Equity Lifestyle Properties Inc
Buy, Hold or Sell?

Let's analyse Equity Lifestyle Properties Inc together

Penke I guess you are interested in Equity Lifestyle Properties 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 Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc

I send you an email if I find something interesting about Equity Lifestyle Properties Inc.

Quick analysis of Equity Lifestyle Properties Inc (30 sec.)

What can you expect buying and holding a share of Equity Lifestyle Properties Inc? (30 sec.)

How much money do you get?

$1.75

When do you have the money?

1 year

How often do you get paid?

100.0%

What is your share worth?

Current worth

$7.67

Expected worth in 1 year

$7.56

How sure are you?

97.5%

+ What do you gain per year?

Total Gains per Share

$1.65

Return On Investment

2.7%

For what price can you sell your share?

Current Price per Share

$61.32

Expected price per share

$59.75 - $66.22

How sure are you?

50%

1. Valuation of Equity Lifestyle Properties Inc (5 min.)

Live pricePrice per Share (EOD)

$61.32

Book Value per Share

$7.67

Intrinsic Value Per Share

$9.30 - $11.31

Total Value Per Share

$16.96 - $18.97

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

The following numbers are based on moving averages and per share and per quarter.
I use a 6% discount rate for the low estimation and 3% for the high estimation.
The current Free Cash Flow Per Share is 10Y: ($0.32) 3Y: ($0.33) TTM: ($0.30)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($0.00) 3Y: ($0.00) TTM: ($0.05)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$1.21	$1.29	$1.26 - $1.31
2	$2.36	$2.54	$1.25 - $1.31
3	$3.43	$3.75	$1.25 - $1.31
4	$4.43	$4.93	$1.24 - $1.31
5	$5.38	$6.07	$1.23 - $1.31
6	$6.26	$7.18	$1.23 - $1.31
7	$7.09	$8.26	$1.22 - $1.31
8	$7.87	$9.30	$1.22 - $1.31
9	$8.61	$10.32	$1.21 - $1.31
10	$9.30	$11.31	$1.20 - $1.31

2. Growth of Equity Lifestyle Properties Inc (5 min.)

Is Equity Lifestyle Properties Inc growing?

	Current year	Previous year	Grow	Grow %
How rich?	$1.4b	$1.5b	-$19.2m	-1.3%

How much money is Equity Lifestyle Properties Inc making?

	Current year	Previous year	Grow	Grow %
Making money	$78.5m	$45.5m	$32.9m	42.0%
Net Profit Margin	21.3%	12.8%	-	-

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

Quarterly Yearly

3. Financial Health of Equity Lifestyle Properties Inc (5 min.)

What can you expect buying and holding a share of Equity Lifestyle Properties Inc? (5 min.)

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

What can you expect buying and holding a share of Equity Lifestyle Properties Inc?

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

Speculation

The Price per Share of Equity Lifestyle Properties Inc is $61.32. 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 Equity Lifestyle Properties 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 Equity Lifestyle Properties 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 $7.67. Based on the TTM, the Book Value Change Per Share is $-0.03 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.05 per quarter.
You may receive quarterly/yearly dividend in the form of additional shares.
You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.44 per quarter.

Based on historical numbers we can estimate the returns while holding a share of Equity Lifestyle Properties Inc.

How much money are you going to get?

	MRQ		TTM		YOY		5Y		10Y
	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share
Usd Eps	0.47	0.8%	0.40	0.7%	0.36	0.6%	0.35	0.6%	0.29	0.5%
Usd Book Value Change Per Share	0.01	0.0%	-0.03	0.0%	-0.05	-0.1%	0.06	0.1%	0.06	0.1%
Usd Dividend Per Share	0.45	0.7%	0.44	0.7%	0.40	0.6%	0.37	0.6%	0.29	0.5%
Usd Total Gains Per Share	0.45	0.7%	0.41	0.7%	0.35	0.6%	0.43	0.7%	0.35	0.6%
Usd Price Per Share	70.54	-	67.07	-	68.60	-	76.53	-	73.87	-
Price to Earnings Ratio	37.49	-	42.42	-	47.45	-	56.29	-	68.07	-
Price-to-Total Gains Ratio	155.19	-	163.20	-	210.84	-	223.96	-	226.24	-
Price to Book Ratio	9.20	-	8.72	-	8.80	-	10.68	-	11.62	-
Price-to-Total Gains Ratio	155.19	-	163.20	-	210.84	-	223.96	-	226.24	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	61.32
Number of shares	16

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.44	0.37
Usd Book Value Change Per Share	-0.03	0.06
Usd Total Gains Per Share	0.41	0.43
Gains per Quarter (16 shares)	6.59	6.88
Gains per Year (16 shares)	26.38	27.50

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	28	-2	16	23	4	18
2	56	-3	42	47	8	46
3	84	-5	68	70	12	74
4	112	-7	94	94	16	102
5	140	-8	120	117	20	130
6	168	-10	146	141	24	158
7	196	-12	172	164	28	186
8	224	-13	198	188	32	214
9	252	-15	224	211	37	242
10	280	-17	250	234	41	270

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%	12.0	0.0	0.0	100.0%	20.0	0.0	0.0	100.0%	40.0	0.0	0.0	100.0%	121.0	3.0	0.0	97.6%
Book Value Change Per Share	1.0	3.0	0.0	25.0%	3.0	9.0	0.0	25.0%	8.0	12.0	0.0	40.0%	25.0	15.0	0.0	62.5%	68.0	56.0	0.0	54.8%
Dividend per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	20.0	0.0	0.0	100.0%	40.0	0.0	0.0	100.0%	100.0	0.0	24.0	80.6%
Total Gains 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%	39.0	1.0	0.0	97.5%	101.0	23.0	0.0	81.5%

Fundamentals of Equity Lifestyle Properties Inc

About Equity Lifestyle Properties Inc

https://www.equitylifestyleproperties.com
4000
Two North Riverside Plaza, Chicago, IL, United States, 60606-2682
Google Maps Bing Maps

We are a self-administered, self-managed real estate investment trust ("REIT") with headquarters in Chicago. As of January 29, 2024, we own or have an interest in 451 properties in 35 states and British Columbia consisting of 172,465 sites.

Fundamental data was last updated by Penke on 2024-04-13 13:02:05.

Financial Health

Profitability Details

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

Operating Efficiency Details

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

Liquidity Details

	Compared to previous year	Compared to industry
The company is unable to pay all its short-term debts.
The company is very able to pay all its short-term debts with the most liquid assets.

Solvency Details

	Compared to previous year	Compared to industry
The company is able to pay all its debts by selling its assets.
The company is 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 overpriced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is overpriced.

1.1. Profitability of Equity Lifestyle Properties Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit Equity Lifestyle Properties Inc earns for each $1 of revenue.

Above 10% is considered healthy but always compare Equity Lifestyle Properties Inc to the REIT - Residential industry mean.
A Net Profit Margin of 25.5% means that $0.25 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Equity Lifestyle Properties Inc:

The MRQ is 25.5%. The company is making a huge profit. +2
The TTM is 21.3%. The company is making a huge profit. +2

Trends

Current period		Compared to		+/-
MRQ	25.5%	TTM	21.3%	+4.2%
TTM	21.3%	YOY	12.8%	+8.5%
TTM	21.3%	5Y	20.7%	+0.7%
5Y	20.7%	10Y	20.1%	+0.5%

Measures how much net profit Equity Lifestyle Properties Inc earns for each $1 of revenue.

Revenue is the amount of profit Equity Lifestyle Properties 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 Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc to the REIT - Residential industry mean.
Can be used to compare companies within the REIT - Residential industry.

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

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of Equity Lifestyle Properties Inc. If profit margins remain low (compared to the REIT - Residential 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 Equity Lifestyle Properties Inc is 0.25. This means that Equity Lifestyle Properties Inc earned $0.25 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Net Profit Margin of the REIT - Residential industry is .
What is the trend?
The trend is important because it shows you how Equity Lifestyle Properties Inc is performing over time. The most recent quarter might be important if Equity Lifestyle Properties 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 Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc with other companies in the same industry (REIT - Residential).
Net profit margin should rise over the years.
Can be influenced when Equity Lifestyle Properties Inc sells assets (profit will increase while costs remain the same).
It won’t show what part of Equity Lifestyle Properties 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 Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc = 91,939
Total revenue MRQ Equity Lifestyle Properties Inc = 360,644
$91,939 / $360,644 = 0.25 or 25.5%

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 Equity Lifestyle Properties Inc is using its assets to generate profit.

Above 5% is considered healthy but always compare Equity Lifestyle Properties Inc to the REIT - Residential industry mean.
1.6% Return on Assets means that Equity Lifestyle Properties Inc generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Equity Lifestyle Properties Inc:

The MRQ is 1.6%. Using its assets, the company is less efficient in making profit.
The TTM is 1.4%. Using its assets, the company is less efficient in making profit.

Trends

Current period		Compared to		+/-
MRQ	1.6%	TTM	1.4%	+0.2%
TTM	1.4%	YOY	0.8%	+0.6%
TTM	1.4%	5Y	1.3%	+0.1%
5Y	1.3%	10Y	1.3%	+0.1%

Shows how efficient Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc to the REIT - Residential 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 Equity Lifestyle Properties Inc is using its resources to generate profit. If the return on assets (1.6%) from Equity Lifestyle Properties Inc are higher than the REIT - Residential mean () that means Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc is 1.6%. This means the company generated $0.02 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the REIT - Residential industry is .
What is the trend?
The trend is important because it shows you how Equity Lifestyle Properties Inc is performing over time. The most recent quarter might be important if Equity Lifestyle Properties 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 Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc

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

Income statement
Balance sheet

Net income MRQ (income statement) from Equity Lifestyle Properties Inc = 91,939
Total assets MRQ (balance sheet) from Equity Lifestyle Properties Inc = 5,613,733
91,939 / 5,613,733 = 0.02 or 1.6%

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

Above 15%-20% is considered healthy but always compare Equity Lifestyle Properties Inc to the REIT - Residential industry mean.
6.4% Return on Equity means Equity Lifestyle Properties Inc generated $0.06 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Equity Lifestyle Properties Inc:

The MRQ is 6.4%. Using its investors money, the company is less efficient in making profit.
The TTM is 5.5%. Using its investors money, the company is less efficient in making profit.

Trends

Current period		Compared to		+/-
MRQ	6.4%	TTM	5.5%	+1.0%
TTM	5.5%	YOY	3.1%	+2.3%
TTM	5.5%	5Y	4.8%	+0.7%
5Y	4.8%	10Y	4.6%	+0.3%

Shows how efficient Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc to the REIT - Residential industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use return on equity in their analysis

To find out the owners/management's attitude toward their company. You typically want the owners/management to invest in the company and focus on generating profit. If not enough profit is generated (compared to the REIT - Residential 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 Equity Lifestyle Properties Inc is 6.4%. This means Equity Lifestyle Properties 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 REIT - Residential industry is .
What is the trend?
The trend is important because it shows you how Equity Lifestyle Properties Inc is performing over time. The most recent quarter might be important if Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc up to 10 years back (depending if Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Equity Lifestyle Properties Inc = 91,939
Shareholders equity (balance sheet) MRQ Equity Lifestyle Properties Inc = 1,428,721
91,939 / 1,428,721 = 0.06 or 6.4%

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 Equity Lifestyle Properties Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Equity Lifestyle Properties Inc is operating .

Measures how much profit Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc to the REIT - Residential industry mean.
An Operating Margin of 23.7% means the company generated $0.24 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Equity Lifestyle Properties Inc:

The MRQ is 23.7%. The company is operating efficient. +1
The TTM is 28.1%. The company is operating very efficient. +2

Trends

Current period		Compared to		+/-
MRQ	23.7%	TTM	28.1%	-4.4%
TTM	28.1%	YOY	28.6%	-0.5%
TTM	28.1%	5Y	30.6%	-2.5%
5Y	30.6%	10Y	31.8%	-1.2%

Measures how efficient Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc to the REIT - Residential 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 Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc is 23.7%. This means that Equity Lifestyle Properties Inc earned $0.24 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the REIT - Residential industry is .
What is the trend?
The trend is important because it shows you how Equity Lifestyle Properties Inc is performing over time. The most recent quarter might be important if Equity Lifestyle Properties 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 Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Equity Lifestyle Properties Inc = 216,411
Total revenue MRQ Equity Lifestyle Properties Inc = 360,644
$216,411 / $360,644 = 0.24 or 23.7%

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 Equity Lifestyle Properties Inc is keeping operating costs low.

Below 1 is considered healthy (always compare to REIT - Residential industry mean).
An Operation Ratio of 0.40 means that the operating costs are $0.40 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Equity Lifestyle Properties Inc:

The MRQ is 0.400. The company is very efficient in keeping operating costs low. +2
The TTM is 0.632. The company is efficient in keeping operating costs low. +1

Trends

Current period		Compared to		+/-
MRQ	0.400	TTM	0.632	-0.232
TTM	0.632	YOY	0.716	-0.084
TTM	0.632	5Y	0.683	-0.051
5Y	0.683	10Y	0.683	+0.000

Measures how efficient Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc to the REIT - Residential 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 Equity Lifestyle Properties Inc is 40.0%. This means that Equity Lifestyle Properties Inc earned $0.40 for each $1 in net sales in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Ratio of the REIT - Residential industry is .
What is the trend?
The trend is important because it shows you how Equity Lifestyle Properties Inc is performing over time. The most recent quarter might be important if Equity Lifestyle Properties 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 Equity Lifestyle Properties 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 Equity Lifestyle Properties 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
(130,197 +14,036) \ 360,644 = 0.40

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 Equity Lifestyle Properties Inc.

1.3. Liquidity

1.3.1. Current Ratio

Measures if Equity Lifestyle Properties Inc is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to REIT - Residential industry mean).
A Current Ratio of 0.13 means the company has $0.13 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Equity Lifestyle Properties Inc:

The MRQ is 0.127. The company is unable to pay all its short-term debts. -2
The TTM is 0.121. The company is unable to pay all its short-term debts. -2

Trends

Current period		Compared to		+/-
MRQ	0.127	TTM	0.121	+0.006
TTM	0.121	YOY	0.112	+0.009
TTM	0.121	5Y	0.221	-0.100
5Y	0.221	10Y	0.493	-0.273

Measures if Equity Lifestyle Properties Inc is able to pay off Short-term Debt.

How to use current ratio

Higher is better
Above 1.5 is considered healthy (always compare to REIT - Residential 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 Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc is 0.13. This means Equity Lifestyle Properties Inc has $0.13 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the REIT - Residential industry is .
What is the trend?
The trend is important because it shows you how Equity Lifestyle Properties Inc is performing over time. The most recent quarter might be important if Equity Lifestyle Properties 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 Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
79,874 \ 627,505) = 0.13

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

Above 1 is considered healthy but always compare Equity Lifestyle Properties Inc to the REIT - Residential industry mean.
A Quick Ratio of 0.13 means the company can pay off $0.13 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Equity Lifestyle Properties Inc:

The MRQ is 0.127. The company is just not able to pay all its short-term debts with the most liquid assets. -1
The TTM is 24.516. The company is very able to pay all its short-term debts with the most liquid assets. +2

Trends

Current period		Compared to		+/-
MRQ	0.127	TTM	24.516	-24.389
TTM	24.516	YOY	0.182	+24.334
TTM	24.516	5Y	5.386	+19.130
5Y	5.386	10Y	2.963	+2.423

Measures if Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc to the REIT - Residential 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 Equity Lifestyle Properties Inc can pay off its short term debts. This shows if Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc is 0.13. This means that Equity Lifestyle Properties Inc can pay off $0.13 for each $1 in debt (using most liquid assets).
How does it compare to the industry?
The mean MRQ Quick Ratio of the REIT - Residential industry is .
What is the trend?
The trend is important because it shows you how Equity Lifestyle Properties Inc is performing over time. The most recent quarter might be important if Equity Lifestyle Properties 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 Equity Lifestyle Properties 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 Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc: (29,937 + 0 +49,937) / 627,505 = 0.13

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 Equity Lifestyle Properties Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of Equity Lifestyle Properties Inc assets are financed with debt.

Below 1 (100%) is considered healthy but always compare Equity Lifestyle Properties Inc to REIT - Residential industry mean.
A Debt to Asset Ratio of 0.73 means that Equity Lifestyle Properties Inc assets are financed with 73.3% credit (debt) and the remaining percentage (100% - 73.3%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Equity Lifestyle Properties Inc:

The MRQ is 0.733. The company is able to pay all its debts by selling its assets. +1
The TTM is 0.731. The company is able to pay all its debts by selling its assets. +1

Trends

Current period		Compared to		+/-
MRQ	0.733	TTM	0.731	+0.002
TTM	0.731	YOY	0.718	+0.013
TTM	0.731	5Y	0.711	+0.020
5Y	0.711	10Y	0.707	+0.004

Measures how much % of Equity Lifestyle Properties Inc assets are financed with debt.

When there are more debts than assets, that means creditors have a larger stake Equity Lifestyle Properties Inc than its shareholders.

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Equity Lifestyle Properties Inc to REIT - Residential 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 Equity Lifestyle Properties Inc is 0.73. This means means that Equity Lifestyle Properties Inc is financed with 73.3% credit and the remaining percentage is financed by it's owners (shareholders).
How does it compare to the industry?
The mean MRQ Current Ratio of the REIT - Residential industry is .
What is the trend?
The trend is important because it shows you how Equity Lifestyle Properties Inc is performing over time. The most recent quarter might be important if Equity Lifestyle Properties 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 Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc has so much debt.

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Equity Lifestyle Properties Inc

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

Balance sheet
Debt to asset ratio = total debt \ total assets
4,115,112 \ 5,613,733 = 73.3% or 0.73.

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 Equity Lifestyle Properties Inc is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare Equity Lifestyle Properties Inc to the REIT - Residential industry mean.
A Debt to Equity ratio of 288.0% means that company has $2.88 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Equity Lifestyle Properties Inc:

The MRQ is 2.880. The company is unable to pay all its debts with equity. -1
The TTM is 2.851. The company is unable to pay all its debts with equity. -1

Trends

Current period		Compared to		+/-
MRQ	2.880	TTM	2.851	+0.029
TTM	2.851	YOY	2.668	+0.183
TTM	2.851	5Y	2.603	+0.248
5Y	2.603	10Y	2.571	+0.033

Measures if Equity Lifestyle Properties 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 Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc is 2.88. This means that Equity Lifestyle Properties Inc can pay off $2.88 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the REIT - Residential industry is .
What is the trend?
The trend is important because it shows you how Equity Lifestyle Properties Inc is performing over time. The most recent quarter might be important if Equity Lifestyle Properties 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 Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
4,115,112 \ 1,428,721 = 2.88 or 288.0%

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 Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc generates.

Above 15 is considered overpriced but always compare Equity Lifestyle Properties Inc to the REIT - Residential industry mean.
A PE ratio of 37.49 means the investor is paying $37.49 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Equity Lifestyle Properties Inc:

The EOD is 32.594. Based on the earnings, the company is overpriced. -1
The MRQ is 37.494. Based on the earnings, the company is overpriced. -1
The TTM is 42.421. Based on the earnings, the company is overpriced. -1

Trends

Current period		Compared to		+/-
EOD	32.594	MRQ	37.494	-4.901
MRQ	37.494	TTM	42.421	-4.926
TTM	42.421	YOY	47.451	-5.030
TTM	42.421	5Y	56.293	-13.872
5Y	56.293	10Y	68.072	-11.779

Measures how much money you pay for each share for every $1 in earnings Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc to the REIT - Residential 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 Equity Lifestyle Properties Inc is 37.49. This means the investor is paying $37.49 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the REIT - Residential industry is .
What is the trend?
The trend is important because it shows you how Equity Lifestyle Properties Inc is performing over time. The most recent quarter might be important if Equity Lifestyle Properties 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 Equity Lifestyle Properties 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 Equity Lifestyle Properties 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 \ 195,475 = EPS
PE ratio MRQ = 37.49

* 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 Equity Lifestyle Properties Inc:

The EOD is 68.994. Based on how much money comes from the company's main activities, the company is overpriced. -1
The MRQ is 79.368. Based on how much money comes from the company's main activities, the company is overpriced. -1
The TTM is 80.603. Based on how much money comes from the company's main activities, the company is overpriced. -1

Trends

Current period		Compared to		+/-
EOD	68.994	MRQ	79.368	-10.374
MRQ	79.368	TTM	80.603	-1.235
TTM	80.603	YOY	145.062	-64.458
TTM	80.603	5Y	91.723	-11.119
5Y	91.723	10Y	76.398	+15.325

2. Book Value per Share

2.3. Price to Book Ratio

Measures if the stock price of Equity Lifestyle Properties Inc is to cheap or to expensive compared to its book value.

At or below 1 is considered healthy (always compare to REIT - Residential industry mean).
A PB ratio of 9.20 means the investor is paying $9.20 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Equity Lifestyle Properties Inc:

The EOD is 7.998. Based on the equity, the company is overpriced. -1
The MRQ is 9.201. Based on the equity, the company is overpriced. -1
The TTM is 8.720. Based on the equity, the company is overpriced. -1

Trends

Current period		Compared to		+/-
EOD	7.998	MRQ	9.201	-1.203
MRQ	9.201	TTM	8.720	+0.481
TTM	8.720	YOY	8.797	-0.077
TTM	8.720	5Y	10.679	-1.959
5Y	10.679	10Y	11.621	-0.942

2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Equity Lifestyle Properties Inc.

