
41,938
32,195
24,980
23,668
98,898
125,853
138,114
125,660
91,267
96,505
69,581
62,060
38,015
32,069
39,404
42,020
39,341
45,484
65,765
68,990
52,237
55,819
57,532
91,144
75,923
35,017
38,425
48,057
45,526
90,324
97,196
89,164
71,239
68,738
77,279
85,930
72,598
73,717
100,900
92,759
102,160
110,140
130,582
114,217
134,218
200,402
236,207
224,131
236,263
190,240
211,993
210,742
224,644
256,014
291,122
274,530
287,473
304,788
339,774
327,685
334,146
370,394
391,112
339,849
321,414
378,151
438,258
365,842
383,442
452,984
471,286
462,361
438,518
469,555
497,742
492,910
487,185
503,107
515,678
458,977
515,549
453,705
453,705515,549458,977515,678503,107487,185492,910497,742469,555438,518462,361471,286452,984383,442365,842438,258378,151321,414339,849391,112370,394334,146327,685339,774304,788287,473274,530291,122256,014224,644210,742211,993190,240236,263224,131236,207200,402134,218114,217130,582110,140102,16092,759100,90073,71772,59885,93077,27968,73871,23989,16497,19690,32445,52648,05738,42535,01775,92391,14457,53255,81952,23768,99065,76545,48439,34142,02039,40432,06938,01562,06069,58196,50591,267125,660138,114125,85398,89823,66824,98032,19541,93841,51645,43639,00256,50954,04447,25431,64536,29242,88656,41030,87332,19131,06222,28624,08125,30122,48725,43625,33724,32628,50020,42918,61518,27118,58815,01214,7046,9018,2016,2076,3715,1166,4005,7005,7005,3006,8007,6007,1005,9007,5005,8002,0002,6003,9002,2002,1002,9001,3000900300
       Short-term Debt 
100
100
0
100
100
300
500
800
800
800
2,700
2,400
2,400
2,400
2,700
2,700
2,600
2,600
2,900
2,900
2,926
3,927
3,839
3,548
3,773
3,495
3,309
4,105
4,100
5,362
6,295
10,700
10,325
9,950
9,575
5,625
5,550
5,475
5,233
10,967
10,717
10,342
29,150
14,025
3,900
3,700
3,000
7,800
6,825
78
80
4,732
3,215
2,045
3,517
1,389
1,146
1,168
1,191
1,890
1,915
1,937
1,963
1,579
1,288
982
651
47
12,917
15,835
23,750
25,667
25,667
25,667
25,667
51,043
44,750
0
0
0
0
2,325
3,100
3,100
3,100
6,750
6,750
6,750
6,750
6,750
364,568
6,750
6,750
6,750
6,750
6,750
6,750
66,712
65,737
64,825
63,913
3,000
3,000
3,000
3,000
3,000
3,000
2,843
2,843
2,843
2,843
2,843
11,553
11,470
2,843
19,438
18,137
16,218
2,843
18,833
18,847
3,000
3,000
19,144
18,944
18,756
3,000
3,000
3,000
3,000
8,746
8,910
15,014
9,150
9,15015,0148,9108,7463,0003,0003,0003,00018,75618,94419,1443,0003,00018,84718,8332,84316,21818,13719,4382,84311,47011,5532,8432,8432,8432,8432,8433,0003,0003,0003,0003,0003,00063,91364,82565,73766,7126,7506,7506,7506,7506,7506,750364,5686,7506,7506,7506,7506,7503,1003,1003,1002,325000044,75051,04325,66725,66725,66725,66723,75015,83512,917476519821,2881,5791,9631,9371,9151,8901,1911,1681,1461,3893,5172,0453,2154,73280786,8257,8003,0003,7003,90014,02529,15010,34210,71710,9675,2335,4755,5505,6259,5759,95010,32510,7006,2955,3624,1004,1053,3093,4953,7733,5483,8393,9272,9262,9002,9002,6002,6002,7002,7002,4002,4002,4002,7008008008005003001001000100100
