Amkor Technology Inc
Buy, Hold or Sell?

Let's analyse Amkor together

Penke I guess you are interested in Amkor Technology 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 Amkor Technology 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.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about Amkor Technology Inc

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

Quick analysis of Amkor (30 sec.)

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

How much money do you get?

$0.30

When do you have the money?

1 year

How often do you get paid?

55.0%

What is your share worth?

Current worth

$16.16

Expected worth in 1 year

$17.32

How sure are you?

92.5%

+ What do you gain per year?

Total Gains per Share

$1.46

Return On Investment

5.1%

For what price can you sell your share?

Current Price per Share

$28.50

Expected price per share

$23.31 - $30.62

How sure are you?

50%

1. Valuation of Amkor (5 min.)

Live pricePrice per Share (EOD)

$28.50

Book Value per Share

$16.16

Intrinsic Value Per Share

$22.84 - $75.18

Total Value Per Share

$39.00 - $91.34

My calculation of the intrinsic value of Amkor is based how much money is coming from the company's main activities (Free Cash Flow).

The following numbers are based on moving averages and per share and per quarter.
I use a 6% discount rate for the low estimation and 3% for the high estimation.
The current Free Cash Flow Per Share is 10Y: ($0.16) 3Y: ($0.36) TTM: ($0.53)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($0.03) 3Y: ($0.09) TTM: ($0.12)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$0.93	$2.31	$1.16 - $2.92
2	$2.28	$5.98	$1.68 - $4.41
3	$3.99	$10.92	$2.19 - $5.91
4	$6.03	$17.07	$2.71 - $7.40
5	$8.34	$24.33	$3.22 - $8.90
6	$10.89	$32.66	$3.73 - $10.39
7	$13.64	$41.97	$4.25 - $11.89
8	$16.57	$52.20	$4.76 - $13.38
9	$19.64	$63.29	$5.28 - $14.88
10	$22.84	$75.18	$5.79 - $16.37

2. Growth of Amkor (5 min.)

Is Amkor growing?

	Current year	Previous year	Grow	Grow %
How rich?	$3.9b	$3.3b	$447.5m	11.7%

How much money is Amkor making?

	Current year	Previous year	Grow	Grow %
Making money	$89.9m	$191.4m	-$101.5m	-112.8%
Net Profit Margin	5.4%	10.6%	-	-

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

Quarterly Yearly

3. Financial Health of Amkor (5 min.)

4. Comparing to competitors in the Semiconductor Equipment & Materials industry (5 min.)

Industry Rankings (Semiconductor Equipment & Materials)

What can you expect buying and holding a share of Amkor? (5 min.)

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

What can you expect buying and holding a share of Amkor?

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

Speculation

The Price per Share of Amkor is $28.50. 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 Amkor.
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 Amkor, 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 $16.16. Based on the TTM, the Book Value Change Per Share is $0.29 per quarter. Based on the YOY, the Book Value Change Per Share is $0.73 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 $0.08 per quarter.

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

How much money are you going to get?

	MRQ		TTM		YOY		5Y		10Y
	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share
Usd Eps	0.48	1.7%	0.36	1.3%	0.78	2.7%	0.45	1.6%	0.30	1.1%
Usd Book Value Change Per Share	0.47	1.6%	0.29	1.0%	0.73	2.6%	0.43	1.5%	0.31	1.1%
Usd Dividend Per Share	0.08	0.3%	0.08	0.3%	0.06	0.2%	0.05	0.2%	0.02	0.1%
Usd Total Gains Per Share	0.54	1.9%	0.37	1.3%	0.78	2.7%	0.48	1.7%	0.33	1.2%
Usd Price Per Share	33.27	-	27.91	-	19.93	-	18.65	-	13.46	-
Price to Earnings Ratio	17.49	-	23.01	-	7.15	-	7.14	-	-0.42	-
Price-to-Total Gains Ratio	61.16	-	98.94	-	28.44	-	-27.53	-	-299.81	-
Price to Book Ratio	2.06	-	1.79	-	1.45	-	1.60	-	1.55	-
Price-to-Total Gains Ratio	61.16	-	98.94	-	28.44	-	-27.53	-	-299.81	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	28.5
Number of shares	35

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.08	0.05
Usd Book Value Change Per Share	0.29	0.43
Usd Total Gains Per Share	0.37	0.48
Gains per Quarter (35 shares)	12.80	16.77
Gains per Year (35 shares)	51.22	67.08

Years	Return on Investment (TTM)			Return on Investment (5Y)
	Dividend	Book Value gain	Total gains	Dividend	Book Value gain	Total gains
Broker costs	-	-	-10	-	-	-10
1	11	41	41	7	60	57
2	21	81	92	14	121	124
3	32	122	143	20	181	191
4	42	163	194	27	241	258
5	53	203	245	34	301	325
6	63	244	296	41	362	392
7	74	284	347	48	422	459
8	85	325	398	54	482	526
9	95	366	449	61	542	593
10	106	406	500	68	603	660

How sure are you?

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

Linear %

	Trailing 12 Months				3Y				5 Year				10 Year				ALLTIME
				%				%				%				%				%
Earnings Per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	18.0	2.0	0.0	90.0%	35.0	5.0	0.0	87.5%	84.0	20.0	0.0	80.8%
Book Value Change Per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	18.0	2.0	0.0	90.0%	37.0	3.0	0.0	92.5%	78.0	23.0	3.0	75.0%
Dividend per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	15.0	0.0	5.0	75.0%	22.0	0.0	18.0	55.0%	26.0	0.0	78.0	25.0%
Total Gains per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	18.0	2.0	0.0	90.0%	37.0	3.0	0.0	92.5%	80.0	21.0	3.0	76.9%

Fundamentals of Amkor

About Amkor Technology Inc

https://amkor.com
Semiconductor Equipment & Materials
28700
2045 East Innovation Circle, Tempe, AZ, United States, 85284
Google Maps Bing Maps

Amkor Technology, Inc. provides outsourced semiconductor packaging and test services in the United States, Japan, Europe, the Middle East, Africa, and the Asia Pacific. It offers turnkey packaging and test services, including semiconductor wafer bump, wafer probe, wafer back-grind, package design, packaging, system-level and final test, and drop shipment services; flip chip scale package products for smartphones, tablets, and other mobile consumer electronic devices; flip chip stacked chip scale packages that are used to stack memory digital baseband, and as applications processors in mobile devices; flip-chip ball grid array packages for various networking, storage, computing, automotive, and consumer applications; and memory products for system memory or platform data storage. The company also provides wafer-level CSP packages for power management, transceivers, sensors, wireless charging, codecs, radar, and specialty silicon; wafer-level fan-out packages used in power management, transceivers, radar, and specialty silicon; silicon wafer integrated fan-out technology that replaces a laminate substrate with a thinner structure; leadframe packages for electronic devices and mixed-signal applications; and substrate-based wirebond packages used to connect a die to a substrate. In addition, it offers micro-electro-mechanical systems packages that are miniaturized mechanical and electromechanical devices; and advanced system-in-package modules used in radio frequency and front end modules, basebands, connectivity, fingerprint sensors, display and touch screen drivers, sensors and MEMS, and NAND memory and solid-state drives. Further, the company provides wafer, package, and system level test services, as well as burn-in test and test development services. It serves integrated device manufacturers, fabless semiconductor companies, original equipment manufacturers, and contract foundries. The company was founded in 1968 and is headquartered in Tempe, Arizona.

Fundamental data was last updated by Penke on 2024-04-11 00:27:03.

Financial Health

Profitability Details

	Compared to previous year	Compared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is inefficient in making profit.

Operating Efficiency Details

	Compared to previous year	Compared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.

Liquidity Details

	Compared to previous year	Compared to industry
The company is able to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.

Solvency Details

	Compared to previous year	Compared 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.

Valuation

Valuation Details

	Compared to previous year	Compared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is underpriced.

1.1. Profitability of Amkor Technology Inc.

1.1. Profitability

1.1.1. Net Profit Margin

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

Above 10% is considered healthy but always compare Amkor to the Semiconductor Equipment & Materials industry mean.
A Net Profit Margin of 6.7% means that $0.07 for each $1 in revenue is generated as profit.

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

The MRQ is 6.7%. The company is making a profit. +1
The TTM is 5.4%. The company is making a profit. +1

Trends

Current period		Compared to		+/-
MRQ	6.7%	TTM	5.4%	+1.3%
TTM	5.4%	YOY	10.6%	-5.2%
TTM	5.4%	5Y	7.1%	-1.7%
5Y	7.1%	10Y	5.4%	+1.6%

Compared to industry (Semiconductor Equipment & Materials)

Period	Company	Industry (mean)	+/-
MRQ	6.7%	9.7%	-3.0%
TTM	5.4%	10.2%	-4.8%
YOY	10.6%	13.5%	-2.9%
5Y	7.1%	11.4%	-4.3%
10Y	5.4%	9.1%	-3.7%

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

Revenue is the amount of profit Amkor generates before taxes and all other costs. For example, when you buy a cup of coffee it will cost you $3. The company does not earn $3 in profit but also has to pay various costs and taxes to create that cup of coffee. Let's assume the cost of creating a cup of coffee is $1.5.

The $3 you pay for a cup of coffee is called revenue.
The $1.5 that’s left over when all costs to create that cup of coffee (including taxes) are deduced from the revenue is called net profit.

The net profit margin looks at how much net profit Amkor earns for each $1 in revenue.

How to use net profit margin

Higher profit margin is better (more profit).
Above 10% is considered healthy but always compare Amkor to the Semiconductor Equipment & Materials industry mean.
Can be used to compare companies within the Semiconductor Equipment & Materials industry.

You typically want a high profit margin. This means that for each $1 in sales, Amkor makes more profit. This shows the investor how efficiently Amkor is operating in general and compared to other companies in the same industry. Amkor operates in the Semiconductor Equipment & Materials industry.

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of Amkor. If profit margins remain low (compared to the Semiconductor Equipment & Materials industry mean) and there are no improvements to make in production costs or other areas that might be a warning sign. If profit margins are high that means the company has low overhead costs and is efficiently using its resources to generate profit.

The three steps every investor should look at:

What is the current net profit margin?
The current most recent quarter (MRQ) Net Profit Margin of Amkor is 0.07. This means that Amkor earned $0.07 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Net Profit Margin of the Semiconductor Equipment & Materials industry is 9.7%.
What is the trend?
The trend is important because it shows you how Amkor is performing over time. The most recent quarter might be important if Amkor released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Amkor up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare Amkor with other companies in the same industry (Semiconductor Equipment & Materials).
Net profit margin should rise over the years.
Can be influenced when Amkor sells assets (profit will increase while costs remain the same).
It won’t show what part of Amkor is doing great or needs improvement (it only looks at total revenue and total net income).

How to calculate net profit margin

Net profit margin = net income / total revenue * 100%

Real example of Amkor

You need the following data to determine net profit margin:

Income statement from the period you want to calculate (for example, MRQ or TTM).

Net income MRQ Amkor = 117,562
Total revenue MRQ Amkor = 1,751,811
$117,562 / $1,751,811 = 0.07 or 6.7%

Higher is better

The higher the net profit margin, the more efficient the company is generating income. This helps investors to determine how the company is managing money. The net profit margin is an important indicator when diving into the financial health of a company. Overall, you want to see the net profit margin rising over the years. That means the company improved their production and made it more efficient (if possible).

You can use the net profit margin to compare companies within the same industry. If there are two companies where one is much bigger but the smaller one has a higher net profit margin, that means the smaller company is more efficiently using operational costs.

Important: Profit margins can be very different between industries. Companies with assembly lines or transports are much more prone to see shifting in prices for fuel, ingredients and maintenance compared to companies that only provide services. You should never compare net profit margin between different industries.

1.1.2. Return on Assets

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

Above 5% is considered healthy but always compare Amkor to the Semiconductor Equipment & Materials industry mean.
1.7% Return on Assets means that Amkor generated $0.02 profit for each $1 in assets.

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

The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
The TTM is 1.3%. Using its assets, the company is less efficient in making profit.

Trends

Current period		Compared to		+/-
MRQ	1.7%	TTM	1.3%	+0.4%
TTM	1.3%	YOY	2.9%	-1.6%
TTM	1.3%	5Y	1.9%	-0.5%
5Y	1.9%	10Y	1.4%	+0.5%

Compared to industry (Semiconductor Equipment & Materials)

Period	Company	Industry (mean)	+/-
MRQ	1.7%	1.6%	+0.1%
TTM	1.3%	1.7%	-0.4%
YOY	2.9%	2.7%	+0.2%
5Y	1.9%	2.2%	-0.3%
10Y	1.4%	1.9%	-0.5%

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

For a farm, a tractor is considered an asset. The tractor helps ploughing the land making it possible to plant and harvest crops. But the tractor might be old and needing maintenance all the time reducing its efficiency. Return on assets indicates how effectively the farm is using the tractor (and other assets that help the core business) to plough the land.

How to use return on assets

Higher is better.
Above 5% is considered healthy but always compare Amkor to the Semiconductor Equipment & Materials industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use return on assets in their analysis

Shows the investor how effectively Amkor is using its resources to generate profit. If the return on assets (1.7%) from Amkor are higher than the Semiconductor Equipment & Materials mean (1.6%) that means Amkor is using its resources better than their competitors. If not, that means their competitors are more efficient in using their resources to generate profit.

An investor should always look at:

What is the current return on assets?
The current most recent quarter (MRQ) Return on Assets of Amkor is 1.7%. This means the company generated $0.02 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the Semiconductor Equipment & Materials industry is 1.6%.
What is the trend?
The trend is important because it shows you how Amkor is performing over time. The most recent quarter might be important if Amkor released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Amkor up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
If a company has many assets changing over time, it’s better to calculate the average assets instead of the total assets.

How to calculate return on assets

Return on assets = net income / total assets * 100%

Real example Amkor

You need the following data to determine return on assets (ROA):

Income statement
Balance sheet

Net income MRQ (income statement) from Amkor = 117,562
Total assets MRQ (balance sheet) from Amkor = 6,771,125
117,562 / 6,771,125 = 0.02 or 1.7%

ROA is an important ratio as it will tell you how effectively Amkor is using its resources to generate profits. Example:

Bob and Kristin both sell ice cream in the summer. They both have an ice cream truck. The truck Bob owes cost him $20.000 and the truck Kristin owes cost her $1500. Over the summer, Bob earned $2000 and Kristin earned $200. To calculate the return on assets:

Bob: $2000 / $20.000 * 100% = 10%
Kristin: $200 / $1500 * 100% = 13.3%

This tells you Bob’s company is more valuable but Kristin's company is more efficient. Be aware that total assets can change over time. A transportation business will buy and sell trucks or planes all the time. Before using return on assets as a guideline, you have to know what the exact assets are. For a company that has many assets changing over time, it’s better to calculate the average assets instead of the total assets.

1.1.3. Return on Equity

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

Above 15%-20% is considered healthy but always compare Amkor to the Semiconductor Equipment & Materials industry mean.
3.0% Return on Equity means Amkor generated $0.03 for each $1 the owners (shareholders) invested.

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

The MRQ is 3.0%. Using its investors money, the company is inefficient in making profit. -1
The TTM is 2.3%. Using its investors money, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	3.0%	TTM	2.3%	+0.6%
TTM	2.3%	YOY	5.7%	-3.3%
TTM	2.3%	5Y	3.9%	-1.5%
5Y	3.9%	10Y	3.3%	+0.6%

Compared to industry (Semiconductor Equipment & Materials)

Period	Company	Industry (mean)	+/-
MRQ	3.0%	2.6%	+0.4%
TTM	2.3%	2.7%	-0.4%
YOY	5.7%	4.0%	+1.7%
5Y	3.9%	3.5%	+0.4%
10Y	3.3%	3.1%	+0.2%

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

A publicly traded company (any company that issues shares to the public) is owned by its shareholders. Return on equity calculates the amount of profit for every $1 the shareholders invested.

How to use return on equity

Higher is better.
Above 15%-20% is considered healthy but always compare Amkor to the Semiconductor Equipment & Materials industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use return on equity in their analysis

To find out the owners/management's attitude toward their company. You typically want the owners/management to invest in the company and focus on generating profit. If not enough profit is generated (compared to the Semiconductor Equipment & Materials industry mean), the company might not be investing their money efficiently.

The three steps every investor should look at:

What is the current return on equity?
The current most recent quarter (MRQ) Return on Equity of Amkor is 3.0%. This means Amkor generated $0.03 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the Semiconductor Equipment & Materials industry is 2.6%.
What is the trend?
The trend is important because it shows you how Amkor is performing over time. The most recent quarter might be important if Amkor released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Amkor up to 10 years back (depending if Amkor existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Does not include intangible assets (non physical assets like licences, computer software, etc.).
Stockholders equity and shareholders equity refer to the same thing.
Liabilities should not be more than three times return on equity.

How to calculate return on equity

Return on equity = net profit / shareholders equity * 100%

Real example of Amkor

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Amkor = 117,562
Shareholders equity (balance sheet) MRQ Amkor = 3,962,308
117,562 / 3,962,308 = 0.03 or 3.0%

A negative shareholder equity is a warning sign. It means the company has more liabilities than assets. It might also mean that the owners did not invest enough money or they are taking money out of the business.

1.2. Operating Efficiency of Amkor Technology Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Amkor is operating .

Measures how much profit Amkor 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 Amkor to the Semiconductor Equipment & Materials industry mean.
An Operating Margin of 9.1% means the company generated $0.09 for each $1 in revenue (before taxes).

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

The MRQ is 9.1%. The company is operating less efficient.
The TTM is 5.1%. The company is operating less efficient.

Trends

Current period		Compared to		+/-
MRQ	9.1%	TTM	5.1%	+4.0%
TTM	5.1%	YOY	12.4%	-7.4%
TTM	5.1%	5Y	8.8%	-3.7%
5Y	8.8%	10Y	7.7%	+1.1%

Compared to industry (Semiconductor Equipment & Materials)

Period	Company	Industry (mean)	+/-
MRQ	9.1%	11.5%	-2.4%
TTM	5.1%	4.9%	+0.2%
YOY	12.4%	14.8%	-2.4%
5Y	8.8%	12.0%	-3.2%
10Y	7.7%	8.8%	-1.1%

Measures how efficient Amkor is operating .

The more effecient a company creates products or provides services, the more profit it generates.

How to use operating margin

Higher is better
Above 15% is considered healthy but always compare Amkor to the Semiconductor Equipment & Materials industry mean.
Can be very different between industries
Can be used to compare companies

Why do investors use operating margin in their analysis

To determine how much profit Amkor is making from it’s core business.

The three steps every investor should look at:

What is the current net profit margin?
The current most recent quarter (MRQ) Operating Margin of Amkor is 9.1%. This means that Amkor earned $0.09 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the Semiconductor Equipment & Materials industry is 11.5%.
What is the trend?
The trend is important because it shows you how Amkor is performing over time. The most recent quarter might be important if Amkor released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Amkor up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry
Can be calculated in different ways

How to calculate operating margin

Operating margin = operating earnings / total revenue

Real example of Amkor

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Amkor = 158,664
Total revenue MRQ Amkor = 1,751,811
$158,664 / $1,751,811 = 0.09 or 9.1%

Operating margin is used to calculate how much profit a company makes after variable costs of production but before paying interest and taxes. Some variable costs examples are wages, raw materials, packaging, and transaction fees. The amount of variable costs is different for each company and industry. In general, a higher operating margin is better as this implicates that a company is running efficiently.

For investors, a higher operating margin is a good sign. Although you should always look at operating margin in the long term. If operating margin is fluctuating over the years this might be a sign that things are not running efficiently enough. It’s a way to check how much profit a company is making from its core business.

Operation earnings can be calculated in multiple ways:

Operation earnings = EBIT - non operating income + non operating expense
Operation earnings = Gross profit - operating expense - depreciation and amortisation
Operation earnings = Total revenue - COGS (costs of goods sold) - indirect costs

1.2.2. Operating Ratio

Measures how efficient Amkor is keeping operating costs low.

Below 1 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
An Operation Ratio of 0.91 means that the operating costs are $0.91 for each $1 in net sales.

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

The MRQ is 0.909. The company is less efficient in keeping operating costs low.
The TTM is 0.930. The company is less efficient in keeping operating costs low.

Trends

Current period		Compared to		+/-
MRQ	0.909	TTM	0.930	-0.020
TTM	0.930	YOY	0.876	+0.054
TTM	0.930	5Y	0.908	+0.022
5Y	0.908	10Y	0.921	-0.013

Compared to industry (Semiconductor Equipment & Materials)

Period	Company	Industry (mean)	+/-
MRQ	0.909	1.444	-0.535
TTM	0.930	1.423	-0.493
YOY	0.876	1.392	-0.516
5Y	0.908	1.427	-0.519
10Y	0.921	1.324	-0.403

Measures how efficient Amkor is keeping operating costs low.

If the operating ratio is below 1 that means the company is making money. The lower the operating ratio, the more efficient the company.

How to use operating ratio

Lower is better.
Below 1 is considered healthy but always compare Amkor to the Semiconductor Equipment & Materials industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use operating ratio in their analysis

Shows if costs of creating products and or services is increasing or decreasing. The lower the operating ratio, the more efficient the company is creating products and services.

The three steps every investor should look at:

What is the current Operatin ratio?
The current most recent quarter (MRQ) Operating Ratio of Amkor is 90.9%. This means that Amkor earned $0.91 for each $1 in net sales in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Ratio of the Semiconductor Equipment & Materials industry is 1.44.
What is the trend?
The trend is important because it shows you how Amkor is performing over time. The most recent quarter might be important if Amkor released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Amkor up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
You need COGS to calculate operating ratio which is not always shown in the income statement.
Does not consider debt.

How to calculate operating ratio

Operating ratio = Operating expenses + COGS \ Net sales

Real life example Amkor

You need the following data to determine operating ratio:

Income statement

COGS is not always specified on the income statement. If so you can use the following calculation:

(cost of revenue + total operating expenses) \ total revenue
(1,472,702 +120,445) \ 1,751,811 = 0.91

The operating ratio measures the efficiency of a company at keeping low costs while generating profits from sales. It compares the total operating expenses to the net amount of sales. The total operating expenses exists of:

COGS (materials, labour, rent of facility, repairs)
Operating expenses (legal fees, marketing, wages, rent, maintenance/repairs)

Operating expenses are all the costs the company makes that are not directly tied to the production of the service or product. Where COGS are costs that are directly tied to the production of a product or service.

Do note that COGS is not always available in the income statement. Some companies include COGS in the operating expenses while others list COGS separately. To make it even more confusing, COGS is also known as “costs of sales” and costs of sales is the same as costs of revenue.

The operating ratio tells you how efficient the company is creating its products or services while keeping prices low. In this case, a lower ratio is better. Higher or rising operating ratios might tell you that costs are rising while sales are not improving or staying the same.

1.3. Liquidity of Amkor Technology Inc.

1.3. Liquidity

1.3.1. Current Ratio

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

Above 1.5 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
A Current Ratio of 2.31 means the company has $2.31 in assets for each $1 in short-term debts.

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

The MRQ is 2.308. The company is able to pay all its short-term debts. +1
The TTM is 2.061. The company is able to pay all its short-term debts. +1

Trends

Current period		Compared to		+/-
MRQ	2.308	TTM	2.061	+0.248
TTM	2.061	YOY	1.812	+0.249
TTM	2.061	5Y	1.761	+0.299
5Y	1.761	10Y	1.584	+0.177

Compared to industry (Semiconductor Equipment & Materials)

Period	Company	Industry (mean)	+/-
MRQ	2.308	2.488	-0.180
TTM	2.061	2.535	-0.474
YOY	1.812	2.580	-0.768
5Y	1.761	2.690	-0.929
10Y	1.584	2.384	-0.800

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

How to use current ratio

Higher is better
Above 1.5 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
Can be very different between industries
Can be used to compare companies

Why do investors use current ratio in their analysis

Shows if the company can pay of short term debts if needed. A company that can't pay off it's short term debts might get in trouble if they have to pay off their short term debts for whatever reason. For example, markets can change due to global events like covid-19 or the war in Ukraine versus Russia. Because debts are always taken based on future income, it might become troublesome for Amkor if something happens in the market that will cause sales to plummet.

The three steps every investor should look at:

What is the current current Ratio?
The current most recent quarter (MRQ) Current Ratio of Amkor is 2.31. This means Amkor has $2.31 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the Semiconductor Equipment & Materials industry is 2.49.
What is the trend?
The trend is important because it shows you how Amkor is performing over time. The most recent quarter might be important if Amkor released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Amkor up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Might be deluded.
Not all assets can always be quickly sold.
Can be manipulated by increasing or decreasing the assets and/or liabilities.

How to calculate current ratio

Current ratio = current assets \ current liabilities

Real life example Amkor

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
3,195,810 \ 1,384,475) = 2.31

The current ratio measures if Amkor is able to pay short-term debts (obligations). Short term in this context means all debt obligations that are about to expire within one year. The current ratio incorporates current liabilities and current assets. Current assets are all the assets a company has that are expected to be consumed or sold within standard business operations. You can find the current assets in the balance sheet. They consist of:

Inventory
Accounts receivable
Marketable securities
Prepaid expenses
Cash
Cash equivalents
liquid assets

The current liabilities are short term obligations that are due within one year. These consist of:

Short term debts
Dividends
Income taxes
Short-term debts
Accounts payable
Interest payments

The result shows an investor if Amkor is able to pay all its short-term debts if they were due all at once. When the result of the above formula is below 1, then Amkor does not have enough capital after selling all its assets to pay all short-term debts. If the ratio drops far below 1 that might indicate Amkor is or will be in financial trouble anytime soon.

Although this gives an investor some clues, the current ratio may also be deluded. Because owning assets does not mean the company can easily sell them. Also, Accounts receivable may be quite old (they will probably never pay) which deludes the current ratio. As with all ratios, you should only compare them between the same industries and companies.

1.3.2. Quick Ratio

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

Above 1 is considered healthy but always compare Amkor to the Semiconductor Equipment & Materials industry mean.
A Quick Ratio of 2.33 means the company can pay off $2.33 for each $1 in debt (using most liquid assets).

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

The MRQ is 2.325. The company is very able to pay all its short-term debts with the most liquid assets. +2
The TTM is 1.971. The company is very able to pay all its short-term debts with the most liquid assets. +2

Trends

Current period		Compared to		+/-
MRQ	2.325	TTM	1.971	+0.354
TTM	1.971	YOY	1.607	+0.364
TTM	1.971	5Y	1.606	+0.365
5Y	1.606	10Y	1.359	+0.247

Compared to industry (Semiconductor Equipment & Materials)

Period	Company	Industry (mean)	+/-
MRQ	2.325	0.910	+1.415
TTM	1.971	0.914	+1.057
YOY	1.607	0.963	+0.644
5Y	1.606	1.169	+0.437
10Y	1.359	1.186	+0.173

1.4. Solvency of Amkor Technology Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

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

Below 1 (100%) is considered healthy but always compare Amkor to Semiconductor Equipment & Materials industry mean.
A Debt to Asset Ratio of 0.41 means that Amkor assets are financed with 41.0% credit (debt) and the remaining percentage (100% - 41.0%) is financed by its owners/shareholders.

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

The MRQ is 0.410. The company is very able to pay all its debts by selling its assets. +2
The TTM is 0.425. The company is very able to pay all its debts by selling its assets. +2

Trends

Current period		Compared to		+/-
MRQ	0.410	TTM	0.425	-0.015
TTM	0.425	YOY	0.481	-0.056
TTM	0.425	5Y	0.515	-0.090
5Y	0.515	10Y	0.588	-0.073

Compared to industry (Semiconductor Equipment & Materials)

Period	Company	Industry (mean)	+/-
MRQ	0.410	0.362	+0.048
TTM	0.425	0.360	+0.065
YOY	0.481	0.375	+0.106
5Y	0.515	0.363	+0.152
10Y	0.588	0.374	+0.214

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

When there are more debts than assets, that means creditors have a larger stake Amkor than its shareholders.

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Amkor to Semiconductor Equipment & Materials industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use the debt to asset ratio in their analysis

It shows how much debt the company used to finance its assets. If a company is almost entirely financed with debt that means the company might get into serious trouble when emergencies arise like a raise in interest.

The three steps every investor should look at:

What is the current debt to asset ratio?
The current most recent quarter (MRQ) Debt to Asset Ratio of Amkor is 0.41. This means means that Amkor is financed with 41.0% credit and the remaining percentage is financed by it's owners (shareholders).
How does it compare to the industry?
The mean MRQ Current Ratio of the Semiconductor Equipment & Materials industry is 248.8%.
What is the trend?
The trend is important because it shows you how Amkor is performing over time. The most recent quarter might be important if Amkor released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Amkor up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry
Some companies can have higher debt to assets ratio's (for example, banks).
Debt to asset ratio should improve over the years.
If the debt to asset ratio is above 1, look at the industry mean and find out why Amkor has so much debt.

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Amkor

You need the following data to determine debt to asset ratio:

Balance sheet
Debt to asset ratio = total debt \ total assets
2,776,090 \ 6,771,125 = 41.0% or 0.41.

The debt to total assets ratio shows if the company is owned by creditors or shareholders. Or in other words, the total debt in relation to the total amount of assets. It shows how much debt the company used to finance its assets.

1.4.2. Debt to Equity Ratio

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

Below 2 is considered healthy but always compare Amkor to the Semiconductor Equipment & Materials industry mean.
A Debt to Equity ratio of 70.1% means that company has $0.70 debt for each $1 in shareholders equity.

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

The MRQ is 0.701. The company is very able to pay all its debts with equity. +2
The TTM is 0.746. The company is very able to pay all its debts with equity. +2

Trends

Current period		Compared to		+/-
MRQ	0.701	TTM	0.746	-0.046
TTM	0.746	YOY	0.938	-0.192
TTM	0.746	5Y	1.108	-0.361
5Y	1.108	10Y	1.558	-0.450

Compared to industry (Semiconductor Equipment & Materials)

Period	Company	Industry (mean)	+/-
MRQ	0.701	0.579	+0.122
TTM	0.746	0.572	+0.174
YOY	0.938	0.607	+0.331
5Y	1.108	0.580	+0.528
10Y	1.558	0.653	+0.905

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

How to use debt to equity ratio

Lower is better.
Below 2 is considered healthy (always use industry average).
Can be very different between industries.
Can be used to compare companies.

Why do investors use the debt to shareholders equity ratio in their analysis

It shows how much debt the company uses to finance their operations. Shareholders equity is whats left over when you subtract total liabilities from total assets. It's another way to meassure how much of Amkor is financed with debt or own resources.

The three steps every investor should look at:

What is the current debt to equity ratio?
The current most recent quarter (MRQ) quickRatio of Amkor is 0.70. This means that Amkor can pay off $0.70 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Semiconductor Equipment & Materials industry is 0.58.
What is the trend?
The trend is important because it shows you how Amkor is performing over time. The most recent quarter might be important if Amkor released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Amkor up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Not all debt is equally risky (for example, short term risk is less risky).

How to calculate debt to equity ratio

Debt to equity ratio = total debt \ shareholders equity.

Real life example Amkor

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
2,776,090 \ 3,962,308 = 0.70 or 70.1%

Debt to equity measures the total debt versus the total shareholders equity. While the total debts to total assets ratio uses total assets, the debt to equity ratio looks at the total equity of shareholders. Where equity of shareholders are:

Common shares.
Preferred shares.
Retained earnings.

