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

AMC Networks Inc
Buy, Hold or Sell?

Let's analyze AMC Networks Inc together

I guess you are interested in AMC Networks Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of AMC Networks Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about AMC Networks Inc

I send you an email if I find something interesting about AMC Networks Inc.

1. Quick Overview

1.1. Quick analysis of AMC Networks Inc (30 sec.)










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

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
47.5%

What is your share worth?

Current worth
$23.75
Expected worth in 1 year
$17.80
How sure are you?
80.0%

+ What do you gain per year?

Total Gains per Share
$-5.94
Return On Investment
-61.7%

For what price can you sell your share?

Current Price per Share
$9.63
Expected price per share
$7.08 - $10.72
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of AMC Networks Inc (5 min.)




Live pricePrice per Share (EOD)
$9.63
Intrinsic Value Per Share
$36.26 - $233.27
Total Value Per Share
$60.01 - $257.02

2.2. Growth of AMC Networks Inc (5 min.)




Is AMC Networks Inc growing?

Current yearPrevious yearGrowGrow %
How rich?$1.3b$1.2b$60.8m4.7%

How much money is AMC Networks Inc making?

Current yearPrevious yearGrowGrow %
Making money$9m-$10.5m$19.5m216.6%
Net Profit Margin1.7%1.4%--

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

2.3. Financial Health of AMC Networks Inc (5 min.)




2.4. Comparing to competitors in the Entertainment industry (5 min.)




  Industry Rankings (Entertainment)  


Richest
#26 / 233

Most Revenue
#32 / 233

Most Profit
#43 / 233
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of AMC Networks Inc?

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

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

Speculation

The Price per Share of AMC Networks Inc is $9.63. 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 AMC Networks Inc.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in AMC Networks Inc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $23.75. Based on the TTM, the Book Value Change Per Share is $-1.49 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.13 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of AMC Networks Inc.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.747.7%0.151.6%-0.18-1.8%0.838.6%1.2012.4%
Usd Book Value Change Per Share-4.64-48.1%-1.49-15.4%-0.13-1.4%0.343.5%0.737.5%
Usd Dividend Per Share0.000.0%0.000.0%0.192.0%0.070.7%0.060.6%
Usd Total Gains Per Share-4.64-48.1%-1.49-15.4%0.060.6%0.414.3%0.788.1%
Usd Price Per Share8.69-12.32-14.25-27.25-44.12-
Price to Earnings Ratio2.95--1.81-1.28-1.60-7.43-
Price-to-Total Gains Ratio-1.87--2.67-8.54--22.20-30.41-
Price to Book Ratio0.37-0.44-0.51-1.13-7.33-
Price-to-Total Gains Ratio-1.87--2.67-8.54--22.20-30.41-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share9.63
Number of shares103
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.07
Usd Book Value Change Per Share-1.490.34
Usd Total Gains Per Share-1.490.41
Gains per Quarter (103 shares)-153.0642.32
Gains per Year (103 shares)-612.23169.30
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10-612-62229140159
20-1224-123458280328
30-1837-184688420497
40-2449-2458117560666
50-3061-3070146700835
60-3673-36821758401004
70-4286-42942059801173
80-4898-490623411211342
90-5510-551826312611511
100-6122-613029214011680

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 Share2.02.00.050.0%9.03.00.075.0%16.04.00.080.0%36.04.00.090.0%55.04.00.093.2%
Book Value Change Per Share1.03.00.025.0%7.05.00.058.3%14.06.00.070.0%32.08.00.080.0%47.09.03.079.7%
Dividend per Share0.00.04.00.0%5.00.07.041.7%5.00.015.025.0%19.00.021.047.5%21.00.038.035.6%
Total Gains per Share1.03.00.025.0%7.05.00.058.3%14.06.00.070.0%32.08.00.080.0%47.09.03.079.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share---4.636-1.486-68%-0.134-97%0.340-1464%0.727-738%
Book Value Per Share--23.74927.507-14%28.064-15%25.469-7%15.714+51%
Current Ratio--2.3242.006+16%1.552+50%2.031+14%2.106+10%
Debt To Asset Ratio--0.7240.736-2%0.776-7%0.782-7%0.855-15%
Debt To Equity Ratio--3.1263.358-7%4.564-32%5.093-39%18.568-83%
Dividend Per Share----0%0.193-100%0.071-100%0.057-100%
Enterprise Value---2187641190.000-2313999835.000+6%-2751742450.000+26%-2112983555.000-3%-974255992.250-55%
Eps--0.7370.153+383%-0.176+124%0.831-11%1.198-38%
Ev To Ebitda Ratio---1.513-3.029+100%-4.074+169%-2.475+64%-1.156-24%
Ev To Sales Ratio---0.912-0.928+2%-0.936+3%-0.752-18%-0.336-63%
Free Cash Flow Per Share--0.9611.905-50%1.358-29%1.500-36%1.518-37%
Free Cash Flow To Equity Per Share--0.127-0.897+807%0.777-84%-0.034+127%0.394-68%
Gross Profit Margin--1.0003.768-73%1.780-44%1.710-42%1.355-26%
Intrinsic Value_10Y_max--233.268--------
Intrinsic Value_10Y_min--36.261--------
Intrinsic Value_1Y_max--8.589--------
Intrinsic Value_1Y_min--4.829--------
Intrinsic Value_3Y_max--37.074--------
Intrinsic Value_3Y_min--13.561--------
Intrinsic Value_5Y_max--79.146--------
Intrinsic Value_5Y_min--21.184--------
Market Cap314288532.000-55%487934810.000571078415.000-15%623253050.000-22%1255893845.000-61%2665154857.750-82%
Net Profit Margin--0.0690.017+312%0.014+378%0.058+18%0.101-32%
Operating Margin--0.186-0.034+118%0.122+52%0.158+17%0.217-14%
Operating Ratio--0.8440.848-1%0.808+4%0.801+5%0.765+10%
Pb Ratio0.405+10%0.3660.444-18%0.513-29%1.129-68%7.332-95%
Pe Ratio3.267+10%2.948-1.810+161%1.283+130%1.599+84%7.428-60%
Price Per Share9.630+10%8.69012.318-29%14.245-39%27.249-68%44.120-80%
Price To Free Cash Flow Ratio2.506+10%2.2611.895+19%0.530+326%5.740-61%24.600-91%
Price To Total Gains Ratio-2.077-11%-1.874-2.675+43%8.536-122%-22.195+1084%30.412-106%
Quick Ratio--2.0181.651+22%1.319+53%1.712+18%1.603+26%
Return On Assets--0.0090.002+357%-0.002+118%0.007+23%0.014-39%
Return On Equity--0.0370.008+380%-0.026+170%0.045-18%0.423-91%
Total Gains Per Share---4.636-1.486-68%0.059-7957%0.411-1228%0.784-691%
Usd Book Value--1333456000.0001289782750.000+3%1228966750.000+9%1168926900.000+14%767345100.000+74%
Usd Book Value Change Per Share---4.636-1.486-68%-0.134-97%0.340-1464%0.727-738%
Usd Book Value Per Share--23.74927.507-14%28.064-15%25.469-7%15.714+51%
Usd Dividend Per Share----0%0.193-100%0.071-100%0.057-100%
Usd Enterprise Value---2187641190.000-2313999835.000+6%-2751742450.000+26%-2112983555.000-3%-974255992.250-55%
Usd Eps--0.7370.153+383%-0.176+124%0.831-11%1.198-38%
Usd Free Cash Flow--53941000.00087449000.000-38%59307000.000-9%72699550.000-26%86076825.000-37%
Usd Free Cash Flow Per Share--0.9611.905-50%1.358-29%1.500-36%1.518-37%
Usd Free Cash Flow To Equity Per Share--0.127-0.897+807%0.777-84%-0.034+127%0.394-68%
Usd Market Cap314288532.000-55%487934810.000571078415.000-15%623253050.000-22%1255893845.000-61%2665154857.750-82%
Usd Price Per Share9.630+10%8.69012.318-29%14.245-39%27.249-68%44.120-80%
Usd Profit--41382000.0009035500.000+358%-10536250.000+125%37763400.000+10%69418675.000-40%
Usd Revenue--599614000.000625214250.000-4%749387250.000-20%715409950.000-16%707674225.000-15%
Usd Total Gains Per Share---4.636-1.486-68%0.059-7957%0.411-1228%0.784-691%
 EOD+1 -7MRQTTM+22 -16YOY+18 -225Y+16 -2410Y+11 -29