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
364,568
0
0
0
6,750
0
0
0
65,737
0
347,000
285,576
3,000
3,000
282,552
3,000
3,000
2,843
2,843
2,843
2,843
2,843
2,843
2,843
2,843
2,843
2,843
2,843
2,843
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
0
03,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0003,0002,8432,8432,8432,8432,8432,8432,8432,8432,8432,8432,8432,8433,0003,000282,5523,0003,000285,576347,000065,7370006,750000364,568000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
200
800
0
1,200
1,500
900
1,200
3,100
1,800
1,200
3,100
2,300
2,400
2,600
2,600
2,600
2,300
2,700
2,300
3,500
2,190
2,444
2,368
4,653
3,128
3,051
4,003
7,068
7,205
6,770
5,320
6,642
5,223
6,877
6,348
8,207
8,446
9,292
6,352
9,414
9,364
10,366
16,959
20,764
22,704
17,930
19,668
14,252
14,536
17,892
17,545
18,209
20,384
24,606
19,100
6,686
18,030
19,435
26,468
36,141
28,992
30,672
25,085
12,097
10,987
5,248
29,958
7,042
20,338
23,623
5,364
8,046
6,010
5,457
6,140
8,197
8,352
7,903
9,063
9,269
11,908
15,396
23,142
18,400
12,766
15,588
14,401
18,282
14,209
12,124
19,493
24,297
21,261
27,233
32,335
25,293
26,945
27,758
37,401
33,010
36,293
43,824
46,275
56,706
54,677
52,718
55,526
65,446
57,879
44,114
39,767
48,956
42,880
81,417
54,261
43,177
50,944
82,835
46,034
36,097
32,798
36,875
55,721
27,697
40,047
33,199
32,843
37,147
84,616
87,036
65,649
77,052
104,747
37,037
37,037104,74777,05265,64987,03684,61637,14732,84333,19940,04727,69755,72136,87532,79836,09746,03482,83550,94443,17754,26181,41742,88048,95639,76744,11457,87965,44655,52652,71854,67756,70646,27543,82436,29333,01037,40127,75826,94525,29332,33527,23321,26124,29719,49312,12414,20918,28214,40115,58812,76618,40023,14215,39611,9089,2699,0637,9038,3528,1976,1405,4576,0108,0465,36423,62320,3387,04229,9585,24810,98712,09725,08530,67228,99236,14126,46819,43518,0306,68619,10024,60620,38418,20917,54517,89214,53614,25219,66817,93022,70420,76416,95910,3669,3649,4146,3529,2928,4468,2076,3486,8775,2236,6425,3206,7707,2057,0684,0033,0513,1284,6532,3682,4442,1903,5002,3002,7002,3002,6002,6002,6002,4002,3003,1001,2001,8003,1001,2009001,5001,2000800200
       Other Current Liabilities 
0
0
0
0
1,300
900
500
0
0
0
0
2,800
1,100
2,100
2,300
1,500
400
400
500
0
0
0
0
0
0
0
0
0
0
0
0
1,570
1,721
1,803
1,797
8,655
2,850
1,060
2,846
2,158
4,167
2,537
2,824
1,014
2,881
3,496
12,824
19,739
20,547
7,768
6,983
1,402
5,489
1,767
2,363
15,593
5,722
5,118
105,546
4,091
3,840
3,835
3,296
36,734
18,702
19,641
2,975
29,004
21,632
5,728
24,946
28,437
17,878
22,815
23,420
29,684
20,959
23,220
35,065
35,665
29,713
68,354
65,834
60,754
45,361
42,818
53,254
58,628
49,510
52,158
94,147
59,453
71,772
73,096
88,923
79,888
98,777
104,242
131,334
124,470
134,214
141,892
160,780
148,603
165,162
198,469
230,640
202,720
221,823
250,915
293,995
273,808
277,610
275,709
327,242
270,415
244,744
271,945
381,869
302,991
325,163
406,705
