Digital Realty Trust Inc
Buy, Hold or Sell?

Let's analyse Digital Realty Trust Inc together

Penke I guess you are interested in Digital Realty Trust 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 Digital Realty Trust 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.

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

Get notifications about Digital Realty Trust Inc

I send you an email if I find something interesting about Digital Realty Trust Inc.

Quick analysis of Digital Realty Trust Inc (30 sec.)

What can you expect buying and holding a share of Digital Realty Trust Inc? (30 sec.)

How much money do you get?

$4.87

When do you have the money?

1 year

How often do you get paid?

100.0%

What is your share worth?

Current worth

$67.23

Expected worth in 1 year

$71.63

How sure are you?

82.5%

+ What do you gain per year?

Total Gains per Share

$9.27

Return On Investment

6.7%

For what price can you sell your share?

Current Price per Share

$138.53

Expected price per share

$130.71 - $148.98

How sure are you?

50%

1. Valuation of Digital Realty Trust Inc (5 min.)

Live pricePrice per Share (EOD)

$138.53

Book Value per Share

$67.23

Intrinsic Value Per Share

$-154.53 - $-17.38

Total Value Per Share

$-87.29 - $49.85

My calculation of the intrinsic value of Digital Realty Trust Inc is based how much money is coming from the company's main activities (Free Cash Flow).

The following numbers are based on moving averages and per share and per quarter.
I use a 6% discount rate for the low estimation and 3% for the high estimation.
The current Free Cash Flow Per Share is 10Y: ($0.74) 3Y: ($0.43) TTM: ($-0.42)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($-0.06) 3Y: ($-0.30) TTM: ($-0.28)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$-1.22	$2.30	$-3.08 - $1.96
2	$-6.72	$3.56	$-7.87 - $0.93
3	$-16.03	$3.83	$-12.67 - $-0.09
4	$-28.70	$3.17	$-17.46 - $-1.12
5	$-44.31	$1.64	$-22.25 - $-2.14
6	$-62.49	$-0.71	$-27.05 - $-3.16
7	$-82.89	$-3.83	$-31.84 - $-4.19
8	$-105.22	$-7.68	$-36.63 - $-5.21
9	$-129.18	$-12.21	$-41.42 - $-6.23
10	$-154.53	$-17.38	$-46.22 - $-7.26

2. Growth of Digital Realty Trust Inc (5 min.)

Is Digital Realty Trust Inc growing?

	Current year	Previous year	Grow	Grow %
How rich?	$20.9b	$18.6b	$1.2b	6.4%

How much money is Digital Realty Trust Inc making?

	Current year	Previous year	Grow	Grow %
Making money	$237.2m	$86m	$151.2m	63.7%
Net Profit Margin	17.0%	7.3%	-	-

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

Quarterly Yearly

3. Financial Health of Digital Realty Trust Inc (5 min.)

What can you expect buying and holding a share of Digital Realty Trust Inc? (5 min.)

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

What can you expect buying and holding a share of Digital Realty Trust Inc?

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

Speculation

The Price per Share of Digital Realty Trust Inc is $138.53. 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 Digital Realty Trust Inc.
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 Digital Realty Trust Inc, 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 $67.23. Based on the TTM, the Book Value Change Per Share is $1.10 per quarter. Based on the YOY, the Book Value Change Per Share is $0.88 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 $1.22 per quarter.

Based on historical numbers we can estimate the returns while holding a share of Digital Realty Trust Inc.

How much money are you going to get?

	MRQ		TTM		YOY		5Y		10Y
	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share
Usd Eps	0.09	0.1%	0.74	0.5%	0.27	0.2%	0.59	0.4%	0.38	0.3%
Usd Book Value Change Per Share	3.07	2.2%	1.10	0.8%	0.88	0.6%	1.62	1.2%	1.39	1.0%
Usd Dividend Per Share	0.03	0.0%	1.22	0.9%	1.16	0.8%	1.05	0.8%	0.79	0.6%
Usd Total Gains Per Share	3.10	2.2%	2.32	1.7%	2.04	1.5%	2.68	1.9%	2.18	1.6%
Usd Price Per Share	134.58	-	116.95	-	117.77	-	130.26	-	109.95	-
Price to Earnings Ratio	371.15	-	149.40	-	-221.22	-	37.91	-	11.84	-
Price-to-Total Gains Ratio	43.35	-	61.90	-	-5.14	-	-182.02	-	-39.52	-
Price to Book Ratio	2.00	-	1.83	-	1.99	-	2.50	-	3.70	-
Price-to-Total Gains Ratio	43.35	-	61.90	-	-5.14	-	-182.02	-	-39.52	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	138.53
Number of shares	7

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	1.22	1.05
Usd Book Value Change Per Share	1.10	1.62
Usd Total Gains Per Share	2.32	2.68
Gains per Quarter (7 shares)	16.22	18.73
Gains per Year (7 shares)	64.89	74.90

Years	Return on Investment (TTM)			Return on Investment (5Y)
	Dividend	Book Value gain	Total gains	Dividend	Book Value gain	Total gains
Broker costs	-	-	-10	-	-	-10
1	34	31	55	30	45	65
2	68	62	120	59	91	140
3	102	92	185	89	136	215
4	136	123	250	118	182	290
5	170	154	315	148	227	365
6	205	185	380	177	272	440
7	239	216	445	207	318	515
8	273	246	510	236	363	590
9	307	277	575	266	408	665
10	341	308	640	295	454	740

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %

	Trailing 12 Months				3Y				5 Year				10 Year				ALLTIME
				%				%				%				%				%
Earnings Per Share	4.0	0.0	0.0	100.0%	11.0	1.0	0.0	91.7%	18.0	2.0	0.0	90.0%	35.0	5.0	0.0	87.5%	75.0	7.0	1.0	90.4%
Book Value Change Per Share	3.0	1.0	0.0	75.0%	6.0	6.0	0.0	50.0%	12.0	8.0	0.0	60.0%	20.0	20.0	0.0	50.0%	49.0	33.0	1.0	59.0%
Dividend per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	20.0	0.0	0.0	100.0%	40.0	0.0	0.0	100.0%	82.0	0.0	1.0	98.8%
Total Gains per Share	4.0	0.0	0.0	100.0%	10.0	2.0	0.0	83.3%	16.0	4.0	0.0	80.0%	33.0	7.0	0.0	82.5%	68.0	14.0	1.0	81.9%

Fundamentals of Digital Realty Trust Inc

About Digital Realty Trust Inc

https://www.digitalrealty.com
3664
5707 Southwest Parkway, Building 1, Austin, TX, United States, 78735-6213
Google Maps Bing Maps

Digital Realty brings companies and data together by delivering the full spectrum of data center, colocation, and interconnection solutions. PlatformDIGITAL, the company's global data center platform, provides customers with a secure data meeting place and a proven Pervasive Datacenter Architecture (PDx) solution methodology for powering innovation and efficiently managing Data Gravity challenges. Digital Realty gives its customers access to the connected data communities that matter to them with a global data center footprint of 300+ facilities in 50+ metros across 25+ countries on six continents.

Fundamental data was last updated by Penke on 2024-04-13 11:49:03.

Financial Health

Profitability Details

	Compared to previous year	Compared to industry
The company is making a huge profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.

Operating Efficiency Details

	Compared to previous year	Compared to industry
The company is operating less efficient.
The company is less efficient in keeping operating costs low.

Liquidity Details

	Compared to previous year	Compared to industry
The company is unable 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 year	Compared to industry
The company is able to pay all its debts by selling its assets.
The company is able to pay all its debts with equity.

Valuation

Valuation Details

	Compared to previous year	Compared to industry
Based on the equity, the company is underpriced.
Based on the earnings, the company is expensive.
Based on how much money comes from the company's main activities, the company is cheap.

1.1. Profitability of Digital Realty Trust Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit Digital Realty Trust Inc earns for each $1 of revenue.

Above 10% is considered healthy but always compare Digital Realty Trust Inc to the REIT - Specialty industry mean.
A Net Profit Margin of 2.1% means that $0.02 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Digital Realty Trust Inc:

The MRQ is 2.1%. The company is making a profit. +1
The TTM is 17.0%. The company is making a huge profit. +2

Trends

Current period		Compared to		+/-
MRQ	2.1%	TTM	17.0%	-15.0%
TTM	17.0%	YOY	7.3%	+9.7%
TTM	17.0%	5Y	18.2%	-1.2%
5Y	18.2%	10Y	16.2%	+2.0%

Measures how much net profit Digital Realty Trust Inc earns for each $1 of revenue.

Revenue is the amount of profit Digital Realty Trust Inc generates before taxes and all other costs. For example, when you buy a cup of coffee it will cost you $3. The company does not earn $3 in profit but also has to pay various costs and taxes to create that cup of coffee. Let's assume the cost of creating a cup of coffee is $1.5.

The $3 you pay for a cup of coffee is called revenue.
The $1.5 that’s left over when all costs to create that cup of coffee (including taxes) are deduced from the revenue is called net profit.

The net profit margin looks at how much net profit Digital Realty Trust Inc earns for each $1 in revenue.

How to use net profit margin

Higher profit margin is better (more profit).
Above 10% is considered healthy but always compare Digital Realty Trust Inc to the REIT - Specialty industry mean.
Can be used to compare companies within the REIT - Specialty industry.

You typically want a high profit margin. This means that for each $1 in sales, Digital Realty Trust Inc makes more profit. This shows the investor how efficiently Digital Realty Trust Inc is operating in general and compared to other companies in the same industry. Digital Realty Trust Inc operates in the REIT - Specialty industry.

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of Digital Realty Trust Inc. If profit margins remain low (compared to the REIT - Specialty industry mean) and there are no improvements to make in production costs or other areas that might be a warning sign. If profit margins are high that means the company has low overhead costs and is efficiently using its resources to generate profit.

The three steps every investor should look at:

What is the current net profit margin?
The current most recent quarter (MRQ) Net Profit Margin of Digital Realty Trust Inc is 0.02. This means that Digital Realty Trust Inc earned $0.02 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Net Profit Margin of the REIT - Specialty industry is .
What is the trend?
The trend is important because it shows you how Digital Realty Trust Inc is performing over time. The most recent quarter might be important if Digital Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Digital Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare Digital Realty Trust Inc with other companies in the same industry (REIT - Specialty).
Net profit margin should rise over the years.
Can be influenced when Digital Realty Trust Inc sells assets (profit will increase while costs remain the same).
It won’t show what part of Digital Realty Trust Inc is doing great or needs improvement (it only looks at total revenue and total net income).

How to calculate net profit margin

Net profit margin = net income / total revenue * 100%

Real example of Digital Realty Trust Inc

You need the following data to determine net profit margin:

Income statement from the period you want to calculate (for example, MRQ or TTM).

Net income MRQ Digital Realty Trust Inc = 28,310
Total revenue MRQ Digital Realty Trust Inc = 1,369,633
$28,310 / $1,369,633 = 0.02 or 2.1%

Higher is better

The higher the net profit margin, the more efficient the company is generating income. This helps investors to determine how the company is managing money. The net profit margin is an important indicator when diving into the financial health of a company. Overall, you want to see the net profit margin rising over the years. That means the company improved their production and made it more efficient (if possible).

You can use the net profit margin to compare companies within the same industry. If there are two companies where one is much bigger but the smaller one has a higher net profit margin, that means the smaller company is more efficiently using operational costs.

Important: Profit margins can be very different between industries. Companies with assembly lines or transports are much more prone to see shifting in prices for fuel, ingredients and maintenance compared to companies that only provide services. You should never compare net profit margin between different industries.

1.1.2. Return on Assets

Shows how efficient Digital Realty Trust Inc is using its assets to generate profit.

Above 5% is considered healthy but always compare Digital Realty Trust Inc to the REIT - Specialty industry mean.
0.1% Return on Assets means that Digital Realty Trust Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Digital Realty Trust Inc:

The MRQ is 0.1%. Using its assets, the company is inefficient in making profit. -1
The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	0.1%	TTM	0.6%	-0.5%
TTM	0.6%	YOY	0.2%	+0.3%
TTM	0.6%	5Y	0.6%	0.0%
5Y	0.6%	10Y	0.6%	0.0%

Shows how efficient Digital Realty Trust Inc is using its assets to generate profit.

For a farm, a tractor is considered an asset. The tractor helps ploughing the land making it possible to plant and harvest crops. But the tractor might be old and needing maintenance all the time reducing its efficiency. Return on assets indicates how effectively the farm is using the tractor (and other assets that help the core business) to plough the land.

How to use return on assets

Higher is better.
Above 5% is considered healthy but always compare Digital Realty Trust Inc to the REIT - Specialty industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use return on assets in their analysis

Shows the investor how effectively Digital Realty Trust Inc is using its resources to generate profit. If the return on assets (0.1%) from Digital Realty Trust Inc are higher than the REIT - Specialty mean () that means Digital Realty Trust Inc is using its resources better than their competitors. If not, that means their competitors are more efficient in using their resources to generate profit.

An investor should always look at:

What is the current return on assets?
The current most recent quarter (MRQ) Return on Assets of Digital Realty Trust Inc is 0.1%. This means the company generated $0.00 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the REIT - Specialty industry is .
What is the trend?
The trend is important because it shows you how Digital Realty Trust Inc is performing over time. The most recent quarter might be important if Digital Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Digital Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
If a company has many assets changing over time, it’s better to calculate the average assets instead of the total assets.

How to calculate return on assets

Return on assets = net income / total assets * 100%

Real example Digital Realty Trust Inc

You need the following data to determine return on assets (ROA):

Income statement
Balance sheet

Net income MRQ (income statement) from Digital Realty Trust Inc = 28,310
Total assets MRQ (balance sheet) from Digital Realty Trust Inc = 44,113,257
28,310 / 44,113,257 = 0.00 or 0.1%

ROA is an important ratio as it will tell you how effectively Digital Realty Trust Inc is using its resources to generate profits. Example:

Bob and Kristin both sell ice cream in the summer. They both have an ice cream truck. The truck Bob owes cost him $20.000 and the truck Kristin owes cost her $1500. Over the summer, Bob earned $2000 and Kristin earned $200. To calculate the return on assets:

Bob: $2000 / $20.000 * 100% = 10%
Kristin: $200 / $1500 * 100% = 13.3%

This tells you Bob’s company is more valuable but Kristin's company is more efficient. Be aware that total assets can change over time. A transportation business will buy and sell trucks or planes all the time. Before using return on assets as a guideline, you have to know what the exact assets are. For a company that has many assets changing over time, it’s better to calculate the average assets instead of the total assets.

1.1.3. Return on Equity

Shows how efficient Digital Realty Trust Inc is using its investors money to generate profit.

Above 15%-20% is considered healthy but always compare Digital Realty Trust Inc to the REIT - Specialty industry mean.
0.1% Return on Equity means Digital Realty Trust Inc generated $0.00 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Digital Realty Trust Inc:

The MRQ is 0.1%. Using its investors money, the company is inefficient in making profit. -1
The TTM is 1.3%. Using its investors money, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	0.1%	TTM	1.3%	-1.2%
TTM	1.3%	YOY	0.5%	+0.8%
TTM	1.3%	5Y	1.2%	+0.1%
5Y	1.2%	10Y	1.3%	-0.1%

Shows how efficient Digital Realty Trust Inc is using its investors money to generate profit.

A publicly traded company (any company that issues shares to the public) is owned by its shareholders. Return on equity calculates the amount of profit for every $1 the shareholders invested.

How to use return on equity

Higher is better.
Above 15%-20% is considered healthy but always compare Digital Realty Trust Inc to the REIT - Specialty industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use return on equity in their analysis

To find out the owners/management's attitude toward their company. You typically want the owners/management to invest in the company and focus on generating profit. If not enough profit is generated (compared to the REIT - Specialty industry mean), the company might not be investing their money efficiently.

The three steps every investor should look at:

What is the current return on equity?
The current most recent quarter (MRQ) Return on Equity of Digital Realty Trust Inc is 0.1%. This means Digital Realty Trust Inc generated $0.00 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the REIT - Specialty industry is .
What is the trend?
The trend is important because it shows you how Digital Realty Trust Inc is performing over time. The most recent quarter might be important if Digital Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Digital Realty Trust Inc up to 10 years back (depending if Digital Realty Trust Inc existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Does not include intangible assets (non physical assets like licences, computer software, etc.).
Stockholders equity and shareholders equity refer to the same thing.
Liabilities should not be more than three times return on equity.

How to calculate return on equity

Return on equity = net profit / shareholders equity * 100%

Real example of Digital Realty Trust Inc

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Digital Realty Trust Inc = 28,310
Shareholders equity (balance sheet) MRQ Digital Realty Trust Inc = 19,117,534
28,310 / 19,117,534 = 0.00 or 0.1%

A negative shareholder equity is a warning sign. It means the company has more liabilities than assets. It might also mean that the owners did not invest enough money or they are taking money out of the business.

1.2. Operating Efficiency of Digital Realty Trust Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Digital Realty Trust Inc is operating .

Measures how much profit Digital Realty Trust 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 Digital Realty Trust Inc to the REIT - Specialty industry mean.
An Operating Margin of 13.1% means the company generated $0.13 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Digital Realty Trust Inc:

The MRQ is 13.1%. The company is operating less efficient.
The TTM is 13.4%. The company is operating less efficient.

Trends

Current period		Compared to		+/-
MRQ	13.1%	TTM	13.4%	-0.2%
TTM	13.4%	YOY	14.4%	-1.0%
TTM	13.4%	5Y	17.0%	-3.6%
5Y	17.0%	10Y	20.3%	-3.3%

Measures how efficient Digital Realty Trust Inc is operating .

The more effecient a company creates products or provides services, the more profit it generates.

How to use operating margin

Higher is better
Above 15% is considered healthy but always compare Digital Realty Trust Inc to the REIT - Specialty industry mean.
Can be very different between industries
Can be used to compare companies

Why do investors use operating margin in their analysis

To determine how much profit Digital Realty Trust Inc is making from it’s core business.

The three steps every investor should look at:

What is the current net profit margin?
The current most recent quarter (MRQ) Operating Margin of Digital Realty Trust Inc is 13.1%. This means that Digital Realty Trust Inc earned $0.13 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the REIT - Specialty industry is .
What is the trend?
The trend is important because it shows you how Digital Realty Trust Inc is performing over time. The most recent quarter might be important if Digital Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Digital Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry
Can be calculated in different ways

How to calculate operating margin

Operating margin = operating earnings / total revenue

Real example of Digital Realty Trust Inc

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Digital Realty Trust Inc = 179,622
Total revenue MRQ Digital Realty Trust Inc = 1,369,633
$179,622 / $1,369,633 = 0.13 or 13.1%

Operating margin is used to calculate how much profit a company makes after variable costs of production but before paying interest and taxes. Some variable costs examples are wages, raw materials, packaging, and transaction fees. The amount of variable costs is different for each company and industry. In general, a higher operating margin is better as this implicates that a company is running efficiently.

For investors, a higher operating margin is a good sign. Although you should always look at operating margin in the long term. If operating margin is fluctuating over the years this might be a sign that things are not running efficiently enough. It’s a way to check how much profit a company is making from its core business.

Operation earnings can be calculated in multiple ways:

Operation earnings = EBIT - non operating income + non operating expense
Operation earnings = Gross profit - operating expense - depreciation and amortisation
Operation earnings = Total revenue - COGS (costs of goods sold) - indirect costs

1.2.2. Operating Ratio

Measures how efficient Digital Realty Trust Inc is keeping operating costs low.

Below 1 is considered healthy (always compare to REIT - Specialty industry mean).
An Operation Ratio of 0.87 means that the operating costs are $0.87 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Digital Realty Trust Inc:

The MRQ is 0.869. The company is less efficient in keeping operating costs low.
The TTM is 0.865. The company is less efficient in keeping operating costs low.

Trends

Current period		Compared to		+/-
MRQ	0.869	TTM	0.865	+0.004
TTM	0.865	YOY	0.854	+0.011
TTM	0.865	5Y	0.835	+0.030
5Y	0.835	10Y	0.805	+0.030

Measures how efficient Digital Realty Trust Inc is keeping operating costs low.

If the operating ratio is below 1 that means the company is making money. The lower the operating ratio, the more efficient the company.

How to use operating ratio

Lower is better.
Below 1 is considered healthy but always compare Digital Realty Trust Inc to the REIT - Specialty industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use operating ratio in their analysis

Shows if costs of creating products and or services is increasing or decreasing. The lower the operating ratio, the more efficient the company is creating products and services.

The three steps every investor should look at:

What is the current Operatin ratio?
The current most recent quarter (MRQ) Operating Ratio of Digital Realty Trust Inc is 86.9%. This means that Digital Realty Trust Inc earned $0.87 for each $1 in net sales in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Ratio of the REIT - Specialty industry is .
What is the trend?
The trend is important because it shows you how Digital Realty Trust Inc is performing over time. The most recent quarter might be important if Digital Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Digital Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
You need COGS to calculate operating ratio which is not always shown in the income statement.
Does not consider debt.

How to calculate operating ratio

Operating ratio = Operating expenses + COGS \ Net sales

Real life example Digital Realty Trust Inc

You need the following data to determine operating ratio:

Income statement

COGS is not always specified on the income statement. If so you can use the following calculation:

(cost of revenue + total operating expenses) \ total revenue
(1,067,631 +122,380) \ 1,369,633 = 0.87

The operating ratio measures the efficiency of a company at keeping low costs while generating profits from sales. It compares the total operating expenses to the net amount of sales. The total operating expenses exists of:

COGS (materials, labour, rent of facility, repairs)
Operating expenses (legal fees, marketing, wages, rent, maintenance/repairs)

Operating expenses are all the costs the company makes that are not directly tied to the production of the service or product. Where COGS are costs that are directly tied to the production of a product or service.

Do note that COGS is not always available in the income statement. Some companies include COGS in the operating expenses while others list COGS separately. To make it even more confusing, COGS is also known as “costs of sales” and costs of sales is the same as costs of revenue.

The operating ratio tells you how efficient the company is creating its products or services while keeping prices low. In this case, a lower ratio is better. Higher or rising operating ratios might tell you that costs are rising while sales are not improving or staying the same.

1.3. Liquidity of Digital Realty Trust Inc.

1.3. Liquidity

1.3.1. Current Ratio

Measures if Digital Realty Trust Inc is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to REIT - Specialty industry mean).
A Current Ratio of 0.70 means the company has $0.70 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Digital Realty Trust Inc:

The MRQ is 0.703. The company is unable to pay all its short-term debts. -2
The TTM is 0.490. The company is unable to pay all its short-term debts. -2

Trends

Current period		Compared to		+/-
MRQ	0.703	TTM	0.490	+0.213
TTM	0.490	YOY	0.296	+0.193
TTM	0.490	5Y	0.388	+0.102
5Y	0.388	10Y	0.329	+0.059

Measures if Digital Realty Trust Inc is able to pay off Short-term Debt.

How to use current ratio

Higher is better
Above 1.5 is considered healthy (always compare to REIT - Specialty industry mean).
Can be very different between industries
Can be used to compare companies

Why do investors use current ratio in their analysis

Shows if the company can pay of short term debts if needed. A company that can't pay off it's short term debts might get in trouble if they have to pay off their short term debts for whatever reason. For example, markets can change due to global events like covid-19 or the war in Ukraine versus Russia. Because debts are always taken based on future income, it might become troublesome for Digital Realty Trust Inc if something happens in the market that will cause sales to plummet.

The three steps every investor should look at:

What is the current current Ratio?
The current most recent quarter (MRQ) Current Ratio of Digital Realty Trust Inc is 0.70. This means Digital Realty Trust Inc has $0.70 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the REIT - Specialty industry is .
What is the trend?
The trend is important because it shows you how Digital Realty Trust Inc is performing over time. The most recent quarter might be important if Digital Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Digital Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Might be deluded.
Not all assets can always be quickly sold.
Can be manipulated by increasing or decreasing the assets and/or liabilities.

How to calculate current ratio

Current ratio = current assets \ current liabilities

Real life example Digital Realty Trust Inc

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
3,382,108 \ 4,810,127) = 0.70

The current ratio measures if Digital Realty Trust Inc is able to pay short-term debts (obligations). Short term in this context means all debt obligations that are about to expire within one year. The current ratio incorporates current liabilities and current assets. Current assets are all the assets a company has that are expected to be consumed or sold within standard business operations. You can find the current assets in the balance sheet. They consist of:

Inventory
Accounts receivable
Marketable securities
Prepaid expenses
Cash
Cash equivalents
liquid assets

The current liabilities are short term obligations that are due within one year. These consist of:

Short term debts
Dividends
Income taxes
Short-term debts
Accounts payable
Interest payments

The result shows an investor if Digital Realty Trust Inc is able to pay all its short-term debts if they were due all at once. When the result of the above formula is below 1, then Digital Realty Trust Inc does not have enough capital after selling all its assets to pay all short-term debts. If the ratio drops far below 1 that might indicate Digital Realty Trust Inc is or will be in financial trouble anytime soon.

Although this gives an investor some clues, the current ratio may also be deluded. Because owning assets does not mean the company can easily sell them. Also, Accounts receivable may be quite old (they will probably never pay) which deludes the current ratio. As with all ratios, you should only compare them between the same industries and companies.

1.3.2. Quick Ratio

Measures if Digital Realty Trust Inc is able to pay off Short-term Debt but only using the most liquid assets.

Above 1 is considered healthy but always compare Digital Realty Trust Inc to the REIT - Specialty industry mean.
A Quick Ratio of 0.60 means the company can pay off $0.60 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Digital Realty Trust Inc:

The MRQ is 0.604. The company is just not able to pay all its short-term debts with the most liquid assets. -1
The TTM is 0.433. The company is just not able to pay all its short-term debts with the most liquid assets. -1

Trends

Current period		Compared to		+/-
MRQ	0.604	TTM	0.433	+0.171
TTM	0.433	YOY	6.871	-6.438
TTM	0.433	5Y	5.112	-4.680
5Y	5.112	10Y	7.332	-2.220

Measures if Digital Realty Trust Inc is able to pay off Short-term Debt but only using the most liquid assets.

How to use quick ratio

Higher is better.
Above 1 is considered healthy but always compare Digital Realty Trust Inc to the REIT - Specialty industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use quick ratio in their analysis

Shows how fast Digital Realty Trust Inc can pay off its short term debts. This shows if Digital Realty Trust Inc can survive emergencies due to market changes or other reasons.

The three steps every investor should look at:

What is the current Quick Ratio?
The current most recent quarter (MRQ) quickRatio of Digital Realty Trust Inc is 0.60. This means that Digital Realty Trust Inc can pay off $0.60 for each $1 in debt (using most liquid assets).
How does it compare to the industry?
The mean MRQ Quick Ratio of the REIT - Specialty industry is .
What is the trend?
The trend is important because it shows you how Digital Realty Trust Inc is performing over time. The most recent quarter might be important if Digital Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Digital Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Incorporates only most liquid assets.

How to calculate quick ratio

Quick ratio = cash and equivalents + marketable securities + accounts receivable / current liabilities

Real life example Digital Realty Trust Inc

You need the following data to determine operating ratio:

Balance sheet
Quick ratio = cash and short-term investments + short-term investments + netReceivables / total current liabilities
MRQ quick ratio Digital Realty Trust Inc: (1,625,495 + 0 +1,278,110) / 4,810,127 = 0.60

The quick ratio measures the same thing as the current ratio, only it uses the most liquid assets a company has. Meaning, the assets that can be sold for cash the easiest and fastest.

As the quick ratio only incorporates the most liquid assets, you should also check the current ratio which also includes less liquid assets. But they may be harder to sell.

1.4. Solvency of Digital Realty Trust Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of Digital Realty Trust Inc assets are financed with debt.

Below 1 (100%) is considered healthy but always compare Digital Realty Trust Inc to REIT - Specialty industry mean.
A Debt to Asset Ratio of 0.52 means that Digital Realty Trust Inc assets are financed with 52.4% credit (debt) and the remaining percentage (100% - 52.4%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Digital Realty Trust Inc:

The MRQ is 0.524. The company is able to pay all its debts by selling its assets. +1
The TTM is 0.533. The company is able to pay all its debts by selling its assets. +1

Trends

Current period		Compared to		+/-
MRQ	0.524	TTM	0.533	-0.009
TTM	0.533	YOY	0.513	+0.019
TTM	0.533	5Y	0.513	+0.020
5Y	0.513	10Y	0.538	-0.025

Measures how much % of Digital Realty Trust Inc assets are financed with debt.

