Amcor PLC
Buy, Hold or Sell?
Let's analyze Amcor together
I guess you are interested in Amcor 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 Amcor 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 Amcor PLC
I send you an email if I find something interesting about Amcor PLC.
1. Quick Overview
1.1. Quick analysis of Amcor (30 sec.)
1.2. What can you expect buying and holding a share of Amcor? (30 sec.)
How much money do you get?
What is your share worth?
+ What do you gain per year?
2. Detailed Analysis
2.1. Valuation of Amcor (5 min.)
2.2. Growth of Amcor (5 min.)
2.3. Financial Health of Amcor (5 min.)
2.4. Comparing to competitors in the Packaging & Containers industry (5 min.)
Industry Rankings (Packaging & Containers)
3. Summary and Key Metrics
3.1. What can you expect buying and holding a share of Amcor?
Welcome investor! Amcor's management wants to use your money to grow the business. In return you get a share of Amcor.
First you should know what it really means to hold a share of Amcor. And how you can make/lose money.
Speculation
The Price per Share of Amcor is $10.57. 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 Amcor.
- 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 Amcor, 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 $2.76. Based on the TTM, the Book Value Change Per Share is $0.01 per quarter. Based on the YOY, the Book Value Change Per Share is $0.02 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 $0.13 per quarter.
How much money are you going to get?
MRQ | TTM | YOY | 5Y | 10Y | ||||||
---|---|---|---|---|---|---|---|---|---|---|
$ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | $ | % of Price per Share | |
Usd Eps | 0.13 | 1.3% | 0.13 | 1.3% | 0.16 | 1.6% | 0.15 | 1.4% | 0.13 | 1.2% |
Usd Book Value Change Per Share | 0.03 | 0.3% | 0.01 | 0.0% | 0.02 | 0.2% | -0.03 | -0.3% | 0.10 | 1.0% |
Usd Dividend Per Share | 0.12 | 1.2% | 0.13 | 1.2% | 0.12 | 1.2% | 0.13 | 1.2% | 0.12 | 1.1% |
Usd Total Gains Per Share | 0.15 | 1.4% | 0.13 | 1.2% | 0.14 | 1.3% | 0.10 | 0.9% | 0.22 | 2.1% |
Usd Price Per Share | 11.33 | - | 10.07 | - | 10.61 | - | 10.80 | - | 10.68 | - |
Price to Earnings Ratio | 21.43 | - | 19.89 | - | 18.84 | - | 19.50 | - | 24.19 | - |
Price-to-Total Gains Ratio | 74.44 | - | 81.29 | - | 191.01 | - | 136.74 | - | 102.62 | - |
Price to Book Ratio | 4.10 | - | 3.64 | - | 3.70 | - | 3.68 | - | 5.25 | - |
Price-to-Total Gains Ratio | 74.44 | - | 81.29 | - | 191.01 | - | 136.74 | - | 102.62 | - |
When do you get the money?
Usd Investment | |
---|---|
Usd Price Per Share | 10.57 |
Number of shares | 94 |
Gains per Quarter | Trailing 12 Months | 5 Year |
---|---|---|
Usd Dividend Per Share | 0.13 | 0.13 |
Usd Book Value Change Per Share | 0.01 | -0.03 |
Usd Total Gains Per Share | 0.13 | 0.10 |
Gains per Quarter (94 shares) | 12.34 | 9.03 |
Gains per Year (94 shares) | 49.36 | 36.12 |
Years | Return on Investment (TTM) | Return on Investment (5Y) | ||||
---|---|---|---|---|---|---|
Dividend | Book Value gain | Total gains | Dividend | Book Value gain | Total gains | |
Broker costs | - | - | -10 | - | - | -10 |
1 | 47 | 2 | 39 | 48 | -12 | 26 |
2 | 95 | 4 | 88 | 95 | -23 | 62 |
3 | 142 | 6 | 137 | 143 | -35 | 98 |
4 | 190 | 8 | 186 | 191 | -46 | 134 |
5 | 237 | 9 | 235 | 238 | -58 | 170 |
6 | 285 | 11 | 284 | 286 | -69 | 206 |
7 | 332 | 13 | 333 | 334 | -81 | 242 |
8 | 380 | 15 | 382 | 381 | -92 | 278 |
9 | 427 | 17 | 431 | 429 | -104 | 314 |
10 | 475 | 19 | 480 | 477 | -116 | 350 |
How sure are you?
Based on the past periods, how sure are you to get value out of your investment.
Linear %
Trailing 12 Months | 3Y | 5 Year | 10 Year | ALLTIME | ||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% | % | % | % | % | ||||||||||||||||
Earnings Per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 27.0 | 0.0 | 0.0 | 100.0% | 27.0 | 0.0 | 0.0 | 100.0% |
Book Value Change Per Share | 2.0 | 2.0 | 0.0 | 50.0% | 4.0 | 8.0 | 0.0 | 33.3% | 8.0 | 12.0 | 0.0 | 40.0% | 11.0 | 16.0 | 0.0 | 40.7% | 11.0 | 16.0 | 0.0 | 40.7% |
Dividend per Share | 4.0 | 0.0 | 0.0 | 100.0% | 12.0 | 0.0 | 0.0 | 100.0% | 20.0 | 0.0 | 0.0 | 100.0% | 27.0 | 0.0 | 0.0 | 100.0% | 27.0 | 0.0 | 0.0 | 100.0% |
Total Gains per Share | 4.0 | 0.0 | 0.0 | 100.0% | 11.0 | 1.0 | 0.0 | 91.7% | 18.0 | 2.0 | 0.0 | 90.0% | 22.0 | 5.0 | 0.0 | 81.5% | 22.0 | 5.0 | 0.0 | 81.5% |
3.2. Key Performance Indicators
The key performance indicators of Amcor PLC compared to the Most Recent Quarter (MRQ).