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-153.267
Price to Book Ratio (EOD)Between0-10.405
Net Profit Margin (MRQ)Greater than00.069
Operating Margin (MRQ)Greater than00.186
Quick Ratio (MRQ)Greater than12.018
Current Ratio (MRQ)Greater than12.324
Debt to Asset Ratio (MRQ)Less than10.724
Debt to Equity Ratio (MRQ)Less than13.126
Return on Equity (MRQ)Greater than0.150.037
Return on Assets (MRQ)Greater than0.050.009
Total7/10 (70.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5058.736
Ma 20Greater thanMa 509.319
Ma 50Greater thanMa 1008.630
Ma 100Greater thanMa 2009.112
OpenGreater thanClose9.410
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About AMC Networks Inc

AMC Networks Inc., an entertainment company, owns and operates a suite of video entertainment products that are delivered to audiences, a platform to distributors, and advertisers in the United States, Europe, and internationally. The company operates through Domestic Operations, and International and Other segments. The Domestic Operations segment operates various national programming networks, including the AMC, We tv, BBC AMERICA, IFC, and SundanceTV; provides subscription streaming services comprising Acorn TV, Shudder, Sundance Now, ALLBLK, and HIDIVE, as well as AMC+ and other streaming initiatives; and engages in film distribution business under the IFC Films, RLJ Entertainment Films, and Shudder name. This segment also produces and licenses original programming for various programming networks, as well as services the programming networks. The International and Other segment operates a portfolio of channels under the AMCNI name; and production and comedy venues activities under the Levity name. AMC Networks Inc. was founded in 1980 and is headquartered in New York, New York.

Fundamental data was last updated by Penke on 2024-12-05 12:15:03.

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 inefficient 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 very inefficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is 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 cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.
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 AMC Networks Inc earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare AMC Networks Inc to the Entertainment industry mean.
  • A Net Profit Margin of 6.9% means that $0.07 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of AMC Networks Inc:

  • The MRQ is 6.9%. The company is making a profit. +1
  • The TTM is 1.7%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.9%TTM1.7%+5.2%
TTM1.7%YOY1.4%+0.2%
TTM1.7%5Y5.8%-4.2%
5Y5.8%10Y10.1%-4.3%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ6.9%-0.9%+7.8%
TTM1.7%-2.8%+4.5%
YOY1.4%-2.9%+4.3%
5Y5.8%-10.3%+16.1%
10Y10.1%-9.2%+19.3%
4.3.1.2. Return on Assets

Shows how efficient AMC Networks Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare AMC Networks Inc to the Entertainment industry mean.
  • 0.9% Return on Assets means that AMC Networks Inc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of AMC Networks Inc:

  • The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.9%TTM0.2%+0.7%
TTM0.2%YOY-0.2%+0.3%
TTM0.2%5Y0.7%-0.5%
5Y0.7%10Y1.4%-0.7%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9%-0.3%+1.2%
TTM0.2%-0.5%+0.7%
YOY-0.2%-0.3%+0.1%
5Y0.7%-0.8%+1.5%
10Y1.4%-0.5%+1.9%
4.3.1.3. Return on Equity

Shows how efficient AMC Networks Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare AMC Networks Inc to the Entertainment industry mean.
  • 3.7% Return on Equity means AMC Networks Inc generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of AMC Networks Inc:

  • The MRQ is 3.7%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.8%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.7%TTM0.8%+2.9%
TTM0.8%YOY-2.6%+3.4%
TTM0.8%5Y4.5%-3.8%
5Y4.5%10Y42.3%-37.7%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ3.7%0.5%+3.2%
TTM0.8%0.2%+0.6%
YOY-2.6%-0.1%-2.5%
5Y4.5%-1.3%+5.8%
10Y42.3%-0.9%+43.2%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of AMC Networks Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient AMC Networks Inc is operating .

  • Measures how much profit AMC Networks Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare AMC Networks Inc to the Entertainment industry mean.
  • An Operating Margin of 18.6% means the company generated $0.19  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of AMC Networks Inc:

  • The MRQ is 18.6%. The company is operating efficient. +1
  • The TTM is -3.4%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ18.6%TTM-3.4%+22.0%
TTM-3.4%YOY12.2%-15.6%
TTM-3.4%5Y15.8%-19.2%
5Y15.8%10Y21.7%-5.9%
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ18.6%3.8%+14.8%
TTM-3.4%1.2%-4.6%
YOY12.2%3.3%+8.9%
5Y15.8%-1.9%+17.7%
10Y21.7%-2.6%+24.3%
4.3.2.2. Operating Ratio

Measures how efficient AMC Networks Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Entertainment industry mean).
  • An Operation Ratio of 0.84 means that the operating costs are $0.84 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of AMC Networks Inc:

  • The MRQ is 0.844. The company is less efficient in keeping operating costs low.
  • The TTM is 0.848. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.844TTM0.848-0.005
TTM0.848YOY0.808+0.040
TTM0.8485Y0.801+0.048
5Y0.80110Y0.765+0.036
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8441.138-0.294
TTM0.8481.103-0.255
YOY0.8081.167-0.359
5Y0.8011.263-0.462
10Y0.7651.203-0.438
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of AMC Networks Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if AMC Networks Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Entertainment industry mean).
  • A Current Ratio of 2.32 means the company has $2.32 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of AMC Networks Inc:

  • The MRQ is 2.324. The company is able to pay all its short-term debts. +1
  • The TTM is 2.006. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.324TTM2.006+0.317
TTM2.006YOY1.552+0.455
TTM2.0065Y2.031-0.025
5Y2.03110Y2.106-0.074
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3241.112+1.212
TTM2.0061.102+0.904
YOY1.5521.141+0.411
5Y2.0311.218+0.813
10Y2.1061.259+0.847
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare AMC Networks Inc to the Entertainment industry mean.
  • A Quick Ratio of 2.02 means the company can pay off $2.02 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of AMC Networks Inc:

  • The MRQ is 2.018. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.651. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.018TTM1.651+0.367
TTM1.651YOY1.319+0.332
TTM1.6515Y1.712-0.061
5Y1.71210Y1.603+0.109
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0180.541+1.477
TTM1.6510.564+1.087
YOY1.3190.632+0.687
5Y1.7120.757+0.955
10Y1.6030.870+0.733
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of AMC Networks Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of AMC Networks Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare AMC Networks Inc to Entertainment industry mean.
  • A Debt to Asset Ratio of 0.72 means that AMC Networks Inc assets are financed with 72.4% credit (debt) and the remaining percentage (100% - 72.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of AMC Networks Inc:

  • The MRQ is 0.724. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.736. The company is able to pay all its debts by selling its assets. +1
Trends
Current periodCompared to+/- 
MRQ0.724TTM0.736-0.013
TTM0.736YOY0.776-0.039
TTM0.7365Y0.782-0.046
5Y0.78210Y0.855-0.073
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7240.552+0.172
TTM0.7360.561+0.175
YOY0.7760.562+0.214
5Y0.7820.575+0.207
10Y0.8550.522+0.333
4.5.4.2. Debt to Equity Ratio

Measures if AMC Networks Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare AMC Networks Inc to the Entertainment industry mean.
  • A Debt to Equity ratio of 312.6% means that company has $3.13 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of AMC Networks Inc:

  • The MRQ is 3.126. The company is unable to pay all its debts with equity. -1
  • The TTM is 3.358. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ3.126TTM3.358-0.232
TTM3.358YOY4.564-1.206
TTM3.3585Y5.093-1.734
5Y5.09310Y18.568-13.476
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1261.102+2.024
TTM3.3581.169+2.189
YOY4.5641.176+3.388
5Y5.0931.325+3.768
10Y18.5681.256+17.312
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 AMC Networks Inc generates.

  • Above 15 is considered overpriced but always compare AMC Networks Inc to the Entertainment industry mean.
  • A PE ratio of 2.95 means the investor is paying $2.95 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of AMC Networks Inc:

  • The EOD is 3.267. Based on the earnings, the company is cheap. +2
  • The MRQ is 2.948. Based on the earnings, the company is cheap. +2
  • The TTM is -1.810. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD3.267MRQ2.948+0.319
MRQ2.948TTM-1.810+4.758
TTM-1.810YOY1.283-3.092
TTM-1.8105Y1.599-3.409
5Y1.59910Y7.428-5.829
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD3.267-0.268+3.535
MRQ2.948-0.362+3.310
TTM-1.810-0.362-1.448
YOY1.283-0.038+1.321
5Y1.5994.447-2.848
10Y7.4289.996-2.568
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 AMC Networks Inc:

  • The EOD is 2.506. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 2.261. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 1.895. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD2.506MRQ2.261+0.245
MRQ2.261TTM1.895+0.366
TTM1.895YOY0.530+1.365
TTM1.8955Y5.740-3.844
5Y5.74010Y24.600-18.860
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD2.5061.138+1.368
MRQ2.2611.196+1.065
TTM1.8950.173+1.722
YOY0.5300.648-0.118
5Y5.7400.518+5.222
10Y24.600-0.534+25.134
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 AMC Networks Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Entertainment industry mean).
  • A PB ratio of 0.37 means the investor is paying $0.37 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of AMC Networks Inc:

  • The EOD is 0.405. Based on the equity, the company is cheap. +2
  • The MRQ is 0.366. Based on the equity, the company is cheap. +2
  • The TTM is 0.444. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.405MRQ0.366+0.040
MRQ0.366TTM0.444-0.078
TTM0.444YOY0.513-0.069
TTM0.4445Y1.129-0.685
5Y1.12910Y7.332-6.203
Compared to industry (Entertainment)
PeriodCompanyIndustry (mean)+/- 
EOD0.4051.267-0.862
MRQ0.3661.224-0.858
TTM0.4441.339-0.895
YOY0.5131.422-0.909
5Y1.1291.668-0.539
10Y7.3322.371+4.961
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 AMC Networks Inc.

4.8.1. Institutions holding AMC Networks Inc

Institutions are holding 107.744% of the shares of AMC Networks Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc12.15890.001253646073719897.4508
2024-09-30Citadel Advisors Llc4.09390.00318062651356458301.5644
2024-09-30Vanguard Group Inc3.79920.00031676252-1941663-53.668
2024-09-30Dimensional Fund Advisors, Inc.3.73530.00351648062224321.3799
2024-09-30Millennium Management LLC3.45280.006315234041280959528.3503
2024-09-30RWWM Inc2.92451.0361290332721909127.0021
2024-09-30D. E. Shaw & Co LP2.80620.00921238124781021170.8632
2024-09-30Marshall Wace Asset Management Ltd2.32790.01091027075565809122.6644
2024-09-30Charles Schwab Investment Management Inc2.21920.0016979140-357057-26.7219
2024-09-30ExodusPoint Capital Management, LP1.86270.04358218538218530
2024-09-30State Street Corp1.8170.0003801670-453970-36.1545
2024-09-30American Century Companies Inc1.8060.0047968238911512.5921
2024-09-30Geode Capital Management, LLC1.75790.0006775596313784.2162
2024-09-30Bridgeway Capital Management, LLC1.68760.13997445699999615.5135
2024-09-30LSV Asset Management1.64680.0135726589-315969-30.3071
2024-09-30Balyasny Asset Management LLC1.62370.0102716376465107185.1032
2024-09-30Dana Investment Advisors Inc1.55810.197768745215290928.6056
2024-09-30AQR Capital Management LLC1.33250.007158793027432587.4747
2024-09-30Goldman Sachs Group Inc1.27460.0008562342452371411.3548
2024-09-30Morgan Stanley - Brokerage Accounts1.26170.0004556662-518324-48.2168
Total 55.14651.4924331123+3900648+16.0%

4.9.2. Funds holding AMC Networks Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-11-27iShares Russell 2000 ETF2.27320.01181002962511115.3696
2024-11-28Avantis US Small Cap Value ETF1.56310.040868965613340.1938
2024-11-28Schwab Fundamental U.S. Small CompanyETF1.24550.052554953400
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr1.06570.003547019700
2024-10-31Vanguard Total Stock Mkt Idx Inv0.89810.000239625500
2024-11-27iShares Russell 2000 Value ETF0.73880.02213259554200.129
2024-09-30Fidelity Small Cap Index0.72820.0102321268-4884-1.4975
2024-09-30DFA US Small Cap Value I0.70740.01623121115375320.8056
2024-09-30Bridgeway Small Cap Value0.70140.52213094693185211.4734
2024-09-30Bridgeway Small-Cap Value0.70140.52213094693185211.4734
2024-11-27Invesco FTSE RAFI US 1500 Small-Mid ETF0.66250.100529229500
2024-10-31State St Russell Sm/Mid Cp® Indx NL Cl C0.65070.0052287084-6600-2.2473
2024-09-30DFA US Targeted Value I0.64830.0182860223077212.0556
2024-10-31Vanguard Small Cap Index0.60350.00142662665000.1881
2024-09-30Bridgeway Omni Small-Cap Value0.50660.1532235005000028.8184
2024-09-30Bridgeway Omni Small-Cap Value N0.50660.15312235005000028.8184
2024-09-30BlackRock Global Allocation Instl0.49380.01092178634528226.2381
2024-10-31Hamco Global Value Fund F FI0.46681.474820595100
2024-09-30Fidelity Extended Market Index0.42050.0039185544-749-0.4021
2024-11-27EA Bridgeway Omni Small-Cap Value ETF0.40790.10731799532040.1135
Total 15.993.22967054854+334847+4.7%