You can find the shareholders' equity in the balance sheet. A ratio between 0,5 and 1,5 is preferred. If the ratio is above 1.5, that would indicate creditors have significantly more stake (debt) in the company than the shareholders. In other words, the company is using a lot of debt to finance their operations.

Not all debt is equally risky. Meaning you can adjust the ratio by including or excluding certain amounts of debt. Short term debts are less risky because they have to be paid back within one year anyway. It’s much easier to plan one year ahead versus five or ten years.

2. Market Valuation of Amkor Technology Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Amkor generates.

Above 15 is considered overpriced but always compare Amkor to the Semiconductor Equipment & Materials industry mean.
A PE ratio of 17.49 means the investor is paying $17.49 for every $1 in earnings.

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

The EOD is 14.984. Based on the earnings, the company is underpriced. +1
The MRQ is 17.492. Based on the earnings, the company is fair priced.
The TTM is 23.009. Based on the earnings, the company is fair priced.

Trends

Current period		Compared to		+/-
EOD	14.984	MRQ	17.492	-2.508
MRQ	17.492	TTM	23.009	-5.516
TTM	23.009	YOY	7.152	+15.857
TTM	23.009	5Y	7.138	+15.871
5Y	7.138	10Y	-0.419	+7.557

Compared to industry (Semiconductor Equipment & Materials)

Period	Company	Industry (mean)	+/-
EOD	14.984	22.978	-7.994
MRQ	17.492	22.241	-4.749
TTM	23.009	24.378	-1.369
YOY	7.152	17.038	-9.886
5Y	7.138	27.563	-20.425
10Y	-0.419	23.721	-24.140

Measures how much money you pay for each share for every $1 in earnings Amkor generates.

Indicates if the company’s shares are under or overvalued.

How to use PE ratio

Above 15 is considered overpriced but is hard to determine. Always compare Amkor to the Semiconductor Equipment & Materials industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use PE ratio in their analysis

The PE ratio tells investors the current sentiment in the market for that company. As with every stock, the stock price never shows the real valuation of a company but rather how the market thinks how much the stock is worth.

In other words, the current stock price also incorporates any future earnings or business opportunities in the future. The best example is the stock market crash in 2000. The PE ratio for any internet based company was going through the roof. Only based on the general assumption the internet and all associated businesses would thrive in the future. But this was based on nothing. A business still needs a good product or service to be able to survive. Instead, every investor bought any stock which did something related to the internet. Result: huge market crash.

Many investors were willing to pay premium prices and that was causing the PE ratio to rise. A high PE ratio is a warning sign that investors might be overvaluing a stock based on future earnings.

The three steps every investor should look at:

What is the current PE Ratio?
The current most recent quarter (MRQ) PE Ratio of Amkor is 17.49. This means the investor is paying $17.49 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Semiconductor Equipment & Materials industry is 22.24.
What is the trend?
The trend is important because it shows you how Amkor is performing over time. The most recent quarter might be important if Amkor released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Amkor up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Some industries might have very high or very low PE ratios in general.
PE ratios can be high for several years, it does not mean a sudden collapse is imminent.
Earnings growth is not included in the PE ratio.

How to calculate PE ratio

PE ratio = market value per share \ earnings per share

Real life example Amkor

You need the following data to determine the PE ratio:

Balance sheet
Income statement

The PE ratio is a very commonly used ratio to determine the value of a company by comparing the current stock price relative to its earnings per share (EPS). Before we can calculate the PE ratio we need to know the EPS. EPS is calculated as follows:

EPS = (net profit - preferred dividends) \ end of period outstanding shares*
Net profit = revenue - expenses
0 \ 247,243 = EPS
PE ratio MRQ = 17.49

* The net profit minus preferred dividends can be found in the incomestatement as netIncomeApplicableToCommonShares.

The PE value helps investors to determine if the current stock price is under or overvalued. It also projects future growth.

In general, a higher PE ratio means that investors predict higher future growth. If the PE ratio is too high, then investors expect way too much future growth the company can never fulfil. This is most likely to happen in faster moving companies like tech companies or automobile companies like Tesla. These are hot and booming markets where investors expect much future growth driven by new technology (electric cars). When looking at the current MRQ (most recent quarter) PE ratio of Tesla ( jan. 2021) it's about 247 while the average in the industry is only 6. That might be a clue that Tesla is trading for way too high prices compared to their current assets and is more based on future growth.

2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Amkor Technology Inc:

The EOD is 5.243. Based on how much money comes from the company's main activities, the company is cheap. +2
The MRQ is 6.120. Based on how much money comes from the company's main activities, the company is cheap. +2
The TTM is 21.918. Based on how much money comes from the company's main activities, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	5.243	MRQ	6.120	-0.877
MRQ	6.120	TTM	21.918	-15.798
TTM	21.918	YOY	43.854	-21.936
TTM	21.918	5Y	17.159	+4.759
5Y	17.159	10Y	8.588	+8.570

Compared to industry (Semiconductor Equipment & Materials)

Period	Company	Industry (mean)	+/-
EOD	5.243	9.573	-4.330
MRQ	6.120	9.296	-3.176
TTM	21.918	4.224	+17.694
YOY	43.854	2.219	+41.635
5Y	17.159	3.867	+13.292
10Y	8.588	-0.170	+8.758

2. Book Value per Share

2.3. Price to Book Ratio

Measures if the stock price of Amkor is to cheap or to expensive compared to its book value.

At or below 1 is considered healthy (always compare to Semiconductor Equipment & Materials industry mean).
A PB ratio of 2.06 means the investor is paying $2.06 for each $1 in book value.

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

The EOD is 1.764. Based on the equity, the company is underpriced. +1
The MRQ is 2.059. Based on the equity, the company is underpriced. +1
The TTM is 1.794. Based on the equity, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	1.764	MRQ	2.059	-0.295
MRQ	2.059	TTM	1.794	+0.265
TTM	1.794	YOY	1.448	+0.346
TTM	1.794	5Y	1.599	+0.195
5Y	1.599	10Y	1.548	+0.051

Compared to industry (Semiconductor Equipment & Materials)

Period	Company	Industry (mean)	+/-
EOD	1.764	2.473	-0.709
MRQ	2.059	2.613	-0.554
TTM	1.794	2.613	-0.819
YOY	1.448	2.663	-1.215
5Y	1.599	2.791	-1.192
10Y	1.548	2.959	-1.411

2. Total Gains per Share

3. Holders & Insider Transactions

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

3.1. Institutions holding Amkor Technology Inc

Institutions are holding 43.659% of the shares of Amkor Technology Inc.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	BlackRock Inc	6.0679	0.0127	14920491	1345335	9.9103
2023-12-31	Dimensional Fund Advisors, Inc.	6.0435	0.1444	14860585	244026	1.6695
2023-12-31	Vanguard Group Inc	6.0014	0.0107	14756992	959838	6.9568
2023-12-31	LSV Asset Management	2.6178	0.4673	6436875	-641767	-9.0662
2023-12-31	AllianceBernstein L.P.	1.8021	0.0567	4431217	539402	13.8599
2023-12-31	State Street Corporation	1.5156	0.006	3726836	241407	6.9262
2023-12-31	Goldman Sachs Group Inc	1.1473	0.0084	2821008	1473608	109.3668
2023-12-31	Geode Capital Management, LLC	1.0448	0.0089	2569144	214612	9.1148
2023-12-31	First Trust Advisors L.P.	0.9868	0.0881	2426446	-52925	-2.1346
2023-12-31	AQR Capital Management LLC	0.9855	0.1518	2423369	483786	24.9428
2023-12-31	Earnest Partners LLC	0.9791	0.4	2407566	-93579	-3.7414
2023-12-31	SW Investment Management LLC	0.8134	22.9353	2000000	-350000	-14.8936
2023-12-31	Northern Trust Corp	0.7548	0.0112	1855983	87928	4.9731
2023-12-31	Charles Schwab Investment Management Inc	0.7533	0.0157	1852309	141725	8.2852
2023-12-31	Ameriprise Financial Inc	0.6278	0.0154	1543773	65727	4.4469
2023-12-31	Bank of New York Mellon Corp	0.5593	0.0093	1375295	62579	4.7671
2023-12-31	Morgan Stanley - Brokerage Accounts	0.5088	0.0037	1251128	-513458	-29.0979
2023-12-31	NORGES BANK	0.4795	0.0069	1178959	329426	38.7773
2023-12-31	Amvescap Plc.	0.4505	0.0088	1107621	-210537	-15.9721
2023-12-31	American Century Companies Inc	0.4416	0.0248	1085764	-78205	-6.7188
Total		34.5808	24.3861	85031361	+4248928	+5.0%

3.2. Funds holding Amkor Technology Inc

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-02-29	DFA US Small Cap Value I	1.8326	0.9088	4506235	-39561	-0.8703
2024-02-29	Vanguard Total Stock Mkt Idx Inv	1.5813	0.0078	3888327	-9048	-0.2322
2024-03-28	iShares Core S&P Mid-Cap ETF	1.3069	0.1218	3213620	0	0
2024-02-29	Vanguard Small Cap Index	1.2882	0.0699	3167543	29771	0.9488
2024-03-28	iShares Russell 2000 ETF	1.1252	0.1362	2766871	10210	0.3704
2024-02-29	DFA US Targeted Value I	0.9234	0.5457	2270601	0	0
2024-02-29	Vanguard Small Cap Value Index Inv	0.879	0.1261	2161492	14269	0.6645
2024-03-31	First Trust Nasdaq Semiconductor ETF	0.726	4.0065	1785112	0	0
2024-02-29	Vanguard Institutional Extnd Mkt Idx Tr	0.6212	0.0464	1527424	18820	1.2475
2024-02-29	DFA US Small Cap I	0.578	0.2842	1421213	0	0
2024-02-29	Vanguard Information Technology ETF	0.5694	0.057	1400191	6827	0.49
2024-03-31	First Trust SMID Cp Rising Div Achv ETF	0.4926	0.9786	1211269	0	0
2024-03-29	Dimensional US Targeted Value ETF	0.4671	0.3685	1148516	0	0
2024-01-31	Fidelity Small Cap Index	0.4623	0.1452	1136851	17086	1.5259
2023-12-31	Vanguard Strategic Equity Inv	0.4531	0.4759	1114227	0	0
2024-03-28	iShares Russell 2000 Value ETF	0.4305	0.2722	1058646	3122	0.2958
2024-02-29	AB Discovery Value Advisor	0.4028	1.1705	990400	-69520	-6.559
2023-12-31	Harbor Small Cap Value Instl	0.3828	1.4945	941234	-93128	-9.0034
2024-02-29	SPDR® S&P MIDCAP 400 ETF Trust	0.3353	0.1216	824422	3102	0.3777
2024-02-29	DFA US Core Equity 2 I	0.3068	0.0707	754418	-16000	-2.0768
Total		15.1645	11.4081	37288612	-124050	-0.3%

3.3. Insider Transactions

Insiders are holding 59.22% of the shares of Amkor Technology Inc.

Date	Owner	Type	Amount	Price
2024-03-15	Megan Faust	SELL	2800	31.09
2024-03-15	Guillaume Marie Jean Rutten	SELL	25000	31.23
2024-02-22	Guillaume Marie Jean Rutten	SELL	25000	30.63
2024-02-16	Megan Faust	SELL	2700	30.34
2024-01-19	Megan Faust	SELL	2700	32
2023-12-04	Roger Anthony Carolin	SELL	20000	28.31
2023-11-17	Megan Faust	SELL	2700	26.19
2023-11-03	Mark N Rogers	SELL	5000	23.84
2023-10-20	Megan Faust	SELL	2700	22.52
2023-09-15	Megan Faust	SELL	2700	22.68
2023-09-06	James J Kim	SELL	10000000	23.22
2023-08-18	Megan Faust	SELL	2700	24.79
2023-07-21	Megan Faust	SELL	2700	28.41
2023-06-16	Megan Faust	SELL	2700	26.38
2023-06-09	Megan Faust	SELL	2700	26.55
2023-06-01	Sung Shin	SELL	5000	24.93
2023-05-24	Megan Faust	SELL	2700	22.66
2023-04-20	Megan Faust	SELL	6000	23.29
2023-04-17	Guillaume Marie Jean Rutten	SELL	30000	23.92

4. Summary

4.1. Key Performance Indicators

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

	End of day	+/-	Most Recent Quarter	Trailing 12 Months	+/-	Year-Over-Year	+/-	5 Year	+/-	10 Year	+/-
Book Value Change Per Share	-	-	0.466	0.290	+60%	0.727	-36%	0.431	+8%	0.306	+52%
Book Value Per Share	-	-	16.158	15.543	+4%	13.783	+17%	11.370	+42%	8.508	+90%
Current Ratio	-	-	2.308	2.061	+12%	1.812	+27%	1.761	+31%	1.584	+46%
Debt To Asset Ratio	-	-	0.410	0.425	-4%	0.481	-15%	0.515	-20%	0.588	-30%
Debt To Equity Ratio	-	-	0.701	0.746	-6%	0.938	-25%	1.108	-37%	1.558	-55%
Dividend Per Share	-	-	0.078	0.076	+4%	0.056	+40%	0.049	+61%	0.024	+220%
Eps	-	-	0.475	0.364	+31%	0.778	-39%	0.452	+5%	0.301	+58%
Free Cash Flow Per Share	-	-	1.359	0.526	+158%	0.193	+604%	0.276	+392%	0.162	+739%
Free Cash Flow To Equity Per Share	-	-	1.582	0.375	+321%	0.249	+535%	0.205	+671%	0.091	+1636%
Gross Profit Margin	-	-	1.000	1.000	0%	1.000	0%	0.996	+0%	1.000	0%
Intrinsic Value_10Y_max	-	-	75.183	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	22.838	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	2.310	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	0.933	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	10.922	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	3.993	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	24.334	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	8.336	-	-	-	-	-	-	-	-
Market Cap	7007922000.000	-17%	8225774610.000	6896818187.500	+19%	4905647560.000	+68%	4593257363.500	+79%	3313853149.250	+148%
Net Profit Margin	-	-	0.067	0.054	+25%	0.106	-37%	0.071	-5%	0.054	+24%
Operating Margin	-	-	0.091	0.051	+79%	0.124	-27%	0.088	+3%	0.077	+18%
Operating Ratio	-	-	0.909	0.930	-2%	0.876	+4%	0.908	+0%	0.921	-1%
Pb Ratio	1.764	-17%	2.059	1.794	+15%	1.448	+42%	1.599	+29%	1.548	+33%
Pe Ratio	14.984	-17%	17.492	23.009	-24%	7.152	+145%	7.138	+145%	-0.419	+102%
Price Per Share	28.500	-17%	33.270	27.910	+19%	19.925	+67%	18.647	+78%	13.460	+147%
Price To Free Cash Flow Ratio	5.243	-17%	6.120	21.918	-72%	43.854	-86%	17.159	-64%	8.588	-29%
Price To Total Gains Ratio	52.388	-17%	61.156	98.935	-38%	28.439	+115%	-27.533	+145%	-299.805	+590%
Quick Ratio	-	-	2.325	1.971	+18%	1.607	+45%	1.606	+45%	1.359	+71%
Return On Assets	-	-	0.017	0.013	+30%	0.029	-41%	0.019	-8%	0.014	+25%
Return On Equity	-	-	0.030	0.023	+27%	0.057	-48%	0.039	-23%	0.033	-9%
Total Gains Per Share	-	-	0.544	0.366	+49%	0.783	-31%	0.479	+14%	0.330	+65%
Usd Book Value	-	-	3995035000.000	3840789000.000	+4%	3393229000.000	+18%	2800373500.000	+43%	2094426800.000	+91%
Usd Book Value Change Per Share	-	-	0.466	0.290	+60%	0.727	-36%	0.431	+8%	0.306	+52%
Usd Book Value Per Share	-	-	16.158	15.543	+4%	13.783	+17%	11.370	+42%	8.508	+90%
Usd Dividend Per Share	-	-	0.078	0.076	+4%	0.056	+40%	0.049	+61%	0.024	+220%
Usd Eps	-	-	0.475	0.364	+31%	0.778	-39%	0.452	+5%	0.301	+58%
Usd Free Cash Flow	-	-	336020000.000	130138250.000	+158%	47615500.000	+606%	68048000.000	+394%	39917375.000	+742%
Usd Free Cash Flow Per Share	-	-	1.359	0.526	+158%	0.193	+604%	0.276	+392%	0.162	+739%
Usd Free Cash Flow To Equity Per Share	-	-	1.582	0.375	+321%	0.249	+535%	0.205	+671%	0.091	+1636%
Usd Market Cap	7007922000.000	-17%	8225774610.000	6896818187.500	+19%	4905647560.000	+68%	4593257363.500	+79%	3313853149.250	+148%
Usd Price Per Share	28.500	-17%	33.270	27.910	+19%	19.925	+67%	18.647	+78%	13.460	+147%
Usd Profit	-	-	117562000.000	89953250.000	+31%	191455750.000	-39%	111382850.000	+6%	74189950.000	+58%
Usd Revenue	-	-	1751811000.000	1625766250.000	+8%	1772896250.000	-1%	1441810900.000	+22%	1181171475.000	+48%
Usd Total Gains Per Share	-	-	0.544	0.366	+49%	0.783	-31%	0.479	+14%	0.330	+65%
	EOD	+4 -4	MRQ	TTM	+32 -3	YOY	+19 -16	5Y	+29 -7	10Y	+31 -5

4.2. Fundamental Score

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

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	14.984
Price to Book Ratio (EOD)	Between	0-1	1.764
Net Profit Margin (MRQ)	Greater than	0	0.067
Operating Margin (MRQ)	Greater than	0	0.091
Quick Ratio (MRQ)	Greater than	1	2.325
Current Ratio (MRQ)	Greater than	1	2.308
Debt to Asset Ratio (MRQ)	Less than	1	0.410
Debt to Equity Ratio (MRQ)	Less than	1	0.701
Return on Equity (MRQ)	Greater than	0.15	0.030
Return on Assets (MRQ)	Greater than	0.05	0.017
Total			7/10 (70.0%)

Create your own Stock Scanner

Investing is personal. The best investors buy stocks based on their own analysis. Create your personal Stock Scanner with the key performance indicators that are important to you.
Create your own Stock Scanner

4.3. Technical Score

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

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	35.956
Ma 20	Greater than	Ma 50	31.459
Ma 50	Greater than	Ma 100	31.624
Ma 100	Greater than	Ma 200	31.475
Open	Greater than	Close	28.880
Total			3/5 (60.0%)

Create your own Symbol Scanner

Trading is personal. The best traders buy and sell based on their own technical analysis. Create your personal Symbol Scanner with the technical indicators that are important to you.
Create your own Symbol Scanner

Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in USD. All numbers in thousands.

Summary

Total Assets	6,771,125
Total Liabilities	2,776,090
Total Stockholder Equity	3,962,308

	As reported
Total Liabilities	2,776,090
Total Stockholder Equity	+ 3,962,308
Total Assets	= 6,771,125

Assets

Total Assets	6,771,125
Total Current Assets	3,195,810
Long-term Assets	3,575,315

Total Current Assets

Total Current Assets (as reported)	3,195,810
Cash And Cash Equivalents	1,119,818
Short-term Investments	474,869
Net Receivables	1,149,493
Inventory	393,128
Other Current Assets	58,502
Total Current Assets (calculated)	3,195,810
+/-	0

Long-term Assets

Long-term Assets (as reported)	3,575,315
Property Plant Equipment	3,416,451
Goodwill	20,003
Long-term Assets Other	64,477
Long-term Assets (calculated)	3,500,931
+/-	74,384

Liabilities & Shareholders' Equity

Total Current Liabilities	1,384,475
Long-term Liabilities	1,391,615
Total Stockholder Equity	3,962,308

Total Current Liabilities

Total Current Liabilities (as reported)	1,384,475
Short-term Debt	223,001
Short Long Term Debt	131,624
Accounts payable	754,453
Other Current Liabilities	335,904
Total Current Liabilities (calculated)	1,444,982
+/-	60,507

Long-term Liabilities

Long-term Liabilities (as reported)	1,391,615
Long term Debt	1,071,832
Capital Lease Obligations	148,214
Long-term Liabilities Other	175,813
Long-term Liabilities (calculated)	1,395,859
+/-	4,244

Total Stockholder Equity

Total Stockholder Equity (as reported)	3,962,308
Common Stock	292
Retained Earnings	2,159,831
Accumulated Other Comprehensive Income	16,350
Other Stockholders Equity	1,785,835
Total Stockholder Equity (calculated)	3,962,308
+/-	0

Other

Capital Stock	292
Cash and Short Term Investments	1,594,687
Common Stock Shares Outstanding	247,243
Current Deferred Revenue	71,117
Liabilities and Stockholders Equity	6,771,125
Net Debt	264,544
Net Invested Capital	5,165,764
Net Working Capital	1,811,335
Property Plant and Equipment Gross	10,088,786
Short Long Term Debt Total	1,384,362

Balance Sheet

Currency in USD. All numbers in thousands.

Trend

2023-12-31

2023-09-30

2023-06-30

2023-03-31

2022-12-31

2022-09-30

2022-06-30

2022-03-31

2021-12-31

2021-09-30

2021-06-30

2021-03-31

2020-12-31

2020-09-30

2020-06-30

2020-03-31

2019-12-31

2019-09-30

2019-06-30

2019-03-31

2018-12-31

2018-09-30

2018-06-30

2018-03-31

2017-12-31

2017-09-30

2017-06-30

2017-03-31

2016-12-31

2016-09-30

2016-06-30

2016-03-31

2015-12-31

2015-09-30

2015-06-30

2015-03-31

2014-12-31

2014-09-30

2014-06-30

2014-03-31

2013-12-31

2013-09-30

2013-06-30

2013-03-31

2012-12-31

2012-09-30

2012-06-30

2012-03-31

2011-12-31

2011-09-30

2011-06-30

2011-03-31

2010-12-31

2010-09-30

2010-06-30

2010-03-31

2009-12-31

2009-09-30

2009-06-30

2009-03-31

2008-12-31

2008-09-30

2008-06-30

2008-03-31

2007-12-31

2007-09-30

2007-06-30

2007-03-31

2006-12-31

2006-09-30

2006-06-30

2006-03-31

2005-12-31

2005-09-30

2005-06-30

2005-03-31

2004-12-31

2004-09-30

2004-06-30

2004-03-31

2003-12-31

2003-09-30

2003-06-30

2003-03-31

2002-12-31

2002-09-30

2002-06-30

2002-03-31

2001-12-31

2001-09-30

2001-06-30

2001-03-31

2000-12-31

2000-09-30

2000-06-30

2000-03-31

1999-12-31

1999-09-30

1999-06-30

1999-03-31

1998-12-31

1998-09-30

1998-06-30

1998-03-31

> Total Assets

786,888
947,419
990,826
1,003,597
991,682
1,725,510
1,748,128
1,755,089
2,066,194
3,381,688
3,434,335
3,393,284
3,393,284
3,456,762
3,520,585
3,223,318
3,223,318
2,794,860
2,744,943
2,557,984
2,478,674
2,523,280
2,535,919
2,571,874
2,715,001
2,817,526
2,833,888
2,965,368
2,866,337
2,888,681
2,836,060
2,955,091
3,009,903
3,000,416
3,000,416
3,041,264
2,940,980
2,953,315
3,092,980
3,192,606
3,221,877
3,270,479
3,290,872
2,383,993
2,136,053
2,307,739
2,429,509
2,432,909
2,515,698
2,693,058
2,821,904
2,736,822
2,701,573
2,817,695
2,889,387
2,773,047
2,804,212
2,845,184
3,143,557
3,023,515
3,074,731
3,416,333
3,476,918
3,427,298
3,503,339
3,609,373
3,759,941
3,635,405
3,633,876
3,644,228
3,647,488
4,031,300
3,959,154
4,120,848
4,241,114
4,092,086
4,178,321
4,384,131
4,412,269
4,521,509
4,391,710
4,381,681
4,495,469
4,495,447
4,847,186
4,309,284
4,405,930
4,695,615
4,811,637
5,115,388
5,136,620
5,022,311
5,053,465
5,567,779
5,770,448
6,038,554
6,225,787
6,390,662
6,693,924
6,821,757
6,581,791
6,638,180
6,734,849
6,771,125

6,771,125

6,734,849

6,638,180

6,581,791

6,821,757

6,693,924

6,390,662

6,225,787

6,038,554

5,770,448

5,567,779

5,053,465

5,022,311

5,136,620

5,115,388

4,811,637

4,695,615

4,405,930

4,309,284

4,847,186

4,495,447

4,495,469

4,381,681

4,391,710

4,521,509

4,412,269

4,384,131

4,178,321

4,092,086

4,241,114

4,120,848

3,959,154

4,031,300

3,647,488

3,644,228

3,633,876

3,635,405

3,759,941

3,609,373

3,503,339

3,427,298

3,476,918

3,416,333

3,074,731

3,023,515

3,143,557

2,845,184

2,804,212

2,773,047

2,889,387

2,817,695

2,701,573

2,736,822

2,821,904

2,693,058

2,515,698

2,432,909

2,429,509

2,307,739

2,136,053

2,383,993

3,290,872

3,270,479

3,221,877

3,192,606

3,092,980

2,953,315

2,940,980

3,041,264

3,000,416

3,009,903

2,955,091

2,836,060

2,888,681

2,866,337

2,965,368

2,833,888

2,817,526

2,715,001

2,571,874

2,535,919

2,523,280

2,478,674

2,557,984

2,744,943

2,794,860

3,223,318

3,520,585

3,456,762

3,393,284

3,434,335

3,381,688

2,066,194

1,755,089

1,748,128

1,725,510

991,682

1,003,597

990,826

947,419

786,888

> Total Current Assets

299,223
433,682
476,256
472,035
450,503
546,220
553,115
507,250
755,493
527,848
563,105
549,017
549,017
708,967
709,088
532,190
532,190
547,682
653,447
697,644
709,969
731,213
764,265
777,768
786,808
728,444
660,537
785,986
702,795
675,421
658,226
766,490
795,521
753,018
753,018
837,857
754,344
783,533
916,598
987,414
970,785
994,257
1,033,460
860,916
667,226
882,891
980,823
932,925
1,015,453
1,096,925
1,136,065
1,062,067
1,010,783
1,110,915
1,136,449
996,830
992,405
972,299
1,182,941
1,089,708
1,132,713
1,337,155
1,288,783
1,232,416
1,280,759
1,247,925
1,270,385
1,197,948
1,205,950
1,152,378
1,104,771
1,317,480
1,219,573
1,362,527
1,487,046
1,409,696
1,499,698
1,596,632
1,566,472
1,650,870
1,491,584
1,458,179
1,611,236
1,671,208
2,002,929
1,513,120
1,663,001
2,001,533
2,153,703
2,341,795
2,268,571
2,132,932
2,114,054
2,371,042
2,575,124
2,856,563
2,939,555
2,963,887
3,201,146
3,301,239
3,033,603
2,999,046
3,125,642
3,195,810

3,195,810

3,125,642

2,999,046

3,033,603

3,301,239

3,201,146

2,963,887

2,939,555

2,856,563

2,575,124

2,371,042

2,114,054

2,132,932

2,268,571

2,341,795

2,153,703

2,001,533

1,663,001

1,513,120

2,002,929

1,671,208

1,611,236

1,458,179

1,491,584

1,650,870

1,566,472

1,596,632

1,499,698

1,409,696

1,487,046

1,362,527

1,219,573

1,317,480

1,104,771

1,152,378

1,205,950

1,197,948

1,270,385

1,247,925

1,280,759

1,232,416

1,288,783

1,337,155

1,132,713

1,089,708

1,182,941

972,299

992,405

996,830

1,136,449

1,110,915

1,010,783

1,062,067

1,136,065

1,096,925

1,015,453

932,925

980,823

882,891

667,226

860,916

1,033,460

994,257

970,785

987,414

916,598

783,533

754,344

837,857

753,018

795,521

766,490

658,226

675,421

702,795

785,986

660,537

728,444

786,808

777,768

764,265

731,213

709,969

697,644

653,447

547,682

532,190

709,088

708,967

549,017

563,105

527,848

755,493

507,250

553,115

546,220

450,503

472,035

476,256

433,682

299,223

Cash And Cash Equivalents

41,989
170,461
172,328
227,587
164,381
107,553
81,921
98,045
318,264
136,274
108,865
93,517
93,517
339,135
328,224
200,057
200,057
161,938
235,038
311,249
351,485
346,304
340,503
313,259
345,496
294,595
231,311
372,284
286,760
228,204
159,518
206,575
226,243
143,507
143,507
244,694
177,138
238,407
334,955
410,070
411,713
409,112
443,838
424,316
291,479
455,294
446,716
395,406
425,473
437,803
417,498
404,998
392,951
475,471
483,390
434,631
381,132
351,183
549,085
413,048
466,702
636,007
591,310
610,442
628,585
525,935
485,592
449,946
494,189
442,297
430,444
523,172
413,465
499,320
549,836
549,518
613,974
657,627
519,449
596,364
495,183
380,262
547,665
681,569
1,055,402
551,438
598,753
894,948
941,447
783,228
566,745
698,002
650,274
724,785
545,592
826,744
854,802
733,922
624,084
959,072
909,802
804,834
735,733
1,119,818

1,119,818

735,733

804,834

909,802

959,072

624,084

733,922

854,802

826,744

545,592

724,785

650,274

698,002

566,745

783,228

941,447

894,948

598,753

551,438

1,055,402

681,569

547,665

380,262

495,183

596,364

519,449

657,627

613,974

549,518

549,836

499,320

413,465

523,172

430,444

442,297

494,189

449,946

485,592

525,935

628,585

610,442

591,310

636,007

466,702

413,048

549,085

351,183

381,132

434,631

483,390

475,471

392,951

404,998

417,498

437,803

425,473

395,406

446,716

455,294

291,479

424,316

443,838

409,112

411,713

410,070

334,955

238,407

177,138

244,694

143,507

226,243

206,575

159,518

228,204

286,760

372,284

231,311

294,595

345,496

313,259

340,503

346,304

351,485

311,249

235,038

161,938

200,057

328,224

339,135

93,517

108,865

136,274

318,264

98,045

81,921

107,553

164,381

227,587

172,328

170,461

41,989

Short-term Investments

2,952
2,824
1,000
1,000
53,475
119,464
205,871
136,595
134,104
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,478
2,510
2,542
2,576
2,609
2,635
2,654
2,670
4,880
2,677
2,678
2,679
2,679
2,679
2,679
2,679
17,782
19,712
19,715
19,719
2,680
2,680
2,680
2,680
2,680
2,680
2,681
2,681
2,681
2,681
2,681
2,681
2,681
2,681
2,682
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,559
0
0
0
0
0
58,263
310,634
356,150
133,769
163,693
160,941
244,470
251,530
307,016
375,137
308,063
281,964
341,822
399,233
439,002
474,869