End of day | +/- | Most Recent Quarter | Trailing 12 Months | +/- | Year-Over-Year | +/- | 5 Year | +/- | 10 Year | +/- | |
---|---|---|---|---|---|---|---|---|---|---|---|
Book Value Change Per Share | - | - | 0.028 | 0.005 | +452% | 0.017 | +65% | -0.031 | +211% | 0.102 | -73% |
Book Value Per Share | - | - | 2.763 | 2.764 | 0% | 2.864 | -4% | 2.937 | -6% | 2.329 | +19% |
Current Ratio | - | - | 1.288 | 1.247 | +3% | 0.925 | +39% | 1.147 | +12% | 1.045 | +23% |
Debt To Asset Ratio | - | - | 0.764 | 0.761 | +0% | 0.755 | +1% | 0.738 | +4% | 2220797.306 | -100% |
Debt To Equity Ratio | - | - | 3.296 | 3.237 | +2% | 3.098 | +6% | 2.877 | +15% | 3.745 | -12% |
Dividend Per Share | - | - | 0.125 | 0.126 | -1% | 0.123 | +2% | 0.127 | -2% | 0.116 | +7% |
Eps | - | - | 0.132 | 0.133 | -1% | 0.164 | -20% | 0.146 | -9% | 0.130 | +2% |
Free Cash Flow Per Share | - | - | 0.048 | 0.201 | -76% | 0.152 | -69% | 0.160 | -70% | 0.144 | -67% |
Free Cash Flow To Equity Per Share | - | - | 0.212 | 0.069 | +209% | -0.053 | +125% | 0.006 | +3212% | -0.005 | +103% |
Gross Profit Margin | - | - | 1.000 | 1.000 | 0% | 1.000 | 0% | 1.000 | 0% | 0.927 | +8% |
Intrinsic Value_10Y_max | - | - | 17.736 | - | - | - | - | - | - | - | - |
Intrinsic Value_10Y_min | - | - | 14.959 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_max | - | - | 0.819 | - | - | - | - | - | - | - | - |
Intrinsic Value_1Y_min | - | - | 0.804 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_max | - | - | 3.192 | - | - | - | - | - | - | - | - |
Intrinsic Value_3Y_min | - | - | 3.032 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_max | - | - | 6.444 | - | - | - | - | - | - | - | - |
Intrinsic Value_5Y_min | - | - | 5.919 | - | - | - | - | - | - | - | - |
Market Cap | 15277244138.240 | -7% | 16375702562.560 | 14547347422.080 | +13% | 15542830916.060 | +5% | 16301660667.628 | +0% | 16097972370.095 | +2% |
Net Profit Margin | - | - | 0.057 | 0.056 | +1% | 0.067 | -15% | 0.062 | -9% | 0.060 | -6% |
Operating Margin | - | - | 0.048 | 0.084 | -43% | 0.089 | -46% | 0.096 | -50% | 0.095 | -50% |
Operating Ratio | - | - | 0.906 | 0.903 | +0% | 0.905 | +0% | 0.900 | +1% | 0.992 | -9% |
Pb Ratio | 3.826 | -7% | 4.101 | 3.642 | +13% | 3.695 | +11% | 3.682 | +11% | 5.250 | -22% |
Pe Ratio | 19.996 | -7% | 21.434 | 19.889 | +8% | 18.836 | +14% | 19.504 | +10% | 24.192 | -11% |
Price Per Share | 10.570 | -7% | 11.330 | 10.065 | +13% | 10.608 | +7% | 10.796 | +5% | 10.681 | +6% |
Price To Free Cash Flow Ratio | 55.353 | -7% | 59.332 | 42.736 | +39% | 21.740 | +173% | 25.925 | +129% | 32.137 | +85% |
Price To Total Gains Ratio | 69.442 | -7% | 74.435 | 81.289 | -8% | 191.012 | -61% | 136.736 | -46% | 102.617 | -27% |
Quick Ratio | - | - | 0.591 | 0.586 | +1% | 0.472 | +25% | 0.575 | +3% | 0.534 | +11% |
Return On Assets | - | - | 0.011 | 0.012 | -2% | 0.014 | -20% | 0.013 | -10% | 32079.784 | -100% |
Return On Equity | - | - | 0.049 | 0.049 | -1% | 0.057 | -15% | 0.049 | +0% | 0.065 | -25% |
Total Gains Per Share | - | - | 0.152 | 0.131 | +16% | 0.139 | +9% | 0.096 | +58% | 0.218 | -30% |
Usd Book Value | - | - | 3993000000.000 | 3995250000.000 | 0% | 4193250000.000 | -5% | 4440045000.000 | -10% | 3556613095.849 | +12% |
Usd Book Value Change Per Share | - | - | 0.028 | 0.005 | +452% | 0.017 | +65% | -0.031 | +211% | 0.102 | -73% |
Usd Book Value Per Share | - | - | 2.763 | 2.764 | 0% | 2.864 | -4% | 2.937 | -6% | 2.329 | +19% |
Usd Dividend Per Share | - | - | 0.125 | 0.126 | -1% | 0.123 | +2% | 0.127 | -2% | 0.116 | +7% |
Usd Eps | - | - | 0.132 | 0.133 | -1% | 0.164 | -20% | 0.146 | -9% | 0.130 | +2% |
Usd Free Cash Flow | - | - | 68999731.000 | 290383653.500 | -76% | 222000000.000 | -69% | 240916730.700 | -71% | 216977422.637 | -68% |
Usd Free Cash Flow Per Share | - | - | 0.048 | 0.201 | -76% | 0.152 | -69% | 0.160 | -70% | 0.144 | -67% |
Usd Free Cash Flow To Equity Per Share | - | - | 0.212 | 0.069 | +209% | -0.053 | +125% | 0.006 | +3212% | -0.005 | +103% |
Usd Market Cap | 15277244138.240 | -7% | 16375702562.560 | 14547347422.080 | +13% | 15542830916.060 | +5% | 16301660667.628 | +0% | 16097972370.095 | +2% |
Usd Price Per Share | 10.570 | -7% | 11.330 | 10.065 | +13% | 10.608 | +7% | 10.796 | +5% | 10.681 | +6% |
Usd Profit | - | - | 191000000.000 | 192250000.000 | -1% | 242000000.000 | -21% | 212950000.000 | -10% | 191466666.667 | 0% |
Usd Revenue | - | - | 3353000000.000 | 3387250000.000 | -1% | 3606250000.000 | -7% | 3420915000.000 | -2% | 3175031481.481 | +6% |
Usd Total Gains Per Share | - | - | 0.152 | 0.131 | +16% | 0.139 | +9% | 0.096 | +58% | 0.218 | -30% |
EOD | +4 -4 | MRQ | TTM | +12 -23 | YOY | +13 -22 | 5Y | +12 -23 | 10Y | +21 -15 |
3.3 Fundamental Score
Penke's Stock Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Price to Earnings Ratio (EOD) | Between | 0-15 | 19.996 | |
Price to Book Ratio (EOD) | Between | 0-1 | 3.826 | |
Net Profit Margin (MRQ) | Greater than | 0 | 0.057 | |
Operating Margin (MRQ) | Greater than | 0 | 0.048 | |
Quick Ratio (MRQ) | Greater than | 1 | 0.591 | |
Current Ratio (MRQ) | Greater than | 1 | 1.288 | |
Debt to Asset Ratio (MRQ) | Less than | 1 | 0.764 | |
Debt to Equity Ratio (MRQ) | Less than | 1 | 3.296 | |
Return on Equity (MRQ) | Greater than | 0.15 | 0.049 | |
Return on Assets (MRQ) | Greater than | 0.05 | 0.011 | |
Total | 4/10 (40.0%) |
3.4 Technical Score
Penke's Symbol Scanner
Indicator | Condition | Value | ||
---|---|---|---|---|
Rsi | Greater than | 50 | 52.405 | |
Ma 20 | Greater than | Ma 50 | 10.216 | |
Ma 50 | Greater than | Ma 100 | 10.683 | |
Ma 100 | Greater than | Ma 200 | 10.580 | |
Open | Greater than | Close | 10.620 | |
Total | 4/5 (80.0%) |
4. In-depth Analysis
4.1 About Amcor PLC
- https://www.amcor.com
- Packaging & Containers
- 41000
- Thurgauerstrasse 34, Zurich, Switzerland, 8050
Google Maps Bing Maps
Amcor plc develops, produces, and sells packaging products in Europe, North America, Latin America, and the Asia Pacific. The company operates in two segments, Flexibles and Rigid Packaging. The Flexibles segment offers flexible and film packaging products in the food and beverage, medical and pharmaceutical, fresh produce, snack food, personal care, and other industries. The Rigid Packaging segment provides rigid containers for various beverage and food products, including carbonated soft drinks, water, juices, sports drinks, milk-based beverages, spirits and beer, sauces, dressings, spreads, and personal care items; and plastic caps for various applications. It sells its products through its direct sales force. The company was incorporated in 1926 and is headquartered in Zurich, Switzerland.
