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

Ametek Inc
Buy, Hold or Sell?

Let's analyze Ametek together

I guess you are interested in Ametek 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 Ametek 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 Ametek Inc

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

1. Quick Overview

1.1. Quick analysis of Ametek (30 sec.)










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

How much money do you get?

How much money do you get?
$1.08
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$41.13
Expected worth in 1 year
$46.25
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
$6.21
Return On Investment
3.3%

For what price can you sell your share?

Current Price per Share
$189.89
Expected price per share
$173.87 - $198.33
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Ametek (5 min.)




Live pricePrice per Share (EOD)
$189.89
Intrinsic Value Per Share
$50.23 - $92.85
Total Value Per Share
$91.35 - $133.98

2.2. Growth of Ametek (5 min.)




Is Ametek growing?

Current yearPrevious yearGrowGrow %
How rich?$9.5b$7.9b$1.2b13.3%

How much money is Ametek making?

Current yearPrevious yearGrowGrow %
Making money$332.9m$319.3m$13.5m4.1%
Net Profit Margin19.3%19.7%--

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

2.3. Financial Health of Ametek (5 min.)




2.4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)




  Industry Rankings (Specialty Industrial Machinery)  


Richest
#22 / 730

Most Revenue
#54 / 730

Most Profit
#21 / 730
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Ametek?

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

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

Speculation

The Price per Share of Ametek is $189.89. 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 Ametek.
  • 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 Ametek, 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 $41.13. Based on the TTM, the Book Value Change Per Share is $1.28 per quarter. Based on the YOY, the Book Value Change Per Share is $1.29 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 $0.27 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Ametek.

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 Eps1.470.8%1.430.8%1.380.7%1.200.6%0.960.5%
Usd Book Value Change Per Share1.300.7%1.280.7%1.290.7%1.000.5%0.680.4%
Usd Dividend Per Share0.280.1%0.270.1%0.240.1%0.220.1%0.160.1%
Usd Total Gains Per Share1.570.8%1.550.8%1.530.8%1.220.6%0.840.4%
Usd Price Per Share171.71-171.55-148.67-132.56-98.08-
Price to Earnings Ratio29.30-29.99-26.96-27.93-25.13-
Price-to-Total Gains Ratio109.05-113.53-98.09-118.12-9.05-
Price to Book Ratio4.18-4.37-4.35-4.30-4.10-
Price-to-Total Gains Ratio109.05-113.53-98.09-118.12-9.05-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share189.89
Number of shares5
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.270.22
Usd Book Value Change Per Share1.281.00
Usd Total Gains Per Share1.551.22
Gains per Quarter (5 shares)7.766.11
Gains per Year (5 shares)31.0624.44
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
15262142014
211515294038
3167783136062
422103114178086
52712814522100110
63315417626121134
73817920730141158
84320523835161182
94923126939181206
105425630043201230

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%140.01.00.099.3%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%35.05.00.087.5%120.021.00.085.1%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%139.00.02.098.6%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%35.05.00.087.5%125.016.00.088.7%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Ametek 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--1.2961.282+1%1.290+0%1.004+29%0.678+91%
Book Value Per Share--41.12539.317+5%34.199+20%30.753+34%23.466+75%
Current Ratio--1.3901.184+17%1.869-26%1.631-15%1.685-18%
Debt To Asset Ratio--0.3530.386-8%0.379-7%0.419-16%0.459-23%
Debt To Equity Ratio--0.5460.631-13%0.612-11%0.728-25%0.865-37%
Dividend Per Share--0.2780.271+3%0.241+15%0.217+28%0.162+72%
Enterprise Value--35054033040.00034471929760.000+2%30122976800.000+16%26299862510.000+33%18972642224.000+85%
Eps--1.4651.435+2%1.380+6%1.195+23%0.955+53%
Ev To Ebitda Ratio--16.40116.384+0%18.269-10%16.058+2%13.743+19%
Ev To Sales Ratio--5.1294.989+3%4.639+11%4.455+15%3.543+45%
Free Cash Flow Per Share--1.9851.814+9%1.464+36%1.355+47%1.082+83%
Free Cash Flow To Equity Per Share---0.0681.637-104%0.991-107%1.069-106%0.850-108%
Gross Profit Margin--1.0001.0000%1.0000%0.997+0%0.998+0%
Intrinsic Value_10Y_max--92.852--------
Intrinsic Value_10Y_min--50.226--------
Intrinsic Value_1Y_max--6.227--------
Intrinsic Value_1Y_min--4.478--------
Intrinsic Value_3Y_max--21.055--------
Intrinsic Value_3Y_min--14.014--------
Intrinsic Value_5Y_max--38.711--------
Intrinsic Value_5Y_min--24.092--------
Market Cap43923076120.000+9%39875183040.00039815574260.000+0%34405503050.000+16%30747774460.000+30%22831584499.000+75%
Net Profit Margin--0.1990.193+3%0.197+1%0.188+6%0.170+17%
Operating Margin--0.2600.250+4%0.241+8%0.269-3%0.236+10%
Operating Ratio--0.7390.746-1%0.744-1%0.758-2%0.769-4%
Pb Ratio4.617+10%4.1754.368-4%4.349-4%4.299-3%4.098+2%
Pe Ratio32.401+10%29.29929.990-2%26.956+9%27.928+5%25.127+17%
Price Per Share189.890+10%171.710171.553+0%148.673+15%132.557+30%98.083+75%
Price To Free Cash Flow Ratio23.920+10%21.63024.031-10%25.556-15%25.284-14%22.754-5%
Price To Total Gains Ratio120.595+10%109.049113.528-4%98.087+11%118.121-8%9.046+1105%
Quick Ratio--0.9420.682+38%0.979-4%1.015-7%1.053-11%
Return On Assets--0.0230.022+3%0.025-8%0.023+2%0.022+3%
Return On Equity--0.0360.037-2%0.040-12%0.039-9%0.041-14%
Total Gains Per Share--1.5751.553+1%1.532+3%1.222+29%0.840+87%
Usd Book Value--9550223000.0009125258250.000+5%7914379250.000+21%7132440050.000+34%5463414825.000+75%
Usd Book Value Change Per Share--1.2961.282+1%1.290+0%1.004+29%0.678+91%
Usd Book Value Per Share--41.12539.317+5%34.199+20%30.753+34%23.466+75%
Usd Dividend Per Share--0.2780.271+3%0.241+15%0.217+28%0.162+72%
Usd Enterprise Value--35054033040.00034471929760.000+2%30122976800.000+16%26299862510.000+33%18972642224.000+85%
Usd Eps--1.4651.435+2%1.380+6%1.195+23%0.955+53%
Usd Free Cash Flow--460888000.000421099000.000+9%338915500.000+36%314077050.000+47%252003225.000+83%
Usd Free Cash Flow Per Share--1.9851.814+9%1.464+36%1.355+47%1.082+83%
Usd Free Cash Flow To Equity Per Share---0.0681.637-104%0.991-107%1.069-106%0.850-108%
Usd Market Cap43923076120.000+9%39875183040.00039815574260.000+0%34405503050.000+16%30747774460.000+30%22831584499.000+75%
Usd Price Per Share189.890+10%171.710171.553+0%148.673+15%132.557+30%98.083+75%
Usd Profit--340241000.000332932750.000+2%319351250.000+7%277243300.000+23%222495150.000+53%
Usd Revenue--1708564000.0001727615750.000-1%1622933000.000+5%1465921100.000+17%1278918125.000+34%
Usd Total Gains Per Share--1.5751.553+1%1.532+3%1.222+29%0.840+87%
 EOD+4 -4MRQTTM+33 -6YOY+30 -95Y+31 -910Y+32 -8

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1532.401
Price to Book Ratio (EOD)Between0-14.617
Net Profit Margin (MRQ)Greater than00.199
Operating Margin (MRQ)Greater than00.260
Quick Ratio (MRQ)Greater than10.942
Current Ratio (MRQ)Greater than11.390
Debt to Asset Ratio (MRQ)Less than10.353
Debt to Equity Ratio (MRQ)Less than10.546
Return on Equity (MRQ)Greater than0.150.036
Return on Assets (MRQ)Greater than0.050.023
Total5/10 (50.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5050.152
Ma 20Greater thanMa 50194.246
Ma 50Greater thanMa 100181.215
Ma 100Greater thanMa 200173.802
OpenGreater thanClose191.400
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Ametek Inc

AMETEK, Inc. manufactures and sells electronic instruments and electromechanical devices in the North America, Europe, Asia, and South America, and internationally. The company's EIG segment offers advanced instruments for the process, aerospace, power, and industrial markets; process and analytical instruments for the oil and gas, petrochemical, pharmaceutical, semiconductor, automation, and food and beverage industries; instruments to the laboratory equipment, ultra-precision manufacturing, medical, and test and measurement markets; power quality monitoring and c devices, uninterruptible power supplies, programmable power and electromagnetic compatibility test equipment, and sensors for gas turbines and dashboard instruments; heavy trucks, instrumentation, and controls for the food and beverage industries; and aircraft and engine sensors, power supplies, embedded computing, monitoring, fuel and fluid measurement, and data acquisition systems for aerospace and defense industry. Its EMG segment offers engineered medical components and devices, automation solutions, thermal management systems, specialty metals, and electrical interconnects; single-use and consumable surgical instruments, implantable components, and drug delivery systems; engineered electrical connectors and electronics packaging to protect sensitive devices and mission-critical electronics; precision motion control products for data storage, medical devices, business equipment, and automation; high-purity powdered metals, strips and foils, specialty clad metals, and metal matrix composites; motor-blower systems and heat exchangers for thermal management, military and commercial aircraft, and military ground vehicles; motors for commercial appliances, food and beverage machines, hydraulic pumps, and industrial blowers; and operates a network of aviation maintenance, repair, and overhaul facilities. AMETEK, Inc. was incorporated in 1930 and is headquartered in Berwyn, Pennsylvania.

