Euronet Worldwide Inc
Buy, Hold or Sell?

Let's analyse Euronet Worldwide Inc together

Penke I guess you are interested in Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide Inc

I send you an email if I find something interesting about Euronet Worldwide Inc.

Quick analysis of Euronet Worldwide Inc (30 sec.)

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

How much money do you get?

$244.42

When do you have the money?

1 year

How often do you get paid?

85.0%

What is your share worth?

Current worth

$25.47

Expected worth in 1 year

$27.36

How sure are you?

90.0%

+ What do you gain per year?

Total Gains per Share

$246.30

Return On Investment

243.3%

For what price can you sell your share?

Current Price per Share

$101.22

Expected price per share

$86.77 - $110.57

How sure are you?

50%

1. Valuation of Euronet Worldwide Inc (5 min.)

Live pricePrice per Share (EOD)

$101.22

Book Value per Share

$25.47

Intrinsic Value Per Share

$72.64 - $198.19

Total Value Per Share

$98.11 - $223.66

My calculation of the intrinsic value of Euronet Worldwide 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: ($1.44) 3Y: ($2.39) TTM: ($2.65)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($0.05) 3Y: ($0.17) TTM: ($-0.75)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$6.07	$11.05	$6.61 - $12.30
2	$12.56	$24.41	$7.45 - $15.05
3	$19.39	$39.92	$8.28 - $17.80
4	$26.52	$57.46	$9.12 - $20.56
5	$33.88	$76.89	$9.95 - $23.31
6	$41.42	$98.08	$10.79 - $26.06
7	$49.11	$120.91	$11.62 - $28.82
8	$56.90	$145.28	$12.46 - $31.57
9	$64.75	$171.08	$13.30 - $34.32
10	$72.64	$198.19	$14.13 - $37.07

2. Growth of Euronet Worldwide Inc (5 min.)

Is Euronet Worldwide Inc growing?

	Current year	Previous year	Grow	Grow %
How rich?	$1.2b	$1.1b	$152.8m	12.1%

How much money is Euronet Worldwide Inc making?

	Current year	Previous year	Grow	Grow %
Making money	$69.9m	$57.7m	$12.1m	17.4%
Net Profit Margin	7.3%	6.6%	-	-

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

Quarterly Yearly

3. Financial Health of Euronet Worldwide Inc (5 min.)

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

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

What can you expect buying and holding a share of Euronet Worldwide Inc?

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

Speculation

The Price per Share of Euronet Worldwide Inc is $101.22. 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 Euronet Worldwide 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 Euronet Worldwide 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 $25.47. Based on the TTM, the Book Value Change Per Share is $0.47 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.15 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 $61.10 per quarter.

Based on historical numbers we can estimate the returns while holding a share of Euronet Worldwide 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	1.41	1.4%	1.36	1.3%	1.09	1.1%	0.86	0.9%	0.78	0.8%
Usd Book Value Change Per Share	3.28	3.2%	0.47	0.5%	-0.15	-0.1%	0.15	0.1%	0.34	0.3%
Usd Dividend Per Share	126.15	124.6%	61.10	60.4%	28.50	28.2%	28.94	28.6%	18.46	18.2%
Usd Total Gains Per Share	129.43	127.9%	61.58	60.8%	28.35	28.0%	29.09	28.7%	18.80	18.6%
Usd Price Per Share	101.49	-	102.54	-	100.22	-	118.17	-	95.94	-
Price to Earnings Ratio	17.96	-	29.88	-	64.36	-	34.34	-	30.98	-
Price-to-Total Gains Ratio	0.78	-	2.22	-	-5.95	-	5.40	-	13.80	-
Price to Book Ratio	3.98	-	4.18	-	4.77	-	4.82	-	4.58	-
Price-to-Total Gains Ratio	0.78	-	2.22	-	-5.95	-	5.40	-	13.80	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	101.22
Number of shares	9

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	61.10	28.94
Usd Book Value Change Per Share	0.47	0.15
Usd Total Gains Per Share	61.58	29.09
Gains per Quarter (9 shares)	554.19	261.79
Gains per Year (9 shares)	2,216.74	1,047.18

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	2200	17	2207	1042	5	1037
2	4399	34	4424	2084	11	2084
3	6599	51	6641	3126	16	3131
4	8799	68	8858	4167	21	4178
5	10999	85	11075	5209	27	5225
6	13198	102	13292	6251	32	6272
7	15398	119	15509	7293	37	7319
8	17598	136	17726	8335	43	8366
9	19798	153	19943	9377	48	9413
10	21997	170	22160	10419	53	10460

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%	10.0	2.0	0.0	83.3%	17.0	3.0	0.0	85.0%	36.0	4.0	0.0	90.0%	74.0	35.0	0.0	67.9%
Book Value Change Per Share	3.0	1.0	0.0	75.0%	7.0	5.0	0.0	58.3%	13.0	7.0	0.0	65.0%	27.0	13.0	0.0	67.5%	67.0	42.0	0.0	61.5%
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%	34.0	0.0	6.0	85.0%	42.0	0.0	67.0	38.5%
Total Gains per Share	4.0	0.0	0.0	100.0%	11.0	1.0	0.0	91.7%	19.0	1.0	0.0	95.0%	36.0	4.0	0.0	90.0%	76.0	33.0	0.0	69.7%

Fundamentals of Euronet Worldwide Inc

About Euronet Worldwide Inc

https://www.euronetworldwide.com
10000
11400 Tomahawk Creek Parkway, Leawood, KS, United States, 66211
Google Maps Bing Maps

Euronet Worldwide, Inc. provides payment and transaction processing and distribution solutions to financial institutions, retailers, service providers, and individual consumers worldwide. It operates through three segments: Electronic Fund Transfer Processing, epay, and Money Transfer. The Electronic Fund Transfer Processing segment provides electronic payment solutions, including automated teller machine (ATM) cash withdrawal and deposit services, ATM network participation, outsourced ATM and point-of-sale (POS) management solutions, credit and debit and prepaid card outsourcing, card issuing, and merchant acquiring services. It also offers ATM and POS currency conversion, ATM surcharge, advertising, customer relationship management, mobile top-up, bill payment, fraud management, foreign remittance and cardless payout, banknote recycling, and tax-refund services; and integrated electronic financial transaction software solutions for electronic payment and transaction delivery systems. The epay segment distributes and processes prepaid mobile airtime and other electronic payment products; and provides payment processing services for various prepaid products, cards, and services, as well as vouchers and physical gift fulfillment, and gift card distribution and processing services. This segment operates a network of approximately 821,000 POS terminals. The Money Transfer segment offers consumer-to-consumer and account-to-account money transfer, customers bill payment, check cashing, foreign currency exchange, mobile top-up, and cash management and foreign currency risk management services, as well as payment alternatives, such as money orders and prepaid debit cards. The company was formerly known as Euronet Services, Inc. and changed its name to Euronet Worldwide, Inc. in August 2001. Euronet Worldwide, Inc. was founded in 1994 and is headquartered in Leawood, Kansas.

Fundamental data was last updated by Penke on 2024-04-11 06:38:03.

Financial Health

Profitability Details

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

Operating Efficiency Details

	Compared to previous 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 able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.

Solvency Details

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

Valuation

Valuation Details

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

1.1. Profitability of Euronet Worldwide Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit Euronet Worldwide Inc earns for each $1 of revenue.

Above 10% is considered healthy but always compare Euronet Worldwide Inc to the Software - Infrastructure industry mean.
A Net Profit Margin of 7.2% means that $0.07 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Euronet Worldwide Inc:

The MRQ is 7.2%. The company is making a profit. +1
The TTM is 7.3%. The company is making a profit. +1

Trends

Current period		Compared to		+/-
MRQ	7.2%	TTM	7.3%	-0.1%
TTM	7.3%	YOY	6.6%	+0.8%
TTM	7.3%	5Y	5.4%	+2.0%
5Y	5.4%	10Y	6.3%	-0.9%

Measures how much net profit Euronet Worldwide Inc earns for each $1 of revenue.

Revenue is the amount of profit Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide Inc to the Software - Infrastructure industry mean.
Can be used to compare companies within the Software - Infrastructure industry.

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

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of Euronet Worldwide Inc. If profit margins remain low (compared to the Software - Infrastructure 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 Euronet Worldwide Inc is 0.07. This means that Euronet Worldwide Inc earned $0.07 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 Software - Infrastructure industry is .
What is the trend?
The trend is important because it shows you how Euronet Worldwide Inc is performing over time. The most recent quarter might be important if Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide Inc with other companies in the same industry (Software - Infrastructure).
Net profit margin should rise over the years.
Can be influenced when Euronet Worldwide Inc sells assets (profit will increase while costs remain the same).
It won’t show what part of Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide Inc = 69,300
Total revenue MRQ Euronet Worldwide Inc = 957,700
$69,300 / $957,700 = 0.07 or 7.2%

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 Euronet Worldwide Inc is using its assets to generate profit.

Above 5% is considered healthy but always compare Euronet Worldwide Inc to the Software - Infrastructure industry mean.
1.2% Return on Assets means that Euronet Worldwide Inc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Euronet Worldwide Inc:

The MRQ is 1.2%. Using its assets, the company is less efficient in making profit.
The TTM is 1.3%. Using its assets, the company is less efficient in making profit.

Trends

Current period		Compared to		+/-
MRQ	1.2%	TTM	1.3%	-0.1%
TTM	1.3%	YOY	1.1%	+0.2%
TTM	1.3%	5Y	0.9%	+0.4%
5Y	0.9%	10Y	1.2%	-0.3%

Shows how efficient Euronet Worldwide 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 Euronet Worldwide Inc to the Software - Infrastructure 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 Euronet Worldwide Inc is using its resources to generate profit. If the return on assets (1.2%) from Euronet Worldwide Inc are higher than the Software - Infrastructure mean () that means Euronet Worldwide 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 Euronet Worldwide Inc is 1.2%. This means the company generated $0.01 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the Software - Infrastructure industry is .
What is the trend?
The trend is important because it shows you how Euronet Worldwide Inc is performing over time. The most recent quarter might be important if Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide Inc

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

Income statement
Balance sheet

Net income MRQ (income statement) from Euronet Worldwide Inc = 69,300
Total assets MRQ (balance sheet) from Euronet Worldwide Inc = 5,894,400
69,300 / 5,894,400 = 0.01 or 1.2%

ROA is an important ratio as it will tell you how effectively Euronet Worldwide 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 Euronet Worldwide Inc is using its investors money to generate profit.

Above 15%-20% is considered healthy but always compare Euronet Worldwide Inc to the Software - Infrastructure industry mean.
5.5% Return on Equity means Euronet Worldwide Inc generated $0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Euronet Worldwide Inc:

The MRQ is 5.5%. Using its investors money, the company is less efficient in making profit.
The TTM is 5.6%. Using its investors money, the company is less efficient in making profit.

Trends

Current period		Compared to		+/-
MRQ	5.5%	TTM	5.6%	-0.1%
TTM	5.6%	YOY	5.3%	+0.3%
TTM	5.6%	5Y	3.5%	+2.1%
5Y	3.5%	10Y	3.8%	-0.2%

Shows how efficient Euronet Worldwide 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 Euronet Worldwide Inc to the Software - Infrastructure 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 Software - Infrastructure 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 Euronet Worldwide Inc is 5.5%. This means Euronet Worldwide Inc generated $0.06 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the Software - Infrastructure industry is .
What is the trend?
The trend is important because it shows you how Euronet Worldwide Inc is performing over time. The most recent quarter might be important if Euronet Worldwide 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 Euronet Worldwide Inc up to 10 years back (depending if Euronet Worldwide 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 Euronet Worldwide Inc

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Euronet Worldwide Inc = 69,300
Shareholders equity (balance sheet) MRQ Euronet Worldwide Inc = 1,249,900
69,300 / 1,249,900 = 0.06 or 5.5%

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 Euronet Worldwide Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Euronet Worldwide Inc is operating .

Measures how much profit Euronet Worldwide 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 Euronet Worldwide Inc to the Software - Infrastructure industry mean.
An Operating Margin of 10.2% means the company generated $0.10 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Euronet Worldwide Inc:

The MRQ is 10.2%. The company is operating less efficient.
The TTM is 11.4%. The company is operating less efficient.

Trends

Current period		Compared to		+/-
MRQ	10.2%	TTM	11.4%	-1.2%
TTM	11.4%	YOY	11.1%	+0.3%
TTM	11.4%	5Y	10.4%	+1.0%
5Y	10.4%	10Y	11.2%	-0.8%

Measures how efficient Euronet Worldwide 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 Euronet Worldwide Inc to the Software - Infrastructure 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 Euronet Worldwide 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 Euronet Worldwide Inc is 10.2%. This means that Euronet Worldwide Inc earned $0.10 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the Software - Infrastructure industry is .
What is the trend?
The trend is important because it shows you how Euronet Worldwide Inc is performing over time. The most recent quarter might be important if Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide Inc

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Euronet Worldwide Inc = 97,400
Total revenue MRQ Euronet Worldwide Inc = 957,700
$97,400 / $957,700 = 0.10 or 10.2%

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 Euronet Worldwide Inc is keeping operating costs low.

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

Let's take a look of the Operating Ratio trends of Euronet Worldwide Inc:

The MRQ is 0.898. The company is less efficient in keeping operating costs low.
The TTM is 0.887. The company is less efficient in keeping operating costs low.

Trends

Current period		Compared to		+/-
MRQ	0.898	TTM	0.887	+0.012
TTM	0.887	YOY	0.897	-0.010
TTM	0.887	5Y	0.912	-0.025
5Y	0.912	10Y	0.899	+0.012

Measures how efficient Euronet Worldwide 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 Euronet Worldwide Inc to the Software - Infrastructure 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 Euronet Worldwide Inc is 89.8%. This means that Euronet Worldwide Inc earned $0.90 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 Software - Infrastructure industry is .
What is the trend?
The trend is important because it shows you how Euronet Worldwide Inc is performing over time. The most recent quarter might be important if Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide 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
(787,900 +72,400) \ 957,700 = 0.90

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 Euronet Worldwide Inc.

1.3. Liquidity

1.3.1. Current Ratio

Measures if Euronet Worldwide Inc is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to Software - Infrastructure industry mean).
A Current Ratio of 1.54 means the company has $1.54 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Euronet Worldwide Inc:

The MRQ is 1.541. The company is able to pay all its short-term debts. +1
The TTM is 1.547. The company is able to pay all its short-term debts. +1

Trends

Current period		Compared to		+/-
MRQ	1.541	TTM	1.547	-0.006
TTM	1.547	YOY	1.588	-0.040
TTM	1.547	5Y	1.681	-0.134
5Y	1.681	10Y	1.520	+0.161

Measures if Euronet Worldwide 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 Software - Infrastructure 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 Euronet Worldwide 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 Euronet Worldwide Inc is 1.54. This means Euronet Worldwide Inc has $1.54 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the Software - Infrastructure industry is .
What is the trend?
The trend is important because it shows you how Euronet Worldwide Inc is performing over time. The most recent quarter might be important if Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide Inc

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
4,162,700 \ 2,700,600) = 1.54

The current ratio measures if Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide Inc is able to pay off Short-term Debt but only using the most liquid assets.

Above 1 is considered healthy but always compare Euronet Worldwide Inc to the Software - Infrastructure industry mean.
A Quick Ratio of 0.80 means the company can pay off $0.80 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Euronet Worldwide Inc:

The MRQ is 0.802. The company is just not able to pay all its short-term debts with the most liquid assets. -1
The TTM is 0.873. 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	0.802	TTM	0.873	-0.071
TTM	0.873	YOY	0.897	-0.024
TTM	0.873	5Y	1.037	-0.165
5Y	1.037	10Y	1.093	-0.056

Measures if Euronet Worldwide 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 Euronet Worldwide Inc to the Software - Infrastructure 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 Euronet Worldwide Inc can pay off its short term debts. This shows if Euronet Worldwide 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 Euronet Worldwide Inc is 0.80. This means that Euronet Worldwide Inc can pay off $0.80 for each $1 in debt (using most liquid assets).
How does it compare to the industry?
The mean MRQ Quick Ratio of the Software - Infrastructure industry is .
What is the trend?
The trend is important because it shows you how Euronet Worldwide Inc is performing over time. The most recent quarter might be important if Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide Inc: (1,794,600 + 0 +370,600) / 2,700,600 = 0.80

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 Euronet Worldwide Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of Euronet Worldwide Inc assets are financed with debt.

Below 1 (100%) is considered healthy but always compare Euronet Worldwide Inc to Software - Infrastructure industry mean.
A Debt to Asset Ratio of 0.79 means that Euronet Worldwide Inc assets are financed with 78.8% credit (debt) and the remaining percentage (100% - 78.8%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Euronet Worldwide Inc:

The MRQ is 0.788. The company is just able to pay all its debts by selling its assets.
The TTM is 0.762. The company is just able to pay all its debts by selling its assets.

Trends

Current period		Compared to		+/-
MRQ	0.788	TTM	0.762	+0.026
TTM	0.762	YOY	0.782	-0.020
TTM	0.762	5Y	0.719	+0.043
5Y	0.719	10Y	0.677	+0.041

Measures how much % of Euronet Worldwide Inc assets are financed with debt.

When there are more debts than assets, that means creditors have a larger stake Euronet Worldwide Inc than its shareholders.

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Euronet Worldwide Inc to Software - Infrastructure 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 Euronet Worldwide Inc is 0.79. This means means that Euronet Worldwide Inc is financed with 78.8% 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 Software - Infrastructure industry is .
What is the trend?
The trend is important because it shows you how Euronet Worldwide Inc is performing over time. The most recent quarter might be important if Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide Inc has so much debt.

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Euronet Worldwide Inc

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

Balance sheet
Debt to asset ratio = total debt \ total assets
4,644,700 \ 5,894,400 = 78.8% or 0.79.

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 Euronet Worldwide Inc is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare Euronet Worldwide Inc to the Software - Infrastructure industry mean.
A Debt to Equity ratio of 371.6% means that company has $3.72 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Euronet Worldwide Inc:

The MRQ is 3.716. The company is unable to pay all its debts with equity. -1
The TTM is 3.238. The company is unable to pay all its debts with equity. -1

Trends

Current period		Compared to		+/-
MRQ	3.716	TTM	3.238	+0.478
TTM	3.238	YOY	3.606	-0.367
TTM	3.238	5Y	2.671	+0.567
5Y	2.671	10Y	2.214	+0.457

Measures if Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide Inc is 3.72. This means that Euronet Worldwide Inc can pay off $3.72 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Software - Infrastructure industry is .
What is the trend?
The trend is important because it shows you how Euronet Worldwide Inc is performing over time. The most recent quarter might be important if Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide Inc

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
4,644,700 \ 1,249,900 = 3.72 or 371.6%

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 Euronet Worldwide 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 Euronet Worldwide Inc generates.

Above 15 is considered overpriced but always compare Euronet Worldwide Inc to the Software - Infrastructure industry mean.
A PE ratio of 17.96 means the investor is paying $17.96 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Euronet Worldwide Inc:

The EOD is 17.917. Based on the earnings, the company is fair priced.
The MRQ is 17.964. Based on the earnings, the company is fair priced.
The TTM is 29.879. Based on the earnings, the company is overpriced. -1

Trends

Current period		Compared to		+/-
EOD	17.917	MRQ	17.964	-0.048
MRQ	17.964	TTM	29.879	-11.914
TTM	29.879	YOY	64.360	-34.481
TTM	29.879	5Y	34.343	-4.464
5Y	34.343	10Y	30.983	+3.360

Measures how much money you pay for each share for every $1 in earnings Euronet Worldwide 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 Euronet Worldwide Inc to the Software - Infrastructure 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 Euronet Worldwide Inc is 17.96. This means the investor is paying $17.96 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Software - Infrastructure industry is .
What is the trend?
The trend is important because it shows you how Euronet Worldwide Inc is performing over time. The most recent quarter might be important if Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide 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 \ 49,066 = EPS
PE ratio MRQ = 17.96

* 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 Euronet Worldwide Inc:

The EOD is 11.539. Based on how much money comes from the company's main activities, the company is cheap. +2
The MRQ is 11.570. Based on how much money comes from the company's main activities, the company is cheap. +2
The TTM is -18.337. Based on how much money comes from the company's main activities, the company is expensive. -2

Trends

Current period		Compared to		+/-
EOD	11.539	MRQ	11.570	-0.031
MRQ	11.570	TTM	-18.337	+29.907
TTM	-18.337	YOY	-18.755	+0.418
TTM	-18.337	5Y	21.486	-39.823
5Y	21.486	10Y	43.244	-21.758

2. Book Value per Share

2.3. Price to Book Ratio

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

At or below 1 is considered healthy (always compare to Software - Infrastructure industry mean).
A PB ratio of 3.98 means the investor is paying $3.98 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Euronet Worldwide Inc:

The EOD is 3.974. Based on the equity, the company is fair priced.
The MRQ is 3.985. Based on the equity, the company is fair priced.
The TTM is 4.178. Based on the equity, the company is fair priced.

Trends

Current period		Compared to		+/-
EOD	3.974	MRQ	3.985	-0.011
MRQ	3.985	TTM	4.178	-0.193
TTM	4.178	YOY	4.771	-0.593
TTM	4.178	5Y	4.822	-0.643
5Y	4.822	10Y	4.581	+0.240

2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Euronet Worldwide Inc.

3.1. Institutions holding Euronet Worldwide Inc

Institutions are holding 93.707% of the shares of Euronet Worldwide Inc.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	BlackRock Inc	9.2883	0.011	4252444	-90562	-2.0852
2023-12-31	Vanguard Group Inc	9.1783	0.0093	4202098	-259823	-5.8231
2023-12-31	Allspring Global Investments Holdings, LLC	8.0547	0.6204	3687685	-22321	-0.6016
2023-12-31	ArrowMark Colorado Holdings, LLC (ArrowMark Partners)	4.5369	2.3268	2077111	108821	5.5287
2023-12-31	HHG PLC	3.0034	0.0832	1375058	1203	0.0876
2023-12-31	State Street Corporation	2.8245	0.0064	1293117	-24898	-1.8891
2023-12-31	Hotchkis & Wiley Capital Management LLC	2.551	0.4219	1167912	-81700	-6.538
2023-12-31	American Century Companies Inc	2.4768	0.0791	1133948	165578	17.0986
2023-12-31	Van Berkom and Associates Inc	2.3168	3.1314	1060715	-8978	-0.8393
2023-12-31	Turtle Creek Asset Management Inc.	2.1843	2.6793	1000026	-194924	-16.3123
2023-12-31	William Blair Investment Management, LLC	2.0298	0.2745	929297	-349756	-27.3449
2023-12-31	Morgan Stanley - Brokerage Accounts	1.8409	0.0075	842831	-244940	-22.5176
2023-12-31	Burgundy Asset Management Ltd	1.6307	0.8405	746579	301771	67.843
2023-12-31	Geode Capital Management, LLC	1.6219	0.0079	742558	-5815	-0.777
2023-12-31	Dimensional Fund Advisors, Inc.	1.3843	0.0188	633783	-14348	-2.2137
2023-12-31	Bank of New York Mellon Corp	1.3728	0.0129	628525	-245672	-28.1026
2023-12-31	Wasatch Advisors Inc.	1.2654	0.3239	579334	196161	51.1938
2023-12-31	Voss Capital LLC	1.2346	5.5861	565256	195404	52.833
2024-03-31	Reinhart Mahoney Capital Management Inc	1.2045	2.4688	551431	17606	3.2981
2023-12-31	ClearBridge Advisors, LLC	1.1849	0.0474	542492	18876	3.6049
Total		61.1848	18.9571	28012200	-538317	-1.9%

3.2. Funds holding Euronet Worldwide Inc

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	Allspring Special US Mid Cap Value Eq	6.0426	2.2402	2771100	-39100	-1.3914
2024-02-29	Allspring Special Mid Cap Value Inst	6.039	2.3711	2769450	44850	1.6461
2024-02-29	Vanguard Total Stock Mkt Idx Inv	3.0322	0.0098	1390547	-3603	-0.2584
2024-03-28	iShares Core S&P Mid-Cap ETF	2.9705	0.1761	1362247	-1833	-0.1344
2024-02-29	Vanguard Small Cap Index	2.4632	0.088	1129598	10555	0.9432
2023-12-31	Vanguard Explorer Inv	1.9725	0.4294	904587	34627	3.9803
2023-12-31	Janus Henderson Triton D	1.9172	1.3085	879206	0	0
2023-12-31	Janus Henderson US SMID Cap Growth	1.9172	1.3141	879206	0	0
2023-12-31	American Century U.S. Small Cap Value	1.8859	1.4922	864852	79904	10.1795
2023-12-31	American Century Small Cap Value Inv	1.8859	1.4897	864852	79904	10.1795
2024-02-29	Vanguard Institutional Extnd Mkt Idx Tr	1.4103	0.0694	646755	-442	-0.0683
2024-02-29	Vanguard Small Cap Growth Index Inv	1.3793	0.1984	632559	8205	1.3142
2023-12-31	Meridian Growth Legacy	0.9424	3.1784	432187	33356	8.3634
2023-12-31	Calvert US Small-Cap Strategy	0.8119	1.2534	372311	-139055	-27.1929
2023-12-31	Janus Henderson US Small Cap Growth	0.7948	1.2137	364509	0	0
2023-12-31	Janus Henderson Venture D	0.7948	1.2054	364509	0	0
2024-02-29	Calvert Small-Cap A	0.7686	1.2517	352482	-19829	-5.3259
2024-02-29	SPDR® S&P MIDCAP 400 ETF Trust	0.7631	0.1821	349955	1320	0.3786
2024-02-29	Allspring Special Small Cap Value A	0.6836	0.6107	313500	2500	0.8039
2024-01-31	Strategic Advisers Small-Mid Cap	0.663	0.3385	304033	-2260	-0.7379
Total		39.138	20.4208	17948445	+89099	+0.5%

3.3. Insider Transactions

Insiders are holding 5.999% of the shares of Euronet Worldwide Inc.