5.3. Insider Transactions

Insiders are holding 7.14% of the shares of AMC Networks Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-05-23Kimberly KelleherSELL1094117.22
2024-05-21Michael J. Sherin IiiSELL494816.11
2024-05-21Patrick O'connellSELL645916.32
2024-05-16Patrick O'connellSELL500016.02
2024-05-14James GallagherSELL2500015.54
2024-05-14Michael J Sherin IiiSELL300015.61
2023-12-22Matthew BlankSELL5000019.09
2023-12-19James GallagherSELL2200020.4
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
Income Tax Expense  23,671-11,79011,88111,76823,649-12,75610,893-30,784-19,891



5.2. Latest Balance Sheet

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

Summary
Total Assets4,825,409
Total Liabilities3,491,953
Total Stockholder Equity1,117,049
 As reported
Total Liabilities 3,491,953
Total Stockholder Equity+ 1,117,049
Total Assets = 4,825,409

Assets

Total Assets4,825,409
Total Current Assets1,685,713
Long-term Assets3,139,696
Total Current Assets
Cash And Cash Equivalents 816,377
Net Receivables 647,601
Other Current Assets 221,735
Total Current Assets  (as reported)1,685,713
Total Current Assets  (calculated)1,685,713
+/-0
Long-term Assets
Property Plant Equipment 199,597
Goodwill 559,200
Intangible Assets 226,758
Long-term Assets Other 2,140,834
Long-term Assets  (as reported)3,139,696
Long-term Assets  (calculated)3,126,389
+/- 13,307

Liabilities & Shareholders' Equity

Total Current Liabilities725,493
Long-term Liabilities2,766,460
Total Stockholder Equity1,117,049
Total Current Liabilities
Short-term Debt 42,023
Short Long Term Debt 7,500
Accounts payable 88,964
Other Current Liabilities 525,824
Total Current Liabilities  (as reported)725,493
Total Current Liabilities  (calculated)664,311
+/- 61,182
Long-term Liabilities
Long term Debt 2,335,061
Capital Lease Obligations 103,642
Long-term Liabilities Other 209,970
Long-term Liabilities  (as reported)2,766,460
Long-term Liabilities  (calculated)2,648,673
+/- 117,787
Total Stockholder Equity
Common Stock782
Retained Earnings 2,376,908
Accumulated Other Comprehensive Income -229,154
Other Stockholders Equity -1,031,487
Total Stockholder Equity (as reported)1,117,049
Total Stockholder Equity (calculated)1,117,049
+/-0
Other
Capital Stock782
Cash and Short Term Investments 816,377
Common Stock Shares Outstanding 56,149
Current Deferred Revenue68,682
Liabilities and Stockholders Equity 4,825,409
Net Debt 1,629,826
Net Invested Capital 3,459,610
Net Working Capital 960,220
Property Plant and Equipment Gross 649,130
Short Long Term Debt Total 2,446,203



