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

Micron Technology Inc
Buy, Hold or Sell?

Let's analyze Micron together

I guess you are interested in Micron Technology Inc. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of Micron Technology Inc. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

Get notifications about Micron Technology Inc

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

1. Quick Overview

1.1. Quick analysis of Micron (30 sec.)










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

How much money do you get?

How much money do you get?
€0.46
When do you have the money?
1 year
How often do you get paid?
35.0%

What is your share worth?

Current worth
€35.55
Expected worth in 1 year
€34.13
How sure are you?
35.0%

+ What do you gain per year?

Total Gains per Share
€-1.00
Return On Investment
-1.3%

For what price can you sell your share?

Current Price per Share
€78.56
Expected price per share
€70.04 - €103.30
How sure are you?
50%
3rd party ad coffee SUPPORTERis ad-free.

2. Detailed Analysis

2.1. Valuation of Micron (5 min.)




Live pricePrice per Share (EOD)
€78.56
Intrinsic Value Per Share
€-35.79 - €0.87
Total Value Per Share
€-0.24 - €36.42

2.2. Growth of Micron (5 min.)




Is Micron growing?

Current yearPrevious yearGrowGrow %
How rich?$44.2b$47.9b-$4.1b-9.6%

How much money is Micron making?

Current yearPrevious yearGrowGrow %
Making money-$384.7m-$727.1m$342.4m89.0%
Net Profit Margin-10.8%-23.9%--

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

2.3. Financial Health of Micron (5 min.)




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




  Industry Rankings (Semiconductors)  


Richest
#7 / 263

Most Revenue
#8 / 263

Most Profit
#263 / 263

Most Efficient
#206 / 263
3rd party ad coffee SUPPORTERis ad-free.

3. Summary and Key Metrics

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

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

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

Speculation

The Price per Share of Micron is €78.56. 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 Micron.
  • 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 Micron, 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 €35.55. Based on the TTM, the Book Value Change Per Share is €-0.35 per quarter. Based on the YOY, the Book Value Change Per Share is €-0.68 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 Micron.

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 Eps0.300.4%-0.35-0.4%-0.66-0.8%0.520.7%0.861.1%
Usd Book Value Change Per Share0.000.0%-0.39-0.5%-0.75-1.0%1.972.5%0.981.3%
Usd Dividend Per Share0.110.1%0.110.1%0.110.1%0.080.1%0.040.0%
Usd Total Gains Per Share0.110.1%-0.28-0.4%-0.64-0.8%2.042.6%1.021.3%
Usd Price Per Share124.51-91.16-62.88-69.26-49.52-
Price to Earnings Ratio105.29-26.61--22.25-12.13-8.27-
Price-to-Total Gains Ratio1,087.55-263.58--40.75-85.57-85.57-
Price to Book Ratio3.16-2.32-1.46-1.73-0.86-
Price-to-Total Gains Ratio1,087.55-263.58--40.75-85.57-85.57-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share87.020912
Number of shares11
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.110.08
Usd Book Value Change Per Share-0.391.97
Usd Total Gains Per Share-0.282.04
Gains per Quarter (11 shares)-3.0522.48
Gains per Year (11 shares)-12.2089.94
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
15-17-2238780
210-34-347173170
315-52-4610260260
420-69-5813347350
525-86-7017433440
630-103-8220520530
735-121-9423606620
840-138-10626693710
945-155-11830780800
1050-172-13033866890

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 Share2.02.00.050.0%7.05.00.058.3%15.05.00.075.0%32.08.00.080.0%93.047.01.066.0%
Book Value Change Per Share2.02.00.050.0%7.05.00.058.3%14.05.01.070.0%14.05.021.035.0%76.041.024.053.9%
Dividend per Share4.00.00.0100.0%12.00.00.0100.0%14.00.06.070.0%14.00.026.035.0%21.00.0120.014.9%
Total Gains per Share2.02.00.050.0%7.05.00.058.3%14.05.01.070.0%14.05.021.035.0%76.041.024.053.9%
3rd party ad coffee SUPPORTERis ad-free.

3.2. Key Performance Indicators

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

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.000-0.354+76680%-0.680+147361%1.777-100%0.889-100%
Book Value Per Share--35.54935.482+0%39.051-9%33.237+7%16.619+114%
Current Ratio--3.4093.786-10%3.707-8%3.275+4%2.784+22%
Debt To Asset Ratio--0.3330.326+2%0.280+19%0.312+7%0.656-49%
Debt To Equity Ratio--0.4980.485+3%0.390+28%0.432+15%1.140-56%
Dividend Per Share--0.1030.1030%0.103+0%0.068+52%0.034+203%
Eps--0.267-0.315+218%-0.592+322%0.469-43%0.775-66%
Free Cash Flow Per Share--0.318-0.281+188%-0.965+403%-0.024+108%0.228+39%
Free Cash Flow To Equity Per Share---0.413-0.580+40%-0.099-76%-0.044-89%0.044-1043%
Gross Profit Margin--1.0000.928+8%1.021-2%0.990+1%0.995+1%
Intrinsic Value_10Y_max--0.871--------
Intrinsic Value_10Y_min---35.792--------
Intrinsic Value_1Y_max--0.794--------
Intrinsic Value_1Y_min---0.930--------
Intrinsic Value_3Y_max--1.848--------
Intrinsic Value_3Y_min---5.111--------
Intrinsic Value_5Y_max--2.252--------
Intrinsic Value_5Y_min---11.800--------
Market Cap87110465372.160-45%126225200000.00091762418458.240+38%62946071066.880+101%70281640155.024+80%51007956037.040+147%
Net Profit Margin--0.049-0.108+322%-0.239+589%0.046+7%0.136-64%
Operating Margin--0.121-0.093+177%-0.193+259%0.076+59%0.167-27%
Operating Ratio--0.9001.118-20%1.217-26%0.936-4%0.842+7%
Pb Ratio2.210-43%3.1622.319+36%1.459+117%1.727+83%0.863+266%
Pe Ratio73.594-43%105.29426.610+296%-22.250+121%12.127+768%8.274+1173%
Price Per Share78.560-43%112.40082.300+37%56.768+98%62.528+80%44.706+151%
Price To Free Cash Flow Ratio61.700-43%88.277-34.302+139%18.102+388%-26.225+130%-8.355+109%
Price To Total Gains Ratio760.121-43%1087.546263.579+313%-40.748+104%85.570+1171%85.570+1171%
Quick Ratio--2.0902.322-10%2.435-14%2.235-7%2.009+4%
Return On Assets--0.005-0.006+222%-0.011+319%0.011-53%0.025-80%
Return On Equity--0.008-0.009+219%-0.016+315%0.014-45%0.040-81%
Total Gains Per Share--0.103-0.250+342%-0.577+659%1.845-94%0.923-89%
Usd Book Value--44221496937.75043771532582.250+1%47964950395.313-8%41352224230.845+7%20676112115.423+114%
Usd Book Value Change Per Share--0.001-0.392+76680%-0.753+147361%1.969-100%0.984-100%
Usd Book Value Per Share--39.37839.304+0%43.257-9%36.817+7%18.409+114%
Usd Dividend Per Share--0.1140.1140%0.114+0%0.075+52%0.038+203%
Usd Eps--0.296-0.349+218%-0.656+322%0.519-43%0.859-66%
Usd Free Cash Flow--395968632.840-343972751.760+187%-1185156116.348+399%-23098170.249+106%315025044.890+26%
Usd Free Cash Flow Per Share--0.353-0.311+188%-1.069+403%-0.027+108%0.253+39%
Usd Free Cash Flow To Equity Per Share---0.458-0.642+40%-0.110-76%-0.049-89%0.049-1043%
Usd Market Cap96492262492.742-45%139819654040.000101645230926.192+38%69725362920.783+101%77850972799.720+80%56501512902.229+147%
Usd Price Per Share87.021-43%124.50591.164+37%62.881+98%69.263+80%49.521+151%
Usd Profit--331973702.280-384719523.953+216%-727192394.528+319%592753044.312-44%1015044591.949-67%
Usd Revenue--6810460500.6905342326800.773+27%4542890129.168+50%5882983971.926+16%5492964867.786+24%
Usd Total Gains Per Share--0.114-0.277+342%-0.640+659%2.044-94%1.022-89%
 EOD+4 -4MRQTTM+26 -10YOY+22 -145Y+18 -1810Y+18 -18

3.3 Fundamental Score

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

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1573.594
Price to Book Ratio (EOD)Between0-12.210
Net Profit Margin (MRQ)Greater than00.049
Operating Margin (MRQ)Greater than00.121
Quick Ratio (MRQ)Greater than12.090
Current Ratio (MRQ)Greater than13.409
Debt to Asset Ratio (MRQ)Less than10.333
Debt to Equity Ratio (MRQ)Less than10.498
Return on Equity (MRQ)Greater than0.150.008
Return on Assets (MRQ)Greater than0.050.005
Total6/10 (60.0%)

3.4 Technical Score

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

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5032.043
Ma 20Greater thanMa 5086.536
Ma 50Greater thanMa 10096.036
Ma 100Greater thanMa 200108.293
OpenGreater thanClose80.500
Total2/5 (40.0%)

4. In-depth Analysis

4.1 About Micron Technology Inc

Micron Technology, Inc. designs, develops, manufactures, and sells memory and storage products worldwide. The company operates through four segments: Compute and Networking Business Unit, Mobile Business Unit, Embedded Business Unit, and Storage Business Unit. It provides memory and storage technologies comprising dynamic random access memory semiconductor devices with low latency that provide high-speed data retrieval; non-volatile and re-writeable semiconductor storage devices; and non-volatile re-writable semiconductor memory devices that provide fast read speeds under the Micron and Crucial brands, as well as through private labels. The company offers memory products for the cloud server, enterprise, client, graphics, networking, industrial, and automotive markets, as well as for smartphone and other mobile-device markets; SSDs and component-level solutions for the enterprise and cloud, client, and consumer storage markets; discrete storage products in component and wafers; and memory and storage products for the automotive, industrial, and consumer markets. It markets its products through its direct sales force, independent sales representatives, distributors, and retailers; and web-based customer direct sales channel, as well as through channel and distribution partners. Micron Technology, Inc. was founded in 1978 and is headquartered in Boise, Idaho.

Fundamental data was last updated by Penke on 2024-09-03 07:59:03.

