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

Amkor Technology Inc
Buy, Hold or Sell?

Let's analyze Amkor together

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.

Get notifications about Amkor Technology Inc

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

1. Quick Overview

1.1. Quick analysis of Amkor (30 sec.)










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

How much money do you get?

How much money do you get?
$0.31
When do you have the money?
1 year
How often do you get paid?
62.5%

What is your share worth?

Current worth
$16.93
Expected worth in 1 year
$18.17
How sure are you?
92.5%

+ What do you gain per year?

Total Gains per Share
$1.55
Return On Investment
5.8%

For what price can you sell your share?

Current Price per Share
$26.79
Expected price per share
$23.83 - $28.43
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Amkor (5 min.)




Live pricePrice per Share (EOD)
$26.79
Intrinsic Value Per Share
$5.85 - $14.29
Total Value Per Share
$22.78 - $31.22

2.2. Growth of Amkor (5 min.)




Is Amkor growing?

Current yearPrevious yearGrowGrow %
How rich?$4.1b$3.7b$309.6m7.6%

How much money is Amkor making?

Current yearPrevious yearGrowGrow %
Making money$91.4m$101.6m-$10.1m-11.1%
Net Profit Margin5.5%5.8%--

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

2.3. Financial Health of Amkor (5 min.)




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




  Industry Rankings (Semiconductor Equipment & Materials)  

3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

Welcome investor! Amkor's management wants to use your money to grow the business. In return you get 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 $26.79. 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 $16.93. Based on the TTM, the Book Value Change Per Share is $0.31 per quarter. Based on the YOY, the Book Value Change Per Share is $0.36 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?

 MRQTTMYOY5Y10Y
 $% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share$% of Price per Share
Usd Eps0.491.8%0.371.4%0.411.5%0.501.9%0.311.2%
Usd Book Value Change Per Share0.461.7%0.311.2%0.361.3%0.461.7%0.311.2%
Usd Dividend Per Share0.080.3%0.080.3%0.070.3%0.060.2%0.030.1%
Usd Total Gains Per Share0.532.0%0.391.4%0.431.6%0.522.0%0.341.3%
Usd Price Per Share30.60-34.03-25.59-22.54-15.37-
Price to Earnings Ratio15.47-25.98-20.89-14.53-0.60-
Price-to-Total Gains Ratio57.34-106.79-91.10-58.52--295.21-
Price to Book Ratio1.81-2.07-1.68-1.75-1.56-
Price-to-Total Gains Ratio57.34-106.79-91.10-58.52--295.21-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share26.79
Number of shares37
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.080.06
Usd Book Value Change Per Share0.310.46
Usd Total Gains Per Share0.390.52
Gains per Quarter (37 shares)14.3419.39
Gains per Year (37 shares)57.3677.56
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
112464796968
2239210418137146
33513716127206224
44618321836275302
55822927545343380
67027533253412458
78132038962481536
89336644671549614
910441250380618692
1011645856089686770

How sure are you?

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

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%35.05.00.087.5%87.020.00.081.3%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%37.03.00.092.5%81.023.03.075.7%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%18.00.02.090.0%25.00.015.062.5%29.00.078.027.1%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%37.03.00.092.5%83.021.03.077.6%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.4550.309+47%0.356+28%0.464-2%0.309+48%
Book Value Per Share--16.93016.460+3%15.253+11%12.707+33%9.405+80%
Current Ratio--2.0632.197-6%1.980+4%1.860+11%1.630+27%
Debt To Asset Ratio--0.4030.4040%0.437-8%0.487-17%0.565-29%
Debt To Equity Ratio--0.6800.6830%0.784-13%0.990-31%1.427-52%
Dividend Per Share--0.0780.078+0%0.075+5%0.060+30%0.030+159%
Enterprise Value--6226054200.0007213581092.500-14%4609975820.000+35%3800977208.388+64%1845669883.894+237%
Eps--0.4940.369+34%0.412+20%0.497-1%0.314+58%
Ev To Ebitda Ratio--5.0526.822-26%4.884+3%3.474+45%1.637+209%
Ev To Sales Ratio--0.8361.148-27%0.714+17%0.612+37%0.286+193%
Free Cash Flow Per Share---0.1260.434-129%0.410-131%0.304-142%0.175-172%
Free Cash Flow To Equity Per Share---0.4040.280-244%0.253-260%0.201-301%0.091-545%
Gross Profit Margin--1.0001.0000%1.0000%0.996+0%1.0000%
Intrinsic Value_10Y_max--14.286--------
Intrinsic Value_10Y_min--5.847--------
Intrinsic Value_1Y_max--1.370--------
Intrinsic Value_1Y_min--0.685--------
Intrinsic Value_3Y_max--4.162--------
Intrinsic Value_3Y_min--1.983--------
Intrinsic Value_5Y_max--7.012--------
Intrinsic Value_5Y_min--3.192--------
Market Cap6607244704.320-15%7586413200.0008428655092.500-10%6319299070.000+20%5566592458.388+36%3795254083.894+100%
Net Profit Margin--0.0660.055+19%0.058+13%0.078-15%0.054+21%
Operating Margin--0.0850.074+15%0.132-36%0.166-49%0.123-31%
Operating Ratio--0.9200.930-1%0.9230%0.904+2%0.9230%
Pb Ratio1.582-14%1.8072.069-13%1.679+8%1.746+4%1.556+16%
Pe Ratio13.547-14%15.47425.980-40%20.886-26%14.531+6%0.597+2491%
Price Per Share26.790-14%30.60034.033-10%25.588+20%22.535+36%15.371+99%
Price To Free Cash Flow Ratio-52.996+12%-60.5324.559-1428%22.067-374%17.007-456%9.481-738%
Price To Total Gains Ratio50.197-14%57.335106.791-46%91.102-37%58.519-2%-295.206+615%
Quick Ratio--2.1212.234-5%1.824+16%1.747+21%1.434+48%
Return On Assets--0.0170.013+31%0.015+16%0.020-15%0.014+24%
Return On Equity--0.0290.023+30%0.027+8%0.041-29%0.031-6%
Total Gains Per Share--0.5340.388+38%0.431+24%0.524+2%0.339+57%
Usd Book Value--4197254000.0004076557750.000+3%3766955500.000+11%3138364400.000+34%2321869700.000+81%
Usd Book Value Change Per Share--0.4550.309+47%0.356+28%0.464-2%0.309+48%
Usd Book Value Per Share--16.93016.460+3%15.253+11%12.707+33%9.405+80%
Usd Dividend Per Share--0.0780.078+0%0.075+5%0.060+30%0.030+159%
Usd Enterprise Value--6226054200.0007213581092.500-14%4609975820.000+35%3800977208.388+64%1845669883.894+237%
Usd Eps--0.4940.369+34%0.412+20%0.497-1%0.314+58%
Usd Free Cash Flow---31332000.000107303250.000-129%101183250.000-131%74965900.000-142%43163200.000-173%
Usd Free Cash Flow Per Share---0.1260.434-129%0.410-131%0.304-142%0.175-172%
Usd Free Cash Flow To Equity Per Share---0.4040.280-244%0.253-260%0.201-301%0.091-545%
Usd Market Cap6607244704.320-15%7586413200.0008428655092.500-10%6319299070.000+20%5566592458.388+36%3795254083.894+100%
Usd Price Per Share26.790-14%30.60034.033-10%25.588+20%22.535+36%15.371+99%
Usd Profit--122569000.00091481250.000+34%101638000.000+21%122713950.0000%77604675.000+58%
Usd Revenue--1861589000.0001610096250.000+16%1664366000.000+12%1532530300.000+21%1241477650.000+50%
Usd Total Gains Per Share--0.5340.388+38%0.431+24%0.524+2%0.339+57%
 EOD+3 -5MRQTTM+24 -15YOY+30 -95Y+21 -1910Y+29 -11