Fundamental data was last updated by Penke on 2024-11-16 12:38:04.
4.2 In-depth Summary
4.2.1. Financial Health Summary
Compared to previous year | Compared to industry | |
---|---|---|
The company is making a profit. | ||
Using its assets, the company is less efficient in making profit. | ||
Using its investors money, the company is inefficient in making profit. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is operating less efficient. | ||
The company is less efficient in keeping operating costs low. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is just able to pay all its short-term debts. | ||
The company is just not able to pay all its short-term debts with the most liquid assets. |
Compared to previous year | Compared to industry | |
---|---|---|
The company is just able to pay all its debts by selling its assets. | ||
The company is unable to pay all its debts with equity. |
4.2.2. Valuation Summary
Compared to previous year | Compared 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. |
4.3 Financial Health
4.3.1. Profitability
4.3.1 Profitability
4.3.1.1. Net Profit Margin
- Above 10% is considered healthy but always compare Amcor to the Packaging & Containers industry mean.
- A Net Profit Margin of 5.7% means that $0.06 for each $1 in revenue is generated as profit.
Let's take a look of the Net Profit Margin trends of Amcor PLC:
Trends
- The YOY is 6.7%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 6.2%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 6.0%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 5.7% | TTM | 5.6% | +0.1% | |
TTM | 5.6% | YOY | 6.7% | -1.0% | |
TTM | 5.6% | 5Y | 6.2% | -0.6% | |
5Y | 6.2% | 10Y | 6.0% | +0.2% |
Compared to industry (Packaging & Containers)
Let compare the company's Net Profit Margin with the average (mean) in the Packaging & Containers industry:
- The MRQ average (mean) in the Packaging & Containers industry is 4.2%. trending up. +2
- The TTM average (mean) in the Packaging & Containers industry is 3.9%. trending up. +2
4.3.1.2. Return on Assets
- Above 5% is considered healthy but always compare Amcor to the Packaging & Containers industry mean.
- 1.1% Return on Assets means that Amcor generated $0.01 profit for each $1 in assets.
Let's take a look of the Return on Assets trends of Amcor PLC:
Trends
- The YOY is 1.4%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 1.3%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 3,207,978.4%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.1% | TTM | 1.2% | 0.0% | |
TTM | 1.2% | YOY | 1.4% | -0.3% | |
TTM | 1.2% | 5Y | 1.3% | -0.1% | |
5Y | 1.3% | 10Y | 3,207,978.4% | -3,207,977.2% |
Compared to industry (Packaging & Containers)
Let compare the company's Return on Assets with the average (mean) in the Packaging & Containers industry:
- The MRQ average (mean) in the Packaging & Containers industry is 1.1%. trending up. +2
- The TTM average (mean) in the Packaging & Containers industry is 1.0%. trending up. +2
4.3.1.3. Return on Equity
- Above 15%-20% is considered healthy but always compare Amcor to the Packaging & Containers industry mean.
- 4.9% Return on Equity means Amcor generated $0.05 for each $1 the owners (shareholders) invested.
Let's take a look of the Return on Equity trends of Amcor PLC:
Trends
- The YOY is 5.7%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 4.9%. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 6.5%. Compared to the 5Y term, the 10Y term is trending down. -2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 4.9% | TTM | 4.9% | 0.0% | |
TTM | 4.9% | YOY | 5.7% | -0.8% | |
TTM | 4.9% | 5Y | 4.9% | +0.0% | |
5Y | 4.9% | 10Y | 6.5% | -1.6% |
Compared to industry (Packaging & Containers)
Let compare the company's Return on Equity with the average (mean) in the Packaging & Containers industry:
- The MRQ average (mean) in the Packaging & Containers industry is 2.2%. trending up. +2
- The TTM average (mean) in the Packaging & Containers industry is 1.8%. trending up. +2
4.3.2. Operating Efficiency of Amcor PLC.
4.3.2. Operating Efficiency
4.3.2.1. Operating Margin
- Measures how much profit Amcor 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 Amcor to the Packaging & Containers industry mean.
- An Operating Margin of 4.8% means the company generated $0.05 for each $1 in revenue (before taxes).
Let's take a look of the Operating Margin trends of Amcor PLC:
Trends
- The YOY is 8.9%. Compared to the TTM, the mid term is trending down. -2
- The 5Y is 9.6%. Compared to the TTM, the 5Y term is trending down. -2
- The 10Y is 9.5%. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 4.8% | TTM | 8.4% | -3.6% | |
TTM | 8.4% | YOY | 8.9% | -0.5% | |
TTM | 8.4% | 5Y | 9.6% | -1.3% | |
5Y | 9.6% | 10Y | 9.5% | +0.1% |
Compared to industry (Packaging & Containers)
Let compare the company's Operating Margin with the average (mean) in the Packaging & Containers industry:
- The MRQ average (mean) in the Packaging & Containers industry is 5.6%. trending down. -2
- The TTM average (mean) in the Packaging & Containers industry is 4.8%. trending up. +2
4.3.2.2. Operating Ratio
- Below 1 is considered healthy (always compare to Packaging & Containers industry mean).
- An Operation Ratio of 0.91 means that the operating costs are $0.91 for each $1 in net sales.
Let's take a look of the Operating Ratio trends of Amcor PLC:
Trends
- The YOY is 0.905. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 0.900. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 0.992. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.906 | TTM | 0.903 | +0.003 | |
TTM | 0.903 | YOY | 0.905 | -0.001 | |
TTM | 0.903 | 5Y | 0.900 | +0.004 | |
5Y | 0.900 | 10Y | 0.992 | -0.093 |
Compared to industry (Packaging & Containers)
Let compare the company's Operating Ratio with the average (mean) in the Packaging & Containers industry:
- The MRQ average (mean) in the Packaging & Containers industry is 1.456. trending down. +2
- The TTM average (mean) in the Packaging & Containers industry is 1.284. trending down. +2
4.4.3. Liquidity of Amcor PLC.
4.4.3. Liquidity
4.4.3.1. Current Ratio
- Above 1.5 is considered healthy (always compare to Packaging & Containers industry mean).
- A Current Ratio of 1.29 means the company has $1.29 in assets for each $1 in short-term debts.