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-31
> Total Assets 
0
0
0
1,853,896
1,924,312
2,110,466
2,121,457
2,183,934
2,125,809
2,173,439
2,152,876
2,618,855
2,568,323
2,460,339
2,524,787
2,636,689
3,484,705
3,685,850
3,663,255
3,976,587
4,049,424
4,109,610
4,169,811
4,264,915
4,678,229
4,665,403
4,622,065
4,480,595
4,470,054
4,478,168
4,890,764
5,032,985
5,113,367
5,073,367
5,161,957
5,278,563
5,521,914
5,561,734
5,618,209
5,596,686
5,316,422
5,305,956
5,386,427
5,246,338
5,245,682
5,479,509
5,495,465
5,748,946
5,749,734
5,793,639
5,813,498
5,633,836
5,463,238
5,470,481
5,390,785
4,969,787
4,911,556
4,872,720
4,825,409
4,825,4094,872,7204,911,5564,969,7875,390,7855,470,4815,463,2385,633,8365,813,4985,793,6395,749,7345,748,9465,495,4655,479,5095,245,6825,246,3385,386,4275,305,9565,316,4225,596,6865,618,2095,561,7345,521,9145,278,5635,161,9575,073,3675,113,3675,032,9854,890,7644,478,1684,470,0544,480,5954,622,0654,665,4034,678,2294,264,9154,169,8114,109,6104,049,4243,976,5873,663,2553,685,8503,484,7052,636,6892,524,7872,460,3392,568,3232,618,8552,152,8762,173,4392,125,8092,183,9342,121,4572,110,4661,924,3121,853,896000
   > Total Current Assets 
0
0
0
566,440
582,399
801,144
815,403
869,999
835,895
905,654
875,378
1,346,527
1,357,077
1,145,947
1,204,620
1,304,658
1,176,742
1,310,610
1,293,922
1,329,080
1,382,221
1,386,491
1,481,334
1,537,338
1,925,962
1,878,055
1,849,338
1,696,343
1,653,987
1,478,749
1,817,104
1,879,850
1,889,454
1,808,157
1,931,490
1,963,411
2,105,220
2,144,579
2,224,910
2,330,297
1,742,401
1,893,758
2,032,981
1,938,766
1,956,218
2,028,162
1,868,699
2,000,186
1,967,402
2,005,469
1,915,038
1,949,869
1,706,735
1,840,496
1,901,105
1,623,370
1,650,401
1,717,768
1,685,713
1,685,7131,717,7681,650,4011,623,3701,901,1051,840,4961,706,7351,949,8691,915,0382,005,4691,967,4022,000,1861,868,6992,028,1621,956,2181,938,7662,032,9811,893,7581,742,4012,330,2972,224,9102,144,5792,105,2201,963,4111,931,4901,808,1571,889,4541,879,8501,817,1041,478,7491,653,9871,696,3431,849,3381,878,0551,925,9621,537,3381,481,3341,386,4911,382,2211,329,0801,293,9221,310,6101,176,7421,304,6581,204,6201,145,9471,357,0771,346,527875,378905,654835,895869,999815,403801,144582,399566,440000
       Cash And Cash Equivalents 
0
0
0
79,960
84,073
197,837
224,959
215,836
224,182
307,803
313,252
610,970
554,948
448,637
509,676
521,951
159,454
283,992
296,622
201,367
194,307
241,060
307,555
316,321
702,800
643,470
682,764
481,389
403,648
189,479
552,289
558,783
529,200
416,124
564,717
554,886
683,682
706,342
773,386
816,170
704,129
889,887
1,071,860
888,526
993,123
980,726
870,967
892,221
821,626
817,344
790,930
930,002
763,932
893,370
955,187
570,576
690,522
802,553
816,377
816,377802,553690,522570,576955,187893,370763,932930,002790,930817,344821,626892,221870,967980,726993,123888,5261,071,860889,887704,129816,170773,386706,342683,682554,886564,717416,124529,200558,783552,289189,479403,648481,389682,764643,470702,800316,321307,555241,060194,307201,367296,622283,992159,454521,951509,676448,637554,948610,970313,252307,803224,182215,836224,959197,83784,07379,960000
       Net Receivables 
0
0
0
249,539
247,663
247,959
242,118
292,350
290,445
298,725
262,648
307,478
322,650
319,237
321,052
383,605
534,570
522,156
487,169
591,295
671,462
611,001
575,493
678,673
688,125
726,949
647,617
701,163
717,440
745,135
712,654
775,891
793,275
818,730
777,950
835,977
829,704
838,287
807,481
857,143
826,022
796,834
768,506
813,587
777,063
807,499
771,546
815,444
773,273
744,432
696,143
722,185
702,681
660,474
657,656
666,760
631,437
643,278
647,601
647,601643,278631,437666,760657,656660,474702,681722,185696,143744,432773,273815,444771,546807,499777,063813,587768,506796,834826,022857,143807,481838,287829,704835,977777,950818,730793,275775,891712,654745,135717,440701,163647,617726,949688,125678,673575,493611,001671,462591,295487,169522,156534,570383,605321,052319,237322,650307,478262,648298,725290,445292,350242,118247,959247,663249,539000
       Other Current Assets 
0
0
0
186,475
199,660
206,866
217,024
235,171
240,545
236,986
242,402
289,644
328,451
320,634
315,219
317,922
375,324
398,563
406,511
437,302
428,529
440,483
477,218
453,157
448,535
390,162
380,439
441,130
461,005
450,090
452,709
453,450
464,921
462,866
470,254
440,739
433,862
433,769
456,288
426,624
17,059
17,354
17,933
13,480
15,833
18,091
18,005
10,068
15,104
13,794
13,325
297,682
240,122
286,652
288,262
386,034
328,442
271,937
221,735
221,735271,937328,442386,034288,262286,652240,122297,68213,32513,79415,10410,06818,00518,09115,83313,48017,93317,35417,059426,624456,288433,769433,862440,739470,254462,866464,921453,450452,709450,090461,005441,130380,439390,162448,535453,157477,218440,483428,529437,302406,511398,563375,324317,922315,219320,634328,451289,644242,402236,986240,545235,171217,024206,866199,660186,475000
   > Long-term Assets 
0
0
0
1,287,456
1,341,913
1,309,322
1,306,054
1,313,935
1,289,914
1,267,785
1,277,498
1,272,328
1,211,246
1,314,392
1,320,167
1,332,031
2,307,963
2,375,240
2,369,333
2,647,507
2,667,203
2,723,119
2,688,477
2,727,577
2,752,267
2,787,348
2,772,727
2,784,252
2,816,067
2,999,419
3,073,660
3,153,135
3,223,913
3,265,210
3,230,467
3,315,152
3,416,694
3,417,155
3,393,299
3,266,389
3,574,021
3,412,198
3,353,446
3,307,572
3,289,464
3,451,347
3,626,766
3,748,760
3,782,332
3,788,170
3,898,460
3,683,967
3,756,503
3,629,985
3,489,680
3,346,417
3,261,155
3,154,952
3,139,696
3,139,6963,154,9523,261,1553,346,4173,489,6803,629,9853,756,5033,683,9673,898,4603,788,1703,782,3323,748,7603,626,7663,451,3473,289,4643,307,5723,353,4463,412,1983,574,0213,266,3893,393,2993,417,1553,416,6943,315,1523,230,4673,265,2103,223,9133,153,1353,073,6602,999,4192,816,0672,784,2522,772,7272,787,3482,752,2672,727,5772,688,4772,723,1192,667,2032,647,5072,369,3332,375,2402,307,9631,332,0311,320,1671,314,3921,211,2461,272,3281,277,4981,267,7851,289,9141,313,9351,306,0541,309,3221,341,9131,287,456000
       Property Plant Equipment 
0
0
0
68,977
65,453
62,864
60,565
63,814
62,429
63,300
65,105
70,890
69,358
69,487
68,371
71,068
106,393
130,040
123,763
133,844
134,852
140,323
145,217
163,860
173,969
171,092
177,694
166,636
169,223
159,153
172,621
183,514
185,440
214,054
225,468
246,262
426,404
440,293
441,862
453,808
458,022
414,459
407,530
402,567
345,018
343,877
351,743
351,657
341,068
325,613
313,990