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1513.547
Price to Book Ratio (EOD)Between0-11.582
Net Profit Margin (MRQ)Greater than00.066
Operating Margin (MRQ)Greater than00.085
Quick Ratio (MRQ)Greater than12.121
Current Ratio (MRQ)Greater than12.063
Debt to Asset Ratio (MRQ)Less than10.403
Debt to Equity Ratio (MRQ)Less than10.680
Return on Equity (MRQ)Greater than0.150.029
Return on Assets (MRQ)Greater than0.050.017
Total7/10 (70.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5049.343
Ma 20Greater thanMa 5026.265
Ma 50Greater thanMa 10027.985
Ma 100Greater thanMa 20030.070
OpenGreater thanClose26.280
Total0/5 (0.0%)

4. In-depth Analysis

4.1 About Amkor Technology Inc

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 2024-12-05 12:16:08.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit 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 6.6% 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 6.6%. The company is making a profit. +1
  • The TTM is 5.5%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.6%TTM5.5%+1.0%
TTM5.5%YOY5.8%-0.3%
TTM5.5%5Y7.8%-2.2%
5Y7.8%10Y5.4%+2.3%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ6.6%8.4%-1.8%
TTM5.5%8.4%-2.9%
YOY5.8%11.5%-5.7%
5Y7.8%11.2%-3.4%
10Y5.4%9.4%-4.0%
4.3.1.2. 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 periodCompared to+/- 
MRQ1.7%TTM1.3%+0.4%
TTM1.3%YOY1.5%-0.2%
TTM1.3%5Y2.0%-0.7%
5Y2.0%10Y1.4%+0.6%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ1.7%1.3%+0.4%
TTM1.3%1.4%-0.1%
YOY1.5%1.6%-0.1%
5Y2.0%1.8%+0.2%
10Y1.4%1.6%-0.2%
4.3.1.3. 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.
  • 2.9% 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 2.9%. 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 periodCompared to+/- 
MRQ2.9%TTM2.3%+0.7%
TTM2.3%YOY2.7%-0.5%
TTM2.3%5Y4.1%-1.9%
5Y4.1%10Y3.1%+1.0%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ2.9%2.3%+0.6%
TTM2.3%2.3%0.0%
YOY2.7%2.6%+0.1%
5Y4.1%2.8%+1.3%
10Y3.1%2.5%+0.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Amkor Technology Inc.

4.3.2. Operating Efficiency
4.3.2.1. 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 8.5% means the company generated $0.08  for each $1 in revenue (before taxes).

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

  • The MRQ is 8.5%. The company is operating less efficient.
  • The TTM is 7.4%. The company is operating less efficient.
Trends
Current periodCompared to+/- 
MRQ8.5%TTM7.4%+1.1%
TTM7.4%YOY13.2%-5.9%
TTM7.4%5Y16.6%-9.2%
5Y16.6%10Y12.3%+4.3%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ8.5%13.4%-4.9%
TTM7.4%10.6%-3.2%
YOY13.2%11.4%+1.8%
5Y16.6%11.1%+5.5%
10Y12.3%9.2%+3.1%
4.3.2.2. 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 0.92 means that the operating costs are $0.92 for each $1 in net sales.

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

  • The MRQ is 0.920. 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 periodCompared to+/- 
MRQ0.920TTM0.930-0.010
TTM0.930YOY0.923+0.007
TTM0.9305Y0.904+0.026
5Y0.90410Y0.923-0.018
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9201.197-0.277
TTM0.9301.139-0.209
YOY0.9231.029-0.106
5Y0.9041.100-0.196
10Y0.9231.048-0.125
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Amkor Technology Inc.

4.4.3. Liquidity
4.4.3.1. 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 2.06 means the company has $2.06 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 2.063. The company is able to pay all its short-term debts. +1
  • The TTM is 2.197. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.063TTM2.197-0.135
TTM2.197YOY1.980+0.217
TTM2.1975Y1.860+0.337
5Y1.86010Y1.630+0.230
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0632.400-0.337
TTM2.1972.493-0.296
YOY1.9802.553-0.573
5Y1.8602.662-0.802
10Y1.6302.667-1.037
4.4.3.2. 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 2.12 means the company can pay off $2.12 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 2.121. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.234. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.121TTM2.234-0.114
TTM2.234YOY1.824+0.411
TTM2.2345Y1.747+0.488
5Y1.74710Y1.434+0.313
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ2.1211.152+0.969
TTM2.2341.289+0.945
YOY1.8241.551+0.273
5Y1.7471.701+0.046
10Y1.4341.661-0.227
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Amkor Technology Inc.