When there are more debts than assets, that means creditors have a larger stake Digital Realty Trust Inc than its shareholders.

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Digital Realty Trust Inc to REIT - Specialty industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use the debt to asset ratio in their analysis

It shows how much debt the company used to finance its assets. If a company is almost entirely financed with debt that means the company might get into serious trouble when emergencies arise like a raise in interest.

The three steps every investor should look at:

What is the current debt to asset ratio?
The current most recent quarter (MRQ) Debt to Asset Ratio of Digital Realty Trust Inc is 0.52. This means means that Digital Realty Trust Inc is financed with 52.4% credit and the remaining percentage is financed by it's owners (shareholders).
How does it compare to the industry?
The mean MRQ Current Ratio of the REIT - Specialty industry is .
What is the trend?
The trend is important because it shows you how Digital Realty Trust Inc is performing over time. The most recent quarter might be important if Digital Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Digital Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry
Some companies can have higher debt to assets ratio's (for example, banks).
Debt to asset ratio should improve over the years.
If the debt to asset ratio is above 1, look at the industry mean and find out why Digital Realty Trust Inc has so much debt.

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Digital Realty Trust Inc

You need the following data to determine debt to asset ratio:

Balance sheet
Debt to asset ratio = total debt \ total assets
23,116,936 \ 44,113,257 = 52.4% or 0.52.

The debt to total assets ratio shows if the company is owned by creditors or shareholders. Or in other words, the total debt in relation to the total amount of assets. It shows how much debt the company used to finance its assets.

1.4.2. Debt to Equity Ratio

Measures if Digital Realty Trust Inc is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare Digital Realty Trust Inc to the REIT - Specialty industry mean.
A Debt to Equity ratio of 120.9% means that company has $1.21 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Digital Realty Trust Inc:

The MRQ is 1.209. The company is able to pay all its debts with equity. +1
The TTM is 1.259. The company is able to pay all its debts with equity. +1

Trends

Current period		Compared to		+/-
MRQ	1.209	TTM	1.259	-0.050
TTM	1.259	YOY	1.134	+0.125
TTM	1.259	5Y	1.134	+0.125
5Y	1.134	10Y	1.241	-0.107

Measures if Digital Realty Trust Inc is able to pay off its debts by using shareholders equity.

How to use debt to equity ratio

Lower is better.
Below 2 is considered healthy (always use industry average).
Can be very different between industries.
Can be used to compare companies.

Why do investors use the debt to shareholders equity ratio in their analysis

It shows how much debt the company uses to finance their operations. Shareholders equity is whats left over when you subtract total liabilities from total assets. It's another way to meassure how much of Digital Realty Trust Inc is financed with debt or own resources.

The three steps every investor should look at:

What is the current debt to equity ratio?
The current most recent quarter (MRQ) quickRatio of Digital Realty Trust Inc is 1.21. This means that Digital Realty Trust Inc can pay off $1.21 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the REIT - Specialty industry is .
What is the trend?
The trend is important because it shows you how Digital Realty Trust Inc is performing over time. The most recent quarter might be important if Digital Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Digital Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Not all debt is equally risky (for example, short term risk is less risky).

How to calculate debt to equity ratio

Debt to equity ratio = total debt \ shareholders equity.

Real life example Digital Realty Trust Inc

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
23,116,936 \ 19,117,534 = 1.21 or 120.9%

Debt to equity measures the total debt versus the total shareholders equity. While the total debts to total assets ratio uses total assets, the debt to equity ratio looks at the total equity of shareholders. Where equity of shareholders are:

Common shares.
Preferred shares.
Retained earnings.

You can find the shareholders' equity in the balance sheet. A ratio between 0,5 and 1,5 is preferred. If the ratio is above 1.5, that would indicate creditors have significantly more stake (debt) in the company than the shareholders. In other words, the company is using a lot of debt to finance their operations.

Not all debt is equally risky. Meaning you can adjust the ratio by including or excluding certain amounts of debt. Short term debts are less risky because they have to be paid back within one year anyway. It’s much easier to plan one year ahead versus five or ten years.

2. Market Valuation of Digital Realty Trust Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Digital Realty Trust Inc generates.

Above 15 is considered overpriced but always compare Digital Realty Trust Inc to the REIT - Specialty industry mean.
A PE ratio of 371.15 means the investor is paying $371.15 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Digital Realty Trust Inc:

The EOD is 382.039. Based on the earnings, the company is expensive. -2
The MRQ is 371.146. Based on the earnings, the company is expensive. -2
The TTM is 149.405. Based on the earnings, the company is expensive. -2

Trends

Current period		Compared to		+/-
EOD	382.039	MRQ	371.146	+10.893
MRQ	371.146	TTM	149.405	+221.741
TTM	149.405	YOY	-221.220	+370.625
TTM	149.405	5Y	37.911	+111.493
5Y	37.911	10Y	11.837	+26.075

Measures how much money you pay for each share for every $1 in earnings Digital Realty Trust Inc generates.

Indicates if the company’s shares are under or overvalued.

How to use PE ratio

Above 15 is considered overpriced but is hard to determine. Always compare Digital Realty Trust Inc to the REIT - Specialty industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use PE ratio in their analysis

The PE ratio tells investors the current sentiment in the market for that company. As with every stock, the stock price never shows the real valuation of a company but rather how the market thinks how much the stock is worth.

In other words, the current stock price also incorporates any future earnings or business opportunities in the future. The best example is the stock market crash in 2000. The PE ratio for any internet based company was going through the roof. Only based on the general assumption the internet and all associated businesses would thrive in the future. But this was based on nothing. A business still needs a good product or service to be able to survive. Instead, every investor bought any stock which did something related to the internet. Result: huge market crash.

Many investors were willing to pay premium prices and that was causing the PE ratio to rise. A high PE ratio is a warning sign that investors might be overvaluing a stock based on future earnings.

The three steps every investor should look at:

What is the current PE Ratio?
The current most recent quarter (MRQ) PE Ratio of Digital Realty Trust Inc is 371.15. This means the investor is paying $371.15 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the REIT - Specialty industry is .
What is the trend?
The trend is important because it shows you how Digital Realty Trust Inc is performing over time. The most recent quarter might be important if Digital Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Digital Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

Only compare with other companies in the same industry.
Some industries might have very high or very low PE ratios in general.
PE ratios can be high for several years, it does not mean a sudden collapse is imminent.
Earnings growth is not included in the PE ratio.

How to calculate PE ratio

PE ratio = market value per share \ earnings per share

Real life example Digital Realty Trust Inc

You need the following data to determine the PE ratio:

Balance sheet
Income statement

The PE ratio is a very commonly used ratio to determine the value of a company by comparing the current stock price relative to its earnings per share (EPS). Before we can calculate the PE ratio we need to know the EPS. EPS is calculated as follows:

EPS = (net profit - preferred dividends) \ end of period outstanding shares*
Net profit = revenue - expenses
0 \ 305,781 = EPS
PE ratio MRQ = 371.15

* The net profit minus preferred dividends can be found in the incomestatement as netIncomeApplicableToCommonShares.

The PE value helps investors to determine if the current stock price is under or overvalued. It also projects future growth.

In general, a higher PE ratio means that investors predict higher future growth. If the PE ratio is too high, then investors expect way too much future growth the company can never fulfil. This is most likely to happen in faster moving companies like tech companies or automobile companies like Tesla. These are hot and booming markets where investors expect much future growth driven by new technology (electric cars). When looking at the current MRQ (most recent quarter) PE ratio of Tesla ( jan. 2021) it's about 247 while the average in the industry is only 6. That might be a clue that Tesla is trading for way too high prices compared to their current assets and is more based on future growth.

2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Digital Realty Trust Inc:

The EOD is -18.122. Based on how much money comes from the company's main activities, the company is expensive. -2
The MRQ is -17.605. Based on how much money comes from the company's main activities, the company is expensive. -2
The TTM is 2.677. Based on how much money comes from the company's main activities, the company is cheap. +2

Trends

Current period		Compared to		+/-
EOD	-18.122	MRQ	-17.605	-0.517
MRQ	-17.605	TTM	2.677	-20.282
TTM	2.677	YOY	-52.758	+55.435
TTM	2.677	5Y	6.748	-4.071
5Y	6.748	10Y	17.016	-10.268

2. Book Value per Share

2.3. Price to Book Ratio

Measures if the stock price of Digital Realty Trust Inc is to cheap or to expensive compared to its book value.

At or below 1 is considered healthy (always compare to REIT - Specialty industry mean).
A PB ratio of 2.00 means the investor is paying $2.00 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Digital Realty Trust Inc:

The EOD is 2.060. Based on the equity, the company is underpriced. +1
The MRQ is 2.002. Based on the equity, the company is underpriced. +1
The TTM is 1.829. Based on the equity, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	2.060	MRQ	2.002	+0.059
MRQ	2.002	TTM	1.829	+0.172
TTM	1.829	YOY	1.987	-0.158
TTM	1.829	5Y	2.499	-0.670
5Y	2.499	10Y	3.701	-1.202

2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Digital Realty Trust Inc.

3.1. Institutions holding Digital Realty Trust Inc

Institutions are holding 102.449% of the shares of Digital Realty Trust Inc.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	Vanguard Group Inc	15.2267	0.1398	47552026	161178	0.3401
2023-12-31	BlackRock Inc	10.5876	0.1135	33064393	1817558	5.8168
2023-12-31	Cohen & Steers Inc	7.1933	6.1173	22464150	-980344	-4.1816
2023-12-31	State Street Corporation	6.7859	0.14	21191985	541248	2.621
2023-12-31	NORGES BANK	5.0963	0.3743	15915369	11502510	260.6589
2023-12-31	Bank of America Corp	3.1092	0.1316	9709681	-1668466	-14.6638
2023-12-31	Apg Investments Us Inc	2.9636	7.6352	9255030	0	0
2023-12-31	Geode Capital Management, LLC	2.4652	0.1081	7698508	201763	2.6913
2023-12-31	FMR Inc	2.1981	0.071	6864458	-1783051	-20.6192
2023-12-31	JPMorgan Chase & Co	1.9043	0.0769	5946918	-3011506	-33.6165
2023-12-31	Principal Financial Group Inc	1.8666	0.5002	5829206	97509	1.7012
2023-12-31	Goldman Sachs Group Inc	1.6089	0.0607	5024546	3006138	148.9361
2023-12-31	Legal & General Group PLC	1.4617	0.1576	4564683	634903	16.1562
2023-12-31	Canada Pension Plan Investment Board	1.4404	0.7644	4498149	-208500	-4.4299
2023-12-31	Amvescap Plc.	1.3978	0.1398	4365268	-69873	-1.5754
2023-12-31	Daiwa Securities Group Inc	1.3928	3.641	4349570	-91179	-2.0532
2023-12-31	Dimensional Fund Advisors, Inc.	1.3533	0.1661	4226405	-17513	-0.4127
2023-12-31	Morgan Stanley - Brokerage Accounts	1.3249	0.0491	4137594	-288595	-6.5202
2023-12-31	UBS Asset Mgmt Americas Inc	1.0962	0.1813	3423516	287501	9.1677
2023-12-31	Northern Trust Corp	1.0776	0.082	3365186	-522505	-13.44
Total		71.5504	20.6499	223446641	+9608776	+4.3%

3.2. Funds holding Digital Realty Trust Inc

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-02-29	Vanguard Real Estate Index Investor	3.8374	2.7543	11983872	27508	0.2301
2024-02-29	Vanguard Total Stock Mkt Idx Inv	3.0403	0.0899	9494647	-20592	-0.2164
2024-02-29	Vanguard Institutional 500 Index Trust	2.4215	0.1038	7562227	77097	1.03
2024-02-29	Vanguard Mid Cap Index Institutional	2.167	0.6204	6767420	-17925	-0.2642
2023-12-31	Cohen & Steers Real Estate Opportunities	1.1931	6.8369	3726088	-390848	-9.4937
2023-12-31	Cohen & Steers Real Estate Securities A	1.1931	6.861	3726088	-390848	-9.4937
2024-03-28	SPDR® S&P 500 ETF Trust	1.1793	0.0987	3682763	21600	0.59
2024-02-29	Fidelity 500 Index	1.1631	0.1035	3632240	36551	1.0165
2023-12-31	Cohen & Steers Instl Realty Shares	1.0503	6.9134	3279953	32941	1.0145
2024-03-28	iShares Core S&P 500 ETF	1.0052	0.0987	3139250	23040	0.7394
2023-09-19	Daiwa US-REIT Open Mother Fund	0.9713	7.3058	3033264	-712482	-19.0211
2023-12-31	Cohen & Steers Realty Shares L	0.9175	6.9246	2865320	-71046	-2.4195
2024-02-29	Vanguard Value Index Inv	0.8106	0.229	2531470	8723	0.3458
2023-09-15	Fidelity US REIT Mother Fund	0.7509	5.5446	2344869	-574300	-19.6734
2024-02-29	Vanguard Mid-Cap Value ETF	0.7161	1.1712	2236245	-63929	-2.7793
2024-02-29	iShares Envir&Lw Carb Tilt REIdx(UK)LAcc	0.6431	3.7692	2008273	42277	2.1504
2024-02-29	Vanguard Institutional Index I	0.639	0.1035	1995540	-7369	-0.3679
2024-02-29	Vanguard Real Estate II Index	0.6142	3.2713	1918116	-4685	-0.2437
2024-02-29	Principal Real Estate Securities R5	0.6017	4.6803	1879007	0	0
2024-03-28	Real Estate Select Sector SPDR®	0.5915	4.3265	1847306	-5364	-0.2895
Total		25.5062	61.8066	79653958	-1989651	-2.5%

3.3. Insider Transactions

Insiders are holding 0.1% of the shares of Digital Realty Trust Inc.

Date	Owner	Type	Amount	Price
2024-03-12	Jean F H P Mandeville	SELL	3400	145.5
2023-07-28	Cindy Fiedelman	SELL	2770	125
2023-06-12	Peter C Olson	SELL	700	105.67
2023-05-15	Jean F H P Mandeville	SELL	1500	97.47

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Digital Realty Trust Inc compared to the Most Recent Quarter (MRQ).

	End of day	+/-	Most Recent Quarter	Trailing 12 Months	+/-	Year-Over-Year	+/-	5 Year	+/-	10 Year	+/-
Book Value Change Per Share	-	-	3.072	1.100	+179%	0.879	+249%	1.621	+90%	1.389	+121%
Book Value Per Share	-	-	67.233	63.769	+5%	59.663	+13%	54.652	+23%	37.523	+79%
Current Ratio	-	-	0.703	0.490	+44%	0.296	+137%	0.388	+81%	0.329	+114%
Debt To Asset Ratio	-	-	0.524	0.533	-2%	0.513	+2%	0.513	+2%	0.538	-3%
Debt To Equity Ratio	-	-	1.209	1.259	-4%	1.134	+7%	1.134	+7%	1.241	-3%
Dividend Per Share	-	-	0.033	1.217	-97%	1.161	-97%	1.055	-97%	0.792	-96%
Eps	-	-	0.091	0.735	-88%	0.270	-66%	0.591	-85%	0.384	-76%
Free Cash Flow Per Share	-	-	-1.911	-0.418	-78%	0.340	-662%	0.773	-347%	0.745	-357%
Free Cash Flow To Equity Per Share	-	-	1.521	0.353	+330%	2.717	-44%	1.254	+21%	1.318	+15%
Gross Profit Margin	-	-	1.000	1.000	0%	1.000	0%	1.000	0%	1.000	0%
Intrinsic Value_10Y_max	-	-	-17.381	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	-154.527	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	2.299	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	-1.216	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	3.828	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	-16.034	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	1.644	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	-44.306	-	-	-	-	-	-	-	-
Market Cap	43262090036.480	+3%	42028528673.280	36521223701.120	+15%	36778866264.320	+14%	40678013201.088	+3%	34336692706.858	+22%
Net Profit Margin	-	-	0.021	0.170	-88%	0.073	-72%	0.182	-89%	0.162	-87%
Operating Margin	-	-	0.131	0.134	-2%	0.144	-9%	0.170	-23%	0.203	-35%
Operating Ratio	-	-	0.869	0.865	+0%	0.854	+2%	0.835	+4%	0.805	+8%
Pb Ratio	2.060	+3%	2.002	1.829	+9%	1.987	+1%	2.499	-20%	3.701	-46%
Pe Ratio	382.039	+3%	371.146	149.405	+148%	-221.220	+160%	37.911	+879%	11.837	+3036%
Price Per Share	138.530	+3%	134.580	116.945	+15%	117.770	+14%	130.256	+3%	109.950	+22%
Price To Free Cash Flow Ratio	-18.122	-3%	-17.605	2.677	-758%	-52.758	+200%	6.748	-361%	17.016	-203%
Price To Total Gains Ratio	44.618	+3%	43.345	61.900	-30%	-5.145	+112%	-182.021	+520%	-39.516	+191%
Quick Ratio	-	-	0.604	0.433	+40%	6.871	-91%	5.112	-88%	7.332	-92%
Return On Assets	-	-	0.001	0.006	-89%	0.002	-71%	0.006	-89%	0.006	-89%
Return On Equity	-	-	0.001	0.013	-89%	0.005	-70%	0.012	-88%	0.013	-89%
Total Gains Per Share	-	-	3.105	2.317	+34%	2.041	+52%	2.675	+16%	2.181	+42%
Usd Book Value	-	-	20996321000.000	19914807250.000	+5%	18632448000.000	+13%	17067494500.000	+23%	11718298025.000	+79%
Usd Book Value Change Per Share	-	-	3.072	1.100	+179%	0.879	+249%	1.621	+90%	1.389	+121%
Usd Book Value Per Share	-	-	67.233	63.769	+5%	59.663	+13%	54.652	+23%	37.523	+79%
Usd Dividend Per Share	-	-	0.033	1.217	-97%	1.161	-97%	1.055	-97%	0.792	-96%
Usd Eps	-	-	0.091	0.735	-88%	0.270	-66%	0.591	-85%	0.384	-76%
Usd Free Cash Flow	-	-	-596831000.000	-130539500.000	-78%	106150500.000	-662%	241251500.000	-347%	232592175.000	-357%
Usd Free Cash Flow Per Share	-	-	-1.911	-0.418	-78%	0.340	-662%	0.773	-347%	0.745	-357%
Usd Free Cash Flow To Equity Per Share	-	-	1.521	0.353	+330%	2.717	-44%	1.254	+21%	1.318	+15%
Usd Market Cap	43262090036.480	+3%	42028528673.280	36521223701.120	+15%	36778866264.320	+14%	40678013201.088	+3%	34336692706.858	+22%
Usd Price Per Share	138.530	+3%	134.580	116.945	+15%	117.770	+14%	130.256	+3%	109.950	+22%
Usd Profit	-	-	28310000.000	237209500.000	-88%	86000250.000	-67%	196913000.000	-86%	136020700.000	-79%
Usd Revenue	-	-	1369633000.000	1369265000.000	+0%	1172958000.000	+17%	1085481250.000	+26%	818400450.000	+67%
Usd Total Gains Per Share	-	-	3.105	2.317	+34%	2.041	+52%	2.675	+16%	2.181	+42%
	EOD	+5 -3	MRQ	TTM	+18 -17	YOY	+13 -22	5Y	+17 -18	10Y	+19 -16

4.2. Fundamental Score

Let's check the fundamental score of Digital Realty Trust Inc based on Penke's default stock scanner.

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	382.039
Price to Book Ratio (EOD)	Between	0-1	2.060
Net Profit Margin (MRQ)	Greater than	0	0.021
Operating Margin (MRQ)	Greater than	0	0.131
Quick Ratio (MRQ)	Greater than	1	0.604
Current Ratio (MRQ)	Greater than	1	0.703
Debt to Asset Ratio (MRQ)	Less than	1	0.524
Debt to Equity Ratio (MRQ)	Less than	1	1.209
Return on Equity (MRQ)	Greater than	0.15	0.001
Return on Assets (MRQ)	Greater than	0.05	0.001
Total			3/10 (30.0%)

Create your own Stock Scanner

Investing is personal. The best investors buy stocks based on their own analysis. Create your personal Stock Scanner with the key performance indicators that are important to you.
Create your own Stock Scanner

4.3. Technical Score

Let's check the technical score of Digital Realty Trust Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	46.305
Ma 20	Greater than	Ma 50	140.330
Ma 50	Greater than	Ma 100	141.961
Ma 100	Greater than	Ma 200	139.545
Open	Greater than	Close	136.510
Total			2/5 (40.0%)

Create your own Symbol Scanner

Trading is personal. The best traders buy and sell based on their own technical analysis. Create your personal Symbol Scanner with the technical indicators that are important to you.
Create your own Symbol Scanner

Latest Balance Sheet

Balance Sheet of 2023-12-31. Currency in USD. All numbers in thousands.

Summary

Total Assets	44,113,257
Total Liabilities	23,116,936
Total Stockholder Equity	19,117,534

	As reported
Total Liabilities	23,116,936
Total Stockholder Equity	+ 19,117,534
Total Assets	= 44,113,257

Assets

Total Assets	44,113,257
Total Current Assets	3,382,108
Long-term Assets	40,731,150

Total Current Assets

Total Current Assets (as reported)	3,382,108
Cash And Cash Equivalents	1,625,495
Net Receivables	1,278,110
Total Current Assets (calculated)	2,903,605
+/-	478,503

Long-term Assets

Long-term Assets (as reported)	40,731,150
Property Plant Equipment	1,414,256
Goodwill	9,239,871
Long Term Investments	2,295,889
Intangible Assets	2,500,237
Long-term Assets Other	1,523,312
Long-term Assets (calculated)	16,973,565
+/-	23,757,585

Liabilities & Shareholders' Equity

Total Current Liabilities	4,810,127
Long-term Liabilities	18,306,810
Total Stockholder Equity	19,117,534

Total Current Liabilities

Total Current Liabilities (as reported)	4,810,127
Short-term Debt	1,812,287
Short Long Term Debt	1,812,287
Accounts payable	2,168,984
Other Current Liabilities	426,989
Total Current Liabilities (calculated)	6,220,547
+/-	1,410,420

Long-term Liabilities

Long-term Liabilities (as reported)	18,306,810
Long term Debt	15,613,620
Capital Lease Obligations	1,542,094
Long-term Liabilities (calculated)	17,155,714
+/-	1,151,096

Total Stockholder Equity

Total Stockholder Equity (as reported)	19,117,534
Common Stock	3,088
Retained Earnings	-5,262,648
Accumulated Other Comprehensive Income	-6,014,041
Other Stockholders Equity	29,659,445
Total Stockholder Equity (calculated)	18,385,844
+/-	731,690

Other

Capital Stock	734,778
Cash and Short Term Investments	1,625,495
Common Stock Shares Outstanding	305,781
Current Deferred Revenue	401,867
Liabilities and Stockholders Equity	44,113,257
Net Debt	17,342,506
Net Invested Capital	35,811,751
Net Working Capital	-1,428,019
Property Plant and Equipment Gross	1,414,256
Short Long Term Debt Total	18,968,001

Balance Sheet

Currency in USD. All numbers in thousands.

Trend

2023-12-31

2023-09-30

2023-06-30

2023-03-31

2022-12-31

2022-09-30

2022-06-30

2022-03-31

2021-12-31

2021-09-30

2021-06-30

2021-03-31

2020-12-31

2020-09-30

2020-06-30

2020-03-31

2019-12-31

2019-09-30

2019-06-30

2019-03-31

2018-12-31

2018-09-30

2018-06-30

2018-03-31

2017-12-31

2017-09-30

2017-06-30

2017-03-31

2016-12-31

2016-09-30

2016-06-30

2016-03-31

2015-12-31

2015-09-30

2015-06-30

2015-03-31

2014-12-31

2014-09-30

2014-06-30

2014-03-31

2013-12-31

2013-09-30

2013-06-30

2013-03-31

2012-12-31

2012-09-30

2012-06-30

2012-03-31

2011-12-31

2011-09-30

2011-06-30

2011-03-31

2010-12-31

2010-09-30

2010-06-30

2010-03-31

2009-12-31

2009-09-30

2009-06-30

2009-03-31

2008-12-31

2008-09-30

2008-06-30

2008-03-31

2007-12-31

2007-09-30

2007-06-30

2007-03-31

2006-12-31

2006-09-30

2006-06-30

2006-03-31

2005-12-31

2005-09-30

2005-06-30

2005-03-31

2004-12-31

2004-09-30

2004-06-30

2004-03-31

2003-12-31

2003-09-30

2002-12-31

> Total Assets

269,836
0
479,698
513,968
1,022,826
822,189
1,013,287
1,099,727
1,368,256
1,454,222
1,529,170
1,574,041
1,713,857
1,971,762
2,186,219
2,333,791
2,393,476
2,576,119
2,809,464
2,895,036
3,070,850
3,158,885
3,279,669
3,351,613
3,444,708
3,532,418
3,745,059
4,147,586
4,501,032
5,170,899
5,329,483
5,537,345
5,658,405
5,826,412
6,098,566
6,418,061
6,717,113
8,512,598
8,819,214
8,971,492
9,184,859
9,426,041
9,685,745
9,805,394
9,910,231
9,722,007
9,526,784
9,408,426
9,586,009
9,501,013
11,451,267
11,421,975
11,292,375
12,299,036
12,192,585
12,329,548
12,579,571
21,232,498
21,404,345
21,581,917
21,411,423
21,462,110
23,766,695
23,342,067
23,430,091
23,172,765
23,068,131
33,113,300
33,862,636
35,435,333
36,076,291
35,542,491
36,151,220
35,847,648
36,369,560
36,680,546
35,956,057
39,215,217
41,484,998
41,953,068
42,388,735
41,932,515
44,113,257

44,113,257

41,932,515

42,388,735

41,953,068

41,484,998

39,215,217

35,956,057

36,680,546

36,369,560

35,847,648

36,151,220

35,542,491

36,076,291

35,435,333

33,862,636

33,113,300

23,068,131

23,172,765

23,430,091

23,342,067

23,766,695

21,462,110

21,411,423

21,581,917

21,404,345

21,232,498

12,579,571

12,329,548

12,192,585

12,299,036

11,292,375

11,421,975

11,451,267

9,501,013

9,586,009

9,408,426

9,526,784

9,722,007

9,910,231

9,805,394

9,685,745

9,426,041

9,184,859

8,971,492

8,819,214

8,512,598

6,717,113

6,418,061

6,098,566

5,826,412

5,658,405

5,537,345

5,329,483

5,170,899

4,501,032

4,147,586

3,745,059

3,532,418

3,444,708

3,351,613

3,279,669

3,158,885

3,070,850

2,895,036

2,809,464

2,576,119

2,393,476

2,333,791

2,186,219

1,971,762

1,713,857

1,574,041

1,529,170

1,454,222

1,368,256

1,099,727

1,013,287

822,189

1,022,826

513,968

479,698

269,836

> Total Current Assets

0
0
11,491
0
0
16,448
19,844
6,228
9,003
13,064
18,517
53,051
30,811
45,236
53,554
75,829
79,767
79,504
74,792
80,786
148,778
184,696
212,399
227,772
232,334
221,014
263,956
260,532
595,605
328,258
272,123
386,904
386,818
361,204
378,026
378,572
424,357
523,675
268,617
264,010
223,084
300,305
278,333
319,587
282,199
190,977
309,278
243,925
367,270
366,953
432,599
376,276
439,709
312,142
282,071
276,957
358,646
601,639
429,066
380,735
309,319
363,019
434,843
462,018
354,474
1,279,429
625,252
774,179
1,058,905
1,556,811
711,612
878,236
750,568
726,418
814,419
932,543
896,434
1,038,086
1,111,065
1,201,472
1,876,794
2,387,775
3,382,108