Fundamental data was last updated by Penke on 2024-12-07 14:49:04.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge 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 very efficient.
The company is 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 very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

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

  • Above 10% is considered healthy but always compare Ametek to the Specialty Industrial Machinery industry mean.
  • A Net Profit Margin of 19.9% means that $0.20 for each $1 in revenue is generated as profit.

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

  • The MRQ is 19.9%. The company is making a huge profit. +2
  • The TTM is 19.3%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ19.9%TTM19.3%+0.6%
TTM19.3%YOY19.7%-0.4%
TTM19.3%5Y18.8%+0.4%
5Y18.8%10Y17.0%+1.8%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ19.9%5.7%+14.2%
TTM19.3%5.1%+14.2%
YOY19.7%5.2%+14.5%
5Y18.8%4.7%+14.1%
10Y17.0%4.8%+12.2%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Ametek to the Specialty Industrial Machinery industry mean.
  • 2.3% Return on Assets means that Ametek generated $0.02 profit for each $1 in assets.

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

  • The MRQ is 2.3%. Using its assets, the company is less efficient in making profit.
  • The TTM is 2.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ2.3%TTM2.2%+0.1%
TTM2.2%YOY2.5%-0.3%
TTM2.2%5Y2.3%0.0%
5Y2.3%10Y2.2%+0.0%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3%1.0%+1.3%
TTM2.2%1.0%+1.2%
YOY2.5%1.1%+1.4%
5Y2.3%1.0%+1.3%
10Y2.2%1.1%+1.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Ametek to the Specialty Industrial Machinery industry mean.
  • 3.6% Return on Equity means Ametek generated $0.04 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 3.6%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 3.7%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ3.6%TTM3.7%-0.1%
TTM3.7%YOY4.0%-0.4%
TTM3.7%5Y3.9%-0.3%
5Y3.9%10Y4.1%-0.2%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ3.6%2.4%+1.2%
TTM3.7%2.1%+1.6%
YOY4.0%2.2%+1.8%
5Y3.9%1.9%+2.0%
10Y4.1%2.2%+1.9%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Ametek Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Ametek is operating .

  • Measures how much profit Ametek 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 Ametek to the Specialty Industrial Machinery industry mean.
  • An Operating Margin of 26.0% means the company generated $0.26  for each $1 in revenue (before taxes).

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

  • The MRQ is 26.0%. The company is operating very efficient. +2
  • The TTM is 25.0%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ26.0%TTM25.0%+1.0%
TTM25.0%YOY24.1%+0.9%
TTM25.0%5Y26.9%-1.8%
5Y26.9%10Y23.6%+3.3%
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ26.0%9.1%+16.9%
TTM25.0%6.8%+18.2%
YOY24.1%6.2%+17.9%
5Y26.9%5.8%+21.1%
10Y23.6%5.3%+18.3%
4.3.2.2. Operating Ratio

Measures how efficient Ametek is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • An Operation Ratio of 0.74 means that the operating costs are $0.74 for each $1 in net sales.

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

  • The MRQ is 0.739. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.746. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.739TTM0.746-0.007
TTM0.746YOY0.744+0.002
TTM0.7465Y0.758-0.012
5Y0.75810Y0.769-0.011
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7391.443-0.704
TTM0.7461.366-0.620
YOY0.7441.343-0.599
5Y0.7581.354-0.596
10Y0.7691.197-0.428
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Ametek Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A Current Ratio of 1.39 means the company has $1.39 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.390. The company is just able to pay all its short-term debts.
  • The TTM is 1.184. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.390TTM1.184+0.206
TTM1.184YOY1.869-0.685
TTM1.1845Y1.631-0.448
5Y1.63110Y1.685-0.053
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3901.695-0.305
TTM1.1841.701-0.517
YOY1.8691.686+0.183
5Y1.6311.721-0.090
10Y1.6851.654+0.031
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Ametek to the Specialty Industrial Machinery industry mean.
  • A Quick Ratio of 0.94 means the company can pay off $0.94 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.942. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.682. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.942TTM0.682+0.260
TTM0.682YOY0.979-0.297
TTM0.6825Y1.015-0.333
5Y1.01510Y1.053-0.037
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9420.736+0.206
TTM0.6820.809-0.127
YOY0.9790.884+0.095
5Y1.0150.956+0.059
10Y1.0530.967+0.086
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Ametek Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Ametek to Specialty Industrial Machinery industry mean.
  • A Debt to Asset Ratio of 0.35 means that Ametek assets are financed with 35.3% credit (debt) and the remaining percentage (100% - 35.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.353. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.386. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.353TTM0.386-0.033
TTM0.386YOY0.379+0.007
TTM0.3865Y0.419-0.033
5Y0.41910Y0.459-0.040
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3530.490-0.137
TTM0.3860.491-0.105
YOY0.3790.506-0.127
5Y0.4190.502-0.083
10Y0.4590.495-0.036
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Ametek to the Specialty Industrial Machinery industry mean.
  • A Debt to Equity ratio of 54.6% means that company has $0.55 debt for each $1 in shareholders equity.

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

  • The MRQ is 0.546. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.631. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.546TTM0.631-0.085
TTM0.631YOY0.612+0.019
TTM0.6315Y0.728-0.097
5Y0.72810Y0.865-0.137
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5460.960-0.414
TTM0.6310.959-0.328
YOY0.6121.038-0.426
5Y0.7281.075-0.347
10Y0.8651.053-0.188
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 Ametek generates.

  • Above 15 is considered overpriced but always compare Ametek to the Specialty Industrial Machinery industry mean.
  • A PE ratio of 29.30 means the investor is paying $29.30 for every $1 in earnings.

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

  • The EOD is 32.401. Based on the earnings, the company is overpriced. -1
  • The MRQ is 29.299. Based on the earnings, the company is overpriced. -1
  • The TTM is 29.990. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD32.401MRQ29.299+3.102
MRQ29.299TTM29.990-0.691
TTM29.990YOY26.956+3.034
TTM29.9905Y27.928+2.062
5Y27.92810Y25.127+2.801
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD32.40119.477+12.924
MRQ29.29917.666+11.633
TTM29.99019.321+10.669
YOY26.95618.345+8.611
5Y27.92821.755+6.173
10Y25.12727.807-2.680
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 Ametek Inc:

  • The EOD is 23.920. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The MRQ is 21.630. Based on how much money comes from the company's main activities, the company is underpriced. +1
  • The TTM is 24.031. Based on how much money comes from the company's main activities, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD23.920MRQ21.630+2.290
MRQ21.630TTM24.031-2.401
TTM24.031YOY25.556-1.525
TTM24.0315Y25.284-1.254
5Y25.28410Y22.754+2.530
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD23.9206.754+17.166
MRQ21.6306.548+15.082
TTM24.0312.889+21.142
YOY25.5561.789+23.767
5Y25.2841.522+23.762
10Y22.7541.233+21.521
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 Ametek is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
  • A PB ratio of 4.18 means the investor is paying $4.18 for each $1 in book value.

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

  • The EOD is 4.617. Based on the equity, the company is fair priced.
  • The MRQ is 4.175. Based on the equity, the company is fair priced.
  • The TTM is 4.368. Based on the equity, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD4.617MRQ4.175+0.442
MRQ4.175TTM4.368-0.192
TTM4.368YOY4.349+0.019
TTM4.3685Y4.299+0.069
5Y4.29910Y4.098+0.201
Compared to industry (Specialty Industrial Machinery)
PeriodCompanyIndustry (mean)+/- 
EOD4.6172.315+2.302
MRQ4.1752.027+2.148
TTM4.3682.145+2.223
YOY4.3492.211+2.138
5Y4.2992.475+1.824
10Y4.0982.904+1.194
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 Ametek Inc.