Date	Owner	Type	Amount	Price	Post Transaction Amount	Link
2023-05-22	Michael J Brown	SELL	50000	120.69

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Euronet Worldwide 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	-	-	3.278	0.472	+594%	-0.147	+104%	0.148	+2117%	0.336	+877%
Book Value Per Share	-	-	25.470	24.452	+4%	21.031	+21%	24.407	+4%	20.686	+23%
Current Ratio	-	-	1.541	1.547	0%	1.588	-3%	1.681	-8%	1.520	+1%
Debt To Asset Ratio	-	-	0.788	0.762	+3%	0.782	+1%	0.719	+10%	0.677	+16%
Debt To Equity Ratio	-	-	3.716	3.238	+15%	3.606	+3%	2.671	+39%	2.214	+68%
Dividend Per Share	-	-	126.152	61.104	+106%	28.496	+343%	28.940	+336%	18.462	+583%
Eps	-	-	1.412	1.361	+4%	1.090	+30%	0.861	+64%	0.780	+81%
Free Cash Flow Per Share	-	-	2.193	2.654	-17%	3.037	-28%	1.911	+15%	1.444	+52%
Free Cash Flow To Equity Per Share	-	-	3.520	1.961	+79%	3.031	+16%	1.987	+77%	1.546	+128%
Gross Profit Margin	-	-	-1.216	0.814	-249%	0.656	-285%	0.894	-236%	0.947	-228%
Intrinsic Value_10Y_max	-	-	198.190	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	72.638	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	11.054	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	6.069	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	39.924	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	19.391	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	76.886	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	33.878	-	-	-	-	-	-	-	-
Market Cap	4634124894.000	-7%	4979737163.160	5299717931.963	-6%	5279077811.683	-6%	6320767941.010	-21%	5166914668.588	-4%
Net Profit Margin	-	-	0.072	0.073	-1%	0.066	+10%	0.054	+35%	0.063	+15%
Operating Margin	-	-	0.102	0.114	-11%	0.111	-8%	0.104	-2%	0.112	-10%
Operating Ratio	-	-	0.898	0.887	+1%	0.897	+0%	0.912	-1%	0.899	0%
Pb Ratio	3.974	0%	3.985	4.178	-5%	4.771	-16%	4.822	-17%	4.581	-13%
Pe Ratio	17.917	0%	17.964	29.879	-40%	64.360	-72%	34.343	-48%	30.983	-42%
Price Per Share	101.220	0%	101.490	102.535	-1%	100.220	+1%	118.169	-14%	95.942	+6%
Price To Free Cash Flow Ratio	11.539	0%	11.570	-18.337	+258%	-18.755	+262%	21.486	-46%	43.244	-73%
Price To Total Gains Ratio	0.782	0%	0.784	2.221	-65%	-5.953	+859%	5.397	-85%	13.799	-94%
Quick Ratio	-	-	0.802	0.873	-8%	0.897	-11%	1.037	-23%	1.093	-27%
Return On Assets	-	-	0.012	0.013	-10%	0.011	+3%	0.009	+25%	0.012	-2%
Return On Equity	-	-	0.055	0.056	-1%	0.053	+4%	0.035	+57%	0.038	+46%
Total Gains Per Share	-	-	129.430	61.576	+110%	28.349	+357%	29.088	+345%	18.798	+589%
Usd Book Value	-	-	1249700000.000	1261425000.000	-1%	1108600000.000	+13%	1301845000.000	-4%	1112215000.000	+12%
Usd Book Value Change Per Share	-	-	3.278	0.472	+594%	-0.147	+104%	0.148	+2117%	0.336	+877%
Usd Book Value Per Share	-	-	25.470	24.452	+4%	21.031	+21%	24.407	+4%	20.686	+23%
Usd Dividend Per Share	-	-	126.152	61.104	+106%	28.496	+343%	28.940	+336%	18.462	+583%
Usd Eps	-	-	1.412	1.361	+4%	1.090	+30%	0.861	+64%	0.780	+81%
Usd Free Cash Flow	-	-	107600000.000	136475000.000	-21%	161012000.000	-33%	101669749.850	+6%	77507974.850	+39%
Usd Free Cash Flow Per Share	-	-	2.193	2.654	-17%	3.037	-28%	1.911	+15%	1.444	+52%
Usd Free Cash Flow To Equity Per Share	-	-	3.520	1.961	+79%	3.031	+16%	1.987	+77%	1.546	+128%
Usd Market Cap	4634124894.000	-7%	4979737163.160	5299717931.963	-6%	5279077811.683	-6%	6320767941.010	-21%	5166914668.588	-4%
Usd Price Per Share	101.220	0%	101.490	102.535	-1%	100.220	+1%	118.169	-14%	95.942	+6%
Usd Profit	-	-	69300000.000	69925000.000	-1%	57739250.000	+20%	46236700.000	+50%	42232549.975	+64%
Usd Revenue	-	-	957700000.000	922000000.000	+4%	839699750.000	+14%	763752550.000	+25%	636478224.975	+50%
Usd Total Gains Per Share	-	-	129.430	61.576	+110%	28.349	+357%	29.088	+345%	18.798	+589%
	EOD	+4 -4	MRQ	TTM	+16 -20	YOY	+22 -14	5Y	+25 -11	10Y	+26 -10

4.2. Fundamental Score

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

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	17.917
Price to Book Ratio (EOD)	Between	0-1	3.974
Net Profit Margin (MRQ)	Greater than	0	0.072
Operating Margin (MRQ)	Greater than	0	0.102
Quick Ratio (MRQ)	Greater than	1	0.802
Current Ratio (MRQ)	Greater than	1	1.541
Debt to Asset Ratio (MRQ)	Less than	1	0.788
Debt to Equity Ratio (MRQ)	Less than	1	3.716
Return on Equity (MRQ)	Greater than	0.15	0.055
Return on Assets (MRQ)	Greater than	0.05	0.012
Total			4/10 (40.0%)

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 Euronet Worldwide Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	33.730
Ma 20	Greater than	Ma 50	107.215
Ma 50	Greater than	Ma 100	107.637
Ma 100	Greater than	Ma 200	102.160
Open	Greater than	Close	102.530
Total			3/5 (60.0%)

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

Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

		2022-12-31		2023-03-31		2023-06-30		2023-09-30		2023-12-31
Long-term Assets Other		174,000	-28,300	145,700	33,200	178,900	-5,500	173,400	-220,400	-47,000
Total Other Income Expense Net		-1,266	-7,334	-8,600	4,300	-4,300	-15,500	-19,800	20,300	500

Latest Balance Sheet

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

Summary

Total Assets	5,894,400
Total Liabilities	4,644,700
Total Stockholder Equity	1,249,900

	As reported
Total Liabilities	4,644,700
Total Stockholder Equity	+ 1,249,900
Total Assets	= 5,894,400

Assets

Total Assets	5,894,400
Total Current Assets	4,162,700
Long-term Assets	1,731,700

Total Current Assets

Total Current Assets (as reported)	4,162,700
Cash And Cash Equivalents	1,794,600
Net Receivables	370,600
Other Current Assets	1,997,500
Total Current Assets (calculated)	4,162,700
+/-	0

Long-term Assets

Long-term Assets (as reported)	1,731,700
Property Plant Equipment	474,700
Goodwill	847,500
Intangible Assets	349,500
Other Assets	0
Long-term Assets (calculated)	1,671,700
+/-	60,000

Liabilities & Shareholders' Equity

Total Current Liabilities	2,700,600
Long-term Liabilities	1,944,100
Total Stockholder Equity	1,249,900

Total Current Liabilities

Total Current Liabilities (as reported)	2,700,600
Short-term Debt	202,200
Short Long Term Debt	150,300
Accounts payable	241,200
Other Current Liabilities	2,200,500
Total Current Liabilities (calculated)	2,794,200
+/-	93,600

Long-term Liabilities

Long-term Liabilities (as reported)	1,944,100
Long term Debt	1,715,400
Capital Lease Obligations	147,700
Long-term Liabilities Other	85,900
Long-term Liabilities (calculated)	1,949,000
+/-	4,900

Total Stockholder Equity

Total Stockholder Equity (as reported)	1,249,900
Common Stock	1,300
Retained Earnings	1,627,900
Accumulated Other Comprehensive Income	-203,200
Other Stockholders Equity	-176,100
Total Stockholder Equity (calculated)	1,249,900
+/-	0

Other

Capital Stock	1,300
Cash and Short Term Investments	1,794,600
Common Stock Shares Outstanding	49,066
Current Deferred Revenue	56,700
Liabilities and Stockholders Equity	5,894,400
Net Debt	218,800
Net Invested Capital	3,115,600
Net Working Capital	1,462,100
Property Plant and Equipment Gross	1,131,600
Short Long Term Debt Total	2,013,400

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

2003-06-30

2003-03-31

2002-12-31

2002-09-30

2002-06-30

2002-03-31

2001-12-31

2001-09-30

2001-06-30

2001-03-31

2000-12-31

2000-09-30

2000-06-30

2000-03-31

1999-12-31

1999-09-30

1999-06-30

1999-03-31

1998-12-31

1998-09-30

1998-06-30

1998-03-31

1997-12-31

1997-09-30

1997-06-30

1997-03-31

1996-12-31

> Total Assets

11,900
65,500
68,300
66,800
70,000
65,900
145,800
143,400
133,400
115,700
102,300
100,400
96,800
87,648
76,344
63,389
60,890
55,116
55,865
56,512
61,391
75,423
78,574
67,157
66,559
201,993
211,887
218,439
303,773
310,221
347,371
389,861
618,475
688,527
663,256
664,341
894,352
890,677
927,764
964,241
1,108,139
1,273,270
1,745,296
1,804,903
1,886,156
1,822,821
1,854,873
1,697,013
1,440,124
1,336,510
1,408,700
1,421,700
1,412,679
1,335,600
1,271,600
1,410,400
1,409,372
1,385,700
1,444,100
1,382,300
1,506,329
1,488,700
1,425,700
1,471,600
1,551,500
1,491,400
1,492,200
1,514,500
1,598,100
1,557,200
1,994,500
1,966,000
2,051,600
1,923,000
2,072,900
2,165,700
2,192,700
2,232,200
2,420,500
2,437,500
2,706,100
2,597,800
3,036,700
3,177,900
3,140,000
3,155,500
3,407,000
3,460,800
3,321,200
3,814,100
4,333,300
4,314,100
4,657,700
4,184,400
3,961,500
4,095,400
4,926,700
4,350,800
4,439,100
4,526,300
4,744,300
4,898,300
5,195,500
4,827,800
5,403,600
5,010,600
5,221,000
5,162,900
5,894,400

5,894,400

5,162,900

5,221,000

5,010,600

5,403,600

4,827,800

5,195,500

4,898,300

4,744,300

4,526,300

4,439,100

4,350,800

4,926,700

4,095,400

3,961,500

4,184,400

4,657,700

4,314,100

4,333,300

3,814,100

3,321,200

3,460,800

3,407,000

3,155,500

3,140,000

3,177,900

3,036,700

2,597,800

2,706,100

2,437,500

2,420,500

2,232,200

2,192,700

2,165,700

2,072,900

1,923,000

2,051,600

1,966,000

1,994,500

1,557,200

1,598,100

1,514,500

1,492,200

1,491,400

1,551,500

1,471,600

1,425,700

1,488,700

1,506,329

1,382,300

1,444,100

1,385,700

1,409,372

1,410,400

1,271,600

1,335,600

1,412,679

1,421,700

1,408,700

1,336,510

1,440,124

1,697,013

1,854,873

1,822,821

1,886,156

1,804,903

1,745,296

1,273,270

1,108,139

964,241

927,764

890,677

894,352

664,341

663,256

688,527

618,475

389,861

347,371

310,221

303,773

218,439

211,887

201,993

66,559

67,157

78,574

75,423

61,391

56,512

55,865

55,116

60,890

63,389

76,344

87,648

96,800

100,400

102,300

115,700

133,400

143,400

145,800

65,900

70,000

66,800

68,300

65,500

11,900

> Total Current Assets

3,500
55,400
53,600
50,200
42,800
37,600
111,500
107,700
82,000
60,300
47,900
44,500
39,800
33,273
22,321
25,917
24,085
21,731
23,875
23,167
26,117
42,723
41,141
31,811
39,866
97,404
109,524
116,291
167,954
156,159
179,974
207,095
344,766
341,729
306,539
308,462
508,943
497,515
531,237
566,173
688,471
826,418
763,021
765,461
802,484
711,306
738,083
673,049
682,349
593,499
620,500
655,800
658,586
615,300
600,500
645,900
728,014
688,400
733,400
649,100
753,970
715,100
684,100
728,000
813,200
721,400
736,300
745,000
840,400
801,600
973,800
1,004,400
1,105,900
1,036,100
1,090,500
1,086,900
1,131,000
1,133,900
1,333,800
1,346,200
1,578,200
1,445,200
1,820,300
1,925,300
1,890,200
1,869,900
2,165,100
2,216,500
2,087,600
2,235,500
2,701,800
2,733,300
2,918,700
2,472,600
2,551,800
2,654,700
3,365,900
2,813,200
2,901,700
3,038,300
3,308,400
3,125,800
3,509,300
3,245,900
3,726,700
3,341,500
3,544,600
3,536,400
4,162,700

4,162,700

3,536,400

3,544,600

3,341,500

3,726,700

3,245,900

3,509,300

3,125,800

3,308,400

3,038,300

2,901,700

2,813,200

3,365,900

2,654,700

2,551,800

2,472,600

2,918,700

2,733,300

2,701,800

2,235,500

2,087,600

2,216,500

2,165,100

1,869,900

1,890,200

1,925,300

1,820,300

1,445,200

1,578,200

1,346,200

1,333,800

1,133,900

1,131,000

1,086,900

1,090,500

1,036,100

1,105,900

1,004,400

973,800

801,600

840,400

745,000

736,300

721,400

813,200

728,000

684,100

715,100

753,970

649,100

733,400

688,400

728,014

645,900

600,500

615,300

658,586

655,800

620,500

593,499

682,349

673,049

738,083

711,306

802,484

765,461

763,021

826,418

688,471

566,173

531,237

497,515

508,943

308,462

306,539

341,729

344,766

207,095

179,974

156,159

167,954

116,291

109,524

97,404

39,866

31,811

41,141

42,723

26,117

23,167

23,875

21,731

24,085

25,917

22,321

33,273

39,800

44,500

47,900

60,300

82,000

107,700

111,500

37,600

42,800

50,200

53,600

55,400

3,500

Cash And Cash Equivalents

2,500
46,300
20,400
27,700
7,500
11,700
97,300
60,800
55,600
35,800
21,300
17,900
15,000
7,394
5,040
11,239
7,151
4,732
5,619
5,304
8,818
22,123
20,546
15,338
12,021
13,930
13,080
12,851
19,245
19,268
32,011
36,892
124,198
72,984
50,333
52,798
219,932
223,735
232,723
255,366
321,058
419,489
282,293
251,435
267,591
237,097
255,607
173,863
181,341
158,675
160,500
220,200
183,528
189,200
202,600
178,700
187,235
220,700
225,500
180,900
170,663
180,700
178,600
191,800
191,200
155,300
189,900
244,500
209,800
292,300
408,400
451,200
468,000
480,700
538,100
528,800
457,500
548,500
680,100
661,300
727,700
763,600
1,065,300
1,062,200
819,100
885,600
1,163,400
1,129,300
1,054,400
1,216,300
1,558,500
1,730,900
1,451,700
1,268,100
1,275,400
1,417,900
1,831,400
1,485,300
1,559,600
1,718,200
1,803,900
1,630,900
1,905,700
1,613,200
1,646,800
1,693,000
1,915,400
1,677,900
1,794,600

1,794,600

1,677,900

1,915,400

1,693,000

1,646,800

1,613,200

1,905,700

1,630,900

1,803,900

1,718,200

1,559,600

1,485,300

1,831,400

1,417,900

1,275,400

1,268,100

1,451,700

1,730,900

1,558,500

1,216,300

1,054,400

1,129,300

1,163,400

885,600

819,100

1,062,200

1,065,300

763,600

727,700

661,300

680,100

548,500

457,500

528,800

538,100

480,700

468,000

451,200

408,400

292,300

209,800

244,500

189,900

155,300

191,200

191,800

178,600

180,700

170,663

180,900

225,500

220,700

187,235

178,700

202,600

189,200

183,528

220,200

160,500

158,675

181,341

173,863

255,607

237,097

267,591

251,435

282,293

419,489

321,058

255,366

232,723

223,735

219,932

52,798

50,333

72,984

124,198

36,892

32,011

19,268

19,245

12,851

13,080

13,930

12,021

15,338

20,546

22,123

8,818

5,304

5,619

4,732

7,151

11,239

5,040

7,394

15,000

17,900

21,300

35,800

55,600

60,800

97,300

11,700

7,500

27,700

20,400

46,300

2,500

Short-term Investments

200
0
0
0
0
0
0
0
0
0
3,000
3,300
800
800
0
0
2,103
0
0
0
1,877
0
0
0
4,401
0
0
0
58,280
0
0
0
69,300
0
0
0
73,942
0
0
0
80,703
122,182
130,535
107,538
140,222
87,594
78,713
113,807
131,025
105,498
112,577
94,271
73,148
82,470
72,796
102,205
108,717
93,517
112,640
89,665
73,305
90,760
71,106
93,152
81,856
45,567
58,409
63,107
77,987
70,516
63,437
59,157
68,028
42,097
45,865
40,717
45,312
37,703
44,148
55,689
77,674
99,992
94,443
113,617
81,374
63,842
72,914
73,453
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

73,453

72,914

63,842

81,374

113,617

94,443

99,992

77,674

55,689

44,148

37,703

45,312

40,717

45,865

42,097

68,028

59,157

63,437

70,516

77,987

63,107

58,409

45,567

81,856

93,152

71,106

90,760

73,305

89,665

112,640

93,517

108,717

102,205

72,796

82,470

73,148

94,271

112,577

105,498

131,025

113,807

78,713

87,594

140,222

107,538

130,535

122,182

80,703

73,942

69,300

58,280

4,401

1,877

2,103

800

3,300

3,000

200

Net Receivables

200
200
500
500
600
700
1,200
1,300
3,100
8,400
7,000
8,400
8,700
8,696
6,516
9,105
10,602
10,471
10,749
9,092
9,623
8,563
7,702
7,739
8,380
36,184
40,758
50,697
75,648
77,140
80,077
83,666
124,930
114,276
119,665
137,551
180,584
145,360
148,756
164,171
212,631
205,910
264,135
312,075
290,378
273,272
298,537
265,989
261,084
225,287
243,100
241,000
282,905
244,800
226,100
266,100
288,765
259,300
280,400
243,100
349,543
296,300
286,700
316,100
370,800
355,100
325,500
317,900
390,600
315,700
328,400
321,400
375,600
298,200
325,800
330,100
423,300
355,000
371,300
377,300
503,000
370,900
437,100
547,400
744,900
707,200
697,000
813,800
693,600
715,600
836,700
663,000
201,900
92,900
114,800
119,700
117,500
111,400
138,600
152,600
203,000
180,100
195,400
225,200
270,800
204,600
242,600
300,600
370,600

370,600

300,600

242,600

204,600

270,800

225,200

195,400

180,100

203,000

152,600

138,600

111,400

117,500

119,700

114,800

92,900

201,900

663,000

836,700

715,600

693,600

813,800

697,000

707,200

744,900

547,400

437,100

370,900

503,000

377,300

371,300

355,000

423,300

330,100

325,800

298,200

375,600

321,400

328,400

315,700

390,600

317,900

325,500

355,100

370,800

316,100

286,700

296,300

349,543

243,100

280,400

259,300

288,765

266,100

226,100

244,800

282,905

241,000

243,100

225,287

261,084

265,989

298,537

273,272

290,378

312,075

264,135

205,910

212,631

164,171

148,756

145,360

180,584

137,551

119,665

114,276

124,930

83,666

80,077

77,140

75,648

50,697

40,758

36,184

8,380

7,739

7,702

8,563

9,623

9,092

10,749

10,471

10,602

9,105

6,516

8,696

8,700

8,400

7,000

8,400

3,100

1,300

1,200

700

600

500

200

Other Current Assets

600
8,900
32,700
22,000
34,700
25,200
13,000
45,600
23,300
15,800
16,600
14,900
15,300
17,183
10,765
5,573
6,332
6,528
7,507
8,771
7,676
12,037
1,289
264
11,101
763
859
52,743
3,272
411
67,886
86,537
439
5,703
107,103
92,986
82,832
105,480
117,178
111,383
105,271
152,123
165,146
160,880
194,250
150,283
3,858
3,626
3,729
3,461
50,400
43,200
104,492
32,000
31,000
40,400
154,789
36,000
47,700
52,100
134,945
67,100
71,800
60,700
68,100
82,700
78,800
58,200
69,200
128,826
167,924
163,111
108,600
190,051
167,138
171,574
178,085
167,139
228,443
259,713
269,470
266,821
269,260
266,530
230,491
277,054
304,765
273,457
339,614
303,620
306,576
339,403
1,013,100
773,300
892,700
875,800
1,140,900
960,300
929,700
928,700
1,102,400
1,037,400
1,057,400
1,034,900
1,801,700
1,085,500
1,372,200
1,543,800
1,997,500

1,997,500

1,543,800

1,372,200

1,085,500

1,801,700

1,034,900

1,057,400

1,037,400

1,102,400

928,700

929,700

960,300

1,140,900

875,800

892,700

773,300

1,013,100

339,403

306,576

303,620

339,614

273,457

304,765

277,054

230,491

266,530

269,260

266,821

269,470

259,713

228,443

167,139

178,085

171,574

167,138

190,051

108,600

163,111

167,924

128,826

69,200

58,200

78,800

82,700

68,100

60,700

71,800

67,100

134,945

52,100

47,700

36,000

154,789

40,400

31,000

32,000

104,492

43,200

50,400

3,461

3,729

3,626

3,858

150,283

194,250

160,880

165,146

152,123

105,271

111,383

117,178

105,480

82,832

92,986

107,103

5,703

439

86,537

67,886

411

3,272

52,743

859

763

11,101

264

1,289

12,037

7,676

8,771

7,507

6,528

6,332

5,573

10,765

17,183

15,300

14,900

16,600

15,800

23,300

45,600

13,000

25,200

34,700

22,000

32,700

8,900

600

> Long-term Assets

8,400
10,100
14,700
16,600
27,200
28,300
34,300
35,700
51,400
55,400
54,400
55,900
57,000
54,375
54,023
37,472
36,805
33,385
31,990
33,345
35,274
32,700
37,433
35,346
26,693
104,589
102,363
102,148
135,819
154,062
167,397
182,766
273,709
346,798
356,717
355,879
385,409
393,162
396,527
398,068
419,668
446,852
982,275
1,039,442
1,083,672
1,111,515
1,116,790
1,023,964
757,775
743,011
788,200
765,900
754,093
720,300
671,100
764,500
681,358
697,300
710,700
733,200
752,359
773,600
741,600
743,600
738,300
770,000
755,900
769,500
757,700
755,600
1,020,700
961,600
945,700
886,900
982,400
1,078,800
1,061,700
1,098,300
1,086,700
1,091,300
1,127,900
1,152,600
1,216,400
1,252,600
1,249,800
1,285,600
1,241,900
1,244,300
1,233,600
1,578,600
1,631,500
1,580,800
1,739,000
1,711,800
1,409,700
1,440,700
1,560,800
1,537,600
1,537,400
1,488,000
1,435,900
1,772,500
1,686,200
1,581,900
1,676,900
1,669,100
1,676,400
1,626,500
1,731,700

1,731,700

1,626,500

1,676,400

1,669,100

1,676,900

1,581,900

1,686,200

1,772,500

1,435,900

1,488,000

1,537,400

1,537,600

1,560,800

1,440,700

1,409,700

1,711,800

1,739,000

1,580,800

1,631,500

1,578,600

1,233,600

1,244,300

1,241,900

1,285,600

1,249,800

1,252,600

1,216,400

1,152,600

1,127,900

1,091,300

1,086,700

1,098,300

1,061,700

1,078,800

982,400

886,900

945,700

961,600

1,020,700

755,600

757,700

769,500

755,900

770,000

738,300

743,600

741,600

773,600

752,359

733,200

710,700

697,300

681,358

764,500

671,100

720,300

754,093

765,900

788,200

743,011

757,775

1,023,964

1,116,790

1,111,515

1,083,672

1,039,442

982,275

446,852

419,668

398,068

396,527

393,162

385,409

355,879

356,717

346,798

273,709

182,766

167,397

154,062

135,819

102,148

102,363

104,589

26,693

35,346

37,433

32,700

35,274

33,345

31,990

33,385

36,805

37,472

54,023

54,375

57,000

55,900

54,400

55,400

51,400

35,700

34,300

28,300

27,200

16,600

14,700

10,100

8,400

Property Plant Equipment

7,300
9,400
14,100
16,000
24,100
25,200
27,800
29,900
33,200
34,500
34,800
36,600
36,700
34,704
35,128
30,725
31,657
28,743
27,780
29,775
29,551
27,647
31,183
30,074
21,394
21,260
20,611
18,214
20,658
20,979
30,086
34,367
39,907
42,007
41,334
41,734
44,852
50,400
50,075
51,648
55,174
55,551
69,882
76,864
88,984
97,623
103,276
96,007
89,532
83,753
94,700
101,000
96,592
91,700
81,900
93,700
91,527
92,900
96,600
93,400
102,900
108,200
108,000
109,300
115,500
109,000
107,300
111,900
116,200
117,600
125,300
123,400
125,300
121,800
140,100
149,500
157,400
169,700
176,300
187,600
202,100
217,900
241,100
250,400
268,300
280,600
274,700
283,200
291,900
655,000
700,600
683,500
737,500
736,200
514,000
527,900
540,500
529,200
536,500
516,000
506,900
505,800
483,900
455,600
486,300
475,400
482,400
467,900
474,700

474,700

467,900

482,400

475,400

486,300

455,600

483,900

505,800

506,900

516,000

536,500

529,200

540,500

527,900

514,000

736,200

737,500

683,500

700,600

655,000

291,900

283,200

274,700

280,600

268,300

250,400

241,100

217,900

202,100

187,600

176,300

169,700

157,400

149,500

140,100

121,800

125,300

123,400

125,300

117,600

116,200

111,900

107,300

109,000

115,500

109,300

108,000

108,200

102,900

93,400

96,600

92,900

91,527

93,700

81,900

91,700

96,592

101,000

94,700

83,753

89,532

96,007

103,276

97,623

88,984

76,864

69,882

55,551

55,174

51,648

50,075

50,400

44,852

41,734

41,334

42,007

39,907

34,367

30,086

20,979

20,658

18,214

20,611

21,260

21,394

30,074

31,183

27,647

29,551

29,775

27,780

28,743

31,657

30,725

35,128

34,704

36,700

36,600

34,800

34,500

33,200

29,900

27,800

25,200

24,100

16,000

14,100

9,400

7,300

Goodwill

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,604
0
0
0
1,975
0
0
0
0
0
61,882
63,263
88,512
104,034
106,089
116,222
183,668
245,624
252,370
251,505
267,195
269,159
274,208
274,918
278,743
300,911
706,876
756,173
762,723
798,731
797,652
733,803
488,305
464,805
492,448
502,581
504,650
485,763
458,459
518,698
445,713
461,883
470,819
483,783
488,628
504,823
485,495
490,934
481,760
495,303
494,934
510,780
498,435
499,680
662,035
619,285
599,863
560,747
605,265
686,359
685,178
704,449
688,889
687,947
689,713
698,511
726,656
743,860
867,900
889,700
854,800
844,300
818,700
814,200
810,800
685,991
743,823
714,499
624,253
641,886
665,821
653,128
657,327
646,178
641,605
846,241
807,848
764,780
828,344
834,300
838,000
817,800
847,500

