0 XP   0   0   0

Philip Morris International Inc
Buy, Hold or Sell?

Should you buy, hold or sell Philip Morris International Inc?

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

Let's analyse Philip Morris International Inc

Let's start. I'm going to help you getting a better view of Philip Morris International 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.

  1. Company's Financial Health
    A deep dive into the books. How are the numbers doing? Is Philip Morris International Inc even making a profit? Is the company skyrocketing? Or is it sinking like the Titanic. The trend is your friend.
  2. Market Valuation
    Finally, you now have an insight of how Philip Morris International Inc is doing in the market. If the company is worth buying. The latest step is to find out how other investors value Philip Morris International Inc. The closing price on 2023-03-20 was €89.42 per share. Is the company over- or underpriced?
  3. Key Performance Indicators
    A total overlook on how the company is doing. Based on the (trends in) the key performance indicators.
Philip Morris International Inc Daily Candlestick Chart
Philip Morris International Inc Daily Candlestick Chart
Summary









1. Valuation of Philip Morris International Inc




Current price per share

€89.42

2. Growth of Philip Morris International Inc




Is Philip Morris International Inc growing?

Current yearPrevious yearGrowGrow %
How rich?-$6.3b-$8.9b$1.6b22.1%

How much money is Philip Morris International Inc making?

Current yearPrevious yearGrowGrow %
Making money$2.2b$2.2b-$15.2m-0.7%
Net Profit Margin28.5%29.0%--

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

3. Financial Health of Philip Morris International Inc




Comparing to competitors in the Tobacco industry




  Industry Rankings (Tobacco)  



Summary

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a huge profit.
Using its assets, the company is efficient 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 just not able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is just not able to pay all its debts by selling its assets.

1.1. Profitability of Philip Morris International Inc.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit Philip Morris International Inc earns for each €1 of revenue.

  • Above 10% is considered healthy but always compare Philip Morris International Inc to the Tobacco industry mean.
  • A Net Profit Margin of 29.4% means that €0.29 for each €1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Philip Morris International Inc:

  • The MRQ is 29.4%. The company is making a huge profit. +2
  • The TTM is 28.5%. The company is making a huge profit. +2
Trends
Current periodCompared to+/- 
MRQ29.4%TTM28.5%+0.9%
TTM28.5%YOY29.0%-0.5%
TTM28.5%5Y27.2%+1.3%
5Y27.2%10Y26.2%+1.0%
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ29.4%16.2%+13.2%
TTM28.5%11.3%+17.2%
YOY29.0%13.7%+15.3%
5Y27.2%11.3%+15.9%
10Y26.2%11.5%+14.7%
1.1.2. Return on Assets

Shows how efficient Philip Morris International Inc is using its assets to generate profit.

  • Above 5% is considered healthy but always compare Philip Morris International Inc to the Tobacco industry mean.
  • 3.9% Return on Assets means that Philip Morris International Inc generated €0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Philip Morris International Inc:

  • The MRQ is 3.9%. Using its assets, the company is less efficient in making profit.
  • The TTM is 5.0%. Using its assets, the company is efficient in making profit. +1
Trends
Current periodCompared to+/- 
MRQ3.9%TTM5.0%-1.1%
TTM5.0%YOY5.6%-0.6%
TTM5.0%5Y5.0%+0.0%
5Y5.0%10Y5.0%+0.0%
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ3.9%3.8%+0.1%
TTM5.0%3.7%+1.3%
YOY5.6%2.6%+3.0%
5Y5.0%2.0%+3.0%
10Y5.0%2.0%+3.0%
1.1.3. Return on Equity

Shows how efficient Philip Morris International Inc is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare Philip Morris International Inc to the Tobacco industry mean.
  • 0.0% Return on Equity means Philip Morris International Inc generated €0.00 for each €1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Philip Morris International Inc:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.0%
TTM-YOY-0.0%
TTM-5Y-0.0%
5Y-10Y-0.0%
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ-4.0%-4.0%
TTM-3.7%-3.7%
YOY-3.6%-3.6%
5Y-3.3%-3.3%
10Y-3.5%-3.5%

1.2. Operating Efficiency of Philip Morris International Inc.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient Philip Morris International Inc is operating .

  • Measures how much profit Philip Morris International Inc 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 Philip Morris International Inc to the Tobacco industry mean.
  • An Operating Margin of 38.7% means the company generated €0.39  for each €1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Philip Morris International Inc:

  • The MRQ is 38.7%. The company is operating very efficient. +2
  • The TTM is 38.7%. The company is operating very efficient. +2
Trends
Current periodCompared to+/- 
MRQ38.7%TTM38.7%+0.0%
TTM38.7%YOY39.6%-0.9%
TTM38.7%5Y37.8%+0.9%
5Y37.8%10Y39.1%-1.3%
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ38.7%22.7%+16.0%
TTM38.7%18.0%+20.7%
YOY39.6%19.7%+19.9%
5Y37.8%15.8%+22.0%
10Y39.1%14.9%+24.2%
1.2.2. Operating Ratio

Measures how efficient Philip Morris International Inc is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Tobacco industry mean).
  • An Operation Ratio of 0.64 means that the operating costs are €0.64 for each €1 in net sales.

Let's take a look of the Operating Ratio trends of Philip Morris International Inc:

  • The MRQ is 0.642. The company is efficient in keeping operating costs low. +1
  • The TTM is 0.615. The company is efficient in keeping operating costs low. +1
Trends
Current periodCompared to+/- 
MRQ0.642TTM0.615+0.028
TTM0.615YOY0.590+0.025
TTM0.6155Y0.614+0.001
5Y0.61410Y0.601+0.013
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ0.6421.043-0.401
TTM0.6150.998-0.383
YOY0.5901.027-0.437
5Y0.6141.087-0.473
10Y0.6011.067-0.466

1.3. Liquidity of Philip Morris International Inc.

1.3. Liquidity
1.3.1. Current Ratio

Measures if Philip Morris International Inc is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Tobacco industry mean).
  • A Current Ratio of 0.72 means the company has €0.72 in assets for each €1 in short-term debts.