474,869

439,002

399,233

341,822

281,964

308,063

375,137

307,016

251,530

244,470

160,941

163,693

133,769

356,150

310,634

58,263

2,559

2,000

2,682

2,681

2,680

19,719

19,715

19,712

17,782

2,679

2,678

2,677

4,880

2,670

2,654

2,635

2,609

2,576

2,542

2,510

2,478

134,104

136,595

205,871

119,464

53,475

1,000

2,824

2,952

Net Receivables

128,535
151,120
211,196
141,133
128,546
229,035
170,030
170,028
205,666
274,563
321,360
310,014
310,014
239,594
252,741
221,243
221,243
263,572
265,014
265,613
220,857
245,926
287,411
322,464
290,461
276,761
277,110
269,495
271,049
300,222
331,453
386,584
390,611
410,811
410,811
386,857
386,914
366,503
390,964
398,431
368,692
389,729
394,275
273,813
232,230
281,364
346,848
346,918
382,056
426,583
467,776
410,297
368,550
365,077
373,962
325,740
365,510
371,085
373,868
403,097
382,223
416,162
433,998
385,542
406,797
455,838
483,330
469,683
433,092
438,494
410,256
526,143
537,745
579,794
630,984
563,107
545,794
604,366
691,700
692,287
734,953
795,750
797,678
724,456
684,914
702,466
803,104
850,753
880,629
898,717
990,637
962,643
950,015
1,064,586
1,289,617
1,258,767
1,201,007
1,169,028
1,550,517
1,365,504
1,165,240
1,198,612
1,411,393
1,149,493

1,149,493

1,411,393

1,198,612

1,165,240

1,365,504

1,550,517

1,169,028

1,201,007

1,258,767

1,289,617

1,064,586

950,015

962,643

990,637

898,717

880,629

850,753

803,104

702,466

684,914

724,456

797,678

795,750

734,953

692,287

691,700

604,366

545,794

563,107

630,984

579,794

537,745

526,143

410,256

438,494

433,092

469,683

483,330

455,838

406,797

385,542

433,998

416,162

382,223

403,097

373,868

371,085

365,510

325,740

373,962

365,077

368,550

410,297

467,776

426,583

382,056

346,918

346,848

281,364

232,230

273,813

394,275

389,729

368,692

398,431

390,964

366,503

386,914

386,857

410,811

390,611

386,584

331,453

300,222

271,049

269,495

277,110

276,761

290,461

322,464

287,411

245,926

220,857

265,613

265,014

263,572

221,243

252,741

239,594

310,014

321,360

274,563

205,666

170,028

170,030

229,035

128,546

141,133

211,196

151,120

128,535

Inventory

93,465
93,044
76,726
85,628
84,080
74,272
78,651
91,465
81,068
93,327
103,695
108,613
108,613
83,801
79,834
73,784
73,784
80,158
79,275
72,121
68,433
77,397
88,280
92,439
112,406
120,061
119,969
111,616
111,638
116,719
133,370
138,109
148,253
163,982
163,982
164,178
147,835
141,010
150,052
149,014
151,480
153,027
156,203
134,045
110,377
118,072
142,264
155,185
167,072
182,288
203,873
191,072
185,642
217,735
224,046
198,427
205,400
205,778
218,343
227,439
235,330
231,974
222,663
200,423
197,297
205,668
229,557
223,379
227,605
219,993
208,213
238,205
237,000
251,627
272,589
267,990
267,208
295,750
314,207
326,492
228,611
243,019
228,108
230,589
227,502
217,638
216,663
220,602
238,201
306,902
299,830
297,293
307,545
374,109
445,918
484,959
516,437
636,969
669,297
629,576
568,565
534,477
477,935
393,128

393,128

477,935

534,477

568,565

629,576

669,297

636,969

516,437

484,959

445,918

374,109

307,545

297,293

299,830

306,902

238,201

220,602

216,663

217,638

227,502

230,589

228,108

243,019

228,611

326,492

314,207

295,750

267,208

267,990

272,589

251,627

237,000

238,205

208,213

219,993

227,605

223,379

229,557

205,668

197,297

200,423

222,663

231,974

235,330

227,439

218,343

205,778

205,400

198,427

224,046

217,735

185,642

191,072

203,873

182,288

167,072

155,185

142,264

118,072

110,377

134,045

156,203

153,027

151,480

149,014

150,052

141,010

147,835

164,178

163,982

148,253

138,109

133,370

116,719

111,638

111,616

119,969

120,061

112,406

92,439

88,280

77,397

68,433

72,121

79,275

80,158

73,784

79,834

83,801

108,613

103,695

93,327

81,068

91,465

78,651

74,272

84,080

85,628

76,726

93,044

93,465

Other Current Assets

32,282
16,233
15,006
16,687
20,021
15,896
16,642
11,117
16,391
23,684
29,185
36,873
36,873
46,437
48,289
37,106
37,106
42,014
74,120
48,661
69,194
61,586
48,071
49,606
38,445
37,027
32,147
32,591
33,348
30,276
33,885
35,222
30,414
32,305
32,305
39,650
39,947
35,071
38,051
27,290
36,265
39,735
36,474
23,862
30,463
25,483
42,316
32,737
38,173
47,572
44,239
37,918
43,928
32,917
35,332
35,352
37,683
41,573
38,965
43,444
45,778
50,331
38,131
33,328
45,399
57,803
69,225
52,259
48,383
48,912
53,858
27,960
29,363
29,786
31,637
27,081
70,722
36,889
39,116
33,727
30,837
37,148
35,226
32,005
32,522
38,988
41,891
34,620
34,553
41,383
54,264
40,218
41,594
45,684
48,598
33,601
59,656
48,831
49,185
65,123
48,174
61,890
61,579
58,502

58,502

61,579

61,890

48,174

65,123

49,185

48,831

59,656

33,601

48,598

45,684

41,594

40,218

54,264

41,383

34,553

34,620

41,891

38,988

32,522

32,005

35,226

37,148

30,837

33,727

39,116

36,889

70,722

27,081

31,637

29,786

29,363

27,960

53,858

48,912

48,383

52,259

69,225

57,803

45,399

33,328

38,131

50,331

45,778

43,444

38,965

41,573

37,683

35,352

35,332

32,917

43,928

37,918

44,239

47,572

38,173

32,737

42,316

25,483

30,463

23,862

36,474

39,735

36,265

27,290

38,051

35,071

39,947

39,650

32,305

30,414

35,222

33,885

30,276

33,348

32,591

32,147

37,027

38,445

49,606

48,071

61,586

69,194

48,661

74,120

42,014

37,106

48,289

46,437

36,873

29,185

23,684

16,391

11,117

16,642

15,896

20,021

16,687

15,006

16,233

32,282

> Long-term Assets

487,665
513,737
514,570
531,562
541,179
1,179,290
1,195,013
1,247,839
1,310,701
2,853,840
2,871,230
0
2,844,267
2,747,795
2,811,497
2,691,128
2,691,128
2,247,178
2,091,496
1,860,340
1,768,705
1,792,067
1,771,654
1,794,106
1,928,193
2,089,082
2,173,351
2,179,382
2,163,542
2,213,260
2,177,834
2,188,601
2,214,382
0
2,247,398
2,203,407
2,186,636
2,169,782
2,176,382
2,205,192
2,251,092
2,276,222
2,257,412
1,523,077
1,468,827
1,424,848
1,448,686
1,499,984
1,500,245
1,596,133
1,685,839
1,674,755
1,690,790
1,706,780
1,752,938
1,776,217
1,811,807
1,872,885
1,960,616
1,933,807
1,942,018
2,079,178
2,188,135
2,194,882
2,222,580
2,361,448
2,489,556
2,437,457
2,427,926
2,491,850
2,542,717
2,713,820
2,739,581
2,758,321
2,754,068
2,682,390
2,678,623
2,787,499
2,845,797
2,870,639
2,900,126
2,923,502
2,884,233
2,824,239
2,844,257
2,796,164
2,742,929
2,694,082
2,657,934
2,773,593
2,868,049
2,889,379
2,939,411
3,196,737
3,195,324
3,181,991
3,286,232
3,426,775
3,492,778
3,520,518
3,548,188
3,639,134
3,609,207
3,575,315

3,575,315

3,609,207

3,639,134

3,548,188

3,520,518

3,492,778

3,426,775

3,286,232

3,181,991

3,195,324

3,196,737

2,939,411

2,889,379

2,868,049

2,773,593

2,657,934

2,694,082

2,742,929

2,796,164

2,844,257

2,824,239

2,884,233

2,923,502

2,900,126

2,870,639

2,845,797

2,787,499

2,678,623

2,682,390

2,754,068

2,758,321

2,739,581

2,713,820

2,542,717

2,491,850

2,427,926

2,437,457

2,489,556

2,361,448

2,222,580

2,194,882

2,188,135

2,079,178

1,942,018

1,933,807

1,960,616

1,872,885

1,811,807

1,776,217

1,752,938

1,706,780

1,690,790

1,674,755

1,685,839

1,596,133

1,500,245

1,499,984

1,448,686

1,424,848

1,468,827

1,523,077

2,257,412

2,276,222

2,251,092

2,205,192

2,176,382

2,169,782

2,186,636

2,203,407

2,247,398

2,214,382

2,188,601

2,177,834

2,213,260

2,163,542

2,179,382

2,173,351

2,089,082

1,928,193

1,794,106

1,771,654

1,792,067

1,768,705

1,860,340

2,091,496

2,247,178

2,691,128

2,811,497

2,747,795

2,844,267

2,871,230

2,853,840

1,310,701

1,247,839

1,195,013

1,179,290

541,179

531,562

514,570

513,737

487,665

Property Plant Equipment

433,226
422,533
421,058
416,111
426,105
749,025
781,410
859,768
916,304
1,428,187
1,481,196
1,478,510
1,478,510
1,453,275
1,476,609
1,392,274
1,392,274
1,082,764
1,022,454
968,943
926,581
942,087
978,409
1,007,648
1,131,503
1,329,112
1,387,742
1,380,396
1,372,149
1,427,915
1,424,727
1,419,472
1,454,674
1,482,365
1,482,365
1,443,603
1,428,082
1,418,093
1,425,769
1,455,111
1,492,455
1,528,235
1,526,180
1,473,763
1,415,144
1,371,177
1,372,578
1,364,630
1,361,884
1,442,508
1,533,439
1,537,226
1,558,835
1,573,478
1,614,786
1,656,214
1,691,540
1,751,629
1,832,387
1,819,969
1,825,161
1,885,203
1,947,448
2,006,553
2,033,396
2,153,818
2,258,870
2,206,476
2,167,790
2,229,022
2,284,901
2,579,017
2,616,227
2,625,123
2,619,469
2,564,648
2,551,706
2,645,810
2,706,715
2,695,065
2,727,878
2,754,960
2,714,084
2,650,448
2,687,159
2,648,296
2,607,534
2,553,399
2,515,731
2,617,990
2,709,922
2,713,238
2,764,717
3,018,099
3,047,774
3,030,800
3,119,625
3,228,596
3,255,839
3,306,777
3,337,928
3,455,672
3,450,982
3,416,451

3,416,451

3,450,982

3,455,672

3,337,928

3,306,777

3,255,839

3,228,596

3,119,625

3,030,800

3,047,774

3,018,099

2,764,717

2,713,238

2,709,922

2,617,990

2,515,731

2,553,399

2,607,534

2,648,296

2,687,159

2,650,448

2,714,084

2,754,960

2,727,878

2,695,065

2,706,715

2,645,810

2,551,706

2,564,648

2,619,469

2,625,123

2,616,227

2,579,017

2,284,901

2,229,022

2,167,790

2,206,476

2,258,870

2,153,818

2,033,396

2,006,553

1,947,448

1,885,203

1,825,161

1,819,969

1,832,387

1,751,629

1,691,540

1,656,214

1,614,786

1,573,478

1,558,835

1,537,226

1,533,439

1,442,508

1,361,884

1,364,630

1,372,578

1,371,177

1,415,144

1,473,763

1,526,180

1,528,235

1,492,455

1,455,111

1,425,769

1,418,093

1,428,082

1,443,603

1,482,365

1,454,674

1,419,472

1,424,727

1,427,915

1,372,149

1,380,396

1,387,742

1,329,112

1,131,503

1,007,648

978,409

942,087

926,581

968,943

1,022,454

1,082,764

1,392,274

1,476,609

1,453,275

1,478,510

1,481,196

1,428,187

916,304

859,768

781,410

749,025

426,105

416,111

421,058

422,533

433,226

Goodwill

0
0
0
0
0
304,435
298,334
233,532
225,989
767,029
747,186
737,593
736,111
717,475
727,739
696,180
731,372
673,168
670,654
673,132
671,202
669,421
669,006
667,580
626,596
626,017
654,226
656,052
655,858
655,940
653,955
653,717
672,007
672,069
672,069
671,900
672,345
672,370
672,654
673,385
682,725
679,918
674,312
11,546
14,433
12,970
11,650
9,975
8,836
17,084
15,360
13,524
12,236
10,957
9,725
8,382
7,260
6,436
5,490
24,711
24,171
24,954
30,903
30,034
26,845
26,845
26,845
26,845
26,845
26,845
26,845
19,443
20,840
27,417
27,908
24,122
25,228
25,161
25,076
25,036
26,546
25,472
24,813
25,720
25,449
26,159
26,104
25,976
26,235
26,140
26,747
27,325
25,481
25,392
25,351
24,516
23,182
20,787
19,492
21,517
21,235
19,550
18,888
20,003

20,003

18,888

19,550

21,235

21,517

19,492

20,787

23,182

24,516

25,351

25,392

25,481

27,325

26,747

26,140

26,235

25,976

26,104

26,159

25,449

25,720

24,813

25,472

26,546

25,036

25,076

25,161

25,228

24,122

27,908

27,417

20,840

19,443

26,845

30,034

30,903

24,954

24,171

24,711

5,490

6,436

7,260

8,382

9,725

10,957

12,236

13,524

15,360

17,084

8,836

9,975

11,650

12,970

14,433

11,546

674,312

679,918

682,725

673,385

672,654

672,370

672,345

671,900

672,069

672,007

653,717

653,955

655,940

655,858

656,052

654,226

626,017

626,596

667,580

669,006

669,421

671,202

673,132

670,654

673,168

731,372

696,180

727,739

717,475

736,111

737,593

747,186

767,029

225,989

233,532

298,334

304,435

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
134,717
128,444
117,733
138,218
140,396
146,639
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

146,639

140,396

138,218

117,733

128,444

134,717

Intangible Assets

0
0
0
0
0
304,435
298,334
233,532
225,989
767,029
747,186
737,593
737,593
717,475
727,739
696,180
696,180
673,168
670,654
673,132
671,202
669,421
669,006
667,580
666,473
669,386
700,535
700,600
700,776
698,803
694,529
692,108
36,421
34,317
34,317
29,694
26,911
24,441
22,443
20,321
18,574
16,089
13,636
11,546
14,433
12,970
11,650
9,975
8,836
17,084
15,360
13,524
12,236
10,957
9,725
8,382
7,260
6,436
5,490
4,766
4,226
5,009
4,058
3,189
26,845
26,845
26,845
26,845
26,845
26,845
26,845
26,845
26,845
26,845
26,845
26,845
26,845
26,845
26,845
26,845
26,845
26,845
26,845
26,845
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

26,845

3,189

4,058

5,009

4,226

4,766

5,490

6,436

7,260

8,382

9,725

10,957

12,236

13,524

15,360

17,084

8,836

9,975

11,650

12,970

14,433

11,546

13,636

16,089

18,574

20,321

22,443

24,441

26,911

29,694

34,317

36,421

692,108

694,529

698,803

700,776

700,600

700,535

669,386

666,473

667,580

669,006

669,421

671,202

673,132

670,654

673,168

696,180

727,739

717,475

737,593

747,186

767,029

225,989

233,532

298,334

304,435

Long-term Assets Other

54,439
91,204
93,512
115,451
115,074
125,830
115,269
154,539
168,408
658,624
642,848
628,164
628,164
577,045
607,149
602,674
602,674
337,233
398,388
218,265
170,922
180,559
124,239
118,878
130,217
90,584
85,074
98,386
90,617
86,542
58,578
77,021
51,280
58,647
58,647
58,210
59,298
54,878
55,516
56,375
57,338
51,980
43,284
37,768
39,250
40,701
64,458
106,271
109,666
114,019
111,021
95,790
90,246
90,318
91,544
74,914
76,440
75,998
80,415
70,382
77,071
85,658
131,532
79,926
75,065
72,913
102,242
113,248
121,918
122,432
111,177
115,360
102,514
105,781
106,691
93,620
101,689
116,528
114,006
150,538
145,702
143,070
145,336
148,071
131,649
121,709
109,291
114,707
115,968
129,463
131,380
148,816
149,213
153,246
122,199
126,675
143,425
177,392
217,447
102,274
189,025
163,912
139,337
64,477

64,477

139,337

163,912

189,025

102,274

217,447

177,392

143,425

126,675

122,199

153,246

149,213

148,816

131,380

129,463

115,968

114,707

109,291

121,709

131,649

148,071

145,336

143,070

145,702

150,538

114,006

116,528

101,689

93,620

106,691

105,781

102,514

115,360

111,177

122,432

121,918

113,248

102,242

72,913

75,065

79,926

131,532

85,658

77,071

70,382

80,415

75,998

76,440

74,914

91,544

90,318

90,246

95,790

111,021

114,019

109,666

106,271

64,458

40,701

39,250

37,768

43,284

51,980

57,338

56,375

55,516

54,878

59,298

58,210

58,647

51,280

77,021

58,578

86,542

90,617

98,386

85,074

90,584

130,217

118,878

124,239

180,559

170,922

218,265

398,388

337,233

602,674

607,149

577,045

628,164

642,848

658,624

168,408

154,539

115,269

125,830

115,074

115,451

93,512

91,204

54,439

> Total Liabilities

676,570
501,933
524,890
513,236
482,502
1,203,379
1,199,811
1,017,348
1,286,819
2,157,728
2,164,538
2,078,450
2,078,450
2,269,952
2,367,519
2,206,864
2,206,864
2,293,795
2,309,859
2,316,472
2,227,867
2,299,531
2,289,653
2,169,532
2,291,937
2,396,668
2,431,593
2,589,160
2,613,562
2,684,679
2,661,075
2,726,840
2,745,883
2,704,868
2,704,868
2,642,741
2,495,697
2,454,546
2,527,396
2,530,965
2,449,262
2,433,965
2,432,162
2,140,830
1,925,935
2,081,768
2,119,089
2,043,208
2,081,183
2,195,911
2,240,901
2,100,141
1,937,141
2,036,311
2,125,859
2,071,826
2,096,818
2,167,917
2,483,731
2,336,521
2,397,837
2,516,334
2,547,561
2,462,358
2,511,979
2,518,323
2,628,871
2,504,469
2,470,292
2,475,035
2,444,083
2,805,412
2,713,987
2,850,848
2,901,054
2,688,682
2,769,392
2,857,177
2,829,419
2,830,730
2,644,636
2,611,523
2,673,628
2,639,547
3,014,604
2,478,108
2,518,310
2,705,376
2,753,012
2,998,460
2,913,883
2,668,352
2,591,228
2,984,709
3,010,769
3,066,008
3,098,965
3,163,112
3,175,081
3,122,056
2,854,628
2,875,321
2,856,750
2,776,090

2,776,090

2,856,750

2,875,321

2,854,628

3,122,056

3,175,081

3,163,112

3,098,965

3,066,008

3,010,769

2,984,709

2,591,228

2,668,352

2,913,883

2,998,460

2,753,012

2,705,376

2,518,310

2,478,108

3,014,604

2,639,547

2,673,628

2,611,523

2,644,636

2,830,730

2,829,419

2,857,177

2,769,392

2,688,682

2,901,054

2,850,848

2,713,987

2,805,412

2,444,083

2,475,035

2,470,292

2,504,469

2,628,871

2,518,323

2,511,979

2,462,358

2,547,561

2,516,334

2,397,837

2,336,521

2,483,731

2,167,917

2,096,818

2,071,826

2,125,859

2,036,311

1,937,141

2,100,141

2,240,901

2,195,911

2,081,183

2,043,208

2,119,089

2,081,768

1,925,935

2,140,830

2,432,162

2,433,965

2,449,262

2,530,965

2,527,396

2,454,546

2,495,697

2,642,741

2,704,868

2,745,883

2,726,840

2,661,075

2,684,679

2,613,562

2,589,160

2,431,593

2,396,668

2,291,937

2,169,532

2,289,653

2,299,531

2,227,867

2,316,472

2,309,859

2,293,795

2,206,864

2,367,519

2,269,952

2,078,450

2,164,538

2,157,728

1,286,819

1,017,348

1,199,811

1,203,379

482,502

513,236

524,890

501,933

676,570

> Total Current Liabilities

374,849
265,254
287,319
280,652
250,246
344,165
338,164
312,898
325,420
471,067
488,255
446,431
446,431
335,487
404,242
371,334
371,334
454,045
473,357
511,121
435,294
413,331
424,470
439,851
470,234
572,386
589,775
439,030
453,488
748,840
722,073
634,732
816,506
697,956
697,956
622,762
549,279
573,082
646,142
677,073
613,370
627,395
653,431
554,742
385,093
438,201
615,164
605,837
681,512
804,116
901,396
772,208
704,118
680,298
775,275
642,186
650,762
708,250
738,443
630,727
664,784
773,703
779,683
690,936
741,697
817,853
929,228
700,590
701,395
717,398
752,191
1,017,429
940,110
1,036,844
1,074,960
1,005,661
1,039,107
1,388,091
1,355,739
1,361,789
1,168,081
1,161,652
1,171,333
1,158,423
1,467,618
1,038,893
992,255
1,059,803
1,047,749
1,282,835
1,375,370
1,315,987
1,316,857
1,679,653
1,738,985
1,679,735
1,623,117
1,784,962
1,789,157
1,662,411
1,457,549
1,576,488
1,602,090
1,384,475

1,384,475

1,602,090

1,576,488

1,457,549

1,662,411

1,789,157

1,784,962

1,623,117

1,679,735

1,738,985

1,679,653

1,316,857

1,315,987

1,375,370

1,282,835

1,047,749

1,059,803

992,255

1,038,893

1,467,618

1,158,423

1,171,333

1,161,652

1,168,081

1,361,789

1,355,739

1,388,091

1,039,107

1,005,661

1,074,960

1,036,844

940,110

1,017,429

752,191

717,398

701,395

700,590

929,228

817,853

741,697

690,936

779,683

773,703

664,784

630,727

738,443

708,250

650,762

642,186

775,275

680,298

704,118

772,208

901,396

804,116

681,512

605,837

615,164

438,201

385,093

554,742

653,431

627,395

613,370

677,073

646,142

573,082

549,279

622,762

697,956

816,506

634,732

722,073

748,840

453,488

439,030

589,775

572,386

470,234

439,851

424,470

413,331

435,294

511,121

473,357

454,045

371,334

404,242

335,487

446,431

488,255

471,067

325,420

312,898

338,164

344,165

250,246

280,652

287,319

265,254

374,849

Short-term Debt

141,260
45,910
52,573
52,086
36,480
34,542
41,797
22,674
22,870
101,748
98,718
99,317
99,317
44,056
54,810
59,931
59,931
68,814
57,101
75,656
82,059
49,118
59,370
31,355
23,023
143,693
177,979
52,249
42,245
281,639
303,349
184,389
339,146
208,230
208,230
185,414
120,681
159,297
161,918
152,489
64,308
57,358
55,764
54,609
69,364
69,670
69,834
88,944
125,605
144,500
144,885
150,081
132,620
99,275
100,322
59,395
53,027
69,358
40,475
-13,559
11,486
56,350
56,350
61,350
66,350
10,000
10,000
5,000
30,000
20,493
29,274
76,770
26,183
96,215
30,834
35,192
36,927
330,550
117,970
123,848
105,451
115,057
97,646
114,579
638,702
198,230
102,952
144,479
141,521
148,872
136,526
149,007
135,405
134,912
140,380
217,241
227,921
196,097
192,682
214,804
201,704
209,969
193,720
223,001

223,001

193,720

209,969

201,704

214,804

192,682

196,097

227,921

217,241

140,380

134,912

135,405

149,007

136,526

148,872

141,521

144,479

102,952

198,230

638,702

114,579

97,646

115,057

105,451

123,848

117,970

330,550

36,927

35,192

30,834

96,215

26,183

76,770

29,274

20,493

30,000

5,000

10,000

66,350

61,350

56,350

11,486

-13,559

40,475

69,358

53,027

59,395

100,322

99,275

132,620

150,081

144,885

144,500

125,605

88,944

69,834

69,670

69,364

54,609

55,764

57,358

64,308

152,489

161,918

159,297

120,681

185,414

208,230

339,146

184,389

303,349

281,639

42,245

52,249

177,979

143,693

23,023

31,355

59,370

49,118

82,059

75,656

57,101

68,814

59,931

54,810

44,056

99,317

98,718

101,748

22,870

22,674

41,797

34,542

36,480

52,086

52,573

45,910

141,260

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
5,000
0
0
0
76,770
0
270,973
210,602
35,192
246,758
1,568,240
117,970
123,848
105,451
115,057
97,646
114,579
638,702
198,230
102,952
144,479
141,521
148,872
136,526
149,007
135,405
134,912
140,380
153,008
156,692
127,998
123,521
143,813
137,469
155,978
149,890
131,624

131,624

149,890

155,978

137,469

143,813

123,521

127,998

156,692

153,008

140,380

134,912

135,405

149,007

136,526

148,872

141,521

144,479

102,952

198,230

638,702

114,579

97,646

115,057

105,451

123,848

117,970

1,568,240

246,758

35,192

210,602

270,973

76,770

5,000

Accounts payable

105,913
92,863
85,194
96,948
100,326
115,547
124,188
122,147
130,787
182,036
166,050
133,047
133,047
142,375
122,407
148,923
148,923
176,198
174,634
180,999
146,982
181,238
195,882
227,239
280,401
264,019
235,888
211,706
201,577
307,344
287,745
326,712
346,831
356,558
356,558
291,847
284,824
280,741
320,585
359,313
378,858
412,523
364,269
241,684
176,939
230,617
324,981
361,263
384,719
489,850
540,907
443,333
406,110
420,361
470,146
424,504
424,163
448,235
500,170
439,663
432,599
499,508
432,490
365,334
416,789
555,805
626,609
309,025
287,129
280,677
279,260
434,222
407,698
465,113
517,745
487,430
453,686
477,191
562,330
569,085
527,910
553,475
548,864
530,398
459,383
459,548
477,900
571,054
562,633
583,341
611,965
636,434
602,962
710,326
815,877
828,727
753,279
859,455
927,527
899,164
666,615
701,610
827,854
754,453

754,453

827,854

701,610

666,615

899,164

927,527

859,455

753,279

828,727

815,877

710,326

602,962

636,434

611,965

583,341

562,633

571,054

477,900

459,548

459,383

530,398

548,864

553,475

527,910

569,085

562,330

477,191

453,686

487,430

517,745

465,113

407,698

434,222

279,260

280,677

287,129

309,025

626,609

555,805

416,789

365,334

432,490

499,508

432,599

439,663

500,170

448,235

424,163

424,504

470,146

420,361

406,110

443,333

540,907

489,850

384,719

361,263

324,981

230,617

176,939

241,684

364,269

412,523

378,858

359,313

320,585

280,741

284,824

291,847

356,558

346,831

326,712

287,745

307,344

201,577

211,706

235,888

264,019

280,401

227,239

195,882

181,238

146,982

180,999

174,634

176,198

148,923

122,407

142,375

133,047

166,050

182,036

130,787

122,147

124,188

115,547

100,326

96,948

85,194

92,863

105,913

Other Current Liabilities

63,305
35,697
65,528
54,614
55,104
124,769
75,101
79,500
78,307
187,283
223,487
161,835
214,067
25,450
77,009
109,116
16,936
37,166
46,337
70,243
18,122
10,550
3,109
3,157
166,810
164,674
175,908
175,075
209,666
159,857
130,979
123,631
130,529
128,533
133,168
145,501
143,774
133,044
163,639
165,271
170,204
157,514
233,398
258,449
138,790
137,914
220,349
106,494
171,188
169,766
215,604
144,630
165,388
160,662
204,807
153,841
173,572
187,854
192,863
151,850
172,403
169,208
237,875
219,488
207,235
199,226
238,018
329,736
325,095
366,965
392,910
457,194
453,686
419,600
464,654
417,386
489,621
515,247
604,774
605,660
518,519
476,396
508,915
496,710
352,960
364,494
395,299
328,093
329,714
535,654
599,921
500,277
543,594
778,423
721,087
516,026
529,111
637,025
588,224
466,984
508,672
589,019
498,681
335,904

335,904

498,681

589,019

508,672

466,984

588,224

637,025

529,111

516,026

721,087

778,423

543,594

500,277

599,921

535,654

329,714

328,093

395,299

364,494

352,960

496,710

508,915

476,396

518,519

605,660

604,774

515,247

489,621

417,386

464,654

419,600

453,686

457,194

392,910

366,965

325,095

329,736

238,018

199,226

207,235

219,488

237,875

169,208

172,403

151,850

192,863

187,854

173,572

153,841

204,807

160,662

165,388

144,630

215,604

169,766

171,188

106,494

220,349

137,914

138,790

258,449

233,398

157,514

170,204

165,271

163,639

133,044

143,774

145,501

133,168

128,533

130,529

123,631

130,979

159,857

209,666

175,075

175,908

164,674

166,810

3,157

3,109

10,550

18,122

70,243

46,337

37,166

16,936

109,116

77,009

25,450

214,067

161,835

223,487

187,283

78,307

79,500

75,101

124,769

55,104

54,614

65,528

35,697

63,305

> Long-term Liabilities

301,721
236,679
237,571
232,584
232,256
859,214
861,647
704,450
961,399
1,686,661
1,676,283
0
1,632,019
1,934,465
1,963,277
1,835,530
1,835,530
1,839,750
1,836,502
1,805,351
1,792,573
1,886,200
1,865,183
1,729,681
1,821,703
1,824,282
1,841,818
2,150,130
2,160,074
1,935,839
1,939,002
2,092,108
1,929,377
0
2,006,912
2,019,979
1,946,418
1,881,464
1,881,254
1,853,892
1,835,892
1,806,570
1,778,731
1,586,088
1,540,842
1,643,567
1,503,925
1,437,371
1,399,671
1,391,795
1,339,505
1,327,933
1,233,023
1,356,013
1,350,584
1,429,640
1,446,056
1,459,667
1,745,288
1,705,794
1,733,053
1,742,631
1,767,878
1,771,422
1,770,282
1,700,470
1,699,643
1,803,879
1,768,897
1,757,637
1,691,892
1,787,983
1,773,877
1,814,004
1,826,094
1,683,021
1,730,285
1,469,086
1,473,680
1,468,941
1,476,555
1,449,871
1,502,295
1,481,124
1,546,986
1,439,215
1,526,055
1,645,573
1,705,263
1,715,625
1,538,513
1,352,365
1,274,371
1,305,056
1,271,784
1,386,273
1,475,848
1,378,150
1,385,924
1,459,645
1,397,079
1,298,833
1,254,660
1,391,615

1,391,615

1,254,660

1,298,833

1,397,079

1,459,645

1,385,924

1,378,150

1,475,848

1,386,273

1,271,784

1,305,056

1,274,371

1,352,365

1,538,513

1,715,625

1,705,263

1,645,573

1,526,055

1,439,215

1,546,986

1,481,124

1,502,295

1,449,871

1,476,555

1,468,941

1,473,680

1,469,086

1,730,285

1,683,021

1,826,094

1,814,004

1,773,877

1,787,983

1,691,892

1,757,637

1,768,897

1,803,879

1,699,643

1,700,470

1,770,282

1,771,422

1,767,878

1,742,631

1,733,053

1,705,794

1,745,288

1,459,667

1,446,056

1,429,640

1,350,584

1,356,013

1,233,023

1,327,933

1,339,505

1,391,795

1,399,671

1,437,371

1,503,925

1,643,567

1,540,842

1,586,088

1,778,731

1,806,570

1,835,892

1,853,892

1,881,254

1,881,464

1,946,418

2,019,979

2,006,912

1,929,377

2,092,108

1,939,002

1,935,839

2,160,074

2,150,130

1,841,818

1,824,282

1,821,703

1,729,681

1,865,183

1,886,200

1,792,573

1,805,351

1,836,502

1,839,750

1,835,530

1,963,277

1,934,465

1,632,019

1,676,283

1,686,661

961,399

704,450

861,647

859,214

232,256

232,584

237,571

236,679

301,721

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
1,420,677
1,415,528
1,365,376
0
1,433,426
1,465,504
1,473,214
0
1,450,737
1,220,236
1,243,697
0
1,240,141
1,214,535
1,267,992
1,217,732
1,215,262
1,109,945
1,195,005
1,305,755
1,371,501
1,396,389
1,182,573
1,005,339
952,366
916,407
884,236
984,988
1,087,408
981,220
1,001,544
1,088,521
1,059,997
975,535
0
0

