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

Amgen Inc
Buy, Hold or Sell?

Let's analyze Amgen together

I guess you are interested in Amgen 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 Amgen 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 Amgen Inc

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

1. Quick Overview

1.1. Quick analysis of Amgen (30 sec.)










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

How much money do you get?

How much money do you get?
$8.83
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$13.89
Expected worth in 1 year
$13.54
How sure are you?
77.5%

+ What do you gain per year?

Total Gains per Share
$8.48
Return On Investment
3.1%

For what price can you sell your share?

Current Price per Share
$278.10
Expected price per share
$252.82 - $313.04
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Amgen (5 min.)




Live pricePrice per Share (EOD)
$278.10
Intrinsic Value Per Share
$149.57 - $260.90
Total Value Per Share
$163.46 - $274.79

2.2. Growth of Amgen (5 min.)




Is Amgen growing?

Current yearPrevious yearGrowGrow %
How rich?$7.5b$5.8b$315m5.1%

How much money is Amgen making?

Current yearPrevious yearGrowGrow %
Making money$1b$1.8b-$834m-78.9%
Net Profit Margin12.5%28.7%--

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

2.3. Financial Health of Amgen (5 min.)




3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Amgen is $278.10. 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 Amgen.
  • 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 Amgen, 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 $13.89. Based on the TTM, the Book Value Change Per Share is $-0.09 per quarter. Based on the YOY, the Book Value Change Per Share is $1.86 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 $2.21 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Amgen.

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 Eps5.221.9%1.950.7%3.511.3%2.821.0%2.570.9%
Usd Book Value Change Per Share2.941.1%-0.090.0%1.860.7%-0.21-0.1%-0.47-0.2%
Usd Dividend Per Share2.230.8%2.210.8%2.070.7%1.890.7%1.490.5%
Usd Total Gains Per Share5.171.9%2.120.8%3.931.4%1.670.6%1.020.4%
Usd Price Per Share322.21-301.75-248.79-250.33-210.41-
Price to Earnings Ratio15.43--53.84-18.97-7.44-11.08-
Price-to-Total Gains Ratio62.35-1,354.85-75.05-5,560.32-2,858.41-
Price to Book Ratio23.20-26.78-24.87-28.71-17.40-
Price-to-Total Gains Ratio62.35-1,354.85-75.05-5,560.32-2,858.41-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share278.1
Number of shares3
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share2.211.89
Usd Book Value Change Per Share-0.09-0.21
Usd Total Gains Per Share2.121.67
Gains per Quarter (3 shares)6.365.02
Gains per Year (3 shares)25.4520.08
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
126-11523-310
253-24045-530
379-36568-850
4106-49091-1070
5132-5115113-1390
6159-6140136-15110
7185-7165158-18130
8212-8190181-20150
9238-9215204-23170
10265-10240226-26190

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 Share3.01.00.075.0%11.01.00.091.7%19.01.00.095.0%38.02.00.095.0%137.04.00.097.2%
Book Value Change Per Share2.02.00.050.0%8.04.00.066.7%11.09.00.055.0%25.015.00.062.5%106.035.00.075.2%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%53.00.088.037.6%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%15.05.00.075.0%31.09.00.077.5%113.028.00.080.1%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Amgen 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--2.936-0.086+103%1.860+58%-0.213+107%-0.474+116%
Book Value Per Share--13.88711.431+21%10.895+27%12.187+14%22.044-37%
Current Ratio--1.3181.413-7%2.547-48%1.799-27%3.076-57%
Debt To Asset Ratio--0.9170.933-2%0.931-1%0.901+2%0.791+16%
Debt To Equity Ratio--11.07414.380-23%13.879-20%13.498-18%7.997+38%
Dividend Per Share--2.2322.206+1%2.070+8%1.887+18%1.490+50%
Eps--5.2211.953+167%3.515+49%2.822+85%2.566+104%
Free Cash Flow Per Share--6.1142.902+111%4.473+37%3.838+59%3.589+70%
Free Cash Flow To Equity Per Share---0.6220.475-231%12.487-105%3.383-118%1.469-142%
Gross Profit Margin--1.0000.789+27%0.870+15%0.857+17%0.917+9%
Intrinsic Value_10Y_max--260.905--------
Intrinsic Value_10Y_min--149.571--------
Intrinsic Value_1Y_max--16.898--------
Intrinsic Value_1Y_min--14.557--------
Intrinsic Value_3Y_max--57.818--------
Intrinsic Value_3Y_min--44.370--------
Intrinsic Value_5Y_max--107.235--------
Intrinsic Value_5Y_min--74.648--------
Market Cap149487925075.200-17%174637820000.000163008862571.360+7%133890103720.960+30%139728843106.144+25%130323411803.072+34%
Net Profit Margin--0.3330.125+166%0.287+16%0.237+41%0.262+27%
Operating Margin--0.4580.226+103%0.334+37%0.248+85%0.303+51%
Operating Ratio--0.7590.814-7%0.671+13%0.681+11%0.632+20%
Pb Ratio20.025-16%23.20226.780-13%24.868-7%28.710-19%17.404+33%
Pe Ratio13.315-16%15.427-53.838+449%18.969-19%7.442+107%11.075+39%
Price Per Share278.100-16%322.210301.750+7%248.793+30%250.331+29%210.412+53%
Price To Free Cash Flow Ratio11.371-16%13.17462.496-79%20.340-35%25.792-49%19.772-33%
Price To Total Gains Ratio53.812-16%62.3471354.847-95%75.048-17%5560.317-99%2858.412-98%
Quick Ratio--0.8041.004-20%2.109-62%1.422-43%4.090-80%
Return On Assets--0.0310.012+171%0.023+37%0.023+37%0.023+35%
Return On Equity--0.3760.151+150%0.350+7%0.319+18%0.203+85%
Total Gains Per Share--5.1682.121+144%3.930+31%1.673+209%1.016+408%
Usd Book Value--7527000000.0006176500000.000+22%5861500000.000+28%6891150000.000+9%15071600000.000-50%
Usd Book Value Change Per Share--2.936-0.086+103%1.860+58%-0.213+107%-0.474+116%
Usd Book Value Per Share--13.88711.431+21%10.895+27%12.187+14%22.044-37%
Usd Dividend Per Share--2.2322.206+1%2.070+8%1.887+18%1.490+50%
Usd Eps--5.2211.953+167%3.515+49%2.822+85%2.566+104%
Usd Free Cash Flow--3314000000.0001570750000.000+111%2406750000.000+38%2149100000.000+54%2257775000.000+47%
Usd Free Cash Flow Per Share--6.1142.902+111%4.473+37%3.838+59%3.589+70%
Usd Free Cash Flow To Equity Per Share---0.6220.475-231%12.487-105%3.383-118%1.469-142%
Usd Market Cap149487925075.200-17%174637820000.000163008862571.360+7%133890103720.960+30%139728843106.144+25%130323411803.072+34%
Usd Price Per Share278.100-16%322.210301.750+7%248.793+30%250.331+29%210.412+53%
Usd Profit--2830000000.0001057500000.000+168%1891500000.000+50%1579600000.000+79%1601475000.000+77%
Usd Revenue--8503000000.0008107000000.000+5%6708250000.000+27%6817250000.000+25%6252250000.000+36%
Usd Total Gains Per Share--5.1682.121+144%3.930+31%1.673+209%1.016+408%
 EOD+4 -4MRQTTM+29 -7YOY+29 -75Y+27 -910Y+22 -14

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.315
Price to Book Ratio (EOD)Between0-120.025
Net Profit Margin (MRQ)Greater than00.333
Operating Margin (MRQ)Greater than00.458
Quick Ratio (MRQ)Greater than10.804
Current Ratio (MRQ)Greater than11.318
Debt to Asset Ratio (MRQ)Less than10.917
Debt to Equity Ratio (MRQ)Less than111.074
Return on Equity (MRQ)Greater than0.150.376
Return on Assets (MRQ)Greater than0.050.031
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5032.387
Ma 20Greater thanMa 50297.669
Ma 50Greater thanMa 100311.344
Ma 100Greater thanMa 200319.208
OpenGreater thanClose282.080
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Amgen Inc

Amgen Inc. discovers, develops, manufactures, and delivers human therapeutics worldwide. The company's principal products include Enbrel to treat plaque psoriasis, rheumatoid arthritis, and psoriatic arthritis; Otezla for the treatment of adult patients with plaque psoriasis, psoriatic arthritis, and oral ulcers associated with Behçet's disease; Prolia to treat postmenopausal women with osteoporosis; XGEVA for skeletal-related events prevention; Repatha, which reduces the risks of myocardial infarction, stroke, and coronary revascularization; Nplate for the treatment of patients with immune thrombocytopenia; KYPROLIS to treat patients with relapsed or refractory multiple myeloma; Aranesp to treat a lower-than-normal number of red blood cells and anemia; EVENITY for the treatment of osteoporosis in postmenopausal for men and women; Vectibix to treat patients with wild-type RAS metastatic colorectal cancer; BLINCYTO for the treatment of patients with acute lymphoblastic leukemia; TEPEZZA to treat thyroid eye disease; and KRYSTEXXA for the treatment of chronic refractory gout. It also markets other products, including Neulasta, MVASI, AMJEVITA/AMGEVITA, TEZSPIRE, Parsabiv, Aimovig, LUMAKRAS/LUMYKRAS, EPOGEN, KANJINTI, TAVNEOS, RAVICTI, UPLIZNA and PROCYSBI. The company serves healthcare providers, including physicians or their clinics, dialysis centers, hospitals, and pharmacies. It distributes its products through pharmaceutical wholesale distributors, as well as direct-to-consumer channels. The company has collaboration agreements with AstraZeneca plc for the development and commercialization of TEZSPIRE; Novartis Pharma AG to develop and commercialize Aimovig; UCB for the development and commercialization of EVENITY; Kyowa Kirin Co., Ltd. for rocatinlimab development and commercialization; and BeiGene, Ltd. for oncology products expansion and development. Amgen Inc. was incorporated in 1980 and is headquartered in Thousand Oaks, California.

Fundamental data was last updated by Penke on 2024-11-14 09:58:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is less efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

4.2.2. Valuation Summary

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is overpriced.
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 Amgen earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Amgen to the Drug Manufacturers - General industry mean.
  • A Net Profit Margin of 33.3% means that $0.33 for each $1 in revenue is generated as profit.

