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

Applied Materials Inc
Buy, Hold or Sell?

Let's analyze Applied Materials Inc together

I guess you are interested in Applied Materials 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 Applied Materials 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 Applied Materials Inc

I send you an email if I find something interesting about Applied Materials Inc.

1. Quick Overview

1.1. Quick analysis of Applied Materials Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$1.36
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$22.95
Expected worth in 1 year
$26.48
How sure are you?
85.0%

+ What do you gain per year?

Total Gains per Share
$4.89
Return On Investment
2.9%

For what price can you sell your share?

Current Price per Share
$169.35
Expected price per share
$147.85 - $193.63
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Applied Materials Inc (5 min.)




Live pricePrice per Share (EOD)
$169.35
Intrinsic Value Per Share
$49.32 - $89.64
Total Value Per Share
$72.27 - $112.59

2.2. Growth of Applied Materials Inc (5 min.)




Is Applied Materials Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$19b$14.7b$3.6b19.7%

How much money is Applied Materials Inc making?

Current yearPrevious yearGrowGrow %
Making money$1.7b$1.7b$80.2m4.5%
Net Profit Margin26.4%25.8%--

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

2.3. Financial Health of Applied Materials Inc (5 min.)




2.4. Comparing to competitors in the Semiconductor Equipment & Materials industry (5 min.)




  Industry Rankings (Semiconductor Equipment & Materials)  


Richest
#3 / 149

Most Revenue
#2 / 149

Most Profit
#2 / 149
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Applied Materials Inc?

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

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

Speculation

The Price per Share of Applied Materials Inc is $169.35. 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 Applied Materials 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 Applied Materials 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 $22.95. Based on the TTM, the Book Value Change Per Share is $0.88 per quarter. Based on the YOY, the Book Value Change Per Share is $1.31 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 $0.34 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Applied Materials 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 Eps2.091.2%2.151.3%2.031.2%1.721.0%1.160.7%
Usd Book Value Change Per Share0.330.2%0.880.5%1.310.8%0.710.4%0.410.2%
Usd Dividend Per Share0.320.2%0.340.2%0.290.2%0.260.2%0.200.1%
Usd Total Gains Per Share0.650.4%1.220.7%1.590.9%0.970.6%0.610.4%
Usd Price Per Share181.58-189.18-127.12-122.26-79.07-
Price to Earnings Ratio21.71-22.19-15.84-17.56-18.53-
Price-to-Total Gains Ratio277.35-175.05-82.51--601.62--254.91-
Price to Book Ratio7.91-8.58-7.28-7.88-6.35-
Price-to-Total Gains Ratio277.35-175.05-82.51--601.62--254.91-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share169.35
Number of shares5
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.340.26
Usd Book Value Change Per Share0.880.71
Usd Total Gains Per Share1.220.97
Gains per Quarter (5 shares)6.114.85
Gains per Year (5 shares)24.4419.40
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1718145149
2143538112828
3205362164247
4277186215766
53488110267185
6411061343285104
7471241583799123
85414118242113142
96115920647127161
106817723053141180

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%130.010.00.092.9%
Book Value Change Per Share4.00.00.0100.0%10.02.00.083.3%18.02.00.090.0%32.08.00.080.0%101.039.00.072.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%79.00.061.056.4%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%19.01.00.095.0%34.06.00.085.0%108.032.00.077.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.3310.883-63%1.305-75%0.706-53%0.414-20%
Book Value Per Share--22.94822.039+4%17.452+31%15.269+50%11.272+104%
Current Ratio--2.5062.719-8%2.364+6%2.611-4%2.636-5%
Debt To Asset Ratio--0.4480.441+1%0.501-11%0.510-12%0.516-13%
Debt To Equity Ratio--0.8110.791+3%1.009-20%1.055-23%1.094-26%
Dividend Per Share--0.3240.339-5%0.288+12%0.264+23%0.197+64%
Enterprise Value--144411240000.000151562085000.000-5%98242622500.000+47%98746599500.000+46%66044038000.000+119%
Eps--2.0912.152-3%2.028+3%1.725+21%1.162+80%
Ev To Ebitda Ratio--17.64618.612-5%11.896+48%13.023+35%11.172+58%
Ev To Sales Ratio--5.1255.582-8%3.714+38%4.033+27%3.239+58%
Free Cash Flow Per Share--1.5051.968-24%2.246-33%1.547-3%1.069+41%
Free Cash Flow To Equity Per Share--0.3380.869-61%1.348-75%0.424-20%0.238+42%
Gross Profit Margin--0.8760.883-1%0.886-1%0.881-1%0.816+7%
Intrinsic Value_10Y_max--89.639--------
Intrinsic Value_10Y_min--49.319--------
Intrinsic Value_1Y_max--7.605--------
Intrinsic Value_1Y_min--4.419--------
Intrinsic Value_3Y_max--23.899--------
Intrinsic Value_3Y_min--13.808--------
Intrinsic Value_5Y_max--41.459--------
Intrinsic Value_5Y_min--23.709--------
Market Cap139612811980.800-8%150348240000.000157675335000.000-5%107405122500.000+40%106398449500.000+41%72067638000.000+109%
Net Profit Margin--0.2460.264-7%0.258-5%0.248-1%0.215+14%
Operating Margin---0.217-100%0.291-100%0.276-100%0.255-100%
Operating Ratio--0.7100.7110%0.7110%0.7110%0.742-4%
Pb Ratio7.380-7%7.9138.578-8%7.278+9%7.879+0%6.351+25%
Pe Ratio20.252-7%21.71422.193-2%15.840+37%17.560+24%18.531+17%
Price Per Share169.350-7%181.580189.183-4%127.115+43%122.260+49%79.066+130%
Price To Free Cash Flow Ratio28.134-7%30.16626.078+16%14.941+102%25.594+18%37.008-18%
Price To Total Gains Ratio258.671-7%277.352175.049+58%82.511+236%-601.618+317%-254.909+192%
Quick Ratio--1.9081.934-1%1.511+26%1.752+9%1.859+3%
Return On Assets--0.0500.055-8%0.058-13%0.056-10%0.046+9%
Return On Equity--0.0910.098-7%0.116-22%0.114-20%0.098-7%
Total Gains Per Share--0.6551.222-46%1.594-59%0.970-32%0.611+7%
Usd Book Value--19001000000.00018367250000.000+3%14747750000.000+29%13289850000.000+43%10537375000.000+80%
Usd Book Value Change Per Share--0.3310.883-63%1.305-75%0.706-53%0.414-20%
Usd Book Value Per Share--22.94822.039+4%17.452+31%15.269+50%11.272+104%
Usd Dividend Per Share--0.3240.339-5%0.288+12%0.264+23%0.197+64%
Usd Enterprise Value--144411240000.000151562085000.000-5%98242622500.000+47%98746599500.000+46%66044038000.000+119%
Usd Eps--2.0912.152-3%2.028+3%1.725+21%1.162+80%
Usd Free Cash Flow--1246000000.0001641250000.000-24%1898500000.000-34%1346350000.000-7%983025000.000+27%
Usd Free Cash Flow Per Share--1.5051.968-24%2.246-33%1.547-3%1.069+41%
Usd Free Cash Flow To Equity Per Share--0.3380.869-61%1.348-75%0.424-20%0.238+42%
Usd Market Cap139612811980.800-8%150348240000.000157675335000.000-5%107405122500.000+40%106398449500.000+41%72067638000.000+109%
Usd Price Per Share169.350-7%181.580189.183-4%127.115+43%122.260+49%79.066+130%
Usd Profit--1731000000.0001794250000.000-4%1714000000.000+1%1503250000.000+15%1065400000.000+62%
Usd Revenue--7045000000.0006794000000.000+4%6629250000.000+6%5987150000.000+18%4665625000.000+51%
Usd Total Gains Per Share--0.6551.222-46%1.594-59%0.970-32%0.611+7%
 EOD+4 -4MRQTTM+9 -31YOY+22 -185Y+21 -1910Y+32 -8

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1520.252
Price to Book Ratio (EOD)Between0-17.380
Net Profit Margin (MRQ)Greater than00.246
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than11.908
Current Ratio (MRQ)Greater than12.506
Debt to Asset Ratio (MRQ)Less than10.448
Debt to Equity Ratio (MRQ)Less than10.811
Return on Equity (MRQ)Greater than0.150.091
Return on Assets (MRQ)Greater than0.050.050
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5040.728
Ma 20Greater thanMa 50173.302
Ma 50Greater thanMa 100183.485
Ma 100Greater thanMa 200189.084
OpenGreater thanClose169.095
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Applied Materials Inc

Applied Materials, Inc. engages in the provision of manufacturing equipment, services, and software to the semiconductor, display, and related industries. The company operates through three segments: Semiconductor Systems, Applied Global Services, and Display and Adjacent Markets. The Semiconductor Systems segment develops, manufactures, and sells various manufacturing equipment that is used to fabricate semiconductor chips or integrated circuits. This segment also offers various technologies, including epitaxy, ion implantation, oxidation/nitridation, rapid thermal processing, physical vapor deposition, chemical vapor deposition, chemical mechanical planarization, electrochemical deposition, atomic layer deposition, etching, and selective deposition and removal, as well as metrology and inspection tools. The Applied Global Services segment provides integrated solutions to optimize equipment and fab performance and productivity comprising spares, upgrades, services, remanufactured earlier generation equipment, and factory automation software for semiconductor, display, and other products. The Display and Adjacent Markets segment offers products for manufacturing liquid crystal displays; organic light-emitting diodes; and other display technologies for TVs, monitors, laptops, personal computers, electronic tablets, smart phones, and other consumer-oriented devices. It operates in the United States, China, Korea, Taiwan, Japan, Southeast Asia, and Europe. The company was incorporated in 1967 and is headquartered in Santa Clara, California.