3,382,108

2,387,775

1,876,794

1,201,472

1,111,065

1,038,086

896,434

932,543

814,419

726,418

750,568

878,236

711,612

1,556,811

1,058,905

774,179

625,252

1,279,429

354,474

462,018

434,843

363,019

309,319

380,735

429,066

601,639

358,646

276,957

282,071

312,142

439,709

376,276

432,599

366,953

367,270

243,925

309,278

190,977

282,199

319,587

278,333

300,305

223,084

264,010

268,617

523,675

424,357

378,572

378,026

361,204

386,818

386,904

272,123

328,258

595,605

260,532

263,956

221,014

232,334

227,772

212,399

184,696

148,778

80,786

74,792

79,504

79,767

75,829

53,554

45,236

30,811

53,051

18,517

13,064

9,003

6,228

19,844

16,448

11,491

Cash And Cash Equivalents

3,578
0
5,174
0
0
2,629
4,557
2,875
3,982
7,070
10,930
25,179
13,408
27,650
22,261
46,999
48,014
49,182
31,352
34,367
19,764
41,978
73,334
78,936
69,316
41,152
72,320
50,809
342,623
66,493
11,719
44,368
27,900
38,732
40,631
26,243
47,777
76,115
56,281
42,130
24,260
55,118
56,808
70,242
80,926
36,528
41,321
37,329
59,152
22,998
57,053
31,134
33,241
36,445
10,528
14,950
22,383
192,578
51
22,370
17,589
46,242
126,700
123,879
33,536
7,190
89,817
246,480
505,174
971,305
108,501
221,140
120,482
116,002
142,698
157,964
99,226
176,969
141,773
131,406
124,519
1,062,050
1,625,495

1,625,495

1,062,050

124,519

131,406

141,773

176,969

99,226

157,964

142,698

116,002

120,482

221,140

108,501

971,305

505,174

246,480

89,817

7,190

33,536

123,879

126,700

46,242

17,589

22,370

192,578

22,383

14,950

10,528

36,445

33,241

31,134

57,053

22,998

59,152

37,329

41,321

36,528

80,926

70,242

56,808

55,118

24,260

42,130

56,281

76,115

47,777

26,243

40,631

38,732

27,900

44,368

11,719

66,493

342,623

50,809

72,320

41,152

69,316

78,936

73,334

41,978

19,764

34,367

31,352

49,182

48,014

46,999

22,261

27,650

13,408

25,179

10,930

7,070

3,982

2,875

4,557

2,629

5,174

3,578

Short-term Investments

0
0
0
0
0
0
0
0
0
0
22,123
0
0
0
28,144
27,830
32,605
9,591
8,521
8,370
2,799,914
2,890,535
3,032,372
3,137,868
3,267,198
3,399,375
3,603,930
3,988,959
4,080,002
4,918,236
5,209,907
5,419,390
5,598,091
5,802,850
6,094,607
6,456,388
6,743,022
8,332,946
8,675,885
8,865,573
9,187,792
9,470,335
9,809,074
9,944,299
10,167,610
10,142,220
9,887,883
9,914,016
10,037,716
10,073,491
10,809,266
10,996,904
10,874,973
11,406,046
11,452,067
11,756,149
12,077,929
16,322,946
16,752,459
17,193,848
17,387,998
17,641,455
18,664,777
16,057,995
16,345,065
15,371,219
15,599,483
19,413,283
19,810,039
21,065,507
0
0
0
0
20,762,241
20,932,965
20,800,389
22,306,537
23,774,662
0
17,311
0
0

17,311

23,774,662

22,306,537

20,800,389

20,932,965

20,762,241

21,065,507

19,810,039

19,413,283

15,599,483

15,371,219

16,345,065

16,057,995

18,664,777

17,641,455

17,387,998

17,193,848

16,752,459

16,322,946

12,077,929

11,756,149

11,452,067

11,406,046

10,874,973

10,996,904

10,809,266

10,073,491

10,037,716

9,914,016

9,887,883

10,142,220

10,167,610

9,944,299

9,809,074

9,470,335

9,187,792

8,865,573

8,675,885

8,332,946

6,743,022

6,456,388

6,094,607

5,802,850

5,598,091

5,419,390

5,209,907

4,918,236

4,080,002

3,988,959

3,603,930

3,399,375

3,267,198

3,137,868

3,032,372

2,890,535

2,799,914

8,370

8,521

9,591

32,605

27,830

28,144

22,123

Net Receivables

0
0
6,317
0
0
13,819
15,287
17,986
22,186
26,837
32,681
56,805
48,042
51,971
71,518
73,312
82,000
87,639
108,079
119,083
47,469
53,809
39,108
37,923
40,195
45,404
46,086
54,090
52,174
83,309
70,337
78,992
83,672
90,647
90,580
91,132
96,609
146,025
168,286
177,951
159,847
191,715
181,163
181,433
161,495
140,463
135,931
112,995
126,734
157,994
177,398
180,456
165,867
208,097
203,938
195,406
229,450
258,490
276,347
309,328
282,287
308,709
299,621
328,009
320,938
304,712
305,501
527,699
542,750
585,506
603,111
657,096
630,086
610,416
671,721
774,579
797,208
861,117
969,292
1,070,066
1,158,383
1,325,725
1,278,110

1,278,110

1,325,725

1,158,383

1,070,066

969,292

861,117

797,208

774,579

671,721

610,416

630,086

657,096

603,111

585,506

542,750

527,699

305,501

304,712

320,938

328,009

299,621

308,709

282,287

309,328

276,347

258,490

229,450

195,406

203,938

208,097

165,867

180,456

177,398

157,994

126,734

112,995

135,931

140,463

161,495

181,433

181,163

191,715

159,847

177,951

168,286

146,025

96,609

91,132

90,580

90,647

83,672

78,992

70,337

83,309

52,174

54,090

46,086

45,404

40,195

37,923

39,108

53,809

47,469

119,083

108,079

87,639

82,000

73,312

71,518

51,971

48,042

56,805

32,681

26,837

22,186

17,986

15,287

13,819

6,317

Other Current Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
81,545
88,909
99,957
110,913
122,823
134,458
145,550
155,633
164,994
178,456
190,067
203,708
218,318
231,825
246,815
261,197
279,971
301,535
44,050
43,929
38,977
53,472
40,362
67,912
39,778
13,986
132,026
93,601
181,384
185,961
198,148
164,686
240,601
67,600
67,605
66,601
106,813
150,571
152,668
49,037
9,443
8,068
8,522
10,130
0
967,527
229,934
0
10,981
15,284
15,151
9,572
8,031
11,090
8,787
-20,932,965
-1,450,450
-1,594,284
-1,712,655
-1,829,172
-1,881,698
-2,974,193
-2,903,605

-2,903,605

-2,974,193

-1,881,698

-1,829,172

-1,712,655

-1,594,284

-1,450,450

-20,932,965

8,787

11,090

8,031

9,572

15,151

15,284

10,981

229,934

967,527

10,130

8,522

8,068

9,443

49,037

152,668

150,571

106,813

66,601

67,605

67,600

240,601

164,686

198,148

185,961

181,384

93,601

132,026

13,986

39,778

67,912

40,362

53,472

38,977

43,929

44,050

301,535

279,971

261,197

246,815

231,825

218,318

203,708

190,067

178,456

164,994

155,633

145,550

134,458

122,823

110,913

99,957

88,909

81,545

> Long-term Assets

0
0
394,231
0
0
650,207
787,412
852,112
1,054,601
1,119,076
1,510,653
1,215,026
1,319,211
1,532,567
2,132,665
1,843,983
1,902,639
4,280,490
2,734,672
4,972,872
2,922,072
2,974,189
3,067,270
3,123,841
3,212,374
3,311,404
3,481,103
3,887,054
3,905,427
4,842,641
5,057,360
5,150,441
5,271,587
5,465,208
5,720,540
6,039,489
6,292,756
7,988,923
8,550,597
8,707,482
8,961,775
9,125,736
9,407,412
9,485,807
9,628,032
9,531,030
9,217,506
9,164,501
9,218,739
9,134,060
11,018,668
11,045,699
10,852,666
11,986,893
11,910,514
12,052,591
12,220,925
20,630,859
20,975,279
21,201,182
21,102,104
21,099,091
23,331,852
22,880,049
23,075,617
21,893,336
22,442,879
32,339,121
32,803,731
33,878,522
35,364,679
34,664,255
35,400,652
35,121,230
35,555,141
35,748,002
35,059,623
38,177,131
40,373,933
40,751,596
40,511,940
39,544,741
40,731,150

40,731,150

39,544,741

40,511,940

40,751,596

40,373,933

38,177,131

35,059,623

35,748,002

35,555,141

35,121,230

35,400,652

34,664,255

35,364,679

33,878,522

32,803,731

32,339,121

22,442,879

21,893,336

23,075,617

22,880,049

23,331,852

21,099,091

21,102,104

21,201,182

20,975,279

20,630,859

12,220,925

12,052,591

11,910,514

11,986,893

10,852,666

11,045,699

11,018,668

9,134,060

9,218,739

9,164,501

9,217,506

9,531,030

9,628,032

9,485,807

9,407,412

9,125,736

8,961,775

8,707,482

8,550,597

7,988,923

6,292,756

6,039,489

5,720,540

5,465,208

5,271,587

5,150,441

5,057,360

4,842,641

3,905,427

3,887,054

3,481,103

3,311,404

3,212,374

3,123,841

3,067,270

2,974,189

2,922,072

4,972,872

2,734,672

4,280,490

1,902,639

1,843,983

2,132,665

1,532,567

1,319,211

1,215,026

1,510,653

1,119,076

1,054,601

852,112

787,412

650,207

394,231

Property Plant Equipment

0
0
394,231
0
797,624
650,207
787,412
852,112
1,054,601
1,119,076
1,194,106
1,215,026
1,319,211
1,532,567
1,784,094
1,843,983
1,902,639
2,067,786
2,340,456
2,387,446
2,566,122
2,627,889
2,738,017
2,808,802
2,905,351
2,997,289
3,150,801
3,494,100
3,541,405
4,331,813
4,566,842
4,716,742
4,834,365
4,983,239
5,218,539
5,513,880
5,752,846
7,265,228
7,536,502
7,650,063
7,884,464
0
0
0
0
0
8,108,558
0
0
0
8,664,105
0
0
0
8,889,960
0
0
0
13,677,709
13,922,362
13,967,180
14,055,778
14,904,618
660,586
648,952
634,085
628,681
1,364,621
1,375,427
1,363,285
1,386,959
1,495,869
1,452,633
1,442,661
1,405,441
1,361,942
1,310,970
1,253,393
1,351,329
1,317,293
1,291,233
1,274,410
1,414,256

1,414,256

1,274,410

1,291,233

1,317,293

1,351,329

1,253,393

1,310,970

1,361,942

1,405,441

1,442,661

1,452,633

1,495,869

1,386,959

1,363,285

1,375,427

1,364,621

628,681

634,085

648,952

660,586

14,904,618

14,055,778

13,967,180

13,922,362

13,677,709

8,889,960

8,664,105

8,108,558

7,884,464

7,650,063

7,536,502

7,265,228

5,752,846

5,513,880

5,218,539

4,983,239

4,834,365

4,716,742

4,566,842

4,331,813

3,541,405

3,494,100

3,150,801

2,997,289

2,905,351

2,808,802

2,738,017

2,627,889

2,566,122

2,387,446

2,340,456

2,067,786

1,902,639

1,843,983

1,784,094

1,532,567

1,319,211

1,215,026

1,194,106

1,119,076

1,054,601

852,112

787,412

650,207

797,624

394,231

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
330,664
330,664
330,664
780,099
752,970
757,444
778,862
3,384,394
3,389,595
3,405,110
3,378,325
3,373,342
4,348,007
3,358,463
3,353,538
3,338,168
3,363,070
7,466,046
7,791,522
8,012,256
8,330,996
8,125,706
8,185,931
8,062,914
7,937,440
7,802,440
7,545,107
8,728,105
9,208,497
9,199,636
9,148,603
8,998,074
9,239,871

9,239,871

8,998,074

9,148,603

9,199,636

9,208,497

8,728,105

7,545,107

7,802,440

7,937,440

8,062,914

8,185,931

8,125,706

8,330,996

8,012,256

7,791,522

7,466,046

3,363,070

3,338,168

3,353,538

3,358,463

4,348,007

3,373,342

3,378,325

3,405,110

3,389,595

3,384,394

778,862

757,444

752,970

780,099

330,664

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
18,145
18,423
0
0
0
0
66,634
72,930
74,047
8,128,427
8,384,086
8,466,770
8,574,080
8,490,835
8,203,287
8,158,000
8,211,247
8,143,266
8,770,212
8,828,520
8,645,169
9,052,316
8,996,362
9,188,951
9,356,596
13,460,400
13,841,186
14,089,926
14,134,486
14,225,697
15,079,726
15,542,054
15,828,833
14,941,707
15,517,684
19,188,902
19,620,509
20,462,514
21,731,112
21,181,501
1,119,026
1,292,325
22,569,930
2,044,074
1,942,549
24,219,495
1,991,426
1,995,576
2,040,452
2,180,313
2,295,889

2,295,889

2,180,313

2,040,452

1,995,576

1,991,426

24,219,495

1,942,549

2,044,074

22,569,930

1,292,325

1,119,026

21,181,501

21,731,112

20,462,514

19,620,509

19,188,902

15,517,684

14,941,707

15,828,833

15,542,054

15,079,726

14,225,697

14,134,486

14,089,926

13,841,186

13,460,400

9,356,596

9,188,951

8,996,362

9,052,316

8,645,169

8,828,520

8,770,212

8,143,266

8,211,247

8,158,000

8,203,287

8,490,835

8,574,080

8,466,770

8,384,086

8,128,427

74,047

72,930

66,634

18,423

18,145

Intangible Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
253,741
253,741
244,100
0
250,077
230,850
291,181
389,960
294,519
278,045
262,010
251,577
262,611
272,223
272,747
425,641
560,260
553,463
549,194
538,891
541,720
529,461
517,801
503,720
495,567
469,674
458,165
436,441
1,424,357
1,398,447
1,358,060
1,551,117
1,544,559
1,522,669
1,513,799
3,230,467
3,183,181
3,094,134
2,973,359
2,869,285
3,264,154
2,686,668
2,594,038
2,329,332
2,270,139
3,566,621
3,185,675
3,156,494
3,166,198
3,057,245
2,956,027
2,871,622
2,735,486
2,640,795
2,521,390
3,035,861
3,092,627
3,015,291
2,825,596
2,506,198
2,500,237

2,500,237

2,506,198

2,825,596

3,015,291

3,092,627

3,035,861

2,521,390

2,640,795

2,735,486

2,871,622

2,956,027

3,057,245

3,166,198

3,156,494

3,185,675

3,566,621

2,270,139

2,329,332

2,594,038

2,686,668

3,264,154

2,869,285

2,973,359

3,094,134

3,183,181

3,230,467

1,513,799

1,522,669

1,544,559

1,551,117

1,358,060

1,398,447

1,424,357

436,441

458,165

469,674

495,567

503,720

517,801

529,461

541,720

538,891

549,194

553,463

560,260

425,641

272,747

272,223

262,611

251,577

262,010

278,045

294,519

389,960

291,181

230,850

250,077

244,100

253,741

Long-term Assets Other

0
0
-394,231
0
-797,624
-650,207
-787,412
-852,112
-1,054,601
-1,119,076
316,547
-1,215,026
-1,319,211
-1,532,567
348,571
-1,843,983
-1,902,639
-4,280,490
-2,078,535
-4,972,872
55,086
59,572
50,410
42,789
40,985
52,264
52,760
96,370
45,127
78,864
75,153
391,901
397,256
93,677
83,094
470,253
465,934
642,650
7,923,703
8,081,089
8,338,534
8,533,779
8,795,188
8,874,935
9,017,612
8,932,813
8,627,210
8,591,352
8,657,164
8,593,916
9,157,540
9,210,580
9,058,269
9,549,858
9,506,583
9,659,622
9,824,383
13,909,624
14,239,026
14,534,374
14,583,114
14,686,545
15,544,583
152,638
158,770
178,528
184,561
268,752
333,916
373,346
221,234
279,734
365,308
316,863
359,459
21,898,751
21,739,607
23,246,814
24,730,054
25,223,800
414,078
401,068
1,523,312

1,523,312

401,068

414,078

25,223,800

24,730,054

23,246,814

21,739,607

21,898,751

359,459

316,863

365,308

279,734

221,234

373,346

333,916

268,752

184,561

178,528

158,770

152,638

15,544,583

14,686,545

14,583,114

14,534,374

14,239,026

13,909,624

9,824,383

9,659,622

9,506,583

9,549,858

9,058,269

9,210,580

9,157,540

8,593,916

8,657,164

8,591,352

8,627,210

8,932,813

9,017,612

8,874,935

8,795,188

8,533,779

8,338,534

8,081,089

7,923,703

642,650

465,934

470,253

83,094

93,677

397,256

391,901

75,153

78,864

45,127

96,370

52,760

52,264

40,985

42,789

50,410

59,572

55,086

-4,972,872

-2,078,535

-4,280,490

-1,902,639

-1,843,983

348,571

-1,532,567

-1,319,211

-1,215,026

316,547

-1,119,076

-1,054,601

-852,112

-787,412

-650,207

-797,624

-394,231

> Total Liabilities

183,524
0
328,303
346,545
528,431
593,699
839,091
829,985
856,617
792,538
880,228
935,039
990,613
1,247,351
1,338,031
1,481,575
1,384,223
1,580,786
1,687,637
1,444,294
1,623,801
1,548,110
1,716,568
1,705,537
1,773,344
1,878,259
2,110,258
2,499,081
2,469,143
3,122,030
3,274,820
3,498,272
3,524,591
3,249,532
3,518,155
3,785,077
3,978,929
4,985,042
5,320,830
5,589,544
5,601,589
5,745,472
6,039,233
5,929,674
5,775,950
5,618,447
5,612,546
5,550,565
5,695,816
5,465,362
6,914,765
6,976,765
6,966,733
7,102,388
7,060,288
7,259,103
7,548,277
9,994,566
10,300,993
10,595,502
10,561,690
10,681,095
12,892,653
12,341,890
12,939,027
12,942,820
12,418,566
15,896,733
16,139,403
16,995,581
17,587,944
17,157,070
17,945,483
18,040,369
17,845,778
18,429,106
18,284,791
20,230,276
21,862,853
22,799,621
22,916,155
21,895,634
23,116,936

23,116,936

21,895,634

22,916,155

22,799,621

21,862,853

20,230,276

18,284,791

18,429,106

17,845,778

18,040,369

17,945,483

17,157,070

17,587,944

16,995,581

16,139,403

15,896,733

12,418,566

12,942,820

12,939,027

12,341,890

12,892,653

10,681,095

10,561,690

10,595,502

10,300,993

9,994,566

7,548,277

7,259,103

7,060,288

7,102,388

6,966,733

6,976,765

6,914,765

5,465,362

5,695,816

5,550,565

5,612,546

5,618,447

5,775,950

5,929,674

6,039,233

5,745,472

5,601,589

5,589,544

5,320,830

4,985,042

3,978,929

3,785,077

3,518,155

3,249,532

3,524,591

3,498,272

3,274,820

3,122,030

2,469,143

2,499,081

2,110,258

1,878,259

1,773,344

1,705,537

1,716,568

1,548,110

1,623,801

1,444,294

1,687,637

1,580,786

1,384,223

1,481,575

1,338,031

1,247,351

990,613

935,039

880,228

792,538

856,617

829,985

839,091

593,699

528,431

346,545

328,303

183,524

> Total Current Liabilities

0
0
44,436
0
7,950
6,117
343,000
336,000
358,000
397,000
394,000
345,000
410,000
414,000
353,000
283,000
285,000
320,000
398,000
337,000
147,132
151,851
197,268
139,606
127,279
153,072
188,233
330,872
208,119
221,209
288,841
265,714
284,284
289,560
390,588
313,968
372,974
616,042
1,463,590
1,160,186
1,228,094
1,150,802
1,489,864
1,408,755
1,011,424
1,133,337
1,252,657
1,354,082
1,300,686
1,209,404
1,708,947
1,253,495
700,237
979,915
1,170,880
1,371,908
1,416,614
1,167,531
1,735,958
1,966,378
1,498,765
1,649,644
3,029,485
1,765,546
2,402,487
2,795,786
1,479,186
2,335,419
1,893,018
2,311,678
2,843,871
1,756,928
2,393,608
2,174,188
2,280,524
2,515,684
3,059,262
3,876,545
4,383,051
4,438,021
4,462,068
4,231,404
4,810,127

4,810,127

4,231,404

4,462,068

4,438,021

4,383,051

3,876,545

3,059,262

2,515,684

2,280,524

2,174,188

2,393,608

1,756,928

2,843,871

2,311,678

1,893,018

2,335,419

1,479,186

2,795,786

2,402,487

1,765,546

3,029,485

1,649,644

1,498,765

1,966,378

1,735,958

1,167,531

1,416,614

1,371,908

1,170,880

979,915

700,237

1,253,495

1,708,947

1,209,404

1,300,686

1,354,082

1,252,657

1,133,337

1,011,424

1,408,755

1,489,864

1,150,802

1,228,094

1,160,186

1,463,590

616,042

372,974

313,968

390,588

289,560

284,284

265,714

288,841

221,209

208,119

330,872

188,233

153,072

127,279

139,606

197,268

151,851

147,132

337,000

398,000

320,000

285,000

283,000

353,000

414,000

410,000

345,000

394,000

397,000

358,000

336,000

343,000

6,117

7,950

44,436

Short-term Debt

0
0
44,436
0
7,950
6,117
44,000
36,000
188,000
103,755
181,000
204,408
211,554
233,767
145,452
145,452
0
0
0
0
0
43,969
0
0
0
0
0
0
11,628
0
0
0
429,629
247,321
0
0
0
0
723,729
546,649
610,328
498,082
724,668
790,500
374,641
485,023
525,951
826,906
777,013
688,957
967,884
677,868
88,535
153,189
199,209
564,467
563,063
138,477
550,946
952,121
466,971
590,289
1,647,735
842,975
1,417,675
1,833,512
234,105
603,101
64,492
124,082
531,905
451,007
1,026,368
832,322
398,172
943,325
1,440,040
2,255,139
2,150,451
2,514,202
2,242,258
1,698,780
1,812,287

1,812,287

1,698,780

2,242,258

2,514,202

2,150,451

2,255,139

1,440,040

943,325

398,172

832,322

1,026,368

451,007

531,905

124,082

64,492

603,101

234,105

1,833,512

1,417,675

842,975

1,647,735

590,289

466,971

952,121

550,946

138,477

563,063

564,467

199,209

153,189

88,535

677,868

967,884

688,957

777,013

826,906

525,951

485,023

374,641

790,500

724,668

498,082

610,328

546,649

723,729

247,321

429,629

11,628

43,969

145,452

233,767

211,554

204,408

181,000

103,755

188,000

36,000

44,000

6,117

7,950

44,436

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
4,673,127
0
0
0
10
825,803
217,337
316,976
90
736,159
6,438,767
141
8,819,859
9,147,712
158
24
0
0
1,417,675
1,834,811
235,194
603,101
64,492
124,082
531,905
451,007
1,026,368
832,322
398,172
943,325
1,440,040
2,255,139
2,150,451
2,514,202
2,242,258
1,698,780
1,812,287

1,812,287

1,698,780

2,242,258

2,514,202

2,150,451

2,255,139

1,440,040

943,325

398,172

832,322

1,026,368

451,007

531,905

124,082

64,492

603,101

235,194

1,834,811

1,417,675

158

9,147,712

8,819,859

141

6,438,767

736,159

316,976

217,337

825,803

4,673,127

Accounts payable

7,589
0
7,117
5,539
6,894
9,721
12,789
13,513
24,416
36,900
36,869
43,222
43,326
54,209
88,698
66,655
70,591
104,795
176,143
136,416
147,132
151,851
171,176
139,606
127,279
153,072
151,229
165,615
196,491
221,209
237,631
265,714
284,284
289,560
315,133
313,968
372,974
616,042
646,427
613,537
617,766
652,720
662,687
614,645
636,783
648,314
605,923
523,948
516,232
513,555
608,343
570,653
598,610
823,906
824,878
804,371
850,602
1,024,394
980,218
1,012,490
1,031,794
1,059,355
1,164,509
922,571
984,812
938,740
1,007,761
1,732,318
1,828,288
2,187,025
1,987,580
1,305,921
1,367,240
1,341,866
1,543,623
1,572,359
1,619,222
1,621,406
1,868,884
1,923,819
2,214,820
2,147,103
2,168,984

2,168,984

2,147,103

2,214,820

1,923,819

1,868,884

1,621,406

1,619,222

1,572,359

1,543,623

1,341,866

1,367,240

1,305,921

1,987,580

2,187,025

1,828,288

1,732,318

1,007,761

938,740

984,812

922,571

1,164,509

1,059,355

1,031,794

1,012,490

980,218

1,024,394

850,602

804,371

824,878

823,906

598,610

570,653

608,343

513,555

516,232

523,948

605,923

648,314

636,783

614,645

662,687

652,720

617,766

613,537

646,427

616,042

372,974

313,968

315,133

289,560

284,284

265,714

237,631

221,209

196,491

165,615

151,229

153,072

127,279

139,606

171,176

151,851

147,132

136,416

176,143

104,795

70,591

66,655

88,698

54,209

43,326

43,222

36,869

36,900

24,416

13,513

12,789

9,721

6,894

5,539

7,117

7,589

Other Current Liabilities

0
0
0
0
0
0
299,000
300,000
170,000
293,245
213,000
140,592
198,446
180,233
207,548
283,000
285,000
320,000
398,000
337,000
0
-43,969
26,092
0
0
0
37,004
165,257
-11,628
0
51,210
0
0
0
75,455
0
0
0
93,434
0
0
0
102,509
3,610
0
0
5,764
3,228
7,441
6,892
5,795
4,974
13,092
2,820
2,599
3,070
2,949
4,660
5,033
1,767
369,092
391,967
217,241
369,526
358,049
23,534
2,700
1,017,683
238
571
324,386
362,008
362,606
341,778
338,729
-346,908
-341,140
-341,552
-5,938
-392,021
-412,703
385,521
426,989

426,989

385,521

-412,703

-392,021

-5,938

-341,552

-341,140

-346,908

338,729

341,778

362,606

362,008

324,386

571

238

1,017,683

2,700

23,534

358,049

369,526

217,241

391,967

369,092

1,767

5,033

4,660

2,949

3,070

2,599

2,820

13,092

4,974

5,795

6,892

7,441

3,228

5,764

3,610

102,509

93,434

75,455

51,210

-11,628

165,257

37,004

26,092

-43,969

337,000

398,000

320,000

285,000

283,000

207,548

180,233

198,446

140,592

213,000

293,245

170,000

300,000

299,000

> Long-term Liabilities

0
0
253,429
0
470,628
517,095
497,000
494,000
744,000
665,000
749,000
814,000
821,000
1,075,000
1,123,000
1,272,000
1,172,000
1,335,000
1,368,000
1,191,000
1,476,669
1,396,259
1,519,300
1,565,931
1,646,065
1,725,187
1,922,025
2,168,209
2,261,024
2,900,821
2,985,979
3,232,558
3,240,307
2,959,972
3,127,567
3,471,109
3,605,955
4,369,000
3,857,240
4,429,358
4,373,495
4,594,670
4,549,369
4,520,919
4,764,526
4,485,110
4,359,889
4,196,483
4,395,130
4,255,958
5,205,818
5,723,270
6,266,496
6,122,473
5,889,408
5,887,195
6,131,663
8,827,035
8,565,035
8,629,124
9,062,925
9,031,451
9,863,168
10,576,344
10,536,540
10,147,034
10,939,380
13,561,314
14,246,385
14,683,903
14,744,073
15,400,142
15,551,875
15,866,181
15,565,254
15,913,422
15,225,529
16,353,731
17,479,802
18,361,600
18,454,087
17,664,230
18,306,810

18,306,810

17,664,230

18,454,087

18,361,600

17,479,802

16,353,731

15,225,529

15,913,422

15,565,254

15,866,181

15,551,875

15,400,142

14,744,073

14,683,903

14,246,385

13,561,314

10,939,380

10,147,034

10,536,540

10,576,344

9,863,168

9,031,451

9,062,925

8,629,124

8,565,035

8,827,035

6,131,663

5,887,195

5,889,408

6,122,473

6,266,496

5,723,270

5,205,818

4,255,958

4,395,130

4,196,483

4,359,889

4,485,110

4,764,526

4,520,919

4,549,369

4,594,670

4,373,495

4,429,358

3,857,240

4,369,000

3,605,955

3,471,109

3,127,567

2,959,972

3,240,307

3,232,558

2,985,979

2,900,821

2,261,024

2,168,209

1,922,025

1,725,187

1,646,065

1,565,931

1,519,300

1,396,259

1,476,669

1,191,000

1,368,000

1,335,000

1,172,000

1,272,000

1,123,000

1,075,000

821,000

814,000

749,000

665,000

744,000

494,000

497,000

517,095

470,628

253,429

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
2,401,072
2,357,027
0
0
0
0
2,530,597
3,121,245
3,080,342
3,065,710
2,949,840
2,923,590
3,449,764
2,835,478
2,791,758
2,672,472
2,856,408
2,816,359
3,738,606
3,662,753
4,252,570
4,350,185
4,157,037
4,131,195
4,354,075
6,913,108
6,677,339
6,767,093
7,262,329
7,236,613
8,274,840
8,628,955
8,616,981
8,294,291
9,078,124
10,876,806
11,507,579
12,750,678
12,772,812
12,805,832
12,901,453
13,255,217
13,050,038
13,444,890
12,854,267
13,503,370
16,596,803
17,875,511
17,729,451
16,869,776
0

