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

Amphenol Corporation
Buy, Hold or Sell?

Let's analyze Amphenol together

I guess you are interested in Amphenol Corporation. 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 Amphenol Corporation. 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 Amphenol Corporation

I send you an email if I find something interesting about Amphenol Corporation.

1. Quick Overview

1.1. Quick analysis of Amphenol (30 sec.)










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

How much money do you get?

How much money do you get?
$0.41
When do you have the money?
1 year
How often do you get paid?
100.0%

What is your share worth?

Current worth
$7.53
Expected worth in 1 year
$8.67
How sure are you?
90.0%

+ What do you gain per year?

Total Gains per Share
$1.56
Return On Investment
2.1%

For what price can you sell your share?

Current Price per Share
$74.40
Expected price per share
$61.92 - $74.93
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Amphenol (5 min.)




Live pricePrice per Share (EOD)
$74.40
Intrinsic Value Per Share
$11.15 - $22.36
Total Value Per Share
$18.68 - $29.89

2.2. Growth of Amphenol (5 min.)




Is Amphenol growing?

Current yearPrevious yearGrowGrow %
How rich?$9.5b$7.5b$1.4b16.1%

How much money is Amphenol making?

Current yearPrevious yearGrowGrow %
Making money$548m$480.2m$67.8m12.4%
Net Profit Margin15.5%15.4%--

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

2.3. Financial Health of Amphenol (5 min.)




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




  Industry Rankings (Electronic Components)  


Richest
#12 / 520

Most Revenue
#15 / 520

Most Profit
#5 / 520
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Amphenol is $74.40. 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 Amphenol.
  • 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 Amphenol, 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 $7.53. Based on the TTM, the Book Value Change Per Share is $0.29 per quarter. Based on the YOY, the Book Value Change Per Share is $0.25 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 $0.10 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Amphenol.

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 Eps0.480.6%0.440.6%0.390.5%0.350.5%0.260.4%
Usd Book Value Change Per Share0.370.5%0.290.4%0.250.3%0.200.3%0.130.2%
Usd Dividend Per Share0.100.1%0.100.1%0.100.1%0.080.1%0.060.1%
Usd Total Gains Per Share0.480.6%0.390.5%0.350.5%0.290.4%0.190.3%
Usd Price Per Share65.16-86.75-81.70-84.58-79.13-
Price to Earnings Ratio34.11-50.17-53.00-65.26-71.19-
Price-to-Total Gains Ratio136.43-236.69-239.67-200.19-822.56-
Price to Book Ratio8.66-12.31-13.50-16.70-20.70-
Price-to-Total Gains Ratio136.43-236.69-239.67-200.19-822.56-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share74.4
Number of shares13
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.100.08
Usd Book Value Change Per Share0.290.20
Usd Total Gains Per Share0.390.29
Gains per Quarter (13 shares)5.083.75
Gains per Year (13 shares)20.3015.00
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1515104115
211303092120
3164550133235
4226070174350
5277590225365
63289110266480
738104130317495
8431191503585110
9491341703996125
105414919044106140

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%39.01.00.097.5%128.03.00.097.7%
Book Value Change Per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%34.06.00.085.0%111.020.00.084.7%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%20.00.00.0100.0%40.00.00.0100.0%78.00.053.059.5%
Total Gains per Share4.00.00.0100.0%12.00.00.0100.0%19.01.00.095.0%36.04.00.090.0%113.018.00.086.3%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

The key performance indicators of Amphenol Corporation 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--0.3730.287+30%0.253+47%0.204+82%0.130+187%
Book Value Per Share--7.5287.108+6%6.051+24%5.362+40%4.159+81%
Current Ratio--1.9922.059-3%2.429-18%2.326-14%2.476-20%
Debt To Asset Ratio--0.5140.498+3%0.5140%0.549-6%0.564-9%
Debt To Equity Ratio--1.0641.003+6%1.070-1%1.250-15%1.321-19%
Dividend Per Share--0.1050.104+1%0.100+5%0.084+24%0.062+69%
Enterprise Value--73984480000.000101691580250.000-27%94911539000.000-22%98667933350.000-25%93619925775.990-21%
Eps--0.4780.436+10%0.387+23%0.346+38%0.262+82%
Ev To Ebitda Ratio--17.92429.932-40%31.900-44%38.364-53%46.007-61%
Ev To Sales Ratio--4.5807.339-38%7.628-40%9.021-49%10.884-58%
Free Cash Flow Per Share--0.3750.446-16%0.409-9%0.333+12%0.257+46%
Free Cash Flow To Equity Per Share--0.1950.509-62%0.144+36%0.221-12%0.164+18%
Gross Profit Margin--1.0001.0000%1.0000%0.997+0%0.998+0%
Intrinsic Value_10Y_max--22.360--------
Intrinsic Value_10Y_min--11.151--------
Intrinsic Value_1Y_max--1.660--------
Intrinsic Value_1Y_min--1.051--------
Intrinsic Value_3Y_max--5.429--------
Intrinsic Value_3Y_min--3.233--------
Intrinsic Value_5Y_max--9.732--------
Intrinsic Value_5Y_min--5.483--------
Market Cap89697382809.600+8%82459980000.000108977505250.000-24%101292414000.000-19%105142163350.000-22%98810108275.990-17%
Net Profit Margin--0.1500.155-3%0.154-3%0.148+1%0.139+8%
Operating Margin--0.2060.208-1%0.206+0%0.201+2%0.202+2%
Operating Ratio--0.7860.7880%0.794-1%0.798-1%0.798-2%
Pb Ratio9.883+12%8.65612.310-30%13.503-36%16.699-48%20.696-58%
Pe Ratio38.945+12%34.10850.166-32%52.998-36%65.256-48%71.192-52%
Price Per Share74.400+12%65.16086.753-25%81.700-20%84.577-23%79.133-18%
Price To Free Cash Flow Ratio49.659+12%43.49249.494-12%51.111-15%68.492-37%91.824-53%
Price To Total Gains Ratio155.778+12%136.431236.694-42%239.673-43%200.188-32%822.562-83%
Quick Ratio--1.2131.296-6%1.572-23%1.477-18%1.671-27%
Return On Assets--0.0310.031+0%0.031-1%0.029+6%0.027+13%
Return On Equity--0.0640.062+3%0.065-1%0.065-2%0.063+1%
Total Gains Per Share--0.4780.390+22%0.353+35%0.289+66%0.192+149%
Usd Book Value--9526800000.0008942100000.000+7%7502800000.000+27%6678050000.000+43%5195475000.000+83%
Usd Book Value Change Per Share--0.3730.287+30%0.253+47%0.204+82%0.130+187%
Usd Book Value Per Share--7.5287.108+6%6.051+24%5.362+40%4.159+81%
Usd Dividend Per Share--0.1050.104+1%0.100+5%0.084+24%0.062+69%
Usd Eps--0.4780.436+10%0.387+23%0.346+38%0.262+82%
Usd Free Cash Flow--474000000.000559700000.000-15%507675000.000-7%414780000.000+14%321068050.000+48%
Usd Free Cash Flow Per Share--0.3750.446-16%0.409-9%0.333+12%0.257+46%
Usd Free Cash Flow To Equity Per Share--0.1950.509-62%0.144+36%0.221-12%0.164+18%
Usd Market Cap89697382809.600+8%82459980000.000108977505250.000-24%101292414000.000-19%105142163350.000-22%98810108275.990-17%
Usd Price Per Share74.400+12%65.16086.753-25%81.700-20%84.577-23%79.133-18%
Usd Profit--604400000.000548075000.000+10%480275000.000+26%431060000.000+40%327317500.000+85%
Usd Revenue--4038800000.0003558075000.000+14%3116575000.000+30%2885435000.000+40%2306950000.000+75%
Usd Total Gains Per Share--0.4780.390+22%0.353+35%0.289+66%0.192+149%
 EOD+4 -4MRQTTM+20 -18YOY+23 -155Y+27 -1210Y+30 -9

3.3 Fundamental Score

Let's check the fundamental score of Amphenol Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1538.945
Price to Book Ratio (EOD)Between0-19.883
Net Profit Margin (MRQ)Greater than00.150
Operating Margin (MRQ)Greater than00.206
Quick Ratio (MRQ)Greater than11.213
Current Ratio (MRQ)Greater than11.992
Debt to Asset Ratio (MRQ)Less than10.514
Debt to Equity Ratio (MRQ)Less than11.064
Return on Equity (MRQ)Greater than0.150.064
Return on Assets (MRQ)Greater than0.050.031
Total5/10 (50.0%)

3.4 Technical Score

Let's check the technical score of Amphenol Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5064.373
Ma 20Greater thanMa 5072.631
Ma 50Greater thanMa 10068.831
Ma 100Greater thanMa 20066.426
OpenGreater thanClose73.590
Total4/5 (80.0%)

4. In-depth Analysis

4.1 About Amphenol Corporation

Amphenol Corporation, together with its subsidiaries, primarily designs, manufactures, and markets electrical, electronic, and fiber optic connectors in the United States, China, and internationally. It operates through three segments: Harsh Environment Solutions, Communications Solutions, and Interconnect and Sensor Systems. The company offers connectors and connector systems, including harsh environment data, power, high-speed, fiber optic, and radio frequency interconnect products; busbars and power distribution systems; and other connectors. It also provides value-add products, such as backplane interconnect systems, cable assemblies and harnesses, and cable management products; other products comprising flexible and rigid printed circuit boards, hinges, other mechanical, and production related products. In addition, the company offers consumer device, network infrastructure, and other antennas; coaxial, power, and specialty cables; and sensors and sensor-based products. It sells its products through its sales force, independent representatives, and a network of electronics distributors to original equipment manufacturers, electronic manufacturing services companies, original design manufacturers, and service providers in the automotive, broadband communication, commercial aerospace, industrial, information technology and data communication, military, mobile device, and mobile network markets. Amphenol Corporation was founded in 1932 and is headquartered in Wallingford, Connecticut.

