25 XP   0   0   10

ASM International NV
Buy, Hold or Sell?

Let's analyse Asm together

PenkeI guess you are interested in ASM International NV. 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 ASM International NV. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

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

Get notifications about ASM International NV

I send you an email if I find something interesting about ASM International NV.

Quick analysis of Asm (30 sec.)










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

How much money do you get?

How much money do you get?
‚ā¨0.00
When do you have the money?
1 year
How often do you get paid?
70.0%

What is your share worth?

Current worth
‚ā¨69.19
Expected worth in 1 year
‚ā¨76.12
How sure are you?
87.5%

+ What do you gain per year?

Total Gains per Share
‚ā¨6.93
Return On Investment
1.0%

For what price can you sell your share?

Current Price per Share
‚ā¨710.00
Expected price per share
‚ā¨673.40 - ‚ā¨
How sure are you?
50%

1. Valuation of Asm (5 min.)




Live pricePrice per Share (EOD)

‚ā¨710.00

Intrinsic Value Per Share

‚ā¨1.06 - ‚ā¨61.49

Total Value Per Share

‚ā¨70.25 - ‚ā¨130.68

2. Growth of Asm (5 min.)




Is Asm growing?

Current yearPrevious yearGrowGrow %
How rich?$3.6b$2.9b$543.1m15.8%

How much money is Asm making?

Current yearPrevious yearGrowGrow %
Making money$145.6m$167.6m-$21.9m-15.1%
Net Profit Margin21.2%22.6%--

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

3. Financial Health of Asm (5 min.)




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




  Industry Rankings (Semiconductor Equipment & Materials)  


Richest
#11 / 150

Most Revenue
#17 / 150

Most Profit
#11 / 150

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

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

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

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

Speculation

The Price per Share of Asm is ‚ā¨710.00. 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 Asm.
  • 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 Asm, 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 ‚ā¨69.19. Based on the TTM, the Book Value Change Per Share is ‚ā¨1.73 per quarter. Based on the YOY, the Book Value Change Per Share is ‚ā¨3.30 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 ‚ā¨0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of Asm.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 ‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share‚ā¨% of Price per Share
Usd Eps3.740.5%2.940.4%3.380.5%2.570.4%1.770.2%
Usd Book Value Change Per Share4.240.6%1.850.3%3.530.5%1.870.3%1.230.2%
Usd Dividend Per Share0.000.0%0.000.0%0.660.1%1.160.2%0.770.1%
Usd Total Gains Per Share4.240.6%1.850.3%4.190.6%3.030.4%2.000.3%
Usd Price Per Share605.34-487.17-288.79-281.26-163.26-
Price to Earnings Ratio40.43-43.56-5.91-24.01-22.50-
Price-to-Total Gains Ratio142.77-80.65--7.14-74.26-60.26-
Price to Book Ratio8.18-6.98-4.87-5.21-3.28-
Price-to-Total Gains Ratio142.77-80.65--7.14-74.26-60.26-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share759.487
Number of shares1
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.001.16
Usd Book Value Change Per Share1.851.87
Usd Total Gains Per Share1.853.03
Gains per Quarter (1 shares)1.853.03
Gains per Year (1 shares)7.4112.12
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
107-3572
2015491514
302211142226
403018193038
503725233750
604432284562
705239335274
805946376086
906753426798
10074604775110

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%11.01.00.091.7%19.01.00.095.0%39.01.00.097.5%73.022.00.076.8%
Book Value Change Per Share3.01.00.075.0%9.03.00.075.0%14.06.00.070.0%29.011.00.072.5%60.035.00.063.2%
Dividend per Share0.00.04.00.0%5.00.07.041.7%13.00.07.065.0%28.00.012.070.0%50.00.045.052.6%
Total Gains per Share3.01.00.075.0%10.02.00.083.3%18.02.00.090.0%35.05.00.087.5%69.026.00.072.6%

Fundamentals of Asm

About ASM International NV

ASM International NV, together with its subsidiaries, engages in the research, development, manufacture, marketing, and servicing of equipment and materials used to produce semiconductor devices in Europe, the United States, and Asia. The company's products include wafer processing deposition systems for atomic layer deposition (ALD), epitaxy, silicon carbide, plasma enhanced chemical vapor deposition (PECVD), and vertical furnace systems, including low pressure chemical vapor deposition (LPCVD), diffusion, and oxidation products, as well as provides spare parts and support services. It also manufactures and sells equipment, which is used in wafer processing, encompassing the fabrication steps in which silicon wafers are layered with semiconductor devices. The company offers its products to semiconductor manufacturers. The company was formerly known as Advanced Semiconductor Materials International NV. ASM International NV was incorporated in 1968 and is headquartered in Almere, the Netherlands.

Fundamental data was last updated by Penke on 2024-06-16 07:01:07.

Financial Health

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 inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating very 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 very able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is overpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is overpriced.

1.1. Profitability of ASM International NV.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit¬†Asm earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare¬†Asm to the¬†Semiconductor Equipment & Materials industry mean.
  • A Net Profit Margin of 27.1%¬†means that¬†€0.27 for each €1¬†in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of ASM International NV:

  • The MRQ is 27.1%. The company is making a huge profit. +2
  • The TTM is 21.2%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ27.1%TTM21.2%+5.9%
TTM21.2%YOY22.6%-1.3%
TTM21.2%5Y24.1%-2.9%
5Y24.1%10Y27.3%-3.2%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ27.1%9.6%+17.5%
TTM21.2%9.5%+11.7%
YOY22.6%12.8%+9.8%
5Y24.1%11.0%+13.1%
10Y27.3%9.5%+17.8%
1.1.2. Return on Assets

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

  • Above 5% is considered healthy¬†but always compare¬†Asm to the¬†Semiconductor Equipment & Materials industry mean.
  • 3.8% Return on Assets means that¬†Asm generated¬†€0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of ASM International NV:

  • The MRQ is 3.8%. Using its assets, the company is less efficient in making profit.
  • The TTM is 3.2%. Using its assets, the company is less efficient in making profit.
Trends
Current periodCompared to+/- 
MRQ3.8%TTM3.2%+0.6%
TTM3.2%YOY4.0%-0.8%
TTM3.2%5Y4.0%-0.8%
5Y4.0%10Y3.3%+0.6%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ3.8%1.2%+2.6%
TTM3.2%1.2%+2.0%
YOY4.0%1.8%+2.2%
5Y4.0%1.7%+2.3%
10Y3.3%1.5%+1.8%
1.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare¬†Asm to the¬†Semiconductor Equipment & Materials industry mean.
  • 5.1% Return on Equity means Asm generated €0.05¬†for each¬†€1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of ASM International NV:

  • The MRQ is 5.1%. Using its investors money, the company is less efficient in making profit.
  • The TTM is 4.2%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ5.1%TTM4.2%+0.8%
TTM4.2%YOY5.3%-1.1%
TTM4.2%5Y4.9%-0.7%
5Y4.9%10Y3.9%+1.0%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ5.1%2.3%+2.8%
TTM4.2%2.3%+1.9%
YOY5.3%3.4%+1.9%
5Y4.9%2.7%+2.2%
10Y3.9%2.5%+1.4%

1.2. Operating Efficiency of ASM International NV.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Asm is operating .

  • Measures how much profit Asm 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¬†Asm to the¬†Semiconductor Equipment & Materials industry mean.
  • An Operating Margin of 29.3%¬†means the company generated €0.29 ¬†for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of ASM International NV:

  • The MRQ is 29.3%. The company is operating very efficient. +2
  • The TTM is 33.7%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ29.3%TTM33.7%-4.4%
TTM33.7%YOY35.8%-2.1%
TTM33.7%5Y31.6%+2.2%
5Y31.6%10Y26.1%+5.5%
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ29.3%12.5%+16.8%
TTM33.7%3.7%+30.0%
YOY35.8%12.5%+23.3%
5Y31.6%11.6%+20.0%
10Y26.1%8.1%+18.0%
1.2.2. Operating Ratio

Measures how efficient Asm is keeping operating costs low.

