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

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?

How much money do you get?
$0.51
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$2.76
Expected worth in 1 year
$2.78
How sure are you?
81.5%

+ What do you gain per year?

Total Gains per Share
$0.53
Return On Investment
5.0%

For what price can you sell your share?

Current Price per Share
$10.57
Expected price per share
$9.2205947089947 - $11.10
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Amcor (5 min.)




Live pricePrice per Share (EOD)
$10.57
Intrinsic Value Per Share
$14.96 - $17.74
Total Value Per Share
$17.72 - $20.50

2.2. Growth of Amcor (5 min.)




Is Amcor growing?

Current yearPrevious yearGrowGrow %
How rich?$3.9b$4.1b-$198m-5.0%

How much money is Amcor making?

Current yearPrevious yearGrowGrow %
Making money$192.2m$242m-$49.7m-25.9%
Net Profit Margin5.6%6.7%--

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

2.3. Financial Health of Amcor (5 min.)




2.4. Comparing to competitors in the Packaging & Containers industry (5 min.)




  Industry Rankings (Packaging & Containers)  


Richest
#6 / 215

Most Revenue
#5 / 215

Most Profit
#5 / 215
3rd party ad coffee SUPPORTERis ad-free.

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.
Based on historical numbers we can estimate the returns while holding a share of Amcor.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.131.3%0.131.3%0.161.6%0.151.4%0.131.2%
Usd Book Value Change Per Share0.030.3%0.010.0%0.020.2%-0.03-0.3%0.101.0%
Usd Dividend Per Share0.121.2%0.131.2%0.121.2%0.131.2%0.121.1%
Usd Total Gains Per Share0.151.4%0.131.2%0.141.3%0.100.9%0.222.1%
Usd Price Per Share11.33-10.07-10.61-10.80-10.68-
Price to Earnings Ratio21.43-19.89-18.84-19.50-24.19-
Price-to-Total Gains Ratio74.44-81.29-191.01-136.74-102.62-
Price to Book Ratio4.10-3.64-3.70-3.68-5.25-
Price-to-Total Gains Ratio74.44-81.29-191.01-136.74-102.62-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share10.57
Number of shares94
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.130.13
Usd Book Value Change Per Share0.01-0.03
Usd Total Gains Per Share0.130.10
Gains per Quarter (94 shares)12.349.03
Gains per Year (94 shares)49.3636.12
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
14723948-1226
29548895-2362
31426137143-3598
41908186191-46134
52379235238-58170
628511284286-69206
733213333334-81242
838015382381-92278
942717431429-104314
1047519480477-116350

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%27.00.00.0100.0%27.00.00.0100.0%
Book Value Change Per Share2.02.00.050.0%4.08.00.033.3%8.012.00.040.0%11.016.00.040.7%11.016.00.040.7%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%27.00.00.0100.0%27.00.00.0100.0%
Total Gains per Share4.00.00.0100.0%11.01.00.091.7%18.02.00.090.0%22.05.00.081.5%22.05.00.081.5%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Amcor PLC compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0280.005+452%0.017+65%-0.031+211%0.102-73%
Book Value Per Share--2.7632.7640%2.864-4%2.937-6%2.329+19%
Current Ratio--1.2881.247+3%0.925+39%1.147+12%1.045+23%
Debt To Asset Ratio--0.7640.761+0%0.755+1%0.738+4%2220797.306-100%
Debt To Equity Ratio--3.2963.237+2%3.098+6%2.877+15%3.745-12%
Dividend Per Share--0.1250.126-1%0.123+2%0.127-2%0.116+7%
Eps--0.1320.133-1%0.164-20%0.146-9%0.130+2%
Free Cash Flow Per Share--0.0480.201-76%0.152-69%0.160-70%0.144-67%
Free Cash Flow To Equity Per Share--0.2120.069+209%-0.053+125%0.006+3212%-0.005+103%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%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 Cap15277244138.240-7%16375702562.56014547347422.080+13%15542830916.060+5%16301660667.628+0%16097972370.095+2%
Net Profit Margin--0.0570.056+1%0.067-15%0.062-9%0.060-6%
Operating Margin--0.0480.084-43%0.089-46%0.096-50%0.095-50%
Operating Ratio--0.9060.903+0%0.905+0%0.900+1%0.992-9%
Pb Ratio3.826-7%4.1013.642+13%3.695+11%3.682+11%5.250-22%
Pe Ratio19.996-7%21.43419.889+8%18.836+14%19.504+10%24.192-11%
Price Per Share10.570-7%11.33010.065+13%10.608+7%10.796+5%10.681+6%
Price To Free Cash Flow Ratio55.353-7%59.33242.736+39%21.740+173%25.925+129%32.137+85%
Price To Total Gains Ratio69.442-7%74.43581.289-8%191.012-61%136.736-46%102.617-27%
Quick Ratio--0.5910.586+1%0.472+25%0.575+3%0.534+11%
Return On Assets--0.0110.012-2%0.014-20%0.013-10%32079.784-100%
Return On Equity--0.0490.049-1%0.057-15%0.049+0%0.065-25%
Total Gains Per Share--0.1520.131+16%0.139+9%0.096+58%0.218-30%
Usd Book Value--3993000000.0003995250000.0000%4193250000.000-5%4440045000.000-10%3556613095.849+12%
Usd Book Value Change Per Share--0.0280.005+452%0.017+65%-0.031+211%0.102-73%
Usd Book Value Per Share--2.7632.7640%2.864-4%2.937-6%2.329+19%
Usd Dividend Per Share--0.1250.126-1%0.123+2%0.127-2%0.116+7%
Usd Eps--0.1320.133-1%0.164-20%0.146-9%0.130+2%
Usd Free Cash Flow--68999731.000290383653.500-76%222000000.000-69%240916730.700-71%216977422.637-68%
Usd Free Cash Flow Per Share--0.0480.201-76%0.152-69%0.160-70%0.144-67%
Usd Free Cash Flow To Equity Per Share--0.2120.069+209%-0.053+125%0.006+3212%-0.005+103%
Usd Market Cap15277244138.240-7%16375702562.56014547347422.080+13%15542830916.060+5%16301660667.628+0%16097972370.095+2%
Usd Price Per Share10.570-7%11.33010.065+13%10.608+7%10.796+5%10.681+6%
Usd Profit--191000000.000192250000.000-1%242000000.000-21%212950000.000-10%191466666.6670%
Usd Revenue--3353000000.0003387250000.000-1%3606250000.000-7%3420915000.000-2%3175031481.481+6%
Usd Total Gains Per Share--0.1520.131+16%0.139+9%0.096+58%0.218-30%
 EOD+4 -4MRQTTM+12 -23YOY+13 -225Y+12 -2310Y+21 -15