Fundamental data was last updated by Penke on 2024-11-16 13:00:05.

4.2 In-depth Summary

4.2.1. Financial Health Summary

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is less efficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is 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 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 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 expensive.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is fair priced.
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 Amphenol earns for each $1 of revenue.

  • Above 10% is considered healthy but always compare Amphenol to the Electronic Components industry mean.
  • A Net Profit Margin of 15.0% means that $0.15 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Amphenol Corporation:

  • The MRQ is 15.0%. The company is making a huge profit. +2
  • The TTM is 15.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ15.0%TTM15.5%-0.5%
TTM15.5%YOY15.4%+0.1%
TTM15.5%5Y14.8%+0.6%
5Y14.8%10Y13.9%+0.9%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ15.0%4.2%+10.8%
TTM15.5%3.7%+11.8%
YOY15.4%4.3%+11.1%
5Y14.8%4.2%+10.6%
10Y13.9%4.4%+9.5%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Amphenol to the Electronic Components industry mean.
  • 3.1% Return on Assets means that Amphenol generated $0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Amphenol Corporation:

  • The MRQ is 3.1%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.1%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.1%TTM3.1%+0.0%
TTM3.1%YOY3.1%0.0%
TTM3.1%5Y2.9%+0.2%
5Y2.9%10Y2.7%+0.2%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ3.1%0.9%+2.2%
TTM3.1%0.8%+2.3%
YOY3.1%1.0%+2.1%
5Y2.9%1.1%+1.8%
10Y2.7%1.0%+1.7%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Amphenol to the Electronic Components industry mean.
  • 6.4% Return on Equity means Amphenol generated $0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Amphenol Corporation:

  • The MRQ is 6.4%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 6.2%. Using its investors money, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ6.4%TTM6.2%+0.2%
TTM6.2%YOY6.5%-0.3%
TTM6.2%5Y6.5%-0.4%
5Y6.5%10Y6.3%+0.2%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ6.4%1.6%+4.8%
TTM6.2%1.5%+4.7%
YOY6.5%1.8%+4.7%
5Y6.5%2.0%+4.5%
10Y6.3%2.0%+4.3%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Amphenol Corporation.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Amphenol is operating .

  • Measures how much profit Amphenol 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 Amphenol to the Electronic Components industry mean.
  • An Operating Margin of 20.6% means the company generated $0.21  for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Amphenol Corporation:

  • The MRQ is 20.6%. The company is operating efficient. +1
  • The TTM is 20.8%. The company is operating efficient. +1
Trends
Current periodCompared to+/- 
MRQ20.6%TTM20.8%-0.2%
TTM20.8%YOY20.6%+0.2%
TTM20.8%5Y20.1%+0.6%
5Y20.1%10Y20.2%-0.1%
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ20.6%5.5%+15.1%
TTM20.8%3.9%+16.9%
YOY20.6%4.4%+16.2%
5Y20.1%5.0%+15.1%
10Y20.2%4.6%+15.6%
4.3.2.2. Operating Ratio

Measures how efficient Amphenol is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Electronic Components industry mean).
  • An Operation Ratio of 0.79 means that the operating costs are $0.79 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Amphenol Corporation:

  • The MRQ is 0.786. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.788. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.786TTM0.788-0.002
TTM0.788YOY0.794-0.007
TTM0.7885Y0.798-0.010
5Y0.79810Y0.7980.000
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7861.448-0.662
TTM0.7881.225-0.437
YOY0.7941.284-0.490
5Y0.7981.330-0.532
10Y0.7981.228-0.430
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Amphenol Corporation.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Electronic Components industry mean).
  • A Current Ratio of 1.99 means the company has $1.99 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Amphenol Corporation:

  • The MRQ is 1.992. The company is able to pay all its short-term debts. +1
  • The TTM is 2.059. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ1.992TTM2.059-0.067
TTM2.059YOY2.429-0.371
TTM2.0595Y2.326-0.267
5Y2.32610Y2.476-0.151
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ1.9921.883+0.109
TTM2.0591.903+0.156
YOY2.4291.887+0.542
5Y2.3261.901+0.425
10Y2.4761.845+0.631
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Amphenol to the Electronic Components industry mean.
  • A Quick Ratio of 1.21 means the company can pay off $1.21 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Amphenol Corporation:

  • The MRQ is 1.213. The company is just able to pay all its short-term debts with the most liquid assets.
  • The TTM is 1.296. The company is able to pay all its short-term debts with the most liquid assets. +1
Trends
Current periodCompared to+/- 
MRQ1.213TTM1.296-0.082
TTM1.296YOY1.572-0.276
TTM1.2965Y1.477-0.182
5Y1.47710Y1.671-0.194
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ1.2131.046+0.167
TTM1.2961.181+0.115
YOY1.5721.157+0.415
5Y1.4771.226+0.251
10Y1.6711.209+0.462
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Amphenol Corporation.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Amphenol to Electronic Components industry mean.
  • A Debt to Asset Ratio of 0.51 means that Amphenol assets are financed with 51.4% credit (debt) and the remaining percentage (100% - 51.4%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Amphenol Corporation:

  • The MRQ is 0.514. The company is able to pay all its debts by selling its assets. +1
  • The TTM is 0.498. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.514TTM0.498+0.015
TTM0.498YOY0.514-0.016
TTM0.4985Y0.549-0.051
5Y0.54910Y0.564-0.015
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5140.425+0.089
TTM0.4980.422+0.076
YOY0.5140.421+0.093
5Y0.5490.442+0.107
10Y0.5640.426+0.138
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Amphenol to the Electronic Components industry mean.
  • A Debt to Equity ratio of 106.4% means that company has $1.06 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Amphenol Corporation:

  • The MRQ is 1.064. The company is able to pay all its debts with equity. +1
  • The TTM is 1.003. The company is able to pay all its debts with equity. +1
Trends
Current periodCompared to+/- 
MRQ1.064TTM1.003+0.061
TTM1.003YOY1.070-0.067
TTM1.0035Y1.250-0.246
5Y1.25010Y1.321-0.071
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
MRQ1.0640.755+0.309
TTM1.0030.747+0.256
YOY1.0700.759+0.311
5Y1.2500.819+0.431
10Y1.3210.810+0.511
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 Amphenol generates.

  • Above 15 is considered overpriced but always compare Amphenol to the Electronic Components industry mean.
  • A PE ratio of 34.11 means the investor is paying $34.11 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Amphenol Corporation:

  • The EOD is 38.945. Based on the earnings, the company is overpriced. -1
  • The MRQ is 34.108. Based on the earnings, the company is overpriced. -1
  • The TTM is 50.166. Based on the earnings, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD38.945MRQ34.108+4.837
MRQ34.108TTM50.166-16.058
TTM50.166YOY52.998-2.832
TTM50.1665Y65.256-15.090
5Y65.25610Y71.192-5.936
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD38.94517.556+21.389
MRQ34.10818.531+15.577
TTM50.16619.210+30.956
YOY52.99814.934+38.064
5Y65.25620.240+45.016
10Y71.19224.430+46.762
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 Amphenol Corporation:

  • The EOD is 49.659. Based on how much money comes from the company's main activities, the company is fair priced.
  • The MRQ is 43.492. Based on how much money comes from the company's main activities, the company is fair priced.
  • The TTM is 49.494. Based on how much money comes from the company's main activities, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD49.659MRQ43.492+6.167
MRQ43.492TTM49.494-6.002
TTM49.494YOY51.111-1.617
TTM49.4945Y68.492-18.998
5Y68.49210Y91.824-23.332
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD49.6595.159+44.500
MRQ43.4925.635+37.857
TTM49.4943.001+46.493
YOY51.1112.365+48.746
5Y68.4921.516+66.976
10Y91.8241.734+90.090
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 Amphenol is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Electronic Components industry mean).
  • A PB ratio of 8.66 means the investor is paying $8.66 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Amphenol Corporation:

  • The EOD is 9.883. Based on the equity, the company is overpriced. -1
  • The MRQ is 8.656. Based on the equity, the company is overpriced. -1
  • The TTM is 12.310. Based on the equity, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD9.883MRQ8.656+1.227
MRQ8.656TTM12.310-3.654
TTM12.310YOY13.503-1.193
TTM12.3105Y16.699-4.389
5Y16.69910Y20.696-3.997
Compared to industry (Electronic Components)
PeriodCompanyIndustry (mean)+/- 
EOD9.8831.981+7.902
MRQ8.6561.906+6.750
TTM12.3101.949+10.361
YOY13.5031.916+11.587
5Y16.6992.150+14.549
10Y20.6962.280+18.416
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 Amphenol Corporation.

4.8.1. Institutions holding Amphenol Corporation

Institutions are holding 94.235% of the shares of Amphenol Corporation.