847,500

817,800

838,000

834,300

828,344

764,780

807,848

846,241

641,605

646,178

657,327

653,128

665,821

641,886

624,253

714,499

743,823

685,991

810,800

814,200

818,700

844,300

854,800

889,700

867,900

743,860

726,656

698,511

689,713

687,947

688,889

704,449

685,178

686,359

605,265

560,747

599,863

619,285

662,035

499,680

498,435

510,780

494,934

495,303

481,760

490,934

485,495

504,823

488,628

483,783

470,819

461,883

445,713

518,698

458,459

485,763

504,650

502,581

492,448

464,805

488,305

733,803

797,652

798,731

762,723

756,173

706,876

300,911

278,743

274,918

274,208

269,159

267,195

251,505

252,370

245,624

183,668

116,222

106,089

104,034

88,512

63,263

61,882

1,975

2,604

Intangible Assets

0
0
0
0
0
0
0
0
12,500
15,300
14,800
14,900
16,300
15,417
14,670
2,594
2,604
2,341
2,156
2,145
1,975
1,523
1,736
1,718
1,834
80,128
61,882
63,263
111,284
129,494
131,067
141,499
212,598
286,203
297,273
295,525
317,919
51,829
50,502
48,712
47,539
52,624
160,823
162,043
156,751
155,889
149,377
134,612
125,313
116,228
120,871
118,171
112,948
103,093
93,580
105,252
95,819
91,963
90,902
97,892
99,878
98,302
89,613
143,345
565,200
604,900
594,800
608,200
591,400
588,600
843,300
789,500
758,200
705,000
781,400
860,400
853,200
874,700
848,500
839,800
855,000
859,600
884,900
899,100
150,543
148,057
135,639
128,586
114,485
110,143
104,374
782,200
141,847
130,177
127,108
123,577
354,440
114,768
109,320
102,238
287,373
214,490
197,281
361,562
362,348
182,900
177,100
167,400
349,500

349,500

167,400

177,100

182,900

362,348

361,562

197,281

214,490

287,373

102,238

109,320

114,768

354,440

123,577

127,108

130,177

141,847

782,200

104,374

110,143

114,485

128,586

135,639

148,057

150,543

899,100

884,900

859,600

855,000

839,800

848,500

874,700

853,200

860,400

781,400

705,000

758,200

789,500

843,300

588,600

591,400

608,200

594,800

604,900

565,200

143,345

89,613

98,302

99,878

97,892

90,902

91,963

95,819

105,252

93,580

103,093

112,948

118,171

120,871

116,228

125,313

134,612

149,377

155,889

156,751

162,043

160,823

52,624

47,539

48,712

50,502

51,829

317,919

295,525

297,273

286,203

212,598

141,499

131,067

129,494

111,284

63,263

61,882

80,128

1,834

1,718

1,736

1,523

1,975

2,145

2,156

2,341

2,604

2,594

14,670

15,417

16,300

14,900

14,800

15,300

12,500

Long-term Assets Other

1,100
700
600
600
3,100
3,100
6,500
5,800
5,700
5,600
4,800
4,400
4,000
4,254
4,225
4,153
2,544
1,901
1,636
1,002
3,319
3,104
4,045
3,087
2,401
2,992
19,669
20,366
3,598
3,315
5,968
6,574
12,710
9,476
9,877
10,390
15,644
15,408
15,189
16,604
19,208
18,721
24,672
24,644
44,392
22,393
26,398
26,675
25,321
39,431
80,200
44,100
39,903
39,700
37,100
46,800
48,299
50,500
52,400
58,100
60,953
62,300
58,500
58,500
57,600
56,100
53,800
49,400
50,100
49,400
52,100
48,700
62,200
60,100
60,900
68,900
51,100
53,900
61,900
63,900
70,800
75,100
90,400
103,100
113,600
115,300
112,400
116,800
123,000
109,400
120,100
115,100
115,800
130,900
144,300
147,300
232,600
240,500
234,300
223,600
189,600
206,000
163,389
143,390
174,000
145,700
178,900
173,400
-47,000

-47,000

173,400

178,900

145,700

174,000

143,390

163,389

206,000

189,600

223,600

234,300

240,500

232,600

147,300

144,300

130,900

115,800

115,100

120,100

109,400

123,000

116,800

112,400

115,300

113,600

103,100

90,400

75,100

70,800

63,900

61,900

53,900

51,100

68,900

60,900

60,100

62,200

48,700

52,100

49,400

50,100

49,400

53,800

56,100

57,600

58,500

62,300

60,953

58,100

52,400

50,500

48,299

46,800

37,100

39,700

39,903

44,100

80,200

39,431

25,321

26,675

26,398

22,393

44,392

24,644

24,672

18,721

19,208

16,604

15,189

15,408

15,644

10,390

9,877

9,476

12,710

6,574

5,968

3,315

3,598

20,366

19,669

2,992

2,401

3,087

4,045

3,104

3,319

1,002

1,636

1,901

2,544

4,153

4,225

4,254

4,000

4,400

4,800

5,600

5,700

5,800

6,500

3,100

600

700

1,100

> Total Liabilities

6,800
9,200
13,600
13,600
20,800
19,900
102,000
109,200
109,200
103,300
95,600
104,100
106,300
104,227
100,934
97,019
105,691
99,347
82,849
75,467
69,078
65,750
69,345
59,787
60,388
161,849
172,796
176,077
221,904
213,487
238,486
261,246
470,690
503,054
471,691
460,640
680,870
654,056
672,310
693,096
811,474
801,950
1,112,115
1,104,046
1,153,279
1,061,619
1,077,523
980,644
981,119
872,896
885,400
861,400
846,176
784,800
762,500
830,300
890,495
827,500
857,000
855,600
979,584
925,500
883,000
903,000
1,024,900
967,400
954,500
901,000
959,700
894,400
1,243,300
1,235,700
1,318,700
1,237,600
1,331,700
1,368,100
1,366,700
1,412,500
1,567,800
1,511,400
1,805,600
1,644,100
1,973,600
1,980,400
1,940,500
2,026,500
2,336,500
2,281,700
2,088,300
2,526,200
2,935,100
2,868,600
3,078,300
2,895,200
2,748,900
2,789,600
3,480,800
2,945,000
2,999,600
3,034,800
3,488,800
3,754,700
4,176,400
3,800,500
4,159,200
3,738,500
3,839,300
4,020,700
4,644,700

4,644,700

4,020,700

3,839,300

3,738,500

4,159,200

3,800,500

4,176,400

3,754,700

3,488,800

3,034,800

2,999,600

2,945,000

3,480,800

2,789,600

2,748,900

2,895,200

3,078,300

2,868,600

2,935,100

2,526,200

2,088,300

2,281,700

2,336,500

2,026,500

1,940,500

1,980,400

1,973,600

1,644,100

1,805,600

1,511,400

1,567,800

1,412,500

1,366,700

1,368,100

1,331,700

1,237,600

1,318,700

1,235,700

1,243,300

894,400

959,700

901,000

954,500

967,400

1,024,900

903,000

883,000

925,500

979,584

855,600

857,000

827,500

890,495

830,300

762,500

784,800

846,176

861,400

885,400

872,896

981,119

980,644

1,077,523

1,061,619

1,153,279

1,104,046

1,112,115

801,950

811,474

693,096

672,310

654,056

680,870

460,640

471,691

503,054

470,690

261,246

238,486

213,487

221,904

176,077

172,796

161,849

60,388

59,787

69,345

65,750

69,078

75,467

82,849

99,347

105,691

97,019

100,934

104,227

106,300

104,100

95,600

103,300

109,200

102,000

19,900

20,800

13,600

9,200

6,800

> Total Current Liabilities

2,900
3,600
5,600
5,200
9,300
9,400
11,600
10,300
18,700
18,600
17,700
21,500
26,900
26,296
19,137
17,995
20,466
18,904
19,461
19,626
23,289
20,620
19,540
20,296
19,769
87,160
97,460
107,899
151,926
161,665
181,558
205,553
293,183
322,528
276,423
280,985
327,323
294,808
307,919
333,307
404,110
411,604
498,130
511,689
523,174
474,246
500,664
485,391
586,652
513,432
531,200
543,700
491,578
469,800
451,200
509,400
571,360
506,900
535,300
504,200
774,486
724,700
702,500
784,900
696,700
651,000
634,000
625,900
732,000
628,300
787,300
813,200
848,900
768,100
847,800
850,600
903,900
872,000
908,100
936,700
1,172,400
1,007,500
1,166,200
1,299,100
1,407,700
1,318,300
1,838,500
1,513,700
1,378,400
1,744,400
1,481,400
1,450,700
1,634,000
1,461,600
1,437,000
1,437,900
1,855,400
1,602,700
1,621,500
1,642,800
1,852,600
1,771,000
2,329,500
2,170,400
2,354,100
1,905,300
2,337,200
2,568,800
2,700,600

2,700,600

2,568,800

2,337,200

1,905,300

2,354,100

2,170,400

2,329,500

1,771,000

1,852,600

1,642,800

1,621,500

1,602,700

1,855,400

1,437,900

1,437,000

1,461,600

1,634,000

1,450,700

1,481,400

1,744,400

1,378,400

1,513,700

1,838,500

1,318,300

1,407,700

1,299,100

1,166,200

1,007,500

1,172,400

936,700

908,100

872,000

903,900

850,600

847,800

768,100

848,900

813,200

787,300

628,300

732,000

625,900

634,000

651,000

696,700

784,900

702,500

724,700

774,486

504,200

535,300

506,900

571,360

509,400

451,200

469,800

491,578

543,700

531,200

513,432

586,652

485,391

500,664

474,246

523,174

511,689

498,130

411,604

404,110

333,307

307,919

294,808

327,323

280,985

276,423

322,528

293,183

205,553

181,558

161,665

151,926

107,899

97,460

87,160

19,769

20,296

19,540

20,620

23,289

19,626

19,461

18,904

20,466

17,995

19,137

26,296

26,900

21,500

17,700

18,600

18,700

10,300

11,600

9,400

9,300

5,200

5,600

3,600

2,900

Short-term Debt

300
1,300
1,900
2,600
3,300
4,000
4,400
4,000
4,600
4,000
4,000
5,100
4,200
4,095
3,703
3,574
3,466
3,833
4,455
4,826
7,278
4,394
4,946
5,001
3,827
3,390
3,381
931
3,979
21,635
25,091
25,598
9,265
9,088
10,023
10,723
28,324
22,295
18,983
15,402
10,970
9,513
12,994
11,012
6,989
7,314
7,240
6,743
76,712
62,629
49,000
50,100
5,637
4,500
4,300
5,400
4,936
4,500
4,500
6,200
172,832
175,200
177,500
180,000
10,000
10,400
10,800
11,400
13,300
12,300
12,400
11,700
13,400
12,700
16,900
14,200
14,100
14,100
20,200
18,400
35,500
34,100
134,900
141,900
46,700
52,400
624,100
238,500
43,500
480,600
154,200
146,700
139,400
138,700
60,500
59,500
59,600
58,000
59,700
60,000
57,000
55,600
502,500
352,000
53,300
51,400
502,000
501,000
202,200

202,200

501,000

502,000

51,400

53,300

352,000

502,500

55,600

57,000

60,000

59,700

58,000

59,600

59,500

60,500

138,700

139,400

146,700

154,200

480,600

43,500

238,500

624,100

52,400

46,700

141,900

134,900

34,100

35,500

18,400

20,200

14,100

14,200

16,900

12,700

13,400

11,700

12,400

12,300

13,300

11,400

10,800

10,400

10,000

180,000

177,500

175,200

172,832

6,200

4,500

4,936

5,400

4,300

4,500

5,637

50,100

49,000

62,629

76,712

6,743

7,240

7,314

6,989

11,012

12,994

9,513

10,970

15,402

18,983

22,295

28,324

10,723

10,023

9,088

9,265

25,598

25,091

21,635

3,979

931

3,381

3,390

3,827

5,001

4,946

4,394

7,278

4,826

4,455

3,833

3,466

3,574

3,703

4,095

4,200

5,100

4,000

4,600

4,000

4,400

4,000

3,300

2,600

1,900

1,300

300

Short Long Term Debt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,121
0
0
0
6,329
0
20,233
18,421
8,269
34,092
869,456
743,965
13,525
13,875
286,253
888,600
0
360,358
23,998
18,626
6,089
3,528
875
884
7,200
6,500
6,000
5,800
4,900
3,800
453,600
306,400
3,100
2,700
452,100
451,900
150,300

150,300

451,900

452,100

2,700

3,100

306,400

453,600

3,800

4,900

5,800

6,000

6,500

7,200

884

875

3,528

6,089

18,626

23,998

360,358

888,600

286,253

13,875

13,525

743,965

869,456

34,092

8,269

18,421

20,233

6,329

5,121

Accounts payable

1,700
2,100
3,500
1,900
4,400
4,100
5,600
5,100
4,700
5,300
5,500
6,700
5,800
4,207
4,173
4,033
5,223
4,075
4,192
5,009
4,812
4,356
3,272
4,337
2,989
50,574
60,538
67,846
97,188
93,238
102,674
115,668
155,079
205,020
189,666
179,718
202,655
185,818
184,773
204,675
269,212
258,036
307,321
274,163
307,108
235,538
226,120
218,431
245,671
200,980
482,200
493,600
228,768
217,490
207,956
282,674
324,466
502,400
530,800
498,000
351,360
549,500
525,000
604,900
686,700
640,600
623,200
614,500
718,700
616,000
774,900
801,500
835,500
755,400
830,900
836,400
889,800
857,900
887,900
918,300
1,136,900
973,400
1,031,300
1,157,200
1,361,000
1,265,900
1,214,400
1,275,200
1,334,900
1,263,800
1,327,200
1,304,000
481,500
549,600
483,800
502,600
654,900
584,400
632,100
654,100
693,200
678,000
769,600
783,500
858,100
768,400
628,700
825,500
241,200

241,200

825,500

628,700

768,400

858,100

783,500

769,600

678,000

693,200

654,100

632,100

584,400

654,900

502,600

483,800

549,600

481,500

1,304,000

1,327,200

1,263,800

1,334,900

1,275,200

1,214,400

1,265,900

1,361,000

1,157,200

1,031,300

973,400

1,136,900

918,300

887,900

857,900

889,800

836,400

830,900

755,400

835,500

801,500

774,900

616,000

718,700

614,500

623,200

640,600

686,700

604,900

525,000

549,500

351,360

498,000

530,800

502,400

324,466

282,674

207,956

217,490

228,768

493,600

482,200

200,980

245,671

218,431

226,120

235,538

307,108

274,163

307,321

258,036

269,212

204,675

184,773

185,818

202,655

179,718

189,666

205,020

155,079

115,668

102,674

93,238

97,188

67,846

60,538

50,574

2,989

4,337

3,272

4,356

4,812

5,009

4,192

4,075

5,223

4,033

4,173

4,207

5,800

6,700

5,500

5,300

4,700

5,100

5,600

4,100

4,400

1,900

3,500

2,100

1,700

Other Current Liabilities

900
200
200
700
1,600
1,300
1,600
1,200
9,400
9,300
8,200
9,700
16,900
17,994
11,261
10,388
11,777
5,020
4,175
3,590
3,813
5,564
3,929
3,944
7,974
4,820
6,037
11,664
48,216
7,332
8,975
12,523
118,890
99,070
69,630
83,814
88,331
76,349
94,363
103,372
112,610
131,389
165,631
214,187
192,474
215,132
253,186
247,944
249,355
235,029
-12,789
-11,193
243,853
235,759
228,434
212,276
231,183
-8,651
-8,596
-22,247
222,022
-28,986
-26,813
-26,066
-34,109
-33,954
-30,817
-27,805
-32,533
-33,004
-30,101
-27,521
-33,916
-31,837
-32,342
-30,609
-35,887
-42,493
-41,654
-39,912
-44,200
-46,550
-44,304
-45,218
-51,996
-55,413
-50,700
-53,059
-59,293
-61,456
-62,455
-57,261
954,512
711,533
834,168
820,021
1,067,540
885,563
858,033
861,023
1,025,363
965,794
994,140
975,829
1,377,320
1,022,000
1,146,200
1,187,600
2,200,500

2,200,500

1,187,600

1,146,200

1,022,000

1,377,320

975,829

994,140

965,794

1,025,363

861,023

858,033

885,563

1,067,540

820,021

834,168

711,533

954,512

-57,261

-62,455

-61,456

-59,293

-53,059

-50,700

-55,413

-51,996

-45,218

-44,304

-46,550

-44,200

-39,912

-41,654

-42,493

-35,887

-30,609

-32,342

-31,837

-33,916

-27,521

-30,101

-33,004

-32,533

-27,805

-30,817

-33,954

-34,109

-26,066

-26,813

-28,986

222,022

-22,247

-8,596

-8,651

231,183

212,276

228,434

235,759

243,853

-11,193

-12,789

235,029

249,355

247,944

253,186

215,132

192,474

214,187

165,631

131,389

112,610

103,372

94,363

76,349

88,331

83,814

69,630

99,070

118,890

12,523

8,975

7,332

48,216

11,664

6,037

4,820

7,974

3,944

3,929

5,564

3,813

3,590

4,175

5,020

11,777

10,388

11,261

17,994

16,900

9,700

8,200

9,300

9,400

1,200

1,600

1,300

1,600

700

200

900

> Long-term Liabilities

3,900
5,600
8,000
8,400
11,500
10,500
90,400
98,900
90,500
84,700
77,900
82,600
79,400
77,931
81,797
79,024
85,225
80,443
63,388
55,841
45,789
45,130
49,805
39,491
40,619
74,689
75,336
68,178
69,978
51,822
56,928
55,693
177,507
180,526
195,268
179,655
353,547
359,248
364,391
359,789
407,364
390,346
613,985
592,357
630,105
587,373
576,859
495,253
394,467
359,464
354,200
317,700
354,598
315,000
311,300
320,900
319,135
320,600
321,700
351,400
205,098
200,800
180,500
118,100
328,200
316,400
320,500
275,100
227,700
266,100
456,000
422,500
469,800
469,500
483,900
517,500
462,800
540,500
659,700
574,700
633,200
636,600
807,400
681,300
532,800
708,200
498,000
768,000
709,900
781,800
1,453,700
1,417,900
1,444,300
1,433,600
1,311,900
1,351,700
1,625,400
1,342,300
1,378,100
1,392,000
1,636,200
1,983,700
1,846,900
1,630,100
1,805,100
1,833,200
1,502,100
1,451,900
1,944,100

1,944,100

1,451,900

1,502,100

1,833,200

1,805,100

1,630,100

1,846,900

1,983,700

1,636,200

1,392,000

1,378,100

1,342,300

1,625,400

1,351,700

1,311,900

1,433,600

1,444,300

1,417,900

1,453,700

781,800

709,900

768,000

498,000

708,200

532,800

681,300

807,400

636,600

633,200

574,700

659,700

540,500

462,800

517,500

483,900

469,500

469,800

422,500

456,000

266,100

227,700

275,100

320,500

316,400

328,200

118,100

180,500

200,800

205,098

351,400

321,700

320,600

319,135

320,900

311,300

315,000

354,598

317,700

354,200

359,464

394,467

495,253

576,859

587,373

630,105

592,357

613,985

390,346

407,364

359,789

364,391

359,248

353,547

179,655

195,268

180,526

177,507

55,693

56,928

51,822

69,978

68,178

75,336

74,689

40,619

39,491

49,805

45,130

45,789

55,841

63,388

80,443

85,225

79,024

81,797

77,931

79,400

82,600

77,900

84,700

90,500

98,900

90,400

10,500

11,500

8,400

8,000

5,600

3,900

Long term Debt Total

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
284,840
287,007
288,468
289,598
291,101
316,218
165,943
162,077
143,833
81,621
291,292
280,675
284,761
238,634
191,382
230,838
398,768
366,802
412,516
414,863
419,194
453,323
409,619
483,729
603,662
519,513
568,632
570,841
734,510
602,092
413,765
583,086
381,115
650,138
597,981
412,862
1,096,735
1,067,672
1,090,939
1,083,618
1,100,619
1,132,626
1,437,589
1,143,026
1,176,441
1,197,495
1,420,085
1,762,278
0
0
1,609,098
0
0
0
0

1,609,098

1,762,278

1,420,085

1,197,495

1,176,441

1,143,026

1,437,589

1,132,626

1,100,619

1,083,618

1,090,939

1,067,672

1,096,735

412,862

597,981

650,138

381,115

583,086

413,765

602,092

734,510

570,841

568,632

519,513

603,662

483,729

409,619

453,323

419,194

414,863

412,516

366,802

398,768

230,838

191,382

238,634

284,761

280,675

291,292

81,621

143,833

162,077

165,943

316,218

291,101

289,598

288,468

287,007

284,840

Other Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
0
100
101
3
0
67
2,000
2,000
0
0
0
172
0
7,204
3,495
3,207
3,118
2,808
3,085
2,332
3,093
2,314
2,152
1,385
1,161
2,045
1,842
1,631
1,811
5,051
2,164
2,639
4,641
8,894
7,419
6,140
6,872
8,174
8,392
8,682
8,464
8,615
6,731
8,532
8,709
8,596
8,705
10,698
13,152
12,791
12,429
12,764
14,967
14,485
14,767
16,106
18,572
17,164
18,328
17,922
18,391
17,478
18,492
20,074
19,311
20,721
21,559
19,629
20,504
21,414
26,647
32,828
64,097
126,935
116,952
117,820
111,938
143,781
115,321
119,788
103,374
106,266
110,716
112,598
75,102
74,200
79,644
76,000
101,800
108,500
102,900
105,200
93,409
92,500
96,300
91,400
0

91,400

96,300

92,500

93,409

105,200

102,900

108,500

101,800

76,000

79,644

74,200

75,102

112,598

110,716

106,266

103,374

119,788

115,321

143,781

111,938

117,820

116,952

126,935

64,097

32,828

26,647

21,414

20,504

19,629

21,559

20,721

19,311

20,074

18,492

17,478

18,391

17,922

18,328

17,164

18,572

16,106

14,767

14,485

14,967

12,764

12,429

12,791

13,152

10,698

8,705

8,596

8,709

8,532

6,731

8,615

8,464

8,682

8,392

8,174

6,872

6,140

7,419

8,894

4,641

2,639

2,164

5,051

1,811

1,631

1,842

2,045

1,161

1,385

2,152

2,314

3,093

2,332

3,085

2,808

3,118

3,207

3,495

7,204

172

2,000

101

100

Deferred Long Term Liability

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,710
25,445
21,958
22,321
21,921
24,417
26,003
25,884
24,256
23,772
22,031
21,233
20,975
20,299
17,695
18,044
38,937
37,888
38,959
37,164
46,210
44,065
33,924
36,044
34,465
35,624
44,079
44,418
46,213
46,361
54,969
59,871
54,009
52,707
57,145
82,143
52,984
56,032
56,067
52,613
55,782
54,868
37,875
39,708
39,114
38,666
46,505
37,136
0
0
28,372
0
0
0
0

28,372

37,136

46,505

38,666

39,114

39,708

37,875

54,868

55,782

52,613

56,067

56,032

52,984

82,143

57,145

52,707

54,009

59,871

54,969

46,361

46,213

44,418

44,079

35,624

34,465

36,044

33,924

44,065

46,210

37,164

38,959

37,888

38,937

18,044

17,695

20,299

20,975

21,233

22,031

23,772

24,256

25,884

26,003

24,417

21,921

22,321

21,958

25,445

19,710

> Total Stockholder Equity

5,100
56,300
54,700
53,200
49,200
46,000
43,800
34,200
24,200
12,400
6,700
-3,700
-9,500
-16,579
-24,590
-33,630
-44,801
-44,231
-26,984
-18,955
-7,687
9,673
9,229
7,370
6,171
40,144
39,091
42,362
81,869
96,734
108,885
128,615
141,914
179,132
184,621
196,296
206,353
229,660
248,008
263,379
288,315
464,112
625,109
691,686
723,902
750,879
766,154
705,750
459,005
457,694
523,300
560,300
558,969
550,800
509,100
580,100
512,611
558,200
587,100
526,700
520,435
563,200
542,700
568,600
526,600
524,000
537,700
613,500
638,400
662,800
751,200
730,300
732,900
685,400
741,200
797,600
826,000
819,700
852,700
926,100
900,500
953,700
1,063,100
1,197,500
1,199,500
1,129,000
1,070,500
1,179,100
1,232,900
1,287,900
1,398,200
1,445,500
1,579,400
1,289,200
1,212,600
1,305,800
1,445,900
1,405,800
1,439,500
1,491,500
1,255,500
1,143,600
1,019,100
1,027,300
1,244,400
1,272,100
1,381,700
1,142,200
1,249,900

1,249,900

1,142,200

1,381,700

1,272,100

1,244,400

1,027,300

1,019,100

1,143,600

1,255,500

1,491,500

1,439,500

1,405,800

1,445,900

1,305,800

1,212,600

1,289,200

1,579,400

1,445,500

1,398,200

1,287,900

1,232,900

1,179,100

1,070,500

1,129,000

1,199,500

1,197,500

1,063,100

953,700

900,500

926,100

852,700

819,700

826,000

797,600

741,200

685,400

732,900

730,300

751,200

662,800

638,400

613,500

537,700

524,000

526,600

568,600

542,700

563,200

520,435

526,700

587,100

558,200

512,611

580,100

509,100

550,800

558,969

560,300

523,300

457,694

459,005

705,750

766,154

750,879

723,902

691,686

625,109

464,112

288,315

263,379

248,008

229,660

206,353

196,296

184,621

179,132

141,914

128,615

108,885

96,734

81,869

42,362

39,091

40,144

6,171

7,370

9,229

9,673

-7,687

-18,955

-26,984

-44,231

-44,801

-33,630

-24,590

-16,579

-9,500

-3,700

6,700

12,400

24,200

34,200

43,800

46,000

49,200

53,200

54,700

56,300

5,100

Common Stock

200
0
0
0
0
0
0
0
0
0
300
300
300
324
330
353
356
360
392
422
441
458
466
473
480
532
535
536
590
608
627
634
663
698
708
711
717
740
745
746
749
883
974
972
983
984
986
988
1,012
1,014
1,017
1,020
1,022
1,023
1,024
1,026
1,029
1,033
1,035
1,037
1,040
1,046
1,048
1,050
1,060
1,068
1,074
1,078
1,086
1,092
1,122
1,125
1,129
1,136
1,140
1,154
1,159
1,163
1,164
1,166
1,168
1,171
1,173
1,175
1,178
1,180
1,181
1,191
1,198
1,201
1,251
1,252
1,256
1,257
1,259
1,259
1,267
1,268
1,269
1,270
1,275
1,276
1,277
1,277
1,282
1,300
1,300
1,300
1,300