  • Below 1 is considered healthy (always compare to¬†Semiconductor Equipment & Materials industry mean).
  • An Operation Ratio of 0.71 means that the operating costs are €0.71 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of ASM International NV:

  • The MRQ is 0.707. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.751. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.707TTM0.751-0.044
TTM0.751YOY0.734+0.017
TTM0.7515Y0.731+0.020
5Y0.73110Y0.790-0.060
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7071.457-0.750
TTM0.7511.446-0.695
YOY0.7341.410-0.676
5Y0.7311.424-0.693
10Y0.7901.300-0.510

1.3. Liquidity of ASM International NV.

1.3. Liquidity
1.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to¬†Semiconductor Equipment & Materials industry mean).
  • A Current Ratio of 2.36¬†means the company has €2.36 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of ASM International NV:

  • The MRQ is 2.358. The company is able to pay all its short-term debts. +1
  • The TTM is 2.339. The company is able to pay all its short-term debts. +1
Trends
Current periodCompared to+/- 
MRQ2.358TTM2.339+0.019
TTM2.339YOY2.436-0.097
TTM2.3395Y2.751-0.413
5Y2.75110Y4.031-1.280
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ2.3582.470-0.112
TTM2.3392.398-0.059
YOY2.4362.504-0.068
5Y2.7512.690+0.061
10Y4.0312.399+1.632
1.3.2. Quick Ratio

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

  • Above 1 is considered healthy but¬†always compare¬†Asm to the¬†Semiconductor Equipment & Materials industry mean.
  • A Quick Ratio of 1.57¬†means the company can pay off €1.57 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of ASM International NV:

  • The MRQ is 1.567. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 1.507. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ1.567TTM1.507+0.060
TTM1.507YOY1.646-0.139
TTM1.5075Y2.001-0.494
5Y2.00110Y3.084-1.083
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ1.5670.831+0.736
TTM1.5070.894+0.613
YOY1.6460.982+0.664
5Y2.0011.161+0.840
10Y3.0841.165+1.919

1.4. Solvency of ASM International NV.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare¬†Asm to Semiconductor Equipment & Materials industry mean.
  • A Debt to Asset Ratio of 0.25¬†means that Asm assets are¬†financed with 25.1% credit (debt) and the remaining percentage (100% - 25.1%)¬†is financed by its owners/shareholders.¬†

Let's take a look of the Debt to Asset Ratio trends of ASM International NV:

  • The MRQ is 0.251. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.242. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.251TTM0.242+0.009
TTM0.242YOY0.236+0.006
TTM0.2425Y0.194+0.048
5Y0.19410Y0.135+0.059
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2510.359-0.108
TTM0.2420.357-0.115
YOY0.2360.371-0.135
5Y0.1940.362-0.168
10Y0.1350.374-0.239
1.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but¬†always compare¬†Asm to the¬†Semiconductor Equipment & Materials industry mean.
  • A Debt to Equity ratio of 33.5% means that company has €0.34 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of ASM International NV:

  • The MRQ is 0.335. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.320. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.335TTM0.320+0.015
TTM0.320YOY0.311+0.009
TTM0.3205Y0.244+0.076
5Y0.24410Y0.163+0.081
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3350.577-0.242
TTM0.3200.563-0.243
YOY0.3110.644-0.333
5Y0.2440.584-0.340
10Y0.1630.653-0.490

2. Market Valuation of ASM International NV

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures¬†how much money you pay¬†for each share for¬†every €1 in earnings Asm generates.

  • Above 15 is considered overpriced but¬†always compare¬†Asm to the¬†Semiconductor Equipment & Materials industry mean.
  • A PE ratio of 40.43 means the investor is paying €40.43¬†for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of ASM International NV:

  • The EOD is 50.731. Based on the earnings, the company is expensive. -2
  • The MRQ is 40.435. Based on the earnings, the company is overpriced. -1
  • The TTM is 43.556. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD50.731MRQ40.435+10.296
MRQ40.435TTM43.556-3.121
TTM43.556YOY5.915+37.642
TTM43.5565Y24.014+19.543
5Y24.01410Y22.501+1.513
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD50.73121.821+28.910
MRQ40.43521.645+18.790
TTM43.55624.615+18.941
YOY5.91515.968-10.053
5Y24.01425.233-1.219
10Y22.50123.603-1.102
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of ASM International NV:

  • The EOD is 139.085. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The MRQ is 110.856. Based on how much money comes from the company's main activities, the company is expensive. -2
  • The TTM is 73.273. Based on how much money comes from the company's main activities, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD139.085MRQ110.856+28.228
MRQ110.856TTM73.273+37.584
TTM73.273YOY40.771+32.501
TTM73.2735Y-100.503+173.775
5Y-100.50310Y-49.274-51.229
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD139.085-1.104+140.189
MRQ110.856-1.470+112.326
TTM73.2731.839+71.434
YOY40.7712.540+38.231
5Y-100.5033.699-104.202
10Y-49.274-0.691-48.583
2. Book Value per Share
2.3. Price to Book Ratio

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

  • At or below 1 is considered healthy¬†(always compare to Semiconductor Equipment & Materials industry mean).
  • A PB ratio of 8.18 means the investor is paying €8.18¬†for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of ASM International NV:

  • The EOD is 10.262. Based on the equity, the company is expensive. -2
  • The MRQ is 8.179. Based on the equity, the company is overpriced. -1
  • The TTM is 6.976. Based on the equity, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD10.262MRQ8.179+2.083
MRQ8.179TTM6.976+1.203
TTM6.976YOY4.874+2.102
TTM6.9765Y5.209+1.768
5Y5.20910Y3.284+1.925
Compared to industry (Semiconductor Equipment & Materials)
PeriodCompanyIndustry (mean)+/- 
EOD10.2622.523+7.739
MRQ8.1792.415+5.764
TTM6.9762.459+4.517
YOY4.8742.418+2.456
5Y5.2092.806+2.403
10Y3.2843.024+0.260
2. Total Gains per Share