3.3 Fundamental Score

Let's check the fundamental score of Amcor PLC based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1519.996
Price to Book Ratio (EOD)Between0-13.826
Net Profit Margin (MRQ)Greater than00.057
Operating Margin (MRQ)Greater than00.048
Quick Ratio (MRQ)Greater than10.591
Current Ratio (MRQ)Greater than11.288
Debt to Asset Ratio (MRQ)Less than10.764
Debt to Equity Ratio (MRQ)Less than13.296
Return on Equity (MRQ)Greater than0.150.049
Return on Assets (MRQ)Greater than0.050.011
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Amcor PLC based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5052.405
Ma 20Greater thanMa 5010.216
Ma 50Greater thanMa 10010.683
Ma 100Greater thanMa 20010.580
OpenGreater thanClose10.620
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Amcor PLC

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

Profitability Details
 Compared to previous yearCompared 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.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared 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

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is fair priced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is fair priced.
3rd party ad coffee SUPPORTERis ad-free.

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • 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:

  • The MRQ is 5.7%. The company is making a profit. +1
  • The TTM is 5.6%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ5.7%TTM5.6%+0.1%
TTM5.6%YOY6.7%-1.0%
TTM5.6%5Y6.2%-0.6%
5Y6.2%10Y6.0%+0.2%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ5.7%4.2%+1.5%
TTM5.6%3.9%+1.7%
YOY6.7%4.4%+2.3%
5Y6.2%4.3%+1.9%
10Y6.0%4.2%+1.8%
4.3.1.2. Return on Assets

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

  • 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:

  • The MRQ is 1.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ1.1%TTM1.2%0.0%
TTM1.2%YOY1.4%-0.3%
TTM1.2%5Y1.3%-0.1%
5Y1.3%10Y3,207,978.4%-3,207,977.2%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1%1.1%+0.0%
TTM1.2%1.0%+0.2%
YOY1.4%1.1%+0.3%
5Y1.3%1.2%+0.1%
10Y3,207,978.4%1.2%+3,207,977.2%
4.3.1.3. Return on Equity

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

  • 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:

  • The MRQ is 4.9%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 4.9%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ4.9%TTM4.9%0.0%
TTM4.9%YOY5.7%-0.8%
TTM4.9%5Y4.9%+0.0%
5Y4.9%10Y6.5%-1.6%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ4.9%2.2%+2.7%
TTM4.9%1.8%+3.1%
YOY5.7%2.5%+3.2%
5Y4.9%2.7%+2.2%
10Y6.5%2.8%+3.7%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Amcor PLC.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Amcor is operating .

  • 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:

  • The MRQ is 4.8%. The company is operating less efficient.
  • The TTM is 8.4%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ4.8%TTM8.4%-3.6%
TTM8.4%YOY8.9%-0.5%
TTM8.4%5Y9.6%-1.3%
5Y9.6%10Y9.5%+0.1%
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ4.8%5.6%-0.8%
TTM8.4%4.8%+3.6%
YOY8.9%5.2%+3.7%
5Y9.6%6.0%+3.6%
10Y9.5%5.8%+3.7%
4.3.2.2. Operating Ratio

Measures how efficient Amcor is keeping operating costs low.

  • 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:

  • The MRQ is 0.906. The company is less efficient in keeping operating costs low.
  • The TTM is 0.903. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.906TTM0.903+0.003
TTM0.903YOY0.905-0.001
TTM0.9035Y0.900+0.004
5Y0.90010Y0.992-0.093
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9061.456-0.550
TTM0.9031.284-0.381
YOY0.9051.043-0.138
5Y0.9001.071-0.171
10Y0.9921.019-0.027
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Amcor PLC.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • 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:

  • The MRQ is 1.288. The company is just able to pay all its short-term debts.
  • The TTM is 1.247. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.288TTM1.247+0.041
TTM1.247YOY0.925+0.322
TTM1.2475Y1.147+0.100
5Y1.14710Y1.045+0.102
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2881.664-0.376
TTM1.2471.598-0.351
YOY0.9251.579-0.654
5Y1.1471.646-0.499
10Y1.0451.611-0.566
4.4.3.2. Quick Ratio

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

  • 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:

  • The MRQ is 0.591. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.586. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.591TTM0.586+0.005
TTM0.586YOY0.472+0.114
TTM0.5865Y0.575+0.011
5Y0.57510Y0.534+0.041
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5910.760-0.169
TTM0.5860.789-0.203
YOY0.4720.849-0.377
5Y0.5750.911-0.336
10Y0.5340.964-0.430
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Amcor PLC.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • 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:

  • The MRQ is 0.764. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.761. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.764TTM0.761+0.003
TTM0.761YOY0.755+0.006
TTM0.7615Y0.738+0.023
5Y0.73810Y2,220,797.306-2,220,796.568
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7640.482+0.282
TTM0.7610.477+0.284
YOY0.7550.492+0.263
5Y0.7380.491+0.247
10Y2,220,797.3060.490+2,220,796.816
4.5.4.2. Debt to Equity Ratio

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

  • 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:

  • The MRQ is 3.296. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.237. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.296TTM3.237+0.059
TTM3.237YOY3.098+0.139
TTM3.2375Y2.877+0.359
5Y2.87710Y3.745-0.867
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
MRQ3.2960.931+2.365
TTM3.2370.929+2.308
YOY3.0980.969+2.129
5Y2.8771.020+1.857
10Y3.7451.043+2.702
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 Amcor generates.