Let's take a look of the Current Ratio trends of Amcor PLC:
Trends
- The YOY is 0.925. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 1.147. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 1.045. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 1.288 | TTM | 1.247 | +0.041 | |
TTM | 1.247 | YOY | 0.925 | +0.322 | |
TTM | 1.247 | 5Y | 1.147 | +0.100 | |
5Y | 1.147 | 10Y | 1.045 | +0.102 |
Compared to industry (Packaging & Containers)
Let compare the company's Current Ratio with the average (mean) in the Packaging & Containers industry:
- The MRQ average (mean) in the Packaging & Containers industry is 1.664. trending down. -2
- The TTM average (mean) in the Packaging & Containers industry is 1.598. trending down. -2
4.4.3.2. Quick Ratio
- Above 1 is considered healthy but always compare Amcor to the Packaging & Containers industry mean.
- A Quick Ratio of 0.59 means the company can pay off $0.59 for each $1 in debt (using most liquid assets).
Let's take a look of the Quick Ratio trends of Amcor PLC:
Trends
- The YOY is 0.472. Compared to the TTM, the mid term is trending up. +2
- The 5Y is 0.575. Compared to the TTM, the 5Y term is trending up. +2
- The 10Y is 0.534. Compared to the 5Y term, the 10Y term is trending up. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.591 | TTM | 0.586 | +0.005 | |
TTM | 0.586 | YOY | 0.472 | +0.114 | |
TTM | 0.586 | 5Y | 0.575 | +0.011 | |
5Y | 0.575 | 10Y | 0.534 | +0.041 |
Compared to industry (Packaging & Containers)
Let compare the company's Quick Ratio with the average (mean) in the Packaging & Containers industry:
- The MRQ average (mean) in the Packaging & Containers industry is 0.760. trending down. -2
- The TTM average (mean) in the Packaging & Containers industry is 0.789. trending down. -2
4.5.4. Solvency of Amcor PLC.
4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio
- Below 1 (100%) is considered healthy but always compare Amcor to Packaging & Containers industry mean.
- A Debt to Asset Ratio of 0.76 means that Amcor assets are financed with 76.4% credit (debt) and the remaining percentage (100% - 76.4%) is financed by its owners/shareholders.
Let's take a look of the Debt to Asset Ratio trends of Amcor PLC:
Trends
- The YOY is 0.755. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 0.738. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 2,220,797.306. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 0.764 | TTM | 0.761 | +0.003 | |
TTM | 0.761 | YOY | 0.755 | +0.006 | |
TTM | 0.761 | 5Y | 0.738 | +0.023 | |
5Y | 0.738 | 10Y | 2,220,797.306 | -2,220,796.568 |
Compared to industry (Packaging & Containers)
Let compare the company's Debt to Asset Ratio with the average (mean) in the Packaging & Containers industry:
- The MRQ average (mean) in the Packaging & Containers industry is 0.482. trending up. -2
- The TTM average (mean) in the Packaging & Containers industry is 0.477. trending up. -2
4.5.4.2. Debt to Equity Ratio
- Below 2 is considered healthy but always compare Amcor to the Packaging & Containers industry mean.
- A Debt to Equity ratio of 329.6% means that company has $3.30 debt for each $1 in shareholders equity.
Let's take a look of the Debt to Equity Ratio trends of Amcor PLC:
Trends
- The YOY is 3.098. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 2.877. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 3.745. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
MRQ | 3.296 | TTM | 3.237 | +0.059 | |
TTM | 3.237 | YOY | 3.098 | +0.139 | |
TTM | 3.237 | 5Y | 2.877 | +0.359 | |
5Y | 2.877 | 10Y | 3.745 | -0.867 |
Compared to industry (Packaging & Containers)
Let compare the company's Debt to Equity Ratio with the average (mean) in the Packaging & Containers industry:
- The MRQ average (mean) in the Packaging & Containers industry is 0.931. trending up. -2
- The TTM average (mean) in the Packaging & Containers industry is 0.929. trending up. -2
4.6. Market Valuation
4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio
- Above 15 is considered overpriced but always compare Amcor to the Packaging & Containers industry mean.
- A PE ratio of 21.43 means the investor is paying $21.43 for every $1 in earnings.
Let's take a look of the Price to Earnings Ratio trends of Amcor PLC:
Trends
- The YOY is 18.836. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 19.504. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 24.192. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 19.996 | MRQ | 21.434 | -1.438 | |
MRQ | 21.434 | TTM | 19.889 | +1.545 | |
TTM | 19.889 | YOY | 18.836 | +1.053 | |
TTM | 19.889 | 5Y | 19.504 | +0.385 | |
5Y | 19.504 | 10Y | 24.192 | -4.688 |
Compared to industry (Packaging & Containers)
Let compare the company's Price to Earnings Ratio with the average (mean) in the Packaging & Containers industry:
- The MRQ average (mean) in the Packaging & Containers industry is 12.175. trending up. -2
- The TTM average (mean) in the Packaging & Containers industry is 13.022. trending up. -2
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 Amcor PLC:
- The EOD is 55.353. Based on how much money comes from the company's main activities, the company is overpriced. -1
- The MRQ is 59.332. Based on how much money comes from the company's main activities, the company is overpriced. -1
- The TTM is 42.736. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
- The YOY is 21.740. Compared to the TTM, the mid term is trending up. -2
- The 5Y is 25.925. Compared to the TTM, the 5Y term is trending up. -2
- The 10Y is 32.137. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 55.353 | MRQ | 59.332 | -3.980 | |
MRQ | 59.332 | TTM | 42.736 | +16.597 | |
TTM | 42.736 | YOY | 21.740 | +20.995 | |
TTM | 42.736 | 5Y | 25.925 | +16.810 | |
5Y | 25.925 | 10Y | 32.137 | -6.211 |
Compared to industry (Packaging & Containers)
Let compare the company's priceToFreeCashFlowRatio with the average (mean) in the Packaging & Containers industry:
- The MRQ average (mean) in the Packaging & Containers industry is 4.449. trending up. -2
- The TTM average (mean) in the Packaging & Containers industry is 1.539. trending up. -2
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio
- At or below 1 is considered healthy (always compare to Packaging & Containers industry mean).
- A PB ratio of 4.10 means the investor is paying $4.10 for each $1 in book value.
Let's take a look of the Price to Book Ratio trends of Amcor PLC:
Trends
- The YOY is 3.695. Compared to the TTM, the mid term is trending down. +2
- The 5Y is 3.682. Compared to the TTM, the 5Y term is trending down. +2
- The 10Y is 5.250. Compared to the 5Y term, the 10Y term is trending down. +2
Current period | Compared to | +/- | |||
---|---|---|---|---|---|
EOD | 3.826 | MRQ | 4.101 | -0.275 | |
MRQ | 4.101 | TTM | 3.642 | +0.460 | |
TTM | 3.642 | YOY | 3.695 | -0.054 | |
TTM | 3.642 | 5Y | 3.682 | -0.040 | |
5Y | 3.682 | 10Y | 5.250 | -1.568 |
Compared to industry (Packaging & Containers)
Let compare the company's Price to Book Ratio with the average (mean) in the Packaging & Containers industry:
- The MRQ average (mean) in the Packaging & Containers industry is 1.357. trending up. -2
- The TTM average (mean) in the Packaging & Containers industry is 1.435. trending up. -2
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 Amcor PLC.
4.8.1. Institutions holding Amcor PLC
Institutions are holding 54.543% of the shares of Amcor PLC.