16,869,776

17,729,451

17,875,511

16,596,803

13,503,370

12,854,267

13,444,890

13,050,038

13,255,217

12,901,453

12,805,832

12,772,812

12,750,678

11,507,579

10,876,806

9,078,124

8,294,291

8,616,981

8,628,955

8,274,840

7,236,613

7,262,329

6,767,093

6,677,339

6,913,108

4,354,075

4,131,195

4,157,037

4,350,185

4,252,570

3,662,753

3,738,606

2,816,359

2,856,408

2,672,472

2,791,758

2,835,478

3,449,764

2,923,590

2,949,840

3,065,710

3,080,342

3,121,245

2,530,597

2,357,027

2,401,072

Capital Lease Obligations Min Short Term Debt

0
0
-44,436
0
-7,950
-6,117
-44,000
-36,000
-188,000
-103,755
-181,000
-204,408
-211,554
-233,767
-145,452
-145,452
0
0
0
0
0
-43,969
0
0
0
0
0
0
-11,628
0
0
0
-429,629
-247,321
0
0
0
0
-723,729
-546,649
-610,328
-498,082
-724,668
-790,500
-374,641
-485,023
-525,951
-826,906
-777,013
-688,957
-967,884
-677,868
-88,535
-153,189
-199,209
-564,467
-563,063
-138,477
-550,946
-952,121
-466,971
-590,289
-1,647,735
-117,505
-703,419
-1,134,131
459,434
828,191
1,386,660
1,319,978
936,807
1,130,752
519,321
710,909
1,114,015
529,185
-21,500
-891,427
-679,407
-1,070,208
-822,019
-294,270
-270,193

-270,193

-294,270

-822,019

-1,070,208

-679,407

-891,427

-21,500

529,185

1,114,015

710,909

519,321

1,130,752

936,807

1,319,978

1,386,660

828,191

459,434

-1,134,131

-703,419

-117,505

-1,647,735

-590,289

-466,971

-952,121

-550,946

-138,477

-563,063

-564,467

-199,209

-153,189

-88,535

-677,868

-967,884

-688,957

-777,013

-826,906

-525,951

-485,023

-374,641

-790,500

-724,668

-498,082

-610,328

-546,649

-723,729

-247,321

-429,629

-11,628

-43,969

-145,452

-233,767

-211,554

-204,408

-181,000

-103,755

-188,000

-36,000

-44,000

-6,117

-7,950

-44,436

Warrants

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
64,509
53,902
49,871
52,805
17,553
15,832
17,678
17,344
19,090
41,465
40,027
40,584
41,265
42,011
40,097
41,490
40,920
46,995
42,734
41,047
1,429,920
0
1,448,772
1,367,422
0
0

1,367,422

1,448,772

1,429,920

41,047

42,734

46,995

40,920

41,490

40,097

42,011

41,265

40,584

40,027

41,465

19,090

17,344

17,678

15,832

17,553

52,805

49,871

53,902

64,509

Long-term Liabilities Other

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
409,606
355,624
0
0
0
0
414,633
407,657
403,697
400,025
396,669
389,552
118,432
110,708
104,235
97,234
94,312
88,632
101,114
96,475
90,823
89,708
84,498
81,711
79,048
262,392
254,498
227,441
216,520
208,202
200,113
918,137
898,088
876,337
845,013
1,576,500
1,591,241
1,579,323
1,468,712
1,581,759
362,606
341,778
1,512,187
346,910
341,140
1,363,712
369,654
392,021
417,694
0
0

417,694

392,021

369,654

1,363,712

341,140

346,910

1,512,187

341,778

362,606

1,581,759

1,468,712

1,579,323

1,591,241

1,576,500

845,013

876,337

898,088

918,137

200,113

208,202

216,520

227,441

254,498

262,392

79,048

81,711

84,498

89,708

90,823

96,475

101,114

88,632

94,312

97,234

104,235

110,708

118,432

389,552

396,669

400,025

403,697

407,657

414,633

355,624

409,606

Deferred Long Term Liability

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
260,103
0
0
0
236,023
0
0
0
253,678
0
0
0
330,881
330,350
327,655
322,702
322,239
327,273
319,268
298,364
291,826
285,765
302,156
295,881
698,308
650,543
274,593
725,955
666,451
649,112
611,582
1,145,097
257,031
1,164,276
1,128,961
233,416
0

233,416

1,128,961

1,164,276

257,031

1,145,097

611,582

649,112

666,451

725,955

274,593

650,543

698,308

295,881

302,156

285,765

291,826

298,364

319,268

327,273

322,239

322,702

327,655

330,350

330,881

253,678

236,023

260,103

> Total Stockholder Equity

83,177
0
147,951
163,933
186,719
225,363
173,199
269,593
266,077
392,696
386,497
414,742
482,436
483,259
709,772
778,497
936,490
921,368
1,043,916
1,367,026
1,368,173
1,527,375
1,492,827
1,565,107
1,584,948
1,573,859
1,558,995
1,574,687
1,955,110
1,959,469
1,962,518
1,943,795
2,071,152
2,516,343
2,522,917
2,564,703
2,687,964
3,479,443
3,468,305
3,345,627
3,547,111
3,643,482
3,610,516
3,831,233
4,091,722
4,062,108
3,878,259
3,815,457
3,847,845
3,995,479
4,500,132
4,406,798
4,289,820
5,158,721
5,096,012
5,031,463
4,996,815
10,467,529
10,349,082
10,253,851
10,140,378
10,026,254
9,858,644
10,088,408
9,562,225
9,437,290
9,879,312
16,460,236
16,984,527
17,669,845
17,717,697
17,623,737
17,457,656
17,274,217
18,004,568
17,698,207
17,138,632
17,063,920
17,583,334
17,212,490
17,621,456
18,190,026
19,117,534

19,117,534

18,190,026

17,621,456

17,212,490

17,583,334

17,063,920

17,138,632

17,698,207

18,004,568

17,274,217

17,457,656

17,623,737

17,717,697

17,669,845

16,984,527

16,460,236

9,879,312

9,437,290

9,562,225

10,088,408

9,858,644

10,026,254

10,140,378

10,253,851

10,349,082

10,467,529

4,996,815

5,031,463

5,096,012

5,158,721

4,289,820

4,406,798

4,500,132

3,995,479

3,847,845

3,815,457

3,878,259

4,062,108

4,091,722

3,831,233

3,610,516

3,643,482

3,547,111

3,345,627

3,468,305

3,479,443

2,687,964

2,564,703

2,522,917

2,516,343

2,071,152

1,943,795

1,962,518

1,959,469

1,955,110

1,574,687

1,558,995

1,573,859

1,584,948

1,565,107

1,492,827

1,527,375

1,368,173

1,367,026

1,043,916

921,368

936,490

778,497

709,772

483,259

482,436

414,742

386,497

392,696

266,077

269,593

173,199

225,363

186,719

163,933

147,951

83,177

Common Stock

0
0
0
0
200
21,421,300
214
214
214
273
274
314
361
362
542
607
607
607
654
654
661
725
732
758
759
763
766
779
868
891
909
917
984
1,038
1,057
1,069
1,098
1,228
1,247
1,279
1,279
1,279
1,279
1,279
1,347
1,348
1,349
1,350
1,351
1,351
1,456
1,459
1,460
1,581
1,582
1,584
1,611
2,043
2,044
2,045
2,047
2,049
2,051
2,066
2,067
2,069
2,073
2,622
2,670
2,784
2,788
2,795
2,806
2,818
2,824
2,824
2,824
2,851
2,887
2,888
2,967
3,002
3,088

3,088

3,002

2,967

2,888

2,887

2,851

2,824

2,818

2,806

2,795

2,788

2,784

2,670

2,622

2,073

2,069

2,067

2,066

2,051

2,049

2,047

2,045

2,044

2,043

1,611

1,584

1,582

1,581

1,460

1,459

1,456

1,351

1,350

1,349

1,348

1,347

1,279

1,247

1,228

1,098

1,069

1,057

1,038

984

917

909

891

868

779

766

763

759

758

732

725

661

654

607

542

362

361

314

274

273

214

21,421,300

200

Retained Earnings Total Equity

-5,253,917

-4,995,982

-4,336,201

-4,211,685

-3,916,854

-3,631,929

-4,359,033

-4,153,407

-3,952,497

-3,997,938

-3,726,901

-3,386,525

-3,139,350

-3,046,579

-3,136,668

-2,961,307

-2,767,708

-2,633,071

-2,455,189

-2,314,291

-2,177,269

-2,055,552

-1,915,586

-1,722,610

-1,629,633

-1,547,420

-1,483,220

-1,541,265

-1,440,028

-1,350,089

-1,185,633

-1,108,701

-1,110,298

-1,096,607

-931,777

-928,626

-857,779

-785,222

-728,012

-766,704

-713,612

-656,104

-452,590

-414,668

Accumulated Other Comprehensive Income

0
0
-13,026
0
0
-24,997
91
1,258
783
1,881
1,644
2,276
3,998
2,672
4,190
4,411
7,531
9,053
3,379
10,270
18,129
-19,918
-49,503
-58,827
-27,456
-26,471
-27,947
-47,557
-65,747
-41,590
-42,081
-23,570
-16,169
-50,993
-55,880
-37,175
-55,701
-24,524
-12,191
-72,473
-64,010
-10,327
10,691
13,947
14,962
-20,470
-45,046
-91,562
-67,324
-87,988
-96,590
-104,252
-129,657
-131,936
-135,608
-122,540
-110,709
-116,732
-108,432
-106,096
-107,070
-103,201
-115,647
-91,699
-89,588
-68,625
-87,922
-444,222
-358,349
-123,623
135,010
-77,783
31,733
-111,560
-173,880
-188,844
-475,561
-862,804
-595,798
-652,486
-741,484
-882,996
-6,014,041

-6,014,041

-882,996

-741,484

-652,486

-595,798

-862,804

-475,561

-188,844

-173,880

-111,560

31,733

-77,783

135,010

-123,623

-358,349

-444,222

-87,922

-68,625

-89,588

-91,699

-115,647

-103,201

-107,070

-106,096

-108,432

-116,732

-110,709

-122,540

-135,608

-131,936

-129,657

-104,252

-96,590

-87,988

-67,324

-91,562

-45,046

-20,470

14,962

13,947

10,691

-10,327

-64,010

-72,473

-12,191

-24,524

-55,701

-37,175

-55,880

-50,993

-16,169

-23,570

-42,081

-41,590

-65,747

-47,557

-27,947

-26,471

-27,456

-58,827

-49,503

-19,918

18,129

10,270

3,379

9,053

7,531

4,411

4,190

2,672

3,998

2,276

1,644

1,881

783

1,258

-24,997

-13,026

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
2,143,619
2,404,305
0
0
0
0
3,562,642
3,677,070
3,681,618
3,685,668
3,688,937
3,689,098
3,955,830
3,964,876
3,970,439
3,967,846
3,974,398
3,977,945
4,655,220
4,659,484
4,669,149
5,759,338
5,764,497
5,769,091
5,991,753
11,249,867
11,261,461
11,283,489
11,310,132
11,333,035
11,355,751
11,492,766
11,511,519
11,540,980
11,577,320
18,606,766
19,292,311
20,566,645
20,626,897
20,700,282
20,844,834
21,010,202
21,075,863
21,069,391
21,091,364
21,528,384
22,142,868
22,126,379
22,882,200
23,239,088
0

23,239,088

22,882,200

22,126,379

22,142,868

21,528,384

21,091,364

21,069,391

21,075,863

21,010,202

20,844,834

20,700,282

20,626,897

20,566,645

19,292,311

18,606,766

11,577,320

11,540,980

11,511,519

11,492,766

11,355,751

11,333,035

11,310,132

11,283,489

11,261,461

11,249,867

5,991,753

5,769,091

5,764,497

5,759,338

4,669,149

4,659,484

4,655,220

3,977,945

3,974,398

3,967,846

3,970,439

3,964,876

3,955,830

3,689,098

3,688,937

3,685,668

3,681,618

3,677,070

3,562,642

2,404,305

2,143,619

Treasury Stock

Other Stockholders Equity

0
0
160,977
0
186,519
-21,170,940
182,411
182,095
182,140
252,416
252,562
285,747
359,590
359,966
597,334
664,359
664,956
666,023
814,106
1,147,770
824,249
1,035,847
1,040,591
1,142,483
1,145,807
1,148,825
1,155,709
1,213,766
1,645,006
1,762,041
1,849,497
1,854,424
2,143,619
2,404,305
2,496,651
2,558,968
2,687,065
3,536,463
3,562,642
3,677,070
3,681,618
3,685,668
3,688,937
3,689,098
3,955,830
3,964,876
3,970,438
3,967,846
3,974,398
3,977,945
4,655,220
4,659,484
4,669,149
5,759,338
5,764,497
5,769,091
5,991,753
11,250,322
11,261,462
11,285,611
11,310,132
11,333,035
11,355,751
11,492,766
11,511,519
11,540,980
11,577,320
18,606,766
19,292,311
20,566,645
20,626,897
20,700,282
20,844,834
21,010,202
21,075,863
21,069,391
21,091,364
21,528,384
22,142,868
22,126,380
22,882,198
23,239,088
29,659,445