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

  • The MRQ is 33.3%. The company is making a huge profit. +2
  • The TTM is 12.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ33.3%TTM12.5%+20.8%
TTM12.5%YOY28.7%-16.2%
TTM12.5%5Y23.7%-11.2%
5Y23.7%10Y26.2%-2.5%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Amgen to the Drug Manufacturers - General industry mean.
  • 3.1% Return on Assets means that Amgen generated $0.03 profit for each $1 in assets.

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

  • The MRQ is 3.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 1.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.1%TTM1.2%+2.0%
TTM1.2%YOY2.3%-1.1%
TTM1.2%5Y2.3%-1.1%
5Y2.3%10Y2.3%0.0%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Amgen to the Drug Manufacturers - General industry mean.
  • 37.6% Return on Equity means Amgen generated $0.38 for each $1 the owners (shareholders) invested.

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

  • The MRQ is 37.6%. Using its investors money, the company is very efficient in making profit. +2
  • The TTM is 15.1%. Using its investors money, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ37.6%TTM15.1%+22.5%
TTM15.1%YOY35.0%-20.0%
TTM15.1%5Y31.9%-16.9%
5Y31.9%10Y20.3%+11.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Amgen Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Amgen is operating .

  • Measures how much profit Amgen 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 Amgen to the Drug Manufacturers - General industry mean.
  • An Operating Margin of 45.8% means the company generated $0.46  for each $1 in revenue (before taxes).

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

  • The MRQ is 45.8%. The company is operating very efficient. +2
  • The TTM is 22.6%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ45.8%TTM22.6%+23.2%
TTM22.6%YOY33.4%-10.8%
TTM22.6%5Y24.8%-2.2%
5Y24.8%10Y30.3%-5.5%
4.3.2.2. Operating Ratio

Measures how efficient Amgen is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Drug Manufacturers - General industry mean).
  • An Operation Ratio of 0.76 means that the operating costs are $0.76 for each $1 in net sales.

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

  • The MRQ is 0.759. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.814. The company is less efficient in keeping operating costs low.
Trends
Current periodCompared to+/- 
MRQ0.759TTM0.814-0.054
TTM0.814YOY0.671+0.143
TTM0.8145Y0.681+0.132
5Y0.68110Y0.632+0.050
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Amgen Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Drug Manufacturers - General industry mean).
  • A Current Ratio of 1.32 means the company has $1.32 in assets for each $1 in short-term debts.

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

  • The MRQ is 1.318. The company is just able to pay all its short-term debts.
  • The TTM is 1.413. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.318TTM1.413-0.096
TTM1.413YOY2.547-1.134
TTM1.4135Y1.799-0.386
5Y1.79910Y3.076-1.277
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Amgen to the Drug Manufacturers - General industry mean.
  • A Quick Ratio of 0.80 means the company can pay off $0.80 for each $1 in debt (using most liquid assets).

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

  • The MRQ is 0.804. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 1.004. The company is just able to pay all its short-term debts with the most liquid assets.
Trends
Current periodCompared to+/- 
MRQ0.804TTM1.004-0.200
TTM1.004YOY2.109-1.104
TTM1.0045Y1.422-0.418
5Y1.42210Y4.090-2.668
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Amgen Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Amgen to Drug Manufacturers - General industry mean.
  • A Debt to Asset Ratio of 0.92 means that Amgen assets are financed with 91.7% credit (debt) and the remaining percentage (100% - 91.7%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.917. The company is just able to pay all its debts by selling its assets.
  • The TTM is 0.933. The company is just able to pay all its debts by selling its assets.
Trends
Current periodCompared to+/- 
MRQ0.917TTM0.933-0.016
TTM0.933YOY0.931+0.003
TTM0.9335Y0.901+0.032
5Y0.90110Y0.791+0.110
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Amgen to the Drug Manufacturers - General industry mean.
  • A Debt to Equity ratio of 1,107.4% means that company has $11.07 debt for each $1 in shareholders equity.

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

  • The MRQ is 11.074. The company is unable to pay all its debts with equity. -1
  • The TTM is 14.380. The company is unable to pay all its debts with equity. -1
Trends
Current periodCompared to+/- 
MRQ11.074TTM14.380-3.306
TTM14.380YOY13.879+0.502
TTM14.3805Y13.498+0.882
5Y13.49810Y7.997+5.501
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 Amgen generates.

  • Above 15 is considered overpriced but always compare Amgen to the Drug Manufacturers - General industry mean.
  • A PE ratio of 15.43 means the investor is paying $15.43 for every $1 in earnings.

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

  • The EOD is 13.315. Based on the earnings, the company is underpriced. +1
  • The MRQ is 15.427. Based on the earnings, the company is fair priced.
  • The TTM is -53.838. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD13.315MRQ15.427-2.112
MRQ15.427TTM-53.838+69.266
TTM-53.838YOY18.969-72.807
TTM-53.8385Y7.442-61.280
5Y7.44210Y11.075-3.633
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 Amgen Inc:

  • The EOD is 11.371. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 13.174. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 62.496. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD11.371MRQ13.174-1.804
MRQ13.174TTM62.496-49.322
TTM62.496YOY20.340+42.157
TTM62.4965Y25.792+36.704
5Y25.79210Y19.772+6.020
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 Amgen is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Drug Manufacturers - General industry mean).
  • A PB ratio of 23.20 means the investor is paying $23.20 for each $1 in book value.

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

  • The EOD is 20.025. Based on the equity, the company is expensive. -2
  • The MRQ is 23.202. Based on the equity, the company is expensive. -2
  • The TTM is 26.780. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD20.025MRQ23.202-3.176
MRQ23.202TTM26.780-3.578
TTM26.780YOY24.868+1.912
TTM26.7805Y28.710-1.930
5Y28.71010Y17.404+11.306
4.6.2. Total Gains per Share

2.4. Latest News of Amgen Inc

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

DateTitleRead
2024-11-29
01:00
Is Amgen Stock Still a Buy After an Unexpected Reveal of Data?Read
2024-11-26
15:54
Amgen Crashes After Weight-Loss Drug Only Meets Eli Lilly's ZepboundRead
2024-11-26
01:00
Dow Jones Industrial AverageRead
2024-11-14
19:53
5 Healthcare Stocks to Buy in a Beaten-Up SectorRead

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding Amgen Inc

Institutions are holding 81.253% of the shares of Amgen Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc9.65030.311451873366-214844-0.4125
2024-06-30BlackRock Inc8.56560.325646042729-1928344-4.0198
2024-06-30State Street Corp5.38970.395628971481-160831-0.5521
2024-06-30Morgan Stanley - Brokerage Accounts5.34390.3472287249567810302.795
2024-09-30PRIMECAP Management Company2.65213.377314255941-191186-1.3233
2024-06-30Geode Capital Management, LLC2.2360.3288120190383757303.227
2024-06-30Charles Schwab Investment Management Inc1.91260.61210280753-551589-5.0921
2024-06-30Capital Research & Mgmt Co - Division 31.55880.5398378960137369119.6094
2024-06-30Wells Fargo & Co1.42830.581676775891749072.3313
2024-06-30Bank of America Corp1.12310.16676036762270901081.4066
2024-06-30Northern Trust Corp1.08880.30815852782-163852-2.7233
2024-06-30NORGES BANK1.08040.271158076224020527.4377
2024-06-30Bank of New York Mellon Corp0.99780.3177536361146080.086
2024-06-30Goldman Sachs Group Inc0.9640.2738518163087692120.3712
2024-06-30Royal Bank of Canada0.94640.36025087364-372823-6.828
2024-06-30Legal & General Group PLC0.90020.33854839038-135328-2.7205
2024-06-30HHG PLC0.85670.77054604785222365293.3863
2024-06-30T. Rowe Price Associates, Inc.0.84120.16914521614138412344.1156
2024-06-30UBS Asset Mgmt Americas Inc0.77730.3745417814781161324.1083
2024-06-30FMR Inc0.75630.08134065601500681.2469
Total 49.069510.25263763769+7448608+2.8%

4.9.2. Funds holding Amgen Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Total Stock Mkt Idx Inv3.16860.312717032037566210.3335
2024-09-30Vanguard Institutional 500 Index Trust2.61840.354414074585421200.3002
2024-10-31Invesco QQQ Trust1.93541.140410403439-48328-0.4624
2024-09-30Vanguard PRIMECAP Inv1.67213.6923898798500
2024-10-31Schwab US Dividend Equity ETF™1.39743.746751135166800.089
2024-09-30Fidelity 500 Index1.22880.35516605419-3371-0.051
2024-10-31SPDR® S&P 500® ETF Trust1.21740.35636544062253360.3887
2024-10-31iShares Core S&P 500 ETF1.1130.3558598270392220.1544
2024-10-31SPDR® Dow Jones Industrial Avrg ETF Tr1.03655.03275571670328400.5929
2024-09-30Vanguard Value Index Inv0.84550.79094545021999132.2477
2024-10-31The Health Care Select Sector SPDR® ETF0.73383.19143944412-21990-0.5544
2024-09-30American Funds Capital Income Bldr A0.68361.070736743472169536.275
2024-09-30Vanguard Institutional Index I0.63550.35513416210-27641-0.8026
2024-09-30Vanguard Dividend Appreciation ETF0.53960.9112900793-6868-0.2362
2024-10-31State St S&P 500® Indx SL Cl III0.48460.3544260486175000.2888
2024-09-30Capital Group Wash Mutual Invtrs Comp0.43670.393234735400
2024-09-30American Funds Washington Mutual A0.43670.393234735400
2024-09-30Capital Group American Mutual Comp0.41140.67692211534108580.4934
2024-09-30American Funds American Mutual A0.41140.67692211534108580.4934
2024-09-30Vanguard High Dividend Yield ETF0.40940.97492200875143090.6544
Total 21.415825.1339115117546+425012+0.4%

5.3. Insider Transactions

Insiders are holding 0.246% of the shares of Amgen Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-05-03Nancy A GrygielSELL2117313.09
2023-12-04Nancy A GrygielSELL2096273.03
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets90,883,000
Total Liabilities83,356,000
Total Stockholder Equity7,527,000
 As reported
Total Liabilities 83,356,000
Total Stockholder Equity+ 7,527,000
Total Assets = 90,883,000