310,263
297,628
284,049
254,680
230,400
216,758
205,461
199,597
199,597205,461216,758230,400254,680284,049297,628310,263313,990325,613341,068351,657351,743343,877345,018402,567407,530414,459458,022453,808441,862440,293426,404246,262225,468214,054185,440183,514172,621159,153169,223166,636177,694171,092173,969163,860145,217140,323134,852133,844123,763130,040106,39371,06868,37169,48769,35870,89065,10563,30062,42963,81460,56562,86465,45368,977000
       Goodwill 
0
0
0
83,173
83,173
83,173
83,173
83,173
83,173
83,173
79,963
79,305
78,660
78,016
77,387
76,748
586,533
601,921
592,880
734,356
704,955
727,206
717,057
736,275
731,993
708,071
706,163
657,708
662,076
680,234
690,854
695,158
707,654
710,047
705,382
798,037
797,793
792,083
782,234
701,980
686,835
665,890
673,810
686,407
682,632
702,451
689,639
709,344
701,239
684,236
666,619
643,419
647,293
648,202
640,143
626,496
622,190
553,775
559,200
559,200553,775622,190626,496640,143648,202647,293643,419666,619684,236701,239709,344689,639702,451682,632686,407673,810665,890686,835701,980782,234792,083797,793798,037705,382710,047707,654695,158690,854680,234662,076657,708706,163708,071731,993736,275717,057727,206704,955734,356592,880601,921586,53376,74877,38778,01678,66079,30579,96383,17383,17383,17383,17383,17383,17383,173000
       Long Term Investments 
0
0
0
0
0
3,362
3,289
3,214
3,454
3,369
3,282
3,193
2,324
2,250
2,174
2,096
2,016
1,935
0
0
0
0
0
1,449
0
0
0
62,471
0
0
0
109,544
153,200
80,000
77,100
163,900
149,000
151,800
149,400
135,300
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000135,300149,400151,800149,000163,90077,10080,000153,200109,54400062,4710001,449000001,9352,0162,0962,1742,2502,3243,1933,2823,3693,4543,2143,2893,36200000
       Intangible Assets 
0
0
0
982,137
1,061,034
1,059,897
1,064,109
1,071,282
285,894
1,035,277
1,026,807
992,302
937,795
1,071,006
1,055,210
1,063,068
1,432,631
1,469,817
1,461,755
1,550,765
1,563,336
1,591,392
1,545,805
1,576,574
1,597,223
1,656,137
1,621,282
1,594,395
1,556,118
1,701,095
1,713,205
1,776,521
1,731,984
1,697,845
1,622,208
1,792,958
1,723,792
1,671,409
1,591,433
1,562,591
1,889,086
1,795,733
1,754,390
1,679,803
1,771,803
1,947,715
2,091,953
2,131,272
2,243,731
2,316,247
2,469,726
2,117,615
2,214,468
2,196,672
2,108,312
2,071,211
2,012,183
2,024,349
226,758
226,7582,024,3492,012,1832,071,2112,108,3122,196,6722,214,4682,117,6152,469,7262,316,2472,243,7312,131,2722,091,9531,947,7151,771,8031,679,8031,754,3901,795,7331,889,0861,562,5911,591,4331,671,4091,723,7921,792,9581,622,2081,697,8451,731,9841,776,5211,713,2051,701,0951,556,1181,594,3951,621,2821,656,1371,597,2231,576,5741,545,8051,591,3921,563,3361,550,7651,461,7551,469,8171,432,6311,063,0681,055,2101,071,006937,795992,3021,026,8071,035,277285,8941,071,2821,064,1091,059,8971,061,034982,137000
       Other Assets 
0
0
0
1,218,479
1,276,460
1,246,458
1,245,489
1,250,121
1,227,485
1,204,485
1,212,393
1,201,438
1,141,888
1,244,905
1,251,796
1,260,963
2,201,570
2,245,200
2,245,570
2,513,663
2,532,351
2,582,796
2,543,260
2,563,717
2,578,298
2,616,256
2,595,033
2,617,616
2,646,844
2,840,266
2,901,039
2,969,621
445,635
563,264
600,309
313,995
374,209
361,570
428,370
412,710
428,278
407,816
373,916
1,954,448
347,511
320,704
357,531
6,405,271
361,394
341,374
326,425
490,370
0
376,462
0
0
0
0
0
00000376,4620490,370326,425341,374361,3946,405,271357,531320,704347,5111,954,448373,916407,816428,278412,710428,370361,570374,209313,995600,309563,264445,6352,969,6212,901,0392,840,2662,646,8442,617,6162,595,0332,616,2562,578,2982,563,7172,543,2602,582,7962,532,3512,513,6632,245,5702,245,2002,201,5701,260,9631,251,7961,244,9051,141,8881,201,4381,212,3931,204,4851,227,4851,250,1211,245,4891,246,4581,276,4601,218,479000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-143,238
-124,280
-109,290
0
0
0
0
0
0
0
0
8,598
8,906
9,079
20,405
20,081
21,731
27,547
21,677
19,272
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000019,27221,67727,54721,73120,08120,4059,0798,9068,59800000000-109,290-124,280-143,2380000000000000000
> Total Liabilities 
0
0
0
1,829,065
1,842,938
3,209,901
3,186,954
3,220,929
3,130,666
3,132,560
3,068,300
3,501,207
3,393,598
3,140,421
3,136,717
3,207,940
3,963,011
4,081,939
4,051,278
4,123,885
4,138,783
4,069,693
4,052,840
4,061,862
4,351,950
4,335,485
4,267,221
4,262,908
4,195,740
4,203,358
4,589,805
4,650,436
4,631,890
4,628,208
4,617,782
4,633,797
4,737,575
4,690,433
4,658,804
4,595,730
4,367,059
4,323,279
4,299,684
4,287,588
4,230,653
4,406,937
4,315,419
4,562,425
4,485,000
4,509,467
4,491,521
4,526,354
4,244,277
4,188,744
4,083,098
3,710,544
3,607,281
3,610,563
3,491,953
3,491,9533,610,5633,607,2813,710,5444,083,0984,188,7444,244,2774,526,3544,491,5214,509,4674,485,0004,562,4254,315,4194,406,9374,230,6534,287,5884,299,6844,323,2794,367,0594,595,7304,658,8044,690,4334,737,5754,633,7974,617,7824,628,2084,631,8904,650,4364,589,8054,203,3584,195,7404,262,9084,267,2214,335,4854,351,9504,061,8624,052,8404,069,6934,138,7834,123,8854,051,2784,081,9393,963,0113,207,9403,136,7173,140,4213,393,5983,501,2073,068,3003,132,5603,130,6663,220,9293,186,9543,209,9011,842,9381,829,065000
   > Total Current Liabilities 
0
0
0
336,491
322,085
286,461
295,884
344,196
329,502
363,150
369,519
822,487
736,652
410,934
414,357
414,753
534,427
621,280
634,505
731,692
784,685
765,687
807,175
830,921
833,684
943,951
927,859
954,178
965,611
954,434
706,168
744,102
715,666
735,393
769,870
797,421
791,983
808,533
820,412
804,342
804,765
794,445
835,127
878,467
761,821
975,366
835,797
1,058,085
1,041,740
1,066,375
1,083,142
1,170,233
981,677
1,374,034
1,300,167
943,423
890,269
807,745
725,493
725,493807,745890,269943,4231,300,1671,374,034981,6771,170,2331,083,1421,066,3751,041,7401,058,085835,797975,366761,821878,467835,127794,445804,765804,342820,412808,533791,983797,421769,870735,393715,666744,102706,168954,434965,611954,178927,859943,951833,684830,921807,175765,687784,685731,692634,505621,280534,427414,753414,357410,934736,652822,487369,519363,150329,502344,196295,884286,461322,085336,491000
       Short-term Debt 
0
0
0
54,575
53,838
8,963
8,121
7,264
7,523
7,434
7,470
1,558
1,596
1,636
1,676
1,718
20,260
39,834
58,390
76,953
95,281
114,083
132,421
151,561
170,720
234,956
208,079
226,584
244,949
263,253
4,717
4,847
4,771
4,630
14,024
26,424
61,466
68,945
81,224
90,209
104,482