975,535

1,059,997

1,088,521

1,001,544

981,220

1,087,408

984,988

884,236

916,407

952,366

1,005,339

1,182,573

1,396,389

1,371,501

1,305,755

1,195,005

1,109,945

1,215,262

1,217,732

1,267,992

1,214,535

1,240,141

1,243,697

1,220,236

1,450,737

1,473,214

1,465,504

1,433,426

1,365,376

1,415,528

1,420,677

Other Liabilities

0
0
0
0
0
0
0
0
18,165
44,585
52,350
42,283
58,747
58,246
63,389
64,077
68,985
78,168
81,693
67,661
69,203
71,389
79,418
78,974
87,296
91,168
97,273
109,317
117,663
125,462
131,168
135,861
150,576
177,162
186,610
199,978
217,140
228,052
239,726
240,722
233,343
221,065
204,957
145,637
146,186
159,062
104,625
91,530
97,249
92,460
104,368
110,886
122,115
131,935
124,946
135,875
144,416
149,122
158,623
150,667
155,053
147,970
173,351
179,080
184,030
174,359
173,674
276,466
273,220
267,109
251,516
263,946
265,451
273,500
277,880
241,633
244,548
231,396
229,983
225,795
236,414
235,336
234,303
263,392
240,885
234,222
226,042
234,603
229,681
219,863
255,735
262,606
244,354
268,767
310,593
317,348
246,846
321,469
310,604
240,535
0
0
0
0

240,535

310,604

321,469

246,846

317,348

310,593

268,767

244,354

262,606

255,735

219,863

229,681

234,603

226,042

234,222

240,885

263,392

234,303

235,336

236,414

225,795

229,983

231,396

244,548

241,633

277,880

273,500

265,451

263,946

251,516

267,109

273,220

276,466

173,674

174,359

184,030

179,080

173,351

147,970

155,053

150,667

158,623

149,122

144,416

135,875

124,946

131,935

122,115

110,886

104,368

92,460

97,249

91,530

104,625

159,062

146,186

145,637

204,957

221,065

233,343

240,722

239,726

228,052

217,140

199,978

186,610

177,162

150,576

135,861

131,168

125,462

117,663

109,317

97,273

91,168

87,296

78,974

79,418

71,389

69,203

67,661

81,693

78,168

68,985

64,077

63,389

58,246

58,747

42,283

52,350

44,585

18,165

> Total Stockholder Equity

100,350
445,486
465,936
490,361
509,180
522,131
548,317
737,741
779,375
1,223,960
1,269,797
1,314,834
1,314,834
1,184,404
1,145,683
1,008,717
1,008,717
490,489
424,926
231,367
240,811
213,278
235,042
401,004
421,500
419,297
394,991
369,529
246,968
199,065
171,762
224,301
260,398
291,669
291,669
393,920
440,406
493,380
559,302
654,619
764,670
828,320
850,445
237,139
204,143
219,655
303,861
383,209
428,247
490,986
574,492
630,013
757,101
774,096
756,284
693,266
699,631
669,213
651,513
678,155
667,671
890,174
918,877
953,740
979,610
1,078,415
1,117,362
1,116,235
1,147,967
1,152,953
1,186,441
1,208,638
1,227,582
1,251,897
1,321,048
1,383,588
1,388,386
1,505,594
1,560,437
1,667,328
1,723,125
1,745,751
1,796,944
1,830,540
1,807,011
1,805,311
1,861,639
1,963,739
2,031,517
2,089,404
2,194,618
2,325,699
2,433,917
2,554,248
2,730,013
2,942,276
3,096,123
3,196,295
3,487,346
3,668,752
3,696,477
3,732,150
3,846,688
3,962,308

3,962,308

3,846,688

3,732,150

3,696,477

3,668,752

3,487,346

3,196,295

3,096,123

2,942,276

2,730,013

2,554,248

2,433,917

2,325,699

2,194,618

2,089,404

2,031,517

1,963,739

1,861,639

1,805,311

1,807,011

1,830,540

1,796,944

1,745,751

1,723,125

1,667,328

1,560,437

1,505,594

1,388,386

1,383,588

1,321,048

1,251,897

1,227,582

1,208,638

1,186,441

1,152,953

1,147,967

1,116,235

1,117,362

1,078,415

979,610

953,740

918,877

890,174

667,671

678,155

651,513

669,213

699,631

693,266

756,284

774,096

757,101

630,013

574,492

490,986

428,247

383,209

303,861

219,655

204,143

237,139

850,445

828,320

764,670

654,619

559,302

493,380

440,406

393,920

291,669

260,398

224,301

171,762

199,065

246,968

369,529

394,991

419,297

421,500

401,004

235,042

213,278

240,811

231,367

424,926

490,489

1,008,717

1,145,683

1,184,404

1,314,834

1,269,797

1,223,960

779,375

737,741

548,317

522,131

509,180

490,361

465,936

445,486

100,350

Common Stock

46
118
118
118
118
118
118
131
131
152
152
152
152
156
162
162
162
165
165
166
166
167
167
175
175
176
176
176
176
178
178
178
178
178
178
178
179
181
182
182
183
183
183
183
183
183
183
183
183
183
183
183
197
197
197
197
198
198
198
198
198
262
262
262
262
282
282
282
282
283
283
283
283
283
283
284
285
285
285
285
285
285
285
285
285
285
286
287
287
287
288
289
290
290
290
290
291
291
291
291
292
292
292
292

292

291

290

289

288

287

286

285

284

283

282

262

198

197

183

182

181

179

178

176

175

167

166

165

162

156

152

131

118

Retained Earnings

79,433
63,881
84,755
109,738
128,663
140,183
166,271
189,733
226,889
257,825
302,996
343,886
343,886
158,381
29,637
-106,975
-106,975
-678,311
-737,618
-933,734
-919,198
-969,945
-954,175
-931,536
-920,626
-910,646
-932,980
-969,072
-1,088,142
-1,140,545
-1,159,962
-1,105,961
-1,071,288
-1,153,247
-1,153,247
-1,041,390
-1,006,800
-975,810
-915,190
-821,526
-749,530
-684,298
-655,143
-1,278,221
-1,300,313
-1,291,090
-1,210,227
-1,122,241
-1,077,944
-1,018,894
-940,874
-890,270
-865,167
-850,679
-823,312
-798,462
-786,688
-786,107
-763,790
-736,444
-743,262
-713,535
-688,186
-647,348
-626,715
-577,194
-530,097
-516,962
-488,181
-478,603
-450,429
-459,395
-461,025
-463,909
-403,820
-303,557
-313,563
-198,056
-143,621
-42,851
-4,359
28,232
84,894
113,189
90,310
80,860
134,930
234,077
297,966
353,390
445,541
562,502
672,534
788,567
959,641
1,163,939
1,322,370
1,434,906
1,728,740
1,874,644
1,901,569
1,947,420
2,061,596
2,159,831

2,159,831

2,061,596

1,947,420

1,901,569

1,874,644

1,728,740

1,434,906

1,322,370

1,163,939

959,641

788,567

672,534

562,502

445,541

353,390

297,966

234,077

134,930

80,860

90,310

113,189

84,894

28,232

-4,359

-42,851

-143,621

-198,056

-313,563

-303,557

-403,820

-463,909

-461,025

-459,395

-450,429

-478,603

-488,181

-516,962

-530,097

-577,194

-626,715

-647,348

-688,186

-713,535

-743,262

-736,444

-763,790

-786,107

-786,688

-798,462

-823,312

-850,679

-865,167

-890,270

-940,874

-1,018,894

-1,077,944

-1,122,241

-1,210,227

-1,291,090

-1,300,313

-1,278,221

-655,143

-684,298

-749,530

-821,526

-915,190

-975,810

-1,006,800

-1,041,390

-1,153,247

-1,071,288

-1,105,961

-1,159,962

-1,140,545

-1,088,142

-969,072

-932,980

-910,646

-920,626

-931,536

-954,175

-969,945

-919,198

-933,734

-737,618

-678,311

-106,975

29,637

158,381

343,886

302,996

257,825

226,889

189,733

166,271

140,183

128,663

109,738

84,755

63,881

79,433

Accumulated Other Comprehensive Income

-223,713
-252,644
-281,245
-556
-662
-779
-854
-4,087
-4,103
-4,104
-4,231
-704,541
-4,230
-4,990
-4,084
-1,034,488
-8,011
414
-5,842
-5,292
-10,384
8,722
9,146
15,201
22,941
6,878
4,238
14,846
11,355
13,122
5,231
3,658
3,389
6,000
5,941
-6,062
-7,492
-8,480
-6,091
-6,223
24,391
17,950
9,334
18,201
6,518
12,231
14,606
5,021
4,435
7,037
11,489
15,457
14,991
16,269
19,024
10,849
9,427
11,122
12,555
11,241
7,131
4,307
6,840
-255
3,694
-7,751
-17,478
-32,867
-31,629
-36,985
-32,366
-2,084
17,804
44,241
50,148
6,262
20,078
19,263
18,309
22,519
37,571
26,385
19,729
23,812
21,456
27,317
27,243
19,115
19,709
19,272
23,309
27,270
15,823
16,113
15,936
19,978
10,496
-5,747
-13,583
16,699
15,090
1,432
1,839
16,350

16,350

1,839

1,432

15,090

16,699

-13,583

-5,747

10,496

19,978

15,936

16,113

15,823

27,270

23,309

19,272

19,709

19,115

27,243

27,317

21,456

23,812

19,729

26,385

37,571

22,519

18,309

19,263

20,078

6,262

50,148

44,241

17,804

-2,084

-32,366

-36,985

-31,629

-32,867

-17,478

-7,751

3,694

-255

6,840

4,307

7,131

11,241

12,555

11,122

9,427

10,849

19,024

16,269

14,991

15,457

11,489

7,037

4,435

5,021

14,606

12,231

6,518

18,201

9,334

17,950

24,391

-6,223

-6,091

-8,480

-7,492

-6,062

5,941

6,000

3,389

3,658

5,231

13,122

11,355

14,846

4,238

6,878

22,941

15,201

9,146

8,722

-10,384

-5,292

-5,842

414

-8,011

-1,034,488

-4,084

-4,990

-4,230

-704,541

-4,231

-4,104

-4,103

-4,087

-854

-779

-662

-556

-281,245

-252,644

-223,713

Capital Surplus

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,504,927
1,607,942
1,609,219
1,610,274
0
0
0
0
1,614,143
1,614,677
1,810,295
1,811,178
1,812,530
0
1,875,533
1,877,452
1,878,810
1,880,753
1,881,713
1,882,529
1,883,592
1,884,397
1,885,278
1,888,641
1,895,089
1,896,286
1,899,970
1,901,381
1,903,357
1,905,666
1,906,936
1,908,171
1,909,425
1,911,179
1,913,103
1,915,481
1,927,739
1,931,088
1,934,047
1,943,140
1,953,378
1,964,331
1,968,339
1,973,207
1,977,134
1,982,113
1,985,992
1,991,045
1,996,344
2,001,575
2,005,055
0
0

2,005,055

2,001,575

1,996,344

1,991,045

1,985,992

1,982,113

1,977,134

1,973,207

1,968,339

1,964,331

1,953,378

1,943,140

1,934,047

1,931,088

1,927,739

1,915,481

1,913,103

1,911,179

1,909,425

1,908,171

1,906,936

1,905,666

1,903,357

1,901,381

1,899,970

1,896,286

1,895,089

1,888,641

1,885,278

1,884,397

1,883,592

1,882,529

1,881,713

1,880,753

1,878,810

1,877,452

1,875,533

1,812,530

1,811,178

1,810,295

1,614,677

1,614,143

1,610,274

1,609,219

1,607,942

1,504,927

Treasury Stock

-219,147

-219,065

-219,061

-217,740

-217,660

-217,592

-217,533

-217,479

-216,301

-216,254

-216,219

-216,171

-216,135

-216,087

-216,038

-215,982

-215,917

-215,868

-214,700

-214,490

-214,204

-213,996

-213,877

-213,758

-213,576

-213,455

-213,258

-213,028

-212,797

-212,455

-211,571

-211,449

-211,217

-211,155

-211,073

-210,983

-210,921

-168,840

-135,418

-130,560

-49,899

-910

-862

-284

-274

-234

Other Stockholders Equity

254,552
634,131
662,308
692,090
722,241
757,582
800,587
1,012,851
1,060,035
1,527,782
1,600,342
0
1,675,337
1,896,984
1,827,808
0
2,157,755
2,377,213
2,429,762
1,170,227
1,170,227
1,174,334
1,179,904
1,317,164
1,319,010
1,322,889
1,323,557
1,323,579
1,323,579
1,326,310
1,326,315
1,326,426
1,328,119
0
1,438,797
1,441,194
1,454,519
1,477,489
1,480,401
1,482,186
1,489,626
1,494,485
1,496,071
1,496,976
1,497,755
1,498,331
1,499,299
1,500,246
1,501,573
1,502,660
1,503,694
1,504,643
1,607,080
1,608,309
1,560,375
1,480,682
1,476,694
1,444,000
1,402,550
1,403,160
1,403,604
1,599,140
1,599,961
1,601,081
1,602,369
1,663,078
1,664,655
1,665,782
1,667,495
1,668,258
1,668,953
1,669,834
1,670,520
1,671,282
1,674,437
1,680,599
1,681,586
1,684,102
1,685,464
1,687,375
1,689,628
1,690,849
1,692,036
1,693,254
1,694,960
1,696,849
1,699,180
1,710,260
1,713,555
1,716,455
1,725,480
1,735,638
1,745,270
1,749,278
1,754,146
1,758,069
1,762,966
1,766,845
1,771,898
1,777,118
1,779,526
1,783,006
1,782,961
1,785,835