4.5.4. Solvency
4.5.4.1. 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 0.40 means that Amkor assets are financed with 40.3% credit (debt) and the remaining percentage (100% - 40.3%) 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 0.403. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.404. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.403TTM0.404-0.001
TTM0.404YOY0.437-0.033
TTM0.4045Y0.487-0.083
5Y0.48710Y0.565-0.078
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4030.357+0.046
TTM0.4040.356+0.048
YOY0.4370.363+0.074
5Y0.4870.352+0.135
10Y0.5650.375+0.190
4.5.4.2. 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 68.0% means that company has $0.68 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 0.680. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.683. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.680TTM0.683-0.003
TTM0.683YOY0.784-0.101
TTM0.6835Y0.990-0.307
5Y0.99010Y1.427-0.438
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6800.584+0.096
TTM0.6830.573+0.110
YOY0.7840.601+0.183
5Y0.9900.581+0.409
10Y1.4270.663+0.764
3rd party ad coffee SUPPORTERis ad-free.

4.6. Market Valuation

4.6.1. Earnings Per Share
4.6.2.1. Price to Earnings Ratio

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

  • Above 15 is considered overpriced but always compare Amkor to the Semiconductor Equipment & Materials industry mean.
  • A PE ratio of 15.47 means the investor is paying $15.47 for every $1 in earnings.

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

  • The EOD is 13.547. Based on the earnings, the company is underpriced. +1
  • The MRQ is 15.474. Based on the earnings, the company is fair priced.
  • The TTM is 25.980. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD13.547MRQ15.474-1.927
MRQ15.474TTM25.980-10.507
TTM25.980YOY20.886+5.094
TTM25.9805Y14.531+11.449
5Y14.53110Y0.597+13.934
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD13.54719.830-6.283
MRQ15.47422.938-7.464
TTM25.98021.508+4.472
YOY20.88617.849+3.037
5Y14.53127.371-12.840
10Y0.59724.798-24.201
4.6.2.2. Price To Free Cash Flow Ratio

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

  • The EOD is -52.996. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is -60.532. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 4.559. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD-52.996MRQ-60.532+7.537
MRQ-60.532TTM4.559-65.092
TTM4.559YOY22.067-17.507
TTM4.5595Y17.007-12.447
5Y17.00710Y9.481+7.525
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD-52.99611.818-64.814
MRQ-60.53211.652-72.184
TTM4.5591.927+2.632
YOY22.0672.096+19.971
5Y17.0072.934+14.073
10Y9.4810.321+9.160
3rd party ad coffee SUPPORTERis ad-free.
4.6.2. Book Value per Share
4.6.2.1. Price to Book Ratio

Measures if the stock price of 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 1.81 means the investor is paying $1.81 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 1.582. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.807. Based on the equity, the company is underpriced. +1
  • The TTM is 2.069. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD1.582MRQ1.807-0.225
MRQ1.807TTM2.069-0.262
TTM2.069YOY1.679+0.390
TTM2.0695Y1.746+0.323
5Y1.74610Y1.556+0.190
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD1.5822.250-0.668
MRQ1.8072.283-0.476
TTM2.0692.317-0.248
YOY1.6792.362-0.683
5Y1.7462.924-1.178
10Y1.5562.996-1.440
4.6.2. Total Gains per Share

4.7 Holders & Insider Transactions

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

4.8.1. Institutions holding Amkor Technology Inc

Institutions are holding 44.641% of the shares of Amkor Technology Inc.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Vanguard Group Inc5.90850.008145722248169365.9391
2024-09-30Dimensional Fund Advisors, Inc.5.4330.099513399426-820019-5.7669
2024-06-30BlackRock Inc4.9210.01112136601-3066441-20.1699
2024-09-30LSV Asset Management2.18920.35415399238-456722-7.7993
2024-09-30First Trust Advisors L.P.1.79540.12914427981118722136.634
2024-09-30Pacer Advisors, INC.1.53570.2453787565377209524383.2902
2024-09-30AllianceBernstein L.P.1.42910.036235247203095869.629
2024-09-30State Street Corp1.36070.004233558171765285.5524
2024-09-30AQR Capital Management LLC1.01180.1054249532070885139.6789
2024-09-30Earnest Partners LLC0.95210.31292348296-74959-3.0933
2024-09-30American Century Companies Inc0.88320.0387217823150491730.1747
2024-09-30Geode Capital Management, LLC0.84920.005220942961311066.6782
2024-09-30Charles Schwab Investment Management Inc0.76180.0111878912882264.9269
2024-09-30FMR Inc0.63070.0029155539240924135.7057
2024-09-30Ceredex Value Advisors LLC0.56460.8313139250013925000
2024-09-30Principal Financial Group Inc0.55190.02291361084925644212.5767
2024-09-30Bank of New York Mellon Corp0.53990.00761331589-112980-7.821
2024-06-30NORGES BANK0.53940.008133040415144512.8457
2024-09-30SW Investment Management LLC0.52110.39461285000-1415000-52.4074
2024-09-30Westwood Holdings Group Inc0.50090.1594123528012233810.9923
Total 32.879112.78781089876+4750513+5.9%