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-06-30Vanguard Group Inc12.34560.192614884026219203201.3071
2024-06-30FMR Inc8.460.4398101995313-5456685-5.0783
2024-06-30BlackRock Inc7.69470.141592768024-4355088-4.4841
2024-06-30T. Rowe Price Associates, Inc.4.84670.471158432107-4015965-6.4309
2024-06-30State Street Corp4.31290.153351996336-1709550-3.1832
2024-06-30Morgan Stanley - Brokerage Accounts3.29390.1035397118807566361.9423
2024-06-30Bank of New York Mellon Corp3.0390.467936637988-1532146-4.014
2024-06-30JPMorgan Chase & Co2.29190.152927631881-5173725-15.7709
2024-06-30Geode Capital Management, LLC1.99910.142124101102-3228174-11.8121
2024-06-30Massachusetts Financial Services Company1.92650.48123225629-4250855-15.4709
2024-06-30Bank of America Corp1.87670.13472262565315761969229.643
2024-06-30NORGES BANK1.72940.209920850280-902316-4.1481
2024-06-30Mawer Investment Management Ltd1.28194.928915455006-904448-5.5286
2024-06-30AllianceBernstein L.P.1.21840.345114689692-1284450-8.0408
2024-09-30Alecta Pensionsforsakring, Omsesidigt1.20785.219414561600-550000-3.6396
2024-06-30Amundi1.150.36011386508111600619.1307
2024-06-30Flossbach von Storch AG1.13573.866513692044-1961814-12.5325
2024-06-30Northern Trust Corp0.98090.1342118253262633382.2776
2024-06-30Lazard Asset Management LLC0.94010.957811334338-2629586-18.8313
2024-06-30Royal Bank of Canada0.9080.167110947444-408066-3.5936
Total 62.639219.0694755186986-18500544-2.4%

4.9.2. Funds holding Amphenol Corporation

DateNameTotal SharesTotal AssetsCurrent SharesChange%
2024-09-30Fidelity Contrafund3.26451.720439357406-90392-0.2291
2024-09-30Vanguard Total Stock Mkt Idx Inv3.16190.1415381200431156810.3044
2024-09-30Vanguard Institutional 500 Index Trust2.61650.1606315444301229470.3913
2024-09-30Vanguard Mid Cap Index Institutional2.11550.947525504223-200308-0.7793
2024-09-30Fidelity Contrafund Commingled Pl S1.41461.864517054112-286928-1.6546
2024-09-30Fidelity 500 Index1.2280.16091480439957140.0386
2024-10-31SPDR® S&P 500® ETF Trust1.21780.167314681821765790.5243
2024-10-31iShares Core S&P 500 ETF1.11210.166913407917206480.1542
2024-09-30Vanguard Growth Index Investor1.04620.3145126125972479362.0052
2024-09-30JPMorgan Large Cap Growth I0.8790.704510597617-2201219-17.1986
2024-09-30Fidelity Contrafund K60.83731.850910095000-95780-0.9399
2024-10-31The Technology Select Sector SPDR® ETF0.7750.90489343053-36096-0.3849
2024-09-30MFS Growth Equity0.75311.27149078956-5221-0.0575
2024-09-30MFS Growth B0.75311.27139078956-5221-0.0575
2024-09-30Vanguard Mid-Cap Growth ETF0.70342.09728480879-151936-1.76
2024-09-30Vanguard Institutional Index I0.6350.16097655325-57912-0.7508
2024-09-30Vanguard Information Technology ETF0.6290.54057583186180920.2392
2024-09-30Fidelity Magellan0.54461.1794656560828000.0427
2024-07-31FvS SICAV Multiple Opportunities F0.54081.4852652000000
2024-09-30Vanguard Dividend Appreciation ETF0.53770.41186483080-8985-0.1384
Total 24.765117.522298568608-2529601-0.8%

5.3. Insider Transactions

Insiders are holding 0.534% of the shares of Amphenol Corporation.

DateOwnerTypeAmountPricePost Transaction AmountLink
2024-11-08Peter StraubSELL13200074.12
2024-11-06Craig A LampoSELL30000071.56
2024-11-06David M SilvermanSELL18000071.81
2024-10-29Craig A LampoSELL15000068.76
2024-10-29David M SilvermanSELL18000068.84
2024-10-29Richard Adam NorwittSELL90067268.81
2024-08-15Lance E D'amicoSELL10000065.63
2024-08-15William J. DohertySELL30000065.83
2024-07-29Luc WalterSELL17000064.1
2024-07-26Luc WalterSELL10600064.19
2024-07-26Richard Adam NorwittSELL75000064.54
2024-07-26Lance E D'amicoSELL9000064.65
2024-05-22Luc WalterSELL23000067.57
2024-03-06Peter StraubSELL4000055.32
2024-02-08Craig A LampoSELL20000052.34
2024-02-08Lance E D'amicoSELL3000052.38
2024-02-02William J. DohertySELL34000051.75
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 Assets19,585,600
Total Liabilities10,058,800
Total Stockholder Equity9,452,500
 As reported
Total Liabilities 10,058,800
Total Stockholder Equity+ 9,452,500
Total Assets = 19,585,600

Assets

Total Assets19,585,600
Total Current Assets7,772,800
Long-term Assets11,812,800
Total Current Assets
Cash And Cash Equivalents 1,563,000
Short-term Investments 20,300
Net Receivables 3,130,300
Inventory 2,578,800
Other Current Assets 480,400
Total Current Assets  (as reported)7,772,800
Total Current Assets  (calculated)7,772,800
+/-0
Long-term Assets
Property Plant Equipment 1,670,900
Goodwill 8,352,100
Intangible Assets 1,247,000
Long-term Assets Other 101,800
Long-term Assets  (as reported)11,812,800
Long-term Assets  (calculated)11,371,800
+/- 441,000

Liabilities & Shareholders' Equity

Total Current Liabilities3,901,700
Long-term Liabilities6,157,100
Total Stockholder Equity9,452,500
Total Current Liabilities
Short-term Debt 403,100
Short Long Term Debt 403,100
Accounts payable 1,763,000
Other Current Liabilities 1,611,200
Total Current Liabilities  (as reported)3,901,700
Total Current Liabilities  (calculated)4,180,400
+/- 278,700
Long-term Liabilities
Long term Debt 5,081,000
Long-term Liabilities Other 489,000
Long-term Liabilities  (as reported)6,157,100
Long-term Liabilities  (calculated)5,570,000
+/- 587,100
Total Stockholder Equity
Common Stock1,200
Retained Earnings 6,750,500
Accumulated Other Comprehensive Income -519,900
Other Stockholders Equity 3,220,700
Total Stockholder Equity (as reported)9,452,500
Total Stockholder Equity (calculated)9,452,500
+/-0
Other
Capital Stock1,200
Cash and Short Term Investments 1,583,300
Common Stock Shares Outstanding 1,265,500
Current Deferred Revenue124,400
Liabilities and Stockholders Equity 19,585,600
Net Debt 3,921,100
Net Invested Capital 14,936,600
Net Working Capital 3,871,100
Property Plant and Equipment Gross 4,149,900
Short Long Term Debt Total 5,484,100



