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

Alpha and Omega Semiconductor Ltd
Buy, Hold or Sell?

Let's analyze Alpha and Omega Semiconductor Ltd together

I guess you are interested in Alpha and Omega Semiconductor Ltd. 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 Alpha and Omega Semiconductor Ltd. 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 Alpha and Omega Semiconductor Ltd

I send you an email if I find something interesting about Alpha and Omega Semiconductor Ltd.

1. Quick Overview

1.1. Quick analysis of Alpha and Omega Semiconductor Ltd (30 sec.)










1.2. What can you expect buying and holding a share of Alpha and Omega Semiconductor Ltd? (30 sec.)

How much money do you get?

How much money do you get?
$0.00
When do you have the money?
1 year
How often do you get paid?
15.0%

What is your share worth?

Current worth
$30.84
Expected worth in 1 year
$31.96
How sure are you?
70.0%

+ What do you gain per year?

Total Gains per Share
$1.12
Return On Investment
2.7%

For what price can you sell your share?

Current Price per Share
$41.39
Expected price per share
$26.07 - $47.45
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Alpha and Omega Semiconductor Ltd (5 min.)




Live pricePrice per Share (EOD)
$41.39
Intrinsic Value Per Share
$-88.81 - $-7.40
Total Value Per Share
$-57.97 - $23.44

2.2. Growth of Alpha and Omega Semiconductor Ltd (5 min.)




Is Alpha and Omega Semiconductor Ltd growing?

Current yearPrevious yearGrowGrow %
How rich?$895.2m$889m$3.5m0.4%

How much money is Alpha and Omega Semiconductor Ltd making?

Current yearPrevious yearGrowGrow %
Making money-$4.8m-$1.6m-$3.2m-66.9%
Net Profit Margin-3.1%-1.8%--

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

2.3. Financial Health of Alpha and Omega Semiconductor Ltd (5 min.)




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




  Industry Rankings (Semiconductors)  


Richest
#69 / 268

Most Revenue
#82 / 268

Most Profit
#229 / 268

Most Efficient
#188 / 268
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

3.1. What can you expect buying and holding a share of Alpha and Omega Semiconductor Ltd?

Welcome investor! Alpha and Omega Semiconductor Ltd's management wants to use your money to grow the business. In return you get a share of Alpha and Omega Semiconductor Ltd.

First you should know what it really means to hold a share of Alpha and Omega Semiconductor Ltd. And how you can make/lose money.

Speculation

The Price per Share of Alpha and Omega Semiconductor Ltd is $41.39. 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 Alpha and Omega Semiconductor Ltd.
  • 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 Alpha and Omega Semiconductor Ltd, 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 $30.84. Based on the TTM, the Book Value Change Per Share is $0.28 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.09 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Alpha and Omega Semiconductor Ltd.

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 Eps-0.09-0.2%-0.17-0.4%-0.07-0.2%0.862.1%0.451.1%
Usd Book Value Change Per Share0.130.3%0.280.7%-0.09-0.2%0.791.9%0.531.3%
Usd Dividend Per Share0.000.0%0.000.0%0.050.1%0.010.0%0.020.0%
Usd Total Gains Per Share0.130.3%0.280.7%-0.04-0.1%0.801.9%0.551.3%
Usd Price Per Share37.12-30.65-29.54-29.09-21.14-
Price to Earnings Ratio-107.94--71.55--38.56--60.04--23.65-
Price-to-Total Gains Ratio294.03-152.59--35.31-53.88-39.09-
Price to Book Ratio1.20-1.00-0.98-1.19-1.19-
Price-to-Total Gains Ratio294.03-152.59--35.31-53.88-39.09-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share41.39
Number of shares24
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.01
Usd Book Value Change Per Share0.280.79
Usd Total Gains Per Share0.280.80
Gains per Quarter (24 shares)6.7019.18
Gains per Year (24 shares)26.8276.73
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
10271717667
2054442151144
3080713227221
40107984303298
501341255378375
601611526454452
701881797530529
802152068605606
902412339681683
10026826011757760

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 Share0.04.00.00.0%6.06.00.050.0%11.09.00.055.0%23.017.00.057.5%41.021.00.066.1%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%16.04.00.080.0%27.013.00.067.5%45.016.01.072.6%
Dividend per Share0.00.04.00.0%5.00.07.041.7%5.00.015.025.0%6.00.034.015.0%6.00.056.09.7%
Total Gains per Share3.01.00.075.0%9.03.00.075.0%16.04.00.080.0%28.012.00.070.0%46.015.01.074.2%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Alpha and Omega Semiconductor Ltd 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--0.1260.279-55%-0.093+174%0.788-84%0.525-76%
Book Value Per Share--30.83930.746+0%30.288+2%24.469+26%18.084+71%
Current Ratio--2.6542.554+4%2.339+13%2.133+24%2.329+14%
Debt To Asset Ratio--0.2130.226-6%0.280-24%0.342-38%0.308-31%
Debt To Equity Ratio--0.2710.292-7%0.390-31%0.686-61%0.607-55%
Dividend Per Share----0%0.052-100%0.011-100%0.020-100%
Eps---0.086-0.167+94%-0.070-18%0.864-110%0.449-119%
Free Cash Flow Per Share--0.141-0.074+152%-0.728+615%0.098+44%-0.195+238%
Free Cash Flow To Equity Per Share--0.014-0.165+1308%-1.055+7817%0.096-86%0.039-65%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%0.995+0%
Intrinsic Value_10Y_max---7.396--------
Intrinsic Value_10Y_min---88.806--------
Intrinsic Value_1Y_max---0.774--------
Intrinsic Value_1Y_min---2.207--------
Intrinsic Value_3Y_max---2.300--------
Intrinsic Value_3Y_min---12.466--------
Intrinsic Value_5Y_max---3.796--------
Intrinsic Value_5Y_min---29.042--------
Market Cap1201584812.000+10%1077623296.000889721443.000+21%867097715.000+24%847145390.800+27%614885667.400+75%
Net Profit Margin---0.014-0.031+124%-0.018+32%0.127-111%0.068-120%
Operating Margin---0.002-0.022+798%-0.050+1939%-0.007+178%-0.032+1198%
Operating Ratio--1.0011.022-2%0.998+0%0.958+5%0.977+3%
Pb Ratio1.342+10%1.2040.996+21%0.976+23%1.193+1%1.189+1%
Pe Ratio-120.351-12%-107.935-71.546-34%-38.558-64%-60.040-44%-23.646-78%
Price Per Share41.390+10%37.12030.648+21%29.540+26%29.095+28%21.137+76%
Price To Free Cash Flow Ratio73.214+10%65.661-303.870+563%34.731+89%-58.257+189%-29.438+145%
Price To Total Gains Ratio327.854+10%294.031152.593+93%-35.307+112%53.876+446%39.088+652%
Quick Ratio--1.3681.250+9%1.337+2%1.221+12%1.401-2%
Return On Assets---0.002-0.004+91%-0.001-42%0.023-110%0.012-118%
Return On Equity---0.003-0.005+95%-0.002-34%0.037-108%0.020-114%
Total Gains Per Share--0.1260.279-55%-0.042+133%0.799-84%0.545-77%
Usd Book Value--895272000.000892593500.000+0%889032500.000+1%712884750.000+26%526252075.000+70%
Usd Book Value Change Per Share--0.1260.279-55%-0.093+174%0.788-84%0.525-76%
Usd Book Value Per Share--30.83930.746+0%30.288+2%24.469+26%18.084+71%
Usd Dividend Per Share----0%0.052-100%0.011-100%0.020-100%
Usd Eps---0.086-0.167+94%-0.070-18%0.864-110%0.449-119%
Usd Free Cash Flow--4103000.000-2142390.000+152%-21264250.000+618%2831272.000+45%-5659814.000+238%
Usd Free Cash Flow Per Share--0.141-0.074+152%-0.728+615%0.098+44%-0.195+238%
Usd Free Cash Flow To Equity Per Share--0.014-0.165+1308%-1.055+7817%0.096-86%0.039-65%
Usd Market Cap1201584812.000+10%1077623296.000889721443.000+21%867097715.000+24%847145390.800+27%614885667.400+75%
Usd Price Per Share41.390+10%37.12030.648+21%29.540+26%29.095+28%21.137+76%
Usd Profit---2496000.000-4840750.000+94%-1602000.000-36%25197050.000-110%13086900.000-119%
Usd Revenue--181887000.000164632000.000+10%165869500.000+10%165602150.000+10%131525850.000+38%
Usd Total Gains Per Share--0.1260.279-55%-0.042+133%0.799-84%0.545-77%
 EOD+5 -3MRQTTM+26 -7YOY+24 -115Y+17 -1810Y+17 -19