4.2 In-depth Summary

4.2.1. Financial Health Summary

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

4.2.2. Valuation Summary

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

4.3 Financial Health

4.3.1. Profitability

4.3.1 Profitability
4.3.1.1. Net Profit Margin

Measures how much net profit Micron earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Micron to the Semiconductors industry mean.
  • A Net Profit Margin of 4.9% means that €0.05 for each €1 in revenue is generated as profit.

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

  • The MRQ is 4.9%. The company is making a profit. +1
  • The TTM is -10.8%. The company is making a huge loss. -2
Trends
Current periodCompared to+/- 
MRQ4.9%TTM-10.8%+15.7%
TTM-10.8%YOY-23.9%+13.0%
TTM-10.8%5Y4.6%-15.4%
5Y4.6%10Y13.6%-9.0%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ4.9%6.9%-2.0%
TTM-10.8%5.7%-16.5%
YOY-23.9%6.4%-30.3%
5Y4.6%7.8%-3.2%
10Y13.6%7.1%+6.5%
4.3.1.2. Return on Assets

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

  • Above 5% is considered healthy but always compare Micron to the Semiconductors industry mean.
  • 0.5% Return on Assets means that Micron generated €0.01 profit for each $1 in assets.

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

  • The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is -0.6%. Using its assets, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.5%TTM-0.6%+1.1%
TTM-0.6%YOY-1.1%+0.5%
TTM-0.6%5Y1.1%-1.7%
5Y1.1%10Y2.5%-1.4%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ0.5%0.9%-0.4%
TTM-0.6%0.7%-1.3%
YOY-1.1%1.1%-2.2%
5Y1.1%1.5%-0.4%
10Y2.5%1.4%+1.1%
4.3.1.3. Return on Equity

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

  • Above 15%-20% is considered healthy but always compare Micron to the Semiconductors industry mean.
  • 0.8% Return on Equity means Micron generated €0.01 for each €1 the owners (shareholders) invested.

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

  • The MRQ is 0.8%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is -0.9%. Using its investors money, the company is very inefficient in making profit. -2
Trends
Current periodCompared to+/- 
MRQ0.8%TTM-0.9%+1.6%
TTM-0.9%YOY-1.6%+0.7%
TTM-0.9%5Y1.4%-2.3%
5Y1.4%10Y4.0%-2.6%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8%1.6%-0.8%
TTM-0.9%1.3%-2.2%
YOY-1.6%1.7%-3.3%
5Y1.4%2.4%-1.0%
10Y4.0%2.4%+1.6%
3rd party ad coffee SUPPORTERis ad-free.

4.3.2. Operating Efficiency of Micron Technology Inc.

4.3.2. Operating Efficiency
4.3.2.1. Operating Margin

Measures how efficient Micron is operating .

  • Measures how much profit Micron 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 Micron to the Semiconductors industry mean.
  • An Operating Margin of 12.1% means the company generated €0.12  for each €1 in revenue (before taxes).

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

  • The MRQ is 12.1%. The company is operating less efficient.
  • The TTM is -9.3%. The company is operating very inefficient. -2
Trends
Current periodCompared to+/- 
MRQ12.1%TTM-9.3%+21.5%
TTM-9.3%YOY-19.3%+9.9%
TTM-9.3%5Y7.6%-17.0%
5Y7.6%10Y16.7%-9.1%
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ12.1%4.1%+8.0%
TTM-9.3%2.3%-11.6%
YOY-19.3%5.0%-24.3%
5Y7.6%8.0%-0.4%
10Y16.7%6.5%+10.2%
4.3.2.2. Operating Ratio

Measures how efficient Micron is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Semiconductors industry mean).
  • An Operation Ratio of 0.90 means that the operating costs are €0.90 for each €1 in net sales.

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

  • The MRQ is 0.900. The company is less efficient in keeping operating costs low.
  • The TTM is 1.118. The company is inefficient in keeping operating costs low. -1
Trends
Current periodCompared to+/- 
MRQ0.900TTM1.118-0.218
TTM1.118YOY1.217-0.099
TTM1.1185Y0.936+0.182
5Y0.93610Y0.842+0.094
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9001.573-0.673
TTM1.1181.581-0.463
YOY1.2171.517-0.300
5Y0.9361.489-0.553
10Y0.8421.337-0.495
3rd party ad coffee SUPPORTERis ad-free.

4.4.3. Liquidity of Micron Technology Inc.

4.4.3. Liquidity
4.4.3.1. Current Ratio

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

  • Above 1.5 is considered healthy (always compare to Semiconductors industry mean).
  • A Current Ratio of 3.41 means the company has €3.41 in assets for each €1 in short-term debts.

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

  • The MRQ is 3.409. The company is very able to pay all its short-term debts. +2
  • The TTM is 3.786. The company is very able to pay all its short-term debts. +2
Trends
Current periodCompared to+/- 
MRQ3.409TTM3.786-0.377
TTM3.786YOY3.707+0.079
TTM3.7865Y3.275+0.511
5Y3.27510Y2.784+0.490
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ3.4092.575+0.834
TTM3.7862.704+1.082
YOY3.7072.666+1.041
5Y3.2752.720+0.555
10Y2.7842.494+0.290
4.4.3.2. Quick Ratio

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

  • Above 1 is considered healthy but always compare Micron to the Semiconductors industry mean.
  • A Quick Ratio of 2.09 means the company can pay off €2.09 for each €1 in debt (using most liquid assets).

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

  • The MRQ is 2.090. The company is very able to pay all its short-term debts with the most liquid assets. +2
  • The TTM is 2.322. The company is very able to pay all its short-term debts with the most liquid assets. +2
Trends
Current periodCompared to+/- 
MRQ2.090TTM2.322-0.232
TTM2.322YOY2.435-0.113
TTM2.3225Y2.235+0.087
5Y2.23510Y2.009+0.226
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ2.0900.917+1.173
TTM2.3221.053+1.269
YOY2.4351.038+1.397
5Y2.2351.197+1.038
10Y2.0091.233+0.776
3rd party ad coffee SUPPORTERis ad-free.

4.5.4. Solvency of Micron Technology Inc.

4.5.4. Solvency
4.5.4.1. Debt to Asset Ratio

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

  • Below 1 (100%) is considered healthy but always compare Micron to Semiconductors industry mean.
  • A Debt to Asset Ratio of 0.33 means that Micron assets are financed with 33.3% credit (debt) and the remaining percentage (100% - 33.3%) is financed by its owners/shareholders. 

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

  • The MRQ is 0.333. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.326. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.333TTM0.326+0.006
TTM0.326YOY0.280+0.047
TTM0.3265Y0.312+0.015
5Y0.31210Y0.656-0.344
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ0.3330.322+0.011
TTM0.3260.321+0.005
YOY0.2800.335-0.055
5Y0.3120.344-0.032
10Y0.6560.352+0.304
4.5.4.2. Debt to Equity Ratio

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

  • Below 2 is considered healthy but always compare Micron to the Semiconductors industry mean.
  • A Debt to Equity ratio of 49.8% means that company has €0.50 debt for each €1 in shareholders equity.

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

  • The MRQ is 0.498. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.485. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.498TTM0.485+0.013
TTM0.485YOY0.390+0.095
TTM0.4855Y0.432+0.053
5Y0.43210Y1.140-0.708
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4980.483+0.015
TTM0.4850.499-0.014
YOY0.3900.529-0.139
5Y0.4320.561-0.129
10Y1.1400.590+0.550
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 Micron generates.

  • Above 15 is considered overpriced but always compare Micron to the Semiconductors industry mean.
  • A PE ratio of 105.29 means the investor is paying €105.29 for every €1 in earnings.

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

  • The EOD is 73.594. Based on the earnings, the company is expensive. -2
  • The MRQ is 105.294. Based on the earnings, the company is expensive. -2
  • The TTM is 26.610. Based on the earnings, the company is overpriced. -1
Trends
Current periodCompared to+/- 
EOD73.594MRQ105.294-31.701
MRQ105.294TTM26.610+78.684
TTM26.610YOY-22.250+48.860
TTM26.6105Y12.127+14.483
5Y12.12710Y8.274+3.853
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
EOD73.59416.711+56.883
MRQ105.29418.903+86.391
TTM26.61018.521+8.089
YOY-22.25014.715-36.965
5Y12.12720.086-7.959
10Y8.27420.317-12.043
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 Micron Technology Inc:

  • The EOD is 61.700. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The MRQ is 88.277. Based on how much money comes from the company's main activities, the company is overpriced. -1
  • The TTM is -34.302. Based on how much money comes from the company's main activities, the company is expensive. -2
Trends
Current periodCompared to+/- 
EOD61.700MRQ88.277-26.577
MRQ88.277TTM-34.302+122.579
TTM-34.302YOY18.102-52.404
TTM-34.3025Y-26.225-8.077
5Y-26.22510Y-8.355-17.870
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
EOD61.7008.982+52.718
MRQ88.2779.695+78.582
TTM-34.3025.653-39.955
YOY18.1022.074+16.028
5Y-26.2255.692-31.917
10Y-8.3554.409-12.764
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 Micron is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Semiconductors industry mean).
  • A PB ratio of 3.16 means the investor is paying €3.16 for each €1 in book value.

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

  • The EOD is 2.210. Based on the equity, the company is underpriced. +1
  • The MRQ is 3.162. Based on the equity, the company is fair priced.
  • The TTM is 2.319. Based on the equity, the company is underpriced. +1
Trends
Current periodCompared to+/- 
EOD2.210MRQ3.162-0.952
MRQ3.162TTM2.319+0.842
TTM2.319YOY1.459+0.860
TTM2.3195Y1.727+0.593
5Y1.72710Y0.863+0.863
Compared to industry (Semiconductors)
PeriodCompanyIndustry (mean)+/- 
EOD2.2102.273-0.063
MRQ3.1622.719+0.443
TTM2.3192.732-0.413
YOY1.4592.472-1.013
5Y1.7273.153-1.426
10Y0.8633.223-2.360
4.6.2. Total Gains per Share

2.4. Latest News of Micron Technology Inc

Does Micron Technology Inc still have the same value as the quarterly reports suggest? Recent changes may be an indication that the value of the company is changing. Read the news from Micron Technology Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2024-09-11
22:37
Did Jim Cramer Say Buy Micron Technology Inc (NASDAQ:MU) Industrial Stock Before Rate Cuts?Read
2024-09-10
23:45
Micron (MU) Beats Stock Market Upswing: What Investors Need to KnowRead
2024-09-09
13:12
Is Now The Time To Look At Buying Micron Technology, Inc. (NASDAQ:MU)?Read
2024-09-06
14:59
Micron, Oracle are new Top Picks at MizuhoRead
2024-09-04
22:39
Micron Technology (MU): An AI Stock That Broke The Internet This WeekRead
2024-09-04
14:41
Micron Stock Falls 8% on Macro Worries: How Should Investors Play?Read
2024-09-03
15:00
Investing in Micron Technology (NASDAQ:MU) five years ago would have delivered you a 100% gainRead
2024-08-31
17:30
Micron Technology (MU): This AI Stock Is Trending Right NowRead
2024-08-30
21:38
Micron Technology (NASDAQ:MU): Outsized Share in HBMRead
2024-08-30
16:00
Institutional investors in Micron Technology, Inc. (NASDAQ:MU) see US$9.6b decrease in market cap last week, although long-term gains have benefitted them.Read
3rd party ad coffee SUPPORTERis ad-free.