5.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-09-302024-06-302024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-31
> Total Assets 
0
0
0
542,100
0
0
0
695,200
680,700
685,400
683,100
766,400
759,300
749,000
742,400
691,300
690,600
680,000
682,100
677,100
695,200
696,200
684,000
689,900
727,000
712,400
709,600
710,700
731,800
764,900
747,700
737,200
747,000
765,700
810,400
807,400
821,000
829,100
848,200
836,400
894,719
909,555
965,664
1,004,322
969,872
998,579
1,043,568
1,026,743
1,022,551
1,037,959
1,028,636
1,078,908
1,126,308
1,147,662
1,143,258
1,181,384
1,200,052
1,213,069
1,257,702
1,306,711
1,393,159
1,450,914
1,472,940
1,932,540
2,008,938
2,051,536
2,121,635
2,195,397
2,244,737
2,332,534
2,490,192
2,675,733
2,760,969
2,927,635
3,018,238
2,994,159
2,959,661
2,999,517
3,140,911
3,219,184
3,410,516
3,556,768
3,968,771
4,015,857
4,171,233
4,322,735
4,361,796
4,445,225
4,577,380
4,766,839
5,070,965
5,215,463
5,213,961
5,404,301
5,640,681
6,168,028
6,230,203
6,517,300
6,828,769
7,027,000
7,025,600
7,228,700
7,485,600
7,458,400
7,885,700
8,027,000
8,369,800
8,498,700
8,707,400
9,172,900
9,608,800
10,003,900
9,403,700
9,510,300
9,742,600
10,044,900
10,208,100
10,634,000
10,683,600
10,815,500
12,077,700
11,203,900
11,753,900
12,327,300
13,133,500
14,559,100
14,926,100
14,678,400
14,873,600
14,986,100
15,097,900
15,326,200
15,381,500
15,237,900
15,759,000
16,526,400
16,722,500
18,586,800
19,585,600
19,585,60018,586,80016,722,50016,526,40015,759,00015,237,90015,381,50015,326,20015,097,90014,986,10014,873,60014,678,40014,926,10014,559,10013,133,50012,327,30011,753,90011,203,90012,077,70010,815,50010,683,60010,634,00010,208,10010,044,9009,742,6009,510,3009,403,70010,003,9009,608,8009,172,9008,707,4008,498,7008,369,8008,027,0007,885,7007,458,4007,485,6007,228,7007,025,6007,027,0006,828,7696,517,3006,230,2036,168,0285,640,6815,404,3015,213,9615,215,4635,070,9654,766,8394,577,3804,445,2254,361,7964,322,7354,171,2334,015,8573,968,7713,556,7683,410,5163,219,1843,140,9112,999,5172,959,6612,994,1593,018,2382,927,6352,760,9692,675,7332,490,1922,332,5342,244,7372,195,3972,121,6352,051,5362,008,9381,932,5401,472,9401,450,9141,393,1591,306,7111,257,7021,213,0691,200,0521,181,3841,143,2581,147,6621,126,3081,078,9081,028,6361,037,9591,022,5511,026,7431,043,568998,579969,8721,004,322965,664909,555894,719836,400848,200829,100821,000807,400810,400765,700747,000737,200747,700764,900731,800710,700709,600712,400727,000689,900684,000696,200695,200677,100682,100680,000690,600691,300742,400749,000759,300766,400683,100685,400680,700695,200000542,100000
   > Total Current Assets 
0
0
0
197,500
0
0
0
233,200
226,100
233,500
235,400
257,500
256,400
253,600
253,000
197,400
207,200
201,400
207,700
205,800
224,600
224,100
215,100
225,700
263,500
253,400
237,900
233,800
262,400
269,700
253,900
254,800
265,000
276,500
293,300
287,700
303,500
317,200
340,700
335,200
353,060
365,389
392,555
412,670
380,681
392,427
400,506
370,257
363,986
376,346
370,227
389,164
422,500
427,545
420,431
451,349
474,902
489,785
498,270
529,015
555,602
568,551
585,785
709,814
770,795
809,499
882,936
934,605
971,432
1,041,545
1,165,353
1,223,808
1,274,563
1,355,638
1,431,627
1,335,864
1,177,830
1,206,941
1,337,750
1,420,395
1,616,345
1,757,703
1,957,676
1,992,130
2,145,894
2,246,680
2,327,812
2,181,237
2,291,800
2,426,160
2,640,981
2,706,915
2,725,671
2,874,470
3,077,535
3,157,567
3,204,467
3,462,385
3,372,572
3,504,100
3,533,800
3,592,800
3,862,300
3,850,000
2,989,600
3,158,100
3,405,200
3,591,200
3,722,400
3,992,400
4,352,900
4,656,000
3,937,100
4,021,400
4,281,500
4,571,600
4,127,500
4,222,100
4,232,200
4,211,200
5,517,500
4,618,000
5,037,000
5,490,800
6,186,700
6,491,200
6,919,800
5,958,200
6,108,700
6,311,000
6,326,900
6,479,100
6,394,000
6,321,300
6,773,300
6,835,300
7,041,700
6,971,800
7,772,800
7,772,8006,971,8007,041,7006,835,3006,773,3006,321,3006,394,0006,479,1006,326,9006,311,0006,108,7005,958,2006,919,8006,491,2006,186,7005,490,8005,037,0004,618,0005,517,5004,211,2004,232,2004,222,1004,127,5004,571,6004,281,5004,021,4003,937,1004,656,0004,352,9003,992,4003,722,4003,591,2003,405,2003,158,1002,989,6003,850,0003,862,3003,592,8003,533,8003,504,1003,372,5723,462,3853,204,4673,157,5673,077,5352,874,4702,725,6712,706,9152,640,9812,426,1602,291,8002,181,2372,327,8122,246,6802,145,8941,992,1301,957,6761,757,7031,616,3451,420,3951,337,7501,206,9411,177,8301,335,8641,431,6271,355,6381,274,5631,223,8081,165,3531,041,545971,432934,605882,936809,499770,795709,814585,785568,551555,602529,015498,270489,785474,902451,349420,431427,545422,500389,164370,227376,346363,986370,257400,506392,427380,681412,670392,555365,389353,060335,200340,700317,200303,500287,700293,300276,500265,000254,800253,900269,700262,400233,800237,900253,400263,500225,700215,100224,100224,600205,800207,700201,400207,200197,400253,000253,600256,400257,500235,400233,500226,100233,200000197,500000
       Cash And Cash Equivalents 
0
0
0
5,900
0
0
0
7,200
2,300
3,900
5,800
5,200
3,600
4,800
4,200
2,900
3,600
1,800
4,700
4,600
4,700
6,500
3,600
12,000
28,300
20,900
2,900
4,000
6,800
10,100
7,700
4,700
6,100
2,900
2,300
3,100
3,800
7,900
9,000
12,900
12,560
14,358
17,401
24,585
21,973
17,135
22,749
27,975
26,797
19,238
25,204
20,659
32,142
22,328
16,981
23,533
28,404
18,627
22,523
30,172
26,257
25,462
38,061
38,669
37,304
45,920
62,763
74,135
85,089
110,668
164,587
183,641
180,155
188,762
230,741
214,987
150,519
220,765
307,569
384,613
431,719
436,677
480,528
525,888
592,999
611,208
690,179
515,086
620,983
646,014
725,546
690,850
734,993
723,659
889,366
886,838
1,023,320
1,080,083
872,999
968,900
969,900
1,242,800
1,575,600
1,737,200
687,000
794,000
853,600
1,034,600
1,242,900
1,316,900
1,452,200
1,719,100
1,000,200
964,400
998,300
1,279,300
969,700
982,300
969,300
891,200
2,372,300
1,288,300
1,420,500
1,702,000
2,327,600
1,209,400
1,268,100
1,197,100
1,247,500
1,215,200
1,189,000
1,373,100
1,391,100
1,325,100
1,481,500
1,475,000
1,857,100
1,252,500
1,563,000
1,563,0001,252,5001,857,1001,475,0001,481,5001,325,1001,391,1001,373,1001,189,0001,215,2001,247,5001,197,1001,268,1001,209,4002,327,6001,702,0001,420,5001,288,3002,372,300891,200969,300982,300969,7001,279,300998,300964,4001,000,2001,719,1001,452,2001,316,9001,242,9001,034,600853,600794,000687,0001,737,2001,575,6001,242,800969,900968,900872,9991,080,0831,023,320886,838889,366723,659734,993690,850725,546646,014620,983515,086690,179611,208592,999525,888480,528436,677431,719384,613307,569220,765150,519214,987230,741188,762180,155183,641164,587110,66885,08974,13562,76345,92037,30438,66938,06125,46226,25730,17222,52318,62728,40423,53316,98122,32832,14220,65925,20419,23826,79727,97522,74917,13521,97324,58517,40114,35812,56012,9009,0007,9003,8003,1002,3002,9006,1004,7007,70010,1006,8004,0002,90020,90028,30012,0003,6006,5004,7004,6004,7001,8003,6002,9004,2004,8003,6005,2005,8003,9002,3007,2000005,900000
       Short-term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,542
37,770
46,123
82,579
107,245
98,341
98,422
85,347
90,730
133,848
122,249
134,450
167,345
251,653
286,909
418,893
394,215
305,324
276,133
363,817
371,618
360,700
381,200
154,400
22,100
23,200
26,600
30,700
163,300
138,600
36,800
43,200
37,400
34,600
24,100
26,700
21,500
12,400
17,900
15,000
17,400
17,400
11,300
25,700
35,700
36,100
33,600
33,200
34,400
44,300
52,100
119,200
63,000
61,100
107,600
177,900
252,500
185,200
106,400
49,700
20,300
20,30049,700106,400185,200252,500177,900107,60061,10063,000119,20052,10044,30034,40033,20033,60036,10035,70025,70011,30017,40017,40015,00017,90012,40021,50026,70024,10034,60037,40043,20036,800138,600163,30030,70026,60023,20022,100154,400381,200360,700371,618363,817276,133305,324394,215418,893286,909251,653167,345134,450122,249133,84890,73085,34798,42298,341107,24582,57946,12337,77018,542000000000000000000000000000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
0
0
65,900
0
0
0
72,700
73,100
72,700
70,900
83,300
91,400
90,400
91,700
44,600
53,100
53,000
57,600
59,000
72,100
73,000
66,500
67,400
78,200
77,700
71,700
64,900
82,200
82,700
74,500
70,000
78,100
86,400
94,700
83,100
97,200
100,400
116,500