  • 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:

  • The EOD is 19.996. Based on the earnings, the company is fair priced.
  • The MRQ is 21.434. Based on the earnings, the company is fair priced.
  • The TTM is 19.889. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD19.996MRQ21.434-1.438
MRQ21.434TTM19.889+1.545
TTM19.889YOY18.836+1.053
TTM19.8895Y19.504+0.385
5Y19.50410Y24.192-4.688
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD19.99612.696+7.300
MRQ21.43412.175+9.259
TTM19.88913.022+6.867
YOY18.83612.093+6.743
5Y19.50414.587+4.917
10Y24.19216.679+7.513
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
Current periodCompared to+/- 
EOD55.353MRQ59.332-3.980
MRQ59.332TTM42.736+16.597
TTM42.736YOY21.740+20.995
TTM42.7365Y25.925+16.810
5Y25.92510Y32.137-6.211
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD55.3534.606+50.747
MRQ59.3324.449+54.883
TTM42.7361.539+41.197
YOY21.7404.265+17.475
5Y25.9250.662+25.263
10Y32.1373.166+28.971
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 Amcor is to cheap or to expensive compared to its book value.

  • 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:

  • The EOD is 3.826. Based on the equity, the company is fair priced.
  • The MRQ is 4.101. Based on the equity, the company is fair priced.
  • The TTM is 3.642. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD3.826MRQ4.101-0.275
MRQ4.101TTM3.642+0.460
TTM3.642YOY3.695-0.054
TTM3.6425Y3.682-0.040
5Y3.68210Y5.250-1.568
Compared to industry (Packaging & Containers)
PeriodCompanyIndustry (mean)+/- 
EOD3.8261.441+2.385
MRQ4.1011.357+2.744
TTM3.6421.435+2.207
YOY3.6951.594+2.101
5Y3.6821.728+1.954
10Y5.2502.005+3.245
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.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc6.56520.02194889569-11566046-10.8647
2024-06-30State Street Corp6.3620.039391953410-2075877-2.2077
2024-06-30Vanguard Group Inc3.95870.0108572164644671460.8232
2024-06-30M&G PLC3.26321.860447164358455046082741.6543
2024-06-30Charles Schwab Investment Management Inc2.85260.0768412301509164322.2733
2024-06-30Geode Capital Management, LLC2.46440.0305356197176393361.8277
2024-06-30Amvescap Plc.1.96190.05872835621714577425.4194
2024-06-30Morgan Stanley - Brokerage Accounts1.90810.010427578920335820.1219
2024-06-30Federated Hermes Inc1.65210.553523878776-1187198-4.7363
2024-06-30Wellington Management Company LLP1.56180.039422573818-197701-0.8682
2024-06-30T. Rowe Price Associates, Inc.1.43860.0243207922141880550.9127
2024-06-30ProShare Advisors LLC1.3780.52111991647814433647.8133
2024-06-30Dimensional Fund Advisors, Inc.1.01860.037614721829152749211.5769
2024-06-30Goldman Sachs Group Inc0.83750.0212104634279337029.9999
2024-06-30Northern Trust Corp0.73190.017410578452-113391-1.0605
2024-06-30JPMorgan Chase & Co0.62930.00739095882-1157017-11.2848
2024-06-30American Century Companies Inc0.62830.05449081355-7412998-44.9426
2024-06-30Bank of New York Mellon Corp0.59210.01598557662-767313-8.2286
2024-06-30Bank of America Corp0.55040.00697954974134507020.3493
2024-06-30Legal & General Group PLC0.53530.01697737525148250023.7009
Total 40.893.4226591002404+33321156+5.6%

4.9.2. Funds holding Amcor PLC

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Institutional 500 Index Trust2.61930.033537858148397590.1051
2024-10-31Schwab US Dividend Equity ETF™2.46980.62435697339317600.089
2024-09-30Hartford Dividend and Growth Y1.23771.08461788846500
2024-10-31SPDR® S&P Dividend ETF1.23460.946617844603490010.2754
2024-09-30Fidelity 500 Index1.22930.033617767699-38729-0.2175
2024-10-31SPDR® S&P 500® ETF Trust1.21910.033417620516919150.5244
2024-10-31ProShares S&P 500 Dividend Aristocrats1.21531.593517564958-7431-0.0423
2024-10-31iShares Core S&P 500 ETF1.11330.033316090982247660.1541
2024-09-30M&G (Lux) Glb Dividend CI USD Acc1.00284.660114494241182105914.3694
2024-10-31Invesco S&P 500® Equal Weight ETF0.81640.200111799307538900.4588
2024-09-30M&G Global Dividend GBP I Acc0.69384.06021002850000
2024-09-30Federated Hermes Strategic Value Div IS0.65881.29749522150-2977400-23.8201
2024-09-30Federated Hermes Strategic Val Dividend0.65881.29749522150-2977400-23.8201
2024-10-31The Materials Select Sector SPDR® ETF0.63551.81789185460-237026-2.5155
2024-09-30Vanguard Institutional Index I0.63480.03359174984-113015-1.2168
2024-10-31SPDR® Portfolio S&P 500® High Div ETF0.54021.2714780772252300.067
2024-10-31State St S&P 500® Indx SL Cl III0.48480.03317006837195000.2791
2024-10-31Invesco S&P 500® High Div Low Vol ETF0.48462.26517003923-15270-0.2175
2024-09-30Blackrock Eq Idx Fund CF0.38130.033755107303876377.5665
2024-10-31FT Cboe Vest S&P 500® Dv Ast Tgt Inc ETF0.33881.55154897421777271.6127
Total 19.66922.9038284286135-3764027-1.3%

5.3. Insider Transactions

Insiders are holding 0.334% of the shares of Amcor PLC.