4.9.2. Funds holding Amkor Technology Inc

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30DFA US Small Cap Value I1.67360.75444127664-117578-2.7696
2024-11-27Pacer US Cash Cows 100 ETF1.54920.3713382073747520.1245
2024-11-27iShares Core S&P Mid-Cap ETF1.47560.0935363930771390.1965
2024-10-31Vanguard Total Stock Mkt Idx Inv1.4210.00523504722-14496-0.4119
2024-10-31Vanguard Small Cap Index1.12730.0465278020154500.1964
2024-11-28First Trust SMID Cp Rising Div Achv ETF0.99010.80222441898110340.4539
2024-10-31Vanguard Information Technology ETF0.98730.06832434995110610.4563
2024-10-31Vanguard Small Cap Value Index Inv0.76170.08251878681-648-0.0345
2024-09-30DFA US Targeted Value I0.74110.40521827722-129463-6.6148
2024-11-28First Trust Nasdaq Semiconductor ETF0.67913.32131674982-16695-0.9869
2024-10-31Vanguard Institutional Extnd Mkt Idx Tr0.66440.03841638510-6068-0.369
2024-09-30DFA US Small Cap I0.53010.2385130726900
2024-10-31Ceredex Mid Cap Value Equity0.46471.4971114620025460028.5554
2024-09-30Vanguard Strategic Equity Inv0.45280.3774111683300
2024-09-30Fidelity Dividend Growth0.43670.40241077000-103000-8.7288
2024-09-30American Century Small Cap Value Inv0.42570.56651050000575000121.0526
2024-09-30American Century U.S. Small Cap Value0.42570.56951050000575000121.0526
2024-10-31Virtus Ceredex Mid-Cap Value Equity I0.41631.4953102670022670028.3375
2024-09-30Harbor Small Cap Value Instl0.39221.2046967311-70081-6.7555
2024-10-31SPDR® S&P MIDCAP 400 ETF Trust0.36150.0996891453-13121-1.4505
Total 15.976112.439739402185+1199586+3.0%

5.3. Insider Transactions

Insiders are holding 55.493% of the shares of Amkor Technology Inc.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-15Guillaume Marie Jean RuttenSELL1000031.51
2024-08-27Winston J ChurchillSELL2000032.97
2024-07-15Guillaume Marie Jean RuttenSELL2500042.94
2024-05-15Guillaume Marie Jean RuttenSELL2500033.37
2024-05-03Gil C TilySELL2000032.2
2024-05-02Mark N RogersSELL500031.3
2024-04-16Guillaume Marie Jean RuttenSELL2500031.17
2024-03-15Guillaume Marie Jean RuttenSELL2500031.23
2024-03-15Megan FaustSELL280031.09
2024-02-22Guillaume Marie Jean RuttenSELL2500030.63
2024-02-16Megan FaustSELL270030.34
2024-01-19Megan FaustSELL270032
2023-12-04Roger Anthony CarolinSELL2000028.31
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Latest Balance Sheet

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

Summary
Total Assets7,029,086
Total Liabilities2,831,832
Total Stockholder Equity4,163,621
 As reported
Total Liabilities 2,831,832
Total Stockholder Equity+ 4,163,621
Total Assets = 7,029,086

Assets

Total Assets7,029,086
Total Current Assets3,244,318
Long-term Assets3,784,768
Total Current Assets
Cash And Cash Equivalents 959,140
Short-term Investments 512,333
Net Receivables 1,351,817
Inventory 349,513
Other Current Assets 71,515
Total Current Assets  (as reported)3,244,318
Total Current Assets  (calculated)3,244,318
+/-0
Long-term Assets
Property Plant Equipment 3,652,945
Goodwill 19,643
Long-term Assets Other 112,180
Long-term Assets  (as reported)3,784,768
Long-term Assets  (calculated)3,784,768
+/-0

Liabilities & Shareholders' Equity

Total Current Liabilities1,572,831
Long-term Liabilities1,259,001
Total Stockholder Equity4,163,621
Total Current Liabilities
Short-term Debt 293,329
Short Long Term Debt 207,570
Accounts payable 811,946
Other Current Liabilities 398,067
Total Current Liabilities  (as reported)1,572,831
Total Current Liabilities  (calculated)1,710,912
+/- 138,081
Long-term Liabilities
Long term Debt 893,994
Capital Lease Obligations 148,038
Long-term Liabilities Other 215,144
Long-term Liabilities  (as reported)1,259,001
Long-term Liabilities  (calculated)1,257,176
+/- 1,825
Total Stockholder Equity
Common Stock293
Retained Earnings 2,349,938
Accumulated Other Comprehensive Income 10,248
Other Stockholders Equity 1,803,142
Total Stockholder Equity (as reported)4,163,621
Total Stockholder Equity (calculated)4,163,621
+/-0
Other
Capital Stock293
Cash and Short Term Investments 1,471,473
Common Stock Shares Outstanding 247,922
Current Deferred Revenue58,774
Liabilities and Stockholders Equity 7,029,086
Net Debt 290,462
Net Invested Capital 5,265,185
Net Working Capital 1,671,487
Property Plant and Equipment Gross 10,603,060
Short Long Term Debt Total 1,249,602