Fundamental data was last updated by Penke on 2024-12-05 12:13:08.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is 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 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 overpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is underpriced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Applied Materials Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Applied Materials Inc to the Semiconductor Equipment & Materials industry mean.
  • A Net Profit Margin of 24.6% means that $0.25 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Applied Materials Inc:

  • The MRQ is 24.6%. The company is making a huge profit. +2
  • The TTM is 26.4%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ24.6%TTM26.4%-1.9%
TTM26.4%YOY25.8%+0.6%
TTM26.4%5Y24.8%+1.7%
5Y24.8%10Y21.5%+3.3%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ24.6%8.4%+16.2%
TTM26.4%8.4%+18.0%
YOY25.8%11.5%+14.3%
5Y24.8%11.2%+13.6%
10Y21.5%9.4%+12.1%
4.3.1.2. Return on Assets

Shows how efficient Applied Materials Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Applied Materials Inc to the Semiconductor Equipment & Materials industry mean.
  • 5.0% Return on Assets means that Applied Materials Inc generated $0.05 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Applied Materials Inc:

  • The MRQ is 5.0%. Using its assets, the company is efficient in making profit. +1
  • The TTM is 5.5%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ5.0%TTM5.5%-0.4%
TTM5.5%YOY5.8%-0.3%
TTM5.5%5Y5.6%-0.1%
5Y5.6%10Y4.6%+0.9%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ5.0%1.3%+3.7%
TTM5.5%1.4%+4.1%
YOY5.8%1.6%+4.2%
5Y5.6%1.8%+3.8%
10Y4.6%1.6%+3.0%
4.3.1.3. Return on Equity

Shows how efficient Applied Materials Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Applied Materials Inc to the Semiconductor Equipment & Materials industry mean.
  • 9.1% Return on Equity means Applied Materials Inc generated $0.09 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Applied Materials Inc:

  • The MRQ is 9.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 9.8%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ9.1%TTM9.8%-0.7%
TTM9.8%YOY11.6%-1.8%
TTM9.8%5Y11.4%-1.6%
5Y11.4%10Y9.8%+1.6%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ9.1%2.3%+6.8%
TTM9.8%2.3%+7.5%
YOY11.6%2.6%+9.0%
5Y11.4%2.8%+8.6%
10Y9.8%2.5%+7.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Applied Materials Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Applied Materials Inc is operating .

  • Measures how much profit Applied Materials 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 Applied Materials Inc to the Semiconductor Equipment & Materials industry mean.
  • An Operating Margin of 0.0% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Applied Materials Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM21.7%-21.7%
TTM21.7%YOY29.1%-7.4%
TTM21.7%5Y27.6%-5.9%
5Y27.6%10Y25.5%+2.2%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ-13.8%-13.8%
TTM21.7%10.6%+11.1%
YOY29.1%11.4%+17.7%
5Y27.6%11.1%+16.5%
10Y25.5%9.2%+16.3%
4.3.2.2. Operating Ratio

Measures how efficient Applied Materials Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
  • An Operation Ratio of 0.71 means that the operating costs are $0.71 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Applied Materials Inc:

  • The MRQ is 0.710. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.711. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.710TTM0.711-0.001
TTM0.711YOY0.711-0.001
TTM0.7115Y0.711-0.001
5Y0.71110Y0.742-0.030
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7101.224-0.514
TTM0.7111.143-0.432
YOY0.7111.029-0.318
5Y0.7111.100-0.389
10Y0.7421.048-0.306
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Applied Materials Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Applied Materials Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
  • A Current Ratio of 2.51 means the company has $2.51 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Applied Materials Inc:

  • The MRQ is 2.506. The company is able to pay all its short-term debts. +1
  • The TTM is 2.719. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.506TTM2.719-0.213
TTM2.719YOY2.364+0.355
TTM2.7195Y2.611+0.108
5Y2.61110Y2.636-0.025
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ2.5062.400+0.106
TTM2.7192.493+0.226
YOY2.3642.553-0.189
5Y2.6112.662-0.051
10Y2.6362.667-0.031
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Applied Materials Inc to the Semiconductor Equipment & Materials industry mean.
  • A Quick Ratio of 1.91 means the company can pay off $1.91 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Applied Materials Inc:

  • The MRQ is 1.908. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.934. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.908TTM1.934-0.027
TTM1.934YOY1.511+0.423
TTM1.9345Y1.752+0.183
5Y1.75210Y1.859-0.107
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9081.152+0.756
TTM1.9341.289+0.645
YOY1.5111.551-0.040
5Y1.7521.701+0.051
10Y1.8591.661+0.198
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Applied Materials Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Applied Materials Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Applied Materials Inc to Semiconductor Equipment & Materials industry mean.
  • A Debt to Asset Ratio of 0.45 means that Applied Materials Inc assets are financed with 44.8% credit (debt) and the remaining percentage (100% - 44.8%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Applied Materials Inc:

  • The MRQ is 0.448. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.441. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.448TTM0.441+0.006
TTM0.441YOY0.501-0.060
TTM0.4415Y0.510-0.068
5Y0.51010Y0.516-0.006
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4480.357+0.091
TTM0.4410.356+0.085
YOY0.5010.363+0.138
5Y0.5100.352+0.158
10Y0.5160.375+0.141
4.5.4.2. Debt to Equity Ratio

Measures if Applied Materials Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Applied Materials Inc to the Semiconductor Equipment & Materials industry mean.
  • A Debt to Equity ratio of 81.1% means that company has $0.81 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Applied Materials Inc:

  • The MRQ is 0.811. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.791. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.811TTM0.791+0.020
TTM0.791YOY1.009-0.219
TTM0.7915Y1.055-0.264
5Y1.05510Y1.094-0.039
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8110.584+0.227
TTM0.7910.573+0.218
YOY1.0090.601+0.408
5Y1.0550.581+0.474
10Y1.0940.663+0.431
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 Applied Materials Inc generates.

  • Above 15 is considered overpriced but always compare Applied Materials Inc to the Semiconductor Equipment & Materials industry mean.
  • A PE ratio of 21.71 means the investor is paying $21.71 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Applied Materials Inc:

  • The EOD is 20.252. Based on the earnings, the company is fair priced.
  • The MRQ is 21.714. Based on the earnings, the company is fair priced.
  • The TTM is 22.193. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD20.252MRQ21.714-1.463
MRQ21.714TTM22.193-0.479
TTM22.193YOY15.840+6.353
TTM22.1935Y17.560+4.633
5Y17.56010Y18.531-0.971
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD20.25219.794+0.458
MRQ21.71422.938-1.224
TTM22.19321.508+0.685
YOY15.84017.872-2.032
5Y17.56027.346-9.786
10Y18.53124.776-6.245
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 Applied Materials Inc:

  • The EOD is 28.134. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 30.166. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 26.078. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD28.134MRQ30.166-2.032
MRQ30.166TTM26.078+4.088
TTM26.078YOY14.941+11.137
TTM26.0785Y25.594+0.484
5Y25.59410Y37.008-11.414
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD28.13411.591+16.543
MRQ30.16611.652+18.514
TTM26.0781.927+24.151
YOY14.9412.096+12.845
5Y25.5942.934+22.660
10Y37.0080.310+36.698
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 Applied Materials Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
  • A PB ratio of 7.91 means the investor is paying $7.91 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Applied Materials Inc:

  • The EOD is 7.380. Based on the equity, the company is overpriced. -1
  • The MRQ is 7.913. Based on the equity, the company is overpriced. -1
  • The TTM is 8.578. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD7.380MRQ7.913-0.533
MRQ7.913TTM8.578-0.665
TTM8.578YOY7.278+1.300
TTM8.5785Y7.879+0.699
5Y7.87910Y6.351+1.528
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD7.3802.267+5.113
MRQ7.9132.283+5.630
TTM8.5782.317+6.261
YOY7.2782.362+4.916
5Y7.8792.924+4.955
10Y6.3512.996+3.355
4.6.2. Total Gains per Share

2.4. Latest News of Applied Materials Inc

Does Applied Materials Inc still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Applied Materials Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-12-05
21:26
Applied Materials Stock Drops in Another Blow to Semis. Why This Analyst Turned Bearish.Read
2024-12-02
11:00
Biden’s Farewell to China’s Tech Sector: A New Type of Forbidden ChipRead
2024-11-28
14:15
These Stocks Can Get a Black Friday Bump as U.S.-China Chip Fears EaseRead
2024-11-15
22:11
These Stocks Moved the Most Today: Applied Materials, Palantir, Tesla, Moderna, Super Micro, Alibaba, Bloom Energy, and MoreRead
2024-11-15
11:10
These Stocks Are Moving the Most Today: Applied Materials, Tesla, Palantir, Pfizer, Domino’s Pizza, Alibaba, and MoreRead
2024-11-14
22:44
Applied Materials Tops Quarterly Targets But Offers Mixed Guide. AMAT Stock Falls.Read
2024-11-14
22:27
Applied Materials Earnings Beat Expectations. Why the Stock Is Down.Read

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding Applied Materials Inc

Institutions are holding 83.852% of the shares of Applied Materials Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc9.59610.42257911026644565095.9696
2024-09-30Vanguard Group Inc9.28580.277765523094305510.5656
2024-09-30State Street Corp4.70740.3191388080476725481.7636
2024-09-30Capital Research & Mgmt Co - Division 32.53310.8120882714-1946966-8.5282
2024-09-30Geode Capital Management, LLC2.40490.3235198263733718661.9115
2024-09-30FMR Inc1.99090.2018164131128581225.5167
2024-09-30Capital World Investors1.91950.495715824312-2096807-11.7002
2024-06-30NORGES BANK1.30150.378310729450138278514.7944
2024-09-30Morgan Stanley - Brokerage Accounts1.29830.156810703633-10044887-48.4125
2024-09-30Bank of New York Mellon Corp1.11020.34399152897-668150-6.8032
2024-06-30Bank of America Corp1.07610.1858871799383645676.1906
2024-09-30UBS Asset Mgmt Americas Inc1.0750.4688619333184453.7273
2024-09-30Amvescap Plc.1.05320.338786826254380285.3129
2024-09-30Northern Trust Corp1.04660.28548627819-290616-3.2586
2024-09-30Goldman Sachs Group Inc1.0420.27958590450-749135-8.0211
2024-09-30Legal & General Group PLC1.02570.356845559599997913.4124
2024-09-30Nuveen Asset Management, LLC0.98490.46068119403-554202-6.3895
2024-09-30AllianceBernstein L.P.0.94030.52677514845472284240.0967
2024-09-30Ameriprise Financial Inc0.92880.39667657237-775779-9.1993
2024-09-30Amundi0.74830.45676169323111857322.1467
Total 46.06867.4731379790781+3229604+0.9%

4.9.2. Funds holding Applied Materials Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.15620.272926019836-91158-0.3491
2024-10-31Vanguard Institutional 500 Index Trust2.66210.3116219462612584541.1917
2024-11-27Invesco QQQ Trust1.98360.893616353158381930.2341
2024-09-30Fidelity 500 Index1.23460.343110178349-58164-0.5682
2024-11-27SPDR® S&P 500® ETF Trust1.23350.279210169236-56492-0.5524
2024-11-27iShares Core S&P 500 ETF1.13340.2799344139289100.3104
2024-09-30American Funds Growth Fund of Amer A1.02850.5867847915300
2024-09-30Capital Group Growth Fnd of Amer Comp1.02850.5867847915300
2024-10-31Vanguard Growth Index Investor1.02270.58318431430524560.626
2024-11-27The Technology Select Sector SPDR® ETF0.77961.52876427308-14490-0.2249
2024-09-30Capital Group Wash Mutual Invtrs Comp0.77520.6716390539-286123-4.2854
2024-09-30American Funds Washington Mutual A0.77520.6716390539-286123-4.2854
2024-11-28VanEck Semiconductor ETF0.68614.0651565660956540.1001
2024-10-31Vanguard Institutional Index I0.63830.31165261866-1717-0.0326
2024-10-31Vanguard Information Technology ETF0.60651.00015000011229230.4606
2024-09-30American Funds Invmt Co of Amer A0.55980.61024615196-526551-10.2407
2024-09-30Capital Group Investment Co of Amer Comp0.55980.61024615196-526551-10.2407
2024-09-30American Funds Fundamental Invs A0.55080.64694540509-2119288-31.8221
2024-09-30Capital Group Fundamental Invtrs Comp0.55080.64694540509-2119288-31.8221
2024-10-31State St S&P 500® Indx SL Cl III0.48690.30974013902116000.2898
Total 21.452115.2073176852899-5667755-3.2%

5.3. Insider Transactions

Insiders are holding 0.297% of the shares of Applied Materials Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-06-21Thomas J IannottiSELL9827236.65
2024-06-18Prabu G RajaSELL50000249.17
2024-06-07Teri A LittleSELL2500221.62
2024-05-31Teri A LittleSELL7500213.02
2024-05-28Brice HillSELL20000222.34
2023-12-22Omkaram NalamasuSELL23228162.45
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.