1,785,835

1,782,961

1,783,006

1,779,526

1,777,118

1,771,898

1,766,845

1,762,966

1,758,069

1,754,146

1,749,278

1,745,270

1,735,638

1,725,480

1,716,455

1,713,555

1,710,260

1,699,180

1,696,849

1,694,960

1,693,254

1,692,036

1,690,849

1,689,628

1,687,375

1,685,464

1,684,102

1,681,586

1,680,599

1,674,437

1,671,282

1,670,520

1,669,834

1,668,953

1,668,258

1,667,495

1,665,782

1,664,655

1,663,078

1,602,369

1,601,081

1,599,961

1,599,140

1,403,604

1,403,160

1,402,550

1,444,000

1,476,694

1,480,682

1,560,375

1,608,309

1,607,080

1,504,643

1,503,694

1,502,660

1,501,573

1,500,246

1,499,299

1,498,331

1,497,755

1,496,976

1,496,071

1,494,485

1,489,626

1,482,186

1,480,401

1,477,489

1,454,519

1,441,194

1,438,797

1,328,119

1,326,426

1,326,315

1,326,310

1,323,579

1,323,557

1,322,889

1,319,010

1,317,164

1,179,904

1,174,334

1,170,227

2,429,762

2,377,213

2,157,755

1,827,808

1,896,984

1,675,337

1,600,342

1,527,782

1,060,035

1,012,851

800,587

757,582

722,241

692,090

662,308

634,131

254,552

Balance Sheet

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31
Accounts Payable	754,453	899,164	828,727	636,434	571,054	530,398	569,085	487,430	434,222	309,025	365,334	439,663	424,504	443,333	361,263	241,684	359,313	291,847	326,712	211,706	227,239	180,999	148,923	133,047	122,147	96,948	113,037
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Other Comprehensive Income	16,350	16,699	19,978	27,270	19,115	23,812	22,519	6,262	-2,084	-32,867	-255	11,241	10,849	15,457	5,021	18,201	-6,223	-6,062	3,658	14,846	15,201	-5,292	-8,011	-4,230	-4,087	-556	-663
Additional Paid In Capital	0	0	0	0	0	0	1,903,357	1,895,089	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Lease Obligations	148,214	146,736	148,170	84,420	141,200	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Stock	292	291	290	289	287	285	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Surpluse	0	1,996,344	1,977,134	1,953,378	1,927,739	1,909,425	1,903,357	1,895,089	1,883,592	1,878,810	1,812,530	1,614,143	0	1,504,927	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	1,119,818	959,072	826,744	698,002	894,948	681,569	596,364	549,518	523,172	449,946	610,442	413,048	434,631	404,998	395,406	424,316	410,070	244,694	206,575	372,284	313,259	311,249	200,057	93,517	98,045	227,587	90,917
Cash And Equivalents	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash And Short Term Investments	1,594,687	1,241,036	1,078,274	831,771	894,948	681,569	596,364	549,518	523,172	449,946	610,442	413,048	434,631	404,998	395,406	424,316	410,070	244,694	206,575	372,284	313,259	311,249	200,057	93,517	234,640	228,587	93,441
Common Stock	292	291	290	289	287	285	285	284	283	282	262	198	197	183	183	183	182	178	178	176	175	166	162	152	131	118	46
Common Stock Shares Outstanding	247,176	246,205	245,704	242,248	240,122	239,741	239,651	238,034	237,170	236,731	235,330	243,004	273,686	282,602	263,379	182,734	208,767	199,556	176,385	175,342	167,142	164,124	157,111	151,663	135,067	116,596	90,208
Common Stock Total Equity	0	291	290	289	287	285	285	284	283	282	262	198	197	183	183	183	182	178	178	176	175	166	162	152	131	118	46
Current Deferred Revenue	71,117	81,459	117,741	30,269	16,177	16,736	63,196	65,653	49,243	56,829	44,764	52,773	4,446	34,164	49,136	0	0	0	0	0	178,100	184,223	145,544	0	88,577	77,004	43,973
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Long Term Liab	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earning 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
Good Will	20,003	21,517	24,516	27,325	25,976	25,720	25,036	24,122	19,443	26,845	30,034	24,711	8,382	13,524	9,975	11,546	673,385	671,900	653,717	656,052	667,580	673,132	696,180	737,593	233,532	0	0
Intangible Assets	0	0	0	0	0	26,845	26,845	26,845	26,845	26,845	3,189	4,766	8,382	13,524	9,975	11,546	20,321	29,694	692,108	700,600	667,580	673,132	696,180	737,593	233,532	0	0
Inventory	393,128	629,576	484,959	297,293	220,602	230,589	326,492	267,990	238,205	223,379	200,423	227,439	198,427	191,072	155,185	134,045	149,014	164,178	138,109	111,616	92,439	72,121	73,784	108,613	91,465	85,628	115,870
Liabilities And Stockholders Equity	6,771,125	6,821,757	6,038,554	5,022,311	4,695,615	4,495,447	4,521,509	4,092,086	4,031,300	3,635,405	3,427,298	3,023,515	2,773,047	2,736,822	2,432,909	2,383,993	3,192,606	3,041,264	2,955,091	2,965,368	2,571,874	2,557,984	3,223,318	3,393,284	1,755,089	1,003,597	855,592
Long Term Debt	1,071,832	1,088,521	984,988	1,005,339	1,305,755	1,217,732	1,240,581	1,439,638	1,510,269	1,525,824	1,591,390	1,545,000	1,287,256	1,214,219	1,345,241	1,438,751	1,611,570	1,819,901	1,956,247	2,040,813	1,650,707	1,737,690	1,771,453	1,585,536	0	0	0
Long Term Debt Total	0	1,088,521	984,988	1,005,339	1,305,755	1,217,732	1,240,581	1,439,638	1,510,269	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	0	0	0	0	0	0	0	0	0	117,733	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Negative 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
Net Debt	264,544	419,998	459,422	540,764	646,393	650,742	768,065	925,312	1,072,705	1,080,878	1,042,298	1,131,952	912,020	959,302	1,038,779	1,069,044	1,353,989	1,760,621	1,934,061	1,720,778	1,368,803	1,502,097	1,631,327	1,591,336	612,085	46,345	303,099
Net Invested Capital	5,165,764	4,901,086	4,080,272	3,480,045	3,413,973	3,162,851	3,031,757	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Receivables	1,149,493	1,365,504	1,258,767	962,643	850,753	724,456	692,287	563,107	526,143	469,683	385,542	403,097	325,740	410,297	346,918	273,813	398,431	386,857	386,584	269,495	322,464	265,613	221,243	310,014	170,028	141,133	122,114
Net Tangible Assets	0	3,647,235	2,917,760	2,298,374	1,937,763	1,804,820	1,642,292	1,359,466	1,188,440	1,116,235	953,740	657,955	0	630,013	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Working Capital	1,811,335	1,638,828	1,176,828	816,945	941,730	512,785	289,081	404,035	300,051	497,358	541,480	458,981	354,644	289,859	327,088	306,174	310,341	215,095	131,758	346,956	337,917	186,523	160,856	102,586	194,352	191,383	-38,219
Non Current Assets Total	3,575,315	3,520,518	3,181,991	2,889,379	2,694,082	2,824,239	2,870,639	2,682,390	2,713,820	2,437,457	2,194,882	1,933,807	1,776,217	1,674,755	1,499,984	1,523,077	2,205,192	2,203,407	2,188,601	2,179,382	1,794,106	1,860,340	2,691,128	2,844,267	1,247,839	531,562	497,170
Non Current Liabilities Other	175,813	201,839	196,876	347,026	339,818	263,392	228,360	243,383	268,876	278,055	180,032	160,794	0	113,714	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	1,391,615	1,459,645	1,386,273	1,352,365	1,645,573	1,481,124	1,468,941	1,683,021	1,787,983	1,803,879	1,771,422	1,705,794	1,429,640	1,327,933	1,437,371	1,586,088	1,853,892	2,019,979	2,092,108	2,150,130	1,729,681	1,805,351	1,835,530	1,632,019	704,450	232,584	358,794
Non Currrent Assets Other	64,477	102,274	39,264	50,583	21,268	148,071	150,538	93,620	115,360	113,248	79,926	70,382	74,914	95,790	106,271	37,768	56,375	58,210	77,021	98,386	118,878	218,265	602,674	628,164	154,539	115,451	70,109
Noncontrolling Interest In Consolidated Entity	0	30,949	30,270	28,260	26,500	25,360	23,451	19,816	17,250	14,701	11,200	8,839	0	6,668	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	0	192,224	126,675	296,052	114,707	148,071	144,283	93,620	106,522	113,248	79,926	70,382	74,914	72,589	74,071	37,768	53,356	51,535	67,353	84,020	67,697	160,660	199,205	101,897	0	0	0
Other Current Assets	58,502	65,123	33,601	40,218	34,620	32,005	33,727	27,081	27,960	52,259	33,328	43,444	35,352	37,918	32,737	23,862	27,290	39,650	35,222	32,591	49,606	48,661	37,106	36,873	11,117	16,687	26,997
Other Current Liab	335,904	466,984	516,026	500,277	328,093	496,710	605,660	417,386	457,194	329,736	219,488	151,850	153,841	144,630	106,494	258,449	165,271	145,501	123,631	175,075	3,157	70,243	16,936	214,067	79,500	54,614	42,549
Other Liab	0	240,535	317,348	262,606	234,603	248,008	230,039	243,383	280,439	276,466	179,080	150,667	135,875	110,886	91,530	145,637	240,722	199,978	135,861	109,317	78,974	67,661	64,077	42,283	0	0	0
Other Stockholder Equity	1,785,835	1,777,118	1,758,069	1,735,638	1,710,260	1,693,254	1,687,375	1,680,599	1,669,834	1,665,782	1,601,081	1,403,160	1,480,682	1,504,643	1,500,246	1,496,976	1,482,186	1,441,194	1,326,426	1,323,579	1,317,164	1,170,227	2,157,755	1,675,337	1,012,851	692,090	227,349
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred Stock Total Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Property Plant And Equipment Gross	10,088,786	3,306,777	3,030,800	2,713,238	2,404,850	2,650,448	2,695,065	2,564,648	2,579,017	2,206,476	1,979,708	1,819,969	1,656,214	1,537,226	1,364,630	1,473,763	1,455,111	1,443,603	1,419,472	1,380,396	1,007,648	968,943	1,392,274	1,478,510	859,768	416,111	427,061
Property Plant And Equipment Net	3,416,451	3,306,777	3,030,800	2,713,238	2,553,399	2,650,448	2,695,065	2,564,648	2,579,017	2,206,476	2,006,553	1,819,969	1,656,214	1,537,226	1,364,630	1,473,763	1,455,111	1,443,603	1,419,472	1,380,396	1,007,648	968,943	1,392,274	1,478,510	859,768	416,111	427,061
Property Plant Equipment	0	3,306,777	3,030,800	2,713,238	2,553,399	2,650,448	2,695,065	2,564,648	2,579,017	2,206,476	2,006,553	1,819,969	1,656,214	1,537,226	1,364,630	1,473,763	1,455,111	1,443,603	1,419,472	1,380,396	1,007,648	966,338	1,392,274	1,478,510	0	0	0
Retained Earnings	2,159,831	1,874,644	1,163,939	562,502	234,077	113,189	-42,851	-303,557	-459,395	-516,962	-647,348	-736,444	-798,462	-890,270	-1,122,241	-1,278,221	-821,526	-1,041,390	-1,105,961	-969,072	-931,536	-933,734	-106,975	343,886	189,733	109,738	70,621
Retained Earnings Total Equity	0	1,874,644	1,163,939	562,502	234,077	113,189	-42,851	-303,557	-460,150	-516,962	-647,348	-756,644	0	-890,270	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt	131,624	143,813	153,008	149,007	144,479	114,579	123,848	35,192	76,770	5,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt Total	1,384,362	1,379,070	1,286,166	1,238,766	1,541,341	1,332,311	1,364,429	1,474,830	1,595,877	1,530,824	1,652,740	1,545,000	1,346,651	1,364,300	1,434,185	1,493,360	1,764,059	2,005,315	2,140,636	2,093,062	1,682,062	1,813,346	1,831,384	1,684,853	710,130	273,932	394,016
Short Term Debt	223,001	214,804	217,241	149,007	144,479	114,579	123,848	35,192	76,770	5,000	61,350	-13,559	59,395	150,081	88,944	54,609	152,489	185,414	184,389	52,249	31,355	75,656	59,931	99,317	22,674	52,086	197,082
Short Term Investments	474,869	281,964	251,530	133,769	6,348	0	2,000	2,000	2,000	2,681	2,681	2,680	2,680	17,782	2,679	4,880	2,609	2,478	0	0	0	0	0	0	136,595	1,000	2,524
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Assets	6,771,125	6,821,757	6,038,554	5,022,311	4,695,615	4,495,447	4,521,509	4,092,086	4,031,300	3,635,405	3,427,298	3,023,515	2,773,047	2,736,822	2,432,909	2,383,993	3,192,606	3,041,264	2,955,091	2,965,368	2,571,874	2,557,984	3,223,318	3,393,284	1,755,089	1,003,597	855,592
Total Current Assets	3,195,810	3,301,239	2,856,563	2,132,932	2,001,533	1,671,208	1,650,870	1,409,696	1,317,480	1,197,948	1,232,416	1,089,708	996,830	1,062,067	932,925	860,916	987,414	837,857	766,490	785,986	777,768	697,644	532,190	549,017	507,250	472,035	358,422
Total Current Liabilities	1,384,475	1,662,411	1,679,735	1,315,987	1,059,803	1,158,423	1,361,789	1,005,661	1,017,429	700,590	690,936	630,727	642,186	772,208	605,837	554,742	677,073	622,762	634,732	439,030	439,851	511,121	371,334	446,431	312,898	280,652	396,641
Total Liab	2,776,090	3,122,056	3,066,008	2,668,352	2,705,376	2,639,547	2,830,730	2,688,682	2,805,412	2,504,469	2,462,358	2,336,521	2,071,826	2,100,141	2,043,208	2,140,830	2,530,965	2,642,741	2,726,840	2,589,160	2,169,532	2,316,472	2,206,864	2,078,450	1,017,348	513,236	755,435
Total Permanent Equity	0	0	0	0	0	0	1,690,779	1,403,404	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Stockholder Equity	3,962,308	3,668,752	2,942,276	2,325,699	1,963,739	1,830,540	1,667,328	1,383,588	1,208,638	1,116,235	953,740	678,155	693,266	630,013	383,209	237,139	654,619	393,920	224,301	369,529	401,004	231,367	1,008,717	1,314,834	737,741	490,361	90,875
Treasury Stock	0	0	-219,065	-217,740	-217,479	-216,171	-215,982	-214,490	-213,758	-213,028	-211,449	-210,983	-130,560	-284	0	0	0	0	0	0	0	0	0	0	0	0	0
Warrants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31
Accounts Payable	754,453	827,854	701,610	666,615	899,164	927,527	859,455	753,279	828,727	815,877	710,326	602,962	636,434	611,965	583,341	562,633	571,054	477,900	459,548	459,383	530,398	548,864	553,475	527,910	569,085	562,330	477,191	453,686	487,430	517,745	465,113	407,698	434,222	279,260	280,677	287,129	309,025	626,609	555,805	416,789	365,334	432,490	499,508	432,599	439,663	500,170	448,235	424,163	424,504	470,146	420,361	406,110	443,333	540,907	489,850	384,719	361,263	324,981	230,617	176,939	241,684	364,269	412,523	378,858	359,313	320,585	280,741	284,824	291,847	356,558	356,558	346,831	326,712	287,745	307,344	201,577	211,706	235,888	264,019	280,401	227,239	195,882	181,238	146,982	180,999	174,634	176,198	148,923	148,923	122,407	142,375	133,047	133,047	166,050	182,036	130,787	122,147	124,188	115,547	100,326	96,948	85,194	92,863	105,913
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Other Comprehensive Income	16,350	1,839	1,432	15,090	16,699	-13,583	-5,747	10,496	19,978	15,936	16,113	15,823	27,270	23,309	19,272	19,709	19,115	27,243	27,317	21,456	23,812	19,729	26,385	37,571	22,519	18,309	19,263	20,078	6,262	50,148	44,241	17,804	-2,084	-32,366	-36,985	-31,629	-32,867	-17,478	-7,751	3,694	-255	6,840	4,307	7,131	11,241	12,555	11,122	9,427	10,849	19,024	16,269	14,991	15,457	11,489	7,037	4,435	5,021	14,606	12,231	6,518	18,201	9,334	17,950	24,391	-6,223	-6,091	-8,480	-7,492	-6,062	5,941	6,000	3,389	3,658	5,231	13,122	11,355	14,846	4,238	6,878	22,941	15,201	9,146	8,722	-10,384	-5,292	-5,842	414	-8,011	-1,034,488	-4,084	-4,990	-4,230	-704,541	-4,231	-4,104	-4,103	-4,087	-854	-779	-662	-556	-281,245	-252,644	-223,713
Additional Paid In Capital	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,903,357	0	0	0	1,895,089	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Lease Obligations	148,214	102,834	120,021	127,513	146,736	142,937	143,560	157,529	148,170	76,955	78,492	77,651	84,420	145,750	139,539	140,983	141,200	124,229	113,969	103,711	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Stock	292	292	292	292	291	291	291	291	290	290	290	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Surpluse	0	0	2,005,055	2,001,575	1,996,344	1,991,045	1,985,992	1,982,113	1,977,134	1,973,207	1,968,339	1,964,331	1,953,378	1,943,140	1,934,047	1,931,088	1,927,739	1,915,481	1,913,103	1,911,179	1,909,425	1,908,171	1,906,936	1,905,666	1,903,357	1,901,381	1,899,970	1,896,286	1,895,089	1,888,641	1,885,278	1,884,397	1,883,592	1,882,529	1,881,713	1,880,753	1,878,810	1,877,452	1,875,533	0	1,812,530	1,811,178	1,810,295	1,614,677	1,614,143	0	0	0	0	1,610,274	1,609,219	1,607,942	1,504,927	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	1,119,818	735,733	804,834	909,802	959,072	624,084	733,922	854,802	826,744	545,592	724,785	650,274	698,002	566,745	783,228	941,447	894,948	598,753	551,438	1,055,402	681,569	547,665	380,262	495,183	596,364	519,449	657,627	613,974	549,518	549,836	499,320	413,465	523,172	430,444	442,297	494,189	449,946	485,592	525,935	628,585	610,442	591,310	636,007	466,702	413,048	549,085	351,183	381,132	434,631	483,390	475,471	392,951	404,998	417,498	437,803	425,473	395,406	446,716	455,294	291,479	424,316	443,838	409,112	411,713	410,070	334,955	238,407	177,138	244,694	143,507	143,507	226,243	206,575	159,518	228,204	286,760	372,284	231,311	294,595	345,496	313,259	340,503	346,304	351,485	311,249	235,038	161,938	200,057	200,057	328,224	339,135	93,517	93,517	108,865	136,274	318,264	98,045	81,921	107,553	164,381	227,587	172,328	170,461	41,989
Cash And Equivalents	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash And Short Term Investments	1,594,687	1,174,735	1,204,067	1,251,624	1,241,036	932,147	1,109,059	1,161,818	1,078,274	790,062	885,726	813,967	831,771	922,895	1,093,862	999,710	894,948	598,753	551,438	1,055,402	681,569	547,665	380,262	495,183	596,364	519,449	657,627	613,974	549,518	549,836	499,320	413,465	523,172	430,444	442,297	494,189	449,946	485,592	525,935	628,585	610,442	591,310	636,007	466,702	413,048	549,085	351,183	381,132	434,631	483,390	475,471	392,951	404,998	417,498	437,803	425,473	395,406	446,716	455,294	291,479	424,316	443,838	409,112	411,713	410,070	334,955	238,407	177,138	244,694	143,507	0	226,243	206,575	159,518	228,204	286,760	372,284	231,311	294,595	345,496	313,259	340,503	346,304	351,485	311,249	235,038	161,938	200,057	0	328,224	339,135	93,517	0	108,865	136,274	452,368	234,640	287,792	227,017	217,856	228,587	173,328	173,285	44,941
Common Stock	292	292	292	292	291	291	291	291	290	290	290	290	289	288	287	287	287	286	285	285	285	285	285	285	285	285	285	285	284	283	283	283	283	283	283	282	282	282	282	262	262	262	262	198	198	198	198	198	197	197	197	197	183	183	183	183	183	183	183	183	183	183	183	183	182	182	181	179	178	178	178	178	178	178	178	176	176	176	176	175	175	167	167	166	166	165	165	162	162	162	156	152	152	152	152	131	131	118	118	118	118	118	118	46
Common Stock Shares Outstanding	247,243	247,129	246,964	247,087	246,693	246,094	245,855	246,000	245,894	245,942	245,551	245,129	243,356	242,592	241,410	241,333	241,146	239,937	239,508	239,414	239,596	239,766	239,804	239,816	239,814	239,640	239,679	238,685	239,187	238,192	237,434	237,025	236,961	236,974	237,321	237,424	236,937	237,509	236,872	235,497	235,297	235,143	235,111	235,087	235,148	237,060	166,009	250,688	250,688	278,068	280,009	277,585	277,585	282,495	282,644	282,509	282,509	282,356	265,846	183,035	183,035	209,989	210,138	209,396	209,396	209,868	209,868	206,540	206,540	196,869	196,869	190,764	191,015	176,715	176,371	175,718	175,718	175,717	175,872	180,202	180,202	171,440	165,852	165,156	165,156	164,489	164,281	162,766	162,766	160,581	153,950	152,185	152,185	158,833	157,617	138,538	138,538	124,286	118,396	133,713	133,713	133,193	116,427	82,610
Common Stock Total Equity	0	0	292	292	291	291	291	291	290	290	290	290	289	288	287	287	287	286	285	285	285	285	285	285	285	285	285	285	284	283	283	283	283	283	283	282	282	282	282	262	262	262	262	198	198	198	198	198	197	197	197	197	183	183	183	183	183	183	183	183	183	183	183	183	182	182	181	179	178	178	178	178	178	178	178	176	176	176	176	175	175	167	167	166	166	165	165	164	162	162	156	152	152	152	152	131	131	118	118	118	118	118	118	46
Current Deferred Revenue	71,117	81,835	75,890	80,558	81,459	80,724	92,385	112,806	117,741	61,641	55,992	34,896	30,269	26,958	14,968	13,881	16,177	16,104	16,621	16,573	16,736	15,908	16,724	16,201	63,196	70,665	65,103	58,873	65,653	61,727	55,916	52,543	49,243	50,747	49,263	59,171	56,829	54,601	52,822	51,323	44,764	52,968	48,637	48,296	52,773	4,935	2,803	0	4,446	0	0	0	34,164	0	0	0	49,136	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	178,100	166,109	172,425	188,131	184,223	195,285	171,867	145,544	0	150,016	123,606	186,668	0	0	0	93,456	88,577	97,078	69,307	58,336	77,004	84,024	90,784	64,371
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Long Term Liab	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earning 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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Good Will	20,003	18,888	19,550	21,235	21,517	19,492	20,787	23,182	24,516	25,351	25,392	25,481	27,325	26,747	26,140	26,235	25,976	26,104	26,159	25,449	25,720	24,813	25,472	26,546	25,036	25,076	25,161	25,228	24,122	27,908	27,417	20,840	19,443	26,845	26,845	26,845	26,845	26,845	26,845	26,845	30,034	30,903	24,954	24,171	24,711	5,490	6,436	7,260	8,382	9,725	10,957	12,236	13,524	15,360	17,084	8,836	9,975	11,650	12,970	14,433	11,546	674,312	679,918	682,725	673,385	672,654	672,370	672,345	671,900	672,069	672,069	672,007	653,717	653,955	655,940	655,858	656,052	654,226	626,017	626,596	667,580	669,006	669,421	671,202	673,132	670,654	673,168	731,372	696,180	727,739	717,475	736,111	737,593	747,186	767,029	225,989	233,532	298,334	304,435	0	0	0	0	0
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	26,845	26,845	26,845	26,845	26,845	26,845	26,845	26,845	26,845	26,845	26,845	26,845	26,845	26,845	26,845	26,845	26,845	26,845	26,845	26,845	3,189	4,058	5,009	4,226	4,766	5,490	6,436	7,260	8,382	9,725	10,957	12,236	13,524	15,360	17,084	8,836	9,975	11,650	12,970	14,433	11,546	13,636	16,089	18,574	20,321	22,443	24,441	26,911	29,694	34,317	34,317	36,421	692,108	694,529	698,803	700,776	700,600	700,535	669,386	666,473	667,580	669,006	669,421	671,202	673,132	670,654	673,168	696,180	696,180	727,739	717,475	737,593	737,593	747,186	767,029	225,989	233,532	298,334	304,435	0	0	0	0	0
Inventory	393,128	477,935	534,477	568,565	629,576	669,297	636,969	516,437	484,959	445,918	374,109	307,545	297,293	299,830	306,902	238,201	220,602	216,663	217,638	227,502	230,589	228,108	243,019	228,611	326,492	314,207	295,750	267,208	267,990	272,589	251,627	237,000	238,205	208,213	219,993	227,605	223,379	229,557	205,668	197,297	200,423	222,663	231,974	235,330	227,439	218,343	205,778	205,400	198,427	224,046	217,735	185,642	191,072	203,873	182,288	167,072	155,185	142,264	118,072	110,377	134,045	156,203	153,027	151,480	149,014	150,052	141,010	147,835	164,178	163,982	163,982	148,253	138,109	133,370	116,719	111,638	111,616	119,969	120,061	112,406	92,439	88,280	77,397	68,433	72,121	79,275	80,158	73,784	73,784	79,834	83,801	108,613	108,613	103,695	93,327	81,068	91,465	78,651	74,272	84,080	85,628	76,726	93,044	93,465
Liabilities And Stockholders Equity	6,771,125	6,734,849	6,638,180	6,581,791	6,821,757	6,693,924	6,390,662	6,225,787	6,038,554	5,770,448	5,567,779	5,053,465	5,022,311	5,136,620	5,115,388	4,811,637	4,695,615	4,405,930	4,309,284	4,847,186	4,495,447	4,495,469	4,381,681	4,391,710	4,521,509	4,412,269	4,384,131	4,178,321	4,092,086	4,241,114	4,120,848	3,959,154	4,031,300	3,647,488	3,644,228	3,633,876	3,635,405	3,759,941	3,609,373	3,503,339	3,427,298	3,476,918	3,416,333	3,074,731	3,023,515	3,143,557	2,845,184	2,804,212	2,773,047	2,889,387	2,817,695	2,701,573	2,736,822	2,821,904	2,693,058	2,515,698	2,432,909	2,429,509	2,307,739	2,136,053	2,383,993	3,290,872	3,270,479	3,221,877	3,192,606	3,092,980	2,953,315	2,940,980	3,041,264	3,000,416	2,996,537	3,009,903	2,955,091	2,836,060	2,888,681	2,866,337	2,965,368	2,833,888	2,817,526	2,715,001	2,571,874	2,535,919	2,523,280	2,478,674	2,557,984	2,744,943	2,794,860	3,223,318	3,223,318	3,520,585	3,456,762	3,393,284	3,393,284	3,434,335	3,381,688	2,066,194	1,755,089	1,748,128	1,725,510	991,682	1,003,597	990,826	947,419	786,888
Long Term Debt	1,071,832	947,227	975,535	1,059,997	1,088,521	1,001,544	981,220	1,087,408	984,988	884,236	916,407	952,366	1,005,339	1,182,573	1,396,389	1,371,501	1,305,755	1,195,005	1,109,945	1,215,262	1,217,732	1,267,992	1,214,535	1,240,141	1,240,581	1,243,697	1,220,236	1,450,737	1,439,638	1,473,214	1,465,504	1,433,426	1,519,107	1,365,376	1,415,528	1,420,677	1,525,824	1,525,969	1,526,111	1,586,252	1,591,390	1,594,527	1,594,661	1,578,000	1,545,000	1,586,665	1,310,545	1,301,640	1,287,256	1,225,638	1,224,078	1,110,908	1,214,219	1,235,137	1,299,335	1,302,422	1,345,241	1,399,300	1,484,505	1,394,656	1,438,751	1,573,774	1,585,505	1,602,549	1,611,570	1,641,528	1,653,412	1,729,278	1,819,901	1,827,200	1,829,750	1,778,801	1,956,247	1,807,834	1,810,377	2,042,411	2,040,813	1,744,545	1,733,114	1,734,407	1,650,707	1,785,765	1,814,811	1,723,370	1,737,690	1,754,809	1,761,582	1,765,899	1,771,453	1,777,396	1,876,219	1,804,175	1,585,536	1,623,933	1,642,076	943,234	0	0	0	0	0	0	0	0
Long Term Debt Total	0	0	975,535	1,059,997	1,088,521	1,001,544	981,220	1,087,408	984,988	884,236	916,407	952,366	1,005,339	1,182,573	1,396,389	1,371,501	1,305,755	1,195,005	1,109,945	1,215,262	1,217,732	1,267,992	1,214,535	1,240,141	0	1,243,697	1,220,236	1,450,737	0	1,473,214	1,465,504	1,433,426	0	1,365,376	1,415,528	1,420,677	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	146,639	140,396	138,218	117,733	128,444	134,717	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Negative 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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Debt	264,544	464,218	446,700	415,177	419,998	643,918	518,856	546,827	459,422	555,979	405,026	515,148	540,764	840,611	849,237	661,308	646,393	784,298	836,786	872,438	650,742	817,973	949,330	850,409	768,065	842,218	910,613	908,690	925,312	1,029,212	1,137,399	1,121,144	1,072,705	1,009,932	1,048,231	1,031,488	1,080,878	1,050,377	1,010,176	1,024,017	1,042,298	1,059,567	1,015,004	1,111,298	1,131,952	853,055	1,028,720	973,535	912,020	842,570	847,882	850,577	959,302	962,524	1,006,032	1,002,554	1,038,779	1,022,418	1,098,881	1,172,541	1,069,044	1,185,700	1,233,751	1,255,144	1,353,989	1,468,491	1,574,302	1,672,821	1,760,621	1,894,473	1,894,473	1,891,704	1,934,061	1,951,665	1,863,812	1,797,896	1,720,778	1,691,213	1,582,212	1,411,934	1,368,803	1,504,632	1,517,625	1,453,944	1,502,097	1,576,872	1,668,458	1,631,327	1,631,327	1,626,474	1,581,140	1,591,336	1,591,336	1,613,786	1,607,550	647,840	612,085	802,101	769,561	92,218	46,345	105,759	100,569	297,130
Net Invested Capital	5,165,764	4,943,805	4,863,663	4,893,943	4,901,086	4,612,411	4,305,513	4,340,223	4,080,272	3,754,629	3,605,567	3,521,688	3,480,045	3,513,717	3,634,665	3,544,539	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Receivables	1,149,493	1,411,393	1,198,612	1,165,240	1,365,504	1,550,517	1,169,028	1,201,007	1,258,767	1,289,617	1,064,586	950,015	962,643	990,637	898,717	880,629	850,753	803,104	702,466	684,914	724,456	797,678	795,750	734,953	692,287	691,700	604,366	545,794	563,107	630,984	579,794	537,745	526,143	410,256	438,494	433,092	469,683	483,330	455,838	406,797	385,542	433,998	416,162	382,223	403,097	373,868	371,085	365,510	325,740	373,962	365,077	368,550	410,297	467,776	426,583	382,056	346,918	346,848	281,364	232,230	273,813	394,275	389,729	368,692	398,431	390,964	366,503	386,914	386,857	410,811	410,811	390,611	386,584	331,453	300,222	271,049	269,495	277,110	276,761	290,461	322,464	287,411	245,926	220,857	265,613	265,014	263,572	221,243	221,243	252,741	239,594	310,014	310,014	321,360	274,563	205,666	170,028	170,030	229,035	128,546	141,133	211,196	151,120	128,535
Net Tangible Assets	0	0	3,712,600	3,675,242	3,647,235	3,467,854	3,175,508	3,072,941	2,917,760	2,704,662	2,528,856	2,408,436	2,298,374	2,167,871	2,063,264	2,005,282	1,937,763	1,835,535	1,779,152	1,781,562	1,804,820	1,772,131	1,720,279	1,696,579	1,642,292	1,535,361	1,480,433	1,363,158	1,359,466	1,293,140	1,224,480	1,206,742	1,188,440	1,186,441	1,152,953	1,147,967	1,116,235	1,117,362	1,078,415	0	953,740	918,877	890,174	667,671	657,955	0	0	0	0	756,284	774,096	757,101	630,013	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Working Capital	1,811,335	1,523,552	1,422,558	1,576,054	1,638,828	1,411,989	1,178,925	1,316,438	1,176,828	836,139	691,389	797,197	816,945	893,201	1,058,960	1,105,954	941,730	670,746	474,227	535,311	512,785	439,903	296,527	323,503	289,081	210,733	208,541	460,591	404,035	412,086	325,683	279,463	300,051	352,580	434,980	504,555	497,358	341,157	430,072	539,062	541,480	509,100	563,452	467,929	458,981	444,498	264,049	341,643	354,644	361,174	430,617	306,665	289,859	234,669	292,809	333,941	327,088	365,659	444,690	282,133	306,174	380,029	366,862	357,415	310,341	270,456	210,451	205,065	215,095	55,062	55,062	-20,985	131,758	-63,847	-73,419	249,307	346,956	70,762	156,058	316,574	337,917	339,795	317,882	274,675	186,523	180,090	93,637	160,856	160,856	304,846	373,480	102,586	102,586	74,850	56,781	430,073	194,352	214,951	202,055	200,257	191,383	188,937	168,428	-75,626
Non Current Assets Total	3,575,315	3,609,207	3,639,134	3,548,188	3,520,518	3,492,778	3,426,775	3,286,232	3,181,991	3,195,324	3,196,737	2,939,411	2,889,379	2,868,049	2,773,593	2,657,934	2,694,082	2,742,929	2,796,164	2,844,257	2,824,239	2,884,233	2,923,502	2,900,126	2,870,639	2,845,797	2,787,499	2,678,623	2,682,390	2,754,068	2,758,321	2,739,581	2,713,820	2,542,717	2,491,850	2,427,926	2,437,457	2,489,556	2,361,448	2,222,580	2,194,882	2,188,135	2,079,178	1,942,018	1,933,807	1,960,616	1,872,885	1,811,807	1,776,217	1,752,938	1,706,780	1,690,790	1,674,755	1,685,839	1,596,133	1,500,245	1,499,984	1,448,686	1,424,848	1,468,827	1,523,077	2,257,412	2,276,222	2,251,092	2,205,192	2,176,382	2,169,782	2,186,636	2,203,407	2,247,398	0	2,214,382	2,188,601	2,177,834	2,213,260	2,163,542	2,179,382	2,173,351	2,089,082	1,928,193	1,794,106	1,771,654	1,792,067	1,768,705	1,860,340	2,091,496	2,247,178	2,691,128	2,691,128	2,811,497	2,747,795	2,844,267	0	2,871,230	2,853,840	1,310,701	1,247,839	1,195,013	1,179,290	541,179	531,562	514,570	513,737	487,665
Non Current Liabilities Other	175,813	160,103	169,019	182,445	201,839	206,398	211,545	388,440	196,876	164,960	163,420	322,005	347,026	355,940	319,236	333,762	339,818	331,050	329,270	331,724	263,392	234,303	235,336	236,414	228,360	229,983	248,850	279,548	243,383	352,880	348,500	340,451	268,876	326,516	342,109	348,220	278,055	173,674	174,359	0	180,032	173,351	147,970	155,053	160,794	0	0	0	0	124,946	131,935	122,115	113,714	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	1,391,615	1,254,660	1,298,833	1,397,079	1,459,645	1,385,924	1,378,150	1,475,848	1,386,273	1,271,784	1,305,056	1,274,371	1,352,365	1,538,513	1,715,625	1,705,263	1,645,573	1,526,055	1,439,215	1,546,986	1,481,124	1,502,295	1,449,871	1,476,555	1,468,941	1,473,680	1,469,086	1,730,285	1,683,021	1,826,094	1,814,004	1,773,877	1,787,983	1,691,892	1,757,637	1,768,897	1,803,879	1,699,643	1,700,470	1,770,282	1,771,422	1,767,878	1,742,631	1,733,053	1,705,794	1,745,288	1,459,667	1,446,056	1,429,640	1,350,584	1,356,013	1,233,023	1,327,933	1,339,505	1,391,795	1,399,671	1,437,371	1,503,925	1,643,567	1,540,842	1,586,088	1,778,731	1,806,570	1,835,892	1,853,892	1,881,254	1,881,464	1,946,418	2,019,979	2,006,912	0	1,929,377	2,092,108	1,939,002	1,935,839	2,160,074	2,150,130	1,841,818	1,824,282	1,821,703	1,729,681	1,865,183	1,886,200	1,792,573	1,805,351	1,836,502	1,839,750	1,835,530	1,835,530	1,963,277	1,934,465	1,632,019	0	1,676,283	1,686,661	961,399	704,450	861,647	859,214	232,256	232,584	237,571	236,679	301,721
Non Currrent Assets Other	64,477	139,337	163,912	189,025	102,274	217,447	177,392	143,425	126,675	122,199	153,246	149,213	148,816	131,380	129,463	115,968	114,707	109,291	121,709	131,649	148,071	145,336	143,070	145,702	150,538	114,006	116,528	101,689	93,620	106,691	105,781	102,514	115,360	111,177	122,432	121,918	113,248	102,242	72,913	75,065	79,926	131,532	85,658	77,071	70,382	80,415	75,998	76,440	74,914	91,544	90,318	90,246	95,790	111,021	114,019	109,666	106,271	64,458	40,701	39,250	37,768	43,284	51,980	57,338	56,375	55,516	54,878	59,298	58,210	58,647	58,647	51,280	77,021	58,578	86,542	90,617	98,386	85,074	90,584	130,217	118,878	124,239	180,559	170,922	218,265	398,388	337,233	602,674	602,674	607,149	577,045	628,164	628,164	642,848	658,624	168,408	154,539	115,269	125,830	115,074	115,451	93,512	91,204	54,439
Noncontrolling Interest In Consolidated Entity	0	0	30,709	30,686	30,949	31,497	31,255	30,699	30,270	29,666	28,822	28,320	28,260	28,119	27,524	27,108	26,500	25,981	25,865	25,571	25,360	24,897	24,407	23,949	23,451	22,413	21,360	20,543	19,816	19,012	18,103	17,585	17,250	16,964	16,240	15,617	14,701	13,708	12,635	0	11,200	10,480	9,825	9,223	8,839	0	0	0	0	7,244	7,288	7,331	6,668	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	0	0	0	0	192,224	217,447	177,392	0	126,675	122,199	153,246	149,213	296,052	131,380	129,463	115,968	114,707	109,291	121,709	131,649	148,071	145,336	143,070	145,702	175,574	139,082	141,689	131,950	117,742	134,599	133,198	123,354	134,803	257,816	262,828	260,136	230,981	230,686	207,630	189,184	188,329	240,687	193,975	116,857	113,838	128,229	121,256	120,267	120,003	138,152	133,302	131,955	137,529	152,400	153,625	138,361	135,354	76,108	53,671	53,683	49,314	731,232	747,987	758,637	750,081	750,613	751,689	758,554	759,804	762,900	765,033	759,708	769,129	753,107	785,345	791,393	798,986	785,609	759,970	796,690	786,458	793,245	849,980	842,124	917,027	1,069,042	1,164,414	1,256,648	1,298,854	1,334,888	1,294,520	1,345,806	1,365,757	1,390,034	1,425,653	394,397	0	0	0	0	0	0	0	0
Other Current Assets	58,502	61,579	61,890	48,174	65,123	49,185	48,831	59,656	33,601	48,598	45,684	41,594	40,218	54,264	41,383	34,553	34,620	41,891	38,988	32,522	32,005	35,226	37,148	30,837	33,727	39,116	36,889	70,722	27,081	31,637	29,786	29,363	27,960	53,858	48,912	48,383	52,259	69,225	57,803	45,399	33,328	38,131	50,331	45,778	43,444	38,965	41,573	37,683	35,352	35,332	32,917	43,928	37,918	44,239	47,572	38,173	32,737	42,316	25,483	30,463	23,862	36,474	39,735	36,265	27,290	38,051	35,071	39,947	39,650	32,305	32,305	30,414	35,222	33,885	30,276	33,348	32,591	32,147	37,027	38,445	49,606	48,071	61,586	69,194	48,661	74,120	42,014	37,106	37,106	48,289	46,437	36,873	36,873	29,185	23,684	16,391	11,117	16,642	15,896	20,021	16,687	15,006	16,233	32,282
Other Current Liab	335,904	498,681	589,019	508,672	466,984	588,224	637,025	529,111	516,026	721,087	778,423	543,594	500,277	599,921	535,654	329,714	328,093	395,299	364,494	352,960	496,710	508,915	476,396	518,519	605,660	604,774	515,247	489,621	417,386	464,654	419,600	453,686	457,194	392,910	366,965	325,095	329,736	238,018	199,226	207,235	219,488	237,875	169,208	172,403	151,850	192,863	187,854	173,572	153,841	204,807	160,662	165,388	144,630	215,604	169,766	171,188	106,494	220,349	137,914	138,790	258,449	233,398	157,514	170,204	165,271	163,639	133,044	143,774	145,501	133,168	128,533	130,529	123,631	130,979	159,857	209,666	175,075	175,908	164,674	166,810	3,157	3,109	10,550	18,122	70,243	46,337	37,166	16,936	109,116	77,009	25,450	214,067	161,835	223,487	187,283	78,307	79,500	75,101	124,769	55,104	54,614	65,528	35,697	63,305
Other Liab	0	0	0	0	240,535	310,604	321,469	246,846	317,348	310,593	268,767	244,354	262,606	255,735	219,863	229,681	234,603	226,042	234,222	240,885	263,392	234,303	235,336	236,414	225,795	229,983	231,396	244,548	241,633	277,880	273,500	265,451	263,946	251,516	267,109	273,220	276,466	173,674	174,359	184,030	179,080	173,351	147,970	155,053	150,667	158,623	149,122	144,416	135,875	124,946	131,935	122,115	110,886	104,368	92,460	97,249	91,530	104,625	159,062	146,186	145,637	204,957	221,065	233,343	240,722	239,726	228,052	217,140	199,978	186,610	177,162	150,576	135,861	131,168	125,462	117,663	109,317	97,273	91,168	87,296	78,974	79,418	71,389	69,203	67,661	81,693	78,168	68,985	64,077	63,389	58,246	58,747	42,283	52,350	44,585	18,165	0	0	0	0	0	0	0	0
Other Stockholder Equity	1,785,835	1,782,961	1,783,006	1,779,526	1,777,118	1,771,898	1,766,845	1,762,966	1,758,069	1,754,146	1,749,278	1,745,270	1,735,638	1,725,480	1,716,455	1,713,555	1,710,260	1,699,180	1,696,849	1,694,960	1,693,254	1,692,036	1,690,849	1,689,628	1,687,375	1,685,464	1,684,102	1,681,586	1,680,599	1,674,437	1,671,282	1,670,520	1,669,834	1,668,953	1,668,258	1,667,495	1,665,782	1,664,655	1,663,078	1,602,369	1,601,081	1,599,961	1,599,140	1,403,604	1,403,160	1,402,550	1,444,000	1,476,694	1,480,682	1,560,375	1,608,309	1,607,080	1,504,643	1,503,694	1,502,660	1,501,573	1,500,246	1,499,299	1,498,331	1,497,755	1,496,976	1,496,071	1,494,485	1,489,626	1,482,186	1,480,401	1,477,489	1,454,519	1,441,194	1,438,797	0	1,328,119	1,326,426	1,326,315	1,326,310	1,323,579	1,323,579	1,323,557	1,322,889	1,319,010	1,317,164	1,179,904	1,174,334	1,170,227	1,170,227	2,429,762	2,377,213	2,157,755	0	1,827,808	1,896,984	1,675,337	0	1,600,342	1,527,782	1,060,035	1,012,851	800,587	757,582	722,241	692,090	662,308	634,131	254,552
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred Stock Total Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Property Plant And Equipment Gross	10,088,786	3,450,982	3,455,672	3,337,928	3,306,777	3,255,839	0	0	0	0	3,018,099	2,764,717	2,713,238	2,560,195	2,471,977	2,367,746	2,404,850	2,466,067	2,515,533	2,564,177	2,650,448	2,714,084	2,754,960	2,727,878	2,695,065	2,706,715	2,645,810	2,551,706	2,564,648	2,619,469	2,625,123	2,616,227	2,579,017	2,284,901	2,229,022	2,167,790	2,206,476	2,258,870	2,153,818	2,033,396	1,979,708	1,947,448	1,885,203	1,825,161	1,819,969	1,832,387	1,751,629	1,691,540	1,656,214	1,614,786	1,573,478	1,558,835	1,537,226	1,533,439	1,442,508	1,361,884	1,364,630	1,372,578	1,371,177	1,415,144	1,473,763	1,526,180	1,528,235	1,492,455	1,455,111	1,425,769	1,418,093	1,428,082	1,443,603	1,482,365	1,482,365	1,454,674	1,419,472	1,424,727	1,427,915	1,372,149	1,380,396	1,387,742	1,329,112	1,131,503	1,007,648	978,409	942,087	926,581	968,943	1,022,454	1,082,764	1,319,518	1,392,274	1,476,609	1,453,275	1,478,510	1,478,510	1,481,196	1,428,187	916,304	859,768	781,410	749,025	426,105	416,111	421,058	422,533	433,226
Property Plant And Equipment Net	3,416,451	3,450,982	3,455,672	3,337,928	3,306,777	3,255,839	3,228,596	3,119,625	3,030,800	3,047,774	3,018,099	2,764,717	2,713,238	2,709,922	2,617,990	2,515,731	2,553,399	2,607,534	2,648,296	2,687,159	2,650,448	2,714,084	2,754,960	2,727,878	2,695,065	2,706,715	2,645,810	2,551,706	2,564,648	2,619,469	2,625,123	2,616,227	2,579,017	2,284,901	2,229,022	2,167,790	2,206,476	2,258,870	2,153,818	2,033,396	2,006,553	1,947,448	1,885,203	1,825,161	1,819,969	1,832,387	1,751,629	1,691,540	1,656,214	1,614,786	1,573,478	1,558,835	1,537,226	1,533,439	1,442,508	1,361,884	1,364,630	1,372,578	1,371,177	1,415,144	1,473,763	1,526,180	1,528,235	1,492,455	1,455,111	1,425,769	1,418,093	1,428,082	1,443,603	1,482,365	0	1,454,674	1,419,472	1,424,727	1,427,915	1,372,149	1,380,396	1,387,742	1,329,112	1,131,503	1,007,648	978,409	942,087	926,581	968,943	1,022,454	1,082,764	1,392,274	0	1,476,609	1,453,275	1,478,510	0	1,481,196	1,428,187	916,304	859,768	781,410	749,025	426,105	416,111	421,058	422,533	433,226
Property Plant Equipment	0	0	0	0	3,306,777	3,255,839	3,228,596	0	3,030,800	3,047,774	3,018,099	2,623,470	2,713,238	2,560,195	2,471,977	2,367,746	2,553,399	2,466,067	2,515,533	2,564,177	2,650,448	2,714,084	2,754,960	2,727,878	2,695,065	2,706,715	2,645,810	2,551,706	2,564,648	2,619,469	2,625,123	2,616,227	2,579,017	2,284,901	2,229,022	2,167,790	2,206,476	2,258,870	2,153,818	2,033,396	2,006,553	1,947,448	1,885,203	1,825,161	1,819,969	1,832,387	1,751,629	1,691,540	1,656,214	1,614,786	1,573,478	1,558,835	1,537,226	1,533,439	1,442,508	1,361,884	1,364,630	1,372,578	1,371,177	1,415,144	1,473,763	1,526,180	1,528,235	1,492,455	1,455,111	1,425,769	1,418,093	1,428,082	1,443,603	1,456,553	1,482,365	1,454,674	1,419,472	1,424,727	1,427,915	1,372,149	1,380,396	1,387,742	1,329,112	1,131,503	1,007,648	978,409	942,087	926,581	966,338	1,022,454	1,082,764	1,319,518	1,392,274	1,476,609	1,453,275	1,500,488	1,478,510	1,481,196	1,428,187	916,304	0	0	0	0	0	0	0	0
Retained Earnings	2,159,831	2,061,596	1,947,420	1,901,569	1,874,644	1,728,740	1,434,906	1,322,370	1,163,939	959,641	788,567	672,534	562,502	445,541	353,390	297,966	234,077	134,930	80,860	90,310	113,189	84,894	28,232	-4,359	-42,851	-143,621	-198,056	-313,563	-303,557	-403,820	-463,909	-461,025	-459,395	-450,429	-478,603	-488,181	-516,962	-530,097	-577,194	-626,715	-647,348	-688,186	-713,535	-743,262	-736,444	-763,790	-786,107	-786,688	-798,462	-823,312	-850,679	-865,167	-890,270	-940,874	-1,018,894	-1,077,944	-1,122,241	-1,210,227	-1,291,090	-1,300,313	-1,278,221	-655,143	-684,298	-749,530	-821,526	-915,190	-975,810	-1,006,800	-1,041,390	-1,153,247	-1,153,247	-1,071,288	-1,105,961	-1,159,962	-1,140,545	-1,088,142	-969,072	-932,980	-910,646	-920,626	-931,536	-954,175	-969,945	-919,198	-933,734	-737,618	-678,311	-106,975	-106,975	29,637	158,381	343,886	343,886	302,996	257,825	226,889	189,733	166,271	140,183	128,663	109,738	84,755	63,881	79,433
Retained Earnings Total Equity	0	0	1,947,420	1,901,569	1,874,644	1,728,740	1,434,906	1,322,370	1,163,939	959,641	788,567	672,534	562,502	445,541	353,390	297,966	234,077	134,930	80,860	90,310	113,189	84,894	28,232	-4,359	-42,851	-143,621	-198,056	-313,563	-303,557	-403,820	-463,909	-461,025	-460,150	-450,429	-478,603	-488,181	-516,962	-530,097	-577,194	0	-647,348	-688,186	-713,535	-743,262	-756,644	0	0	0	0	-823,312	-850,679	-865,167	-890,270	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt	131,624	149,890	155,978	137,469	143,813	123,521	127,998	156,692	153,008	140,380	134,912	135,405	149,007	136,526	148,872	141,521	144,479	102,952	198,230	638,702	114,579	97,646	115,057	105,451	123,848	117,970	1,568,240	246,758	35,192	210,602	270,973	0	76,770	0	0	0	5,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt Total	1,384,362	1,199,951	1,251,534	1,324,979	1,379,070	1,268,002	1,252,778	1,401,629	1,286,166	1,101,571	1,129,811	1,165,422	1,238,766	1,407,356	1,632,465	1,602,755	1,541,341	1,383,051	1,388,224	1,927,840	1,332,311	1,365,638	1,329,592	1,345,592	1,364,429	1,361,667	1,568,240	1,522,664	1,474,830	1,579,048	1,636,719	1,534,609	1,595,877	1,440,376	1,490,528	1,525,677	1,530,824	1,535,969	1,536,111	1,652,602	1,652,740	1,650,877	1,651,011	1,578,000	1,545,000	1,402,140	1,379,903	1,354,667	1,346,651	1,325,960	1,323,353	1,243,528	1,364,300	1,380,022	1,443,835	1,428,027	1,434,185	1,469,134	1,554,175	1,464,020	1,493,360	1,629,538	1,642,863	1,666,857	1,764,059	1,803,446	1,812,709	1,849,959	2,005,315	2,037,980	2,037,980	2,117,947	2,140,636	2,111,183	2,092,016	2,084,656	2,093,062	1,922,524	1,876,807	1,757,430	1,682,062	1,845,135	1,863,929	1,805,429	1,813,346	1,811,910	1,830,396	1,831,384	1,831,384	1,954,698	1,920,275	1,684,853	1,684,853	1,722,651	1,743,824	966,104	710,130	884,022	877,114	256,599	273,932	278,087	271,030	339,119
Short Term Debt	223,001	193,720	209,969	201,704	214,804	192,682	196,097	227,921	217,241	140,380	134,912	135,405	149,007	136,526	148,872	141,521	144,479	102,952	198,230	638,702	114,579	97,646	115,057	105,451	123,848	117,970	330,550	36,927	35,192	30,834	96,215	26,183	76,770	29,274	20,493	30,000	5,000	10,000	10,000	66,350	61,350	56,350	56,350	11,486	-13,559	40,475	69,358	53,027	59,395	100,322	99,275	132,620	150,081	144,885	144,500	125,605	88,944	69,834	69,670	69,364	54,609	55,764	57,358	64,308	152,489	161,918	159,297	120,681	185,414	208,230	208,230	339,146	184,389	303,349	281,639	42,245	52,249	177,979	143,693	23,023	31,355	59,370	49,118	82,059	75,656	57,101	68,814	59,931	59,931	54,810	44,056	99,317	99,317	98,718	101,748	22,870	22,674	41,797	34,542	36,480	52,086	52,573	45,910	141,260
Short Term Investments	474,869	439,002	399,233	341,822	281,964	308,063	375,137	307,016	251,530	244,470	160,941	163,693	133,769	356,150	310,634	58,263	0	0	0	0	0	2,559	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,682	2,681	2,681	2,681	2,681	2,681	2,681	2,681	2,681	2,680	2,680	2,680	2,680	2,680	2,680	19,719	19,715	19,712	17,782	2,679	2,679	2,679	2,679	2,679	2,678	2,677	4,880	2,670	2,654	2,635	2,609	2,576	2,542	2,510	2,478	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	134,104	136,595	205,871	119,464	53,475	1,000	1,000	2,824	2,952
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Assets	6,771,125	6,734,849	6,638,180	6,581,791	6,821,757	6,693,924	6,390,662	6,225,787	6,038,554	5,770,448	5,567,779	5,053,465	5,022,311	5,136,620	5,115,388	4,811,637	4,695,615	4,405,930	4,309,284	4,847,186	4,495,447	4,495,469	4,381,681	4,391,710	4,521,509	4,412,269	4,384,131	4,178,321	4,092,086	4,241,114	4,120,848	3,959,154	4,031,300	3,647,488	3,644,228	3,633,876	3,635,405	3,759,941	3,609,373	3,503,339	3,427,298	3,476,918	3,416,333	3,074,731	3,023,515	3,143,557	2,845,184	2,804,212	2,773,047	2,889,387	2,817,695	2,701,573	2,736,822	2,821,904	2,693,058	2,515,698	2,432,909	2,429,509	2,307,739	2,136,053	2,383,993	3,290,872	3,270,479	3,221,877	3,192,606	3,092,980	2,953,315	2,940,980	3,041,264	3,000,416	3,000,416	3,009,903	2,955,091	2,836,060	2,888,681	2,866,337	2,965,368	2,833,888	2,817,526	2,715,001	2,571,874	2,535,919	2,523,280	2,478,674	2,557,984	2,744,943	2,794,860	3,223,318	3,223,318	3,520,585	3,456,762	3,393,284	3,393,284	3,434,335	3,381,688	2,066,194	1,755,089	1,748,128	1,725,510	991,682	1,003,597	990,826	947,419	786,888
Total Current Assets	3,195,810	3,125,642	2,999,046	3,033,603	3,301,239	3,201,146	2,963,887	2,939,555	2,856,563	2,575,124	2,371,042	2,114,054	2,132,932	2,268,571	2,341,795	2,153,703	2,001,533	1,663,001	1,513,120	2,002,929	1,671,208	1,611,236	1,458,179	1,491,584	1,650,870	1,566,472	1,596,632	1,499,698	1,409,696	1,487,046	1,362,527	1,219,573	1,317,480	1,104,771	1,152,378	1,205,950	1,197,948	1,270,385	1,247,925	1,280,759	1,232,416	1,288,783	1,337,155	1,132,713	1,089,708	1,182,941	972,299	992,405	996,830	1,136,449	1,110,915	1,010,783	1,062,067	1,136,065	1,096,925	1,015,453	932,925	980,823	882,891	667,226	860,916	1,033,460	994,257	970,785	987,414	916,598	783,533	754,344	837,857	753,018	753,018	795,521	766,490	658,226	675,421	702,795	785,986	660,537	728,444	786,808	777,768	764,265	731,213	709,969	697,644	653,447	547,682	532,190	532,190	709,088	708,967	549,017	549,017	563,105	527,848	755,493	507,250	553,115	546,220	450,503	472,035	476,256	433,682	299,223
Total Current Liabilities	1,384,475	1,602,090	1,576,488	1,457,549	1,662,411	1,789,157	1,784,962	1,623,117	1,679,735	1,738,985	1,679,653	1,316,857	1,315,987	1,375,370	1,282,835	1,047,749	1,059,803	992,255	1,038,893	1,467,618	1,158,423	1,171,333	1,161,652	1,168,081	1,361,789	1,355,739	1,388,091	1,039,107	1,005,661	1,074,960	1,036,844	940,110	1,017,429	752,191	717,398	701,395	700,590	929,228	817,853	741,697	690,936	779,683	773,703	664,784	630,727	738,443	708,250	650,762	642,186	775,275	680,298	704,118	772,208	901,396	804,116	681,512	605,837	615,164	438,201	385,093	554,742	653,431	627,395	613,370	677,073	646,142	573,082	549,279	622,762	697,956	697,956	816,506	634,732	722,073	748,840	453,488	439,030	589,775	572,386	470,234	439,851	424,470	413,331	435,294	511,121	473,357	454,045	371,334	371,334	404,242	335,487	446,431	446,431	488,255	471,067	325,420	312,898	338,164	344,165	250,246	280,652	287,319	265,254	374,849
Total Liab	2,776,090	2,856,750	2,875,321	2,854,628	3,122,056	3,175,081	3,163,112	3,098,965	3,066,008	3,010,769	2,984,709	2,591,228	2,668,352	2,913,883	2,998,460	2,753,012	2,705,376	2,518,310	2,478,108	3,014,604	2,639,547	2,673,628	2,611,523	2,644,636	2,830,730	2,829,419	2,857,177	2,769,392	2,688,682	2,901,054	2,850,848	2,713,987	2,805,412	2,444,083	2,475,035	2,470,292	2,504,469	2,628,871	2,518,323	2,511,979	2,462,358	2,547,561	2,516,334	2,397,837	2,336,521	2,483,731	2,167,917	2,096,818	2,071,826	2,125,859	2,036,311	1,937,141	2,100,141	2,240,901	2,195,911	2,081,183	2,043,208	2,119,089	2,081,768	1,925,935	2,140,830	2,432,162	2,433,965	2,449,262	2,530,965	2,527,396	2,454,546	2,495,697	2,642,741	2,704,868	2,704,868	2,745,883	2,726,840	2,661,075	2,684,679	2,613,562	2,589,160	2,431,593	2,396,668	2,291,937	2,169,532	2,289,653	2,299,531	2,227,867	2,316,472	2,309,859	2,293,795	2,206,864	2,206,864	2,367,519	2,269,952	2,078,450	2,078,450	2,164,538	2,157,728	1,286,819	1,017,348	1,199,811	1,203,379	482,502	513,236	524,890	501,933	676,570
Total Permanent Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,821,841	1,770,158	1,747,074	1,690,779	1,582,850	1,526,954	1,408,929	1,403,404	1,340,060	1,270,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Stockholder Equity	3,962,308	3,846,688	3,732,150	3,696,477	3,668,752	3,487,346	3,196,295	3,096,123	2,942,276	2,730,013	2,554,248	2,433,917	2,325,699	2,194,618	2,089,404	2,031,517	1,963,739	1,861,639	1,805,311	1,807,011	1,830,540	1,796,944	1,745,751	1,723,125	1,667,328	1,560,437	1,505,594	1,388,386	1,383,588	1,321,048	1,251,897	1,227,582	1,208,638	1,186,441	1,152,953	1,147,967	1,116,235	1,117,362	1,078,415	979,610	953,740	918,877	890,174	667,671	678,155	651,513	669,213	699,631	693,266	756,284	774,096	757,101	630,013	574,492	490,986	428,247	383,209	303,861	219,655	204,143	237,139	850,445	828,320	764,670	654,619	559,302	493,380	440,406	393,920	291,669	291,669	260,398	224,301	171,762	199,065	246,968	369,529	394,991	419,297	421,500	401,004	235,042	213,278	240,811	231,367	424,926	490,489	1,008,717	1,008,717	1,145,683	1,184,404	1,314,834	1,314,834	1,269,797	1,223,960	779,375	737,741	548,317	522,131	509,180	490,361	465,936	445,486	100,350
Treasury Stock	0	0	0	0	0	0	0	-219,147	-219,065	-219,061	-219,061	-219,061	-217,740	-217,660	-217,592	-217,533	-217,479	-216,301	-216,254	-216,219	-216,171	-216,135	-216,087	-216,038	-215,982	-215,917	-215,868	-214,700	-214,490	-214,204	-213,996	-213,877	-213,758	-213,576	-213,455	-213,258	-213,028	-212,797	-212,455	-211,571	-211,449	-211,217	-211,155	-211,073	-210,983	-210,921	-168,840	-135,418	-130,560	-49,899	-910	-862	-284	-274	-234	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Warrants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Cash Flow