Let's take a look of the Current Ratio trends of Philip Morris International Inc:

  • The MRQ is 0.718. The company is unable to pay all its short-term debts. -2
  • The TTM is 0.861. The company is just not able to pay all its short-term debts. -1
Trends
Current periodCompared to+/- 
MRQ0.718TTM0.861-0.144
TTM0.861YOY1.069-0.208
TTM0.8615Y1.035-0.173
5Y1.03510Y1.061-0.026
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ0.7181.779-1.061
TTM0.8611.685-0.824
YOY1.0691.731-0.662
5Y1.0351.729-0.694
10Y1.0611.453-0.392
1.3.2. Quick Ratio

Measures if Philip Morris International Inc is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare Philip Morris International Inc to the Tobacco industry mean.
  • A Quick Ratio of 0.29 means the company can pay off €0.29 for each €1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Philip Morris International Inc:

  • The MRQ is 0.291. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.421. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.291TTM0.421-0.129
TTM0.421YOY0.509-0.089
TTM0.4215Y0.506-0.085
5Y0.50610Y0.490+0.017
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2910.512-0.221
TTM0.4210.467-0.046
YOY0.5090.578-0.069
5Y0.5060.586-0.080
10Y0.4900.560-0.070

1.4. Solvency of Philip Morris International Inc.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of Philip Morris International Inc assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare Philip Morris International Inc to Tobacco industry mean.
  • A Debt to Asset Ratio of 1.10 means that Philip Morris International Inc assets are financed with 110.2% credit (debt) and the remaining percentage (100% - 110.2%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of Philip Morris International Inc:

  • The MRQ is 1.102. The company is just not able to pay all its debts by selling its assets. -1
  • The TTM is 1.164. The company is just not able to pay all its debts by selling its assets. -1
Trends
Current periodCompared to+/- 
MRQ1.102TTM1.164-0.062
TTM1.164YOY1.218-0.054
TTM1.1645Y1.227-0.063
5Y1.22710Y1.245-0.018
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ1.1020.509+0.593
TTM1.1640.505+0.659
YOY1.2180.592+0.626
5Y1.2270.668+0.559
10Y1.2450.683+0.562
1.4.2. Debt to Equity Ratio

Measures if Philip Morris International Inc is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare Philip Morris International Inc to the Tobacco industry mean.
  • A Debt to Equity ratio of 0.0% means that company has €0.00 debt for each €1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Philip Morris International Inc:

  • The MRQ is 0.000. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM-0.000
TTM-YOY-0.000
TTM-5Y-0.000
5Y-10Y-0.000
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ-0.629-0.629
TTM-0.626-0.626
YOY-0.837-0.837
5Y-1.036-1.036
10Y-1.345-1.345

2. Market Valuation of Philip Morris International Inc

2. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every €1 in earnings Philip Morris International Inc generates.

  • Above 15 is considered overpriced but always compare Philip Morris International Inc to the Tobacco industry mean.
  • A PE ratio of 65.36 means the investor is paying €65.36 for every €1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Philip Morris International Inc:

  • The EOD is 62.369. Neutral. Compare to industry.
  • The MRQ is 65.361. Neutral. Compare to industry.
  • The TTM is 66.582. Neutral. Compare to industry.
Trends
Current periodCompared to+/- 
EOD62.369MRQ65.361-2.992
MRQ65.361TTM66.582-1.221
TTM66.582YOY60.755+5.827
TTM66.5825Y40.375+26.207
5Y40.37510Y20.188+20.188
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
EOD62.36915.307+47.062
MRQ65.36114.778+50.583
TTM66.58214.778+51.804
YOY60.75520.614+40.141
5Y40.37516.242+24.133
10Y20.18821.792-1.604
2.2. Price Earnings to Growth Ratio

Measures the predicted future growth of Philip Morris International Inc.

  • Lower is better.
  • A PEG ratio of 1 means the market price of the stock and the expected future earnings are on par.

Let's take a look of the Price Earnings to Growth Ratio trends of Philip Morris International Inc:

  • The MRQ is 56.772. Seems overpriced? -1
  • The TTM is 64.823. Seems overpriced? -1
Trends
Current periodCompared to+/- 
MRQ56.772TTM64.823-8.051
TTM64.823YOY61.259+3.564
TTM64.8235Y62.156+2.668
5Y62.15610Y62.1560.000
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
MRQ56.77215.148+41.624
TTM64.82326.178+38.645
YOY61.25937.969+23.290
5Y62.15665.353-3.197
10Y62.15669.589-7.433

2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of Philip Morris International Inc is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Tobacco industry mean).
  • A PB ratio of -24.83 means the investor is paying €-24.83 for each €1 in book value.

Let's take a look of the Price to Book Ratio trends of Philip Morris International Inc:

  • The EOD is -23.689. Bad. Book ratio is negative. -2
  • The MRQ is -24.825. Bad. Book ratio is negative. -2
  • The TTM is -20.813. Bad. Book ratio is negative. -2
Trends
Current periodCompared to+/- 
EOD-23.689MRQ-24.825+1.136
MRQ-24.825TTM-20.813-4.012
TTM-20.813YOY-15.495-5.318
TTM-20.8135Y-10.001-10.812
5Y-10.00110Y-5.001-5.001
Compared to industry (Tobacco)
PeriodCompanyIndustry (mean)+/- 
EOD-23.6891.112-24.801
MRQ-24.8251.036-25.861
TTM-20.8131.157-21.970
YOY-15.4951.122-16.617
5Y-10.0010.968-10.969
10Y-5.0011.400-6.401
2. Total Gains per Share

2.4. Latest News of Philip Morris International Inc

Does Philip Morris International 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 Philip Morris International Inc to keep up to date. Note: the news is often already included in the price.

DateTitleRead
2023-03-21
14:00
Why Investors Need to Take Advantage of These 2 Consumer Staples Stocks NowRead
2023-03-16
12:26
Does Philip Morris International (PM) Have a Strong Margin of Safety?Read
2023-03-15
23:00
Philip Morris (PM) Dips More Than Broader Markets: What You Should KnowRead
2023-03-13
14:00
Is There An Opportunity With Philip Morris International Inc.'s (NYSE:PM) 40% Undervaluation?Read
2023-03-13
11:51
Philip Morris (PM) Solid Smoke-Free Products Aid Amid High CostsRead
2023-03-09
00:00
Philip Morris (PM) Outpaces Stock Market Gains: What You Should KnowRead
2023-03-06
15:00
Philip Morris International (NYSE:PM) shareholders have earned a 13% CAGR over the last three yearsRead
2023-03-02
16:00
2 High-Yield Dividend Stocks You Won't Regret OwningRead
2023-03-01
12:00
With 77% ownership, Philip Morris International Inc. (NYSE:PM) boasts of strong institutional backingRead
2023-03-01
11:12
Should Passive Income Investors Buy This High-Yield Stock?Read