406,226
410,601
375,740
413,618
455,083
450,570
396,267
409,752
417,752
369,679
392,477
405,179
405,179392,477369,679417,752409,752396,267450,570455,083413,618375,740410,601406,226406,705325,163302,991381,869271,945244,744270,415327,242275,709277,610273,808293,995250,915221,823202,720230,640198,469165,162148,603160,780141,892134,214124,470131,334104,24298,77779,88888,92373,09671,77259,45394,14752,15849,51058,62853,25442,81845,36160,75465,83468,35429,71335,66535,06523,22020,95929,68423,42022,81517,87828,43724,9465,72821,63229,0042,97519,64118,70236,7343,2963,8353,8404,091105,5465,1185,72215,5932,3631,7675,4891,4026,9837,76820,54719,73912,8243,4962,8811,0142,8242,5374,1672,1582,8461,0602,8508,6551,7971,8031,7211,5700000000000005004004001,5002,3002,1001,1002,80000005009001,3000000
   > Long-term Liabilities 
400
300
0
200
200
-100
1,900
2,400
2,200
2,100
6,800
6,900
6,400
5,700
5,900
8,700
8,100
12,500
16,500
15,900
15,190
18,589
17,914
17,345
18,833
18,156
17,480
19,983
19,310
32,323
33,401
28,723
27,393
26,065
24,762
223,507
222,253
221,010
219,965
211,825
210,725
209,750
208,775
207,800
206,825
206,050
185,527
206,700
203,548
155,616
152,410
152,583
152,756
155,372
157,991
311,094
397,631
358,520
322,343
318,287
302,323
281,109
301,558
303,100
303,324
302,053
306,434
308,977
280,874
220,569
81,333
62,608
56,107
49,427
43,142
11,840
12,268
12,024
12,694
12,373
11,821
504,099
503,778
492,201
491,942
416,801
414,545
431,987
423,316
421,743
411,500
403,218
403,607
394,123
393,853
390,138
381,467
313,748
305,262
305,678
305,497
307,442
304,949
302,381
304,612
305,032
303,297
306,137
305,858
305,207
313,948
326,710
326,437
319,417
328,849
423,079
419,077
414,311
444,490
461,224
456,225
446,280
440,614
440,094
436,575
429,490
422,483
424,241
419,562
420,541
417,859
410,156
407,288
409,480
409,480407,288410,156417,859420,541419,562424,241422,483429,490436,575440,094440,614446,280456,225461,224444,490414,311419,077423,079328,849319,417326,437326,710313,948305,207305,858306,137303,297305,032304,612302,381304,949307,442305,497305,678305,262313,748381,467390,138393,853394,123403,607403,218411,500421,743423,316431,987414,545416,801491,942492,201503,778504,09911,82112,37312,69412,02412,26811,84043,14249,42756,10762,60881,333220,569280,874308,977306,434302,053303,324303,100301,558281,109302,323318,287322,343358,520397,631311,094157,991155,372152,756152,583152,410155,616203,548206,700185,527206,050206,825207,800208,775209,750210,725211,825219,965221,010222,253223,50724,76226,06527,39328,72333,40132,32319,31019,98317,48018,15618,83317,34517,91418,58915,19015,90016,50012,5008,1008,7005,9005,7006,4006,9006,8002,1002,2002,4001,900-1002002000300400
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
441,668
441,360
441,083
363,847
362,349
362,258
360,690
359,122
0
355,963
354,382
352,801
351,220
349,638
348,056
286,512
284,207
283,664
283,120
282,576
280,666
280,109