1,300

1,282

1,277

1,276

1,275

1,270

1,269

1,268

1,267

1,259

1,257

1,256

1,252

1,251

1,201

1,198

1,191

1,181

1,180

1,178

1,175

1,173

1,171

1,168

1,166

1,164

1,163

1,159

1,154

1,140

1,136

1,129

1,125

1,122

1,092

1,086

1,078

1,074

1,068

1,060

1,050

1,048

1,046

1,040

1,037

1,035

1,033

1,029

1,026

1,024

1,023

1,022

1,020

1,017

1,014

1,012

988

986

984

983

972

974

883

749

746

745

740

717

711

708

698

663

634

627

608

590

536

535

532

480

473

466

458

441

422

392

360

356

353

330

324

300

200

Retained Earnings

-7,000
-7,800
-9,400
-11,000
-7,000
-18,600
-22,800
-32,100
-43,300
-53,000
-59,900
-69,800
-74,300
-85,545
-96,045
-111,823
-123,811
-124,805
-117,158
-122,566
-123,141
-119,561
-124,301
-126,809
-129,655
-114,234
-117,011
-115,635
-117,871
-114,582
-110,204
-104,242
-99,444
-94,618
-90,700
-80,541
-72,069
-95,436
-84,309
-73,893
-58,480
-48,913
-40,295
-25,531
-5,905
-12,741
-4,954
814
-201,002
-245,754
-229,182
-210,300
-203,139
-199,340
-200,787
-179,837
-240,537
-224,227
-212,338
-215,518
-204,550
-190,378
-184,615
-171,001
-184,015
-172,009
-153,898
-106,024
-96,029
-80,007
-59,505
-24,468
5,619
12,797
39,606
70,940
104,427
133,521
189,198
249,931
278,842
308,232
359,597
459,887
436,954
463,367
507,091
609,813
669,805
704,348
772,501
910,108
1,016,554
1,018,475
902,671
942,920
1,013,155
1,004,490
1,013,125
1,087,007
1,083,882
1,125,569
1,182,787
1,280,509
1,348,266
1,368,400
1,454,500
1,558,700
1,627,900

1,627,900

1,558,700

1,454,500

1,368,400

1,348,266

1,280,509

1,182,787

1,125,569

1,083,882

1,087,007

1,013,125

1,004,490

1,013,155

942,920

902,671

1,018,475

1,016,554

910,108

772,501

704,348

669,805

609,813

507,091

463,367

436,954

459,887

359,597

308,232

278,842

249,931

189,198

133,521

104,427

70,940

39,606

12,797

5,619

-24,468

-59,505

-80,007

-96,029

-106,024

-153,898

-172,009

-184,015

-171,001

-184,615

-190,378

-204,550

-215,518

-212,338

-224,227

-240,537

-179,837

-200,787

-199,340

-203,139

-210,300

-229,182

-245,754

-201,002

814

-4,954

-12,741

-5,905

-25,531

-40,295

-48,913

-58,480

-73,893

-84,309

-95,436

-72,069

-80,541

-90,700

-94,618

-99,444

-104,242

-110,204

-114,582

-117,871

-115,635

-117,011

-114,234

-129,655

-126,809

-124,301

-119,561

-123,141

-122,566

-117,158

-124,805

-123,811

-111,823

-96,045

-85,545

-74,300

-69,800

-59,900

-53,000

-43,300

-32,100

-22,800

-18,600

-7,000

-11,000

-9,400

-7,800

-7,000

Accumulated Other Comprehensive Income

600
-900
-1,200
-1,200
-2,400
-3,300
-4,400
-5,600
-8,800
-8,800
1,500
300
-2,600
-2,611
-2,853
-2,904
-2,533
-2,043
-2,581
-2,590
-2,782
-3,413
-2,352
-2,494
-1,935
-1,965
-971
-1,248
918
709
1,056
1,837
5,285
3,176
-182
-721
-1,406
-1,899
-60
2,477
8,026
9,542
15,350
63,545
71,156
101,599
105,831
37,315
-9,350
-30,015
10,529
24,979
21,579
-1,010
-41,933
7,842
5,122
23,119
35,530
-10,689
-21,408
-2,991
-30,290
-18,766
-9,848
-27,117
-38,097
-16,135
-10,453
-7,255
-3,106
-64,534
-97,922
-153,098
-132,747
-153,076
-165,528
-130,893
-158,888
-152,054
-210,662
-191,266
-140,176
-113,523
-94,458
-71,564
-130,006
-134,605
-151,043
-167,199
-155,050
-211,853
-164,890
-224,667
-192,522
-145,583
-94,214
-137,059
-124,384
-154,048
-172,582
-193,659
-281,858
-382,224
-250,989
-230,200
-220,200
-281,100
-203,200

-203,200

-281,100

-220,200

-230,200

-250,989

-382,224

-281,858

-193,659

-172,582

-154,048

-124,384

-137,059

-94,214

-145,583

-192,522

-224,667

-164,890

-211,853

-155,050

-167,199

-151,043

-134,605

-130,006

-71,564

-94,458

-113,523

-140,176

-191,266

-210,662

-152,054

-158,888

-130,893

-165,528

-153,076

-132,747

-153,098

-97,922

-64,534

-3,106

-7,255

-10,453

-16,135

-38,097

-27,117

-9,848

-18,766

-30,290

-2,991

-21,408

-10,689

35,530

23,119

5,122

7,842

-41,933

-1,010

21,579

24,979

10,529

-30,015

-9,350

37,315

105,831

101,599

71,156

63,545

15,350

9,542

8,026

2,477

-60

-1,899

-1,406

-721

-182

3,176

5,285

1,837

1,056

709

918

-1,248

-971

-1,965

-1,935

-2,494

-2,352

-3,413

-2,782

-2,590

-2,581

-2,043

-2,533

-2,904

-2,853

-2,611

-2,600

300

1,500

-8,800

-5,600

-4,400

-3,300

-2,400

-1,200

-900

600

Capital Surplus

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
746,704
749,178
752,209
755,529
759,682
763,050
766,221
771,755
774,808
777,196
782,506
786,696
793,859
799,702
809,640
815,430
879,242
885,200
955,715
961,481
970,162
1,015,258
1,023,254
1,029,598
1,034,965
1,040,593
1,045,663
1,051,745
1,058,501
1,065,987
1,072,005
1,078,502
1,084,536
1,094,531
1,104,264
1,142,691
1,172,834
1,179,413
1,190,058
1,198,097
1,204,985
1,210,709
1,228,446
1,240,273
1,252,456
1,260,283
1,274,118
1,211,830
1,223,294
1,234,090
1,251,837
1,266,600
1,280,300
0
0

1,280,300

1,266,600

1,251,837

1,234,090

1,223,294

1,211,830

1,274,118

1,260,283

1,252,456

1,240,273

1,228,446

1,210,709

1,204,985

1,198,097

1,190,058

1,179,413

1,172,834

1,142,691

1,104,264

1,094,531

1,084,536

1,078,502

1,072,005

1,065,987

1,058,501

1,051,745

1,045,663

1,040,593

1,034,965

1,029,598

1,023,254

1,015,258

970,162

961,481

955,715

885,200

879,242

815,430

809,640

799,702

793,859

786,696

782,506

777,196

774,808

771,755

766,221

763,050

759,682

755,529

752,209

749,178

746,704

Treasury Stock

-1,133,700

-1,133,600

-1,105,813

-1,105,883

-1,106,094

-1,001,421

-931,212

-703,136

-703,247

-703,514

-703,032

-703,604

-703,657

-703,716

-463,704

-433,282

-393,353

-393,307

-391,551

-392,095

-393,138

-343,398

-217,161

-216,843

-217,386

-217,452

-215,462

-214,958

-215,047

-215,058

-138,750

-138,182

-138,472

-138,695

-133,788

-69,125

-68,839

-68,676

-68,122

-68,210

-68,144

-67,470

-67,327

-24,173

-22,764

-22,613

-21,869

-18,592

-5,574

-5,336

-5,212

-5,240

-1,643

-1,497

-1,483

-1,201

-1,063

-815

-784

-819

-686

-493

-379

-387

-269

-196

-149

-185

-145

-140

-33

-62

-3

Other Stockholders Equity

11,300
65,000
65,300
65,400
58,600
67,900
71,000
71,900
76,300
74,200
75,100
74,600
79,200
83,342
85,825
92,540
99,767
80,214
110,895
124,302
143,845
157,608
161,896
162,538
137,281
155,811
156,538
158,709
198,232
209,999
217,406
230,386
235,410
269,876
274,795
276,847
279,111
326,255
331,632
334,049
338,020
502,600
649,080
652,700
657,668
661,037
664,291
666,633
668,345
732,449
734,182
737,398
739,507
742,290
745,061
743,938
746,997
751,205
755,176
745,458
745,353
749,142
752,044
753,023
715,179
719,226
725,715
731,492
741,518
746,754
810,403
816,075
821,927
822,786
831,690
877,076
884,504
814,540
819,918
825,635
830,201
834,293
841,115
849,144
854,844
735,104
691,398
702,436
712,713
749,384
779,481
746,131
726,354
494,381
501,328
507,105
525,414
536,759
549,209
557,147
342,906
210,414
116,894
127,738
145,841
132,600
146,100
-136,700
-176,100

-176,100

-136,700

146,100

132,600

145,841

127,738

116,894

210,414

342,906

557,147

549,209

536,759

525,414

507,105

501,328

494,381

726,354

746,131

779,481

749,384

712,713

702,436

691,398

735,104

854,844

849,144

841,115

834,293

830,201

825,635

819,918

814,540

884,504

877,076

831,690

822,786

821,927

816,075

810,403

746,754

741,518

731,492

725,715

719,226

715,179

753,023

752,044

749,142

745,353

745,458

755,176

751,205

746,997

743,938

745,061

742,290

739,507

737,398

734,182

732,449

668,345

666,633

664,291

661,037

657,668

652,700

649,080

502,600

338,020

334,049

331,632

326,255

279,111

276,847

274,795

269,876

235,410

230,386

217,406

209,999

198,232

158,709

156,538

155,811

137,281

162,538

161,896

157,608

143,845

124,302

110,895

80,214

99,767

92,540

85,825

83,342

79,200

74,600

75,100

74,200

76,300

71,900

71,000

67,900

58,600

65,400

65,300

65,000

11,300

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	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31
Accounts Payable	241,200	858,100	693,200	654,900	481,500	1,334,900	1,361,000	1,136,900	889,800	835,500	718,700	686,700	601,600	324,466	228,768	510,000	307,108	269,212	202,655	155,079	97,188	2,989	4,812	5,223	5,800	4,700	4,400	1,700
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
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
Accumulated Other Comprehensive Income	-203,200	-250,989	-172,582	-94,214	-164,890	-151,043	-94,458	-210,662	-165,528	-97,922	-10,453	-9,848	-21,408	5,122	21,579	-9,350	71,156	8,026	-1,406	5,285	918	-1,935	-2,782	-2,533	-2,600	-8,800	-2,400	1,600
Additional Paid In Capital	0	0	0	0	0	0	1,072,005	1,045,663	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Lease Obligations	147,700	154,100	166,400	165,100	375,249	8,199	9,753	6,969	4,147	2,148	2,872	4,589	4,249	2,363	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Stock	1,300	1,282	1,275	1,267	1,256	1,198	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	1,251,837	1,274,118	1,228,446	1,190,058	1,104,264	1,072,005	1,045,663	1,023,254	955,715	809,640	782,506	766,221	752,209	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	1,794,600	1,646,800	1,803,900	1,831,400	1,451,700	1,054,400	819,100	727,700	457,500	468,000	209,800	191,200	170,700	187,200	183,500	181,300	267,591	321,058	219,932	124,198	19,245	12,021	8,818	7,151	15,000	55,600	7,500	2,500
Cash And Equivalents	0	0	0	0	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	1,794,600	1,646,800	1,803,900	1,831,400	1,451,700	1,054,400	819,100	727,700	457,500	468,000	209,800	191,200	170,700	187,200	183,500	181,300	267,591	321,058	219,932	124,198	19,245	12,021	8,818	7,151	15,800	55,600	7,500	2,700
Common Stock	1,300	1,282	1,275	1,267	1,256	1,198	1,178	1,168	1,159	1,129	1,086	1,060	1,040	1,029	1,022	1,012	983	749	717	663	590	480	441	356	300	0	0	0
Common Stock Shares Outstanding	51,600	53,463	53,530	52,660	54,914	54,628	55,116	54,001	54,077	53,901	52,063	51,413	51,472	50,979	51,227	48,936	46,618	42,245	36,648	33,653	28,790	23,041	22,302	16,418	15,176	15,146	16,584	10,400
Common Stock Total Equity	0	1,282	1,275	1,267	1,256	1,198	1,178	1,168	1,159	1,129	1,086	1,060	1,040	1,029	1,022	1,012	983	749	717	663	590	480	441	356	300	0	0	0
Current Deferred Revenue	56,700	65,380	77,037	73,360	58,588	59,293	51,996	44,200	35,887	33,916	32,533	34,109	28,272	10,775	13,320	14,914	16,603	11,318	8,013	9,949	41,032	4,979	7,386	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
Deferred Long Term Liab	0	28,372	46,505	37,875	56,067	57,145	54,969	44,079	0	38,959	17,695	22,031	26,003	21,958	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
Good Will	847,500	828,344	641,605	665,821	743,823	818,700	867,900	689,713	685,178	599,863	498,435	481,760	488,628	445,713	504,650	488,305	762,723	278,743	267,195	183,668	88,512	0	1,975	2,604	0	0	0	0
Intangible Assets	349,500	362,348	287,373	354,440	141,847	114,485	150,543	855,000	853,200	758,200	591,400	565,200	99,878	95,819	112,948	125,313	156,751	47,539	317,919	212,598	111,284	1,834	1,975	2,604	16,300	12,500	0	0
Inventory	0	7,400	199,100	276,100	252,000	-14	95,700	78,100	72,100	85,700	92,800	101,200	98,800	97,200	87,700	61,300	50,265	49,511	25,595	18,949	69,789	8,364	331	1,117	0	0	0	0
Liabilities And Stockholders Equity	5,894,400	5,403,600	4,744,300	4,926,700	4,657,700	3,321,200	3,140,000	2,706,100	2,192,700	2,051,600	1,598,100	1,551,500	1,506,300	1,409,400	1,412,700	1,440,100	1,886,156	1,108,139	894,352	618,475	303,773	66,559	61,391	60,890	96,800	133,400	70,000	11,900
Long Term Debt	1,715,400	1,609,098	1,420,100	1,437,589	1,090,939	589,782	404,012	561,663	405,472	410,368	188,510	286,703	161,694	286,105	322,280	328,265	550,823	362,482	327,229	156,894	59,032	40,619	45,789	85,225	0	0	0	0
Long Term Debt Total	0	1,609,098	1,420,085	1,437,589	1,090,939	597,981	413,765	568,632	409,619	412,516	191,382	291,292	165,943	288,468	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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
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
Net Debt	218,800	119,500	-212,500	-221,500	28,700	-412,900	-358,600	-123,500	-33,800	-42,100	-5,100	110,100	168,100	106,200	144,400	147,000	290,221	52,394	135,621	41,961	43,766	32,425	44,249	81,540	68,400	39,500	7,100	1,800
Net Invested Capital	3,115,600	1,612,200	1,425,000	2,884,008	2,676,302	1,860,472	1,643,818	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Receivables	370,600	270,800	203,000	117,500	201,900	693,600	744,900	503,000	423,300	375,600	390,600	370,800	349,500	288,800	282,900	261,100	290,378	212,631	180,584	124,930	75,648	8,380	9,623	10,602	8,700	3,100	600	200
Net Tangible Assets	0	227,964	516,100	657,918	693,604	413,991	330,589	44,505	-28,588	-27,377	44,661	-42,773	-68,071	-28,921	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Working Capital	1,462,100	1,372,600	1,455,800	1,510,494	1,284,752	709,193	482,466	405,800	227,100	257,000	108,400	116,500	-20,500	156,600	167,000	95,600	279,310	284,361	181,620	51,583	16,028	20,097	2,828	3,619	12,900	63,300	33,500	600
Non Current Assets Total	1,731,700	1,676,900	1,435,900	1,560,800	1,739,000	1,233,600	1,249,800	1,127,900	1,061,700	945,700	757,700	738,300	752,300	681,400	754,100	757,800	1,083,672	419,668	385,409	273,709	135,819	26,693	35,274	36,805	57,000	51,400	27,200	8,400
Non Current Liabilities Other	85,900	167,686	55,300	149,903	55,361	54,793	64,097	20,504	19,311	18,391	18,572	14,967	13,152	8,709	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	1,944,100	1,805,100	1,636,200	1,625,400	1,444,300	709,900	532,800	633,200	462,800	469,800	227,700	328,200	205,100	319,100	354,600	386,800	630,105	407,364	353,547	177,507	69,978	40,619	45,789	85,225	79,400	90,500	11,500	3,900
Non Currrent Assets Other	-47,000	145,628	189,600	232,600	115,800	123,000	113,600	70,800	51,100	62,200	50,100	57,600	60,900	48,400	39,900	668,300	44,392	19,208	15,644	12,710	3,598	2,401	3,319	2,544	4,000	5,700	3,100	1,100
Noncontrolling Interest In Consolidated Entity	0	-177	43	281	68	169	960	1,008	0	2,059	2,333	4,164	6,310	6,266	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	0	174,073	189,600	232,557	115,741	123,017	113,611	70,695	51,186	162,322	43,070	115,891	111,252	42,499	68,509	101,628	131,978	63,101	20,638	21,836	5,229	3,465	3,748	2,544	0	0	0	0
Other Current Assets	1,997,500	1,801,700	1,102,400	1,140,900	1,013,100	339,614	230,491	269,470	178,085	108,600	69,200	68,100	61,700	46,100	31,400	47,600	194,250	105,271	82,832	439	3,272	11,101	7,676	6,332	15,300	23,300	34,700	600
Other Current Liab	2,200,500	1,377,320	1,025,363	1,067,540	954,512	-59,293	-51,996	-44,200	-35,887	-33,916	-32,533	-34,109	-28,272	231,259	243,912	-14,926	192,474	112,610	88,331	118,890	9,727	7,974	3,813	11,777	16,900	9,400	1,600	700
Other Liab	0	93,409	101,800	75,102	103,374	111,938	119,066	64,583	53,235	407,171	18,572	240,193	261,036	8,709	264,529	265,549	206,109	121,631	1,161	3,093	3,118	0	0	0	0	0	0	0
Other Stockholder Equity	-176,100	145,841	342,925	525,692	726,480	712,713	854,844	830,201	884,504	821,927	741,518	715,179	745,353	746,997	739,507	668,345	657,668	338,020	279,111	235,410	198,232	137,281	143,845	99,767	79,200	76,300	58,600	10,500
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
Preferred Stock Total Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Property Plant And Equipment Gross	1,131,600	486,300	506,900	540,515	737,523	291,869	268,303	202,145	157,368	125,307	116,230	115,475	102,900	91,527	96,592	89,532	88,984	55,174	44,852	39,907	20,658	21,394	29,551	31,657	36,700	33,200	24,100	7,300
Property Plant And Equipment Net	474,700	486,300	506,900	540,500	737,500	291,900	268,300	202,100	157,400	125,300	116,200	115,500	102,900	91,500	96,600	89,500	88,984	55,174	44,852	39,907	20,658	21,394	29,551	31,657	36,700	33,200	24,100	7,300
Property Plant Equipment	0	336,601	506,900	378,441	359,980	291,869	268,303	202,145	157,368	125,307	116,230	115,475	102,900	91,527	96,592	89,532	88,984	55,174	44,852	39,907	20,658	21,394	29,551	31,657	0	0	0	0
Retained Earnings	1,627,900	1,348,266	1,083,882	1,013,155	1,016,554	669,805	436,954	278,842	104,427	5,619	-96,029	-184,015	-204,550	-240,537	-203,139	-201,002	-5,905	-58,480	-72,069	-99,444	-117,871	-129,655	-123,141	-123,811	-74,300	-43,300	-7,000	-7,000
Retained Earnings Total Equity	0	1,348,266	1,083,882	1,013,155	1,016,554	669,805	436,954	278,842	0	5,619	-96,029	-184,015	-204,550	-241,511	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt	150,300	3,100	4,900	7,200	6,089	38,017	41,288	32,161	6,329	5,121	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt Total	2,013,400	1,766,300	1,591,400	1,609,900	1,480,400	641,500	460,500	604,200	423,700	425,900	204,700	301,300	338,800	293,400	327,900	328,300	557,812	373,452	355,553	166,159	63,011	44,446	53,067	88,691	83,400	95,100	14,600	4,300
Short Term Debt	202,200	53,300	57,000	59,600	139,400	43,500	46,700	35,500	14,100	13,400	13,300	10,000	172,900	4,900	5,600	76,712	6,989	10,970	28,324	9,265	3,979	3,827	7,278	3,466	4,200	4,600	3,300	500
Short Term Investments	0	0	0	0	0	0	81,374	77,674	45,312	68,028	77,987	81,856	73,305	108,717	73,148	131,025	140,222	80,703	73,942	69,300	58,280	4,401	1,877	2,103	800	0	0	200
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
Total Assets	5,894,400	5,403,600	4,744,300	4,926,700	4,657,700	3,321,200	3,140,000	2,706,100	2,192,700	2,051,600	1,598,100	1,551,500	1,506,300	1,409,400	1,412,700	1,440,100	1,886,156	1,108,139	894,352	618,475	303,773	66,559	61,391	60,890	96,800	133,400	70,000	11,900
Total Current Assets	4,162,700	3,726,700	3,308,400	3,365,900	2,918,700	2,087,600	1,890,200	1,578,200	1,131,000	1,105,900	840,400	813,200	754,000	728,000	658,600	682,300	802,484	688,471	508,943	344,766	167,954	39,866	26,117	24,085	39,800	82,000	42,800	3,500
Total Current Liabilities	2,700,600	2,354,100	1,852,600	1,855,400	1,634,000	1,378,400	1,407,700	1,172,400	903,900	848,900	732,000	696,700	774,500	571,400	491,600	586,700	523,174	404,110	327,323	293,183	151,926	19,769	23,289	20,466	26,900	18,700	9,300	2,900
Total Liab	4,644,700	4,159,200	3,488,800	3,480,800	3,078,300	2,088,300	1,940,500	1,805,600	1,366,700	1,318,700	959,700	1,024,900	979,600	890,500	846,200	973,500	1,153,279	811,474	680,870	470,690	221,904	60,388	69,078	105,691	106,300	109,200	20,800	6,800
Total Permanent Equity	0	0	0	0	0	0	1,199,478	900,557	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Stockholder Equity	1,249,900	1,244,400	1,255,500	1,445,900	1,579,400	1,232,900	1,199,500	900,500	826,000	732,900	638,400	526,600	526,700	518,900	566,500	459,000	723,902	288,315	206,353	141,914	81,869	6,171	-7,687	-44,801	-9,500	24,200	49,200	5,100
Treasury Stock	0	-1,105,813	-931,212	-703,032	-463,704	-391,551	-217,161	-215,462	-138,750	-133,788	-68,122	-67,327	-21,869	-5,212	-1,483	-784	-379	-196	-196	-149	-145	-145	-145	-140	0	0	0	0
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