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31
Begin Period Cash Flow	959,072	831,521	702,197	898,532	688,051	602,851	555,495	527,348	449,946	610,442	413,048	434,631	404,998	395,406	424,316	410,070	244,694	206,575	372,284	313,370	311,249	200,057	93,517	98,045	227,587	90,917	49,664
Capital Expenditures	749,467	908,294	779,779	553,021	472,433	547,122	550,943	650,038	537,975	681,120	566,256	533,512	466,694	445,669	218,177	386,239	236,240	315,873	295,943	405,726	230,504	95,104	158,700	480,074	242,390	107,889	178,990
Cash And Cash Equivalents Changes	0	147,184	147,314	-202,391	209,611	85,200	47,356	28,147	73,226	-160,496	197,394	-21,583	0	9,592	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	0	-71,546	21,593	-31,554	4,108	4,944	-2,931	-13,005	10,902	-7,793	18,783	-4,876	0	20,390	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	160,746	130,885	129,324	-196,335	210,481	85,200	47,356	28,147	73,226	-160,496	197,394	-21,583	29,633	9,592	-28,910	14,246	165,376	38,119	-165,709	58,914	2,010	111,192	106,540	-4,528	-129,542	136,670	41,253
Change In Working Capital	236,727	-281,410	-124,354	-93,456	-125,890	-40,524	-77,878	14,922	17,058	65,233	39,892	-56,397	76,360	-35,244	-167,385	95,733	84,368	23,405	-59,632	23,042	-46,874	93,129	88,680	-137,583	-22	30,033	110,578
Change Receivables	0	-103,990	-298,854	-106,693	-124,140	80,571	-118,353	-29,126	122,840	-80,775	-531	-97,677	0	-58,022	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	205,491	-103,990	-298,854	-106,693	-124,140	80,571	-118,353	-29,126	122,840	-80,775	-992	-96,107	95,882	-58,225	-68,912	144,942	-1,251	96	96	-161	0	0	100,669	0	0	0	0
Change To Inventory	233,797	-148,137	-190,555	-75,499	10,208	-16,310	-54,195	-28,397	27,677	-27,817	38,248	-29,882	-6,912	-34,882	-20,991	16,696	15,516	-32,250	-38,499	-32,084	-23,825	218	31,372	-23,871	-12,063	23,042	-26,609
Change To Liabilities	0	42,263	343,462	120,290	-16,066	-111,100	97,601	70,284	-129,728	181,618	-4,989	104,403	0	52,149	0	10,517	27,365	1,587	82,028	0	27,890	52,707	0	45,514	0	0	0
Change To Netincome	0	-2,825	39,072	10,615	41,295	2,659	-151,918	5,753	-9,218	-52,154	-18,858	251	0	2,747	0	0	0	0	0	0	0	0	0	10,645	0	0	0
Change To Operating Activities	0	-115,857	-124,354	-93,456	-50,628	-61,295	21,043	15,610	-84,336	118,132	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	631,508	612,702	563,582	510,396	524,177	571,961	581,940	555,186	494,200	464,706	410,346	370,479	335,644	323,608	305,510	309,920	288,829	285,765	257,321	242,740	238,275	333,596	465,083	332,909	180,332	119,239	81,864
Dividends Paid	-74,686	55,116	51,213	51,213	51,213	51,213	0	548	246	0	0	667,528	489,079	0	0	0	0	0	0	0	0	0	0	0	0	33,100	5,000
End Period Cash Flow	1,119,818	962,406	831,521	702,197	898,532	688,051	602,851	555,495	523,172	449,946	610,442	413,048	434,631	404,998	395,406	424,316	410,070	244,694	206,575	372,284	313,259	311,249	200,057	93,517	98,045	227,587	90,917
Exchange Rate Changes	0	0	0	0	0	-204	8,807	351	0	68	207	-557	0	1,775	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	520,553	190,462	341,516	217,012	91,417	116,288	67,324	79,364	39,970	-67,211	-8,720	-150,549	50,138	96,926	43,548	219,579	367,190	207,757	-198,831	-189,112	-54,158	81,373	1,766	-106,249	50,907	130,071	71,063
Investments	-980,850	-1,007,169	-122,256	-94,077	-2,043	-537,383	-454,832	-589,427	-12,908	-12,908	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance Of Capital Stock	0	0	0	17,611	11,405	1,050	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Borrowings	0	147,323	12,166	-339,709	104,420	-41,732	-121,925	-119,146	9,688	-65,903	291,784	191,405	0	-90,905	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	359,813	767,042	645,607	340,499	122,628	129,565	264,888	167,304	60,362	133,887	111,657	62,902	93,095	232,147	156,283	-456,695	219,864	170,084	-136,889	-37,536	-52,368	-826,759	-450,861	154,153	76,719	75,460	43,281
Other Cashflows From Financing Activities	-4,472	467,228	378,046	726,388	1,291,681	619,626	370,672	-1,436	-1,288	58,755	376,318	1,328,440	956,507	621,781	306,410	619	-245,500	-174,207	44,834	228,759	-155,674	-23,541	102,988	946,288	570,018	-265,141	-11,036
Other Cashflows From Investing Activities	0	6,157	-45,001	8,393	11,987	9,739	96,111	60,611	23,613	-13,358	-74,238	13,391	9,543	748	0	0	0	0	6,587	18,627	19,082	0	0	0	0	0	0
Other Non Cash Items	20,301	-1,517	14,814	1,421	10,093	10,500	-112,830	-9,515	3,170	-36,427	926	-2,819	8,962	13,833	-4,661	643,461	13,955	44,035	11,194	-8,029	-25,148	503,792	142,586	32,601	26,850	11,978	26,045
Sale Purchase Of Stock	0	5,635	-12,787	17,611	11,405	1,050	3,124	220,679	690,246	6,250	446	-80,946	-128,368	1,048	0	0	0	0	0	0	0	0	0	0	0	0	0
Stock Based Compensation	8,277	13,562	10,970	8,030	6,911	5,018	5,145	3,251	3,852	3,700	2,971	2,720	5,010	3,515	2,577	4,588	3,946	373	0	0	54,566	0	0	0	0	0	0
Total Cash From Financing Activities	-149,207	55,597	-30,102	-333,719	108,250	-40,623	-124,886	-112,179	9,643	-79,995	280,145	110,032	-58,877	-89,857	-49,651	-223,625	-208,450	-169,231	47,683	235,175	-8,728	-12,053	114,686	1,365,911	573,893	62,022	-16,036
Total Cash From Operating Activities	1,270,020	1,098,756	1,121,295	770,033	563,850	663,410	618,267	729,402	577,945	613,909	557,536	382,963	516,832	542,595	261,725	605,818	603,430	523,630	97,112	216,614	176,346	176,477	160,466	373,825	293,297	237,960	250,053
Total Cashflows From Investing Activities	0	-1,007,169	-943,879	-638,705	-462,489	-537,383	-454,832	-589,427	-514,362	-694,478	-640,494	-520,121	-430,534	-444,921	0	0	0	0	0	0	0	0	0	0	0	0	0

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31
Begin Period Cash Flow	735,733	808,262	913,299	962,406	627,319	737,373	859,131	831,521	550,029	729,220	654,772	702,197	570,777	787,186	945,324	898,532	604,217	556,906	1,060,920	688,051	554,120	385,765	500,844	602,851	525,673	663,852	620,237	555,495	549,836	499,320	413,465	523,172	430,444	442,297	494,189	449,946	485,592	525,935	628,585	610,442	591,310	636,007	466,702	413,048	549,085	351,183	381,132	434,631	483,390	475,471	392,951	404,998	417,498	437,803	425,473	395,406	446,716	455,294	291,479	424,316	443,838	409,112	411,713	410,070	334,955	238,407	177,138	244,694	190,567	226,243	226,243	206,575	159,518	228,204	286,760	372,284	231,311	294,595	345,496	313,259	340,503	346,304	351,485	311,249	235,038	161,938	175,281	328,224	328,224	339,135	207,601	108,865	108,865	136,274	318,264	98,045	81,921	107,553	164,381	227,587	172,328	170,461	41,989	90,917
Capital Expenditures	237,813	229,345	184,085	98,224	332,792	235,294	182,054	158,154	288,354	217,808	163,266	110,351	277,490	141,191	78,452	55,888	143,936	54,825	70,456	203,216	69,086	88,468	158,965	230,603	136,969	142,323	183,366	88,285	168,368	125,696	157,186	198,788	185,331	158,284	88,211	106,149	238,812	211,916	134,393	95,999	164,252	179,330	110,131	112,543	153,168	147,662	111,595	121,087	142,345	99,720	110,748	113,881	168,997	133,744	75,836	67,092	106,248	41,974	27,134	42,821	69,130	126,239	102,031	88,839	76,298	57,730	50,826	51,386	63,472	90,371	90,371	79,098	69,501	102,045	59,111	65,286	37,648	73,421	123,819	170,838	82,274	63,649	68,010	16,571	12,806	30,975	31,619	23,753	23,753	22,283	40,913	77,757	77,757	113,480	184,755	104,082	66,584	70,406	63,359	42,041	27,395	28,568	18,241	33,685
Cash And Cash Equivalents Changes	0	0	-91,889	-46,164	317,895	-101,583	-104,533	35,405	288,712	-178,695	74,325	-37,028	128,060	-220,282	-157,261	47,092	294,830	47,057	-505,974	373,698	130,658	172,975	-112,534	-105,899	86,409	-137,992	44,456	54,483	1,483	50,516	85,855	-109,707	92,728	-11,853	-51,892	44,243	0	0	0	0	19,132	-44,697	169,305	53,654	0	0	0	0	0	7,919	82,520	-12,047	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	0	0	16,898	-23,419	421,127	-368,945	40,575	-164,303	261,490	-174,455	15,549	-80,991	146,022	-41,154	-36,570	-99,852	193,134	-87,697	-24,291	-77,038	105,572	18,648	-118,937	-339	63,898	15,699	-60,423	-22,105	-26,384	14,205	-6,137	5,311	16,201	43,385	-69,149	20,465	0	0	0	0	14,535	40,950	-25,302	-11,400	0	0	0	0	0	33,608	12,551	11,019	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	384,085	-68,579	-105,037	-49,107	335,087	-110,054	-121,758	27,610	281,492	-179,191	74,448	-47,425	131,420	-216,409	-158,138	46,792	294,315	47,311	-504,014	372,869	133,931	168,355	-115,079	-102,007	77,178	-138,179	43,615	64,742	5,659	50,516	85,855	-109,707	92,728	-11,853	-51,892	44,243	-35,646	-40,343	-102,650	18,143	19,132	-44,697	169,305	53,654	-136,037	197,902	-29,949	-53,499	-48,759	7,919	82,520	-12,047	-12,500	-20,305	12,330	30,067	-51,310	-8,578	163,815	-132,837	-19,522	34,726	-2,601	1,643	75,115	96,548	61,269	-67,556	54,127	-82,736	-82,736	19,668	47,057	-68,686	-58,556	-85,524	140,973	-63,284	-50,901	32,237	-27,244	-5,801	-5,181	40,236	76,211	73,100	-13,343	-128,167	-128,167	-10,911	131,534	-15,348	-15,348	-27,409	-181,990	220,219	16,124	-25,632	-56,828	-63,206	55,259	1,867	128,472	-48,928
Change In Working Capital	286,772	-43,524	16,898	-23,419	211,263	-368,945	40,575	-164,303	115,543	-174,455	15,549	-80,991	84,120	-41,154	-36,570	-99,852	63,136	-87,697	-24,291	-77,038	60,104	18,648	-118,937	-339	-11,049	15,699	-60,423	-22,105	1,543	14,205	-6,137	5,311	22,357	43,385	-69,149	20,465	82,447	6,356	-30,269	6,699	35,644	40,950	-25,302	-11,400	-33,636	24,531	-5,142	-42,150	29,739	33,608	6,890	6,123	26,260	11,275	-58,049	-14,730	-52,645	-15,663	16,054	-115,131	56,319	50,714	-43,205	31,905	27,423	26,263	17,242	13,440	13,740	-6,168	76,047	3,462	-55,855	-29,095	-23,644	48,962	-14,612	-6,054	-11,952	55,660	1,005	-38,826	-12,940	3,887	44,184	33,936	15,664	-2,799	-143,990	68,304	31,546	-53,692	27,736	-31,970	-28,944	-22,977	-20,850	46,130	-15,189	-10,113	53,261	-32,263	-35,324	44,359
Change Receivables	0	0	0	0	-103,990	0	0	0	-298,854	0	0	0	-106,693	0	0	0	-124,140	0	0	0	80,571	0	0	0	-118,353	0	0	0	-29,126	0	0	0	122,840	0	0	0	0	0	0	0	-531	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	0	0	0	0	-103,990	-103,990	0	0	-298,854	-298,854	-298,854	-298,854	-106,693	-106,693	-106,693	-106,693	-124,140	-124,140	-124,140	-124,140	80,571	80,571	80,571	80,571	-118,353	0	0	0	-29,126	0	0	0	122,840	0	0	0	-80,775	0	0	0	-992	0	0	0	-57	0	0	0	-69	0	0	0	508	0	0	0	-80	0	0	0	265	0	0	0	-1,251	0	0	0	-2,585	0	0	0	96	0	0	0	-161	39,340	38,097	27,176	0	0	0	21,529	0	0	0	0	100,669	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Inventory	0	0	0	0	-148,137	-148,137	0	0	-190,555	-190,555	-190,555	-190,555	-75,499	-75,499	-75,499	-75,499	10,208	10,208	10,208	10,208	-16,310	-16,310	-16,310	-16,310	-54,195	0	0	0	-28,397	0	0	0	27,677	0	0	0	-27,817	0	0	0	38,248	0	0	0	-29,882	0	0	0	-6,912	0	0	0	-34,882	0	0	0	-20,991	0	0	0	16,696	0	0	0	15,516	0	0	0	-32,250	0	0	0	-38,499	0	0	5,186	5,186	-6,085	-11,077	-20,108	-5,456	-10,489	-10,691	2,811	8,570	-5,137	-5,676	1,019	1,019	6,339	14,117	-11,418	-11,418	-9,868	-10,982	8,397	-15,814	-3,521	8,324	-1,052	-8,902	16,318	421	15,205
Change To Liabilities	0	0	0	0	42,263	0	0	0	343,462	0	0	0	120,290	0	0	0	-16,066	0	0	0	-111,100	0	0	0	97,601	0	0	97,601	70,284	70,284	70,284	0	-129,728	0	0	0	72,413	0	0	0	-4,989	0	0	0	83,708	0	0	0	0	0	0	0	36,398	0	0	0	0	0	0	0	10,517	0	0	0	27,365	0	0	0	1,587	0	0	0	82,028	0	0	0	0	54,932	40,660	29,043	27,890	0	0	0	52,707	60,210	30,922	0	0	0	0	0	45,514	91,370	70,442	15,763	0	0	0	0	0	0	0	0
Change To Netincome	0	0	7,605	-2,821	17,571	-10,355	-20,411	11,061	14,995	22,910	-1,413	2,370	-9,753	10,217	1,864	8,287	-10,238	18,421	17,184	15,928	4,665	1,233	1,495	-4,734	-34,046	-5,976	-104,006	-7,890	10,135	1,795	-2,233	-3,944	3,004	-573	-2,124	-9,525	-47,249	0	0	0	-17,749	1,219	-1,488	-840	0	0	0	0	0	-2,111	3,648	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3,510	0	0	10,645	2,680	3,658	5,808	0	0	0	0	0	0	0	0
Change To Operating Activities	0	0	0	0	376,816	-368,945	40,575	40,575	115,543	-174,455	15,549	-80,991	84,120	-41,154	-36,570	-99,852	138,398	-87,697	-24,291	-77,038	39,333	18,648	-118,937	-339	27,096	15,699	-60,423	-22,105	23,864	14,205	-6,137	0	-84,336	0	0	0	118,132	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	159,112	157,749	157,885	156,762	157,023	156,338	151,149	148,192	142,612	145,979	139,601	135,390	132,674	129,686	124,379	123,657	126,164	129,194	132,984	135,835	142,780	143,666	143,006	142,509	146,273	148,599	145,252	141,816	138,669	141,276	138,105	137,136	122,232	123,252	124,329	124,387	124,617	119,700	112,051	108,338	108,339	106,222	98,637	97,148	97,588	93,709	90,736	88,446	86,101	83,075	83,026	83,442	86,383	82,819	78,601	75,805	74,623	74,380	76,558	79,949	80,419	78,958	77,026	73,517	73,150	74,175	70,140	71,364	82,700	67,464	67,464	66,061	72,610	62,667	61,186	60,858	64,817	62,423	60,713	54,787	57,257	55,422	65,723	59,873	67,909	76,548	94,947	136,163	136,163	112,334	98,914	101,020	101,020	98,634	78,643	54,612	54,121	51,853	41,298	33,060	32,241	30,677	29,182	27,139
Dividends Paid	-19,358	18,454	18,444	18,430	18,391	12,252	12,245	12,228	12,220	9,772	9,764	19,457	19,457	19,457	19,457	0	0	0	0	0	0	0	0	0	0	0	0	135	548	143	135	135	246	123	0	0	0	0	0	0	0	0	0	0	0	375,000	38,786	178,742	39,276	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
End Period Cash Flow	1,119,818	739,683	808,262	913,299	962,406	627,319	737,373	859,131	831,521	550,029	729,220	654,772	702,197	570,777	787,186	945,324	898,532	604,217	556,906	1,060,920	688,051	554,120	385,765	500,844	602,851	525,673	663,852	620,237	555,495	549,836	499,320	413,465	523,172	430,444	442,297	494,189	449,946	485,592	525,935	628,585	610,442	591,310	636,007	466,702	413,048	549,085	351,183	381,132	434,631	483,390	475,471	392,951	404,998	417,498	437,803	425,473	395,406	446,716	455,294	291,479	424,316	443,838	409,112	411,713	410,070	334,955	238,407	177,138	244,694	143,507	143,507	226,243	206,575	159,518	228,204	286,760	372,284	231,311	294,595	345,496	313,259	340,503	346,304	351,485	311,249	235,038	161,938	200,057	200,057	328,224	339,135	93,517	93,517	108,865	136,274	318,264	98,045	81,921	107,553	164,381	227,587	172,328	170,461	41,989
Exchange Rate Changes	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-204	0	0	0	8,807	0	0	0	-21,534	3,103	10,532	8,250	0	0	0	0	0	0	0	0	-1,787	-405	994	1,405	0	0	0	0	0	2,236	142	-152	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	336,020	44,264	62,747	77,522	220,200	-151,799	114,037	8,024	201,322	-42,520	116,277	66,437	58,495	50,455	67,361	40,701	136,582	59,579	46,415	-151,159	167,106	132,371	-100,217	-82,972	67,387	71,629	-86,084	14,392	69,418	92,721	-22,085	-60,690	-30,752	36,801	-24,954	58,875	-30,571	-41,501	-31,086	35,947	18,039	-4,935	-7,955	-13,869	-54,641	-5,689	-25,238	-64,981	-1,305	42,175	2,922	6,346	6,636	42,710	10,943	36,637	-1,333	81,478	69,418	-106,015	79,297	46,454	1,451	92,377	112,664	102,755	79,708	72,063	79,502	30,466	30,466	39,871	30,904	-87,625	-68,956	-73,154	-15,090	-39,522	-87,987	-46,513	-17,158	-17,688	-54,344	35,032	80,359	34,414	-4,905	-13,702	-13,702	-6,076	20,118	16,107	16,107	7,301	-95,683	-33,974	6,756	56,824	-19,302	6,629	79,655	-6,399	3,510	53,305
Investments	-255,013	-278,025	-263,168	-155,704	47,614	35,869	-73,568	-82,728	-9,293	-88,168	4,456	-54,597	257,770	-47,880	-248,213	-55,754	-2,043	-57,794	-58,956	-202,067	0	0	0	0	0	0	0	0	0	0	0	0	-12,908	0	0	0	-12,908	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance Of Capital Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Borrowings	0	0	-41,389	-30,778	72,767	33,776	-95,974	128,349	119,283	-30,512	-39,581	-33,808	-186,033	-240,122	29,105	57,341	147,833	-9,843	-560,126	526,556	-44,808	42,062	-14,606	-24,380	1,549	-212,360	44,048	44,838	-100,727	-59,389	97,632	-56,662	99,688	-50,000	-35,000	-5,000	-65,757	0	0	0	2,000	141	256,643	33,000	0	0	0	0	0	4,274	64,845	-20,413	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	117,562	133,451	64,444	45,224	163,888	306,457	125,469	171,228	217,283	181,847	126,458	120,019	126,965	92,897	56,140	64,497	99,816	54,486	-9,006	-22,668	28,894	57,292	33,184	10,195	101,943	55,630	116,459	-9,144	101,202	61,141	5,366	-405	-8,557	29,021	10,201	29,697	14,128	48,170	50,406	21,183	41,558	26,004	30,329	13,766	27,872	22,576	872	11,582	25,561	27,323	14,488	25,103	50,761	78,370	58,943	44,073	87,882	80,996	9,364	-21,959	-623,078	29,155	65,232	71,996	93,664	60,620	30,990	34,590	59,047	23,554	23,788	34,673	54,001	-19,417	-52,403	-119,070	-36,092	-22,334	9,980	10,910	22,639	15,770	-50,747	-40,030	-196,116	-59,307	-383,528	-136,612	-136,612	-128,744	-116,291	40,890	40,890	45,171	30,936	37,156	20,186	26,088	11,520	18,925	24,983	20,874	20,791	8,812
Other Cashflows From Financing Activities	-2,671	9,457	262	379,192	111,669	152,536	34,258	168,765	-517	46,802	72,242	60,716	93,927	61,009	332,257	239,195	355,135	211,255	125,983	599,308	226,541	321,329	71,301	455	24,973	17,859	268,956	58,884	-421	13,613	173,376	-410	-617	19,756	489,803	29,770	-1,134	-342	-884	61,115	81,768	79	261,561	32,910	74,937	744,716	76,656	357,131	63,569	-11,789	399,077	14,304	7,255	136	549,792	57,085	41,410	8,539	244,033	12,428	-97,901	-11,839	-23,621	-100,467	-40,113	-9,592	-40,244	-155,551	-23,499	-118,000	-14,367	-22,763	28,703	20,858	9,822	-11,816	153,638	3,702	1,513	69,906	-154,451	-28,577	39,329	-7,867	798	-17,366	-9,783	-118,608	-118,608	-2,723	105,504	-38,522	-74,836	-22,532	757,268	250,074	-20,427	5,863	603,463	-17,333	-4,155	6,777	162,356	-102,530
Other Cashflows From Investing Activities	0	0	5,160	816	1,225	2,881	-31,398	873	-10,298	-9,371	-15	576	-7,648	12,847	-3,856	7,050	2,307	-2,969	11,500	1,149	4,973	1,516	2,252	998	8,162	2,875	85,731	-657	49,100	11,892	-30	-351	23,823	1,589	8,177	-9,976	-510	0	0	0	666	-39,436	-68,676	33,208	0	1,451	1,533	1,683	9,543	800	14,379	2,241	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	6,587	0	0	0	18,627	25,650	18,627	18,627	19,082	829	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	315,217	25,933	7,605	-2,821	18,879	-10,355	-21,102	11,061	-7,408	21,917	-2,065	2,370	-18,947	10,217	1,864	8,287	-41,440	18,421	17,184	15,928	12,506	1,233	1,495	-4,734	5,042	-5,976	-104,006	-7,890	-5,133	1,795	-2,233	-3,944	15,392	-573	-2,124	-9,525	539	-3,811	-28,881	-4,274	2,035	1,219	-1,488	-840	-2,095	1,157	-109	-1,772	-3,132	-2,111	9,266	30,662	3,978	3,990	7,284	-1,419	23,077	-16,261	-5,424	-6,053	621,368	13,866	4,429	3,798	-1,689	-573	12,162	4,055	-17,156	35,987	0	14,773	29,649	265	5,016	1,382	8,279	3,271	-22,104	679	-14,059	4,736	9,984	-25,809	48,387	27,785	325,996	28,665	0	33,814	44,581	17,254	0	7,528	6,538	1,281	20,149	1,544	3,026	2,131	1,371	182	326	10,099
Sale Purchase Of Stock	147,340	0	0	0	5,635	0	0	0	186,016	0	0	0	17,611	0	0	0	11,405	0	0	0	1,050	0	0	0	2,979	0	0	145	33,085	2,540	60	0	150,246	1	82	574	0	0	0	0	446	0	0	0	0	-45,294	-31,147	-4,505	-86,825	-41,517	280	627	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Stock Based Compensation	-318,224	0	0	0	13,562	0	0	0	10,970	0	0	0	8,030	0	0	0	6,911	0	0	0	5,018	0	0	0	5,145	0	0	145	3,251	0	0	0	3,852	0	0	574	3,700	0	0	438	2,971	0	0	0	2,720	0	0	69	5,010	0	0	627	3,515	0	0	399	2,577	0	0	0	4,588	0	0	6,088	3,946	0	0	12,524	4,675	0	0	832	-25,118	0	0	0	0	0	0	1,846	0	0	0	54,566	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Cash From Financing Activities	55,203	-62,651	-75,553	-66,206	48,856	11,466	-113,961	109,236	106,546	-39,109	-48,095	-49,444	-180,557	-235,704	27,447	55,095	157,984	-9,553	-563,889	523,708	-41,217	39,088	-14,569	-23,925	2,053	-212,496	44,809	40,748	-95,501	-57,200	97,438	-56,916	99,657	-50,243	-35,115	-4,656	-5,710	658	-56,496	-18,447	2,214	79	244,942	32,910	-82,202	196,630	-6,992	2,596	-66,180	-37,292	65,077	-20,482	-19,223	-66,398	1,360	-5,596	-34,306	-85,665	92,617	-22,297	-97,899	-11,414	-19,933	-94,379	-39,443	-7,678	-18,302	-143,027	-23,504	-113,873	-113,873	-21,931	28,814	20,863	9,822	-11,816	153,660	4,370	5,393	71,752	-17,183	-23,007	39,329	-7,867	2,416	-16,977	-2,061	-115,036	-115,036	-1,467	111,284	-34,376	-34,376	-21,739	1,170,652	251,374	-18,173	5,936	603,463	-17,333	-4,157	6,353	162,356	-102,530
Total Cash From Operating Activities	573,833	273,609	246,832	175,746	552,992	83,495	296,091	166,178	489,676	175,288	279,543	176,788	335,985	191,646	145,813	96,589	280,518	114,404	116,871	52,057	236,192	220,839	58,748	147,631	204,356	213,952	97,282	102,677	237,786	218,417	135,101	138,098	154,579	195,085	63,257	165,024	208,241	170,415	103,307	131,946	182,291	174,395	102,176	98,674	98,527	141,973	86,357	56,106	141,040	141,895	113,670	120,227	175,633	176,454	86,779	103,729	104,915	123,452	96,552	-63,194	148,427	172,693	103,482	181,216	188,962	160,485	130,534	123,449	142,974	120,837	120,837	118,969	100,405	14,420	-9,845	-7,868	22,558	33,899	35,832	124,325	65,116	45,961	13,666	51,603	93,165	65,389	26,714	10,051	10,051	16,207	61,031	93,864	93,864	120,781	89,072	70,108	73,340	127,230	44,057	48,670	107,050	22,169	21,751	86,990
Total Cashflows From Investing Activities	0	0	-263,168	-155,704	-283,953	-196,544	-286,663	-240,009	-307,510	-314,874	-157,123	-164,372	-27,368	-176,224	-330,521	-104,592	-143,672	-57,794	-58,956	-202,067	-64,113	-86,952	-156,713	-229,605	-128,807	-139,448	-97,635	-88,942	-119,268	-113,804	-157,216	-199,139	-161,508	-156,695	-80,034	-116,125	-694,589	-456,301	-244,885	0	-163,586	-218,766	-178,807	-79,335	-520,121	-361,450	-220,463	0	-430,534	-98,920	-96,369	-111,640	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Income Statement