 2023-10-312024-01-312024-04-302024-07-312024-10-31
Other Stockholders Equity  -27,168,000-725,000-27,893,000-615,000-28,508,000-761,000-29,269,00048,270,00019,001,000
Total Other Income Expense Net 201,000135,000336,000-254,00082,000-64,00018,000-169,000-151,000



5.2. Latest Balance Sheet

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

Summary
Total Assets34,409,000
Total Liabilities15,408,000
Total Stockholder Equity19,001,000
 As reported
Total Liabilities 15,408,000
Total Stockholder Equity+ 19,001,000
Total Assets = 34,409,000

Assets

Total Assets34,409,000
Total Current Assets21,220,000
Long-term Assets13,189,000
Total Current Assets
Cash And Cash Equivalents 8,022,000
Short-term Investments 1,449,000
Net Receivables 5,234,000
Inventory 5,421,000
Other Current Assets 1,094,000
Total Current Assets  (as reported)21,220,000
Total Current Assets  (calculated)21,220,000
+/-0
Long-term Assets
Property Plant Equipment 3,339,000
Goodwill 3,732,000
Intangible Assets 249,000
Long-term Assets  (as reported)13,189,000
Long-term Assets  (calculated)7,320,000
+/- 5,869,000

Liabilities & Shareholders' Equity

Total Current Liabilities8,468,000
Long-term Liabilities6,940,000
Total Stockholder Equity19,001,000
Total Current Liabilities
Short-term Debt 799,000
Other Current Liabilities 6,999,000
Total Current Liabilities  (as reported)8,468,000
Total Current Liabilities  (calculated)7,798,000
+/- 670,000
Long-term Liabilities
Long-term Liabilities  (as reported)6,940,000
Long-term Liabilities  (calculated)0
+/- 6,940,000
Total Stockholder Equity
Other Stockholders Equity 19,001,000
Total Stockholder Equity (as reported)19,001,000
Total Stockholder Equity (calculated)19,001,000
+/-0
Other
Cash and Short Term Investments 9,471,000
Common Stock Shares Outstanding 828,000
Liabilities and Stockholders Equity 34,409,000
Net Debt -1,763,000
Net Working Capital 12,752,000
Short Long Term Debt Total 6,259,000



5.3. Balance Sheets Structured

All numbers in thousands.