Assets

Total Assets90,883,000
Total Current Assets26,766,000
Long-term Assets64,117,000
Total Current Assets
Cash And Cash Equivalents 9,011,000
Net Receivables 7,317,000
Inventory 7,362,000
Other Current Assets 3,076,000
Total Current Assets  (as reported)26,766,000
Total Current Assets  (calculated)26,766,000
+/-0
Long-term Assets
Property Plant Equipment 6,156,000
Goodwill 18,658,000
Intangible Assets 28,920,000
Long-term Assets Other 9,695,000
Long-term Assets  (as reported)64,117,000
Long-term Assets  (calculated)63,429,000
+/- 688,000

Liabilities & Shareholders' Equity

Total Current Liabilities20,312,000
Long-term Liabilities63,044,000
Total Stockholder Equity7,527,000
Total Current Liabilities
Short-term Debt 3,544,000
Short Long Term Debt 3,544,000
Accounts payable 2,147,000
Other Current Liabilities 14,621,000
Total Current Liabilities  (as reported)20,312,000
Total Current Liabilities  (calculated)23,856,000
+/- 3,544,000
Long-term Liabilities
Long term Debt 56,854,000
Long-term Liabilities Other 2,199,000
Long-term Liabilities  (as reported)63,044,000
Long-term Liabilities  (calculated)59,053,000
+/- 3,991,000
Total Stockholder Equity
Common Stock33,393,000
Retained Earnings -25,530,000
Accumulated Other Comprehensive Income -336,000
Total Stockholder Equity (as reported)7,527,000
Total Stockholder Equity (calculated)7,527,000
+/-0
Other
Capital Stock33,393,000
Cash and Short Term Investments 9,011,000
Common Stock Shares Outstanding 542,000
Liabilities and Stockholders Equity 90,883,000
Net Debt 51,387,000
Net Invested Capital 67,925,000
Net Working Capital 6,454,000
Short Long Term Debt Total 60,398,000