	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	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31
Accounts Payable	241,200	825,500	628,700	768,400	858,100	783,500	769,600	678,000	693,200	654,100	632,100	584,400	654,900	502,600	483,800	549,600	481,500	1,304,000	1,327,200	1,263,800	1,334,900	1,275,200	1,214,400	1,265,900	1,361,000	1,157,200	1,031,300	973,400	1,136,900	918,300	887,900	857,900	889,800	836,400	830,900	755,400	835,500	801,500	774,900	616,000	718,700	614,500	623,200	640,600	686,700	604,900	525,000	549,500	351,360	498,000	530,800	502,400	324,466	282,674	207,956	217,490	228,768	493,600	482,200	200,980	245,671	218,431	226,120	235,538	307,108	274,163	307,321	258,036	269,212	204,675	184,773	185,818	202,655	179,718	189,666	205,020	155,079	115,668	102,674	93,238	97,188	67,846	60,538	50,574	2,989	4,337	3,272	4,356	4,812	5,009	4,192	4,075	5,223	4,033	4,173	4,207	5,800	6,700	5,500	5,300	4,700	5,100	5,600	4,100	4,400	1,900	3,500	2,100	1,700
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	0	0	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	0	0	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	-203,200	-281,100	-220,200	-230,200	-250,989	-382,224	-281,858	-193,659	-172,582	-154,048	-124,384	-137,059	-94,214	-145,583	-192,522	-224,667	-164,890	-211,853	-155,050	-167,199	-151,043	-134,605	-130,006	-71,564	-94,458	-113,523	-140,176	-191,266	-210,662	-152,054	-158,888	-130,893	-165,528	-153,076	-132,747	-153,098	-97,922	-64,534	-3,106	-7,255	-10,453	-16,135	-38,097	-27,117	-9,848	-18,766	-30,290	-2,991	-21,408	-10,689	35,530	23,119	5,122	7,842	-41,933	-1,010	21,579	24,979	10,529	-30,015	-9,350	37,315	105,831	101,599	71,156	63,545	15,350	9,542	8,026	2,477	-60	-1,899	-1,406	-721	-182	3,176	5,285	1,837	1,056	709	918	-1,248	-971	-1,965	-1,935	-2,494	-2,352	-3,413	-2,782	-2,590	-2,581	-2,043	-2,533	-2,904	-2,853	-2,611	-2,600	300	1,500	-8,800	-8,800	-5,600	-4,400	-3,300	-2,400	-1,200	-1,200	-900	600
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	0	0	0	1,072,005	0	0	0	1,045,663	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	147,700	146,600	151,400	146,700	154,100	142,000	154,200	164,700	166,400	172,700	179,500	176,600	165,100	165,061	160,159	378,837	375,249	358,545	371,838	345,292	8,199	8,750	9,110	9,492	9,753	9,168	9,382	8,608	6,969	4,865	4,776	5,119	4,147	4,005	3,739	3,177	2,148	1,892	1,929	2,454	2,872	3,382	4,034	4,671	4,589	3,025	3,076	3,828	4,249	1,661	2,215	2,123	2,363	2,142	1,273	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,300	1,300	1,300	1,300	1,282	1,277	1,277	1,276	1,275	1,270	1,269	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	1,280,300	1,266,600	1,251,837	1,234,090	1,223,294	1,211,830	1,274,118	1,260,283	1,252,456	1,240,273	1,228,446	1,210,709	1,204,985	1,198,097	1,190,058	1,179,413	1,172,834	1,142,691	1,104,264	1,094,531	1,084,536	1,078,502	1,072,005	1,065,987	1,058,501	1,051,745	1,045,663	1,040,593	1,034,965	1,029,598	1,023,254	1,015,258	970,162	961,481	955,715	885,200	879,242	815,430	809,640	799,702	793,859	786,696	782,506	777,196	774,808	771,755	766,221	763,050	759,682	755,529	752,209	749,178	746,704	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,794,600	1,677,900	1,915,400	1,693,000	1,646,800	1,613,200	1,905,700	1,630,900	1,803,900	1,718,200	1,559,600	1,485,300	1,831,400	1,417,900	1,275,400	1,268,100	1,451,700	1,730,900	1,558,500	1,216,300	1,054,400	1,129,300	1,163,400	885,600	819,100	1,062,200	1,065,300	763,600	727,700	661,300	680,100	548,500	457,500	528,800	538,100	480,700	468,000	451,200	408,400	292,300	209,800	244,500	189,900	155,300	191,200	191,800	178,600	180,700	170,663	180,900	225,500	220,700	187,235	178,700	202,600	189,200	183,528	220,200	160,500	158,675	181,341	173,863	255,607	237,097	267,591	251,435	282,293	419,489	321,058	255,366	232,723	223,735	219,932	52,798	50,333	72,984	124,198	36,892	32,011	19,268	19,245	12,851	13,080	13,930	12,021	15,338	20,546	22,123	8,818	5,304	5,619	4,732	7,151	11,239	5,040	7,394	15,000	17,900	21,300	35,800	55,600	60,800	97,300	11,700	7,500	27,700	20,400	46,300	2,500
Cash And Equivalents	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,794,600	1,677,900	1,915,400	1,693,000	1,646,800	1,613,200	1,905,700	1,630,900	1,803,900	1,718,200	1,559,600	1,485,300	1,831,400	1,417,900	1,275,400	1,268,100	1,451,700	1,730,900	1,558,500	1,216,300	1,054,400	1,129,300	1,163,400	885,600	819,100	1,062,200	1,065,300	763,600	727,700	661,300	680,100	548,500	457,500	528,800	538,100	480,700	468,000	451,200	408,400	292,300	209,800	244,500	189,900	155,300	191,200	191,800	178,600	180,700	170,663	180,900	225,500	220,700	187,235	178,700	202,600	189,200	183,528	220,200	160,500	158,675	181,341	173,863	255,607	237,097	267,591	251,435	282,293	419,489	321,058	255,366	232,723	223,735	219,932	52,798	50,333	72,984	124,198	36,892	32,011	19,268	19,245	12,851	13,080	13,930	12,021	15,338	20,546	22,123	8,818	5,304	5,619	4,732	7,151	11,239	5,040	7,394	15,800	21,200	24,300	35,800	55,600	60,800	97,300	11,700	7,500	27,700	20,400	46,300	2,700
Common Stock	1,300	1,300	1,300	1,300	1,282	1,277	1,277	1,276	1,275	1,270	1,269	1,268	1,267	1,259	1,259	1,257	1,256	1,252	1,251	1,201	1,198	1,191	1,181	1,180	1,178	1,175	1,173	1,171	1,168	1,166	1,164	1,163	1,159	1,154	1,140	1,136	1,129	1,125	1,122	1,092	1,086	1,078	1,074	1,068	1,060	1,050	1,048	1,046	1,040	1,037	1,035	1,033	1,029	1,026	1,024	1,023	1,022	1,020	1,017	1,014	1,012	988	986	984	983	972	974	883	749	746	745	740	717	711	708	698	663	634	627	608	590	536	535	532	480	473	466	458	441	422	392	360	356	353	330	324	300	300	300	0	0	0	0	0	0	0	0	0	200
Common Stock Shares Outstanding	49,066	51,471	52,871	52,975	52,772	52,751	53,767	51,716	51,945	53,928	54,009	52,763	53,428	53,202	52,234	54,779	55,929	55,972	54,702	55,715	54,766	54,351	53,493	53,953	52,703	55,784	55,231	55,143	53,973	54,714	53,782	54,894	54,825	54,972	53,659	55,216	54,338	54,745	53,953	53,407	52,986	52,200	51,746	50,620	50,002	51,341	51,414	51,102	50,704	50,862	51,699	51,689	51,184	51,283	50,661	51,665	50,901	51,649	50,985	50,043	50,293	50,555	50,324	48,713	48,957	54,168	49,114	43,471	38,434	42,314	42,535	42,053	36,555	41,378	37,133	35,920	33,883	34,526	33,889	33,186	30,120	29,087	26,427	26,803	25,215	23,278	22,961	26,016	22,477	20,325	20,565	17,826	17,915	17,454	16,447	15,572	15,650	15,547	15,257	14,473	14,545	15,170	14,925	14,925	15,000	16,584	17,689	15,920	10,400
Common Stock Total Equity	0	0	1,300	1,300	1,282	1,277	1,277	1,276	1,275	1,270	1,269	1,268	1,267	1,259	1,259	1,257	1,256	1,252	1,251	1,201	1,198	1,191	1,181	1,180	1,178	1,175	1,173	1,171	1,168	1,166	1,164	1,163	1,159	1,154	1,140	1,136	1,129	1,125	1,122	1,092	1,086	1,078	1,074	1,068	1,060	1,050	1,048	1,046	1,040	1,037	1,035	1,033	1,029	1,026	1,024	1,023	1,022	1,020	1,017	1,014	1,012	988	986	984	983	972	974	883	749	746	745	740	717	711	708	698	663	634	627	608	590	536	535	532	480	473	466	458	441	422	392	360	356	353	330	324	300	300	300	0	0	0	0	0	0	0	0	0	200
Current Deferred Revenue	56,700	54,700	60,300	63,500	65,380	59,071	63,260	71,606	77,037	67,677	71,667	74,737	73,360	55,779	58,532	61,767	58,588	57,261	62,455	61,456	59,293	53,059	50,700	55,413	51,996	45,218	44,304	46,550	44,200	39,912	41,654	42,493	35,887	30,609	32,342	31,837	33,916	27,521	30,101	33,004	32,533	27,805	30,817	33,954	34,109	26,066	26,813	28,986	28,272	22,247	8,596	8,651	10,775	9,050	10,510	12,051	13,320	11,193	12,789	14,794	14,914	12,273	14,118	16,262	16,603	12,327	12,184	12,666	11,318	9,858	9,800	10,346	8,013	6,730	7,104	9,350	9,949	51,764	44,818	39,460	2,543	27,458	27,504	28,376	4,979	7,014	7,393	6,306	7,386	6,201	6,639	5,976	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	0	0	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	0	0	0	28,372	0	0	37,136	46,505	38,666	39,114	39,708	37,875	54,868	55,782	52,613	56,067	56,032	52,984	82,143	57,145	52,707	54,009	59,871	54,969	46,361	46,213	44,418	44,079	35,624	34,465	36,044	33,924	44,065	46,210	37,164	38,959	37,888	38,937	18,044	17,695	20,299	20,975	21,233	22,031	23,772	24,256	25,884	26,003	24,417	21,921	22,321	21,958	25,445	19,710	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	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	847,500	817,800	838,000	834,300	828,344	764,780	807,848	846,241	641,605	646,178	657,327	653,128	665,821	641,886	624,253	714,499	743,823	685,991	810,800	814,200	818,700	844,300	854,800	889,700	867,900	743,860	726,656	698,511	689,713	687,947	688,889	704,449	685,178	686,359	605,265	560,747	599,863	619,285	662,035	499,680	498,435	510,780	494,934	495,303	481,760	490,934	485,495	504,823	488,628	483,783	470,819	461,883	445,713	518,698	458,459	485,763	504,650	502,581	492,448	464,805	488,305	733,803	797,652	798,731	762,723	756,173	706,876	300,911	278,743	274,918	274,208	269,159	267,195	251,505	252,370	245,624	183,668	116,222	106,089	104,034	88,512	63,263	61,882	0	0	0	0	0	1,975	0	0	0	2,604	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets	349,500	167,400	177,100	182,900	362,348	361,562	197,281	214,490	287,373	102,238	109,320	114,768	354,440	123,577	127,108	130,177	141,847	782,200	104,374	110,143	114,485	128,586	135,639	148,057	150,543	899,100	884,900	859,600	855,000	839,800	848,500	874,700	853,200	860,400	781,400	705,000	758,200	789,500	843,300	588,600	591,400	608,200	594,800	604,900	565,200	143,345	89,613	98,302	99,878	97,892	90,902	91,963	95,819	105,252	93,580	103,093	112,948	118,171	120,871	116,228	125,313	134,612	149,377	155,889	156,751	162,043	160,823	52,624	47,539	48,712	50,502	51,829	317,919	295,525	297,273	286,203	212,598	141,499	131,067	129,494	111,284	63,263	61,882	80,128	1,834	1,718	1,736	1,523	1,975	2,145	2,156	2,341	2,604	2,594	14,670	15,417	16,300	14,900	14,800	15,300	12,500	0	0	0	0	0	0	0	0
Inventory	0	14,100	14,400	358,400	7,400	372,600	350,800	277,400	199,100	238,800	273,800	256,200	276,100	241,300	268,900	338,300	252,000	-3	24	-20	-14	-57	-65	46	95,700	49,100	48,700	44,000	78,100	47,900	53,900	63,300	72,100	56,400	59,400	67,100	85,700	68,800	69,100	64,800	92,800	61,300	83,700	82,700	101,200	66,200	75,900	80,200	98,819	83,300	67,200	78,900	97,225	58,500	68,000	67,700	87,661	57,100	53,900	52,699	61,279	67,830	55,382	50,654	50,265	41,071	51,447	48,896	49,511	35,253	32,580	22,940	25,595	25,127	29,438	18,224	18,949	293	393	59,340	69,789	729	54,827	46,527	8,364	8,470	11,604	245	331	886	956	1,086	1,117	914	484	619	0	0	0	300	0	0	0	0	0	0	0	0	0
Liabilities And Stockholders Equity	5,894,400	5,162,900	5,221,000	5,010,600	5,403,600	4,827,800	5,195,500	4,898,300	4,744,300	4,526,300	4,439,100	4,350,800	4,926,700	4,095,400	3,961,500	4,184,400	4,657,700	4,314,100	4,333,300	3,814,100	3,321,200	3,460,800	3,407,000	3,155,500	3,140,000	3,177,900	3,036,700	2,597,800	2,706,100	2,437,500	2,420,500	2,232,200	2,192,700	2,165,700	2,072,900	1,923,000	2,051,600	1,966,000	1,994,500	1,557,200	1,598,100	1,514,500	1,492,200	1,491,400	1,551,500	1,471,600	1,425,700	1,488,700	1,506,329	1,382,300	1,444,100	1,385,700	1,409,372	1,410,400	1,271,600	1,335,600	1,412,679	1,421,700	1,408,700	1,336,510	1,440,124	1,697,013	1,854,873	1,822,821	1,886,156	1,804,903	1,745,296	1,273,270	1,108,139	964,241	927,764	890,677	894,352	664,341	663,256	688,527	618,475	389,861	347,371	310,221	303,773	218,439	211,887	201,993	66,559	67,157	78,574	75,423	61,391	56,512	55,865	55,116	60,890	63,389	76,344	87,648	96,800	100,400	102,300	115,700	133,400	143,400	145,800	65,900	70,000	66,800	68,300	65,500	11,900
Long Term Debt	1,715,400	1,263,000	1,306,500	1,642,700	1,609,098	1,428,500	1,638,700	1,762,300	1,420,100	1,197,500	1,176,400	1,143,026	1,437,589	1,132,626	1,100,619	1,083,618	1,090,939	1,067,672	1,096,735	412,862	589,782	641,388	372,005	573,594	404,012	592,924	725,128	562,233	561,663	514,648	603,662	478,610	409,619	453,323	415,455	411,686	410,368	364,910	396,839	228,384	188,510	235,252	280,727	276,004	286,703	78,596	140,757	158,249	161,694	314,557	288,886	287,475	286,105	284,865	283,567	284,602	322,280	285,830	288,194	291,477	328,265	421,091	479,843	491,156	550,823	513,893	555,803	344,035	362,482	334,392	338,041	332,912	327,229	153,276	168,657	155,450	156,894	45,090	45,166	40,435	59,032	61,719	68,453	67,485	40,619	39,319	49,805	45,130	45,789	53,841	61,388	80,376	85,225	79,021	81,696	77,831	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Debt Total	0	0	0	0	1,609,098	0	0	1,762,278	1,420,085	1,197,495	1,176,441	1,143,026	1,437,589	1,132,626	1,100,619	1,083,618	1,090,939	1,067,672	1,096,735	412,862	597,981	650,138	381,115	583,086	413,765	602,092	734,510	570,841	568,632	519,513	603,662	483,729	409,619	453,323	419,194	414,863	412,516	366,802	398,768	230,838	191,382	238,634	284,761	280,675	291,292	81,621	143,833	162,077	165,943	316,218	291,101	289,598	288,468	287,007	284,840	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	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	218,800	183,600	-5,400	99,100	119,500	263,700	340,800	299,900	-212,500	-342,200	-197,700	-159,200	-221,500	-111,900	-5,300	205,900	28,700	-277,500	-56,800	-89,600	-412,900	-240,700	-158,200	-250,600	-358,600	-318,200	-195,900	-158,700	-123,500	-123,400	-56,200	-50,700	-33,800	-61,300	-102,000	-53,100	-42,100	-72,700	2,700	-49,100	-5,100	5,600	105,600	135,800	110,100	69,800	142,800	156,500	168,112	141,600	70,100	73,400	106,169	113,700	86,600	99,900	144,389	115,700	176,700	195,431	223,636	253,971	231,476	261,373	290,221	273,470	286,504	-65,941	52,394	94,428	124,301	131,472	135,621	111,201	128,347	91,554	41,961	33,796	38,246	42,802	43,766	49,799	58,754	56,945	32,425	28,982	34,205	27,401	44,249	53,363	60,224	79,477	81,540	71,356	80,359	74,532	68,400	69,800	60,700	52,900	39,500	42,000	-2,500	2,900	7,100	-16,900	-10,500	-39,500	1,600
Net Invested Capital	3,115,600	1,714,900	1,758,600	1,645,400	1,612,200	1,734,900	2,092,300	1,766,100	1,425,000	1,203,300	1,182,400	1,149,500	2,884,008	2,439,211	2,314,230	2,376,592	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	370,600	300,600	242,600	204,600	270,800	225,200	195,400	180,100	203,000	152,600	138,600	111,400	117,500	119,700	114,800	92,900	201,900	663,000	836,700	715,600	693,600	813,800	697,000	707,200	744,900	547,400	437,100	370,900	503,000	377,300	371,300	355,000	423,300	330,100	325,800	298,200	375,600	321,400	328,400	315,700	390,600	317,900	325,500	355,100	370,800	316,100	286,700	296,300	349,543	243,100	280,400	259,300	288,765	266,100	226,100	244,800	282,905	241,000	243,100	225,287	261,084	265,989	298,537	273,272	290,378	312,075	264,135	205,910	212,631	164,171	148,756	145,360	180,584	137,551	119,665	114,276	124,930	83,666	80,077	77,140	75,648	50,697	40,758	36,184	8,380	7,739	7,702	8,563	9,623	9,092	10,749	10,471	10,602	9,105	6,516	8,696	8,700	8,400	7,000	8,400	3,100	1,300	1,200	700	600	500	500	200	200
Net Tangible Assets	0	157,000	367,100	255,300	227,964	82,732	14,277	82,900	516,100	743,100	672,572	637,562	657,918	540,238	461,375	444,770	693,604	663,411	587,442	473,537	413,991	334,504	214,863	236,574	330,589	297,668	176,816	92,844	44,505	84,850	2,893	-56,421	-28,588	-64,239	-41,628	-21,396	-27,377	-61,271	-94,384	71,961	44,661	2,254	-60,066	-83,705	-42,773	-11,525	-36,921	-46,306	-68,071	-61,387	17,682	-2,716	-28,921	-50,981	-48,674	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,462,100	967,600	1,207,400	1,436,200	1,372,600	1,075,500	1,179,800	1,354,800	1,455,800	1,395,500	1,280,200	1,210,500	1,510,494	1,216,834	1,114,759	1,011,045	1,284,700	1,282,600	1,220,400	491,100	709,200	702,800	326,600	551,600	482,500	626,200	654,100	437,700	405,800	409,500	425,700	261,900	227,100	236,300	242,700	268,000	257,000	191,200	186,500	173,300	108,400	119,100	102,300	70,400	116,500	-56,900	-18,400	-9,600	-20,516	144,900	198,100	181,500	156,654	136,500	149,300	145,500	167,008	112,100	89,300	80,067	95,697	187,658	237,419	237,060	279,310	253,772	264,891	414,814	284,361	232,866	223,318	202,707	181,620	27,477	30,116	19,201	51,583	1,542	-1,584	-5,506	16,028	8,392	12,064	10,244	20,097	11,515	21,601	22,103	2,828	3,541	4,414	2,827	3,619	7,922	3,184	6,977	12,900	23,000	30,200	41,700	63,300	97,400	99,900	28,200	33,500	45,000	48,000	51,800	600
Non Current Assets Total	1,731,700	1,626,500	1,676,400	1,669,100	1,676,900	1,581,900	1,686,200	1,772,500	1,435,900	1,488,000	1,537,400	1,537,600	1,560,800	1,440,700	1,409,700	1,711,800	1,739,000	1,580,800	1,631,500	1,578,600	1,233,600	1,244,300	1,241,900	1,285,600	1,249,800	1,252,600	1,216,400	1,152,600	1,127,900	1,091,300	1,086,700	1,098,300	1,061,700	1,078,800	982,400	886,900	945,700	961,600	1,020,700	755,600	757,700	769,500	755,900	770,000	738,300	743,600	741,600	773,600	752,359	733,200	710,700	697,300	681,358	764,500	671,100	720,300	754,093	765,900	788,200	743,011	757,775	1,023,964	1,116,790	1,111,515	1,083,672	1,039,442	982,275	446,852	419,668	398,068	396,527	393,162	385,409	355,879	356,717	346,798	273,709	182,766	167,397	154,062	135,819	102,148	102,363	104,589	26,693	35,346	37,433	32,700	35,274	33,345	31,990	33,385	36,805	37,472	54,023	54,375	57,000	55,900	54,400	55,400	51,400	35,700	34,300	28,300	27,200	16,600	14,700	10,100	8,400
Non Current Liabilities Other	85,900	62,900	62,900	61,700	167,686	67,400	69,100	71,400	55,300	37,300	36,800	159,650	149,903	164,205	155,476	297,292	55,361	294,147	303,967	286,731	54,793	65,113	62,943	67,064	64,097	32,828	26,647	21,414	20,504	19,629	21,559	20,721	19,311	20,074	18,492	17,478	18,391	17,922	18,328	17,164	18,572	16,106	14,767	14,485	14,967	12,764	12,429	12,791	13,152	10,698	8,705	8,596	8,709	8,532	6,731	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,944,100	1,451,900	1,502,100	1,833,200	1,805,100	1,630,100	1,846,900	1,983,700	1,636,200	1,392,000	1,378,100	1,342,300	1,625,400	1,351,700	1,311,900	1,433,600	1,444,300	1,417,900	1,453,700	781,800	709,900	768,000	498,000	708,200	532,800	681,300	807,400	636,600	633,200	574,700	659,700	540,500	462,800	517,500	483,900	469,500	469,800	422,500	456,000	266,100	227,700	275,100	320,500	316,400	328,200	118,100	180,500	200,800	205,098	351,400	321,700	320,600	319,135	320,900	311,300	315,000	354,598	317,700	354,200	359,464	394,467	495,253	576,859	587,373	630,105	592,357	613,985	390,346	407,364	359,789	364,391	359,248	353,547	179,655	195,268	180,526	177,507	55,693	56,928	51,822	69,978	68,178	75,336	74,689	40,619	39,491	49,805	45,130	45,789	55,841	63,388	80,443	85,225	79,024	81,797	77,931	79,400	82,600	77,900	84,700	90,500	98,900	90,400	10,500	11,500	8,400	8,000	5,600	3,900
Non Currrent Assets Other	-47,000	173,400	178,900	145,700	174,000	143,390	163,389	206,000	189,600	223,600	234,300	240,500	232,600	147,300	144,300	130,900	115,800	115,100	120,100	109,400	123,000	116,800	112,400	115,300	113,600	103,100	90,400	75,100	70,800	63,900	61,900	53,900	51,100	68,900	60,900	60,100	62,200	48,700	52,100	49,400	50,100	49,400	53,800	56,100	57,600	58,500	58,500	62,300	60,953	58,100	52,400	50,500	48,299	46,800	37,100	39,700	39,903	44,100	80,200	39,431	25,321	26,675	26,398	22,393	44,392	24,644	24,672	18,721	19,208	16,604	15,189	15,408	15,644	10,390	9,877	9,476	12,710	6,574	5,968	3,315	3,598	20,366	19,669	2,992	2,401	3,087	4,045	3,104	3,319	1,002	1,636	1,901	2,544	4,153	4,225	4,254	4,000	4,400	4,800	5,600	5,700	5,800	6,500	3,100	3,100	600	600	700	1,100
Noncontrolling Interest In Consolidated Entity	0	0	-500	-400	-177	-526	-264	-1	43	81	277	269	281	57	-76	-174	68	-86	40	176	169	286	766	945	960	831	1,358	1,279	1,008	1,352	1,288	1,423	1,366	1,540	1,546	1,842	2,059	2,053	2,310	2,245	2,333	3,129	2,922	2,814	4,164	4,291	4,537	6,429	6,310	6,398	7,709	7,138	6,266	7,056	5,743	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	173,400	0	176,500	174,073	181,200	197,200	206,000	189,600	223,600	234,191	240,500	232,557	147,255	144,422	130,932	115,741	115,093	120,204	109,362	123,017	116,800	112,325	115,314	981,540	1,002,223	975,327	934,724	925,739	903,607	910,388	928,593	904,336	929,296	842,415	765,164	820,336	838,255	895,412	637,970	641,510	657,621	648,559	660,973	622,882	634,279	633,607	665,405	649,459	639,825	614,180	604,324	589,831	670,804	589,154	628,592	657,501	664,919	693,417	659,258	668,243	927,957	1,013,514	1,013,892	994,688	962,578	912,393	391,301	364,494	346,420	346,452	342,762	340,557	314,145	315,383	304,791	233,802	148,399	137,311	133,083	115,161	83,934	81,752	83,329	5,299	5,272	6,250	5,053	5,723	3,570	4,210	4,642	5,148	6,747	18,895	19,671	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Current Assets	1,997,500	1,543,800	1,372,200	1,085,500	1,801,700	1,034,900	1,057,400	1,037,400	1,102,400	928,700	929,700	960,300	1,140,900	875,800	892,700	773,300	1,013,100	339,403	306,576	303,620	339,614	273,457	304,765	277,054	230,491	266,530	269,260	266,821	269,470	259,713	228,443	167,139	178,085	171,574	167,138	190,051	108,600	163,111	167,924	128,826	69,200	58,200	78,800	82,700	68,100	60,700	71,800	67,100	134,945	52,100	47,700	36,000	154,789	40,400	31,000	32,000	104,492	43,200	50,400	3,461	3,729	3,626	3,858	150,283	194,250	160,880	165,146	152,123	105,271	111,383	117,178	105,480	82,832	92,986	107,103	5,703	439	86,537	67,886	411	3,272	52,743	859	763	11,101	264	1,289	12,037	7,676	8,771	7,507	6,528	6,332	5,573	10,765	17,183	15,300	14,900	16,600	15,800	23,300	45,600	13,000	25,200	34,700	22,000	32,700	8,900	600
Other Current Liab	2,200,500	1,187,600	1,146,200	1,022,000	1,377,320	975,829	994,140	965,794	1,025,363	861,023	858,033	885,563	1,067,540	820,021	834,168	711,533	954,512	-57,261	-62,455	-61,456	-59,293	-53,059	-50,700	-55,413	-51,996	-45,218	-44,304	-46,550	-44,200	-39,912	-41,654	-42,493	-35,887	-30,609	-32,342	-31,837	-33,916	-27,521	-30,101	-33,004	-32,533	-27,805	-30,817	-33,954	-34,109	-26,066	-26,813	-28,986	222,022	-22,247	-8,596	-8,651	231,183	212,276	228,434	235,759	243,853	-11,193	-12,789	235,029	249,355	247,944	253,186	215,132	192,474	214,187	165,631	131,389	112,610	103,372	94,363	76,349	88,331	83,814	69,630	99,070	118,890	12,523	8,975	7,332	48,216	11,664	6,037	4,820	7,974	3,944	3,929	5,564	3,813	3,590	4,175	5,020	11,777	10,388	11,261	17,994	16,900	9,700	8,200	9,300	9,400	1,200	1,600	1,300	1,600	700	200	200	900
Other Liab	0	91,400	96,300	92,500	93,409	105,200	102,900	108,500	101,800	76,000	79,644	74,200	75,102	112,598	110,716	106,266	103,374	119,788	115,321	143,781	111,938	117,820	116,952	126,935	64,097	32,828	26,647	21,414	20,504	19,629	21,559	20,721	19,311	20,074	18,492	17,478	18,391	17,922	18,328	17,164	18,572	16,106	14,767	14,485	14,967	12,764	12,429	12,791	13,152	10,698	8,705	8,596	8,709	8,532	6,731	8,615	8,464	8,682	8,392	8,174	6,872	6,140	7,419	8,894	4,641	2,639	2,164	5,051	1,811	1,631	1,842	2,045	1,161	1,385	2,152	2,314	3,093	2,332	3,085	2,808	3,118	3,207	3,495	7,204	0	172	0	0	0	2,000	2,000	67	0	3	101	100	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Stockholder Equity	-176,100	-136,700	146,100	132,600	145,841	127,738	116,894	210,414	342,906	557,147	549,209	536,759	525,414	507,105	501,328	494,381	726,354	746,131	779,481	749,384	712,713	702,436	691,398	735,104	854,844	849,144	841,115	834,293	830,201	825,635	819,918	814,540	884,504	877,076	831,690	822,786	821,927	816,075	810,403	746,754	741,518	731,492	725,715	719,226	715,179	753,023	752,044	749,142	745,353	745,458	755,176	751,205	746,997	743,938	745,061	742,290	739,507	737,398	734,182	732,449	668,345	666,633	664,291	661,037	657,668	652,700	649,080	502,600	338,020	334,049	331,632	326,255	279,111	276,847	274,795	269,876	235,410	230,386	217,406	209,999	198,232	158,709	156,538	155,811	137,281	162,538	161,896	157,608	143,845	124,302	110,895	80,214	99,767	92,540	85,825	83,342	79,200	74,600	75,100	74,200	76,300	71,900	71,000	67,900	58,600	65,400	65,300	65,000	11,300
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	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Property Plant And Equipment Gross	1,131,600	467,900	482,400	475,400	486,300	455,600	0	0	0	0	536,557	529,124	540,515	527,905	513,995	736,142	737,523	683,549	700,641	654,965	291,869	283,167	274,693	280,606	268,303	250,436	241,080	217,866	202,145	187,617	176,297	169,719	157,368	149,506	140,070	121,775	125,307	123,359	125,293	117,601	116,230	111,885	107,334	109,023	115,475	109,318	108,033	108,170	102,900	93,352	96,561	92,927	91,527	93,673	81,916	91,731	96,592	100,972	94,730	83,753	89,532	96,007	103,276	97,623	88,984	76,864	69,882	55,551	55,174	51,648	50,075	50,400	44,852	41,734	41,334	42,007	39,907	34,367	30,086	20,979	20,658	18,214	20,611	21,260	21,394	30,074	31,183	27,647	29,551	29,775	27,780	28,743	31,657	30,725	35,128	34,704	36,700	36,600	34,800	34,500	33,200	29,900	27,800	25,200	24,100	16,000	14,100	9,400	7,300
Property Plant And Equipment Net	474,700	467,900	482,400	475,400	486,300	455,600	483,900	505,800	506,900	516,000	536,500	529,200	540,500	527,900	514,000	736,200	737,500	683,500	700,600	655,000	291,900	283,200	274,700	280,600	268,300	250,400	241,100	217,900	202,100	187,600	176,300	169,700	157,400	149,500	140,100	121,800	125,300	123,400	125,300	117,600	116,200	111,900	107,300	109,000	115,500	109,300	108,000	108,200	102,900	93,400	96,600	92,900	91,527	93,700	81,900	91,700	96,592	101,000	94,700	83,753	89,532	96,007	103,276	97,623	88,984	76,864	69,882	55,551	55,174	51,648	50,075	50,400	44,852	41,734	41,334	42,007	39,907	34,367	30,086	20,979	20,658	18,214	20,611	21,260	21,394	30,074	31,183	27,647	29,551	29,775	27,780	28,743	31,657	30,725	35,128	34,704	36,700	36,600	34,800	34,500	33,200	29,900	27,800	25,200	24,100	16,000	14,100	9,400	7,300
Property Plant Equipment	0	467,900	336,200	332,600	336,601	317,602	332,856	505,800	506,900	516,000	536,557	357,272	378,441	366,276	355,279	356,558	359,980	321,802	324,298	303,796	291,869	283,167	274,693	280,606	268,303	250,436	241,080	217,866	202,145	187,617	176,297	169,719	157,368	149,506	140,070	121,775	125,307	123,359	125,293	117,601	116,230	111,885	107,334	109,023	115,475	109,318	108,033	108,170	102,900	93,352	96,561	92,927	91,527	93,673	81,916	91,731	96,592	100,972	94,730	83,753	89,532	96,007	103,276	97,623	88,984	76,864	69,882	55,551	55,174	51,648	50,075	50,400	44,852	41,734	41,334	42,007	39,907	34,367	30,086	20,979	20,658	18,214	20,611	21,260	21,394	30,074	31,183	27,647	29,551	29,775	27,780	28,743	31,657	30,725	35,128	34,704	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Earnings	1,627,900	1,558,700	1,454,500	1,368,400	1,348,266	1,280,509	1,182,787	1,125,569	1,083,882	1,087,007	1,013,125	1,004,490	1,013,155	942,920	902,671	1,018,475	1,016,554	910,108	772,501	704,348	669,805	609,813	507,091	463,367	436,954	459,887	359,597	308,232	278,842	249,931	189,198	133,521	104,427	70,940	39,606	12,797	5,619	-24,468	-59,505	-80,007	-96,029	-106,024	-153,898	-172,009	-184,015	-171,001	-184,615	-190,378	-204,550	-215,518	-212,338	-224,227	-240,537	-179,837	-200,787	-199,340	-203,139	-210,300	-229,182	-245,754	-201,002	814	-4,954	-12,741	-5,905	-25,531	-40,295	-48,913	-58,480	-73,893	-84,309	-95,436	-72,069	-80,541	-90,700	-94,618	-99,444	-104,242	-110,204	-114,582	-117,871	-115,635	-117,011	-114,234	-129,655	-126,809	-124,301	-119,561	-123,141	-122,566	-117,158	-124,805	-123,811	-111,823	-96,045	-85,545	-74,300	-69,800	-59,900	-53,000	-43,300	-32,100	-22,800	-18,600	-7,000	-11,000	-9,400	-7,800	-7,000
Retained Earnings Total Equity	0	0	1,454,500	1,368,400	1,348,266	1,280,509	1,182,787	1,125,569	1,083,882	1,087,007	1,013,125	1,004,490	1,013,155	942,920	902,671	1,018,475	1,016,554	910,108	772,501	704,348	669,805	609,813	507,091	463,367	436,954	459,887	359,597	308,232	278,842	249,931	189,198	133,521	104,427	70,940	39,606	12,797	5,619	-24,468	-59,505	-80,007	-96,029	-106,024	-153,898	-172,009	-184,015	-171,001	-185,631	-191,378	-204,550	-215,518	-212,338	-224,227	-241,511	-180,831	-201,796	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	150,300	451,900	452,100	2,700	3,100	306,400	453,600	3,800	4,900	5,800	6,000	6,500	7,200	884	875	3,528	6,089	18,626	23,998	360,358	0	888,600	286,253	13,875	13,525	743,965	869,456	34,092	8,269	18,421	20,233	0	6,329	0	0	0	5,121	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	2,013,400	1,861,500	1,910,000	1,792,100	1,766,300	1,876,900	2,246,500	1,930,800	1,591,400	1,376,000	1,361,900	1,326,100	1,609,900	1,306,000	1,270,100	1,474,000	1,480,400	1,453,400	1,501,700	1,126,700	641,500	888,600	1,005,200	635,000	460,500	744,000	869,400	604,900	604,200	537,900	623,900	497,800	423,700	467,500	436,100	427,600	425,900	378,500	411,100	243,200	204,700	250,100	295,500	291,100	301,300	261,600	321,400	337,200	338,775	322,500	295,600	294,100	293,404	292,400	289,200	289,100	327,917	335,900	337,200	354,106	404,977	427,834	487,083	498,470	557,812	524,905	568,797	353,548	373,452	349,794	357,024	355,207	355,553	163,999	178,680	164,538	166,159	70,688	70,257	62,070	63,011	62,650	71,834	70,875	44,446	44,320	54,751	49,524	53,067	58,667	65,843	84,209	88,691	82,595	85,399	81,926	83,400	87,700	82,000	88,700	95,100	102,800	94,800	14,600	14,600	10,800	9,900	6,800	4,100
Short Term Debt	202,200	501,000	502,000	51,400	53,300	352,000	502,500	55,600	57,000	60,000	59,700	58,000	59,600	59,500	60,500	138,700	139,400	146,700	154,200	480,600	43,500	238,500	624,100	52,400	46,700	141,900	134,900	34,100	35,500	18,400	20,200	14,100	14,100	14,200	16,900	12,700	13,400	11,700	12,400	12,300	13,300	11,400	10,800	10,400	10,000	180,000	177,500	175,200	172,832	6,200	4,500	4,500	4,936	5,400	4,300	4,500	5,637	50,100	49,000	62,629	76,712	6,743	7,240	7,314	6,989	11,012	12,994	9,513	10,970	15,402	18,983	22,295	28,324	10,723	10,023	9,088	9,265	25,598	25,091	21,635	3,979	931	3,381	3,390	3,827	5,001	4,946	4,394	7,278	4,826	4,455	3,833	3,466	3,574	3,703	4,095	4,200	5,100	4,000	4,000	4,600	4,000	4,400	4,000	3,300	2,600	1,900	1,300	300
Short Term Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	73,453	72,914	63,842	81,374	113,617	94,443	99,992	77,674	55,689	44,148	37,703	45,312	40,717	45,865	42,097	68,028	59,157	63,437	70,516	77,987	63,107	58,409	45,567	81,856	93,152	71,106	90,760	73,305	89,665	112,640	93,517	108,717	102,205	72,796	82,470	73,148	94,271	112,577	105,498	131,025	113,807	78,713	87,594	140,222	107,538	130,535	122,182	80,703	0	0	0	73,942	0	0	0	69,300	0	0	0	58,280	0	0	0	4,401	0	0	0	1,877	0	0	0	2,103	0	0	800	800	3,300	3,000	0	0	0	0	0	0	0	0	0	200
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	0	0	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	5,894,400	5,162,900	5,221,000	5,010,600	5,403,600	4,827,800	5,195,500	4,898,300	4,744,300	4,526,300	4,439,100	4,350,800	4,926,700	4,095,400	3,961,500	4,184,400	4,657,700	4,314,100	4,333,300	3,814,100	3,321,200	3,460,800	3,407,000	3,155,500	3,140,000	3,177,900	3,036,700	2,597,800	2,706,100	2,437,500	2,420,500	2,232,200	2,192,700	2,165,700	2,072,900	1,923,000	2,051,600	1,966,000	1,994,500	1,557,200	1,598,100	1,514,500	1,492,200	1,491,400	1,551,500	1,471,600	1,425,700	1,488,700	1,506,329	1,382,300	1,444,100	1,385,700	1,409,372	1,410,400	1,271,600	1,335,600	1,412,679	1,421,700	1,408,700	1,336,510	1,440,124	1,697,013	1,854,873	1,822,821	1,886,156	1,804,903	1,745,296	1,273,270	1,108,139	964,241	927,764	890,677	894,352	664,341	663,256	688,527	618,475	389,861	347,371	310,221	303,773	218,439	211,887	201,993	66,559	67,157	78,574	75,423	61,391	56,512	55,865	55,116	60,890	63,389	76,344	87,648	96,800	100,400	102,300	115,700	133,400	143,400	145,800	65,900	70,000	66,800	68,300	65,500	11,900
Total Current Assets	4,162,700	3,536,400	3,544,600	3,341,500	3,726,700	3,245,900	3,509,300	3,125,800	3,308,400	3,038,300	2,901,700	2,813,200	3,365,900	2,654,700	2,551,800	2,472,600	2,918,700	2,733,300	2,701,800	2,235,500	2,087,600	2,216,500	2,165,100	1,869,900	1,890,200	1,925,300	1,820,300	1,445,200	1,578,200	1,346,200	1,333,800	1,133,900	1,131,000	1,086,900	1,090,500	1,036,100	1,105,900	1,004,400	973,800	801,600	840,400	745,000	736,300	721,400	813,200	728,000	684,100	715,100	753,970	649,100	733,400	688,400	728,014	645,900	600,500	615,300	658,586	655,800	620,500	593,499	682,349	673,049	738,083	711,306	802,484	765,461	763,021	826,418	688,471	566,173	531,237	497,515	508,943	308,462	306,539	341,729	344,766	207,095	179,974	156,159	167,954	116,291	109,524	97,404	39,866	31,811	41,141	42,723	26,117	23,167	23,875	21,731	24,085	25,917	22,321	33,273	39,800	44,500	47,900	60,300	82,000	107,700	111,500	37,600	42,800	50,200	53,600	55,400	3,500
Total Current Liabilities	2,700,600	2,568,800	2,337,200	1,905,300	2,354,100	2,170,400	2,329,500	1,771,000	1,852,600	1,642,800	1,621,500	1,602,700	1,855,400	1,437,900	1,437,000	1,461,600	1,634,000	1,450,700	1,481,400	1,744,400	1,378,400	1,513,700	1,838,500	1,318,300	1,407,700	1,299,100	1,166,200	1,007,500	1,172,400	936,700	908,100	872,000	903,900	850,600	847,800	768,100	848,900	813,200	787,300	628,300	732,000	625,900	634,000	651,000	696,700	784,900	702,500	724,700	774,486	504,200	535,300	506,900	571,360	509,400	451,200	469,800	491,578	543,700	531,200	513,432	586,652	485,391	500,664	474,246	523,174	511,689	498,130	411,604	404,110	333,307	307,919	294,808	327,323	280,985	276,423	322,528	293,183	205,553	181,558	161,665	151,926	107,899	97,460	87,160	19,769	20,296	19,540	20,620	23,289	19,626	19,461	18,904	20,466	17,995	19,137	26,296	26,900	21,500	17,700	18,600	18,700	10,300	11,600	9,400	9,300	5,200	5,600	3,600	2,900
Total Liab	4,644,700	4,020,700	3,839,300	3,738,500	4,159,200	3,800,500	4,176,400	3,754,700	3,488,800	3,034,800	2,999,600	2,945,000	3,480,800	2,789,600	2,748,900	2,895,200	3,078,300	2,868,600	2,935,100	2,526,200	2,088,300	2,281,700	2,336,500	2,026,500	1,940,500	1,980,400	1,973,600	1,644,100	1,805,600	1,511,400	1,567,800	1,412,500	1,366,700	1,368,100	1,331,700	1,237,600	1,318,700	1,235,700	1,243,300	894,400	959,700	901,000	954,500	967,400	1,024,900	903,000	883,000	925,500	979,584	855,600	857,000	827,500	890,495	830,300	762,500	784,800	846,176	861,400	885,400	872,896	981,119	980,644	1,077,523	1,061,619	1,153,279	1,104,046	1,112,115	801,950	811,474	693,096	672,310	654,056	680,870	460,640	471,691	503,054	470,690	261,246	238,486	213,487	221,904	176,077	172,796	161,849	60,388	59,787	69,345	65,750	69,078	75,467	82,849	99,347	105,691	97,019	100,934	104,227	106,300	104,100	95,600	103,300	109,200	109,200	102,000	19,900	20,800	13,600	13,600	9,200	6,800
Total Permanent Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,179,121	1,070,430	1,129,032	1,199,478	1,197,514	1,063,067	953,709	900,557	926,030	852,680	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,249,900	1,142,200	1,381,700	1,272,100	1,244,400	1,027,300	1,019,100	1,143,600	1,255,500	1,491,500	1,439,500	1,405,800	1,445,900	1,305,800	1,212,600	1,289,200	1,579,400	1,445,500	1,398,200	1,287,900	1,232,900	1,179,100	1,070,500	1,129,000	1,199,500	1,197,500	1,063,100	953,700	900,500	926,100	852,700	819,700	826,000	797,600	741,200	685,400	732,900	730,300	751,200	662,800	638,400	613,500	537,700	524,000	526,600	568,600	542,700	563,200	520,435	526,700	587,100	558,200	512,611	580,100	509,100	550,800	558,969	560,300	523,300	457,694	459,005	705,750	766,154	750,879	723,902	691,686	625,109	464,112	288,315	263,379	248,008	229,660	206,353	196,296	184,621	179,132	141,914	128,615	108,885	96,734	81,869	42,362	39,091	40,144	6,171	7,370	9,229	9,673	-7,687	-18,955	-26,984	-44,231	-44,801	-33,630	-24,590	-16,579	-9,500	-3,700	6,700	12,400	24,200	34,200	43,800	46,000	49,200	53,200	54,700	56,300	5,100
Treasury Stock	0	0	-1,133,700	-1,133,600	-1,105,813	-1,105,883	-1,106,094	-1,001,421	-931,212	-703,136	-703,247	-703,514	-703,032	-703,604	-703,657	-703,716	-463,704	-433,282	-393,353	-393,307	-391,551	-392,095	-393,138	-343,398	-217,161	-216,843	-217,386	-217,452	-215,462	-214,958	-215,047	-215,058	-138,750	-138,182	-138,472	-138,695	-133,788	-69,125	-68,839	-68,676	-68,122	-68,210	-68,144	-67,470	-67,327	-24,173	-22,764	-22,613	-21,869	-18,592	-5,574	-5,336	-5,212	-5,240	-1,643	-1,497	-1,483	-1,201	-1,063	-815	-784	-819	-686	-493	-379	-387	-269	-196	-196	-196	-196	-196	-196	-149	-149	-149	-149	-185	-185	-145	-145	-145	-145	-145	-145	-145	-145	-145	-145	-145	-145	-140	-140	-33	-62	-3	0	0	0	0	0	0	0	0	0	0	0	0	0
Warrants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