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-31
> 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
6,685,066
6,865,550
7,029,086
7,029,0866,865,5506,685,0666,771,1256,734,8496,638,1806,581,7916,821,7576,693,9246,390,6626,225,7876,038,5545,770,4485,567,7795,053,4655,022,3115,136,6205,115,3884,811,6374,695,6154,405,9304,309,2844,847,1864,495,4474,495,4694,381,6814,391,7104,521,5094,412,2694,384,1314,178,3214,092,0864,241,1144,120,8483,959,1544,031,3003,647,4883,644,2283,633,8763,635,4053,759,9413,609,3733,503,3393,427,2983,476,9183,416,3333,074,7313,023,5153,143,5572,845,1842,804,2122,773,0472,889,3872,817,6952,701,5732,736,8222,821,9042,693,0582,515,6982,432,9092,429,5092,307,7392,136,0532,383,9933,290,8723,270,4793,221,8773,192,6063,092,9802,953,3152,940,9803,041,2643,000,4163,000,4163,009,9032,955,0912,836,0602,888,6812,866,3372,965,3682,833,8882,817,5262,715,0012,571,8742,535,9192,523,2802,478,6742,557,9842,744,9432,794,8603,223,3183,223,3183,520,5853,456,7623,393,2843,393,2843,434,3353,381,6882,066,1941,755,0891,748,1281,725,510991,6821,003,597990,826947,419786,888
   > 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
3,045,015
3,136,841
3,244,318
3,244,3183,136,8413,045,0153,195,8103,125,6422,999,0463,033,6033,301,2393,201,1462,963,8872,939,5552,856,5632,575,1242,371,0422,114,0542,132,9322,268,5712,341,7952,153,7032,001,5331,663,0011,513,1202,002,9291,671,2081,611,2361,458,1791,491,5841,650,8701,566,4721,596,6321,499,6981,409,6961,487,0461,362,5271,219,5731,317,4801,104,7711,152,3781,205,9501,197,9481,270,3851,247,9251,280,7591,232,4161,288,7831,337,1551,132,7131,089,7081,182,941972,299992,405996,8301,136,4491,110,9151,010,7831,062,0671,136,0651,096,9251,015,453932,925980,823882,891667,226860,9161,033,460994,257970,785987,414916,598783,533754,344837,857753,018753,018795,521766,490658,226675,421702,795785,986660,537728,444786,808777,768764,265731,213709,969697,644653,447547,682532,190532,190709,088708,967549,017549,017563,105527,848755,493507,250553,115546,220450,503472,035476,256433,682299,223
       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
1,118,004
1,079,663
959,140
959,1401,079,6631,118,0041,119,818735,733804,834909,802959,072624,084733,922854,802826,744545,592724,785650,274698,002566,745783,228941,447894,948598,753551,4381,055,402681,569547,665380,262495,183596,364519,449657,627613,974549,518549,836499,320413,465523,172430,444442,297494,189449,946485,592525,935628,585610,442591,310636,007466,702413,048549,085351,183381,132434,631483,390475,471392,951404,998417,498437,803425,473395,406446,716455,294291,479424,316443,838409,112411,713410,070334,955238,407177,138244,694143,507143,507226,243206,575159,518228,204286,760372,284231,311294,595345,496313,259340,503346,304351,485311,249235,038161,938200,057200,057328,224339,13593,51793,517108,865136,274318,26498,04581,921107,553164,381227,587172,328170,46141,989
       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
6,348
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
454,669
465,804
512,333
512,333465,804454,669474,869439,002399,233341,822281,964308,063375,137307,016251,530244,470160,941163,693133,769356,150310,63458,2636,34800002,5592,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,0002,6822,6812,6812,6812,6812,6812,6812,6812,6812,6802,6802,6802,6802,6802,68019,71919,71519,71217,7822,6792,6792,6792,6792,6792,6782,6774,8802,6702,6542,6352,6092,5762,5422,5102,47800000000000000000000000000134,104136,595205,871119,46453,4751,0001,0002,8242,952
       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
1,093,960
1,147,940
1,351,817
1,351,8171,147,9401,093,9601,149,4931,411,3931,198,6121,165,2401,365,5041,550,5171,169,0281,201,0071,258,7671,289,6171,064,586950,015962,643990,637898,717880,629850,753803,104702,466684,914724,456797,678795,750734,953692,287691,700604,366545,794563,107630,984579,794537,745526,143410,256438,494433,092469,683483,330455,838406,797385,542433,998416,162382,223403,097373,868371,085365,510325,740373,962365,077368,550410,297467,776426,583382,056346,918346,848281,364232,230273,813394,275389,729368,692398,431390,964366,503386,914386,857410,811410,811390,611386,584331,453300,222271,049269,495277,110276,761290,461322,464287,411245,926220,857265,613265,014263,572221,243221,243252,741239,594310,014310,014321,360274,563205,666170,028170,030229,035128,546141,133211,196151,120128,535
       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
331,070
379,259
349,513
349,513379,259331,070393,128477,935534,477568,565629,576669,297636,969516,437484,959445,918374,109307,545297,293299,830306,902238,201220,602216,663217,638227,502230,589228,108243,019228,611326,492314,207295,750267,208267,990272,589251,627237,000238,205208,213219,993227,605223,379229,557205,668197,297200,423222,663231,974235,330227,439218,343205,778205,400198,427224,046217,735185,642191,072203,873182,288167,072155,185142,264118,072110,377134,045156,203153,027151,480149,014150,052141,010147,835164,178163,982163,982148,253138,109133,370116,719111,638111,616119,969120,061112,40692,43988,28077,39768,43372,12179,27580,15873,78473,78479,83483,801108,613108,613103,69593,32781,06891,46578,65174,27284,08085,62876,72693,04493,465
       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
47,312
64,175
71,515
71,51564,17547,31258,50261,57961,89048,17465,12349,18548,83159,65633,60148,59845,68441,59440,21854,26441,38334,55334,62041,89138,98832,52232,00535,22637,14830,83733,72739,11636,88970,72227,08131,63729,78629,36327,96053,85848,91248,38352,25969,22557,80345,39933,32838,13150,33145,77843,44438,96541,57337,68335,35235,33232,91743,92837,91844,23947,57238,17332,73742,31625,48330,46323,86236,47439,73536,26527,29038,05135,07139,94739,65032,30532,30530,41435,22233,88530,27633,34832,59132,14737,02738,44549,60648,07161,58669,19448,66174,12042,01437,10637,10648,28946,43736,87336,87329,18523,68416,39111,11716,64215,89620,02116,68715,00616,23332,282