3.1. Institutions holding Equity Lifestyle Properties Inc

Institutions are holding 99.497% of the shares of Equity Lifestyle Properties Inc.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	Vanguard Group Inc	13.3134	0.0383	24828536	-80914	-0.3248
2023-12-31	BlackRock Inc	12.6263	0.0424	23547015	26982	0.1147
2023-12-31	T. Rowe Price Associates, Inc.	7.2145	0.1275	13454524	-1524684	-10.1787
2023-12-31	Aristotle Capital Management LLC	5.945	1.531	11086915	-449690	-3.8979
2023-12-31	State Street Corporation	5.7778	0.0372	10775195	53841	0.5022
2023-12-31	Chai Trust Co., LLC	4.8109	53.0694	8971935	-83750	-0.9248
2023-12-31	FMR Inc	3.9787	0.0402	7419897	-1785774	-19.3986
2023-12-31	NORGES BANK	3.4635	0.0796	6459076	2909800	81.9829
2023-12-31	Victory Capital Management Inc.	2.6622	0.3684	4964846	-805976	-13.9664
2023-12-31	Geode Capital Management, LLC	1.8673	0.0257	3482435	123878	3.6884
2023-12-31	Nuveen Asset Management, LLC	1.6017	0.0678	2986968	236625	8.6035
2023-12-31	Massachusetts Financial Services Company	1.4712	0.0625	2743596	410042	17.5716
2023-12-31	Boston Partners Global Investors, Inc	1.4632	0.2549	2728675	1501692	122.389
2023-12-31	Goldman Sachs Group Inc	1.4203	0.0168	2648812	1125067	73.8356
2023-12-31	Resolution Capital Limited	1.3968	3.3327	2604847	258298	11.0076
2023-12-31	JPMorgan Chase & Co	1.39	0.0176	2592248	-803686	-23.6661
2023-12-31	Dimensional Fund Advisors, Inc.	1.3727	0.0527	2559965	9357	0.3669
2023-12-31	Charles Schwab Investment Management Inc	1.2299	0.0411	2293701	61126	2.7379
2023-12-31	Legal & General Group PLC	1.1903	0.0402	2219876	222054	11.1148
2023-12-31	Bank of New York Mellon Corp	1.0288	0.0274	1918654	-6382	-0.3315
Total		75.2245	59.2734	140287716	+1397906	+1.0%

3.2. Funds holding Equity Lifestyle Properties Inc

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-02-29	Vanguard Real Estate Index Investor	3.8746	0.7615	7225791	15924	0.2209
2024-03-28	iShares Core S&P Mid-Cap ETF	3.1105	0.4392	5800806	-3178	-0.0548
2024-02-29	Vanguard Total Stock Mkt Idx Inv	2.8157	0.0228	5251015	-10651	-0.2024
2024-02-29	Vanguard Small Cap Index	2.3183	0.2071	4323526	39629	0.9251
2023-12-31	Victory Sycamore Established Value R	1.6623	1.2118	3100000	-600000	-16.2162
2023-12-31	Vanguard Windsor™ II Inv	1.5175	0.3524	2830000	-39000	-1.3594
2024-02-29	Vanguard Institutional Extnd Mkt Idx Tr	1.4799	0.1821	2759969	12492	0.4547
2024-02-29	Vanguard Small Cap Growth Index Inv	1.3015	0.4682	2427139	39008	1.6334
2023-12-31	T. Rowe Price US Value Equity Composite	1.1804	0.5599	2201390	27400	1.2604
2023-12-31	T. Rowe Price Value	1.1804	0.5668	2201390	27400	1.2604
2024-01-31	JHancock Disciplined Value Mid Cap I	1.1005	0.6638	2052313	-27350	-1.3151
2023-12-31	T. Rowe Price U.S. Value Equity Tr-Z	1.0856	0.5516	2024591	103300	5.3766
2023-12-31	T. Rowe Price Real Assets Tr I-Z	0.9724	1.1126	1813461	-611225	-25.2084
2023-12-31	T. Rowe Price US Large-Cap Core	0.8741	0.7196	1630153	172655	11.846
2023-12-31	T. Rowe Price US Large-Cap Core Eq Comp	0.8741	0.7171	1630153	172655	11.846
2023-12-31	T. Rowe Price Real Assets	0.8215	1.12	1532102	-553328	-26.533
2023-12-31	T. Rowe Price U.S. Large-Cap Core Tr-B	0.8064	0.6889	1503885	185186	14.0431
2024-02-29	SPDR® S&P MIDCAP 400 ETF Trust	0.7983	0.4766	1488731	5604	0.3779
2024-01-31	Fidelity Real Estate Income	0.7033	1.9404	1311596	0	0
2023-09-15	Fidelity US REIT Mother Fund	0.6755	1.5546	1259790	-1507000	-54.4675
Total		29.1528	14.317	54367801	-2550479	-4.7%

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Equity Lifestyle Properties 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	-	-	0.007	-0.026	+478%	-0.050	+820%	0.063	-89%	0.063	-89%
Book Value Per Share	-	-	7.667	7.691	0%	7.796	-2%	7.237	+6%	6.424	+19%
Current Ratio	-	-	0.127	0.121	+5%	0.112	+14%	0.221	-42%	0.493	-74%
Debt To Asset Ratio	-	-	0.733	0.731	+0%	0.718	+2%	0.711	+3%	0.707	+4%
Debt To Equity Ratio	-	-	2.880	2.851	+1%	2.668	+8%	2.603	+11%	2.571	+12%
Dividend Per Share	-	-	0.448	0.438	+2%	0.398	+12%	0.366	+22%	0.291	+54%
Eps	-	-	0.470	0.402	+17%	0.364	+29%	0.354	+33%	0.293	+61%
Free Cash Flow Per Share	-	-	0.222	0.295	-25%	0.290	-23%	0.310	-28%	0.316	-30%
Free Cash Flow To Equity Per Share	-	-	-0.145	0.020	-845%	0.066	-319%	0.280	-152%	0.219	-166%
Gross Profit Margin	-	-	0.946	0.857	+10%	0.707	+34%	0.855	+11%	0.882	+7%
Intrinsic Value_10Y_max	-	-	11.305	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	9.295	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	1.287	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	1.215	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	3.749	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	3.426	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	6.070	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	5.375	-	-	-	-	-	-	-	-
Market Cap	11435689440.000	-21%	13788806500.000	13106930642.500	+5%	13393979332.500	+3%	14752915545.500	-7%	14039198865.750	-2%
Net Profit Margin	-	-	0.255	0.213	+20%	0.128	+99%	0.207	+23%	0.201	+27%
Operating Margin	-	-	0.237	0.281	-16%	0.286	-17%	0.306	-23%	0.318	-26%
Operating Ratio	-	-	0.400	0.632	-37%	0.716	-44%	0.683	-41%	0.683	-41%
Pb Ratio	7.998	-15%	9.201	8.720	+6%	8.797	+5%	10.679	-14%	11.621	-21%
Pe Ratio	32.594	-15%	37.494	42.421	-12%	47.451	-21%	56.293	-33%	68.072	-45%
Price Per Share	61.320	-15%	70.540	67.068	+5%	68.598	+3%	76.531	-8%	73.873	-5%
Price To Free Cash Flow Ratio	68.994	-15%	79.368	80.603	-2%	145.062	-45%	91.723	-13%	76.398	+4%
Price To Total Gains Ratio	134.906	-15%	155.190	163.205	-5%	210.836	-26%	223.963	-31%	226.242	-31%
Quick Ratio	-	-	0.127	24.516	-99%	0.182	-30%	5.386	-98%	2.963	-96%
Return On Assets	-	-	0.016	0.014	+16%	0.008	+93%	0.013	+24%	0.013	+30%
Return On Equity	-	-	0.064	0.055	+17%	0.031	+105%	0.048	+34%	0.046	+41%
Total Gains Per Share	-	-	0.455	0.412	+10%	0.349	+30%	0.430	+6%	0.354	+28%
Usd Book Value	-	-	1498621000.000	1503031500.000	0%	1522236750.000	-2%	1397070650.000	+7%	1223206025.000	+23%
Usd Book Value Change Per Share	-	-	0.007	-0.026	+478%	-0.050	+820%	0.063	-89%	0.063	-89%
Usd Book Value Per Share	-	-	7.667	7.691	0%	7.796	-2%	7.237	+6%	6.424	+19%
Usd Dividend Per Share	-	-	0.448	0.438	+2%	0.398	+12%	0.366	+22%	0.291	+54%
Usd Eps	-	-	0.470	0.402	+17%	0.364	+29%	0.354	+33%	0.293	+61%
Usd Free Cash Flow	-	-	43433000.000	57729750.000	-25%	56634250.000	-23%	59860000.000	-27%	60003000.000	-28%
Usd Free Cash Flow Per Share	-	-	0.222	0.295	-25%	0.290	-23%	0.310	-28%	0.316	-30%
Usd Free Cash Flow To Equity Per Share	-	-	-0.145	0.020	-845%	0.066	-319%	0.280	-152%	0.219	-166%
Usd Market Cap	11435689440.000	-21%	13788806500.000	13106930642.500	+5%	13393979332.500	+3%	14752915545.500	-7%	14039198865.750	-2%
Usd Price Per Share	61.320	-15%	70.540	67.068	+5%	68.598	+3%	76.531	-8%	73.873	-5%
Usd Profit	-	-	91939000.000	78551750.000	+17%	45565750.000	+102%	63318550.000	+45%	52930250.000	+74%
Usd Revenue	-	-	360644000.000	368975750.000	-2%	357771000.000	+1%	313394950.000	+15%	264313000.000	+36%
Usd Total Gains Per Share	-	-	0.455	0.412	+10%	0.349	+30%	0.430	+6%	0.354	+28%
	EOD	+4 -4	MRQ	TTM	+20 -16	YOY	+21 -15	5Y	+20 -16	10Y	+19 -17

4.2. Fundamental Score

Let's check the fundamental score of Equity Lifestyle Properties Inc based on Penke's default stock scanner.

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	32.594
Price to Book Ratio (EOD)	Between	0-1	7.998
Net Profit Margin (MRQ)	Greater than	0	0.255
Operating Margin (MRQ)	Greater than	0	0.237
Quick Ratio (MRQ)	Greater than	1	0.127
Current Ratio (MRQ)	Greater than	1	0.127
Debt to Asset Ratio (MRQ)	Less than	1	0.733
Debt to Equity Ratio (MRQ)	Less than	1	2.880
Return on Equity (MRQ)	Greater than	0.15	0.064
Return on Assets (MRQ)	Greater than	0.05	0.016
Total			3/10 (30.0%)

Create your own Stock Scanner

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

4.3. Technical Score

Let's check the technical score of Equity Lifestyle Properties Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Open	Greater than	Close	61.280
Total			0/1 (0.0%)

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
Income Tax Expense		31,286	-26,657	4,629	-3,981	648	35,881	36,529	-47,572	-11,043

Latest Balance Sheet

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

Summary

Total Assets	5,613,733
Total Liabilities	4,115,112
Total Stockholder Equity	1,428,721

	As reported
Total Liabilities	4,115,112
Total Stockholder Equity	+ 1,428,721
Total Assets	= 5,613,733

Assets

Total Assets	5,613,733
Total Current Assets	79,874
Long-term Assets	5,533,859

Total Current Assets

Total Current Assets (as reported)	79,874
Cash And Cash Equivalents	29,937
Net Receivables	49,937
Total Current Assets (calculated)	79,874
+/-	0

Long-term Assets

Long-term Assets (as reported)	5,533,859
Goodwill	17,600
Long Term Investments	85,304
Long-term Assets Other	5,430,955
Long-term Assets (calculated)	5,533,859
+/-	0

Liabilities & Shareholders' Equity

Total Current Liabilities	627,505
Long-term Liabilities	3,487,607
Total Stockholder Equity	1,428,721

Total Current Liabilities

Total Current Liabilities (as reported)	627,505
Short-term Debt	31,000
Short Long Term Debt	31,000
Accounts payable	151,567
Other Current Liabilities	100,150
Total Current Liabilities (calculated)	313,717
+/-	313,788

Long-term Liabilities

Long-term Liabilities (as reported)	3,487,607
Long term Debt	3,487,607
Long-term Liabilities (calculated)	3,487,607
+/-	0

Total Stockholder Equity

Total Stockholder Equity (as reported)	1,428,721
Common Stock	1,917
Retained Earnings	-223,576
Accumulated Other Comprehensive Income	6,061
Other Stockholders Equity	1,644,319
Total Stockholder Equity (calculated)	1,428,721
+/-	0

Other

Capital Stock	1,917
Cash and Short Term Investments	29,937
Common Stock Shares Outstanding	195,475
Current Deferred Revenue	344,788
Liabilities and Stockholders Equity	5,613,733
Net Debt	3,488,670
Net Invested Capital	4,947,328
Net Working Capital	-547,631
Short Long Term Debt Total	3,518,607

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

1996-09-30

1996-06-30

1996-03-31

1995-12-31

1995-09-30

1995-06-30

1995-03-31

1994-12-31

1994-09-30

1994-06-30

1994-03-31

1993-12-31

1993-09-30

1993-06-30

1993-03-31

> Total Assets

179,500
180,400
180,000
341,700
351,500
351,400
526,500
544,100
545,400
544,700
531,700
523,100
544,200
550,300
557,800
567,874
584,200
588,800
728,300
864,365
960,100
1,176,200
1,169,800
1,176,841
1,166,200
1,177,000
1,192,900
1,160,338
1,160,394
1,112,900
1,097,781
1,104,304
1,110,625
1,105,960
1,108,913
1,099,963
1,127,122
1,065,508
1,137,309
1,162,850
1,167,313
1,155,574
1,153,003
1,473,915
1,551,781
1,727,833
1,724,949
1,886,289
1,892,180
1,892,390
1,978,939
1,948,874
2,019,887
2,058,069
2,034,920
2,055,831
2,044,165
2,046,232
2,046,051
2,033,695
2,028,246
2,029,806
2,325,313
2,091,647
2,067,115
2,225,821
2,198,293
2,166,319
2,419,555
2,152,928
2,074,568
2,048,395
2,066,862
2,368,553
3,292,805
3,496,101
3,492,569
3,498,650
3,497,125
3,398,226
3,426,566
3,521,129
3,397,130
3,391,639
3,410,562
3,430,424
3,451,148
3,446,339
3,468,794
3,447,508
3,439,657
3,420,061
3,415,125
3,485,575
3,470,383
3,478,987
3,471,041
3,485,358
3,525,847
3,610,032
3,690,083
3,700,189
3,855,037
3,925,808
4,008,877
4,014,478
4,135,951
4,151,275
4,212,464
4,268,174
4,260,413
4,418,969
4,785,715
4,824,007
4,981,860
5,307,871
5,264,805
5,399,588
5,405,446
5,492,519
5,519,313
5,585,987
5,626,291
5,613,733

5,613,733

5,626,291

5,585,987

5,519,313

5,492,519

5,405,446

5,399,588

5,264,805

5,307,871

4,981,860

4,824,007

4,785,715

4,418,969

4,260,413

4,268,174

4,212,464

4,151,275

4,135,951

4,014,478

4,008,877

3,925,808

3,855,037

3,700,189

3,690,083

3,610,032

3,525,847

3,485,358

3,471,041

3,478,987

3,470,383

3,485,575

3,415,125

3,420,061

3,439,657

3,447,508

3,468,794

3,446,339

3,451,148

3,430,424

3,410,562

3,391,639

3,397,130

3,521,129

3,426,566

3,398,226

3,497,125

3,498,650

3,492,569

3,496,101

3,292,805

2,368,553

2,066,862

2,048,395

2,074,568

2,152,928

2,419,555

2,166,319

2,198,293

2,225,821

2,067,115

2,091,647

2,325,313

2,029,806

2,028,246

2,033,695

2,046,051

2,046,232

2,044,165

2,055,831

2,034,920

2,058,069

2,019,887

1,948,874

1,978,939

1,892,390

1,892,180

1,886,289

1,724,949

1,727,833

1,551,781

1,473,915

1,153,003

1,155,574

1,167,313

1,162,850

1,137,309

1,065,508

1,127,122

1,099,963

1,108,913

1,105,960

1,110,625

1,104,304

1,097,781

1,112,900

1,160,394

1,160,338

1,192,900

1,177,000

1,166,200

1,176,841

1,169,800

1,176,200

960,100

864,365

728,300

588,800

584,200

567,874

557,800

550,300

544,200

523,100

531,700

544,700

545,400

544,100

526,500

351,400

351,500

341,700

180,000

180,400

179,500

> Total Current Assets

0
0
0
132,200
76,800
70,900
35,900
6,500
11,500
13,100
13,200
1,700
4,100
5,900
14,100
3,164
900
3,800
2,800
1,749
3,500
7,900
4,100
14,381
6,600
21,500
25,100
8,014
12,097
23,040
7,347
4,287
4,757
4,896
6,712
3,320
42,550
46,428
49,007
42,643
50,100
54,087
50,708
359,729
53,320
51,173
54,804
122,712
66,730
66,048
69,766
61,641
67,798
75,403
72,248
71,696
71,703
70,213
69,785
69,311
65,216
43,490
83,837
58,246
48,181
207,698
192,369
199,289
205,086
215,336
81,419
94,247
120,728
85,344
212,796
138,802
166,426
134,967
147,868
138,408
179,413
395,220
166,358
165,365
142,546
178,414
202,553
163,984
183,550
160,383
162,058
152,911
171,606
152,705
147,302
142,438
147,697
160,428
174,362
126,390
154,632
132,840
204,137
186,156
179,033
126,467
79,614
66,418
132,148
155,297
150,448
59,904
128,723
82,825
80,219
163,353
78,662
84,351
75,163
67,703
77,316
75,482
109,364
79,874

79,874

109,364

75,482

77,316

67,703

75,163

84,351

78,662

163,353

80,219

82,825

128,723

59,904

150,448

155,297

132,148

66,418

79,614

126,467

179,033

186,156

204,137

132,840

154,632

126,390

174,362

160,428

147,697

142,438

147,302

152,705

171,606

152,911

162,058

160,383

183,550

163,984

202,553

178,414

142,546

165,365

166,358

395,220

179,413

138,408

147,868

134,967

166,426

138,802

212,796

85,344

120,728

94,247

81,419

215,336

205,086

199,289

192,369

207,698

48,181

58,246

83,837

43,490

65,216

69,311

69,785

70,213

71,703

71,696

72,248

75,403

67,798

61,641

69,766

66,048

66,730

122,712

54,804

51,173

53,320

359,729

50,708

54,087

50,100

42,643

49,007

46,428

42,550

3,320

6,712

4,896

4,757

4,287

7,347

23,040

12,097

8,014

25,100

21,500

6,600

14,381

4,100

7,900

3,500

1,749

2,800

3,800

900

3,164

14,100

5,900

4,100

1,700

13,200

13,100

11,500

6,500

35,900

70,900

76,800

132,200

Cash And Cash Equivalents

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
324
0
0
0
909
3,500
0
4,100
13,657
6,600
21,500
25,100
6,676
10,626
21,898
6,277
2,847
3,215
3,417
5,065
1,354
6,981
10,053
13,075
7,270
12,745
17,490
17,981
325,740
17,423
9,426
7,592
5,305
7,844
7,416
9,156
610
24
945
0
1,605
1,605
696
3,703
5,785
2,567
11,185
52,745
45,312
16,679
174,151
160,178
145,128
172,307
151,805
81,419
12,659
43,137
85,344
212,796
70,460
102,972
134,967
147,868
37,140
81,821
177,895
51,526
58,427
56,427
84,811
109,144
73,714
102,703
84,945
85,662
80,258
97,107
74,871
68,812
56,340
73,248
67,740
77,395
31,085
73,891
46,025
112,410
60,542
144,222
90,457
42,386
28,860
96,921
119,993
114,218
24,060
91,528
44,753
40,272
123,398
38,120
42,426
30,510
2,647
30,661
28,107
38,480
29,937

29,937

38,480

28,107

30,661

2,647

30,510

42,426

38,120

123,398

40,272

44,753

91,528

24,060

114,218

119,993

96,921

28,860

42,386

90,457

144,222

60,542

112,410

46,025

73,891

31,085

77,395

67,740

73,248

56,340

68,812

74,871

97,107

80,258

85,662

84,945

102,703

73,714

109,144

84,811

56,427

58,427

51,526

177,895

81,821

37,140

147,868

134,967

102,972

70,460

212,796

85,344

43,137

12,659

81,419

151,805

172,307

145,128

160,178

174,151

16,679

45,312

52,745

11,185

2,567

5,785

3,703

696

1,605

945

610

9,156

7,416

7,844

5,305

7,592

9,426

17,423

325,740

17,981

17,490

12,745

7,270

13,075

10,053

6,981

1,354

5,065

3,417

3,215

2,847

6,277

21,898

10,626

6,676

25,100

21,500

6,600

13,657

4,100

3,500

909

324

Short-term Investments

0
0
0
132,200
76,800
70,900
35,900
6,500
11,500
13,100
13,200
1,700
4,100
5,900
14,100
1,968
900
3,800
2,800
0
0
7,900
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,883
0
14,831
14,755
15,788
4,569
9,563
0
0
0
0
0
0
9,442
0
9,905
0
52,266
49,269
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
5,300
5,300
5,300
0
0
0
0
0
0
0
0
0
0
0
0
4,885,290
79,688
84,113
20,474
19,119
81,135,000
17,327
15,564
0

15,564

17,327

81,135,000

19,119

20,474

84,113

79,688

4,885,290

5,300

49,269

52,266

9,905

9,442

9,563

4,569

15,788

14,755

14,831

14,883

7,900

2,800

3,800

900

1,968

14,100

5,900

4,100

1,700

13,200

13,100

11,500

6,500

35,900

70,900

76,800

132,200

Net Receivables

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
872
0
0
0
840
0
0
0
724
0
0
0
1,338
1,471
1,142
1,070
1,440
1,542
1,479
1,647
1,966
2,197
1,574
1,694
1,735
1,730
2,180
2,040
2,385
2,454
2,085
2,486
1,469
1,464
1,230
1,483
1,619
1,650
1,794
995
1,294
1,390
1,512
1,267
1,156
909
408
32,754
32,839
31,502
29,566
28,867
30,373
29,592
27,078
26,483
26,145
25,057
28,598
58,740
65,394
60,645
57,224
57,154
54,378
51,271
43,987
44,345
44,367
38,610
38,208
38,051
37,137
36,313
35,464
36,334
35,463
34,144
33,837
34,277
34,520
34,239
48,253
50,080
49,477
34,913
34,672
35,889
35,041
34,811
36,010
37,228
37,558
35,227
35,304
36,230
35,844
37,195
38,072
39,947
39,955
40,542
41,925
44,653
45,356
46,655
47,375
49,684
49,937

49,937

49,684

47,375

46,655

45,356

44,653

41,925

40,542

39,955

39,947

38,072

37,195

35,844

36,230

35,304

35,227

37,558

37,228

36,010

34,811

35,041

35,889

34,672

34,913

49,477

50,080

48,253

34,239

34,520

34,277

33,837

34,144

35,463

36,334

35,464

36,313

37,137

38,051

38,208

38,610

44,367

44,345

43,987

51,271

54,378

57,154

57,224

60,645

65,394

58,740

28,598

25,057

26,145

26,483

27,078

29,592

30,373

28,867

29,566

31,502

32,839

32,754

408

909

1,156

1,267

1,512

1,390

1,294

995

1,794

1,650

1,619

1,483

1,230

1,464

1,469

2,486

2,085

2,454

2,385

2,040

2,180

1,730

1,735

1,694

1,574

2,197

1,966

1,647

1,479

1,542

1,440

1,070

1,142

1,471

1,338

724

840

872

Other Current 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
65,284
0
0
0
0
0
0
-15,878
-1,294
-16,221
-16,267
-17,055
-5,725
-10,472
-408
-32,754
-32,839
-10,286
0
0
11,382
0
23,803
8,373
0
0
-31,360
-61,883
0
0
-60,258
-59,400
45,321
44,689
175,154
67,717
61,331
47,509
55,395
55,358
53,133
44,534
39,974
40,062
37,190
40,355
43,997
44,213
51,578
40,210
44,435
47,683
45,828
45,828
52,143
55,838
35,914
27,400
27,500
30,200
25,100
27,600
25,800
25,900
24,060
27,600
31,200
31,700
-4,885,290
-79,688
-58,313
23,200
19,700
-77,316
-75,482
-109,364
-79,874

-79,874

-109,364

-75,482

-77,316

19,700

23,200

-58,313

-79,688

-4,885,290

31,700

31,200

27,600

24,060

25,900

25,800

27,600

25,100

30,200

27,500

27,400

35,914

55,838

52,143

45,828

47,683

44,435

40,210

51,578

44,213

43,997

40,355

37,190

40,062

39,974

44,534

53,133

55,358

55,395

47,509

61,331

67,717

175,154

44,689

45,321

-59,400

-60,258

-61,883

-31,360

8,373

23,803

11,382

-10,286

-32,839

-32,754

-408

-10,472

-5,725

-17,055

-16,267

-16,221

-1,294

-15,878

65,284

> Long-term Assets

130,700
145,600
145,000
163,300
226,900
253,500
447,600
498,400
497,000
492,500
488,100
486,600
505,500
511,100
509,600
533,005
554,600
555,400
676,600
854,236
910,400
1,119,200
1,121,300
1,134,791
1,114,200
1,123,400
1,131,200
1,134,776
1,128,649
1,068,739
1,067,219
1,071,078
1,074,378
1,073,242
1,073,674
1,072,500
1,050,130
976,150
1,057,159
1,077,543
1,073,029
1,052,635
1,047,607
1,061,427
1,432,205
1,610,613
1,605,611
1,763,577
1,746,899
1,751,151
1,831,208
1,820,453
1,888,578
1,899,344
1,893,466
1,982,841
1,909,429
1,912,826
1,910,001
1,953,430
1,903,335
1,925,916
1,929,841
2,001,602
2,018,934
2,018,123
2,005,924
1,967,030
1,976,020
1,937,592
1,993,149
1,954,148
1,946,134
2,283,209
3,080,009
3,357,299
3,326,143
3,363,683
3,349,257
3,259,818
3,247,153
3,125,909
3,230,772
3,226,274
3,268,016
3,252,010
3,248,595
3,282,355
3,285,244
3,287,125
3,277,599
3,267,150
3,243,519
3,332,870
3,323,081
3,336,549
3,323,344
3,324,930
3,351,485
3,483,642
3,535,451
3,567,349
3,650,900
3,739,652
3,829,844
3,888,011
4,056,337
4,084,857
4,080,316
4,112,877
4,109,965
4,359,065
4,656,992
4,741,182
4,901,641
5,144,518
5,186,143
5,315,237
5,330,283
5,424,816
5,441,997
5,510,505
5,516,927
5,533,859