DateOwnerTypeAmountPricePost Transaction AmountLink
2023-12-01Arun NayarSELL102619.39
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

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

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Other Stockholders Equity  3,971,00011,0003,982,00014,0003,996,00012,0004,008,000-8,029,000-4,021,000



5.2. Latest Balance Sheet

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

Summary
Total Assets16,910,000
Total Liabilities12,917,000
Total Stockholder Equity3,919,000
 As reported
Total Liabilities 12,917,000
Total Stockholder Equity+ 3,919,000
Total Assets = 16,910,000

Assets

Total Assets16,910,000
Total Current Assets5,238,000
Long-term Assets11,672,000
Total Current Assets
Cash And Cash Equivalents 432,000
Net Receivables 1,973,000
Other Current Assets 2,833,000
Total Current Assets  (as reported)5,238,000
Total Current Assets  (calculated)5,238,000
+/-0
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 Liabilities4,068,000
Long-term Liabilities8,849,000
Total Stockholder Equity3,919,000
Total Current Liabilities
Short-term Debt 128,000
Accounts payable 2,380,000
Other Current Liabilities 1,560,000
Total Current Liabilities  (as reported)4,068,000
Total Current Liabilities  (calculated)4,068,000
+/-0
Long-term Liabilities
Long-term Liabilities  (as reported)8,849,000
Long-term Liabilities  (calculated)0
+/- 8,849,000
Total Stockholder Equity
Common Stock14,000
Retained Earnings 890,000
Accumulated Other Comprehensive Income -1,006,000
Total Stockholder Equity (as reported)3,919,000
Total Stockholder Equity (calculated)-102,000
+/- 4,021,000
Other
Cash and Short Term Investments 432,000
Common Stock Shares Outstanding 1,444,000
Current Deferred Revenue-6,435,000
Liabilities and Stockholders Equity 16,910,000
Net Debt 7,351,000
Net Working Capital 1,170,000
Short Long Term Debt Total 7,783,000