4.8.1. Institutions holding Ametek Inc

Institutions are holding 88.198% of the shares of Ametek Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc11.18230.0795258655641176870.4571
2024-06-30BlackRock Inc7.62280.0665176321492690691.5497
2024-09-30T. Rowe Price Associates, Inc.4.23210.19359789170188446823.8398
2024-09-30State Street Corp3.98620.06449220376240720.2618
2024-09-30FMR Inc3.82940.09268857783-260617-2.8581
2024-09-30JPMorgan Chase & Co3.01990.091469853503913155.9344
2024-09-30Geode Capital Management, LLC2.33530.07495401656454590.8487
2024-09-30Massachusetts Financial Services Company2.14230.25414955301-2394058-32.5751
2024-09-30Bank of New York Mellon Corp1.86590.1378431600371325019.7974
2024-09-30Morgan Stanley - Brokerage Accounts1.73250.04994007448-3798194-48.6596
2024-06-30NORGES BANK1.71270.0987396170038902510.8889
2024-09-30Flossbach von Storch AG1.57072.4466363306579452827.9908
2024-09-30Capital World Investors1.46510.09023388955147640.4376
2024-09-30Alecta Pensionsforsakring, Omsesidigt1.21892.6632281936500
2024-09-30Boston Partners Global Investors, Inc1.16180.54462687240-580501-17.7646
2024-09-30AllianceBernstein L.P.1.12730.15042607419-605425-18.8439
2024-09-30Amvescap Plc.0.89380.06852067443-92247-4.2713
2024-09-30Champlain Investment Partners, LLC0.88572.12622048760-52925-2.5182
2024-09-30Dimensional Fund Advisors, Inc.0.88460.085220461951640298.7149
2024-09-30Northern Trust Corp0.87910.05722033383-95909-4.5043
Total 53.74849.4354124324325-3072210-2.5%

4.9.2. Funds holding Ametek Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31Vanguard Total Stock Mkt Idx Inv3.16330.07757316873-25320-0.3449
2024-10-31Vanguard Institutional 500 Index Trust2.65390.0886138658741101.222
2024-10-31Vanguard Mid Cap Index Institutional2.12370.5149491232389120.1818
2024-11-27SPDR® S&P 500® ETF Trust1.23050.0892846300-15776-0.5512
2024-09-30Fidelity 500 Index1.23050.08152846287-5381-0.1887
2024-09-30T. Rowe Price U.S. Value Equity Tr-Z1.13961.3516263603963358131.6402
2024-11-27iShares Core S&P 500 ETF1.12970.0889261297980830.3103
2024-09-30T. Rowe Price Value1.07291.366248169200
2024-09-30T. Rowe Price US Value Equity Composite1.07291.366248169254041327.838
2024-09-30Fidelity Magellan1.04061.1393240688310000.0416
2024-10-31Vanguard Value Index Inv0.8490.1961196373078310.4004
2024-10-31Champlain Mid Cap Fund, LLC0.84163.41321946645-65870-3.273
2024-09-30JHancock Disciplined Value Mid Cap I0.74061.252171316400
2024-10-31Vanguard Mid-Cap Growth ETF0.70681.1304163483143000.2637
2024-08-31FvS SICAV Multiple Opportunities F0.69820.9841161489736489729.1918
2024-09-30MFS Growth Equity0.67810.57881568426-1111946-41.4848
2024-10-31Vanguard Institutional Index I0.63630.0881471763-858-0.0583
2024-09-30MFS Mid Cap Growth Equity0.6121.61641415657-573465-28.8301
2024-09-30JPM US Mid Cap Value-MA0.57841.6596133779517552815.1022
2024-09-30JPMorgan Mid Cap Value L0.57841.656133779500
Total 22.77718.737352684429+20039+0.0%

5.3. Insider Transactions

Insiders are holding 0.414% of the shares of Ametek Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-26Emanuela SperanzaSELL6747195.9
2024-11-22Tony J CiampittiSELL16210197.01
2024-11-08David F HermanceSELL6243190.99
2024-09-25Steven W KohlhagenSELL1460171.59
2024-06-12Steven W KohlhagenSELL1440173.93
2024-05-15Steven W KohlhagenSELL1470170.2
2024-03-26Thomas A AmatoSELL780182
2024-03-21Thomas M MontgomerySELL6891185.38
2024-03-21William Joseph BurkeSELL27400185.05
2024-03-12Steven W KohlhagenSELL1400180.59
2024-02-14William Joseph BurkeSELL17437168.51
2024-02-12William Joseph BurkeSELL5973168.9
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
Long-term Assets Other  -1,044,258-471,079-1,515,337459,318-1,056,019707,735-348,284836,077487,793



5.2. Latest Balance Sheet

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

Summary
Total Assets14,767,639
Total Liabilities5,217,416
Total Stockholder Equity9,550,223
 As reported
Total Liabilities 5,217,416
Total Stockholder Equity+ 9,550,223
Total Assets = 14,767,639

Assets

Total Assets14,767,639
Total Current Assets2,733,690
Long-term Assets12,033,949
Total Current Assets
Cash And Cash Equivalents 396,266
Short-term Investments 487,793
Net Receivables 968,240
Inventory 1,084,622
Total Current Assets  (as reported)2,733,690
Total Current Assets  (calculated)2,936,921
+/- 203,231
Long-term Assets
Property Plant Equipment 1,033,990
Goodwill 6,550,267
Intangible Assets 3,950,989
Long-term Assets Other 487,793
Long-term Assets  (as reported)12,033,949
Long-term Assets  (calculated)12,023,039
+/- 10,910

Liabilities & Shareholders' Equity

Total Current Liabilities1,966,925
Long-term Liabilities3,250,491
Total Stockholder Equity9,550,223
Total Current Liabilities
Short-term Debt 571,061
Short Long Term Debt 571,061
Accounts payable 511,680
Other Current Liabilities 468,556
Total Current Liabilities  (as reported)1,966,925
Total Current Liabilities  (calculated)2,122,358
+/- 155,433
Long-term Liabilities
Long term Debt 1,765,473
Long-term Liabilities Other 692,478
Long-term Liabilities  (as reported)3,250,491
Long-term Liabilities  (calculated)2,457,951
+/- 792,540
Total Stockholder Equity
Common Stock2,717
Retained Earnings 10,735,140
Accumulated Other Comprehensive Income -457,539
Other Stockholders Equity -730,095
Total Stockholder Equity (as reported)9,550,223
Total Stockholder Equity (calculated)9,550,223
+/-0
Other
Capital Stock2,717
Cash and Short Term Investments 396,266
Common Stock Shares Outstanding 232,224
Current Deferred Revenue350,865
Liabilities and Stockholders Equity 14,767,639
Net Debt 1,940,268
Net Invested Capital 11,886,757
Net Working Capital 766,765
Property Plant and Equipment Gross 1,033,990
Short Long Term Debt Total 2,336,534