3.3 Fundamental Score

Let's check the fundamental score of Alpha and Omega Semiconductor Ltd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-15-120.351
Price to Book Ratio (EOD)Between0-11.342
Net Profit Margin (MRQ)Greater than0-0.014
Operating Margin (MRQ)Greater than0-0.002
Quick Ratio (MRQ)Greater than11.368
Current Ratio (MRQ)Greater than12.654
Debt to Asset Ratio (MRQ)Less than10.213
Debt to Equity Ratio (MRQ)Less than10.271
Return on Equity (MRQ)Greater than0.15-0.003
Return on Assets (MRQ)Greater than0.05-0.002
Total4/10 (40.0%)

3.4 Technical Score

Let's check the technical score of Alpha and Omega Semiconductor Ltd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.831
Ma 20Greater thanMa 5032.622
Ma 50Greater thanMa 10034.783
Ma 100Greater thanMa 20036.474
OpenGreater thanClose42.750
Total3/5 (60.0%)

4. In-depth Analysis

4.1 About Alpha and Omega Semiconductor Ltd

Alpha and Omega Semiconductor Limited designs, develops, and supplies power semiconductor products for computing, consumer electronics, communication, and industrial applications in Hong Kong, China, South Korea, the United States, and internationally. It offers power discrete products, including metal-oxide-semiconductor field-effect transistors (MOSFET), SRFETs, XSFET, electrostatic discharge, protected MOSFETs, high and mid-voltage MOSFETs, and insulated gate bipolar transistors for use in smart phone chargers, battery packs, notebooks, desktop and servers, data centers, base stations, graphics card, game boxes, TVs, AC adapters, power supplies, motor control, power tools, E-vehicles, white goods and industrial motor drives, UPS systems, solar inverters, and industrial welding. The company also provides power ICs that deliver power, as well as control and regulate the power management variables, such as the flow of current and level of voltage. Its power ICs are used in flat panel displays, TVs, notebooks, graphic cards, servers, DVD/Blu-Ray players, set-top boxes, and networking equipment. In addition, the company offers transient voltage suppressors, analog switch, and electromagnetic interference filter for notebooks, desktop PCs, tablets, flat panel displays, TVs, smart phones, and portable electronic devices; and 650V and 1200V SiC MOSFET. Alpha and Omega Semiconductor Limited was incorporated in 2000 and is headquartered in Sunnyvale, California.

Fundamental data was last updated by Penke on 2024-11-14 10:13:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a loss.
Using its assets, the company is very inefficient in making profit.
Using its investors money, the company is very inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very inefficient.
The company is inefficient 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 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 cheap.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is expensive.
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 Alpha and Omega Semiconductor Ltd earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Alpha and Omega Semiconductor Ltd to the Semiconductors industry mean.
  • A Net Profit Margin of -1.4% means that $-0.01 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Alpha and Omega Semiconductor Ltd:

  • The MRQ is -1.4%. The company is making a loss. -1
  • The TTM is -3.1%. The company is making a loss. -1
Trends
Current periodCompared to+/- 
MRQ-1.4%TTM-3.1%+1.7%
TTM-3.1%YOY-1.8%-1.3%
TTM-3.1%5Y12.7%-15.8%
5Y12.7%10Y6.8%+6.0%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ-1.4%6.8%-8.2%
TTM-3.1%5.5%-8.6%
YOY-1.8%6.1%-7.9%
5Y12.7%7.7%+5.0%
10Y6.8%7.2%-0.4%
4.3.1.2. Return on Assets

Shows how efficient Alpha and Omega Semiconductor Ltd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Alpha and Omega Semiconductor Ltd to the Semiconductors industry mean.
  • -0.2% Return on Assets means that Alpha and Omega Semiconductor Ltd generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Alpha and Omega Semiconductor Ltd:

  • The MRQ is -0.2%. Using its assets, the company is very inefficient in making profit. -2
  • The TTM is -0.4%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.2%TTM-0.4%+0.2%
TTM-0.4%YOY-0.1%-0.3%
TTM-0.4%5Y2.3%-2.7%
5Y2.3%10Y1.2%+1.1%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.2%1.0%-1.2%
TTM-0.4%0.7%-1.1%
YOY-0.1%1.0%-1.1%
5Y2.3%1.6%+0.7%
10Y1.2%1.5%-0.3%
4.3.1.3. Return on Equity

Shows how efficient Alpha and Omega Semiconductor Ltd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Alpha and Omega Semiconductor Ltd to the Semiconductors industry mean.
  • -0.3% Return on Equity means Alpha and Omega Semiconductor Ltd generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Alpha and Omega Semiconductor Ltd:

  • The MRQ is -0.3%. Using its investors money, the company is very inefficient in making profit. -2
  • The TTM is -0.5%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ-0.3%TTM-0.5%+0.3%
TTM-0.5%YOY-0.2%-0.4%
TTM-0.5%5Y3.7%-4.2%
5Y3.7%10Y2.0%+1.7%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.3%1.6%-1.9%
TTM-0.5%1.2%-1.7%
YOY-0.2%1.6%-1.8%
5Y3.7%2.5%+1.2%
10Y2.0%2.4%-0.4%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Alpha and Omega Semiconductor Ltd.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Alpha and Omega Semiconductor Ltd is operating .