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-06-302016-06-302015-06-302014-06-302013-06-302012-06-302011-06-302010-06-302009-06-302008-06-302007-06-302006-06-302005-06-302004-06-302003-06-302002-06-302001-06-302000-06-301999-06-301998-06-301997-06-30
> Total Assets 
5,291,041
4,457,454
4,241,065
2,958,804
3,585,218
4,978,043
6,443,077
7,191,728
7,547,885
7,535,878
7,754,283
7,720,841
6,816,348
9,612,204
11,675,502
11,599,771
11,335,590
9,129,964
8,535,977
8,730,986
9,074,449
9,046,700
8,991,521
8,845,600
8,850,397
0
17,165,000
16,730,700
16,832,600
16,421,000
16,503,200
16,522,000
16,718,000
16,592,000
17,188,000
17,044,000
17,138,000
17,987,000
17,426,000
17,292,000
17,475,000
17,278,000
17,003,000
16,683,000
16,727,000
16,660,000
16,524,000
16,910,000
16,910,00016,524,00016,660,00016,727,00016,683,00017,003,00017,278,00017,475,00017,292,00017,426,00017,987,00017,138,00017,044,00017,188,00016,592,00016,718,00016,522,00016,503,20016,421,00016,832,60016,730,70017,165,00008,850,3978,845,6008,991,5219,046,7009,074,4498,730,9868,535,9779,129,96411,335,59011,599,77111,675,5029,612,2046,816,3487,720,8417,754,2837,535,8787,547,8857,191,7286,443,0774,978,0433,585,2182,958,8044,241,0654,457,4545,291,041
   > Total Current Assets 
1,626,952
1,408,901
1,319,408
1,044,241
1,369,340
2,584,788
1,988,047
2,133,803
2,544,301
2,372,256
2,879,135
2,505,047
1,870,662
3,013,385
3,911,998
3,815,318
3,830,640
3,325,080
3,408,559
3,211,079
3,283,298
3,285,800
3,265,759
3,538,800
3,211,413
0
5,210,100
4,562,200
4,687,600
4,502,200
4,191,000
4,214,000
4,713,000
4,770,000
5,266,000
5,279,000
5,391,000
6,170,000
5,149,000
5,136,000
5,318,000
5,018,000
4,777,000
5,085,000
4,959,000
5,029,000
4,965,000
5,238,000
5,238,0004,965,0005,029,0004,959,0005,085,0004,777,0005,018,0005,318,0005,136,0005,149,0006,170,0005,391,0005,279,0005,266,0004,770,0004,713,0004,214,0004,191,0004,502,2004,687,6004,562,2005,210,10003,211,4133,538,8003,265,7593,285,8003,283,2983,211,0793,408,5593,325,0803,830,6403,815,3183,911,9983,013,3851,870,6622,505,0472,879,1352,372,2562,544,3012,133,8031,988,0472,584,7881,369,3401,044,2411,319,4081,408,9011,626,952
       Cash And Cash Equivalents 
132,559
164,015
125,900
117,917
164,623
1,298,897
95,343
91,589
160,734
84,519
97,286
230,767
152,210
227,000
239,831
365,966
360,386
509,443
703,983
518,604
560,953
620,800
617,013
490,600
489,626
0
601,600
480,200
673,800
537,800
743,000
757,000
755,000
690,000
850,000
633,000
626,000
1,077,000
775,000
562,000
837,000
564,000
689,000
524,000
430,000
457,000
588,000
432,000
432,000588,000457,000430,000524,000689,000564,000837,000562,000775,0001,077,000626,000633,000850,000690,000755,000757,000743,000537,800673,800480,200601,6000489,626490,600617,013620,800560,953518,604703,983509,443360,386365,966239,831227,000152,210230,76797,28684,519160,73491,58995,3431,298,897164,623117,917125,900164,015132,559
       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
7,485
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,000
7,000
16,000
13,000
7,000
4,000
0
0
004,0007,00013,00016,0007,0001,0000000000000000007,485000000000000000000000000
       Net Receivables 
765,509
644,575
604,732
485,939
663,544
711,519
942,848
995,798
1,181,032
1,207,833
1,711,874
1,132,404
880,815
1,457,273
1,859,543
1,621,876
1,669,602
1,395,861
1,383,897
1,346,841
1,326,706
1,205,700
1,198,346
1,351,100
1,312,989
1,864,300
1,864,300
1,789,500
1,669,100
1,730,500
1,616,000
1,673,000
1,681,000
1,775,000
1,864,000
1,938,000
1,889,000
2,090,000
1,935,000
1,984,000
1,972,000
2,034,000
1,875,000
1,870,000
1,820,000
1,935,000
1,846,000
1,973,000
1,973,0001,846,0001,935,0001,820,0001,870,0001,875,0002,034,0001,972,0001,984,0001,935,0002,090,0001,889,0001,938,0001,864,0001,775,0001,681,0001,673,0001,616,0001,730,5001,669,1001,789,5001,864,3001,864,3001,312,9891,351,1001,198,3461,205,7001,326,7061,346,8411,383,8971,395,8611,669,6021,621,8761,859,5431,457,273880,8151,132,4041,711,8741,207,8331,181,032995,798942,848711,519663,544485,939604,732644,575765,509
       Inventory 
728,884
600,312
588,777
408,920
514,485
532,035
865,159
957,555
1,098,072
1,024,250
1,008,567
1,069,546
790,587
1,248,460
1,692,602
1,702,520
1,656,004
1,328,450
1,212,320
1,251,407
1,304,228
1,358,800
1,350,512
1,386,800
1,384,247
1,953,800
1,953,800
1,874,400
1,891,800
1,819,800
1,832,000
1,784,000
1,843,000
1,876,000
1,991,000
2,113,000
2,273,000
2,420,000
2,439,000
2,590,000
2,509,000
2,420,000
2,213,000
2,134,000
2,150,000
2,085,000
2,031,000
2
22,031,0002,085,0002,150,0002,134,0002,213,0002,420,0002,509,0002,590,0002,439,0002,420,0002,273,0002,113,0001,991,0001,876,0001,843,0001,784,0001,832,0001,819,8001,891,8001,874,4001,953,8001,953,8001,384,2471,386,8001,350,5121,358,8001,304,2281,251,4071,212,3201,328,4501,656,0041,702,5201,692,6021,248,460790,5871,069,5461,008,5671,024,2501,098,072957,555865,159532,035514,485408,920588,777600,312728,884
   > Long-term Assets 
3,664,089
3,048,553
2,921,657
1,914,562
2,215,877
2,393,255
4,455,031
5,057,925