111,700
135,218
141,674
157,444
170,222
133,839
139,934
142,291
113,370
116,451
132,980
129,128
131,252
149,003
158,817
159,555
172,488
186,493
206,248
199,271
214,158
230,516
232,819
241,047
302,867
335,104
336,866
369,580
383,858
392,529
427,898
473,070
510,411
507,979
555,211
583,663
515,999
459,463
445,073
465,521
449,591
572,616
645,595
727,458
718,545
744,203
793,418
803,477
767,181
771,400
840,090
903,344
910,711
861,598
905,823
926,194
1,001,012
971,576
1,031,071
1,092,424
1,123,700
1,091,800
1,089,500
1,163,300
1,104,600
1,201,900
1,257,300
1,319,400
1,349,300
1,318,300
1,407,300
1,575,500
1,598,600
1,515,800
1,627,300
1,737,600
1,791,800
1,661,900
1,685,000
1,689,100
1,736,400
1,540,500
1,658,300
1,880,300
1,951,600
1,931,800
2,072,800
2,204,500
2,454,800
2,422,100
2,571,600
2,640,100
2,631,300
2,411,900
2,443,500
2,571,200
2,618,400
2,501,400
2,855,500
3,130,300
3,130,3002,855,5002,501,4002,618,4002,571,2002,443,5002,411,9002,631,3002,640,1002,571,6002,422,1002,454,8002,204,5002,072,8001,931,8001,951,6001,880,3001,658,3001,540,5001,736,4001,689,1001,685,0001,661,9001,791,8001,737,6001,627,3001,515,8001,598,6001,575,5001,407,3001,318,3001,349,3001,319,4001,257,3001,201,9001,104,6001,163,3001,089,5001,091,8001,123,7001,092,4241,031,071971,5761,001,012926,194905,823861,598910,711903,344840,090771,400767,181803,477793,418744,203718,545727,458645,595572,616449,591465,521445,073459,463515,999583,663555,211507,979510,411473,070427,898392,529383,858369,580336,866335,104302,867241,047232,819230,516214,158199,271206,248186,493172,488159,555158,817149,003131,252129,128132,980116,451113,370142,291139,934133,839170,222157,444141,674135,218111,700116,500100,40097,20083,10094,70086,40078,10070,00074,50082,70082,20064,90071,70077,70078,20067,40066,50073,00072,10059,00057,60053,00053,10044,60091,70090,40091,40083,30070,90072,70073,10072,70000065,900000
       Other Current Assets 
0
0
0
14,500
0
0
0
16,500
15,900
19,100
17,900
20,900
15,800
15,800
15,500
12,800
13,500
12,400
12,400
11,600
13,700
13,600
12,700
11,500
14,100
12,800
11,400
11,600
12,400
13,400
12,000
13,100
12,600
14,400
17,000
17,100
17,500
20,400
19,200
21,200
20,599
21,615
22,838
20,237
17,951
18,519
20,018
20,596
19,239
17,904
18,817
31,610
32,286
34,865
33,125
33,943
35,195
34,644
42,588
37,382
35,439
41,459
36,133
42,413
50,545
60,335
66,340
60,113
66,067
77,076
80,580
72,874
86,441
92,072
95,364
92,371
88,144
91,209
108,670
124,441
135,913
176,879
102,717
100,187
107,285
114,434
108,612
115,260
118,060
130,264
132,557
119,983
130,590
122,606
135,036
171,749
160,728
181,962
187,459
185,200
219,500
213,100
213,600
133,200
140,600
149,500
142,300
139,800
162,100
165,800
189,600
196,800
230,200
243,200
278,600
254,300
253,600
264,500
282,900
256,100
268,400
283,800
309,500
338,900
328,600
372,000
392,100
367,900
397,300
361,300
354,700
320,000
378,300
377,000
369,000
389,600
423,900
415,300
480,400
480,400415,300423,900389,600369,000377,000378,300320,000354,700361,300397,300367,900392,100372,000328,600338,900309,500283,800268,400256,100282,900264,500253,600254,300278,600243,200230,200196,800189,600165,800162,100139,800142,300149,500140,600133,200213,600213,100219,500185,200187,459181,962160,728171,749135,036122,606130,590119,983132,557130,264118,060115,260108,612114,434107,285100,187102,717176,879135,913124,441108,67091,20988,14492,37195,36492,07286,44172,87480,58077,07666,06760,11366,34060,33550,54542,41336,13341,45935,43937,38242,58834,64435,19533,94333,12534,86532,28631,61018,81717,90419,23920,59620,01818,51917,95120,23722,83821,61520,59921,20019,20020,40017,50017,10017,00014,40012,60013,10012,00013,40012,40011,60011,40012,80014,10011,50012,70013,60013,70011,60012,40012,40013,50012,80015,50015,80015,80020,90017,90019,10015,90016,50000014,500000
   > Long-term Assets 
0
0
0
344,600
0
0
0
462,000
454,600
451,900
447,700
508,900
502,900
495,400
489,400
493,900
483,400
478,600
474,400
471,300
470,600
472,100
468,900
464,200
463,500
459,000
471,700
476,900
469,400
495,200
493,800
482,400
482,000
489,200
517,100
519,700
517,500
511,900
507,500
501,200
541,659
544,166
573,109
591,652
589,191
606,152
643,062
656,486
658,565
661,613
658,409
689,744
703,808
720,117
722,827
730,035
725,150
723,284
759,432
777,696
837,557
882,363
887,155
1,222,726
1,238,143
1,242,037
1,238,699
1,260,792
1,273,305
1,290,989
1,324,839
1,451,925
1,486,406
1,571,997
1,586,611
1,658,295
1,781,831
1,792,576
1,803,161
1,798,789
1,794,171
1,799,065
2,011,095
2,023,727
2,025,339
2,076,055
2,033,984
2,263,988
2,285,580
2,340,679
2,429,984
2,508,548
2,488,290
2,529,831
2,563,146
3,010,461
3,025,736
3,054,915
3,456,197
3,522,900
3,491,800
3,635,900
3,623,300
3,608,400
4,896,100
4,868,900
4,964,600
4,907,500
4,985,000
5,180,500
5,255,900
5,347,900
5,466,600
5,488,900
5,461,100
5,473,300
6,080,600
6,411,900
6,451,400
6,604,300
6,560,200
6,585,900
6,716,900
6,836,500
6,946,800
8,067,900
8,006,300
8,720,200
8,764,900
8,675,100
8,771,000
8,847,100
8,987,500
8,916,600
8,985,700
9,691,100
9,680,800
11,615,000
11,812,800
11,812,80011,615,0009,680,8009,691,1008,985,7008,916,6008,987,5008,847,1008,771,0008,675,1008,764,9008,720,2008,006,3008,067,9006,946,8006,836,5006,716,9006,585,9006,560,2006,604,3006,451,4006,411,9006,080,6005,473,3005,461,1005,488,9005,466,6005,347,9005,255,9005,180,5004,985,0004,907,5004,964,6004,868,9004,896,1003,608,4003,623,3003,635,9003,491,8003,522,9003,456,1973,054,9153,025,7363,010,4612,563,1462,529,8312,488,2902,508,5482,429,9842,340,6792,285,5802,263,9882,033,9842,076,0552,025,3392,023,7272,011,0951,799,0651,794,1711,798,7891,803,1611,792,5761,781,8311,658,2951,586,6111,571,9971,486,4061,451,9251,324,8391,290,9891,273,3051,260,7921,238,6991,242,0371,238,1431,222,726887,155882,363837,557777,696759,432723,284725,150730,035722,827720,117703,808689,744658,409661,613658,565656,486643,062606,152589,191591,652573,109544,166541,659501,200507,500511,900517,500519,700517,100489,200482,000482,400493,800495,200469,400476,900471,700459,000463,500464,200468,900472,100470,600471,300474,400478,600483,400493,900489,400495,400502,900508,900447,700451,900454,600462,000000344,600000
       Property Plant Equipment 
0
0
0
107,800
0
0
0
106,600
101,700
101,600
99,600
102,300
99,400
95,100
92,200
89,700
89,000
89,800
89,500
88,600
91,400
95,500
94,000
94,700
97,600
98,000
100,900
102,100
101,800
101,700
104,100
111,600
113,900
117,300
126,700
126,800
123,400
121,800
122,300
120,000
129,552
135,255
148,903
160,985
160,263
161,986
163,777
164,887
160,486
165,774
158,299
160,690
167,103
171,260
172,294
178,266
174,320
175,559
185,441
197,753
203,165
207,565
209,988
253,889
263,969
257,630
260,732
274,143
280,575
291,604
304,392
316,194
327,007
338,805
336,418
344,515
345,606
345,538
342,924
332,875
327,211
325,186
352,318
366,996
371,491
379,731
359,516
380,501
389,873
396,180
407,587
417,436
415,943
424,844
441,799
532,425
538,715
558,652
585,353
590,700
589,500
609,900
611,700
609,500
693,300
692,800
717,600
711,400
726,900
769,400
790,100
816,800
839,300
888,200
886,400
875,800
932,000
970,000
965,200
999,000
982,400
1,001,700
1,036,900
1,054,600
1,076,200
1,169,300
1,175,400
1,175,300
1,175,000
1,155,100
1,166,900
1,204,300
1,243,500
1,258,900
1,246,600
1,314,700
1,311,600
1,534,000
1,670,900
1,670,9001,534,0001,311,6001,314,7001,246,6001,258,9001,243,5001,204,3001,166,9001,155,1001,175,0001,175,3001,175,4001,169,3001,076,2001,054,6001,036,9001,001,700982,400999,000965,200970,000932,000875,800886,400888,200839,300816,800790,100769,400726,900711,400717,600692,800693,300609,500611,700609,900589,500590,700585,353558,652538,715532,425441,799424,844415,943417,436407,587396,180389,873380,501359,516379,731371,491366,996352,318325,186327,211332,875342,924345,538345,606344,515336,418338,805327,007316,194304,392291,604280,575274,143260,732257,630263,969253,889209,988207,565203,165197,753185,441175,559174,320178,266172,294171,260167,103160,690158,299165,774160,486164,887163,777161,986160,263160,985148,903135,255129,552120,000122,300121,800123,400126,800126,700117,300113,900111,600104,100101,700101,800102,100100,90098,00097,60094,70094,00095,50091,40088,60089,50089,80089,00089,70092,20095,10099,400102,30099,600101,600101,700106,600000107,800000