5.2. 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
0
93,700
0
0
0
96,800
0
0
0
192,800
0
0
0
207,100
260,600
256,100
280,600
308,100
347,000
396,700
443,900
514,000
645,000
730,600
865,500
1,020,600
1,123,100
1,252,700
1,374,300
1,352,200
1,493,500
1,617,200
1,765,500
1,802,800
1,824,600
1,892,500
1,994,100
2,052,400
2,160,100
2,348,200
2,432,800
2,366,800
2,496,300
2,549,200
2,765,600
2,773,100
3,043,300
3,002,400
3,110,200
3,081,500
3,286,800
3,444,000
3,672,200
3,818,300
3,889,600
4,036,800
4,077,600
4,264,700
4,543,200
4,897,800
5,399,600
5,692,100
5,976,500
6,053,700
6,443,100
9,064,900
9,137,600
23,741,100
24,456,300
24,729,500
25,381,500
25,868,800
26,176,500
25,979,400
26,060,000
26,811,000
29,221,000
27,420,000
28,038,000
29,132,000
29,297,000
31,315,000
31,288,000
32,586,000
33,788,000
32,570,000
32,971,000
33,452,000
34,639,000
36,128,000
36,061,000
36,998,000
36,443,000
37,380,000
38,840,000
40,940,000
39,629,000
40,366,000
40,800,000
43,534,000
43,486,000
42,714,000
46,936,000
45,765,000
48,871,000
49,250,000
52,226,000
55,448,000
54,298,000
51,640,000
52,610,000
57,073,000
66,125,000
67,004,000
69,534,000
70,775,000
69,009,000
68,952,000
71,209,000
71,869,000
71,576,000
75,116,000
75,471,000
78,150,000
77,626,000
77,862,000
79,587,000
80,331,000
79,954,000
71,164,000
67,684,000
67,333,000
66,416,000
63,997,000
59,373,000
59,535,000
59,707,000
61,669,000
65,011,000
64,637,000
62,948,000
62,539,000
59,773,000
64,993,000
61,165,000
59,196,000
59,294,000
63,700,000
65,121,000
88,720,000
90,269,000
90,534,000
97,154,000
92,980,000
90,907,000
90,883,000
90,883,00090,907,00092,980,00097,154,00090,534,00090,269,00088,720,00065,121,00063,700,00059,294,00059,196,00061,165,00064,993,00059,773,00062,539,00062,948,00064,637,00065,011,00061,669,00059,707,00059,535,00059,373,00063,997,00066,416,00067,333,00067,684,00071,164,00079,954,00080,331,00079,587,00077,862,00077,626,00078,150,00075,471,00075,116,00071,576,00071,869,00071,209,00068,952,00069,009,00070,775,00069,534,00067,004,00066,125,00057,073,00052,610,00051,640,00054,298,00055,448,00052,226,00049,250,00048,871,00045,765,00046,936,00042,714,00043,486,00043,534,00040,800,00040,366,00039,629,00040,940,00038,840,00037,380,00036,443,00036,998,00036,061,00036,128,00034,639,00033,452,00032,971,00032,570,00033,788,00032,586,00031,288,00031,315,00029,297,00029,132,00028,038,00027,420,00029,221,00026,811,00026,060,00025,979,40026,176,50025,868,80025,381,50024,729,50024,456,30023,741,1009,137,6009,064,9006,443,1006,053,7005,976,5005,692,1005,399,6004,897,8004,543,2004,264,7004,077,6004,036,8003,889,6003,818,3003,672,2003,444,0003,286,8003,081,5003,110,2003,002,4003,043,3002,773,1002,765,6002,549,2002,496,3002,366,8002,432,8002,348,2002,160,1002,052,4001,994,1001,892,5001,824,6001,802,8001,765,5001,617,2001,493,5001,352,2001,374,3001,252,7001,123,1001,020,600865,500730,600645,000514,000443,900396,700347,000308,100280,600256,100260,600207,100000192,80000096,80000093,70000
   > Total Current Assets 
0
0
69,800
0
0
0
65,100
0
0
0
119,000
0
0
0
97,800
142,800
137,200
154,100
182,200
210,000
226,200
269,500
326,900
437,300
499,000
589,600
689,900
741,800
822,400
873,100
764,200
853,000
945,100
1,054,500
1,062,100
1,061,300
1,119,900
1,115,600
1,168,900
1,272,000
1,420,000
1,454,100
1,353,600
1,410,100
1,406,000
1,502,600
1,437,200
1,645,600
1,526,000
1,543,500
1,411,700
1,567,500
1,696,400
1,863,300
1,973,000
2,010,800
2,126,400
2,065,300
2,153,600
2,382,600
2,622,000
2,937,100
3,263,900
3,431,900
3,482,300
3,858,600
6,406,000
6,333,700
5,824,400
6,403,500
6,655,900
6,969,300
7,294,000
7,402,200
6,935,400
6,836,100
6,775,000
9,170,000
7,424,000
8,025,000
9,193,000
9,235,000
11,157,000
9,503,000
10,656,000
11,712,000
10,527,000
11,196,000
11,706,000
13,041,000
14,527,000
14,527,000
15,620,000
15,221,000
16,076,000
17,696,000
19,974,000
18,932,000
19,809,000
20,164,000
22,930,000
23,129,000
21,689,000
25,481,000
24,430,000
27,593,000
26,855,000
29,562,000
32,605,000
31,209,000
28,695,000
29,673,000
30,675,000
27,367,000
28,302,000
34,328,000
36,048,000
34,713,000
35,064,000
37,736,000
38,844,000
38,518,000
42,206,000
42,947,000
45,844,000
46,010,000
46,456,000
48,442,000
49,752,000
49,476,000
40,689,000
37,970,000
38,320,000
37,618,000
35,151,000
30,746,000
31,051,000
18,440,000
18,813,000
22,895,000
22,661,000
21,144,000
21,299,000
19,099,000
24,380,000
19,385,000
18,520,000
19,322,000
24,062,000
22,186,000
44,703,000
47,380,000
48,477,000
30,332,000
28,029,000
27,206,000
26,766,000
26,766,00027,206,00028,029,00030,332,00048,477,00047,380,00044,703,00022,186,00024,062,00019,322,00018,520,00019,385,00024,380,00019,099,00021,299,00021,144,00022,661,00022,895,00018,813,00018,440,00031,051,00030,746,00035,151,00037,618,00038,320,00037,970,00040,689,00049,476,00049,752,00048,442,00046,456,00046,010,00045,844,00042,947,00042,206,00038,518,00038,844,00037,736,00035,064,00034,713,00036,048,00034,328,00028,302,00027,367,00030,675,00029,673,00028,695,00031,209,00032,605,00029,562,00026,855,00027,593,00024,430,00025,481,00021,689,00023,129,00022,930,00020,164,00019,809,00018,932,00019,974,00017,696,00016,076,00015,221,00015,620,00014,527,00014,527,00013,041,00011,706,00011,196,00010,527,00011,712,00010,656,0009,503,00011,157,0009,235,0009,193,0008,025,0007,424,0009,170,0006,775,0006,836,1006,935,4007,402,2007,294,0006,969,3006,655,9006,403,5005,824,4006,333,7006,406,0003,858,6003,482,3003,431,9003,263,9002,937,1002,622,0002,382,6002,153,6002,065,3002,126,4002,010,8001,973,0001,863,3001,696,4001,567,5001,411,7001,543,5001,526,0001,645,6001,437,2001,502,6001,406,0001,410,1001,353,6001,454,1001,420,0001,272,0001,168,9001,115,6001,119,9001,061,3001,062,1001,054,500945,100853,000764,200873,100822,400741,800689,900589,600499,000437,300326,900269,500226,200210,000182,200154,100137,200142,80097,800000119,00000065,10000069,80000
       Cash And Cash Equivalents 
0
0
66,600
0
0
0
57,600
0
0
0
105,600
0
0
0
20,700
76,800
13,200
23,200
39,200
81,700
42,300
55,200
35,700
77,700
107,100
146,500
140,100
72,800
64,000
92,000
22,000
136,300
163,000
128,500
147,700
251,600
301,500
211,300
199,000
194,900
145,000
66,700
62,400
214,200
227,000
169,300
264,800
331,000
239,900
239,100
104,600
158,000
104,100
201,100
114,100
199,600
188,300
130,900
125,800
136,200
159,800
226,500
478,900
282,500
284,000
689,100
2,981,200
2,905,000
1,158,700
1,851,700
2,340,200
1,070,500
1,049,700
836,600
761,500
1,716,900
986,000
1,526,000
1,183,000
1,621,000
2,151,000
1,840,000
1,747,000
1,947,000
1,291,000
1,283,000
1,067,000
1,727,000
1,389,000
2,024,000
4,324,000
3,392,000
2,522,000
1,774,000
2,777,000
2,968,000
3,577,000
2,884,000
2,266,000
1,712,000
2,951,000
3,287,000
1,266,000
5,998,000
3,891,000
6,946,000
4,207,000
5,849,000
5,823,000
3,257,000
2,530,000
5,806,000
8,281,000
3,805,000
3,687,000
4,352,000
3,677,000
3,731,000
2,864,000
3,795,000
3,226,000
4,144,000
2,896,000
2,630,000
3,485,000
3,241,000
3,358,000
2,629,000
3,000,000
3,800,000
9,741,000
10,131,000
11,956,000
6,945,000
7,358,000
5,525,000
11,415,000
6,037,000
7,687,000
9,145,000
9,087,000
6,266,000
6,112,000
6,630,000
11,969,000
7,989,000
6,528,000
5,203,000
9,502,000
7,629,000
31,560,000
34,248,000
34,741,000
10,944,000
9,708,000
9,301,000
9,011,000
9,011,0009,301,0009,708,00010,944,00034,741,00034,248,00031,560,0007,629,0009,502,0005,203,0006,528,0007,989,00011,969,0006,630,0006,112,0006,266,0009,087,0009,145,0007,687,0006,037,00011,415,0005,525,0007,358,0006,945,00011,956,00010,131,0009,741,0003,800,0003,000,0002,629,0003,358,0003,241,0003,485,0002,630,0002,896,0004,144,0003,226,0003,795,0002,864,0003,731,0003,677,0004,352,0003,687,0003,805,0008,281,0005,806,0002,530,0003,257,0005,823,0005,849,0004,207,0006,946,0003,891,0005,998,0001,266,0003,287,0002,951,0001,712,0002,266,0002,884,0003,577,0002,968,0002,777,0001,774,0002,522,0003,392,0004,324,0002,024,0001,389,0001,727,0001,067,0001,283,0001,291,0001,947,0001,747,0001,840,0002,151,0001,621,0001,183,0001,526,000986,0001,716,900761,500836,6001,049,7001,070,5002,340,2001,851,7001,158,7002,905,0002,981,200689,100284,000282,500478,900226,500159,800136,200125,800130,900188,300199,600114,100201,100104,100158,000104,600239,100239,900331,000264,800169,300227,000214,20062,40066,700145,000194,900199,000211,300301,500251,600147,700128,500163,000136,30022,00092,00064,00072,800140,100146,500107,10077,70035,70055,20042,30081,70039,20023,20013,20076,80020,700000105,60000057,60000066,60000
       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
0
0
0
0
0
0
1,335,700
1,202,100
1,353,800
1,484,900
1,706,900
1,801,600
1,813,500
2,187,300
2,145,200
1,973,100
2,193,300
2,152,800
2,883,500
2,812,200
2,416,800
3,914,900
3,975,300
4,286,300
3,747,600
2,544,900
2,852,000
4,282,000
2,852,000
2,819,000
3,400,000
3,415,000
3,300,000
3,023,000
4,490,000
4,994,000
3,770,000
3,579,000
4,561,000
5,127,000
4,323,000
5,091,000
7,235,000
7,778,000
7,601,000
8,997,000
10,436,000
10,558,000
11,851,000
12,811,000
14,098,000
14,135,000
14,092,000
13,174,000
13,785,000
13,695,000
15,167,000
16,626,000
19,551,000
20,804,000
18,741,000
16,212,000
14,277,000
15,596,000
16,115,000
21,836,000
24,398,000
23,295,000
24,254,000
26,198,000
27,894,000
27,238,000
31,844,000
32,404,000
34,495,000
34,844,000
35,040,000
36,598,000