29,659,445

23,239,088

22,882,198

22,126,380

22,142,868

21,528,384

21,091,364

21,069,391

21,075,863

21,010,202

20,844,834

20,700,282

20,626,897

20,566,645

19,292,311

18,606,766

11,577,320

11,540,980

11,511,519

11,492,766

11,355,751

11,333,035

11,310,132

11,285,611

11,261,462

11,250,322

5,991,753

5,769,091

5,764,497

5,759,338

4,669,149

4,659,484

4,655,220

3,977,945

3,974,398

3,967,846

3,970,438

3,964,876

3,955,830

3,689,098

3,688,937

3,685,668

3,681,618

3,677,070

3,562,642

3,536,463

2,687,065

2,558,968

2,496,651

2,404,305

2,143,619

1,854,424

1,849,497

1,762,041

1,645,006

1,213,766

1,155,709

1,148,825

1,145,807

1,142,483

1,040,591

1,035,847

824,249

1,147,770

814,106

666,023

664,956

664,359

597,334

359,966

359,590

285,747

252,562

252,416

182,140

182,095

182,411

-21,170,940

186,519

160,977

Balance Sheet

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31
Accounts Payable	2,168,984	1,868,884	1,543,623	1,987,580	1,007,761	1,164,509	980,218	824,878	608,343	605,923	662,687	646,427	315,133	237,631	151,229	171,176	176,143	88,698	36,869	12,789	7,117	7,589
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Other Comprehensive Income	-6,014,041	-595,798	-173,880	135,010	-87,922	-115,647	-108,432	-135,608	-96,590	-45,046	10,691	-12,191	-55,880	-42,081	-27,947	-49,503	3,379	4,190	1,644	91	-13,026	0
Additional Paid In Capital	0	0	0	0	0	0	11,261,461	5,764,497	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Lease Obligations	1,542,094	1,471,044	1,512,187	1,468,712	693,539	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Stock	734,778	734,577	734,514	953,728	1,436,493	1,251,611	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Surpluse	0	22,142,868	21,075,863	20,626,897	11,577,320	11,355,751	11,261,461	5,764,497	4,655,220	3,970,439	3,688,937	3,562,642	0	0	0	0	0	0	0	0	0	0
Cash	1,625,495	141,773	142,698	108,501	89,817	126,700	51	10,528	57,053	41,321	56,808	56,281	40,631	11,719	72,320	73,334	31,352	22,261	10,930	4,557	5,174	3,578
Cash And Equivalents	0	141,773	142,698	108,501	89,817	126,700	51	10,528	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash And Short Term Investments	1,625,495	141,773	142,698	108,501	89,817	126,700	51	10,528	57,053	41,321	56,808	56,281	40,631	11,719	72,320	73,334	39,873	22,261	10,930	4,557	5,174	0
Common Stock	3,088	2,887	2,824	2,788	2,073	2,051	2,044	1,582	1,456	1,349	1,279	1,247	1,057	909	766	732	654	542	274	214	0	0
Common Stock Shares Outstanding	309,065	297,919	283,222	262,523	209,462	206,673	174,895	150,680	138,865	132,853	128,128	116,063	99,170	86,013	77,021	70,436	62,573	37,442	24,222	20,771	20,000	20,000
Common Stock Total Equity	0	0	2,824	2,788	2,073	2,051	2,044	1,582	1,456	1,349	1,279	1,247	1,057	909	766	732	654	542	274	214	0	0
Current Deferred Revenue	401,867	369,654	336,578	371,659	234,620	0	199,761	144,194	126,925	115,019	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Long Term Liab	0	257,031	666,451	698,308	291,826	322,239	330,881	253,678	236,023	260,103	0	0	0	0	0	0	0	0	0	0	0	0
Earning Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Good Will	9,239,871	9,208,497	7,937,440	8,330,996	3,363,070	4,348,007	3,389,595	752,970	330,664	0	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets	2,500,237	3,092,627	2,735,486	3,166,198	2,270,139	3,264,154	3,183,181	1,544,559	1,424,357	495,567	541,720	560,260	262,611	294,519	250,077	253,741	0	0	0	0	0	0
Inventory	0	1,712,655	0	0	-2,396	0	0	0	0	0	0	0	0	0	-107,740	0	0	0	0	0	0	0
Liabilities And Stockholders Equity	44,113,257	41,484,998	36,369,560	36,076,291	23,068,131	23,766,695	21,404,345	12,192,585	11,451,267	9,526,784	9,685,745	8,819,214	6,098,566	5,329,483	3,745,059	3,279,669	2,809,464	2,186,219	1,529,170	1,013,287	479,698	269,836
Long Term Debt	15,613,620	16,596,803	13,050,038	12,772,812	9,078,124	8,274,840	6,677,339	4,157,037	3,738,606	2,791,758	2,949,840	2,530,597	2,783,487	2,229,051	1,547,569	1,232,995	1,247,721	1,114,553	673,761	503,806	296,126	156,560
Long Term Debt Total	0	16,596,803	13,050,038	12,772,812	9,078,124	8,274,840	6,677,339	4,157,037	3,738,606	2,791,758	2,949,840	2,530,597	0	0	0	0	0	0	0	0	0	0
Long Term Investments	2,295,889	1,991,426	22,569,930	21,731,112	15,517,684	15,079,726	13,841,186	8,996,362	8,770,212	8,203,287	8,384,086	66,634	0	0	0	0	0	0	0	0	0	0
Negative Goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Debt	17,342,506	17,926,074	14,817,699	14,664,928	10,726,170	10,974,779	8,648,567	5,828,079	5,877,188	4,631,806	4,905,084	4,222,284	2,899,579	2,795,235	1,712,124	1,322,339	1,336,386	1,100,377	738,137	514,941	292,691	53,000
Net Invested Capital	35,811,751	33,448,447	30,721,088	30,071,474	18,567,340	19,710,563	17,748,139	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Receivables	1,278,110	969,292	671,721	603,111	305,501	299,621	276,347	203,938	177,398	135,931	181,163	168,286	90,580	70,337	46,086	39,108	108,079	71,518	32,681	15,287	6,317	0
Net Tangible Assets	0	4,797,173	9,382,433	8,477,772	5,123,287	4,276,909	5,763,828	3,330,084	2,879,333	2,373,173	2,426,229	2,400,389	0	4,566,842	0	0	0	0	0	0	0	0
Net Working Capital	-1,428,019	-3,271,986	-1,466,105	-799,586	-619,829	-946,907	-755,946	-888,809	-1,276,348	-943,379	-1,211,531	-1,194,973	-12,562	-16,718	-32,017	15,131	-323,208	-299,446	-375,483	-335,392	-32,945	0
Non Current Assets Total	40,731,150	40,373,933	35,555,141	35,364,679	22,442,879	23,331,852	20,975,279	11,910,514	11,018,668	9,217,506	9,407,412	8,550,597	5,720,540	5,057,360	3,588,843	3,067,270	4,813,207	1,784,094	1,194,106	787,412	394,231	0
Non Current Liabilities Other	0	369,654	1,512,187	1,468,712	845,013	200,113	254,498	84,498	101,114	104,235	396,669	414,633	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	18,306,810	17,479,802	15,565,254	14,744,073	10,939,380	9,863,168	8,565,035	5,889,408	5,205,818	4,359,889	4,549,369	3,857,240	3,127,567	2,985,979	1,922,025	1,519,300	1,368,000	1,123,000	749,000	497,000	253,429	0
Non Currrent Assets Other	27,558,004	24,730,054	359,459	221,234	184,561	15,544,583	14,239,026	9,506,583	9,157,540	8,627,210	8,795,188	7,923,703	83,094	75,153	40,811	50,410	-4,813,207	-1,784,094	-1,194,106	-787,412	-394,231	0
Noncontrolling Interest In Consolidated Entity	0	0	472,219	728,639	728,788	999,566	700,369	36,282	36,370	35,982	35,996	30,079	0	0	0	0	0	0	0	0	0	0
Other Assets	-1	709,984	26,871,267	448,095	17,114,419	650,300	443,170	444,916	198,148	868,405	669,153	529,121	407,064	308,369	243,483	375,259	-2,078,535	348,571	316,547	218,267	73,976	269,836
Other Current Assets	-2,903,605	-1,712,655	-1,361,804	-711,612	-395,318	8,522	152,668	67,605	198,148	132,026	40,362	44,050	246,815	190,067	145,550	99,957	0	0	0	0	0	0
Other Current Liab	426,989	-5,938	2,151	-47,273	2,700	217,241	5,033	2,599	5,795	5,764	102,509	93,434	75,455	51,210	37,004	-112,487	398,000	207,548	213,000	299,000	0	0
Other Liab	0	1,192,752	666,451	130,890	148,774	200,113	249,465	81,899	101,114	333,496	414,654	395,838	262,812	230,235	174,585	149,719	143,756	126,695	94,292	51,942	23,321	19,375
Other Stockholder Equity	29,659,445	22,142,868	21,075,863	20,626,897	11,577,320	11,355,751	11,261,462	5,764,497	4,655,220	3,970,438	3,688,937	3,562,642	2,496,651	1,849,497	1,155,709	1,040,591	814,106	597,334	252,562	182,411	160,977	83,177
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred Stock Total Equity	0	0	731,690	950,940	1,434,420	1,249,560	1,249,560	1,012,961	1,290,135	1,048,121	694,831	572,711	569,781	502,341	662,338	662,448	328,867	159,799	159,799	0	0	0
Property Plant And Equipment Gross	1,414,256	1,351,329	1,405,441	1,386,959	628,681	0	0	0	0	0	0	0	5,218,539	4,566,842	3,150,801	2,738,017	2,340,456	1,784,094	1,194,106	787,412	394,231	0
Property Plant And Equipment Net	1,414,256	1,351,329	1,405,441	1,386,959	628,681	0	0	0	0	0	0	0	5,218,539	4,566,842	3,157,193	2,746,498	2,340,456	1,784,094	1,194,106	787,412	394,231	0
Property Plant Equipment	0	25,125,991	22,033,998	21,743,052	14,711,659	14,741,677	13,677,709	8,889,960	8,664,105	8,108,558	0	7,536,502	0	4,566,842	0	0	0	0	0	0	0	0
Retained Earnings	-5,262,648	-4,698,313	-3,631,929	-3,997,938	-3,046,579	-2,633,071	-2,055,552	-1,547,420	-1,350,089	-1,096,603	-785,222	-656,104	-488,692	-348,148	-231,871	-161,441	-103,090	-52,093	-27,782	-9,517	0	0
Retained Earnings Total Equity	0	0	-3,631,929	-3,997,938	-3,046,579	-2,633,071	-2,055,552	-1,547,420	-1,350,089	-1,096,607	-785,222	-656,104	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt	1,812,287	2,150,451	398,172	531,905	235,194	1,647,735	550,946	199,209	10	4,673,127	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt Total	18,968,001	18,067,847	14,960,397	14,773,429	10,815,987	11,101,479	8,648,618	5,838,607	5,934,241	4,673,127	4,961,892	4,278,565	2,940,210	2,806,954	1,784,444	1,395,673	1,367,738	1,122,638	749,067	519,498	297,865	53,000
Short Term Debt	1,812,287	2,150,451	398,172	531,905	234,105	1,647,735	550,946	199,209	967,884	525,951	724,668	723,729	0	0	0	138,579	0	145,452	181,000	44,000	44,436	53,000
Short Term Investments	0	23,774,662	20,762,241	0	2,396	0	16,752,459	11,452,067	10,809,266	9,887,883	9,809,074	8,675,885	6,094,607	5,209,907	3,603,930	3,032,372	8,521	28,144	22,123	0	0	0
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Assets	44,113,257	41,484,998	36,369,560	36,076,291	23,068,131	23,766,695	21,404,345	12,192,585	11,451,267	9,526,784	9,685,745	8,819,214	6,098,566	5,329,483	3,745,059	3,279,669	2,809,464	2,186,219	1,529,170	1,013,287	479,698	269,836
Total Current Assets	3,382,108	1,111,065	814,419	711,612	625,252	434,843	429,066	282,071	432,599	309,278	278,333	268,617	378,026	272,123	156,216	212,399	74,792	53,554	18,517	7,608	11,491	0
Total Current Liabilities	4,810,127	4,383,051	2,280,524	2,843,871	1,479,186	3,029,485	1,735,958	1,170,880	1,708,947	1,252,657	1,489,864	1,463,590	390,588	288,841	188,233	197,268	398,000	353,000	394,000	343,000	44,436	53,000
Total Liab	23,116,936	21,862,853	17,845,778	17,587,944	12,418,566	12,892,653	10,300,993	7,060,288	6,914,765	5,612,546	6,039,233	5,320,830	3,518,155	3,274,820	2,110,258	1,716,568	1,687,637	1,338,031	880,228	839,091	328,303	183,524
Total Permanent Equity	0	0	0	0	0	0	11,049,450	5,132,297	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Stockholder Equity	19,117,534	17,583,334	18,004,568	17,717,697	9,879,312	9,858,644	10,349,082	5,096,012	4,500,132	3,878,259	3,610,516	3,468,305	2,522,917	1,962,518	1,558,995	1,492,827	1,043,916	709,772	386,497	173,199	147,951	83,177
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Warrants	0	0	46,995	42,011	41,465	15,832	53,902	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2002-12-31
Accounts Payable	2,168,984	2,147,103	2,214,820	1,923,819	1,868,884	1,621,406	1,619,222	1,572,359	1,543,623	1,341,866	1,367,240	1,305,921	1,987,580	2,187,025	1,828,288	1,732,318	1,007,761	938,740	984,812	922,571	1,164,509	1,059,355	1,031,794	1,012,490	980,218	1,024,394	850,602	804,371	824,878	823,906	598,610	570,653	608,343	513,555	516,232	523,948	605,923	648,314	636,783	614,645	662,687	652,720	617,766	613,537	646,427	616,042	372,974	313,968	315,133	289,560	284,284	265,714	237,631	221,209	196,491	165,615	151,229	153,072	127,279	139,606	171,176	151,851	147,132	136,416	176,143	104,795	70,591	66,655	88,698	54,209	43,326	43,222	36,869	36,900	24,416	13,513	12,789	9,721	6,894	5,539	7,117	0	7,589
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Other Comprehensive Income	-6,014,041	-882,996	-741,484	-652,486	-595,798	-862,804	-475,561	-188,844	-173,880	-111,560	31,733	-77,783	135,010	-123,623	-358,349	-444,222	-87,922	-68,625	-89,588	-91,699	-115,647	-103,201	-107,070	-106,096	-108,432	-116,732	-110,709	-122,540	-135,608	-131,936	-129,657	-104,252	-96,590	-87,988	-67,324	-91,562	-45,046	-20,470	14,962	13,947	10,691	-10,327	-64,010	-72,473	-12,191	-24,524	-55,701	-37,175	-55,880	-50,993	-16,169	-23,570	-42,081	-41,590	-65,747	-47,557	-27,947	-26,471	-27,456	-58,827	-49,503	-19,918	18,129	10,270	3,379	9,053	7,531	4,411	4,190	2,672	3,998	2,276	1,644	1,881	783	1,258	91	-24,997	0	0	-13,026	0	0
Additional Paid In Capital	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	11,333,035	11,310,132	11,283,489	11,261,461	11,249,867	5,991,753	5,769,091	5,764,497	5,759,338	4,669,149	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Lease Obligations	1,542,094	1,404,510	1,420,239	1,443,994	1,471,044	1,363,712	1,418,540	1,472,510	1,512,187	1,543,231	1,545,689	1,581,759	1,468,712	1,444,060	1,451,152	1,431,292	693,539	699,381	714,256	725,470	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Stock	734,778	734,692	734,657	734,578	734,577	734,541	734,514	734,514	734,514	734,508	734,496	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Surpluse	0	23,239,088	22,882,200	22,126,379	22,142,868	21,528,384	21,091,364	21,069,391	21,075,863	21,010,202	20,844,834	20,700,282	20,626,897	20,566,645	19,292,311	18,606,766	11,577,320	11,540,980	11,511,519	11,492,766	11,355,751	11,333,035	11,310,132	11,283,489	11,261,461	11,249,867	5,991,753	5,769,091	5,764,497	5,759,338	4,669,149	4,659,484	4,655,220	3,977,945	3,974,398	3,967,846	3,970,439	3,964,876	3,955,830	3,689,098	3,688,937	3,685,668	3,681,618	3,677,070	3,562,642	0	0	0	0	2,404,305	2,143,619	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	1,625,495	1,062,050	124,519	131,406	141,773	176,969	99,226	157,964	142,698	116,002	120,482	221,140	108,501	971,305	505,174	246,480	89,817	7,190	33,536	123,879	126,700	46,242	17,589	22,370	51	192,578	22,383	14,950	10,528	36,445	33,241	31,134	57,053	22,998	59,152	37,329	41,321	36,528	80,926	70,242	56,808	55,118	24,260	42,130	56,281	76,115	47,777	26,243	40,631	38,732	27,900	44,368	11,719	66,493	342,623	50,809	72,320	41,152	69,316	78,936	73,334	41,978	19,764	34,367	31,352	49,182	48,014	46,999	22,261	27,650	13,408	25,179	10,930	7,070	3,982	2,875	4,557	2,629	0	0	5,174	0	3,578
Cash And Equivalents	0	1,062,050	124,519	131,406	141,773	176,969	99,226	157,964	142,698	116,002	120,482	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash And Short Term Investments	1,625,495	1,062,050	124,519	131,406	141,773	176,969	99,226	157,964	142,698	116,002	120,482	221,140	108,501	971,305	505,174	246,480	89,817	7,190	33,536	123,879	126,700	46,242	17,589	22,370	51	192,578	22,383	14,950	10,528	36,445	33,241	31,134	57,053	22,998	59,152	37,329	41,321	36,528	80,926	70,242	56,808	55,118	24,260	42,130	56,281	76,115	47,777	26,243	40,631	38,732	27,900	44,368	11,719	66,493	342,623	50,809	72,320	41,152	69,316	78,936	73,334	41,978	19,764	42,737	39,873	58,773	48,014	46,999	22,261	27,650	13,408	25,179	10,930	7,070	3,982	2,875	4,557	2,629	0	0	5,174	0	0
Common Stock	3,088	3,002	2,967	2,888	2,887	2,851	2,824	2,824	2,824	2,818	2,806	2,795	2,788	2,784	2,670	2,622	2,073	2,069	2,067	2,066	2,051	2,049	2,047	2,045	2,044	2,043	1,611	1,584	1,582	1,581	1,460	1,459	1,456	1,351	1,351	1,350	1,349	1,348	1,347	1,279	1,279	1,279	1,279	1,279	1,247	1,228	1,098	1,069	1,057	1,038	984	917	909	891	868	779	766	763	759	758	732	725	661	654	654	607	607	607	542	362	361	314	274	273	214	214	214	21,421,300	200	0	0	0	0
Common Stock Shares Outstanding	305,781	311,341	306,819	303,065	301,712	296,415	285,110	285,025	284,868	283,800	282,434	281,917	281,122	270,214	270,744	224,474	210,286	209,802	209,436	208,526	207,113	206,766	206,563	206,507	206,185	170,194	162,183	160,422	159,699	149,385	147,808	147,433	145,562	138,260	136,499	136,129	135,545	135,947	133,978	129,137	128,640	135,302	128,623	126,738	124,146	122,354	110,166	107,585	107,100	101,912	97,512	92,600	91,428	90,137	83,022	80,613	77,771	77,674	76,851	74,895	74,704	73,339	68,069	67,143	65,432	60,717	62,970	58,424	56,511	37,447	33,872	28,355	27,503	26,004	21,585	21,535	21,421	20,000	21,421	20,000	20,000	20,000	0
Common Stock Total Equity	0	0	2,967	2,888	0	2,851	2,824	2,824	2,824	2,818	2,806	2,795	2,788	2,784	2,670	2,622	2,073	2,069	2,067	2,066	2,051	2,049	2,047	2,045	2,044	2,043	1,611	1,584	1,582	1,581	1,460	1,459	1,456	1,351	1,351	1,350	1,349	1,348	1,347	1,279	1,279	1,279	1,279	1,279	1,247	1,228	1,098	1,069	1,057	1,038	984	917	909	891	868	779	766	763	759	758	732	725	661	654	654	607	607	607	542	362	361	314	274	273	214	214	214	0	200	0	0	0	0
Current Deferred Revenue	401,867	385,521	417,693	392,021	369,654	341,552	341,140	346,908	0	0	0	0	0	0	0	0	234,620	0	0	0	0	0	0	0	199,761	0	0	0	144,194	0	0	0	126,925	0	0	0	115,019	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	11,628	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Long Term Liab	0	233,416	1,128,961	1,164,276	257,031	1,145,097	611,582	649,112	666,451	725,955	274,593	650,543	698,308	295,881	302,156	285,765	291,826	298,364	319,268	327,273	322,239	322,702	327,655	330,350	330,881	0	0	0	253,678	0	0	0	236,023	0	0	0	260,103	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earning Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Good Will	9,239,871	8,998,074	9,148,603	9,199,636	9,208,497	8,728,105	7,545,107	7,802,440	7,937,440	8,062,914	8,185,931	8,125,706	8,330,996	8,012,256	7,791,522	7,466,046	3,363,070	3,338,168	3,353,538	3,358,463	4,348,007	3,373,342	3,378,325	3,405,110	3,389,595	3,384,394	778,862	757,444	752,970	780,099	330,664	330,664	330,664	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets	2,500,237	2,506,198	2,825,596	3,015,291	3,092,627	3,035,861	2,521,390	2,640,795	2,735,486	2,871,622	2,956,027	3,057,245	3,166,198	3,156,494	3,185,675	3,566,621	2,270,139	2,329,332	2,594,038	2,686,668	3,264,154	2,869,285	2,973,359	3,094,134	3,183,181	3,230,467	1,513,799	1,522,669	1,544,559	1,551,117	1,358,060	1,398,447	1,424,357	436,441	458,165	469,674	495,567	503,720	517,801	529,461	541,720	538,891	549,194	553,463	560,260	425,641	272,747	272,223	262,611	251,577	262,010	278,045	294,519	389,960	291,181	230,850	250,077	0	244,100	253,741	253,741	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Inventory	0	2,974,193	-17,311	0	1,712,655	-19,063	1,450,450	20,932,965	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	56,928	59,836	0	0	35,814	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Liabilities And Stockholders Equity	44,113,257	41,932,515	42,388,735	41,953,068	41,484,998	39,215,217	35,956,057	36,680,546	36,369,560	35,847,648	36,151,220	35,542,491	36,076,291	35,435,333	33,862,636	33,113,300	23,068,131	23,172,765	23,430,091	23,342,067	23,766,695	21,462,110	21,411,423	21,581,917	21,404,345	21,232,498	12,579,571	12,329,548	12,192,585	12,299,036	11,292,375	11,421,975	11,451,267	9,501,013	9,586,009	9,408,426	9,526,784	9,722,007	9,910,231	9,805,394	9,685,745	9,426,041	9,184,859	8,971,492	8,819,214	8,512,598	6,717,113	6,418,061	6,098,566	5,826,412	5,658,405	5,537,345	5,329,483	5,170,899	4,501,032	4,147,586	3,745,059	3,532,418	3,444,708	3,351,613	3,279,669	3,158,885	3,070,850	2,895,036	2,809,464	2,576,119	2,393,476	2,333,791	2,186,219	1,971,762	1,713,857	1,574,041	1,529,170	1,454,222	1,368,256	1,099,727	1,013,287	822,189	1,022,826	0	479,698	0	0
Long Term Debt	15,613,620	16,869,776	15,487,193	17,875,511	16,596,803	13,503,370	12,854,267	13,444,890	13,050,038	13,255,217	12,901,453	12,805,832	12,772,812	12,750,678	11,507,579	10,876,806	9,078,124	8,294,291	8,616,981	8,628,955	8,274,840	7,236,613	7,262,329	6,767,093	6,677,339	6,913,108	4,354,075	4,131,195	4,157,037	4,350,185	4,252,570	3,662,753	3,738,606	2,816,359	2,856,408	2,672,472	2,791,758	2,835,478	3,449,764	2,923,590	2,949,840	3,065,710	3,080,342	3,121,245	2,530,597	4,080,073	3,400,212	3,271,848	2,783,487	2,357,027	2,401,072	3,055,429	2,229,051	2,721,599	2,124,710	2,168,209	1,547,569	1,599,270	1,519,506	1,439,688	1,232,995	1,283,718	1,361,172	1,190,691	1,247,721	1,335,108	1,172,307	1,271,988	1,114,553	1,074,757	820,501	813,655	673,761	686,909	765,687	515,701	503,806	551,351	473,896	318,199	296,126	0	156,560
Long Term Debt Total	0	16,869,776	17,729,451	17,875,511	16,596,803	13,503,370	12,854,267	13,444,890	13,050,038	13,255,217	12,901,453	12,805,832	12,772,812	12,750,678	11,507,579	10,876,806	9,078,124	8,294,291	8,616,981	8,628,955	8,274,840	7,236,613	7,262,329	6,767,093	6,677,339	6,913,108	4,354,075	4,131,195	4,157,037	4,350,185	4,252,570	3,662,753	3,738,606	2,816,359	2,856,408	2,672,472	2,791,758	2,835,478	3,449,764	2,923,590	2,949,840	3,065,710	3,080,342	3,121,245	2,530,597	0	0	0	0	2,357,027	2,401,072	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	2,295,889	2,180,313	2,040,452	1,995,576	1,991,426	24,219,495	1,942,549	2,044,074	22,569,930	1,292,325	1,119,026	21,181,501	21,731,112	20,462,514	19,620,509	19,188,902	15,517,684	14,941,707	15,828,833	15,542,054	15,079,726	14,225,697	14,134,486	14,089,926	13,841,186	13,460,400	9,356,596	9,188,951	8,996,362	9,052,316	8,645,169	8,828,520	8,770,212	8,143,266	8,211,247	8,158,000	8,203,287	8,490,835	8,574,080	8,466,770	8,384,086	8,128,427	74,047	72,930	66,634	0	0	0	0	18,423	18,145	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Negative 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
Net Debt	17,342,506	17,212,236	19,025,171	19,188,099	17,926,074	16,945,252	15,613,621	15,702,761	14,817,699	15,514,768	15,353,028	14,617,458	14,664,928	13,347,515	13,317,599	13,436,144	10,726,170	11,616,226	11,523,298	10,881,247	10,974,779	9,133,629	9,088,495	9,125,342	8,648,567	8,291,666	6,415,237	6,186,379	5,828,079	5,988,542	6,102,165	6,125,595	5,877,188	4,725,581	4,909,674	4,780,582	4,631,806	4,703,201	4,778,309	4,937,139	4,905,084	4,725,279	4,673,988	4,639,994	4,222,284	4,003,958	3,352,435	2,567,051	2,899,579	2,758,308	3,039,677	3,011,061	2,795,235	2,644,606	1,782,087	1,625,811	1,712,124	1,558,118	1,450,190	1,360,752	1,322,339	1,241,740	1,341,408	1,156,324	1,336,386	1,019,200	1,009,986	1,010,752	1,100,377	1,047,107	807,093	788,476	738,137	679,839	761,705	512,826	514,941	548,722	478,578	0	292,691	0	0
Net Invested Capital	35,811,751	34,328,112	34,619,217	34,356,311	33,448,447	32,090,739	30,701,249	31,354,732	30,721,088	30,630,066	30,653,787	29,929,636	30,071,474	29,593,665	27,921,728	27,277,148	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Receivables	1,278,110	1,325,725	1,158,383	1,070,066	969,292	861,117	797,208	774,579	671,721	610,416	630,086	657,096	603,111	585,506	542,750	527,699	305,501	304,712	320,938	328,009	299,621	308,709	282,287	309,328	276,347	258,490	229,450	195,406	203,938	208,097	165,867	180,456	177,398	157,994	126,734	112,995	135,931	140,463	161,495	181,433	181,163	191,715	159,847	177,951	168,286	146,025	96,609	91,132	90,580	90,647	83,672	78,992	70,337	83,309	52,174	54,090	46,086	45,404	40,195	37,923	39,108	53,809	47,469	119,083	108,079	87,639	82,000	73,312	71,518	51,971	48,042	56,805	32,681	26,837	22,186	17,986	15,287	13,819	0	0	6,317	0	0
Net Tangible Assets	0	6,184,253	9,108,585	8,729,935	4,797,173	9,034,045	6,340,445	6,523,282	9,382,433	5,607,991	5,827,050	8,587,188	8,477,772	8,747,914	7,799,169	7,599,797	5,123,287	5,018,678	5,126,497	5,294,640	4,276,909	5,420,905	5,565,298	5,649,052	5,763,828	5,899,707	3,381,183	3,261,058	3,330,084	3,365,661	2,669,023	2,785,999	2,879,333	2,299,851	2,375,495	2,332,419	2,373,173	2,906,034	2,572,893	2,366,605	2,426,229	2,464,163	2,359,299	2,397,880	2,400,389	0	0	0	0	2,200,380	1,748,359	0	4,566,842	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Working Capital	-1,428,019	-1,843,629	-2,585,274	-3,236,549	-3,271,986	-2,838,459	-2,162,828	-1,583,141	-1,466,105	-1,447,770	-1,643,040	-878,692	-799,586	-630,785	-769,623	-958,139	-853,934	-1,516,357	-2,048,013	-1,303,528	-2,594,642	-1,286,625	-1,189,446	-1,585,643	-1,306,892	-565,892	-1,057,968	-1,094,951	-888,809	-667,773	-260,528	-877,219	-1,276,348	-842,451	-933,416	-1,110,157	-943,379	-942,360	-729,225	-1,089,168	-1,211,531	-850,497	-1,005,010	-896,176	-1,194,973	-92,367	51,383	64,604	-12,562	71,644	102,534	121,190	-16,718	107,049	387,486	-70,340	75,723	67,942	105,055	88,166	15,131	32,845	1,646	-256,214	-323,208	-240,496	-205,233	-207,171	-299,446	-368,764	-379,189	-291,949	-375,483	-383,936	-348,997	-329,772	-323,156	10,331	0	0	-32,945	0	0
Non Current Assets Total	40,731,150	39,544,741	40,511,940	40,751,596	40,373,933	38,177,131	35,059,623	35,748,002	35,555,141	35,121,230	35,400,652	34,664,255	35,364,679	33,878,522	32,803,731	32,339,121	22,442,879	21,893,336	23,075,617	22,880,049	23,331,852	21,099,091	21,102,104	21,201,182	20,975,279	20,630,859	12,220,925	12,052,591	11,910,514	11,986,893	10,852,666	11,045,699	11,018,668	9,134,060	9,218,739	9,164,501	9,217,506	9,531,030	9,628,032	9,485,807	9,407,412	9,125,736	8,961,775	8,707,482	8,550,597	7,988,923	6,292,756	6,039,489	5,720,540	5,465,208	5,271,587	5,150,441	5,057,360	4,842,641	3,905,427	3,887,054	3,481,103	3,311,404	3,212,374	3,123,841	3,067,270	2,974,189	2,922,072	4,972,872	2,734,672	4,280,490	1,902,639	1,843,983	2,132,665	1,532,567	1,319,211	1,215,026	1,510,653	1,119,076	1,054,601	852,112	787,412	650,207	0	0	394,231	0	0
Non Current Liabilities Other	0	0	417,694	392,021	369,654	1,363,712	341,140	346,910	1,512,187	341,778	362,606	1,581,759	1,468,712	1,579,323	1,591,241	1,576,500	845,013	876,337	898,088	918,137	200,113	208,202	216,520	227,441	254,498	262,392	79,048	81,711	84,498	89,708	90,823	96,475	101,114	88,632	94,312	97,234	104,235	110,708	118,432	389,552	396,669	400,025	403,697	407,657	414,633	0	0	0	0	355,624	409,606	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	18,306,810	17,664,230	18,454,087	18,361,600	17,479,802	16,353,731	15,225,529	15,913,422	15,565,254	15,866,181	15,551,875	15,400,142	14,744,073	14,683,903	14,246,385	13,561,314	10,939,380	10,147,034	10,536,540	10,576,344	9,863,168	9,031,451	9,062,925	8,629,124	8,565,035	8,827,035	6,131,663	5,887,195	5,889,408	6,122,473	6,266,496	5,723,270	5,205,818	4,255,958	4,395,130	4,196,483	4,359,889	4,485,110	4,764,526	4,520,919	4,549,369	4,594,670	4,373,495	4,429,358	3,857,240	4,369,000	3,605,955	3,471,109	3,127,567	2,959,972	3,240,307	3,232,558	2,985,979	2,900,821	2,261,024	2,168,209	1,922,025	1,725,187	1,646,065	1,565,931	1,519,300	1,396,259	1,476,669	1,191,000	1,368,000	1,335,000	1,172,000	1,272,000	1,123,000	1,075,000	821,000	814,000	749,000	665,000	744,000	494,000	497,000	517,095	470,628	0	253,429	0	0
Non Currrent Assets Other	1,523,312	401,068	414,078	25,223,800	24,730,054	23,246,814	21,739,607	21,898,751	359,459	316,863	365,308	279,734	221,234	373,346	333,916	268,752	184,561	178,528	158,770	152,638	15,544,583	14,686,545	14,583,114	14,534,374	14,239,026	13,909,624	9,824,383	9,659,622	9,506,583	9,549,858	9,058,269	9,210,580	9,157,540	8,593,916	8,657,164	8,591,352	8,627,210	8,932,813	9,017,612	8,874,935	8,795,188	8,533,779	8,338,534	8,081,089	7,923,703	642,650	465,934	470,253	83,094	93,677	397,256	391,901	75,153	78,864	45,127	96,370	52,760	52,264	40,985	42,789	50,410	59,572	55,086	-4,972,872	-2,078,535	-4,280,490	-1,902,639	-1,843,983	348,571	-1,532,567	-1,319,211	-1,215,026	316,547	-1,119,076	-1,054,601	-852,112	-787,412	-650,207	-797,624	0	-394,231	0	0
Noncontrolling Interest In Consolidated Entity	0	0	483,702	492,185	0	491,101	491,587	510,499	472,219	492,242	706,591	721,587	728,639	728,642	698,122	716,304	728,788	773,565	911,495	894,091	999,566	737,208	656,550	682,693	700,369	704,144	34,479	38,982	36,282	37,927	35,822	38,412	36,370	40,172	42,348	42,404	35,982	41,452	42,559	44,487	35,996	37,087	36,159	36,321	30,079	0	0	0	0	60,537	62,662	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	-1	-1	1	10,224	709,984	932,214	2,349,133	1	26,871,267	35,237,230	743,894	472,630	448,095	852,479	797,422	691,964	621,588	624,924	625,439	639,133	478,837	468,834	468,819	21,242,889	21,114,817	20,763,677	12,308,807	12,108,745	11,966,611	1	11,074,970	11,190,786	11,198,807	9,307,521	9,390,729	9,246,168	9,337,977	9,531,030	9,628,032	9,510,877	9,407,412	9,136,751	8,961,775	8,707,482	8,550,597	8,247,241	6,537,405	6,256,876	5,912,190	5,641,803	5,489,905	5,354,149	5,187,365	4,959,547	4,070,421	4,002,542	3,588,843	3,409,049	3,304,521	3,203,520	3,121,757	3,017,701	2,966,668	-2,158,622	2,809,464	-1,783,875	411,070	413,979	2,186,219	393,959	363,835	305,964	1,529,170	322,082	304,652	241,387	206,031	155,534	1,022,826	508,132	73,976	0	264,018
Other Current Assets	-2,903,605	-2,974,193	-1,881,698	-1,829,172	-1,712,655	-1,594,284	-1,450,450	-20,932,965	8,787	11,090	8,031	9,572	15,151	15,284	10,981	0	229,934	967,527	0	10,130	8,522	8,068	9,443	49,037	152,668	150,571	106,813	66,601	67,605	67,600	240,601	164,686	198,148	185,961	181,384	93,601	132,026	13,986	39,778	67,912	40,362	53,472	38,977	43,929	44,050	301,535	279,971	261,197	246,815	231,825	218,318	203,708	190,067	178,456	164,994	155,633	145,550	134,458	122,823	110,913	99,957	88,909	81,545	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Current Liab	426,989	385,521	-412,703	-392,021	-5,938	-341,552	-341,140	-346,908	338,729	341,778	362,606	362,008	324,386	571	238	1,017,683	2,700	23,534	358,049	369,526	217,241	391,967	369,092	1,767	5,033	4,660	2,949	3,070	2,599	2,820	13,092	4,974	5,795	6,892	7,441	3,228	5,764	0	0	3,610	102,509	0	0	0	93,434	0	0	0	75,455	0	0	0	51,210	0	-11,628	165,257	37,004	0	0	0	26,092	-43,969	0	337,000	398,000	320,000	285,000	283,000	207,548	180,233	198,446	140,592	213,000	293,245	170,000	300,000	299,000	0	0	0	0	0	0
Other Liab	0	1,088,724	0	0	1,192,752	1,145,097	611,582	649,111	666,451	725,955	742,127	650,543	130,890	135,263	139,851	145,208	148,774	153,422	183,832	192,667	200,113	208,202	216,520	435,300	301,585	485,928	260,055	253,403	90,425	253,495	232,717	249,383	245,256	203,228	210,758	208,706	218,477	230,404	279,932	307,648	312,145	312,355	285,575	293,883	302,404	288,927	205,743	199,261	187,357	162,932	172,730	177,129	179,025	179,222	147,942	165,257	137,581	125,917	126,559	126,243	123,627	112,541	115,497	117,187	121,411	116,059	116,699	120,047	107,309	98,333	126,595	78,162	78,653	68,729	66,514	50,179	43,666	32,627	28,894	22,807	23,321	0	19,375
Other Stockholder Equity	29,659,445	23,239,088	22,882,198	22,126,380	22,142,868	21,528,384	21,091,364	21,069,391	21,075,863	21,010,202	20,844,834	20,700,282	20,626,897	20,566,645	19,292,311	18,606,766	11,577,320	11,540,980	11,511,519	11,492,766	11,355,751	11,333,035	11,310,132	11,285,611	11,261,462	11,250,322	5,991,753	5,769,091	5,764,497	5,759,338	4,669,149	4,659,484	4,655,220	3,977,945	3,974,398	3,967,846	3,970,438	3,964,876	3,955,830	3,689,098	3,688,937	3,685,668	3,681,618	3,677,070	3,562,642	3,536,463	2,687,065	2,558,968	2,496,651	2,404,305	2,143,619	1,854,424	1,849,497	1,762,041	1,645,006	1,213,766	1,155,709	1,148,825	1,145,807	1,142,483	1,040,591	1,035,847	824,249	1,147,770	814,106	666,023	664,956	664,359	597,334	359,966	359,590	285,747	252,562	252,416	182,140	182,095	182,411	-21,170,940	186,519	0	160,977	0	0
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred Stock Total Equity	0	0	731,690	731,690	0	731,690	731,690	731,690	731,690	731,690	731,690	950,940	950,940	950,940	1,434,420	1,434,420	1,434,420	1,099,534	1,099,534	1,452,983	1,249,560	1,249,560	1,249,560	1,249,560	1,249,560	1,249,687	836,770	1,012,961	1,012,961	1,012,961	1,290,133	1,290,135	1,290,135	1,289,804	1,048,121	1,048,121	1,048,121	694,831	1,048,209	984,688	694,831	694,874	694,928	453,363	572,711	576,613	621,775	569,657	569,781	614,583	357,386	491,651	502,341	562,843	662,314	662,338	662,338	662,338	662,338	662,338	662,448	662,448	662,453	662,471	328,867	328,754	328,860	159,799	159,799	159,799	159,799	159,799	159,799	159,814	99,297	99,297	0	0	0	0	0	0	0
Property Plant And Equipment Gross	1,414,256	1,274,410	1,291,233	1,317,293	1,351,329	1,253,393	0	0	0	0	1,452,633	1,495,869	1,386,959	1,363,285	1,375,427	1,364,621	628,681	634,085	648,952	660,586	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	7,265,228	5,752,846	5,513,880	5,218,539	4,983,239	4,834,365	4,716,742	4,566,842	4,331,813	3,541,405	3,494,100	3,150,801	2,988,935	2,897,013	2,808,802	2,738,017	2,627,889	2,566,122	2,387,446	2,340,456	2,067,786	1,902,639	1,843,983	1,784,094	1,532,567	1,319,211	1,215,026	1,194,106	1,119,076	1,054,601	852,112	787,412	650,207	797,624	0	394,231	0	0
Property Plant And Equipment Net	1,414,256	1,274,410	1,291,233	1,317,293	1,351,329	1,253,393	1,310,970	1,361,942	1,405,441	1,442,661	1,452,633	1,495,869	1,386,959	1,363,285	1,375,427	1,364,621	628,681	634,085	648,952	660,586	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	7,265,228	5,752,846	5,513,880	5,218,539	4,983,239	4,834,365	4,716,742	4,566,842	4,331,813	3,541,405	3,494,100	3,150,801	2,997,289	2,905,351	2,808,802	2,738,017	2,627,889	2,566,122	2,387,446	2,340,456	2,067,786	1,902,639	1,843,983	1,784,094	1,532,567	1,319,211	1,215,026	1,194,106	1,119,076	1,054,601	852,112	787,412	650,207	797,624	0	394,231	0	0
Property Plant Equipment	0	24,872,670	25,469,415	25,526,898	25,125,991	23,525,217	22,073,899	22,187,905	22,033,998	21,906,564	22,091,406	21,513,771	21,743,052	20,567,285	19,787,492	19,352,067	14,711,659	14,389,666	15,498,435	15,272,314	14,904,618	14,055,778	13,967,180	13,922,362	13,677,709	0	0	0	8,889,960	0	0	0	8,664,105	0	0	0	8,108,558	0	0	0	0	0	7,884,464	7,650,063	7,536,502	0	0	0	0	4,983,239	4,834,365	0	4,566,842	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Earnings	-5,262,648	-4,900,758	-5,253,915	-4,995,982	-4,698,313	-4,336,201	-4,211,685	-3,916,854	-3,631,929	-4,358,933	-4,153,407	-3,952,497	-3,997,938	-3,726,901	-3,386,525	-3,139,350	-3,046,579	-3,136,668	-2,961,307	-2,767,708	-2,633,071	-2,455,189	-2,314,291	-2,177,269	-2,055,552	-1,917,791	-1,722,610	-1,629,633	-1,547,420	-1,483,223	-1,541,265	-1,440,028	-1,350,089	-1,185,633	-1,108,701	-1,110,298	-1,096,603	-931,777	-928,626	-857,779	-785,222	-728,012	-766,704	-713,612	-656,104	-610,337	-566,273	-527,816	-488,692	-452,590	-414,668	-379,627	-348,148	-324,716	-287,331	-254,639	-231,871	-211,596	-196,500	-181,645	-161,441	-151,727	-137,319	-120,535	-103,090	-83,069	-65,464	-50,679	-52,093	-39,540	-41,312	-33,394	-27,782	-21,688	-16,357	-13,271	-9,517	0	0	0	0	0	0
Retained Earnings Total Equity	0	0	-5,253,917	-4,995,982	0	-4,336,201	-4,211,685	-3,916,854	-3,631,929	-4,359,033	-4,153,407	-3,952,497	-3,997,938	-3,726,901	-3,386,525	-3,139,350	-3,046,579	-3,136,668	-2,961,307	-2,767,708	-2,633,071	-2,455,189	-2,314,291	-2,177,269	-2,055,552	-1,915,586	-1,722,610	-1,629,633	-1,547,420	-1,483,220	-1,541,265	-1,440,028	-1,350,089	-1,185,633	-1,108,701	-1,110,298	-1,096,607	-931,777	-928,626	-857,779	-785,222	-728,012	-766,704	-713,612	-656,104	0	0	0	0	-452,590	-414,668	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt	1,812,287	1,698,780	2,242,258	2,514,202	2,150,451	2,255,139	1,440,040	943,325	398,172	832,322	1,026,368	451,007	531,905	124,082	64,492	603,101	235,194	1,834,811	1,417,675	0	0	24	158	9,147,712	8,819,859	141	6,438,767	736,159	90	316,976	217,337	825,803	10	0	0	0	4,673,127	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt Total	18,968,001	18,274,286	19,149,690	19,319,505	18,067,847	17,122,221	15,712,847	15,860,725	14,960,397	15,630,770	15,473,510	14,838,598	14,773,429	14,318,820	13,822,773	13,682,624	10,815,987	11,623,416	11,556,834	11,005,126	11,101,479	9,179,871	9,106,084	9,147,712	8,648,618	8,484,244	6,437,620	6,201,329	5,838,607	6,024,987	6,135,406	6,156,729	5,934,241	4,748,579	4,968,826	4,817,911	4,673,127	4,739,729	4,859,235	5,007,381	4,961,892	4,780,397	4,698,248	4,682,124	4,278,565	4,080,073	3,400,212	2,593,294	2,940,210	2,797,040	3,067,577	3,055,429	2,806,954	2,711,099	2,124,710	1,676,620	1,784,444	1,599,270	1,519,506	1,439,688	1,395,673	1,283,718	1,361,172	1,190,691	1,367,738	1,068,382	1,058,000	1,057,751	1,122,638	1,074,757	820,501	813,655	749,067	686,909	765,687	515,701	519,498	551,351	478,578	0	297,865	0	0
Short Term Debt	1,812,287	1,698,780	2,242,258	2,514,202	2,150,451	2,255,139	1,440,040	943,325	398,172	832,322	1,026,368	451,007	531,905	124,082	64,492	603,101	234,105	1,833,512	1,417,675	842,975	1,647,735	590,289	466,971	952,121	550,946	138,477	563,063	564,467	199,209	153,189	88,535	677,868	967,884	688,957	777,013	826,906	525,951	485,023	374,641	790,500	724,668	498,082	610,328	546,649	723,729	0	0	0	0	247,321	429,629	0	0	0	11,628	0	0	0	0	0	0	43,969	0	0	0	0	0	145,452	145,452	233,767	211,554	204,408	181,000	103,755	188,000	36,000	44,000	6,117	7,950	0	44,436	0	0
Short Term Investments	0	0	17,311	0	23,774,662	22,306,537	20,800,389	20,932,965	20,762,241	0	0	0	0	21,065,507	19,810,039	19,413,283	15,599,483	15,371,219	16,345,065	16,057,995	18,664,777	17,641,455	17,387,998	17,193,848	16,752,459	16,322,946	12,077,929	11,756,149	11,452,067	11,406,046	10,874,973	10,996,904	10,809,266	10,073,491	10,037,716	9,914,016	9,887,883	10,142,220	10,167,610	9,944,299	9,809,074	9,470,335	9,187,792	8,865,573	8,675,885	8,332,946	6,743,022	6,456,388	6,094,607	5,802,850	5,598,091	5,419,390	5,209,907	4,918,236	4,080,002	3,988,959	3,603,930	3,399,375	3,267,198	3,137,868	3,032,372	2,890,535	2,799,914	8,370	8,521	9,591	32,605	27,830	28,144	0	0	0	22,123	0	0	0	0	0	0	0	0	0	0
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Assets	44,113,257	41,932,515	42,388,735	41,953,068	41,484,998	39,215,217	35,956,057	36,680,546	36,369,560	35,847,648	36,151,220	35,542,491	36,076,291	35,435,333	33,862,636	33,113,300	23,068,131	23,172,765	23,430,091	23,342,067	23,766,695	21,462,110	21,411,423	21,581,917	21,404,345	21,232,498	12,579,571	12,329,548	12,192,585	12,299,036	11,292,375	11,421,975	11,451,267	9,501,013	9,586,009	9,408,426	9,526,784	9,722,007	9,910,231	9,805,394	9,685,745	9,426,041	9,184,859	8,971,492	8,819,214	8,512,598	6,717,113	6,418,061	6,098,566	5,826,412	5,658,405	5,537,345	5,329,483	5,170,899	4,501,032	4,147,586	3,745,059	3,532,418	3,444,708	3,351,613	3,279,669	3,158,885	3,070,850	2,895,036	2,809,464	2,576,119	2,393,476	2,333,791	2,186,219	1,971,762	1,713,857	1,574,041	1,529,170	1,454,222	1,368,256	1,099,727	1,013,287	822,189	1,022,826	513,968	479,698	0	269,836
Total Current Assets	3,382,108	2,387,775	1,876,794	1,201,472	1,111,065	1,038,086	896,434	932,543	814,419	726,418	750,568	878,236	711,612	1,556,811	1,058,905	774,179	625,252	1,279,429	354,474	462,018	434,843	363,019	309,319	380,735	429,066	601,639	358,646	276,957	282,071	312,142	439,709	376,276	432,599	366,953	367,270	243,925	309,278	190,977	282,199	319,587	278,333	300,305	223,084	264,010	268,617	523,675	424,357	378,572	378,026	361,204	386,818	386,904	272,123	328,258	595,605	260,532	263,956	221,014	232,334	227,772	212,399	184,696	148,778	80,786	74,792	79,504	79,767	75,829	53,554	45,236	30,811	53,051	18,517	13,064	9,003	6,228	19,844	16,448	0	0	11,491	0	0
Total Current Liabilities	4,810,127	4,231,404	4,462,068	4,438,021	4,383,051	3,876,545	3,059,262	2,515,684	2,280,524	2,174,188	2,393,608	1,756,928	2,843,871	2,311,678	1,893,018	2,335,419	1,479,186	2,795,786	2,402,487	1,765,546	3,029,485	1,649,644	1,498,765	1,966,378	1,735,958	1,167,531	1,416,614	1,371,908	1,170,880	979,915	700,237	1,253,495	1,708,947	1,209,404	1,300,686	1,354,082	1,252,657	1,133,337	1,011,424	1,408,755	1,489,864	1,150,802	1,228,094	1,160,186	1,463,590	616,042	372,974	313,968	390,588	289,560	284,284	265,714	288,841	221,209	208,119	330,872	188,233	153,072	127,279	139,606	197,268	151,851	147,132	337,000	398,000	320,000	285,000	283,000	353,000	414,000	410,000	345,000	394,000	397,000	358,000	336,000	343,000	6,117	7,950	0	44,436	0	0
Total Liab	23,116,936	21,895,634	22,916,155	22,799,621	21,862,853	20,230,276	18,284,791	18,429,106	17,845,778	18,040,369	17,945,483	17,157,070	17,587,944	16,995,581	16,139,403	15,896,733	12,418,566	12,942,820	12,939,027	12,341,890	12,892,653	10,681,095	10,561,690	10,595,502	10,300,993	9,994,566	7,548,277	7,259,103	7,060,288	7,102,388	6,966,733	6,976,765	6,914,765	5,465,362	5,695,816	5,550,565	5,612,546	5,618,447	5,775,950	5,929,674	6,039,233	5,745,472	5,601,589	5,589,544	5,320,830	4,985,042	3,978,929	3,785,077	3,518,155	3,249,532	3,524,591	3,498,272	3,274,820	3,122,030	2,469,143	2,499,081	2,110,258	1,878,259	1,773,344	1,705,537	1,716,568	1,548,110	1,623,801	1,444,294	1,687,637	1,580,786	1,384,223	1,481,575	1,338,031	1,247,351	990,613	935,039	880,228	792,538	856,617	829,985	839,091	593,699	528,431	346,545	328,303	0	183,524
Total Permanent Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	10,763,462	10,796,928	10,936,544	11,049,450	11,173,423	5,031,294	5,070,445	5,132,297	5,196,648	4,325,642	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Stockholder Equity	19,117,534	18,190,026	17,621,456	17,212,490	17,583,334	17,063,920	17,138,632	17,698,207	18,004,568	17,274,217	17,457,656	17,623,737	17,717,697	17,669,845	16,984,527	16,460,236	9,879,312	9,437,290	9,562,225	10,088,408	9,858,644	10,026,254	10,140,378	10,253,851	10,349,082	10,467,529	4,996,815	5,031,463	5,096,012	5,158,721	4,289,820	4,406,798	4,500,132	3,995,479	3,847,845	3,815,457	3,878,259	4,062,108	4,091,722	3,831,233	3,610,516	3,643,482	3,547,111	3,345,627	3,468,305	3,479,443	2,687,964	2,564,703	2,522,917	2,516,343	2,071,152	1,943,795	1,962,518	1,959,469	1,955,110	1,574,687	1,558,995	1,573,859	1,584,948	1,565,107	1,492,827	1,527,375	1,368,173	1,367,026	1,043,916	921,368	936,490	778,497	709,772	483,259	482,436	414,742	386,497	392,696	266,077	269,593	173,199	225,363	186,719	163,933	147,951	0	83,177
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Warrants	0	0	1,367,422	1,448,772	0	1,429,920	41,047	42,734	46,995	40,920	41,490	40,097	42,011	41,265	40,584	40,027	41,465	19,090	17,344	17,678	15,832	17,553	52,805	49,871	53,902	64,509	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Cash Flow