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
400,600
0
0
0
511,800
0
0
0
538,400
0
0
0
448,300
0
464,500
537,900
563,300
569,500
566,600
612,800
615,200
599,600
603,500
597,200
612,500
620,600
638,500
605,300
594,700
590,700
594,700
558,200
562,700
570,800
581,300
527,700
502,000
559,600
554,100
522,200
526,700
549,600
547,700
541,100
537,900
545,200
563,600
544,800
555,200
694,059
724,117
722,735
699,825
726,338
747,541
815,565
768,150
768,158
771,982
858,790
858,988
869,617
953,550
997,000
1,029,289
1,036,562
1,042,912
1,016,194
1,030,006
1,178,607
1,179,874
1,218,096
1,214,847
1,226,956
1,350,270
1,391,589
1,420,352
1,431,250
1,558,481
1,603,990
1,780,600
1,847,828
2,037,235
2,040,236
2,130,876
2,177,781
2,326,347
2,514,150
2,745,700
2,848,497
3,109,139
3,165,144
3,055,542
3,048,724
3,112,922
3,169,015
3,246,032
3,225,017
3,267,048
3,579,305
3,818,915
3,893,298
4,154,774
4,116,301
4,319,490
4,608,592
4,885,204
4,893,511
5,184,625
5,174,475
5,192,534
5,461,222
5,869,841
6,088,843
6,485,003
6,571,061
6,414,518
6,356,658
6,557,811
6,644,024
6,664,530
6,994,702
6,955,780
6,977,062
7,100,674
7,298,810
7,535,013
7,783,301
7,796,064
8,058,361
8,152,452
8,108,043
8,662,288
8,891,483
9,069,602
9,219,709
9,844,559
10,601,946
10,311,172
10,433,386
10,357,483
10,579,883
11,755,264
11,679,695
11,898,187
11,972,029
11,984,971
12,038,932
12,431,120
12,616,022
12,839,851
13,093,376
15,023,533
14,864,981
14,795,866
14,767,639
14,767,63914,795,86614,864,98115,023,53313,093,37612,839,85112,616,02212,431,12012,038,93211,984,97111,972,02911,898,18711,679,69511,755,26410,579,88310,357,48310,433,38610,311,17210,601,9469,844,5599,219,7099,069,6028,891,4838,662,2888,108,0438,152,4528,058,3617,796,0647,783,3017,535,0137,298,8107,100,6746,977,0626,955,7806,994,7026,664,5306,644,0246,557,8116,356,6586,414,5186,571,0616,485,0036,088,8435,869,8415,461,2225,192,5345,174,4755,184,6254,893,5114,885,2044,608,5924,319,4904,116,3014,154,7743,893,2983,818,9153,579,3053,267,0483,225,0173,246,0323,169,0153,112,9223,048,7243,055,5423,165,1443,109,1392,848,4972,745,7002,514,1502,326,3472,177,7812,130,8762,040,2362,037,2351,847,8281,780,6001,603,9901,558,4811,431,2501,420,3521,391,5891,350,2701,226,9561,214,8471,218,0961,179,8741,178,6071,030,0061,016,1941,042,9121,036,5621,029,289997,000953,550869,617858,988858,790771,982768,158768,150815,565747,541726,338699,825722,735724,117694,059555,200544,800563,600545,200537,900541,100547,700549,600526,700522,200554,100559,600502,000527,700581,300570,800562,700558,200594,700590,700594,700605,300638,500620,600612,500597,200603,500599,600615,200612,800566,600569,500563,300537,900464,5000448,300000538,400000511,800000400,6000
   > Total Current Assets 
0
202,800
0
0
0
315,500
0
0
0
338,300
0
0
0
250,700
0
267,400
291,900
316,200
323,700
319,500
316,900
317,700
309,800
311,700
300,200
319,100
332,600
349,400
321,700
319,500
311,400
317,500
279,100
302,100
299,400
320,900
267,300
254,000
275,800
285,900
258,800
249,300
274,000
268,700
259,200
247,000
262,100
261,400
245,100
248,500
288,021
307,405
288,326
267,840
281,270
290,319
296,949
256,101
262,717
274,148
303,178
303,100
317,905
379,254
388,667
379,347
390,722
386,532
366,269
350,569
395,382
393,391
388,597
382,066
397,532
442,951
449,512
461,940
479,241
517,844
517,400
556,307
599,706
658,529
659,455
684,063
712,679
778,928
845,559
952,204
950,898
1,028,353
1,039,945
954,586
941,744
912,305
960,588
969,430
996,281
984,945
930,937
974,492
1,022,826
1,083,132
1,080,537
1,059,119
1,152,861
1,132,010
1,135,832
1,157,974
1,214,164
1,243,801
1,308,557
1,365,020
1,434,171
1,530,670
1,590,130
1,587,826
1,630,172
1,599,342
1,590,740
1,619,613
1,662,590
1,707,622
1,696,890
1,928,190
1,787,443
1,789,273
2,024,483
1,934,655
1,960,205
2,018,126
1,998,615
1,836,144
1,924,644
2,127,153
2,272,184
2,025,771
2,774,491
2,517,135
2,643,018
2,522,470
2,573,493
2,042,081
2,061,815
2,128,765
2,272,815
2,411,614
2,432,568
2,528,058
2,665,942
2,899,555
3,118,695
2,824,668
2,775,502
2,767,244
2,733,690
2,733,6902,767,2442,775,5022,824,6683,118,6952,899,5552,665,9422,528,0582,432,5682,411,6142,272,8152,128,7652,061,8152,042,0812,573,4932,522,4702,643,0182,517,1352,774,4912,025,7712,272,1842,127,1531,924,6441,836,1441,998,6152,018,1261,960,2051,934,6552,024,4831,789,2731,787,4431,928,1901,696,8901,707,6221,662,5901,619,6131,590,7401,599,3421,630,1721,587,8261,590,1301,530,6701,434,1711,365,0201,308,5571,243,8011,214,1641,157,9741,135,8321,132,0101,152,8611,059,1191,080,5371,083,1321,022,826974,492930,937984,945996,281969,430960,588912,305941,744954,5861,039,9451,028,353950,898952,204845,559778,928712,679684,063659,455658,529599,706556,307517,400517,844479,241461,940449,512442,951397,532382,066388,597393,391395,382350,569366,269386,532390,722379,347388,667379,254317,905303,100303,178274,148262,717256,101296,949290,319281,270267,840288,326307,405288,021248,500245,100261,400262,100247,000259,200268,700274,000249,300258,800285,900275,800254,000267,300320,900299,400302,100279,100317,500311,400319,500321,700349,400332,600319,100300,200311,700309,800317,700316,900319,500323,700316,200291,900267,4000250,700000338,300000315,500000202,8000
       Cash And Cash Equivalents 
0
59,900
0
0
0
173,500
0
0
0
175,000
0
0
0
116,100
0
46,500
53,500
84,400
82,800
68,600
40,500
86,900
39,300
48,400
52,700
34,900
47,400
43,900
25,700
59,100
29,200
31,700
34,200
40,500
49,100
67,000
18,900
7,200
5,400
16,900
3,300
7,000
3,300
4,200
7,200
3,100
2,800
10,600
2,600
700
1,321
6,673
6,024
9,768
8,577
7,505
9,602
8,636
4,822
3,394
6,942
7,187
7,207
7,806
7,943
14,139
12,360
15,422
18,269
13,483
21,270
26,808
16,809
14,313
17,658
26,539
23,541
37,582
38,807
53,350
40,082
35,545
38,993
44,511
51,108
49,091
57,404
76,316
72,557
170,139
114,708
141,608
166,498
86,980
135,752
137,402
200,963
246,356
255,632
230,793
135,000
163,208
155,009
196,593
218,274
170,392
219,304
163,595
162,851
156,227
177,335
207,614
254,878
295,203
265,335
282,771
369,613
377,615
406,587
326,588
328,034
381,005
386,940
456,195
445,469
717,259
570,233
516,483
736,415
646,300
556,776
557,693
518,721
353,975
368,065
567,912
735,376
393,030
1,253,382
1,130,975
1,304,838
1,212,822
1,123,660
390,644
358,676
346,772
340,304
348,653
309,944
345,386
399,873
605,587
841,901
409,804
373,765
396,573
396,266
396,266396,573373,765409,804841,901605,587399,873345,386309,944348,653340,304346,772358,676390,6441,123,6601,212,8221,304,8381,130,9751,253,382393,030735,376567,912368,065353,975518,721557,693556,776646,300736,415516,483570,233717,259445,469456,195386,940381,005328,034326,588406,587377,615369,613282,771265,335295,203254,878207,614177,335156,227162,851163,595219,304170,392218,274196,593155,009163,208135,000230,793255,632246,356200,963137,402135,75286,980166,498141,608114,708170,13972,55776,31657,40449,09151,10844,51138,99335,54540,08253,35038,80737,58223,54126,53917,65814,31316,80926,80821,27013,48318,26915,42212,36014,1397,9437,8067,2077,1876,9423,3944,8228,6369,6027,5058,5779,7686,0246,6731,3217002,60010,6002,8003,1007,2004,2003,3007,0003,30016,9005,4007,20018,90067,00049,10040,50034,20031,70029,20059,10025,70043,90047,40034,90052,70048,40039,30086,90040,50068,60082,80084,40053,50046,5000116,100000175,000000173,50000059,9000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,480
11,011
8,838
7,085
9,525
10,540
9,119
6,764
6,982
8,289
8,546
8,111
6,783
7,173
6,431
8,215
9,431
8,578
5,832
8,320
7,325
7,988
7,744
8,573
9,007
8,999
8,869
11,393
6,649
7,231
7,558
8,243
9,130
9,412
7,397
9,129
9,099
10,374
10,885
10,842
9,899
10,051
4,466
4,230
4,995
5,542
6,164
4,994
5,296
4,592
5,176
5,645
6,665
6,517
5,490
4,563
5,155
4,877
5,253
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
281,837
292,625
297,152
322,157
325,463
0
0
-388,156
0
0
0
0
0
0
0
0
487,793