38,351,000
37,878,000
22,431,000
19,264,000
17,965,000
22,359,000
18,943,000
16,233,000
9,438,000
2,874,000
325,000
2,276,000
3,273,000
4,381,000
4,454,000
1,452,000
952,000
48,000
16,000
1,980,000
1,976,000
1,676,000
1,000
0
0
10,944,000
0
0
0
00010,944,000001,0001,676,0001,976,0001,980,00016,00048,000952,0001,452,0004,454,0004,381,0003,273,0002,276,000325,0002,874,0009,438,00016,233,00018,943,00022,359,00017,965,00019,264,00022,431,00037,878,00038,351,00036,598,00035,040,00034,844,00034,495,00032,404,00031,844,00027,238,00027,894,00026,198,00024,254,00023,295,00024,398,00021,836,00016,115,00015,596,00014,277,00016,212,00018,741,00020,804,00019,551,00016,626,00015,167,00013,695,00013,785,00013,174,00014,092,00014,135,00014,098,00012,811,00011,851,00010,558,00010,436,0008,997,0007,601,0007,778,0007,235,0005,091,0004,323,0005,127,0004,561,0003,579,0003,770,0004,994,0004,490,0003,023,0003,300,0003,415,0003,400,0002,819,0002,852,0004,282,0002,852,0002,544,9003,747,6004,286,3003,975,3003,914,9002,416,8002,812,2002,883,5002,152,8002,193,3001,973,1002,145,2002,187,3001,813,5001,801,6001,706,9001,484,9001,353,8001,202,1001,335,70000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
2,600
0
0
0
6,800
0
0
0
11,900
0
0
0
15,000
22,100
42,600
56,500
61,600
40,900
44,700
46,400
89,900
85,500
72,000
88,200
96,600
117,700
152,400
156,000
194,200
246,700
205,900
164,300
171,100
180,300
186,200
194,700
189,100
218,300
205,300
199,300
213,000
198,800
207,200
225,400
206,500
228,800
235,500
269,000
289,200
291,200
296,300
319,900
369,600
363,600
300,400
412,200
259,100
312,300
303,300
389,200
431,700
377,500
481,500
497,200
525,100
553,500
622,200
752,400
845,200
960,700
1,001,400
1,007,900
1,195,200
1,281,200
1,413,000
1,461,000
1,584,000
1,707,000
1,664,000
1,769,000
1,794,000
2,018,000
2,124,000
2,124,000
2,157,000
2,163,000
2,154,000
2,101,000
2,224,000
2,331,000
2,114,000
2,073,000
2,009,000
2,182,000
2,331,000
2,109,000
2,271,000
2,208,000
2,443,000
2,335,000
2,517,000
2,713,000
2,725,000
2,896,000
2,988,000
2,708,000
2,696,000
2,518,000
2,528,000
2,674,000
3,230,000
2,697,000
2,514,000
2,697,000
2,355,000
2,546,000
2,548,000
2,779,000
2,901,000
2,995,000
3,078,000
3,078,000
3,186,000
3,165,000
3,248,000
3,560,000
3,404,000
3,237,000
3,633,000
3,504,000
3,441,000
3,580,000
3,771,000
3,801,000
3,606,000
4,057,000
5,009,000
5,366,000
4,094,000
4,525,000
4,423,000
4,479,000
4,765,000
4,895,000
5,077,000
5,327,000
5,326,000
5,563,000
5,736,000
5,830,000
6,145,000
7,942,000
6,776,000
6,934,000
7,317,000
7,317,0006,934,0006,776,0007,942,0006,145,0005,830,0005,736,0005,563,0005,326,0005,327,0005,077,0004,895,0004,765,0004,479,0004,423,0004,525,0004,094,0005,366,0005,009,0004,057,0003,606,0003,801,0003,771,0003,580,0003,441,0003,504,0003,633,0003,237,0003,404,0003,560,0003,248,0003,165,0003,186,0003,078,0003,078,0002,995,0002,901,0002,779,0002,548,0002,546,0002,355,0002,697,0002,514,0002,697,0003,230,0002,674,0002,528,0002,518,0002,696,0002,708,0002,988,0002,896,0002,725,0002,713,0002,517,0002,335,0002,443,0002,208,0002,271,0002,109,0002,331,0002,182,0002,009,0002,073,0002,114,0002,331,0002,224,0002,101,0002,154,0002,163,0002,157,0002,124,0002,124,0002,018,0001,794,0001,769,0001,664,0001,707,0001,584,0001,461,0001,413,0001,281,2001,195,2001,007,9001,001,400960,700845,200752,400622,200553,500525,100497,200481,500377,500431,700389,200303,300312,300259,100412,200300,400363,600369,600319,900296,300291,200289,200269,000235,500228,800206,500225,400207,200198,800213,000199,300205,300218,300189,100194,700186,200180,300171,100164,300205,900246,700194,200156,000152,400117,70096,60088,20072,00085,50089,90046,40044,70040,90061,60056,50042,60022,10015,00000011,9000006,8000002,60000
       Other Current Assets 
0
0
600
0
0
0
700
0
0
0
500
0
0
0
47,100
26,600
59,300
48,000
50,200
59,000
106,000
133,900
165,400
238,900
279,700
314,700
408,200
503,800
554,700
568,300
483,300
398,000
502,400
687,000
661,400
549,700
545,000
611,600
688,300
778,500
983,900
1,099,300
988,000
905,300
880,800
1,010,500
865,500
980,200
940,100
926,200
899,800
1,005,000
1,186,900
1,231,500
1,372,100
1,325,800
155,100
135,800
177,300
176,600
158,400
214,600
187,600
194,500
187,200
343,600
334,800
335,200
633,500
442,300
471,000
384,500
582,800
558,800
494,400
568,000
808,000
1,013,000
873,000
894,000
919,000
953,000
943,000
995,000
1,040,000
1,408,000
1,418,000
1,521,000
1,526,000
1,698,000
1,565,000
1,579,000
1,745,000
1,521,000
1,609,000
13,453,000
15,488,000
1,161,000
15,336,000
15,844,000
18,443,000
1,350,000
17,074,000
20,538,000
19,348,000
1,572,000
21,368,000
24,262,000
27,140,000
1,886,000
2,159,000
2,208,000
2,049,000
2,250,000
3,020,000
2,489,000
2,733,000
2,494,000
2,712,000
2,397,000
2,292,000
1,706,000
1,816,000
2,164,000
1,997,000
2,015,000
1,939,000
2,694,000
2,070,000
1,727,000
1,932,000
2,008,000
1,941,000
1,794,000
2,063,000
2,011,000
3,349,000
1,888,000
2,110,000
2,268,000
2,265,000
2,079,000
2,293,000
2,423,000
2,542,000
2,367,000
2,488,000
2,258,000
2,501,000
2,388,000
2,395,000
2,324,000
2,565,000
1,928,000
2,821,000
2,976,000
3,076,000
3,076,0002,976,0002,821,0001,928,0002,565,0002,324,0002,395,0002,388,0002,501,0002,258,0002,488,0002,367,0002,542,0002,423,0002,293,0002,079,0002,265,0002,268,0002,110,0001,888,0003,349,0002,011,0002,063,0001,794,0001,941,0002,008,0001,932,0001,727,0002,070,0002,694,0001,939,0002,015,0001,997,0002,164,0001,816,0001,706,0002,292,0002,397,0002,712,0002,494,0002,733,0002,489,0003,020,0002,250,0002,049,0002,208,0002,159,0001,886,00027,140,00024,262,00021,368,0001,572,00019,348,00020,538,00017,074,0001,350,00018,443,00015,844,00015,336,0001,161,00015,488,00013,453,0001,609,0001,521,0001,745,0001,579,0001,565,0001,698,0001,526,0001,521,0001,418,0001,408,0001,040,000995,000943,000953,000919,000894,000873,0001,013,000808,000568,000494,400558,800582,800384,500471,000442,300633,500335,200334,800343,600187,200194,500187,600214,600158,400176,600177,300135,800155,1001,325,8001,372,1001,231,5001,186,9001,005,000899,800926,200940,100980,200865,5001,010,500880,800905,300988,0001,099,300983,900778,500688,300611,600545,000549,700661,400687,000502,400398,000483,300568,300554,700503,800408,200314,700279,700238,900165,400133,900106,00059,00050,20048,00059,30026,60047,10000050000070000060000
   > Long-term Assets 
0
0
23,900
0
0
0
31,700
0
0
0
73,800
0
0
0
109,300
117,800
118,900
126,500
125,900
137,000
170,500
174,400
187,100
207,700
231,600
275,900
330,700
381,300
430,300
501,200
588,000
640,500
672,100
711,000
740,700
763,300
772,600
878,500
883,500
888,100
928,200
978,700
1,013,200
1,086,200
1,143,200
1,263,000
1,335,900
1,397,700
1,476,400
1,566,700
1,669,800
1,719,300
1,747,600
1,808,900
1,845,300
1,878,800
1,910,400
2,012,300
2,111,100
2,160,600
2,275,800
2,462,500
2,428,200
2,544,600
2,571,400
2,584,500
2,658,900
2,803,900
17,916,700
18,052,800
18,073,600
18,412,200
18,574,800
18,774,300
19,044,000
19,223,900
20,036,000
20,051,000
19,996,000
20,013,000
19,939,000
20,062,000
20,158,000
21,785,000
21,930,000
22,076,000
22,043,000
21,775,000
21,746,000
21,598,000
21,601,000
21,534,000
21,378,000
21,222,000
21,304,000
21,144,000
20,966,000
20,697,000
20,557,000
20,636,000
20,604,000
20,357,000
21,025,000
21,455,000
21,335,000
21,278,000
22,395,000
22,664,000
22,843,000
23,089,000
22,945,000
22,937,000
26,398,000
38,758,000
38,702,000
35,206,000
34,727,000
34,296,000
33,888,000
33,473,000
33,025,000
33,058,000
32,910,000
32,524,000
32,306,000
31,616,000
31,406,000
31,145,000
30,579,000
30,478,000
30,475,000
29,714,000
29,013,000
28,798,000
28,846,000
28,627,000
28,484,000
41,267,000
42,856,000
42,116,000
41,976,000
41,804,000
41,240,000
40,674,000
40,613,000
41,780,000
40,676,000
39,972,000
39,638,000
42,935,000
44,017,000
42,889,000
42,057,000
66,822,000
64,951,000
63,701,000
64,117,000
64,117,00063,701,00064,951,00066,822,00042,057,00042,889,00044,017,00042,935,00039,638,00039,972,00040,676,00041,780,00040,613,00040,674,00041,240,00041,804,00041,976,00042,116,00042,856,00041,267,00028,484,00028,627,00028,846,00028,798,00029,013,00029,714,00030,475,00030,478,00030,579,00031,145,00031,406,00031,616,00032,306,00032,524,00032,910,00033,058,00033,025,00033,473,00033,888,00034,296,00034,727,00035,206,00038,702,00038,758,00026,398,00022,937,00022,945,00023,089,00022,843,00022,664,00022,395,00021,278,00021,335,00021,455,00021,025,00020,357,00020,604,00020,636,00020,557,00020,697,00020,966,00021,144,00021,304,00021,222,00021,378,00021,534,00021,601,00021,598,00021,746,00021,775,00022,043,00022,076,00021,930,00021,785,00020,158,00020,062,00019,939,00020,013,00019,996,00020,051,00020,036,00019,223,90019,044,00018,774,30018,574,80018,412,20018,073,60018,052,80017,916,7002,803,9002,658,9002,584,5002,571,4002,544,6002,428,2002,462,5002,275,8002,160,6002,111,1002,012,3001,910,4001,878,8001,845,3001,808,9001,747,6001,719,3001,669,8001,566,7001,476,4001,397,7001,335,9001,263,0001,143,2001,086,2001,013,200978,700928,200888,100883,500878,500772,600763,300740,700711,000672,100640,500588,000501,200430,300381,300330,700275,900231,600207,700187,100174,400170,500137,000125,900126,500118,900117,800109,30000073,80000031,70000023,90000
       Property Plant Equipment 
0
0
14,100
0
0
0
23,300
0
0
0
54,800
0
0
0
90,000
96,100
103,400
111,100
118,500
126,700
143,900