3. Summary

3.1. Key Performance Indicators

The key performance indicators of Philip Morris International 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--0.6530.280+134%0.360+81%0.117+459%-0.047+107%
Book Value Growth--1.1481.061+8%1.062+8%1.021+12%0.976+18%
Book Value Per Share---3.775-4.363+16%-5.301+40%-5.563+47%-5.590+48%
Book Value Per Share Growth--1.1481.060+8%1.062+8%1.021+12%0.976+18%
Current Ratio--0.7180.861-17%1.069-33%1.035-31%1.061-32%
Debt To Asset Ratio--1.1021.164-5%1.218-10%1.227-10%1.245-11%
Debt To Equity Ratio----0%-0%-0%-0%
Dividend Per Share--1.1801.168+1%1.128+5%1.098+8%1.007+17%
Dividend Per Share Growth--1.0161.004+1%1.010+1%1.009+1%1.009+1%
Eps--1.4341.350+6%1.352+6%1.230+17%1.146+25%
Eps Growth--1.1511.040+11%1.025+12%1.027+12%1.027+12%
Free Cash Flow Per Share--1.6421.454+13%1.670-2%1.415+16%1.250+31%
Free Cash Flow Per Share Growth--0.9751.439-32%3.959-75%1.936-50%1.964-50%
Free Cash Flow To Equity Per Share--7.5502.023+273%-0.113+101%0.390+1834%0.325+2224%
Free Cash Flow To Equity Per Share Growth--23.1618.112+186%0.641+3515%1.327+1645%1.702+1261%
Gross Profit Margin--1.0000.807+24%0.513+95%0.864+16%0.932+7%
Intrinsic Value_10Y_max--66.191--------
Intrinsic Value_10Y_min---44.686--------
Intrinsic Value_1Y_max--6.096--------
Intrinsic Value_1Y_min--3.413--------
Intrinsic Value_3Y_max--18.725--------
Intrinsic Value_3Y_min--3.480--------
Intrinsic Value_5Y_max--31.847--------
Intrinsic Value_5Y_min---3.876--------
Net Profit Margin--0.2940.285+3%0.290+1%0.272+8%0.262+12%
Operating Margin--0.3870.387+0%0.396-2%0.378+2%0.391-1%
Operating Ratio--0.6420.615+4%0.590+9%0.614+5%0.601+7%
Pb Ratio-23.689+5%-24.825-20.813-16%-15.495-38%-10.001-60%-5.001-80%
Pe Ratio62.369-5%65.36166.582-2%60.755+8%40.375+62%20.188+224%
Peg Ratio--56.77264.823-12%61.259-7%62.156-9%62.156-9%
Price Per Share89.420-5%93.71089.713+4%81.710+15%51.090+83%25.545+267%
Price To Total Gains Ratio48.776-5%51.11664.844-21%55.686-8%81.152-37%81.152-37%
Profit Growth--1.1491.039+11%1.025+12%1.106+4%1.041+10%
Quick Ratio--0.2910.421-31%0.509-43%0.506-42%0.490-41%
Return On Assets--0.0390.050-22%0.056-30%0.050-22%0.050-22%
Return On Equity----0%-0%-0%-0%
Revenue Growth--1.0151.002+1%1.022-1%1.002+1%1.004+1%
Total Gains Per Share--1.8331.448+27%1.488+23%1.215+51%0.959+91%
Total Gains Per Share Growth--1.7041.161+47%1.197+42%1.393+22%1.268+34%
Usd Book Value---6309605900.100-7292638700.175+16%-8901533216.850+41%-9324389787.195+48%-9385701240.503+49%
Usd Book Value Change Per Share--0.7030.301+134%0.388+81%0.126+459%-0.051+107%
Usd Book Value Per Share---4.065-4.699+16%-5.709+40%-5.992+47%-6.020+48%
Usd Dividend Per Share--1.2711.258+1%1.215+5%1.182+8%1.084+17%
Usd Eps--1.5441.454+6%1.456+6%1.325+17%1.235+25%
Usd Free Cash Flow--2745393408.6002430962881.650+13%2804130430.725-2%2371226080.425+16%2102785392.075+31%
Usd Free Cash Flow Per Share--1.7691.566+13%1.799-2%1.524+16%1.347+31%
Usd Free Cash Flow To Equity Per Share--8.1322.179+273%-0.121+101%0.421+1834%0.350+2224%
Usd Price Per Share96.305-5%100.92696.620+4%88.002+15%55.023+83%27.512+267%
Usd Profit--2396470502.7002261500324.200+6%2276746955.475+5%2064993742.095+16%1930898370.308+24%
Usd Revenue--8150199223.2007938745943.550+3%7849515658.875+4%7562878990.905+8%7360923612.705+11%
Usd Total Gains Per Share--1.9741.559+27%1.603+23%1.308+51%1.033+91%
 EOD+2 -3MRQTTM+34 -7YOY+28 -135Y+33 -810Y+32 -9

3.2. Fundamental Score

Let's check the fundamental score of Philip Morris International Inc based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1562.369
Price to Book Ratio (EOD)Between0-1-23.689
Net Profit Margin (MRQ)Greater than00.294
Operating Margin (MRQ)Greater than00.387
Quick Ratio (MRQ)Greater than10.291
Current Ratio (MRQ)Greater than10.718
Debt to Asset Ratio (MRQ)Less than11.102
Debt to Equity Ratio (MRQ)Less than10.000
Return on Equity (MRQ)Greater than0.150.000
Return on Assets (MRQ)Greater than0.050.039
Total3/10 (30.0%)

3.3. Technical Score

Let's check the technical score of Philip Morris International Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5034.821
Ma 20Greater thanMa 5092.326
Ma 50Greater thanMa 10093.680
Ma 100Greater thanMa 20094.012
OpenGreater thanClose90.540
Total2/5 (40.0%)



Latest Balance Sheet

Balance Sheet of 2022-12-31. Currency in USD. All numbers in thousands.

Summary
Total Assets61,681,000
Total Liabilities67,992,000
Total Stockholder Equity-8,957,000
 As reported
Total Liabilities 67,992,000
Total Stockholder Equity+ -8,957,000
Total Assets = 61,681,000

Assets

Total Assets61,681,000
Total Current Assets19,619,000
Long-term Assets19,619,000
Total Current Assets
Cash And Cash Equivalents 3,207,000
Net Receivables 4,756,000
Inventory 9,886,000
Other Current Assets 1,770,000
Total Current Assets  (as reported)19,619,000
Total Current Assets  (calculated)19,619,000
+/-0
Long-term Assets
Property Plant Equipment 6,710,000
Goodwill 19,655,000
Long Term Investments 4,431,000
Intangible Assets 6,732,000
Long-term Assets Other 3,931,000
Long-term Assets  (as reported)42,062,000
Long-term Assets  (calculated)41,459,000
+/- 603,000

Liabilities & Shareholders' Equity

Total Current Liabilities27,336,000
Long-term Liabilities40,656,000
Total Stockholder Equity-8,957,000
Total Current Liabilities
Short-term Debt 8,248,000
Short Long Term Debt 8,248,000
Accounts payable 4,076,000
Other Current Liabilities 6,532,000
Total Current Liabilities  (as reported)27,336,000
Total Current Liabilities  (calculated)27,104,000
+/- 232,000
Long-term Liabilities
Long term Debt 34,875,000
Long-term Liabilities Other 3,825,000
Long-term Liabilities  (as reported)40,656,000
Long-term Liabilities  (calculated)38,700,000
+/- 1,956,000
Total Stockholder Equity
Accumulated Other Comprehensive Income -9,559,000
Total Stockholder Equity (as reported)-8,957,000
Total Stockholder Equity (calculated)-9,559,000
+/- 602,000
Other
Cash and Short Term Investments 3,207,000
Common Stock Shares Outstanding 1,552,000
Liabilities and Stockholders Equity 59,035,000
Net Debt 39,916,000
Net Invested Capital 34,166,000
Net Working Capital -7,717,000
Short Long Term Debt Total 43,123,000



Balance Sheet

Currency in USD. All numbers in thousands.