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	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31
Begin Period Cash Flow	1,654,224	2,086,102	2,099,508	1,817,379	1,130,952	900,518	812,088	457,518	468,010	209,826	201,435	170,663	187,235	183,528	181,893	267,591	321,058	219,932	124,198	19,245	12,021	8,820	7,151	15,037	55,600	7,500	2,500	400
Capital Expenditures	103,500	104,257	92,207	97,628	131,287	112,484	97,235	87,411	74,620	63,098	40,903	46,212	49,185	33,254	35,016	43,014	38,083	20,454	18,245	8,708	5,656	4,712	2,756	3,428	8,700	9,700	7,600	1,100
Cash And Cash Equivalents Changes	0	293,360	96,231	183,372	691,759	266,974	84,730	276,896	-10,492	258,184	8,391	20,524	-16,572	3,707	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	0	-191,528	151,117	-243,631	-77,069	-24,425	116,984	-88,938	-11,164	-14,052	-7,066	7,171	21,707	30,217	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	140,376	-95,242	-13,406	282,129	686,427	230,434	88,430	354,570	-10,492	258,184	8,391	201,435	-16,572	3,707	1,635	-85,698	-53,467	101,126	95,734	104,953	7,224	3,201	1,667	-7,886	-40,600	48,100	50,600	2,100
Change In Working Capital	167,300	-299,409	-107,478	63,629	-87,882	26,497	-198,089	-87,732	-59,017	-17,077	-16,636	-14,247	-23,405	255	-8,960	-4,913	-25,479	21,188	-7,261	10,447	5,045	-2,140	-791	-6,672	5,000	3,400	2,500	100
Change Receivables	0	-299,409	-107,478	63,629	-87,882	26,497	-198,089	-87,732	-66,075	-17,058	-19,359	-12,149	-62,103	8,024	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	-190,900	-299,409	-107,478	63,629	-87,882	26,497	-198,089	-87,732	-66,075	-17,058	-22,554	-12,267	-62,103	8,024	43	-21,363	-12,511	-28,999	-53,938	-32,374	-17,957	544	194	0	0	0	0	-200
Change To Inventory	0	-170,726	-31,896	-5,333	-28,470	-79,978	-11,602	-6,712	7,058	-19	5,918	-1,980	5,482	764	-22,756	-19,169	3,619	-21,395	-7,550	-16,471	-26,949	0	786	0	0	0	0	1,000
Change To Liabilities	0	788,720	91,206	201,427	165,318	3,999	113,542	290,353	67,515	77,876	39,076	75,000	25,360	41,008	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Netincome	0	80,160	45,151	108,363	35,851	53,010	18,513	6,584	48,887	15,337	-1,643	28,848	10,315	8,494	0	0	0	0	0	6,130	4,286	83	0	818	0	0	0	0
Change To Operating Activities	0	416,724	244,157	-143,937	4,302	-76,141	169,679	172,094	14,125	25,390	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	132,900	135,864	135,754	127,021	111,744	106,021	95,030	80,529	70,025	71,455	65,053	61,692	60,457	57,496	55,881	57,208	50,685	31,081	23,943	15,801	12,062	9,659	9,112	10,615	10,200	5,100	1,800	500
Dividends Paid	-458,800	7,900,084	5,280,029	3,066,817	3,220,382	5,782,766	2,411,056	2,654,843	1,319,797	2,599,989	0	472	1,055	2,224	2,222	0	2,798	0	0	0	0	0	0	0	0	0	0	0
End Period Cash Flow	1,794,600	1,990,860	2,086,102	2,099,508	1,817,379	1,130,952	900,518	812,088	457,518	468,010	209,826	201,435	170,663	187,235	183,528	181,893	267,591	321,058	219,932	124,198	19,245	12,021	8,818	7,151	15,000	55,600	53,100	2,500
Exchange Rate Changes	0	0	0	0	0	0	56,419	-22,132	-30,373	-41,892	-251	809	-5,731	-4,233	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	539,600	644,033	314,369	155,877	373,201	284,749	189,041	304,113	140,434	171,929	128,429	138,483	50,121	74,832	61,035	48,234	40,253	75,473	34,050	35,923	16,000	1,786	-2,717	-19,785	-29,100	-32,500	-13,900	-3,400
Investments	-112,276	-453,776	-98,109	-105,531	-229,027	-132,283	-101,858	11,900	11,900	11,900	7,609	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance Of Capital Stock	7,781	9,081	10,848	18,101	14,979	18,608	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	169,579	13,052	270,400	-719,119	161,270	-169,355	149,237	-7,329	271,776	-97,483	-49,001	33,102	-45,242	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	279,700	230,994	70,727	-3,399	346,749	232,851	156,845	174,415	98,808	101,648	87,986	20,535	38,088	-37,917	31,812	-195,097	53,504	46,307	27,375	18,427	11,784	-6,514	670	-49,551	-33,700	-31,300	-8,000	-7,600
Other Cashflows From Financing Activities	915,600	15,799,014	10,347,822	6,169,032	6,857,062	5,792,167	-161,149	79,510	-1,190	218,081	-91,216	-92,576	601,260	143,152	-3,349	270,888	136,608	10,042	177,837	139,584	-12	-15,922	-1,987	-3,494	-11,100	67,500	-1,300	-900
Other Cashflows From Investing Activities	0	-349,519	-5,902	-7,903	-97,740	-19,799	-4,623	-73,153	-119,363	-89,934	-36,180	-22,951	-78,062	-26,173	7,461	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	-4,200	628,856	273,288	68,249	95,325	58,361	34,401	136,580	46,221	61,924	16,293	102,468	13,661	83,037	13,565	241,903	-6,107	-10,023	5,857	396	-11,504	7,984	-8,952	29,215	-1,900	-2,900	-2,600	5,000
Sale Purchase Of Stock	-378,400	-175,965	-229,877	-241,518	-74,456	-177,855	-3,065	-77,360	-6,078	-66,390	-1,882	-42,853	-15,996	2,116	519,871	0	0	0	0	0	0	0	0	0	0	0	0	6,500
Stock Based Compensation	53,700	44,100	36,540	21,951	21,439	16,764	15,618	14,983	12,802	12,902	11,463	11,823	10,756	9,294	7,932	8,547	7,736	7,423	0	0	2,876	0	0	0	2,800	0	0	0
Total Cash From Financing Activities	-143,200	-1,154	-212,236	35,398	416,298	2,024	-161,149	79,510	-1,190	218,081	-91,216	-92,576	13,917	-44,774	-57,455	-145,730	301,537	24,722	186,214	82,174	15,209	1,995	3,719	11,006	-10,500	67,500	50,600	5,600
Total Cash From Operating Activities	643,100	748,290	406,576	253,505	504,488	397,233	286,276	391,524	215,054	235,027	169,332	184,695	99,306	108,086	96,051	91,248	78,336	95,927	52,295	44,631	21,656	6,498	39	-16,357	-20,400	-22,800	-6,300	-2,300
Total Cashflows From Investing Activities	0	-453,776	-98,109	-105,531	-229,027	-132,283	-101,858	-148,664	-193,983	-153,032	-69,474	-69,163	-124,064	-55,372	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	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31
Begin Period Cash Flow	1,692,000	2,192,600	1,937,800	1,990,860	1,878,500	2,175,800	1,932,700	2,086,102	2,033,938	1,932,652	1,756,239	2,099,508	1,748,695	1,678,551	1,589,753	1,817,379	1,794,755	1,629,758	1,291,242	1,130,952	1,202,725	1,236,283	949,488	900,518	1,175,858	1,159,697	863,579	734,414	661,296	680,067	548,532	457,518	528,834	538,075	480,712	468,010	451,187	408,370	292,300	209,826	244,471	189,865	161,429	201,435	191,770	178,554	180,668	170,663	180,945	225,506	220,746	187,235	178,709	202,587	185,279	183,528	221,599	161,602	160,067	181,893	174,937	255,907	237,097	267,591	251,435	282,293	419,489	321,058	255,366	232,723	223,735	219,932	52,798	50,333	72,984	124,198	36,892	32,011	19,268	19,245	12,851	13,080	13,930	12,021	15,338	20,546	22,123	14,607	5,304	5,619	4,732	7,151	11,239	5,040	7,394	15,037	17,900	21,300	35,700	55,600	0	79,100	6,900	7,500	0	0	54,200	2,500	0
Capital Expenditures	28,100	27,200	23,300	18,600	24,906	26,300	29,300	23,800	26,149	20,982	28,683	16,393	26,232	25,896	15,108	30,392	30,844	32,716	36,337	31,390	30,355	28,748	28,966	24,415	26,364	22,931	25,281	22,659	25,814	19,485	24,758	17,354	19,315	20,909	20,963	13,433	17,425	16,405	18,219	11,049	13,272	11,514	10,034	6,083	12,965	9,432	15,903	11,375	16,441	16,001	9,729	7,014	8,892	9,317	8,792	6,253	7,087	9,786	10,761	7,382	13,903	7,888	11,222	10,001	16,302	6,834	11,563	3,384	4,868	4,768	4,187	6,631	6,800	3,594	4,810	3,041	2,661	2,644	1,403	2,000	1,977	2,120	1,323	236	848	1,190	3,381	989	484	1,737	255	280	2,065	273	644	446	4,500	3,400	4,900	4,900	3,100	1,000	4,300	1,300	4,800	1,200	1,200	400	800
Cash And Cash Equivalents Changes	0	0	298,300	-19,200	87,226	-78,801	400,800	-115,865	79,134	140,675	166,503	-290,081	284,098	10,315	57,325	-168,366	27,956	164,997	338,516	160,290	-35,233	-33,558	299,320	36,445	-243,097	-3,013	301,667	29,173	73,118	-18,771	131,535	91,014	-71,316	-9,241	57,363	12,702	16,823	42,817	116,070	82,474	-34,645	54,606	24,345	-35,915	-583	13,216	-2,114	10,005	-10,282	-44,561	4,760	33,511	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	51,900	-43,000	3,364	-20,465	-128,496	-45,931	25,482	-6,678	147,455	-15,142	-304,077	102,466	94,646	-136,666	-51,975	-48,674	-11,160	34,740	-68,451	31,457	-27,682	40,251	70,336	14,578	1,057	31,013	2,903	-36,525	-67,645	12,329	-1,760	-13,330	26,361	-22,435	-22,123	-4,336	-8,079	20,486	-24,240	20,391	-22,901	19,684	13,088	-4,872	16,517	-17,562	12,177	7,346	-25,590	27,774	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	102,600	-149,300	254,800	-53,060	112,360	-297,300	243,100	-153,402	52,164	101,286	176,413	-343,269	350,813	70,144	88,798	-227,626	22,624	164,997	338,516	160,290	-71,773	-33,558	286,795	48,970	-275,340	16,161	296,118	129,165	73,118	-18,771	131,535	91,014	-71,316	-9,241	57,363	12,702	16,823	42,817	116,070	82,474	-34,645	54,606	28,436	-40,006	201,435	13,216	-2,114	10,005	-10,282	-44,561	4,760	33,511	8,526	-23,878	17,308	1,751	-38,071	59,997	1,535	-21,826	6,956	-80,970	18,810	-30,494	16,156	-30,858	-137,196	98,431	65,692	22,643	8,988	3,803	167,134	2,465	-22,651	-51,214	87,306	4,881	12,743	23	6,394	-229	-850	1,909	-3,317	-5,208	-1,577	7,516	3,514	-315	887	-2,419	-4,088	6,199	-2,354	-7,643	-2,900	-3,400	-14,400	-19,900	-7,500	-3,500	79,100	-600	-300	-300	-500	51,700	1,700
Change In Working Capital	9,500	131,300	-11,000	378,300	-305,496	-52,100	-62,000	120,200	-204,019	-39,580	-12,576	148,697	-168,751	2,783	-70,466	300,063	-92,601	151,160	-114,985	-31,456	113,734	-122,693	-16,264	51,720	-190,228	-100,517	-47,356	140,012	-174,748	3,623	-16,077	92,758	-114,179	-9,554	687	64,029	-81,630	-13,590	-25,632	103,775	-105,002	40,720	20,744	26,902	-81,724	49,570	10,063	-5,581	-16,773	-8,350	-6,293	8,011	-8,385	-28,680	9,245	28,075	-60,869	49,253	11,936	-9,280	18,938	-34,349	16,557	-6,059	-16,877	31,217	-27,037	-12,782	22,124	16,705	-7,157	-10,484	-5,662	4,502	-2,873	-3,228	1,665	-753	7,859	1,676	-7,086	11,048	-3,626	4,709	-4,144	2,132	-478	350	-713	816	-1,693	-1,151	-10,598	8,989	739	-5,802	5,900	-200	-400	-300	17,600	-13,300	700	-1,600	5,200	-600	-2,100	51,200	600
Change Receivables	0	0	-11,000	378,300	-305,496	-52,070	-62,039	120,196	-204,019	-39,580	-12,576	148,697	-168,751	2,783	-70,466	300,063	-92,601	151,160	-114,985	-31,456	113,734	-122,693	-16,264	51,720	-190,228	-100,517	-47,356	140,012	-142,088	-3,100	-24,280	81,736	-98,057	-10,722	-8,451	51,155	-68,232	-13,786	-11,016	75,976	-70,126	16,592	24,251	9,924	-48,425	-24,639	342	60,573	-108,892	24,615	-14,977	37,151	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-348,000	-210,200	-11,000	378,300	-305,496	-52,100	-62,000	120,200	-204,019	-39,580	-12,576	148,697	-168,751	2,783	-70,466	300,063	-92,601	151,160	-114,985	-31,456	113,734	-122,693	-16,264	51,720	-190,228	-100,517	-47,356	140,012	-142,088	-3,100	-24,280	81,736	-98,057	-10,722	-8,451	51,155	-61,324	-9,157	-21,687	75,110	-73,321	16,592	24,251	9,924	-48,425	-24,639	342	60,573	-108,892	24,615	-14,977	37,151	-20,197	-5,990	1,432	32,779	-40,974	12,440	5,535	23,042	-21,363	1,136	2,978	25,987	-12,511	0	5,321	12,267	-53,938	10,945	22,381	21,519	-53,938	0	0	-2,773	-32,374	0	0	414	-17,957	6,205	15,005	19,497	544	1,185	1,238	538	194	1,280	661	99	0	0	1,856	577	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Inventory	-554,600	241,400	14,600	298,600	-278,382	-42,902	-49,182	199,740	26,011	31,530	117,635	35,251	-39,029	-51,281	139,140	-115,291	-4,939	-70,540	32,371	85,799	-142,429	86,429	-31,826	7,848	-45,314	1,061	-2,722	35,373	-32,660	6,723	8,203	11,022	-16,122	1,168	9,138	12,874	-20,306	-4,433	-3,945	28,665	-31,681	24,128	-3,507	16,978	-33,299	10,318	235	20,766	-15,358	-12,483	13,749	19,574	-37,510	23,743	-5,382	19,913	-30,703	-910	2,668	6,189	2,101	-19,446	-3,645	1,821	-8,558	11,406	-796	1,567	-12,602	-1,967	-9,435	2,609	-683	4,394	-11,986	725	-16,471	0	0	0	-39,080	0	0	-2,919	0	0	0	85	786	0	161	31	0	0	182	48	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Liabilities	0	0	53,400	-403,100	496,739	175,242	248,444	-131,705	238,339	1,337	3,513	240,945	334,773	-39,099	23,519	-117,766	153,469	10,911	61,301	-60,363	62,724	76,878	-10,608	-124,995	193,114	113,445	18,486	-211,503	268,942	26,282	47,564	-52,435	51,027	25,513	20,702	-29,727	69,064	86,279	26,891	-104,358	104,944	-2,822	-2,496	-60,550	75,594	71,139	-4,647	-67,086	102,189	-25,546	22,888	-74,171	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	48,013	0	0	0	0	0	0	0	0	0	0	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 Netincome	0	0	1,900	17,400	1,711	34,937	22,856	20,656	5,407	14,913	9,762	10,150	81,195	-101,733	105,800	23,101	-1,291	25,181	7,211	4,750	20,045	5,322	22,614	5,029	40,301	-19,267	-5,434	2,913	12,389	6,052	-12,329	472	5,841	19,556	8,591	15,215	4,045	3,290	7,795	207	14,502	-21,851	1,557	4,149	26,820	295	4,621	-2,888	4,228	16,217	-1,135	-8,995	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,677	0	2,916	2,019	1,760	0	0	0	0	6,130	0	0	0	4,286	0	0	0	83	0	0	0	0	0	0	0	818	0	33	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	0	107,300	107,300	210,661	124,974	69,455	11,634	71,268	23,236	123,277	26,376	-123,472	-35,726	137,116	-121,855	-19,332	-75,377	12,894	86,117	-130,044	76,887	-34,994	12,010	186,275	114,853	456	31,013	155,464	-36,525	-67,645	0	14,125	0	0	0	25,390	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	33,500	32,800	33,700	32,900	34,080	32,800	36,000	33,000	35,025	33,909	33,559	33,261	33,551	32,412	30,242	30,816	29,491	27,846	27,767	26,640	27,295	26,461	26,263	26,002	25,510	24,705	23,178	21,637	21,606	20,120	19,515	19,288	18,239	17,993	16,513	17,280	18,636	19,321	17,348	16,150	12,988	14,930	16,239	17,669	13,555	16,163	16,098	15,876	15,910	14,824	14,779	14,944	15,107	14,289	13,738	14,362	14,997	14,440	13,541	12,903	10,333	16,316	15,384	15,175	14,583	14,814	13,055	8,233	8,230	7,838	7,596	7,417	6,495	6,139	6,284	5,025	4,599	4,215	3,433	3,554	3,143	3,067	3,042	2,810	247	5,001	2,102	2,309	-2,903	7,710	2,126	2,179	2,554	2,624	2,704	2,733	3,000	2,600	2,200	2,400	1,800	1,300	1,100	900	800	500	200	300	100
Dividends Paid	-6,189,800	-2,441,000	1,975,800	1,773,000	2,148,009	2,192,920	1,416	1,638,484	1,534,753	1,933,199	899,000	707,100	1,100,232	588,468	619,600	805,500	151,393	317,491	1,501,647	1,722,667	1,310,674	0	0	1,012,200	472,012	629,335	970,342	339,367	690,739	610,824	815,310	537,970	569,249	629,494	121,402	348	0	0	0	0	0	0	0	0	472	0	0	0	282,885	1,055	0	0	548	0	1,676	0	191	0	0	2,413	0	0	0	0	2,798	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
End Period Cash Flow	1,794,600	2,043,300	2,192,600	1,937,800	1,990,860	1,878,500	2,175,800	1,932,700	2,086,102	2,033,938	1,932,652	1,756,239	2,099,508	1,748,695	1,678,551	1,589,753	1,817,379	1,794,755	1,629,758	1,291,242	1,130,952	1,202,725	1,236,283	949,488	900,518	1,175,858	1,159,697	863,579	734,414	661,296	680,067	548,532	457,518	528,834	538,075	480,712	468,010	451,187	408,370	292,300	209,826	244,471	189,865	161,429	201,435	191,770	178,554	180,668	170,663	180,945	225,506	220,746	187,235	178,709	202,587	185,279	183,528	221,599	161,602	160,067	181,893	174,937	255,907	237,097	267,591	251,435	282,293	419,489	321,058	255,366	232,723	223,735	219,932	52,798	50,333	72,984	124,198	36,892	32,011	19,268	19,245	12,851	13,080	13,930	12,021	15,338	20,546	22,123	8,818	5,304	5,619	4,732	7,151	11,239	5,040	7,394	15,000	17,900	21,300	35,700	-7,500	-3,500	79,100	6,900	-300	-300	-500	54,200	1,700
Exchange Rate Changes	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-62,714	17,294	-12,387	0	-12,613	-25,471	0	11,680	9,587	26,536	8,616	-32,766	6,523	-6,447	10,558	-1,541	-7,979	1,795	-22,648	-13,904	-29,422	-422	1,856	-239	4,448	-2,932	-1,528	304	1,891	-5,400	4,014	-2,184	-12,786	3,707	5,532	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	107,600	260,000	193,600	-15,300	274,748	241,700	145,700	-18,100	76,087	110,051	147,269	-19,038	6,857	15,963	57,565	75,492	109,265	274,949	7,416	-18,429	174,305	94,521	12,510	3,413	2,228	131,512	7,157	48,144	124,877	63,540	5,095	87,259	-35,779	53,681	81,464	41,068	-7,037	105,110	31,846	42,010	5,496	87,828	25,446	9,659	28,308	73,313	22,989	11,402	4,901	6,047	12,279	26,894	13,429	-11,590	26,473	46,520	-28,379	57,539	24,147	7,728	28,514	-16,723	31,851	4,592	2,727	51,510	-18,090	4,106	40,439	30,241	5,145	-352	5,868	15,828	5,496	6,858	7,367	9,523	11,626	7,407	8,811	892	243	6,054	-7,306	2,558	5,522	1,012	-129	830	292	-3,710	-2,398	-1,400	-4,666	-11,321	2,900	-3,700	-12,800	-15,500	-5,200	-15,000	-6,800	-5,500	-5,500	-2,700	-4,500	-1,200	-1,600
Investments	-83,000	-29,100	-27,400	-18,100	-37,737	-29,073	-30,118	-356,848	-27,157	-22,620	-30,107	-18,225	-28,458	-28,449	-17,018	-31,606	-124,626	-35,641	-35,774	-32,986	0	0	0	0	0	0	0	0	11,900	0	11,900	0	11,900	0	0	0	11,900	0	0	0	0	7,609	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	4,700	700	1,400	1,000	4,660	689	1,416	2,316	4,405	1,172	1,601	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	107,700	23,500	-177,952	-317,514	360,237	304,808	230,053	32,644	20,787	-270,432	270,400	4,974	-2,811	-2,163	-1,214,541	-9,019	313,183	191,258	-251,222	-120,951	367,271	166,172	-289,668	-130,625	257,496	-6,558	47,339	-89,807	122,839	68,866	-36,159	28,599	2,214	-1,983	98,181	-32,789	168,037	38,347	-45,515	-45,608	4,543	-10,903	35,487	-62,464	-18,007	-4,017	10,179	25,570	-1,253	-1,394	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	69,300	104,200	86,100	20,100	67,757	97,800	57,300	8,200	-3,125	73,882	8,635	-8,665	70,235	40,249	-115,804	1,921	106,446	137,607	68,153	34,543	59,992	102,723	43,724	26,413	-22,933	100,290	51,365	28,123	28,911	60,733	55,677	29,094	33,487	31,334	26,809	7,178	30,087	35,037	20,502	16,022	9,995	47,874	18,111	12,006	-13,014	14,341	5,726	13,098	11,088	-2,925	12,294	17,631	-61,342	21,065	-1,155	3,515	8,725	19,020	16,365	-12,298	-201,816	5,768	7,787	-6,836	19,626	15,693	8,618	9,567	15,413	10,416	11,127	9,351	8,472	10,159	3,918	4,826	4,798	5,963	4,380	3,286	-2,236	1,376	-2,777	15,421	-2,846	-2,508	-4,740	3,580	-575	-5,408	7,647	-994	-11,988	-15,778	-10,500	-11,285	-5,400	-10,100	-8,400	-9,800	-14,100	-9,300	-4,300	-3,600	-4,000	-1,600	-1,600	-800	-5,000
Other Cashflows From Financing Activities	6,416,400	4,879,700	4,060,400	3,541,600	4,121,327	4,068,140	2,178,000	3,512,268	4,055	32,262	20,658	-269,211	279,467	-3,095	1,670	-242,644	-45,334	-44,313	313,243	192,702	-245,063	-113,835	319,026	41,896	-287,764	-126,960	259,936	-6,361	48,276	-87,630	124,118	-5,254	-32,440	31,052	4,566	-4,368	38,938	-30,235	169,574	39,804	-38,694	-43,028	7,225	-16,719	-7,023	99,071	141,973	36,899	564,712	-3,201	108,381	14,478	-2,085	10,709	522	108,206	-2,556	11,019	193,574	614	-19,333	-52,491	-12,231	-63,054	32,703	-45,599	173,061	-23,557	20,818	-7,246	2,120	-3,609	181,682	-15,546	13,985	-2,284	150,616	-4,147	-333	-6,552	7,871	-4,165	-2,667	-929	1,074	-11,624	-1,298	-4,074	-1,445	-1,280	812	-74	-2,047	98	-703	-842	-4,500	-800	-4,700	-1,300	-7,500	-3,500	79,100	-600	-4,300	-300	-500	3,800	-300
Other Cashflows From Investing Activities	0	0	-4,100	500	-12,831	-2,774	-851	-333,063	-1,008	-1,638	-1,424	-1,832	-2,226	-2,553	-1,910	-1,214	-93,782	-2,925	563	-1,596	-2,559	-1,631	-6,745	-8,864	-1,471	-464	-1,434	-1,254	-67,269	-1,204	-3,131	-1,549	-1,556	-85,995	-30,462	-1,350	-1,174	-2,636	-84,928	-1,196	-1,208	-2,251	-1,222	-31,499	-17,939	2,600	-3,518	-4,094	-21,370	-52,178	-4,498	-16	0	0	0	0	7,461	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	23,452	23,793	24,022	0	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 Non Cash Items	-10,400	9,800	99,900	-444,300	493,819	170,297	81,700	-170,891	70,336	23,242	133,758	-27,241	-70,697	-30,802	158,235	73,147	4,172	142,212	-52,167	-48,222	117,373	-5,915	-28,511	-24,587	26,015	29,448	-42,105	21,043	100,174	2,172	-45,339	56,231	-68,190	25,263	59,105	30,043	-38,335	67,157	12,215	20,887	-4,215	36,538	1,130	-13,933	40,732	772	6,898	-4,584	7,347	15,411	-1,655	-7,442	74,952	-9,871	11,081	6,875	14,640	-16,780	-7,587	23,292	212,937	2,077	3,969	4,749	-3,512	-5,273	-332	2,918	-9,169	-2,847	-498	-1,317	1,638	2,109	2,643	2,943	-1,256	2,879	-555	-672	15,631	-13,825	3,841	-17,151	-567	-877	12,019	54	4,546	-1,597	-7,533	-3,464	19,699	3,038	3,035	3,479	-5,100	7,400	-1,300	-2,900	-7,400	7,300	-100	100	-2,000	200	200	-100	3,600
Sale Purchase Of Stock	-53,000	-296,100	-100	-29,200	-669	-9	-104,800	-70,500	-228,898	-36	-135	-808	-680	-154	-154	-240,530	-37,196	-34,812	-173	-2,275	-692	-506	-50,080	-126,577	-755	-17	-105	-2,188	-850	-13	-107	-76,390	-904	-31	-146	-4,997	-65,238	-386	-206	-560	5,322	2,580	2,750	2,157	-42,853	209	1,210	690	-5,606	189,385	146	1,715	28,024	0	0	0	223,853	0	0	90,400	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3,500
Stock Based Compensation	14,200	12,700	12,500	14,300	13,819	10,400	10,100	9,800	10,259	6,805	10,984	8,492	7,451	5,037	3,125	6,338	5,490	5,456	6,003	4,490	4,167	4,018	4,550	4,029	3,801	3,725	4,386	3,706	3,631	3,543	4,098	3,711	3,537	2,850	3,540	2,875	3,271	3,120	3,374	3,137	2,451	2,860	3,651	2,501	3,011	2,187	2,953	3,672	2,799	2,713	3,788	1,456	2,635	2,268	2,457	1,934	1,960	2,147	2,193	1,632	8,547	14,449	815	2,907	7,736	-541	780	-147	5,582	3,755	0	1,894	0	-3,476	0	0	0	0	0	0	2,876	0	0	0	-210	0	0	-2,435	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-51,300	0
Total Cash From Financing Activities	65,100	-312,700	108,800	-4,400	-174,691	-317,700	255,900	235,300	4,055	32,262	20,658	-269,211	279,467	-3,095	1,670	-242,644	-45,334	-44,313	313,243	192,702	-245,063	-113,835	319,026	41,896	-287,764	-126,960	259,936	-6,361	48,276	-87,630	124,118	-5,254	-32,440	31,052	4,566	-4,368	38,938	-30,235	169,574	39,804	-38,694	-43,028	7,225	-16,719	-7,023	-65,548	-16,824	-3,181	5,188	14,356	-6,426	799	-1,218	-1,265	-2,527	-39,764	-9,445	-3,622	-21,641	-22,747	-19,200	-52,252	-11,686	-62,592	32,243	-43,751	176,170	136,875	23,042	-7,246	2,120	6,806	182,600	-13,506	16,035	1,085	87,711	-3,252	2,498	-4,783	20,070	-2,484	-1,937	-440	2,161	-10,608	87	10,355	3,501	-1,255	777	696	-1,366	6,883	2,031	3,458	-4,500	-800	-4,700	-1,300	-7,500	-3,500	79,100	-600	-300	-300	-500	51,700	3,200
Total Cash From Operating Activities	135,700	287,200	216,900	3,300	299,654	268,000	175,000	5,700	102,236	131,033	175,952	-2,645	33,089	41,859	72,673	105,884	140,109	307,665	43,753	12,961	204,660	123,269	41,476	27,828	28,592	154,443	32,438	70,803	150,691	83,025	29,853	104,613	-16,464	74,590	102,427	54,501	10,388	121,515	50,065	53,059	18,768	99,342	35,480	15,742	41,273	82,745	38,892	22,777	21,342	22,048	22,008	33,908	22,321	-2,273	35,265	52,773	-21,292	67,325	34,908	15,110	42,417	-8,835	43,073	14,593	19,029	58,344	-6,527	7,490	45,307	35,009	9,332	6,279	12,668	19,422	10,306	9,899	10,028	12,167	13,029	9,407	10,788	3,012	1,566	6,290	-8,154	3,748	8,903	2,001	355	2,567	547	-3,430	-333	-1,127	-4,022	-10,875	-1,600	-300	-7,900	-10,600	-2,100	-14,000	-2,500	-4,200	-700	-1,500	-3,300	-800	-800
Total Cashflows From Investing Activities	0	0	-27,400	-18,100	-37,737	-29,073	-30,118	-356,848	-27,157	-22,620	-30,107	-18,225	-28,458	-28,449	-17,018	-31,606	-124,626	-35,641	-35,774	-32,986	-32,914	-30,379	-35,711	-33,279	-27,835	-23,395	-26,715	-23,913	-93,083	-20,689	-15,989	-18,903	-20,871	-106,904	-51,425	-14,783	-18,599	-19,041	-103,147	-12,245	-14,480	-6,156	-11,256	-37,582	-30,904	-5,872	-18,782	-13,605	-34,628	-68,179	-14,529	-6,728	0	0	0	0	0	0	0	0	0	0	283	13,457	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31
Cost Of Revenue	2,958,600	2,018,127	1,900,267	1,576,699	1,556,483	1,488,406	1,356,250	1,174,545	1,081,849	1,033,479	838,928	763,059	740,700	675,500	678,400	703,800	623,910	435,476	370,758	264,602	133,977	29,609	28,101	24,757	22,800	9,900	8,200	800
Depreciation And Amortization	132,900	135,864	135,754	127,021	111,744	106,021	95,030	80,529	70,025	71,455	65,053	61,692	60,400	57,500	55,900	276,500	50,685	31,081	23,943	15,801	12,062	9,659	9,112	10,615	10,200	5,100	1,800	500
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
Ebit	432,600	385,339	222,650	153,224	475,194	364,963	300,053	249,773	204,841	158,731	117,517	86,745	86,700	80,800	85,500	-138,400	62,089	42,132	60,292	36,672	4,962	5,018	-11,267	-8,233	-24,600	-21,200	-9,900	-8,100
Ebitda	565,500	521,203	358,404	280,245	586,938	470,984	395,083	330,302	274,866	230,186	182,570	148,437	147,100	138,300	141,400	138,100	112,774	73,213	84,235	52,473	17,024	14,677	-2,155	2,382	-14,400	-16,100	-8,100	-7,600
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
Extraordinary Items	0	0	0	0	25,728	12,262	-41,597	0	0	0	0	0	0	0	475	0	344	0	0	0	0	0	8,496	0	0	0	0	0
Gross Profit	729,400	1,340,614	1,095,176	906,001	1,193,626	1,048,223	896,172	784,070	690,413	630,671	574,241	504,542	420,600	362,700	354,300	341,900	293,664	193,705	160,401	116,478	70,430	44,439	36,070	27,983	18,700	2,000	-2,900	500
Income Before Tax	400,400	322,595	135,675	8,171	433,807	294,916	256,335	232,893	141,094	141,503	115,085	47,334	62,700	-15,100	57,200	-184,700	83,256	62,127	43,902	30,003	16,231	-12,045	-9,856	-48,363	-37,900	-29,900	-8,100	-7,900
Income Tax Expense	120,900	91,853	65,088	11,475	87,112	62,785	99,395	58,795	42,602	40,015	27,732	26,937	24,700	22,900	25,800	10,200	28,056	14,843	14,976	11,518	4,246	-2,312	-2,030	1,188	-4,200	1,400	-100	-300
Interest Expense	55,600	37,500	38,300	36,600	36,100	37,700	32,400	28,600	24,900	12,200	9,900	19,500	21,500	20,500	25,700	24,500	26,213	14,747	8,459	7,300	7,216	0	0	0	0	0	0	200
Interest Income	11,266	2,000	700	1,100	1,969	1,320	2,443	1,696	64,062	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Minority Interest	252	-252	200	95	-54	-720	95	-317	-316	-160	-633	-138	1,127	455	1,495	0	2,040	977	916	58	0	0	0	0	0	0	0	0
Net Income	279,700	231,000	70,700	-3,399	346,800	232,851	156,845	174,415	98,808	101,648	87,986	20,535	36,900	-38,400	30,400	-195,000	53,504	46,307	27,375	18,427	14,660	-6,514	670	-49,551	-30,900	-28,400	-8,000	-7,600
Net Income Applicable To Common Shares	0	230,994	70,700	-3,399	346,749	232,851	156,845	174,415	98,808	101,648	87,986	20,535	36,961	-38,372	29,842	0	53,160	46,307	28,010	18,427	11,985	0	0	0	0	0	0	0
Net Income From Continuing Ops	277,842	230,742	70,500	-3,304	520,919	357,701	355,730	291,688	183,696	181,518	142,817	74,271	38,088	-37,917	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	-38,819	-35,500	-37,600	-35,500	-34,268	-36,253	-30,128	-26,636	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	-25,159	-10,143	-1,847	-5,150	-25,425	22,909	11,452	-38,933	-4,898	6,813	8,982	5,040	160	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Recurring	0	0	0	106,602	0	7,049	34,056	34,056	34,056	0	18,425	28,740	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	432,600	385,339	222,650	153,224	475,194	364,963	300,053	249,773	204,841	158,731	117,517	86,745	79,100	5,200	72,300	-149,000	77,177	52,298	52,797	35,304	13,317	-419	-5,967	-23,428	-26,700	-21,600	-8,500	-7,700
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
Other Operating Expenses	3,255,400	3,000,627	2,822,234	2,438,965	2,282,034	2,205,460	1,965,959	1,699,086	1,608,524	1,512,866	1,289,943	1,204,607	1,082,200	962,100	950,500	1,194,700	840,397	576,883	478,362	345,776	191,090	74,467	70,138	76,168	68,200	33,500	13,800	8,900
Preferred Stock And Other Adjustments	0	0	0	0	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	133,464	135,900	135,800	127,021	111,744	106,021	95,030	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Research Development	0	0	0	0	0	0	7,600	5,400	2,600	2,900	2,400	4,375	1,100	1,400	2,000	1,400	3,600	4,100	1,900	1,900	4,100	4,000	5,000	6,700	0	0	0	0
Selling And Marketing Expenses	-602,900	111	-128	-44	12	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	899,700	819,300	736,900	625,800	606,700	570,600	501,100	453,700	415,500	400,800	337,600	304,600	281,100	229,100	216,200	85,400	180,347	112,357	85,229	65,373	45,051	32,199	32,925	40,796	35,200	18,500	3,800	7,600
Tax Provision	102,453	91,900	65,100	11,500	87,112	62,785	99,395	58,795	42,602	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Operating Expenses	296,800	982,500	921,967	862,266	725,551	717,054	609,709	524,541	526,675	479,387	451,015	441,548	341,500	286,600	272,100	490,900	216,487	141,407	107,604	81,174	57,113	44,858	42,037	51,411	45,400	23,600	5,600	8,100
Total Other Income Expense Net	-32,200	-62,744	-86,975	-145,053	-41,387	-70,047	-43,718	-16,880	-63,747	-17,228	-2,432	-39,411	-600	-74,000	-2,600	-21,800	15,996	10,826	-6,310	-1,023	8,873	-5,620	5,300	-15,195	-2,100	-400	1,400	-200
Total Revenue	3,688,000	3,358,741	2,995,443	2,482,700	2,750,109	2,536,629	2,252,422	1,958,615	1,772,262	1,664,150	1,413,169	1,267,601	1,161,300	1,038,200	1,032,700	1,045,700	917,574	629,181	531,159	381,080	204,407	74,048	64,171	52,740	41,500	11,900	5,300	1,300