 Trend2024-10-312024-07-312024-04-302024-01-312023-10-312023-07-312023-04-302023-01-312022-10-312022-07-312022-04-302022-01-312021-10-312021-07-312021-04-302021-01-312020-10-312020-07-312020-04-302020-01-312019-10-312019-07-312019-04-302019-01-312018-10-312018-07-312018-04-302018-01-312017-10-312017-07-312017-04-302017-01-312016-10-312016-07-312016-04-302016-01-312015-10-312015-07-312015-04-302015-01-312014-10-312014-07-312014-04-302014-01-312013-10-312013-07-312013-04-302013-01-312012-10-312012-07-312012-04-302012-01-312011-10-312011-07-312011-04-302011-01-312010-10-312010-07-312010-04-302010-01-312009-10-312009-07-312009-04-302009-01-312008-10-312008-07-312008-04-302008-01-312007-10-312007-07-312007-04-302007-01-312006-10-312006-07-312006-04-302006-01-312005-10-312005-07-312005-04-302005-01-312004-10-312004-07-312004-04-302004-01-312003-10-312003-07-312003-04-302003-01-312002-10-312002-07-312002-04-302002-01-312001-10-312001-07-312001-04-302001-01-312000-10-312000-07-312000-04-302000-01-311999-10-311999-07-311999-04-301999-01-311998-10-311998-07-311998-04-301998-01-311997-10-311997-07-311997-04-301997-01-311996-10-311996-07-311996-04-301996-01-311995-10-311995-07-311995-04-301995-01-311994-10-311994-07-311994-04-301994-01-311993-10-311993-07-311993-04-301993-01-311992-10-311992-07-311992-04-301992-01-311991-10-311991-07-311991-04-301991-01-311990-10-311990-07-311990-04-301990-01-311989-10-311989-07-311989-04-301989-01-311988-10-311988-07-311988-04-301988-01-311987-10-311987-07-311987-04-301987-01-311986-10-311986-07-311986-04-301986-01-311985-10-31
> Total Assets 
149,600
0
0
0
154,100
0
0
0
232,600
0
0
0
339,200
0
0
0
433,900
471,400
478,800
512,300
558,000
569,100
641,800
650,600
660,800
674,000
698,900
705,900
853,800
834,900
906,000
981,200
1,120,200
1,142,200
1,361,000
1,466,700
1,702,700
1,820,000
2,052,200
2,638,100
2,965,400
3,242,500
3,333,800
3,485,300
3,638,000
3,778,500
3,891,900
4,249,400
5,070,800
5,186,600
5,140,100
5,039,800
4,929,700
4,960,700
5,323,500
5,766,900
6,706,500
7,058,000
8,129,834
9,218,823
10,545,730
10,773,019
10,546,566
10,233,286
9,828,510
9,810,153
9,857,203
10,209,820
10,224,765
10,024,914
9,923,895
9,823,379
10,311,622
10,630,979
11,207,449
11,918,469
12,093,445
12,098,549
11,916,158
11,618,649
11,269,157
11,209,908
11,451,756
11,773,857
9,480,837
9,808,003
9,896,223
10,365,383
10,654,075
10,352,488
10,970,950
10,998,441
10,906,318
10,427,603
9,749,099
9,580,281
9,574,243
10,003,838
10,449,749
10,726,148
10,943,345
11,274,000
11,957,000
14,103,000
13,861,000
13,597,000
13,877,000
13,320,000
12,102,000
11,714,000
11,695,000
11,751,000
12,043,000
12,199,000
12,555,000
12,851,000
13,174,000
13,073,000
13,587,000
13,153,000
15,308,000
13,326,000
13,075,000
13,699,000
14,588,000
15,244,000
18,240,000
19,078,000
19,419,000
19,663,000
18,498,000
17,883,000
17,773,000
18,922,000
18,775,000
18,805,000
19,024,000
19,767,000
21,815,000
21,171,000
22,353,000
23,305,000
24,085,000
24,479,000
25,825,000
25,428,000
25,459,000
26,161,000
26,726,000
27,959,000
29,092,000
30,410,000
30,729,000
31,540,000
31,949,000
33,647,000
34,409,000
34,409,00033,647,00031,949,00031,540,00030,729,00030,410,00029,092,00027,959,00026,726,00026,161,00025,459,00025,428,00025,825,00024,479,00024,085,00023,305,00022,353,00021,171,00021,815,00019,767,00019,024,00018,805,00018,775,00018,922,00017,773,00017,883,00018,498,00019,663,00019,419,00019,078,00018,240,00015,244,00014,588,00013,699,00013,075,00013,326,00015,308,00013,153,00013,587,00013,073,00013,174,00012,851,00012,555,00012,199,00012,043,00011,751,00011,695,00011,714,00012,102,00013,320,00013,877,00013,597,00013,861,00014,103,00011,957,00011,274,00010,943,34510,726,14810,449,74910,003,8389,574,2439,580,2819,749,09910,427,60310,906,31810,998,44110,970,95010,352,48810,654,07510,365,3839,896,2239,808,0039,480,83711,773,85711,451,75611,209,90811,269,15711,618,64911,916,15812,098,54912,093,44511,918,46911,207,44910,630,97910,311,6229,823,3799,923,89510,024,91410,224,76510,209,8209,857,2039,810,1539,828,51010,233,28610,546,56610,773,01910,545,7309,218,8238,129,8347,058,0006,706,5005,766,9005,323,5004,960,7004,929,7005,039,8005,140,1005,186,6005,070,8004,249,4003,891,9003,778,5003,638,0003,485,3003,333,8003,242,5002,965,4002,638,1002,052,2001,820,0001,702,7001,466,7001,361,0001,142,2001,120,200981,200906,000834,900853,800705,900698,900674,000660,800650,600641,800569,100558,000512,300478,800471,400433,900000339,200000232,600000154,100000149,600
   > Total Current Assets 
108,700
0
0
0
104,200
0
0
0
179,200
0
0
0
276,200
0
0
0
342,900
358,300
354,500
361,800
366,900
371,100
439,900
432,000
434,200
438,400
458,400
455,400
581,800
560,200
612,500
669,100
775,900
794,300
988,000
1,037,900
1,230,500
1,331,800
1,507,100
2,058,200
2,311,600
2,504,700
2,500,200
2,578,300
2,693,100
2,620,200
2,751,300
3,045,500
3,770,400
3,806,800
3,686,900
3,583,200
3,519,000
3,597,500
3,960,900
4,403,900
5,060,500
5,462,500
6,489,092
7,552,363
8,839,147
8,982,803
8,653,436
8,241,027
7,782,174
7,710,671
7,715,128
8,003,700
8,072,793
7,878,747
7,859,088
7,807,742
8,370,773
8,779,836
9,393,357
10,141,443
10,281,519
10,200,599
10,004,942
9,744,469
9,448,683
9,541,395
7,335,623
7,407,679
6,081,019
6,405,585
6,358,992
6,811,435
6,605,624
6,191,806
6,606,938
6,623,875
6,664,157
6,279,668
5,914,806
5,764,792
5,688,947
5,849,263
6,173,294
6,551,748
6,765,315
7,142,000
7,944,000
10,273,000
10,355,000
6,157,000
6,330,000
5,865,000
5,102,000
4,765,000
5,113,000
5,237,000
5,642,000
6,014,000
6,401,000
6,640,000
6,967,000
6,933,000
7,447,000
7,043,000
9,261,000
6,910,000
6,728,000
7,399,000
8,353,000
9,094,000
12,018,000
12,731,000
12,918,000
13,029,000
11,891,000
10,889,000
10,747,000
10,285,000
10,062,000
10,042,000
10,206,000
10,769,000
12,735,000
12,248,000
13,369,000
14,269,000
14,971,000
15,248,000
16,107,000
15,707,000
15,244,000
15,434,000
15,925,000
16,715,000
17,773,000
18,879,000
19,147,000
19,182,000
19,265,000
20,671,000
21,220,000
21,220,00020,671,00019,265,00019,182,00019,147,00018,879,00017,773,00016,715,00015,925,00015,434,00015,244,00015,707,00016,107,00015,248,00014,971,00014,269,00013,369,00012,248,00012,735,00010,769,00010,206,00010,042,00010,062,00010,285,00010,747,00010,889,00011,891,00013,029,00012,918,00012,731,00012,018,0009,094,0008,353,0007,399,0006,728,0006,910,0009,261,0007,043,0007,447,0006,933,0006,967,0006,640,0006,401,0006,014,0005,642,0005,237,0005,113,0004,765,0005,102,0005,865,0006,330,0006,157,00010,355,00010,273,0007,944,0007,142,0006,765,3156,551,7486,173,2945,849,2635,688,9475,764,7925,914,8066,279,6686,664,1576,623,8756,606,9386,191,8066,605,6246,811,4356,358,9926,405,5856,081,0197,407,6797,335,6239,541,3959,448,6839,744,46910,004,94210,200,59910,281,51910,141,4439,393,3578,779,8368,370,7737,807,7427,859,0887,878,7478,072,7938,003,7007,715,1287,710,6717,782,1748,241,0278,653,4368,982,8038,839,1477,552,3636,489,0925,462,5005,060,5004,403,9003,960,9003,597,5003,519,0003,583,2003,686,9003,806,8003,770,4003,045,5002,751,3002,620,2002,693,1002,578,3002,500,2002,504,7002,311,6002,058,2001,507,1001,331,8001,230,5001,037,900988,000794,300775,900669,100612,500560,200581,800455,400458,400438,400434,200432,000439,900371,100366,900361,800354,500358,300342,900000276,200000179,200000104,200000108,700
       Cash And Cash Equivalents 
35,700
0
0
0
21,800
0
0
0
70,700
0
0
0
100,800
0
0
0
57,400
51,200
43,200
39,900
57,100
41,700
119,000
121,100
125,200
129,600
115,000
136,300
159,500
114,600
98,000
78,100
119,600
94,800
96,600
73,500
160,300
190,600
170,800
262,400
285,800
266,900
200,000
238,800
403,900
369,400
202,700
213,100
448,000
328,300
309,400
387,100
575,200
562,400
518,600
578,000
823,300
796,300
1,186,813
1,342,835
1,647,604
1,648,966
1,977,310
1,365,036
1,356,304
1,101,435
1,042,455
1,164,613
1,284,791
1,292,948
1,427,621
1,285,045
1,364,857
1,470,471
1,448,078
2,047,442
2,281,844
1,634,484
1,663,749
1,255,746
990,342
1,107,299
1,376,680
1,308,457
861,463
1,068,615
932,044
1,112,675
1,202,722
1,215,649
1,098,259
1,140,532
1,411,624
1,366,196
1,466,976
1,555,470
1,576,381
1,399,054
1,596,429
1,564,337
1,857,664
1,974,000
2,558,000
5,018,000
5,960,000
1,681,000
1,761,000
1,529,000
1,392,000
1,523,000
1,545,000
1,745,000
1,711,000
2,144,000
2,453,000
2,726,000
3,002,000
2,929,000
3,067,000
2,574,000
4,797,000
2,962,000
2,470,000
2,828,000
3,406,000
3,491,000
4,944,000
5,278,000
5,010,000
6,799,000
4,870,000
3,374,000
3,440,000
3,192,000
3,116,000
3,014,000
3,129,000
3,424,000
5,281,000
4,350,000
5,351,000
6,213,000
6,305,000
6,066,000
4,995,000
5,264,000
3,331,000
2,956,000
1,995,000
3,547,000
4,588,000
6,025,000
6,132,000
6,854,000
7,085,000
8,288,000
8,022,000
8,022,0008,288,0007,085,0006,854,0006,132,0006,025,0004,588,0003,547,0001,995,0002,956,0003,331,0005,264,0004,995,0006,066,0006,305,0006,213,0005,351,0004,350,0005,281,0003,424,0003,129,0003,014,0003,116,0003,192,0003,440,0003,374,0004,870,0006,799,0005,010,0005,278,0004,944,0003,491,0003,406,0002,828,0002,470,0002,962,0004,797,0002,574,0003,067,0002,929,0003,002,0002,726,0002,453,0002,144,0001,711,0001,745,0001,545,0001,523,0001,392,0001,529,0001,761,0001,681,0005,960,0005,018,0002,558,0001,974,0001,857,6641,564,3371,596,4291,399,0541,576,3811,555,4701,466,9761,366,1961,411,6241,140,5321,098,2591,215,6491,202,7221,112,675932,0441,068,615861,4631,308,4571,376,6801,107,299990,3421,255,7461,663,7491,634,4842,281,8442,047,4421,448,0781,470,4711,364,8571,285,0451,427,6211,292,9481,284,7911,164,6131,042,4551,101,4351,356,3041,365,0361,977,3101,648,9661,647,6041,342,8351,186,813796,300823,300578,000518,600562,400575,200387,100309,400328,300448,000213,100202,700369,400403,900238,800200,000266,900285,800262,400170,800190,600160,30073,50096,60094,800119,60078,10098,000114,600159,500136,300115,000129,600125,200121,100119,00041,70057,10039,90043,20051,20057,400000100,80000070,70000021,80000035,700