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
411,182
409,494
425,452
462,365
460,442
461,550
470,262
474,234
486,841
495,066
501,414
504,290
516,335
515,978
518,498
546,282
545,411
595,060
640,393
643,825
886,720
902,584
910,247
910,569
926,242
937,707
946,346
972,524
1,091,828
1,101,453
1,171,491
1,189,788
1,232,335
1,334,948
1,349,707
1,365,176
1,368,672
1,371,800
1,382,363
1,527,824
1,533,299
1,536,506
1,576,987
1,559,958
1,746,113
1,754,951
1,803,710
1,876,539
1,932,740
1,919,929
1,952,251
1,972,428
2,289,085
2,302,359
2,318,955
2,592,075
2,616,700
2,594,500
2,709,000
2,706,300
2,692,900
3,659,800
3,641,700
3,707,800
3,678,800
3,748,700
3,902,400
3,969,300
4,042,600
4,146,500
4,128,600
4,113,700
4,103,200
4,439,900
4,706,100
4,750,000
4,867,100
4,846,200
4,867,000
4,955,500
5,032,100
5,093,000
5,891,700
5,839,400
6,376,800
6,349,100
6,275,000
6,337,500
6,446,100
6,539,600
6,518,600
6,574,500
7,092,400
7,100,500
8,261,800
8,352,100
8,352,1008,261,8007,100,5007,092,4006,574,5006,518,6006,539,6006,446,1006,337,5006,275,0006,349,1006,376,8005,839,4005,891,7005,093,0005,032,1004,955,5004,867,0004,846,2004,867,1004,750,0004,706,1004,439,9004,103,2004,113,7004,128,6004,146,5004,042,6003,969,3003,902,4003,748,7003,678,8003,707,8003,641,7003,659,8002,692,9002,706,3002,709,0002,594,5002,616,7002,592,0752,318,9552,302,3592,289,0851,972,4281,952,2511,919,9291,932,7401,876,5391,803,7101,754,9511,746,1131,559,9581,576,9871,536,5061,533,2991,527,8241,382,3631,371,8001,368,6721,365,1761,349,7071,334,9481,232,3351,189,7881,171,4911,101,4531,091,828972,524946,346937,707926,242910,569910,247902,584886,720643,825640,393595,060545,411546,282518,498515,978516,335504,290501,414495,066486,841474,234470,262461,550460,442462,365425,452409,494411,1820000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
218,900
0
0
0
311,100
308,800
306,800
304,500
375,200
372,500
369,800
367,100
364,300
361,600
358,900
356,200
353,500
350,800
348,100
345,400
342,600
339,900
337,200
347,700
346,600
347,600
344,900
342,000
339,200
336,400
340,000
362,100
360,300
363,600
363,100
359,700
361,000
388,832
390,189
405,119
411,182
0
0
0
460,442
461,550
470,262
474,234
486,841
495,066
501,414
504,290
516,335
515,978
518,498
546,282
545,411
595,060
640,393
643,825
886,720
886,720
955,596
955,090
969,674
979,895
987,292
1,012,472
1,130,558
1,152,343
1,225,641
1,242,488
1,288,935
1,423,248
1,434,407
1,446,076
1,446,372
1,446,400
1,457,263
1,639,324
107,600
1,640,606
1,681,587
1,660,658
1,870,113
140,756
1,926,210
127,300
140,600
134,800
136,200
130,100
164,900
155,500
149,300
223,600
315,500
307,800
317,000
305,300
306,000
543,000
534,400
539,200
517,300
509,400
508,700
496,500
488,500
480,800
472,100
461,000
494,300
708,700
735,800
736,200
442,000
428,200
416,200
408,200
397,500
410,300
620,800
603,600
756,900
738,400
751,200
753,800
734,100
743,200
723,500
744,200
834,800
785,400
1,308,700
1,247,000
1,247,0001,308,700785,400834,800744,200723,500743,200734,100753,800751,200738,400756,900603,600620,800410,300397,500408,200416,200428,200442,000736,200735,800708,700494,300461,000472,100480,800488,500496,500508,700509,400517,300539,200534,400543,000306,000305,300317,000307,800315,500223,600149,300155,500164,900130,100136,200134,800140,600127,3001,926,210140,7561,870,1131,660,6581,681,5871,640,606107,6001,639,3241,457,2631,446,4001,446,3721,446,0761,434,4071,423,2481,288,9351,242,4881,225,6411,152,3431,130,5581,012,472987,292979,895969,674955,090955,596886,720886,720643,825640,393595,060545,411546,282518,498515,978516,335504,290501,414495,066486,841474,234470,262461,550460,442000411,182405,119390,189388,832361,000359,700363,100363,600360,300362,100340,000336,400339,200342,000344,900347,600346,600347,700337,200339,900342,600345,400348,100350,800353,500356,200358,900361,600364,300367,100369,800372,500375,200304,500306,800308,800311,100000218,900000
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
412,107
408,911
424,206
430,667
428,928
444,166
479,285
491,599
498,079
495,839
500,110
529,054
536,705
548,857
550,533
551,769
550,830
547,725
573,991
579,943
634,392
674,798
677,167
968,837
974,174
984,407
977,967
986,649
992,730
999,385
1,020,447
1,135,731
1,159,399
1,233,192
1,250,193
1,313,780
1,436,225
1,447,038
1,460,237
1,465,914
1,466,960
1,473,879
1,658,777
1,656,731
1,653,848
1,696,324
1,674,468
1,883,487
1,895,707
1,944,499
2,022,397
2,091,112
2,072,347
2,104,987
2,121,347
2,478,036
2,487,021
2,496,263
2,893,844
2,932,200
2,902,300
3,026,000
3,011,600
2,998,900
4,207,100
4,176,100
4,247,000
4,196,100
4,258,100
4,411,100
4,465,800
4,531,100
4,627,300
50,200
51,200
96,400
95,500
97,400
99,300
99,500
303,400
301,000
316,300
352,300
367,300
386,100
387,900
411,200
502,400
493,800
512,800
462,600
461,200
415,600
420,400
0
0
0
0
0000420,400415,600461,200462,600512,800493,800502,400411,200387,900386,100367,300352,300316,300301,000303,40099,50099,30097,40095,50096,40051,20050,2004,627,3004,531,1004,465,8004,411,1004,258,1004,196,1004,247,0004,176,1004,207,1002,998,9003,011,6003,026,0002,902,3002,932,2002,893,8442,496,2632,487,0212,478,0362,121,3472,104,9872,072,3472,091,1122,022,3971,944,4991,895,7071,883,4871,674,4681,696,3241,653,8481,656,7311,658,7771,473,8791,466,9601,465,9141,460,2371,447,0381,436,2251,313,7801,250,1931,233,1921,159,3991,135,7311,020,447999,385992,730986,649977,967984,407974,174968,837677,167674,798634,392579,943573,991547,725550,830551,769550,533548,857536,705529,054500,110495,839498,079491,599479,285444,166428,928430,667424,206408,911412,1070000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
514,500
0
0
0
465,900
450,300
447,500
442,000
616,700
605,800
590,100
576,200
518,000
446,700
424,600
415,000
398,500
397,200
382,200
354,400
345,800
366,000
335,300
337,300
350,200
359,600
1,118,000
1,092,100
1,080,300
1,081,700
1,089,500
1,111,400
1,099,700
1,109,800
1,109,500
1,113,300
917,600
951,194
940,240
971,172
975,088
926,274
933,932
933,874
922,810
902,437
879,483
849,740
911,926
933,842
928,756
866,716
857,978
843,083
813,174
825,929
825,107
866,145
868,906
839,140
1,243,305
1,249,670
1,242,166
1,257,818
1,292,403
1,270,485
1,272,978
1,355,201
1,410,819
1,536,081
1,572,113
1,554,666
1,644,734
1,540,548
1,470,789
1,497,714
1,456,366
1,543,075
1,575,752
1,798,608
1,673,142
1,844,754
2,013,331
2,132,247
2,260,439
2,312,662
2,503,322
2,632,747
2,773,281
2,696,894
2,807,041
2,974,161
3,287,956
3,334,341
3,518,711
3,831,109
4,089,100
4,046,400
4,125,900
4,304,200
4,180,000
4,461,500
4,453,100
4,615,100
4,775,600
4,956,300
5,257,000
5,499,500
5,960,500
5,435,800
5,697,700
5,689,300
5,980,700
6,037,700
6,430,800
6,472,500
6,219,300
7,632,000
6,403,600
6,648,700
6,875,400
7,611,800
8,780,800
8,917,400
8,299,300
8,370,100
8,444,200
8,449,000
8,232,100
7,995,000
7,645,600
7,820,700
8,099,900
7,957,900
9,536,300
10,058,800
10,058,8009,536,3007,957,9008,099,9007,820,7007,645,6007,995,0008,232,1008,449,0008,444,2008,370,1008,299,3008,917,4008,780,8007,611,8006,875,4006,648,7006,403,6007,632,0006,219,3006,472,5006,430,8006,037,7005,980,7005,689,3005,697,7005,435,8005,960,5005,499,5005,257,0004,956,3004,775,6004,615,1004,453,1004,461,5004,180,0004,304,2004,125,9004,046,4004,089,1003,831,1093,518,7113,334,3413,287,9562,974,1612,807,0412,696,8942,773,2812,632,7472,503,3222,312,6622,260,4392,132,2472,013,3311,844,7541,673,1421,798,6081,575,7521,543,0751,456,3661,497,7141,470,7891,540,5481,644,7341,554,6661,572,1131,536,0811,410,8191,355,2011,272,9781,270,4851,292,4031,257,8181,242,1661,249,6701,243,305839,140868,906866,145825,107825,929813,174843,083857,978866,716928,756933,842911,926849,740879,483902,437922,810933,874933,932926,274975,088971,172940,240951,194917,6001,113,3001,109,5001,109,8001,099,7001,111,4001,089,5001,081,7001,080,3001,092,1001,118,000359,600350,200337,300335,300366,000345,800354,400382,200397,200398,500415,000424,600446,700518,000576,200590,100605,800616,700442,000447,500450,300465,900000514,500000
   > Total Current Liabilities 
0
0
0
74,000
0
0
0
90,800
90,300
87,400
83,800
105,900
113,300
113,000
118,600
100,200