5,003,584
5,163,622
4,875,148
5,215,794
4,945,686
6,598,819
7,763,504
7,784,453
7,504,951
5,804,884
5,127,419
5,519,907
5,791,152
0
5,725,762
0
5,638,984
0
11,954,900
12,168,500
12,145,000
11,918,800
12,252,000
12,252,000
12,005,000
11,822,000
11,922,000
11,765,000
11,747,000
11,817,000
12,277,000
10,435,000
12,157,000
12,260,000
12,226,000
11,598,000
11,768,000
11,631,000
11,559,000
11,672,000
11,672,00011,559,00011,631,00011,768,00011,598,00012,226,00012,260,00012,157,00010,435,00012,277,00011,817,00011,747,00011,765,00011,922,00011,822,00012,005,00012,252,00012,252,00011,918,80012,145,00012,168,50011,954,90005,638,98405,725,76205,791,1525,519,9075,127,4195,804,8847,504,9517,784,4537,763,5046,598,8194,945,6865,215,7944,875,1485,163,6225,003,5845,057,9254,455,0312,393,2552,215,8771,914,5622,921,6573,048,5533,664,089
       Property Plant Equipment 
2,860,975
2,371,883
2,338,420
1,457,221
1,706,138
1,791,915
2,894,375
3,317,463
3,355,065
3,188,436
3,253,096
3,467,629
3,063,483
4,079,888
4,806,554
4,776,798
4,456,227
2,918,824
2,563,360
2,706,052
2,762,606
2,698,300
2,681,842
2,616,800
2,618,692
3,975,000
3,975,000
4,438,800
4,310,800
4,158,800
3,615,000
3,649,000
4,286,000
4,198,000
4,293,000
4,221,000
4,236,000
4,311,000
3,646,000
3,589,000
3,687,000
3,741,000
3,762,000
4,247,000
4,377,000
4,313,000
4,330,000
4,412,000
4,412,0004,330,0004,313,0004,377,0004,247,0003,762,0003,741,0003,687,0003,589,0003,646,0004,311,0004,236,0004,221,0004,293,0004,198,0004,286,0003,649,0003,615,0004,158,8004,310,8004,438,8003,975,0003,975,0002,618,6922,616,8002,681,8422,698,3002,762,6062,706,0522,563,3602,918,8244,456,2274,776,7984,806,5544,079,8883,063,4833,467,6293,253,0963,188,4363,355,0653,317,4632,894,3751,791,9151,706,1381,457,2212,338,4202,371,8832,860,975
       Goodwill 
370,471
317,166
271,759
255,776
322,408
404,121
1,318,559
1,442,135
1,347,257
1,293,837
1,127,057
1,144,842
1,111,954
1,303,786
1,637,454
1,683,280
1,755,478
1,690,173
1,553,975
1,800,381
2,031,319
2,036,800
2,024,377
2,041,200
2,041,200
5,156,000
5,156,000
5,117,300
5,246,300
5,226,800
5,339,300
5,382,000
5,437,000
5,393,000
5,419,000
5,385,000
5,370,000
5,379,000
5,285,000
5,237,000
5,281,000
5,338,000
5,366,000
5,350,000
5,388,000
5,360,000
5,345,000
5,385,000
5,385,0005,345,0005,360,0005,388,0005,350,0005,366,0005,338,0005,281,0005,237,0005,285,0005,379,0005,370,0005,385,0005,419,0005,393,0005,437,0005,382,0005,339,3005,226,8005,246,3005,117,3005,156,0005,156,0002,041,2002,041,2002,024,3772,036,8002,031,3191,800,3811,553,9751,690,1731,755,4781,683,2801,637,4541,303,7861,111,9541,144,8421,127,0571,293,8371,347,2571,442,1351,318,559404,121322,408255,776271,759317,166370,471
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
460,800
460,800
124,200
124,200
131,700
98,900
103,100
96,800
108,600
77,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000077,700108,60096,800103,10098,900131,700124,200124,200460,800460,800000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
107,449
110,178
107,730
97,895
256,151
373,426
362,998
344,142
305,233
288,924
313,556
375,634
340,300
348,859
315,200
2,356,713
2,306,800
2,306,800
2,123,000
2,094,100
2,037,500
1,994,300
1,951,000
1,920,000
1,874,000
1,835,000
1,792,000
1,749,000
1,709,000
1,657,000
1,609,000
1,577,000
1,548,000
1,524,000
1,482,000
1,474,000
1,431,000
1,391,000
1,368,000
1,368,0001,391,0001,431,0001,474,0001,482,0001,524,0001,548,0001,577,0001,609,0001,657,0001,709,0001,749,0001,792,0001,835,0001,874,0001,920,0001,951,0001,994,3002,037,5002,094,1002,123,0002,306,8002,306,8002,356,713315,200348,859340,300375,634313,556288,924305,233344,142362,998373,426256,15197,895107,730110,178107,449000000000
       Long-term Assets Other 
133,915
86,167
81,174
36,181
38,783
61,423
93,254
122,351
130,006
70,717
86,429
106,199
123,721
208,218
325,439
306,507
325,707
307,681
185,758
203,137
143,460
0
169,758
0
139,822
0
227,300
229,600
237,600
210,400
1,089,900
1,270,000
219,000
217,000
236,000
231,000
267,000
279,000
1,559,000
-129,000
1,473,000
1,482,000
1,574,000
385,000
399,000
398,000
258,000
363,000
363,000258,000398,000399,000385,0001,574,0001,482,0001,473,000-129,0001,559,000279,000267,000231,000236,000217,000219,0001,270,0001,089,900210,400237,600229,600227,3000139,8220169,7580143,460203,137185,758307,681325,707306,507325,439208,218123,721106,19986,42970,717130,006122,35193,25461,42338,78336,18181,17486,167133,915
> Total Liabilities 
2,999,186
2,663,968
2,422,865
1,850,081
2,273,899
2,406,880
3,319,476
3,900,413
4,221,414
4,885,279
4,716,709
4,847,447
4,334,183
6,107,424
7,669,132
8,141,106
7,958,148
6,991,734
6,951,043
7,880,726
8,183,818
7,956,200
7,907,672
8,218,800
7,794,996
0
11,490,300
11,239,300
11,429,700
11,618,200
11,755,000
11,721,000
11,870,000
11,887,000
12,367,000
12,339,000
12,619,000
13,410,000
13,285,000
13,316,000
13,064,000
12,970,000
12,913,000
12,719,000
12,700,000
12,652,000
12,571,000
12,917,000