   > 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
3,640,051
3,728,709
3,784,768
3,784,7683,728,7093,640,0513,575,3153,609,2073,639,1343,548,1883,520,5183,492,7783,426,7753,286,2323,181,9913,195,3243,196,7372,939,4112,889,3792,868,0492,773,5932,657,9342,694,0822,742,9292,796,1642,844,2572,824,2392,884,2332,923,5022,900,1262,870,6392,845,7972,787,4992,678,6232,682,3902,754,0682,758,3212,739,5812,713,8202,542,7172,491,8502,427,9262,437,4572,489,5562,361,4482,222,5802,194,8822,188,1352,079,1781,942,0181,933,8071,960,6161,872,8851,811,8071,776,2171,752,9381,706,7801,690,7901,674,7551,685,8391,596,1331,500,2451,499,9841,448,6861,424,8481,468,8271,523,0772,257,4122,276,2222,251,0922,205,1922,176,3822,169,7822,186,6362,203,4072,247,39802,214,3822,188,6012,177,8342,213,2602,163,5422,179,3822,173,3512,089,0821,928,1931,794,1061,771,6541,792,0671,768,7051,860,3402,091,4962,247,1782,691,1282,691,1282,811,4972,747,7952,844,26702,871,2302,853,8401,310,7011,247,8391,195,0131,179,290541,179531,562514,570513,737487,665
       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
3,474,307
3,586,523
3,652,945
3,652,9453,586,5233,474,3073,416,4513,450,9823,455,6723,337,9283,306,7773,255,8393,228,5963,119,6253,030,8003,047,7743,018,0992,764,7172,713,2382,709,9222,617,9902,515,7312,553,3992,607,5342,648,2962,687,1592,650,4482,714,0842,754,9602,727,8782,695,0652,706,7152,645,8102,551,7062,564,6482,619,4692,625,1232,616,2272,579,0172,284,9012,229,0222,167,7902,206,4762,258,8702,153,8182,033,3962,006,5531,947,4481,885,2031,825,1611,819,9691,832,3871,751,6291,691,5401,656,2141,614,7861,573,4781,558,8351,537,2261,533,4391,442,5081,361,8841,364,6301,372,5781,371,1771,415,1441,473,7631,526,1801,528,2351,492,4551,455,1111,425,7691,418,0931,428,0821,443,6031,482,3651,482,3651,454,6741,419,4721,424,7271,427,9151,372,1491,380,3961,387,7421,329,1121,131,5031,007,648978,409942,087926,581968,9431,022,4541,082,7641,392,2741,392,2741,476,6091,453,2751,478,5101,478,5101,481,1961,428,187916,304859,768781,410749,025426,105416,111421,058422,533433,226
       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
18,641
17,536
19,643
19,64317,53618,64120,00318,88819,55021,23521,51719,49220,78723,18224,51625,35125,39225,48127,32526,74726,14026,23525,97626,10426,15925,44925,72024,81325,47226,54625,03625,07625,16125,22824,12227,90827,41720,84019,44326,84526,84526,84526,84526,84526,84526,84530,03430,90324,95424,17124,7115,4906,4367,2608,3829,72510,95712,23613,52415,36017,0848,8369,97511,65012,97014,43311,546674,312679,918682,725673,385672,654672,370672,345671,900672,069672,069672,007653,717653,955655,940655,858656,052654,226626,017626,596667,580669,006669,421671,202673,132670,654673,168731,372696,180727,739717,475736,111737,593747,186767,029225,989233,532298,334304,43500000
       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
0
0
0
000000000000000000000000000000000000146,639140,396138,218117,733128,444134,71700000000000000000000000000000000000000000000000000000000000000000
       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
25,481
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000025,4810000000026,84526,84526,84526,84526,84526,84526,84526,84526,84526,84526,84526,84526,84526,84526,84526,84526,84526,84526,84526,8453,1894,0585,0094,2264,7665,4906,4367,2608,3829,72510,95712,23613,52415,36017,0848,8369,97511,65012,97014,43311,54613,63616,08918,57420,32122,44324,44126,91129,69434,31734,31736,421692,108694,529698,803700,776700,600700,535669,386666,473667,580669,006669,421671,202673,132670,654673,168696,180696,180727,739717,475737,593737,593747,186767,029225,989233,532298,334304,43500000
       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
145,648
149,748
118,691
39,264
139,733
177,392
217,447
102,274
189,025
163,912
139,337
64,477
146,322
123,888
112,180
112,180123,888146,32264,477139,337163,912189,025102,274217,447177,392139,73339,264118,691149,748145,648148,816131,380129,463115,968114,707109,291121,709131,649148,071145,336143,070145,702150,538114,006116,528101,68993,620106,691105,781102,514115,360111,177122,432121,918113,248102,24272,91375,06579,926131,53285,65877,07170,38280,41575,99876,44074,91491,54490,31890,24695,790111,021114,019109,666106,27164,45840,70139,25037,76843,28451,98057,33856,37555,51654,87859,29858,21058,64758,64751,28077,02158,57886,54290,61798,38685,07490,584130,217118,878124,239180,559170,922218,265398,388337,233602,674602,674607,149577,045628,164628,164642,848658,624168,408154,539115,269125,830115,074115,45193,51291,20454,439
> 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
2,654,458
2,782,216
2,831,832
2,831,8322,782,2162,654,4582,776,0902,856,7502,875,3212,854,6283,122,0563,175,0813,163,1123,098,9653,066,0083,010,7692,984,7092,591,2282,668,3522,913,8832,998,4602,753,0122,705,3762,518,3102,478,1083,014,6042,639,5472,673,6282,611,5232,644,6362,830,7302,829,4192,857,1772,769,3922,688,6822,901,0542,850,8482,713,9872,805,4122,444,0832,475,0352,470,2922,504,4692,628,8712,518,3232,511,9792,462,3582,547,5612,516,3342,397,8372,336,5212,483,7312,167,9172,096,8182,071,8262,125,8592,036,3111,937,1412,100,1412,240,9012,195,9112,081,1832,043,2082,119,0892,081,7681,925,9352,140,8302,432,1622,433,9652,449,2622,530,9652,527,3962,454,5462,495,6972,642,7412,704,8682,704,8682,745,8832,726,8402,661,0752,684,6792,613,5622,589,1602,431,5932,396,6682,291,9372,169,5322,289,6532,299,5312,227,8672,316,4722,309,8592,293,7952,206,8642,206,8642,367,5192,269,9522,078,4502,078,4502,164,5382,157,7281,286,8191,017,3481,199,8111,203,379482,502513,236524,890501,933676,570