279,552
278,994
278,436
278,088
277,548
277,007
276,465
275,923
275,381
274,838
274,295
273,751
273,207
272,663
272,118
294,702
294,070
293,437
292,804
292,171
291,537
290,904
290,270
289,635
0
0
0
0
0
0
000000289,635290,270290,904291,537292,171292,804293,437294,070294,702272,118272,663273,207273,751274,295274,838275,381275,923276,465277,007277,548278,088278,436278,994279,552280,109280,666282,576283,120283,664284,207286,512348,056349,638351,220352,801354,382355,9630359,122360,690362,258362,349363,847441,083441,360441,6680000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
715
811
919
1,057
0
0
0
0
0
0
0
13,486
10,114
6,741
3,380
0
0
0
2,444
2,338
4,609
90,559
50,815
29,010
23,769
131,696
110,007
144,903
146,202
145,602
143,500
147,004
148,653
146,499
144,515
12,641
12,387
12,050
11,565
11,506
11,840
12,268
12,024
12,694
12,373
11,821
12,411
13,141
16,329
16,660
19,386
19,264
32,126
26,222
26,607
53,962
22,194
23,103
20,064
23,715
23,712
20,664
20,741
20,585
21,853
22,377
24,866
23,951
22,272
25,060
26,038
24,550
28,049
28,310
28,200
37,483
39,767
42,192
37,922
49,212
48,322
46,432
44,931
52,908
51,018
50,491
152,843
147,810
43,909
145,038
42,855
42,384
0
0
53,623
0
0
0
0
000053,6230042,38442,855145,03843,909147,810152,84350,49151,01852,90844,93146,43248,32249,21237,92242,19239,76737,48328,20028,31028,04924,55026,03825,06022,27223,95124,86622,37721,85320,58520,74120,66423,71223,71520,06423,10322,19453,96226,60726,22232,12619,26419,38616,66016,32913,14112,41111,82112,37312,69412,02412,26811,84011,50611,56512,05012,38712,641144,515146,499148,653147,004143,500145,602146,202144,903110,007131,69623,76929,01050,81590,5594,6092,3382,4440003,3806,74110,11413,48600000001,05791981171500000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
54,188
53,666
42,090
42,345
42,413
42,072
46,469
45,315
45,135
1,431
37,025
37,629
32,777
30,719
28,365
25,606
13,972
8,445
7,603
6,943
7,660
7,122
6,522
6,782
6,132
5,657
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000000005,6576,1326,7826,5227,1227,6606,9437,6038,44513,97225,60628,36530,71932,77737,62937,0251,43145,13545,31546,46942,07242,41342,34542,09053,66654,188000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
2,900
20,900
0
54,200
53,400
51,500
49,500
47,700
43,400
40,000
36,100
31,900
27,900
25,100
23,100
21,200
18,800
28,900
28,600
23,500
41,818
37,227
33,490
79,151
75,448
74,575
71,902
181,687
174,959
170,557
166,691
156,229
181,644
171,903
162,846
167,967
179,239
172,726
161,369
148,410
141,637
128,655
121,138
99,664
54,486
-13,574
58,355
-5,046
-33,744
119,198
98,823
75,930
40,557
26,705
18,840
4,112
-9,080
4,171
22,098
33,216
164,163
166,493
192,237
203,461
222,919
238,760
384,646
305,314
328,624
338,965
449,569
434,888
426,867
422,031
419,226
412,616
403,550
402,091
396,318
392,018
393,889
909,680
904,853
853,852
882,486
885,008
919,939
952,374
981,940
1,016,977
1,065,186
1,339,501