  • Measures how much profit Alpha and Omega Semiconductor Ltd 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 Alpha and Omega Semiconductor Ltd to the Semiconductors industry mean.
  • An Operating Margin of -0.2% means the company generated $0.00  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Alpha and Omega Semiconductor Ltd:

  • The MRQ is -0.2%. The company is operating very inefficient. -2
  • The TTM is -2.2%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ-0.2%TTM-2.2%+2.0%
TTM-2.2%YOY-5.0%+2.8%
TTM-2.2%5Y-0.7%-1.5%
5Y-0.7%10Y-3.2%+2.5%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.2%7.7%-7.9%
TTM-2.2%5.4%-7.6%
YOY-5.0%6.6%-11.6%
5Y-0.7%8.2%-8.9%
10Y-3.2%7.4%-10.6%
4.3.2.2. Operating Ratio

Measures how efficient Alpha and Omega Semiconductor Ltd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Semiconductors industry mean).
  • An Operation Ratio of 1.00 means that the operating costs are $1.00 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Alpha and Omega Semiconductor Ltd:

  • The MRQ is 1.001. The company is inefficient in keeping operating costs low. -1
  • The TTM is 1.022. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ1.001TTM1.022-0.020
TTM1.022YOY0.998+0.023
TTM1.0225Y0.958+0.064
5Y0.95810Y0.977-0.019
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0011.134-0.133
TTM1.0221.097-0.075
YOY0.9981.056-0.058
5Y0.9581.046-0.088
10Y0.9771.037-0.060
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Alpha and Omega Semiconductor Ltd.

4.4.3. Liquidity
4.4.3.1. Current Ratio

Measures if Alpha and Omega Semiconductor Ltd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Semiconductors industry mean).
  • A Current Ratio of 2.65 means the company has $2.65 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Alpha and Omega Semiconductor Ltd:

  • The MRQ is 2.654. The company is able to pay all its short-term debts. +1
  • The TTM is 2.554. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.654TTM2.554+0.100
TTM2.554YOY2.339+0.216
TTM2.5545Y2.133+0.422
5Y2.13310Y2.329-0.196
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ2.6542.518+0.136
TTM2.5542.673-0.119
YOY2.3392.733-0.394
5Y2.1332.747-0.614
10Y2.3292.708-0.379
4.4.3.2. Quick Ratio

Measures if Alpha and Omega Semiconductor Ltd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Alpha and Omega Semiconductor Ltd to the Semiconductors industry mean.
  • A Quick Ratio of 1.37 means the company can pay off $1.37 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Alpha and Omega Semiconductor Ltd:

  • The MRQ is 1.368. The company is able to pay all its short-term debts with the most liquid assets. +1
  • The TTM is 1.250. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.368TTM1.250+0.117
TTM1.250YOY1.337-0.087
TTM1.2505Y1.221+0.030
5Y1.22110Y1.401-0.181
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3681.272+0.096
TTM1.2501.587-0.337
YOY1.3371.754-0.417
5Y1.2211.869-0.648
10Y1.4011.948-0.547
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Alpha and Omega Semiconductor Ltd.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

Measures how much % of Alpha and Omega Semiconductor Ltd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Alpha and Omega Semiconductor Ltd to Semiconductors industry mean.
  • A Debt to Asset Ratio of 0.21 means that Alpha and Omega Semiconductor Ltd assets are financed with 21.3% credit (debt) and the remaining percentage (100% - 21.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Alpha and Omega Semiconductor Ltd:

  • The MRQ is 0.213. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.226. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.213TTM0.226-0.013
TTM0.226YOY0.280-0.055
TTM0.2265Y0.342-0.116
5Y0.34210Y0.308+0.034
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2130.322-0.109
TTM0.2260.320-0.094
YOY0.2800.323-0.043
5Y0.3420.338+0.004
10Y0.3080.356-0.048
4.5.4.2. Debt to Equity Ratio

Measures if Alpha and Omega Semiconductor Ltd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Alpha and Omega Semiconductor Ltd to the Semiconductors industry mean.
  • A Debt to Equity ratio of 27.1% means that company has $0.27 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Alpha and Omega Semiconductor Ltd:

  • The MRQ is 0.271. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.292. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.271TTM0.292-0.021
TTM0.292YOY0.390-0.098
TTM0.2925Y0.686-0.394
5Y0.68610Y0.607+0.079
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2710.471-0.200
TTM0.2920.493-0.201
YOY0.3900.503-0.113
5Y0.6860.546+0.140
10Y0.6070.606+0.001
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 Alpha and Omega Semiconductor Ltd generates.

  • Above 15 is considered overpriced but always compare Alpha and Omega Semiconductor Ltd to the Semiconductors industry mean.
  • A PE ratio of -107.94 means the investor is paying $-107.94 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Alpha and Omega Semiconductor Ltd:

  • The EOD is -120.351. Based on the earnings, the company is expensive. -2
  • The MRQ is -107.935. Based on the earnings, the company is expensive. -2
  • The TTM is -71.546. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD-120.351MRQ-107.935-12.416
MRQ-107.935TTM-71.546-36.389
TTM-71.546YOY-38.558-32.987
TTM-71.5465Y-60.040-11.506
5Y-60.04010Y-23.646-36.394
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
EOD-120.35116.590-136.941
MRQ-107.93518.947-126.882
TTM-71.54618.872-90.418
YOY-38.55815.838-54.396
5Y-60.04020.883-80.923
10Y-23.64620.384-44.030
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 Alpha and Omega Semiconductor Ltd:

  • The EOD is 73.214. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 65.661. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is -303.870. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD73.214MRQ65.661+7.553
MRQ65.661TTM-303.870+369.530
TTM-303.870YOY34.731-338.601
TTM-303.8705Y-58.257-245.613
5Y-58.25710Y-29.438-28.819
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
EOD73.2146.921+66.293
MRQ65.6617.578+58.083
TTM-303.8702.836-306.706
YOY34.7311.041+33.690
5Y-58.2573.838-62.095
10Y-29.4383.838-33.276
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 Alpha and Omega Semiconductor Ltd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Semiconductors industry mean).
  • A PB ratio of 1.20 means the investor is paying $1.20 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Alpha and Omega Semiconductor Ltd:

  • The EOD is 1.342. Based on the equity, the company is underpriced. +1
  • The MRQ is 1.204. Based on the equity, the company is underpriced. +1
  • The TTM is 0.996. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD1.342MRQ1.204+0.138
MRQ1.204TTM0.996+0.207
TTM0.996YOY0.976+0.021
TTM0.9965Y1.193-0.196
5Y1.19310Y1.189+0.003
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
EOD1.3422.503-1.161
MRQ1.2042.620-1.416
TTM0.9962.644-1.648
YOY0.9762.512-1.536
5Y1.1933.143-1.950
10Y1.1893.222-2.033
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 Alpha and Omega Semiconductor Ltd.