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
127,700
232,500
214,500
0
212,700
233,600
437,400
483,500
545,700
442,400
548,700
633,700
697,100
872,200
890,700
1,094,900
1,070,500
906,800
1,215,700
1,188,400
1,361,900
1,499,100
1,680,600
1,937,200
2,207,900
2,187,115
2,404,493
2,580,435
2,285,036
2,563,077
3,315,886
3,485,088
3,786,852
3,748,259
3,687,434
3,644,735
3,695,986
3,792,123
3,947,657
4,128,349
4,226,823
4,458,611
4,548,645
4,296,152
4,763,735
4,743,114
4,972,697
4,944,999
4,700,837
1,952,097
1,524,319
1,035,875
1,014,205
1,085,749
1,295,261
1,166,857
689,907
1,357,097
1,157,143
689,044
551,196
597,389
583,188
638,349
755,122
738,433
783,799
726,918
772,000
750,000
739,000
283,000
316,000
409,000
635,000
545,000
230,000
225,000
230,000
180,000
145,000
146,000
145,000
160,000
158,000
163,000
169,000
168,000
154,000
170,000
438,000
343,000
656,000
1,800,000
1,953,000
2,266,000
655,000
482,000
610,000
590,000
520,000
507,000
547,000
489,000
536,000
423,000
406,000
387,000
410,000
460,000
444,000
464,000
473,000
591,000
592,000
586,000
500,000
510,000
510,000
737,000
638,000
472,000
815,000
1,449,000
1,449,000815,000472,000638,000737,000510,000510,000500,000586,000592,000591,000473,000464,000444,000460,000410,000387,000406,000423,000536,000489,000547,000507,000520,000590,000610,000482,000655,0002,266,0001,953,0001,800,000656,000343,000438,000170,000154,000168,000169,000163,000158,000160,000145,000146,000145,000180,000230,000225,000230,000545,000635,000409,000316,000283,000739,000750,000772,000726,918783,799738,433755,122638,349583,188597,389551,196689,0441,157,1431,357,097689,9071,166,8571,295,2611,085,7491,014,2051,035,8751,524,3191,952,0974,700,8374,944,9994,972,6974,743,1144,763,7354,296,1524,548,6454,458,6114,226,8234,128,3493,947,6573,792,1233,695,9863,644,7353,687,4343,748,2593,786,8523,485,0883,315,8862,563,0772,285,0362,580,4352,404,4932,187,1152,207,9001,937,2001,680,6001,499,1001,361,9001,188,4001,215,700906,8001,070,5001,094,900890,700872,200697,100633,700548,700442,400545,700483,500437,400233,600212,7000214,500232,500127,700000000000000000000000000000000000
       Net Receivables 
31,900
0
0
0
39,600
0
0
0
49,500
0
0
0
98,600
0
0
0
131,600
147,900
143,500
154,900
147,300
182,500
155,800
157,800
152,800
164,100
184,200
162,700
191,500
179,100
209,500
239,600
256,000
292,000
337,300
394,200
405,800
497,900
587,300
778,100
817,700
932,300
1,020,700
974,000
822,400
765,600
807,200
942,300
1,110,900
1,158,600
1,225,800
814,900
764,500
671,300
920,500
1,107,700
1,198,100
1,320,400
1,650,661
2,162,251
2,351,379
2,470,454
1,614,911
1,315,800
776,451
777,582
967,316
1,085,214
1,046,016
891,297
742,063
741,618
912,875
1,081,142
1,405,067
1,527,603
1,670,153
1,740,874
1,595,402
1,525,133
1,615,504
1,754,545
1,948,873
2,294,318
2,026,199
2,051,606
2,121,817
2,240,290
2,049,427
2,014,501
1,729,487
1,653,930
1,816,632
1,462,036
1,214,793
1,264,104
1,226,255
1,370,120
1,437,746
1,721,496
1,831,863
1,946,000
2,026,000
1,812,000
1,532,000
1,576,000
1,785,000
1,535,000
1,220,000
1,109,000
1,275,000
1,170,000
1,633,000
1,510,000
1,615,000
1,622,000
1,670,000
1,580,000
1,798,000
1,991,000
1,739,000
1,625,000
1,913,000
1,852,000
2,279,000
2,369,000
2,381,000
2,258,000
2,338,000
2,182,000
2,665,000
2,882,000
2,565,000
2,444,000
2,264,000
2,373,000
2,533,000
2,679,000
2,625,000
2,806,000
2,963,000
3,045,000
3,375,000
3,822,000
4,953,000
4,405,000
4,883,000
4,956,000
6,068,000
5,385,000
5,516,000
5,230,000
5,439,000
5,040,000
5,112,000
4,970,000
5,234,000
5,234,0004,970,0005,112,0005,040,0005,439,0005,230,0005,516,0005,385,0006,068,0004,956,0004,883,0004,405,0004,953,0003,822,0003,375,0003,045,0002,963,0002,806,0002,625,0002,679,0002,533,0002,373,0002,264,0002,444,0002,565,0002,882,0002,665,0002,182,0002,338,0002,258,0002,381,0002,369,0002,279,0001,852,0001,913,0001,625,0001,739,0001,991,0001,798,0001,580,0001,670,0001,622,0001,615,0001,510,0001,633,0001,170,0001,275,0001,109,0001,220,0001,535,0001,785,0001,576,0001,532,0001,812,0002,026,0001,946,0001,831,8631,721,4961,437,7461,370,1201,226,2551,264,1041,214,7931,462,0361,816,6321,653,9301,729,4872,014,5012,049,4272,240,2902,121,8172,051,6062,026,1992,294,3181,948,8731,754,5451,615,5041,525,1331,595,4021,740,8741,670,1531,527,6031,405,0671,081,142912,875741,618742,063891,2971,046,0161,085,214967,316777,582776,4511,315,8001,614,9112,470,4542,351,3792,162,2511,650,6611,320,4001,198,1001,107,700920,500671,300764,500814,9001,225,8001,158,6001,110,900942,300807,200765,600822,400974,0001,020,700932,300817,700778,100587,300497,900405,800394,200337,300292,000256,000239,600209,500179,100191,500162,700184,200164,100152,800157,800155,800182,500147,300154,900143,500147,900131,60000098,60000049,50000039,60000031,900
       Inventory 
30,900
0
0
0
34,000
0
0
0
47,100
0
0
0
53,800
0
0
0
77,000
82,900
92,900
94,800
102,300
95,900
96,300
98,600
101,500
94,700
96,600
110,600
110,700
122,400
127,900
146,900
154,600
177,600
207,200
244,000
245,700
273,800
342,700
391,200
427,400
479,700
556,600
533,300
478,600
441,700
507,600
609,000
686,500
745,400
714,100
632,500
555,900
552,800
577,900
575,300
632,700
683,400
979,751
1,132,625
1,503,751
1,709,176
1,649,122
1,453,996
1,412,997
1,259,915
1,186,110
1,251,260
1,273,816
1,217,107
1,114,726
997,277
950,692
999,740
1,110,731
1,152,774
1,139,368
1,204,182
1,085,578
1,073,722
1,034,093
1,023,175
1,083,372
1,341,918
1,406,777
1,518,882
1,470,601
1,361,875
1,313,237
1,387,512
1,626,239
1,853,316
1,987,017
2,131,092
1,901,024
1,748,507
1,627,457
1,664,269
1,690,445
1,590,052
1,547,378
1,647,000
1,794,000
1,849,000
1,701,000
1,772,000
1,594,000
1,380,000
1,272,000
1,278,000
1,318,000
1,358,000
1,413,000
1,533,000
1,564,000
1,547,000
1,567,000
1,641,000
1,713,000
1,739,000
1,833,000
1,835,000
1,924,000
2,026,000
2,050,000
2,281,000
2,609,000
2,876,000
2,930,000
3,125,000
3,494,000
3,681,000
3,722,000
3,703,000
3,677,000
3,539,000
3,474,000
3,472,000
3,725,000
3,952,000
3,904,000
3,925,000
4,053,000
4,117,000
4,309,000
4,526,000
5,009,000
5,506,000
5,932,000
6,054,000
5,940,000
5,809,000
5,725,000
5,646,000
5,691,000
5,568,000
5,421,000
5,421,0005,568,0005,691,0005,646,0005,725,0005,809,0005,940,0006,054,0005,932,0005,506,0005,009,0004,526,0004,309,0004,117,0004,053,0003,925,0003,904,0003,952,0003,725,0003,472,0003,474,0003,539,0003,677,0003,703,0003,722,0003,681,0003,494,0003,125,0002,930,0002,876,0002,609,0002,281,0002,050,0002,026,0001,924,0001,835,0001,833,0001,739,0001,713,0001,641,0001,567,0001,547,0001,564,0001,533,0001,413,0001,358,0001,318,0001,278,0001,272,0001,380,0001,594,0001,772,0001,701,0001,849,0001,794,0001,647,0001,547,3781,590,0521,690,4451,664,2691,627,4571,748,5071,901,0242,131,0921,987,0171,853,3161,626,2391,387,5121,313,2371,361,8751,470,6011,518,8821,406,7771,341,9181,083,3721,023,1751,034,0931,073,7221,085,5781,204,1821,139,3681,152,7741,110,731999,740950,692997,2771,114,7261,217,1071,273,8161,251,2601,186,1101,259,9151,412,9971,453,9961,649,1221,709,1761,503,7511,132,625979,751683,400632,700575,300577,900552,800555,900632,500714,100745,400686,500609,000507,600441,700478,600533,300556,600479,700427,400391,200342,700273,800245,700244,000207,200177,600154,600146,900127,900122,400110,700110,60096,60094,700101,50098,60096,30095,900102,30094,80092,90082,90077,00000053,80000047,10000034,00000030,900
       Other Current Assets 
10,200
0
0
0
8,800
0
0
0
11,900
0
0
0
23,000
0
0
0
76,900
76,300
74,900
72,200
60,200
51,000
68,800
54,500
54,700
50,000
62,600
45,800
120,100
144,100
177,100
204,500
245,700
36,100
47,700
43,800
418,700
56,400
67,600
84,500
98,300
83,300
84,200
84,700
72,900
67,100
83,200
105,300
105,500
179,800
206,100
208,900
97,100
110,900
107,800
127,100
469,200
136,600
153,486
179,270
206,870
323,455
305,611
244,711
199,549
232,929
221,910
257,578
257,499
221,362
204,402
206,551
231,177
212,679
266,505
292,734
283,907
236,177
255,263
289,805
271,003
287,906
325,743
327,910
295,232
291,135
275,493
320,315
448,879
474,464
345,669
380,787
371,033
366,428
344,599
308,817
264,169
242,712
277,506
314,622
288,548
291,000
271,000
314,000
299,000
240,000
209,000
288,000
304,000
625,000
750,000
734,000
705,000
682,000
623,000
600,000
568,000
625,000
706,000
570,000
724,000
334,000
251,000
255,000
275,000
297,000
284,000
366,000
374,000
268,000
380,000
342,000
430,000
426,000
498,000
569,000
581,000
658,000
681,000
734,000
764,000
676,000
778,000
799,000
1,386,000
1,039,000
1,430,000
1,424,000
1,344,000
1,229,000
1,219,000
1,305,000
2,090,000
1,697,000
1,921,000
2,009,000
1,094,000