6. Financial Statements




6.1. Latest Balance Sheet

Balance Sheet of 2024-05-31. Currency in USD. All numbers in thousands.

Summary
Total Assets66,255,000
Total Liabilities22,030,000
Total Stockholder Equity44,225,000
 As reported
Total Liabilities 22,030,000
Total Stockholder Equity+ 44,225,000
Total Assets = 66,255,000

Assets

Total Assets66,255,000
Total Current Assets23,319,000
Long-term Assets42,936,000
Total Current Assets
Cash And Cash Equivalents 7,594,000
Short-term Investments 785,000
Net Receivables 5,131,000
Inventory 8,512,000
Other Current Assets 1,297,000
Total Current Assets  (as reported)23,319,000
Total Current Assets  (calculated)23,319,000
+/-0
Long-term Assets
Property Plant Equipment 38,586,000
Goodwill 1,150,000
Long Term Investments 775,000
Intangible Assets 413,000
Long-term Assets Other 1,415,000
Long-term Assets  (as reported)42,936,000
Long-term Assets  (calculated)42,339,000
+/- 597,000

Liabilities & Shareholders' Equity

Total Current Liabilities6,840,000
Long-term Liabilities15,190,000
Total Stockholder Equity44,225,000
Total Current Liabilities
Short-term Debt 398,000
Short Long Term Debt 106,000
Accounts payable 1,951,000
Other Current Liabilities 1,297,000
Total Current Liabilities  (as reported)6,840,000
Total Current Liabilities  (calculated)3,752,000
+/- 3,088,000
Long-term Liabilities
Long term Debt 11,226,000
Capital Lease Obligations 2,535,000
Long-term Liabilities Other 1,049,000
Long-term Liabilities  (as reported)15,190,000
Long-term Liabilities  (calculated)14,810,000
+/- 380,000
Total Stockholder Equity
Common Stock125,000
Retained Earnings 40,169,000
Accumulated Other Comprehensive Income -311,000
Other Stockholders Equity 4,242,000
Total Stockholder Equity (as reported)44,225,000
Total Stockholder Equity (calculated)44,225,000
+/-0
Other
Capital Stock125,000
Cash and Short Term Investments 8,379,000
Common Stock Shares Outstanding 1,123,000
Current Deferred Revenue3,194,000
Liabilities and Stockholders Equity 66,255,000
Net Debt 6,273,000
Net Invested Capital 55,557,000
Net Working Capital 16,479,000
Property Plant and Equipment Gross 93,201,000
Short Long Term Debt Total 13,867,000



6.2. Balance Sheets Structured

Currency in USD. All numbers in thousands.