1,351,825
1,333,592
1,396,837
1,420,419
1,398,991
1,366,805
1,314,275
1,265,078
1,243,526
1,209,694
1,209,481
1,216,704
1,202,087
1,187,280
1,202,808
1,155,891
1,158,155
1,150,715
1,171,285
1,102,141
1,091,168
1,068,184
1,085,442
1,063,018
1,061,846
1,084,358
1,066,982
1,051,155
1,097,902
1,096,168
1,112,584
1,075,390
1,082,324
1,042,854
1,043,753
1,005,576
1,280,437
1,355,583
1,202,686
1,254,763
1,284,005
1,292,106
1,292,1061,284,0051,254,7631,202,6861,355,5831,280,4371,005,5761,043,7531,042,8541,082,3241,075,3901,112,5841,096,1681,097,9021,051,1551,066,9821,084,3581,061,8461,063,0181,085,4421,068,1841,091,1681,102,1411,171,2851,150,7151,158,1551,155,8911,202,8081,187,2801,202,0871,216,7041,209,4811,209,6941,243,5261,265,0781,314,2751,366,8051,398,9911,420,4191,396,8371,333,5921,351,8251,339,5011,065,1861,016,977981,940952,374919,939885,008882,486853,852904,853909,680393,889392,018396,318402,091403,550412,616419,226422,031426,867434,888449,569338,965328,624305,314384,646238,760222,919203,461192,237166,493164,16333,21622,0984,171-9,0804,11218,84026,70540,55775,93098,823119,198-33,744-5,04658,355-13,57454,48699,664121,138128,655141,637148,410161,369172,726179,239167,967162,846171,903181,644156,229166,691170,557174,959181,68771,90274,57575,44879,15133,49037,22741,81823,50028,60028,90018,80021,20023,10025,10027,90031,90036,10040,00043,40047,70049,50051,50053,40054,200020,9002,900
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
184
184
185
207
208
208
209
211
211
211
212
250
251
253
255
543
544
553
573
635
637
638
644
646
647
647
649
651
652
893
895
897
900
901
903
904
905
907
916
921
1,014
1,016
1,018
1,019
1,026
1,030
1,032
1,034
1,037
1,043
1,044
1,044
1,046
1,046
1,046
1,051
1,053
1,054
1,055
1,059
1,071
1,294
1,296
1,300
1,306
1,315
1,324
1,338
1,354
1,369
1,382
1,448
1,464
1,468
1,482
1,492
1,503
1,508
1,518
1,523
1,528
1,531
1,539
1,548
1,554
1,555
1,557
1,570
1,573
1,574
1,579
1,593
1,595
1,599
1,602
1,615
1,618
1,619
1,620
1,638
1,650
1,654
1,658
1,677
1,688
1,689
1,690
1,715
1,720
1,722
1,726
1,757
1,760
1,763
1,7631,7601,7571,7261,7221,7201,7151,6901,6891,6881,6771,6581,6541,6501,6381,6201,6191,6181,6151,6021,5991,5951,5931,5791,5741,5731,5701,5571,5551,5541,5481,5391,5311,5281,5231,5181,5081,5031,4921,4821,4681,4641,4481,3821,3691,3541,3381,3241,3151,3061,3001,2961,2941,0711,0591,0551,0541,0531,0511,0461,0461,0461,0441,0441,0431,0371,0341,0321,0301,0261,0191,0181,0161,01492191690790590490390190089789589365265164964764764664463863763557355354454325525325125021221121121120920820820718518418400000000000000000000