150,000
165,700
188,900
207,100
245,700
289,300
331,100
372,600
426,000
481,200
527,900
553,100
586,900
606,100
615,700
625,500
665,300
670,600
678,000
707,900
743,800
758,400
781,600
831,600
910,500
981,600
1,045,400
1,111,800
1,186,200
1,277,500
1,349,500
1,398,000
1,450,200
1,482,100
1,484,000
1,508,900
1,553,600
1,595,300
1,638,500
1,715,300
1,781,500
1,810,900
1,861,900
1,909,200
1,946,100
1,967,900
2,013,600
2,666,200
2,813,500
2,954,200
3,152,700
3,456,700
3,799,400
4,086,300
4,351,200
4,549,000
4,712,000
4,790,000
4,863,000
4,894,000
5,038,000
5,122,000
5,438,000
5,673,000
5,921,000
6,027,000
5,970,000
5,922,000
5,941,000
5,949,000
5,968,000
5,972,000
5,879,000
5,804,000
5,800,000
5,743,000
5,738,000
5,619,000
5,630,000
5,643,000
5,522,000
5,455,000
5,516,000
5,391,000
5,420,000
5,392,000
5,437,000
5,381,000
5,326,000
5,296,000
5,293,000
5,283,000
5,349,000
5,365,000
5,371,000
5,267,000
5,223,000
5,123,000
5,050,000
4,988,000
4,907,000
4,885,000
4,884,000
4,912,000
4,961,000
4,960,000
4,980,000
4,914,000
4,989,000
4,943,000
4,922,000
4,899,000
4,958,000
4,892,000
4,882,000
4,901,000
4,928,000
4,879,000
4,843,000
4,816,000
4,889,000
4,855,000
4,906,000
4,982,000
5,184,000
5,142,000
5,158,000
5,188,000
5,427,000
5,460,000
5,532,000
5,563,000
5,941,000
6,002,000
6,097,000
6,156,000
6,156,0006,097,0006,002,0005,941,0005,563,0005,532,0005,460,0005,427,0005,188,0005,158,0005,142,0005,184,0004,982,0004,906,0004,855,0004,889,0004,816,0004,843,0004,879,0004,928,0004,901,0004,882,0004,892,0004,958,0004,899,0004,922,0004,943,0004,989,0004,914,0004,980,0004,960,0004,961,0004,912,0004,884,0004,885,0004,907,0004,988,0005,050,0005,123,0005,223,0005,267,0005,371,0005,365,0005,349,0005,283,0005,293,0005,296,0005,326,0005,381,0005,437,0005,392,0005,420,0005,391,0005,516,0005,455,0005,522,0005,643,0005,630,0005,619,0005,738,0005,743,0005,800,0005,804,0005,879,0005,972,0005,968,0005,949,0005,941,0005,922,0005,970,0006,027,0005,921,0005,673,0005,438,0005,122,0005,038,0004,894,0004,863,0004,790,0004,712,0004,549,0004,351,2004,086,3003,799,4003,456,7003,152,7002,954,2002,813,5002,666,2002,013,6001,967,9001,946,1001,909,2001,861,9001,810,9001,781,5001,715,3001,638,5001,595,3001,553,6001,508,9001,484,0001,482,1001,450,2001,398,0001,349,5001,277,5001,186,2001,111,8001,045,400981,600910,500831,600781,600758,400743,800707,900678,000670,600665,300625,500615,700606,100586,900553,100527,900481,200426,000372,600331,100289,300245,700207,100188,900165,700150,000143,900126,700118,500111,100103,40096,10090,00000054,80000023,30000014,10000
       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
0
0
0
0
0
0
0
9,817,200
9,871,100
9,873,500
9,871,800
9,870,700
9,715,900
9,707,000
9,700,400
10,437,000
10,525,000
10,519,000
10,519,000
10,496,000
10,495,000
10,492,000
11,210,000
11,206,000
11,302,000
11,269,000
11,265,000
11,314,000
11,240,000
11,347,000
11,338,000
11,340,000
11,339,000
11,336,000
11,339,000
11,335,000
11,335,000
11,335,000
11,334,000
11,334,000
11,334,000
11,504,000
11,794,000
11,768,000
11,750,000
12,121,000
12,428,000
12,589,000
12,662,000
12,604,000
12,578,000
12,572,000
14,968,000
14,832,000
14,844,000
14,815,000
14,788,000
14,721,000
14,723,000
14,674,000
14,787,000
14,804,000
14,799,000
14,802,000
14,751,000
14,757,000
14,766,000
14,776,000
14,761,000
14,771,000
14,724,000
14,684,000
14,699,000
14,692,000
14,689,000
14,705,000
14,703,000
14,683,000
14,678,000
14,674,000
14,689,000
14,673,000
14,676,000
14,665,000
14,890,000
14,897,000
14,865,000
14,845,000
15,529,000
15,531,000
15,531,000
15,509,000
18,629,000
18,570,000
18,616,000
18,658,000
18,658,00018,616,00018,570,00018,629,00015,509,00015,531,00015,531,00015,529,00014,845,00014,865,00014,897,00014,890,00014,665,00014,676,00014,673,00014,689,00014,674,00014,678,00014,683,00014,703,00014,705,00014,689,00014,692,00014,699,00014,684,00014,724,00014,771,00014,761,00014,776,00014,766,00014,757,00014,751,00014,802,00014,799,00014,804,00014,787,00014,674,00014,723,00014,721,00014,788,00014,815,00014,844,00014,832,00014,968,00012,572,00012,578,00012,604,00012,662,00012,589,00012,428,00012,121,00011,750,00011,768,00011,794,00011,504,00011,334,00011,334,00011,334,00011,335,00011,335,00011,335,00011,339,00011,336,00011,339,00011,340,00011,338,00011,347,00011,240,00011,314,00011,265,00011,269,00011,302,00011,206,00011,210,00010,492,00010,495,00010,496,00010,519,00010,519,00010,525,00010,437,0009,700,4009,707,0009,715,9009,870,7009,871,8009,873,5009,871,1009,817,20000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
522,000
0
0
0
579,000
0
0
0
813,000
0
0
0
1,027,000
409,000
466,000
509,000
683,000
706,000
768,000
766,000
799,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000000799,000766,000768,000706,000683,000509,000466,000409,0001,027,000000813,000000579,000000522,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,721,800
14,673,000
14,589,000
14,500,600
14,412,800
14,171,400
14,115,000
14,039,200
14,715,000
14,558,000
14,484,000
14,391,000
14,275,000
14,237,000
3,646,000
3,965,000
3,819,000
3,747,000
3,643,000
3,539,000
3,445,000
3,332,000
3,271,000
3,176,000
3,095,000
2,988,000
2,882,000
2,780,000
2,674,000
2,567,000
2,462,000
2,421,000
2,315,000
7,617,000
2,808,000
2,782,000
2,683,000
2,584,000
3,445,000
3,470,000
3,680,000
3,968,000
3,897,000
3,776,000
3,682,000
13,262,000
13,566,000
13,499,000
13,100,000
12,693,000
12,265,000
11,988,000
11,613,000
11,641,000
11,448,000
11,068,000
10,690,000
10,279,000
9,922,000
9,561,000
8,873,000
8,609,000
8,779,000
8,443,000
7,782,000
7,443,000
7,124,000
6,813,000
6,702,000
19,413,000
18,653,000
17,948,000
17,254,000
16,587,000
15,947,000
15,308,000
14,659,000
15,182,000
14,567,000
13,927,000
13,266,000
16,080,000
15,393,000
14,633,000
13,150,000
32,641,000
31,372,000
30,172,000
28,920,000
28,920,00030,172,00031,372,00032,641,00013,150,00014,633,00015,393,00016,080,00013,266,00013,927,00014,567,00015,182,00014,659,00015,308,00015,947,00016,587,00017,254,00017,948,00018,653,00019,413,0006,702,0006,813,0007,124,0007,443,0007,782,0008,443,0008,779,0008,609,0008,873,0009,561,0009,922,00010,279,00010,690,00011,068,00011,448,00011,641,00011,613,00011,988,00012,265,00012,693,00013,100,00013,499,00013,566,00013,262,0003,682,0003,776,0003,897,0003,968,0003,680,0003,470,0003,445,0002,584,0002,683,0002,782,0002,808,0007,617,0002,315,0002,421,0002,462,0002,567,0002,674,0002,780,0002,882,0002,988,0003,095,0003,176,0003,271,0003,332,0003,445,0003,539,0003,643,0003,747,0003,819,0003,965,0003,646,00014,237,00014,275,00014,391,00014,484,00014,558,00014,715,00014,039,20014,115,00014,171,40014,412,80014,500,60014,589,00014,673,00014,721,80000000000000000000000000000000000000000000000000000000000000000000000
       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
515,800
522,100
560,500
681,000
617,300
682,700
662,200
638,400
691,000
790,300
15,250,500
15,239,300
15,119,400
15,259,500
15,118,100
14,974,900
14,957,700
14,872,700
15,487,000
15,339,000
15,206,000
15,150,000
15,045,000
15,024,000
15,036,000
16,347,000
16,257,000
16,155,000
16,016,000
15,805,000
15,824,000
15,657,000
15,652,000
15,566,000
15,406,000
15,343,000
15,500,000
15,344,000
15,223,000
14,959,000
14,938,000
15,006,000
14,961,000
14,835,000
15,570,000
15,939,000
15,944,000
15,858,000
17,003,000
17,227,000
17,462,000
17,763,000
17,649,000
17,644,000
21,115,000
33,409,000
33,337,000
29,835,000
29,460,000
29,073,000
28,765,000
28,423,000
28,037,000
28,151,000
28,025,000
27,640,000
27,394,000
26,655,000
26,446,000
26,165,000
25,665,000
25,489,000
1,573,000
1,159,000
1,139,000
1,015,000
1,015,000
1,813,000
988,000
955,000
1,307,000
856,000
1,959,000
1,258,000
5,765,000
5,784,000
4,631,000
6,524,000
4,933,000
6,022,000
6,339,000
2,158,000
2,265,000
2,879,000
0
0
0
0
0
000002,879,0002,265,0002,158,0006,339,0006,022,0004,933,0006,524,0004,631,0005,784,0005,765,0001,258,0001,959,000856,0001,307,000955,000988,0001,813,0001,015,0001,015,0001,139,0001,159,0001,573,00025,489,00025,665,00026,165,00026,446,00026,655,00027,394,00027,640,00028,025,00028,151,00028,037,00028,423,00028,765,00029,073,00029,460,00029,835,00033,337,00033,409,00021,115,00017,644,00017,649,00017,763,00017,462,00017,227,00017,003,00015,858,00015,944,00015,939,00015,570,00014,835,00014,961,00015,006,00014,938,00014,959,00015,223,00015,344,00015,500,00015,343,00015,406,00015,566,00015,652,00015,657,00015,824,00015,805,00016,016,00016,155,00016,257,00016,347,00015,036,00015,024,00015,045,00015,150,00015,206,00015,339,00015,487,00014,872,70014,957,70014,974,90015,118,10015,259,50015,119,40015,239,30015,250,500790,300691,000638,400662,200682,700617,300681,000560,500522,100515,8000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
13,100
0
0
0
12,800
0
0
0
29,300
0
0
0
45,200
96,300
86,600
101,000
120,000
133,200
93,500
146,300
116,000
277,200
302,900
334,400
406,300
431,700
471,200
440,600
377,100
462,400
521,900
593,500
601,900
567,500
570,900
719,800
715,100
763,300
773,400
761,000
613,900
675,500
781,400
859,300
755,300
773,700
763,000
970,900
1,051,600
1,090,300
1,098,000
1,110,000
1,074,900
1,104,200
1,041,300
1,054,100
953,700
1,058,900
946,100
1,085,100
1,042,100
958,900
945,500
1,225,900
4,115,100
4,257,000
6,076,300
6,170,300
6,226,100
6,436,800
6,411,500
6,787,400
6,408,100
6,649,200
7,003,000
9,516,000