 Trend2024-05-312024-02-292023-11-302023-08-312023-05-312023-02-282022-11-302022-08-312022-05-312022-02-282021-11-302021-08-312021-05-312021-02-282020-11-302020-08-312020-05-312020-02-292019-11-302019-08-312019-05-312019-02-282018-11-302018-08-312018-05-312018-02-282017-11-302017-08-312017-05-312017-02-282016-11-302016-08-312016-05-312016-02-292015-11-302015-08-312015-05-312015-02-282014-11-302014-08-312014-05-312014-02-282013-11-302013-08-312013-05-312013-02-282012-11-302012-08-312012-05-312012-02-292011-11-302011-08-312011-05-312011-02-282010-11-302010-08-312010-05-312010-02-282009-11-302009-08-312009-05-312009-02-282008-11-302008-08-312008-05-312008-02-292007-11-302007-08-312007-05-312007-02-282006-11-302006-08-312006-05-312006-02-282005-11-302005-08-312005-05-312005-02-282004-11-302004-08-312004-05-312004-02-292003-11-302003-08-312003-05-312003-02-282002-11-302002-08-312002-05-312002-02-282001-11-302001-08-312001-05-312001-02-282000-11-302000-08-312000-05-312000-02-291999-11-301999-08-311999-05-311999-02-281998-11-301998-08-311998-05-311998-02-281997-11-301997-08-311997-05-311997-02-281996-11-301996-08-311996-05-311996-02-291995-11-301995-08-311995-05-311995-02-281994-11-301994-08-311994-05-311994-02-281993-11-301993-08-311993-05-311993-02-281992-11-301992-08-311992-05-311992-02-291991-11-301991-08-311991-05-311991-02-281990-11-301990-08-311990-05-311990-02-281989-11-301989-08-311989-05-311989-02-281988-11-301988-08-311988-05-311988-02-291987-11-301987-08-311987-05-311987-02-281986-11-301986-08-311986-05-311986-02-281985-11-301985-08-31
> Total Assets 
133,000
0
0
0
132,300
0
0
0
129,300
0
0
0
388,400
495,000
0
582,600
624,900
687,000
688,700
694,800
697,300
665,100
676,300
694,700
705,900
710,300
712,900
696,800
724,500
729,800
778,900
833,200
965,700
1,081,000
1,141,426
1,364,132
1,529,700
1,806,600
1,956,800
2,404,000
2,774,900
3,478,900
3,641,900
3,799,000
3,751,500
3,720,700
4,064,200
4,154,500
4,851,300
4,902,700
4,839,100
4,733,300
4,688,300
6,787,600
6,771,200
6,785,600
6,965,200
7,581,400
7,734,800
8,210,800
9,631,500
9,801,500
9,116,700
8,848,400
8,363,200
8,022,100
8,196,400
8,120,400
7,555,400
7,385,200
7,336,400
7,142,600
7,158,200
7,552,100
7,525,900
7,637,700
7,760,000
7,892,600
8,078,900
8,086,200
8,006,400
8,009,500
9,377,000
10,300,700
12,221,000
13,076,000
13,376,000
14,417,000
14,818,000
14,498,000
13,785,000
13,616,000
13,430,000
12,676,000
11,526,000
11,664,000
11,455,000
11,726,000
11,952,000
14,377,000
14,693,000
14,617,000
14,398,000
14,570,000
14,752,000
14,211,000
14,139,000
14,316,000
14,328,000
14,067,000
13,912,000
14,055,000
19,118,000
19,794,000
20,615,000
20,495,000
22,498,000
22,542,000
23,818,000
25,136,000
24,143,000
24,388,000
24,819,000
27,001,000
27,540,000
27,836,000
32,355,000
33,267,000
35,336,000
37,191,000
41,263,000
41,845,000
43,376,000
44,595,000
47,487,000
46,288,000
48,887,000
49,649,000
49,648,000
52,005,000
53,678,000
53,691,000
54,135,000
55,943,000
58,849,000
61,246,000
63,696,000
65,296,000
66,283,000
67,874,000
66,520,000
65,680,000
64,254,000
63,776,000
65,718,000
66,255,000
66,255,00065,718,00063,776,00064,254,00065,680,00066,520,00067,874,00066,283,00065,296,00063,696,00061,246,00058,849,00055,943,00054,135,00053,691,00053,678,00052,005,00049,648,00049,649,00048,887,00046,288,00047,487,00044,595,00043,376,00041,845,00041,263,00037,191,00035,336,00033,267,00032,355,00027,836,00027,540,00027,001,00024,819,00024,388,00024,143,00025,136,00023,818,00022,542,00022,498,00020,495,00020,615,00019,794,00019,118,00014,055,00013,912,00014,067,00014,328,00014,316,00014,139,00014,211,00014,752,00014,570,00014,398,00014,617,00014,693,00014,377,00011,952,00011,726,00011,455,00011,664,00011,526,00012,676,00013,430,00013,616,00013,785,00014,498,00014,818,00014,417,00013,376,00013,076,00012,221,00010,300,7009,377,0008,009,5008,006,4008,086,2008,078,9007,892,6007,760,0007,637,7007,525,9007,552,1007,158,2007,142,6007,336,4007,385,2007,555,4008,120,4008,196,4008,022,1008,363,2008,848,4009,116,7009,801,5009,631,5008,210,8007,734,8007,581,4006,965,2006,785,6006,771,2006,787,6004,688,3004,733,3004,839,1004,902,7004,851,3004,154,5004,064,2003,720,7003,751,5003,799,0003,641,9003,478,9002,774,9002,404,0001,956,8001,806,6001,529,7001,364,1321,141,4261,081,000965,700833,200778,900729,800724,500696,800712,900710,300705,900694,700676,300665,100697,300694,800688,700687,000624,900582,6000495,000388,400000129,300000132,300000133,000
   > Total Current Assets 
26,700
0
0
0
33,000
0
0
0
43,700
0
0
0
250,300
309,400
0
279,200
278,900
256,200
211,500
212,100
198,100
166,500
178,300
200,700
213,200
211,400
212,500
203,800
227,000
242,200
299,100
335,300
440,100
513,700
529,523
695,315
793,200
989,400
1,010,000
1,206,200
1,274,100
1,529,700
1,213,300
1,096,600
964,000
910,100
1,288,900
1,338,200
1,972,400
1,911,500
1,829,000
1,571,900
1,499,200
2,849,700
2,824,800
2,754,800
2,830,000
3,427,500
3,360,400
3,757,400
4,904,400
4,710,100
3,929,600
3,416,000
3,137,700
2,523,900
3,005,300
2,563,300
2,118,800
1,731,300
2,108,100
1,962,100
2,037,000
2,369,100
2,427,800
2,484,900
2,638,700
2,689,600
2,888,600
2,920,400
2,925,600
2,941,900
4,286,000
4,520,900
5,101,000
4,853,000
4,528,000
5,287,000
5,234,000
4,652,000
4,304,000
4,129,000
3,779,000
3,037,000
2,523,000
3,128,000
3,344,000
3,769,000
4,089,000
5,724,000
6,333,000
5,783,000
5,654,000
6,045,000
5,832,000
5,491,000
5,659,000
5,630,000
5,758,000
5,315,000
5,364,000
5,886,000
8,911,000
9,369,000
9,991,000
9,705,000
10,245,000
9,672,000
9,918,000
10,008,000
8,596,000
8,510,000
8,805,000
10,110,000
9,495,000
9,504,000
9,945,000
11,023,000
12,457,000
13,358,000
15,836,000
15,499,000
16,039,000
15,039,000
16,550,000
15,066,000
16,503,000
16,167,000
15,976,000
17,899,000
17,965,000
16,529,000
17,279,000
18,561,000
19,907,000
20,191,000
21,502,000
22,708,000
21,781,000
22,921,000
21,898,000
21,734,000
21,244,000
21,058,000
23,435,000
23,319,000
23,319,00023,435,00021,058,00021,244,00021,734,00021,898,00022,921,00021,781,00022,708,00021,502,00020,191,00019,907,00018,561,00017,279,00016,529,00017,965,00017,899,00015,976,00016,167,00016,503,00015,066,00016,550,00015,039,00016,039,00015,499,00015,836,00013,358,00012,457,00011,023,0009,945,0009,504,0009,495,00010,110,0008,805,0008,510,0008,596,00010,008,0009,918,0009,672,00010,245,0009,705,0009,991,0009,369,0008,911,0005,886,0005,364,0005,315,0005,758,0005,630,0005,659,0005,491,0005,832,0006,045,0005,654,0005,783,0006,333,0005,724,0004,089,0003,769,0003,344,0003,128,0002,523,0003,037,0003,779,0004,129,0004,304,0004,652,0005,234,0005,287,0004,528,0004,853,0005,101,0004,520,9004,286,0002,941,9002,925,6002,920,4002,888,6002,689,6002,638,7002,484,9002,427,8002,369,1002,037,0001,962,1002,108,1001,731,3002,118,8002,563,3003,005,3002,523,9003,137,7003,416,0003,929,6004,710,1004,904,4003,757,4003,360,4003,427,5002,830,0002,754,8002,824,8002,849,7001,499,2001,571,9001,829,0001,911,5001,972,4001,338,2001,288,900910,100964,0001,096,6001,213,3001,529,7001,274,1001,206,2001,010,000989,400793,200695,315529,523513,700440,100335,300299,100242,200227,000203,800212,500211,400213,200200,700178,300166,500198,100212,100211,500256,200278,900279,2000309,400250,30000043,70000033,00000026,700
       Cash And Cash Equivalents 
1,200
0
0
0
5,100
0
0
0
9,400
0
0
0
164,300
74,000
0
19,800
11,700
49,400
6,000
5,100
28,600
15,500
25,300
17,500
22,100
11,400
21,100
14,300
35,700
19,800
18,700
15,300
47,500
51,800
40,770
51,196
78,400
138,500
81,500
118,200
128,100
172,800
387,200
393,000
276,100
222,300
582,900
433,500
619,500
342,400
561,100
507,900
558,600
767,700
428,900
350,600
294,600
441,600
429,900
383,200
701,700
568,700
599,900
622,700
469,100
357,900
677,900
333,700
398,200
401,300
915,100
679,800
570,300
488,300
509,200
329,100
486,100
320,800
359,500
470,300
524,500
661,100
1,536,000
1,467,700
1,431,000
1,303,000
1,566,000
2,667,000
2,192,000
1,880,000
1,708,000
1,474,000
1,243,000
1,025,000
932,000
1,306,000
1,485,000
1,565,000
1,870,000
2,313,000
2,913,000
2,411,000
2,184,000
2,395,000
2,160,000
1,915,000
2,094,000
2,191,000
2,459,000
2,102,000
2,061,000
2,440,000
2,880,000
3,654,000
4,305,000
4,062,000
4,150,000
3,764,000
3,547,000
3,694,000
2,287,000
2,605,000
3,078,000
4,627,000
4,140,000
4,139,000
3,633,000
4,048,000
5,109,000
6,008,000
7,828,000
6,808,000
6,506,000
4,447,000
6,353,000
5,157,000
7,152,000
6,969,000
7,118,000
8,267,000
7,624,000
5,985,000
6,507,000
7,759,000
7,763,000
8,680,000
9,116,000
9,157,000
8,262,000
9,574,000
9,798,000
9,298,000
8,577,000
8,075,000
8,016,000
7,594,000
7,594,0008,016,0008,075,0008,577,0009,298,0009,798,0009,574,0008,262,0009,157,0009,116,0008,680,0007,763,0007,759,0006,507,0005,985,0007,624,0008,267,0007,118,0006,969,0007,152,0005,157,0006,353,0004,447,0006,506,0006,808,0007,828,0006,008,0005,109,0004,048,0003,633,0004,139,0004,140,0004,627,0003,078,0002,605,0002,287,0003,694,0003,547,0003,764,0004,150,0004,062,0004,305,0003,654,0002,880,0002,440,0002,061,0002,102,0002,459,0002,191,0002,094,0001,915,0002,160,0002,395,0002,184,0002,411,0002,913,0002,313,0001,870,0001,565,0001,485,0001,306,000932,0001,025,0001,243,0001,474,0001,708,0001,880,0002,192,0002,667,0001,566,0001,303,0001,431,0001,467,7001,536,000661,100524,500470,300359,500320,800486,100329,100509,200488,300570,300679,800915,100401,300398,200333,700677,900357,900469,100622,700599,900568,700701,700383,200429,900441,600294,600350,600428,900767,700558,600507,900561,100342,400619,500433,500582,900222,300276,100393,000387,200172,800128,100118,20081,500138,50078,40051,19640,77051,80047,50015,30018,70019,80035,70014,30021,10011,40022,10017,50025,30015,50028,6005,1006,00049,40011,70019,800074,000164,3000009,4000005,1000001,200