487,79300000000-388,15600325,463322,157297,152292,625281,83700000000000000000000000000000005,2534,8775,1554,5635,4906,5176,6655,6455,1764,5925,2964,9946,1645,5424,9954,2304,46610,0519,89910,84210,88510,3749,0999,1297,3979,4129,1308,2437,5587,2316,64911,3938,8698,9999,0078,5737,7447,9887,3258,3205,8328,5789,4318,2156,4317,1736,7838,1118,5468,2896,9826,7649,11910,5409,5257,0858,83811,01111,48000000000000000000000000000000000000000000000000000
       Net Receivables 
0
75,300
0
0
0
76,000
0
0
0
92,600
0
0
0
70,100
0
76,600
102,200
90,700
103,100
86,100
108,200
99,600
112,700
112,000
111,000
112,500
122,500
126,100
120,600
107,100
112,700
114,800
112,900
108,100
123,200
129,900
118,600
115,700
131,600
133,100
127,800
118,800
143,300
141,700
135,000
126,200
140,200
135,100
135,100
134,700
154,960
165,124
156,342
139,199
148,617
153,046
155,095
112,756
116,807
124,813
136,706
139,568
145,546
196,676
204,083
181,031
196,925
197,070
181,415
175,230
197,573
190,829
190,601
189,010
195,247
218,649
214,920
217,329
232,763
246,505
240,043
269,395
289,957
315,538
317,679
328,762
347,571
367,322
377,934
395,631
430,178
442,566
438,143
406,012
376,898
356,830
349,184
331,383
356,187
367,127
390,113
399,913
434,517
439,865
425,011
438,245
468,321
482,799
492,864
507,850
529,182
521,547
532,092
536,701
592,407
594,151
593,452
585,462
592,301
619,080
610,019
603,295
606,888
596,589
595,143
592,326
603,900
642,263
640,815
668,176
684,617
710,956
714,929
732,839
763,156
757,522
761,961
744,760
712,195
620,160
614,773
597,472
678,467
754,045
768,386
829,213
854,457
885,080
876,460
919,335
901,506
936,909
936,803
1,012,932
1,130,841
1,126,116
968,240
968,2401,126,1161,130,8411,012,932936,803936,909901,506919,335876,460885,080854,457829,213768,386754,045678,467597,472614,773620,160712,195744,760761,961757,522763,156732,839714,929710,956684,617668,176640,815642,263603,900592,326595,143596,589606,888603,295610,019619,080592,301585,462593,452594,151592,407536,701532,092521,547529,182507,850492,864482,799468,321438,245425,011439,865434,517399,913390,113367,127356,187331,383349,184356,830376,898406,012438,143442,566430,178395,631377,934367,322347,571328,762317,679315,538289,957269,395240,043246,505232,763217,329214,920218,649195,247189,010190,601190,829197,573175,230181,415197,070196,925181,031204,083196,676145,546139,568136,706124,813116,807112,756155,095153,046148,617139,199156,342165,124154,960134,700135,100135,100140,200126,200135,000141,700143,300118,800127,800133,100131,600115,700118,600129,900123,200108,100112,900114,800112,700107,100120,600126,100122,500112,500111,000112,000112,70099,600108,20086,100103,10090,700102,20076,600070,10000092,60000076,00000075,3000
       Other Current Assets 
0
6,000
0
0
0
13,600
0
0
0
11,700
0
0
0
4,700
0
78,300
31,600
35,500
34,500
62,300
64,500
28,600
57,000
56,300
49,900
77,300
61,800
74,500
76,800
62,300
78,500
71,300
35,700
61,600
35,600
30,200
31,800
30,500
31,000
26,500
25,300
22,000
25,500
25,200
24,900
23,300
25,800
27,800
26,900
28,000
6,872
6,992
7,143
8,416
9,838
8,488
10,443
13,548
13,172
23,935
20,950
18,869
10,783
10,634
13,308
13,341
15,590
13,512
15,447
14,080
16,758
15,929
16,854
17,139
14,174
15,034
24,904
21,912
23,351
25,399
30,743
28,871
33,594
33,463
32,419
33,775
34,436
34,381
40,063
50,619
54,118
54,181
50,923
76,936
55,299
57,315
298,868
44,486
334,134
302,071
208,393
43,367
236,885
278,950
291,688
36,180
291,281
36,199
235,070
64,962
73,603
39,839
72,454
80,268
51,551
115,461
100,391
128,853
125,198
70,103
110,693
120,862
119,985
64,681
119,051
126,501
83,383
89,314
100,377
79,675
122,500
135,087
144,816
124,586
152,843
167,581
151,172
263,414
154,616
144,482
138,654
153,005
167,045
185,772
196,065
183,605
211,582
211,272
221,034
219,053
247,512
249,235
252,407
269,461
143,568
142,836
284,562
284,562142,836143,568269,461252,407249,235247,512219,053221,034211,272211,582183,605196,065185,772167,045153,005138,654144,482154,616263,414151,172167,581152,843124,586144,816135,087122,50079,675100,37789,31483,383126,501119,05164,681119,985120,862110,69370,103125,198128,853100,391115,46151,55180,26872,45439,83973,60364,962235,07036,199291,28136,180291,688278,950236,88543,367208,393302,071334,13444,486298,86857,31555,29976,93650,92354,18154,11850,61940,06334,38134,43633,77532,41933,46333,59428,87130,74325,39923,35121,91224,90415,03414,17417,13916,85415,92916,75814,08015,44713,51215,59013,34113,30810,63410,78318,86920,95023,93513,17213,54810,4438,4889,8388,4167,1436,9926,87228,00026,90027,80025,80023,30024,90025,20025,50022,00025,30026,50031,00030,50031,80030,20035,60061,60035,70071,30078,50062,30076,80074,50061,80077,30049,90056,30057,00028,60064,50062,30034,50035,50031,60078,30004,70000011,70000013,6000006,0000
   > Long-term Assets 
0
197,800
0
0
0
196,300
0
0
0
200,100
0
0
0
197,600
0
197,100
246,000
247,100
245,800
247,100
295,900
297,500
289,800
291,800
297,000
293,400
288,000
289,100
283,600
275,200
279,300
277,200
279,100
260,600
271,400
260,400
260,400
248,000
283,800
268,200
263,400
277,400
275,600
279,000
281,900
290,900
283,100
302,200
299,700
306,700
406,038
416,712
434,409
431,985
445,068
457,222
518,616
512,049
505,441
497,834
555,612
555,888
551,712
574,296
608,333
649,942
645,840
656,380
649,925
679,437
783,225
786,483
829,499
832,781
829,424
907,319
942,077
958,412
952,009
1,040,637
1,086,590
1,224,293
1,248,122
1,378,706
1,380,781
1,446,813
1,465,102
1,547,419
1,668,591
1,793,496
1,897,599
2,080,786
2,125,199
2,100,956
2,106,980
2,200,617
2,208,427
2,276,602
2,228,736
2,282,103
2,648,368
2,844,423
2,870,472
3,071,642
3,035,764
3,260,371
3,455,731
3,753,194
3,757,679
4,026,651
3,960,311
3,948,733
4,152,665
4,504,821
4,654,672
4,954,333
4,980,931
4,826,692
4,726,486
4,958,469
5,053,284
5,044,917
5,332,112
5,248,158
5,280,172
5,172,484
5,511,367
5,745,740
5,758,818
5,861,409
6,098,156
6,134,326
6,109,428
6,826,144
6,966,839
6,942,449
6,947,525
7,818,788
7,827,455
7,794,037
7,790,368
7,835,013
8,006,390
9,713,183
9,617,880
9,769,422
9,699,214
9,573,357
9,606,364
9,903,062
9,950,080
9,940,296
9,974,681
12,198,865
12,089,479
12,028,622
12,033,949
12,033,94912,028,62212,089,47912,198,8659,974,6819,940,2969,950,0809,903,0629,606,3649,573,3579,699,2149,769,4229,617,8809,713,1838,006,3907,835,0137,790,3687,794,0377,827,4557,818,7886,947,5256,942,4496,966,8396,826,1446,109,4286,134,3266,098,1565,861,4095,758,8185,745,7405,511,3675,172,4845,280,1725,248,1585,332,1125,044,9175,053,2844,958,4694,726,4864,826,6924,980,9314,954,3334,654,6724,504,8214,152,6653,948,7333,960,3114,026,6513,757,6793,753,1943,455,7313,260,3713,035,7643,071,6422,870,4722,844,4232,648,3682,282,1032,228,7362,276,6022,208,4272,200,6172,106,9802,100,9562,125,1992,080,7861,897,5991,793,4961,668,5911,547,4191,465,1021,446,8131,380,7811,378,7061,248,1221,224,2931,086,5901,040,637952,009958,412942,077907,319829,424832,781829,499786,483783,225679,437649,925656,380645,840649,942608,333574,296551,712555,888555,612497,834505,441512,049518,616457,222445,068431,985434,409416,712406,038306,700299,700302,200283,100290,900281,900279,000275,600277,400263,400268,200283,800248,000260,400260,400271,400260,600279,100277,200279,300275,200283,600289,100288,000293,400297,000291,800289,800297,500295,900247,100245,800247,100246,000197,1000197,600000200,100000196,300000197,8000
       Property Plant Equipment 
0
119,900
0
0
0
121,600
0
0
0
136,300
0
0
0
131,100
0
128,300
147,600
153,000
154,900
153,100
196,100
200,700
191,500
186,000
188,300
194,100
193,200
195,400
192,400
186,000
185,400
191,800
193,700
184,800
187,500
181,100
179,900
175,100
171,100
168,700
169,600
176,800
177,400
179,800
181,900
192,400
188,100
180,700
182,800
186,400
195,615
198,498
209,591
214,411
208,715
207,599
214,573
219,571
209,965
205,333
209,811
213,955
209,502
212,725
212,635
214,494
210,153
209,482
206,883
204,329
209,118
208,711
211,007
213,622
208,254
209,288
203,416
207,542
200,501
202,047
203,364
228,450
225,689
239,932
240,045
258,008
255,700
266,179
285,437
293,107
307,367
320,367
314,950
307,908
300,403
309,263
308,331
310,053
298,207
290,437
304,181
318,126
317,635
331,614
318,636
325,329
334,369
361,485
361,680
380,796
375,660
372,715