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31
Begin Period Cash Flow	150,696	151,485	123,652	97,253	135,222	13,181	22,036	57,053	34,814	56,808	56,281	40,631	11,719	72,320	73,334	31,352	22,261	10,930	4,557	5,174	3,578	0
Capital Expenditures	3,525,598	2,643,097	2,520,772	2,064,066	1,533,278	1,462,924	1,477,050	1,272,047	650,862	743,342	1,020,248	2,406,944	843,628	1,713,078	533,346	644,648	625,990	608,880	472,899	357,721	215,263	0
Cash And Cash Equivalents Changes	0	0	49,877	42,883	-33,196	106,600	-8,855	-46,525	22,239	-15,487	527	15,650	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	0	0	-317,154	193,230	129,397	-78,629	18,674	-54,928	27,329	-110,424	-104,626	47,796	0	0	0	0	0	0	0	0	0	0
Change In Cash	1,485,774	-789	27,833	26,399	-37,969	122,041	-8,855	-46,525	22,239	-15,487	527	15,650	28,912	-60,601	-1,014	41,982	9,091	11,331	6,373	-617	1,596	0
Change In Working Capital	-379,751	-230,338	-309,834	-8,418	-30,502	-130,507	-107,726	-43,890	-1,597	-97,953	-52,298	-83,020	-88,730	-30,668	-22,284	-31,477	-57,252	-14,630	-5,319	-4,694	619	0
Change Receivables	0	0	0	2,432	-8,435	-21,318	-73,717	-13,754	-10,127	-11,426	-527	-60,115	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	-155,317	-272,452	-425,983	2,432	-8,435	-21,318	-73,717	-13,754	-10,127	-11,426	-527	-60,115	-21,254	0	0	4,878	-45,513	-37,017	-20,750	-9,465	1,101	0
Change To Inventory	0	272,452	425,983	-74,712	-59,720	0	0	0	-1,365	0	0	0	-56,309	0	0	0	-13,995	3,621	5,539	3,280	0	0
Change To Liabilities	0	42,114	116,149	82,825	68,155	39,192	-16,384	38,432	36,113	24,775	34,127	20,040	0	35,433	26,229	0	0	14,571	9,875	5,567	0	5,633
Change To Netincome	0	-81,839	-1,349,505	-237,432	-385,762	-123,537	-19,395	-192,837	-127,378	10,211	-68,311	-62,184	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	0	0	-63,245	-42,364	-108,476	-1,061	-45,187	18,429	-33,819	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	1,694,859	1,577,933	1,486,632	1,366,379	809,472	770,275	594,996	518,716	464,694	456,204	397,592	316,064	302,488	255,586	190,012	162,591	81,280	52,795	33,750	18,254	9,480	0
Dividends Paid	-1,520,644	1,450,637	1,379,198	1,239,318	996,766	930,782	715,209	605,390	548,058	509,159	443,858	373,101	286,683	208,553	150,188	130,040	97,081	78,377	58,438	68,594	82,891	4,305
End Period Cash Flow	1,636,470	150,696	151,485	123,652	97,253	135,222	13,181	10,528	57,053	41,321	56,808	56,281	40,631	11,719	72,320	73,334	31,352	22,261	10,930	4,557	5,174	3,578
Exchange Rate Changes	0	0	0	0	0	0	3,793	-11,287	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	-1,890,818	1,659,388	1,702,228	1,706,541	1,513,817	1,385,324	1,023,305	912,262	799,232	-87,454	656,390	542,948	-442,672	-1,354,049	-249,537	-426,840	-520,335	-505,879	-390,051	-313,083	-186,277	9,645
Investments	-1,070,175	-4,699,403	1,693,737	-188,918	2,032,069	-49,175	-80,306	-16,239	-51,350	-9,051	-48,822	-61,403	0	0	0	0	0	0	0	0	0	0
Issuance Of Capital Stock	1,605,092	928,432	172,096	1,879,957	535,620	1,194	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Borrowings	0	3,444,631	816,939	686,262	-514,460	2,618,354	816,193	178,390	1,390,725	1,124,608	632,763	1,289,825	0	0	0	0	0	0	0	0	0	0
Net Income	950,312	380,325	1,747,412	362,730	599,221	341,115	256,267	431,852	301,591	203,415	320,449	216,047	162,126	105,412	91,234	67,661	40,592	31,392	16,101	4,557	16,642	0
Other Cashflows From Financing Activities	-57,491	4,577,593	1,825,172	7,296,919	6,016,616	18,330	4,530,065	3,934,316	-35,101	1,957,631	2,899,658	-56,711	-87,614	1,766,306	997,824	-9,702	904,411	1,007,115	736,189	29,731	290,546	87,877
Other Cashflows From Investing Activities	0	-2,056,306	-234,686	-346,363	-147,717	-1,250,944	289,536	348,174	-1,638,245	241,562	348,045	-8,639	712	0	8,887	0	73,473	406	0	0	0	0
Other Non Cash Items	-1,090,923	-160,993	52,109	31,888	387,021	458,226	262,864	155,576	48,379	75,040	70,327	66,351	30,933	28,699	24,847	19,033	41,264	29,831	35,533	22,834	2,245	0
Sale Purchase Of Stock	3,739,973	928,432	-201,250	-500,000	-365,050	5,289,047	-182,500	-287,500	4,132,055	-643	250,156	2,978,509	1,720,348	-166,750	-26,326	1,714,081	-14,030	-16,489	-13,705	713,018	0	0
Stock Based Compensation	80,532	92,461	84,083	74,577	34,905	27,159	20,521	17,433	6,360	18,019	11,527	12,631	13,430	0	0	0	4,367	1,787	318	17,887	0	0
Total Cash From Financing Activities	963,474	2,969,149	-590,630	935,689	-1,272,021	1,757,269	321,200	351,931	1,749,029	-27,195	404,746	1,948,635	458,758	1,318,070	235,086	471,925	440,863	510,118	404,340	326,022	187,873	158,688
Total Cash From Operating Activities	1,634,780	1,659,388	1,702,228	1,706,541	1,513,817	1,385,324	1,023,305	912,262	799,232	655,888	656,390	542,948	400,956	359,029	283,809	217,808	105,655	103,001	82,848	44,638	28,986	9,645
Total Cashflows From Investing Activities	0	-4,699,403	-1,061,721	-2,599,347	-274,992	-3,035,993	-1,357,153	-1,299,431	-2,526,022	-644,180	-1,060,609	-2,475,933	-830,802	0	0	0	0	0	0	0	0	0

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31
Begin Period Cash Flow	1,072,445	134,647	141,630	150,696	185,944	109,221	168,339	151,485	127,092	128,513	230,712	123,652	986,589	519,033	258,699	97,253	15,404	41,072	134,009	135,222	54,310	27,032	29,700	13,181	210,331	41,314	25,397	22,036	36,445	33,241	31,134	57,053	22,998	59,152	37,329	41,321	36,528	80,926	70,242	56,808	55,118	24,260	42,130	56,281	76,115	47,777	26,243	40,631	38,732	27,900	44,368	11,719	66,493	342,623	50,809	72,320	41,152	69,316	78,936	73,334	41,978	19,764	34,367	31,352	49,182	48,014	46,999	22,261	27,650	13,408	25,179	10,930	7,070	3,982	2,875	4,557	2,629	4,268	4,253	5,174	1,907	0	-	-	0
Capital Expenditures	1,059,136	1,097,802	629,983	738,677	2,643,097	686,493	548,293	518,734	772,697	666,629	1,081,446	508,523	772,741	784,108	608,543	164,198	317,461	298,986	510,442	406,389	672,506	267,807	343,344	179,267	689,019	277,132	242,955	267,944	208,717	765,020	148,860	149,450	252,862	154,993	102,464	140,543	297,354	70,200	169,154	212,710	309,420	14,214	359,698	336,916	2,048,742	1,430,594	312,678	305,470	259,647	255,633	191,892	136,456	280,923	871,560	118,604	441,991	170,255	96,037	128,377	138,677	155,855	154,104	220,283	114,406	185,204	163,034	69,102	208,650	162,080	276,034	139,176	31,590	78,945	78,130	243,745	72,079	45,545	84,429	187,176	40,571	36,293	0	0	0	0
Cash And Cash Equivalents Changes	0	0	27,813	-8,373	0	53,721	-48,052	36,889	56,574	-22,626	-80,739	96,668	-849,487	453,987	258,156	180,227	75,143	-26,207	-94,879	12,747	75,062	17,869	-2,823	16,492	-195,980	150,712	35,806	607	0	3,204	2,107	-25,919	34,055	-29,647	21,823	-3,992	4,793	-44,398	10,684	13,434	1,690	30,858	-17,870	-14,151	0	0	0	0	0	10,832	-22,831	39,012	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	0
Cash Flows Other Operating	0	0	-87,531	-143,427	0	-28,660	-78,442	-94,653	-165,755	-75,068	-6,906	-69,425	93,563	141,430	51,501	-93,264	47,462	-77,196	181,162	-22,031	-54,180	-21,373	10,003	-13,079	-950	13,813	14,202	-8,391	0	-65,246	-53,410	-6,045	36,006	538	4,590	-13,805	-17,487	-67,843	-11,933	-13,161	13,244	-109,944	547	-8,473	0	0	0	0	0	-13,637	-36,603	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	0
Change In Cash	564,025	937,798	-6,983	-9,066	-35,248	76,723	-59,118	16,854	24,393	-1,421	-102,199	107,060	-862,937	467,556	260,334	161,446	81,849	-25,668	-92,937	-1,213	80,912	27,278	-2,668	16,519	-197,150	169,017	15,917	3,361	-25,917	3,204	2,107	-25,919	34,055	-36,154	21,823	-3,992	4,793	-44,398	10,684	13,434	1,690	30,858	-17,870	-14,151	-19,834	28,338	21,534	-14,388	1,899	10,832	-16,468	32,649	-54,774	-276,130	291,814	-21,511	31,168	-28,164	-9,620	5,602	31,356	22,214	-14,603	3,015	-17,830	1,168	1,015	24,738	-5,389	14,242	-11,771	14,249	3,860	3,088	1,107	-1,682	1,928	-1,639	15	-921	3,267	0	-	-	0
Change In Working Capital	-48,602	-137,691	-39,082	-154,376	40,749	-59,863	8,927	-220,151	-28,276	-101,110	23,548	-203,996	37,626	20,117	38,040	-104,201	-3,730	-91,187	110,214	-45,799	-20,722	-12,804	46,181	-143,162	-10,664	-79,320	28,013	-45,755	34,957	-5,235	-18,743	-54,869	42,561	-8,614	18,346	-53,890	-12,568	-31,990	12,394	-65,789	18,961	-8,363	15,455	-78,351	18,610	-37,646	3,497	-67,481	-11,200	-30,588	5,505	-52,447	1,634	-2,282	-1,059	-28,961	-18,449	-3,431	27,993	-28,397	21,050	-19,098	270	-33,699	-16,877	-19,410	-7,705	-13,260	5,093	-11,820	2,824	-10,727	-6,844	6,735	743	-5,953	-1,224	2,654	-3,699	-2,425	3,588	0	-	-	0
Change Receivables	0	0	0	0	0	0	0	0	0	0	0	0	28,472	-41,155	-4,172	19,287	29,075	7,518	5,228	-50,256	16,180	-28,186	20,938	-30,250	-32,004	-18,002	-33,166	9,455	0	-45,379	-4,339	3,221	-8,745	-6,208	-13,905	18,731	4,951	-36,960	18,454	2,129	11,074	-15,784	19,767	-15,584	0	0	0	0	0	-2,386	-7,224	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	0
Change To Account Receivables	188,450	-82,719	-119,090	-141,958	4,501	-28,643	-79,521	-168,789	-184,879	-94,601	-28,940	-117,563	2,432	-46,028	-6,236	19,287	-8,435	-4,823	-9,361	-50,256	-21,318	-38,705	12,437	-30,250	-73,717	0	0	9,455	-13,754	0	0	3,221	-10,127	0	4,826	18,731	-11,426	0	20,583	2,129	-527	0	4,183	-15,584	-60,115	0	0	1,484	-21,254	0	0	-5,841	0	0	0	-9,415	0	0	0	-1,073	6,169	0	0	-6,169	-8,868	-18,564	-9,864	-8,217	-14,852	-8,240	-4,621	-9,304	-7,495	-6,383	-3,712	-3,160	-2,481	0	0	0	1,101	0	-	-	0
Change To Inventory	-188,450	82,719	119,090	0	-4,501	28,643	79,521	0	-878,692	0	0	878,692	-30,387	0	0	0	-62,985	0	0	0	33,827	0	0	0	94,310	0	0	0	-80,642	0	0	0	-13,196	0	0	0	12,709	0	0	0	-1,703	0	0	0	108,496	0	0	0	1,380	0	0	0	0	0	0	-11,111	0	0	0	-11,308	-128,200	0	0	-24,420	-8,365	-3,234	287,299	280,701	8,609	-6,969	7,686	-5,705	-1,844	9,394	-81	-1,930	3,255	0	0	0	0	0	-	-	0
Change To Liabilities	0	-54,972	80,008	-12,418	36,248	-31,220	88,448	-51,362	156,603	-6,509	52,488	-86,433	26,398	73,924	46,217	-63,714	-32,340	-75,872	126,791	49,576	35,521	53,923	32,954	-83,206	36,213	-69,680	55,504	-38,421	38,432	117,019	49,441	-39,321	22,900	8,869	46,826	-42,482	21,107	-50	29,769	-26,051	20,823	23,918	18,244	-28,858	20,040	0	0	0	0	-11,013	4,154	0	35,433	44,171	14,020	0	26,229	27,626	2,373	0	0	0	0	0	0	0	0	0	14,571	0	4,194	0	9,875	10,126	0	0	5,567	3,089	333	0	0	0	-	-	5,633
Change To Netincome	0	-663,534	-83,649	10,127	-22,040	-152,634	50,670	-40,314	-1,012,564	-28,380	1,345	-285,348	-20,395	-937	8,598	-224,698	-289,662	-6,150	-19,438	-70,512	-8,086	-38,172	-25,349	-51,930	-39,661	21,189	4,774	-5,697	-167,410	-172,320	-3,275	-10,448	53,280	-14,418	-90,942	-75,298	75,798	-5,872	-36,190	-23,525	-25,656	-3,899	-17,861	-20,895	0	0	0	0	0	65	-1,395	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	0
Change To Operating Activities	0	0	0	0	0	0	0	0	0	0	0	0	-5,125	-7,779	-1,941	-48,400	7,037	-10,492	-7,216	-31,693	-61,992	-28,022	790	-19,252	-1,061	10,037	7,840	-12,756	-45,187	-70,543	-59,539	-11,313	18,429	0	0	0	-33,819	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	0
Depreciation	420,475	420,613	432,573	421,198	430,130	388,704	376,967	382,132	378,883	369,035	368,981	369,733	359,915	365,842	349,165	291,457	196,794	203,316	201,810	207,552	200,096	191,445	192,303	186,431	185,767	145,104	132,318	131,807	131,224	132,845	127,472	127,175	118,235	119,692	115,071	111,696	115,559	115,620	113,883	111,142	105,885	101,710	96,711	93,286	41,229	106,951	83,889	83,995	78,339	73,383	95,021	55,745	74,569	68,328	57,440	55,249	50,296	48,486	47,065	44,165	45,026	44,273	47,059	26,233	24,042	21,961	18,448	16,829	17,130	14,371	11,452	9,842	10,250	9,169	7,530	6,801	5,983	4,930	4,101	3,240	3,149	0	-	-	0
Dividends Paid	-10,181	-388,472	384,015	737,976	10,156	369,095	366,475	704,911	9,947	347,358	348,146	673,747	13,771	332,636	332,309	560,602	20,707	251,517	251,820	472,722	20,224	236,933	236,838	436,787	21,724	213,368	167,619	312,498	17,392	153,131	153,968	280,899	23,878	136,500	136,347	251,333	18,414	133,418	133,714	223,613	11,726	114,232	113,906	203,994	9,750	102,853	94,294	166,204	9,726	77,683	75,290	123,984	7,608	59,154	54,543	87,248	10,101	39,676	37,165	63,246	10,112	34,361	32,546	53,021	30,183	24,626	22,884	19,388	23,497	371,192	20,154	34,726	3,443	17,439	36,285	1,271	22,399	46,195	40,137	1,740	82,891	0	-	-	4,305
End Period Cash Flow	1,636,470	1,072,445	134,647	141,630	150,696	185,944	109,221	168,339	151,485	127,092	128,513	230,712	123,652	986,589	519,033	258,699	97,253	15,404	41,072	134,009	135,222	54,310	27,032	29,700	13,181	210,331	41,314	25,397	10,528	36,445	33,241	31,134	57,053	22,998	59,152	37,329	41,321	36,528	80,926	70,242	56,808	55,118	24,260	42,130	56,281	76,115	47,777	26,243	40,631	38,732	27,900	44,368	11,719	66,493	342,623	50,809	72,320	41,152	69,316	78,936	73,334	41,978	19,764	34,367	31,352	49,182	48,014	46,999	22,261	27,650	13,408	25,179	10,930	7,070	3,982	2,875	4,557	2,629	4,268	4,253	5,174	1,907	-	-	0
Exchange Rate Changes	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3,793	0	0	0	0	906	-1,210	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	0
Free Cash Flow	-596,831	-739,441	464,388	349,726	456,424	-267,107	-42,400	277,685	451,938	400,368	522,047	327,875	525,802	468,369	485,710	226,660	401,873	284,632	476,612	350,700	351,475	360,761	436,098	236,990	341,754	162,239	300,246	219,066	280,811	235,822	216,268	179,361	260,025	184,056	216,229	138,922	-114,033	157,303	198,853	116,411	202,310	178,573	186,466	89,041	2,235,154	-1,305,258	-152,015	-234,933	-138,789	-165,258	-66,658	-71,967	-162,215	-774,311	-32,732	-384,791	-105,170	-20,795	-26,273	-97,299	-61,584	-103,921	-164,475	-96,860	-157,148	-140,589	-39,154	-183,444	-121,146	-258,423	-109,577	-16,733	-60,399	-48,146	-221,135	-60,371	-32,458	-67,886	-178,795	-33,944	-28,208	0	-	-	9,645
Investments	-1,016,405	-16,233	101,592	52,991	-971,469	163,399	-49,749	-150,196	964,667	19,003	-34,665	726,280	-57,137	-63,668	25,598	-93,711	1,461,312	-40,031	-41,724	652,512	-13,489	-10,284	-13,694	-11,708	-99,377	-6,559	-14,856	40,486	42,388	5,440	-3,749	-9,628	-16,826	-9,096	-9,841	-15,587	27,083	-8,413	-14,653	-13,068	-17,067	-4,993	-7,306	-19,456	0	0	0	0	0	-12,750	-5,403	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	0
Issuance Of Capital Stock	1,129,721	335,313	0	0	527,554	400,878	0	0	3,787	92,871	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	0
Net Borrowings	0	-488,809	15,223	787,881	-209,036	1,010,804	-604	625,656	-95,789	597,523	580,363	312,449	-51,707	119,625	6,370	611,974	-1,074,913	261,087	563,814	-264,448	1,981,266	96,063	145,293	395,732	127,408	259,834	121,922	307,029	196,650	-93,592	-369,470	692,593	-39,946	138,839	751,690	540,142	172,018	824,901	69,304	58,385	139,177	3,207	33,897	456,482	0	0	0	0	0	-208,714	282,872	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	0
Net Income	19,891	745,938	115,646	68,837	761	238,791	63,863	76,910	1,090,397	136,541	125,798	394,676	59,508	-1,454	75,978	228,698	349,326	67,574	61,324	120,997	52,597	90,264	88,159	110,095	79,658	12,475	79,571	84,563	96,140	222,435	50,944	62,333	-16,573	57,842	137,997	122,325	-34,795	130,161	61,332	46,717	55,667	153,480	59,621	51,681	55,895	56,921	53,968	49,263	47,197	37,689	38,228	39,012	36,298	23,626	19,902	25,586	24,897	23,945	21,203	21,189	24,538	18,185	13,830	11,108	5,613	5,135	7,758	22,086	6,423	14,787	5,095	5,087	4,602	4,425	4,335	2,739	-5,359	3,359	3,096	3,461	3,886	3,655	3,937	5,164	0
Other Cashflows From Financing Activities	-800	-50,639	477,439	1,131,965	179,453	2,193,264	522,007	1,682,869	1,484	39,870	489,467	1,160,523	792,560	2,757,261	-2,506	23,942	-1,889	-1,907	25,599	20,426	-35,751	63,638	-4,607	-4,950	-9,415	-15,755	37	-290	179,282	2,304,246	871,493	1,380,949	2,618,142	383,005	1,231,172	540,212	172,532	269,681	792,544	722,874	583,290	614,823	584,114	1,117,431	1,085,314	8,037	1,032,636	7,419	81,492	44,966	-67,517	530	243,440	-1,899	-11,498	-5,882	307,948	102,235	313,538	11,739	600,762	464,556	176,467	462,594	493,998	148,342	-175,588	-120,219	139,541	905,418	188,220	1,672	177,952	144,430	281,696	-129,686	37,829	191,683	227,668	53,328	66,605	0	-	-	87,877
Other Cashflows From Investing Activities	0	2,367,756	-1,608	-63,321	-2,056,306	-1,777,008	-110,698	-50,162	-73,874	26,454	-14,151	-32,299	-948,804	7,072	-51,459	646,828	-69,649	79,265	-68,861	-88,472	-1,555,962	115,069	65,685	124,264	218,346	49,385	9,915	11,890	327,224	309,851	7,667	40,677	-1,831,093	-19,293	161,807	50,334	1,372	185,068	45,480	9,642	11,644	327,523	8,394	484	0	0	0	0	712	2,949	-205	0	0	0	0	0	8,887	0	1,557	3,325	0	0	0	0	73,473	77,463	72,288	78,532	406	1,415	0	2,354	0	0	0	434	0	0	0	0	0	0	-	-	0
Other Non Cash Items	-13,076	-23,064	21,269	-3,435	-45,424	-169,534	33,716	20,249	28,276	12,171	-5,122	16,784	38,569	7,003	8,433	8,474	85,975	89,570	96,102	115,374	109,347	112,860	117,090	118,929	112,731	57,340	47,043	45,750	17,227	46,468	49,435	42,446	40,567	16,147	16,944	-25,279	14,197	20,782	24,304	15,757	19,524	18,819	12,800	19,184	66,425	-890	19,309	5,981	8,003	9,891	-13,520	23,689	6,207	7,577	9,589	6,067	8,341	6,242	5,843	5,214	3,657	6,823	-5,351	13,961	15,278	14,759	11,447	-449	11,121	273	10,228	9,958	9,846	9,655	10,002	8,121	12,404	5,600	4,883	2,351	-2,538	0	-	-	0
Sale Purchase Of Stock	2,912,214	-45,472	742,178	4,681	928,432	400,878	-949	18,926	-404,784	412,800	-125,812	-250,000	-250,000	-250,000	754,126	2,971,536	766,540	697,449	1,369,435	2,775,913	1,292	-640	-640	-12	680,865	2,590,184	433,809	668,130	1,089,154	804,359	1,764	-115	927,151	-127	-146	-99	-142	-365,371	64,932	299,938	80	-609	250,727	-42	53,123	1,103,137	63,346	526,353	53,240	580,439	278,745	660,839	-63,250	535,123	23,147	880,375	0	0	0	236,038	538	0	0	-538	-8,405	-181	243,538	308,896	-12,857	-535	-3,097	143,456	-686	95,278	0	153,500	345,899	0	0	0	0	0	-	-	0
Stock Based Compensation	25,747	19,230	18,053	17,502	30,208	21,288	22,420	18,545	18,047	18,368	20,014	27,654	19,639	19,358	21,031	14,549	8,939	8,906	9,468	7,592	5,982	6,349	8,956	5,872	4,931	5,465	6,061	4,064	3,974	4,275	4,880	4,304	643	-1,766	4,518	2,965	2,530	2,849	3,655	8,985	2,183	2,876	3,581	2,887	12,631	0	0	3,407	13,430	0	0	3,022	0	0	0	2,695	0	0	0	1,780	0	0	0	1,595	0	0	0	0	1,787	0	0	431	318	0	0	0	17,887	0	0	0	0	0	-	-	0
Total Cash From Financing Activities	1,071,749	-592,607	93,424	390,908	401,621	1,934,437	154,795	478,296	-513,460	198,178	141,317	-416,665	-295,461	826,322	313,818	91,010	-759,794	10,704	-19,287	-503,644	1,965,804	-74,696	-90,625	-43,214	97,656	242,979	-16,544	-2,891	-68,705	539,755	-68,009	-51,110	1,874,811	-30,321	-101,617	6,156	766	-140,631	-11,897	124,567	127,488	-127,462	152,274	252,446	184,759	1,341,498	190,474	231,904	120,158	181,121	51,762	105,717	104,846	499,507	349,673	364,044	126,502	-5,064	16,716	96,932	116,798	117,985	138,713	98,429	148,420	121,776	43,457	127,210	155,144	218,781	104,268	31,925	57,357	55,298	233,430	58,255	38,381	75,808	178,810	33,023	31,305	0	-	-	158,688
Total Cash From Operating Activities	462,305	358,361	464,388	349,726	456,424	419,386	505,893	277,685	451,938	400,368	522,047	327,875	525,802	468,369	485,710	226,660	401,873	284,632	476,612	350,700	351,475	360,761	436,098	236,990	341,754	162,239	300,246	219,066	280,811	235,822	216,268	179,361	260,025	184,056	216,229	138,922	183,321	157,303	198,853	116,411	202,310	178,573	186,466	89,041	186,412	125,336	160,663	70,537	120,858	90,375	125,234	64,489	118,708	97,249	85,872	57,200	65,085	75,242	102,104	41,378	94,271	50,183	55,808	17,546	28,056	22,445	29,948	25,206	40,934	17,611	29,599	14,857	18,546	29,984	22,610	11,708	13,087	16,543	8,381	6,627	8,085	0	-	-	9,645
Total Cashflows From Investing Activities	0	-98,706	-529,999	-749,007	-4,699,403	-2,300,102	-708,740	-719,092	118,096	-621,172	-744,103	185,458	-1,079,828	-840,704	-541,372	-137,443	433,064	-321,543	-552,204	165,691	-2,242,217	-268,196	-348,296	-177,284	-639,183	-254,506	-247,896	-215,568	-1,303,597	-773,279	-144,942	-154,170	-2,100,781	-183,382	-92,789	-149,070	-179,294	-61,070	-176,272	-227,544	-328,108	-20,253	-356,610	-355,638	-2,475,933	-2,084,928	-646,432	-316,829	-830,802	-260,664	-331,021	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	0