 Trend2022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-312009-12-312009-09-302009-06-302009-03-312008-12-312008-09-302008-06-302008-03-312007-12-312007-09-302007-06-302007-03-312006-12-312006-09-302006-06-302006-03-31
> Total Assets 
0
0
0
26,120,000
0
0
0
32,043,000
31,532,000
34,318,000
35,305,000
32,972,000
30,744,000
33,127,000
33,705,000
34,552,000
34,173,000
33,324,000
36,879,000
35,050,000
35,554,000
36,794,000
36,220,000
35,488,000
36,399,000
35,798,000
38,309,000
37,670,000
37,418,000
37,140,000
36,795,000
38,168,000
36,137,000
36,325,000
35,401,000
35,187,000
33,255,000
32,713,000
32,011,000
33,956,000
34,621,000
34,802,000
35,577,000
36,851,000
36,627,000
38,660,000
41,951,000
42,968,000
43,070,000
40,721,000
39,380,000
39,801,000
38,042,000
39,923,000
41,420,000
42,875,000
37,494,000
39,162,000
39,129,000
44,815,000
39,804,000
40,686,000
41,589,000
41,290,000
41,733,000
40,960,000
40,717,000
61,681,000
61,681,00040,717,00040,960,00041,733,00041,290,00041,589,00040,686,00039,804,00044,815,00039,129,00039,162,00037,494,00042,875,00041,420,00039,923,00038,042,00039,801,00039,380,00040,721,00043,070,00042,968,00041,951,00038,660,00036,627,00036,851,00035,577,00034,802,00034,621,00033,956,00032,011,00032,713,00033,255,00035,187,00035,401,00036,325,00036,137,00038,168,00036,795,00037,140,00037,418,00037,670,00038,309,00035,798,00036,399,00035,488,00036,220,00036,794,00035,554,00035,050,00036,879,00033,324,00034,173,00034,552,00033,705,00033,127,00030,744,00032,972,00035,305,00034,318,00031,532,00032,043,00000026,120,000000
   > Total Current Assets 
0
0
0
11,925,000
0
0
0
15,052,000
13,633,000
15,750,000
15,306,000
14,939,000
13,640,000
14,731,000
14,277,000
14,682,000
13,078,000
12,924,000
15,482,000
13,756,000
13,393,000
14,333,000
15,090,000
14,859,000
15,338,000
15,561,000
17,600,000
16,590,000
16,661,000
16,755,000
16,016,000
16,852,000
14,825,000
14,710,000
14,761,000
15,484,000
14,275,000
13,772,000
14,112,000
15,804,000
15,928,000
16,046,000
16,574,000
17,608,000
16,884,000
18,432,000
20,859,000
21,594,000
20,593,000
20,028,000
18,538,000
19,442,000
15,741,000
17,163,000
19,575,000
20,514,000
16,861,000
17,776,000
17,453,000
21,492,000
17,910,000
18,743,000
17,846,000
17,717,000
18,724,000
18,376,000
19,035,000
19,619,000
19,619,00019,035,00018,376,00018,724,00017,717,00017,846,00018,743,00017,910,00021,492,00017,453,00017,776,00016,861,00020,514,00019,575,00017,163,00015,741,00019,442,00018,538,00020,028,00020,593,00021,594,00020,859,00018,432,00016,884,00017,608,00016,574,00016,046,00015,928,00015,804,00014,112,00013,772,00014,275,00015,484,00014,761,00014,710,00014,825,00016,852,00016,016,00016,755,00016,661,00016,590,00017,600,00015,561,00015,338,00014,859,00015,090,00014,333,00013,393,00013,756,00015,482,00012,924,00013,078,00014,682,00014,277,00014,731,00013,640,00014,939,00015,306,00015,750,00013,633,00015,052,00000011,925,000000
       Cash And Cash Equivalents 
0
0
0
1,676,000
0
0
0
1,656,000
1,231,000
3,028,000
2,803,000
1,531,000
2,361,000
2,602,000
1,602,000
1,540,000
850,000
1,584,000
3,507,000
1,703,000
1,322,000
2,178,000
3,391,000
2,550,000
3,576,000
3,846,000
4,817,000
2,983,000
3,981,000
3,586,000
3,382,000
2,154,000
1,823,000
1,541,000
2,043,000
1,682,000
1,524,000
1,838,000
2,393,000
3,417,000
2,944,000
3,814,000
4,884,000
4,239,000
5,076,000
6,197,000
7,667,000
8,447,000
7,200,000
6,587,000
5,880,000
6,593,000
3,081,000
4,008,000
6,507,000
6,861,000
3,746,000
4,200,000
4,821,000
7,280,000
3,902,000
4,915,000
4,491,000
4,496,000
4,622,000
5,036,000
5,368,000
3,207,000
3,207,0005,368,0005,036,0004,622,0004,496,0004,491,0004,915,0003,902,0007,280,0004,821,0004,200,0003,746,0006,861,0006,507,0004,008,0003,081,0006,593,0005,880,0006,587,0007,200,0008,447,0007,667,0006,197,0005,076,0004,239,0004,884,0003,814,0002,944,0003,417,0002,393,0001,838,0001,524,0001,682,0002,043,0001,541,0001,823,0002,154,0003,382,0003,586,0003,981,0002,983,0004,817,0003,846,0003,576,0002,550,0003,391,0002,178,0001,322,0001,703,0003,507,0001,584,000850,0001,540,0001,602,0002,602,0002,361,0001,531,0002,803,0003,028,0001,231,0001,656,0000001,676,000000
       Net Receivables 
0
0
0
2,160,000
0
0
0
3,497,000
2,786,000
3,093,000
2,975,000
2,848,000
2,602,000
3,171,000
3,048,000
3,098,000
3,186,000
3,232,000
3,022,000
3,009,000
2,991,000
3,443,000
3,242,000
3,201,000
3,472,000
3,553,000
3,562,000
3,589,000
3,591,000
3,964,000
3,659,000
3,853,000
3,408,000
4,081,000
3,785,000
4,004,000
3,741,000
3,619,000
3,322,000
2,778,000
2,989,000
3,085,000
3,100,000
3,499,000
3,090,000
3,648,000
3,985,000
3,738,000
3,894,000
3,772,000
3,522,000
3,564,000
3,535,000
4,074,000
3,729,000
3,717,000
3,334,000
3,944,000
3,712,000
3,761,000
4,087,000
4,445,000
4,182,000
3,940,000
4,418,000
4,593,000
4,611,000
4,756,000
4,756,0004,611,0004,593,0004,418,0003,940,0004,182,0004,445,0004,087,0003,761,0003,712,0003,944,0003,334,0003,717,0003,729,0004,074,0003,535,0003,564,0003,522,0003,772,0003,894,0003,738,0003,985,0003,648,0003,090,0003,499,0003,100,0003,085,0002,989,0002,778,0003,322,0003,619,0003,741,0004,004,0003,785,0004,081,0003,408,0003,853,0003,659,0003,964,0003,591,0003,589,0003,562,0003,553,0003,472,0003,201,0003,242,0003,443,0002,991,0003,009,0003,022,0003,232,0003,186,0003,098,0003,048,0003,171,0002,602,0002,848,0002,975,0003,093,0002,786,0003,497,0000002,160,000000