3. Summary

3.1. Key Performance Indicators

The key performance indicators of ASM International NV 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--3.9641.733+129%3.295+20%1.744+127%1.152+244%
Book Value Per Share--69.19064.993+6%54.895+26%47.954+44%39.463+75%
Current Ratio--2.3582.339+1%2.436-3%2.751-14%4.031-42%
Debt To Asset Ratio--0.2510.242+4%0.236+6%0.194+29%0.135+86%
Debt To Equity Ratio--0.3350.320+5%0.311+8%0.244+37%0.163+106%
Dividend Per Share----0%0.619-100%1.088-100%0.719-100%
Eps--3.4992.749+27%3.160+11%2.399+46%1.652+112%
Free Cash Flow Per Share--1.2761.652-23%1.965-35%1.514-16%0.852+50%
Free Cash Flow To Equity Per Share--1.2140.461+164%1.290-6%0.514+136%-0.151+112%
Gross Profit Margin--1.0001.000+0%1.0000%1.000+0%1.000+0%
Intrinsic Value_10Y_max--61.486--------
Intrinsic Value_10Y_min--1.064--------
Intrinsic Value_1Y_max--6.383--------
Intrinsic Value_1Y_min--2.867--------
Intrinsic Value_3Y_max--19.010--------
Intrinsic Value_3Y_min--6.274--------
Intrinsic Value_5Y_max--31.433--------
Intrinsic Value_5Y_min--7.090--------
Market Cap34890536000.000+20%27991677600.00022553764987.500+24%13337363277.500+110%12985585435.000+116%7748781540.440+261%
Net Profit Margin--0.2710.212+28%0.226+20%0.241+12%0.273-1%
Operating Margin--0.2930.337-13%0.358-18%0.316-7%0.261+12%
Operating Ratio--0.7070.751-6%0.734-4%0.731-3%0.790-11%
Pb Ratio10.262+20%8.1796.976+17%4.874+68%5.209+57%3.284+149%
Pe Ratio50.731+20%40.43543.556-7%5.915+584%24.014+68%22.501+80%
Price Per Share710.000+20%565.900455.425+24%269.975+110%262.934+115%152.622+271%
Price To Free Cash Flow Ratio139.085+20%110.85673.273+51%40.771+172%-100.503+191%-49.274+144%
Price To Total Gains Ratio179.124+20%142.76980.650+77%-7.139+105%74.258+92%60.258+137%
Quick Ratio--1.5671.507+4%1.646-5%2.001-22%3.084-49%
Return On Assets--0.0380.032+18%0.040-5%0.040-4%0.033+14%
Return On Equity--0.0510.042+20%0.053-4%0.049+3%0.039+29%
Total Gains Per Share--3.9641.733+129%3.914+1%2.832+40%1.871+112%
Usd Book Value--3660959464.9003443385961.425+6%2900244181.875+26%2536235113.115+44%2253198536.920+62%
Usd Book Value Change Per Share--4.2401.853+129%3.525+20%1.865+127%1.233+244%
Usd Book Value Per Share--74.01369.523+6%58.722+26%51.296+44%42.213+75%
Usd Dividend Per Share----0%0.662-100%1.164-100%0.769-100%
Usd Eps--3.7432.941+27%3.381+11%2.566+46%1.767+112%
Usd Free Cash Flow--67525882.20087534353.275-23%103757690.900-35%80130050.330-16%46072406.880+47%
Usd Free Cash Flow Per Share--1.3651.767-23%2.102-35%1.620-16%0.912+50%
Usd Free Cash Flow To Equity Per Share--1.2990.493+164%1.380-6%0.549+136%-0.162+112%
Usd Market Cap37322406359.200+20%29942697528.72024125762407.129+24%14266977497.942+110%13890680739.820+116%8288871613.809+261%
Usd Price Per Share759.487+20%605.343487.168+24%288.792+110%281.260+115%163.260+271%
Usd Profit--185128700.200145686454.375+27%167670661.350+10%126970341.355+46%92763822.408+100%
Usd Revenue--683548997.000685494246.4500%696377641.675-2%522943222.785+31%354179648.945+93%
Usd Total Gains Per Share--4.2401.853+129%4.187+1%3.029+40%2.001+112%
 EOD+4 -4MRQTTM+24 -10YOY+16 -195Y+21 -1510Y+25 -11

3.2. Fundamental Score

Let's check the fundamental score of ASM International NV based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1550.731
Price to Book Ratio (EOD)Between0-110.262
Net Profit Margin (MRQ)Greater than00.271
Operating Margin (MRQ)Greater than00.293
Quick Ratio (MRQ)Greater than11.567
Current Ratio (MRQ)Greater than12.358
Debt to Asset Ratio (MRQ)Less than10.251
Debt to Equity Ratio (MRQ)Less than10.335
Return on Equity (MRQ)Greater than0.150.051
Return on Assets (MRQ)Greater than0.050.038
Total6/10 (60.0%)

3.3. Technical Score

Let's check the technical score of ASM International NV based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5062.312
Ma 20Greater thanMa 50679.290
Ma 50Greater thanMa 100635.968
Ma 100Greater thanMa 200599.872
OpenGreater thanClose718.000
Total5/5 (100.0%)



Latest Balance Sheet

Balance Sheet of 2024-03-31. Currency in EUR. All numbers in thousands.

Summary
Total Assets4,569,634
Total Liabilities1,147,217
Total Stockholder Equity3,422,417
 As reported
Total Liabilities 1,147,217
Total Stockholder Equity+ 3,422,417
Total Assets = 4,569,634

Assets

Total Assets4,569,634
Total Current Assets2,075,119
Long-term Assets2,494,515
Total Current Assets
Cash And Cash Equivalents 711,762
Net Receivables 667,359
Inventory 576,440
Other Current Assets 75,552
Total Current Assets  (as reported)2,075,119
Total Current Assets  (calculated)2,031,113
+/- 44,006
Long-term Assets
Property Plant Equipment 523,731
Goodwill 320,567
Intangible Assets 738,078
Long-term Assets Other 19,670
Long-term Assets  (as reported)2,494,515
Long-term Assets  (calculated)1,602,046
+/- 892,469

Liabilities & Shareholders' Equity

Total Current Liabilities880,204
Long-term Liabilities267,013
Total Stockholder Equity3,422,417
Total Current Liabilities
Short-term Debt 322,063
Accounts payable 243,909
Other Current Liabilities 636,295
Total Current Liabilities  (as reported)880,204
Total Current Liabilities  (calculated)1,202,267
+/- 322,063
Long-term Liabilities
Capital Lease Obligations 22,056
Long-term Liabilities  (as reported)267,013
Long-term Liabilities  (calculated)22,056
+/- 244,957
Total Stockholder Equity
Common Stock3,422,417
Total Stockholder Equity (as reported)3,422,417
Total Stockholder Equity (calculated)3,422,417
+/-0
Other
Cash and Short Term Investments 711,762
Common Stock Shares Outstanding 49,464
Current Deferred Revenue322,063
Liabilities and Stockholders Equity 4,569,634
Net Debt -689,706
Net Working Capital 1,194,915
Property Plant and Equipment Gross 523,731
Short Long Term Debt Total 22,056



Balance Sheet

Currency in EUR. All numbers in thousands.