383,594
402,790
405,913
459,187
451,551
448,446
434,401
484,932
483,029
484,548
488,331
475,471
478,647
473,230
482,908
492,507
494,973
493,296
492,350
490,126
487,425
554,130
724,861
721,158
711,595
728,587
703,329
680,791
675,373
693,763
715,988
777,525
766,563
787,062
780,289
765,982
756,143
805,936
804,657
809,156
797,142
1,121,016
1,097,307
1,079,046
1,033,990
1,033,9901,079,0461,097,3071,121,016797,142809,156804,657805,936756,143765,982780,289787,062766,563777,525715,988693,763675,373680,791703,329728,587711,595721,158724,861554,130487,425490,126492,350493,296494,973492,507482,908473,230478,647475,471488,331484,548483,029484,932434,401448,446451,551459,187405,913402,790383,594372,715375,660380,796361,680361,485334,369325,329318,636331,614317,635318,126304,181290,437298,207310,053308,331309,263300,403307,908314,950320,367307,367293,107285,437266,179255,700258,008240,045239,932225,689228,450203,364202,047200,501207,542203,416209,288208,254213,622211,007208,711209,118204,329206,883209,482210,153214,494212,635212,725209,502213,955209,811205,333209,965219,571214,573207,599208,715214,411209,591198,498195,615186,400182,800180,700188,100192,400181,900179,800177,400176,800169,600168,700171,100175,100179,900181,100187,500184,800193,700191,800185,400186,000192,400195,400193,200194,100188,300186,000191,500200,700196,100153,100154,900153,000147,600128,3000131,100000136,300000121,600000119,9000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
299,479
296,177
0
0
387,420
384,713
390,569
390,696
391,947
484,653
488,927
508,743
506,964
508,078
581,763
608,735
601,007
589,249
664,988
704,131
785,185
799,578
895,575
860,047
881,433
899,558
922,016
992,473
312,349
1,122,745
1,245,138
1,236,484
1,240,052
1,241,349
1,281,579
1,280,581
1,277,291
1,261,030
1,296,586
1,489,574
1,573,645
1,591,779
1,712,781
1,677,319
1,806,237
1,929,063
2,052,547
2,065,772
2,208,180
2,177,533
2,181,997
2,300,466
2,408,363
2,476,845
2,610,381
2,633,188
2,611,270
2,566,962
2,668,625
2,722,871
2,706,633
2,857,999
2,827,460
2,846,106
2,818,950
2,975,039
3,117,129
3,138,742
3,115,619
3,238,599
3,252,002
3,263,663
3,612,033
3,610,277
3,613,182
3,668,445
4,047,539
4,075,633
4,155,636
4,188,754
4,224,906
4,292,402
5,139,807
5,180,999
5,238,726
5,218,920
5,173,411
5,190,196
5,372,562
5,430,493
5,449,590
5,479,025
6,447,629
6,438,675
6,453,513
6,550,267
6,550,2676,453,5136,438,6756,447,6295,479,0255,449,5905,430,4935,372,5625,190,1965,173,4115,218,9205,238,7265,180,9995,139,8074,292,4024,224,9064,188,7544,155,6364,075,6334,047,5393,668,4453,613,1823,610,2773,612,0333,263,6633,252,0023,238,5993,115,6193,138,7423,117,1292,975,0392,818,9502,846,1062,827,4602,857,9992,706,6332,722,8712,668,6252,566,9622,611,2702,633,1882,610,3812,476,8452,408,3632,300,4662,181,9972,177,5332,208,1802,065,7722,052,5471,929,0631,806,2371,677,3191,712,7811,591,7791,573,6451,489,5741,296,5861,261,0301,277,2911,280,5811,281,5791,241,3491,240,0521,236,4841,245,1381,122,745312,349992,473922,016899,558881,433860,047895,575799,578785,185704,131664,988589,249601,007608,735581,763508,078506,964508,743488,927484,653391,947390,696390,569384,713387,42000296,177299,4790000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
124,134
120,910
125,670
223,694
225,592
226,557
231,159
154,322
146,071
147,644
148,132
180,775
179,172
177,762
175,134
146,283
152,416
155,042
159,130
239,129
240,541
244,846
256,786
256,210
262,162
269,598
257,333
279,790
280,289
289,794
281,837
292,625
297,152
322,157
325,463
375,005
387,621
399,521
405,782
382,479
393,806
402,281
0
0
0
0
0
00000402,281393,806382,479405,782399,521387,621375,005325,463322,157297,152292,625281,837289,794280,289279,790257,333269,598262,162256,210256,786244,846240,541239,129159,130155,042152,416146,283175,134177,762179,172180,775148,132147,644146,071154,322231,159226,557225,592223,694125,670120,910124,13400000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
43,100
0
0
0
39,100
0
0
0
38,800
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
94,700
93,600
91,200
0
0
0
0
38,000
83,800
79,400
80,500
29,400
112,600
99,500
93,800
45,300
98,200
99,200
100,000
41,900
94,900
115,500
116,900
61,900
210,423
151,345
150,525
149,219
169,325
181,429
236,084
248,304
248,173
246,517
298,265
299,479
0
314,552
347,101
391,118
384,713
390,569
390,696
394,861
484,653
488,927
508,743
506,964
621,170
698,031
738,661
750,870
751,508
761,277
805,872
903,133
222,855
138,696
179,696
199,728
203,675
253,110
280,246
1,045,733
323,985
366,918
424,630
441,785
454,100
497,448
619,515
521,888
669,499
695,080
854,613
761,556
961,058
1,027,247
1,039,809
982,957
1,192,299
1,196,997
1,330,227
1,437,675
1,407,118
1,273,111
1,468,605
1,693,668
1,546,322
1,884,765
1,896,192
1,766,976
1,725,123
1,657,268
1,847,384
1,853,736
1,985,782
1,767,465
1,955,419
1,880,304
2,053,420
1,981,062
1,965,973
2,252,494
2,367,207
2,392,198
2,101,554
2,659,981
2,631,701
2,608,109
2,567,485
3,042,662
2,768,204
2,667,816
2,644,404
2,916,344
2,700,848
3,473,694
3,344,855
3,743,634
3,312,384
3,234,443
3,254,243
3,724,564
3,714,930
3,681,550
3,698,514
4,165,317
4,080,603
4,013,096
3,950,989
3,950,9894,013,0964,080,6034,165,3173,698,5143,681,5503,714,9303,724,5643,254,2433,234,4433,312,3843,743,6343,344,8553,473,6942,700,8482,916,3442,644,4042,667,8162,768,2043,042,6622,567,4852,608,1092,631,7012,659,9812,101,5542,392,1982,367,2072,252,4941,965,9731,981,0622,053,4201,880,3041,955,4191,767,4651,985,7821,853,7361,847,3841,657,2681,725,1231,766,9761,896,1921,884,7651,546,3221,693,6681,468,6051,273,1111,407,1181,437,6751,330,2271,196,9971,192,299982,9571,039,8091,027,247961,058761,556854,613695,080669,499521,888619,515497,448454,100441,785424,630366,918323,9851,045,733280,246253,110203,675199,728179,696138,696222,855903,133805,872761,277751,508750,870738,661698,031621,170506,964508,743488,927484,653394,861390,696390,569384,713391,118347,101314,5520299,479298,265246,517248,173248,304236,084181,429169,325149,219150,525151,345210,42361,900116,900115,50094,90041,900100,00099,20098,20045,30093,80099,500112,60029,40080,50079,40083,80038,000000091,20093,60094,700000000000000000038,80000039,10000043,1000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
295,476
292,501
345,801
341,933
342,210
361,571
395,698
435,448
435,687
446,898
443,042
475,108
574,107
577,772
618,492
619,159
621,170
698,031
738,661
750,870
751,508
838,590
883,226
995,843
1,022,432
1,138,774
1,140,736
1,188,805
1,209,402
1,281,240
1,383,154
1,500,389
1,590,232
1,760,419
1,810,249
1,793,048
1,806,577
1,891,354
1,900,096
1,966,549
1,930,529
1,991,666
2,344,187
2,526,297
2,552,837
2,740,028
2,717,128
2,935,042
3,121,362
3,391,709
3,395,999
3,641,830
3,584,651
3,576,018
3,769,071
4,105,983
4,248,759
4,495,146
4,529,380
4,393,913
4,292,085
4,473,537
4,570,255
4,560,369
4,843,781
4,772,687
4,801,525
4,699,254
5,028,459
5,253,233
5,263,845
5,368,113
5,605,806
5,644,200
5,622,003
96,771
0
0
249,225
271,400
273,077
281,815
448,565
459,858
0
312,072
315,007
364,302
376,338
388,156
396,916
372,623
383,432
0
403,687
0
0
0
0
0000403,6870383,432372,623396,916388,156376,338364,302315,007312,0720459,858448,565281,815273,077271,400249,2250096,7715,622,0035,644,2005,605,8065,368,1135,263,8455,253,2335,028,4594,699,2544,801,5254,772,6874,843,7814,560,3694,570,2554,473,5374,292,0854,393,9134,529,3804,495,1464,248,7594,105,9833,769,0713,576,0183,584,6513,641,8303,395,9993,391,7093,121,3622,935,0422,717,1282,740,0282,552,8372,526,2972,344,1871,991,6661,930,5291,966,5491,900,0961,891,3541,806,5771,793,0481,810,2491,760,4191,590,2321,500,3891,383,1541,281,2401,209,4021,188,8051,140,7361,138,7741,022,432995,843883,226838,590751,508750,870738,661698,031621,170619,159618,492577,772574,107475,108443,042446,898435,687435,448395,698361,571342,210341,933345,801292,501295,4760000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
180,900
0
0
0
280,700
0
0
0
285,500
0
0
0
267,400
0
273,300
344,500
368,400
371,800
365,000
412,000
415,800
401,400
406,400
394,100
401,000