	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	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31
Cost Of Revenue	787,900	730,300	558,100	491,600	533,264	660,400	500,700	458,200	510,497	484,438	470,816	434,516	459,634	407,598	350,011	359,456	403,758	405,081	393,811	353,833	395,334	388,236	361,512	343,324	377,482	364,815	317,346	296,607	321,001	300,159	281,759	271,626	290,100	282,313	258,079	251,357	232,690	274,814	242,637	226,338	181,995	223,551	214,295	219,087	176,094	200,400	192,600	194,000	203,919	190,500	175,400	170,900	181,435	167,400	160,800	165,900	186,276	173,500	165,100	153,548	166,480	191,999	179,425	165,953	177,756	165,079	160,411	120,664	115,874	112,488	105,761	101,353	100,450	95,779	92,157	82,372	78,265	69,192	61,128	56,674	47,115	34,723	32,134	20,005	8,012	7,848	6,743	7,006	6,923	7,147	6,939	7,092	6,050	5,408	6,487	6,812	5,400	6,000	5,600	5,800	4,000	2,400	1,900	2,000	6,200	900	800	400	200
Depreciation And Amortization	33,500	32,800	33,700	32,900	34,080	32,800	36,000	33,000	35,025	33,909	33,559	33,261	33,551	32,412	30,242	30,816	29,491	27,846	27,767	26,640	27,295	26,461	26,263	26,002	25,510	24,705	23,178	21,637	21,606	20,120	19,515	19,288	18,239	17,993	16,513	17,280	18,636	19,321	17,348	16,150	12,988	14,930	16,239	17,669	13,555	16,200	16,100	15,900	15,910	14,800	14,800	14,900	15,107	14,300	13,600	14,500	14,997	14,400	13,500	12,903	10,333	16,316	15,384	15,175	14,583	14,814	13,055	8,233	8,230	7,838	7,596	7,417	6,495	6,139	6,284	5,025	4,599	4,215	3,433	3,554	3,143	3,067	3,042	2,810	247	5,001	2,102	2,309	-2,903	7,710	2,126	2,179	2,554	2,624	2,704	2,733	3,000	2,600	2,200	2,400	1,800	1,300	1,100	900	800	500	200	300	100
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	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	97,400	167,000	122,600	45,600	79,101	168,500	101,100	36,700	67,586	114,494	30,121	10,449	50,800	67,539	3,283	31,602	107,213	193,990	117,897	56,094	78,210	150,913	90,369	45,472	72,889	116,901	68,977	41,286	58,106	90,468	59,310	41,889	55,224	70,274	47,180	32,163	49,489	50,732	34,128	24,382	34,533	36,026	27,800	19,158	26,854	25,300	21,500	17,400	24,803	22,400	20,700	18,800	22,866	21,100	17,500	19,400	23,778	22,700	19,400	21,069	15,164	33,744	19,025	16,690	25,859	10,284	14,641	11,639	9,846	12,040	9,476	10,770	15,501	12,990	17,237	14,564	13,605	9,587	7,131	6,349	10,145	3,924	5,861	-15,048	2,633	203	4,930	-266	4,245	2,622	-4,776	-7,893	-1,498	2,839	-4,201	-5,373	-5,400	-3,700	-7,300	-8,500	-6,100	-5,100	-5,900	-3,700	-4,700	-2,100	-2,000	-1,100	-5,100
Ebitda	130,900	199,800	156,300	78,500	113,181	201,300	137,100	69,700	102,611	148,403	63,680	43,710	84,351	99,951	33,525	62,418	136,704	221,836	145,664	82,734	105,505	177,374	116,632	71,474	98,399	141,606	92,155	62,923	79,712	110,588	78,825	61,177	73,463	88,267	63,693	49,443	68,125	70,053	51,476	40,532	47,521	50,956	44,039	36,827	40,409	41,500	37,600	33,300	40,713	37,200	35,500	33,700	37,973	35,400	31,100	33,900	38,775	37,100	32,900	33,972	25,497	50,060	34,409	31,865	40,442	25,098	27,696	19,872	18,076	19,878	17,072	18,187	21,996	19,129	23,521	19,589	18,204	13,802	10,564	9,903	13,288	6,991	8,903	-12,238	2,880	5,204	7,032	2,043	1,342	10,332	-2,650	-5,714	1,056	5,463	-1,497	-2,640	-2,400	-1,100	-5,100	-6,100	-4,300	-3,800	-4,800	-2,800	-3,900	-1,600	-1,800	-800	-5,000
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	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	25,728	0	0	0	12,262	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	475	0	0	0	0	0	0	0	344	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	8,496	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gross Profit	169,800	273,700	381,000	295,600	332,435	270,900	342,600	260,300	301,030	332,122	243,870	218,154	247,005	256,753	177,792	224,451	289,989	381,905	298,056	223,676	254,051	326,269	260,712	207,191	227,163	273,019	219,217	176,773	198,828	223,866	195,108	166,268	180,479	199,060	167,069	143,805	229,261	178,608	152,825	126,977	193,407	137,029	127,248	116,557	175,152	116,000	109,800	103,600	115,483	109,000	104,400	91,700	102,380	92,800	83,400	84,100	99,287	91,300	83,500	80,149	89,239	88,704	85,025	81,110	85,951	81,238	76,722	49,753	50,881	49,165	48,042	45,617	43,868	41,611	40,088	34,834	34,814	30,732	25,894	24,381	22,990	18,338	16,007	13,095	13,582	10,041	10,782	10,034	10,805	8,534	9,000	7,731	7,808	8,618	6,431	5,126	5,400	5,800	5,100	2,400	100	700	700	-4,300	-4,300	700	300	400	400
Income Before Tax	97,900	147,200	118,300	37,000	77,835	141,600	77,800	25,400	20,810	96,440	20,984	-2,559	55,446	55,366	-106,802	4,161	109,438	174,498	99,328	50,543	57,649	137,194	60,063	40,011	33,436	115,926	69,933	37,040	42,346	81,566	70,754	38,227	42,068	48,040	36,864	14,122	42,912	47,739	29,195	21,657	14,401	58,642	26,826	15,216	-3,212	21,100	10,900	18,500	16,359	3,600	19,100	23,700	-55,628	28,200	3,100	9,300	14,799	26,700	22,300	-6,576	-203,130	687	11,864	-5,287	32,720	23,154	14,207	13,509	19,710	14,297	14,938	13,182	13,186	14,270	7,702	8,744	8,323	9,620	6,669	5,391	-150	2,165	-1,880	16,096	-3,407	-2,975	-4,647	-1,016	-574	-6,490	-669	-2,123	-11,638	-15,011	-10,480	-11,234	-7,200	-7,500	-6,600	-7,100	-9,500	-5,900	-3,500	-3,100	-4,000	-1,500	-1,600	-900	-5,100
Income Tax Expense	28,400	43,000	32,300	17,200	9,969	44,000	20,700	17,200	23,948	22,726	12,352	6,062	14,948	15,051	8,931	2,441	2,868	36,957	31,323	15,964	2,246	34,937	16,427	13,667	56,265	15,573	18,586	8,971	13,691	20,784	15,177	9,143	8,546	16,716	10,343	6,997	12,754	12,830	8,707	5,724	5,247	10,668	8,661	3,156	9,556	6,800	5,200	5,400	5,271	6,500	6,800	6,100	5,714	7,100	4,300	5,800	6,012	8,100	6,400	5,317	2,071	-6,057	2,908	10,997	12,605	6,634	4,990	3,933	4,036	3,638	3,599	3,570	3,746	3,929	3,471	3,830	3,467	3,657	2,289	2,105	1,936	740	895	675	-460	-449	262	-1,665	-971	1,015	-1,792	-282	350	767	20	51	-1,900	4,400	0	1,800	3,400	3,800	-500	200	100	-300	-200	-100	-100
Interest Expense	16,500	15,000	14,000	10,100	10,900	11,700	8,800	6,100	9,500	10,200	9,400	9,200	9,000	9,400	8,900	9,300	8,800	9,100	10,000	8,200	8,600	11,400	10,100	7,600	7,400	9,500	8,300	7,200	7,500	7,800	6,900	6,400	6,300	6,700	6,200	5,700	4,700	3,100	2,400	2,000	1,800	2,800	2,500	2,800	3,000	5,600	5,600	5,300	5,699	5,000	5,300	5,400	5,388	5,000	5,100	5,000	5,954	6,100	6,500	7,067	8,066	6,089	6,037	6,867	7,364	7,474	7,782	3,581	3,692	3,802	3,656	3,597	631	1,695	1,617	1,588	7,300	1,769	1,672	1,836	7,216	1,837	1,914	1,607	1,446	1,446	1,707	1,654	2,334	2,041	2,200	2,811	3,281	2,505	2,503	2,540	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Income	5,100	4,000	3,500	2,600	1,100	600	200	100	100	200	200	200	200	139	161	567	545	568	513	4,648	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-200	0	100	300	109	-170	-184	-7	-13	200	277	44	159	66	71	-201	124	-66	-148	36	-97	-466	-88	-69	104	63	-18	-54	-256	49	-100	-10	35	-10	-288	-53	71	-128	-14	-89	-841	100	54	54	246	-289	-21	-74	120	255	405	347	355	100	328	689	519	155	477	344	-674	674	673	563	489	599	599	353	261	243	212	261	333	182	313	88	58	0	0	0	0	0	0	0	0	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	69,300	104,200	86,100	20,100	67,757	97,700	57,300	8,200	-3,125	73,882	8,635	-8,665	70,235	40,249	-115,804	1,921	106,446	137,607	68,153	34,543	59,992	102,723	43,724	26,413	-22,933	100,290	51,365	28,123	28,911	60,733	55,677	29,094	33,487	31,334	26,809	7,178	30,087	35,037	20,502	16,022	9,995	47,874	18,111	12,006	-13,014	14,600	5,700	13,200	10,968	-3,200	11,900	17,300	-60,680	21,000	-1,500	2,800	8,206	18,900	15,600	-12,298	-201,816	6,070	7,787	-6,836	19,626	15,921	8,618	9,567	15,413	10,416	11,127	9,351	8,472	10,159	3,918	4,826	4,798	5,963	4,380	3,286	640	1,376	-2,777	15,421	-3,056	-2,728	-3,692	3,528	-575	-5,408	7,647	-994	-11,988	-15,778	-10,500	-11,285	-4,400	-10,000	-6,900	-9,600	-11,200	-9,300	-4,200	-3,600	-4,000	-1,500	-1,600	-800	-5,000
Net Income Applicable To Common Shares	0	104,200	86,100	20,100	67,757	97,722	57,218	8,200	-3,100	73,900	8,635	-8,665	70,235	40,249	-115,804	1,921	106,446	137,607	68,153	34,543	59,991	102,723	43,724	26,413	-22,933	100,290	51,365	28,123	28,911	60,733	55,677	29,094	33,487	31,334	26,809	7,178	30,087	35,037	20,502	16,022	9,995	47,874	18,111	12,006	-13,014	14,630	5,747	13,172	10,968	-3,180	11,889	17,284	-20,965	20,965	-1,483	2,826	8,268	18,413	15,398	0	-2,169	2,169	6,428	0	19,843	15,350	8,283	9,061	15,318	10,331	11,002	9,351	7,852	8,904	2,663	3,571	4,798	5,963	4,380	3,286	10,560	1,425	-15,421	15,421	0	0	-675	675	0	-7,671	7,671	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income From Continuing Ops	69,500	104,200	86,000	19,800	67,866	97,552	57,034	8,200	-3,100	73,700	8,600	-8,621	70,394	40,315	-115,733	1,720	280,794	137,541	68,005	34,579	185,464	102,257	43,636	26,344	175,961	100,353	51,347	28,069	146,245	60,782	55,677	29,084	118,726	31,324	26,521	7,125	110,188	34,909	20,488	15,933	64,618	47,974	18,165	12,060	41,106	14,341	5,726	13,098	11,088	-2,925	12,294	17,631	0	21,065	-1,155	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-11,400	-11,000	-10,500	-7,500	-9,800	-11,100	-8,600	-6,000	-9,400	-10,000	-9,200	-9,000	-8,800	-9,338	-8,723	-8,666	-8,371	-8,525	-9,516	-7,856	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	9,700	1,500	9,607	-15,188	-14,453	-5,125	1,338	-7,982	320	-3,819	14,237	-1,229	3,353	-18,208	11,141	-10,399	-8,540	2,648	-4,875	-2,450	-20,245	2,145	-170	8,559	11,618	2,902	-8,396	-1,178	18,402	2,624	-6,824	-15,544	-4,222	-12,343	-1,723	53	-2,491	-737	60	6,235	1,601	-1,083	1,785	2,456	-3,362	8,103	-940	-11,384	5,490	11,874	0	12,931	-8,322	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	581	1,467	104,554	0	0	0	0	0	7,049	0	0	0	31,770	36,342	2,286	2,286	31,770	2,286	0	0	34,056	0	0	0	0	0	0	0	18,425	0	0	0	28,740	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	97,400	167,000	122,600	45,600	79,101	168,500	101,100	36,700	67,586	114,494	30,121	10,449	50,800	67,539	3,283	31,602	107,213	193,990	117,897	56,094	78,210	150,913	90,369	45,472	72,889	116,901	68,977	41,286	58,106	90,468	59,310	41,889	55,224	70,274	47,180	32,163	49,489	50,732	34,128	24,382	34,533	36,026	27,800	19,158	26,854	24,200	19,900	15,800	22,998	20,100	18,800	17,200	-49,764	20,300	16,500	18,200	22,458	22,100	18,000	9,698	-198,318	18,768	17,298	12,106	31,056	18,434	15,949	12,072	14,592	13,130	12,248	12,328	14,709	13,844	12,522	11,722	11,451	9,974	7,366	6,513	5,692	3,690	2,784	1,151	-903	-615	953	146	249	-938	-1,630	-3,648	-5,009	-4,927	-6,293	-7,199	-6,300	-5,600	-7,000	-7,800	-7,800	-5,500	-4,700	-3,400	-3,900	-1,800	-1,800	-1,000	-5,100
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	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	860,300	845,800	810,300	742,700	778,067	778,600	756,900	687,100	781,362	710,201	684,449	646,222	642,356	599,647	625,882	571,080	575,938	603,963	583,023	519,110	583,419	566,330	552,516	503,194	564,130	512,754	458,713	430,362	470,571	435,084	399,598	393,833	422,707	427,182	382,684	375,951	414,778	403,434	364,452	330,202	359,794	299,527	312,559	318,063	351,847	292,200	282,500	281,800	296,404	279,400	261,000	245,400	262,654	239,900	227,700	231,800	263,105	242,700	230,600	214,115	233,960	261,935	247,152	234,957	232,651	227,883	221,184	158,345	152,163	148,523	141,555	134,642	129,609	123,546	119,723	105,484	101,628	89,950	79,656	74,542	64,413	49,371	45,357	31,949	22,497	18,504	16,572	16,894	17,479	16,619	17,569	18,471	18,867	18,953	19,211	19,137	17,100	17,400	17,700	16,000	11,900	8,600	7,300	5,400	5,800	3,400	2,900	1,800	5,700
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	33,500	32,800	33,700	32,900	34,100	32,800	36,000	33,000	35,000	33,900	33,600	33,300	33,551	32,412	30,242	30,816	29,491	27,846	27,767	26,640	27,295	26,461	26,263	26,002	25,510	24,705	23,178	21,637	21,606	20,120	19,515	19,288	18,239	17,993	16,513	17,280	18,636	19,321	17,348	16,150	16,215	14,930	16,239	17,669	16,030	16,163	16,098	15,876	15,910	14,824	14,779	14,944	15,107	14,289	13,738	14,362	14,997	14,440	13,541	12,903	10,333	16,316	15,384	15,175	14,583	14,814	13,055	8,233	8,230	7,838	7,596	7,417	6,495	6,139	6,284	5,025	4,599	4,215	3,433	3,554	3,143	3,067	3,042	2,810	247	5,001	2,102	2,309	-2,903	7,710	2,126	2,179	2,554	2,624	2,704	2,733	3,000	2,600	2,200	2,400	1,800	1,300	1,100	900	800	500	200	300	100
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	7,600	0	0	0	5,400	0	0	0	2,600	0	0	0	2,900	0	0	0	5,627	0	0	0	4,375	0	0	0	1,100	0	0	0	1,400	0	0	0	2,000	0	0	0	1,400	0	0	0	1,600	0	0	0	4,100	0	0	0	1,900	0	0	0	1,900	0	0	0	4,100	0	0	0	4,000	0	0	0	5,000	0	0	0	6,700	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling And Marketing Expenses	153,600	-153,600	0	0	54	134,400	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	669,300	227,500	224,700	217,100	219,200	204,000	205,500	190,600	198,400	183,800	180,200	174,500	162,600	156,800	144,300	162,000	153,200	160,100	152,400	141,000	142,000	148,900	144,000	135,700	128,700	131,400	127,100	113,900	119,100	113,200	116,300	105,100	107,100	110,800	103,300	94,300	104,200	108,600	101,500	86,500	88,700	86,100	83,200	79,600	83,300	75,600	73,800	71,900	76,575	74,100	70,800	59,600	66,112	58,200	53,300	51,400	61,690	54,800	52,000	47,664	54,320	55,439	53,114	54,554	53,088	49,326	48,202	29,731	28,509	28,647	28,731	26,470	23,227	21,994	21,921	18,087	18,764	16,543	15,095	14,314	14,155	11,581	10,127	9,188	8,756	8,137	7,727	7,579	7,994	7,227	8,504	9,200	10,263	10,921	10,020	9,592	8,700	8,900	9,800	7,800	6,100	4,900	4,300	2,500	1,200	2,000	1,900	1,100	0
Tax Provision	28,400	43,000	32,300	17,200	10,000	44,000	20,700	17,200	23,900	22,700	12,400	6,100	-15,000	15,051	8,931	2,441	2,868	36,957	31,323	15,964	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	72,400	115,500	252,200	251,100	244,803	118,200	256,200	228,900	270,865	225,763	213,633	211,706	182,722	192,049	275,871	211,624	172,180	198,882	189,212	165,277	188,085	178,094	191,004	159,870	186,648	147,939	141,367	133,755	149,570	134,925	117,839	122,207	132,607	144,869	124,605	124,594	182,088	128,620	121,815	103,864	177,799	75,976	98,264	98,976	175,753	91,800	89,900	87,800	92,485	88,900	85,600	74,500	81,219	72,500	66,900	65,900	76,829	69,200	65,500	60,567	67,480	69,936	67,727	69,004	54,895	62,804	60,773	37,681	36,289	36,035	35,794	33,289	29,159	27,767	27,566	23,112	23,363	20,758	18,528	17,868	17,298	14,648	13,223	11,944	14,485	10,656	9,829	9,888	10,556	9,472	10,630	11,379	12,817	13,545	12,724	12,325	11,700	11,400	12,100	10,200	7,900	6,200	5,400	3,400	-400	2,500	2,100	1,400	5,500
Total Other Income Expense Net	500	-19,800	-4,300	-8,600	-1,266	-26,900	-23,300	-11,300	-46,776	-18,054	-9,137	-13,008	4,646	-12,173	-110,085	-27,441	2,225	-19,492	-18,569	-5,551	-20,561	-13,719	-30,306	-5,461	-39,453	-975	956	-4,246	-15,760	-8,902	11,444	-3,662	-13,156	-22,234	-10,316	-18,041	-6,577	-2,993	-4,933	-2,725	-20,132	22,616	-974	-3,942	-30,066	1,600	-4,700	6,700	-2,357	-13,200	4,100	10,800	-72,680	12,100	-8,900	-4,500	-2,457	10,100	9,900	-20,060	-221,413	-14,623	-1,489	-4,341	5,238	8,141	1,944	673	4,851	1,287	2,959	1,729	-513	1,108	-4,308	-2,597	-2,077	551	360	143	-4,315	12	-3,023	16,199	-1,078	-977	-3,977	412	1,469	-3,560	3,146	4,245	-3,511	-7,766	-2,092	-1,826	-900	-1,900	400	700	-1,700	-400	1,200	300	800	300	200	100	0
Total Revenue	957,700	1,004,000	939,100	787,200	865,699	931,300	843,300	718,500	811,527	816,560	714,686	652,670	706,639	664,351	527,803	583,907	693,747	786,986	691,867	577,509	649,385	714,505	622,224	550,515	604,645	637,834	536,563	473,380	519,829	524,025	476,867	437,894	470,579	481,373	425,148	395,162	461,951	453,422	395,462	353,315	375,402	360,580	341,543	335,644	351,246	316,400	302,400	297,600	319,402	299,500	279,800	262,600	283,815	260,200	244,200	250,000	285,563	264,800	248,600	233,697	255,719	280,703	264,450	247,063	263,707	246,317	237,133	170,417	166,755	161,653	153,803	146,970	144,318	137,390	132,245	117,206	113,079	99,924	87,022	81,055	70,105	53,061	48,141	33,100	21,594	17,889	17,525	17,040	17,728	15,681	15,939	14,823	13,858	14,026	12,918	11,938	10,800	11,800	10,700	8,200	4,100	3,100	2,600	2,000	1,900	1,600	1,100	800	600