       Other Current Assets 
0
0
0
1,014,000
0
0
0
567,000
596,000
626,000
673,000
896,000
853,000
729,000
750,000
837,000
763,000
606,000
705,000
727,000
809,000
808,000
1,004,000
988,000
979,000
850,000
978,000
1,069,000
1,113,000
988,000
949,000
999,000
870,000
817,000
954,000
1,206,000
1,458,000
1,108,000
1,190,000
1,136,000
1,296,000
1,158,000
1,104,000
853,000
711,000
857,000
924,000
603,000
907,000
744,000
696,000
481,000
807,000
826,000
810,000
701,000
736,000
664,000
760,000
860,000
14,008,000
13,828,000
1,000,000
13,221,000
14,102,000
13,340,000
13,667,000
1,770,000
1,770,00013,667,00013,340,00014,102,00013,221,0001,000,00013,828,00014,008,000860,000760,000664,000736,000701,000810,000826,000807,000481,000696,000744,000907,000603,000924,000857,000711,000853,0001,104,0001,158,0001,296,0001,136,0001,190,0001,108,0001,458,0001,206,000954,000817,000870,000999,000949,000988,0001,113,0001,069,000978,000850,000979,000988,0001,004,000808,000809,000727,000705,000606,000763,000837,000750,000729,000853,000896,000673,000626,000596,000567,0000001,014,000000
   > Long-term Assets 
0
0
0
14,195,000
0
0
0
16,991,000
17,899,000
18,568,000
19,999,000
18,033,000
17,104,000
18,396,000
19,428,000
19,870,000
21,095,000
20,400,000
21,397,000
21,294,000
22,161,000
22,461,000
21,130,000
20,629,000
21,061,000
20,237,000
20,709,000
21,080,000
20,757,000
20,385,000
20,779,000
21,316,000
21,312,000
21,615,000
20,640,000
19,703,000
18,980,000
18,941,000
17,899,000
18,152,000
18,693,000
18,756,000
19,003,000
19,243,000
19,743,000
20,228,000
21,092,000
21,374,000
22,477,000
20,693,000
20,842,000
20,359,000
22,301,000
22,760,000
21,845,000
22,361,000
20,633,000
21,386,000
21,676,000
23,323,000
21,894,000
21,943,000
23,743,000
23,573,000
23,009,000
22,584,000
21,682,000
42,062,000
42,062,00021,682,00022,584,00023,009,00023,573,00023,743,00021,943,00021,894,00023,323,00021,676,00021,386,00020,633,00022,361,00021,845,00022,760,00022,301,00020,359,00020,842,00020,693,00022,477,00021,374,00021,092,00020,228,00019,743,00019,243,00019,003,00018,756,00018,693,00018,152,00017,899,00018,941,00018,980,00019,703,00020,640,00021,615,00021,312,00021,316,00020,779,00020,385,00020,757,00021,080,00020,709,00020,237,00021,061,00020,629,00021,130,00022,461,00022,161,00021,294,00021,397,00020,400,00021,095,00019,870,00019,428,00018,396,00017,104,00018,033,00019,999,00018,568,00017,899,00016,991,00000014,195,000000
       Property Plant Equipment 
0
0
0
5,238,000
0
0
0
6,435,000
6,877,000
7,044,000
6,696,000
6,348,000
5,752,000
6,121,000
6,358,000
6,390,000
6,530,000
6,162,000
6,587,000
6,499,000
6,678,000
6,793,000
6,411,000
6,250,000
6,445,000
6,161,000
6,364,000
6,645,000
6,473,000
6,396,000
6,583,000
6,755,000
6,670,000
6,648,000
6,273,000
6,071,000
5,697,000
5,815,000
5,600,000
5,721,000
5,865,000
5,931,000
6,133,000
6,064,000
6,264,000
6,629,000
6,857,000
7,271,000
7,459,000
7,113,000
7,138,000
7,201,000
6,894,000
6,917,000
6,636,000
6,631,000
6,107,000
6,184,000
6,134,000
6,365,000
5,952,000
5,975,000
6,061,000
6,168,000
6,004,000
5,965,000
5,610,000
6,710,000
6,710,0005,610,0005,965,0006,004,0006,168,0006,061,0005,975,0005,952,0006,365,0006,134,0006,184,0006,107,0006,631,0006,636,0006,917,0006,894,0007,201,0007,138,0007,113,0007,459,0007,271,0006,857,0006,629,0006,264,0006,064,0006,133,0005,931,0005,865,0005,721,0005,600,0005,815,0005,697,0006,071,0006,273,0006,648,0006,670,0006,755,0006,583,0006,396,0006,473,0006,645,0006,364,0006,161,0006,445,0006,250,0006,411,0006,793,0006,678,0006,499,0006,587,0006,162,0006,530,0006,390,0006,358,0006,121,0005,752,0006,348,0006,696,0007,044,0006,877,0006,435,0000005,238,000000
       Goodwill 
0
0
0
6,197,000
0
0
0
7,925,000
8,250,000
8,399,000
9,318,000
8,015,000
7,646,000
8,414,000
8,992,000
9,112,000
9,974,000
9,790,000
10,195,000
10,161,000
10,537,000
10,652,000
10,087,000
9,928,000
10,087,000
9,737,000
9,903,000
9,900,000
9,765,000
9,529,000
9,177,000
8,893,000
9,009,000
9,085,000
8,707,000
8,388,000
7,920,000
7,914,000
7,404,000
7,415,000
7,683,000
7,622,000
7,646,000
7,324,000
7,485,000
7,614,000
7,681,000
7,666,000
7,667,000
7,312,000
7,271,000
7,189,000
5,775,000
5,828,000
5,720,000
5,858,000
5,284,000
5,653,000
5,647,000
5,964,000
5,768,000
5,842,000
6,814,000
6,680,000
6,632,000
6,318,000
6,127,000
19,655,000
19,655,0006,127,0006,318,0006,632,0006,680,0006,814,0005,842,0005,768,0005,964,0005,647,0005,653,0005,284,0005,858,0005,720,0005,828,0005,775,0007,189,0007,271,0007,312,0007,667,0007,666,0007,681,0007,614,0007,485,0007,324,0007,646,0007,622,0007,683,0007,415,0007,404,0007,914,0007,920,0008,388,0008,707,0009,085,0009,009,0008,893,0009,177,0009,529,0009,765,0009,900,0009,903,0009,737,00010,087,0009,928,00010,087,00010,652,00010,537,00010,161,00010,195,0009,790,0009,974,0009,112,0008,992,0008,414,0007,646,0008,015,0009,318,0008,399,0008,250,0007,925,0000006,197,000000
       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