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31
Cost Of Revenue	5,559,912	5,761,598	4,912,775	4,149,775	3,403,211	3,605,901	3,429,224	3,198,158	2,405,338	2,576,618	2,411,937	2,315,436	2,285,790	2,275,727	1,698,713	2,096,864	2,057,572	2,053,600	1,743,996	1,533,447	1,267,302	1,521,887	1,448,064	1,782,158	1,577,226	1,307,150	1,242,669
Depreciation And Amortization	631,508	631,011	566,723	504,001	519,102	571,961	581,940	555,186	494,200	464,706	410,346	370,479	335,644	323,608	305,510	309,920	288,829	285,765	257,321	242,740	238,275	333,596	465,083	332,909	180,332	119,239	81,864
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Ebit	470,287	897,186	763,433	457,245	233,170	264,761	281,315	299,794	154,666	246,003	229,895	183,630	203,504	383,183	227,409	263,611	414,479	427,388	34,380	91,554	150,577	65,328	-271,480	329,483	201,502	146,732	108,435
Ebitda	470,287	1,528,197	1,330,156	961,246	752,272	836,722	863,255	854,980	648,866	710,709	640,241	554,109	539,148	706,791	532,919	573,531	703,308	713,153	291,701	334,294	388,852	398,924	193,603	662,392	381,834	265,971	190,299
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Extraordinary Items	0	0	0	0	0	-22,284	41,554	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gross Profit	943,153	1,329,987	1,225,554	900,814	649,439	710,565	757,273	695,477	479,265	552,822	544,513	444,410	490,569	663,756	480,396	561,738	681,873	674,960	355,953	367,832	336,466	117,820	69,798	605,136	332,746	260,833	213,092
Income Before Tax	443,841	856,932	715,066	386,682	159,810	185,815	303,870	215,157	68,290	136,078	123,987	81,903	100,219	251,159	126,523	-425,688	234,837	182,494	-142,440	-22,344	-52,601	-760,944	-532,552	197,429	105,288	100,735	61,006
Income Tax Expense	81,710	89,890	69,459	46,183	37,182	56,250	38,982	47,853	28,035	33,845	22,646	19,001	7,124	19,012	-29,760	31,788	12,597	11,208	-5,551	15,192	-233	65,815	-81,691	22,285	26,600	24,716	7,078
Interest Expense	59,000	58,563	51,508	64,168	71,587	78,946	85,554	84,637	86,376	109,925	105,908	96,343	86,606	100,845	113,029	116,230	124,099	154,807	521	148,902	0	0	0	0	0	0	0
Interest Income	40,773	12,762	1,065	5,449	6,655	4,133	3,215	1,326	75,988	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Minority Interest	-455	-1,219	-2,612	2,361	1,740	2,473	4,182	3,114	2,795	3,501	2,361	884	1,287	176	303	0	2,376	1,202	0	904	4,008	1,932	1,896	0	0	0	0
Net Income	359,813	765,823	642,995	338,138	120,888	127,092	260,706	164,190	57,567	130,386	109,296	62,018	91,808	231,971	155,980	-456,695	219,864	170,084	-136,889	-37,536	2,198	-826,759	-450,861	154,153	76,719	75,460	43,281
Net Income Applicable To Common Shares	0	765,823	642,995	338,138	120,888	127,092	260,706	164,190	56,812	130,386	109,296	41,818	91,808	231,971	155,980	0	219,864	170,084	0	0	0	0	0	154,153	0	0	0
Net Income From Continuing Ops	407,007	767,042	645,607	340,499	122,628	129,565	264,888	167,304	39,500	102,233	101,341	42,702	0	232,147	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	-17,692	-58,563	-51,508	-64,168	-64,932	-74,813	-82,339	-83,311	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Operating Income Net Other	0	18,309	3,141	-6,395	-1,773	6,617	-11,889	5,854	9,179	56,197	8,102	4,954	0	-21,794	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Recurring	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	470,287	897,186	763,433	457,245	233,170	258,144	293,204	293,940	165,594	221,460	232,109	173,292	193,670	373,798	225,317	-407,506	390,691	385,083	29,859	109,210	123,008	-403,394	-268,683	323,376	176,077	132,736	100,841
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	6,032,778	6,194,399	5,374,896	4,593,344	3,822,782	4,058,322	3,893,293	3,599,695	2,719,009	2,907,980	2,724,341	2,586,554	2,582,689	2,565,685	1,954,073	2,394,991	2,348,754	2,343,477	2,070,090	1,792,069	1,480,760	2,043,101	1,786,545	2,063,918	1,733,895	1,435,247	1,354,920
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Reconciled Depreciation	629,419	612,702	563,582	510,396	524,177	571,961	581,940	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Research Development	177,473	149,429	166,037	140,727	137,638	157,182	166,614	117,206	82,017	76,864	64,625	54,118	50,386	47,534	44,453	56,227	41,650	38,735	37,347	36,707	25,784	31,189	38,786	26,057	11,436	8,251	8,525
Selling And Marketing Expenses	0	0	0	0	0	0	0	0	755	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling General Administrative	286,149	283,372	296,084	302,842	281,933	295,239	297,455	284,331	232,409	254,498	247,779	217,000	246,513	242,424	210,907	251,756	251,249	250,142	293,155	214,338	179,952	188,567	214,733	192,623	145,233	119,846	103,726
Tax Provision	94,925	89,890	69,459	46,183	37,182	56,250	38,982	47,853	28,035	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Operating Expenses	472,866	432,801	462,121	443,569	419,571	452,421	464,069	401,537	313,671	331,362	312,404	271,118	296,899	289,958	255,360	298,127	291,182	289,877	326,094	258,622	213,458	521,214	338,481	281,760	156,669	128,097	112,251
Total Other Income Expense Net	-26,446	-40,254	-48,367	-70,563	-73,360	6,617	96,220	5,854	-10,928	24,543	-2,214	1,794	-9,594	-24,744	14,516	-573,069	-23,788	-42,305	-4,521	17,654	-30,859	-502,587	-97,909	-27,098	-27,394	-13,996	-24,885
Total Revenue	6,503,065	7,091,585	6,138,329	5,050,589	4,052,650	4,316,466	4,186,497	3,893,635	2,884,603	3,129,440	2,956,450	2,759,846	2,776,359	2,939,483	2,179,109	2,658,602	2,739,445	2,728,560	2,099,949	1,901,279	1,603,768	1,639,707	1,517,862	2,387,294	1,909,972	1,567,983	1,455,761

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31
Cost Of Revenue	1,472,702	1,539,040	1,271,052	1,277,118	1,571,936	1,662,463	1,255,713	1,271,486	1,362,276	1,356,168	1,133,715	1,060,616	1,092,540	1,112,938	980,589	963,708	955,480	901,677	771,851	774,203	898,901	943,485	895,967	867,548	922,929	918,389	817,212	770,694	794,426	872,214	785,720	745,798	568,024	607,762	621,624	607,928	733,042	659,607	616,745	567,224	604,702	626,979	607,680	572,576	589,634	578,566	597,207	550,029	571,942	617,768	557,816	538,264	591,266	605,713	569,966	508,782	492,258	461,589	404,129	340,737	451,088	590,700	531,745	523,331	543,976	519,152	490,794	503,650	509,879	517,307	517,307	490,071	487,776	459,297	422,837	374,086	379,812	403,076	397,761	352,798	344,685	322,369	303,686	296,562	359,717	401,555	397,503	360,713	360,713	346,355	342,158	465,419	465,419	469,518	407,441	445,968	432,355	404,327	383,162	357,382	358,230	321,758	317,106	310,056
Depreciation And Amortization	159,112	157,749	157,885	160,314	156,503	162,030	159,190	153,288	142,612	145,979	139,601	135,390	132,674	129,686	124,379	123,657	126,164	129,194	132,984	135,835	142,780	143,666	143,006	142,509	146,273	148,599	145,252	141,816	138,669	141,276	138,105	137,136	122,232	123,252	124,329	124,387	124,617	119,700	112,051	108,338	108,339	106,222	98,637	97,148	97,588	93,709	90,736	88,446	86,101	83,075	83,026	83,442	86,383	82,819	78,601	75,805	74,623	74,380	76,558	79,949	80,419	78,958	77,026	73,517	73,150	74,175	70,140	71,364	82,700	67,464	67,464	66,061	72,610	62,667	61,186	60,858	64,817	62,423	60,713	54,787	57,257	55,422	65,723	59,873	67,909	76,548	94,947	136,163	136,163	112,334	98,914	101,020	101,020	98,634	78,643	54,612	54,121	51,853	41,298	33,060	32,241	30,677	29,182	27,139
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Ebit	158,664	8,849	88,205	68,703	225,082	319,287	142,809	210,008	255,042	211,962	155,211	144,359	154,351	125,054	85,057	86,388	117,253	80,615	15,544	17,985	75,744	91,388	64,942	32,687	109,267	94,883	63,374	13,791	142,150	107,958	30,784	18,902	5,965	62,871	31,353	54,477	49,222	84,806	66,660	45,315	78,666	62,805	60,682	42,199	63,926	57,331	23,684	37,178	45,107	47,677	58,616	52,104	88,436	120,723	85,817	70,821	114,693	87,633	-28,763	-12,176	80,944	31,198	64,905	86,564	132,698	99,222	108,214	74,345	102,248	131,821	100,042	88,329	41,485	26,457	-10,001	-23,561	10,607	64,152	6,249	51,229	63,420	48,975	43,192	-4,258	46,540	31,768	-4,565	-106,035	-162,822	-89,936	-69,744	46,234	46,159	121,365	89,099	66,597	81,882	356,467	31,007	32,146	35,327	34,159	39,505	37,741
Ebitda	317,776	166,598	246,090	229,017	381,585	481,317	301,999	363,296	397,654	357,941	294,812	279,749	287,025	254,740	209,436	210,045	243,417	209,809	148,528	153,820	218,524	235,054	207,948	175,196	255,540	243,482	208,626	155,607	280,819	249,234	168,889	156,038	128,197	186,123	155,682	178,864	173,839	204,506	178,711	153,653	187,005	169,027	159,319	139,347	161,514	151,040	114,420	125,624	131,208	130,752	141,642	135,546	174,819	203,542	164,418	146,626	189,316	162,013	47,795	67,773	161,363	110,156	141,931	160,081	205,848	173,397	178,354	145,709	184,948	199,285	167,506	154,390	114,095	89,124	51,185	37,297	75,424	126,575	66,962	106,016	120,677	104,397	108,915	55,615	114,449	108,316	90,382	30,128	-26,659	22,398	29,170	147,254	147,179	219,999	167,742	121,209	136,003	408,320	72,305	65,206	67,568	64,836	68,687	64,880
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Extraordinary Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-22,284	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gross Profit	279,109	282,753	186,870	194,421	334,274	421,228	249,155	325,330	362,368	324,832	272,820	265,534	278,501	241,085	192,320	188,908	222,984	182,240	123,454	120,761	182,370	200,707	169,717	157,771	225,494	216,638	172,235	142,906	227,187	213,800	131,606	122,884	102,620	126,600	115,098	134,947	120,071	153,217	150,714	128,820	150,173	141,008	138,379	114,953	133,322	116,787	89,320	104,981	111,827	122,239	129,817	126,686	159,343	188,258	179,199	136,956	175,354	154,616	102,387	48,039	97,624	129,031	158,931	176,152	202,912	169,931	161,692	147,338	173,132	169,324	169,324	155,018	155,716	90,344	66,498	43,395	73,442	87,767	94,775	111,848	114,221	101,415	74,261	46,569	66,537	52,373	12,381	-8,359	-8,359	-11,639	8,011	171,452	171,452	179,058	139,595	108,843	105,919	397,489	66,763	62,575	66,578	64,960	67,618	61,677
Income Before Tax	151,528	162,374	73,851	56,088	209,619	310,100	136,257	200,956	241,867	199,066	142,447	131,686	139,644	108,650	69,045	69,343	100,580	63,627	-3,109	-1,288	57,706	71,618	43,815	12,676	89,161	74,382	149,032	-8,705	119,736	85,227	8,726	1,468	-12,367	43,933	7,266	29,458	13,063	59,783	42,881	20,351	52,606	38,174	20,091	17,795	37,864	32,114	-3,019	14,944	23,210	29,822	18,039	29,148	60,819	88,691	57,743	43,906	84,062	50,142	11,197	-18,878	-619,768	46,081	69,865	78,134	97,351	62,734	35,728	39,024	62,314	26,100	26,100	38,400	48,775	-22,282	-51,050	-117,883	-34,191	-16,006	15,508	12,345	28,478	8,862	-45,734	-44,207	-240,497	-55,540	-354,989	-240,549	-240,549	-128,936	-114,791	49,521	49,521	61,595	41,537	44,776	27,849	34,784	16,000	26,655	27,683	29,403	29,102	14,547
Income Tax Expense	32,516	28,923	9,407	10,864	45,731	3,643	10,788	29,728	24,584	17,219	15,989	11,667	12,679	15,753	12,905	4,846	764	9,141	5,897	21,380	28,812	14,326	10,631	2,481	-12,782	18,752	32,573	439	18,534	24,086	3,360	1,873	837	16,568	4,631	5,999	1,420	14,985	12,511	4,929	16,685	12,170	-10,238	4,029	9,992	9,538	-3,891	3,362	-2,351	2,499	3,594	3,382	10,058	10,321	-1,200	-167	-3,820	-30,854	1,833	3,081	5,237	16,313	4,298	5,940	3,024	1,194	4,272	4,107	2,743	1,972	1,972	3,612	-5,226	-2,865	1,353	1,187	1,901	6,328	5,528	1,435	5,839	-6,908	5,013	-4,177	123,897	-10,109	-25,440	-26,210	-26,210	-24,498	-25,673	-2,140	-2,140	9,239	6,230	8,956	5,694	8,696	4,480	7,730	2,700	8,529	8,437	5,050
Interest Expense	15,478	13,001	14,354	16,167	14,943	14,879	14,593	14,148	13,175	12,896	12,764	12,673	14,707	16,404	16,012	17,045	16,673	16,988	18,653	19,273	18,038	19,770	21,127	20,011	20,106	20,501	22,451	22,496	22,414	22,731	22,058	17,434	18,332	18,938	24,087	25,019	36,159	25,023	23,779	24,964	26,060	27,347	26,931	25,570	25,139	23,182	25,944	22,078	21,712	21,086	22,439	21,369	23,015	23,426	28,223	26,181	28,773	28,278	30,638	27,707	109,980	30,119	26,314	27,433	124,099	29,336	31,114	35,160	154,807	38,136	42,163	41,157	521	40,859	41,395	40,513	148,902	38,075	36,360	33,290	32,787	35,151	36,481	35,862	36,487	37,391	37,434	36,185	40,954	37,904	40,411	44,795	38,196	36,787	29,428	15,429	0	0	0	0	0	0	0	0
Interest Income	13,869	12,137	12,019	10,433	6,184	4,034	1,941	603	300	256	230	279	474	1,016	1,701	2,258	1,724	1,269	1,598	2,064	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Minority Interest	-1,450	-837	-158	127	413	-376	-691	565	-757	-993	28,822	210	291	746	716	608	669	416	444	211	599	630	593	651	1,173	1,195	952	862	939	1,052	653	470	409	847	623	916	993	1,073	885	550	720	655	602	384	526	259	291	0	711	-44	-43	663	157	350	0	0	170	133	141	133	-613	613	335	198	663	920	466	327	524	223	340	115	685	0	0	0	-362	1,266	-358	358	1,873	1,809	475	0	1,932	-908	908	1,753	423	645	828	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	117,562	132,614	64,286	45,351	164,301	306,081	124,778	170,663	216,526	180,854	125,806	119,809	126,674	92,151	55,424	63,889	99,147	54,070	-9,450	-22,879	28,295	56,662	32,591	9,544	100,770	54,435	115,507	-10,006	100,263	60,089	4,713	-875	-8,966	28,174	9,578	28,781	13,135	47,097	49,521	20,633	40,838	25,349	29,727	13,382	27,346	22,317	581	11,774	24,850	27,367	14,488	25,103	50,604	78,020	59,050	44,297	87,986	80,863	9,223	-22,092	-623,078	29,155	65,232	71,996	93,664	60,620	30,990	34,590	59,047	23,788	23,788	34,673	54,001	-19,417	-52,403	-119,070	-36,092	-22,334	9,980	10,910	22,639	15,770	-50,747	14,536	-196,116	-59,307	-383,528	-136,612	-136,612	-128,744	-116,291	40,890	40,890	45,171	30,936	37,156	20,186	26,088	11,520	18,925	24,983	20,874	20,791	8,812
Net Income Applicable To Common Shares	0	0	64,286	45,351	164,301	306,081	124,778	170,663	216,526	180,854	125,806	119,809	126,674	92,151	55,424	63,889	99,147	54,070	-9,450	-22,879	28,295	56,662	32,591	9,544	100,770	54,435	115,507	-10,006	100,263	60,089	4,713	-875	-9,721	28,174	9,578	28,781	13,135	47,097	49,521	20,633	40,838	25,349	29,727	13,382	7,146	22,317	581	11,774	24,850	27,367	14,488	25,103	50,604	78,020	59,050	44,297	87,986	80,863	9,223	0	-29,155	29,155	65,232	71,996	93,664	60,620	30,990	34,590	59,047	52,810	23,788	34,439	53,936	0	0	0	0	-9,980	9,980	10,910	22,639	15,770	0	0	0	0	0	0	0	0	0	0	40,890	45,171	30,936	37,156	0	0	0	0	0	0	0	0
Net Income From Continuing Ops	119,012	133,451	64,444	45,224	163,888	306,457	125,469	171,228	217,283	181,847	126,458	120,019	126,965	92,897	56,140	64,497	99,816	54,486	-9,006	-22,668	28,894	57,292	33,184	10,195	101,943	55,630	116,459	-9,144	101,202	61,141	5,366	-405	-13,959	27,365	2,635	23,459	133,240	44,798	30,370	0	31,242	26,004	30,329	13,766	0	0	0	0	0	27,323	14,445	25,766	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	-1,609	-13,001	-14,354	-16,167	-14,943	-14,879	-14,593	-14,148	-13,175	-12,896	-12,764	-12,673	-14,707	-15,388	-14,311	-14,787	-14,949	-15,719	-17,055	-17,209	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Operating Income Net Other	0	0	11,883	3,552	-520	5,692	8,041	5,096	2,633	501	96	-89	-4,828	-2,415	-1,467	2,315	-1,132	1,760	-6,966	4,565	363	-1,315	11,001	-3,432	-861	-3,354	3,190	-10,864	15,461	-6,657	242	-3,192	-11,065	13,232	276	6,736	0	12,998	25,735	0	9,749	7,507	-11,431	2,277	0	0	0	0	0	6,913	-15,496	518	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Recurring	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	158,664	166,598	76,322	68,703	225,082	319,287	142,809	210,008	252,409	211,461	155,115	144,448	159,179	127,469	86,524	84,073	118,385	78,855	22,510	13,420	75,381	92,703	53,941	36,119	110,128	98,237	168,293	24,655	126,689	114,615	30,542	22,094	21,677	51,295	38,643	53,979	39,968	75,180	60,961	45,351	74,554	58,014	58,453	41,088	63,009	54,018	21,964	34,301	43,702	43,995	55,974	49,999	86,209	117,854	100,748	68,987	109,807	87,779	39,907	-12,176	-645,084	54,480	86,251	96,847	130,050	97,286	88,309	75,046	101,301	100,042	100,042	84,337	94,229	21,892	-10,291	-75,971	7,896	63,475	29,165	47,857	57,278	47,699	22,623	-4,562	4,147	17,971	-317,342	-101,514	-101,514	-90,484	-72,062	87,792	46,159	99,784	72,399	63,401	62,833	54,123	28,903	30,218	32,256	32,834	36,741	30,905
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	1,593,147	1,655,195	1,381,600	1,402,836	1,681,128	1,764,404	1,362,059	1,386,808	1,472,235	1,469,539	1,251,420	1,181,702	1,211,862	1,226,554	1,086,385	1,068,543	1,060,079	1,005,062	872,795	881,544	1,005,890	1,051,489	1,011,743	989,200	1,038,295	1,036,790	929,263	888,945	894,924	971,399	886,784	846,588	648,967	683,067	698,079	688,896	813,145	737,644	706,498	650,693	680,321	709,973	687,606	646,441	659,947	641,335	664,563	620,709	640,067	696,012	631,659	614,951	664,400	676,117	648,417	576,751	557,659	528,572	466,609	400,952	522,679	665,251	604,425	602,636	616,838	591,797	564,177	575,942	581,710	586,589	586,589	560,752	549,263	527,749	499,626	493,452	445,358	427,368	463,371	416,789	401,628	376,085	355,324	347,693	422,107	435,957	727,226	453,868	453,868	425,200	422,231	590,712	590,712	528,613	459,371	491,410	475,441	447,693	421,022	389,739	392,552	353,884	347,983	340,828
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Reconciled Depreciation	159,112	157,749	157,885	156,762	157,023	156,338	151,149	148,192	142,612	145,979	139,601	135,390	132,674	129,686	124,379	123,657	126,164	129,194	132,984	135,835	142,780	143,666	143,006	142,509	146,273	148,599	145,252	141,816	138,669	141,276	138,105	137,136	122,232	123,252	124,329	124,387	124,617	119,700	112,051	108,338	108,339	106,222	98,637	97,148	97,588	93,709	90,736	88,446	86,101	83,075	83,026	83,442	86,383	82,819	78,601	75,805	74,623	74,380	76,558	79,949	80,419	78,958	77,026	73,517	73,150	74,175	70,140	71,364	82,700	67,464	67,464	66,061	72,610	62,667	61,186	60,858	64,817	62,423	60,713	54,787	57,257	55,422	65,723	59,873	67,909	76,548	94,947	136,163	136,163	112,334	98,914	101,020	101,020	98,634	78,643	54,612	54,121	51,853	41,298	33,060	32,241	30,677	29,182	27,139
Research Development	41,603	43,135	45,688	47,047	39,594	33,994	37,478	38,363	37,413	40,790	43,516	44,318	41,103	35,835	31,536	32,253	32,771	32,927	36,186	35,754	37,636	37,541	41,076	40,929	37,956	42,834	44,268	41,556	33,061	26,822	30,168	27,155	22,898	21,073	20,020	18,026	17,303	16,437	22,079	21,045	17,364	18,647	14,308	14,306	13,354	13,472	13,867	13,425	12,465	13,233	12,559	12,129	11,097	12,669	12,095	11,673	10,907	13,364	10,035	10,147	13,192	14,084	15,095	13,856	10,720	10,282	11,023	9,625	9,337	10,315	10,315	9,430	9,653	8,870	9,924	8,900	9,166	8,664	9,900	8,977	6,330	6,836	6,130	6,488	6,654	7,622	8,769	10,365	10,365	9,784	8,135	8,976	8,976	8,838	4,872	3,371	3,352	2,990	2,843	2,251	2,147	2,109	1,938	2,057
Selling And Marketing Expenses	0	0	0	0	0	0	0	0	0	0	0	0	5,637	0	0	0	3,302	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	755	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling General Administrative	78,842	73,020	64,860	78,671	69,598	67,947	68,868	76,959	72,546	72,581	74,189	76,768	72,582	77,781	74,260	72,582	75,130	70,458	64,758	71,587	69,353	70,463	74,700	80,723	77,410	75,567	67,783	76,695	67,437	72,363	70,896	73,635	58,800	54,232	56,435	62,942	62,800	61,600	67,674	62,424	58,255	64,347	65,618	59,559	56,959	49,297	53,489	57,255	55,660	65,011	61,284	64,558	62,037	57,735	66,356	56,296	54,775	53,619	52,445	50,068	58,399	60,467	67,441	65,449	62,142	64,080	62,360	62,667	62,494	58,967	58,967	60,251	106,242	59,582	66,865	58,492	53,345	53,236	54,079	52,178	48,124	45,023	43,470	42,613	44,170	47,103	49,607	61,527	61,527	47,847	51,365	53,237	53,237	50,257	47,058	42,071	39,734	40,376	35,017	30,106	32,175	30,017	28,939	28,715
Tax Provision	32,516	28,923	9,407	10,864	45,731	3,643	10,788	29,728	24,584	17,219	15,989	11,667	12,679	15,753	12,905	4,846	764	9,141	5,897	21,380	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Operating Expenses	120,445	116,155	110,548	125,718	109,192	101,941	106,346	115,322	109,959	113,371	117,705	121,086	119,322	113,616	105,796	104,835	104,599	103,385	100,944	107,341	106,989	108,004	115,776	121,652	115,366	118,401	112,051	118,251	100,498	99,185	101,064	100,790	80,943	75,305	76,455	80,968	80,103	78,037	89,753	83,469	75,619	82,994	79,926	73,865	70,313	62,769	67,356	70,680	68,125	78,244	73,843	76,687	73,134	70,404	78,451	67,969	65,401	66,983	62,480	60,215	71,591	74,551	72,680	79,305	72,862	72,645	73,383	72,292	71,831	69,282	69,282	70,681	61,487	68,452	76,789	119,366	65,546	24,292	65,610	63,991	56,943	53,716	51,638	51,131	62,390	34,402	329,723	93,155	93,155	78,845	80,073	125,293	125,293	59,095	51,930	45,442	43,086	43,366	37,860	32,357	34,322	32,126	30,877	30,772
Total Other Income Expense Net	-7,136	-4,224	11,883	-12,615	-15,463	-9,187	-6,552	-9,052	2,633	501	96	-89	-4,828	-2,415	-1,467	2,315	-1,132	1,760	-6,966	4,565	363	-1,315	11,001	-3,432	-861	-3,354	111,299	-10,864	15,461	-6,657	242	-3,192	-15,712	11,576	-7,290	498	9,254	9,626	5,699	-36	4,112	5,902	-12,107	1,450	-677	506	133	1,832	259	6,265	-16,049	-69	-3,050	-6,432	1,757	367	515	-9,213	-5,960	21,005	-627,980	23,282	21,346	10,283	-2,648	-1,936	-19,905	701	-947	-31,779	-31,779	-3,992	52,744	-4,565	-290	-52,410	-2,715	-665	22,906	-3,372	-5,877	-1,276	-20,496	-3,932	-49,754	-28,096	-322,888	-19,931	139,035	-24,209	-28,663	-10,846	-10,846	-8,587	-5,805	-1,860	-21,018	-2,344	-2,104	-1,928	-3,071	-1,325	-2,764	-6,836
Total Revenue	1,751,811	1,821,793	1,457,922	1,471,539	1,906,210	2,083,691	1,504,868	1,596,816	1,724,644	1,681,000	1,406,535	1,326,150	1,371,041	1,354,023	1,172,909	1,152,616	1,178,464	1,083,917	895,305	894,964	1,081,271	1,144,192	1,065,684	1,025,319	1,148,423	1,135,027	989,447	913,600	1,021,613	1,086,014	917,326	868,682	670,644	734,362	736,722	742,875	853,113	812,824	767,459	696,044	754,875	767,987	746,059	687,529	722,956	695,353	686,527	655,010	683,769	740,007	687,633	664,950	750,609	793,971	749,165	645,738	667,612	616,205	506,516	388,776	548,712	719,731	690,676	699,483	746,888	689,083	652,486	650,988	683,011	686,631	686,631	645,089	643,492	549,641	489,335	417,481	453,254	490,843	492,536	464,646	458,906	423,784	377,947	343,131	426,254	453,928	409,884	352,354	352,354	334,716	350,169	636,871	636,871	648,576	547,036	554,811	538,274	801,816	449,925	419,957	424,808	386,718	384,724	371,733