   > 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
1,303,196
1,506,600
1,572,831
1,572,8311,506,6001,303,1961,384,4751,602,0901,576,4881,457,5491,662,4111,789,1571,784,9621,623,1171,679,7351,738,9851,679,6531,316,8571,315,9871,375,3701,282,8351,047,7491,059,803992,2551,038,8931,467,6181,158,4231,171,3331,161,6521,168,0811,361,7891,355,7391,388,0911,039,1071,005,6611,074,9601,036,844940,1101,017,429752,191717,398701,395700,590929,228817,853741,697690,936779,683773,703664,784630,727738,443708,250650,762642,186775,275680,298704,118772,208901,396804,116681,512605,837615,164438,201385,093554,742653,431627,395613,370677,073646,142573,082549,279622,762697,956697,956816,506634,732722,073748,840453,488439,030589,775572,386470,234439,851424,470413,331435,294511,121473,357454,045371,334371,334404,242335,487446,431446,431488,255471,067325,420312,898338,164344,165250,246280,652287,319265,254374,849
       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
192,814
235,452
293,329
293,329235,452192,814223,001193,720209,969201,704214,804192,682196,097227,921217,241140,380134,912135,405149,007136,526148,872141,521144,479102,952198,230638,702114,57997,646115,057105,451123,848117,970330,55036,92735,19230,83496,21526,18376,77029,27420,49330,0005,00010,00010,00066,35061,35056,35056,35011,48613,55940,47569,35853,02759,395100,32299,275132,620150,081144,885144,500125,60588,94469,83469,67069,36454,60955,76457,35864,308152,489161,918159,297120,681185,414208,230208,230339,146184,389303,349281,63942,24552,249177,979143,69323,02331,35559,37049,11882,05975,65657,10168,81459,93159,93154,81044,05699,31799,31798,718101,74822,87022,67441,79734,54236,48052,08652,57345,910141,260
       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
112,968
154,403
207,570
207,570154,403112,968131,624149,890155,978137,469143,813123,521127,998156,692153,008140,380134,912135,405149,007136,526148,872141,521144,479102,952198,230638,702114,57997,646115,057105,451123,848117,9701,568,240246,75835,192210,602270,973076,7700005,0000000000000000000000000000000000000000000000000000000000000000000000
       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
618,378
734,755
811,946
811,946734,755618,378754,453827,854701,610666,615899,164927,527859,455753,279828,727815,877710,326602,962636,434611,965583,341562,633571,054477,900459,548459,383530,398548,864553,475527,910569,085562,330477,191453,686487,430517,745465,113407,698434,222279,260280,677287,129309,025626,609555,805416,789365,334432,490499,508432,599439,663500,170448,235424,163424,504470,146420,361406,110443,333540,907489,850384,719361,263324,981230,617176,939241,684364,269412,523378,858359,313320,585280,741284,824291,847356,558356,558346,831326,712287,745307,344201,577211,706235,888264,019280,401227,239195,882181,238146,982180,999174,634176,198148,923148,923122,407142,375133,047133,047166,050182,036130,787122,147124,188115,547100,32696,94885,19492,863105,913
       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
229,777
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
300,689
394,094
459,654
398,067
398,067459,654394,094300,689498,681589,019508,672466,984588,224637,025529,111516,026721,087778,423543,594500,277599,921535,654329,714328,093395,299364,494352,960496,710508,915476,396518,519605,660604,774515,247489,621417,386464,654419,600453,686457,194392,910366,965325,095329,736238,018199,226207,235219,488237,875169,208172,403151,850192,863187,854173,572153,841204,807160,662165,388144,630215,604169,766171,188106,494220,349137,914138,790229,777233,398157,514170,204165,271163,639133,044143,774145,501133,168128,533130,529123,631130,979159,857209,666175,075175,908164,674166,8103,1573,10910,55018,12270,24346,33737,16616,936109,11677,00925,450214,067161,835223,487187,28378,30779,50075,101124,76955,10454,61465,52835,69763,305
   > 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
1,351,262
1,275,616
1,259,001
1,259,0011,275,6161,351,2621,391,6151,254,6601,298,8331,397,0791,459,6451,385,9241,378,1501,475,8481,386,2731,271,7841,305,0561,274,3711,352,3651,538,5131,715,6251,705,2631,645,5731,526,0551,439,2151,546,9861,481,1241,502,2951,449,8711,476,5551,468,9411,473,6801,469,0861,730,2851,683,0211,826,0941,814,0041,773,8771,787,9831,691,8921,757,6371,768,8971,803,8791,699,6431,700,4701,770,2821,771,4221,767,8781,742,6311,733,0531,705,7941,745,2881,459,6671,446,0561,429,6401,350,5841,356,0131,233,0231,327,9331,339,5051,391,7951,399,6711,437,3711,503,9251,643,5671,540,8421,586,0881,778,7311,806,5701,835,8921,853,8921,881,2541,881,4641,946,4182,019,9792,006,91201,929,3772,092,1081,939,0021,935,8392,160,0742,150,1301,841,8181,824,2821,821,7031,729,6811,865,1831,886,2001,792,5731,805,3511,836,5021,839,7501,835,5301,835,5301,963,2771,934,4651,632,01901,676,2831,686,661961,399704,450861,647859,214232,256232,584237,571236,679301,721
       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
0
0
0
00000975,5351,059,9971,088,5211,001,544981,2201,087,408984,988884,236916,407952,3661,005,3391,182,5731,396,3891,371,5011,305,7551,195,0051,109,9451,215,2621,217,7321,267,9921,214,5351,240,14101,243,6971,220,2361,450,73701,473,2141,465,5041,433,42601,365,3761,415,5281,420,67700000000000000000000000000000000000000000000000000000000000000000000
       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
0
0
0