 Trend2024-03-312023-12-312023-09-302023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-312005-12-312005-09-302005-06-302005-03-312004-12-312004-09-302004-06-302004-03-312003-12-312003-09-302003-06-302003-03-312002-12-312002-09-302002-06-302002-03-312001-12-312001-09-302001-06-302001-03-312000-12-312000-09-302000-06-302000-03-311999-12-311999-09-301999-06-301999-03-311998-12-311998-09-301998-06-301998-03-311997-12-311997-09-301997-06-301997-03-311996-12-311996-09-301996-06-301996-03-311995-12-311995-09-301995-06-301995-03-311994-12-311994-09-301994-06-301994-03-311993-12-311993-09-301993-06-301993-03-311992-12-311992-09-301992-06-301992-03-311991-12-311991-09-301991-06-301991-03-311990-12-311990-09-301990-06-301990-03-311989-12-311989-09-301989-06-301989-03-311988-12-311988-09-301988-06-301988-03-311987-12-311987-09-301987-06-301987-03-311986-12-311986-09-301986-06-301986-03-311985-12-311985-09-30
> Total Assets 
0
153,170
0
0
0
158,816
0
0
0
162,368
0
0
0
163,116
0
0
0
166,388
166,571
167,581
160,393
166,164
191,121
207,847
192,280
181,174
190,325
192,300
192,160
221,535
0
0
218,282
195,553
196,246
189,175
0
198,075
205,048
0
0
250,039
0
0
0
282,259
304,225
329,695
328,916
324,909
0
0
282,055
281,378
291,594
322,804
360,644
426,281
509,752
625,815
805,114
780,097
812,522
784,758
776,799
758,383
729,734
661,918
688,439
654,432
632,393
670,039
673,875
671,128
765,869
797,035
785,515
823,226
847,748
959,450
887,955
811,692
836,171
819,626
838,110
832,297
852,033
859,463
842,121
841,657
826,234
782,768
817,885
767,798
721,194
645,719
660,793
851,700
906,641
1,091,825
1,092,622
1,214,117
1,557,825
1,530,085
1,546,157
1,582,221
1,561,106
1,667,607
1,614,547
1,499,506
2,226,332
2,246,654
1,934,930
1,551,249
1,621,394
1,629,184
1,783,407
1,826,932
2,053,711
1,962,163
1,965,052
2,075,977
2,009,958
2,023,573
2,034,858
2,148,263
2,161,268
2,141,052
2,097,749
2,177,202
2,063,192
2,113,755
1,778,745
1,847,972
1,945,020
2,058,150
2,196,767
2,175,139
2,256,390
2,223,392
2,205,698
2,229,939
2,376,615
2,384,831
2,567,808
2,711,088
2,990,684
3,138,604
3,219,729
3,750,789
4,140,056
4,029,638
4,172,388
4,226,727
4,569,634
4,569,6344,226,7274,172,3884,029,6384,140,0563,750,7893,219,7293,138,6042,990,6842,711,0882,567,8082,384,8312,376,6152,229,9392,205,6982,223,3922,256,3902,175,1392,196,7672,058,1501,945,0201,847,9721,778,7452,113,7552,063,1922,177,2022,097,7492,141,0522,161,2682,148,2632,034,8582,023,5732,009,9582,075,9771,965,0521,962,1632,053,7111,826,9321,783,4071,629,1841,621,3941,551,2491,934,9302,246,6542,226,3321,499,5061,614,5471,667,6071,561,1061,582,2211,546,1571,530,0851,557,8251,214,1171,092,6221,091,825906,641851,700660,793645,719721,194767,798817,885782,768826,234841,657842,121859,463852,033832,297838,110819,626836,171811,692887,955959,450847,748823,226785,515797,035765,869671,128673,875670,039632,393654,432688,439661,918729,734758,383776,799784,758812,522780,097805,114625,815509,752426,281360,644322,804291,594281,378282,05500324,909328,916329,695304,225282,259000250,03900205,048198,0750189,175196,246195,553218,28200221,535192,160192,300190,325181,174192,280207,847191,121166,164160,393167,581166,571166,388000163,116000162,368000158,816000153,1700
   > Total Current Assets 
0
106,802
0
0
0
109,928
0
0
0
114,518
0
0
0
118,419
0
0
0
114,239
116,517
115,632
108,725
113,549
134,109
145,962
130,594
114,681
116,011
119,908
115,181
130,587
0
0
127,650
120,630
122,783
114,591
0
121,830
132,065
0
0
173,608
0
0
0
182,307
198,880
220,596
219,247
214,818
0
0
179,297
175,648
182,351
212,981
244,856
292,957
365,337
463,438
556,757
558,804
570,949
526,474
509,764
476,265
451,938
413,851
438,716
412,414
403,781
448,103
456,018
466,591
554,447
559,321
534,240
575,445
586,175
664,492
607,914
560,387
590,945
584,842
605,178
616,517
640,593
644,023
634,767
634,550
630,234
589,900
611,184
559,696
512,863
457,003
477,999
648,367
688,733
817,555
839,315
934,149
1,259,991
1,214,093
1,191,470
1,209,084
1,170,890
1,243,992
1,197,774
1,097,551
772,453
760,967
504,489
517,408
576,419
562,695
620,858
617,284
691,698
649,867
669,774
669,977
647,899
602,095
602,292
650,735
641,118
848,433
825,279
1,162,782
1,034,431
1,013,039
647,054
680,623
722,130
861,116
955,182
945,297
968,229
936,040
937,942
950,986
1,029,496
1,041,408
1,158,814
1,219,658
1,384,058
1,456,467
1,752,494
1,671,865
1,845,620
1,710,156
1,754,178
1,808,875
2,075,119
2,075,1191,808,8751,754,1781,710,1561,845,6201,671,8651,752,4941,456,4671,384,0581,219,6581,158,8141,041,4081,029,496950,986937,942936,040968,229945,297955,182861,116722,130680,623647,0541,013,0391,034,4311,162,782825,279848,433641,118650,735602,292602,095647,899669,977669,774649,867691,698617,284620,858562,695576,419517,408504,489760,967772,4531,097,5511,197,7741,243,9921,170,8901,209,0841,191,4701,214,0931,259,991934,149839,315817,555688,733648,367477,999457,003512,863559,696611,184589,900630,234634,550634,767644,023640,593616,517605,178584,842590,945560,387607,914664,492586,175575,445534,240559,321554,447466,591456,018448,103403,781412,414438,716413,851451,938476,265509,764526,474570,949558,804556,757463,438365,337292,957244,856212,981182,351175,648179,29700214,818219,247220,596198,880182,307000173,60800132,065121,8300114,591122,783120,630127,65000130,587115,181119,908116,011114,681130,594145,962134,109113,549108,725115,632116,517114,239000118,419000114,518000109,928000106,8020
       Cash And Cash Equivalents 
0
7,878
0
0
0
5,702
0
0
0
7,450
0
0
0
23,461
0
0
0
8,930
10,856
7,768
9,560
6,495
13,278
5,393
7,873
5,827
6,909
8,118
9,928
19,613
0
0
13,701
28,320
25,353
14,199
0
16,228
14,657
0
0
28,545
0
0
0
26,515
24,569
28,318
31,566
27,182
0
0
9,673
11,681
13,563
7,148
1,309
14,194
33,204
77,219
127,460
107,101
126,800
98,233
104,440
107,764
96,257
60,005
67,744
71,055
64,085
103,254
115,089
154,587
184,084
171,373
157,709
218,453
232,775
233,152
201,776
134,894
149,052
161,590
161,608
193,872
197,481
153,417
141,927
168,188
186,428
152,422
169,708
157,277
161,485
132,771
147,653
293,902
279,003
308,220
312,608
340,294
465,482
378,462
370,627
410,250
404,641
333,733
297,317
290,475
564,595
535,442
303,611
312,437
370,784
368,337
409,585
385,777
422,811
363,013
427,919
446,915
416,339
370,116
363,003
378,157
378,935
522,782
525,266
836,461
741,096
651,173
265,637
285,907
312,496
381,535
480,117
497,874
528,728
431,534
429,506
435,228
497,870
465,139
524,982
491,507
550,338
552,052
670,260
419,315
572,586
490,347
547,229
637,264
711,762