   Retained Earnings -1,122,961-1,215,342-1,306,700-1,343,528-1,456,307-1,504,065-1,741,130-1,699,285-1,671,031-1,607,057-1,576,921-1,541,018-1,541,891-1,512,903-1,515,267-1,492,849-1,450,207-1,450,073-1,420,642-1,381,988-1,376,634-1,323,756-1,281,766-1,185,368-1,175,655-1,141,211-1,108,562-1,044,365-1,034,576-998,299-955,301-947,942-926,802-864,115-816,922-739,498-670,117-589,103-542,993-512,335-542,850-502,893-506,628-482,300-500,351-492,589-499,923-502,922-519,180-502,473-524,906-461,549-446,721-424,466-411,228-398,146-386,763-379,097-365,688-351,753-344,936-336,227-326,062-312,467-425,182-426,880-456,567-438,220-607,101-614,798-623,546-627,046-629,980-633,706-623,245-627,641-629,048-640,800-627,063-612,559-603,560-589,295-553,147-528,418-507,555-481,335-450,763-415,717-456,966-389,117-343,865-321,366-303,465-290,853-282,510-270,083-260,630-250,477-258,373-227,704-208,090-191,325-180,937-145,096-141,035-136,540-129,616-127,840-124,832-123,872-119,844-115,017-110,780-105,991-101,000-95,500-92,700-89,800-87,300-84,100-82,200-79,100-75,400-71,500-66,500-62,800-58,100-23,100-21,000-18,900-18,0000-13,400-11,800
   Accumulated Other Comprehensive Income 
-800
-900
0
-1,300
-700
-700
-900
-1,000
-1,400
-1,800
-2,200
-2,100
-2,500
-2,900
-3,200
-3,400
-3,800
-4,200
-4,600
-5,100
-39
-123
49
-56
7
-19
-194
-168
-324
-155
-197
-9,979
-7,269
-6,103
-7,021
-1,804
774
1,998
1,761
3,156
3,214
1,784
-867
-1,543
-1,895
-2,086
-2,690
-2,037
-724
522
437
735
400
365
342
-221
-377
-316
-599
690
1,398
1,517
365
753
228
203
-929
-1,526
-1,683
-1,185
-1,841
-6,484
-4,496
-4,724
-3,980
-3,392
-2,898
-2,445
-2,961
-3,013
-2,484
-2,916
-2,921
-2,713
-2,926
-2,795
-2,661
-2,518
-2,925
5,580
11,000
8,044
-2,712
-2,866
-3,136
-2,646
-2,725
-2,712
-3,795
-2,861
-2,546
-2,808
-3,274
-3,202
-3,335
-3,253
-3,792
-4,129
-3,980
-3,666
-3,280
-2,510
-1,614
-1,638
-1,816
-1,499
-101
-760
-1,349
-1,950
-2,222
-2,471
-3,723
-8,234
-10,488
-12,837
-10,889
-8,129
-7,437
-6,074
-3,110
-3,601
-3,590
425
425-3,590-3,601-3,110-6,074-7,437-8,129-10,889-12,837-10,488-8,234-3,723-2,471-2,222-1,950-1,349-760-101-1,499-1,816-1,638-1,614-2,510-3,280-3,666-3,980-4,129-3,792-3,253-3,335-3,202-3,274-2,808-2,546-2,861-3,795-2,712-2,725-2,646-3,136-2,866-2,7128,04411,0005,580-2,925-2,518-2,661-2,795-2,926-2,713-2,921-2,916-2,484-3,013-2,961-2,445-2,898-3,392-3,980-4,724-4,496-6,484-1,841-1,185-1,683-1,526-9292032287533651,5171,398690-599-316-377-221342365400735437522-724-2,037-2,690-2,086-1,895-1,543-8671,7843,2143,1561,7611,998774-1,804-7,021-6,103-7,269-9,979-197-155-324-168-194-197-5649-123-39-5,100-4,600-4,200-3,800-3,400-3,200-2,900-2,500-2,100-2,200-1,800-1,400-1,000-900-700-700-1,3000-900-800
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,358,023
1,368,444
1,380,742
1,390,473
1,409,562
1,429,573
1,458,857
1,489,998
1,524,783
0
1,854,596
1,886,827
1,908,721
1,942,878
2,001,312
2,038,700
2,087,725
2,114,711
2,145,296
2,175,752
2,205,028
2,231,797
2,259,486
2,291,388
2,312,865
2,338,755
2,372,083
2,406,861
2,433,594
2,467,323
2,502,773
2,533,086
2,563,157
2,586,030
2,609,213
2,636,194
2,659,699
2,685,647
2,703,234
2,748,584
2,778,596
2,798,325
2,818,595
2,858,422
2,885,594
2,913,099
2,938,726
0
0
0
0
0
0
0