Latest Income Statement (annual, 2023-12-31)

Gross Profit (+$)
totalRevenue	6,503,065
Cost of Revenue	-5,559,912
Gross Profit	943,153	943,153

Operating Income (+$)
Gross Profit	943,153
Operating Expense	-472,866
Operating Income	470,287	470,287

Operating Expense (+$)
Research Development	177,473
Selling General Administrative	286,149
Selling And Marketing Expenses	0
Operating Expense	472,866	463,622

Net Interest Income (+$)
Interest Income	40,773
Interest Expense	-59,000
Other Finance Cost	-535
Net Interest Income	-17,692

Pretax Income (+$)
Operating Income	470,287
Net Interest Income	-17,692
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	443,841	496,733 EBIT - interestExpense = 411,287 441,523 418,813
Interest Expense	59,000
Earnings Before Interest and Taxes (EBIT)	470,287	502,841
Earnings Before Interest and Taxes (EBITDA)	470,287

After tax Income (+$)
Income Before Tax	443,841
Tax Provision	-94,925
Net Income From Continuing Ops	407,007	348,916
Net Income	359,813
Net Income Applicable To Common Shares	0

Non-recurring Events
Discontinued Operations	0
Extraordinary Items	0
Effect of Accounting Charges	0
Other Items	0
Non Recurring	0
Other Operating Expenses	6,032,778
Total Other Income/Expenses Net	-26,446	17,692

Technical Analysis of Amkor
The psychology behind the price

Technical indicators reflecting market sentiment and the collective psychology of you and other traders. Your emotions and other traders' emotions, such as fear and greed, play a significant role in driving price movements.

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Amkor. The general trend of Amkor is NEUTRAL with 0.0% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Amkor's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

Some of the indicators I use have 3 zones: overbought, oversold and neutral. Transitions between these zones (market phases) provide valuable trading signals and insights. Expecially with the general trend mind, I use the highlighted phases:

Indicator zone transitions	Bullish trend (0.0%)		Bearish trend (0.0%)
Overbought to neutral	Bullish pullback	=	Bearish reversal
Upper to lower neutral	Bullish correction	=	Bearish continuation
Nuetral to oversold	Oversold	=	Oversold
Oversold to neutral	Bullish reversal	=	Bearish correction
Lower to upper neutral	Bullish continuation	=	Bearish pullback
Nuetral to overbought	Overbought	=	Overbought

1. Price Targets

1.1 Support & Resistance

Support and resistance are levels on a price chart that act as barriers or zones where the price of an asset tends to stop, reverse, or experience a significant amount of buying or selling pressure.

Support is a price level at which demand for an asset is strong enough to prevent the price from falling further.
Resistance is a price level at which selling pressure becomes significant enough to prevent the price of an asset from rising further.

Score

Let's take a look at the Support & Resistance of Amkor Technology Inc.

The long score for the Support & Resistance is 0/1.
The longshort score for the Support & Resistance is 0/(-1 +1).

Between support/resistance: The price is trading between support and resistance lines.

The bullish price targets are: 30.05 < 30.38 < 30.62.

The bearish price targets are: 27.12 > 23.71 > 23.31.

Tweet this

Amkor Technology Inc Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

Moving averages are lagging trend indicators.
There are many types of moving averages.
Moving averages are also used within other indicators.

Score

Let's take a look at the Moving Averages of Amkor Technology Inc. The current mas is .

The long score for the Moving Averages is 7/14.
The longshort score for the Moving Averages is 0/(-14 +14).

MA 20 trending down: The MA 20 is trending down. -1
Close < MA 20: The price is below the MA 20. -1
MA 20 < MA 50: The MA 20 is lower than the MA 50. -1
MA 20 < MA 100: The MA 20 is lower than the MA 100. -1
MA 20 > MA 200: The MA 20 is higher than the MA 200. +1
MA 50 trending down: The MA 50 is trending down. -1
Close < MA 50: The price is below the MA 50. -1
MA 50 > MA 100: The MA 50 is higher than the MA 100. +1
MA 50 > MA 200: The MA 50 is higher than the MA 200. +1
MA 100 trending up: The MA 100 is trending up. +1
Close < MA 100: The price is below the MA 100. -1
MA 100 > MA 200: The MA 100 is higher than the MA 200. +1
MA 200 trending up: The MA 200 is trending up. +1
Close > MA 200: The price is above the MA 200. +1

Directionalities and relatives.

Moving Average	Amount of candles	vs. MA 50	vs. MA 100	vs. MA 200
MA 20	20
MA 50	50	-
MA 100	100	-	-
MA 200	200	-	-	-

Explanation: https://www.youtube.com/watch?v=xwW8h0lrQ-I

Shows the moving average of the selected period.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

There are various kinds of moving averages:

Simple moving average (SMA);
Exponential moving average (EMA);
Smoothed moving average (SMMA);
Linear weighted moving average (LWMA).

The moving average looks at a certain period of time and it calculates the price average. The various types of averages are using various formulas. Don’t worry, you don’t have to memorize any formula. All moving averages are calculated automatically by basically every charting software you use. But it’s good to know how moving averages are actually calculated.

Simple moving average

SMA is calculated by summing up the price closures of the selected period. The price is then divided by the selected period. For example, when using the 21 day moving average you sum up all the closing prices for each day and divide that by 21. The result is a line on the chart representing the average. Because it’s an average in the selected timeframe, the trend is always lagging. An moving average looks like this on the chart:

Source: Tradingview.com

In this case, the blue line represents a 21 day moving average. Because the average is based on results from the past, the indicator will always lag behind. For example, when price would suddenly go up, the moving average won't immediately follow.

All other moving averages discussed below look the same on the chart. The only difference is that the line will move in different directions based on the maths behind the used indicators and the amount of days used to determine the average.

Exponential moving average

The EMA gives more weight to the latest closing prices by giving them more value in the equation. EMA is calculated by adding a certain percentage to the latest closing prices:

EMA = (CLOSE (i) * P) + (EMA (i - 1) * (1 - P))

Where:

CLOSE (i) = current period close price.
EMA (i - 1) = value of the Moving Average of a preceding period.
P = the percentage of using the price value.

Smoothed moving average

A smoothed moving average is an exponential moving average with a long lookback period. Older prices are reduced in weight but are never left out in the calculation. Unlike SMA and EMA where prices are removed when they are beyond the selected period. SMMA is a combination of the SMA and EMA. The main advantage is that it smooths out fluctuations in price.

Linear weighted moving average

The LWMA gives the latest price the highest weight and then lineary scales down with each price before that. The result is that the LWMA reacts quicker to changes in price than the SMA or EMA. The formula:

LWMA = ((Pn∗W1)+(Pn−1∗W2)+(Pn−2∗W3)...) / ∑W

Where:

P = Price for the period.
n = The most recent period, n-1 is the prior period, and n-2 is two periods prior.
W = The assigned weight to each period, with the highest weight going first and then descending linearly based on the number of periods being used.

Moving averages are widely used by many traders. Which moving average you need depends on your trading strategy. Common practise is using a combination of multiple periods. For example, the EMA21, EMA50, EMA100 and EMA200. How does that look on a chart:

Source: Tradingview.com

The lowest (purple) line on the chart represents the EMA200 then following up the EMA100, EMA50 and EMA21.

You can use moving averages to determine a trend. The 200 moving average is mostly used as a baseline for determining the current trend:

When the 200 moving average is moving up it is considered a bullish trend.
When the 200 moving average is down it is considered a bearish trend.
When moving averages are flatlined, there is no clear trend so you should look for market structure, consolidation or trend reversals. Depending on how you want to trade.

This is not set in stone. Most trading strategies use multiple moving averages each with different settings. While one strategy might use the EMA20, the other uses the SMA21. There can be hundreds of different variations. Moving averages can also be used as support and resistance. More often than not, prices will bounce on moving averages.

Amkor Technology Inc Daily Moving Averages Chart

2.2 Moving Average Convergence/Divergence (MACD)

Shows the momentum of the selected period based on two moving averages.

MACD is a lagging momentum indicator.
Uses two moving averages.
Can show buy or sell signals based on momentum.
Can show overbought. and oversold. levels.

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Amkor Technology Inc. The current macd is -0.54869644.

The long score for the Moving Average Convergence/Divergence (MACD) is 0/4.
The longshort score for the Moving Average Convergence/Divergence (MACD) is -4/(-4 +4).

MACD line < signal line: The MACD line is below the signal line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the Amkor price going down in the near term. -2
MACD < 0: The MACD is below the zero line (centerline), it indicates a bearish signal for Amkor. This means that the short-term moving average is lower than the long-term moving average, signaling negative momentum and suggesting a higher likelihood of the Amkor price continuing to fall in the near future. It indicates that sellers are gaining control, and there is negativism in the market, leading to potential price decreases. -1
Trending down: The MACD line is trending down. This indicates that the short-term moving average is falling faster than the long-term moving average, suggesting negative momentum in the market. This signals that sellers are becoming more active and insecure, leading to potential price decreases as traders anticipate further losses and are willing to sell at lower prices. -1

Amkor Technology Inc Daily Moving Average Convergence/Divergence (MACD) Chart

2.3 Directional Movement Index (DMI)

The DMI is a collection of 3 indicators: +DI (Plus Direction Indicator), -DI (Minus Direction Indicator) and ADX (Average Directional Index). The ADX helps you determine the strength of a trend.

Score

Let's take a look at the Directional Movement Index (DMI) of Amkor Technology Inc. The current adx is 14.30.

The long score for the Directional Movement Index (DMI) is 0/7.
The longshort score for the Directional Movement Index (DMI) is -2/(-7 +7).

PLUS_ID < MINUS_DI: The +DI line is below the -DI line. This indicates a bearish signal in the market, as the negative directional movement is currently stronger than the positive directional movement, showing that sellers have the upper hand. Market psychology suggests that traders are pessimistic, expecting further price decreases, and are more willing to sell Amkor shares, leading to potential downward momentum in its price. -1
PLUS_ID < MINUS_DI && ADX < 25 && ADX trending up: The ADX is below 25 and indicates a weak or no trend. However, the ADX is rising and a new bearish trend could be forming. -1

Amkor Technology Inc Daily Directional Movement Index (DMI) Chart

2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

Parabolic SAR (stop and reverse) is a lagging trend indicator.
Shows the current trend.
Shows potential entry signals.
Shows potential exit signals.
Can be used to place trailing stoplosses..

Score

Let's take a look at the Parabolic SAR of Amkor Technology Inc. The current sar is 33.81.

The long score for the Parabolic SAR is 0/1.
The longshort score for the Parabolic SAR is -1/(-1 +1).

Close < SAR: The price is below the SAR. It's generally considered a bearish signal. -1

Amkor Technology Inc Daily Parabolic SAR Chart

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

Leading momentum indicator, meaning the signals are instant.
Ranges between 0 and 100.
Above 70 is considered overbought.
Below 30 is considered oversold.
Above or below 50 can also be used to determine price trend or support and resistance.
RSI divergence looks at a deviation between RSI and price movement. Penketrading automatically calculates RSI divergences.
Can be used in many different ways

Score

Let's take a look at the Relative Strength Index (RSI) of Amkor Technology Inc. The current rsi is 35.96. The current phase is Continuation in bear market.

The long score for the Relative Strength Index (RSI) is 0/13.
The longshort score for the Relative Strength Index (RSI) is -4/(-13 +13).

Continuation in bear market: Downtrend continues after a consolidation or pullback. Hold or add to short positions.
Trending down: The RSI is trending down. -1

Measures the speed and change of price movements.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

The RSI measures the magnitude of recent price changes to determine if the asset is overbought or oversold.

Overbought (RSI above 70) means that the trading price is above its intrinsic value. This might indicate a sell or short signal.
Oversold (RSI below 30) means that the trading price is below its intrinsic value. This might indicate a buy or long signal.
RSI levels above or below 50 can also be used to determine a trend.
RSI divergence looks at a deviation between RSI and price movement.
Can be used in many different ways.

Original usage

Keep in mind that almost every indicator can be used in different ways. Even beyond the orginal settings. The relative strength index was developed by J. Welles Wilder. Wilder recommended a smoothing period of 14 days. That means a 14 day moving average (read more about this setting below). Another quote from the wikipedia page:

Wilders also considers the RSI 50 line as both support and resistance. I recommend to always read the original settings first before using an indicator. Many traders and websites are using their own version of the indicator which might be confusing.

How you can use RSI (Divergence)

First and foremost, there is no real right or wrong usage of the RSI indicator. You can use it in any way you want. Wilder recommends using a 14 day average but you can make it 50 or 100 if you like. Just keep in mind that using an indicator is just part of a larger trading plan. In other words, it’s not recommended to do any trading or investing based on a single indicator like the RSI.

The RSI is measured on a scale between 0 and 100. From 30 till 0 is considered oversold. and from 70 -100 is overbought. The RSI is a leading indicator, meaning the signals are instant.

I like to use the RSI as a trend\momentum indicator and not as an overbought or oversold indicator. I use the middle (50) as the baseline. When prices go above RSI 50 the trend is bullish and can indicate long positions. When below 50 it is considered bearish and can indicate short positions. Other traders use the 70 and 30 levels as overbought/oversold depending on the used strategy. The RSI indicator looks like this:

Source: Tradingview.com

The general concensus is that an RSI above 70 indicates that the security is overbought. In other words, the price this security is trading for is to high and should come down. So if RSI hits 70 or above this might indicate a sell signal or taking a short position (expecting the price will go down). Although RSI above 70 indicates the security is trading above it's fair value, that does not mean the price will go down.

Use tradingview to add indicators

I highly recommend using tradingview to add indicators to a chart. It has all the indicators you can think off and can add them for free (up to three indicators) to any chart you want. You can see that the levels 30 and 70 are marked with a dotted line. If you want you can remove these lines or give it another colour using Tradingview. You can also adjust the moving average used. You can also find RSI indicators made by the community that include other settings like RSI divergences.

Tradingview

Use Tradingview to (back)test your strategies and add hundreds of indicators created by the community.

View tool on Tradingview.com

RSI divergence

RSI is not only used to determine momentum but can also spot reversals or continuations of the trend. A reversal means that the trend is going in the opposite direction. From bullish to bearish or from bearish to bullish. These reversals can be spotted by looking at the price and the direction of the RSI. When the price is going up but the RSI is going down that means there is a divergence. This is also the case when RSI goes up but price is going down.

There are four types of divergences:

Regular bullish divergence
Regular bearish divergence
Hidden bullish divergence
Hidden bearish divergence

Regular bullish divergence

With a regular bullish divergence, the price is making lower highs but the oscillator (in this case the RSI) is making higher lows. A regular bullish divergence might indicate the end of the current trend. You’ll see regular bullish divergences mostly at the end of a downtrend. But that does not mean that every regular bullish divergence is a trend reversal.

Price is making lower highs
RSI is making higher lows
Indicating bullish reversal (price might go up)

Source: Tradingview.com

Regular bearish divergence

With a regular bearish divergence the price is making higher highs but the oscillator (in this case the RSI) is making lower highs. This might indicate the end of an uptrend.

Price is making higher highs
RSI is making lower highs
Indicating bearish reversal

Source: Tradingview.com

Hidden bullish divergence

With a hidden bullish divergence, the price is making a higher low while the RSI is making a lower low. This might indicate bullish trend continuation.

Price is making higher lows
RSI is making lower lows
Indicating bullish continuation

Source: Tradingview.com

As you have noticed, you can have multiple divergences in a row.

Hidden bearish divergence

With a hidden bearish divergence, price is making lower highs but RSI is making higher highs. This might indicate bearish trend continuation.

Price is making lower highs
RSI making higher highs
Indicating bearish continuation

Source: Tradingview.com

You can find many cheatsheets of RSI divergences online. Search for "RSI divergence overview" and you'll find a lot of examples. You can print these to learn the various types of divergences.

Amkor Technology Inc Daily Relative Strength Index (RSI) Chart

3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

Leading momentum indicator, meaning the signals are instant.
Used to determine overbought and oversold areas much like the RSI.
Ranges between 0 and 100.
Above 80 is considered overbought.
Below 20 is considered oversold.
Consists of two lines named K and D.
K compares the highest high and lowest low on the selected price range.
The D line is a moving average of the K line.
Can be used to spot divergences

Score

Let's take a look at the Stochastic Oscillator of Amkor Technology Inc. The current phase is Oversold in neutral market.

The long score for the Stochastic Oscillator is 3/6.
The longshort score for the Stochastic Oscillator is 0/(-6 +6).

STOCH < 50: The STOCH %K is below 50. There are more sellers than buyers. -1
STOCH < 20: The STOCH %K is below 20 and oversold. -2
STOCH %K line > STOCH %D line: The STOCH %K line is above the STOCH %D line, which indicates a bullish signal in the market. This means that the positive momentum is currently stronger than the average momentum, suggesting that buyers are more active than sellers, and there's a higher probability of the Amkor price going up in the near term. +2
Trending up: The STOCH %K is trending up. +1

Amkor Technology Inc Daily Stochastic Oscillator Chart

3.3 Commodity Channel Index (CCI)

Measures the difference between the current price and the historical average price.

Lagging or leading Momentum indicator
When the CCI is above zero, the price is above the historical average
When the CCI is below zero, the price is below the historical average
Used for spotting trends
- If the CCI moves from negative or near zero to positive 100 that might indicate an uptrend
- If the CCI moves from positive or near zero to negative -100 that might indicate a downtrend

Score

Let's take a look at the Commodity Channel Index (CCI) of Amkor Technology Inc. The current cci is -210.70497176.

The long score for the Commodity Channel Index (CCI) is 0/1.
The longshort score for the Commodity Channel Index (CCI) is -1/(-1 +1).

CCI < -100: The CCI is below -100, it indicates that the price is significantly below its average, suggesting a potential oversold condition. -1

Amkor Technology Inc Daily Commodity Channel Index (CCI) Chart

3.4 Chande Momentum Oscillator (CMO)

Measures the difference between the sum of recent gains and the sum of recent losses. Then divides the result by the sum of all price movements in that period.

Lagging momentum indicator
Ranges between +100 and -100
Considered overbought above +50
Considered oversold below -50
It's possible to add a moving average that acts as a signal line

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Amkor Technology Inc. The current cmo is -39.29025047.

The long score for the Chande Momentum Oscillator (CMO) is 0/1.
The longshort score for the Chande Momentum Oscillator (CMO) is -1/(-1 +1).

CMO < 0: The CMO is below 0, the momentum of the price is negative, indicating a potential downtrend in the price. -1

Amkor Technology Inc Daily Chande Momentum Oscillator (CMO) Chart

3.5 Williams %R

Shows the current price relative to the highest high over the last 14 days.

Lagging momentum indicator
Ranging between 0 and -100
Above -20 is considered overbought
Below -80 is considered oversold
Is prone to give false signals

Score

Let's take a look at the Williams %R of Amkor Technology Inc. The current willr is -94.03862301.

The long score for the Williams %R is 0/1.
The longshort score for the Williams %R is -1/(-1 +1).

WILLR < -80: The Williams %R is below -80. This indicates that the price is in oversold territory, suggesting a potential price correction or trend reversal to the upside. -1

Amkor Technology Inc Daily Williams %R Chart

4. Volatility Indicators

4.1 Bollinger Bands

Shows if the price is to high or to low relative to an average.

Lagging volatility indicator
Uses 3 bands: one upper, one lower and one in the middle
Works best when the middle band reflects an intermediate trend (MA20).
When the price is moving closer to the upper band, the market might be overbought
When the price is moving closer to the lower band, the market might be oversold

Score

Let's take a look at the Bollinger Bands of Amkor Technology Inc.

Amkor Technology Inc Daily Bollinger Bands Chart

4.2 Average True Range (ATR)

Measures market volatility

Leading volatility indicator
Can be used to determine stop-loss positions
Calculated by:
- Current high minus the current low
- Current high minus the previous close
- Current low minus the previous close
The larger the range of the candles, the greater the ATR value

Score

Let's take a look at the Average True Range (ATR) of Amkor Technology Inc. The current atr is 1.27867553.

Amkor Technology Inc Daily Average True Range (ATR) Chart

5. Volume Indicators

5.1 On-Balance Volume (OBV)

Measures market volatility

Leading momentum indicator
Calculation:
- If the closing price is above the previous closing price: OBV = previous OBV + current volume
- If the closing price is below the previous closing price: OBV = previous OBV - current volume
- If the closing price is the same as the previous closing price than the OBV is the same.
Can be used to confirm price trends
Can be used with divergences

Score

Let's take a look at the On-Balance Volume (OBV) of Amkor Technology Inc. The current obv is 13,250,053.

Amkor Technology Inc Daily On-Balance Volume (OBV) Chart

5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

Lagging momentum indicator
Looks like RSI but uses volume as an extra metric (RSI only considers price)
Above 80 is considered overbought
Below 20 is considered oversold
Can be used with divergences

Score

Let's take a look at the Money Flow Index (MFI) of Amkor Technology Inc. The current mfi is 37.43.

The long score for the Money Flow Index (MFI) is 0/2.
The longshort score for the Money Flow Index (MFI) is -1/(-2 +2).

MFI < 50: -1

Amkor Technology Inc Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Amkor Technology Inc.

6.2. Trading Signals

Below you will find trading signals as the indicator is commonly used. This doesn't mean you should use it that way. Learn from these, but don't use them blindly. I recommend using at least 4 indicators, 1 from each category: trend, momentum, volatility and volume.

Date	Indicator	Signal
2023-11-28	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-11-29	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-11-30	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-01	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-04	MFI	SHORT ENTRY	LONG CLOSE	80 crossover to downside
2023-12-05	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-07	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2023-12-08	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
2023-12-11	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2023-12-12	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2023-12-13	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2023-12-14	STOCH	LONG EXIT		The %K line crosses below the %D line.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2023-12-18	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-20	STOCH	LONG EXIT		The %K line crosses below the %D line.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2023-12-21	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	MFI	LONG ENTRY	SHORT CLOSE	80 crossover to upside
2023-12-26	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2023-12-27	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-29	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	RSI	SHORT ENTRY	LONG CLOSE	70 crossover to downside
2024-01-02	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
	MFI	SHORT ENTRY	LONG CLOSE	80 crossover to downside
2024-01-03	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-01-05	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-09	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-01-10	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-11	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-01-12	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-16	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-18	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-01-22	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-01-23	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
2024-01-24	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-25	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2024-01-26	STOCH	LONG EXIT		The %K line crosses below the %D line.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-01-30	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	MFI	LONG ENTRY	SHORT CLOSE	80 crossover to upside
2024-01-31	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
	MFI	SHORT ENTRY	LONG CLOSE	80 crossover to downside
2024-02-01	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
2024-02-02	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-05	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	MFI	LONG ENTRY	SHORT CLOSE	80 crossover to upside
2024-02-06	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
	MFI	SHORT ENTRY	LONG CLOSE	80 crossover to downside
2024-02-07	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-02-08	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-13	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-02-14	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-16	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-20	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-02-21	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-22	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-02-23	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-02-27	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-29	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-03-01	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-03-05	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-06	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-03-08	RSI	SHORT ENTRY	LONG CLOSE	70 crossover to downside
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-11	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-03-14	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-03-15	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-03-20	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-21	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2024-03-25	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
2024-03-26	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-03-27	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-04-01	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-04-02	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-04-03	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-04	STOCH	LONG EXIT		The %K line crosses below the %D line.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-04-08	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-09	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-04-10	STOCH	LONG EXIT		The %K line crosses below the %D line.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-04-11	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
2024-04-12	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-04-15	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-04-16	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
2024-04-17	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-04-18	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
2024-04-19	STOCH	SHORT EXIT		The %K line crosses above the %D line.

6.3. Candlestick Patterns

Amkor Technology Inc Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

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

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	35.956
Ma 20	Greater than	Ma 50	31.459
Ma 50	Greater than	Ma 100	31.624
Ma 100	Greater than	Ma 200	31.475
Open	Greater than	Close	28.880
Total			3/5 (60.0%)

Create your own Symbol Scanner

Get notifications about Amkor Technology Inc

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

Amkor Technology Inc Buy, Hold or Sell?

Let's analyse Amkor together

Get notifications about Amkor Technology Inc

Quick analysis of Amkor (30 sec.)

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

How much money do you get?

What is your share worth?

+ What do you gain per year?

For what price can you sell your share?

1. Valuation of Amkor (5 min.)

$28.50

$16.16

$22.84 - $75.18

$39.00 - $91.34

2. Growth of Amkor (5 min.)

Is Amkor growing?

How much money is Amkor making?

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

3. Financial Health of Amkor (5 min.)

4. Comparing to competitors in the Semiconductor Equipment & Materials industry (5 min.)

Industry Rankings (Semiconductor Equipment & Materials)

What can you expect buying and holding a share of Amkor? (5 min.)

What can you expect buying and holding a share of Amkor?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Amkor

About Amkor Technology Inc

Financial Health

Valuation

1.1. Profitability of Amkor Technology Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

Compared to industry (Semiconductor Equipment & Materials)

1.1.2. Return on Assets

Trends

Compared to industry (Semiconductor Equipment & Materials)

1.1.3. Return on Equity

Trends

Compared to industry (Semiconductor Equipment & Materials)

1.2. Operating Efficiency of Amkor Technology Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

Compared to industry (Semiconductor Equipment & Materials)

1.2.2. Operating Ratio

Trends

Compared to industry (Semiconductor Equipment & Materials)

1.3. Liquidity of Amkor Technology Inc.

1.3. Liquidity

1.3.1. Current Ratio

Trends

Compared to industry (Semiconductor Equipment & Materials)

1.3.2. Quick Ratio

Trends

Compared to industry (Semiconductor Equipment & Materials)

1.4. Solvency of Amkor Technology Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

Compared to industry (Semiconductor Equipment & Materials)

1.4.2. Debt to Equity Ratio

Trends

Compared to industry (Semiconductor Equipment & Materials)

2. Market Valuation of Amkor Technology Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

Compared to industry (Semiconductor Equipment & Materials)

Amkor Technology Inc
Buy, Hold or Sell?