711,762637,264547,229490,347572,586419,315670,260552,052550,338491,507524,982465,139497,870435,228429,506431,534528,728497,874480,117381,535312,496285,907265,637651,173741,096836,461525,266522,782378,935378,157363,003370,116416,339446,915427,919363,013422,811385,777409,585368,337370,784312,437303,611535,442564,595290,475297,317333,733404,641410,250370,627378,462465,482340,294312,608308,220279,003293,902147,653132,771161,485157,277169,708152,422186,428168,188141,927153,417197,481193,872161,608161,590149,052134,894201,776233,152232,775218,453157,709171,373184,084154,587115,089103,25464,08571,05567,74460,00596,257107,764104,44098,233126,800107,101127,46077,21933,20414,1941,3097,14813,56311,6819,6730027,18231,56628,31824,56926,51500028,5450014,65716,228014,19925,35328,32013,7010019,6139,9288,1186,9095,8277,8735,39313,2786,4959,5607,76810,8568,93000023,4610007,4500005,7020007,8780
       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
7,300
8,268
5,409
5,425
5,726
5,617
5,603
1,080
5
5
5
5
4
5
5
11
11
10
10
10
9
9
9
4
5
5
7
7
4
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,431
0
0
0
-1,982
0
0
0
0
0
-2,229
0
0
0
000-2,22900000-1,982000-1,43100000000000000000000000000000000000000000000000000000000000477554999101010111155455551,0805,6035,6175,7265,4255,4098,2687,30000000000000000000000000000000000000000000000000000000
       Net Receivables 
0
27,573
0
0
0
36,269
0
0
0
42,243
0
0
0
50,005
0
0
0
49,958
48,397
49,926
34,901
53,783
50,872
76,915
60,874
50,056
37,760
38,058
38,130
46,674
0
0
50,039
48,843
45,860
52,451
0
52,108
54,700
0
0
72,688
0
0
0
76,812
77,500
93,121
85,137
94,454
0
0
67,883
83,731
75,523
101,033
124,579
149,552
168,186
230,715
246,230
239,281
217,953
189,775
151,952
140,963
122,821
138,479
147,453
134,780
133,224
152,295
152,913
145,519
182,440
201,366
173,347
171,895
152,296
193,946
178,690
209,177
214,155
206,892
214,921
198,408
200,432
240,692
243,051
229,638
199,091
199,001
195,426
172,711
128,485
122,810
144,584
165,797
184,988
249,333
240,441
271,328
335,105
348,488
324,794
331,798
303,176
348,349
360,636
305,730
-559,298
85,822
65,530
84,243
78,867
75,388
80,896
84,839
97,445
120,676
93,959
90,705
100,894
111,959
106,957
137,390
103,413
148,462
129,481
174,189
128,800
170,789
177,919
177,889
198,050
262,776
243,616
253,501
188,915
245,167
257,233
341,730
308,053
325,522
373,271
447,000
502,000
483,000
520,000
698,154
600,319
554,162
531,931
600,230
667,359
667,359600,230531,931554,162600,319698,154520,000483,000502,000447,000373,271325,522308,053341,730257,233245,167188,915253,501243,616262,776198,050177,889177,919170,789128,800174,189129,481148,462103,413137,390106,957111,959100,89490,70593,959120,67697,44584,83980,89675,38878,86784,24365,53085,822-559,298305,730360,636348,349303,176331,798324,794348,488335,105271,328240,441249,333184,988165,797144,584122,810128,485172,711195,426199,001199,091229,638243,051240,692200,432198,408214,921206,892214,155209,177178,690193,946152,296171,895173,347201,366182,440145,519152,913152,295133,224134,780147,453138,479122,821140,963151,952189,775217,953239,281246,230230,715168,186149,552124,579101,03375,52383,73167,8830094,45485,13793,12177,50076,81200072,6880054,70052,108052,45145,86048,84350,0390046,67438,13038,05837,76050,05660,87476,91550,87253,78334,90149,92648,39749,95800050,00500042,24300036,26900027,5730
       Other Current Assets 
0
12,042
0
0
0
13,274
0
0
0
11,598
0
0
0
9,162
0
0
0
16,007
16,574
15,860
16,312
13,719
17,759
15,295
14,042
14,494
20,326
22,269
17,482
12,662
0
0
14,807
13,443
14,796
12,111
0
12,558
14,128
0
0
18,562
0
0
0
14,221
22,241
21,305
20,022
15,182
0
0
18,922
15,945
12,076
12,943
14,871
15,890
20,165
21,011
21,398
23,895
25,321
26,015
24,985
21,147
22,268
23,136
25,005
18,802
21,647
21,822
20,404
16,913
21,136
22,148
24,421
24,627
22,451
28,478
26,008
24,213
25,895
25,362
26,379
24,009
28,353
33,290
31,950
26,828
31,858
32,410
30,748
27,323
23,223
27,990
28,437
31,130
40,563
55,804
62,583
59,403
72,262
73,748
79,316
76,019
72,426
89,081
90,913
79,979
640,360
11,985
13,203
12,522
12,967
15,207
17,615
21,647
27,374
31,116
28,896
18,855
21,404
17,172
-1
22,849
17,561
27,029
20,324
961
12,821
24,455
18,855
45,002
37,558
46,419
54,494
5,938
88,390
83,485
74,770
11,829
53,068
77,943
74,045
8,494
57,551
60,815
77,881
15,971
97,637
83,877
100,563
45,691
75,552
75,55245,691100,56383,87797,63715,97177,88160,81557,5518,49474,04577,94353,06811,82974,77083,48588,3905,93854,49446,41937,55845,00218,85524,45512,82196120,32427,02917,56122,849-117,17221,40418,85528,89631,11627,37421,64717,61515,20712,96712,52213,20311,985640,36079,97990,91389,08172,42676,01979,31673,74872,26259,40362,58355,80440,56331,13028,43727,99023,22327,32330,74832,41031,85826,82831,95033,29028,35324,00926,37925,36225,89524,21326,00828,47822,45124,62724,42122,14821,13616,91320,40421,82221,64718,80225,00523,13622,26821,14724,98526,01525,32123,89521,39821,01120,16515,89014,87112,94312,07615,94518,9220015,18220,02221,30522,24114,22100018,5620014,12812,558012,11114,79613,44314,8070012,66217,48222,26920,32614,49414,04215,29517,75913,71916,31215,86016,57416,0070009,16200011,59800013,27400012,0420
   > Long-term Assets 
0
46,367
0
0
0
48,888
0
0
0
47,850
0
0
0
44,696
0
0
0
52,149
50,054
51,949
51,669
52,615
57,013
61,886
61,685
66,493
74,315
72,392
76,979
90,948
0
0
90,632
74,923
73,462
74,584
0
76,246
72,983
0
0
76,431
0
0
0
99,952
105,345
109,100
109,669
110,091
0
0
102,758
105,730
109,243
109,823
115,788
133,324
144,416
162,377
248,357
221,292
241,574
258,284
267,035
282,118
277,797
248,068
249,723
242,018
228,612
221,936
217,857
204,537
211,423
237,714
251,275
247,781
261,573
294,958
280,041
251,305
245,226
234,785
232,931
215,780
211,440
215,439
207,354
207,107
196,000
192,868
206,701
208,102
208,331
188,716
182,794
203,333
217,908
274,270
253,307
279,968
297,834
315,992
354,687
373,136
390,216
423,616
416,775
401,955
1,453,879
1,485,686
1,430,442
1,033,843
1,044,975
1,066,488
1,162,549
1,209,649
1,362,012
1,312,296
1,295,276
1,406,000
1,362,058
1,421,478
1,432,565
1,497,528
1,520,150
1,292,619
1,272,470
1,014,420
1,028,761
1,100,716
1,131,691
1,167,349
1,222,890
1,197,034
1,241,585
1,229,842
1,288,161
1,287,352
1,267,756
1,278,953
1,347,119
1,343,423
1,408,994
1,491,430
1,606,626
1,682,137
1,467,235
2,078,924
2,294,436
2,319,482
2,418,210
2,417,852
2,494,515
2,494,5152,417,8522,418,2102,319,4822,294,4362,078,9241,467,2351,682,1371,606,6261,491,4301,408,9941,343,4231,347,1191,278,9531,267,7561,287,3521,288,1611,229,8421,241,5851,197,0341,222,8901,167,3491,131,6911,100,7161,028,7611,014,4201,272,4701,292,6191,520,1501,497,5281,432,5651,421,4781,362,0581,406,0001,295,2761,312,2961,362,0121,209,6491,162,5491,066,4881,044,9751,033,8431,430,4421,485,6861,453,879401,955416,775423,616390,216373,136354,687315,992297,834279,968253,307274,270217,908203,333182,794188,716208,331208,102206,701192,868196,000207,107207,354215,439211,440215,780232,931234,785245,226251,305280,041294,958261,573247,781251,275237,714211,423204,537217,857221,936228,612242,018249,723248,068277,797282,118267,035258,284241,574221,292248,357162,377144,416133,324115,788109,823109,243105,730102,75800110,091109,669109,100105,34599,95200076,4310072,98376,246074,58473,46274,92390,6320090,94876,97972,39274,31566,49361,68561,88657,01352,61551,66951,94950,05452,14900044,69600047,85000048,88800046,3670