1,094,0002,009,0001,921,0001,697,0002,090,0001,305,0001,219,0001,229,0001,344,0001,424,0001,430,0001,039,0001,386,000799,000778,000676,000764,000734,000681,000658,000581,000569,000498,000426,000430,000342,000380,000268,000374,000366,000284,000297,000275,000255,000251,000334,000724,000570,000706,000625,000568,000600,000623,000682,000705,000734,000750,000625,000304,000288,000209,000240,000299,000314,000271,000291,000288,548314,622277,506242,712264,169308,817344,599366,428371,033380,787345,669474,464448,879320,315275,493291,135295,232327,910325,743287,906271,003289,805255,263236,177283,907292,734266,505212,679231,177206,551204,402221,362257,499257,578221,910232,929199,549244,711305,611323,455206,870179,270153,486136,600469,200127,100107,800110,90097,100208,900206,100179,800105,500105,30083,20067,10072,90084,70084,20083,30098,30084,50067,60056,400418,70043,80047,70036,100245,700204,500177,100144,100120,10045,80062,60050,00054,70054,50068,80051,00060,20072,20074,90076,30076,90000023,00000011,9000008,80000010,200
   > Long-term Assets 
40,900
0
0
0
49,900
0
0
0
53,400
0
0
0
63,000
0
0
0
91,000
113,100
124,300
150,500
191,100
198,000
201,900
218,600
226,600
235,600
240,500
250,500
272,000
274,700
293,500
312,100
344,300
347,900
373,000
428,800
472,200
488,200
545,100
579,900
653,800
737,800
833,600
907,000
944,900
1,158,300
1,140,600
1,203,900
1,300,400
1,379,800
1,453,200
1,456,600
1,410,700
1,363,200
1,362,600
1,363,000
1,646,000
1,595,500
1,640,742
1,666,460
1,706,583
1,790,216
1,893,130
1,992,259
2,046,336
2,099,482
2,142,075
2,206,120
2,151,972
2,146,167
2,064,807
2,015,637
1,940,849
1,851,143
1,814,092
1,777,026
1,811,926
1,897,950
1,911,216
1,874,180
1,820,474
1,668,513
4,116,133
4,366,178
3,399,818
3,402,418
3,537,231
3,553,948
4,048,451
4,160,682
4,364,012
4,374,566
4,242,161
4,147,935
3,834,293
3,815,489
3,885,296
4,154,575
4,276,455
4,174,400
4,178,030
4,132,000
4,013,000
3,830,000
3,506,000
7,440,000
7,547,000
7,455,000
7,000,000
6,949,000
6,582,000
6,514,000
6,401,000
6,185,000
6,154,000
6,211,000
6,207,000
6,140,000
6,140,000
6,110,000
6,047,000
6,416,000
6,347,000
6,300,000
6,235,000
6,150,000
6,222,000
6,347,000
6,501,000
6,634,000
6,607,000
6,994,000
7,026,000
8,637,000
8,713,000
8,763,000
8,818,000
8,998,000
9,080,000
8,923,000
8,984,000
9,036,000
9,114,000
9,231,000
9,718,000
9,721,000
10,215,000
10,727,000
10,801,000
11,244,000
11,319,000
11,531,000
11,582,000
12,358,000
12,684,000
12,976,000
13,189,000
13,189,00012,976,00012,684,00012,358,00011,582,00011,531,00011,319,00011,244,00010,801,00010,727,00010,215,0009,721,0009,718,0009,231,0009,114,0009,036,0008,984,0008,923,0009,080,0008,998,0008,818,0008,763,0008,713,0008,637,0007,026,0006,994,0006,607,0006,634,0006,501,0006,347,0006,222,0006,150,0006,235,0006,300,0006,347,0006,416,0006,047,0006,110,0006,140,0006,140,0006,207,0006,211,0006,154,0006,185,0006,401,0006,514,0006,582,0006,949,0007,000,0007,455,0007,547,0007,440,0003,506,0003,830,0004,013,0004,132,0004,178,0304,174,4004,276,4554,154,5753,885,2963,815,4893,834,2934,147,9354,242,1614,374,5664,364,0124,160,6824,048,4513,553,9483,537,2313,402,4183,399,8184,366,1784,116,1331,668,5131,820,4741,874,1801,911,2161,897,9501,811,9261,777,0261,814,0921,851,1431,940,8492,015,6372,064,8072,146,1672,151,9722,206,1202,142,0752,099,4822,046,3361,992,2591,893,1301,790,2161,706,5831,666,4601,640,7421,595,5001,646,0001,363,0001,362,6001,363,2001,410,7001,456,6001,453,2001,379,8001,300,4001,203,9001,140,6001,158,300944,900907,000833,600737,800653,800579,900545,100488,200472,200428,800373,000347,900344,300312,100293,500274,700272,000250,500240,500235,600226,600218,600201,900198,000191,100150,500124,300113,10091,00000063,00000053,40000049,90000040,900
       Property Plant Equipment 
35,700
0
0
0
43,400
0
0
0
47,000
0
0
0
56,000
0
0
0
82,100
104,400
115,500
141,400
181,500
188,500
193,400
207,100
213,200
221,700
227,900
237,800
258,500
261,800
279,500
298,000
327,700
334,300
357,500
411,200
452,500
468,400
522,900
557,700
630,700
713,700
808,500
881,300
919,000
912,700
900,000
967,200
1,066,100
1,151,300
1,229,700
1,234,200
1,261,500
1,226,700
1,209,200
1,195,300
1,227,700
1,188,400
1,241,786
1,280,137
1,366,782
1,441,028
1,549,206
1,653,001
1,706,488
1,682,344
1,712,688
1,799,271
1,764,937
1,755,101
1,661,988
1,608,449
1,559,830
1,473,574
1,426,347
1,382,604
1,345,528
1,329,771
1,299,784
1,283,598
1,275,024
1,083,250
1,040,493
1,030,667
1,024,294
1,028,938
1,030,161
1,046,471
1,051,242
1,065,087
1,073,802
1,090,462
1,094,200
1,108,186
1,090,123
1,088,058
1,090,433
1,128,669
1,083,525
983,790
963,004
893,000
898,000
854,000
866,000
956,000
939,000
917,000
910,000
900,000
886,000
872,000
850,000
846,000
855,000
849,000
861,000
864,000
887,000
882,000
892,000
908,000
904,000
905,000
937,000
949,000
969,000
996,000
1,066,000
1,195,000
1,257,000
1,321,000
1,407,000
1,456,000
1,494,000
1,513,000
1,529,000
1,555,000
1,534,000
1,530,000
1,604,000
1,638,000
1,768,000
1,814,000
1,934,000
1,974,000
2,071,000
2,194,000
2,307,000
2,494,000
2,559,000
2,604,000
2,723,000
3,289,000
2,958,000
3,546,000
3,339,000
3,339,0003,546,0002,958,0003,289,0002,723,0002,604,0002,559,0002,494,0002,307,0002,194,0002,071,0001,974,0001,934,0001,814,0001,768,0001,638,0001,604,0001,530,0001,534,0001,555,0001,529,0001,513,0001,494,0001,456,0001,407,0001,321,0001,257,0001,195,0001,066,000996,000969,000949,000937,000905,000904,000908,000892,000882,000887,000864,000861,000849,000855,000846,000850,000872,000886,000900,000910,000917,000939,000956,000866,000854,000898,000893,000963,004983,7901,083,5251,128,6691,090,4331,088,0581,090,1231,108,1861,094,2001,090,4621,073,8021,065,0871,051,2421,046,4711,030,1611,028,9381,024,2941,030,6671,040,4931,083,2501,275,0241,283,5981,299,7841,329,7711,345,5281,382,6041,426,3471,473,5741,559,8301,608,4491,661,9881,755,1011,764,9371,799,2711,712,6881,682,3441,706,4881,653,0011,549,2061,441,0281,366,7821,280,1371,241,7861,188,4001,227,7001,195,3001,209,2001,226,7001,261,5001,234,2001,229,7001,151,3001,066,100967,200900,000912,700919,000881,300808,500713,700630,700557,700522,900468,400452,500411,200357,500334,300327,700298,000279,500261,800258,500237,800227,900221,700213,200207,100193,400188,500181,500141,400115,500104,40082,10000056,00000047,00000043,40000035,700
       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
13,000
0
0
0
12,000
0
11,000
10,000
0
156,000
0
0
100,000
0
0
0
111,000
111,000
194,616
194,980
202,000
201,973
223,521
223,521
223,521
223,521
231,000
249,157
257,321
337,825
338,000
337,825
338,982
347,049
347,677
548,848
572,558
572,558
652,723
652,900
1,000,176
1,017,705
1,176,122
1,175,777
1,174,673
1,171,740
1,171,740
1,171,740
1,170,932
1,336,426
1,336,426
1,336,426
1,336,426
1,336,000
1,336,000
1,335,000
1,335,000
3,875,000
3,939,000
3,939,000
3,518,000
3,518,000
3,294,000
3,294,000
3,294,000
3,294,000
3,294,000
3,294,000
3,304,000
3,304,000
3,304,000
3,304,000
3,302,000
3,302,000
3,304,000
3,305,000
3,316,000
3,316,000
3,330,000
3,357,000
3,368,000
3,368,000
3,368,000
3,368,000
3,368,000
3,368,000
3,399,000
3,399,000
3,399,000
3,399,000
3,426,000
3,474,000
3,466,000
3,479,000
3,479,000
3,479,000
3,479,000
3,479,000
3,479,000
3,713,000
3,700,000
3,718,000
3,711,000
3,732,000
3,732,000
3,732,000
3,732,000
3,732,000
3,732,000
3,732,0003,732,0003,732,0003,732,0003,732,0003,732,0003,711,0003,718,0003,700,0003,713,0003,479,0003,479,0003,479,0003,479,0003,479,0003,479,0003,466,0003,474,0003,426,0003,399,0003,399,0003,399,0003,399,0003,368,0003,368,0003,368,0003,368,0003,368,0003,368,0003,357,0003,330,0003,316,0003,316,0003,305,0003,304,0003,302,0003,302,0003,304,0003,304,0003,304,0003,304,0003,294,0003,294,0003,294,0003,294,0003,294,0003,294,0003,518,0003,518,0003,939,0003,939,0003,875,0001,335,0001,335,0001,336,0001,336,0001,336,4261,336,4261,336,4261,336,4261,170,9321,171,7401,171,7401,171,7401,174,6731,175,7771,176,1221,017,7051,000,176652,900652,723572,558572,558548,848347,677347,049338,982337,825338,000337,825257,321249,157231,000223,521223,521223,521223,521201,973202,000194,980194,616111,000111,000000100,00000156,000010,00011,000012,00000013,000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
990,167
1,052,165
1,046,116
1,230,214
1,279,515
1,307,283
1,351,000
1,269,000
1,052,000
931,000
955,000
1,071,000
1,058,000
1,055,000
1,062,000
1,080,000
1,055,000
1,005,000
833,000
836,000
957,000
935,000
930,000
936,000
958,000
946,000
996,000
934,000
960,000
929,000
909,000
961,000
1,059,000
1,143,000
1,203,000
1,214,000
1,613,000
1,568,000
1,588,000
1,609,000
1,650,000
1,703,000
1,713,000
1,678,000
1,538,000
1,538,000
1,601,000
1,569,000
1,658,000
2,055,000
2,026,000
2,102,000
2,047,000
1,980,000
2,088,000
2,024,000
2,177,000
2,281,000
2,910,000
2,983,000
2,981,000
0
02,981,0002,983,0002,910,0002,281,0002,177,0002,024,0002,088,0001,980,0002,047,0002,102,0002,026,0002,055,0001,658,0001,569,0001,601,0001,538,0001,538,0001,678,0001,713,0001,703,0001,650,0001,609,0001,588,0001,568,0001,613,0001,214,0001,203,0001,143,0001,059,000961,000909,000929,000960,000934,000996,000946,000958,000936,000930,000935,000957,000836,000833,0001,005,0001,055,0001,080,0001,062,0001,055,0001,058,0001,071,000955,000931,0001,052,0001,269,0001,351,0001,307,2831,279,5151,230,2141,046,1161,052,165990,16700000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
199,600
0
0
0
91,000
11,100
84,000
80,000
0
195,000
150,945
145,410
184,000
0
0
0
138,000
138,000
331,896
319,630
202,290
311,126
322,807
223,521
316,033
303,792
305,831
311,573
307,612
420,450
414,085
426,426
420,075
427,890
75,169
210,790
201,066
191,646
232,105
221,977
373,178
354,450
456,920
419,756
388,429
366,980
347,117
327,351
306,416
374,000
346,228
300,401
286,821