       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
182,412
315,107
0
421,300
495,200
505,500
427,700
434,200
10,500
7,000
10,700
5,500
6,000
87,500
368,200
585,800
373,800
200,500
90,800
1,157,100
1,353,700
1,309,900
1,318,900
1,444,800
1,248,500
1,464,500
1,764,700
1,894,800
1,449,200
1,105,900
1,209,200
0
803,000
918,100
587,500
256,700
290,800
324,000
351,500
683,700
702,500
802,800
744,900
731,400
774,100
825,300
765,900
716,300
1,049,000
1,362,300
1,648,000
1,335,000
627,000
253,000
424,000
151,000
145,000
110,000
119,000
3,000
0
0
0
0
0
0
0
0
0
0
0
0
0
134,000
100,000
169,000
167,000
112,000
221,000
216,000
199,000
202,000
384,000
466,000
932,000
1,166,000
1,234,000
1,036,000
957,000
354,000
258,000
30,000
265,000
282,000
319,000
166,000
214,000
263,000
296,000
1,116,000
1,180,000
1,532,000
803,000
619,000
363,000
391,000
518,000
1,047,000
677,000
590,000
870,000
900,000
1,006,000
1,070,000
1,069,000
1,007,000
1,020,000
1,054,000
1,017,000
973,000
990,000
785,000
785,000990,000973,0001,017,0001,054,0001,020,0001,007,0001,069,0001,070,0001,006,000900,000870,000590,000677,0001,047,000518,000391,000363,000619,000803,0001,532,0001,180,0001,116,000296,000263,000214,000166,000319,000282,000265,00030,000258,000354,000957,0001,036,0001,234,0001,166,000932,000466,000384,000202,000199,000216,000221,000112,000167,000169,000100,000134,00000000000000003,000119,000110,000145,000151,000424,000253,000627,0001,335,0001,648,0001,362,3001,049,000716,300765,900825,300774,100731,400744,900802,800702,500683,700351,500324,000290,800256,700587,500918,100803,00001,209,2001,105,9001,449,2001,894,8001,764,7001,464,5001,248,5001,444,8001,318,9001,309,9001,353,7001,157,10090,800200,500373,800585,800368,20087,5006,0005,50010,7007,00010,500434,200427,700505,500495,200421,3000315,107182,4120000000000000000000000000000000000
       Net Receivables 
12,300
0
0
0
10,300
0
0
0
15,200
0
0
0
54,400
55,700
0
59,200
57,800
45,300
51,800
56,900
58,900
41,600
48,500
65,300
63,700
54,400
61,900
65,400
78,000
80,900
197,200
107,900
293,000
332,600
192,881
210,317
590,300
284,000
266,100
342,500
455,400
576,700
419,100
299,100
347,400
315,300
304,000
367,300
458,900
436,600
353,700
397,800
489,500
481,600
591,900
561,500
692,600
916,400
875,800
1,143,900
1,573,700
992,600
579,400
678,800
791,600
296,600
462,600
585,000
537,900
443,500
482,600
495,500
642,500
723,700
710,700
769,700
773,700
860,800
938,200
735,400
794,400
805,300
927,000
805,700
956,000
996,000
943,000
839,000
994,000
1,067,000
894,000
995,000
1,032,000
1,031,000
654,000
750,000
798,000
1,091,000
1,072,000
1,568,000
1,531,000
1,362,000
1,393,000
1,495,000
1,497,000
1,383,000
1,241,000
1,333,000
1,289,000
1,139,000
1,226,000
1,503,000
2,329,000
2,833,000
2,826,000
2,715,000
2,906,000
2,663,000
2,761,000
2,530,000
2,507,000
2,223,000
1,984,000
2,073,000
2,068,000
2,453,000
2,891,000
3,497,000
3,759,000
3,876,000
4,437,000
4,912,000
5,478,000
5,418,000
4,416,000
3,257,000
3,195,000
3,419,000
3,049,000
3,603,000
3,912,000
3,691,000
3,353,000
4,231,000
5,311,000
5,250,000
5,384,000
6,229,000
5,130,000
3,318,000
2,278,000
2,429,000
2,443,000
2,943,000
4,296,000
5,131,000
5,131,0004,296,0002,943,0002,443,0002,429,0002,278,0003,318,0005,130,0006,229,0005,384,0005,250,0005,311,0004,231,0003,353,0003,691,0003,912,0003,603,0003,049,0003,419,0003,195,0003,257,0004,416,0005,418,0005,478,0004,912,0004,437,0003,876,0003,759,0003,497,0002,891,0002,453,0002,068,0002,073,0001,984,0002,223,0002,507,0002,530,0002,761,0002,663,0002,906,0002,715,0002,826,0002,833,0002,329,0001,503,0001,226,0001,139,0001,289,0001,333,0001,241,0001,383,0001,497,0001,495,0001,393,0001,362,0001,531,0001,568,0001,072,0001,091,000798,000750,000654,0001,031,0001,032,000995,000894,0001,067,000994,000839,000943,000996,000956,000805,700927,000805,300794,400735,400938,200860,800773,700769,700710,700723,700642,500495,500482,600443,500537,900585,000462,600296,600791,600678,800579,400992,6001,573,7001,143,900875,800916,400692,600561,500591,900481,600489,500397,800353,700436,600458,900367,300304,000315,300347,400299,100419,100576,700455,400342,500266,100284,000590,300210,317192,881332,600293,000107,900197,20080,90078,00065,40061,90054,40063,70065,30048,50041,60058,90056,90051,80045,30057,80059,200055,70054,40000015,20000010,30000012,300
       Inventory 
12,700
0
0
0
15,600
0
0
0
17,800
0
0
0
26,200
31,500
0
41,500
44,400
54,600
57,200
59,700
55,400
65,300
69,000
73,400
76,200
84,100
82,700
80,500
74,500
83,800
82,200
88,200
83,200
97,900
95,591
99,365
101,100
122,700
142,800
197,300
204,800
266,300
294,200
294,400
251,400
304,100
331,700
376,600
454,200
481,400
448,000
378,700
291,100
360,400
364,900
441,500
365,700
504,100
690,100
641,700
704,800
1,026,400
1,141,100
836,600
491,100
451,000
547,600
686,500
545,400
574,000
367,900
431,100
417,400
407,600
445,400
532,300
578,100
705,400
752,700
826,700
771,500
682,300
686,000
799,700
963,000
1,114,000
1,293,000
1,449,000
1,532,000
1,443,000
1,449,000
1,453,000
1,291,000
883,000
859,000
999,000
987,000
1,037,000
1,075,000
1,747,000
1,770,000
1,892,000
1,957,000
2,068,000
2,080,000
2,097,000
2,081,000
1,894,000
1,812,000
1,831,000
1,721,000
1,732,000
2,649,000
2,459,000
2,462,000
2,532,000
2,455,000
2,448,000
2,377,000
2,381,000
2,340,000
2,435,000
2,608,000
2,920,000
2,889,000
2,750,000
3,000,000
3,064,000
3,123,000
3,160,000
3,184,000
3,369,000
3,595,000
3,876,000
4,390,000
4,905,000
5,118,000
4,943,000
5,208,000
5,405,000
5,607,000
5,521,000
4,743,000
4,537,000
4,487,000
4,827,000
5,383,000
5,629,000
6,663,000
8,359,000
8,129,000
8,238,000
8,387,000
8,276,000
8,443,000
8,512,000
8,512,0008,443,0008,276,0008,387,0008,238,0008,129,0008,359,0006,663,0005,629,0005,383,0004,827,0004,487,0004,537,0004,743,0005,521,0005,607,0005,405,0005,208,0004,943,0005,118,0004,905,0004,390,0003,876,0003,595,0003,369,0003,184,0003,160,0003,123,0003,064,0003,000,0002,750,0002,889,0002,920,0002,608,0002,435,0002,340,0002,381,0002,377,0002,448,0002,455,0002,532,0002,462,0002,459,0002,649,0001,732,0001,721,0001,831,0001,812,0001,894,0002,081,0002,097,0002,080,0002,068,0001,957,0001,892,0001,770,0001,747,0001,075,0001,037,000987,000999,000859,000883,0001,291,0001,453,0001,449,0001,443,0001,532,0001,449,0001,293,0001,114,000963,000799,700686,000682,300771,500826,700752,700705,400578,100532,300445,400407,600417,400431,100367,900574,000545,400686,500547,600451,000491,100836,6001,141,1001,026,400704,800641,700690,100504,100365,700441,500364,900360,400291,100378,700448,000481,400454,200376,600331,700304,100251,400294,400294,200266,300204,800197,300142,800122,700101,10099,36595,59197,90083,20088,20082,20083,80074,50080,50082,70084,10076,20073,40069,00065,30055,40059,70057,20054,60044,40041,500031,50026,20000017,80000015,60000012,700
       Other Current Assets 
500
0
0
0
2,000
0
0
0
1,300
0
0
0
5,400
148,200
0
158,700
165,000
106,900
96,500
90,400
55,200
44,100
35,500
44,500
51,200
61,500
46,800
43,600
38,800
57,700
1,000
123,900
16,400
31,400
17,869
19,330
23,400
22,900
24,400
42,700
58,100
79,700
102,300
103,100
78,400
62,900
64,300
73,300
71,600
65,300
92,400
87,000
69,200
82,900
85,400
91,300
158,200
120,600
116,100
124,100
159,500
227,600
160,000
172,000
176,700
1,418,400
514,200
40,000
49,800
55,800
51,700
31,700
55,300
65,800
60,000
51,000
55,900
71,200
64,100
62,700
69,300
76,900
-1,000
85,500
103,000
105,000
99,000
79,000
92,000
111,000
108,000
97,000
94,000
95,000
78,000
73,000
74,000
76,000
72,000
96,000
119,000
118,000
120,000
2,482,000
95,000
2,011,000
2,337,000
2,403,000
98,000
2,345,000
1,415,000
1,602,000
276,000
3,040,000
3,025,000
2,909,000
3,256,000
2,994,000
3,062,000
2,767,000
2,735,000
2,434,000
2,162,000
2,209,000
2,208,000
2,585,000
3,047,000
3,629,000
3,906,000
4,024,000
4,610,000
5,059,000
5,642,000
5,600,000
4,627,000
3,472,000
3,430,000
217,000
238,000
233,000
304,000
285,000
538,000
478,000
502,000
521,000
600,000
608,000
644,000
663,000
673,000
715,000
820,000
791,000
1,690,000
1,297,000
1,297,0001,690,000791,000820,000715,000673,000663,000644,000608,000600,000521,000502,000478,000538,000285,000304,000233,000238,000217,0003,430,0003,472,0004,627,0005,600,0005,642,0005,059,0004,610,0004,024,0003,906,0003,629,0003,047,0002,585,0002,208,0002,209,0002,162,0002,434,0002,735,0002,767,0003,062,0002,994,0003,256,0002,909,0003,025,0003,040,000276,0001,602,0001,415,0002,345,00098,0002,403,0002,337,0002,011,00095,0002,482,000120,000118,000119,00096,00072,00076,00074,00073,00078,00095,00094,00097,000108,000111,00092,00079,00099,000105,000103,00085,500-1,00076,90069,30062,70064,10071,20055,90051,00060,00065,80055,30031,70051,70055,80049,80040,000514,2001,418,400176,700172,000160,000227,600159,500124,100116,100120,600158,20091,30085,40082,90069,20087,00092,40065,30071,60073,30064,30062,90078,400103,100102,30079,70058,10042,70024,40022,90023,40019,33017,86931,40016,400123,9001,00057,70038,80043,60046,80061,50051,20044,50035,50044,10055,20090,40096,500106,900165,000158,7000148,2005,4000001,3000002,000000500