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-06-30 | BlackRock Inc | 6.5652 | 0.021 | 94889569 | -11566046 | -10.8647 |
2024-06-30 | State Street Corp | 6.362 | 0.0393 | 91953410 | -2075877 | -2.2077 |
2024-06-30 | Vanguard Group Inc | 3.9587 | 0.0108 | 57216464 | 467146 | 0.8232 |
2024-06-30 | M&G PLC | 3.2632 | 1.8604 | 47164358 | 45504608 | 2741.6543 |
2024-06-30 | Charles Schwab Investment Management Inc | 2.8526 | 0.0768 | 41230150 | 916432 | 2.2733 |
2024-06-30 | Geode Capital Management, LLC | 2.4644 | 0.0305 | 35619717 | 639336 | 1.8277 |
2024-06-30 | Amvescap Plc. | 1.9619 | 0.0587 | 28356217 | 1457742 | 5.4194 |
2024-06-30 | Morgan Stanley - Brokerage Accounts | 1.9081 | 0.0104 | 27578920 | 33582 | 0.1219 |
2024-06-30 | Federated Hermes Inc | 1.6521 | 0.5535 | 23878776 | -1187198 | -4.7363 |
2024-06-30 | Wellington Management Company LLP | 1.5618 | 0.0394 | 22573818 | -197701 | -0.8682 |
2024-06-30 | T. Rowe Price Associates, Inc. | 1.4386 | 0.0243 | 20792214 | 188055 | 0.9127 |
2024-06-30 | ProShare Advisors LLC | 1.378 | 0.5211 | 19916478 | 1443364 | 7.8133 |
2024-06-30 | Dimensional Fund Advisors, Inc. | 1.0186 | 0.0376 | 14721829 | 1527492 | 11.5769 |
2024-06-30 | Goldman Sachs Group Inc | 0.8375 | 0.02 | 12104634 | 2793370 | 29.9999 |
2024-06-30 | Northern Trust Corp | 0.7319 | 0.0174 | 10578452 | -113391 | -1.0605 |
2024-06-30 | JPMorgan Chase & Co | 0.6293 | 0.0073 | 9095882 | -1157017 | -11.2848 |
2024-06-30 | American Century Companies Inc | 0.6283 | 0.0544 | 9081355 | -7412998 | -44.9426 |
2024-06-30 | Bank of New York Mellon Corp | 0.5921 | 0.0159 | 8557662 | -767313 | -8.2286 |
2024-06-30 | Bank of America Corp | 0.5504 | 0.0069 | 7954974 | 1345070 | 20.3493 |
2024-06-30 | Legal & General Group PLC | 0.5353 | 0.0169 | 7737525 | 1482500 | 23.7009 |
Total | 40.89 | 3.4226 | 591002404 | +33321156 | +5.6% |
4.9.2. Funds holding Amcor PLC
Date | Name | Total Shares | Total Assets | Current Shares | Change | % |
---|---|---|---|---|---|---|
2024-09-30 | Vanguard Institutional 500 Index Trust | 2.6193 | 0.0335 | 37858148 | 39759 | 0.1051 |
2024-10-31 | Schwab US Dividend Equity ETF™ | 2.4698 | 0.624 | 35697339 | 31760 | 0.089 |
2024-09-30 | Hartford Dividend and Growth Y | 1.2377 | 1.0846 | 17888465 | 0 | 0 |
2024-10-31 | SPDR® S&P Dividend ETF | 1.2346 | 0.9466 | 17844603 | 49001 | 0.2754 |
2024-09-30 | Fidelity 500 Index | 1.2293 | 0.0336 | 17767699 | -38729 | -0.2175 |
2024-10-31 | SPDR® S&P 500® ETF Trust | 1.2191 | 0.0334 | 17620516 | 91915 | 0.5244 |
2024-10-31 | ProShares S&P 500 Dividend Aristocrats | 1.2153 | 1.5935 | 17564958 | -7431 | -0.0423 |
2024-10-31 | iShares Core S&P 500 ETF | 1.1133 | 0.0333 | 16090982 | 24766 | 0.1541 |
2024-09-30 | M&G (Lux) Glb Dividend CI USD Acc | 1.0028 | 4.6601 | 14494241 | 1821059 | 14.3694 |
2024-10-31 | Invesco S&P 500® Equal Weight ETF | 0.8164 | 0.2001 | 11799307 | 53890 | 0.4588 |
2024-09-30 | M&G Global Dividend GBP I Acc | 0.6938 | 4.0602 | 10028500 | 0 | 0 |
2024-09-30 | Federated Hermes Strategic Value Div IS | 0.6588 | 1.2974 | 9522150 | -2977400 | -23.8201 |
2024-09-30 | Federated Hermes Strategic Val Dividend | 0.6588 | 1.2974 | 9522150 | -2977400 | -23.8201 |
2024-10-31 | The Materials Select Sector SPDR® ETF | 0.6355 | 1.8178 | 9185460 | -237026 | -2.5155 |
2024-09-30 | Vanguard Institutional Index I | 0.6348 | 0.0335 | 9174984 | -113015 | -1.2168 |
2024-10-31 | SPDR® Portfolio S&P 500® High Div ETF | 0.5402 | 1.2714 | 7807722 | 5230 | 0.067 |
2024-10-31 | State St S&P 500® Indx SL Cl III | 0.4848 | 0.0331 | 7006837 | 19500 | 0.2791 |
2024-10-31 | Invesco S&P 500® High Div Low Vol ETF | 0.4846 | 2.2651 | 7003923 | -15270 | -0.2175 |
2024-09-30 | Blackrock Eq Idx Fund CF | 0.3813 | 0.0337 | 5510730 | 387637 | 7.5665 |
2024-10-31 | FT Cboe Vest S&P 500® Dv Ast Tgt Inc ETF | 0.3388 | 1.5515 | 4897421 | 77727 | 1.6127 |
Total | 19.669 | 22.9038 | 284286135 | -3764027 | -1.3% |
5.3. Insider Transactions
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.
2023-09-30 | 2023-12-31 | 2024-03-31 | 2024-06-30 | 2024-09-30 | ||||||
---|---|---|---|---|---|---|---|---|---|---|
Other Stockholders Equity | 3,971,000 | 11,000 | 3,982,000 | 14,000 | 3,996,000 | 12,000 | 4,008,000 | -8,029,000 | -4,021,000 |
5.2. Latest Balance Sheet
Balance Sheet of 2024-09-30. Currency in USD. All numbers in thousands.
Summary
As reported | |
---|---|
Total Liabilities | 12,917,000 |
Total Stockholder Equity | + 3,919,000 |
Total Assets | = 16,910,000 |
Assets
Total Current Assets
Long-term Assets
Property Plant Equipment | 4,412,000 |
Goodwill | 5,385,000 |
Intangible Assets | 1,368,000 |
Long-term Assets Other | 363,000 |
Long-term Assets (as reported) | 11,672,000 |
---|---|
Long-term Assets (calculated) | 11,528,000 |
+/- | 144,000 |
Liabilities & Shareholders' Equity
Total Current Liabilities
Long-term Liabilities
Long-term Liabilities (as reported) | 8,849,000 |
---|---|
Long-term Liabilities (calculated) | 0 |
+/- | 8,849,000 |
5.3. Balance Sheets Structured
Currency in USD. All numbers in thousands.