5,533,859

5,516,927

5,510,505

5,441,997

5,424,816

5,330,283

5,315,237

5,186,143

5,144,518

4,901,641

4,741,182

4,656,992

4,359,065

4,109,965

4,112,877

4,080,316

4,084,857

4,056,337

3,888,011

3,829,844

3,739,652

3,650,900

3,567,349

3,535,451

3,483,642

3,351,485

3,324,930

3,323,344

3,336,549

3,323,081

3,332,870

3,243,519

3,267,150

3,277,599

3,287,125

3,285,244

3,282,355

3,248,595

3,252,010

3,268,016

3,226,274

3,230,772

3,125,909

3,247,153

3,259,818

3,349,257

3,363,683

3,326,143

3,357,299

3,080,009

2,283,209

1,946,134

1,954,148

1,993,149

1,937,592

1,976,020

1,967,030

2,005,924

2,018,123

2,018,934

2,001,602

1,929,841

1,925,916

1,903,335

1,953,430

1,910,001

1,912,826

1,909,429

1,982,841

1,893,466

1,899,344

1,888,578

1,820,453

1,831,208

1,751,151

1,746,899

1,763,577

1,605,611

1,610,613

1,432,205

1,061,427

1,047,607

1,052,635

1,073,029

1,077,543

1,057,159

976,150

1,050,130

1,072,500

1,073,674

1,073,242

1,074,378

1,071,078

1,067,219

1,068,739

1,128,649

1,134,776

1,131,200

1,123,400

1,114,200

1,134,791

1,121,300

1,119,200

910,400

854,236

676,600

555,400

554,600

533,005

509,600

511,100

505,500

486,600

488,100

492,500

497,000

498,400

447,600

253,500

226,900

163,300

145,000

145,600

130,700

Property Plant Equipment

130,700
145,600
145,000
163,300
226,900
253,500
447,600
498,400
497,000
492,500
488,100
486,600
505,500
511,100
509,600
526,169
554,600
555,400
676,600
847,110
910,400
1,119,200
1,121,300
1,119,410
1,114,200
1,123,400
1,131,200
1,113,586
1,104,714
1,043,136
1,039,475
1,036,596
1,038,531
1,036,267
1,033,667
1,026,260
1,038,071
964,230
1,035,090
1,057,909
1,053,343
1,033,446
1,028,660
1,042,599
1,381,617
1,559,865
1,555,497
1,712,923
1,705,038
1,704,880
1,784,870
1,774,242
1,874,514
1,885,657
1,878,583
1,901,651
1,894,598
1,898,071
1,894,213
1,901,904
1,893,772
1,916,200
1,920,136
1,929,788
1,937,542
1,933,133
1,917,232
1,908,447
1,896,603
1,892,513
1,888,166
1,884,322
1,876,362
1,870,749
2,914,307
3,265,447
3,234,611
3,207,639
3,189,083
3,207,860
0
3,068,771
3,177,174
3,169,566
3,208,749
3,191,248
3,182,620
3,218,421
3,212,942
3,214,402
3,205,001
3,195,176
3,189,767
3,278,563
3,272,448
3,285,805
3,272,800
3,271,711
3,266,911
3,399,119
3,438,410
3,469,807
3,553,182
3,641,589
3,675,907
3,732,832
3,938,494
3,966,825
3,968,506
3,978,511
4,001,217
4,235,841
4,537,027
4,616,338
4,738,568
4,885,290
4,921,680
5,045,563
5,082,711
5,136,921
5,173,069
5,218,899
5,248,113
0

5,248,113

5,218,899

5,173,069

5,136,921

5,082,711

5,045,563

4,921,680

4,885,290

4,738,568

4,616,338

4,537,027

4,235,841

4,001,217

3,978,511

3,968,506

3,966,825

3,938,494

3,732,832

3,675,907

3,641,589

3,553,182

3,469,807

3,438,410

3,399,119

3,266,911

3,271,711

3,272,800

3,285,805

3,272,448

3,278,563

3,189,767

3,195,176

3,205,001

3,214,402

3,212,942

3,218,421

3,182,620

3,191,248

3,208,749

3,169,566

3,177,174

3,068,771

3,207,860

3,189,083

3,207,639

3,234,611

3,265,447

2,914,307

1,870,749

1,876,362

1,884,322

1,888,166

1,892,513

1,896,603

1,908,447

1,917,232

1,933,133

1,937,542

1,929,788

1,920,136

1,916,200

1,893,772

1,901,904

1,894,213

1,898,071

1,894,598

1,901,651

1,878,583

1,885,657

1,874,514

1,774,242

1,784,870

1,704,880

1,705,038

1,712,923

1,555,497

1,559,865

1,381,617

1,042,599

1,028,660

1,033,446

1,053,343

1,057,909

1,035,090

964,230

1,038,071

1,026,260

1,033,667

1,036,267

1,038,531

1,036,596

1,039,475

1,043,136

1,104,714

1,113,586

1,131,200

1,123,400

1,114,200

1,119,410

1,121,300

1,119,200

910,400

847,110

676,600

555,400

554,600

526,169

509,600

511,100

505,500

486,600

488,100

492,500

497,000

498,400

447,600

253,500

226,900

163,300

145,000

145,600

130,700

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
7,800
7,800
7,800
7,800
7,800
7,800
7,800
45,321
44,689
55,105
70,744
63,949
47,509
55,395
55,358
53,133
44,534
39,974
40,062
37,190
40,355
43,997
44,213
51,578
40,210
44,435
47,683
45,828
45,828
52,143
55,838
7,800
0
0
0
7,800
0
0
0
7,800
0
0
0
0
0
0
0
17,600
0
0
0
17,600

17,600

7,800

55,838

52,143

45,828

47,683

44,435

40,210

51,578

44,213

43,997

40,355

37,190

40,062

39,974

44,534

53,133

55,358

55,395

47,509

63,949

70,744

55,105

44,689

45,321

7,800

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
8,446
8,509
8,322
8,238
0
0
0
0
8,420
0
9,519
9,795
11,583
14,477
14,709
15,414
13,512
17,889
17,963
17,554
17,741
22,994
23,223
19,198
19,369
19,187
21,766
52,966
53,080
57,491
57,699
57,366
93,669
58,465
55,195
20,339
20,074
20,130
19,864
19,933
19,726
19,861
20,496
20,632
70,312
79,688
84,113
88,352
81,404
81,135
82,423
84,328
85,304

85,304

84,328

82,423

81,135

81,404

88,352

84,113

79,688

70,312

20,632

20,496

19,861

19,726

19,933

19,864

20,130

20,074

20,339

55,195

58,465

93,669

57,366

57,699

57,491

53,080

52,966

21,766

19,187

19,369

19,198

23,223

22,994

17,741

17,554

17,963

17,889

13,512

15,414

14,709

14,477

11,583

9,795

9,519

8,420

8,238

8,322

8,509

8,446

Intangible Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
50,654
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
19,400
19,600
19,600
19,600
19,600
15,900
15,900
15,900
15,900
12,100
12,100
12,100
12,100
12,100
12,100
12,100
12,100
12,100
10,100
10,000
10,000
9,900
9,800
9,700
9,600
9,500
9,500
9,400
9,300
9,300
9,300
9,200
9,200
12,100
12,300
8,100
4,500
1,300
0
0
0
4,300
0
0
0
4,700
0
0
0
0
0
0
0
55,600
0
0
0
0

55,600

4,700

4,300

1,300

4,500

8,100

12,300

12,100

9,200

9,300

9,400

9,500

9,600

9,700

9,800

9,900

10,000

10,100

12,100

15,900

19,600

19,400

50,654

Other Assets

0
0
0
46,200
47,800
27,000
43,000
39,200
36,900
39,100
30,400
34,800
34,600
33,300
34,100
31,705
28,700
29,600
48,900
8,380
46,200
49,100
44,400
27,669
45,400
32,100
36,600
17,548
19,648
21,121
23,215
28,939
31,490
27,822
28,527
24,143
34,442
42,930
31,143
42,664
44,184
48,852
54,688
52,759
66,256
66,047
64,534
1,815,571
78,551
75,191
77,965
66,780
63,511
83,322
69,206
1,294
63,033
63,193
66,265
10,954
59,695
60,400
311,635
31,799
2,008,649
2,018,123
2,005,924
1,987,854
238,449
1,971,300
1,962,096
1,954,148
1,946,134
2,251,849
3,018,126
3,357,299
3,326,143
3,303,425
3,289,857
3,305,139
3,291,842
3,296,964
3,298,232
3,290,222
3,315,525
3,307,405
3,303,953
3,335,488
3,329,778
3,327,099
3,317,661
3,304,340
3,283,874
3,376,867
3,367,294
3,377,227
3,363,554
3,369,365
3,399,168
3,529,470
3,581,279
39,843
40,352
78,136
77,504
68,210
83,024
73,858
74,586
95,490
87,166
4,359,065
85,075
4,741,182
4,901,641
259
5,106
5,231,124
5,241,931
50,441
1,281,833,003
51,978
5,626
5,563,796

5,563,796

5,626

51,978

1,281,833,003

50,441

5,241,931

5,231,124

5,106

259

4,901,641

4,741,182

85,075

4,359,065

87,166

95,490

74,586

73,858

83,024

68,210

77,504

78,136

40,352

39,843

3,581,279

3,529,470

3,399,168

3,369,365

3,363,554

3,377,227

3,367,294

3,376,867

3,283,874

3,304,340

3,317,661

3,327,099

3,329,778

3,335,488

3,303,953

3,307,405

3,315,525

3,290,222

3,298,232

3,296,964

3,291,842

3,305,139

3,289,857

3,303,425

3,326,143

3,357,299

3,018,126

2,251,849

1,946,134

1,954,148

1,962,096

1,971,300

238,449

1,987,854

2,005,924

2,018,123

2,008,649

31,799

311,635

60,400

59,695

10,954

66,265

63,193

63,033

1,294

69,206

83,322

63,511

66,780

77,965

75,191

78,551

1,815,571

64,534

66,047

66,256

52,759

54,688

48,852

44,184

42,664

31,143

42,930

34,442

24,143

28,527

27,822

31,490

28,939

23,215

21,121

19,648

17,548

36,600

32,100

45,400

27,669

44,400

49,100

46,200

8,380

48,900

29,600

28,700

31,705

34,100

33,300

34,600

34,800

30,400

39,100

36,900

39,200

43,000

27,000

47,800

46,200

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
14,898
15,898
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

15,898

14,898

> Total Liabilities

103,000
103,000
103,000
103,000
112,000
112,000
203,700
226,700
226,300
226,100
211,800
212,000
229,200
262,600
270,800
281,282
297,700
310,100
378,900
516,337
601,100
791,200
787,400
795,932
797,500
817,200
724,100
769,540
906,524
737,148
753,457
764,938
764,221
761,102
764,837
753,666
781,794
721,759
799,627
816,730
821,046
800,595
802,602
1,341,401
1,403,610
1,545,458
1,543,743
1,719,674
1,688,345
1,635,293
1,719,838
1,706,979
1,765,600
1,803,289
1,775,176
1,795,919
1,765,248
1,768,277
1,759,088
1,744,978
1,725,974
1,726,717
2,024,102
1,795,413
1,960,638
1,975,164
1,940,811
1,911,892
1,920,270
1,893,263
1,610,449
1,588,237
1,797,124
1,560,966
2,592,646
2,696,821
2,698,173
2,719,588
2,716,349
2,473,924
2,485,092
2,582,091
2,437,595
2,428,434
2,435,828
2,455,278
2,474,604
2,467,312
2,489,702
2,465,829
2,450,481
2,427,370
2,399,968
2,419,659
2,395,769
2,397,140
2,371,295
2,385,947
2,510,672
2,509,990
2,588,944
2,598,358
2,664,520
2,732,464
2,751,559
2,707,004
2,816,158
2,829,387
2,891,557
2,960,791
2,961,321
3,114,214
3,481,369
3,522,016
3,672,638
3,821,700
3,734,468
3,877,852
3,886,057
3,975,034
4,005,927
4,082,875
4,129,284
4,115,112

4,115,112

4,129,284

4,082,875

4,005,927

3,975,034

3,886,057

3,877,852

3,734,468

3,821,700

3,672,638

3,522,016

3,481,369

3,114,214

2,961,321

2,960,791

2,891,557

2,829,387

2,816,158

2,707,004

2,751,559

2,732,464

2,664,520

2,598,358

2,588,944

2,509,990

2,510,672

2,385,947

2,371,295

2,397,140

2,395,769

2,419,659

2,399,968

2,427,370

2,450,481

2,465,829

2,489,702

2,467,312

2,474,604

2,455,278

2,435,828

2,428,434

2,437,595

2,582,091

2,485,092

2,473,924

2,716,349

2,719,588

2,698,173

2,696,821

2,592,646

1,560,966

1,797,124

1,588,237

1,610,449

1,893,263

1,920,270

1,911,892

1,940,811

1,975,164

1,960,638

1,795,413

2,024,102

1,726,717

1,725,974

1,744,978

1,759,088

1,768,277

1,765,248

1,795,919

1,775,176

1,803,289

1,765,600

1,706,979

1,719,838

1,635,293

1,688,345

1,719,674

1,543,743

1,545,458

1,403,610

1,341,401

802,602

800,595

821,046

816,730

799,627

721,759

781,794

753,666

764,837

761,102

764,221

764,938

753,457

737,148

906,524

769,540

724,100

817,200

797,500

795,932

787,400

791,200

601,100

516,337

378,900

310,100

297,700

281,282

270,800

262,600

229,200

212,000

211,800

226,100

226,300

226,700

203,700

112,000

103,000

> Total Current Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
0
55,300
58,800
54,900
60,600
60,400
117,200
88,600
109,500
108,700
128,200
115,600
131,400
123,300
252,400
223,600
229,000
226,900
224,800
216,500
223,200
219,700
223,200
217,800
224,600
215,700
225,100
225,000
228,300
229,500
234,200
389,800
195,600
207,700
207,000
201,300
232,700
285,300
291,100
278,100
286,300
293,600
294,700
291,500
298,500
301,400
304,500
303,400
312,800
323,600
356,400
350,500
149,635
8,337
99,213
62,990
176,548
189,720
183,744
65,545
68,788
84,262
2,093,298
27,680
85,105
200,000
200,000
129,991
153,628
167,875
164,406
156,258
174,241
185,385
184,924
171,102
189,324
209,628
205,272
193,374
201,348
212,027
212,340
214,560
216,394
235,297
233,767
244,445
226,677
246,265
323,521
245,344
274,183
298,459
418,582
443,516
290,033
369,212
362,309
518,592
547,606
603,625
768,351
896,481
639,490
657,439
680,711
785,050
831,570
836,873
626,828
627,505

627,505

626,828

836,873

831,570

785,050

680,711

657,439

639,490

896,481

768,351

603,625

547,606

518,592

362,309

369,212

290,033

443,516

418,582

298,459

274,183

245,344

323,521

246,265

226,677

244,445

233,767

235,297

216,394

214,560

212,340

212,027

201,348

193,374

205,272

209,628

189,324

171,102

184,924

185,385

174,241

156,258

164,406

167,875

153,628

129,991

200,000

85,105

27,680

2,093,298

84,262

68,788

65,545

183,744

189,720

176,548

62,990

99,213

8,337

149,635

350,500

356,400

323,600

312,800

303,400

304,500

301,400

298,500

291,500

294,700

293,600

286,300

278,100

291,100

285,300

232,700

201,300

207,000

207,700

195,600

389,800

234,200

229,500

228,300

225,000

225,100

215,700

224,600

217,800

223,200

219,700

223,200

216,500

224,800

226,900

229,000

223,600

252,400

123,300

131,400

115,600

128,200

108,700

109,500

88,600

117,200

60,400

60,600

54,900

58,800

55,300

Short-term Debt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
126,700
0
0
0
0
0
98,400
129,392
44,109
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
96,400
98,600
97,900
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,093,298
0
0
200,000
200,000
0
0
0
0
0
0
0
0
2,212,627
0
0
0
2,126,605
273,377
284,097
270,121
227
2,059,321
2,054,511
2,181,138
30,000
3,000
94,868
80,000
81,114
86,519
104,249
120,000
160,000
91,152
50,000
50,000
222,000
50,000
62,000
220,000
349,000
69,000
47,800
94,984
198,000
212,000
205,000
0
31,000

31,000

205,000

212,000

198,000

94,984

47,800

69,000

349,000

220,000

62,000

50,000

222,000

50,000

91,152

160,000

120,000

104,249

86,519

81,114

80,000

94,868

3,000

30,000

2,181,138

2,054,511

2,059,321

227

270,121

284,097

273,377

2,126,605

2,212,627

200,000

2,093,298

97,900

98,600

96,400

44,109

129,392

98,400

126,700

Short Long Term Debt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,212,627
0
0
0
2,126,605
273,377
284,097
270,121
227
2,059,321
2,054,511
2,181,138
2,200,017
3,000
3,000
3,000
0
0
242
120,000
160,000
0
50,000
50,000
222,000
50,000
62,000
220,000
349,000
69,000
47,800
94,984
198,000
212,000
205,000
0
31,000

31,000

205,000

212,000

198,000

94,984

47,800

69,000

349,000

220,000

62,000

50,000

222,000

50,000

160,000

120,000

242

3,000

2,200,017

2,181,138

2,054,511

2,059,321

227

270,121

284,097

273,377

2,126,605

2,212,627

Accounts payable

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,798
0
0
0
17,288
0
0
0
33,646
0
0
0
31,812
35,161
39,203
40,117
23,822
25,164
25,134
40,326
23,000
22,331
18,003
28,464
24,595
25,139
30,602
36,435
252,511
26,625
38,124
43,464
27,252
39,560
42,630
46,927
22,959
31,828
29,123
32,820
2,251
4,485
13,576
13,406
13,695
15,018
0
0
0
0
0
0
0
0
0
0
70,589
76,136
84,262
2,014,251
0
0
44,016
56,755
74,284
0
106,887
111,302
97,326
111,775
116,894
124,364
103,639
119,330
129,880
139,793
119,074
127,195
127,206
141,546
137,654
138,996
146,754
160,158
135,178
146,177
151,397
163,510
164,230
120,298
127,051
143,102
124,665
124,396
142,269
148,034
129,666
142,614
164,331
186,258
172,285
166,435
185,961
184,771
175,148
185,126
172,851
189,090
151,567

151,567

189,090

172,851

185,126

175,148

184,771

185,961

166,435

172,285

186,258

164,331

142,614

129,666

148,034

142,269

124,396

124,665

143,102

127,051

120,298

164,230

163,510

151,397

146,177

135,178

160,158

146,754

138,996

137,654

141,546

127,206

127,195

119,074

139,793

129,880

119,330

103,639

124,364

116,894

111,775

97,326

111,302

106,887

74,284

56,755

44,016

2,014,251

84,262

76,136

70,589

15,018

13,695

13,406

13,576

4,485

2,251

32,820

29,123

31,828

22,959

46,927

42,630

39,560

27,252

43,464

38,124

26,625

252,511

36,435

30,602

25,139

24,595

28,464

18,003

22,331

23,000

40,326

25,134

25,164

23,822

40,117

39,203

35,161

31,812

33,646

17,288

22,798

Other Current Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
0
55,300
58,800
32,102
60,600
60,400
117,200
71,312
109,500
108,700
1,500
81,954
131,400
123,300
252,400
191,788
95,439
58,305
140,574
192,678
198,036
194,566
182,874
194,800
202,269
197,697
196,636
200,405
203,161
198,898
197,765
137,289
168,975
169,576
163,536
174,048
193,140
242,670
244,173
255,141
254,472
264,477
261,880
289,249
197,615
189,224
193,194
289,705
297,782
323,600
351,460
339,889
133,861
-12,708
73,841
33,497
123,931
134,137
129,241
17,807
21,943
34,003
-2,067,368
-28,605
28,213
-102,192
-117,720
74,284
96,995
106,887
111,302
97,327
111,775
116,894
124,364
103,639
119,330
129,880
136,060
119,074
127,195
127,206
141,546
137,654
138,996
146,754
160,158
135,178
146,177
151,397
163,510
164,230
67,366
67,159
67,386
67,617
74,485
74,463
74,056
74,339
78,685
78,760
78,888
80,061
89,462
89,831
90,631
91,841
99,428
99,791
99,787
100,150

100,150

99,787

99,791

99,428

91,841

90,631

89,831

89,462

80,061

78,888

78,760

78,685

74,339

74,056

74,463

74,485

67,617

67,386

67,159

67,366

164,230

163,510

151,397

146,177

135,178

160,158

146,754

138,996

137,654

141,546

127,206

127,195

119,074

136,060

129,880

119,330

103,639

124,364

116,894

111,775

97,327

111,302

106,887

96,995

74,284

-117,720

-102,192

28,213

-28,605

-2,067,368

34,003

21,943

17,807

129,241

134,137

123,931

33,497

73,841

-12,708

133,861

339,889

351,460

323,600

297,782

289,705

193,194

189,224

197,615

289,249

261,880

264,477

254,472

255,141

244,173

242,670

193,140

174,048

163,536

169,576

168,975

137,289

197,765

198,898

203,161

200,405

196,636

197,697

202,269

194,800

182,874

194,566

198,036

192,678

140,574

58,305

95,439

191,788

252,400

123,300

131,400

81,954

1,500

108,700

109,500

71,312

117,200

60,400

60,600

32,102

58,800

55,300

> Long-term Liabilities

103,000
103,000
103,000
103,000
112,000
112,000
203,700
226,700
226,300
226,100
211,800
212,000
229,200
236,200
240,800
255,000
265,600
278,100
333,500
495,200
560,000
745,400
728,000
750,800
733,700
755,700
658,500
725,300
730,400
687,800
701,700
719,700
713,600
712,900
712,800
708,900
727,900
676,100
741,700
760,200
761,000
740,800
737,100
1,076,200
1,342,300
1,480,200
1,474,600
1,653,100
1,617,800
1,562,800
1,641,900
1,638,300
1,691,200
1,721,700
1,693,300
1,717,200
1,682,700
1,682,600
1,672,000
1,659,400
1,633,300
1,623,300
1,667,700
1,662,400
1,811,003
1,966,827
1,841,598
1,848,902
1,543,722
1,703,543
1,610,449
1,522,692
1,728,336
1,560,966
499,348
2,669,141
2,613,068
2,519,588
2,516,349
2,343,933
2,331,464
2,414,216
2,273,189
2,272,176
2,261,587
2,269,893
2,289,680
2,296,210
2,300,378
2,256,201
2,245,209
2,233,996
2,198,620
2,207,632
2,183,429
2,182,580
2,154,901
2,150,650
2,276,905
2,265,545
2,362,267
2,352,093
2,340,999
2,487,120
2,477,376
2,408,545
2,397,576
2,385,871
2,601,524
2,591,579
2,599,012
2,595,622
2,933,763
2,918,391
2,904,287
2,925,219
3,094,978
3,220,413
3,205,346
3,189,984
3,174,357
3,246,002
3,502,456
3,487,607

3,487,607

3,502,456

3,246,002

3,174,357

3,189,984

3,205,346

3,220,413

3,094,978

2,925,219

2,904,287

2,918,391

2,933,763

2,595,622

2,599,012

2,591,579

2,601,524

2,385,871

2,397,576

2,408,545

2,477,376

2,487,120

2,340,999

2,352,093

2,362,267

2,265,545

2,276,905

2,150,650

2,154,901

2,182,580

2,183,429

2,207,632

2,198,620

2,233,996

2,245,209

2,256,201

2,300,378

2,296,210

2,289,680

2,269,893

2,261,587

2,272,176

2,273,189

2,414,216

2,331,464

2,343,933

2,516,349

2,519,588

2,613,068

2,669,141

499,348

1,560,966

1,728,336

1,522,692

1,610,449

1,703,543

1,543,722

1,848,902

1,841,598

1,966,827

1,811,003

1,662,400

1,667,700

1,623,300

1,633,300

1,659,400

1,672,000

1,682,600

1,682,700

1,717,200

1,693,300

1,721,700

1,691,200

1,638,300

1,641,900

1,562,800

1,617,800

1,653,100

1,474,600

1,480,200

1,342,300

1,076,200

737,100

740,800

761,000

760,200

741,700

676,100

727,900

708,900

712,800

712,900

713,600

719,700

701,700

687,800

730,400

725,300

658,500

755,700

733,700

750,800

728,000

745,400

560,000

495,200

333,500

278,100

265,600

255,000

240,800

236,200

229,200

212,000

211,800

226,100

226,300

226,700

203,700

112,000

103,000

Long term Debt Total

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,412,919
1,407,176
1,357,458
2,093,298
0
0
0
0
2,269,866
0
2,322,883
2,194,308
2,192,368
2,176,426
2,184,727
2,205,942
2,212,246
2,211,738
2,166,517
2,156,246
2,145,713
2,106,298
2,115,110
2,092,019
2,091,279
2,059,321
2,054,511
2,181,138
2,170,017
2,238,889
2,226,999
2,214,802
2,348,352
2,346,196
2,274,476
2,261,604
2,248,458
2,459,849
2,446,901
2,500,783
2,444,930
2,933,763
2,918,391
2,904,287
3,274,219
3,094,978
3,220,413
3,300,330
3,387,984
3,386,357
3,451,002
3,502,456
0