8,380,000
8,457,000
8,602,000
8,846,000
13,924,000
14,449,000
14,865,000
14,824,000
12,855,000
16,502,000
16,547,000
16,770,000
17,041,000
17,528,000
17,166,000
16,057,000
17,413,000
17,480,000
18,082,000
16,962,000
18,027,000
17,630,000
19,463,000
19,542,000
17,730,000
21,322,000
22,212,000
29,842,000
30,376,000
32,987,000
35,546,000
35,238,000
32,149,000
32,016,000
35,345,000
44,029,000
44,263,000
45,152,000
45,450,000
43,231,000
42,446,000
43,725,000
43,902,000
43,493,000
46,434,000
45,338,000
47,377,000
47,751,000
47,225,000
47,865,000
48,102,000
54,713,000
55,544,000
52,775,000
52,984,000
53,916,000
53,165,000
48,579,000
48,608,000
50,034,000
52,184,000
54,352,000
53,678,000
53,539,000
53,205,000
51,526,000
56,776,000
54,465,000
58,280,000
56,875,000
60,047,000
61,460,000
83,372,000
83,488,000
82,878,000
90,922,000
87,958,000
84,982,000
83,356,000
83,356,00084,982,00087,958,00090,922,00082,878,00083,488,00083,372,00061,460,00060,047,00056,875,00058,280,00054,465,00056,776,00051,526,00053,205,00053,539,00053,678,00054,352,00052,184,00050,034,00048,608,00048,579,00053,165,00053,916,00052,984,00052,775,00055,544,00054,713,00048,102,00047,865,00047,225,00047,751,00047,377,00045,338,00046,434,00043,493,00043,902,00043,725,00042,446,00043,231,00045,450,00045,152,00044,263,00044,029,00035,345,00032,016,00032,149,00035,238,00035,546,00032,987,00030,376,00029,842,00022,212,00021,322,00017,730,00019,542,00019,463,00017,630,00018,027,00016,962,00018,082,00017,480,00017,413,00016,057,00017,166,00017,528,00017,041,00016,770,00016,547,00016,502,00012,855,00014,824,00014,865,00014,449,00013,924,0008,846,0008,602,0008,457,0008,380,0009,516,0007,003,0006,649,2006,408,1006,787,4006,411,5006,436,8006,226,1006,170,3006,076,3004,257,0004,115,1001,225,900945,500958,9001,042,1001,085,100946,1001,058,900953,7001,054,1001,041,3001,104,2001,074,9001,110,0001,098,0001,090,3001,051,600970,900763,000773,700755,300859,300781,400675,500613,900761,000773,400763,300715,100719,800570,900567,500601,900593,500521,900462,400377,100440,600471,200431,700406,300334,400302,900277,200116,000146,30093,500133,200120,000101,00086,60096,30045,20000029,30000012,80000013,10000
   > Total Current Liabilities 
0
0
4,700
0
0
0
5,800
0
0
0
12,800
0
0
0
15,100
19,200
20,700
35,900
55,200
69,000
79,800
83,000
103,200
264,900
290,900
294,700
308,400
334,200
343,000
310,700
247,600
308,500
340,600
412,300
418,400
381,600
385,000
536,400
533,900
582,100
596,200
583,800
514,900
576,500
565,000
642,900
538,900
588,100
634,000
741,900
824,900
867,300
875,000
887,000
851,900
881,200
818,300
831,100
730,700
835,900
723,100
862,100
819,100
735,900
722,500
1,002,900
1,068,200
1,202,200
1,471,000
1,529,200
1,584,800
1,687,300
1,548,300
2,246,300
4,776,100
4,994,400
5,191,000
4,157,000
4,778,000
4,927,000
5,106,000
3,595,000
5,383,000
5,913,000
6,288,000
7,022,000
4,607,000
4,229,000
4,228,000
6,179,000
5,954,000
5,429,000
4,951,000
4,886,000
4,673,000
4,548,000
4,903,000
3,873,000
6,562,000
5,992,000
6,260,000
6,570,000
4,249,000
4,582,000
5,315,000
5,754,000
8,298,000
8,032,000
8,367,000
8,103,000
5,142,000
4,784,000
4,843,000
7,947,000
8,203,000
7,866,000
8,551,000
7,008,000
6,336,000
6,891,000
7,165,000
8,667,000
8,523,000
10,830,000
10,542,000
11,204,000
10,523,000
7,815,000
8,193,000
9,020,000
10,479,000
11,205,000
12,432,000
13,488,000
12,706,000
10,622,000
10,737,000
12,835,000
11,827,000
10,523,000
9,953,000
11,653,000
12,869,000
14,585,000
14,842,000
12,184,000
12,886,000
12,618,000
14,331,000
15,687,000
14,215,000
17,097,000
16,954,000
18,392,000
19,714,000
21,517,000
20,312,000
20,312,00021,517,00019,714,00018,392,00016,954,00017,097,00014,215,00015,687,00014,331,00012,618,00012,886,00012,184,00014,842,00014,585,00012,869,00011,653,0009,953,00010,523,00011,827,00012,835,00010,737,00010,622,00012,706,00013,488,00012,432,00011,205,00010,479,0009,020,0008,193,0007,815,00010,523,00011,204,00010,542,00010,830,0008,523,0008,667,0007,165,0006,891,0006,336,0007,008,0008,551,0007,866,0008,203,0007,947,0004,843,0004,784,0005,142,0008,103,0008,367,0008,032,0008,298,0005,754,0005,315,0004,582,0004,249,0006,570,0006,260,0005,992,0006,562,0003,873,0004,903,0004,548,0004,673,0004,886,0004,951,0005,429,0005,954,0006,179,0004,228,0004,229,0004,607,0007,022,0006,288,0005,913,0005,383,0003,595,0005,106,0004,927,0004,778,0004,157,0005,191,0004,994,4004,776,1002,246,3001,548,3001,687,3001,584,8001,529,2001,471,0001,202,2001,068,2001,002,900722,500735,900819,100862,100723,100835,900730,700831,100818,300881,200851,900887,000875,000867,300824,900741,900634,000588,100538,900642,900565,000576,500514,900583,800596,200582,100533,900536,400385,000381,600418,400412,300340,600308,500247,600310,700343,000334,200308,400294,700290,900264,900103,20083,00079,80069,00055,20035,90020,70019,20015,10000012,8000005,8000004,70000
       Short-term Debt 
0
0
500
0
0
0
500
0
0
0
2,000
0
0
0
2,100
1,700
1,500
1,900
1,900
1,700
1,800
1,600
1,700
1,800
1,700
1,800
1,800
2,000
1,900
2,000
2,000
42,600
81,900
109,800
99,800
99,700
99,600
99,700
99,300
99,100
99,500
69,700
78,200
78,200
118,200
118,200
40,000
65,000
30,000
30,000
36,000
110,500
105,600
105,700
99,900
0
99,700
99,500
99,800
99,700
99,200
99,700
99,200
99,900
100,000
99,900
99,900
100,000
123,000
122,900
23,000
23,000
0
0
2,887,600
2,895,700
2,904,000
1,173,000
1,744,000
1,749,000
1,754,000
0
1,763,000
1,768,000
1,773,000
1,878,000
100,000
100,000
136,000
2,000,000
2,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
1,000,000
0
2,378,000
2,414,000
2,451,000
2,488,000
83,000
83,000
384,000
84,000
2,381,000
2,416,000
2,458,000
2,495,000
7,000
7,000
11,000
2,505,000
2,505,000
2,500,000
2,500,000
500,000
500,000
1,250,000
1,250,000
2,250,000
2,247,000
5,294,000
4,797,000
4,403,000
3,799,000
1,459,000
1,999,000
1,152,000
2,183,000
4,288,000
5,077,000
4,419,000
3,705,000
2,816,000
2,049,000
2,953,000
1,840,000
91,000
91,000
91,000
1,556,000
4,324,000
4,288,000
87,000
844,000
817,000
1,543,000
1,591,000
834,000
2,167,000
1,428,000
1,562,000
3,959,000
5,528,000
3,544,000
3,544,0005,528,0003,959,0001,562,0001,428,0002,167,000834,0001,591,0001,543,000817,000844,00087,0004,288,0004,324,0001,556,00091,00091,00091,0001,840,0002,953,0002,049,0002,816,0003,705,0004,419,0005,077,0004,288,0002,183,0001,152,0001,999,0001,459,0003,799,0004,403,0004,797,0005,294,0002,247,0002,250,0001,250,0001,250,000500,000500,0002,500,0002,500,0002,505,0002,505,00011,0007,0007,0002,495,0002,458,0002,416,0002,381,00084,000384,00083,00083,0002,488,0002,451,0002,414,0002,378,00001,000,0001,000,0001,000,0001,000,0001,000,0001,000,0002,000,0002,000,000136,000100,000100,0001,878,0001,773,0001,768,0001,763,00001,754,0001,749,0001,744,0001,173,0002,904,0002,895,7002,887,6000023,00023,000122,900123,000100,00099,90099,900100,00099,90099,20099,70099,20099,70099,80099,50099,700099,900105,700105,600110,50036,00030,00030,00065,00040,000118,200118,20078,20078,20069,70099,50099,10099,30099,70099,60099,70099,800109,80081,90042,6002,0002,0001,9002,0001,8001,8001,7001,8001,7001,6001,8001,7001,9001,9001,5001,7002,1000002,00000050000050000
       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
500,000
0
0
0
2,247,000
0
5,294,000
4,797,000
34,596,000
3,799,000
35,062,000
35,776,000
1,152,000
2,183,000
4,288,000
5,077,000
4,419,000
3,705,000
2,816,000
2,049,000
2,953,000
1,840,000
91,000
91,000
91,000
1,556,000
4,324,000
4,288,000
87,000
844,000
817,000
1,543,000
1,591,000
834,000
2,167,000
1,428,000
1,443,000
3,959,000
5,528,000
3,544,000
3,544,0005,528,0003,959,0001,443,0001,428,0002,167,000834,0001,591,0001,543,000817,000844,00087,0004,288,0004,324,0001,556,00091,00091,00091,0001,840,0002,953,0002,049,0002,816,0003,705,0004,419,0005,077,0004,288,0002,183,0001,152,00035,776,00035,062,0003,799,00034,596,0004,797,0005,294,00002,247,000000500,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,500
6,300
4,500
6,800
12,000
5,400
9,400
7,400
19,900
14,600
11,800
29,500
24,700
24,500
23,900
38,000
23,100
26,800
21,100
23,100
20,700
17,000
21,900
30,500
33,500
38,100
47,200
54,400
32,000
53,000
41,700
75,000
76,600
82,600
71,500
103,900
114,800
85,000
87,300
121,600
95,100
144,000
100,800
83,400
108,700
120,100
121,600
143,200
96,900
97,500
70,300
136,700
106,100
132,400
197,700
254,600
291,800
270,000
253,400
327,200
311,000
311,900
337,000
507,000
549,000
503,000
497,000
596,000
442,000
668,000
569,000
555,000
601,000
542,000
438,000
378,000
522,000
764,000
538,000
504,000
687,000
635,000
613,000
574,000
882,000
722,000
759,000
716,000
832,000
870,000
734,000
642,000
891,000
884,000
878,000
905,000
940,000
1,006,000
895,000
787,000
949,000
982,000
955,000
1,212,000
888,000
934,000
1,067,000
965,000
818,000
870,000
825,000
917,000
902,000
883,000
879,000
1,352,000
1,089,000
1,026,000
1,042,000
1,207,000
1,091,000
1,001,000
1,005,000
1,371,000
1,338,000
1,150,000
1,161,000
1,421,000
1,396,000
1,277,000
1,171,000
1,366,000
1,403,000
1,256,000
1,204,000
1,572,000
1,320,000
1,212,000
1,358,000
1,590,000
1,628,000
2,267,000
2,147,000