410,000
416,900
383,200
384,400
384,400
397,400
367,200
397,400
480,000
517,400
462,700
428,800
492,400
474,700
441,300
439,600
455,500
443,400
426,500
408,400
408,800
413,400
392,400
396,200
529,680
545,113
553,510
525,776
544,515
551,413
602,867
551,934
540,771
528,310
600,849
578,150
569,702
631,315
670,245
694,231
681,540
658,296
619,009
609,825
745,191
714,808
727,210
685,717
675,574
766,836
779,778
760,770
739,006
838,800
848,179
975,048
990,215
1,126,420
1,099,192
1,164,204
1,162,872
1,242,072
1,362,176
1,504,993
1,568,515
1,763,008
1,802,172
1,767,770
1,722,782
1,688,891
1,684,878
1,679,008
1,699,137
1,713,672
1,911,201
2,043,711
2,011,079
2,169,131
2,068,441
2,266,685
2,419,159
2,594,650
2,469,643
2,647,975
2,552,364
2,435,391
2,526,994
2,734,574
2,816,211
3,063,085
3,103,254
3,172,702
3,092,796
3,104,477
3,328,755
3,409,904
3,698,016
3,599,203
3,603,863
3,844,161
3,894,575
3,942,817
4,017,146
3,768,431
3,853,964
3,814,356
3,596,134
4,420,366
4,434,862
4,402,821
4,353,744
4,729,067
5,275,943
4,824,732
4,729,194
4,408,137
4,459,135
5,411,965
5,121,299
5,026,303
5,040,341
5,034,880
4,906,260
4,954,608
4,858,897
4,758,480
4,750,867
6,293,342
5,896,766
5,543,462
5,217,416
5,217,4165,543,4625,896,7666,293,3424,750,8674,758,4804,858,8974,954,6084,906,2605,034,8805,040,3415,026,3035,121,2995,411,9654,459,1354,408,1374,729,1944,824,7325,275,9434,729,0674,353,7444,402,8214,434,8624,420,3663,596,1343,814,3563,853,9643,768,4314,017,1463,942,8173,894,5753,844,1613,603,8633,599,2033,698,0163,409,9043,328,7553,104,4773,092,7963,172,7023,103,2543,063,0852,816,2112,734,5742,526,9942,435,3912,552,3642,647,9752,469,6432,594,6502,419,1592,266,6852,068,4412,169,1312,011,0792,043,7111,911,2011,713,6721,699,1371,679,0081,684,8781,688,8911,722,7821,767,7701,802,1721,763,0081,568,5151,504,9931,362,1761,242,0721,162,8721,164,2041,099,1921,126,420990,215975,048848,179838,800739,006760,770779,778766,836675,574685,717727,210714,808745,191609,825619,009658,296681,540694,231670,245631,315569,702578,150600,849528,310540,771551,934602,867551,413544,515525,776553,510545,113529,680396,200392,400413,400408,800408,400426,500443,400455,500439,600441,300474,700492,400428,800462,700517,400480,000397,400367,200397,400384,400384,400383,200416,900410,000401,000394,100406,400401,400415,800412,000365,000371,800368,400344,500273,3000267,400000285,500000280,700000180,9000
   > Total Current Liabilities 
0
101,400
0
0
0
87,700
0
0
0
83,900
0
0
0
74,700
0
80,900
99,500
101,200
108,200
109,200
129,700
133,200
124,200
129,500
122,500
137,700
146,500
150,900
135,700
137,600
138,400
149,800
133,700
167,900
206,700
205,600
179,800
183,200
245,400
235,900
237,800
210,700
226,800
214,400
202,500
186,000
187,500
194,300
170,000
178,700
252,802
258,256
250,878
233,918
254,320
260,948
313,983
262,736
254,619
240,110
315,370
297,655
291,137
350,142
315,776
336,150
323,754
303,639
301,078
261,420
312,535
278,917
338,962
289,231
269,146
268,512
283,915
272,838
251,636
263,346
273,484
405,792
420,736
496,410
472,730
480,900
461,644
531,157
609,583
640,750
692,703
880,437
612,370
447,513
418,465
389,862
449,036
424,282
449,328
462,392
463,339
550,859
491,023
601,895
518,207
628,875
750,142
896,380
762,393
873,337
799,137
679,456
732,221
856,869
931,805
1,121,825
831,709
944,395
919,920
830,131
925,477
1,025,172
1,290,554
1,207,462
1,216,738
924,441
1,016,798
995,146
1,270,341
1,138,663
1,159,923
1,182,517
969,901
1,258,704
1,007,228
978,558
1,110,519
1,425,858
1,477,671
1,017,453
1,403,494
1,075,915
1,138,463
1,857,629
1,633,826
1,563,314
1,590,735
1,633,029
1,591,383
1,564,202
1,452,667
1,341,190
1,673,720
2,882,573
2,502,508
2,203,047
1,966,925
1,966,9252,203,0472,502,5082,882,5731,673,7201,341,1901,452,6671,564,2021,591,3831,633,0291,590,7351,563,3141,633,8261,857,6291,138,4631,075,9151,403,4941,017,4531,477,6711,425,8581,110,519978,5581,007,2281,258,704969,9011,182,5171,159,9231,138,6631,270,341995,1461,016,798924,4411,216,7381,207,4621,290,5541,025,172925,477830,131919,920944,395831,7091,121,825931,805856,869732,221679,456799,137873,337762,393896,380750,142628,875518,207601,895491,023550,859463,339462,392449,328424,282449,036389,862418,465447,513612,370880,437692,703640,750609,583531,157461,644480,900472,730496,410420,736405,792273,484263,346251,636272,838283,915268,512269,146289,231338,962278,917312,535261,420301,078303,639323,754336,150315,776350,142291,137297,655315,370240,110254,619262,736313,983260,948254,320233,918250,878258,256252,802178,700170,000194,300187,500186,000202,500214,400226,800210,700237,800235,900245,400183,200179,800205,600206,700167,900133,700149,800138,400137,600135,700150,900146,500137,700122,500129,500124,200133,200129,700109,200108,200101,20099,50080,900074,70000083,90000087,700000101,4000
       Short-term Debt 
0
34,000
0
0
0
5,900
0
0
0
6,700
0
0
0
8,200
0
9,000
9,200
9,900
9,900
8,900
22,600
24,300
17,900
16,500
21,400
16,100
18,800
19,000
22,400
19,700
19,200
18,400
14,600
14,500
45,500
20,200
5,400
11,800
62,600
32,300
67,200
56,400
68,500
70,700
50,000
31,900
41,600
37,200
19,900
13,600
73,091
72,582
75,457
78,334
93,180
99,418
162,461
99,674
98,401
80,116
147,283
87,315
130,218
188,568
141,334
167,399
160,532
123,744
136,553
110,422
137,361
94,159
152,906
106,774
76,524
48,120
79,454
49,943
29,237
6,843
25,585
156,130
139,225
182,062
167,105
163,608
127,855
184,498
233,111
236,005
236,517
422,083
188,896
18,438
9,239
5,110
85,426
85,801
80,221
76,795
32,351
97,152
2,652
127,713
40,635
140,508
227,176
388,708
242,781
320,654
208,092
125,658
164,926
273,315
265,069
454,418
163,202
286,201
254,038
183,903
295,259
386,075
665,686
599,329
613,684
278,921
337,951
272,550
509,567
308,123
308,069
307,661
68,722
358,876
104,157
98,356
199,533
497,449
552,793
158,550
548,249
132,284
139,786
748,155
463,470
315,093
331,426
354,791
272,027
226,079
70,017
5,401
304,480
1,478,970
1,055,406
827,967
571,061
571,061827,9671,055,4061,478,970304,4805,40170,017226,079272,027354,791331,426315,093463,470748,155139,786132,284548,249158,550552,793497,449199,53398,356104,157358,87668,722307,661308,069308,123509,567272,550337,951278,921613,684599,329665,686386,075295,259183,903254,038286,201163,202454,418265,069273,315164,926125,658208,092320,654242,781388,708227,176140,50840,635127,7132,65297,15232,35176,79580,22185,80185,4265,1109,23918,438188,896422,083236,517236,005233,111184,498127,855163,608167,105182,062139,225156,13025,5856,84329,23749,94379,45448,12076,524106,774152,90694,159137,361110,422136,553123,744160,532167,399141,334188,568130,21887,315147,28380,11698,40199,674162,46199,41893,18078,33475,45772,58273,09113,60019,90037,20041,60031,90050,00070,70068,50056,40067,20032,30062,60011,8005,40020,20045,50014,50014,60018,40019,20019,70022,40019,00018,80016,10021,40016,50017,90024,30022,6008,9009,9009,9009,2009,00008,2000006,7000005,90000034,0000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
198,101
0
0
0
71,925
665,686
599,329
613,684
278,921
337,951
2,401,388
509,567
308,123
308,069
307,661
68,722
358,876
104,157
98,356
199,533
497,449
510,792
115,880
505,030
132,284
94,670
699,996
415,667
315,093
331,426
354,791
272,027
226,079
70,017
5,401
304,480
1,417,915
1,055,406
827,967
571,061
571,061827,9671,055,4061,417,915304,4805,40170,017226,079272,027354,791331,426315,093415,667699,99694,670132,284505,030115,880510,792497,449199,53398,356104,157358,87668,722307,661308,069308,123509,5672,401,388337,951278,921613,684599,329665,68671,925000198,101000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
30,500
35,800
39,100
41,600
42,300
53,100
53,700
48,300
47,000
45,400
59,700
57,700
61,100
51,700
55,600
55,000
61,400
119,200
54,400
65,100
71,900
63,200
74,900
77,000
80,500
69,500
76,600
73,400
51,500
67,200
78,000
74,800
88,700
73,200
75,600
84,168
91,053
93,134
68,345
69,175
73,099
58,597
73,377
69,265
72,228
77,026
127,601
77,564
79,050
79,703
86,707
81,704
91,154
80,601
81,108
90,183
93,900
88,687
96,582
103,608
111,751
103,414
109,036
115,994