98,500
93,900
110,100
110,200
146,900
135,500
111,100
104,400
124,500
97,000
98,700
96,900
128,700
125,000
123,000
117,300
124,500
122,600
131,200
124,200
138,900
137,700
147,700
145,900
172,802
223,621
248,146
242,539
192,104
213,454
211,797
203,400
209,567
241,786
244,617
235,914
255,882
186,108
185,270
217,642
213,476
234,178
269,883
277,572
285,016
277,557
289,161
335,930
370,614
395,825
432,228
447,659
385,888
386,911
448,395
520,481
491,435
559,286
614,822
634,832
469,874
437,595
497,337
503,159
592,881
596,916
687,149
654,990
682,427
648,378
662,203
642,415
744,979
801,656
864,588
888,514
815,014
815,559
893,201
1,609,878
1,556,204
1,711,793
1,555,397
1,045,600
925,700
984,700
1,081,300
1,008,400
1,095,100
1,100,000
1,513,500
1,635,200
1,583,300
1,713,900
1,433,700
1,579,400
2,184,700
2,340,800
2,543,200
2,451,300
1,649,200
2,052,900
2,122,600
2,132,700
2,170,200
1,785,200
2,215,000
2,304,300
2,547,900
2,996,500
2,885,000
2,447,100
2,397,200
2,580,700
2,654,900
2,676,100
2,426,200
2,709,700
2,908,800
3,152,700
3,423,100
3,455,800
3,901,700
3,901,7003,455,8003,423,1003,152,7002,908,8002,709,7002,426,2002,676,1002,654,9002,580,7002,397,2002,447,1002,885,0002,996,5002,547,9002,304,3002,215,0001,785,2002,170,2002,132,7002,122,6002,052,9001,649,2002,451,3002,543,2002,340,8002,184,7001,579,4001,433,7001,713,9001,583,3001,635,2001,513,5001,100,0001,095,1001,008,4001,081,300984,700925,7001,045,6001,555,3971,711,7931,556,2041,609,878893,201815,559815,014888,514864,588801,656744,979642,415662,203648,378682,427654,990687,149596,916592,881503,159497,337437,595469,874634,832614,822559,286491,435520,481448,395386,911385,888447,659432,228395,825370,614335,930289,161277,557285,016277,572269,883234,178213,476217,642185,270186,108255,882235,914244,617241,786209,567203,400211,797213,454192,104242,539248,146223,621172,802145,900147,700137,700138,900124,200131,200122,600124,500117,300123,000125,000128,70096,90098,70097,000124,500104,400111,100135,500146,900110,200110,10093,90098,500100,200118,600113,000113,300105,90083,80087,40090,30090,80000074,000000
       Short-term Debt 
0
0
0
20,400
0
0
0
23,000
22,900
23,000
23,000
29,600
30,900
32,100
34,200
27,300
14,500
13,500
15,000
13,900
29,700
35,800
8,400
2,700
6,400
6,000
5,800
7,800
10,000
300
200
200
100
1,400
1,800
1,700
1,700
1,700
1,700
16,800
16,741
49,979
44,966
28,130
1,939
59,555
59,468
59,705
54,663
83,475
83,373
78,363
82,437
10,255
1,168
10,679
10,465
11,230
11,612
16,909
17,514
18,993
15,247
15,030
16,409
10,933
3,842
3,241
2,702
2,170
1,462
1,075
762
551
481
439
497
527
481
399
49,440
365
385
352
329
328
304
298
78,298
89,284
94,093
100,293
92,190
83,599
84,987
701,437
701,045
800,670
600,803
1,600
1,600
400
400
300
300
300
374,500
375,200
375,100
376,000
1,100
1,100
749,900
768,400
790,200
764,300
6,000
403,100
403,700
403,300
500,900
2,300
229,200
230,300
526,400
526,100
298,700
4,000
23,700
28,100
2,900
2,700
2,900
351,800
355,600
353,800
752,500
404,100
403,100
403,100404,100752,500353,800355,600351,8002,9002,7002,90028,10023,7004,000298,700526,100526,400230,300229,2002,300500,900403,300403,700403,1006,000764,300790,200768,400749,9001,1001,100376,000375,100375,200374,5003003003004004001,6001,600600,803800,670701,045701,43784,98783,59992,190100,29394,09389,28478,29829830432832935238536549,4403994815274974394815517621,0751,4622,1702,7023,2413,84210,93316,40915,03015,24718,99317,51416,90911,61211,23010,46510,6791,16810,25582,43778,36383,37383,47554,66359,70559,46859,5551,93928,13044,96649,97916,74116,8001,7001,7001,7001,7001,8001,40010020020030010,0007,8005,8006,0006,4002,7008,40035,80029,70013,90015,00013,50014,50027,30034,20032,10030,90029,60023,00023,00022,90023,00000020,400000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,600
0
0
0
300
300
300
374,500
375,200
375,100
3,396,600
1,100
1,100
749,900
768,400
790,200
764,300
6,000
403,100
403,700
403,300
500,900
2,300
229,200
230,300
526,400
526,100
298,700
4,000
23,700
28,100
2,900
2,700
2,900
351,800
355,600
353,800
752,500
404,100
403,100
403,100404,100752,500353,800355,600351,8002,9002,7002,90028,10023,7004,000298,700526,100526,400230,300229,2002,300500,900403,300403,700403,1006,000764,300790,200768,400749,9001,1001,1003,396,600375,100375,200374,5003003003000001,600000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
31,200
28,500
27,100
26,500
41,400
41,800
43,900
43,500
41,200
44,400
46,000
46,600
47,100
52,600
52,900
48,200
51,700
52,700
48,600
46,300
49,500
62,200
63,000
60,400
64,300
62,100
63,500
67,000
67,900
72,200
73,900
76,800
71,500
81,696
103,160
109,983
122,010
111,225
86,886
81,458
80,501
83,159
85,564
83,185
88,533
89,573
94,426
101,140
116,835
117,683
126,797
130,935
134,856
149,129
150,131
149,834
177,266
196,626
215,118
243,850
234,868
217,911
232,358
273,559
295,391
289,748
318,526
345,193
305,950
257,196
247,391
283,088
292,122
319,820
377,618
395,999
384,963
414,296
426,184
418,201
377,867
402,916
431,954
478,100
496,525
445,517
447,159
481,022
549,942
479,786
534,381
599,754
618,400
582,900
559,500
661,500
587,800
615,400
645,100
650,700
678,200
682,400
769,900
826,800
875,600
798,200
903,100
1,014,000
890,500
797,100
814,600
830,700
866,800
817,200
928,000
1,075,900
1,120,700
1,070,700
1,204,700
1,300,000
1,312,000
1,275,900
1,372,900
1,393,600
1,309,100
1,182,100
1,116,800
1,248,900
1,350,900
1,264,700
1,521,400
1,763,000
1,763,0001,521,4001,264,7001,350,9001,248,9001,116,8001,182,1001,309,1001,393,6001,372,9001,275,9001,312,0001,300,0001,204,7001,070,7001,120,7001,075,900928,000817,200866,800830,700814,600797,100890,5001,014,000903,100798,200875,600826,800769,900682,400678,200650,700645,100615,400587,800661,500559,500582,900618,400599,754534,381479,786549,942481,022447,159445,517496,525478,100431,954402,916377,867418,201426,184414,296384,963395,999377,618319,820292,122283,088247,391257,196305,950345,193318,526289,748295,391273,559232,358217,911234,868243,850215,118196,626177,266149,834150,131149,129134,856130,935126,797117,683116,835101,14094,42689,57388,53383,18585,56483,15980,50181,45886,886111,225122,010109,983103,16081,69671,50076,80073,90072,20067,90067,00063,50062,10064,30060,40063,00062,20049,50046,30048,60052,70051,70048,20052,90052,60047,10046,60046,00044,40041,20043,50043,90041,80041,40026,50027,10028,50031,2000000000
       Other Current Liabilities 
0
0
0
53,600
0
0
0
36,600
38,900
37,300
34,300
34,900
40,600
37,000
40,900
31,700
39,600
34,400
48,500
49,200
64,600
46,800
54,500
50,000
65,400
42,400
46,600
39,600
56,500
61,700
62,400
52,800
62,300
57,700
62,400
54,600
65,000
62,100
69,200
57,600
74,365
70,482
93,197
92,399
78,940
67,013
70,871
29,995
71,745
72,747
10,617
39,493
83,872
81,427
82,962
90,128
85,328
96,151
127,336
125,807
2,691
2,705
2,714
143,634
2,734
2,742
2,678
209,550
165,275
152,383
173,374
224,015
200,925
240,209
269,148
328,443
212,181
189,677
213,768
210,638
223,621
218,933
290,765
269,675
267,802
221,866
243,698
264,250
263,765
280,418
292,395
291,696
277,307
284,801
327,192
358,499
375,373
376,742
354,840
425,600
341,200
424,800
419,400
420,300
479,400
454,600
488,300
581,800
525,800
568,000
605,800
461,500
636,600
669,300
739,000
540,900
846,100
835,200
888,200
602,200
852,100
854,900
909,900
654,200
950,800
223,600
207,400
706,900
1,097,600
1,179,700
816,000
954,500
1,241,200
1,141,000
1,190,700
1,282,000
1,255,000
1,426,000
1,611,200
1,611,2001,426,0001,255,0001,282,0001,190,7001,141,0001,241,200954,500816,0001,179,7001,097,600706,900207,400223,600950,800654,200909,900854,900852,100602,200888,200835,200846,100540,900739,000669,300636,600461,500605,800568,000525,800581,800488,300454,600479,400420,300419,400424,800341,200425,600354,840376,742375,373358,499327,192284,801277,307291,696292,395280,418263,765264,250243,698221,866267,802269,675290,765218,933223,621210,638213,768189,677212,181328,443269,148240,209200,925224,015173,374152,383165,275209,5502,6782,7422,734143,6342,7142,7052,691125,807127,33696,15185,32890,12882,96281,42783,87239,49310,61772,74771,74529,99570,87167,01378,94092,39993,19770,48274,36557,60069,20062,10065,00054,60062,40057,70062,30052,80062,40061,70056,50039,60046,60042,40065,40050,00054,50046,80064,60049,20048,50034,40039,60031,70040,90037,00040,60034,90034,30037,30038,90036,60000053,600000