12,917,00012,571,00012,652,00012,700,00012,719,00012,913,00012,970,00013,064,00013,316,00013,285,00013,410,00012,619,00012,339,00012,367,00011,887,00011,870,00011,721,00011,755,00011,618,20011,429,70011,239,30011,490,30007,794,9968,218,8007,907,6727,956,2008,183,8187,880,7266,951,0436,991,7347,958,1488,141,1067,669,1326,107,4244,334,1834,847,4474,716,7094,885,2794,221,4143,900,4133,319,4762,406,8802,273,8991,850,0812,422,8652,663,9682,999,186
   > Total Current Liabilities 
1,376,605
1,100,240
1,008,465
827,691
1,064,946
1,198,514
2,038,717
2,081,157
2,359,090
2,655,867
2,986,938
2,623,396
2,382,655
3,582,119
3,580,895
4,296,416
4,289,951
3,294,575
3,669,618
3,665,725
4,008,490
4,696,800
4,668,152
4,546,100
4,184,178
4,541,800
4,541,800
3,839,600
3,767,400
3,651,900
5,727,000
5,360,000
3,678,000
3,670,000
4,345,000
4,017,000
4,293,000
4,424,000
6,945,000
2,915,000
6,224,000
6,166,000
6,260,000
4,005,000
3,970,000
3,913,000
4,261,000
4,068,000
4,068,0004,261,0003,913,0003,970,0004,005,0006,260,0006,166,0006,224,0002,915,0006,945,0004,424,0004,293,0004,017,0004,345,0003,670,0003,678,0005,360,0005,727,0003,651,9003,767,4003,839,6004,541,8004,541,8004,184,1784,546,1004,668,1524,696,8004,008,4903,665,7253,669,6183,294,5754,289,9514,296,4163,580,8953,582,1192,382,6552,623,3962,986,9382,655,8672,359,0902,081,1572,038,7171,198,5141,064,946827,6911,008,4651,100,2401,376,605
       Short-term Debt 
398,580
301,646
261,946
136,963
262,243
203,750
680,134
509,330
556,013
856,770
1,169,296
648,195
771,621
1,171,716
380,694
939,476
1,081,249
521,588
1,011,382
921,862
1,123,604
981,500
1,810,887
645,000
1,478,459
5,400
794,200
317,800
357,200
312,800
206,000
238,000
53,000
107,000
103,000
68,000
121,000
72,000
150,000
76,000
62,000
209,000
93,000
118,000
58,000
131,000
210,000
128,000
128,000210,000131,00058,000118,00093,000209,00062,00076,000150,00072,000121,00068,000103,000107,00053,000238,000206,000312,800357,200317,800794,2005,4001,478,459645,0001,810,887981,5001,123,604921,8621,011,382521,5881,081,249939,476380,6941,171,716771,621648,1951,169,296856,770556,013509,330680,134203,750262,243136,963261,946301,646398,580
       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
981,500
981,500
645,000
645,000
5,400
794,200
317,800
357,200
312,800
206,300
238,000
53,000
107,000
103,000
68,000
121,000
72,000
150,000
76,000
62,000
209,000
93,000
118,000
58,000
131,000
96,000
0
096,000131,00058,000118,00093,000209,00062,00076,000150,00072,000121,00068,000103,000107,00053,000238,000206,300312,800357,200317,800794,2005,400645,000645,000981,500981,500000000000000000000000
       Accounts payable 
408,076
341,687
279,836
286,107
333,890
401,588
726,356
859,953
1,138,866
1,145,724
1,145,802
1,277,542
965,555
1,450,304
1,973,366
1,995,211
1,996,496
1,786,394
2,342,647
2,432,017
2,575,788
2,606,700
2,590,801
1,797,400
2,467,592
2,303,400
2,303,400
1,891,900
2,075,800
1,861,300
2,171,000
1,808,000
2,093,000
1,986,000
2,574,000
2,412,000
2,743,000
2,816,000
3,073,000
2,839,000
2,785,000
2,528,000
2,690,000
2,218,000
2,338,000
2,195,000
2,580,000
2,380,000
2,380,0002,580,0002,195,0002,338,0002,218,0002,690,0002,528,0002,785,0002,839,0003,073,0002,816,0002,743,0002,412,0002,574,0001,986,0002,093,0001,808,0002,171,0001,861,3002,075,8001,891,9002,303,4002,303,4002,467,5921,797,4002,590,8012,606,7002,575,7882,432,0172,342,6471,786,3941,996,4961,995,2111,973,3661,450,304965,5551,277,5421,145,8021,145,7241,138,866859,953726,356401,588333,890286,107279,836341,687408,076
       Other Current Liabilities 
569,949
456,907
466,683
404,621
468,813
593,176
632,227
711,874
664,211
2,375
9,839
3,636
13,074
20,227
24,368
146,755
82,225
62,892
101,967
54,002
44,157
217,300
36,277
716,200
13,074
1,058,400
1,065,800
1,286,000
1,020,000
1,095,700
1,120,000
1,148,000
1,532,000
1,577,000
1,668,000
1,537,000
1,429,000
1,536,000
3,722,000
1,301,000
3,377,000
3,429,000
1,297,000
1,344,000
1,574,000
1,587,000
1,471,000
1,560,000
1,560,0001,471,0001,587,0001,574,0001,344,0001,297,0003,429,0003,377,0001,301,0003,722,0001,536,0001,429,0001,537,0001,668,0001,577,0001,532,0001,148,0001,120,0001,095,7001,020,0001,286,0001,065,8001,058,40013,074716,20036,277217,30044,15754,002101,96762,89282,225146,75524,36820,22713,0743,6369,8392,375664,211711,874632,227593,176468,813404,621466,683456,907569,949
   > Long-term Liabilities 
1,622,581
1,563,728
1,414,400
1,022,389
1,208,953
1,208,366
1,280,759
1,819,256
1,862,323
2,229,412
1,729,771
2,224,051
1,951,529
2,525,305
4,088,237
3,844,690
3,668,197
3,697,159
3,281,424
4,215,001
4,175,328
0
3,239,520
0
3,610,818
0
6,948,500
7,399,700
7,662,300
7,966,300
6,028,000
6,361,000
8,192,000
8,217,000
8,022,000
8,322,000
8,326,000
8,986,000
6,340,000
10,401,000
6,840,000
6,804,000
6,653,000
8,714,000
8,730,000
8,739,000
8,310,000
8,849,000
8,849,0008,310,0008,739,0008,730,0008,714,0006,653,0006,804,0006,840,00010,401,0006,340,0008,986,0008,326,0008,322,0008,022,0008,217,0008,192,0006,361,0006,028,0007,966,3007,662,3007,399,7006,948,50003,610,81803,239,52004,175,3284,215,0013,281,4243,697,1593,668,1973,844,6904,088,2372,525,3051,951,5292,224,0511,729,7712,229,4121,862,3231,819,2561,280,7591,208,3661,208,9531,022,3891,414,4001,563,7281,622,581