3,502,456

3,451,002

3,386,357

3,387,984

3,300,330

3,220,413

3,094,978

3,274,219

2,904,287

2,918,391

2,933,763

2,444,930

2,500,783

2,446,901

2,459,849

2,248,458

2,261,604

2,274,476

2,346,196

2,348,352

2,214,802

2,226,999

2,238,889

2,170,017

2,181,138

2,054,511

2,059,321

2,091,279

2,092,019

2,115,110

2,106,298

2,145,713

2,156,246

2,166,517

2,211,738

2,212,246

2,205,942

2,184,727

2,176,426

2,192,368

2,194,308

2,322,883

2,269,866

2,093,298

1,357,458

1,407,176

1,412,919

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
14,898
15,898
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

15,898

14,898

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
200,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

200,000

Other Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,442
6,277
7,048
5,216
8,474
6,226
7,328
5,165
8,983
5,937
6,608
5,966
8,478
6,595
7,080
6,616
19,204
18,539
17,276
21,135
22,201
21,255
22,163
27,868
31,724
33,999
29,174
36,454
36,511
72,133
73,694
37,274
37,835
40,416
55,212
51,913
57,597
64,450
62,828
73,861
96,892
102,015
95,053
104,729
113,812
119,246
112,800
122,396
128,750
133,330
124,625
129,774
136,662
152,321
131,985
161,493
147,627
153,657
144,298
151,427
158,634
169,432
158,175
162,583
166,475
177,343
162,204
168,207
172,978
184,682
169,376
174,795
203,878
219,962
206,208
207,532
217,699
238,318
224,066
228,647
232,827
247,158
238,448
243,279
276,307
298,534
283,205
295,135
314,593
333,847
310,325
320,061
335,016
0
337,951
0

337,951

335,016

320,061

310,325

333,847

314,593

295,135

283,205

298,534

276,307

243,279

238,448

247,158

232,827

228,647

224,066

238,318

217,699

207,532

206,208

219,962

203,878

174,795

169,376

184,682

172,978

168,207

162,204

177,343

166,475

162,583

158,175

169,432

158,634

151,427

144,298

153,657

147,627

161,493

131,985

152,321

136,662

129,774

124,625

133,330

128,750

122,396

112,800

119,246

113,812

104,729

95,053

102,015

96,892

73,861

62,828

64,450

57,597

51,913

55,212

40,416

37,835

37,274

73,694

72,133

36,511

36,454

29,174

33,999

31,724

27,868

22,163

21,255

22,201

21,135

17,276

18,539

19,204

6,616

7,080

6,595

8,478

5,966

6,608

5,937

8,983

5,165

7,328

6,226

8,474

5,216

7,048

6,277

10,442

Deferred Long Term Liability

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
44,349
46,845
50,259
53,117
0
0
0
0
62,979
0
65,569
67,425
68,673
69,820
70,988
72,976
74,174
74,947
76,402
78,103
78,405
78,707
79,505
80,832
81,484
82,264
83,580
85,254
85,596
110,267
39,843
40,352
40,308
40,405
40,710
40,953
41,149
41,230
41,622
42,220
42,472
43,880
45,288
46,748
47,349
47,859
48,806
50,029
50,441
51,090
0
53,180
0

53,180

51,090

50,441

50,029

48,806

47,859

47,349

46,748

45,288

43,880

42,472

42,220

41,622

41,230

41,149

40,953

40,710

40,405

40,308

40,352

39,843

110,267

85,596

85,254

83,580

82,264

81,484

80,832

79,505

78,707

78,405

78,103

76,402

74,947

74,174

72,976

70,988

69,820

68,673

67,425

65,569

62,979

53,117

50,259

46,845

44,349

> Total Stockholder Equity

57,400
56,900
56,600
204,400
203,400
202,700
273,600
270,600
267,300
265,900
264,500
261,500
260,000
258,800
258,200
257,952
258,000
250,300
277,600
280,575
290,700
322,100
313,600
310,441
301,200
298,000
282,000
211,401
200,964
198,214
171,254
168,095
173,845
173,343
172,923
175,150
174,655
173,674
170,478
177,619
178,038
185,324
181,730
5,798
13,889
39,903
43,383
31,844
41,649
44,337
45,925
32,516
42,381
42,747
46,908
47,118
63,004
62,255
69,528
70,941
82,155
82,885
82,070
78,713
87,776
250,657
221,216
218,530
262,288
259,665
264,119
227,030
236,530
607,587
700,159
726,327
724,642
779,062
780,776
859,248
875,151
872,982
889,900
893,333
904,356
907,561
909,695
911,993
912,379
914,786
921,821
925,067
945,986
993,328
1,001,387
1,008,543
1,037,913
1,038,708
951,759
1,031,954
1,033,163
1,034,057
1,118,759
1,121,552
1,181,826
1,236,073
1,247,759
1,249,810
1,248,910
1,236,512
1,228,311
1,233,687
1,233,385
1,240,486
1,247,818
1,415,110
1,457,370
1,449,205
1,447,174
1,445,405
1,441,720
1,431,957
1,426,953
1,428,721

1,428,721

1,426,953

1,431,957

1,441,720

1,445,405

1,447,174

1,449,205

1,457,370

1,415,110

1,247,818

1,240,486

1,233,385

1,233,687

1,228,311

1,236,512

1,248,910

1,249,810

1,247,759

1,236,073

1,181,826

1,121,552

1,118,759

1,034,057

1,033,163

1,031,954

951,759

1,038,708

1,037,913

1,008,543

1,001,387

993,328

945,986

925,067

921,821

914,786

912,379

911,993

909,695

907,561

904,356

893,333

889,900

872,982

875,151

859,248

780,776

779,062

724,642

726,327

700,159

607,587

236,530

227,030

264,119

259,665

262,288

218,530

221,216

250,657

87,776

78,713

82,070

82,885

82,155

70,941

69,528

62,255

63,004

47,118

46,908

42,747

42,381

32,516

45,925

44,337

41,649

31,844

43,383

39,903

13,889

5,798

181,730

185,324

178,038

177,619

170,478

173,674

174,655

175,150

172,923

173,343

173,845

168,095

171,254

198,214

200,964

211,401

282,000

298,000

301,200

310,441

313,600

322,100

290,700

280,575

277,600

250,300

258,000

257,952

258,200

258,800

260,000

261,500

264,500

265,900

267,300

270,600

273,600

202,700

203,400

204,400

56,600

56,900

57,400

Common Stock

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
249
0
0
0
248
0
0
0
262
0
0
0
229
224
221
209
210
211
212
213
215
216
219
218
218
218
220
221
222
223
223
223
224
224
224
224
226
228
228
229
229
235
236
236
236
237
238
238
238
238
299
301
301
305
307
308
310
311
372
393
412
413
413
415
416
416
834
834
834
834
837
838
838
840
840
843
843
845
852
852
854
866
868
872
883
883
884
895
896
896
906
1,802
1,812
1,812
1,812
1,812
1,813
1,813
1,827
1,828
1,913
1,916
1,916
1,916
1,916
1,916
1,916
1,917
1,917

1,917

1,916

1,913

1,828

1,827

1,813

1,812

1,802

906

896

895

884

883

872

868

866

854

852

845

843

840

838

837

834

416

415

413

412

393

372

311

310

308

307

305

301

299

238

237

236

235

229

228

226

224

223

222

221

220

218

219

216

215

213

212

211

210

209

221

224

229

262

248

249

Retained Earnings

-223,576

-232,081

-225,640

-205,203

-204,248

-200,969

-191,828

-177,158

-183,689

-181,941

-185,930

-180,370

-179,523

-181,754

-169,903

-153,703

-154,318

-153,505

-162,204

-152,848

-211,034

-211,743

-218,453

-215,749

-211,980

-213,771

-219,641

-216,724

-231,276

-231,879

-236,623

-235,875

-250,506

-253,396

-258,454

-258,642

-254,209

-256,340

-254,816

-253,065

-264,083

-267,415

-276,448

-273,465

-287,652

-293,790

-291,673

-275,656

-270,021

-254,455

-236,888

-229,740

-237,002

-233,434

-235,740

-232,540

-238,467

-235,682

-237,704

-234,279

-241,609

-236,583

-233,096

-232,285

-240,098

-241,099

-247,098

-245,080

-257,594

-257,608

-259,379

-258,847

-267,154

-251,983

-252,480

-254,401

-262,518

-252,817

-251,933

-252,305

-256,996

-74,555

-68,666

-72,044

-68,713

-74,405

-70,652

-66,690

-63,478

-61,096

-57,724

-54,382

-57,622

-53,309

-50,134

-54,869

-53,626

-50,500

-47,400

-44,200

-42,328

-39,700

-37,100

-37,300

-33,736

-32,400

-31,800

-30,900

-29,651

-28,000

-26,900

-25,300

-23,700

-20,400

-18,900

-16,600

-13,000

-8,500

-4,800

-3,700

-2,500

-1,500

-800

-400

Capital Surplus

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
463,722
465,959
780,617
892,316
0
0
0
0
1,012,930
0
1,014,170
1,021,694
1,021,365
1,020,925
1,025,396
1,028,912
1,029,601
1,035,275
1,037,290
1,039,842
1,039,140
1,046,033
1,094,152
1,096,916
1,103,048
1,117,628
1,121,307
1,164,658
1,242,109
1,245,214
1,248,047
1,325,648
1,329,391
1,332,410
1,397,613
1,399,951
1,402,696
1,402,514
1,405,764
1,408,253
1,411,397
1,411,813
1,424,350
1,427,606
1,593,362
1,619,164
1,622,876
1,625,751
1,628,618
1,629,866
1,638,354
1,641,553
0

1,641,553

1,638,354

1,629,866

1,628,618

1,625,751

1,622,876

1,619,164

1,593,362

1,427,606

1,424,350

1,411,813

1,411,397

1,408,253

1,405,764

1,402,514

1,402,696

1,399,951

1,397,613

1,332,410

1,329,391

1,325,648

1,248,047

1,245,214

1,242,109

1,164,658

1,121,307

1,117,628

1,103,048

1,096,916

1,094,152

1,046,033

1,039,140

1,039,842

1,037,290

1,035,275

1,029,601

1,028,912

1,025,396

1,020,925

1,021,365

1,021,694

1,014,170

1,012,930

892,316

780,617

465,959

463,722

Treasury Stock

-979,062

-794,396

-799,280

-700,159

Other Stockholders Equity

57,800
57,700
58,100
206,900
207,100
207,500
282,100
283,600
283,900
284,800
284,900
285,200
285,300
285,700
286,200
387,475
288,900
282,100
310,000
470,724
328,000
359,200
353,300
540,996
345,400
345,400
332,500
594,952
467,452
590,107
570,491
578,358
586,798
597,285
608,669
621,438
633,727
635,213
642,381
250,612
254,211
257,776
259,461
262,572
549,126
587,365
604,859
617,005
632,737
647,487
662,805
677,769
693,805
706,622
724,271
740,292
759,151
776,188
790,792
805,014
824,749
1,033,129
862,338
881,317
901,272
688,714
1,068,834
1,086,464
941,218
959,549
1,145,029
1,164,387
984,933
644,439
672,880
998,483
802,810
873,281
877,164
1,012,930
1,014,204
1,014,170
1,021,694
1,021,365
1,020,925
1,025,396
1,028,912
1,029,601
1,035,275
1,037,290
1,039,842
1,039,139
1,046,033
1,094,152
1,096,916
1,103,048
1,117,628
1,121,307
1,164,658
1,242,109
1,245,214
1,248,047
1,325,648
1,329,391
1,332,410
1,397,613
1,399,951
1,402,696
1,402,514
1,405,764
1,408,253
1,411,397
1,411,813
1,424,350
1,427,606
1,593,362
1,619,164
1,622,876
1,625,751
1,628,618
1,629,866
1,638,354
-14,537
1,644,319