   > Long-term Assets 
106,300
0
0
0
99,300
0
0
0
85,600
0
0
0
138,100
185,600
0
303,400
346,000
430,800
477,200
482,700
499,200
498,600
498,000
494,000
492,700
498,900
500,400
493,000
497,500
487,600
479,800
497,900
525,600
567,300
611,903
668,817
736,500
817,200
946,800
1,197,800
1,500,800
1,949,200
2,428,600
2,702,400
2,787,500
2,810,600
2,775,300
2,816,300
2,878,900
2,991,200
3,010,100
3,161,400
3,189,100
3,937,900
3,946,400
4,030,800
4,135,200
4,153,900
4,374,400
4,453,400
4,727,100
5,091,400
5,187,100
5,432,400
5,225,500
5,498,200
5,191,100
5,557,100
5,436,600
5,653,900
5,228,300
5,180,500
5,121,200
5,183,000
5,098,100
5,152,800
5,121,300
5,203,000
5,190,300
5,165,800
5,080,800
5,067,600
5,091,000
5,779,800
7,120,000
8,223,000
8,848,000
9,130,000
9,584,000
9,846,000
9,481,000
9,487,000
9,651,000
9,639,000
9,003,000
8,536,000
8,111,000
7,957,000
7,863,000
8,653,000
8,360,000
8,834,000
8,744,000
8,525,000
8,920,000
8,720,000
8,480,000
8,686,000
8,570,000
8,752,000
8,548,000
8,169,000
10,207,000
10,425,000
10,624,000
10,790,000
12,253,000
12,870,000
13,900,000
15,128,000
15,547,000
15,878,000
16,014,000
16,891,000
18,045,000
18,332,000
22,410,000
22,244,000
22,879,000
23,833,000
25,427,000
26,346,000
27,337,000
29,556,000
30,937,000
31,222,000
32,384,000
33,482,000
33,672,000
34,106,000
35,713,000
37,162,000
36,856,000
37,382,000
38,942,000
41,055,000
42,194,000
42,588,000
44,502,000
44,953,000
44,622,000
43,946,000
43,010,000
42,718,000
42,283,000
42,936,000
42,936,00042,283,00042,718,00043,010,00043,946,00044,622,00044,953,00044,502,00042,588,00042,194,00041,055,00038,942,00037,382,00036,856,00037,162,00035,713,00034,106,00033,672,00033,482,00032,384,00031,222,00030,937,00029,556,00027,337,00026,346,00025,427,00023,833,00022,879,00022,244,00022,410,00018,332,00018,045,00016,891,00016,014,00015,878,00015,547,00015,128,00013,900,00012,870,00012,253,00010,790,00010,624,00010,425,00010,207,0008,169,0008,548,0008,752,0008,570,0008,686,0008,480,0008,720,0008,920,0008,525,0008,744,0008,834,0008,360,0008,653,0007,863,0007,957,0008,111,0008,536,0009,003,0009,639,0009,651,0009,487,0009,481,0009,846,0009,584,0009,130,0008,848,0008,223,0007,120,0005,779,8005,091,0005,067,6005,080,8005,165,8005,190,3005,203,0005,121,3005,152,8005,098,1005,183,0005,121,2005,180,5005,228,3005,653,9005,436,6005,557,1005,191,1005,498,2005,225,5005,432,4005,187,1005,091,4004,727,1004,453,4004,374,4004,153,9004,135,2004,030,8003,946,4003,937,9003,189,1003,161,4003,010,1002,991,2002,878,9002,816,3002,775,3002,810,6002,787,5002,702,4002,428,6001,949,2001,500,8001,197,800946,800817,200736,500668,817611,903567,300525,600497,900479,800487,600497,500493,000500,400498,900492,700494,000498,000498,600499,200482,700477,200430,800346,000303,4000185,600138,10000085,60000099,300000106,300
       Property Plant Equipment 
104,500
0
0
0
97,700
0
0
0
84,200
0
0
0
117,400
159,300
0
276,900
326,000
350,200
361,500
366,000
385,100
387,300
386,600
388,000
389,400
395,900
395,500
389,500
396,300
388,700
388,700
406,300
437,800
489,500
533,959
599,795
663,500
742,300
867,600
1,100,300
1,385,600
1,834,300
2,319,100
2,598,900
2,708,100
2,740,100
2,715,400
2,713,000
2,761,200
2,855,100
2,848,300
2,995,800
3,030,800
3,602,300
3,581,600
3,644,500
3,799,600
3,828,700
3,926,900
4,055,600
4,257,600
4,508,500
4,588,600
4,802,400
4,704,100
4,570,600
4,429,700
4,706,200
4,699,500
4,882,400
4,653,200
4,576,200
4,510,500
4,543,400
4,535,900
4,613,000
4,712,700
4,806,300
4,791,700
4,770,900
4,683,800
4,676,600
4,712,000
5,438,100
5,888,000
7,010,000
7,593,000
7,866,000
8,279,000
8,576,000
8,634,000
8,721,000
8,811,000
8,460,000
7,910,000
7,536,000
7,081,000
6,876,000
6,525,000
6,635,000
6,601,000
7,044,000
7,055,000
7,103,000
7,555,000
7,472,000
7,357,000
7,158,000
7,103,000
7,199,000
6,973,000
6,830,000
7,626,000
7,733,000
7,859,000
8,021,000
8,682,000
9,132,000
9,233,000
9,857,000
10,554,000
11,060,000
11,819,000
13,209,000
14,686,000
15,321,000
19,098,000
19,014,000
19,431,000
20,723,000
21,864,000
22,705,000
23,672,000
24,807,000
26,204,000
27,138,000
28,240,000
29,960,000
30,252,000
30,680,000
31,615,000
32,806,000
32,423,000
32,767,000
33,764,000
35,729,000
36,758,000
37,355,000
39,227,000
40,028,000
39,758,000
39,382,000
38,594,000
38,325,000
38,229,000
38,586,000
38,586,00038,229,00038,325,00038,594,00039,382,00039,758,00040,028,00039,227,00037,355,00036,758,00035,729,00033,764,00032,767,00032,423,00032,806,00031,615,00030,680,00030,252,00029,960,00028,240,00027,138,00026,204,00024,807,00023,672,00022,705,00021,864,00020,723,00019,431,00019,014,00019,098,00015,321,00014,686,00013,209,00011,819,00011,060,00010,554,0009,857,0009,233,0009,132,0008,682,0008,021,0007,859,0007,733,0007,626,0006,830,0006,973,0007,199,0007,103,0007,158,0007,357,0007,472,0007,555,0007,103,0007,055,0007,044,0006,601,0006,635,0006,525,0006,876,0007,081,0007,536,0007,910,0008,460,0008,811,0008,721,0008,634,0008,576,0008,279,0007,866,0007,593,0007,010,0005,888,0005,438,1004,712,0004,676,6004,683,8004,770,9004,791,7004,806,3004,712,7004,613,0004,535,9004,543,4004,510,5004,576,2004,653,2004,882,4004,699,5004,706,2004,429,7004,570,6004,704,1004,802,4004,588,6004,508,5004,257,6004,055,6003,926,9003,828,7003,799,6003,644,5003,581,6003,602,3003,030,8002,995,8002,848,3002,855,1002,761,2002,713,0002,715,4002,740,1002,708,1002,598,9002,319,1001,834,3001,385,6001,100,300867,600742,300663,500599,795533,959489,500437,800406,300388,700388,700396,300389,500395,500395,900389,400388,000386,600387,300385,100366,000361,500350,200326,000276,9000159,300117,40000084,20000097,700000104,500
       Goodwill 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
502,000
502,000
522,000
514,000
515,000
515,000
58,000
58,000
58,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
23,000
104,000
104,000
104,000
104,000
104,000
1,190,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,228,000
1,252,000
1,150,000
1,150,000
1,150,000
1,150,000
1,150,0001,150,0001,150,0001,150,0001,252,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,228,0001,190,000104,000104,000104,000104,000104,00023,00000000000000000000000000000058,00058,00058,000515,000515,000514,000522,000502,000502,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       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
0
627,000
486,000
633,000
314,000
520,000
487,000
473,000
1,565,000
1,614,000
1,167,000
1,164,000
599,000
586,000
577,000
1,048,000
1,264,000
1,316,000
1,399,000
1,765,000
1,817,000
1,717,000
1,646,000
1,647,000
1,426,000
1,212,000
973,000
844,000
720,000
627,000
775,000
775,000627,000720,000844,000973,0001,212,0001,426,0001,647,0001,646,0001,717,0001,817,0001,765,0001,399,0001,316,0001,264,0001,048,000577,000586,000599,0001,164,0001,167,0001,614,0001,565,000473,000487,000520,000314,000633,000486,000627,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Intangible 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
58,079
50,693
48,200
46,000
43,900
42,600
41,600
48,000
46,900
47,700
43,200
42,600
41,600
51,400
51,100
67,800
92,000
89,100
84,900
219,600
215,900
213,800
212,600
206,400
215,800
214,700
213,000
211,900
216,600
0
198,400
324,100
317,000
321,300
317,000
312,700
293,100
295,400
289,600
283,500
277,600
280,300
276,200
271,500
267,200
263,300
260,200
255,900
252,000
208,500
388,000
410,000
416,000
412,000
401,000
392,000
382,000
375,000
364,000
354,000
382,000
355,000
344,000
334,000
322,000
341,000
323,000
312,000
309,000
424,000
0
401,000
400,000
386,000
0
359,000
346,000
331,000
386,000
368,000
367,000
343,000
468,000
450,000
440,000
431,000
449,000
536,000
512,000
491,000
464,000
445,000
425,000
405,000
387,000
368,000
348,000
334,000
331,000
356,000
350,000
339,000
340,000
333,000
332,000
332,000
334,000
336,000
342,000
350,000
349,000
347,000
414,000
415,000
421,000
428,000
410,000
410,000
404,000
416,000
414,000
413,000
413,000414,000416,000404,000410,000410,000428,000421,000415,000414,000347,000349,000350,000342,000336,000334,000332,000332,000333,000340,000339,000350,000356,000331,000334,000348,000368,000387,000405,000425,000445,000464,000491,000512,000536,000449,000431,000440,000450,000468,000343,000367,000368,000386,000331,000346,000359,0000386,000400,000401,0000424,000309,000312,000323,000341,000322,000334,000344,000355,000382,000354,000364,000375,000382,000392,000401,000412,000416,000410,000388,000208,500252,000255,900260,200263,300267,200271,500276,200280,300277,600283,500289,600295,400293,100312,700317,000321,300317,000324,100198,4000216,600211,900213,000214,700215,800206,400212,600213,800215,900219,60084,90089,10092,00067,80051,10051,40041,60042,60043,20047,70046,90048,00041,60042,60043,90046,00048,20050,69358,0790000000000000000000000000000000000
       Long-term Assets Other 
1,800
0
0
0
1,600
0
0
0
1,400
0
0
0
20,700
26,300