121,999
119,298
132,506
145,486
155,316
146,420
160,614
169,255
170,891
189,276
206,170
236,838
253,377
222,763
203,742
182,062
176,494
170,958
191,779
203,532
213,927
227,567
236,600
261,579
266,709
263,143
283,068
291,026
299,731
288,221
552,683
591,045
332,038
567,295
583,554
370,047
667,407
668,507
658,194
665,882
384,254
630,218
639,097
624,868
358,423
603,054
645,520
678,847
405,937
409,357
830,540
851,854
874,856
389,130
899,828
903,071
880,202
910,986
928,409
373,900
337,465
324,837
943,631
397,075
446,532
446,409
1,248,221
504,249
540,667
524,255
497,134
526,063
487,663
486,581
516,588
517,352
510,457
511,680
511,680510,457517,352516,588486,581487,663526,063497,134524,255540,667504,2491,248,221446,409446,532397,075943,631324,837337,465373,900928,409910,986880,202903,071899,828389,130874,856851,854830,540409,357405,937678,847645,520603,054358,423624,868639,097630,218384,254665,882658,194668,507667,407370,047583,554567,295332,038591,045552,683288,221299,731291,026283,068263,143266,709261,579236,600227,567213,927203,532191,779170,958176,494182,062203,742222,763253,377236,838206,170189,276170,891169,255160,614146,420155,316145,486132,506119,298121,999115,994109,036103,414111,751103,60896,58288,68793,90090,18381,10880,60191,15481,70486,70779,70379,05077,564127,60177,02672,22869,26573,37758,59773,09969,17568,34593,13491,05384,16875,60073,20088,70074,80078,00067,20051,50073,40076,60069,50080,50077,00074,90063,20071,90065,10054,400119,20061,40055,00055,60051,70061,10057,70059,70045,40047,00048,30053,70053,10042,30041,60039,10035,80030,500000000000000000
       Other Current Liabilities 
0
67,400
0
0
0
81,800
0
0
0
77,200
0
0
0
66,500
0
41,400
54,500
52,200
56,700
58,000
54,000
55,200
58,000
66,000
55,700
61,900
70,000
70,800
61,600
62,300
64,200
70,000
-100
99,000
96,100
113,500
111,200
96,500
105,800
123,100
101,100
77,700
84,900
92,200
85,300
76,100
71,100
68,400
76,900
89,500
95,543
94,621
82,287
14,780
91,965
88,431
92,925
17,979
86,953
87,766
91,061
82,739
83,355
82,524
94,739
1,541
81,518
88,741
83,924
3,287
84,991
90,858
97,369
11,936
89,014
108,641
101,047
11,635
106,405
134,504
-1
117,156
136,025
159,032
159,205
14,618
164,534
175,768
187,196
28,437
49,210
34,727
27,385
193,684
168,532
157,622
155,579
133,357
138,043
145,239
430,988
178,081
165,452
175,319
180,335
181,172
174,560
183,999
196,674
197,534
187,870
188,941
208,216
213,585
214,348
239,301
251,246
236,579
232,451
239,790
234,360
241,004
214,507
224,589
233,344
246,070
251,641
275,298
303,813
358,551
-135,461
-136,945
374,955
-137,229
-136,361
-140,635
-144,181
-156,818
376,088
340,825
354,574
-194,633
365,303
368,869
436,543
-298,728
432,173
410,034
462,857
483,315
478,731
465,515
519,674
441,935
452,034
439,714
468,556
468,556439,714452,034441,935519,674465,515478,731483,315462,857410,034432,173-298,728436,543368,869365,303-194,633354,574340,825376,088-156,818-144,181-140,635-136,361-137,229374,955-136,945-135,461358,551303,813275,298251,641246,070233,344224,589214,507241,004234,360239,790232,451236,579251,246239,301214,348213,585208,216188,941187,870197,534196,674183,999174,560181,172180,335175,319165,452178,081430,988145,239138,043133,357155,579157,622168,532193,68427,38534,72749,21028,437187,196175,768164,53414,618159,205159,032136,025117,156-1134,504106,40511,635101,047108,64189,01411,93697,36990,85884,9913,28783,92488,74181,5181,54194,73982,52483,35582,73991,06187,76686,95317,97992,92588,43191,96514,78082,28794,62195,54389,50076,90068,40071,10076,10085,30092,20084,90077,700101,100123,100105,80096,500111,200113,50096,10099,000-10070,00064,20062,30061,60070,80070,00061,90055,70066,00058,00055,20054,00058,00056,70052,20054,50041,400066,50000077,20000081,80000067,4000
   > Long-term Liabilities 
0
79,500
0
0
0
193,000
0
0
0
201,600
0
0
0
192,700
0
192,400
245,000
267,200
263,600
255,800
282,300
282,600
277,200
276,900
271,600
263,300
263,500
266,000
247,500
246,800
246,000
247,600
233,500
229,500
273,300
311,800
282,900
245,600
247,000
238,800
203,500
228,900
228,700
229,000
224,000
222,400
221,300
219,100
222,400
217,500
276,878
286,857
302,632
291,858
290,195
290,465
288,884
289,198
286,152
288,200
285,479
280,495
278,565
281,173
354,469
358,081
357,786
354,657
317,931
348,405
432,656
435,891
388,248
396,486
406,428
498,324
495,863
487,932
487,370
575,454
574,695
569,256
569,479
630,010
626,462
683,304
701,228
710,915
752,593
864,243
875,812
882,571
1,189,802
1,320,257
1,304,317
1,299,029
1,235,842
1,254,726
1,249,809
1,251,280
1,447,862
1,492,852
1,520,056
1,567,236
1,550,234
1,637,810
1,669,017
1,698,270
1,707,250
1,774,638
1,753,227
1,755,935
1,794,773
1,877,705
1,884,406
1,941,260
2,271,545
2,228,307
2,172,876
2,274,346
2,403,278
2,384,732
2,407,462
2,391,741
2,387,125
2,919,720
2,877,777
2,947,671
2,746,805
2,629,768
2,694,041
2,631,839
2,626,233
3,161,662
3,427,634
3,424,263
3,243,225
3,303,209
3,798,272
3,807,279
3,325,700
3,332,222
3,320,672
3,554,336
3,487,473
3,462,989
3,449,606
3,401,851
3,314,877
3,390,406
3,406,230
3,417,290
3,077,147
3,410,769
3,394,258
3,340,415
3,250,491
3,250,4913,340,4153,394,2583,410,7693,077,1473,417,2903,406,2303,390,4063,314,8773,401,8513,449,6063,462,9893,487,4733,554,3363,320,6723,332,2223,325,7003,807,2793,798,2723,303,2093,243,2253,424,2633,427,6343,161,6622,626,2332,631,8392,694,0412,629,7682,746,8052,947,6712,877,7772,919,7202,387,1252,391,7412,407,4622,384,7322,403,2782,274,3462,172,8762,228,3072,271,5451,941,2601,884,4061,877,7051,794,7731,755,9351,753,2271,774,6381,707,2501,698,2701,669,0171,637,8101,550,2341,567,2361,520,0561,492,8521,447,8621,251,2801,249,8091,254,7261,235,8421,299,0291,304,3171,320,2571,189,802882,571875,812864,243752,593710,915701,228683,304626,462630,010569,479569,256574,695575,454487,370487,932495,863498,324406,428396,486388,248435,891432,656348,405317,931354,657357,786358,081354,469281,173278,565280,495285,479288,200286,152289,198288,884290,465290,195291,858302,632286,857276,878217,500222,400219,100221,300222,400224,000229,000228,700228,900203,500238,800247,000245,600282,900311,800273,300229,500233,500247,600246,000246,800247,500266,000263,500263,300271,600276,900277,200282,600282,300255,800263,600267,200245,000192,4000192,700000201,600000193,00000079,5000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,053,886
974,287
955,880
946,448
937,292
1,074,671
1,071,360
1,080,696
1,083,284
1,070,540
1,123,416
1,133,165
1,122,893
1,129,383
1,133,121
1,115,603
1,118,086
1,135,164
1,141,750
1,142,818
1,148,248
1,473,482
1,427,825
1,418,638
1,481,906
1,621,812
1,556,045
1,552,674
1,542,823
1,540,742
2,062,644
2,076,577
2,128,838
1,920,879
1,866,166
1,897,633
1,838,224
1,832,547
2,273,837
2,368,197
2,368,690
2,229,252
2,271,292
2,741,798
2,753,254
2,295,810
2,281,441
2,256,910
2,262,100
2,238,920
2,229,148
2,204,592
2,147,362
2,085,364
2,158,928
2,175,880
2,186,299
1,856,129
0
0
0
0
00001,856,1292,186,2992,175,8802,158,9282,085,3642,147,3622,204,5922,229,1482,238,9202,262,1002,256,9102,281,4412,295,8102,753,2542,741,7982,271,2922,229,2522,368,6902,368,1972,273,8371,832,5471,838,2241,897,6331,866,1661,920,8792,128,8382,076,5772,062,6441,540,7421,542,8231,552,6741,556,0451,621,8121,481,9061,418,6381,427,8251,473,4821,148,2481,142,8181,141,7501,135,1641,118,0861,115,6031,133,1211,129,3831,122,8931,133,1651,123,4161,070,5401,083,2841,080,6961,071,3601,074,671937,292946,448955,880974,2871,053,88600000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,799
25,523
23,804
13,713
11,406
15,175
12,556
21,151
20,065
16,026
3,978
27,536
28,020
29,225
30,654
23,965
30,709
29,668
34,748
38,314
39,501
39,019
39,716
39,037
42,317
44,700
43,952
99,956
180,745
96,482
106,622
80,722
81,000
77,320
70,844
82,073
81,230
64,835
68,502
92,492
98,512
96,796
94,436
110,026
119,034
122,226
117,903
125,306
126,827
141,562
145,070
158,963
157,062
155,362
161,115
166,931
165,201
169,920
163,452
199,048
146,691
159,549
154,090
204,641
205,652
196,848
191,056
235,300
218,362
222,098
216,955
251,076
796,408