1,644,319

-14,537

1,638,354

1,629,866

1,628,618

1,625,751

1,622,876

1,619,164

1,593,362

1,427,606

1,424,350

1,411,813

1,411,397

1,408,253

1,405,764

1,402,514

1,402,696

1,399,951

1,397,613

1,332,410

1,329,391

1,325,648

1,248,047

1,245,214

1,242,109

1,164,658

1,121,307

1,117,628

1,103,048

1,096,916

1,094,152

1,046,033

1,039,139

1,039,842

1,037,290

1,035,275

1,029,601

1,028,912

1,025,396

1,020,925

1,021,365

1,021,694

1,014,170

1,014,204

1,012,930

877,164

873,281

802,810

998,483

672,880

644,439

984,933

1,164,387

1,145,029

959,549

941,218

1,086,464

1,068,834

688,714

901,272

881,317

862,338

1,033,129

824,749

805,014

790,792

776,188

759,151

740,292

724,271

706,622

693,805

677,769

662,805

647,487

632,737

617,005

604,859

587,365

549,126

262,572

259,461

257,776

254,211

250,612

642,381

635,213

633,727

621,438

608,669

597,285

586,798

578,358

570,491

590,107

467,452

594,952

332,500

345,400

540,996

353,300

359,200

328,000

470,724

310,000

282,100

288,900

387,475

286,200

285,700

285,300

285,200

284,900

284,800

283,900

283,600

282,100

207,500

207,100

206,900

58,100

57,700

57,800

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	1995-12-31	1994-12-31	1993-12-31
Accounts Payable	151,567	175,148	172,285	129,666	124,665	164,230	135,178	137,654	119,074	103,639	97,326	74,284	116,035	70,589	0	-10,611	13,695	2,251	22,959	27,252	252,511	24,595	23,000	23,822	31,812	33,646	17,288	22,798	0	0	0
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
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
Accumulated Other Comprehensive Income	6,061	19,119	3,524	0	-380	2,299	942	-227	-553	-381	-927	-2,590	-2,547	-700,665	-629,768	-561,233	-494,211	-435,809	-378,325	-322,867	-272,497	-4,498	489	-181,580	-150,757	-118,021	-89,208	-71,481	0	0	0
Additional Paid In Capital	0	0	0	0	0	0	1,242,109	1,103,048	0	0	0	0	799,280	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Lease Obligations	0	0	0	0	0	0	0	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	1,917	1,916	1,913	1,813	1,812	896	0	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	1,628,618	1,593,362	1,411,397	1,402,696	1,329,391	1,242,109	1,103,048	1,039,140	1,029,601	1,021,365	1,012,930	0	463,722	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	29,937	2,647	123,398	24,060	28,860	60,542	31,085	56,340	80,258	73,714	58,427	37,140	70,460	12,659	145,128	45,312	5,785	1,605	610	5,305	325,740	7,270	1,354	2,847	6,676	13,657	909	324	0	0	0
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
Cash And Short Term Investments	29,937	2,647	123,398	24,060	28,860	60,542	31,085	56,340	80,258	73,714	58,427	37,140	70,460	64,925	154,570	45,312	10,354	1,605	610	5,305	325,740	7,270	1,354	2,847	6,676	13,657	909	2,292	1,700	6,500	132,200
Common Stock	1,917	1,916	1,913	1,813	1,812	896	883	854	843	838	834	416	412	310	301	238	236	229	226	224	222	218	215	210	229	262	248	249	0	0	0
Common Stock Shares Outstanding	195,429	195,255	192,883	192,555	191,995	190,110	186,850	185,138	183,814	183,022	182,392	181,724	161,320	142,072	131,776	121,992	121,656	120,964	117,464	117,860	112,008	110,528	108,040	109,632	125,008	127,848	99,478	99,184	97,297	85,714	60,290
Common Stock Total Equity	0	1,916	1,913	1,813	1,812	896	883	854	843	838	834	416	412	310	301	238	236	229	226	224	222	218	215	210	229	262	248	249	0	0	0
Current Deferred Revenue	344,788	320,061	295,135	92,587	91,234	81,114	79,267	76,906	74,300	67,463	58,931	55,707	56,285	47,738	29,493	10,611	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	14,898	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Long Term Liab	0	50,441	47,349	42,472	41,149	40,308	85,596	81,484	78,405	74,174	68,673	62,979	0	44,349	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
Good Will	17,600	17,600	9,586	12,100	7,800	7,800	45,828	51,578	37,190	53,133	63,949	45,321	7,800	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets	0	55,600	33,250	24,600	12,100	4,300	4,300	4,300	4,300	9,900	12,100	12,100	12,100	15,900	19,600	0	0	0	0	50,654	0	0	0	0	0	0	0	0	0	0	0
Inventory	0	-19,119	-3,524	0	0	54,659	0	0	0	0	2,618	1,569	2,948	3,177	2,964	12,934	63,526	70,091	59,412	50,654	31,604	33,638	0	0	0	0	0	0	0	0	0
Liabilities And Stockholders Equity	5,613,733	5,492,519	5,307,871	4,418,969	4,151,275	3,925,808	3,610,032	3,478,987	3,420,061	3,446,339	3,391,639	3,398,226	3,496,664	2,048,395	2,166,319	2,091,647	2,033,695	2,055,831	1,948,874	1,886,289	1,473,915	1,162,850	1,099,963	1,104,304	1,160,338	1,176,841	864,365	567,874	523,100	544,100	341,700
Long Term Debt	3,487,607	3,387,984	3,274,219	2,444,930	2,248,458	2,348,352	2,170,017	2,091,279	2,145,713	2,212,246	2,192,368	2,269,866	2,284,683	1,412,919	1,547,901	1,662,403	1,659,392	1,717,212	1,638,281	1,653,051	1,076,296	760,233	702,667	704,763	0	0	0	0	0	0	0
Long Term Debt Total	0	3,387,984	3,274,219	2,444,930	2,248,458	2,348,352	2,170,017	2,091,279	2,145,713	2,212,246	2,192,368	2,269,866	0	1,412,919	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	85,304	81,404	70,312	19,726	20,074	93,669	53,080	19,369	17,741	13,512	11,583	8,420	0	8,446	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
Net Debt	3,488,670	3,385,337	3,150,821	2,642,870	2,379,598	2,287,810	2,168,932	2,034,939	2,065,455	2,138,532	2,133,941	2,232,726	2,214,223	1,400,260	1,402,773	1,524,091	1,653,607	1,715,607	1,637,671	1,647,746	750,556	752,963	707,535	716,869	718,621	737,234	494,341	254,763	212,000	226,700	103,000
Net Invested Capital	4,947,328	4,833,389	4,689,329	3,900,617	3,658,268	3,469,904	3,231,971	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	49,937	45,356	39,955	35,844	37,558	35,041	49,477	34,520	35,463	37,137	44,367	54,378	65,394	26,145	30,373	32,839	1,156	1,294	1,619	1,469	2,385	1,735	1,966	1,440	1,338	724	840	872	0	0	0
Net Tangible Assets	0	1,445,405	1,415,110	1,233,687	1,249,810	1,121,552	1,031,954	872,399	788,924	775,849	757,189	723,104	0	427,030	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Working Capital	-547,631	-717,347	-733,128	-366,101	-285,864	-27,301	-38,788	-72,122	-40,463	-7,118	9,107	8,417	-129,540	28,702	136,299	-292,254	-234,089	-219,804	-216,459	-78,588	-32,071	-182,357	-212,580	-212,213	-215,586	-101,219	-86,851	-51,736	0	0	0
Non Current Assets Total	5,533,859	5,424,816	5,144,518	4,359,065	4,084,857	3,739,652	3,483,642	3,336,549	3,267,150	3,282,355	3,226,274	3,259,818	3,426,204	1,954,148	1,967,030	1,939,464	1,906,473	1,916,369	1,820,453	1,763,577	1,061,427	1,077,543	1,072,500	1,071,078	1,134,776	1,134,791	854,236	533,005	486,600	498,400	163,300
Non Current Liabilities Other	0	197,743	176,439	138,878	126,814	128,713	9,932	9,817	9,878	9,790	11,136	11,088	0	12,642	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	3,487,607	3,189,984	2,925,219	2,595,622	2,385,871	2,487,120	2,265,545	2,182,580	2,233,996	2,296,210	2,272,176	2,343,933	2,497,384	1,522,692	1,848,902	1,662,400	1,659,400	1,717,200	1,638,300	1,653,100	1,076,300	760,200	708,900	719,700	725,300	750,800	495,200	255,000	212,000	226,700	103,000
Non Currrent Assets Other	5,430,955	5,343,412	5,031,370	4,339,339	4,064,783	3,681,897	3,384,734	3,265,602	3,212,219	3,215,710	3,150,742	3,206,077	152,200	61,380	58,583	-1,939,464	-1,906,473	-1,916,369	-1,820,453	-43,583	-1,061,427	-1,077,543	-1,072,500	-1,071,078	-1,134,776	-1,134,791	-854,236	-533,005	-486,600	-498,400	-163,300
Noncontrolling Interest In Consolidated Entity	0	72,080	71,061	71,068	72,078	71,792	68,088	73,304	67,623	67,034	69,872	65,054	799,280	33,128	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	0	50,441	259	4,359,065	73,858	75,136	62,583	31,375	64,662	93,655	96,973	76,759	71,195	45,480	69,965	93,937	57,911	67,766	66,780	59,065	52,759	42,664	24,143	28,939	17,548	27,669	8,380	31,705	34,800	39,200	46,200
Other Current Assets	-79,874	19,700	-163,353	-59,904	-66,418	35,914	45,828	51,578	37,190	53,133	61,331	45,321	-68,342	0	11,382	-32,839	-5,725	-1,294	0	65,284	0	0	0	0	0	0	0	0	0	0	0
Other Current Liab	100,150	91,841	80,061	74,339	67,617	164,230	135,178	137,654	119,074	103,639	97,327	74,284	-172,320	17,807	33,497	-1,218,903	289,705	289,249	255,141	174,048	139,289	200,405	192,900	192,678	191,788	81,954	71,312	32,102	0	0	0
Other Liab	0	320,061	295,135	243,279	228,647	218,177	174,795	168,207	162,583	151,427	161,493	129,774	212,138	104,729	163,991	51,913	85,586	36,454	27,868	21,135	6,616	25,487	21,809	21,432	0	0	0	0	0	0	0
Other Stockholder Equity	1,644,319	1,628,618	1,593,362	1,411,397	1,402,696	1,329,391	1,242,109	1,103,048	1,039,139	1,029,601	1,021,365	1,012,930	998,483	1,164,387	1,086,464	881,317	805,014	740,292	677,769	617,005	262,572	250,612	621,438	578,358	594,952	540,996	470,724	387,475	285,200	283,600	206,900
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
Preferred Stock Total Equity	0	0	0	0	0	0	0	136,144	136,144	136,144	136,144	136,144	799,280	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Property Plant And Equipment Gross	0	0	0	0	0	0	0	0	0	0	0	0	3,265,447	1,884,322	1,908,447	1,929,788	1,901,904	1,901,651	1,774,242	1,712,923	1,042,599	1,057,909	1,026,260	1,036,596	1,113,586	1,119,410	847,110	526,169	0	0	0
Property Plant And Equipment Net	0	5,136,921	4,915,590	4,251,541	3,981,925	0	0	0	0	0	0	0	3,265,447	1,884,322	1,908,447	1,929,788	1,901,904	1,901,651	1,774,242	1,712,923	1,042,599	1,057,909	1,026,260	1,036,596	1,113,586	1,119,410	847,110	526,169	486,600	498,400	163,300
Property Plant Equipment	0	5,111,021	4,885,290	4,235,841	3,966,825	3,641,589	3,399,119	3,285,805	3,195,176	3,218,421	3,169,566	3,207,860	0	1,884,322	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Earnings	-223,576	-204,248	-183,689	-179,523	-154,318	-211,034	-211,980	-231,276	-250,506	-254,209	-264,083	-287,652	-270,021	-237,002	-238,467	-241,609	-240,098	-257,594	-267,154	-262,518	-256,996	-68,713	-63,478	-57,622	-53,626	-42,328	-33,736	-29,651	-23,700	-13,000	-2,500
Retained Earnings Total Equity	0	-204,248	-183,689	-179,523	-154,318	-211,034	-211,980	-231,276	250,506	254,209	-264,083	-287,652	799,280	-237,002	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt	31,000	198,000	349,000	222,000	160,000	0	30,000	227	2,126,605	2,212,627	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	3,518,607	3,387,984	3,274,219	2,666,930	2,408,458	2,348,352	2,200,017	2,091,279	2,145,713	2,212,246	2,192,368	2,269,866	2,284,683	1,412,919	1,547,901	1,569,403	1,659,392	1,717,212	1,638,281	1,653,051	1,076,296	760,233	708,889	719,716	725,297	750,891	495,250	255,087	212,000	226,700	103,000
Short Term Debt	31,000	198,000	349,000	222,000	160,000	81,114	30,000	227	2,126,605	2,212,627	0	0	200,000	0	0	1,569,403	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Term Investments	0	19,119	3,524	0	0	0	0	0	0	0	0	0	0	52,266	9,442	0	4,569	0	0	0	0	0	0	0	0	0	0	1,968	1,700	6,500	132,200
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	799,280	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Assets	5,613,733	5,492,519	5,307,871	4,418,969	4,151,275	3,925,808	3,610,032	3,478,987	3,420,061	3,446,339	3,391,639	3,398,226	3,496,664	2,048,395	2,166,319	2,091,647	2,033,695	2,055,831	1,948,874	1,886,289	1,473,915	1,162,850	1,099,963	1,104,304	1,160,338	1,176,841	864,365	567,874	523,100	544,100	341,700
Total Current Assets	79,874	67,703	163,353	59,904	66,418	186,156	126,390	142,438	152,911	163,984	165,365	138,408	70,460	94,247	199,289	58,246	69,311	71,696	61,641	122,712	359,729	42,643	3,320	4,287	8,014	14,381	1,749	3,164	1,700	6,500	132,200
Total Current Liabilities	627,505	785,050	896,481	518,592	443,516	245,344	244,445	214,560	193,374	171,102	156,258	129,991	200,000	65,545	62,990	350,500	303,400	291,500	278,100	201,300	391,800	225,000	215,900	216,500	223,600	115,600	88,600	54,900	0	0	0
Total Liab	4,115,112	3,975,034	3,821,700	3,114,214	2,829,387	2,732,464	2,509,990	2,397,140	2,427,370	2,467,312	2,428,434	2,473,924	2,697,384	1,588,237	1,911,892	1,795,413	1,744,978	1,795,919	1,706,979	1,719,674	1,341,401	816,730	753,666	764,938	769,540	795,932	516,337	281,282	212,000	226,700	103,000
Total Permanent Equity	0	0	0	0	0	0	1,100,042	1,081,847	0	0	0	0	799,280	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Stockholder Equity	1,428,721	1,445,405	1,415,110	1,233,687	1,249,810	1,121,552	1,031,954	1,008,543	925,067	911,993	893,333	859,248	799,280	227,030	218,530	78,706	70,941	47,118	32,516	31,844	5,798	177,619	175,150	168,095	211,401	310,441	280,575	257,952	261,500	270,600	204,400
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	-799,280	0	0	0	0	0	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	200,000	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	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-12-31	1994-09-30	1994-06-30	1994-03-31	1993-12-31	1993-09-30	1993-06-30	1993-03-31
Accounts Payable	151,567	189,090	172,851	185,126	175,148	184,771	185,961	166,435	172,285	186,258	164,331	142,614	129,666	148,034	142,269	124,396	124,665	143,102	127,051	120,298	164,230	163,510	151,397	146,177	135,178	160,158	146,754	138,996	137,654	141,546	127,206	127,195	119,074	139,793	129,880	119,330	103,639	124,364	116,894	111,775	97,326	111,302	106,887	0	74,284	56,755	44,016	0	0	2,014,251	84,262	76,136	70,589	0	0	0	0	0	0	0	0	0	0	15,018	13,695	13,406	13,576	4,485	2,251	32,820	29,123	31,828	22,959	46,927	42,630	39,560	27,252	43,464	38,124	26,625	252,511	36,435	30,602	25,139	24,595	28,464	18,003	22,331	23,000	40,326	25,134	25,164	23,822	40,117	39,203	35,161	31,812	0	0	0	33,646	0	0	0	17,288	0	0	0	22,798	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Other Comprehensive Income	6,061	15,564	17,327	15,141	19,119	20,476	16,241	13,448	3,524	325	239	129	0	0	-1,161	-1,713	-380	-499	-242	1,368	2,299	3,959	3,579	2,815	942	0	30	-1	-227	-646	-1,197	-1,161	-553	-1,612	-1,034	-1,238	-381	141	0	-482	-927	-1,357	-1,718	-2,148	-2,590	-3,013	-2,959	-2,925	-2,547	-2,893	-336	-718,974	-700,665	-682,463	-664,451	-646,695	-629,768	-612,237	-238,000	-579,455	-561,233	-543,923	-717,386	-510,546	-494,211	-480,401	-467,071	-451,302	-435,809	-419,984	-404,724	-392,805	-378,325	-365,121	-350,894	-336,911	-322,867	-308,882	-295,752	-283,155	-272,497	-3,397	-4,006	-4,347	-4,498	-4,276	-1,725	831	489	-203,710	-194,915	-186,223	-181,580	-173,067	-164,442	-158,937	-150,757	0	0	0	-118,021	0	0	0	-89,208	0	0	0	-71,481	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Additional Paid In Capital	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,325,648	1,248,047	1,245,214	1,242,109	1,164,658	1,121,307	1,117,628	1,103,048	1,096,916	1,094,152	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	979,062	794,396	799,280	700,159	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,917	1,917	1,916	1,916	1,916	1,916	1,916	1,916	1,913	1,828	1,827	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,641,553	1,638,354	1,629,866	1,628,618	1,625,751	1,622,876	1,619,164	1,593,362	1,427,606	1,424,350	1,411,813	1,411,397	1,408,253	1,405,764	1,402,514	1,402,696	1,399,951	1,397,613	1,332,410	1,329,391	1,325,648	1,248,047	1,245,214	1,242,109	1,164,658	1,121,307	1,117,628	1,103,048	1,096,916	1,094,152	1,046,033	1,039,140	1,039,842	1,037,290	1,035,275	1,029,601	1,028,912	1,025,396	1,020,925	1,021,365	1,021,694	1,014,170	0	1,012,930	0	0	0	0	892,316	780,617	465,959	463,722	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	29,937	38,480	28,107	30,661	2,647	30,510	42,426	38,120	123,398	40,272	44,753	91,528	24,060	114,218	119,993	96,921	28,860	42,386	90,457	144,222	60,542	112,410	46,025	73,891	31,085	77,395	67,740	73,248	56,340	68,812	74,871	97,107	80,258	85,662	84,945	102,703	73,714	109,144	84,811	56,427	58,427	51,526	177,895	81,821	37,140	147,868	134,967	102,972	70,460	212,796	85,344	43,137	12,659	81,419	151,805	172,307	145,128	160,178	174,151	16,679	45,312	52,745	11,185	2,567	5,785	3,703	696	1,605	1,605	0	945	24	610	9,156	7,416	7,844	5,305	7,592	9,426	17,423	325,740	17,981	17,490	12,745	7,270	13,075	10,053	6,981	1,354	5,065	3,417	3,215	2,847	6,277	21,898	10,626	6,676	25,100	21,500	6,600	13,657	4,100	0	3,500	909	0	0	0	324	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash And Short Term Investments	29,937	38,480	28,107	30,661	2,647	30,510	42,426	38,120	123,398	40,272	44,753	91,528	24,060	114,218	119,993	96,921	28,860	42,386	90,457	144,222	60,542	112,410	46,025	73,891	31,085	77,395	67,740	73,248	56,340	68,812	74,871	97,107	80,258	85,662	84,945	102,703	73,714	109,144	84,811	56,427	58,427	51,526	177,895	81,821	37,140	147,868	134,967	102,972	70,460	212,796	85,344	92,406	64,925	81,419	151,805	172,307	154,570	160,178	174,151	16,679	45,312	52,745	11,185	12,130	10,354	19,491	15,451	14,831	1,605	14,883	945	24	610	9,156	7,416	7,844	5,305	7,592	9,426	17,423	325,740	17,981	17,490	12,745	7,270	13,075	10,053	6,981	1,354	5,065	3,417	3,215	2,847	6,277	21,898	10,626	6,676	25,100	21,500	6,600	13,657	4,100	7,900	3,500	909	2,800	3,800	900	2,292	14,100	5,900	4,100	1,700	13,200	13,100	11,500	6,500	35,900	70,900	76,800	132,200	0	0	0
Common Stock	1,917	1,917	1,916	1,916	1,916	1,916	1,916	1,916	1,913	1,828	1,827	1,813	1,813	1,812	1,812	1,812	1,812	1,802	906	896	896	895	884	883	883	872	868	866	854	852	852	845	843	843	840	840	838	838	837	834	834	834	834	416	416	415	413	413	412	393	372	311	310	308	307	305	301	301	299	238	238	238	238	237	236	236	236	235	229	229	228	228	226	224	224	224	224	223	223	223	222	221	220	218	218	218	219	216	215	213	212	211	210	209	221	224	229	0	0	0	262	0	0	0	248	0	0	0	249	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Common Stock Shares Outstanding	195,475	195,440	195,430	195,369	195,281	195,269	195,227	195,246	183,889	192,736	192,701	192,685	192,537	192,537	192,542	192,564	181,664	192,400	191,860	191,248	179,140	190,526	189,246	189,154	176,230	186,648	186,126	186,022	170,326	185,820	184,528	184,082	168,144	183,880	183,702	183,554	183,288	183,056	182,840	182,706	182,668	182,518	182,256	182,120	181,888	181,788	181,560	181,476	172,920	174,408	149,048	142,436	122,480	142,120	142,024	142,000	139,832	140,968	122,772	122,092	98,108	122,288	122,160	121,544	96,592	121,672	121,724	121,404	93,896	120,956	120,820	120,720	92,388	120,596	119,896	119,512	91,316	119,384	116,568	114,084	88,456	112,592	111,860	110,960	86,704	110,772	110,656	110,032	84,432	108,284	107,592	107,084	84,664	108,308	111,236	112,968	102,222	102,222	128,536	129,360	104,615	104,615	104,286	100,645	98,065	98,065	100,690	100,000	98,462	98,462	100,000	98,333	99,130	99,130	96,000	96,000	85,000	85,000	80,000	80,000	51,429	51,429	50,909	56,000
Common Stock Total Equity	0	0	1,916	1,916	1,916	1,916	1,916	1,916	1,913	194	1,827	1,813	1,813	1,812	1,812	1,812	1,812	1,812	906	896	896	895	884	883	883	872	868	866	854	852	852	845	843	843	843	840	838	838	837	834	834	834	834	416	416	415	413	413	412	393	372	311	310	308	307	305	301	301	299	238	238	238	238	237	236	236	236	235	229	229	228	228	226	224	224	224	224	223	223	223	222	221	220	218	218	218	219	216	215	213	212	211	210	209	221	224	229	0	0	0	262	0	0	0	248	0	0	0	249	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Current Deferred Revenue	344,788	337,951	359,231	335,016	320,061	310,325	333,847	314,593	295,135	283,205	298,534	276,307	92,587	90,219	102,480	91,152	91,234	88,094	104,249	86,519	81,114	80,011	94,868	80,500	79,267	73,609	88,543	77,398	76,906	70,794	84,821	74,153	74,300	69,212	79,748	69,994	67,463	60,560	68,491	62,466	58,931	53,104	60,988	56,633	55,707	60,965	58,176	56,892	56,285	53,117	50,259	46,845	47,738	54,503	55,583	52,617	29,493	25,372	21,045	15,774	10,611	4,940	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	15,898	14,898	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	53,180	0	51,090	50,441	50,029	48,806	47,859	47,349	46,748	45,288	43,880	42,472	42,220	41,622	41,230	41,149	40,953	40,710	40,405	40,308	40,352	39,843	110,267	85,596	85,254	83,580	82,264	81,484	80,832	79,505	78,707	78,405	78,103	76,402	74,947	74,174	72,976	70,988	69,820	68,673	67,425	65,569	0	62,979	0	0	0	0	53,117	50,259	46,845	44,349	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Good Will	17,600	0	0	0	17,600	0	0	0	0	0	0	0	7,800	0	0	0	7,800	0	0	0	7,800	55,838	52,143	45,828	45,828	47,683	44,435	40,210	51,578	44,213	43,997	40,355	37,190	40,062	39,974	44,534	53,133	55,358	55,395	47,509	63,949	70,744	55,105	44,689	45,321	7,800	7,800	7,800	7,800	7,800	7,800	7,800	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets	0	0	0	0	55,600	0	0	0	0	0	0	0	4,700	0	0	0	4,300	0	0	0	1,300	4,500	8,100	12,300	12,100	9,200	9,200	9,300	9,300	9,300	9,400	9,500	9,500	9,600	9,700	9,800	9,900	10,000	10,000	10,100	12,100	12,100	12,100	12,100	12,100	12,100	12,100	12,100	12,100	15,900	15,900	15,900	15,900	19,600	19,600	19,600	19,600	19,400	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	50,654	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Inventory	0	130,564	0	0	-19,119	-23,200	58,313	79,688	4,885,290	0	0	0	0	0	0	0	0	0	0	0	54,659	0	0	0	0	-796	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,618	3,027	2,283	1,632	1,569	2,246	3,034	2,809	2,948	3,143	2,762	3,265	3,177	3,164	2,745	3,187	2,964	3,324	3,981	10,286	12,934	31,092	32,305	62,649	63,526	66,082	69,517	71,703	70,091	72,248	72,664	66,124	59,412	59,127	57,402	57,422	50,654	44,726	39,662	33,443	31,604	30,687	34,417	35,625	33,638	34,238	34,801	33,372	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Liabilities And Stockholders Equity	5,613,733	5,626,291	5,585,987	5,519,313	5,492,519	5,405,446	5,399,588	5,264,805	5,307,871	4,981,860	4,824,007	4,785,715	4,418,969	4,260,413	4,268,174	4,212,464	4,151,275	4,135,951	4,014,478	4,008,877	3,925,808	3,855,037	3,700,189	3,690,083	3,610,032	3,525,847	3,485,358	3,471,041	3,478,987	3,470,383	3,485,575	3,415,125	3,420,061	3,439,657	3,447,508	3,468,794	3,446,339	3,451,148	3,430,424	3,410,562	3,391,639	3,397,130	3,521,129	3,426,566	3,398,226	3,497,125	3,498,650	3,492,569	3,496,101	3,292,805	2,368,553	2,066,862	2,048,395	2,074,568	2,152,928	2,419,555	2,166,319	2,198,293	2,225,821	2,067,115	2,091,647	2,325,313	2,029,806	2,028,246	2,033,695	2,046,051	2,046,232	2,044,165	2,055,831	2,034,920	2,058,069	2,019,887	1,948,874	1,978,939	1,892,390	1,892,180	1,886,289	1,724,949	1,727,833	1,551,781	1,473,915	1,153,003	1,155,574	1,167,313	1,162,850	1,137,309	1,065,508	1,127,122	1,099,963	1,108,913	1,105,960	1,110,625	1,104,304	1,097,781	1,112,900	1,160,394	1,160,338	1,192,900	1,177,000	1,166,200	1,176,841	1,169,800	1,176,200	960,100	864,365	728,300	588,800	584,200	567,874	557,800	550,300	544,200	523,100	531,700	544,700	545,400	544,100	526,500	351,400	351,500	341,700	180,000	180,400	179,500
Long Term Debt	3,487,607	3,502,456	3,451,002	3,386,357	3,387,984	3,300,330	3,220,413	3,094,978	3,274,219	3,124,287	2,918,391	2,933,763	2,444,930	2,500,783	2,446,901	2,459,849	2,248,458	2,261,604	2,274,476	2,346,196	2,348,352	2,214,802	2,226,999	2,238,889	2,170,017	2,181,138	2,054,511	2,059,321	2,091,279	2,092,019	2,115,110	2,106,298	2,145,713	2,156,246	2,166,517	2,211,738	2,212,246	2,205,942	2,184,727	2,176,426	2,192,368	2,194,308	2,322,883	2,251,435	2,269,866	2,284,203	2,288,450	2,275,441	2,284,683	2,093,298	1,357,458	1,407,176	1,412,919	1,425,299	1,503,543	1,543,722	1,547,901	1,568,185	1,611,021	1,611,003	1,662,403	1,667,741	1,623,299	1,633,330	1,659,392	1,671,988	1,682,568	1,682,729	1,717,212	1,693,298	1,721,682	1,691,175	1,638,281	1,641,862	1,562,761	1,617,786	1,653,051	1,474,597	1,480,205	1,342,288	1,076,296	737,096	740,802	761,003	760,233	741,680	676,140	727,896	702,667	712,820	712,854	713,638	704,763	701,731	687,772	730,422	0	0	0	0	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 Debt Total	0	3,502,456	3,451,002	3,386,357	3,387,984	3,300,330	3,220,413	3,094,978	3,274,219	2,904,287	2,918,391	2,933,763	2,444,930	2,500,783	2,446,901	2,459,849	2,248,458	2,261,604	2,274,476	2,346,196	2,348,352	2,214,802	2,226,999	2,238,889	2,170,017	2,181,138	2,054,511	2,059,321	2,091,279	2,092,019	2,115,110	2,106,298	2,145,713	2,156,246	2,166,517	2,211,738	2,212,246	2,205,942	2,184,727	2,176,426	2,192,368	2,194,308	2,322,883	0	2,269,866	0	0	0	0	2,093,298	1,357,458	1,407,176	1,412,919	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	85,304	84,328	82,423	81,135	81,404	88,352	84,113	79,688	70,312	20,632	20,496	19,861	19,726	19,933	19,864	20,130	20,074	20,339	55,195	58,465	93,669	57,366	57,699	57,491	53,080	52,966	21,766	19,187	19,369	19,198	23,223	22,994	17,741	17,554	17,963	17,889	13,512	15,414	14,709	14,477	11,583	9,795	9,519	0	8,420	0	0	0	0	8,238	8,322	8,509	8,446	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Debt	3,488,670	3,463,976	3,422,895	3,355,696	3,385,337	3,269,820	3,225,787	3,125,858	3,150,821	3,084,015	2,935,638	2,892,235	2,642,870	2,386,565	2,376,908	2,362,928	2,379,598	2,339,218	2,184,019	2,201,974	2,287,810	2,182,392	2,180,974	2,164,998	2,168,932	2,103,743	1,986,771	1,986,073	2,034,939	2,023,207	2,040,239	2,009,191	2,065,455	2,070,584	2,081,572	2,109,035	2,138,532	2,096,798	2,099,916	2,119,999	2,133,941	2,142,782	2,144,988	2,169,614	2,232,726	2,136,335	2,153,483	2,172,469	2,214,223	1,880,502	1,272,114	1,364,039	1,400,260	1,345,286	1,351,738	1,371,415	1,402,773	1,408,007	1,436,870	1,594,324	1,617,091	1,499,296	1,550,614	1,630,763	1,653,607	1,766,185	196,504	1,779,129	1,715,607	115,200	147,055	118,576	1,637,671	171,844	143,584	194,006	1,647,746	1,467,005	1,470,779	1,324,865	750,556	719,115	723,312	748,258	752,963	728,657	666,139	720,971	707,535	707,787	709,469	710,455	716,869	739,596	795,298	818,217	718,621	633,400	734,200	727,100	737,234	724,000	745,400	556,500	494,341	333,500	278,100	265,600	254,763	240,800	236,200	229,200	212,000	211,800	226,100	226,300	226,700	203,700	112,000	112,000	103,000	103,000	103,000	103,000