4.8.1. Institutions holding Alpha and Omega Semiconductor Ltd

Institutions are holding 69.497% of the shares of Alpha and Omega Semiconductor Ltd.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30BlackRock Inc12.84150.00323728001-29501-0.7851
2024-06-30Vanguard Group Inc7.47660.00162170514451582.1247
2024-06-30Dimensional Fund Advisors, Inc.7.03030.01992040941-62704-2.9807
2024-06-30Manufacturers Life Insurance Co4.42510.0448128465016961915.212
2024-06-30State Street Corp3.46750.00161006633-318874-24.0568
2024-06-30Wellington Management Company LLP2.79160.00548104338792612.1696
2024-06-30FMR Inc2.02470.0014587775-80923-12.1016
2024-06-30Geode Capital Management, LLC1.88560.0018547419337416.5685
2024-06-30Arnhold & S. Bleichroeder Advisers, LLC1.62460.0395471642251005.621
2024-06-30Royce & Associates, LP1.49940.1521435274198624.7813
2024-06-30Morgan Stanley - Brokerage Accounts1.42330.000641319831400.7657
2024-06-30Gagnon Securities LLC1.07412.6246311823-18681-5.6523
2024-06-30Northern Trust Corp0.80640.0015234094-6418-2.6685
2024-06-30American Century Companies Inc0.79830.00532317464350.1881
2024-06-30Charles Schwab Investment Management Inc0.77370.001622460625241.1365
2024-06-30Point72 Asset Management, L.P.0.77330.0222244842244840
2024-06-30Amvescap Plc.0.75260.0017218482-49121-18.3559
2024-06-30Uniplan Investment Counsel, Inc.0.74030.7302214901-1120-0.5185
2024-09-30Peregrine Capital Management,LLC0.65910.2145191343-147340-43.5038
2024-06-30Gagnon Advisors, LLC0.65235.387518935700
Total 53.52039.260815537316-102693-0.7%

4.9.2. Funds holding Alpha and Omega Semiconductor Ltd

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-10-31iShares Core S&P Small-Cap ETF5.23960.0596152110615840.1042
2024-09-30Vanguard Total Stock Mkt Idx Inv2.50190.001572632400
2024-10-31iShares Russell 2000 ETF2.08810.0295606190-1358-0.2235
2024-08-31JHancock Small Cap Core NAV2.0431.179259310100
2024-09-30Vanguard Information Technology ETF1.87810.022154522313080.2405
2024-10-31Invesco Semiconductors ETF1.84412.512153536200
2024-09-30Fidelity Select Semiconductors1.76810.096351329600
2024-09-30DFA US Small Cap Value I1.75650.1131509936-10522-2.0217
2024-10-31SPDR® S&P Semiconductor ETF1.50451.1269436764-5877-1.3277
2024-09-30First Eagle US Small Cap Strategy1.46060.8054424023-5967-1.3877
2024-09-30First Eagle Small Cap Opportunity I1.46060.8014424023-8982-2.0743
2024-09-30Vanguard Institutional Extnd Mkt Idx Tr1.25350.012436389722490.6219
2024-10-31iShares S&P Small-Cap 600 Value ETF0.83930.11542436592390.0982
2024-08-31Fidelity Small Cap Index0.81670.0363237081-6033-2.4816
2024-09-30DFA US Targeted Value I0.81650.063823702300
2024-10-31iShares Russell 2000 Value ETF0.77470.060122491400
2024-09-30Royce Small-Cap Opportunity Invmt0.73830.6457214335-38660-15.2809
2024-10-31SPDR® Portfolio S&P 600™ Sm Cap ETF0.72110.058720932816000.7702
2024-09-30DFA US Micro Cap I0.66240.093319230400
2024-09-30DFA US Small Cap I0.65690.042219069500
Total 30.82457.8758948584-70419-0.8%

5.3. Insider Transactions

Insiders are holding 16.967% of the shares of Alpha and Omega Semiconductor Ltd.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-10-24Wenjun LiSELL218335.49
2024-08-23Lucas S ChangSELL337738.06
2024-08-12Yifan LiangSELL1000035.6
2024-04-22Bing XueSELL195619.57
2024-03-20Bing XueSELL440120.56
2024-03-12Yifan LiangSELL2000023.31
2024-02-14Bing XueSELL1429222.77
2024-01-29Mike F ChangSELL3000026.91
2024-01-19Michael L PfeifferSELL267327.34
2024-01-16Bing XueSELL134126.16
2023-12-28Mike F ChangSELL3000026.53
3rd party ad coffee SUPPORTERis ad-free.

5. Financial Statements




5.1. Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

 2023-09-302023-12-312024-03-312024-06-302024-09-30
Short-term Debt  17,3445,91523,259-2323,23654323,779-29,324-5,545



5.2. Latest Balance Sheet

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

Summary
Total Assets1,137,625
Total Liabilities242,353
Total Stockholder Equity895,272
 As reported
Total Liabilities 242,353
Total Stockholder Equity+ 895,272
Total Assets = 1,137,625

Assets

Total Assets1,137,625
Total Current Assets402,737
Long-term Assets734,888
Total Current Assets
Cash And Cash Equivalents 176,008
Short-term Investments 214
Net Receivables 31,103
Inventory 186,554
Other Current Assets 8,858
Total Current Assets  (as reported)402,737
Total Current Assets  (calculated)402,737
+/-0
Long-term Assets
Property Plant Equipment 352,370
Goodwill 269
Intangible Assets 2,704
Long-term Assets Other 25,126
Long-term Assets  (as reported)734,888
Long-term Assets  (calculated)380,469
+/- 354,419

Liabilities & Shareholders' Equity

Total Current Liabilities151,737
Long-term Liabilities90,616
Total Stockholder Equity895,272
Total Current Liabilities
Short-term Debt -5,545
Accounts payable 41,848
Other Current Liabilities 108,694
Total Current Liabilities  (as reported)151,737
Total Current Liabilities  (calculated)144,997
+/- 6,740
Long-term Liabilities
Capital Lease Obligations Min Short Term Debt5,545
Long-term Liabilities  (as reported)90,616
Long-term Liabilities  (calculated)5,545
+/- 85,071
Total Stockholder Equity
Common Stock72
Retained Earnings 628,562
Accumulated Other Comprehensive Income -13,578
Other Stockholders Equity 280,216
Total Stockholder Equity (as reported)895,272
Total Stockholder Equity (calculated)895,272
+/-0
Other
Cash and Short Term Investments 176,222
Common Stock Shares Outstanding 29,004
Current Deferred Revenue3,370
Liabilities and Stockholders Equity 1,137,625
Net Debt -112,026
Net Working Capital 251,000
Short Long Term Debt Total 63,982