Income Statement

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31
Cost Of Revenue	4,292,929	2,001,447	1,760,895	1,500,861	1,180,171	1,086,581	883,630	762,674	642,473	595,056	545,919	451,247	380,583	296,199	176,238	182,607	108,744	61,052	34,889	88,058	8,624	20,177
Depreciation And Amortization	1,694,859	1,668,619	1,621,974	1,448,556	1,274,518	1,186,896	842,464	699,324	570,527	538,513	475,464	382,553	302,488	255,586	198,052	172,280	81,280	52,795	33,750	18,254	9,480	7,659
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Ebit	727,545	589,969	694,009	557,530	594,215	634,877	590,237	541,089	395,672	406,988	396,352	381,552	320,549	256,719	180,714	123,051	139,554	116,099	91,961	31,924	33,697	5,327
Ebitda	2,422,404	2,258,588	2,315,983	2,006,086	1,868,733	1,821,773	1,432,701	1,240,413	966,199	945,501	871,816	764,105	623,037	512,305	378,766	295,331	220,834	168,894	125,711	50,178	43,177	12,986
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Extraordinary Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	16,180	10,220	0	0	0	0
Gross Profit	1,184,132	2,690,387	2,666,988	2,402,748	2,029,070	1,959,897	1,574,298	1,379,539	1,120,863	1,021,382	936,340	827,820	682,127	569,202	460,904	344,838	286,503	220,851	173,920	107,121	54,464	25,504
Income Before Tax	1,025,890	411,878	1,820,211	400,782	611,216	343,199	264,169	442,237	308,042	208,653	321,741	218,694	162,084	107,263	92,272	70,547	40,592	31,392	16,101	16,642	16,791	129
Income Tax Expense	75,579	31,551	72,799	38,047	11,995	2,084	7,901	10,385	6,452	5,238	1,292	2,647	-42	1,851	1,038	59,683	99,411	83,830	-69,344	25,229	17,055	5,388
Interest Expense	437,741	299,132	298,204	333,021	353,057	321,529	258,642	241,044	203,816	191,085	189,399	157,224	149,350	137,384	88,442	61,090	64,404	51,924	0	10,091	0	0
Interest Income	0	303,710	235,922	20,222	66,000	3,481	3,655	4,564	188,325	0	0	0	0	0	0	0	0	0	0	0	0	0
Minority Interest	-6,753	-2,455	38,153	6,332	19,460	9,869	8,008	5,665	4,902	3,232	5,961	5,713	5,861	3,118	3,572	2,886	809	5,383	8,256	0	149	190
Net Income	948,838	377,684	1,709,259	356,398	579,761	331,246	248,260	426,187	296,688	200,186	314,488	210,334	156,265	102,294	87,662	67,661	40,592	31,392	16,101	4,557	16,642	-61
Net Income Applicable To Common Shares	0	337,147	1,681,498	263,342	493,011	249,930	173,148	332,088	217,266	132,718	271,583	171,662	130,868	65,290	47,258	29,097	5,082	7,392	6,087	4,557	16,642	0
Net Income From Continuing Ops	880,047	380,327	1,747,412	362,730	599,221	341,115	256,267	431,852	301,591	92,066	199,243	216,047	0	0	0	0	0	0	0	0	0	0
Net Interest Income	-410,985	-290,214	-298,204	-312,799	-287,057	-318,048	-254,987	-241,044	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Operating Income Net Other	0	0	1,420,048	176,272	370,058	114,941	71,515	181,431	107,566	29,723	8,122	9,724	0	0	0	0	0	0	0	0	0	0
Non Recurring	0	0	65,717	113,144	33,276	45,327	105,040	20,491	17,400	127,773	-992	11,120	0	0	0	0	0	0	0	0	0	0
Operating Income	727,545	589,969	694,009	557,530	594,215	549,787	451,295	497,286	401,911	258,666	381,812	366,078	304,310	242,306	177,789	127,344	86,889	77,554	63,479	18,780	26,882	5,327
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	4,749,516	4,006,601	3,660,814	3,226,495	2,578,349	2,448,061	1,896,862	1,618,228	1,383,155	1,225,402	1,095,842	907,658	758,310	622,869	459,353	400,101	308,358	203,822	145,330	88,341	36,206	20,177
Preferred Stock And Other Adjustments	0	0	0	16,520	11,760	81,316	75,111	94,099	79,423	67,465	42,905	38,672	0	0	0	0	0	0	0	0	0	0
Reconciled Depreciation	1,704,514	1,577,933	1,486,632	1,379,065	826,569	796,805	596,766	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Research Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling And Marketing Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling General Administrative	449,056	414,783	410,737	358,181	220,286	171,766	167,691	156,017	109,212	89,141	74,396	72,598	67,302	62,767	48,276	43,577	31,600	20,441	12,615	21,017	0	0
Tax Provision	37,179	31,551	72,799	38,047	11,995	2,084	7,901	10,385	6,451	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Operating Expenses	456,587	2,005,154	1,899,919	1,725,634	1,398,178	1,361,480	1,013,232	855,554	740,682	630,346	549,923	456,411	377,727	326,670	283,115	400,101	308,358	203,822	145,330	88,341	27,582	20,177
Total Other Income Expense Net	298,345	-178,091	1,126,202	-156,748	17,001	62,830	-41,910	159,296	131,677	6,039	124,584	2,501	3,774	1,499	2,172	4,293	449	-877	-145,204	-2,138	0	0
Total Revenue	5,477,061	4,691,834	4,427,883	3,903,609	3,209,241	3,046,478	2,457,928	2,142,213	1,763,336	1,616,438	1,482,259	1,279,067	1,062,710	865,401	637,142	527,445	395,247	281,903	208,809	107,121	63,088	25,504

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31
Cost Of Revenue	1,067,631	679,823	646,414	611,649	533,023	517,590	468,715	482,119	461,856	462,243	426,012	410,784	416,901	398,412	377,718	307,831	296,702	297,686	293,514	292,269	287,230	280,842	257,606	260,903	261,848	222,647	202,877	196,258	196,365	197,812	186,997	181,500	183,856	160,491	150,439	147,826	150,640	156,719	147,512	140,185	137,293	154,416	126,004	128,206	125,961	125,265	103,941	96,080	93,544	102,610	97,498	86,931	74,896	88,186	67,154	53,242	54,435	45,278	51,450	51,784	49,528	48,473	44,918	31,564	59,255	30,539	23,865	21,239	-137,828	15,474	13,618	12,196	-110,973	10,757	6,575	9,304	5,336	5,336	15,741	11,450	3,020	1,966	7,737	9,827	20,177
Depreciation And Amortization	420,475	420,613	432,573	452,795	438,346	419,719	373,259	382,132	378,883	369,035	368,981	369,733	359,915	365,842	349,165	291,457	275,008	286,718	290,562	311,486	299,362	293,957	298,788	294,789	287,973	199,914	178,111	176,466	176,581	178,133	175,594	169,016	172,956	136,974	131,524	129,073	133,327	137,474	137,092	130,620	126,776	121,198	115,867	111,623	107,718	101,840	89,000	83,995	78,339	73,383	76,848	73,918	74,569	70,128	59,860	57,532	50,296	50,439	49,183	44,165	45,026	46,520	47,059	26,233	24,042	21,961	18,448	16,829	17,130	14,371	11,452	9,842	10,250	9,169	7,530	6,801	5,983	4,930	4,101	3,240	3,149	3,844	-	-	0
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Ebit	179,622	193,397	181,335	177,335	120,981	157,381	170,371	219,290	155,504	240,432	257,505	186,034	211,215	169,052	186,602	79,126	179,060	166,578	177,789	181,532	159,717	158,222	162,326	155,635	140,336	148,939	153,647	146,950	165,497	128,852	121,553	125,542	54,314	114,071	115,255	112,391	108,553	97,384	97,451	90,993	102,351	87,594	103,815	102,725	101,702	98,678	93,158	88,014	85,266	80,898	79,579	76,137	75,858	61,789	55,139	57,204	51,249	47,170	42,846	42,986	45,097	32,901	28,847	38,125	34,734	34,809	35,925	34,535	33,063	29,638	27,500	26,659	25,356	24,561	23,561	18,358	-2,319	14,987	59,252	9,587	9,329	6,395	0	0	0
Ebitda	600,097	614,010	613,908	630,130	559,327	577,100	543,630	601,422	534,387	609,467	626,486	555,767	571,130	534,894	535,767	370,583	454,068	453,296	468,351	493,018	459,079	452,179	461,114	450,424	428,309	348,853	331,758	323,416	342,078	306,985	297,147	294,558	227,270	251,045	246,779	241,464	241,880	234,858	234,543	221,613	229,127	208,792	219,682	214,348	209,420	200,518	182,158	172,009	163,605	154,281	156,427	150,055	150,427	131,917	114,999	114,736	101,545	97,609	92,029	87,151	90,123	79,421	75,906	64,358	58,776	56,770	54,373	51,364	50,193	44,009	38,952	36,501	35,606	33,730	31,091	25,159	3,664	19,917	63,353	12,827	12,478	10,239	-	-	0
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Extraordinary Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	16,180	0	0	0	10,220	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gross Profit	302,002	722,614	719,853	727,074	700,083	674,492	670,607	645,203	649,312	670,893	667,176	679,607	645,708	626,256	615,277	515,506	490,761	508,780	507,283	522,246	491,037	488,082	497,313	483,465	469,597	387,278	363,112	354,311	380,422	348,481	327,937	322,699	316,587	275,498	269,856	258,783	261,576	255,467	253,934	250,405	243,638	225,040	237,498	230,164	223,775	217,214	199,763	187,068	177,068	170,866	170,383	163,810	163,776	149,300	130,310	138,537	115,339	117,949	103,557	97,350	97,578	93,543	78,858	82,983	46,648	74,255	71,718	67,728	222,342	57,715	51,090	48,787	173,920	45,799	43,088	30,339	30,869	24,010	37,024	18,770	15,261	12,004	0	0	5,378
Income Before Tax	40,606	763,171	131,819	90,290	-16,915	258,367	80,268	90,155	1,094,358	150,252	173,379	402,222	62,832	14,601	87,468	235,880	347,595	72,400	65,958	125,263	46,754	92,696	90,280	113,469	80,203	14,970	82,210	86,786	98,444	226,155	53,196	64,442	-16,305	59,596	140,612	124,000	-33,594	131,339	62,353	48,555	55,194	153,832	59,831	52,884	55,905	57,631	55,174	49,984	46,033	38,150	38,824	39,440	36,556	25,052	20,436	26,302	24,874	24,278	21,495	21,625	25,830	19,069	14,246	11,108	31,392	5,135	7,758	22,086	31,392	14,787	5,095	5,087	16,101	4,425	4,335	2,739	16,642	3,359	2,994	3,507	3,909	3,708	3,986	5,188	129
Income Tax Expense	20,724	17,228	16,173	21,454	-17,676	19,576	16,406	13,244	3,961	13,709	47,582	7,547	3,322	16,053	11,490	7,182	-1,731	4,826	4,634	4,266	-5,843	2,432	2,121	3,374	545	2,494	2,639	2,223	2,304	3,720	2,252	2,109	268	1,754	2,615	1,675	1,201	1,178	1,021	1,838	-473	352	210	1,203	10	710	1,206	721	-1,164	461	233	428	258	343	534	716	-23	333	292	436	9,808	15,347	14,870	12,904	34,979	13,384	13,384	12,570	24,969	14,812	21,980	21,515	11,499	-17,914	-17,074	-9,568	5,028	20,387	61,044	6,126	5,443	2,740	0	0	0
Interest Expense	113,638	110,767	118,046	102,220	109,776	76,502	69,023	66,725	76,111	74,364	75,014	82,839	80,595	89,499	79,874	89,342	80,880	84,574	86,051	101,552	84,883	81,832	78,810	77,027	73,989	71,621	57,582	55,450	57,196	63,084	63,234	57,885	61,717	48,496	46,345	47,756	46,396	48,169	49,229	47,374	45,996	47,869	47,589	48,078	40,466	41,047	37,681	38,030	36,856	37,078	39,334	36,082	36,583	36,737	33,162	30,902	24,451	22,559	22,495	18,937	17,083	15,094	14,281	14,632	49,595	16,683	15,264	16,594	51,924	14,486	11,830	11,388	10,643	10,373	8,938	7,770	10,091	7,926	4,065	3,813	3,305	2,687	2,101	1,998	5,249
Interest Income	0	105,748	112,987	87,043	137,888	15,752	13,008	3,051	83,825	33,480	10,124	105,870	49,540	87,207	22,163	3,542	10,734	16,842	16,980	70,891	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	0
Minority Interest	8,419	-12,320	2,538	-111	3,326	1,716	-436	-3,629	22,587	-2,266	748,081	8,756	1,817	-1,316	1,147	4,684	13,042	1,077	1,156	4,185	1,038	2,667	2,696	3,468	6,023	40	920	1,025	1,065	3,247	569	784	-590	864	2,486	2,142	-958	2,392	993	805	964	2,882	1,145	970	1,329	1,529	1,634	1,221	1,481	1,345	1,525	1,510	1,077	590	710	741	510	1,438	831	793	1,238	833	354	239	28	-305	305	501	1,205	657	1,312	1,939	1,592	1,719	3,272	2,235	-28	28	-46	46	23	53	49	24	190
Net Income	28,310	733,618	118,184	68,726	761	226,894	53,246	63,100	1,067,810	134,277	121,253	385,919	57,692	-136	74,831	224,014	336,284	66,497	60,168	116,812	51,559	87,597	85,463	106,627	73,635	12,436	78,651	83,538	95,075	219,188	50,375	61,549	-15,983	56,978	135,511	120,183	-33,834	127,769	60,339	45,912	54,703	150,598	58,476	50,711	54,566	55,392	52,334	48,042	45,716	36,344	36,703	37,502	35,221	23,036	19,192	24,845	24,387	22,507	20,372	20,396	24,538	18,185	13,830	11,108	5,613	5,135	7,758	22,086	6,423	14,787	5,095	5,087	4,602	4,425	4,335	2,739	-5,359	3,359	-1,792	3,461	3,886	3,655	3,937	5,164	0
Net Income Applicable To Common Shares	0	723,440	108,003	58,547	-6,093	226,894	53,245	63,101	1,057,629	124,096	127,369	372,406	44,177	-37,370	53,676	202,859	315,577	49,827	31,738	95,869	31,230	67,268	65,134	86,298	53,306	-4,140	57,837	66,145	77,682	187,330	27,951	39,125	-40,039	38,522	117,055	101,728	-52,292	109,314	41,510	34,186	42,977	138,872	47,077	42,657	44,815	45,615	42,021	39,211	35,990	31,908	31,990	-1,400	27,613	13,842	9,091	14,744	14,286	12,406	10,271	10,295	13,793	7,484	3,094	2,319	254	-2,553	2,553	2,483	2,780	881	1,616	1,723	1,376	1,400	2,220	1,516	1,198	3,359	3,096	3,461	3,886	3,655	3,937	5,164	0
Net Income From Continuing Ops	19,891	745,943	115,646	68,836	761	238,791	63,862	76,911	1,090,397	136,543	125,797	394,676	59,508	-1,454	75,978	228,698	349,326	67,574	61,324	120,997	52,597	90,264	88,159	110,095	79,658	12,475	79,571	84,563	179,142	222,435	50,944	62,333	-16,573	57,842	137,997	122,325	-50,740	36,663	61,332	44,811	55,112	38,426	54,024	51,681	0	0	0	0	0	37,689	38,228	-1,400	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	-113,638	-85,955	-118,046	-101,940	-109,776	-60,750	-56,015	-63,674	-76,111	-74,364	-64,890	-82,839	-80,595	-85,151	-57,711	-89,342	-70,146	-67,732	-69,071	-80,108	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	0
Non Operating Income Net Other	0	0	88,075	15,177	0	177,488	-21,080	15,644	1,034,623	37,302	62,766	285,357	-19,585	-40,305	14,531	221,631	289,542	-7,793	3,037	85,272	8,790	34,482	25,028	46,641	36,994	20,433	9,135	4,953	0	173,489	807	3,587	4,141	3,604	79,673	20,148	3,023	3,638	19,046	4,016	2,580	1,343	1,823	2,376	0	0	0	0	0	3,602	1,075	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	0
Non Recurring	0	0	17,764	12,267	0	25,862	13,586	11,968	30,718	13,804	7,075	14,120	19,290	21,435	15,618	56,801	17,106	4,115	4,210	7,845	25,917	9,626	5,606	4,178	15,681	71,801	14,235	3,323	28,992	6,015	3,615	1,900	3,099	11,042	3,166	93	114,293	12,644	755	81	1,108	243	-4,106	1,763	0	0	0	0	0	3,632	740	1,400	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	179,622	58,231	154,860	177,335	120,981	157,381	170,371	219,290	131,497	184,367	185,627	192,518	160,264	144,405	152,811	100,049	138,933	164,767	148,972	141,543	122,847	139,065	144,062	143,813	117,198	66,157	130,657	137,283	151,122	115,750	112,298	118,116	41,271	104,130	107,053	149,318	-6,166	82,372	92,453	90,007	98,055	85,177	99,994	98,586	94,638	97,075	88,449	85,916	81,299	71,626	76,720	74,665	72,560	60,401	54,150	55,195	50,084	45,656	42,846	39,203	40,462	33,532	28,129	25,221	20,958	21,425	22,541	21,965	21,658	19,192	18,591	18,131	16,927	16,773	16,763	13,016	-6,912	11,313	59,252	7,320	7,214	6,395	6,087	7,186	5,378
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	1,190,011	1,214,059	1,189,991	1,144,968	1,075,797	1,007,184	951,579	972,041	947,950	933,588	897,950	881,326	882,449	857,908	820,924	665,215	630,294	637,461	646,950	663,644	628,901	619,588	603,429	596,143	597,357	469,679	421,097	409,094	416,032	421,948	397,513	382,735	449,948	326,087	308,423	298,836	308,080	318,635	307,472	303,905	281,768	294,036	262,017	258,021	249,767	245,404	215,255	197,232	189,313	201,850	191,161	176,076	166,112	177,085	143,314	136,584	119,596	117,571	112,161	109,646	106,487	108,484	95,509	89,326	84,945	83,369	73,042	67,002	62,850	53,958	45,692	42,795	46,145	39,783	32,900	26,627	43,117	18,033	22,228	11,450	11,067	7,575	0	0	0
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	-18,000	0	0	16,520	0	0	0	0	11,760	0	20,329	20,329	20,329	20,329	20,329	16,575	20,814	17,393	0	31,858	22,424	22,424	24,056	18,456	18,456	18,455	18,455	18,455	18,829	11,726	11,726	11,726	11,399	8,054	0	0	0	0	0	4,436	4,713	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	0
Reconciled Depreciation	420,475	420,613	432,573	421,198	430,130	388,704	376,967	382,132	378,883	369,035	368,981	369,733	363,154	368,202	352,958	294,751	196,794	203,316	201,810	207,552	200,096	191,445	192,303	186,431	185,767	145,104	132,318	131,807	131,224	132,845	127,472	127,175	118,235	119,692	115,071	111,696	115,559	115,620	113,883	111,142	105,885	101,710	96,711	93,286	41,229	106,951	83,889	83,995	78,339	73,383	95,021	55,745	74,569	68,328	57,440	55,249	50,296	48,486	47,065	44,165	45,026	44,273	47,059	26,233	24,042	21,961	18,448	16,829	17,130	14,371	11,452	9,842	10,250	9,169	7,530	6,801	5,983	4,930	4,101	3,240	3,149	0	-	-	0
Research Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling And Marketing Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	0
Selling General Administrative	116,799	112,328	110,349	112,121	109,029	99,794	105,827	100,133	107,212	101,800	100,659	101,066	104,992	93,357	94,019	65,813	56,595	52,965	55,759	54,967	41,213	43,650	46,883	40,020	47,534	44,067	40,085	36,370	42,850	46,025	34,922	32,220	32,222	28,571	26,466	21,953	23,660	22,854	22,217	33,100	17,692	18,419	20,129	18,156	16,088	17,376	21,977	17,157	15,157	20,193	16,815	15,137	14,833	18,712	16,300	13,087	13,035	12,155	11,528	11,558	9,906	11,348	11,021	8,845	8,159	7,775	8,456	7,210	6,535	4,986	4,674	4,246	4,425	3,324	2,453	2,413	20,774	86	12,365	0	0	0	0	0	0
Tax Provision	20,724	17,228	16,173	21,454	-17,676	19,576	16,406	13,244	3,961	13,709	47,582	7,547	3,322	16,053	11,490	7,182	-1,731	4,826	4,634	4,266	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	0
Total Operating Expenses	122,380	534,236	543,577	533,319	542,774	489,594	482,864	489,922	486,094	471,345	471,938	470,542	465,548	459,496	443,206	357,384	333,592	339,775	353,436	371,375	341,671	338,746	345,823	335,240	335,509	247,032	218,220	212,836	219,667	224,136	210,516	201,235	266,092	165,596	157,984	151,010	157,440	161,916	159,960	163,720	144,475	139,620	136,013	129,815	123,806	120,139	111,314	101,152	95,769	99,240	93,663	89,145	91,216	88,899	76,160	83,342	65,161	72,293	60,711	57,862	56,959	108,484	50,591	89,326	84,945	83,369	73,042	67,002	62,850	53,958	45,692	42,795	46,145	39,783	32,900	26,627	54,742	12,697	-22,228	11,450	8,047	5,609	0	0	0
Total Other Income Expense Net	-139,016	660,748	73,589	-87,045	-137,896	100,986	-90,103	-129,135	1,007,251	25,068	43,031	275,996	-36,733	-67,008	-26,892	167,100	260,572	-28,873	-18,818	54,500	-18,835	25,192	14,202	42,271	19,780	-56,468	-5,467	610	-5,115	164,539	-991	863	-5,581	-1,810	75,085	63,983	-91,975	85,579	17,608	7,517	1,796	116,281	5,935	572	-3,598	1,520	3,190	1,389	1,192	1,384	-363	593	355	1,061	-586	1,978	-870	758	741	831	1,703	631	-147	-14,113	22,755	-16,290	-14,783	121	-356	-39	-425	-57	-98,652	-38,050	-36,300	-25,187	94,527	8,759	0	0	0	0	0	0	0
Total Revenue	1,369,633	1,402,437	1,366,267	1,338,723	1,233,106	1,192,082	1,139,322	1,127,322	1,111,168	1,133,136	1,093,188	1,090,391	1,062,609	1,024,668	992,995	823,337	787,463	806,466	800,797	814,515	778,267	768,924	754,919	744,368	731,445	609,925	565,989	550,569	576,787	546,293	514,934	504,199	500,443	435,989	420,295	406,609	412,216	412,186	401,446	390,590	380,931	379,456	363,502	358,370	349,736	342,479	303,704	283,148	270,612	273,476	267,881	250,741	238,672	237,486	197,464	191,779	169,774	163,227	155,007	149,134	147,106	142,016	123,776	114,547	105,903	104,794	95,583	88,967	84,514	73,189	64,708	60,983	62,947	56,556	49,663	39,643	36,205	29,346	37,024	18,770	18,281	13,970	13,824	17,013	25,555