273,000
236,000
223,000
211,000
1,519,000
1,464,000
1,410,000
1,355,000
1,302,000
1,194,000
1,148,000
1,103,000
1,057,000
1,018,000
979,000
951,000
905,000
860,000
811,000
762,000
714,000
668,000
621,000
575,000
527,000
490,000
461,000
412,000
362,000
313,000
263,000
213,000
199,000
185,000
170,000
156,000
142,000
132,000
157,000
153,000
140,000
127,000
116,000
104,000
94,000
85,000
337,000
339,000
332,000
328,000
305,000
294,000
283,000
273,000
262,000
249,000
249,000262,000273,000283,000294,000305,000328,000332,000339,000337,00085,00094,000104,000116,000127,000140,000153,000157,000132,000142,000156,000170,000185,000199,000213,000263,000313,000362,000412,000461,000490,000527,000575,000621,000668,000714,000762,000811,000860,000905,000951,000979,0001,018,0001,057,0001,103,0001,148,0001,194,0001,302,0001,355,0001,410,0001,464,0001,519,000211,000223,000236,000273,000286,821300,401346,228374,000306,416327,351347,117366,980388,429419,756456,920354,450373,178221,977232,105191,646201,066210,79075,169427,890420,075426,426414,085420,450307,612311,573305,831303,792316,033223,521322,807311,126202,290319,630331,896138,000138,000000184,000145,410150,945195,000080,00084,00011,10091,000000199,600000000000000000000000000000000000000000000000000
       Long-term Assets Other 
5,200
0
0
0
6,500
0
0
0
6,400
0
0
0
7,000
0
0
0
8,900
8,700
8,800
9,100
9,600
9,500
8,500
11,500
13,400
13,900
12,600
12,700
13,500
12,900
14,000
14,100
16,600
13,600
15,500
17,600
19,700
19,800
22,200
22,200
23,100
24,100
25,100
25,700
25,900
245,600
240,600
236,700
34,700
228,500
223,500
222,400
149,200
125,400
153,400
167,700
418,300
407,100
248,011
240,913
339,801
349,188
343,924
339,258
339,848
417,138
429,387
406,849
184,745
79,940
-175,334
183,667
64,986
73,777
81,914
82,849
-451,309
-1,659,738
197,347
-1,709,558
125,375
-1,765,498
2,500,972
147,280
144,431
140,494
134,570
127,223
115,060
105,474
95,708
89,400
79,533
63,725
-1,550,101
-1,550,898
-1,551,122
-1,835,359
281,261
274,695
0
279,000
274,000
0
59,000
135,000
134,000
-255,000
-38,000
2,000
-24,000
-1,000
78,000
90,000
86,000
68,000
124,000
114,000
137,000
105,000
89,000
0
523,000
0
460,000
447,000
0
466,000
512,000
506,000
455,000
429,000
473,000
2,026,000
2,026,000
2,031,000
265,000
287,000
274,000
271,000
260,000
253,000
251,000
248,000
229,000
262,000
588,000
561,000
691,000
1,090,000
2,697,000
2,713,000
823,000
351,000
720,000
348,000
0
0348,000720,000351,000823,0002,713,0002,697,0001,090,000691,000561,000588,000262,000229,000248,000251,000253,000260,000271,000274,000287,000265,0002,031,0002,026,0002,026,000473,000429,000455,000506,000512,000466,0000447,000460,0000523,000089,000105,000137,000114,000124,00068,00086,00090,00078,000-1,000-24,0002,000-38,000-255,000134,000135,00059,0000274,000279,0000274,695281,261-1,835,359-1,551,122-1,550,898-1,550,10163,72579,53389,40095,708105,474115,060127,223134,570140,494144,431147,2802,500,972-1,765,498125,375-1,709,558197,347-1,659,738-451,30982,84981,91473,77764,986183,667-175,33479,940184,745406,849429,387417,138339,848339,258343,924349,188339,801240,913248,011407,100418,300167,700153,400125,400149,200222,400223,500228,50034,700236,700240,600245,60025,90025,70025,10024,10023,10022,20022,20019,80019,70017,60015,50013,60016,60014,10014,00012,90013,50012,70012,60013,90013,40011,5008,5009,5009,6009,1008,8008,7008,9000007,0000006,4000006,5000005,200
> Total Liabilities 
63,200
0
0
0
61,300
0
0
0
79,000
0
0
0
138,400
0
0
0
179,500
205,300
201,000
223,200
257,700
266,900
336,100
334,900
335,300
336,400
350,200
341,300
379,700
350,000
394,700
439,300
521,400
501,400
555,800
593,200
736,400
788,200
901,800
1,030,800
1,181,900
1,299,300
1,217,700
1,192,600
1,267,600
1,346,300
1,386,500
1,575,800
2,128,600
2,082,500
1,949,500
1,779,600
1,809,100
1,740,600
1,937,700
2,099,000
2,369,900
2,301,500
2,636,814
3,088,839
3,441,382
3,254,217
2,794,432
2,438,672
2,221,773
2,192,936
2,182,067
2,352,635
2,205,116
2,008,435
1,985,973
1,958,286
2,243,588
2,412,065
2,571,073
2,815,056
2,831,418
2,798,715
2,734,214
2,547,004
2,340,608
2,542,329
2,833,086
3,107,913
2,829,437
2,841,292
2,858,483
2,977,246
2,832,666
2,893,757
3,260,146
3,457,646
3,457,360
3,070,932
2,653,200
2,566,672
2,479,635
2,855,695
3,128,668
3,448,009
3,407,232
3,435,000
3,775,000
5,552,000
5,061,000
4,947,000
5,174,000
4,981,000
4,867,000
4,573,000
4,797,000
4,797,000
4,955,000
4,958,000
5,080,000
5,167,000
5,272,000
5,001,000
5,236,000
5,176,000
7,695,000
6,158,000
6,510,000
6,880,000
7,371,000
7,557,000
10,028,000
10,362,000
10,070,000
11,157,000
11,456,000
11,058,000
10,934,000
10,713,000
10,574,000
10,689,000
10,810,000
11,107,000
12,791,000
11,602,000
11,775,000
11,832,000
12,092,000
12,419,000
13,578,000
13,538,000
13,880,000
14,091,000
14,532,000
14,539,000
14,963,000
15,317,000
14,380,000
14,111,000
13,750,000
14,807,000
15,408,000
15,408,00014,807,00013,750,00014,111,00014,380,00015,317,00014,963,00014,539,00014,532,00014,091,00013,880,00013,538,00013,578,00012,419,00012,092,00011,832,00011,775,00011,602,00012,791,00011,107,00010,810,00010,689,00010,574,00010,713,00010,934,00011,058,00011,456,00011,157,00010,070,00010,362,00010,028,0007,557,0007,371,0006,880,0006,510,0006,158,0007,695,0005,176,0005,236,0005,001,0005,272,0005,167,0005,080,0004,958,0004,955,0004,797,0004,797,0004,573,0004,867,0004,981,0005,174,0004,947,0005,061,0005,552,0003,775,0003,435,0003,407,2323,448,0093,128,6682,855,6952,479,6352,566,6722,653,2003,070,9323,457,3603,457,6463,260,1462,893,7572,832,6662,977,2462,858,4832,841,2922,829,4373,107,9132,833,0862,542,3292,340,6082,547,0042,734,2142,798,7152,831,4182,815,0562,571,0732,412,0652,243,5881,958,2861,985,9732,008,4352,205,1162,352,6352,182,0672,192,9362,221,7732,438,6722,794,4323,254,2173,441,3823,088,8392,636,8142,301,5002,369,9002,099,0001,937,7001,740,6001,809,1001,779,6001,949,5002,082,5002,128,6001,575,8001,386,5001,346,3001,267,6001,192,6001,217,7001,299,3001,181,9001,030,800901,800788,200736,400593,200555,800501,400521,400439,300394,700350,000379,700341,300350,200336,400335,300334,900336,100266,900257,700223,200201,000205,300179,500000138,40000079,00000061,30000063,200
   > Total Current Liabilities 
40,600
0
0
0
32,400
0
0
0
48,100
0
0
0
117,000
0
0
0
142,900
164,600
162,000
170,000
195,200
203,200
197,500
196,300
200,000
198,700
214,800
204,600
248,200
220,000
263,600
301,500
380,500
359,000
420,300
455,800
496,400
544,800
623,000
760,000
861,700
969,600
885,900
859,400
935,200
1,003,000
1,051,100
1,231,400
1,402,100
1,356,200
1,222,800
1,057,300
1,118,300
1,043,000
1,239,900
1,402,000
1,669,400
1,588,000
1,925,161
2,378,624
2,759,711
2,560,273
2,103,261
1,746,274
1,532,816
1,509,204
1,477,002
1,641,356
1,501,456
1,298,408
1,276,914
1,259,604
1,640,877
1,809,020
1,969,794
2,206,852
2,287,981
2,222,359
2,162,080
1,977,319
1,765,414
1,878,503
2,187,529
2,431,807
2,436,045
2,444,196
2,458,054
2,548,763
2,373,423
2,353,470
2,707,425
2,911,376
2,945,552
2,529,731
2,132,833
2,038,983
1,939,457
2,277,948
2,575,820
2,889,472
2,887,876
2,914,000
3,251,000
3,278,000
2,794,000
2,494,000
2,666,000
2,408,000
2,265,000
1,965,000
2,201,000
2,202,000
2,443,000
2,477,000
2,662,000
2,755,000
2,823,000
2,521,000
2,696,000
3,020,000
3,798,000
2,307,000
2,611,000
2,964,000
3,632,000
3,808,000
4,097,000
4,371,000
4,115,000
4,399,000
4,580,000
4,322,000
4,068,000
3,776,000
3,605,000
3,785,000
4,447,000
4,569,000
4,765,000
4,285,000
4,459,000
4,504,000
4,822,000
5,125,000
6,344,000
6,264,000
6,650,000
6,833,000
7,379,000
7,250,000
7,871,000
8,224,000
7,372,000
7,076,000
6,884,000
7,228,000
8,468,000
8,468,0007,228,0006,884,0007,076,0007,372,0008,224,0007,871,0007,250,0007,379,0006,833,0006,650,0006,264,0006,344,0005,125,0004,822,0004,504,0004,459,0004,285,0004,765,0004,569,0004,447,0003,785,0003,605,0003,776,0004,068,0004,322,0004,580,0004,399,0004,115,0004,371,0004,097,0003,808,0003,632,0002,964,0002,611,0002,307,0003,798,0003,020,0002,696,0002,521,0002,823,0002,755,0002,662,0002,477,0002,443,0002,202,0002,201,0001,965,0002,265,0002,408,0002,666,0002,494,0002,794,0003,278,0003,251,0002,914,0002,887,8762,889,4722,575,8202,277,9481,939,4572,038,9832,132,8332,529,7312,945,5522,911,3762,707,4252,353,4702,373,4232,548,7632,458,0542,444,1962,436,0452,431,8072,187,5291,878,5031,765,4141,977,3192,162,0802,222,3592,287,9812,206,8521,969,7941,809,0201,640,8771,259,6041,276,9141,298,4081,501,4561,641,3561,477,0021,509,2041,532,8161,746,2742,103,2612,560,2732,759,7112,378,6241,925,1611,588,0001,669,4001,402,0001,239,9001,043,0001,118,3001,057,3001,222,8001,356,2001,402,1001,231,4001,051,1001,003,000935,200859,400885,900969,600861,700760,000623,000544,800496,400455,800420,300359,000380,500301,500263,600220,000248,200204,600214,800198,700200,000196,300197,500203,200195,200170,000162,000164,600142,900000117,00000048,10000032,40000040,600
       Short-term Debt 
10,000
0
0
0
8,700
0
0
0
4,700
0
0
0
10,500
0
0
0
14,300
38,800
29,600
48,200
27,400
48,800
43,600
26,700
36,700
40,800
33,000
20,800
33,900
30,900
42,500
33,400
48,700
41,500
50,700
60,100
58,500
72,900
69,800
99,000
82,800
81,300
71,000
47,300
100,100
43,400
27,600
31,700
66,500
61,900
41,000
6,600
8,000
7,700
15,800
7,300
42,300
37,100
42,081
81,921
106,297
155,797
117,552
104,645
4,807
64,976
50,542
49,884
49,776
49,903
9,821
4,847
105,292
105,292
104,431
103,829
45,864
46,672
46,466
46,165
7,574
2,567
2,542
2,550
202,535