Trend | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-06-30 | 2016-06-30 | 2015-06-30 | 2014-06-30 | 2013-06-30 | 2012-06-30 | 2011-06-30 | 2010-06-30 | 2009-06-30 | 2008-06-30 | 2007-06-30 | 2006-06-30 | 2005-06-30 | 2004-06-30 | 2003-06-30 | 2002-06-30 | 2001-06-30 | 2000-06-30 | 1999-06-30 | 1998-06-30 | 1997-06-30 | |||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
> Total Assets |
| 16,910,000 | 16,524,000 | 16,660,000 | 16,727,000 | 16,683,000 | 17,003,000 | 17,278,000 | 17,475,000 | 17,292,000 | 17,426,000 | 17,987,000 | 17,138,000 | 17,044,000 | 17,188,000 | 16,592,000 | 16,718,000 | 16,522,000 | 16,503,200 | 16,421,000 | 16,832,600 | 16,730,700 | 17,165,000 | 0 | 8,850,397 | 8,845,600 | 8,991,521 | 9,046,700 | 9,074,449 | 8,730,986 | 8,535,977 | 9,129,964 | 11,335,590 | 11,599,771 | 11,675,502 | 9,612,204 | 6,816,348 | 7,720,841 | 7,754,283 | 7,535,878 | 7,547,885 | 7,191,728 | 6,443,077 | 4,978,043 | 3,585,218 | 2,958,804 | 4,241,065 | 4,457,454 | 5,291,041 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Assets |
| 5,238,000 | 4,965,000 | 5,029,000 | 4,959,000 | 5,085,000 | 4,777,000 | 5,018,000 | 5,318,000 | 5,136,000 | 5,149,000 | 6,170,000 | 5,391,000 | 5,279,000 | 5,266,000 | 4,770,000 | 4,713,000 | 4,214,000 | 4,191,000 | 4,502,200 | 4,687,600 | 4,562,200 | 5,210,100 | 0 | 3,211,413 | 3,538,800 | 3,265,759 | 3,285,800 | 3,283,298 | 3,211,079 | 3,408,559 | 3,325,080 | 3,830,640 | 3,815,318 | 3,911,998 | 3,013,385 | 1,870,662 | 2,505,047 | 2,879,135 | 2,372,256 | 2,544,301 | 2,133,803 | 1,988,047 | 2,584,788 | 1,369,340 | 1,044,241 | 1,319,408 | 1,408,901 | 1,626,952 | ||||||||||||||||||||||||||||||||||||||||||||||||
Cash And Cash Equivalents |
| 432,000 | 588,000 | 457,000 | 430,000 | 524,000 | 689,000 | 564,000 | 837,000 | 562,000 | 775,000 | 1,077,000 | 626,000 | 633,000 | 850,000 | 690,000 | 755,000 | 757,000 | 743,000 | 537,800 | 673,800 | 480,200 | 601,600 | 0 | 489,626 | 490,600 | 617,013 | 620,800 | 560,953 | 518,604 | 703,983 | 509,443 | 360,386 | 365,966 | 239,831 | 227,000 | 152,210 | 230,767 | 97,286 | 84,519 | 160,734 | 91,589 | 95,343 | 1,298,897 | 164,623 | 117,917 | 125,900 | 164,015 | 132,559 | ||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Investments |
| 0 | 0 | 4,000 | 7,000 | 13,000 | 16,000 | 7,000 | 1,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7,485 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Net Receivables |
| 1,973,000 | 1,846,000 | 1,935,000 | 1,820,000 | 1,870,000 | 1,875,000 | 2,034,000 | 1,972,000 | 1,984,000 | 1,935,000 | 2,090,000 | 1,889,000 | 1,938,000 | 1,864,000 | 1,775,000 | 1,681,000 | 1,673,000 | 1,616,000 | 1,730,500 | 1,669,100 | 1,789,500 | 1,864,300 | 1,864,300 | 1,312,989 | 1,351,100 | 1,198,346 | 1,205,700 | 1,326,706 | 1,346,841 | 1,383,897 | 1,395,861 | 1,669,602 | 1,621,876 | 1,859,543 | 1,457,273 | 880,815 | 1,132,404 | 1,711,874 | 1,207,833 | 1,181,032 | 995,798 | 942,848 | 711,519 | 663,544 | 485,939 | 604,732 | 644,575 | 765,509 | ||||||||||||||||||||||||||||||||||||||||||||||||
Inventory |
| 2 | 2,031,000 | 2,085,000 | 2,150,000 | 2,134,000 | 2,213,000 | 2,420,000 | 2,509,000 | 2,590,000 | 2,439,000 | 2,420,000 | 2,273,000 | 2,113,000 | 1,991,000 | 1,876,000 | 1,843,000 | 1,784,000 | 1,832,000 | 1,819,800 | 1,891,800 | 1,874,400 | 1,953,800 | 1,953,800 | 1,384,247 | 1,386,800 | 1,350,512 | 1,358,800 | 1,304,228 | 1,251,407 | 1,212,320 | 1,328,450 | 1,656,004 | 1,702,520 | 1,692,602 | 1,248,460 | 790,587 | 1,069,546 | 1,008,567 | 1,024,250 | 1,098,072 | 957,555 | 865,159 | 532,035 | 514,485 | 408,920 | 588,777 | 600,312 | 728,884 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Assets |
| 11,672,000 | 11,559,000 | 11,631,000 | 11,768,000 | 11,598,000 | 12,226,000 | 12,260,000 | 12,157,000 | 10,435,000 | 12,277,000 | 11,817,000 | 11,747,000 | 11,765,000 | 11,922,000 | 11,822,000 | 12,005,000 | 12,252,000 | 12,252,000 | 11,918,800 | 12,145,000 | 12,168,500 | 11,954,900 | 0 | 5,638,984 | 0 | 5,725,762 | 0 | 5,791,152 | 5,519,907 | 5,127,419 | 5,804,884 | 7,504,951 | 7,784,453 | 7,763,504 | 6,598,819 | 4,945,686 | 5,215,794 | 4,875,148 | 5,163,622 | 5,003,584 | 5,057,925 | 4,455,031 | 2,393,255 | 2,215,877 | 1,914,562 | 2,921,657 | 3,048,553 | 3,664,089 | ||||||||||||||||||||||||||||||||||||||||||||||||
Property Plant Equipment |
| 4,412,000 | 4,330,000 | 4,313,000 | 4,377,000 | 4,247,000 | 3,762,000 | 3,741,000 | 3,687,000 | 3,589,000 | 3,646,000 | 4,311,000 | 4,236,000 | 4,221,000 | 4,293,000 | 4,198,000 | 4,286,000 | 3,649,000 | 3,615,000 | 4,158,800 | 4,310,800 | 4,438,800 | 3,975,000 | 3,975,000 | 2,618,692 | 2,616,800 | 2,681,842 | 2,698,300 | 2,762,606 | 2,706,052 | 2,563,360 | 2,918,824 | 4,456,227 | 4,776,798 | 4,806,554 | 4,079,888 | 3,063,483 | 3,467,629 | 3,253,096 | 3,188,436 | 3,355,065 | 3,317,463 | 2,894,375 | 1,791,915 | 1,706,138 | 1,457,221 | 2,338,420 | 2,371,883 | 2,860,975 | ||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill |
| 5,385,000 | 5,345,000 | 5,360,000 | 5,388,000 | 5,350,000 | 5,366,000 | 5,338,000 | 5,281,000 | 5,237,000 | 5,285,000 | 5,379,000 | 5,370,000 | 5,385,000 | 5,419,000 | 5,393,000 | 5,437,000 | 5,382,000 | 5,339,300 | 5,226,800 | 5,246,300 | 5,117,300 | 5,156,000 | 5,156,000 | 2,041,200 | 2,041,200 | 2,024,377 | 2,036,800 | 2,031,319 | 1,800,381 | 1,553,975 | 1,690,173 | 1,755,478 | 1,683,280 | 1,637,454 | 1,303,786 | 1,111,954 | 1,144,842 | 1,127,057 | 1,293,837 | 1,347,257 | 1,442,135 | 1,318,559 | 404,121 | 322,408 | 255,776 | 271,759 | 317,166 | 370,471 | ||||||||||||||||||||||||||||||||||||||||||||||||
Long Term Investments |
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 77,700 | 108,600 | 96,800 | 103,100 | 98,900 | 131,700 | 124,200 | 124,200 | 460,800 | 460,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Intangible Assets |
| 1,368,000 | 1,391,000 | 1,431,000 | 1,474,000 | 1,482,000 | 1,524,000 | 1,548,000 | 1,577,000 | 1,609,000 | 1,657,000 | 1,709,000 | 1,749,000 | 1,792,000 | 1,835,000 | 1,874,000 | 1,920,000 | 1,951,000 | 1,994,300 | 2,037,500 | 2,094,100 | 2,123,000 | 2,306,800 | 2,306,800 | 2,356,713 | 315,200 | 348,859 | 340,300 | 375,634 | 313,556 | 288,924 | 305,233 | 344,142 | 362,998 | 373,426 | 256,151 | 97,895 | 107,730 | 110,178 | 107,449 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Assets Other |
| 363,000 | 258,000 | 398,000 | 399,000 | 385,000 | 1,574,000 | 1,482,000 | 1,473,000 | -129,000 | 1,559,000 | 279,000 | 267,000 | 231,000 | 236,000 | 217,000 | 219,000 | 1,270,000 | 1,089,900 | 210,400 | 237,600 | 229,600 | 227,300 | 0 | 139,822 | 0 | 169,758 | 0 | 143,460 | 203,137 | 185,758 | 307,681 | 325,707 | 306,507 | 325,439 | 208,218 | 123,721 | 106,199 | 86,429 | 70,717 | 130,006 | 122,351 | 93,254 | 61,423 | 38,783 | 36,181 | 81,174 | 86,167 | 133,915 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Total Liabilities |
| 12,917,000 | 12,571,000 | 12,652,000 | 12,700,000 | 12,719,000 | 12,913,000 | 12,970,000 | 13,064,000 | 13,316,000 | 13,285,000 | 13,410,000 | 12,619,000 | 12,339,000 | 12,367,000 | 11,887,000 | 11,870,000 | 11,721,000 | 11,755,000 | 11,618,200 | 11,429,700 | 11,239,300 | 11,490,300 | 0 | 7,794,996 | 8,218,800 | 7,907,672 | 7,956,200 | 8,183,818 | 7,880,726 | 6,951,043 | 6,991,734 | 7,958,148 | 8,141,106 | 7,669,132 | 6,107,424 | 4,334,183 | 4,847,447 | 4,716,709 | 4,885,279 | 4,221,414 | 3,900,413 | 3,319,476 | 2,406,880 | 2,273,899 | 1,850,081 | 2,422,865 | 2,663,968 | 2,999,186 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Total Current Liabilities |
| 4,068,000 | 4,261,000 | 3,913,000 | 3,970,000 | 4,005,000 | 6,260,000 | 6,166,000 | 6,224,000 | 2,915,000 | 6,945,000 | 4,424,000 | 4,293,000 | 4,017,000 | 4,345,000 | 3,670,000 | 3,678,000 | 5,360,000 | 5,727,000 | 3,651,900 | 3,767,400 | 3,839,600 | 4,541,800 | 4,541,800 | 4,184,178 | 4,546,100 | 4,668,152 | 4,696,800 | 4,008,490 | 3,665,725 | 3,669,618 | 3,294,575 | 4,289,951 | 4,296,416 | 3,580,895 | 3,582,119 | 2,382,655 | 2,623,396 | 2,986,938 | 2,655,867 | 2,359,090 | 2,081,157 | 2,038,717 | 1,198,514 | 1,064,946 | 827,691 | 1,008,465 | 1,100,240 | 1,376,605 | ||||||||||||||||||||||||||||||||||||||||||||||||
Short-term Debt |
| 128,000 | 210,000 | 131,000 | 58,000 | 118,000 | 93,000 | 209,000 | 62,000 | 76,000 | 150,000 | 72,000 | 121,000 | 68,000 | 103,000 | 107,000 | 53,000 | 238,000 | 206,000 | 312,800 | 357,200 | 317,800 | 794,200 | 5,400 | 1,478,459 | 645,000 | 1,810,887 | 981,500 | 1,123,604 | 921,862 | 1,011,382 | 521,588 | 1,081,249 | 939,476 | 380,694 | 1,171,716 | 771,621 | 648,195 | 1,169,296 | 856,770 | 556,013 | 509,330 | 680,134 | 203,750 | 262,243 | 136,963 | 261,946 | 301,646 | 398,580 | ||||||||||||||||||||||||||||||||||||||||||||||||
Short Long Term Debt |
| 0 | 96,000 | 131,000 | 58,000 | 118,000 | 93,000 | 209,000 | 62,000 | 76,000 | 150,000 | 72,000 | 121,000 | 68,000 | 103,000 | 107,000 | 53,000 | 238,000 | 206,300 | 312,800 | 357,200 | 317,800 | 794,200 | 5,400 | 645,000 | 645,000 | 981,500 | 981,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Accounts payable |
| 2,380,000 | 2,580,000 | 2,195,000 | 2,338,000 | 2,218,000 | 2,690,000 | 2,528,000 | 2,785,000 | 2,839,000 | 3,073,000 | 2,816,000 | 2,743,000 | 2,412,000 | 2,574,000 | 1,986,000 | 2,093,000 | 1,808,000 | 2,171,000 | 1,861,300 | 2,075,800 | 1,891,900 | 2,303,400 | 2,303,400 | 2,467,592 | 1,797,400 | 2,590,801 | 2,606,700 | 2,575,788 | 2,432,017 | 2,342,647 | 1,786,394 | 1,996,496 | 1,995,211 | 1,973,366 | 1,450,304 | 965,555 | 1,277,542 | 1,145,802 | 1,145,724 | 1,138,866 | 859,953 | 726,356 | 401,588 | 333,890 | 286,107 | 279,836 | 341,687 | 408,076 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other Current Liabilities |