1,011,000
1,079,000
1,072,000
1,080,000
1,074,000
0
0
0
0
4,578,000
4,665,000
4,499,000
4,635,000
4,390,000
4,516,000
4,579,000
4,798,000
4,637,000
4,633,000
4,624,000
4,463,000
4,312,000
4,328,000
4,087,000
4,431,000
4,431,0004,087,0004,328,0004,312,0004,463,0004,624,0004,633,0004,637,0004,798,0004,579,0004,516,0004,390,0004,635,0004,499,0004,665,0004,578,00000001,074,0001,080,0001,072,0001,079,0001,011,0000000000000000000000000000000000000000000000
       Intangible Assets 
0
0
0
1,627,000
0
0
0
1,906,000
1,919,000
2,301,000
3,090,000
3,084,000
3,169,000
3,321,000
3,494,000
3,546,000
3,877,000
3,779,000
3,868,000
3,873,000
3,977,000
4,020,000
3,774,000
3,697,000
3,753,000
3,614,000
3,651,000
3,619,000
3,597,000
3,472,000
3,290,000
3,193,000
3,234,000
3,209,000
3,134,000
2,985,000
2,855,000
2,807,000
2,621,000
2,623,000
2,664,000
2,603,000
2,578,000
2,470,000
2,517,000
2,527,000
2,501,000
2,432,000
2,455,000
2,336,000
2,317,000
2,278,000
2,129,000
2,130,000
2,088,000
2,113,000
1,850,000
1,948,000
1,926,000
2,019,000
1,952,000
1,958,000
2,893,000
2,818,000
2,786,000
2,656,000
2,224,000
6,732,000
6,732,0002,224,0002,656,0002,786,0002,818,0002,893,0001,958,0001,952,0002,019,0001,926,0001,948,0001,850,0002,113,0002,088,0002,130,0002,129,0002,278,0002,317,0002,336,0002,455,0002,432,0002,501,0002,527,0002,517,0002,470,0002,578,0002,603,0002,664,0002,623,0002,621,0002,807,0002,855,0002,985,0003,134,0003,209,0003,234,0003,193,0003,290,0003,472,0003,597,0003,619,0003,651,0003,614,0003,753,0003,697,0003,774,0004,020,0003,977,0003,873,0003,868,0003,779,0003,877,0003,546,0003,494,0003,321,0003,169,0003,084,0003,090,0002,301,0001,919,0001,906,0000001,627,000000
       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
1,515,000
1,564,000
1,586,000
1,835,000
1,924,000
0
0
0
0
0
2,510,000
2,186,000
2,358,000
3,002,000
3,085,000
3,390,000
3,480,000
3,585,000
3,535,000
3,351,000
2,918,000
3,275,000
3,317,000
3,634,000
0
03,634,0003,317,0003,275,0002,918,0003,351,0003,535,0003,585,0003,480,0003,390,0003,085,0003,002,0002,358,0002,186,0002,510,000000001,924,0001,835,0001,586,0001,564,0001,515,0000000000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
11,853,000
0
0
0
16,642,000
16,754,000
20,451,000
23,673,000
25,472,000
24,592,000
26,440,000
26,991,000
28,407,000
27,808,000
27,774,000
30,757,000
29,929,000
30,042,000
31,614,000
32,566,000
33,725,000
34,784,000
35,652,000
38,193,000
40,824,000
41,473,000
42,365,000
43,986,000
44,442,000
43,294,000
44,172,000
44,078,000
46,390,000
45,501,000
44,511,000
44,237,000
45,432,000
45,515,000
45,601,000
45,894,000
47,751,000
47,184,000
48,937,000
51,584,000
53,198,000
53,552,000
50,889,000
49,322,000
50,540,000
48,227,000
49,332,000
50,575,000
52,474,000
48,557,000
49,282,000
49,374,000
55,446,000
49,378,000
49,886,000
50,221,000
49,498,000
49,936,000
48,220,000
48,120,000
67,992,000
67,992,00048,120,00048,220,00049,936,00049,498,00050,221,00049,886,00049,378,00055,446,00049,374,00049,282,00048,557,00052,474,00050,575,00049,332,00048,227,00050,540,00049,322,00050,889,00053,552,00053,198,00051,584,00048,937,00047,184,00047,751,00045,894,00045,601,00045,515,00045,432,00044,237,00044,511,00045,501,00046,390,00044,078,00044,172,00043,294,00044,442,00043,986,00042,365,00041,473,00040,824,00038,193,00035,652,00034,784,00033,725,00032,566,00031,614,00030,042,00029,929,00030,757,00027,774,00027,808,00028,407,00026,991,00026,440,00024,592,00025,472,00023,673,00020,451,00016,754,00016,642,00000011,853,000000
   > Total Current Liabilities 
0
0
0
6,989,000
0
0
0
8,551,000
7,393,000
11,438,000
11,396,000
10,144,000
8,135,000
9,666,000
9,838,000
11,178,000
9,580,000
9,989,000
13,713,000
12,804,000
14,343,000
14,763,000
16,050,000
14,794,000
15,283,000
16,830,000
16,726,000
17,016,000
14,509,000
14,706,000
16,018,000
17,066,000
13,971,000
13,580,000
15,117,000
15,112,000
14,980,000
15,386,000
14,102,000
15,386,000
14,091,000
12,672,000
14,258,000
16,467,000
13,355,000
17,243,000
18,514,000
15,962,000
17,688,000
17,441,000
15,599,000
17,191,000
18,486,000
18,046,000
18,045,000
18,833,000
16,584,000
15,792,000
15,525,000
19,615,000
15,215,000
15,884,000
17,877,000
19,255,000
20,417,000
20,547,000
20,772,000
27,336,000
27,336,00020,772,00020,547,00020,417,00019,255,00017,877,00015,884,00015,215,00019,615,00015,525,00015,792,00016,584,00018,833,00018,045,00018,046,00018,486,00017,191,00015,599,00017,441,00017,688,00015,962,00018,514,00017,243,00013,355,00016,467,00014,258,00012,672,00014,091,00015,386,00014,102,00015,386,00014,980,00015,112,00015,117,00013,580,00013,971,00017,066,00016,018,00014,706,00014,509,00017,016,00016,726,00016,830,00015,283,00014,794,00016,050,00014,763,00014,343,00012,804,00013,713,0009,989,0009,580,00011,178,0009,838,0009,666,0008,135,00010,144,00011,396,00011,438,0007,393,0008,551,0000006,989,000000
       Short-term Debt 
0
0
0
564,000
0
0
0
729,000
897,000
2,052,000
1,949,000
584,000
913,000
594,000
510,000
1,744,000
1,201,000
935,000
3,852,000
3,132,000
4,967,000
3,884,000
4,889,000
3,717,000
5,495,000
5,978,000
4,916,000
5,200,000
4,802,000
3,940,000
4,923,000
3,655,000
3,690,000
2,348,000