5.3. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-31
> Total Assets 
0
160,365
0
162,257
177,007
258,167
274,330
329,702
345,834
347,438
321,446
331,729
345,351
366,157
370,726
376,700
364,078
356,321
356,419
350,175
349,764
364,348
361,420
355,747
347,314
348,617
308,538
299,766
313,894
318,505
360,566
362,028
370,213
398,408
492,582
520,551
594,847
667,049
684,997
734,188
740,718
739,394
747,818
763,140
767,295
792,939
811,748
853,165
874,391
918,573
991,678
1,111,875
1,209,169
1,298,629
1,311,438
1,285,645
1,253,307
1,199,737
1,206,367
1,176,346
1,154,049
1,145,013
1,137,625
1,137,6251,145,0131,154,0491,176,3461,206,3671,199,7371,253,3071,285,6451,311,4381,298,6291,209,1691,111,875991,678918,573874,391853,165811,748792,939767,295763,140747,818739,394740,718734,188684,997667,049594,847520,551492,582398,408370,213362,028360,566318,505313,894299,766308,538348,617347,314355,747361,420364,348349,764350,175356,419356,321364,078376,700370,726366,157345,351331,729321,446347,438345,834329,702274,330258,167177,007162,2570160,3650
   > Total Current Assets 
0
106,076
0
103,081
0
181,737
192,265
203,176
209,529
201,345
172,680
182,300
176,665
193,781
201,361
213,267
208,736
205,855
211,251
210,075
213,227
227,779
226,972
224,139
216,992
215,893
178,818
174,868
187,948
187,930
221,390
223,600
217,080
225,476
292,206
265,298
261,960
285,212
281,266
317,978
312,849
295,298
294,396
295,323
291,931
318,333
331,468
361,270
382,356
407,322
473,067
466,707
517,813
549,592
548,142
517,143
475,350
423,936
439,929
406,619
394,551
398,001
402,737
402,737398,001394,551406,619439,929423,936475,350517,143548,142549,592517,813466,707473,067407,322382,356361,270331,468318,333291,931295,323294,396295,298312,849317,978281,266285,212261,960265,298292,206225,476217,080223,600221,390187,930187,948174,868178,818215,893216,992224,139226,972227,779213,227210,075211,251205,855208,736213,267201,361193,781176,665182,300172,680201,345209,529203,176192,265181,7370103,0810106,0760
       Cash And Cash Equivalents 
0
60,416
0
59,820
58,252
119,001
126,296
114,412
112,253
86,708
88,400
97,260
79,344
82,166
95,198
91,864
104,040
92,406
95,995
102,533
110,634
117,788
117,834
120,647
112,931
106,085
72,868
81,858
78,923
87,774
118,774
122,793
116,150
115,708
180,165
146,209
125,207
131,535
113,173
146,632
139,144
121,893
103,136
107,249
110,223
158,536
154,698
180,966
192,113
202,412
252,453
269,306
323,134
314,352
316,119
287,805
265,946
195,188
193,576
162,266
174,595
175,540
176,008
176,008175,540174,595162,266193,576195,188265,946287,805316,119314,352323,134269,306252,453202,412192,113180,966154,698158,536110,223107,249103,136121,893139,144146,632113,173131,535125,207146,209180,165115,708116,150122,793118,77487,77478,92381,85872,868106,085112,931120,647117,834117,788110,634102,53395,99592,406104,04091,86495,19882,16679,34497,26088,40086,708112,253114,412126,296119,00158,25259,820060,4160
       Short-term Investments 
0
0
0
0
0
707
78
79
79
54
38
79
79
236
239
361
201
204
245
206
203
244
366
203
245
368
196
231
347
188
225
324
181
221
1,033
192
239
189
181
0
0
0
0
0
0
0
0
0
0
0
0
0
100
100
100
0
0
0
0
0
0
0
214
214000000010010010000000000000001811892391921,0332211813242251883472311963682452033662442032062452042013612392367979385479797870700000
       Net Receivables 
0
20,912
0
14,290
0
30,639
31,848
42,030
39,647
42,503
25,434
34,805
39,008
38,850
29,378
42,967
29,812
38,298
40,949
39,002
37,151
36,535
35,066
26,704
31,141
38,781
37,198
26,054
32,036
26,594
27,059
24,482
22,452
28,410
25,406
24,283
42,457
33,755
63,220
33,858
28,410
24,296
39,329
33,872
17,470
13,272
26,317
24,934
35,432
35,789
44,135
56,691
39,207
65,681
55,769
53,223
19,434
22,420
34,403
33,357
14,317
15,951
31,103
31,10315,95114,31733,35734,40322,42019,43453,22355,76965,68139,20756,69144,13535,78935,43224,93426,31713,27217,47033,87239,32924,29628,41033,85863,22033,75542,45724,28325,40628,41022,45224,48227,05926,59432,03626,05437,19838,78131,14126,70435,06636,53537,15139,00240,94938,29829,81242,96729,37838,85039,00834,80525,43442,50339,64742,03031,84830,639014,290020,9120
       Other Current Assets 
0
1,945
0
3,580
5,276
3,075
3,603
2,130
3,898
5,056
3,668
2,197
3,229
3,962
2,687
3,752
4,879
3,578
4,042
3,376
3,736
3,810
3,873
3,697
3,433
4,279
4,174
3,220
5,772
4,526
5,314
5,762
4,948
4,883
6,415
8,942
3,824
29,551
6,824
34,271
37,104
37,102
33,092
34,395
34,518
8,807
10,479
10,833
9,701
14,595
13,042
11,312
11,698
11,220
11,030
12,004
9,969
22,666
23,993
19,287
7,749
11,173
8,858
8,85811,1737,74919,28723,99322,6669,96912,00411,03011,22011,69811,31213,04214,5959,70110,83310,4798,80734,51834,39533,09237,10237,10434,2716,82429,5513,8248,9426,4154,8834,9485,7625,3144,5265,7723,2204,1744,2793,4333,6973,8733,8103,7363,3764,0423,5784,8793,7522,6873,9623,2292,1973,6685,0563,8982,1303,6033,0755,2763,58001,9450
   > Long-term Assets 
0
54,289
0
59,176
0
76,430
82,065
126,526
136,305
146,093
148,766
149,429
168,686
172,376
169,365
163,433
155,342
150,466
145,168
140,100
136,537
136,569
134,448
131,608
130,322
132,724
129,720
124,898
125,946
130,575
139,176
138,428
153,133
172,932
200,376
255,253
332,887
381,837
403,731
416,210
427,869
444,096
453,422
467,817
475,364
474,606
480,280
491,895
492,035
511,251
518,611
645,168
691,356
749,037
763,296
768,502
777,957
775,801
766,438
769,727
759,498
747,012
734,888