2,147,0002,267,0001,628,0001,590,0001,358,0001,212,0001,320,0001,572,0001,204,0001,256,0001,403,0001,366,0001,171,0001,277,0001,396,0001,421,0001,161,0001,150,0001,338,0001,371,0001,005,0001,001,0001,091,0001,207,0001,042,0001,026,0001,089,0001,352,000879,000883,000902,000917,000825,000870,000818,000965,0001,067,000934,000888,0001,212,000955,000982,000949,000787,000895,0001,006,000940,000905,000878,000884,000891,000642,000734,000870,000832,000716,000759,000722,000882,000574,000613,000635,000687,000504,000538,000764,000522,000378,000438,000542,000601,000555,000569,000668,000442,000596,000497,000503,000549,000507,000337,000311,900311,000327,200253,400270,000291,800254,600197,700132,400106,100136,70070,30097,50096,900143,200121,600120,100108,70083,400100,800144,00095,100121,60087,30085,000114,800103,90071,50082,60076,60075,00041,70053,00032,00054,40047,20038,10033,50030,50021,90017,00020,70023,10021,10026,80023,10038,00023,90024,50024,70029,50011,80014,60019,9007,4009,4005,40012,0006,8004,5006,3008,50000000000000000
       Other Current Liabilities 
0
0
4,200
0
0
0
5,300
0
0
0
10,800
0
0
0
4,500
11,200
14,700
27,200
41,300
61,900
68,600
74,000
81,600
248,500
277,400
263,400
281,900
307,700
317,200
270,700
222,500
239,100
237,600
279,400
297,900
264,900
263,500
406,200
401,100
444,900
449,500
459,700
404,700
445,300
405,100
449,700
422,300
440,500
532,500
608,000
674,100
671,800
682,100
659,700
656,900
737,200
617,800
648,200
522,200
616,100
502,300
619,200
623,000
538,500
552,200
766,300
862,200
100,000
1,150,300
1,151,700
1,270,000
1,394,300
1,294,900
1,919,100
1,577,500
1,786,800
1,950,000
2,477,000
2,485,000
2,675,000
2,855,000
2,999,000
3,178,000
3,477,000
3,946,000
4,589,000
3,906,000
3,587,000
3,654,000
3,801,000
3,432,000
3,665,000
3,413,000
3,382,000
2,986,000
2,913,000
3,290,000
3,299,000
2,378,000
2,856,000
3,809,000
3,366,000
3,334,000
3,629,000
4,197,000
5,028,000
5,026,000
4,732,000
5,031,000
4,791,000
4,195,000
3,771,000
3,937,000
4,655,000
4,749,000
4,384,000
5,096,000
5,296,000
4,948,000
4,707,000
4,848,000
5,452,000
5,458,000
4,666,000
4,920,000
5,884,000
5,822,000
5,473,000
5,315,000
6,516,000
7,207,000
5,891,000
6,313,000
7,862,000
7,910,000
6,805,000
7,683,000
8,511,000
8,649,000
9,282,000
8,701,000
10,141,000
9,917,000
8,984,000
9,383,000
10,731,000
10,639,000
10,545,000
11,584,000
12,524,000
12,061,000
13,718,000
14,168,000
13,576,000
14,127,000
13,722,000
14,621,000
14,621,00013,722,00014,127,00013,576,00014,168,00013,718,00012,061,00012,524,00011,584,00010,545,00010,639,00010,731,0009,383,0008,984,0009,917,00010,141,0008,701,0009,282,0008,649,0008,511,0007,683,0006,805,0007,910,0007,862,0006,313,0005,891,0007,207,0006,516,0005,315,0005,473,0005,822,0005,884,0004,920,0004,666,0005,458,0005,452,0004,848,0004,707,0004,948,0005,296,0005,096,0004,384,0004,749,0004,655,0003,937,0003,771,0004,195,0004,791,0005,031,0004,732,0005,026,0005,028,0004,197,0003,629,0003,334,0003,366,0003,809,0002,856,0002,378,0003,299,0003,290,0002,913,0002,986,0003,382,0003,413,0003,665,0003,432,0003,801,0003,654,0003,587,0003,906,0004,589,0003,946,0003,477,0003,178,0002,999,0002,855,0002,675,0002,485,0002,477,0001,950,0001,786,8001,577,5001,919,1001,294,9001,394,3001,270,0001,151,7001,150,300100,000862,200766,300552,200538,500623,000619,200502,300616,100522,200648,200617,800737,200656,900659,700682,100671,800674,100608,000532,500440,500422,300449,700405,100445,300404,700459,700449,500444,900401,100406,200263,500264,900297,900279,400237,600239,100222,500270,700317,200307,700281,900263,400277,400248,50081,60074,00068,60061,90041,30027,20014,70011,2004,50000010,8000005,3000004,20000
   > Long-term Liabilities 
0
0
8,400
0
0
0
7,000
0
0
0
16,500
0
0
0
30,100
77,100
65,900
65,100
64,800
64,200
13,700
63,300
12,800
12,300
12,000
39,700
97,900
97,500
128,200
129,900
129,500
153,900
181,300
181,200
183,500
185,900
185,900
183,400
181,200
181,200
177,200
177,200
99,000
99,000
216,400
216,400
216,400
185,600
129,000
229,000
226,700
223,000
223,000
223,000
223,000
223,000
223,000
223,000
223,000
223,000
223,000
223,000
223,000
223,000
223,000
223,000
3,046,900
3,054,800
4,605,300
4,641,100
4,641,300
4,749,500
4,863,200
4,541,100
1,632,000
1,654,800
1,812,000
5,359,000
3,602,000
3,530,000
3,496,000
5,251,000
8,541,000
8,536,000
8,577,000
7,802,000
8,248,000
12,273,000
12,319,000
10,591,000
11,087,000
12,099,000
12,215,000
11,171,000
12,740,000
12,932,000
13,179,000
13,089,000
11,465,000
11,638,000
13,203,000
12,972,000
13,481,000
16,740,000
16,897,000
24,088,000
22,078,000
24,955,000
27,179,000
27,135,000
27,007,000
27,232,000
30,502,000
36,082,000
36,060,000
37,286,000
36,899,000
36,223,000
36,110,000
36,834,000
36,737,000
34,826,000
37,911,000
34,508,000
36,835,000
36,547,000
36,702,000
40,050,000
39,909,000
45,693,000
45,065,000
41,570,000
40,552,000
40,428,000
40,459,000
37,957,000
37,871,000
37,199,000
40,357,000
43,829,000
43,725,000
41,886,000
40,336,000
36,941,000
41,934,000
42,281,000
45,394,000
44,257,000
45,716,000
45,773,000
69,157,000
66,391,000
65,924,000
72,530,000
68,244,000
63,465,000
63,044,000
63,044,00063,465,00068,244,00072,530,00065,924,00066,391,00069,157,00045,773,00045,716,00044,257,00045,394,00042,281,00041,934,00036,941,00040,336,00041,886,00043,725,00043,829,00040,357,00037,199,00037,871,00037,957,00040,459,00040,428,00040,552,00041,570,00045,065,00045,693,00039,909,00040,050,00036,702,00036,547,00036,835,00034,508,00037,911,00034,826,00036,737,00036,834,00036,110,00036,223,00036,899,00037,286,00036,060,00036,082,00030,502,00027,232,00027,007,00027,135,00027,179,00024,955,00022,078,00024,088,00016,897,00016,740,00013,481,00012,972,00013,203,00011,638,00011,465,00013,089,00013,179,00012,932,00012,740,00011,171,00012,215,00012,099,00011,087,00010,591,00012,319,00012,273,0008,248,0007,802,0008,577,0008,536,0008,541,0005,251,0003,496,0003,530,0003,602,0005,359,0001,812,0001,654,8001,632,0004,541,1004,863,2004,749,5004,641,3004,641,1004,605,3003,054,8003,046,900223,000223,000223,000223,000223,000223,000223,000223,000223,000223,000223,000223,000223,000223,000223,000226,700229,000129,000185,600216,400216,400216,40099,00099,000177,200177,200181,200181,200183,400185,900185,900183,500181,200181,300153,900129,500129,900128,20097,50097,90039,70012,00012,30012,80063,30013,70064,20064,80065,10065,90077,10030,10000016,5000007,0000008,40000
       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
10,471,000
10,536,000
10,601,000
9,286,000
9,318,000
10,841,000
10,874,000
10,824,000
13,847,000
13,881,000
21,344,000
19,028,000
21,962,000
24,020,000
24,034,000
23,885,000
23,908,000
27,178,000
29,623,000
29,519,000
30,828,000
30,480,000
30,215,000
29,841,000
30,702,000
30,511,000
29,306,000
32,060,000
27,928,000
30,526,000
30,193,000
30,293,000
33,603,000
33,777,000
34,190,000
33,358,000
30,209,000
29,350,000
29,510,000
29,319,000
27,798,000
27,742,000
26,950,000
30,008,000
34,133,000
34,196,000
32,895,000
31,129,000
28,458,000
33,291,000
33,222,000
36,010,000
35,705,000
37,161,000
37,354,000
60,761,000
59,377,000
0
0
0
0
0
0000059,377,00060,761,00037,354,00037,161,00035,705,00036,010,00033,222,00033,291,00028,458,00031,129,00032,895,00034,196,00034,133,00030,008,00026,950,00027,742,00027,798,00029,319,00029,510,00029,350,00030,209,00033,358,00034,190,00033,777,00033,603,00030,293,00030,193,00030,526,00027,928,00032,060,00029,306,00030,511,00030,702,00029,841,00030,215,00030,480,00030,828,00029,519,00029,623,00027,178,00023,908,00023,885,00024,034,00024,020,00021,962,00019,028,00021,344,00013,881,00013,847,00010,824,00010,874,00010,841,0009,318,0009,286,00010,601,00010,536,00010,471,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
128,000
128,000
124,000
123,000
118,000
131,000
183,000
240,000
265,000
301,000
568,000
648,000
848,000
934,000
1,529,000
1,543,000
1,693,000
1,765,000
2,332,000
2,461,000
2,643,000
2,231,000
2,179,000
2,320,000
2,362,000
2,098,000
2,657,000
2,893,000
3,016,000
2,744,000
3,050,000
2,993,000
3,159,000
2,113,000
3,122,000
3,324,000
3,324,000
2,959,000
6,541,000
6,458,000
6,419,000
2,547,000
2,939,000
2,905,000
3,117,000
3,281,000
3,649,000
3,982,000
3,897,000
3,918,000
4,039,000
4,148,000
4,001,000
10,337,000
11,707,000
11,361,000
11,202,000
10,918,000
10,772,000
9,796,000
9,778,000
9,861,000
10,349,000
9,696,000
9,529,000
8,991,000
9,207,000
8,483,000
8,643,000
9,059,000
9,384,000
8,552,000
8,555,000
7,880,000
0
7,014,000
0
0
0
0
0
000007,014,00007,880,0008,555,0008,552,0009,384,0009,059,0008,643,0008,483,0009,207,0008,991,0009,529,0009,696,00010,349,0009,861,0009,778,0009,796,00010,772,00010,918,00011,202,00011,361,00011,707,00010,337,0004,001,0004,148,0004,039,0003,918,0003,897,0003,982,0003,649,0003,281,0003,117,0002,905,0002,939,0002,547,0006,419,0006,458,0006,541,0002,959,0003,324,0003,324,0003,122,0002,113,0003,159,0002,993,0003,050,0002,744,0003,016,0002,893,0002,657,0002,098,0002,362,0002,320,0002,179,0002,231,0002,643,0002,461,0002,332,0001,765,0001,693,0001,543,0001,529,000934,000848,000648,000568,000301,000265,000240,000183,000131,000118,000123,000124,000128,000128,0000000000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,461,000
3,330,000
3,227,000
3,109,000
2,239,000
2,202,000
2,598,000
2,412,000
2,436,000
2,370,000
2,299,000
2,131,000
1,166,000
1,215,000
1,155,000
978,000
864,000
811,000
763,000
665,000
606,000
427,000
259,000
210,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000210,000259,000427,000606,000665,000763,000811,000864,000978,0001,155,0001,215,0001,166,0002,131,0002,299,0002,370,0002,436,0002,412,0002,598,0002