       Property Plant Equipment 
0
44,229
0
0
0
47,579
0
0
0
46,468
0
0
0
40,244
0
0
0
45,493
44,336
46,204
46,206
47,142
51,370
56,316
56,816
61,637
69,574
71,498
76,260
90,617
0
0
90,546
74,923
73,462
74,584
0
76,246
72,983
0
0
76,431
0
0
0
100,032
105,259
109,011
109,669
110,182
0
0
102,758
105,730
109,150
109,823
111,672
127,549
138,693
152,829
173,923
152,590
171,496
187,621
197,525
191,413
187,215
166,220
167,507
160,646
149,988
141,664
138,742
130,007
133,978
133,433
139,816
142,591
151,770
170,261
163,990
163,219
157,636
150,922
149,196
151,265
147,960
153,036
147,528
149,878
143,049
140,553
151,044
148,557
143,971
127,990
117,437
114,811
127,577
152,879
163,758
197,937
209,988
224,116
249,916
260,180
258,997
278,895
274,841
275,436
60,983
55,079
51,424
56,531
57,845
61,216
72,368
79,236
90,931
89,831
86,329
91,794
90,717
96,099
103,087
95,004
96,881
101,730
101,354
106,632
107,571
123,652
138,745
148,749
179,761
178,491
184,239
239,657
205,395
215,786
220,110
237,354
239,724
239,130
247,999
283,955
301,552
377,157
406,527
343,716
349,038
442,820
490,529
499,941
523,731
523,731499,941490,529442,820349,038343,716406,527377,157301,552283,955247,999239,130239,724237,354220,110215,786205,395239,657184,239178,491179,761148,749138,745123,652107,571106,632101,354101,73096,88195,004103,08796,09990,71791,79486,32989,83190,93179,23672,36861,21657,84556,53151,42455,07960,983275,436274,841278,895258,997260,180249,916224,116209,988197,937163,758152,879127,577114,811117,437127,990143,971148,557151,044140,553143,049149,878147,528153,036147,960151,265149,196150,922157,636163,219163,990170,261151,770142,591139,816133,433133,978130,007138,742141,664149,988160,646167,507166,220187,215191,413197,525187,621171,496152,590173,923152,829138,693127,549111,672109,823109,150105,730102,75800110,182109,669109,011105,259100,03200076,4310072,98376,246074,58473,46274,92390,5460090,61776,26071,49869,57461,63756,81656,31651,37047,14246,20646,20444,33645,49300040,24400046,46800047,57900044,2290
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
69,317
69,578
54,576
53,895
53,355
51,177
49,700
46,089
44,524
47,252
47,989
49,759
47,665
46,704
47,223
50,417
43,109
49,699
50,815
48,070
47,550
49,849
52,131
50,758
53,557
52,462
51,888
11,535
11,193
11,421
11,421
11,307
11,762
12,104
12,104
13,129
12,674
12,104
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
11,270
51,848
32,755
39,018
318,465
318,105
320,473
320,945
320,167
320,567
320,567320,167320,945320,473318,105318,46539,01832,75551,84811,27011,27011,27011,27011,27011,27011,27011,27011,27011,27011,27011,27011,27011,27011,27011,27011,27011,27011,27011,27011,27011,27011,27011,27011,27012,10412,67413,12912,10412,10411,76211,30711,42111,42111,19311,53551,88852,46253,55750,75852,13149,84947,55048,07050,81549,69943,10950,41747,22346,70447,66549,75947,98947,25244,52446,08949,70051,17753,35553,89554,57669,57869,31700000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,303,397
1,334,712
1,022,451
1,004,736
730,552
726,060
763,549
769,135
789,588
802,029
777,177
793,334
778,268
791,664
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0000000000000000791,664778,268793,334777,177802,029789,588769,135763,549726,060730,5521,004,7361,022,4511,334,7121,303,39700000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible Assets 
0
338
0
0
0
280
0
0
0
230
0
0
0
171
0
0
0
0
580
566
531
511
498
442
406
448
402
447
288
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
800
0
0
4,115
5,775
5,723
9,547
74,434
68,703
70,076
70,663
69,510
64,418
64,702
57,032
57,677
54,578
52,489
50,263
49,425
45,857
47,274
99,334
106,871
98,069
102,796
117,171
109,486
82,124
82,023
9,770
9,612
4,948
4,871
4,653
4,756
4,258
3,839
5,082
5,596
7,918
8,696
9,648
9,652
8,936
8,299
44,291
7,165
6,804
6,960
7,037
10,234
14,776
14,763
14,561
13,698
13,915
8,360
7,556
6,569
5,637
4,398
4,805
3,746
3,960
4,412
9,020
8,748
81,535
84,456
93,307
97,855
100,179
105,166
103,384
105,608
14,374
119,397
131,629
139,588
149,927
163,667
174,783
188,305
189,224
201,154
203,836
206,559
209,924
226,601
237,408
253,959
274,833
293,810
345,395
375,776
646,104
646,888
663,958
695,577
705,624
738,078
738,078705,624695,577663,958646,888646,104375,776345,395293,810274,833253,959237,408226,601209,924206,559203,836201,154189,224188,305174,783163,667149,927139,588131,629119,39714,374105,608103,384105,166100,17997,85593,30784,45681,5358,7489,0204,4123,9603,7464,8054,3985,6376,5697,5568,36013,91513,69814,56114,76314,77610,2347,0376,9606,8047,16544,2918,2998,9369,6529,6488,6967,9185,5965,0823,8394,2584,7564,6534,8714,9489,6129,77082,02382,124109,486117,171102,79698,069106,87199,33447,27445,85749,42550,26352,48954,57857,67757,03264,70264,41869,51070,66370,07668,70374,4349,5475,7235,7754,1150080000000000000000000000000028844740244840644249851153156658000001710002300002800003380
       Other Assets 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
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
0
-1
-2
0
0
1
-1
-2
0
1
0
-1
1
0
2
0
1
0
1
43,686
49,839
142,146
49,502
151,592
64,463
189,505
72,953
208,197
66,163
221,449
64,437
241,166
78,678
277,767
83,238
282,010
87,951
318,897
87,736
340,236
75,772
389,633
88,330
418,914
0
0
0
0
0
00000418,91488,330389,63375,772340,23687,736318,89787,951282,01083,238277,76778,678241,16664,437221,44966,163208,19772,953189,50564,463151,59249,502142,14649,83943,6861010201-1010-2-1100-2-101000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Liabilities 
0
89,021
0
0
0
123,949
0
0
0
151,845
0
0
0
132,976
0
0
0
123,169
124,555
127,203
127,161
140,477
155,188
167,798
155,187
147,405
159,314
166,009
179,138
213,756
0
0
208,410
158,360
162,759
156,017
0
163,744
173,165
0
0
175,870
0
0
0
155,070
169,052
186,597
261,365
257,363
0
0
215,359
213,506
221,552
239,543
258,231
290,202
314,772
271,875
384,872
360,684
355,212
308,821
297,267
333,043
313,044
286,257
310,853
291,514
288,316
349,355
360,563
369,474
422,386
432,919
426,301
475,820
492,320
567,090
529,381
453,704
457,539
440,359
457,387
440,923
441,399
442,337
428,390
401,462
376,797
356,297
379,615
324,757
285,861
284,775
314,060
465,787
462,856
508,862
533,472
566,890
812,927
777,757
642,107
624,507
610,083
690,341
636,503
449,518
89,910
95,170
97,059
104,000
136,035
113,486
122,585
136,732
159,417
152,078
134,747
127,598
129,962
116,609
125,948
132,407
138,510
165,625
153,056
165,690
154,757
170,538
167,377
206,421
229,705
280,775
308,890
356,488
349,331
368,790
363,847
375,215
383,912
394,182
448,427
469,334
578,907
602,410
748,628
1,001,470
1,051,595
983,809
991,364
999,916
1,147,217