734,888747,012759,498769,727766,438775,801777,957768,502763,296749,037691,356645,168518,611511,251492,035491,895480,280474,606475,364467,817453,422444,096427,869416,210403,731381,837332,887255,253200,376172,932153,133138,428139,176130,575125,946124,898129,720132,724130,322131,608134,448136,569136,537140,100145,168150,466155,342163,433169,365172,376168,686149,429148,766146,093136,305126,52682,06576,430059,176054,2890
       Property Plant Equipment 
0
28,254
0
29,198
33,486
44,163
49,194
106,043
115,896
127,839
131,730
131,080
157,774
158,543
157,010
151,160
142,943
138,111
132,978
127,508
123,686
123,254
123,082
118,600
115,817
119,579
118,850
112,057
112,497
116,084
123,048
122,686
140,052
148,191
167,914
193,253
296,752
331,656
366,624
380,783
391,638
409,737
419,640
434,722
445,057
445,288
454,049
465,203
458,763
471,637
486,520
219,006
270,741
342,340
363,721
374,424
381,119
382,180
380,811
378,595
367,165
362,289
352,370
352,370362,289367,165378,595380,811382,180381,119374,424363,721342,340270,741219,006486,520471,637458,763465,203454,049445,288445,057434,722419,640409,737391,638380,783366,624331,656296,752193,253167,914148,191140,052122,686123,048116,084112,497112,057118,850119,579115,817118,600123,082123,254123,686127,508132,978138,111142,943151,160157,010158,543157,774131,080131,730127,839115,896106,04349,19444,16333,48629,198028,2540
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269
269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269269000000000000
       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
100
0
0
0
100
0
0
0
700
0
700
700
700
700
700
700
700
700
700
100
100
100
100
100
100
100
376,061
379,824
378,378
375,914
365,115
368,042
366,617
357,878
356,244
359,344
356,139
0
0356,139359,344356,244357,878366,617368,042365,115375,914378,378379,824376,06110010010010010010010070070070070070070070070070007000001000001000000000000000000000000000
       Intangible Assets 
0
5,120
0
4,388
4,058
3,820
3,478
4,486
4,069
1,599
1,456
1,314
1,440
1,028
885
742
599
496
392
296
213
229
66
18
17
17
16
16
16
15
15
14
14
13
12,734
23,572
25,916
25,411
25,048
25,421
25,600
25,373
16,854
16,826
25,009
25,003
24,489
24,034
23,154
22,460
21,618
11,461
10,890
10,050
9,211
8,120
7,577
6,765
5,684
4,872
4,059
3,247
2,704
2,7043,2474,0594,8725,6846,7657,5778,1209,21110,05010,89011,46121,61822,46023,15424,03424,48925,00325,00916,82616,85425,37325,60025,42125,04825,41125,91623,57212,7341314141515161616171718662292132963924965997428851,0281,4401,3141,4561,5994,0694,4863,4783,8204,0584,38805,1200
       Other Assets 
0
26,035
0
29,978
31,126
32,267
32,871
20,483
20,409
18,254
17,036
18,349
10,912
13,833
12,355
12,273
12,399
12,355
12,190
12,592
12,851
13,315
13,549
13,008
14,505
13,145
12,289
12,841
13,449
14,491
16,128
15,742
35,798
33,545
41,403
62,000
56,773
32,890
17,915
17,788
18,620
16,777
14,595
15,569
13,409
12,448
42,708
11,602
12,180
26,204
31,325
38,371
29,801
18,269
14,450
20,474
0
20,139
0
0
0
0
0
0000020,139020,47414,45018,26929,80138,37131,32526,20412,18011,60242,70812,44813,40915,56914,59516,77718,62017,78817,91532,89056,77362,00041,40333,54535,79815,74216,12814,49113,44912,84112,28913,14514,50513,00813,54913,31512,85112,59212,19012,35512,39912,27312,35513,83310,91218,34917,03618,25420,40920,48332,87132,26731,12629,978026,0350
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
8,960
8,866
8,651
10,061
10,234
10,427
10,574
10,823
10,685
10,766
10,751
10,854
10,931
10,950
10,938
10,848
10,482
10,316
10,193
12,132
5,486
5,502
5,539
4,594
4,568
4,600
4,643
4,892
4,918
4,944
4,977
4,822
4,813
4,766
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000004,7664,8134,8224,9774,9444,9184,8924,6434,6004,5684,5945,5395,5025,48612,13210,19310,31610,48210,84810,93810,95010,93110,85410,75110,76610,68510,82310,57410,42710,23410,0618,6518,8668,9600000000000
> Total Liabilities 
0
65,566
0
47,069
51,532
68,771
74,343
93,216
97,283
87,188
59,293
65,809
75,079
86,764
81,584
81,349
80,591
74,870
73,427
66,125
67,950
81,313
75,962
69,622
68,474
72,503
68,642
63,195
78,169
76,466
75,832
73,907
78,636
99,859
106,421
127,499
158,652
240,887
263,325
289,660
295,233
296,105
310,265
322,990
337,566
361,051
362,526
378,509
387,613
402,248
449,688
317,885
382,268
444,536
425,969
385,971
366,049
315,818
321,088
281,788
265,112
253,406
242,353
242,353253,406265,112281,788321,088315,818366,049385,971425,969444,536382,268317,885449,688402,248387,613378,509362,526361,051337,566322,990310,265296,105295,233289,660263,325240,887158,652127,499106,42199,85978,63673,90775,83276,46678,16963,19568,64272,50368,47469,62275,96281,31367,95066,12573,42774,87080,59181,34981,58486,76475,07965,80959,29387,18897,28393,21674,34368,77151,53247,069065,5660
   > Total Current Liabilities 
0
55,842
0
46,214
50,867
67,640
73,243
92,226
96,217
82,979
54,959
61,392
70,514
63,919
58,769
58,907
59,308
53,491
54,188
47,070
50,704
73,616
69,801
62,442
61,998
66,337
62,090
56,934
71,838
69,480
69,092
67,456
73,075
94,910
101,633
125,271
144,398
154,680
168,712
193,625
171,246
177,964
187,357
184,151
190,834
192,058
198,264
211,513
211,916
233,230
257,106
177,977
199,492
266,350
244,331
221,529
214,317
172,561
187,547
161,596
159,939
154,233
151,737
151,737154,233159,939161,596187,547172,561214,317221,529244,331266,350199,492177,977257,106233,230211,916211,513198,264192,058190,834184,151187,357177,964171,246193,625168,712154,680144,398125,271101,63394,91073,07567,45669,09269,48071,83856,93462,09066,33761,99862,44269,80173,61650,70447,07054,18853,49159,30858,90758,76963,91970,51461,39254,95982,97996,21792,22673,24367,64050,86746,214055,8420