Net Invested Capital	4,947,328	4,929,409	4,882,959	4,828,077	4,833,389	4,747,504	4,717,418	4,621,348	4,689,329	4,372,105	4,220,877	4,217,148	3,900,617	3,729,094	3,733,413	3,708,759	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	49,937	49,684	47,375	46,655	45,356	44,653	41,925	40,542	39,955	39,947	38,072	37,195	35,844	36,230	35,304	35,227	37,558	37,228	36,010	34,811	35,041	35,889	34,672	34,913	49,477	50,080	48,253	34,239	34,520	34,277	33,837	34,144	35,463	36,334	35,464	36,313	37,137	38,051	38,208	38,610	44,367	44,345	43,987	51,271	54,378	57,154	57,224	60,645	65,394	58,740	28,598	25,057	26,145	26,483	27,078	29,592	30,373	28,867	29,566	31,502	32,839	32,754	408	909	1,156	1,267	1,512	1,390	1,294	995	1,794	1,650	1,619	1,483	1,230	1,464	1,469	2,486	2,085	2,454	2,385	2,040	2,180	1,730	1,735	1,694	1,574	2,197	1,966	1,647	1,479	1,542	1,440	1,070	1,142	1,471	1,338	0	0	0	724	0	0	0	840	0	0	0	872	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Tangible Assets	0	1,426,953	1,431,957	1,441,720	1,445,405	1,447,174	1,449,205	1,457,370	1,415,110	1,247,818	1,240,486	1,233,385	1,233,687	1,228,311	1,236,512	1,248,910	1,249,810	1,247,759	1,236,073	1,181,826	1,121,552	1,118,759	1,034,057	1,033,163	1,031,954	951,759	902,564	901,769	872,399	865,243	857,184	809,842	788,924	785,677	778,642	776,235	775,849	773,551	771,417	768,212	757,189	753,756	736,838	0	723,104	0	0	0	0	919,595	743,765	436,530	427,030	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-547,631	-517,464	-761,391	-754,254	-717,347	-605,548	-573,088	-560,828	-733,128	-688,132	-520,800	-303,368	-366,101	-121,642	-111,435	-66,733	-377,098	-338,968	-171,992	-95,150	-59,188	-119,384	-113,425	-72,045	-118,055	-59,405	-74,869	-68,697	-72,122	-65,038	-59,322	-29,742	-40,463	-43,214	-49,245	-5,774	-7,118	17,629	-6,971	-31,695	9,107	1,952	227,345	25,785	8,417	-52,132	-65,033	81,321	111,122	-1,880,502	1,082	51,940	28,702	-102,325	25,616	28,538	136,299	93,156	199,361	-101,454	-292,254	-272,563	-280,110	-247,584	-234,089	-234,715	-231,187	-226,797	-219,804	-222,452	-218,197	-218,502	-216,459	-221,334	-219,252	-165,970	-78,588	-152,196	-156,527	-142,280	-30,071	-183,492	-175,413	-178,200	-182,357	-176,093	-169,272	-182,050	-214,480	-216,488	-214,804	-218,443	-212,213	-217,453	-203,860	-216,903	-215,586	-227,300	-101,800	-124,800	-101,219	-124,100	-100,800	-106,000	-86,851	-114,400	-56,600	-59,700	-51,736	-44,700	-49,400	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Assets Total	5,533,859	5,516,927	5,510,505	5,441,997	5,424,816	5,330,283	5,315,237	5,186,143	5,144,518	4,901,641	4,741,182	4,656,992	4,359,065	4,109,965	4,112,877	4,080,316	4,084,857	4,056,337	3,888,011	3,829,844	3,739,652	3,650,900	3,567,349	3,535,451	3,483,642	3,351,485	3,324,930	3,323,344	3,336,549	3,323,081	3,332,870	3,243,519	3,267,150	3,277,599	3,287,125	3,285,244	3,282,355	3,248,595	3,252,010	3,268,016	3,226,274	3,230,772	3,125,909	3,247,153	3,259,818	3,349,257	3,363,683	3,326,143	3,357,299	3,080,009	2,283,209	1,946,134	1,954,148	1,993,149	1,937,592	1,976,020	1,967,030	2,005,924	2,018,123	2,018,934	2,001,602	1,929,841	1,925,916	1,903,335	1,953,430	1,910,001	1,912,826	1,909,429	1,982,841	1,893,466	1,899,344	1,888,578	1,820,453	1,831,208	1,751,151	1,746,899	1,763,577	1,605,611	1,610,613	1,432,205	1,061,427	1,047,607	1,052,635	1,073,029	1,077,543	1,057,159	976,150	1,050,130	1,072,500	1,073,674	1,073,242	1,074,378	1,071,078	1,067,219	1,068,739	1,128,649	1,134,776	1,131,200	1,123,400	1,114,200	1,134,791	1,121,300	1,119,200	910,400	854,236	676,600	555,400	554,600	533,005	509,600	511,100	505,500	486,600	488,100	492,500	497,000	498,400	447,600	253,500	226,900	163,300	145,000	145,600	130,700
Non Current Liabilities Other	0	0	210,242	204,312	197,743	195,290	188,582	182,181	176,439	173,222	167,631	160,792	138,878	148,229	144,678	141,675	126,814	135,972	134,069	131,180	128,713	126,197	125,094	13,111	9,932	10,513	12,559	13,316	9,817	10,578	13,017	13,615	9,878	10,860	13,282	13,693	9,790	10,762	14,178	15,341	11,136	11,456	25,764	0	11,088	0	0	0	0	12,314	16,834	18,684	12,642	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	3,487,607	3,502,456	3,246,002	3,174,357	3,189,984	3,205,346	3,220,413	3,094,978	2,925,219	2,904,287	2,918,391	2,933,763	2,595,622	2,599,012	2,591,579	2,601,524	2,385,871	2,397,576	2,408,545	2,477,376	2,487,120	2,340,999	2,352,093	2,362,267	2,265,545	2,276,905	2,150,650	2,154,901	2,182,580	2,183,429	2,207,632	2,198,620	2,233,996	2,245,209	2,256,201	2,300,378	2,296,210	2,289,680	2,269,893	2,261,587	2,272,176	2,273,189	2,414,216	2,331,464	2,343,933	2,516,349	2,519,588	2,613,068	2,669,141	499,348	1,560,966	1,728,336	1,522,692	1,610,449	1,703,543	1,543,722	1,848,902	1,841,598	1,966,827	1,811,003	1,662,400	1,667,700	1,623,300	1,633,300	1,659,400	1,672,000	1,682,600	1,682,700	1,717,200	1,693,300	1,721,700	1,691,200	1,638,300	1,641,900	1,562,800	1,617,800	1,653,100	1,474,600	1,480,200	1,342,300	1,076,200	737,100	740,800	761,000	760,200	741,700	676,100	727,900	708,900	712,800	712,900	713,600	719,700	701,700	687,800	730,400	725,300	658,500	755,700	733,700	750,800	728,000	745,400	560,000	495,200	333,500	278,100	265,600	255,000	240,800	236,200	229,200	212,000	211,800	226,100	226,300	226,700	203,700	112,000	112,000	103,000	103,000	103,000	103,000
Non Currrent Assets Other	5,430,955	184,486	209,183	187,793	5,343,412	159,220	5,231,124	5,106,455	5,074,206	4,881,009	4,720,686	4,637,131	4,339,339	4,090,032	4,093,013	4,060,186	4,064,783	4,035,998	3,832,816	3,771,379	3,681,897	3,537,696	3,457,507	3,432,132	3,384,734	3,250,836	3,258,729	3,263,947	3,265,602	3,259,670	3,265,650	3,180,170	3,212,219	3,219,983	3,229,188	3,222,821	3,215,710	3,177,823	3,181,906	3,206,030	3,150,742	3,150,233	3,061,285	3,194,010	3,206,077	151,643	147,448	82,753	83,295	157,464	404,138	61,263	61,380	104,983	-1,847,434	69,766	58,583	79,147	75,585	71,870	62,138	-1,929,841	-1,925,916	-1,903,335	46,957	-1,910,001	-1,912,826	-1,909,429	66,472	-1,893,466	-1,899,344	-1,888,578	-1,820,453	-1,831,208	-1,751,151	-1,746,899	-43,583	-1,605,611	-1,610,613	-1,432,205	-1,061,427	-1,047,607	-1,052,635	-1,073,029	-1,077,543	-1,057,159	-976,150	-1,050,130	-1,072,500	-1,073,674	-1,073,242	-1,074,378	-1,071,078	-1,067,219	-1,068,739	-1,128,649	-1,134,776	-1,131,200	-1,123,400	-1,114,200	-1,134,791	-1,121,300	-1,119,200	-910,400	-854,236	-676,600	-555,400	-554,600	-533,005	-509,600	-511,100	-505,500	-486,600	-488,100	-492,500	-497,000	-498,400	-447,600	-253,500	-226,900	-163,300	-145,000	-145,600	-130,700
Noncontrolling Interest In Consolidated Entity	0	0	71,155	71,666	72,080	72,215	72,531	72,967	71,061	61,404	61,505	70,961	71,068	70,781	70,871	71,997	72,078	72,034	71,401	75,492	71,792	71,758	67,774	67,976	68,088	63,416	60,703	61,833	73,304	73,227	72,588	69,171	67,623	67,355	66,893	66,713	67,034	66,849	67,585	70,378	69,872	69,635	66,056	0	65,054	0	979,062	794,396	799,280	64,798	63,822	33,208	33,128	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	5,563,796	5,626	51,978	1,281,833,003	50,441	5,241,931	5,231,124	5,106	259	4,901,641	4,741,182	85,075	4,359,065	87,166	95,490	74,586	73,858	83,024	68,210	77,504	78,136	40,352	39,843	3,581,279	3,529,470	3,399,168	3,369,365	3,363,554	3,377,227	3,367,294	3,376,867	3,283,874	3,304,340	3,317,661	3,327,099	3,329,778	3,335,488	3,303,953	3,307,405	3,315,525	3,290,222	3,298,232	3,296,964	3,291,842	3,305,139	3,289,857	3,303,425	3,326,143	3,357,299	3,018,126	2,251,849	1,946,134	1,954,148	1,962,096	1,971,300	238,449	1,987,854	2,005,924	2,018,123	2,008,649	31,799	311,635	60,400	59,695	10,954	66,265	63,193	63,033	1,294	69,206	83,322	63,511	66,780	77,965	75,191	78,551	1,815,571	64,534	66,047	66,256	52,759	54,688	48,852	44,184	42,664	31,143	42,930	34,442	24,143	28,527	27,822	31,490	28,939	23,215	21,121	19,648	17,548	36,600	32,100	45,400	27,669	44,400	49,100	46,200	8,380	48,900	29,600	28,700	31,705	34,100	33,300	34,600	34,800	30,400	39,100	36,900	39,200	43,000	27,000	47,800	46,200	0	0	0
Other Current Assets	-79,874	-109,364	-75,482	-77,316	19,700	23,200	-58,313	-79,688	-4,885,290	31,700	31,200	27,600	24,060	25,900	25,800	27,600	25,100	30,200	27,500	27,400	35,914	55,838	52,143	45,828	45,828	47,683	44,435	40,210	51,578	44,213	43,997	40,355	37,190	40,062	39,974	44,534	53,133	55,358	55,395	47,509	61,331	67,717	175,154	44,689	45,321	-59,400	-60,258	0	0	-61,883	-31,360	0	0	8,373	23,803	0	11,382	0	0	-10,286	-32,839	-32,754	-408	-10,472	-5,725	-17,055	-16,267	-16,221	-1,294	-15,878	0	0	0	0	0	0	65,284	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Current Liab	100,150	99,787	99,791	99,428	91,841	90,631	89,831	89,462	80,061	78,888	78,760	78,685	74,339	74,056	74,463	74,485	67,617	67,386	67,159	67,366	164,230	163,510	151,397	146,177	135,178	160,158	146,754	138,996	137,654	141,546	127,206	127,195	119,074	136,060	129,880	119,330	103,639	124,364	116,894	111,775	97,327	111,302	106,887	96,995	74,284	-117,720	-102,192	28,213	-28,605	-2,067,368	34,003	21,943	17,807	129,241	134,137	123,931	33,497	73,841	-12,708	133,861	339,889	351,460	323,600	297,782	289,705	193,194	189,224	197,615	289,249	261,880	264,477	254,472	255,141	244,173	242,670	193,140	174,048	163,536	169,576	168,975	137,289	197,765	198,898	203,161	200,405	196,636	197,697	202,269	194,800	182,874	194,566	198,036	192,678	140,574	58,305	95,439	191,788	252,400	123,300	131,400	81,954	1,500	108,700	109,500	71,312	117,200	60,400	60,600	32,102	58,800	55,300	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Liab	0	337,951	0	335,016	320,061	310,325	333,847	314,593	295,135	283,205	298,534	276,307	243,279	238,448	247,158	232,827	228,647	224,066	238,318	217,699	207,532	206,208	219,962	203,878	174,795	169,376	184,682	172,978	168,207	162,204	177,343	166,475	162,583	158,175	169,432	158,634	151,427	144,298	153,657	147,627	161,493	131,985	152,321	136,662	129,774	124,625	133,330	128,750	122,396	112,800	119,246	113,812	104,729	95,053	102,015	96,892	73,861	62,828	64,450	57,597	51,913	55,212	40,416	37,835	37,274	73,694	72,133	36,511	36,454	29,174	33,999	31,724	27,868	22,163	21,255	22,201	21,135	17,276	18,539	19,204	6,616	7,080	6,595	8,478	5,966	6,608	5,937	8,983	5,165	7,328	6,226	8,474	5,216	7,048	6,277	10,442	0	0	0	0	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 Stockholder Equity	1,644,319	-14,537	1,638,354	1,629,866	1,628,618	1,625,751	1,622,876	1,619,164	1,593,362	1,427,606	1,424,350	1,411,813	1,411,397	1,408,253	1,405,764	1,402,514	1,402,696	1,399,951	1,397,613	1,332,410	1,329,391	1,325,648	1,248,047	1,245,214	1,242,109	1,164,658	1,121,307	1,117,628	1,103,048	1,096,916	1,094,152	1,046,033	1,039,139	1,039,842	1,037,290	1,035,275	1,029,601	1,028,912	1,025,396	1,020,925	1,021,365	1,021,694	1,014,170	1,014,204	1,012,930	877,164	873,281	802,810	998,483	672,880	644,439	984,933	1,164,387	1,145,029	959,549	941,218	1,086,464	1,068,834	688,714	901,272	881,317	862,338	1,033,129	824,749	805,014	790,792	776,188	759,151	740,292	724,271	706,622	693,805	677,769	662,805	647,487	632,737	617,005	604,859	587,365	549,126	262,572	259,461	257,776	254,211	250,612	642,381	635,213	633,727	621,438	608,669	597,285	586,798	578,358	570,491	590,107	467,452	594,952	332,500	345,400	345,400	540,996	353,300	359,200	328,000	470,724	310,000	282,100	288,900	387,475	286,200	285,700	285,300	285,200	284,900	284,800	283,900	283,600	282,100	207,500	207,100	206,900	58,100	57,700	57,800
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	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	136,144	136,144	136,144	136,144	136,144	136,144	136,144	136,144	136,144	136,144	136,144	136,144	136,144	136,144	136,144	136,144	136,144	136,144	136,144	200,000	200,000	200,000	799,280	284,234	200,000	200,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3,189,083	3,207,639	3,234,611	3,265,447	2,916,232	1,871,785	1,876,362	1,884,322	1,886,760	1,892,513	1,895,151	1,908,447	1,917,232	1,933,133	1,937,542	1,929,788	1,920,136	1,916,200	1,893,772	1,901,904	1,894,213	1,898,071	1,894,598	1,901,651	1,878,583	1,885,657	1,874,514	1,774,242	1,784,870	1,704,880	1,705,038	1,712,923	1,555,497	1,559,865	1,381,617	1,042,599	1,028,660	1,033,446	1,053,343	1,057,909	1,035,090	964,230	1,038,071	1,026,260	1,033,667	1,036,267	1,038,531	1,036,596	1,039,475	1,043,136	1,104,714	1,113,586	1,131,200	1,123,400	1,114,200	1,119,410	1,121,300	1,119,200	910,400	847,110	676,600	555,400	554,600	526,169	509,600	511,100	0	0	0	0	0	0	0	0	0	0	0	0	0
Property Plant And Equipment Net	0	5,248,113	5,218,899	5,173,069	5,136,921	5,082,711	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3,189,083	3,207,639	3,234,611	3,265,447	2,914,307	1,870,749	1,876,362	1,884,322	1,888,166	1,892,513	1,896,603	1,908,447	1,917,232	1,933,133	1,937,542	1,929,788	1,920,136	1,916,200	1,893,772	1,901,904	1,894,213	1,898,071	1,894,598	1,901,651	1,878,583	1,885,657	1,874,514	1,774,242	1,784,870	1,704,880	1,705,038	1,712,923	1,555,497	1,559,865	1,381,617	1,042,599	1,028,660	1,033,446	1,053,343	1,057,909	1,035,090	964,230	1,038,071	1,026,260	1,033,667	1,036,267	1,038,531	1,036,596	1,039,475	1,043,136	1,104,714	1,113,586	1,131,200	1,123,400	1,114,200	1,119,410	1,121,300	1,119,200	910,400	847,110	676,600	555,400	554,600	526,169	509,600	511,100	505,500	486,600	488,100	492,500	497,000	498,400	447,600	253,500	226,900	163,300	145,000	145,600	130,700
Property Plant Equipment	0	5,224,113	5,194,299	5,147,769	5,111,021	5,056,811	5,045,563	4,921,680	4,885,290	4,738,568	4,616,338	4,537,027	4,235,841	4,001,217	3,978,511	3,968,506	3,966,825	3,938,494	3,732,832	3,675,907	3,641,589	3,553,182	3,469,807	3,438,410	3,399,119	3,266,911	3,271,711	3,272,800	3,285,805	3,272,448	3,278,563	3,189,767	3,195,176	3,205,001	3,214,402	3,212,942	3,218,421	3,182,620	3,191,248	3,208,749	3,169,566	3,177,174	3,068,771	0	3,207,860	0	0	0	0	2,916,232	1,871,785	1,876,362	1,884,322	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Earnings	-223,576	-232,081	-225,640	-205,203	-204,248	-200,969	-191,828	-177,158	-183,689	-181,941	-185,930	-180,370	-179,523	-181,754	-169,903	-153,703	-154,318	-153,505	-162,204	-152,848	-211,034	-211,743	-218,453	-215,749	-211,980	-213,771	-219,641	-216,724	-231,276	-231,879	-236,623	-235,875	-250,506	-253,396	-258,454	-258,642	-254,209	-256,340	-254,816	-253,065	-264,083	-267,415	-276,448	-273,465	-287,652	-293,790	-291,673	-275,656	-270,021	-254,455	-236,888	-229,740	-237,002	-233,434	-235,740	-232,540	-238,467	-235,682	-237,704	-234,279	-241,609	-236,583	-233,096	-232,285	-240,098	-241,099	-247,098	-245,080	-257,594	-257,608	-259,379	-258,847	-267,154	-251,983	-252,480	-254,401	-262,518	-252,817	-251,933	-252,305	-256,996	-74,555	-68,666	-72,044	-68,713	-74,405	-70,652	-66,690	-63,478	-61,096	-57,724	-54,382	-57,622	-53,309	-50,134	-54,869	-53,626	-50,500	-47,400	-44,200	-42,328	-39,700	-37,100	-37,300	-33,736	-32,400	-31,800	-30,900	-29,651	-28,000	-26,900	-25,300	-23,700	-20,400	-18,900	-16,600	-13,000	-8,500	-4,800	-3,700	-2,500	-1,500	-800	-400
Retained Earnings Total Equity	0	0	-225,640	-205,203	-204,248	-200,969	-191,828	-177,158	-183,689	-181,941	-185,930	-180,370	-179,523	-181,754	-169,903	-153,703	-154,318	-153,505	-162,204	-152,848	-211,034	0	-218,453	-215,749	-211,980	-213,771	-219,641	-216,724	-231,276	-231,879	236,623	235,875	250,506	253,396	258,457	258,642	254,209	-256,340	-254,816	-253,065	-264,083	267,415	-276,448	0	-287,652	0	979,062	794,396	799,280	-254,455	-236,888	-229,740	-237,002	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	31,000	0	205,000	212,000	198,000	94,984	47,800	69,000	349,000	220,000	62,000	50,000	222,000	50,000	50,000	0	160,000	120,000	242	0	0	3,000	3,000	3,000	2,200,017	2,181,138	2,054,511	2,059,321	227	270,121	284,097	273,377	2,126,605	0	0	0	2,212,627	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	3,518,607	3,502,456	3,451,002	3,386,357	3,387,984	3,300,330	3,268,213	3,163,978	3,274,219	3,124,287	2,980,391	2,983,763	2,666,930	2,500,783	2,496,901	2,459,849	2,408,458	2,381,604	2,274,476	2,346,196	2,348,352	2,294,802	2,226,999	2,238,889	2,200,017	2,181,138	2,054,511	2,059,321	2,091,279	2,092,019	2,115,110	2,106,298	2,145,713	2,156,246	2,166,517	2,211,738	2,212,246	2,205,942	2,184,727	2,176,426	2,192,368	2,194,308	2,322,883	2,251,435	2,269,866	2,284,203	2,288,450	2,275,441	2,284,683	2,093,298	1,357,458	1,407,176	1,412,919	1,426,705	1,503,543	1,543,722	1,547,901	1,568,185	1,611,021	1,611,003	1,662,403	1,552,041	1,561,799	1,633,330	1,659,392	1,769,888	197,200	1,779,129	1,717,212	115,200	148,000	118,600	1,638,281	181,000	151,000	201,850	1,653,051	1,474,597	1,480,205	1,342,288	1,076,296	737,096	740,802	761,003	760,233	741,732	676,192	727,952	708,889	712,852	712,886	713,670	719,716	745,873	817,196	828,843	725,297	658,500	755,700	733,700	750,891	728,100	745,400	560,000	495,250	333,500	278,100	265,600	255,087	240,800	236,200	229,200	212,000	211,800	226,100	226,300	226,700	203,700	112,000	112,000	103,000	103,000	103,000	103,000
Short Term Debt	31,000	0	205,000	212,000	198,000	94,984	47,800	69,000	349,000	220,000	62,000	50,000	222,000	50,000	50,000	91,152	160,000	120,000	104,249	86,519	81,114	80,000	94,868	3,000	30,000	2,181,138	2,054,511	2,059,321	227	270,121	284,097	273,377	2,126,605	0	0	0	2,212,627	0	0	0	0	0	0	0	0	200,000	200,000	0	0	2,093,298	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	97,900	98,600	96,400	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	44,109	129,392	98,400	0	0	0	0	0	126,700	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Term Investments	0	15,564	17,327	81,135,000	19,119	20,474	84,113	79,688	4,885,290	0	0	0	0	0	0	0	0	0	0	0	0	5,300	5,300	5,300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	49,269	52,266	0	9,905	0	9,442	0	0	0	0	0	0	9,563	4,569	15,788	14,755	14,831	0	14,883	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	7,900	0	0	2,800	3,800	900	1,968	14,100	5,900	4,100	1,700	13,200	13,100	11,500	6,500	35,900	70,900	76,800	132,200	0	0	0
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	979,062	794,396	799,280	700,159	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	5,613,733	5,626,291	5,585,987	5,519,313	5,492,519	5,405,446	5,399,588	5,264,805	5,307,871	4,981,860	4,824,007	4,785,715	4,418,969	4,260,413	4,268,174	4,212,464	4,151,275	4,135,951	4,014,478	4,008,877	3,925,808	3,855,037	3,700,189	3,690,083	3,610,032	3,525,847	3,485,358	3,471,041	3,478,987	3,470,383	3,485,575	3,415,125	3,420,061	3,439,657	3,447,508	3,468,794	3,446,339	3,451,148	3,430,424	3,410,562	3,391,639	3,397,130	3,521,129	3,426,566	3,398,226	3,497,125	3,498,650	3,492,569	3,496,101	3,292,805	2,368,553	2,066,862	2,048,395	2,074,568	2,152,928	2,419,555	2,166,319	2,198,293	2,225,821	2,067,115	2,091,647	2,325,313	2,029,806	2,028,246	2,033,695	2,046,051	2,046,232	2,044,165	2,055,831	2,034,920	2,058,069	2,019,887	1,948,874	1,978,939	1,892,390	1,892,180	1,886,289	1,724,949	1,727,833	1,551,781	1,473,915	1,153,003	1,155,574	1,167,313	1,162,850	1,137,309	1,065,508	1,127,122	1,099,963	1,108,913	1,105,960	1,110,625	1,104,304	1,097,781	1,112,900	1,160,394	1,160,338	1,192,900	1,177,000	1,166,200	1,176,841	1,169,800	1,176,200	960,100	864,365	728,300	588,800	584,200	567,874	557,800	550,300	544,200	523,100	531,700	544,700	545,400	544,100	526,500	351,400	351,500	341,700	180,000	180,400	179,500
Total Current Assets	79,874	109,364	75,482	77,316	67,703	75,163	84,351	78,662	163,353	80,219	82,825	128,723	59,904	150,448	155,297	132,148	66,418	79,614	126,467	179,033	186,156	204,137	132,840	154,632	126,390	174,362	160,428	147,697	142,438	147,302	152,705	171,606	152,911	162,058	160,383	183,550	163,984	202,553	178,414	142,546	165,365	166,358	395,220	179,413	138,408	147,868	134,967	166,426	138,802	212,796	85,344	120,728	94,247	81,419	215,336	205,086	199,289	192,369	207,698	48,181	58,246	83,837	43,490	65,216	69,311	69,785	70,213	71,703	71,696	72,248	75,403	67,798	61,641	69,766	66,048	66,730	122,712	54,804	51,173	53,320	359,729	50,708	54,087	50,100	42,643	49,007	46,428	42,550	3,320	6,712	4,896	4,757	4,287	7,347	23,040	12,097	8,014	25,100	21,500	6,600	14,381	4,100	7,900	3,500	1,749	2,800	3,800	900	3,164	14,100	5,900	4,100	1,700	13,200	13,100	11,500	6,500	35,900	70,900	76,800	132,200	0	0	0
Total Current Liabilities	627,505	626,828	836,873	831,570	785,050	680,711	657,439	639,490	896,481	768,351	603,625	547,606	518,592	362,309	369,212	290,033	443,516	418,582	298,459	274,183	245,344	323,521	246,265	226,677	244,445	233,767	235,297	216,394	214,560	212,340	212,027	201,348	193,374	205,272	209,628	189,324	171,102	184,924	185,385	174,241	156,258	164,406	167,875	153,628	129,991	200,000	200,000	85,105	27,680	2,093,298	84,262	68,788	65,545	183,744	189,720	176,548	62,990	99,213	8,337	149,635	350,500	356,400	323,600	312,800	303,400	304,500	301,400	298,500	291,500	294,700	293,600	286,300	278,100	291,100	285,300	232,700	201,300	207,000	207,700	195,600	389,800	234,200	229,500	228,300	225,000	225,100	215,700	224,600	217,800	223,200	219,700	223,200	216,500	224,800	226,900	229,000	223,600	252,400	123,300	131,400	115,600	128,200	108,700	109,500	88,600	117,200	60,400	60,600	54,900	58,800	55,300	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Liab	4,115,112	4,129,284	4,082,875	4,005,927	3,975,034	3,886,057	3,877,852	3,734,468	3,821,700	3,672,638	3,522,016	3,481,369	3,114,214	2,961,321	2,960,791	2,891,557	2,829,387	2,816,158	2,707,004	2,751,559	2,732,464	2,664,520	2,598,358	2,588,944	2,509,990	2,510,672	2,385,947	2,371,295	2,397,140	2,395,769	2,419,659	2,399,968	2,427,370	2,450,481	2,465,829	2,489,702	2,467,312	2,474,604	2,455,278	2,435,828	2,428,434	2,437,595	2,582,091	2,485,092	2,473,924	2,716,349	2,719,588	2,698,173	2,696,821	2,592,646	1,560,966	1,797,124	1,588,237	1,610,449	1,893,263	1,920,270	1,911,892	1,940,811	1,975,164	1,960,638	1,795,413	2,024,102	1,726,717	1,725,974	1,744,978	1,759,088	1,768,277	1,765,248	1,795,919	1,775,176	1,803,289	1,765,600	1,706,979	1,719,838	1,635,293	1,688,345	1,719,674	1,543,743	1,545,458	1,403,610	1,341,401	802,602	800,595	821,046	816,730	799,627	721,759	781,794	753,666	764,837	761,102	764,221	764,938	753,457	737,148	906,524	769,540	724,100	817,200	797,500	795,932	787,400	791,200	601,100	516,337	378,900	310,100	297,700	281,282	270,800	262,600	229,200	212,000	211,800	226,100	226,300	226,700	203,700	112,000	112,000	103,000	103,000	103,000	103,000
Total Permanent Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,190,517	1,101,831	1,101,139	1,100,042	1,015,175	1,099,411	1,099,746	1,081,847	1,074,614	1,065,916	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	979,062	794,396	799,280	700,159	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,428,721	1,426,953	1,431,957	1,441,720	1,445,405	1,447,174	1,449,205	1,457,370	1,415,110	1,247,818	1,240,486	1,233,385	1,233,687	1,228,311	1,236,512	1,248,910	1,249,810	1,247,759	1,236,073	1,181,826	1,121,552	1,118,759	1,034,057	1,033,163	1,031,954	951,759	1,038,708	1,037,913	1,008,543	1,001,387	993,328	945,986	925,067	921,821	914,786	912,379	911,993	909,695	907,561	904,356	893,333	889,900	872,982	875,151	859,248	780,776	779,062	724,642	726,327	700,159	607,587	236,530	227,030	264,119	259,665	262,288	218,530	221,216	250,657	87,776	78,713	82,070	82,885	82,155	70,941	69,528	62,255	63,004	47,118	46,908	42,747	42,381	32,516	45,925	44,337	41,649	31,844	43,383	39,903	13,889	5,798	181,730	185,324	178,038	177,619	170,478	173,674	174,655	175,150	172,923	173,343	173,845	168,095	171,254	198,214	200,964	211,401	282,000	298,000	301,200	310,441	313,600	322,100	290,700	280,575	277,600	250,300	258,000	257,952	258,200	258,800	260,000	261,500	264,500	265,900	267,300	270,600	273,600	202,700	203,400	204,400	56,600	56,900	57,400
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-979,062	-794,396	-799,280	-700,159	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Warrants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	200,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1995-12-31	1994-12-31	1993-12-31
Begin Period Cash Flow	22,347	123,398	24,060	28,860	68,974	35,631	56,340	80,258	73,714	58,427	37,126	70,460	12,659	145,128	45,312	5,785	1,605	610	5,305	325,740	7,270	1,354	2,847	6,676	13,657	909	324	760	1,900	27,300	200
Capital Expenditures	317,086	372,799	290,290	217,082	257,993	181,622	126,050	119,437	93,799	63,721	64,714	75,260	713,121	48,629	8,219	9,029	53,540	67,236	71,680	337,975	27,796	81,022	40,958	11,680	30,640	241,076	262,894	46,531	8,100	326,700	45,100
Cash And Cash Equivalents Changes	0	-101,051	99,338	-4,800	-40,114	30,343	-25,255	-23,918	6,544	15,287	21,301	-33,320	0	-132,469	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	0	274,023	273,401	186,719	20,047	29,682	40,606	18,242	38,312	13,155	-39,034	-2,971	0	1,043	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	7,590	-101,051	99,338	-4,800	-40,114	30,343	-25,255	-23,918	6,544	15,287	21,301	-33,320	57,801	-132,469	99,816	39,527	4,180	995	-4,695	-320,435	318,470	5,916	-1,493	-3,829	-6,981	12,748	585	-436	-45,300	170,400	188,400
Change In Working Capital	-32,294	123,118	119,853	53,441	46,145	45,685	40,160	44,229	63,424	25,282	19,704	11,574	10,907	22,940	19,915	-522	5,775	-1,591	494	-20,576	-3,452	-5,203	-1,159	-24,928	2,280	3,945	1,055	11,003	9,400	-3,400	-4,600
Change Receivables	0	-4,647	-4,191	-1,166	-2,836	-247	-331	318	66	-1,037	-123	-2,855	0	-22	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	-4,646	-4,647	-4,191	-1,166	-2,836	-247	-1,510	217	66	-1,037	0	-3,264	2,270	0	0	0	3,120	4,280	-7,147	-27,346	-367	-6,909	804	-9,491	-1,500	-3,200	-2,300	100	900	-4,100	-1,800
Change To Inventory	-31,825	4,647	4,191	1,166	2,836	0	0	0	0	0	0	1,379	2,396	3,524	2,060	-5,129	4,516	-8,059	-8,521	-17,855	1,846	1,887	215,346	200,165	224,580	117,545	89,155	60,403	0	0	0
Change To Liabilities	0	5,833	30,009	3,386	15,578	827	-448	24,925	25,046	11,707	17,336	11,425	6,736	14,991	0	1,564	82	2,188	4,882	5,963	0	1,471	0	2,545	0	0	0	0	0	0	0
Change To Netincome	0	20,644	15,487	22,213	-39,803	6,509	18,020	9,589	30,095	16,374	47,806	12,072	0	11,331	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	85,265	45,256	29,053	7,113	22,624	26,479	39,656	43,856	10,676	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	203,738	207,050	191,432	157,760	153,980	138,688	124,951	121,894	117,056	115,871	112,445	150,700	84,646	76,672	76,760	76,818	68,313	65,376	61,631	53,906	44,434	38,057	37,184	36,511	36,494	31,243	22,086	17,962	17,800	11,000	7,900
Dividends Paid	342,576	310,961	275,717	256,947	229,218	202,638	182,329	161,171	141,773	120,743	77,474	110,798	72,420	58,600	48,109	38,849	32,013	23,575	16,632	237,074	65,687	58,314	58,111	56,298	40,445	46,491	46,886	33,070	0	0	0
End Period Cash Flow	29,937	22,347	123,398	24,060	28,860	65,974	31,085	56,340	80,258	73,714	58,427	37,140	70,460	12,659	145,128	45,312	5,785	1,605	610	5,305	325,740	7,270	1,354	2,847	6,676	13,657	909	324	-43,400	197,700	188,600