1,147,217999,916991,364983,8091,051,5951,001,470748,628602,410578,907469,334448,427394,182383,912375,215363,847368,790349,331356,488308,890280,775229,705206,421167,377170,538154,757165,690153,056165,625138,510132,407125,948116,609129,962127,598134,747152,078159,417136,732122,585113,486136,035104,00097,05995,17089,910449,518636,503690,341610,083624,507642,107777,757812,927566,890533,472508,862462,856465,787314,060284,775285,861324,757379,615356,297376,797401,462428,390442,337441,399440,923457,387440,359457,539453,704529,381567,090492,320475,820426,301432,919422,386369,474360,563349,355288,316291,514310,853286,257313,044333,043297,267308,821355,212360,684384,872271,875314,772290,202258,231239,543221,552213,506215,35900257,363261,365186,597169,052155,070000175,87000173,165163,7440156,017162,759158,360208,41000213,756179,138166,009159,314147,405155,187167,798155,188140,477127,161127,203124,555123,169000132,976000151,845000123,94900089,0210
   > Total Current Liabilities 
0
69,889
0
0
0
84,502
0
0
0
98,465
0
0
0
79,631
0
0
0
80,119
83,037
86,259
85,811
93,846
105,893
118,909
120,530
93,613
106,772
108,662
116,763
174,199
0
0
142,202
89,890
106,170
102,230
0
103,808
127,456
0
0
132,741
0
0
0
111,923
122,328
140,524
216,632
207,636
0
0
177,854
124,403
129,680
151,646
174,617
278,681
300,113
257,143
318,716
328,096
330,454
296,367
283,760
188,366
168,120
159,603
182,678
172,517
174,361
162,128
176,365
188,927
234,847
244,129
241,174
281,704
289,037
336,934
302,286
224,379
234,880
228,598
244,035
235,314
238,562
258,971
264,231
241,719
227,857
213,488
224,409
187,667
151,854
170,095
198,062
228,832
252,119
302,868
332,750
424,282
668,540
633,483
496,856
463,354
443,313
515,050
478,410
418,096
86,524
92,003
93,948
101,450
133,447
110,825
119,915
134,908
157,580
150,548
133,392
115,096
117,356
102,663
111,682
117,871
124,448
152,695
138,919
151,440
140,424
156,068
153,100
194,251
199,448
250,618
278,668
320,578
314,583
332,544
329,541
340,278
344,538
347,949
397,588
407,700
513,279
531,259
663,999
780,414
831,347
758,014
765,030
738,781
880,204
880,204738,781765,030758,014831,347780,414663,999531,259513,279407,700397,588347,949344,538340,278329,541332,544314,583320,578278,668250,618199,448194,251153,100156,068140,424151,440138,919152,695124,448117,871111,682102,663117,356115,096133,392150,548157,580134,908119,915110,825133,447101,45093,94892,00386,524418,096478,410515,050443,313463,354496,856633,483668,540424,282332,750302,868252,119228,832198,062170,095151,854187,667224,409213,488227,857241,719264,231258,971238,562235,314244,035228,598234,880224,379302,286336,934289,037281,704241,174244,129234,847188,927176,365162,128174,361172,517182,678159,603168,120188,366283,760296,367330,454328,096318,716257,143300,113278,681174,617151,646129,680124,403177,85400207,636216,632140,524122,328111,923000132,74100127,456103,8080102,230106,17089,890142,20200174,199116,763108,662106,77293,613120,530118,909105,89393,84685,81186,25983,03780,11900079,63100098,46500084,50200069,8890
       Short-term Debt 
0
31,512
0
0
0
48,514
0
0
0
52,612
0
0
0
39,131
0
0
0
36,732
39,198
39,650
42,716
42,909
45,643
54,459
64,202
36,907
44,508
50,793
57,482
102,699
0
0
69,442
34,952
46,725
46,521
0
35,146
48,731
0
0
41,257
0
0
0
40,897
44,569
62,140
60,967
119,454
0
0
116,250
65,058
65,304
61,818
62,196
112,224
91,720
19,308
41,893
44,744
64,943
63,978
89,097
18,442
16,030
17,774
18,687
29,243
31,068
9,363
13,515
28,450
27,391
22,410
29,300
103,831
103,984
122,800
103,930
28,190
29,192
28,163
28,638
27,001
25,544
23,252
30,498
32,165
33,498
30,758
33,752
23,621
22,438
34,548
34,745
34,345
32,125
20,065
14,574
56,686
27,400
36,772
34,657
45,012
40,313
71,779
85,784
67,991
0
0
0
9,987
0
0
0
15,952
0
0
0
6,841
0
0
0
2,467
0
0
0
6,575
0
0
0
6,663
7,000
0
0
7,002
0
0
0
6,221
0
0
0
7,574
0
0
0
9,520
0
0
0
10,874
322,063
322,06310,8740009,5200007,5740006,2210007,002007,0006,6630006,5750002,4670006,84100015,9520009,98700067,99185,78471,77940,31345,01234,65736,77227,40056,68614,57420,06532,12534,34534,74534,54822,43823,62133,75230,75833,49832,16530,49823,25225,54427,00128,63828,16329,19228,190103,930122,800103,984103,83129,30022,41027,39128,45013,5159,36331,06829,24318,68717,77416,03018,44289,09763,97864,94344,74441,89319,30891,720112,22462,19661,81865,30465,058116,25000119,45460,96762,14044,56940,89700041,2570048,73135,146046,52146,72534,95269,44200102,69957,48250,79344,50836,90764,20254,45945,64342,90942,71639,65039,19836,73200039,13100052,61200048,51400031,5120
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
000000000000000000007,00000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,600
22,541
26,217
21,624
24,520
32,697
35,894
24,674
23,758
21,210
21,449
18,489
24,330
0
0
24,509
48,933
52,522
48,526
0
25,524
66,032
0
0
37,904
0
0
0
32,299
35,948
41,900
38,961
43,545
0
0
33,432
28,820
31,491
56,409
79,125
109,241
140,646
153,015
173,258
142,737
125,185
93,454
76,533
61,844
55,459
59,804
84,170
67,090
66,779
76,023
73,242
77,492
106,982
107,827
92,701
75,970
79,354
94,989
88,269
93,598
100,844
90,933
101,309
99,841
101,717
117,832
109,385
99,202
87,961
79,039
79,704
69,718
45,448
46,859
65,789
93,117
103,617
130,413
158,808
170,553
202,934
199,131
159,055
157,549
165,020
213,751
176,337
151,761
43,500
40,640
39,022
44,837
60,731
47,328
53,118
61,053
76,698
72,367
52,418
54,441
58,847
54,104
57,668
60,910
75,406
84,730
72,182
79,349
86,075
99,402
97,233
80,640
92,070
93,488
108,365
119,712
132,299
130,003
116,715
124,507
151,505
148,527
157,057
175,436
210,965
245,702
249,351
243,499
252,171
217,507
207,548
177,686
243,909
243,909177,686207,548217,507252,171243,499249,351245,702210,965175,436157,057148,527151,505124,507116,715130,003132,299119,712108,36593,48892,07080,64097,23399,40286,07579,34972,18284,73075,40660,91057,66854,10458,84754,44152,41872,36776,69861,05353,11847,32860,73144,83739,02240,64043,500151,761176,337213,751165,020157,549159,055199,131202,934170,553158,808130,413103,61793,11765,78946,85945,44869,71879,70479,03987,96199,202109,385117,832101,71799,841101,30990,933100,84493,59888,26994,98979,35475,97092,701107,827106,98277,49273,24276,02366,77967,09084,17059,80455,45961,84476,53393,454125,185142,737173,258153,015140,646109,24179,12556,40931,49128,82033,4320043,54538,96141,90035,94832,29900037,9040066,03225,524048,52652,52248,93324,5090024,33018,48921,44921,21023,75824,67435,89432,69724,52021,62426,21722,54124,60000000000000000000
       Other Current Liabilities 
0
38,377
0
0
0
35,988
0
0
0
45,853
0
0
0
40,501
0
0
0
18,787
21,298
20,391
21,472
26,417
27,552
28,556
31,654
32,948
41,054
36,419
40,792
47,170
0
0
48,252
6,005
6,922
7,183
0
43,138
12,693
0
0
53,580
0
0
0
38,727
41,810
36,485
116,703
44,636
0
0
28,172
30,525
32,884
33,420
33,296
57,215
67,748
84,819
103,564
140,616
123,592
121,150
97,629
96,498
88,284
73,008
70,215
67,325
66,814
66,535
77,834
72,830
91,332
103,393
107,843
88,515
92,405
105,873
99,398
92,736
92,848
98,551
101,947
94,820
94,692
100,708
108,876
97,955
93,807
94,293
94,599
83,621
73,463
79,067
83,770
1
87,382
119,469
121,246
23,876
381,111
356,381
258,682
224,832
191,860
182,245
177,824
163,056
43,024
51,363
54,926
39,067