| 1,560,000 | 1,471,000 | 1,587,000 | 1,574,000 | 1,344,000 | 1,297,000 | 3,429,000 | 3,377,000 | 1,301,000 | 3,722,000 | 1,536,000 | 1,429,000 | 1,537,000 | 1,668,000 | 1,577,000 | 1,532,000 | 1,148,000 | 1,120,000 | 1,095,700 | 1,020,000 | 1,286,000 | 1,065,800 | 1,058,400 | 13,074 | 716,200 | 36,277 | 217,300 | 44,157 | 54,002 | 101,967 | 62,892 | 82,225 | 146,755 | 24,368 | 20,227 | 13,074 | 3,636 | 9,839 | 2,375 | 664,211 | 711,874 | 632,227 | 593,176 | 468,813 | 404,621 | 466,683 | 456,907 | 569,949 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Long-term Liabilities |
| 8,849,000 | 8,310,000 | 8,739,000 | 8,730,000 | 8,714,000 | 6,653,000 | 6,804,000 | 6,840,000 | 10,401,000 | 6,340,000 | 8,986,000 | 8,326,000 | 8,322,000 | 8,022,000 | 8,217,000 | 8,192,000 | 6,361,000 | 6,028,000 | 7,966,300 | 7,662,300 | 7,399,700 | 6,948,500 | 0 | 3,610,818 | 0 | 3,239,520 | 0 | 4,175,328 | 4,215,001 | 3,281,424 | 3,697,159 | 3,668,197 | 3,844,690 | 4,088,237 | 2,525,305 | 1,951,529 | 2,224,051 | 1,729,771 | 2,229,412 | 1,862,323 | 1,819,256 | 1,280,759 | 1,208,366 | 1,208,953 | 1,022,389 | 1,414,400 | 1,563,728 | 1,622,581 | ||||||||||||||||||||||||||||||||||||||||||||||||
Long term Debt Total |
| 0 | 0 | 0 | 0 | 0 | 6,653,000 | 6,804,000 | 6,840,000 | 6,879,000 | 6,340,000 | 7,177,000 | 6,548,000 | 6,524,000 | 6,186,000 | 6,497,000 | 6,432,000 | 0 | 0 | 6,208,800 | 5,853,500 | 5,454,800 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Other Liabilities |
| 0 | 0 | 0 | 0 | 1,167,000 | 0 | 0 | 1,258,000 | 1,276,000 | 3,722,000 | 1,296,000 | 1,311,000 | 1,347,000 | 1,374,000 | 1,270,000 | 1,308,000 | 1,289,000 | 1,287,300 | 1,291,900 | 1,317,500 | 1,438,100 | 1,639,500 | 1,639,500 | 620,800 | 620,800 | 587,100 | 587,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Deferred Long Term Liability |
| 0 | 0 | 0 | 0 | 0 | 616,000 | 0 | 0 | 0 | 677,000 | 0 | 0 | 0 | 696,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10,700 | 10,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
> Total Stockholder Equity |
| 3,919,000 | 3,881,000 | 3,944,000 | 3,964,000 | 3,898,000 | 4,090,000 | 4,308,000 | 4,411,000 | 3,976,000 | 4,141,000 | 4,517,000 | 4,462,000 | 4,650,000 | 4,764,000 | 4,647,000 | 4,792,000 | 4,744,000 | 4,687,000 | 4,739,600 | 5,339,700 | 5,424,200 | 5,609,000 | 5,609,000 | 991,129 | 562,800 | 1,015,468 | 1,021,700 | 821,099 | 788,314 | 1,464,292 | 2,029,111 | 3,292,114 | 3,368,095 | 3,942,030 | 3,457,188 | 2,431,320 | 2,821,251 | 2,993,299 | 2,612,309 | 3,266,615 | 3,227,972 | 2,991,537 | 2,474,215 | 1,204,564 | 1,058,630 | 1,788,694 | 1,764,122 | 2,262,163 | ||||||||||||||||||||||||||||||||||||||||||||||||
Common Stock |
| 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | 16,000 | 16,000 | 15,700 | 15,800 | 16,100 | 16,200 | 16,300 | 16,300 | 1,419,077 | 1,660,222 | 1,392,157 | 1,411,400 | 1,415,519 | 1,453,237 | 1,678,413 | 2,716,591 | 3,487,319 | 3,872,935 | 4,350,298 | 3,424,808 | 1,969,445 | 2,302,025 | 2,326,378 | 2,085,380 | 2,552,917 | 1,926,366 | 2,112,565 | 1,673,685 | 715,237 | 580,273 | 1,239,169 | 398,490 | 482,607 | ||||||||||||||||||||||||||||||||||||||||||||||||
Retained Earnings |
| 890,000 | 879,000 | 802,000 | 795,000 | 841,000 | 865,000 | 863,000 | 866,000 | 534,000 | 534,000 | 604,000 | 515,000 | 473,000 | 452,000 | 378,000 | 293,000 | 258,000 | 246,500 | 254,700 | 254,400 | 252,300 | 323,700 | 323,700 | 475,255 | 520,400 | 524,879 | 528,100 | 286,421 | 139,783 | 451,512 | 588,811 | 513,155 | 512,414 | 676,742 | 590,830 | 713,271 | 943,734 | 932,824 | 589,632 | 1,103,257 | 1,128,636 | 1,021,009 | 759,261 | 370,682 | 306,347 | 275,630 | 239,876 | 438,898 | ||||||||||||||||||||||||||||||||||||||||||||||||
Accumulated Other Comprehensive Income |
| -1,006,000 | -1,020,000 | -868,000 | -827,000 | -928,000 | -862,000 | -857,000 | -901,000 | -1,048,000 | -880,000 | -807,000 | -885,000 | -862,000 | -766,000 | -899,000 | -884,000 | -1,019,000 | -1,049,300 | -1,057,900 | -702,600 | -773,500 | -722,400 | -522,000 | -903,204 | 0 | -901,567 | 0 | -880,841 | -804,706 | -665,633 | -1,276,291 | -708,360 | -1,017,254 | -1,085,010 | -558,450 | -251,396 | -424,508 | -265,903 | -62,703 | -389,560 | -244,143 | -142,037 | 41,268 | 118,645 | 172,010 | 273,895 | 1,125,755 | 1,340,658 | ||||||||||||||||||||||||||||||||||||||||||||||||
Capital Surplus |
| 0 | 0 | 0 | 0 | 0 | 4,021,000 | 4,241,000 | 4,391,000 | 4,412,000 | 4,431,000 | 4,740,000 | 4,854,000 | 5,074,000 | 5,092,000 | 5,193,000 | 5,412,000 | 0 | 0 | 5,538,400 | 5,783,200 | 5,940,700 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||
Treasury Stock | 0 | 0 | 0 | 0 | 0 | -12,000 | -14,000 | -18,000 | -49,000 | -18,000 | -35,000 | -37,000 | -50,000 | -29,000 | -40,000 | -45,000 | 0 | 0 | -11,400 | -11,400 | -11,500 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
5.4. Balance Sheets
Currency in USD. All numbers in thousands.