Exchange Rate Changes	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	230,919	226,537	304,762	249,455	185,527	229,462	258,440	233,911	259,083	222,024	190,635	161,199	-537,480	114,680	142,170	104,861	69,251	32,221	18,646	-291,242	47,367	-846	39,750	56,321	41,940	-169,099	-208,313	3,129	33,200	-300,500	-28,400
Investments	-446,922	-26,407	-49,695	-450,379	-983	9,326	-48,347	-5,235	-3,301	4,549	-1,432	5,344	0	-51,090	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance Of Capital Stock	0	28,370	140,254	0	59,319	78,755	0	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	109,394	557,045	238,597	37,272	140,003	97,272	-56,056	-85,065	-20,691	-118,023	-11,114	0	-136,792	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	314,207	298,825	276,000	241,416	295,922	226,386	210,377	187,132	150,512	138,468	125,905	74,458	42,504	60,397	56,261	18,303	32,101	16,632	-2,333	4,026	27,014	36,445	32,083	32,986	27,800	28,900	29,100	24,300	18,000	15,000	10,400
Other Cashflows From Financing Activities	979,497	800,574	-16,298	1,094,767	-3,100	-11,045	470,679	95,687	-24,571	-12,246	-43,575	-4,153	439,719	-3,332	161,445	433,232	216,182	398,832	601,478	111,251	-116,296	-584	83,603	113,373	134,592	-1,903	509,611	-201	-29,600	150,400	81,300
Other Cashflows From Investing Activities	0	13,630	-36,574	5,770	92,298	8,339	-10,197	4,094	80	2,102	157,975	7,564	99,668	786	0	2,124	0	0	0	671	27,170	18,818	24,209	46,490	0	0	0	0	0	0	0
Other Non Cash Items	55,009	-38,417	-3,941	-4,620	-5,527	-11,422	-4,176	-4,603	-4,610	-5,859	-6,385	-5,439	37,584	3,300	-2,547	19,291	16,602	19,040	30,534	9,377	7,167	10,877	12,600	23,432	6,006	7,889	2,340	-3,605	-3,900	3,600	3,000
Sale Purchase Of Stock	-1,984	30,218	1,431,740	1,354	317,982	681,587	-136,314	-229	-3,201	-1,870	-1,121	-65,143	-1,682	-2,054	-1,381	0	-883	-926	-973	147,936	658,901	83,128	-41	-54,595	-99,800	267,289	-7,260	52,199	-2,000	0	0
Stock Based Compensation	17,833	8,760	12,694	13,058	7,638	11,171	10,699	6,252	973	1,900	1,907	782	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Cash From Financing Activities	-215,662	-174,798	418,741	-20,958	-131,545	17,324	-98,796	-158,444	-225,631	-142,573	-196,194	-183,214	584,008	-196,845	-15,817	-41,259	-93,007	-31,376	-28,775	-514	243,905	-1,287	-59,134	-94,932	-41,693	203,533	185,449	10,858	-45,300	170,400	188,400
Total Cash From Operating Activities	548,005	599,336	595,052	466,537	443,520	411,084	384,490	353,348	352,882	285,745	255,349	236,459	175,641	163,309	150,389	113,890	122,791	99,457	90,326	46,733	75,163	80,176	80,708	68,001	72,580	71,977	54,581	49,660	41,300	26,200	16,700
Total Cashflows From Investing Activities	0	-525,589	-914,455	-450,379	-352,089	-398,065	-310,949	-218,822	-120,707	-127,885	-37,854	-86,565	-701,848	-98,933	0	0	0	0	0	0	0	0	0	23,102	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	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-12-31	1994-09-30	1994-06-30	1994-03-31	1993-12-31	1993-09-30	1993-06-30	1993-03-31
Begin Period Cash Flow	59,680	28,107	30,661	22,347	30,510	42,426	38,120	123,398	40,272	44,753	91,528	24,060	114,218	119,993	96,921	28,860	42,386	90,457	144,222	68,974	112,410	46,025	73,891	31,085	77,395	67,740	73,248	56,340	68,812	74,871	97,107	80,258	89,395	84,945	102,703	73,714	109,144	84,811	56,427	58,427	51,526	177,895	81,821	37,140	147,868	134,967	102,972	70,460	212,796	85,344	43,137	12,659	81,419	151,805	172,307	145,128	160,178	174,151	16,679	45,312	52,745	11,185	2,567	5,785	3,703	696	12,575	1,605	-2,808	945	24	610	9,156	7,416	7,844	5,305	7,592	9,426	17,423	325,740	17,981	17,490	12,745	7,270	13,075	10,383	6,981	1,354	5,065	3,417	3,215	2,847	6,277	21,898	10,626	6,676	25,100	21,600	6,700	13,700	0	105,000	61,200	900	46,800	0	3,600	300	0	0	800	800	0	0	0	1,900	160,300	0	30,000	27,300	0	0	38,700	200
Capital Expenditures	85,914	82,170	52,547	96,455	104,185	87,579	97,388	83,647	86,253	84,314	62,945	56,778	62,021	51,914	54,188	48,959	68,205	68,344	69,003	52,441	53,186	47,059	50,061	31,316	38,173	34,413	29,110	24,354	32,121	31,609	33,212	22,495	25,961	25,579	25,999	16,260	22,076	15,111	16,534	10,000	16,143	12,721	18,813	17,037	22,096	22,604	16,423	14,137	158,250	530,393	13,539	10,939	8,010	0	8,010	8,010	5,048	0	0	5,048	198	500	5,346	3,984	22,150	24,232	914	8,072	23,121	7,827	34,580	1,708	9,235	55,858	428	6,159	191,045	9,426	31,241	106,263	13,410	4,777	5,023	4,586	13,715	46,213	6,832	14,262	17,965	6,114	54	16,825	8,199	7	950	2,524	8,360	18,100	18,900	2,000	58,776	10,400	120,900	51,000	169,394	56,900	5,800	30,800	17,531	3,100	10,600	21,500	3,000	4,500	1,600	2,200	44,200	188,200	29,100	65,200	18,800	600	16,100	9,600
Cash And Cash Equivalents Changes	0	0	-2,554	8,314	-8,163	-11,916	4,306	-85,278	83,126	-4,481	-46,775	67,468	-90,158	-5,775	23,072	68,061	-13,526	-48,071	-53,765	75,248	-50,982	66,385	-27,866	42,806	-46,310	9,655	-5,508	16,908	-12,472	-6,059	-22,236	16,849	-9,137	4,450	-17,758	28,989	-35,430	24,333	28,384	-2,000	0	0	0	0	0	0	0	0	0	127,452	42,207	30,478	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	8,392	91,911	34,168	58,710	90,139	91,006	85,993	33,722	68,242	85,444	41,408	52,559	36,819	55,933	-104,610	29,970	58,592	36,095	7,249	22,753	-8,961	8,641	21,925	1,313	-949	18,317	5,530	3,192	1,162	8,358	7,569	2,778	10,158	17,807	5,830	532	-4,480	11,273	0	0	0	0	0	0	0	0	0	-9,469	-10,261	4,647	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-29,743	31,573	-2,554	8,314	-8,163	-11,916	4,306	-85,278	83,126	-4,481	-46,775	67,468	-90,158	-5,775	23,072	68,061	-13,526	-48,071	-53,765	75,248	-46,436	66,385	-27,866	42,806	-46,310	9,655	-5,508	16,908	-12,472	-6,059	-22,236	16,849	-9,137	4,450	-17,758	28,989	-35,430	24,333	28,384	-2,000	6,901	-126,369	96,074	44,681	-110,728	12,901	31,995	32,512	-142,336	127,452	42,207	30,478	-68,760	-70,386	-20,502	27,179	-15,050	-13,973	157,472	-28,633	-7,433	41,560	8,618	-3,218	2,082	3,007	-11,879	-45,072	4,413	-33,082	921	-586	-8,546	1,740	-428	2,539	-2,287	-1,834	-7,997	-308,317	307,759	491	4,745	5,475	-5,805	2,692	3,402	5,627	-3,711	1,648	202	368	-3,430	-15,621	11,272	3,950	-18,424	3,500	14,900	-7,000	67,433	-29,200	105,000	60,300	139,249	46,800	-3,900	3,300	6,258	-3,500	-1,600	9,700	-7,400	-22,300	-7,400	-8,200	13,200	160,300	-5,800	2,700	157,900	-4,600	-3,400	38,500
Change In Working Capital	-25,211	8,531	-61,583	45,969	17,815	4,727	58,533	42,043	21,771	3,383	42,372	52,327	-1,712	20,900	18,060	16,193	-4,076	3,104	26,835	20,282	3,334	2,042	22,315	17,994	-4,531	3,747	22,074	18,870	3,218	8,107	13,558	19,346	-5,455	4,085	33,228	31,566	-5,633	1,390	8,175	21,350	891	864	3,207	14,742	-7,215	3,803	4,816	10,170	6,801	-12,949	5,035	12,020	-1,716	-3,881	17,264	11,273	1,984	5,638	-536	12,829	-6,964	-2,020	7,431	1,031	2,642	-1,107	105	4,135	-1,617	4,369	-4,617	274	1,671	2,157	4,628	-7,962	-12,797	-5,067	-3,868	1,156	-6,559	7,688	-4,934	353	-10,553	6,914	-7,573	6,009	-3,752	1,637	1,196	-240	-31,954	984	-4,408	10,450	-13,720	7,000	-3,600	12,600	-52,455	38,200	11,200	7,000	-12,545	7,400	4,600	1,600	-8,397	6,600	1,600	11,200	3,800	-9,000	2,400	12,200	-4,200	3,800	-4,400	1,400	-3,400	-1,200	1,600	-1,600
Change Receivables	0	0	-709	-1,345	-693	-2,731	-1,412	189	-62	-1,879	-884	-1,366	294	-976	-167	-317	-395	-1,362	-1,201	122	-527	-67	27	320	6	-55	-237	-45	-31	-12	197	164	45	122	183	-284	308	-193	-215	-937	0	0	0	0	0	0	0	0	0	-1,476	-144	-337	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-281	-2,311	-2,311	-2,311	-693	-2,731	-1,412	189	-62	-1,879	-884	-1,366	294	-1,460	-167	-317	-395	-1,362	-1,201	122	-527	-67	27	320	-1,510	0	0	0	318	349	361	164	66	21	0	0	-1,037	0	0	0	0	48	-269	241	3,264	415	525	236	2,270	1,245	0	0	0	0	87	0	0	171	141	0	0	0	-7,780	647	4,985	1,675	-2,711	-829	15,323	3,338	-10,846	-3,535	3,577	1,913	-1,407	-11,230	-10,464	-8,811	-4,888	-3,183	-1,602	6,362	-2,393	-2,734	-4,177	-692	-2,932	892	2,204	-786	2,328	-2,942	-4,997	-2,648	-3,936	2,090	-2,500	-700	2,000	-300	-9,400	10,000	-1,800	-2,000	-1,600	-1,000	800	-500	-400	-1,800	-1,300	3,600	-1,900	600	-1,300	3,500	300	-1,100	-3,200	-100	-1,200	-1,400	700	100
Change To Inventory	155	-31,980	-31,980	-31,980	-31,980	-6,972	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-651	-63	677	788	-225	139	73	581	1,094	648	-2,042	2,704	1,442	600	1,800	-573	641	192	-1,999	-1,909	-1,784	563	2,069	3,356	718	-1,627	2,446	585	-6,312	-4,778	-382	-1,091	-280	-6,768	-5,928	-5,064	-6,161	-702	-917	3,730	1,020	-1,987	599	565	1,185	-462	217,006	222,962	221,927	221,451	195,920	225,731	228,915	230,299	216,580	255,900	121,500	137,700	89,345	147,300	114,300	113,000	82,355	120,900	62,700	61,400	50,703	62,100	56,100	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Liabilities	0	-2,085	-12,840	9,553	-9,642	-1,175	18,573	-1,923	-17,511	1,947	44,595	11,781	-18,643	6,111	18,014	-2,096	-20,193	9,809	5,560	20,402	-13,031	8,578	-1,876	7,156	-19,355	-43	20,778	-1,828	3,838	2,582	9,911	8,594	-13,069	1,185	22,887	14,043	-12,299	122	12,870	11,014	83	0	0	0	0	0	0	0	6,736	8,174	14,346	7,062	0	10,604	9,838	2,015	0	16,430	10,352	2,206	1,564	17,553	12,476	0	82	11,270	7,468	4,964	2,188	12,910	7,820	3,105	4,882	12,482	9,183	2,202	5,963	12,155	7,003	1,315	0	758	0	575	1,471	5,407	457	246	0	3,753	1,092	1,193	2,545	7,275	5,160	2,649	0	0	0	0	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	11,883	10,290	6,707	9,834	6,876	4,078	-144	3,160	3,426	912	7,398	2,602	10,195	3,526	5,890	8,896	-53,674	54,817	-49,842	-644	-526	2,751	4,928	7,086	3,977	3,863	3,094	4,385	3,921	3,187	-1,904	3,970	3,797	3,378	18,950	3,882	9,185	2,596	711	0	0	0	0	0	0	0	0	0	2,973	2,203	1,885	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	44,907	44,907	44,907	15,606	28,847	19,194	21,618	27,759	3,315	-1,339	15,521	11,234	22,014	-16,499	12,304	9,461	8,196	-271	-10,273	573	13,963	4,281	10,100	22,077	16,577	8,132	11,718	39,656	-6,053	14,629	6,704	43,856	0	0	0	10,676	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	50,804	52,294	52,813	51,860	50,976	53,901	51,936	50,237	51,096	45,148	49,069	46,119	39,890	39,254	38,988	39,628	39,820	37,512	38,244	38,404	35,890	35,367	34,713	32,718	31,042	30,959	31,520	31,430	31,712	31,177	29,735	29,270	29,432	29,301	29,294	29,029	28,259	29,106	29,361	29,145	27,770	27,147	30,418	27,110	66,374	28,303	28,070	27,953	20,153	24,853	19,910	19,730	15,385	23,148	19,150	18,989	15,510	20,621	20,236	20,393	19,648	19,162	20,343	17,665	17,456	17,117	16,913	16,827	16,843	16,425	16,454	15,654	13,675	16,390	15,766	15,800	15,092	14,037	13,193	11,584	14,798	9,977	10,092	9,567	9,715	9,439	9,656	9,247	7,845	10,913	9,172	9,254	8,328	9,515	9,668	9,000	8,694	9,600	9,200	9,000	9,443	8,300	7,100	6,400	8,486	4,400	4,700	4,500	5,862	4,000	4,200	3,900	5,300	4,100	4,200	4,200	4,200	2,900	2,000	1,900	1,600	1,500	1,500	3,300
Dividends Paid	87,505	87,493	87,470	80,108	80,102	80,109	80,082	70,668	69,916	69,907	69,891	66,003	66,009	65,974	65,986	58,978	58,983	58,972	58,645	52,618	52,530	52,043	52,019	46,046	45,519	47,556	47,546	41,708	41,630	41,597	41,332	36,612	36,630	36,611	36,612	31,920	31,945	31,926	31,809	25,063	25,083	27,331	22,749	2,311	42,784	23,203	23,838	20,973	20,760	19,622	17,355	14,683	14,664	14,654	14,650	14,632	14,635	11,699	11,653	10,122	10,108	0	0	8,557	8,588	8,554	8,537	6,334	6,277	6,278	6,247	4,773	4,519	5,078	3,786	3,249	3,216	3,272	3,166	227,420	16,593	16,699	16,499	15,896	11,878	15,833	15,752	14,851	14,802	14,745	14,740	13,824	13,795	14,330	14,381	13,792	153,353	32,200	12,400	300	0	0	0	0	293,436	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4,000	0	0
End Period Cash Flow	29,937	59,680	28,107	30,661	22,347	30,510	42,426	38,120	123,398	40,272	44,753	91,528	24,060	114,218	119,993	96,921	28,860	42,386	90,457	144,222	65,974	112,410	46,025	73,891	31,085	77,395	67,740	73,248	56,340	68,812	74,871	97,107	80,258	89,395	84,945	102,703	73,714	109,144	84,811	56,427	58,427	51,526	177,895	81,821	37,140	147,868	134,967	102,972	70,460	212,796	85,344	43,137	12,659	81,419	151,805	172,307	145,128	160,178	174,151	16,679	45,312	52,745	11,185	2,567	5,785	3,703	696	-43,467	1,605	-32,137	945	24	610	9,156	7,416	7,844	5,305	7,592	9,426	17,423	325,740	17,981	17,490	12,745	7,270	13,075	10,383	6,981	1,354	5,065	3,417	3,215	2,847	6,277	21,898	10,626	6,676	25,100	21,600	6,700	67,433	-29,200	105,000	61,200	139,249	46,800	-3,900	3,600	6,258	-3,500	-1,600	800	-7,400	-22,300	-7,400	-6,300	13,200	160,300	-5,800	30,000	157,900	-4,600	-3,400	38,700
Exchange Rate Changes	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	43,433	69,662	19,818	98,006	7,330	45,779	79,744	93,684	55,192	40,367	92,650	116,553	43,648	70,209	53,665	81,933	25,967	36,319	47,584	75,657	36,756	48,057	57,511	87,138	40,808	56,994	70,706	89,932	46,645	56,166	51,829	79,271	39,702	51,694	74,732	92,955	35,327	51,820	51,648	83,229	41,470	46,943	40,283	61,939	25,480	37,253	40,098	58,368	-102,900	-505,371	23,812	46,979	36,660	35,180	39,662	43,797	35,818	36,959	27,802	49,810	16,447	21,935	29,622	36,056	8,814	1,254	23,415	33,940	-1,313	20,102	-16,702	30,134	18,239	-36,414	22,717	14,104	-188,061	1,270	-19,269	-85,182	-2,223	21,886	9,194	18,510	-1,690	-21,454	10,359	11,939	1,641	14,268	19,345	4,496	193	20,067	14,103	21,958	1,020	4,200	-3,300	23,300	-58,699	20,500	-102,500	-28,400	-159,613	-40,100	6,200	-14,800	-9,571	10,900	1,700	-6,100	2,900	7,100	8,400	11,600	-39,200	-179,200	-23,900	-58,200	-13,900	3,500	-10,300	-7,700
Investments	-87,234	-83,913	-1,558	-1,752	-10,385	-3,731	-4,379	-7,912	-49,202	703	393	731	-288,850	-55,725	-55,643	-50,161	-75,191	-983	-88,993	13,112	338	-1,339	-23	10,350	-214	-32,224	-16,158	249	-587	-468	-18	-4,162	514	-1,146	455	-3,124	2,780	-1,032	431	2,370	0	0	0	0	0	0	0	0	0	270,840	-254,429	3,863	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	28,370	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	54,003	63,822	-2,443	86,844	31,310	102,789	-111,549	109,222	143,303	-1,904	313,991	158,744	-6,401	36,460	49,794	26,339	106,615	-81,749	-13,933	64,175	67,466	-12,220	20,582	13,528	126,381	-10,701	-31,936	-633	-22,854	-13,026	-19,543	-9,729	-9,839	-44,780	-20,717	-12,554	13,149	7,975	-29,261	0	0	0	0	0	0	0	0	0	379,328	-54,257	-5,751	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	91,939	80,741	66,049	86,459	76,676	70,509	64,590	87,050	68,840	74,093	64,080	68,987	68,371	53,468	48,853	70,724	58,126	68,176	49,085	120,535	53,380	59,660	49,169	64,177	47,974	54,866	44,462	63,075	42,381	46,757	40,804	57,190	39,767	42,106	36,826	31,813	34,262	30,276	30,040	43,890	28,716	34,936	21,785	40,468	29,014	21,491	6,300	17,653	3,863	1,355	11,654	25,632	10,596	17,307	10,967	21,527	11,386	16,959	7,445	20,471	-13	1,482	4,068	12,766	4,656	9,651	1,634	16,160	1,797	3,554	1,219	10,062	-14,620	1,091	2,487	8,709	-1,008	-600	658	4,976	-268	5,210	14,400	7,672	16,184	6,707	6,439	7,115	7,207	6,098	6,134	12,644	6,244	5,450	14,961	6,331	5,700	6,900	7,000	8,200	7,000	6,800	7,300	7,800	7,200	7,700	7,200	7,000	6,000	6,400	6,000	5,900	3,900	5,700	4,800	3,600	2,600	3,400	4,600	4,400	4,300	2,600	2,800	700
Other Cashflows From Financing Activities	114,421	473,144	275,600	116,332	165,286	119,559	282,266	233,463	-1,893	220,185	339,499	675,144	195,058	468,741	100,369	330,599	-411	240,640	57,585	339	-7,734	235,231	20,022	109,815	325,651	-2,438	293	322	36,616	54,438	49,130	5,274	-3,076	-185	-511	376,222	-1,973	105,506	52,495	182	-1,154	216,824	108,449	140	-1,093	74,611	-510	76	-3,847	394,086	340,768	227	-344	66	-12,801	10,084	11,686	24,204	-269	-636	264,457	27,532	-19,877	65,541	-33,916	-238	-68	-1,996	-2,615	9,765	4,560	-78	318,584	33,083	-430	-59	112,979	193	-726	-1,195	-119,680	-10,288	14,133	-461	3,147	1,512	-4,805	-438	86,651	25,179	-792	-973	-14,463	161,667	135,203	27,777	232,000	39,000	27,700	5,700	67,595	-11,100	96,000	66,400	611,361	63,700	58,200	15,600	10,128	9,300	15,100	10,700	-7,500	-23,900	200	2,000	17,200	83,700	-5,800	2,700	-3,900	11,300	11,400	96,100
Other Cashflows From Investing Activities	0	2,979	2,804	5,082	8,623	1,814	1,414	1,779	-40,935	2,048	1,117	724	3,367	1,004	1,249	150	2,129	6,143	5,461	78,565	1,556	4,338	2,180	265	-10,197	74,728	49,701	24,879	1,145	4,094	51,195	25,634	699	80	53,421	27,276	-411	2,397	10,576	116	118,522	89,706	60,500	0	124,524	93,434	61,794	30,956	99,668	68,931	0	0	786	786	786	786	0	0	0	0	2,124	0	2,124	2,124	0	0	0	0	0	0	0	0	0	0	0	0	671	671	671	671	27,170	27,170	27,083	0	18,818	4,647	0	0	24,209	21,931	18,148	16,864	46,490	44,329	44,329	4,133	0	0	0	0	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	19,745	7,156	5,887	6,843	-37,345	786	-1,388	-470	-2,427	-403	-2,850	1,739	-1,130	-3,527	-116	153	-2,428	-6,729	-177	3,807	-6,618	-5,684	-1,689	2,569	-1,075	-1,017	-991	-1,093	-1,108	-1,142	-1,219	-1,134	-1,085	-1,083	-1,128	-1,314	-2,005	-1,315	-1,356	-1,183	-1,307	-2,605	-1,206	-1,267	-40,597	6,260	17,335	16,729	24,533	11,763	752	536	4,385	-1,394	291	18	1,890	-6,259	657	1,165	3,776	3,811	3,126	8,578	6,210	-175	5,677	4,890	4,785	3,581	4,822	5,852	26,748	-194	264	3,716	1,697	2,326	1,989	3,365	3,216	3,788	-5,341	5,504	-3,321	1,699	8,669	3,830	8,306	1,734	2,897	-337	25,774	4,125	-5,168	-1,299	8,706	-1,200	3,000	-4,500	36,089	-22,400	-7,200	1,400	6,640	-2,700	-4,500	2,900	4,495	-3,000	500	-5,600	-7,100	10,800	-1,400	-6,200	2,400	-1,100	3,000	-700	2,400	1,200	-100	-500
Sale Purchase Of Stock	-380	1,604	407	264	285	-458	1,335	28,239	182,507	1,717	1,337	616	288	202	388	476	16,729	640	59,035	589	313,208	78,421	65	446	-170	10,707	244	371	6,197	600	49,127	5,282	-2,994	272	-61	3,990	-1,881	345	138	259	-1,121	0	0	0	-65,100	0	-43	0	-1,466	2,277	-59	-157	-1,655	0	-33	-366	-1,262	1	-12	-108	0	0	0	39,800	170,417	26,100	38,400	16,600	102,474	95,400	131,800	56,600	-47,673	153,600	92,659	50,741	66,936	0	31,000	50,000	614,188	15,000	13,434	16,279	16,567	39,067	16,434	11,060	-8	-33	5,984	19,046	-3,884	-28,280	-11,135	-11,296	-73,000	-8,400	-6,600	-11,800	0	0	0	0	40	0	0	0	0	0	0	0	0	0	0	-2,000	0	0	0	0	0	0	0	0
Stock Based Compensation	2,558	2,580	9,365	3,330	3,393	3,435	3,461	-1,529	3,260	3,299	3,196	2,939	3,399	3,261	3,051	3,347	3,085	3,116	3,004	-1,567	3,065	3,104	2,964	2,038	2,875	2,893	2,839	2,092	9,642	462	462	-4,314	18	298	297	360	475	475	475	475	476	475	3,069	-2,113	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Cash From Financing Activities	-71,856	-36,346	-23,241	-84,219	7,027	-48,440	24,042	-157,427	178,182	73,581	-78,812	245,790	93,023	-72,173	-29,138	-12,670	-32,507	48,283	-81,359	-65,962	12,672	93,844	-64,174	-25,018	47,485	-15,005	-58,003	-73,273	-38,489	-63,851	-5,231	-50,873	-49,353	-46,178	-81,453	-48,647	-46,380	-18,432	-23,696	-54,065	-33,239	-200,559	56,701	-19,097	-120,573	-25,001	-9,220	-28,420	-30,435	361,983	272,824	-20,364	-28,658	-94,245	-55,826	-18,116	-37,357	-40,584	135,634	-73,510	-16,893	27,532	-19,877	-32,021	-22,416	-13,640	-11,879	-45,072	4,413	-33,082	23,198	-25,905	-27,817	21,750	-8,605	-14,103	175,248	-7,002	23,119	-191,879	310,439	-21,824	-32,022	-12,688	-8,649	20,255	-5,569	-7,324	-15,999	-12,389	-13,352	-17,394	2,067	-29,220	-48,272	-19,507	-21,293	3,800	3,900	-28,100	67,433	-29,200	105,000	60,300	139,249	46,800	-3,900	3,300	6,258	-3,500	-1,600	9,700	-7,400	-22,300	-7,400	-8,200	13,200	160,300	-5,800	2,700	157,900	-4,600	-3,400	38,500
Total Cash From Operating Activities	129,347	151,832	72,365	194,461	111,515	133,358	177,132	177,331	141,445	124,681	155,595	173,331	105,669	122,123	107,853	130,892	94,172	104,663	116,587	128,098	89,942	95,116	107,572	118,454	78,981	91,407	99,816	114,286	78,766	87,775	85,041	101,766	65,663	77,273	100,731	109,215	57,403	66,931	68,182	93,229	57,613	59,664	59,096	78,976	47,576	59,857	56,521	72,505	55,350	25,022	37,351	57,918	28,650	35,180	47,672	51,807	30,770	36,959	27,802	54,858	16,447	22,435	34,968	40,040	30,964	25,486	24,329	42,012	21,808	27,929	17,878	31,842	27,474	19,444	23,145	20,263	2,984	10,696	11,972	21,081	11,187	26,663	14,217	23,096	12,025	24,759	17,191	26,201	19,606	20,382	19,399	21,321	8,392	20,074	15,053	24,482	9,380	22,300	15,600	25,300	77	30,900	18,400	22,600	9,781	16,800	12,000	16,000	7,960	14,000	12,300	15,400	5,900	11,600	10,000	13,800	5,000	9,000	5,200	7,000	4,900	4,100	5,800	1,900
Total Cashflows From Investing Activities	0	-237,519	-51,678	-101,928	-126,705	-96,834	-196,868	-105,182	-236,501	-202,743	-123,558	-351,653	-288,850	-55,725	-55,643	-50,161	-75,191	-201,017	-88,993	13,112	-153,596	-122,575	-71,264	-50,630	-172,776	-66,747	-47,321	-24,105	-52,749	-29,983	-102,046	-34,044	-25,447	-26,645	-37,036	-31,579	-46,453	-24,166	-16,102	-41,164	-37,854	-20,381	-34,907	0	-86,565	-48,834	-26,879	-11,573	-701,848	-259,553	-267,968	-7,076	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,455	0	0	0	0	0	0	0	0	0	0	0	0	0	12,056	16,929	0	0	0	0	0	0	0	0	0	23,102	36,991	43,466	0	0	0	0	0	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	1995-12-31	1994-12-31	1993-12-31
Cost Of Revenue	547,905	730,397	631,947	524,656	487,463	466,129	443,150	412,484	388,048	366,837	343,139	329,869	279,001	255,931	263,588	24,069	30,713	54,498	57,471	41,833	31,767	27,192	129,932	125,611	0	0	0	0	0	0	0
Depreciation And Amortization	203,738	207,050	188,444	155,131	152,110	137,209	123,686	120,773	115,967	115,064	110,169	150,039	81,015	69,205	76,760	76,818	68,313	65,376	61,631	53,906	44,434	38,057	37,184	36,511	36,494	31,243	22,086	17,962	17,800	11,000	7,900
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	7,133	0	0	-231	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Ebit	320,057	407,990	383,006	350,947	339,601	321,608	307,937	281,852	265,797	247,340	226,098	187,773	140,224	157,022	146,810	257,518	463,608	298,189	105,261	96,893	193,519	88,865	85,405	92,967	89,607	83,534	51,091	42,495	147,400	104,200	63,900
Ebitda	523,795	615,040	571,450	506,078	491,711	458,817	431,623	402,625	381,764	362,404	336,267	337,812	221,239	226,227	223,570	334,336	531,921	363,565	166,892	150,799	237,953	126,922	122,589	129,478	126,101	114,777	73,177	60,457	165,200	115,200	71,800
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
Extraordinary Items	0	0	0	0	0	0	0	0	0	0	48,658	0	0	0	4,866	146	9,942	193	3,633	0	9,590	1,083	0	0	0	0	0	0	0	0	0
Gross Profit	941,518	700,700	628,176	555,612	533,058	502,157	468,787	443,796	419,217	394,572	369,461	363,206	301,072	255,430	239,633	419,416	382,738	358,288	329,009	301,299	235,628	235,120	225,856	220,678	215,028	194,830	123,510	105,203	98,200	68,500	42,000
Income Before Tax	320,057	298,825	276,000	241,416	295,922	226,386	210,377	187,132	150,512	138,468	118,772	74,458	42,504	60,628	56,261	129,011	39,194	31,286	-637	10,484	144,407	41,559	51,544	52,701	0	0	0	0	150,000	103,600	0
Income Tax Expense	-9,620	116,562	123,021	118,735	126,896	20,752	117,123	118,504	120,961	127,336	123,134	131,490	105,574	117,060	115,701	167,466	268,673	197,341	102,492	93,930	168,570	53,697	61,490	61,022	61,835	54,604	22,446	18,223	130,700	88,900	53,500
Interest Expense	132,342	116,562	108,718	102,771	104,223	104,993	100,570	102,030	105,731	112,295	118,522	124,524	99,668	91,151	98,311	99,430	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Income	8,707	108,009	104,163	7,154	7,207	7,525	7,580	6,845	98,372	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Minority Interest	-14,616	-14,198	-13,522	13,132	16,783	13,774	12,788	13,869	-11,141	-10,463	-9,706	5,067	5,906	22,043	22,256	20,409	21,462	20,405	13,243	12,220	15,582	20,178	19,461	19,715	0	0	0	0	0	0	0
Net Income	314,207	182,263	152,979	122,681	169,026	212,612	197,589	173,263	139,371	128,005	116,199	69,391	36,598	38,354	34,005	18,303	32,102	16,632	-2,333	4,026	27,014	36,445	32,083	31,945	27,772	28,930	28,645	24,272	18,000	15,000	10,400
Net Income Applicable To Common Shares	0	284,611	262,462	228,268	279,123	212,596	189,904	164,037	180,105	118,731	106,919	54,778	22,775	38,354	29,139	18,157	22,160	16,439	0	4,032	17,424	35,362	32,083	32,986	0	0	0	0	0	0	0
Net Income From Continuing Ops	309,925	298,825	276,000	222,863	270,534	207,586	193,799	170,634	150,512	138,468	77,247	73,024	0	60,628	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	-121,723	-109,132	-101,702	-95,617	-97,016	-97,468	-92,990	-95,185	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	3,363	3,822	5,399	61,262	4,939	3,765	2,605	4,089	6,035	2,039	1,899	0	2,027	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	-180	0	3,635	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	873,264	407,990	383,006	350,947	339,601	310,627	296,592	272,402	254,678	234,415	215,799	175,865	40,556	62,236	146,810	200,760	202,027	115,502	4,465	9,421	142,342	40,282	43,376	40,648	36,835	35,663	33,469	26,943	148,700	103,900	63,900
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
Other Operating Expenses	616,159	1,025,254	884,914	739,307	694,017	657,659	615,345	583,878	552,587	526,994	496,801	517,210	439,849	357,974	356,411	180,898	211,424	297,284	382,015	333,711	125,053	222,030	182,480	180,030	178,193	159,167	90,041	78,260	50,500	35,400	21,900
Preferred Stock And Other Adjustments	0	16	16	16	16	32	15,370	18,452	-18,452	-18,548	-18,560	-14,613	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Reconciled Depreciation	207,943	202,362	188,444	157,760	153,980	138,688	124,951	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling And Marketing Expenses	20,974	50,834	28,881	21,904	19,984	16,637	15,624	14,631	14,942	14,760	12,511	9,102	8,019	9,159	13,536	16,536	7,555	9,836	8,838	8,708	7,360	7,671	0	0	0	0	0	0	0	0	0
Selling General Administrative	47,280	44,857	40,717	39,276	35,679	37,684	31,737	31,004	30,644	27,410	28,211	26,744	43,335	23,679	22,735	22,172	15,591	12,760	13,624	9,243	8,060	8,192	6,687	6,423	6,092	5,411	4,559	4,062	8,000	6,800	3,200
Tax Provision	-10,488	0	0	0	0	0	0	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	68,254	294,857	252,967	214,651	206,554	191,530	172,195	171,394	164,539	160,157	153,662	187,341	160,848	102,043	92,823	156,829	180,711	242,786	324,544	291,878	93,286	194,838	182,480	180,030	178,193	159,167	90,041	78,260	-50,500	-35,400	-21,900
Total Other Income Expense Net	-553,207	-109,165	-107,006	-109,531	-43,679	13,227	6,775	9,915	-5,465	8,001	13,235	13,108	1,948	-1,608	2,896	-71,749	-162,833	-84,216	-5,102	1,063	2,065	1,277	8,168	0	0	0	0	0	1,300	-300	0
Total Revenue	1,489,423	1,431,097	1,260,123	1,080,268	1,020,521	968,286	911,937	856,280	807,265	761,409	712,600	693,075	580,073	511,361	503,221	443,485	413,451	412,786	386,480	343,132	267,395	262,312	225,856	220,678	215,028	194,830	123,510	105,203	98,200	68,500	42,000