       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
5,454,800
5,853,500
6,208,800
0
0
6,432,000
6,497,000
6,186,000
6,524,000
6,548,000
7,177,000
6,340,000
6,879,000
6,840,000
6,804,000
6,653,000
0
0
0
0
0
000006,653,0006,804,0006,840,0006,879,0006,340,0007,177,0006,548,0006,524,0006,186,0006,497,0006,432,000006,208,8005,853,5005,454,800000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
587,100
587,100
620,800
620,800
1,639,500
1,639,500
1,438,100
1,317,500
1,291,900
1,287,300
1,289,000
1,308,000
1,270,000
1,374,000
1,347,000
1,311,000
1,296,000
3,722,000
1,276,000
1,258,000
0
0
1,167,000
0
0
0
0
00001,167,000001,258,0001,276,0003,722,0001,296,0001,311,0001,347,0001,374,0001,270,0001,308,0001,289,0001,287,3001,291,9001,317,5001,438,1001,639,5001,639,500620,800620,800587,100587,100000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,700
10,700
0
0
0
0
0
0
0
0
0
0
0
696,000
0
0
0
677,000
0
0
0
616,000
0
0
0
0
0
00000616,000000677,000000696,0000000000000010,70010,700000000000000000000000
> Total Stockholder Equity
2,262,163
1,764,122
1,788,694
1,058,630
1,204,564
2,474,215
2,991,537
3,227,972
3,266,615
2,612,309
2,993,299
2,821,251
2,431,320
3,457,188
3,942,030
3,368,095
3,292,114
2,029,111
1,464,292
788,314
821,099
1,021,700
1,015,468
562,800
991,129
5,609,000
5,609,000
5,424,200
5,339,700
4,739,600
4,687,000
4,744,000
4,792,000
4,647,000
4,764,000
4,650,000
4,462,000
4,517,000
4,141,000
3,976,000
4,411,000
4,308,000
4,090,000
3,898,000
3,964,000
3,944,000
3,881,000
3,919,000
3,919,0003,881,0003,944,0003,964,0003,898,0004,090,0004,308,0004,411,0003,976,0004,141,0004,517,0004,462,0004,650,0004,764,0004,647,0004,792,0004,744,0004,687,0004,739,6005,339,7005,424,2005,609,0005,609,000991,129562,8001,015,4681,021,700821,099788,3141,464,2922,029,1113,292,1143,368,0953,942,0303,457,1882,431,3202,821,2512,993,2992,612,3093,266,6153,227,9722,991,5372,474,2151,204,5641,058,6301,788,6941,764,1222,262,163
   Common Stock
482,607
398,490
1,239,169
580,273
715,237
1,673,685
2,112,565
1,926,366
2,552,917
2,085,380
2,326,378
2,302,025
1,969,445
3,424,808
4,350,298
3,872,935
3,487,319
2,716,591
1,678,413
1,453,237
1,415,519
1,411,400
1,392,157
1,660,222
1,419,077
16,300
16,300
16,200
16,100
15,800
15,700
16,000
16,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
15,000
14,000
14,000
14,000
14,000
14,000
14,000
14,00014,00014,00014,00014,00014,00015,00015,00015,00015,00015,00015,00015,00015,00015,00016,00016,00015,70015,80016,10016,20016,30016,3001,419,0771,660,2221,392,1571,411,4001,415,5191,453,2371,678,4132,716,5913,487,3193,872,9354,350,2983,424,8081,969,4452,302,0252,326,3782,085,3802,552,9171,926,3662,112,5651,673,685715,237580,2731,239,169398,490482,607
   Retained Earnings 
438,898
239,876
275,630
306,347
370,682
759,261
1,021,009
1,128,636
1,103,257
589,632
932,824
943,734
713,271
590,830
676,742
512,414
513,155
588,811
451,512
139,783
286,421
528,100
524,879
520,400
475,255
323,700
323,700
252,300
254,400
254,700
246,500
258,000
293,000
378,000
452,000
473,000
515,000
604,000
534,000
534,000
866,000
863,000
865,000
841,000
795,000
802,000
879,000
890,000
890,000879,000802,000795,000841,000865,000863,000866,000534,000534,000604,000515,000473,000452,000378,000293,000258,000246,500254,700254,400252,300323,700323,700475,255520,400524,879528,100286,421139,783451,512588,811513,155512,414676,742590,830713,271943,734932,824589,6321,103,2571,128,6361,021,009759,261370,682306,347275,630239,876438,898
   Accumulated Other Comprehensive Income 
1,340,658
1,125,755
273,895
172,010
118,645
41,268
-142,037
-244,143
-389,560
-62,703
-265,903
-424,508
-251,396
-558,450
-1,085,010
-1,017,254
-708,360
-1,276,291
-665,633
-804,706
-880,841
0
-901,567
0
-903,204
-522,000
-722,400
-773,500
-702,600
-1,057,900
-1,049,300
-1,019,000
-884,000
-899,000
-766,000
-862,000
-885,000
-807,000
-880,000
-1,048,000
-901,000
-857,000
-862,000
-928,000
-827,000
-868,000
-1,020,000
-1,006,000
-1,006,000-1,020,000-868,000-827,000-928,000-862,000-857,000-901,000-1,048,000-880,000-807,000-885,000-862,000-766,000-899,000-884,000-1,019,000-1,049,300-1,057,900-702,600-773,500-722,400-522,000-903,2040-901,5670-880,841-804,706-665,633-1,276,291-708,360-1,017,254-1,085,010-558,450-251,396-424,508-265,903-62,703-389,560-244,143-142,03741,268118,645172,010273,8951,125,7551,340,658
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,940,700
5,783,200
5,538,400
0
0
5,412,000
5,193,000
5,092,000
5,074,000
4,854,000
4,740,000
4,431,000
4,412,000
4,391,000
4,241,000
4,021,000
0
0
0
0
0
000004,021,0004,241,0004,391,0004,412,0004,431,0004,740,0004,854,0005,074,0005,092,0005,193,0005,412,000005,538,4005,783,2005,940,700000000000000000000000000000
   Treasury Stock00000-12,000-14,000-18,000-49,000-18,000-35,000-37,000-50,000-29,000-40,000-45,00000-11,400-11,400-11,500000000000000000000000000000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.