3,448,000
2,526,000
5,013,000
4,636,000
3,107,000
3,230,000
3,110,000
1,871,000
3,127,000
3,216,000
2,758,000
5,152,000
5,910,000
3,005,000
5,270,000
3,617,000
3,587,000
4,784,000
7,133,000
5,031,000
5,390,000
4,389,000
3,371,000
2,585,000
2,144,000
3,368,000
2,122,000
1,744,000
3,337,000
3,023,000
5,338,000
5,707,000
5,459,000
8,248,000
8,248,0005,459,0005,707,0005,338,0003,023,0003,337,0001,744,0002,122,0003,368,0002,144,0002,585,0003,371,0004,389,0005,390,0005,031,0007,133,0004,784,0003,587,0003,617,0005,270,0003,005,0005,910,0005,152,0002,758,0003,216,0003,127,0001,871,0003,110,0003,230,0003,107,0004,636,0005,013,0002,526,0003,448,0002,348,0003,690,0003,655,0004,923,0003,940,0004,802,0005,200,0004,916,0005,978,0005,495,0003,717,0004,889,0003,884,0004,967,0003,132,0003,852,000935,0001,201,0001,744,000510,000594,000913,000584,0001,949,0002,052,000897,000729,000000564,000000
       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
3,216,000
2,758,000
5,152,000
5,910,000
3,005,000
0
0
0
0
7,133,000
5,031,000
5,390,000
4,389,000
3,371,000
2,585,000
2,144,000
3,368,000
2,122,000
1,744,000
3,337,000
3,023,000
5,338,000
5,707,000
5,459,000
8,248,000
8,248,0005,459,0005,707,0005,338,0003,023,0003,337,0001,744,0002,122,0003,368,0002,144,0002,585,0003,371,0004,389,0005,390,0005,031,0007,133,00000003,005,0005,910,0005,152,0002,758,0003,216,0000000000000000000000000000000000000000000000
       Accounts payable 
0
0
0
672,000
0
0
0
852,000
733,000
1,167,000
1,237,000
1,013,000
765,000
774,000
1,040,000
670,000
956,000
871,000
1,064,000
835,000
964,000
1,027,000
1,121,000
1,031,000
1,044,000
1,019,000
1,127,000
1,103,000
967,000
1,045,000
1,125,000
1,274,000
1,064,000
1,109,000
1,255,000
1,242,000
1,038,000
1,089,000
1,237,000
1,289,000
1,496,000
1,547,000
1,573,000
1,666,000
1,746,000
1,909,000
1,973,000
2,242,000
2,156,000
1,953,000
1,662,000
2,068,000
1,812,000
1,708,000
1,704,000
2,299,000
2,073,000
1,991,000
2,155,000
2,780,000
2,537,000
2,630,000
2,810,000
3,331,000
3,203,000
3,279,000
3,342,000
4,076,000
4,076,0003,342,0003,279,0003,203,0003,331,0002,810,0002,630,0002,537,0002,780,0002,155,0001,991,0002,073,0002,299,0001,704,0001,708,0001,812,0002,068,0001,662,0001,953,0002,156,0002,242,0001,973,0001,909,0001,746,0001,666,0001,573,0001,547,0001,496,0001,289,0001,237,0001,089,0001,038,0001,242,0001,255,0001,109,0001,064,0001,274,0001,125,0001,045,000967,0001,103,0001,127,0001,019,0001,044,0001,031,0001,121,0001,027,000964,000835,0001,064,000871,000956,000670,0001,040,000774,000765,0001,013,0001,237,0001,167,000733,000852,000000672,000000
       Other Current Liabilities 
0
0
0
5,753,000
0
0
0
6,970,000
5,763,000
8,219,000
8,210,000
8,547,000
6,457,000
8,298,000
8,288,000
8,764,000
7,423,000
8,183,000
8,797,000
8,837,000
8,412,000
9,852,000
10,040,000
10,046,000
8,744,000
9,833,000
10,683,000
10,713,000
8,740,000
9,721,000
9,970,000
12,137,000
9,217,000
10,123,000
10,414,000
11,344,000
8,929,000
9,661,000
9,758,000
10,867,000
9,485,000
9,254,000
9,558,000
11,585,000
8,851,000
10,182,000
10,631,000
10,715,000
10,262,000
11,871,000
10,350,000
10,339,000
9,541,000
11,307,000
10,951,000
12,145,000
11,140,000
11,216,000
11,226,000
13,467,000
13,093,000
14,140,000
5,720,000
16,232,000
15,079,000
14,840,000
15,313,000
6,532,000
6,532,00015,313,00014,840,00015,079,00016,232,0005,720,00014,140,00013,093,00013,467,00011,226,00011,216,00011,140,00012,145,00010,951,00011,307,0009,541,00010,339,00010,350,00011,871,00010,262,00010,715,00010,631,00010,182,0008,851,00011,585,0009,558,0009,254,0009,485,00010,867,0009,758,0009,661,0008,929,00011,344,00010,414,00010,123,0009,217,00012,137,0009,970,0009,721,0008,740,00010,713,00010,683,0009,833,0008,744,00010,046,00010,040,0009,852,0008,412,0008,837,0008,797,0008,183,0007,423,0008,764,0008,288,0008,298,0006,457,0008,547,0008,210,0008,219,0005,763,0006,970,0000005,753,000000
   > Long-term Liabilities 
0
0
0
4,864,000
0
0
0
8,091,000
9,361,000
9,013,000
12,277,000
15,328,000
16,457,000
16,774,000
17,153,000
17,229,000
18,228,000
17,785,000
17,044,000
17,125,000
15,699,000
16,851,000
16,516,000
18,931,000
19,501,000
18,822,000
21,467,000
23,808,000
26,964,000
27,659,000
27,968,000
27,376,000
29,323,000
30,592,000
28,961,000
31,278,000
30,521,000
29,125,000
30,135,000
30,046,000
31,424,000
32,929,000
31,636,000
31,284,000
33,829,000
31,694,000
33,070,000
37,236,000
35,864,000
33,448,000
33,723,000
33,349,000
29,741,000
31,286,000
32,530,000
33,641,000
31,973,000
33,490,000
33,849,000
35,831,000
34,163,000
34,002,000
32,344,000
30,243,000
29,519,000
27,673,000
27,348,000
40,656,000
40,656,00027,348,00027,673,00029,519,00030,243,00032,344,00034,002,00034,163,00035,831,00033,849,00033,490,00031,973,00033,641,00032,530,00031,286,00029,741,00033,349,00033,723,00033,448,00035,864,00037,236,00033,070,00031,694,00033,829,00031,284,00031,636,00032,929,00031,424,00030,046,00030,135,00029,125,00030,521,00031,278,00028,961,00030,592,00029,323,00027,376,00027,968,00027,659,00026,964,00023,808,00021,467,00018,822,00019,501,00018,931,00016,516,00016,851,00015,699,00017,125,00017,044,00017,785,00018,228,00017,229,00017,153,00016,774,00016,457,00015,328,00012,277,0009,013,0009,361,0008,091,0000004,864,000000