0
26,500
20,000
80,600
115,700
116,700
114,100
111,300
111,400
106,000
103,300
103,000
104,900
103,500
101,200
98,900
91,100
91,600
87,800
77,800
19,865
18,329
24,800
28,900
35,300
54,900
73,600
66,900
62,600
55,800
36,200
27,900
18,300
51,900
66,600
68,300
69,800
76,500
73,400
116,000
148,900
172,500
123,000
118,800
231,700
183,100
256,500
371,000
381,900
630,000
323,000
320,800
329,200
276,100
295,300
353,300
185,300
227,900
237,400
275,000
213,900
198,700
91,000
92,200
93,600
100,300
106,900
99,400
86,000
87,600
293,000
246,000
258,000
281,000
324,000
295,000
336,000
261,000
418,000
825,000
711,000
339,000
371,000
381,000
424,000
667,000
854,000
897,000
845,000
1,422,000
468,000
1,248,000
1,123,000
1,528,000
333,000
1,026,000
1,575,000
1,339,000
439,000
494,000
487,000
444,000
497,000
446,000
468,000
493,000
455,000
461,000
443,000
424,000
356,000
307,000
391,000
444,000
434,000
469,000
441,000
603,000
611,000
758,000
779,000
533,000
575,000
579,000
510,000
514,000
781,000
802,000
821,000
816,000
1,054,000
1,188,000
1,315,000
1,262,000
1,277,000
1,171,000
1,317,000
1,221,000
1,262,000
1,326,000
1,199,000
1,415,000
1,415,0001,199,0001,326,0001,262,0001,221,0001,317,0001,171,0001,277,0001,262,0001,315,0001,188,0001,054,000816,000821,000802,000781,000514,000510,000579,000575,000533,000779,000758,000611,000603,000441,000469,000434,000444,000391,000307,000356,000424,000443,000461,000455,000493,000468,000446,000497,000444,000487,000494,000439,0001,339,0001,575,0001,026,000333,0001,528,0001,123,0001,248,000468,0001,422,000845,000897,000854,000667,000424,000381,000371,000339,000711,000825,000418,000261,000336,000295,000324,000281,000258,000246,000293,00087,60086,00099,400106,900100,30093,60092,20091,000198,700213,900275,000237,400227,900185,300353,300295,300276,100329,200320,800323,000630,000381,900371,000256,500183,100231,700118,800123,000172,500148,900116,00073,40076,50069,80068,30066,60051,90018,30027,90036,20055,80062,60066,90073,60054,90035,30028,90024,80018,32919,86577,80087,80091,60091,10098,900101,200103,500104,900103,000103,300106,000111,400111,300114,100116,700115,70080,60020,00026,500026,30020,7000001,4000001,6000001,800
> Total Liabilities 
40,900
0
0
0
53,200
0
0
0
56,700
0
0
0
100,400
102,400
0
123,500
148,300
209,300
210,500
214,200
213,100
189,500
202,300
210,400
211,100
215,100
210,200
190,700
213,300
211,600
245,000
265,000
326,200
371,500
338,477
455,417
480,400
597,900
561,200
786,400
878,700
1,251,500
1,228,200
1,322,900
1,195,700
1,135,200
1,257,400
1,232,500
1,831,700
1,873,900
1,821,400
1,814,000
1,843,200
2,793,500
2,665,700
2,697,200
2,832,800
3,011,800
2,815,200
2,416,200
3,000,200
2,104,900
1,506,400
1,525,700
1,228,400
1,118,800
1,299,600
1,167,900
1,249,000
1,367,200
2,040,300
2,055,400
2,187,200
2,123,000
2,120,400
2,128,200
2,145,200
2,113,200
2,169,700
2,294,600
2,159,600
2,086,000
1,924,000
2,101,500
2,539,000
2,815,000
2,844,000
4,203,000
4,459,000
4,237,000
4,239,000
4,297,000
4,387,000
4,490,000
4,440,000
4,837,000
4,815,000
4,635,000
4,534,000
4,910,000
4,877,000
4,623,000
4,436,000
4,538,000
4,900,000
4,502,000
4,722,000
5,830,000
5,911,000
5,881,000
13,912,000
14,055,000
9,112,000
19,794,000
20,615,000
20,495,000
22,498,000
22,542,000
23,818,000
25,136,000
24,143,000
24,388,000
24,819,000
27,001,000
27,540,000
27,836,000
32,355,000
33,267,000
35,336,000
37,191,000
41,263,000
41,845,000
43,376,000
44,595,000
47,487,000
46,288,000
48,887,000
13,149,000
12,625,000
14,185,000
14,682,000
13,784,000
13,472,000
13,684,000
14,916,000
15,338,000
15,851,000
16,015,000
16,376,000
18,568,000
19,263,000
20,275,000
20,134,000
20,891,000
21,848,000
22,030,000
22,030,00021,848,00020,891,00020,134,00020,275,00019,263,00018,568,00016,376,00016,015,00015,851,00015,338,00014,916,00013,684,00013,472,00013,784,00014,682,00014,185,00012,625,00013,149,00048,887,00046,288,00047,487,00044,595,00043,376,00041,845,00041,263,00037,191,00035,336,00033,267,00032,355,00027,836,00027,540,00027,001,00024,819,00024,388,00024,143,00025,136,00023,818,00022,542,00022,498,00020,495,00020,615,00019,794,0009,112,00014,055,00013,912,0005,881,0005,911,0005,830,0004,722,0004,502,0004,900,0004,538,0004,436,0004,623,0004,877,0004,910,0004,534,0004,635,0004,815,0004,837,0004,440,0004,490,0004,387,0004,297,0004,239,0004,237,0004,459,0004,203,0002,844,0002,815,0002,539,0002,101,5001,924,0002,086,0002,159,6002,294,6002,169,7002,113,2002,145,2002,128,2002,120,4002,123,0002,187,2002,055,4002,040,3001,367,2001,249,0001,167,9001,299,6001,118,8001,228,4001,525,7001,506,4002,104,9003,000,2002,416,2002,815,2003,011,8002,832,8002,697,2002,665,7002,793,5001,843,2001,814,0001,821,4001,873,9001,831,7001,232,5001,257,4001,135,2001,195,7001,322,9001,228,2001,251,500878,700786,400561,200597,900480,400455,417338,477371,500326,200265,000245,000211,600213,300190,700210,200215,100211,100210,400202,300189,500213,100214,200210,500209,300148,300123,5000102,400100,40000056,70000053,20000040,900
   > Total Current Liabilities 
5,300
0
0
0
9,700
0
0
0
18,600
0
0
0
64,500
69,300
0
69,300
70,400
84,600
86,000
87,400
100,800
82,200
88,100
105,400
98,000
107,300
103,200
91,100
106,100
108,900
138,300
157,800
210,800
260,600
225,730
256,800
274,200
367,500
301,000
511,900
604,800
952,700
849,800
832,400
664,500
604,400
693,300
647,300
749,900
803,600
737,900
751,800
740,300
861,700
741,700
797,300
922,000
1,105,000
967,500
1,051,700
1,647,500
1,447,200
881,500
813,700
687,000
643,600
568,500
731,300
752,700
893,500
865,500
895,300
993,000
986,300
930,400
938,800
972,100
1,127,200
1,093,100
1,093,300
978,600
977,300
1,205,000
1,279,000
1,661,000
1,925,000
1,777,000
1,857,000
2,026,000
1,852,000
1,720,000
1,784,000
1,598,000
1,635,000
1,637,000
1,825,000
1,892,000
2,242,000
2,247,000
2,611,000
2,702,000
2,758,000
2,590,000
2,588,000
2,480,000
2,021,000
2,045,000
2,177,000
2,243,000
2,138,000
2,117,000
2,342,000
4,125,000
4,513,000
5,305,000
4,760,000
4,811,000
4,419,000
4,120,000
4,566,000
3,905,000
4,025,000
4,411,000
4,500,000
4,835,000
5,546,000
5,207,000
5,143,000
5,334,000
5,583,000
6,135,000
5,883,000
5,754,000
5,189,000
7,361,000
5,397,000
6,390,000
6,317,000
5,822,000
6,185,000
6,635,000
5,688,000
5,433,000
5,462,000
6,424,000
6,512,000
6,918,000
7,009,000
7,539,000
6,525,000
5,255,000
5,104,000
4,765,000
5,962,000
6,259,000
6,840,000
6,840,0006,259,0005,962,0004,765,0005,104,0005,255,0006,525,0007,539,0007,009,0006,918,0006,512,0006,424,0005,462,0005,433,0005,688,0006,635,0006,185,0005,822,0006,317,0006,390,0005,397,0007,361,0005,189,0005,754,0005,883,0006,135,0005,583,0005,334,0005,143,0005,207,0005,546,0004,835,0004,500,0004,411,0004,025,0003,905,0004,566,0004,120,0004,419,0004,811,0004,760,0005,305,0004,513,0004,125,0002,342,0002,117,0002,138,0002,243,0002,177,0002,045,0002,021,0002,480,0002,588,0002,590,0002,758,0002,702,0002,611,0002,247,0002,242,0001,892,0001,825,0001,637,0001,635,0001,598,0001,784,0001,720,0001,852,0002,026,0001,857,0001,777,0001,925,0001,661,0001,279,0001,205,000977,300978,6001,093,3001,093,1001,127,200972,100938,800930,400986,300993,000895,300865,500893,500752,700731,300568,500643,600687,000813,700881,5001,447,2001,647,5001,051,700967,5001,105,000922,000797,300741,700861,700740,300751,800737,900803,600749,900647,300693,300604,400664,500832,400849,800952,700604,800511,900301,000367,500274,200256,800225,730260,600210,800157,800138,300108,900106,10091,100103,200107,30098,000105,40088,10082,200100,80087,40086,00084,60070,40069,300069,30064,50000018,6000009,7000005,300
       Short-term Debt 
0
0
0
0
0
0
0
0
6,700
0
0
0
5,900
3,600
0
8,900
11,600
20,500
21,800
22,900
24,700
25,600
26,300
32,700
23,800
23,200
25,100
24,700
27,200
27,700
31,700
25,000
25,400
24,500
20,635
29,179
29,800
25,400
25,800
25,900
26,500
28,900
233,100
257,400
165,200
103,800
113,700
113,400
126,600
105,700
108,600
101,800
107,400
114,500
102,900
105,200
111,700
108,800
74,200
44,200
47,900
50,200
42,400
91,400
86,200
85,600
80,500
91,500
93,100
95,800
109,000
93,700
88,900
73,800
85,300
71,600
70,600
258,700
283,500
248,800
147,000
146,200
148,000
180,400
166,000
159,000
183,000
411,000
423,000
281,000
244,000
262,000
275,000
343,000
353,000
372,000
424,000
618,000
991,000
652,000
712,000
468,000
420,000
184,000
140,000
146,000
150,000
262,000
224,000
266,000
350,000
357,000
1,585,000
1,543,000
2,230,000
1,508,000
1,638,000
1,168,000
1,199,000
1,148,000
1,089,000
1,051,000
1,125,000
712,000
756,000
1,155,000
1,117,000
1,161,000
1,262,000
1,401,000
1,514,000
1,454,000
859,000
398,000
2,634,000
1,346,000
1,310,000
462,000
237,000
330,000
270,000
273,000
323,000
297,000
155,000
118,000
123,000
107,000
103,000
171,000
237,000
259,000
278,000
908,000
344,000
398,000