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

Gross Profit (+$)
totalRevenue	3,688,000
Cost of Revenue	-2,958,600
Gross Profit	729,400	729,400

Operating Income (+$)
Gross Profit	729,400
Operating Expense	-296,800
Operating Income	432,600	432,600

Operating Expense (+$)
Research Development	0
Selling General Administrative	899,700
Selling And Marketing Expenses	-602,900
Operating Expense	296,800	296,800

Net Interest Income (+$)
Interest Income	11,266
Interest Expense	-55,600
Other Finance Cost	-5,515
Net Interest Income	-38,819

Pretax Income (+$)
Operating Income	432,600
Net Interest Income	-38,819
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	400,400	464,800 EBIT - interestExpense = 377,000 400,600 335,300
Interest Expense	55,600
Earnings Before Interest and Taxes (EBIT)	432,600	456,000
Earnings Before Interest and Taxes (EBITDA)	565,500

After tax Income (+$)
Income Before Tax	400,400
Tax Provision	-102,453
Net Income From Continuing Ops	277,842	297,947
Net Income	279,700
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	3,255,400
Total Other Income/Expenses Net	-32,200	38,819

Technical Analysis of Euronet Worldwide 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 Euronet Worldwide Inc. The general trend of Euronet Worldwide Inc is NEUTRAL with 0.0% 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 Euronet Worldwide 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 (0.0%)		Bearish trend (0.0%)
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 Euronet Worldwide Inc.

The long score for the Support & Resistance is 0/1.
The longshort score for the Support & Resistance is 0/(-1 +1).

Between support/resistance: The price is trading between support and resistance lines.

The bullish price targets are: 105.93 < 106.18 < 110.57.

The bearish price targets are: 97.31 > 96.05 > 86.77.

Tweet this

Euronet Worldwide 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 Euronet Worldwide Inc. The current mas is .

The long score for the Moving Averages is 7/14.
The longshort score for the Moving Averages is 0/(-14 +14).

MA 20 trending down: The MA 20 is trending down. -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 down: The MA 200 is trending down. -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.

Euronet Worldwide 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 Euronet Worldwide Inc. The current macd is -1.41817406.

The long score for the Moving Average Convergence/Divergence (MACD) is 0/4.
The longshort score for the Moving Average Convergence/Divergence (MACD) is -4/(-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 Euronet Worldwide 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 Euronet Worldwide 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 Euronet Worldwide 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 down: The MACD line is trending down. This indicates that the short-term moving average is falling faster than the long-term moving average, suggesting negative momentum in the market. This signals that sellers are becoming more active and insecure, leading to potential price decreases as traders anticipate further losses and are willing to sell at lower prices. -1

Euronet Worldwide 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 Euronet Worldwide Inc. The current adx is 20.11.

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 Euronet Worldwide 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

Euronet Worldwide 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 Euronet Worldwide Inc. The current sar is 109.16.

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

Euronet Worldwide 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 Euronet Worldwide Inc. The current rsi is 33.73. The current phase is Continuation in bear market.

The long score for the Relative Strength Index (RSI) is 0/13.
The longshort score for the Relative Strength Index (RSI) is -4/(-13 +13).

Continuation in bear market: Downtrend continues after a consolidation or pullback. Hold or add to short positions.
Trending down: The RSI is trending down. -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.

Euronet Worldwide 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 Euronet Worldwide Inc. The current phase is Oversold in neutral market.

The long score for the Stochastic Oscillator is 0/6.
The longshort score for the Stochastic Oscillator is -6/(-6 +6).

STOCH < 50: The STOCH %K is below 50. There are more sellers than buyers. -1
STOCH < 20: The STOCH %K is below 20 and oversold. -2
STOCH %K line < STOCH %D line: The STOCH %K line is below the STOCH %D 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 Euronet Worldwide Inc price going down in the near term. -2
Trending down: The STOCH %K is trending down. -1

Euronet Worldwide 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 Euronet Worldwide Inc. The current cci is -163.82791162.

The long score for the Commodity Channel Index (CCI) is 0/1.
The longshort score for the Commodity Channel Index (CCI) is -1/(-1 +1).

CCI < -100: The CCI is below -100, it indicates that the price is significantly below its average, suggesting a potential oversold condition. -1

Euronet Worldwide 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 Euronet Worldwide Inc. The current cmo is -46.79464419.

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

Euronet Worldwide 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 Euronet Worldwide Inc. The current willr is -93.72236958.

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

WILLR < -80: The Williams %R is below -80. This indicates that the price is in oversold territory, suggesting a potential price correction or trend reversal to the upside. -1

Euronet Worldwide 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 Euronet Worldwide Inc.

Euronet Worldwide 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 Euronet Worldwide Inc. The current atr is 2.46940774.

Euronet Worldwide 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 Euronet Worldwide Inc. The current obv is -8,700,434.

Euronet Worldwide 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 Euronet Worldwide Inc. The current mfi is 27.26.

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

Euronet Worldwide Inc Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Euronet Worldwide 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
2023-11-24	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-11-27	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-11-28	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-11-29	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-01	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-04	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2023-12-05	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-06	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2023-12-08	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-13	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2023-12-14	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-15	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	MFI	LONG ENTRY	SHORT CLOSE	80 crossover to upside
2023-12-19	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2023-12-20	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-21	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-22	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-26	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-28	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-02	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
2024-01-03	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	RSI	SHORT ENTRY	LONG CLOSE	70 crossover to downside
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-01-04	MFI	SHORT ENTRY	LONG CLOSE	80 crossover to downside
2024-01-05	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-01-09	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-12	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-16	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-17	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-01-18	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-01-22	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-01-23	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-24	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-01-25	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-01-26	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-30	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2024-01-31	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-01	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
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-02-02	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
2024-02-05	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-06	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-07	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-08	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-02-09	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
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-02-12	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).
2024-02-13	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-14	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).
2024-02-16	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-21	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
2024-02-23	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-26	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	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.
2024-02-29	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-03-01	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-04	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-05	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-06	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).
2024-03-07	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
2024-03-08	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-12	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-03-13	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	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).
2024-03-14	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).
2024-03-15	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-03-18	STOCH	LONG EXIT		The %K line crosses below the %D line.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-03-19	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-20	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-03-22	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-26	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-28	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-04-01	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.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-04-03	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-04-05	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-08	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
2024-04-10	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
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-04-12	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
2024-04-16	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-17	STOCH	LONG EXIT		The %K line crosses below the %D line.

6.3. Candlestick Patterns

Euronet Worldwide Inc Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

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

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	33.730
Ma 20	Greater than	Ma 50	107.215
Ma 50	Greater than	Ma 100	107.637
Ma 100	Greater than	Ma 200	102.160
Open	Greater than	Close	102.530
Total			3/5 (60.0%)

Create your own Symbol Scanner

Get notifications about Euronet Worldwide Inc

I send you an email if I find something interesting about Euronet Worldwide Inc.

Euronet Worldwide Inc Buy, Hold or Sell?

Let's analyse Euronet Worldwide Inc together

Get notifications about Euronet Worldwide Inc

Quick analysis of Euronet Worldwide Inc (30 sec.)

What can you expect buying and holding a share of Euronet Worldwide 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 Euronet Worldwide Inc (5 min.)

$101.22

$25.47

$72.64 - $198.19

$98.11 - $223.66

2. Growth of Euronet Worldwide Inc (5 min.)

Is Euronet Worldwide Inc growing?

How much money is Euronet Worldwide Inc making?

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

3. Financial Health of Euronet Worldwide Inc (5 min.)

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

What can you expect buying and holding a share of Euronet Worldwide Inc?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Euronet Worldwide Inc

About Euronet Worldwide Inc

Financial Health

Valuation

1.1. Profitability of Euronet Worldwide 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 Euronet Worldwide Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

1.2.2. Operating Ratio

Trends

1.3. Liquidity of Euronet Worldwide Inc.

1.3. Liquidity

1.3.1. Current Ratio

Trends

1.3.2. Quick Ratio

Trends

1.4. Solvency of Euronet Worldwide Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

1.4.2. Debt to Equity Ratio

Trends

2. Market Valuation of Euronet Worldwide 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

Euronet Worldwide Inc
Buy, Hold or Sell?