0000000240,535310,604321,469246,846317,348310,593268,767244,354262,606255,735219,863229,681234,603226,042234,222240,885263,392234,303235,336236,414225,795229,983231,396244,548241,633277,880273,500265,451263,946251,516267,109273,220276,466173,674174,359184,030179,080173,351147,970155,053150,667158,623149,122144,416135,875124,946131,935122,115110,886104,36892,46097,24991,530104,625159,062146,186145,637204,957221,065233,343240,722239,726228,052217,140199,978186,610177,162150,576135,861131,168125,462117,663109,31797,27391,16887,29678,97479,41871,38969,20367,66181,69378,16868,98564,07763,38958,24658,74742,28352,35044,58518,16500000000
> 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
3,997,127
4,049,657
4,163,621
4,163,6214,049,6573,997,1273,962,3083,846,6883,732,1503,696,4773,668,7523,487,3463,196,2953,096,1232,942,2762,730,0132,554,2482,433,9172,325,6992,194,6182,089,4042,031,5171,963,7391,861,6391,805,3111,807,0111,830,5401,796,9441,745,7511,723,1251,667,3281,560,4371,505,5941,388,3861,383,5881,321,0481,251,8971,227,5821,208,6381,186,4411,152,9531,147,9671,116,2351,117,3621,078,415979,610953,740918,877890,174667,671678,155651,513669,213699,631693,266756,284774,096757,101630,013574,492490,986428,247383,209303,861219,655204,143237,139850,445828,320764,670654,619559,302493,380440,406393,920291,669291,669260,398224,301171,762199,065246,968369,529394,991419,297421,500401,004235,042213,278240,811231,367424,926490,4891,008,7171,008,7171,145,6831,184,4041,314,8341,314,8341,269,7971,223,960779,375737,741548,317522,131509,180490,361465,936445,486100,350
   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
293
293
29329329229229229229229129129129129029029029028928828728728728628528528528528528528528528528528428328328328328328328228228228226226226226219819819819819819719719719718318318318318318318318318318318318318218218117917817817817817817817817617617617617517516716716616616516516216216215615215215215213113111811811811811811846
   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
2,199,300
2,246,795
2,349,938
2,349,9382,246,7952,199,3002,159,8312,061,5961,947,4201,901,5691,874,6441,728,7401,434,9061,322,3701,163,939959,641788,567672,534562,502445,541353,390297,966234,077134,93080,86090,310113,18984,89428,232-4,359-42,851-143,621-198,056-313,563-303,557-403,820-463,909-461,025-459,395-450,429-478,603-488,181-516,962-530,097-577,194-626,715-647,348-688,186-713,535-743,262-736,444-763,790-786,107-786,688-798,462-823,312-850,679-865,167-890,270-940,874-1,018,894-1,077,944-1,122,241-1,210,227-1,291,090-1,300,313-1,278,221-655,143-684,298-749,530-821,526-915,190-975,810-1,006,800-1,041,390-1,153,247-1,153,247-1,071,288-1,105,961-1,159,962-1,140,545-1,088,142-969,072-932,980-910,646-920,626-931,536-954,175-969,945-919,198-933,734-737,618-678,311-106,975-106,97529,637158,381343,886343,886302,996257,825226,889189,733166,271140,183128,663109,73884,75563,88179,433
   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
6,910
4,214
10,248
10,2484,2146,91016,3501,8391,43215,09016,699-13,583-5,74710,49619,97815,93616,11315,82327,27023,30919,27219,70919,11527,24327,31721,45623,81219,72926,38537,57122,51918,30919,26320,0786,26250,14844,24117,804-2,084-32,366-36,985-31,629-32,867-17,478-7,7513,694-2556,8404,3077,13111,24112,55511,1229,42710,84919,02416,26914,99115,45711,4897,0374,4355,02114,60612,2316,51818,2019,33417,95024,391-6,223-6,091-8,480-7,492-6,0625,9416,0003,3893,6585,23113,12211,35514,8464,2386,87822,94115,2019,1468,722-10,384-5,292-5,842414-8,011-1,034,488-4,084-4,990-4,230-704,541-4,231-4,104-4,103-4,087-854-779-662-556-281,245-252,644-223,713
   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
0
0
0
000002,005,0552,001,5751,996,3441,991,0451,985,9921,982,1131,977,1341,973,2071,968,3391,964,3311,953,3781,943,1401,934,0471,931,0881,927,7391,915,4811,913,1031,911,1791,909,4251,908,1711,906,9361,905,6661,903,3571,901,3811,899,9701,896,2861,895,0891,888,6411,885,2781,884,3971,883,5921,882,5291,881,7131,880,7531,878,8101,877,4521,875,53301,812,5301,811,1781,810,2951,614,6771,614,14300001,610,2741,609,2191,607,9421,504,927000000000000000000000000000000000000000000000000000
   Treasury Stock0000000000-219,147-219,065-219,061-219,061-219,061-217,740-217,660-217,592-217,533-217,479-216,301-216,254-216,219-216,171-216,135-216,087-216,038-215,982-215,917-215,868-214,700-214,490-214,204-213,996-213,877-213,758-213,576-213,455-213,258-213,028-212,797-212,455-211,571-211,449-211,217-211,155-211,073-210,983-210,921-168,840-135,418-130,560-49,899-910-862-284-274-2340000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
244,584
634,131
662,308
381,061
381,061
382,609
382,782
551,964
556,458
970,087
970,880
0
975,026
1,030,857
1,119,968
0
1,123,541
1,168,221
1,168,221
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
1,790,625
1,798,355
1,803,142
1,803,1421,798,3551,790,6251,785,8351,782,9611,783,0061,779,5261,777,1181,771,8981,766,8451,762,9661,758,0691,754,1461,749,2781,745,2701,735,6381,725,4801,716,4551,713,5551,710,2601,699,1801,696,8491,694,9601,693,2541,692,0361,690,8491,689,6281,687,3751,685,4641,684,1021,681,5861,680,5991,674,4371,671,2821,670,5201,669,8341,668,9531,668,2581,667,4951,665,7821,664,6551,663,0781,602,3691,601,0811,599,9611,599,1401,403,6041,403,1601,402,5501,444,0001,476,6941,480,6821,560,3751,608,3091,607,0801,504,6431,503,6941,502,6601,501,5731,500,2461,499,2991,498,3311,497,7551,496,9761,496,0711,494,4851,489,6261,482,1861,480,4011,477,4891,454,5191,441,1941,438,79701,328,1191,326,4261,326,3151,326,3101,323,5791,323,5791,323,5571,322,8891,319,0101,317,1641,179,9041,174,3341,170,2271,170,2271,168,2211,168,2211,123,54101,119,9681,030,857975,0260970,880970,087556,458551,964382,782382,609381,061381,061662,308634,131244,584



5.3. Balance Sheets

Currency in USD. All numbers in thousands.