202,521
202,535
202,528
2,561
2,674
2,749
981
1,068
1,259
1,156
1,203
1,240
2,400
1,803
1,848
1,258
1,000
1,000
0
1,036,000
2,000
1,000
967,000
1,040,000
857,000
931,000
931,000
1,067,000
931,000
1,057,000
1,106,000
1,270,000
1,087,000
1,175,000
400,000
1,200,000
908,000
986,000
1,083,000
200,000
200,000
200,000
2,255,000
2,450,000
1,340,000
1,455,000
1,647,000
1,725,000
1,442,000
1,309,000
1,465,000
600,000
600,000
600,000
63,000
64,000
63,000
65,000
69,000
73,000
76,000
82,000
98,000
85,000
199,000
199,000
199,000
286,000
287,000
275,000
274,000
799,000
799,000274,000275,000287,000286,000199,000199,000199,00085,00098,00082,00076,00073,00069,00065,00063,00064,00063,000600,000600,000600,0001,465,0001,309,0001,442,0001,725,0001,647,0001,455,0001,340,0002,450,0002,255,000200,000200,000200,0001,083,000986,000908,0001,200,000400,0001,175,0001,087,0001,270,0001,106,0001,057,000931,0001,067,000931,000931,000857,0001,040,000967,0001,0002,0001,036,00001,0001,0001,2581,8481,8032,4001,2401,2031,1561,2591,0689812,7492,6742,561202,528202,535202,521202,5352,5502,5422,5677,57446,16546,46646,67245,864103,829104,431105,292105,2924,8479,82149,90349,77649,88450,54264,9764,807104,645117,552155,797106,29781,92142,08137,10042,3007,30015,8007,7008,0006,60041,00061,90066,50031,70027,60043,400100,10047,30071,00081,30082,80099,00069,80072,90058,50060,10050,70041,50048,70033,40042,50030,90033,90020,80033,00040,80036,70026,70043,60048,80027,40048,20029,60038,80014,30000010,5000004,7000008,70000010,000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,947,000
0
0
0
4,542,000
0
200,000
200,000
3,325,000
0
5,502,000
5,303,000
5,304,000
5,305,000
5,306,000
5,308,000
0
0
0
0
600,000
600,000
600,000
0
0
0
0
0
0
0
0
0
0
199,000
199,000
199,000
100,000
100,000
99,000
99,000
0
099,00099,000100,000100,000199,000199,000199,0000000000000600,000600,000600,00000005,308,0005,306,0005,305,0005,304,0005,303,0005,502,00003,325,000200,000200,00004,542,0000001,947,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
122,900
116,700
124,400
113,000
154,500
145,800
141,000
152,800
147,100
141,800
162,900
162,600
185,700
163,100
193,200
236,300
282,700
268,800
331,600
352,400
378,200
407,400
520,700
595,300
659,600
757,100
778,900
779,400
791,900
826,300
875,800
994,300
1,157,800
1,085,300
1,050,100
933,400
1,041,300
203,900
1,024,400
1,118,900
1,388,800
1,343,700
501,865
1,899,550
2,268,608
2,018,840
1,798,452
1,502,940
1,477,531
1,310,528
1,295,016
1,439,752
1,348,156
1,200,618
1,256,126
1,254,757
1,319,471
1,466,303
341,546
354,986
1,895,061
1,759,514
1,757,039
1,703,540
347,559
1,603,963
445,542
505,222
2,023,651
486,586
491,776
479,467
455,894
462,116
568,284
568,405
2,771,090
447,712
354,197
1,056,532
477,148
1,252,031
1,440,225
1,643,606
657,971
1,582,000
1,760,000
1,653,000
484,000
1,327,000
1,466,000
1,410,000
1,436,000
1,287,000
1,462,000
1,446,000
1,649,000
1,576,000
1,663,000
1,689,000
1,883,000
1,737,000
1,822,000
2,162,000
1,833,000
1,457,000
1,630,000
1,800,000
2,056,000
2,139,000
2,310,000
2,255,000
2,450,000
2,381,000
2,619,000
2,741,000
2,721,000
2,420,000
2,212,000
2,355,000
958,000
1,043,000
1,062,000
2,895,000
1,124,000
1,076,000
1,307,000
1,352,000
1,472,000
1,502,000
1,558,000
1,686,000
1,755,000
1,611,000
1,468,000
-3,497,000
1,478,000
1,416,000
1,457,000
1,470,000
0
01,470,0001,457,0001,416,0001,478,000-3,497,0001,468,0001,611,0001,755,0001,686,0001,558,0001,502,0001,472,0001,352,0001,307,0001,076,0001,124,0002,895,0001,062,0001,043,000958,0002,355,0002,212,0002,420,0002,721,0002,741,0002,619,0002,381,0002,450,0002,255,0002,310,0002,139,0002,056,0001,800,0001,630,0001,457,0001,833,0002,162,0001,822,0001,737,0001,883,0001,689,0001,663,0001,576,0001,649,0001,446,0001,462,0001,287,0001,436,0001,410,0001,466,0001,327,000484,0001,653,0001,760,0001,582,000657,9711,643,6061,440,2251,252,031477,1481,056,532354,197447,7122,771,090568,405568,284462,116455,894479,467491,776486,5862,023,651505,222445,5421,603,963347,5591,703,5401,757,0391,759,5141,895,061354,986341,5461,466,3031,319,4711,254,7571,256,1261,200,6181,348,1561,439,7521,295,0161,310,5281,477,5311,502,9401,798,4522,018,8402,268,6081,899,550501,8651,343,7001,388,8001,118,9001,024,400203,9001,041,300933,4001,050,1001,085,3001,157,800994,300875,800826,300791,900779,400778,900757,100659,600595,300520,700407,400378,200352,400331,600268,800282,700236,300193,200163,100185,700162,600162,900141,800147,100152,800141,000145,800154,500113,000124,400116,700122,9000000000000000000
       Other Current Liabilities 
30,600
0
0
0
23,700
0
0
0
43,400
0
0
0
106,500
0
0
0
5,700
9,100
8,000
8,800
13,300
8,600
12,900
16,800
16,200
16,100
18,900
21,200
28,600
26,000
27,900
31,800
49,100
48,700
38,000
43,300
59,700
64,500
32,500
65,700
119,300
131,200
36,000
32,700
43,200
133,300
147,700
205,400
177,800
209,000
131,700
117,300
69,000
831,400
199,700
275,800
238,300
207,200
1,381,215
397,153
384,806
385,636
187,257
138,689
50,478
133,700
131,444
151,720
103,524
47,887
10,967
1,249,096
216,114
237,425
1,293,318
1,499,086
347,056
416,173
358,575
227,614
1,092,175
271,973
1,378,979
1,484,827
209,859
1,422,174
1,369,867
1,398,134
1,469,493
1,548,471
1,713,699
1,892,663
173,394
1,019,726
814,505
69,763
596,789
30,160
153,134
207,080
1,381,416
276,000
211,000
278,000
158,000
151,000
86,000
1,028,000
1,114,000
857,000
931,000
931,000
1,067,000
931,000
1,057,000
1,106,000
1,270,000
1,087,000
1,175,000
-400,000
1,175,000
908,000
986,000
1,083,000
1,243,000
-200,000
-200,000
-2,255,000
-2,450,000
1,340,000
1,455,000
1,647,000
1,725,000
1,442,000
1,309,000
1,465,000
1,553,000
1,526,000
1,769,000
-63,000
1,950,000
1,793,000
1,744,000
2,016,000
2,723,000
2,289,000
2,420,000
2,221,000
2,397,000
2,358,000
2,831,000
8,025,000
2,286,000
1,873,000
2,106,000
2,377,000
6,999,000
6,999,0002,377,0002,106,0001,873,0002,286,0008,025,0002,831,0002,358,0002,397,0002,221,0002,420,0002,289,0002,723,0002,016,0001,744,0001,793,0001,950,000-63,0001,769,0001,526,0001,553,0001,465,0001,309,0001,442,0001,725,0001,647,0001,455,0001,340,000-2,450,000-2,255,000-200,000-200,0001,243,0001,083,000986,000908,0001,175,000-400,0001,175,0001,087,0001,270,0001,106,0001,057,000931,0001,067,000931,000931,000857,0001,114,0001,028,00086,000151,000158,000278,000211,000276,0001,381,416207,080153,13430,160596,78969,763814,5051,019,726173,3941,892,6631,713,6991,548,4711,469,4931,398,1341,369,8671,422,174209,8591,484,8271,378,979271,9731,092,175227,614358,575416,173347,0561,499,0861,293,318237,425216,1141,249,09610,96747,887103,524151,720131,444133,70050,478138,689187,257385,636384,806397,1531,381,215207,200238,300275,800199,700831,40069,000117,300131,700209,000177,800205,400147,700133,30043,20032,70036,000131,200119,30065,70032,50064,50059,70043,30038,00048,70049,10031,80027,90026,00028,60021,20018,90016,10016,20016,80012,9008,60013,3008,8008,0009,1005,700000106,50000043,40000023,70000030,600
   > Long-term Liabilities 
22,600
0
0
0
28,900
0
0
0
30,900
0
0
0
21,400
0
0
0
36,600
40,700
39,000
53,200
62,500
63,700
138,600
138,600
135,300
137,700
135,400
136,700
131,500
130,000
131,100
137,800
140,900
142,400
135,500
137,400
240,000
243,400
278,800
270,800
320,200
329,700
331,800
333,200
332,400
343,300
335,400
344,400
726,500
726,300
726,700
722,300
690,800
697,600
697,800
697,000
700,500
713,500
711,653
710,215
681,671
693,944
691,171
692,398
688,957
683,732
705,065
711,279
703,660
710,027
709,059
698,682
602,711
603,045
601,279
608,204
543,437
576,356
572,134
569,685
575,194
663,826
645,557
676,106
393,392
397,096
400,429
428,483
459,243
540,287
552,721
546,270
511,808
541,201
520,367
527,689
540,178
577,747
552,848
558,537
519,356
521,000
524,000
2,274,000
2,267,000
2,453,000
2,508,000
2,573,000
2,602,000
2,608,000
2,596,000
2,595,000
2,512,000
2,481,000
2,418,000
2,412,000
2,449,000
2,480,000
2,540,000
2,156,000
3,897,000
3,851,000
3,899,000
3,916,000
3,739,000
3,749,000
5,931,000
5,991,000
5,955,000
6,758,000
6,876,000
6,736,000
6,866,000
6,937,000
6,969,000
6,904,000
6,363,000
6,538,000
8,026,000
7,317,000
7,316,000
7,328,000
7,270,000
7,294,000
7,234,000
7,274,000
7,230,000
7,258,000
7,153,000
7,289,000
7,092,000
7,093,000
7,008,000
7,035,000
6,866,000
7,579,000
6,940,000
6,940,0007,579,0006,866,0007,035,0007,008,0007,093,0007,092,0007,289,0007,153,0007,258,0007,230,0007,274,0007,234,0007,294,0007,270,0007,328,0007,316,0007,317,0008,026,0006,538,0006,363,0006,904,0006,969,0006,937,0006,866,0006,736,0006,876,0006,758,0005,955,0005,991,0005,931,0003,749,0003,739,0003,916,0003,899,0003,851,0003,897,0002,156,0002,540,0002,480,0002,449,0002,412,0002,418,0002,481,0002,512,0002,595,0002,596,0002,608,0002,602,0002,573,0002,508,0002,453,0002,267,0002,274,000524,000521,000519,356558,537552,848577,747540,178527,689520,367541,201511,808546,270552,721540,287459,243428,483400,429397,096393,392676,106645,557663,826575,194569,685572,134576,356543,437608,204601,279603,045602,711698,682709,059710,027703,660711,279705,065683,732688,957692,398691,171693,944681,671710,215711,653713,500700,500697,000697,800697,600690,800722,300726,700726,300726,500344,400335,400343,300332,400333,200331,800329,700320,200270,800278,800243,400240,000137,400135,500142,400140,900137,800131,100130,000131,500136,700135,400137,700135,300138,600138,60063,70062,50053,20039,00040,70036,60000021,40000030,90000028,90000022,600
       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