114,179
109,519
107,435
36,174
50,078
64,196
70,346
72,126
70,826
69,476
70,161
77,855
487,453
495,885
101,159
100,273
95,422
42,023
42,02395,422100,273101,159495,885487,45377,85570,16169,47670,82672,12670,34664,19650,07836,174107,435109,519114,179104,48290,20981,22468,94561,46626,42414,0244,6304,7714,8474,717263,253244,949226,584208,079234,956170,720151,561132,421114,08395,28176,95358,39039,83420,2601,7181,6761,6361,5961,5587,4707,4347,5237,2648,1218,96353,83854,575000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
74,000
0
0
0
148,660
465,807
526,199
496,102
222,000
521,032
2,745,408
3,129,445
3,130,381
3,131,142
3,131,425
9,375
21,334
30,125
37,500
47,875
56,250
70,625
81,000
76,000
75,000
8,438
16,875
26,813
33,750
33,750
33,750
33,750
33,750
42,188
450,625
459,063
67,500
67,500
32,500
7,500
7,50032,50067,50067,500459,063450,62542,18833,75033,75033,75033,75033,75026,81316,8758,43875,00076,00081,00070,62556,25047,87537,50030,12521,3349,3753,131,4253,131,1423,130,3813,129,4452,745,408521,032222,000496,102526,199465,807148,66000074,0000000000000000000000
       Accounts payable 
0
0
0
46,459
54,009
55,341
41,583
61,605
61,866
69,148
62,604
59,077
55,871
63,726
61,327
48,126
123,253
131,932
92,183
101,866
129,066
146,260
135,788
124,441
131,408
89,055
83,432
88,677
97,477
90,893
78,904
102,197
96,816
105,015
97,508
107,066
107,392
105,353
123,838
94,306
104,126
89,971
80,967
120,530
116,668
100,758
123,556
173,207
161,968
153,178
129,493
172,009
106,740
112,315
103,575
89,469
90,594
109,672
88,964
88,964109,67290,59489,469103,575112,315106,740172,009129,493153,178161,968173,207123,556100,758116,668120,53080,96789,971104,12694,306123,838105,353107,392107,06697,508105,01596,816102,19778,90490,89397,47788,67783,43289,055131,408124,441135,788146,260129,066101,86692,183131,932123,25348,12661,32763,72655,87159,07762,60469,14861,86661,60541,58355,34154,00946,459000
       Other Current Liabilities 
0
0
0
217,598
199,047
206,041
226,673
251,474
234,625
253,881
266,470
708,736
638,509
303,318
319,655
341,480
365,773
406,294
444,578
515,985
509,031
434,740
486,716
490,690
463,388
526,665
541,602
585,274
576,283
552,454
570,968
590,625
562,163
563,557
597,049
608,507
571,864
577,658
549,625
555,906
522,823
531,424
583,084
579,454
532,192
748,026
566,197
647,461
602,214
598,637
619,102
793,180
726,297
698,665
630,911
687,059
638,150
544,883
525,824
525,824544,883638,150687,059630,911698,665726,297793,180619,102598,637602,214647,461566,197748,026532,192579,454583,084531,424522,823555,906549,625577,658571,864608,507597,049563,557562,163590,625570,968552,454576,283585,274541,602526,665463,388490,690486,716434,740509,031515,985444,578406,294365,773341,480319,655303,318638,509708,736266,470253,881234,625251,474226,673206,041199,047217,598000
   > Long-term Liabilities 
0
0
0
1,492,574
1,520,853
2,923,440
2,891,070
2,876,733
2,801,164
2,769,410
2,698,781
2,678,720
2,656,946
2,729,487
2,722,360
2,793,187
3,428,584
3,460,659
3,416,773
3,392,193
3,354,098
3,304,006
3,245,665
3,230,941
3,518,266
3,391,534
3,339,362
3,308,730
3,230,129
3,248,924
3,883,637
3,906,334
3,916,224
3,892,815
3,847,912
3,836,376
3,945,592
3,881,900
3,838,392
3,791,388
3,562,294
3,528,834
3,464,557
3,409,121
3,468,832
3,431,571
3,479,622
3,504,340
3,443,260
3,443,092
3,408,379
3,356,121
3,262,600
2,814,710
2,782,931
2,767,121
2,717,012
2,802,818
2,766,460
2,766,4602,802,8182,717,0122,767,1212,782,9312,814,7103,262,6003,356,1213,408,3793,443,0923,443,2603,504,3403,479,6223,431,5713,468,8323,409,1213,464,5573,528,8343,562,2943,791,3883,838,3923,881,9003,945,5923,836,3763,847,9123,892,8153,916,2243,906,3343,883,6373,248,9243,230,1293,308,7303,339,3623,391,5343,518,2663,230,9413,245,6653,304,0063,354,0983,392,1933,416,7733,460,6593,428,5842,793,1872,722,3602,729,4872,656,9462,678,7202,698,7812,769,4102,801,1642,876,7332,891,0702,923,4401,520,8531,492,574000
       Long term Debt Total 
0
0
0
0
0
2,386,426
2,335,785
2,285,330
2,250,105
2,234,197
2,198,206
2,167,419
2,526,941
2,603,545
2,571,910
2,619,157
458,566
519,537
512,467
3,178,624
3,152,092
3,098,164
3,024,191
2,990,178
3,269,154
3,126,665
3,057,141
3,030,720
2,957,700
2,968,038
3,579,895
3,660,514
3,617,898
3,569,460
3,515,642
3,482,897
342,173
289,728
284,424
3,490,839
210,173
3,030,521
2,989,288
2,956,818
3,035,532
3,038,068
3,038,190
3,023,041
2,981,773
2,978,870
2,956,084
2,979,572
2,933,320
2,512,141
0
0
0
0
0
000002,512,1412,933,3202,979,5722,956,0842,978,8702,981,7733,023,0413,038,1903,038,0683,035,5322,956,8182,989,2883,030,521210,1733,490,839284,424289,728342,1733,482,8973,515,6423,569,4603,617,8983,660,5143,579,8952,968,0382,957,7003,030,7203,057,1413,126,6653,269,1542,990,1783,024,1913,098,1643,152,0923,178,624512,467519,537458,5662,619,1572,571,9102,603,5452,526,9412,167,4192,198,2062,234,1972,250,1052,285,3302,335,7852,386,42600000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-143,238
-124,280
-109,290
0
0
0
0
0
0
0
0
8,598
8,906
9,079
20,405
20,081
21,731
27,547
21,677
19,272
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000000019,27221,67727,54721,73120,08120,4059,0798,9068,59800000000-109,290-124,280-143,2380000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
204,611
206,089
208,287
210,420
211,691
208,513
213,856
215,323
219,331
214,998
217,149
217,697
218,604
220,366
249,739
252,536
299,558
299,802
302,788
304,606
309,451
311,967
307,532
314,397
315,649
293,468
289,030
291,447
283,849
287,756
270,726
272,483
253,669
249,919
241,486
0
0
0
0
0
00000241,486249,919253,669272,483270,726287,756283,849291,447289,030293,468315,649314,397307,532311,967309,451304,606302,788299,802299,558252,536249,739220,366218,604217,697217,149214,998219,331215,323213,856208,513211,691210,420208,287206,089204,6110000000000000000000
       Other Liabilities 
0
0
0
309,071
519,240
473,190
488,634
525,135
500,060
477,271
459,140
482,160
425,648
499,088
483,298
528,342
534,152
585,988
575,811
551,175
549,035
534,350
516,949
544,121
520,067
489,717
468,226
530,394
519,275
606,773
585,546
671,102
789,853
766,020
729,862
726,728
640,108
585,146
566,449
540,362
518,115
506,610
463,917
440,490
483,912
458,385
508,375
547,781
503,297
518,871
494,363
452,619
0
0
0
0
0
0
0