398,000344,000908,000278,000259,000237,000171,000103,000107,000123,000118,000155,000297,000323,000273,000270,000330,000237,000462,0001,310,0001,346,0002,634,000398,000859,0001,454,0001,514,0001,401,0001,262,0001,161,0001,117,0001,155,000756,000712,0001,125,0001,051,0001,089,0001,148,0001,199,0001,168,0001,638,0001,508,0002,230,0001,543,0001,585,000357,000350,000266,000224,000262,000150,000146,000140,000184,000420,000468,000712,000652,000991,000618,000424,000372,000353,000343,000275,000262,000244,000281,000423,000411,000183,000159,000166,000180,400148,000146,200147,000248,800283,500258,70070,60071,60085,30073,80088,90093,700109,00095,80093,10091,50080,50085,60086,20091,40042,40050,20047,90044,20074,200108,800111,700105,200102,900114,500107,400101,800108,600105,700126,600113,400113,700103,800165,200257,400233,10028,90026,50025,90025,80025,40029,80029,17920,63524,50025,40025,00031,70027,70027,20024,70025,10023,20023,80032,70026,30025,60024,70022,90021,80020,50011,6008,90003,6005,9000006,70000000000
       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
1,117,000
1,161,000
11,155,000
1,065,000
1,157,000
1,113,000
552,000
111,000
2,373,000
1,346,000
1,087,000
277,000
84,000
195,000
194,000
273,000
323,000
297,000
155,000
118,000
123,000
107,000
103,000
62,000
237,000
259,000
278,000
908,000
106,000
106,000
106,000106,000908,000278,000259,000237,00062,000103,000107,000123,000118,000155,000297,000323,000273,000194,000195,00084,000277,0001,087,0001,346,0002,373,000111,000552,0001,113,0001,157,0001,065,00011,155,0001,161,0001,117,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
0
0
0
0
0
0
0
0
0
0
39,100
0
41,400
42,100
41,200
43,500
43,000
51,900
48,100
53,700
55,900
58,100
64,300
61,300
54,100
58,800
62,500
84,300
102,800
155,000
199,600
179,920
199,647
200,200
303,300
238,600
415,700
502,300
808,000
497,800
474,100
423,700
427,000
521,600
466,100
546,100
659,700
578,900
527,100
456,600
627,800
560,200
597,300
705,400
883,600
789,800
897,600
1,465,800
1,280,900
739,700
650,600
512,900
461,400
390,600
528,300
554,100
674,300
621,800
631,300
714,700
740,300
733,800
390,800
796,200
788,400
734,000
733,500
752,500
721,000
910,000
951,900
854,000
1,087,000
835,000
789,000
856,000
811,000
711,000
1,374,000
597,000
513,000
451,000
483,000
526,000
541,000
542,000
844,000
799,000
1,273,000
1,180,000
1,238,000
1,830,000
818,000
806,000
1,300,000
818,000
825,000
674,000
736,000
1,048,000
1,164,000
1,155,000
1,348,000
1,119,000
961,000
948,000
1,000,000
1,020,000
1,014,000
1,014,000
1,105,000
1,186,000
1,304,000
1,380,000
1,494,000
1,333,000
1,209,000
1,557,000
1,360,000
1,692,000
1,683,000
1,523,000
1,336,000
1,677,000
1,879,000
2,054,000
2,234,000
2,191,000
1,656,000
1,628,000
1,640,000
1,744,000
1,896,000
1,924,000
2,019,000
2,142,000
1,789,000
1,689,000
1,640,000
1,725,000
1,721,000
1,913,000
1,951,000
1,951,0001,913,0001,721,0001,725,0001,640,0001,689,0001,789,0002,142,0002,019,0001,924,0001,896,0001,744,0001,640,0001,628,0001,656,0002,191,0002,234,0002,054,0001,879,0001,677,0001,336,0001,523,0001,683,0001,692,0001,360,0001,557,0001,209,0001,333,0001,494,0001,380,0001,304,0001,186,0001,105,0001,014,0001,014,0001,020,0001,000,000948,000961,0001,119,0001,348,0001,155,0001,164,0001,048,000736,000674,000825,000818,0001,300,000806,000818,0001,830,0001,238,0001,180,0001,273,000799,000844,000542,000541,000526,000483,000451,000513,000597,0001,374,000711,000811,000856,000789,000835,0001,087,000854,000951,900910,000721,000752,500733,500734,000788,400796,200390,800733,800740,300714,700631,300621,800674,300554,100528,300390,600461,400512,900650,600739,7001,280,9001,465,800897,600789,800883,600705,400597,300560,200627,800456,600527,100578,900659,700546,100466,100521,600427,000423,700474,100497,800808,000502,300415,700238,600303,300200,200199,647179,920199,600155,000102,80084,30062,50058,80054,10061,30064,30058,10055,90053,70048,10051,90043,00043,50041,20042,10041,400039,1000000000000000
       Other Current Liabilities 
5,300
0
0
0
9,700
0
0
0
11,900
0
0
0
58,600
26,600
0
19,000
16,700
22,900
20,700
21,500
24,200
8,500
8,100
16,800
16,100
19,800
16,800
12,300
20,100
18,700
22,300
30,000
30,400
36,500
19,440
17,823
31,200
25,000
23,000
57,000
59,600
95,300
98,700
87,300
67,800
63,500
47,600
54,800
62,700
31,500
45,500
117,300
168,800
113,200
71,100
81,800
81,500
64,200
65,900
35,000
45,900
57,900
44,600
71,700
61,500
71,500
97,400
85,300
80,000
98,000
116,200
148,800
166,700
147,400
78,200
442,400
70,100
55,800
48,300
87,600
48,800
78,500
114,000
103,300
588,000
610,000
689,000
582,000
578,000
673,000
692,000
68,000
612,000
587,000
638,000
787,000
733,000
871,000
498,000
871,000
893,000
692,000
705,000
754,000
67,000
651,000
725,000
368,000
812,000
688,000
750,000
860,000
1,109,000
1,378,000
1,513,000
1,526,000
1,647,000
1,894,000
1,613,000
2,125,000
1,576,000
1,770,000
2,073,000
2,494,000
2,561,000
2,695,000
2,268,000
2,006,000
2,134,000
2,359,000
2,461,000
2,457,000
2,712,000
989,000
3,299,000
1,903,000
1,764,000
447,000
508,000
491,000
548,000
559,000
560,000
738,000
944,000
924,000
4,871,000
1,114,000
5,294,000
4,565,000
3,329,000
4,845,000
4,487,000
5,054,000
1,235,000
1,297,000
1,297,0001,235,0005,054,0004,487,0004,845,0003,329,0004,565,0005,294,0001,114,0004,871,000924,000944,000738,000560,000559,000548,000491,000508,000447,0001,764,0001,903,0003,299,000989,0002,712,0002,457,0002,461,0002,359,0002,134,0002,006,0002,268,0002,695,0002,561,0002,494,0002,073,0001,770,0001,576,0002,125,0001,613,0001,894,0001,647,0001,526,0001,513,0001,378,0001,109,000860,000750,000688,000812,000368,000725,000651,00067,000754,000705,000692,000893,000871,000498,000871,000733,000787,000638,000587,000612,00068,000692,000673,000578,000582,000689,000610,000588,000103,300114,00078,50048,80087,60048,30055,80070,100442,40078,200147,400166,700148,800116,20098,00080,00085,30097,40071,50061,50071,70044,60057,90045,90035,00065,90064,20081,50081,80071,100113,200168,800117,30045,50031,50062,70054,80047,60063,50067,80087,30098,70095,30059,60057,00023,00025,00031,20017,82319,44036,50030,40030,00022,30018,70020,10012,30016,80019,80016,10016,8008,1008,50024,20021,50020,70022,90016,70019,000026,60058,60000011,9000009,7000005,300
   > Long-term Liabilities 
35,600
0
0
0
43,500
0
0
0
38,100
0
0
0
35,900
33,100
0
54,200
77,900
124,700
124,500
126,800
112,300
107,300
114,200
105,000
113,100
107,800
107,000
99,600
107,200
102,700
106,700
107,200
115,400
110,900
112,747
198,617
206,200
230,400
260,200
274,500
273,900
298,800
378,400
490,500
531,200
530,800
564,100
585,200
1,081,800
1,070,300
1,083,500
1,062,200
1,102,900
1,931,800
1,924,000
1,899,900
1,910,800
1,906,800
1,847,700
1,364,500
1,352,700
657,700
624,900
712,000
541,400
475,200
731,100
436,600
496,300
473,700
1,174,800
1,160,100
1,194,200
1,136,700
1,190,000
1,189,400
1,173,100
986,000
1,076,600
1,201,300
1,181,000
1,108,700
719,000
822,500
878,000
890,000
1,067,000
2,346,000
2,433,000
2,385,000
2,519,000
2,513,000
2,789,000
2,855,000
2,803,000
3,012,000
2,923,000
2,393,000
2,287,000
2,299,000
2,175,000
1,865,000
1,846,000
1,950,000
2,420,000
2,481,000
2,677,000
3,653,000
3,668,000
3,743,000
3,835,000
3,687,000
4,987,000
5,135,000
5,266,000
5,038,000
6,114,000
5,630,000
6,457,000
7,215,000
6,999,000
7,088,000
7,169,000
9,467,000
9,777,000
9,122,000
12,013,000
11,105,000
10,532,000
8,215,000
8,562,000
6,444,000
4,458,000
4,667,000
4,696,000
4,701,000
5,727,000
6,832,000
6,803,000
8,000,000
8,047,000
8,096,000
8,039,000
8,222,000
8,492,000
8,826,000
8,933,000
9,006,000
8,837,000
12,043,000
14,008,000
15,171,000
15,369,000
14,929,000
15,589,000
15,190,000
15,190,00015,589,00014,929,00015,369,00015,171,00014,008,00012,043,0008,837,0009,006,0008,933,0008,826,0008,492,0008,222,0008,039,0008,096,0008,047,0008,000,0006,803,0006,832,0005,727,0004,701,0004,696,0004,667,0004,458,0006,444,0008,562,0008,215,00010,532,00011,105,00012,013,0009,122,0009,777,0009,467,0007,169,0007,088,0006,999,0007,215,0006,457,0005,630,0006,114,0005,038,0005,266,0005,135,0004,987,0003,687,0003,835,0003,743,0003,668,0003,653,0002,677,0002,481,0002,420,0001,950,0001,846,0001,865,0002,175,0002,299,0002,287,0002,393,0002,923,0003,012,0002,803,0002,855,0002,789,0002,513,0002,519,0002,385,0002,433,0002,346,0001,067,000890,000878,000822,500719,0001,108,7001,181,0001,201,3001,076,600986,0001,173,1001,189,4001,190,0001,136,7001,194,2001,160,1001,174,800473,700496,300436,600731,100475,200541,400712,000624,900657,7001,352,7001,364,5001,847,7001,906,8001,910,8001,899,9001,924,0001,931,8001,102,9001,062,2001,083,5001,070,3001,081,800585,200564,100530,800531,200490,500378,400298,800273,900274,500260,200230,400206,200198,617112,747110,900115,400107,200106,700102,700107,20099,600107,000107,800113,100105,000114,200107,300112,300126,800124,500124,70077,90054,200033,10035,90000038,10000043,50000035,600
       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
0
677,000
595,000
639,000
553,000
746,000
549,000
581,000
834,000
993,000
1,039,000
1,088,000
1,035,000
969,000
1,006,000
1,141,000
1,211,000
1,213,000
1,291,000
1,367,000
1,399,000
1,445,000
1,521,000
1,424,000
1,324,000
1,361,000
1,582,000
1,714,000
0
0
0
0001,714,0001,582,0001,361,0001,324,0001,424,0001,521,0001,445,0001,399,0001,367,0001,291,0001,213,0001,211,0001,141,0001,006,000969,0001,035,0001,088,0001,039,000993,000834,000581,000549,000746,000553,000639,000595,000677,000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000000
> Total Stockholder Equity
92,100
0
0
0
79,100
0
0
0
72,600
0
0
0
288,000
392,600
0
459,100
476,600
477,700
478,200
480,600
484,200
475,600
474,000
484,300
494,800
495,200
502,700
506,100
511,200
518,200