       Long term Debt Total 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
28,168,000
27,276,000
27,414,000
25,768,000
24,783,000
0
0
0
0
000024,783,00025,768,00027,414,00027,276,00028,168,00000000000000000000000000000000000000000000000000000000000000
       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
3,536,000
3,502,000
3,737,000
3,968,000
5,103,000
0
0
0
0
0
5,904,000
5,575,000
6,416,000
6,974,000
6,447,000
6,503,000
7,146,000
6,887,000
6,588,000
6,576,000
5,116,000
5,500,000
5,328,000
5,506,000
0
05,506,0005,328,0005,500,0005,116,0006,576,0006,588,0006,887,0007,146,0006,503,0006,447,0006,974,0006,416,0005,575,0005,904,000000005,103,0003,968,0003,737,0003,502,0003,536,0000000000000000000000000000000000000000000000
       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
1,897,000
1,739,000
1,362,000
1,037,000
799,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00000000000000000000799,0001,037,0001,362,0001,739,0001,897,0000000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
14,267,000
0
0
0
15,401,000
14,778,000
13,867,000
11,632,000
7,500,000
5,906,000
6,377,000
6,340,000
5,716,000
4,876,000
4,065,000
4,532,000
3,506,000
3,992,000
3,669,000
2,130,000
229,000
112,000
-1,366,000
-1,481,000
-3,476,000
-4,314,000
-5,466,000
-7,429,000
-7,766,000
-8,613,000
-9,292,000
-10,112,000
-12,629,000
-13,616,000
-13,151,000
-13,582,000
-13,244,000
-12,753,000
-12,556,000
-12,142,000
-12,688,000
-12,392,000
-12,008,000
-11,407,000
-12,086,000
-12,350,000
-11,915,000
-11,720,000
-12,459,000
-11,968,000
-11,199,000
-11,010,000
-11,577,000
-12,944,000
-11,997,000
-12,092,000
-12,567,000
-11,548,000
-11,113,000
-10,551,000
-10,106,000
-10,098,000
-9,044,000
-9,137,000
-8,957,000
-8,957,000-9,137,000-9,044,000-10,098,000-10,106,000-10,551,000-11,113,000-11,548,000-12,567,000-12,092,000-11,997,000-12,944,000-11,577,000-11,010,000-11,199,000-11,968,000-12,459,000-11,720,000-11,915,000-12,350,000-12,086,000-11,407,000-12,008,000-12,392,000-12,688,000-12,142,000-12,556,000-12,753,000-13,244,000-13,582,000-13,151,000-13,616,000-12,629,000-10,112,000-9,292,000-8,613,000-7,766,000-7,429,000-5,466,000-4,314,000-3,476,000-1,481,000-1,366,000112,000229,0002,130,0003,669,0003,992,0003,506,0004,532,0004,065,0004,876,0005,716,0006,340,0006,377,0005,906,0007,500,00011,632,00013,867,00014,778,00015,401,00000014,267,000000
   Common Stock0-9,137,000-9,044,0000-10,106,000-10,551,000-11,113,000-11,548,000-12,567,0000-11,997,000000000000000000000000000000000000000000000000000000000000
   Retained Earnings Total Equity00000000000000000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 
0
0
0
-4,224,000
0
0
0
1,688,000
1,844,000
2,229,000
1,356,000
-2,281,000
-2,969,000
-1,719,000
-1,019,000
-817,000
-553,000
-1,301,000
-520,000
-1,140,000
-146,000
-262,000
-1,425,000
-2,863,000
-2,367,000
-3,376,000
-2,835,000
-3,604,000
-3,720,000
-4,115,000
-4,820,000
-4,190,000
-4,213,000
-4,314,000
-5,022,000
-6,826,000
-8,090,000
-8,107,000
-8,927,000
-9,402,000
-8,914,000
-8,955,000
-8,889,000
-9,559,000
-9,265,000
-9,070,000
-8,797,000
-8,535,000
-8,883,000
-8,908,000
-9,199,000
-10,111,000
-9,237,000
-9,051,000
-8,966,000
-9,363,000
-10,774,000
-10,009,000
-10,567,000
-11,181,000
-10,746,000
-10,665,000
-10,520,000
0
0
0
0
-9,559,000
-9,559,0000000-10,520,000-10,665,000-10,746,000-11,181,000-10,567,000-10,009,000-10,774,000-9,363,000-8,966,000-9,051,000-9,237,000-10,111,000-9,199,000-8,908,000-8,883,000-8,535,000-8,797,000-9,070,000-9,265,000-9,559,000-8,889,000-8,955,000-8,914,000-9,402,000-8,927,000-8,107,000-8,090,000-6,826,000-5,022,000-4,314,000-4,213,000-4,190,000-4,820,000-4,115,000-3,720,000-3,604,000-2,835,000-3,376,000-2,367,000-2,863,000-1,425,000-262,000-146,000-1,140,000-520,000-1,301,000-553,000-817,000-1,019,000-1,719,000-2,969,000-2,281,0001,356,0002,229,0001,844,0001,688,000000-4,224,000000
   Capital Surplus 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,019,000
1,992,000
2,044,000
2,071,000
2,105,000
2,080,000
2,143,000
2,181,000
2,225,000
0
0
0
0
00002,225,0002,181,0002,143,0002,080,0002,105,0002,071,0002,044,0001,992,0002,019,0000000000000000000000000000000000000000000000000000000000
   Treasury Stock0000-35,836,000-35,147,000-35,056,000-35,060,000-35,129,000-35,133,000-35,135,000-35,146,000-35,220,0000000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
5,489,000
0
0
0
1,265,000
1,638,000
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
0
0
0
0
0
0
0
-9,559,000
-9,265,000
-9,070,000
-8,797,000
-8,535,000
0
0
0
0
0
-9,051,000
-8,966,000
-9,363,000
-10,774,000
-10,009,000
-10,567,000
-11,181,000
-10,746,000
1,465,000
-32,966,000
-10,106,000
-10,098,000
-9,044,000
-9,137,000
0
0-9,137,000-9,044,000-10,098,000-10,106,000-32,966,0001,465,000-10,746,000-11,181,000-10,567,000-10,009,000-10,774,000-9,363,000-8,966,000-9,051,00000000-8,535,000-8,797,000-9,070,000-9,265,000-9,559,00000000000000000000000000000000000001,638,0001,265,0000005,489,000000



Balance Sheet

Currency in USD. All numbers in thousands.




Cash Flow

Currency in USD. All numbers in thousands.