Latest Income Statement (annual, 2023-12-31)

Gross Profit (+$)
totalRevenue	5,477,061
Cost of Revenue	-4,292,929
Gross Profit	1,184,132	1,184,132

Operating Income (+$)
Gross Profit	1,184,132
Operating Expense	-456,587
Operating Income	727,545	727,545

Operating Expense (+$)
Research Development	0
Selling General Administrative	449,056
Selling And Marketing Expenses	0
Operating Expense	456,587	449,056

Net Interest Income (+$)
Interest Income	0
Interest Expense	-437,741
Other Finance Cost	-26,756
Net Interest Income	-410,985

Pretax Income (+$)
Operating Income	727,545
Net Interest Income	-410,985
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	1,025,890	429,200 EBIT - interestExpense = 289,804 1,024,417 1,386,579
Interest Expense	437,741
Earnings Before Interest and Taxes (EBIT)	727,545	1,463,631
Earnings Before Interest and Taxes (EBITDA)	2,422,404

After tax Income (+$)
Income Before Tax	1,025,890
Tax Provision	-37,179
Net Income From Continuing Ops	880,047	988,711
Net Income	948,838
Net Income Applicable To Common Shares	0

Non-recurring Events
Discontinued Operations	0
Extraordinary Items	0
Effect of Accounting Charges	0
Other Items	0
Non Recurring	0
Other Operating Expenses	4,749,516
Total Other Income/Expenses Net	298,345	410,985

Technical Analysis of Digital Realty Trust Inc
The psychology behind the price

Technical indicators reflecting market sentiment and the collective psychology of you and other traders. Your emotions and other traders' emotions, such as fear and greed, play a significant role in driving price movements.

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Digital Realty Trust Inc. The general trend of Digital Realty Trust Inc is BULLISH with 28.6% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Digital Realty Trust Inc's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

Some of the indicators I use have 3 zones: overbought, oversold and neutral. Transitions between these zones (market phases) provide valuable trading signals and insights. Expecially with the general trend mind, I use the highlighted phases:

Indicator zone transitions	Bullish trend (28.6%)		Bearish trend (-28.6%)
Overbought to neutral	Bullish pullback	=	Bearish reversal
Upper to lower neutral	Bullish correction	=	Bearish continuation
Nuetral to oversold	Oversold	=	Oversold
Oversold to neutral	Bullish reversal	=	Bearish correction
Lower to upper neutral	Bullish continuation	=	Bearish pullback
Nuetral to overbought	Overbought	=	Overbought

1. Price Targets

1.1 Support & Resistance

Support and resistance are levels on a price chart that act as barriers or zones where the price of an asset tends to stop, reverse, or experience a significant amount of buying or selling pressure.

Support is a price level at which demand for an asset is strong enough to prevent the price from falling further.
Resistance is a price level at which selling pressure becomes significant enough to prevent the price of an asset from rising further.

Score

Let's take a look at the Support & Resistance of Digital Realty Trust Inc.

The long score for the Support & Resistance is 1/1.
The longshort score for the Support & Resistance is 1/(-1 +1).

Around support: The price is currently trading around a support level. This can be considered as a potential entry level. +1

The bullish price targets are: 147.19 < 148.98.

The bearish price targets are: 135.54 > 134.38 > 130.71.

Tweet this

Digital Realty Trust Inc Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

Moving averages are lagging trend indicators.
There are many types of moving averages.
Moving averages are also used within other indicators.

Score

Let's take a look at the Moving Averages of Digital Realty Trust Inc. The current mas is .

The long score for the Moving Averages is 9/14.
The longshort score for the Moving Averages is 4/(-14 +14).

MA 20 trending up: The MA 20 is trending up. +1
Close < MA 20: The price is below the MA 20. -1
MA 20 < MA 50: The MA 20 is lower than the MA 50. -1
MA 20 > MA 100: The MA 20 is higher than the MA 100. +1
MA 20 > MA 200: The MA 20 is higher than the MA 200. +1
MA 50 trending down: The MA 50 is trending down. -1
Close < MA 50: The price is below the MA 50. -1
MA 50 > MA 100: The MA 50 is higher than the MA 100. +1
MA 50 > MA 200: The MA 50 is higher than the MA 200. +1
MA 100 trending up: The MA 100 is trending up. +1
Close < MA 100: The price is below the MA 100. -1
MA 100 > MA 200: The MA 100 is higher than the MA 200. +1
MA 200 trending up: The MA 200 is trending up. +1
Close > MA 200: The price is above the MA 200. +1

Directionalities and relatives.

Moving Average	Amount of candles	vs. MA 50	vs. MA 100	vs. MA 200
MA 20	20
MA 50	50	-
MA 100	100	-	-
MA 200	200	-	-	-

Explanation: https://www.youtube.com/watch?v=xwW8h0lrQ-I

Shows the moving average of the selected period.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

There are various kinds of moving averages:

Simple moving average (SMA);
Exponential moving average (EMA);
Smoothed moving average (SMMA);
Linear weighted moving average (LWMA).

The moving average looks at a certain period of time and it calculates the price average. The various types of averages are using various formulas. Don’t worry, you don’t have to memorize any formula. All moving averages are calculated automatically by basically every charting software you use. But it’s good to know how moving averages are actually calculated.

Simple moving average

SMA is calculated by summing up the price closures of the selected period. The price is then divided by the selected period. For example, when using the 21 day moving average you sum up all the closing prices for each day and divide that by 21. The result is a line on the chart representing the average. Because it’s an average in the selected timeframe, the trend is always lagging. An moving average looks like this on the chart:

Source: Tradingview.com

In this case, the blue line represents a 21 day moving average. Because the average is based on results from the past, the indicator will always lag behind. For example, when price would suddenly go up, the moving average won't immediately follow.

All other moving averages discussed below look the same on the chart. The only difference is that the line will move in different directions based on the maths behind the used indicators and the amount of days used to determine the average.

Exponential moving average

The EMA gives more weight to the latest closing prices by giving them more value in the equation. EMA is calculated by adding a certain percentage to the latest closing prices:

EMA = (CLOSE (i) * P) + (EMA (i - 1) * (1 - P))

Where:

CLOSE (i) = current period close price.
EMA (i - 1) = value of the Moving Average of a preceding period.
P = the percentage of using the price value.

Smoothed moving average

A smoothed moving average is an exponential moving average with a long lookback period. Older prices are reduced in weight but are never left out in the calculation. Unlike SMA and EMA where prices are removed when they are beyond the selected period. SMMA is a combination of the SMA and EMA. The main advantage is that it smooths out fluctuations in price.

Linear weighted moving average

The LWMA gives the latest price the highest weight and then lineary scales down with each price before that. The result is that the LWMA reacts quicker to changes in price than the SMA or EMA. The formula:

LWMA = ((Pn∗W1)+(Pn−1∗W2)+(Pn−2∗W3)...) / ∑W

Where:

P = Price for the period.
n = The most recent period, n-1 is the prior period, and n-2 is two periods prior.
W = The assigned weight to each period, with the highest weight going first and then descending linearly based on the number of periods being used.

Moving averages are widely used by many traders. Which moving average you need depends on your trading strategy. Common practise is using a combination of multiple periods. For example, the EMA21, EMA50, EMA100 and EMA200. How does that look on a chart:

Source: Tradingview.com

The lowest (purple) line on the chart represents the EMA200 then following up the EMA100, EMA50 and EMA21.

You can use moving averages to determine a trend. The 200 moving average is mostly used as a baseline for determining the current trend:

When the 200 moving average is moving up it is considered a bullish trend.
When the 200 moving average is down it is considered a bearish trend.
When moving averages are flatlined, there is no clear trend so you should look for market structure, consolidation or trend reversals. Depending on how you want to trade.

This is not set in stone. Most trading strategies use multiple moving averages each with different settings. While one strategy might use the EMA20, the other uses the SMA21. There can be hundreds of different variations. Moving averages can also be used as support and resistance. More often than not, prices will bounce on moving averages.

Digital Realty Trust Inc Daily Moving Averages Chart

2.2 Moving Average Convergence/Divergence (MACD)

Shows the momentum of the selected period based on two moving averages.

MACD is a lagging momentum indicator.
Uses two moving averages.
Can show buy or sell signals based on momentum.
Can show overbought. and oversold. levels.

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Digital Realty Trust Inc. The current macd is -1.48306617.

The long score for the Moving Average Convergence/Divergence (MACD) is 1/4.
The longshort score for the Moving Average Convergence/Divergence (MACD) is -2/(-4 +4).

MACD line < signal line: The MACD line is below the signal line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the Digital Realty Trust Inc price going down in the near term. -2
MACD < 0: The MACD is below the zero line (centerline), it indicates a bearish signal for Digital Realty Trust Inc. This means that the short-term moving average is lower than the long-term moving average, signaling negative momentum and suggesting a higher likelihood of the Digital Realty Trust Inc price continuing to fall in the near future. It indicates that sellers are gaining control, and there is negativism in the market, leading to potential price decreases. -1
Trending up: The MACD line is trending up. This indicates that the short-term moving average is rising faster than the long-term moving average, suggesting positive momentum in the market. This signals that buyers are becoming more active and confident, leading to potential price increases as traders anticipate further gains and are willing to buy at higher prices. +1

Digital Realty Trust Inc Daily Moving Average Convergence/Divergence (MACD) Chart

2.3 Directional Movement Index (DMI)

The DMI is a collection of 3 indicators: +DI (Plus Direction Indicator), -DI (Minus Direction Indicator) and ADX (Average Directional Index). The ADX helps you determine the strength of a trend.

Score

Let's take a look at the Directional Movement Index (DMI) of Digital Realty Trust Inc. The current adx is 11.18.

The long score for the Directional Movement Index (DMI) is 0/7.
The longshort score for the Directional Movement Index (DMI) is -2/(-7 +7).

PLUS_ID < MINUS_DI: The +DI line is below the -DI line. This indicates a bearish signal in the market, as the negative directional movement is currently stronger than the positive directional movement, showing that sellers have the upper hand. Market psychology suggests that traders are pessimistic, expecting further price decreases, and are more willing to sell Digital Realty Trust Inc shares, leading to potential downward momentum in its price. -1
PLUS_ID < MINUS_DI && ADX < 25 && ADX trending up: The ADX is below 25 and indicates a weak or no trend. However, the ADX is rising and a new bearish trend could be forming. -1

Digital Realty Trust Inc Daily Directional Movement Index (DMI) Chart

2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

Parabolic SAR (stop and reverse) is a lagging trend indicator.
Shows the current trend.
Shows potential entry signals.
Shows potential exit signals.
Can be used to place trailing stoplosses..

Score

Let's take a look at the Parabolic SAR of Digital Realty Trust Inc. The current sar is 144.88.

The long score for the Parabolic SAR is 0/1.
The longshort score for the Parabolic SAR is -1/(-1 +1).

Close < SAR: The price is below the SAR. It's generally considered a bearish signal. -1

Digital Realty Trust Inc Daily Parabolic SAR Chart

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

Leading momentum indicator, meaning the signals are instant.
Ranges between 0 and 100.
Above 70 is considered overbought.
Below 30 is considered oversold.
Above or below 50 can also be used to determine price trend or support and resistance.
RSI divergence looks at a deviation between RSI and price movement. Penketrading automatically calculates RSI divergences.
Can be used in many different ways

Score

Let's take a look at the Relative Strength Index (RSI) of Digital Realty Trust Inc. The current rsi is 46.30. The current phase is Correction in bull market.

The long score for the Relative Strength Index (RSI) is 1/13.
The longshort score for the Relative Strength Index (RSI) is -2/(-13 +13).

Correction in bull market: Moderate price decline, potential pause in the uptrend. Reassess the market, wait for signs of stabilization.
Trending up: The RSI is trending up. +1

Measures the speed and change of price movements.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

The RSI measures the magnitude of recent price changes to determine if the asset is overbought or oversold.

Overbought (RSI above 70) means that the trading price is above its intrinsic value. This might indicate a sell or short signal.
Oversold (RSI below 30) means that the trading price is below its intrinsic value. This might indicate a buy or long signal.
RSI levels above or below 50 can also be used to determine a trend.
RSI divergence looks at a deviation between RSI and price movement.
Can be used in many different ways.

Original usage

Keep in mind that almost every indicator can be used in different ways. Even beyond the orginal settings. The relative strength index was developed by J. Welles Wilder. Wilder recommended a smoothing period of 14 days. That means a 14 day moving average (read more about this setting below). Another quote from the wikipedia page:

Wilders also considers the RSI 50 line as both support and resistance. I recommend to always read the original settings first before using an indicator. Many traders and websites are using their own version of the indicator which might be confusing.

How you can use RSI (Divergence)

First and foremost, there is no real right or wrong usage of the RSI indicator. You can use it in any way you want. Wilder recommends using a 14 day average but you can make it 50 or 100 if you like. Just keep in mind that using an indicator is just part of a larger trading plan. In other words, it’s not recommended to do any trading or investing based on a single indicator like the RSI.

The RSI is measured on a scale between 0 and 100. From 30 till 0 is considered oversold. and from 70 -100 is overbought. The RSI is a leading indicator, meaning the signals are instant.

I like to use the RSI as a trend\momentum indicator and not as an overbought or oversold indicator. I use the middle (50) as the baseline. When prices go above RSI 50 the trend is bullish and can indicate long positions. When below 50 it is considered bearish and can indicate short positions. Other traders use the 70 and 30 levels as overbought/oversold depending on the used strategy. The RSI indicator looks like this:

Source: Tradingview.com

The general concensus is that an RSI above 70 indicates that the security is overbought. In other words, the price this security is trading for is to high and should come down. So if RSI hits 70 or above this might indicate a sell signal or taking a short position (expecting the price will go down). Although RSI above 70 indicates the security is trading above it's fair value, that does not mean the price will go down.

Use tradingview to add indicators

I highly recommend using tradingview to add indicators to a chart. It has all the indicators you can think off and can add them for free (up to three indicators) to any chart you want. You can see that the levels 30 and 70 are marked with a dotted line. If you want you can remove these lines or give it another colour using Tradingview. You can also adjust the moving average used. You can also find RSI indicators made by the community that include other settings like RSI divergences.

Tradingview

Use Tradingview to (back)test your strategies and add hundreds of indicators created by the community.

View tool on Tradingview.com

RSI divergence

RSI is not only used to determine momentum but can also spot reversals or continuations of the trend. A reversal means that the trend is going in the opposite direction. From bullish to bearish or from bearish to bullish. These reversals can be spotted by looking at the price and the direction of the RSI. When the price is going up but the RSI is going down that means there is a divergence. This is also the case when RSI goes up but price is going down.

There are four types of divergences:

Regular bullish divergence
Regular bearish divergence
Hidden bullish divergence
Hidden bearish divergence

Regular bullish divergence

With a regular bullish divergence, the price is making lower highs but the oscillator (in this case the RSI) is making higher lows. A regular bullish divergence might indicate the end of the current trend. You’ll see regular bullish divergences mostly at the end of a downtrend. But that does not mean that every regular bullish divergence is a trend reversal.

Price is making lower highs
RSI is making higher lows
Indicating bullish reversal (price might go up)

Source: Tradingview.com

Regular bearish divergence

With a regular bearish divergence the price is making higher highs but the oscillator (in this case the RSI) is making lower highs. This might indicate the end of an uptrend.

Price is making higher highs
RSI is making lower highs
Indicating bearish reversal

Source: Tradingview.com

Hidden bullish divergence

With a hidden bullish divergence, the price is making a higher low while the RSI is making a lower low. This might indicate bullish trend continuation.

Price is making higher lows
RSI is making lower lows
Indicating bullish continuation

Source: Tradingview.com

As you have noticed, you can have multiple divergences in a row.

Hidden bearish divergence

With a hidden bearish divergence, price is making lower highs but RSI is making higher highs. This might indicate bearish trend continuation.

Price is making lower highs
RSI making higher highs
Indicating bearish continuation

Source: Tradingview.com

You can find many cheatsheets of RSI divergences online. Search for "RSI divergence overview" and you'll find a lot of examples. You can print these to learn the various types of divergences.

Digital Realty Trust Inc Daily Relative Strength Index (RSI) Chart

3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

Leading momentum indicator, meaning the signals are instant.
Used to determine overbought and oversold areas much like the RSI.
Ranges between 0 and 100.
Above 80 is considered overbought.
Below 20 is considered oversold.
Consists of two lines named K and D.
K compares the highest high and lowest low on the selected price range.
The D line is a moving average of the K line.
Can be used to spot divergences

Score

Let's take a look at the Stochastic Oscillator of Digital Realty Trust Inc. The current phase is Correction in bull market.

The long score for the Stochastic Oscillator is 3/6.
The longshort score for the Stochastic Oscillator is 2/(-6 +6).

STOCH < 50: The STOCH %K is below 50. There are more sellers than buyers. -1
STOCH %K line > STOCH %D line: The STOCH %K line is above the STOCH %D line, which indicates a bullish signal in the market. This means that the positive momentum is currently stronger than the average momentum, suggesting that buyers are more active than sellers, and there's a higher probability of the Digital Realty Trust Inc price going up in the near term. +2
Trending up: The STOCH %K is trending up. +1

Digital Realty Trust Inc Daily Stochastic Oscillator Chart

3.3 Commodity Channel Index (CCI)

Measures the difference between the current price and the historical average price.

Lagging or leading Momentum indicator
When the CCI is above zero, the price is above the historical average
When the CCI is below zero, the price is below the historical average
Used for spotting trends
- If the CCI moves from negative or near zero to positive 100 that might indicate an uptrend
- If the CCI moves from positive or near zero to negative -100 that might indicate a downtrend

Score

Let's take a look at the Commodity Channel Index (CCI) of Digital Realty Trust Inc. The current cci is -75.81097752.

Digital Realty Trust Inc Daily Commodity Channel Index (CCI) Chart

3.4 Chande Momentum Oscillator (CMO)

Measures the difference between the sum of recent gains and the sum of recent losses. Then divides the result by the sum of all price movements in that period.

Lagging momentum indicator
Ranges between +100 and -100
Considered overbought above +50
Considered oversold below -50
It's possible to add a moving average that acts as a signal line

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Digital Realty Trust Inc. The current cmo is -6.04208725.

The long score for the Chande Momentum Oscillator (CMO) is 0/1.
The longshort score for the Chande Momentum Oscillator (CMO) is -1/(-1 +1).

CMO < 0: The CMO is below 0, the momentum of the price is negative, indicating a potential downtrend in the price. -1

Digital Realty Trust Inc Daily Chande Momentum Oscillator (CMO) Chart

3.5 Williams %R

Shows the current price relative to the highest high over the last 14 days.

Lagging momentum indicator
Ranging between 0 and -100
Above -20 is considered overbought
Below -80 is considered oversold
Is prone to give false signals

Score

Let's take a look at the Williams %R of Digital Realty Trust Inc. The current willr is -74.33476395.

The long score for the Williams %R is 0/1.
The longshort score for the Williams %R is 0/(-1 +1).

WILLR between -80 and -20: The Williams %R is between -80 and -20. This indicates that Digital Realty Trust Inc is trading in a neutral price range, neither oversold nor overbought, suggesting a balanced market condition without any extreme price signals.

Digital Realty Trust Inc Daily Williams %R Chart

4. Volatility Indicators

4.1 Bollinger Bands

Shows if the price is to high or to low relative to an average.

Lagging volatility indicator
Uses 3 bands: one upper, one lower and one in the middle
Works best when the middle band reflects an intermediate trend (MA20).
When the price is moving closer to the upper band, the market might be overbought
When the price is moving closer to the lower band, the market might be oversold

Score

Let's take a look at the Bollinger Bands of Digital Realty Trust Inc.

Digital Realty Trust Inc Daily Bollinger Bands Chart

4.2 Average True Range (ATR)

Measures market volatility

Leading volatility indicator
Can be used to determine stop-loss positions
Calculated by:
- Current high minus the current low
- Current high minus the previous close
- Current low minus the previous close
The larger the range of the candles, the greater the ATR value

Score

Let's take a look at the Average True Range (ATR) of Digital Realty Trust Inc. The current atr is 3.26446709.

Digital Realty Trust Inc Daily Average True Range (ATR) Chart

5. Volume Indicators

5.1 On-Balance Volume (OBV)

Measures market volatility

Leading momentum indicator
Calculation:
- If the closing price is above the previous closing price: OBV = previous OBV + current volume
- If the closing price is below the previous closing price: OBV = previous OBV - current volume
- If the closing price is the same as the previous closing price than the OBV is the same.
Can be used to confirm price trends
Can be used with divergences

Score

Let's take a look at the On-Balance Volume (OBV) of Digital Realty Trust Inc. The current obv is 24,546,768.

Digital Realty Trust Inc Daily On-Balance Volume (OBV) Chart

5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

Lagging momentum indicator
Looks like RSI but uses volume as an extra metric (RSI only considers price)
Above 80 is considered overbought
Below 20 is considered oversold
Can be used with divergences

Score

Let's take a look at the Money Flow Index (MFI) of Digital Realty Trust Inc. The current mfi is 37.19.

The long score for the Money Flow Index (MFI) is 0/2.
The longshort score for the Money Flow Index (MFI) is -1/(-2 +2).

MFI < 50: -1

Digital Realty Trust Inc Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Digital Realty Trust Inc.

6.2. Trading Signals

Below you will find trading signals as the indicator is commonly used. This doesn't mean you should use it that way. Learn from these, but don't use them blindly. I recommend using at least 4 indicators, 1 from each category: trend, momentum, volatility and volume.

Date	Indicator	Signal
2023-12-01	RSI	SHORT ENTRY	LONG CLOSE	70 crossover to downside
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-05	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-06	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2023-12-07	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2023-12-08	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-13	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2023-12-14	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2023-12-19	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2023-12-20	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2023-12-21	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2023-12-27	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2023-12-29	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-03	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-01-04	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-01-05	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-01-08	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-01-09	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-01-10	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-01-11	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-12	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-01-16	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
2024-01-17	STOCH	LONG EXIT		The %K line crosses below the %D line.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-01-18	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-01-19	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-01-22	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-01-23	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-25	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-01-30	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-31	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-02-01	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-02-06	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-07	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-08	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2024-02-09	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-12	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-02-13	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-02-15	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-02-16	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-02-21	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-23	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-02-26	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-27	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-28	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-02-29	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-03-01	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2024-03-04	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
2024-03-05	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-07	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-08	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-11	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-03-12	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-03-13	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-03-14	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
2024-03-15	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2024-03-18	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-19	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-03-22	MFI	SHORT ENTRY	LONG CLOSE	20 crossover to downside
2024-03-25	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-03-26	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	MFI	LONG ENTRY	SHORT CLOSE	20 crossover to upside
2024-03-27	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-04-01	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-04-02	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
2024-04-03	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-05	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-04-08	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-04-09	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2024-04-10	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-04-11	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-04-12	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-15	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-04-16	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
2024-04-18	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-22	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-04-23	STOCH	SHORT EXIT		The %K line crosses above the %D line.

6.3. Candlestick Patterns

Digital Realty Trust Inc Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

Let's check the technical score of Digital Realty Trust Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	46.305
Ma 20	Greater than	Ma 50	140.330
Ma 50	Greater than	Ma 100	141.961
Ma 100	Greater than	Ma 200	139.545
Open	Greater than	Close	136.510
Total			2/5 (40.0%)

Create your own Symbol Scanner

Get notifications about Digital Realty Trust Inc

I send you an email if I find something interesting about Digital Realty Trust Inc.

Digital Realty Trust Inc Buy, Hold or Sell?

Let's analyse Digital Realty Trust Inc together

Get notifications about Digital Realty Trust Inc

Quick analysis of Digital Realty Trust Inc (30 sec.)

What can you expect buying and holding a share of Digital Realty Trust Inc? (30 sec.)

How much money do you get?

What is your share worth?

+ What do you gain per year?

For what price can you sell your share?

1. Valuation of Digital Realty Trust Inc (5 min.)

$138.53

$67.23

$-154.53 - $-17.38

$-87.29 - $49.85

2. Growth of Digital Realty Trust Inc (5 min.)

Is Digital Realty Trust Inc growing?

How much money is Digital Realty Trust Inc making?

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

3. Financial Health of Digital Realty Trust Inc (5 min.)

What can you expect buying and holding a share of Digital Realty Trust Inc? (5 min.)

What can you expect buying and holding a share of Digital Realty Trust Inc?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Digital Realty Trust Inc

About Digital Realty Trust Inc

Financial Health

Valuation

1.1. Profitability of Digital Realty Trust Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

1.1.2. Return on Assets

Trends

1.1.3. Return on Equity

Trends

1.2. Operating Efficiency of Digital Realty Trust Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

1.2.2. Operating Ratio

Trends

1.3. Liquidity of Digital Realty Trust Inc.

1.3. Liquidity

1.3.1. Current Ratio

Trends

1.3.2. Quick Ratio

Trends

1.4. Solvency of Digital Realty Trust Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

1.4.2. Debt to Equity Ratio

Trends

2. Market Valuation of Digital Realty Trust Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

2.2. Price To Free Cash Flow Ratio

Trends

2. Book Value per Share

2.3. Price to Book Ratio

Trends

Digital Realty Trust Inc
Buy, Hold or Sell?