   > Long-term Liabilities 
0
0
0
440,500
0
0
0
375,100
360,000
360,100
358,200
510,800
492,500
477,100
457,600
417,800
348,200
330,700
304,900
288,300
250,300
246,700
243,300
241,400
241,500
238,300
238,600
253,300
230,900
993,000
969,100
963,000
957,200
966,900
980,200
975,500
970,900
971,800
965,600
771,700
778,392
716,619
723,026
732,549
734,170
720,478
722,077
719,410
692,870
637,697
605,123
676,012
677,960
742,648
681,446
640,336
629,607
578,996
556,046
547,535
581,129
591,349
549,979
907,375
879,056
846,341
825,590
844,744
884,597
886,067
906,806
890,338
1,044,646
1,012,827
939,844
1,009,902
1,070,674
1,033,194
1,000,377
953,207
950,194
978,836
1,111,459
1,018,152
1,162,327
1,364,953
1,470,044
1,618,024
1,567,683
1,701,666
1,768,159
1,884,767
1,881,880
1,991,482
2,080,960
1,678,078
1,778,137
1,806,918
2,275,712
3,043,500
3,120,700
3,141,200
3,222,900
3,171,600
3,366,400
3,353,100
3,101,600
3,140,400
3,373,000
3,543,100
4,065,800
4,381,100
3,251,100
3,356,900
3,146,100
3,529,400
4,388,500
4,377,900
4,349,900
4,086,600
5,461,800
4,618,400
4,433,700
4,571,100
5,063,900
5,784,300
6,032,400
5,852,200
5,972,900
5,863,500
5,794,100
5,556,000
5,568,800
4,935,900
4,911,900
4,947,200
4,534,800
6,080,500
6,157,100
6,157,1006,080,5004,534,8004,947,2004,911,9004,935,9005,568,8005,556,0005,794,1005,863,5005,972,9005,852,2006,032,4005,784,3005,063,9004,571,1004,433,7004,618,4005,461,8004,086,6004,349,9004,377,9004,388,5003,529,4003,146,1003,356,9003,251,1004,381,1004,065,8003,543,1003,373,0003,140,4003,101,6003,353,1003,366,4003,171,6003,222,9003,141,2003,120,7003,043,5002,275,7121,806,9181,778,1371,678,0782,080,9601,991,4821,881,8801,884,7671,768,1591,701,6661,567,6831,618,0241,470,0441,364,9531,162,3271,018,1521,111,459978,836950,194953,2071,000,3771,033,1941,070,6741,009,902939,8441,012,8271,044,646890,338906,806886,067884,597844,744825,590846,341879,056907,375549,979591,349581,129547,535556,046578,996629,607640,336681,446742,648677,960676,012605,123637,697692,870719,410722,077720,478734,170732,549723,026716,619778,392771,700965,600971,800970,900975,500980,200966,900957,200963,000969,100993,000230,900253,300238,600238,300241,500241,400243,300246,700250,300288,300304,900330,700348,200417,800457,600477,100492,500510,800358,200360,100360,000375,100000440,500000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
820,581
792,011
753,050
752,543
781,604
904,031
799,640
949,385
1,157,589
1,265,026
1,376,831
1,316,819
1,454,545
1,511,297
1,606,204
1,596,050
1,698,951
1,784,539
1,431,437
1,522,570
1,542,891
2,023,178
2,672,300
2,757,000
2,759,200
2,853,000
2,813,200
2,866,200
2,834,600
2,598,000
2,635,500
2,862,100
3,020,600
3,559,700
3,541,500
2,489,400
2,668,200
2,468,300
2,806,400
3,554,800
3,569,400
3,545,400
3,203,400
4,591,500
3,763,800
3,586,000
3,636,200
4,110,300
4,710,200
4,950,000
4,795,900
4,908,800
4,834,200
4,750,300
4,575,000
4,561,000
3,967,400
3,936,400
0
0
0
0
00003,936,4003,967,4004,561,0004,575,0004,750,3004,834,2004,908,8004,795,9004,950,0004,710,2004,110,3003,636,2003,586,0003,763,8004,591,5003,203,4003,545,4003,569,4003,554,8002,806,4002,468,3002,668,2002,489,4003,541,5003,559,7003,020,6002,862,1002,635,5002,598,0002,834,6002,866,2002,813,2002,853,0002,759,2002,757,0002,672,3002,023,1781,542,8911,522,5701,431,4371,784,5391,698,9511,596,0501,606,2041,511,2971,454,5451,316,8191,376,8311,265,0261,157,589949,385799,640904,031781,604752,543753,050792,011820,58100000000000000000000000000000000000000000000000000000000000000000000000000000
       Warrants
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,000
19,500
19,900
20,200
20,600
20,900
21,400
0
0
0
0
0
0000021,40020,90020,60020,20019,90019,50019,0000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,174
25,613
25,782
32,333
33,985
32,072
32,913
58,796
52,921
51,837
47,807
110,127
111,154
117,985
107,513
108,056
113,057
113,558
97,815
115,391
122,987
132,937
124,304
141,405
137,648
150,470
140,909
167,571
199,318
202,265
191,314
153,943
192,339
193,625
169,794
204,738
199,692
212,613
208,366
200,157
197,651
197,232
207,428
218,512
212,942
207,364
205,018
241,193
250,864
247,121
256,862
278,563
285,830
292,531
296,421
246,641
255,567
264,027
275,534
371,200
363,700
382,000
369,900
291,600
530,000
518,500
503,600
427,200
510,900
522,500
506,100
598,400
518,400
688,700
677,800
723,000
716,300
686,800
671,600
737,800
870,300
854,600
847,700
934,900
953,600
1,074,100
1,082,400
1,056,300
1,064,100
1,029,300
1,043,800
772,500
0
0
975,500
0
0
0
0
0000975,50000772,5001,043,8001,029,3001,064,1001,056,3001,082,4001,074,100953,600934,900847,700854,600870,300737,800671,600686,800716,300723,000677,800688,700518,400598,400506,100522,500510,900427,200503,600518,500530,000291,600369,900382,000363,700371,200275,534264,027255,567246,641296,421292,531285,830278,563256,862247,121250,864241,193205,018207,364212,942218,512207,428197,232197,651200,157208,366212,613199,692204,738169,794193,625192,339153,943191,314202,265199,318167,571140,909150,470137,648141,405124,304132,937122,987115,39197,815113,558113,057108,056107,513117,985111,154110,12747,80751,83752,92158,79632,91332,07233,98532,33325,78225,61327,1740000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
241,200
243,300
205,000
203,100
255,600
255,800
237,500
231,200
260,400
271,400
270,700
253,500
299,100
314,800
436,800
452,200
424,200
421,700
432,100
442,400
409,800
412,100
407,300
0
0
0
0
0
00000407,300412,100409,800442,400432,100421,700424,200452,200436,800314,800299,100253,500270,700271,400260,400231,200237,500255,800255,600203,100205,000243,300241,200000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
27,600
0
0
0
229,300
230,400
237,900
241,100
149,700
153,500
158,900
166,200
173,300
243,900
255,400
267,100
278,600
298,000
314,000
329,600
344,100
361,000
377,100
372,300
360,500
372,200
-353,100
-344,400
-343,100
-334,700
-323,800
-301,000
-292,300
-288,800
-280,400
-265,100
-81,200
-56,475
-30,685
-5,508
29,234
43,598
64,647
109,694
103,933
120,114
158,476
178,896
166,982
192,466
218,906
276,542
323,406
356,969
399,895
431,773
481,604
527,014
582,008
633,800
689,235
759,268
809,370
863,817
902,994
974,252
1,059,556
1,134,991
1,264,914
1,224,888
1,355,522
1,463,572
1,349,425
1,400,050
1,509,398
1,626,266
1,746,077
1,849,961
1,953,161
2,145,959
2,320,855
2,304,146
2,296,452
2,216,574
2,171,769
2,251,000
2,250,574
2,426,841
2,429,959
2,505,408
2,585,139
2,657,249
2,859,509
2,875,448
2,977,321
2,976,160
2,907,400
2,949,900
3,065,100
3,143,300
3,238,500
3,386,200
3,534,600
3,708,000
3,674,900
3,704,200
3,874,900
4,067,200
3,989,800
3,913,900
3,761,100
4,008,900
4,017,000
4,123,100
4,148,300
4,155,300
4,530,300
4,385,800
4,738,600
5,040,200
5,384,900
5,461,000
5,715,500
5,945,900
6,302,000
6,426,100
6,464,300
6,570,900
7,015,600
7,308,100
7,513,700
7,856,800
8,346,500
8,681,500
8,980,100
9,452,500
9,452,5008,980,1008,681,5008,346,5007,856,8007,513,7007,308,1007,015,6006,570,9006,464,3006,426,1006,302,0005,945,9005,715,5005,461,0005,384,9005,040,2004,738,6004,385,8004,530,3004,155,3004,148,3004,123,1004,017,0004,008,9003,761,1003,913,9003,989,8004,067,2003,874,9003,704,2003,674,9003,708,0003,534,6003,386,2003,238,5003,143,3003,065,1002,949,9002,907,4002,976,1602,977,3212,875,4482,859,5092,657,2492,585,1392,505,4082,429,9592,426,8412,250,5742,251,0002,171,7692,216,5742,296,4522,304,1462,320,8552,145,9591,953,1611,849,9611,746,0771,626,2661,509,3981,400,0501,349,4251,463,5721,355,5221,224,8881,264,9141,134,9911,059,556974,252902,994863,817809,370759,268689,235633,800582,008527,014481,604431,773399,895356,969323,406276,542218,906192,466166,982178,896158,476120,114103,933109,69464,64743,59829,234-5,508-30,685-56,475-81,200-265,100-280,400-288,800-292,300-301,000-323,800-334,700-343,100-344,400-353,100372,200360,500372,300377,100361,000344,100329,600314,000298,000278,600267,100255,400243,900173,300166,200158,900153,500149,700241,100237,900230,400229,30000027,600000
   Common Stock
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
21
42
42
42
42
42
43
42
42
43
43
43
43
43