0000000452,619494,363518,871503,297547,781508,375458,385483,912440,490463,917506,610518,115540,362566,449585,146640,108726,728729,862766,020789,853671,102585,546606,773519,275530,394468,226489,717520,067544,121516,949534,350549,035551,175575,811585,988534,152528,342483,298499,088425,648482,160459,140477,271500,060525,135488,634473,190519,240309,071000
       Deferred Long Term Liability 
0
0
0
0
0
48,788
51,948
51,905
50,999
43,040
41,435
29,141
63,611
62,441
70,825
95,275
0
0
0
128,066
129,391
131,142
127,455
137,233
156,487
160,597
183,582
145,791
151,149
159,996
173,363
109,698
145,159
149,599
154,110
145,443
137,567
135,001
122,384
136,911
151,033
150,046
135,476
132,009
134,630
143,358
157,536
163,600
185,755
197,977
210,811
112,642
106,907
113,110
0
0
0
0
0
00000113,110106,907112,642210,811197,977185,755163,600157,536143,358134,630132,009135,476150,046151,033136,911122,384135,001137,567145,443154,110149,599145,159109,698173,363159,996151,149145,791183,582160,597156,487137,233127,455131,142129,391128,06600095,27570,82562,44163,61129,14141,43543,04050,99951,90551,94848,78800000
> Total Stockholder Equity
0
0
0
24,831
81,374
-1,099,435
-1,065,497
-1,036,995
-1,004,857
-959,121
-915,424
-882,352
-825,275
-680,082
-612,615
-571,519
-501,467
-428,577
-418,043
-371,755
-314,998
-192,660
-118,878
-39,277
85,904
85,225
110,002
-30,082
31,452
29,677
54,373
134,944
230,744
165,899
263,006
316,680
455,390
541,820
628,124
665,781
613,548
651,916
747,603
616,805
673,452
733,669
837,028
851,088
925,351
964,668
1,002,430
806,988
921,796
1,007,666
1,050,686
1,048,051
1,080,275
1,053,709
1,117,049
1,117,0491,053,7091,080,2751,048,0511,050,6861,007,666921,796806,9881,002,430964,668925,351851,088837,028733,669673,452616,805747,603651,916613,548665,781628,124541,820455,390316,680263,006165,899230,744134,94454,37329,67731,452-30,082110,00285,22585,904-39,277-118,878-192,660-314,998-371,755-418,043-428,577-501,467-571,519-612,615-680,082-825,275-882,352-915,424-959,121-1,004,857-1,036,995-1,065,497-1,099,43581,37424,831000
   Common Stock
0
0
0
0
0
713
718
721
723
723
724
730
731
732
732
732
732
732
733
733
735
736
736
736
739
739
739
739
742
742
742
742
746
747
747
748
749
754
754
754
758
758
758
761
768
768
768
770
775
775
776
776
780
781
781
782
782
782
782
78278278278278178178077677677577577076876876876175875875875475475474974874774774674274274274273973973973973673673673573373373273273273273273173072472372372171871300000
   Retained Earnings Total Equity
0
0
0
0
0
-1,100,148
-1,055,239
-1,029,954
-986,773
-945,263
-908,615
-893,424
-831,907
-696,176
-638,065
-602,686
-531,319
-472,664
-419,504
-341,889
-220,969
-137,960
-65,190
24,880
138,343
215,519
280,915
295,409
431,626
534,223
621,225
766,725
936,379
1,045,806
1,157,063
1,228,942
1,372,339
1,501,082
1,618,005
1,609,428
1,676,139
1,691,100
1,752,740
1,847,451
1,934,472
1,970,357
2,081,008
2,098,047
2,202,235
2,285,664
2,370,330
2,105,641
2,209,251
2,279,490
0
0
0
0
0
000002,279,4902,209,2512,105,6412,370,3302,285,6642,202,2352,098,0472,081,0081,970,3571,934,4721,847,4511,752,7401,691,1001,676,1391,609,4281,618,0051,501,0821,372,3391,228,9421,157,0631,045,806936,379766,725621,225534,223431,626295,409280,915215,519138,34324,880-65,190-137,960-220,969-341,889-419,504-472,664-531,319-602,686-638,065-696,176-831,907-893,424-908,615-945,263-986,773-1,029,954-1,055,239-1,100,14800000
   Accumulated Other Comprehensive Income 
0
0
0
-156,885
-162,033
-166,959
-10,893
-12,027
-12,544
-14,829
-15,390
-8,446
-7,281
-5,859
-5,005
-4,495
1,551
6,792
-44,387
-79,248
-141,656
-110,920
-118,010
-136,057
-124,149
-151,615
-152,845
-193,798
-181,191
-144,169
-124,319
-114,386
-95,581
-144,793
-150,846
-160,194
-166,446
-167,144
-200,277
-167,711
-196,364
-182,111
-160,457
-134,950
-156,237
-148,167
-164,899
-175,818
-193,580
-243,292
-295,998
-239,798
-228,470
-219,276
-246,052
-232,831
-245,803
-248,120
-229,154
-229,154-248,120-245,803-232,831-246,052-219,276-228,470-239,798-295,998-243,292-193,580-175,818-164,899-148,167-156,237-134,950-160,457-182,111-196,364-167,711-200,277-167,144-166,446-160,194-150,846-144,793-95,581-114,386-124,319-144,169-181,191-193,798-152,845-151,615-124,149-136,057-118,010-110,920-141,656-79,248-44,3876,7921,551-4,495-5,005-5,859-7,281-8,446-15,390-14,829-12,544-12,027-10,893-166,959-162,033-156,885000
   Capital Surplus 
0
0
0
0
0
0
0
5,942
11,351
17,913
25,523
36,454
42,798
50,837
59,389
64,731
75,174
84,168
92,720
100,642
98,885
107,477
115,579
123,157
122,964
120,802
143,183
142,798
146,928
158,485
179,289
191,303
182,278
215,989
232,882
239,767
242,322
258,150
272,823
286,491
282,153
308,288
320,681
323,425
314,331
330,593
340,033
347,971
335,803
341,403
347,204
360,251
360,117
366,553
0
0
0
0
0
00000366,553360,117360,251347,204341,403335,803347,971340,033330,593314,331323,425320,681308,288282,153286,491272,823258,150242,322239,767232,882215,989182,278191,303179,289158,485146,928142,798143,183120,802122,964123,157115,579107,47798,885100,64292,72084,16875,17464,73159,38950,83742,79836,45425,52317,91311,3515,9420000000
   Treasury Stock0000000000-1,419,882-1,419,882-1,419,882-1,419,882-1,419,882-1,419,882-1,166,119-1,166,119-1,149,138-1,063,181-1,063,181-1,051,022-993,574-992,583-976,840-951,850-793,078-709,440-622,564-519,604-366,653-275,230-161,990-100,220-51,993-51,993-51,993-51,993-51,993-51,993-47,605-47,605-47,605-29,801-29,666-29,616-29,616-17,666-17,666-17,665-17,614-1,677-83000000
   Other Stockholders Equity 
0
0
0
181,716
243,407
166,959
-83
4,265
-6,263
248
7,857
18,788
13,182
21,221
29,723
34,930
27,569
36,563
45,115
48,649
46,892
55,484
63,586
71,164
70,971
20,582
-18,807
-132,432
-219,725
-361,119
-443,275
-518,137
-610,800
-735,861
-743,958
-752,816
-751,252
-792,872
-790,358
-776,690
-866,985
-857,831
-845,438
-1,096,457
-1,105,551
-1,089,289
-1,079,849
-1,071,911
-1,084,079
-1,078,479
-1,072,678
-1,059,631
-1,059,765
-1,053,329
-1,046,957
-1,041,005
-1,040,228
-1,034,479
-1,031,487
-1,031,487-1,034,479-1,040,228-1,041,005-1,046,957-1,053,329-1,059,765-1,059,631-1,072,678-1,078,479-1,084,079-1,071,911-1,079,849-1,089,289-1,105,551-1,096,457-845,438-857,831-866,985-776,690-790,358-792,872-751,252-752,816-743,958-735,861-610,800-518,137-443,275-361,119-219,725-132,432-18,80720,58270,97171,16463,58655,48446,89248,64945,11536,56327,56934,93029,72321,22113,18218,7887,857248-6,2634,265-83166,959243,407181,716000



5.4. Balance Sheets

Currency in USD. All numbers in thousands.