72,716
63,497
66,797
49,494
80,882
78,181
80,974
47,616
58,509
48,559
54,014
45,105
49,042
67,965
66,737
42,635
54,349
56,666
55,867
53,311
107,378
157,130
170,303
114,117
182,284
202,541
212,826
141,693
193,033
199,422
240,531
224,690
302,314
285,557
414,648
232,215
579,176
540,507
557,482
249,980
636,295
636,295249,980557,482540,507579,176232,215414,648285,557302,314224,690240,531199,422193,033141,693212,826202,541182,284114,117170,303157,130107,37853,31155,86756,66654,34942,63566,73767,96549,04245,10554,01448,55958,50947,61680,97478,18180,88249,49466,79763,49772,71639,06754,92651,36343,024163,056177,824182,245191,860224,832258,682356,381381,11123,876121,246119,46987,382183,77079,06773,46383,62194,59994,29393,80797,955108,876100,70894,69294,820101,94798,55192,84892,73699,398105,87392,40588,515107,843103,39391,33272,83077,83466,53566,81467,32570,21573,00888,28496,49897,629121,150123,592140,616103,56484,81967,74857,21533,29633,42032,88430,52528,1720044,636116,70336,48541,81038,72700053,5800012,69343,13807,1836,9226,00548,2520047,17040,79236,41941,05432,94831,65428,55627,55226,41721,47220,39121,29818,78700040,50100045,85300035,98800038,3770
   > Long-term Liabilities 
0
19,132
0
0
0
39,447
0
0
0
53,380
0
0
0
53,344
0
0
0
43,050
41,518
40,945
41,350
46,631
49,295
48,890
34,657
53,792
52,542
57,347
62,375
39,557
0
0
66,208
68,470
56,589
53,788
0
59,936
45,709
0
0
43,129
0
0
0
43,146
46,724
46,072
44,733
49,727
0
0
37,505
89,103
91,872
87,897
83,614
11,521
14,659
14,732
66,156
32,587
24,758
12,454
13,507
144,676
144,925
126,653
128,175
118,996
113,955
187,227
184,198
180,547
187,540
188,790
185,126
194,116
203,283
230,156
227,094
229,326
222,659
211,761
213,352
205,610
202,837
183,366
164,159
159,743
148,940
142,809
155,206
137,090
134,007
114,680
115,998
236,955
210,737
205,994
200,722
142,608
144,387
144,274
145,251
161,153
166,770
175,291
158,093
31,422
3,386
3,167
3,111
2,550
2,588
2,661
2,670
1,824
1,837
1,530
1,355
12,502
12,606
13,946
14,266
14,536
14,062
12,930
14,137
14,250
14,333
14,470
14,277
12,170
30,257
30,157
30,222
35,910
34,748
36,246
34,306
34,937
39,374
46,233
50,839
61,634
65,628
71,151
84,629
221,056
220,248
225,795
226,334
261,135
267,013
267,013261,135226,334225,795220,248221,05684,62971,15165,62861,63450,83946,23339,37434,93734,30636,24634,74835,91030,22230,15730,25712,17014,27714,47014,33314,25014,13712,93014,06214,53614,26613,94612,60612,5021,3551,5301,8371,8242,6702,6612,5882,5503,1113,1673,38631,422158,093175,291166,770161,153145,251144,274144,387142,608200,722205,994210,737236,955115,998114,680134,007137,090155,206142,809148,940159,743164,159183,366202,837205,610213,352211,761222,659229,326227,094230,156203,283194,116185,126188,790187,540180,547184,198187,227113,955118,996128,175126,653144,925144,67613,50712,45424,75832,58766,15614,73214,65911,52183,61487,89791,87289,10337,5050049,72744,73346,07246,72443,14600043,1290045,70959,936053,78856,58968,47066,2080039,55762,37557,34752,54253,79234,65748,89049,29546,63141,35040,94541,51843,05000053,34400053,38000039,44700019,1320
       Other Liabilities 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,496
1,443
12,930
14,137
14,250
14,333
14,470
14,277
12,170
12,249
12,220
30,222
20,136
20,276
19,950
19,421
21,892
26,217
33,722
38,842
45,748
49,541
55,635
66,877
202,452
0
0
0
0
0
00000202,45266,87755,63549,54145,74838,84233,72226,21721,89219,42119,95020,27620,13630,22212,22012,24912,17014,27714,47014,33314,25014,13712,9301,4431,49600000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Deferred Long Term Liability 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
13,836
13,597
88,362
15,431
98,921
0
118,889
0
140,382
0
166,136
0
182,496
0
197,435
0
204,319
0
232,318
0
267,676
0
314,265
0
340,430
0
0
0
0
0
00000340,4300314,2650267,6760232,3180204,3190197,4350182,4960166,1360140,3820118,889098,92115,43188,36213,59713,83600000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
64,149
0
0
0
34,867
0
0
0
10,522
0
0
0
30,140
0
0
0
35,973
34,474
32,529
25,796
18,317
23,984
26,964
24,836
22,264
18,559
14,076
288
-7,200
0
0
-9,531
11,920
7,268
5,429
0
3,914
1,813
0
0
35,720
0
0
0
82,115
86,810
92,056
14,160
15,818
0
0
14,849
17,735
15,699
23,568
38,908
65,744
109,105
256,457
303,527
309,177
334,376
354,328
355,336
321,469
311,075
284,326
279,882
265,782
249,057
235,980
230,517
214,557
236,502
264,329
267,658
256,526
255,437
287,116
260,884
238,413
247,540
260,957
274,039
276,458
288,291
300,210
305,734
319,381
325,177
308,966
319,513
317,902
308,387
242,277
224,728
241,229
267,154
384,873
368,754
411,460
489,669
520,094
624,942
659,796
652,657
664,676
667,472
741,876
2,136,422
2,151,484
1,837,871
1,447,249
1,485,359
1,515,698
1,660,822
1,690,200
1,894,294
1,810,085
1,830,305
1,948,379
1,879,996
1,906,964
1,908,910
2,015,856
2,022,758
1,975,427
1,944,693
2,011,512
1,908,435
1,943,217
1,611,368
1,641,551
1,715,315
1,777,375
1,887,877
1,818,651
1,907,059
1,854,602
1,841,851
1,854,724
1,992,703
1,990,649
2,119,381
2,241,754
2,411,777
2,536,194
2,471,101
2,749,319
3,088,461
3,045,829
3,181,024
3,226,811
3,422,417
3,422,4173,226,8113,181,0243,045,8293,088,4612,749,3192,471,1012,536,1942,411,7772,241,7542,119,3811,990,6491,992,7031,854,7241,841,8511,854,6021,907,0591,818,6511,887,8771,777,3751,715,3151,641,5511,611,3681,943,2171,908,4352,011,5121,944,6931,975,4272,022,7582,015,8561,908,9101,906,9641,879,9961,948,3791,830,3051,810,0851,894,2941,690,2001,660,8221,515,6981,485,3591,447,2491,837,8712,151,4842,136,422741,876667,472664,676652,657659,796624,942520,094489,669411,460368,754384,873267,154241,229224,728242,277308,387317,902319,513308,966325,177319,381305,734300,210288,291276,458274,039260,957247,540238,413260,884287,116255,437256,526267,658264,329236,502214,557230,517235,980249,057265,782279,882284,326311,075321,469355,336354,328334,376309,177303,527256,457109,10565,74438,90823,56815,69917,73514,8490015,81814,16092,05686,81082,11500035,720001,8133,91405,4297,26811,920-9,53100-7,20028814,07618,55922,26424,83626,96423,98418,31725,79632,52934,47435,97300030,14000010,52200034,86700064,1490
   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
0
0
0
0
0
0
0
0
0
0
0
0
0
157
186
193
187
183
202
222
221
221
223
222
241
1,967
1,963
1,963
1,965
1,976
1,970
1,976
1,997
1,999
2,009
2,089
2,101
2,103
2,104
2,254
2,104
2,106
2,136
2,140
2,138
2,153
2,157
2,160
2,160
2,163
2,159
2,172
2,171
2,171
2,171
2,171
2,069
2,070
2,073
2,110
2,112
2,117
2,185
2,191
2,167
2,215
2,217
2,219
2,220
2,584
2,136,422
2,587
1,837,871
2,539
1,485,359
1,515,698
1,660,822
2,553
1,894,294
2,553
1,830,305
2,553
1,879,996
2,553
1,908,910
2,553
2,022,758
2,553
1,944,693
2,492
1,908,435
2,492
1,611,368
2,252
1,715,315
2,252
1,887,877
2,052
1,907,059
2,052
1,841,851
1,992
1,992,703
1,992
2,119,381
1,972
2,411,777
1,972
2,471,101
1,974
3,088,461
1,977
3,181,024
1,977
3,422,417
3,422,4171,9773,181,0241,9773,088,4611,974