       Short-term Debt 
0
5,632
0
541
0
4,251
4,980
14,531
13,694
306
4,161
10,714
12,115
4,532
4,520
3,817
4,545
5,088
4,041
3,802
3,560
14,882
8,908
8,109
7,407
941
714
485
255
819
801
809
820
828
837
846
2,987
8,302
14,144
30,226
36,164
39,747
45,575
39,749
51,870
49,531
52,685
65,005
64,944
80,433
80,214
13,253
16,497
30,104
31,677
30,433
30,185
16,684
17,344
23,259
23,236
23,779
-5,545
-5,54523,77923,23623,25917,34416,68430,18530,43331,67730,10416,49713,25380,21480,43364,94465,00552,68549,53151,87039,74945,57539,74736,16430,22614,1448,3022,9878468378288208098018192554857149417,4078,1098,90814,8823,5603,8024,0415,0884,5453,8174,5204,53212,11510,7144,16130613,69414,5314,9804,251054105,6320
       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
15,887
0
0
0
1,005
0
0
0
2,514
801
809
820
1,694
1,496
1,295
14,084
91,879
0
0
26,571
26,609
28,751
21,029
32,812
30,114
32,746
43,574
43,280
58,030
57,955
8,960
11,332
24,878
26,738
25,045
24,877
11,434
11,483
11,533
11,584
11,635
0
011,63511,58411,53311,48311,43424,87725,04526,73824,87811,3328,96057,95558,03043,28043,57432,74630,11432,81221,02928,75126,60926,5710091,87914,0841,2951,4961,6948208098012,5140001,00500015,887000000000000000000000
       Accounts payable 
0
41,734
0
40,154
38,443
57,684
60,815
69,403
73,421
64,678
37,773
35,299
38,801
35,646
32,601
32,988
36,154
31,738
32,789
25,779
27,949
38,760
40,487
33,731
34,396
44,083
37,689
33,875
47,041
42,718
38,644
38,010
44,990
63,134
60,140
70,521
78,079
92,661
96,296
102,617
92,246
94,384
90,811
89,741
87,973
86,181
87,604
83,859
81,858
80,699
81,681
62,175
69,758
87,377
80,101
65,799
54,689
50,775
52,268
45,156
42,513
45,084
41,848
41,84845,08442,51345,15652,26850,77554,68965,79980,10187,37769,75862,17581,68180,69981,85883,85987,60486,18187,97389,74190,81194,38492,246102,61796,29692,66178,07970,52160,14063,13444,99038,01038,64442,71847,04133,87537,68944,08334,39633,73140,48738,76027,94925,77932,78931,73836,15432,98832,60135,64638,80135,29937,77364,67873,42169,40360,81557,68438,44340,154041,7340
       Other Current Liabilities 
0
5,931
0
5,519
8,240
3,409
5,041
8,292
-1,419
15,618
11,807
13,836
18,874
23,375
21,255
21,634
18,135
16,043
16,733
16,878
18,566
19,309
19,559
19,948
19,496
20,597
22,362
21,813
23,735
24,946
28,644
27,682
26,552
30,134
39,714
52,518
61,802
52,052
56,054
59,013
40,736
44,075
48,326
52,343
48,435
53,533
55,198
57,986
58,262
64,959
78,074
78,957
78,126
108,291
96,369
90,244
115,073
97,029
108,754
84,786
82,036
79,981
108,694
108,69479,98182,03684,786108,75497,029115,07390,24496,369108,29178,12678,95778,07464,95958,26257,98655,19853,53348,43552,34348,32644,07540,73659,01356,05452,05261,80252,51839,71430,13426,55227,68228,64424,94623,73521,81322,36220,59719,49619,94819,55919,30918,56616,87816,73316,04318,13521,63421,25523,37518,87413,83611,80715,618-1,4198,2925,0413,4098,2405,51905,9310
   > Long-term Liabilities 
0
9,724
0
855
0
1,131
1,100
990
1,066
4,209
4,334
4,417
4,565
22,845
22,815
22,442
21,283
21,379
19,239
19,055
17,246
7,697
6,161
7,180
6,476
6,166
6,552
6,261
6,331
6,986
6,740
6,451
5,561
4,949
4,788
2,228
14,254
86,207
94,613
96,035
123,987
118,141
122,908
138,839
146,732
168,993
164,262
166,996
175,697
169,018
192,582
139,908
182,776
178,186
181,638
164,442
151,732
143,257
133,541
120,192
105,173
99,173
90,616
90,61699,173105,173120,192133,541143,257151,732164,442181,638178,186182,776139,908192,582169,018175,697166,996164,262168,993146,732138,839122,908118,141123,98796,03594,61386,20714,2542,2284,7884,9495,5616,4516,7406,9866,3316,2616,5526,1666,4767,1806,1617,69717,24619,05519,23921,37921,28322,44222,81522,8454,5654,4174,3344,2091,0669901,1001,131085509,7240
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
130
130
115
17,514
16,811
15,856
14,884
13,766
13,052
12,243
11,512
1,005
779
550
299
64
64
64
45
0
1,496
1,296
1,071
866
659
449
11,097
56,791
91,720
87,914
110,879
43,381
94,404
111,187
104,784
99,775
123,883
113,917
107,483
77,990
75,991
13,707
53,887
42,486
0
0
0
38,360
0
0
0
0
0
0000038,36000042,48653,88713,70775,99177,990107,483113,917123,88399,775104,784111,18794,40443,381110,87987,91491,72056,79111,0974496598661,0711,2961,4960456464642995507791,00511,51212,24313,05213,76614,88415,85616,81117,5141151301300000000000
       Deferred Long Term Asset Charges 
0
0
0
0
0
0
0
0
0
0
8,960
8,866
8,651
10,061
10,234
10,427
10,574
10,823
10,685
10,766
10,751
10,854
10,931
10,950
10,938
10,848
10,482
10,316
10,193
12,132
5,486
5,502
5,539
4,594
4,568
4,600
4,643
4,892
4,918
4,944
4,977
4,822
4,813
4,766
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000004,7664,8134,8224,9774,9444,9184,8924,6434,6004,5684,5945,5395,5025,48612,13210,19310,31610,48210,84810,93810,95010,93110,85410,75110,76610,68510,82310,57410,42710,23410,0618,6518,8668,9600000000000
       Other Liabilities 
0
0
0
0
0
670
747
824
901
4,054
4,180
4,263
4,425
4,744
4,913
4,964
4,868
5,000
4,766
4,598
3,570
3,458
3,435
3,410
2,626
2,554
2,516
2,477
2,373
2,318
2,272
2,231
1,552
1,424
1,393
1,337
3,157
2,630
2,893
8,121
13,108
15,380
12,689
12,093
11,700
12,122
10,566
21,977
38,456
47,890
78,733
106,771
102,935
109,518
110,064
96,970
0
81,137
0
0
0
0
0
0000081,137096,970110,064109,518102,935106,77178,73347,89038,45621,97710,56612,12211,70012,09312,68915,38013,1088,1212,8932,6303,1571,3371,3931,4241,5522,2312,2722,3182,3732,4772,5162,5542,6263,4103,4353,4583,5704,5984,7665,0004,8684,9644,9134,7444,4254,2634,1804,05490182474767000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
1,065
1,133
1,203
1,822
2,377
2,960
2,919
3,921
2,689
3,441
3,351
4,377
1,947
3,220
3,551
4,501
3,972
3,720
3,913
2,973
2,972
2,924
2,938
2,659
2,736
442
2,070
713
1,063
1,134
1,325
466
425
263
485
0
521
860
1,470
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000001,47086052104852634254661,3251,1341,0637132,0704422,7362,6592,9382,9242,9722,9733,9133,7203,9724,5013,5513,2201,9474,3773,3513,4412,6893,9212,9192,9602,3771,8221,2031,1331,0650000000000
> Total Stockholder Equity
0
94,799
0
115,188
125,475
189,396
199,987
236,486
248,551
260,250
262,153
265,920
270,272
279,393
289,142
295,351
283,487
281,451
282,992
284,050
281,814
283,035
285,458
286,125
278,840
276,114
239,896
236,571
235,725
242,142
252,735
258,356
262,749
270,770
272,515
279,510
280,293
278,594
280,422
283,292
286,433
291,024
291,123
295,870
289,879
293,689
309,108
331,718
345,287
373,205
400,871
793,990
826,901
854,093
885,469
899,674
887,258
883,919
885,279
894,558
888,937
891,607
895,272
895,272891,607888,937894,558885,279883,919887,258899,674885,469854,093826,901793,990400,871373,205345,287331,718309,108293,689289,879295,870291,123291,024286,433283,292280,422278,594280,293279,510272,515270,770262,749258,356252,735242,142235,725236,571239,896276,114278,840286,125285,458283,035281,814284,050282,992281,451283,487295,351289,142279,393270,272265,920262,153260,250248,551236,486199,987189,396125,475115,188094,7990
   Common Stock
0
16
0
37
16
103,847
44
49
49
49
49
49
49
50
51
51
51
51
52
52
53
53
54
54
54
55
55
56
56
57
58
58
59
59
59
60
60
61
61
61
62
62
62
63
63
64
64
65
65
66
66
67
67
68
68
68
69
70
70
70
72
72
72
727272707070696868686767666665656464636362626261616160605959595858575656555554545453535252515151515049494949494944103,84716370160
   Retained Earnings Total Equity
0
0
0
0
0
0
0
0
0
0
109,095
110,569
113,173
119,873
127,714
131,432
118,207
114,145
114,448
114,571
111,235
110,754
111,318
109,986
105,810
102,707
100,732
99,078
98,219
100,071
103,368
106,284
109,788
113,909
113,238
120,023
121,621
122,639
126,083
124,538
122,940
125,485
126,481
125,476
118,938
118,833
128,394
141,289
157,356
176,895
200,307
583,299
614,909
629,994
656,028
662,359
643,402
642,291
0
0
0
0
0
00000642,291643,402662,359656,028629,994614,909583,299200,307176,895157,356141,289128,394118,833118,938125,476126,481125,485122,940124,538126,083122,639121,621120,023113,238113,909109,788106,284103,368100,07198,21999,078100,732102,707105,810109,986111,318110,754111,235114,571114,448114,145118,207131,432127,714119,873113,173110,569109,0950000000000
   Accumulated Other Comprehensive Income 
0
14,491
0
-16,322
0
1,000
-22,877
-26,067
-29,856
934
923
959
1,028
972
1,002
1,027
979
957
1,011
1,006
975
1,033
985
887
915
905
739
750
772
769
860
-422
39
306
673
2,455
5,154
440
-2,808
-2,842
-563
-2,693
-5,876
-4,239
-5,408
-5,127
-2,146
1,481
996
2,315
2,229
1,260
1,422
1,080
-3,827
-12,904
-9,156
-8,111
-13,518
-13,937
-11,125
-13,419
-13,578
-13,578-13,419-11,125-13,937-13,518-8,111-9,156-12,904-3,8271,0801,4221,2602,2292,3159961,481-2,146-5,127-5,408-4,239-5,876-2,693-563-2,842-2,8084405,1542,45567330639-4228607697727507399059158879851,0339751,0061,0119579791,0271,0029721,028959923934-29,856-26,067-22,8771,0000-16,322014,4910
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
154,353
156,610
158,289
160,602
162,477
164,947
166,304
168,352
169,531
170,434
171,524
174,084
175,990
178,052
178,820
181,040
182,203
185,495
187,148
191,444
198,615
202,370
202,739
206,332
208,336
212,771
215,168
220,244
223,369
227,818
230,234
234,410
236,683
240,797
242,470
246,103
248,967
254,980
252,934
259,993
264,321
275,410
276,509
288,951
299,196
316,141
321,548
329,034
0
0
0
0
0
00000329,034321,548316,141299,196288,951276,509275,410264,321259,993252,934254,980248,967246,103242,470240,797236,683234,410230,234227,818223,369220,244215,168212,771208,336206,332202,739202,370198,615191,444187,148185,495182,203181,040178,820178,052175,990174,084171,524170,434169,531168,352166,304164,947162,477160,602158,289156,610154,3530000000000
   Treasury Stock00000-79,365-68,605-65,990-65,996-66,000-66,006-66,046-66,052-66,064-66,064-66,097-66,171-66,184-66,184-66,227-66,227-66,240-66,240-66,283-66,283-64,790-61,710-55,799-49,791-49,836-49,876-49,934-50,166-50,199-50,470-48,808-43,833-8,593-6,759-2,854-2,889-2,889-1,973-2,013-2,050-2,054-2,054-2,106-2,102-2,104-2,267-2,267-2,267-693000000000
   Other Stockholders Equity 
0
50,259
0
82,403
0
16,946
146,322
176,074
159,368
152,311
152,086
154,343
156,022
158,498
160,375
162,841
164,250
166,298
167,481
168,421
169,551
171,195
173,101
175,198
172,061
172,447
138,370
136,687
136,678
141,245
148,449
152,436
152,863
156,496
158,545
156,972
153,458
155,454
157,086
161,535
163,994
168,170
170,456
174,570
176,286
179,919
182,796
188,883
186,870
193,929
198,269
209,431
210,503
222,951
233,200
250,151
252,943
249,669
250,650
263,293
266,193
273,896
280,216
280,216273,896266,193263,293250,650249,669252,943250,151233,200222,951210,503209,431198,269193,929186,870188,883182,796179,919176,286174,570170,456168,170163,994161,535157,086155,454153,458156,972158,545156,496152,863152,436148,449141,245136,678136,687138,370172,447172,061175,198173,101171,195169,551168,421167,481166,298164,250162,841160,375158,498156,022154,343152,086152,311159,368176,074146,32216,946082,403050,2590



5.4. Balance Sheets

Currency in USD. All numbers in thousands.