	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	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-12-31	1994-09-30	1994-06-30	1994-03-31	1993-12-31	1993-09-30	1993-06-30	1993-03-31
Cost Of Revenue	130,197	199,221	189,673	173,404	164,677	200,142	193,559	172,004	163,567	170,434	160,975	136,971	128,730	142,940	125,596	127,390	122,381	128,657	122,135	113,397	112,967	122,462	118,002	112,698	111,371	119,235	109,307	103,237	101,100	111,053	102,506	97,825	94,161	102,789	97,947	93,151	88,712	99,439	91,619	89,089	84,560	90,530	85,809	84,987	79,747	85,737	83,849	80,536	74,185	77,508	65,058	62,250	60,182	69,237	57,052	63,518	95,358	60,484	1,647	57,554	5,095	5,365	6,859	6,750	6,349	8,117	8,130	8,117	13,269	15,125	15,793	10,311	19,367	13,534	15,623	8,947	14,638	10,833	9,346	7,016	10,026	10,115	8,166	3,470	10,133	7,404	5,920	3,735	32,137	32,126	32,491	33,178	30,762	30,700	31,347	32,802	0	0	0	0	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 And Amortization	50,804	52,294	51,464	50,502	50,976	52,547	50,796	49,394	50,317	44,414	48,316	45,398	39,194	38,581	38,332	39,024	39,325	37,032	37,776	37,977	35,510	34,980	34,345	32,374	30,709	30,631	31,205	31,141	31,432	30,894	29,457	28,991	29,156	29,026	29,004	28,781	28,038	28,906	29,162	28,957	27,573	26,945	29,472	27,110	27,105	26,294	26,227	27,953	20,153	32,704	17,539	17,476	15,385	17,342	17,319	17,133	15,510	42,350	17,377	20,393	19,648	17,216	20,343	17,665	17,456	17,117	16,913	16,827	16,843	16,425	16,454	15,654	13,675	16,390	15,766	15,800	15,092	14,037	13,193	11,584	14,798	9,977	10,092	9,567	9,715	9,439	9,656	9,247	7,845	10,913	9,172	9,254	8,328	9,515	9,668	9,000	8,694	9,600	9,200	9,000	9,443	8,300	7,100	6,400	8,486	4,400	4,700	4,500	5,862	4,000	4,200	3,900	5,300	4,100	4,200	4,200	4,200	2,900	2,000	1,900	1,600	1,500	1,500	3,300
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	41,568	3,165	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	85,385	112,859	96,698	119,588	102,582	101,616	90,666	113,126	95,632	100,216	90,744	96,414	92,669	86,990	74,080	97,208	83,751	86,694	75,721	93,435	79,898	80,729	72,041	88,940	74,724	77,840	68,176	87,197	67,040	69,616	64,095	81,101	63,601	66,511	60,724	74,961	60,897	60,429	55,677	70,337	56,037	57,219	48,755	67,282	54,578	52,863	36,645	48,609	38,502	27,182	36,805	46,237	36,266	39,458	33,451	44,630	47,644	6,185	155,960	49,390	-153,060	27,014	46,277	124,679	112,752	114,951	114,099	123,555	-20,337	105,514	72,064	114,198	41,432	18,358	16,916	28,484	31,833	21,439	20,502	24,568	130,232	20,212	20,511	23,062	20,906	22,172	20,870	23,656	25,350	21,226	23,142	23,781	24,773	22,170	21,824	24,202	-211,565	83,300	81,500	83,500	-184,037	78,200	73,000	68,500	-101,331	46,900	44,300	43,200	-93,457	40,500	40,400	39,200	35,000	37,600	37,500	37,700	34,100	28,800	21,600	19,800	17,300	15,900	14,800	15,900
Ebitda	136,189	165,153	148,162	170,090	153,558	154,163	141,462	162,520	145,949	144,630	139,060	141,812	131,863	125,571	112,412	136,232	123,076	123,726	113,497	131,412	115,408	115,709	106,386	121,314	105,433	108,471	99,381	118,338	98,472	100,510	93,552	110,092	92,757	95,537	89,728	103,742	88,935	89,335	84,839	99,294	83,610	84,164	78,227	94,392	81,683	79,157	62,872	76,562	58,655	59,886	54,344	63,713	51,651	56,800	50,770	61,763	63,154	48,535	173,337	69,783	-133,412	44,230	66,620	142,344	130,208	132,068	131,012	140,382	-3,494	121,939	88,518	129,852	55,107	34,748	32,682	44,284	46,925	35,476	33,695	36,152	145,030	30,189	30,603	32,629	30,621	31,611	30,526	32,903	33,195	32,139	32,314	33,035	33,101	31,685	31,492	33,202	-202,871	92,900	90,700	92,500	-174,594	86,500	80,100	74,900	-92,845	51,300	49,000	47,700	-87,595	44,500	44,600	43,100	40,300	41,700	41,700	41,900	38,300	31,700	23,600	21,700	18,900	17,400	16,300	19,200
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Extraordinary Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	48,658	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4,866	0	0	0	146	0	0	0	9,942	0	0	0	193	0	0	0	3,633	0	0	0	0	0	0	0	9,590	0	0	0	1,083	0	0	0	0	0	0	0	264	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gross Profit	230,447	184,983	175,609	192,369	172,210	176,563	167,407	184,522	158,902	159,420	153,484	156,370	140,478	138,817	125,681	150,636	133,803	133,643	123,549	142,956	127,549	126,946	117,225	130,437	114,700	118,364	109,098	126,625	110,413	110,764	103,680	118,939	103,499	103,775	99,619	112,324	98,724	97,344	92,726	103,200	91,709	93,351	87,244	100,844	88,674	96,091	90,978	100,755	85,128	83,883	60,856	71,205	60,991	64,958	66,793	68,630	35,047	66,985	116,792	69,354	317,087	109,017	94,563	106,234	91,787	95,666	91,642	103,643	91,078	88,754	87,269	92,004	81,719	80,658	77,827	88,813	81,695	75,732	73,683	71,700	59,668	57,901	57,800	61,085	57,157	58,631	56,331	60,101	56,570	55,536	56,218	57,532	55,386	53,875	54,271	57,148	54,728	53,500	52,500	54,300	51,230	50,800	47,900	44,900	34,410	31,100	29,300	28,400	27,203	26,400	26,100	25,500	24,000	25,400	24,600	24,100	22,100	18,600	14,600	13,500	12,100	10,500	10,000	9,400
Income Before Tax	85,385	80,741	66,049	86,459	76,676	70,509	64,590	87,050	68,840	74,093	64,080	68,987	68,371	53,468	48,853	70,724	58,126	68,176	49,085	120,535	53,380	59,660	49,169	64,177	47,974	54,865	44,463	63,075	42,381	46,757	40,804	57,190	39,767	42,106	36,826	31,813	34,262	30,276	30,040	43,890	28,795	33,954	18,621	40,468	29,014	21,492	6,299	17,653	3,863	1,355	11,654	25,632	60,397	17,307	10,967	21,527	56,261	16,959	7,445	20,471	-18,316	115,935	9,064	18,604	32,102	7,803	7,381	17,519	16,632	1,915	3,682	14,902	-17,873	2,333	2,343	12,553	937	438	2,035	8,492	114,646	9,005	9,183	12,071	9,845	9,661	10,561	11,037	11,825	10,469	10,512	18,738	10,698	9,714	21,546	10,743	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	39,200	0	0	0	0	0	0	0	0	0	0
Income Tax Expense	-11,043	36,529	648	4,629	31,286	29,759	28,053	27,464	27,951	30,883	30,420	30,192	-9,415	28,436	29,332	29,541	-13,617	31,320	31,386	34,725	-10,569	30,482	30,555	30,510	29,694	28,999	28,511	29,919	28,957	29,398	29,324	30,825	29,516	31,245	29,709	30,491	31,461	31,320	31,138	33,416	-3,336	31,416	29,418	33,961	33,641	33,143	31,035	32,910	5,732	25,795	24,364	26,811	32,618	28,218	28,010	30,407	27,679	-2,378	153,531	37,649	-158,023	25,594	42,168	70,762	27,446	64,146	71,401	66,727	14,835	62,762	49,159	66,215	39,610	20,824	18,753	23,266	28,597	23,280	22,014	21,488	130,936	15,494	6,661	15,979	5,121	15,673	14,724	16,541	18,218	15,129	17,007	11,137	18,529	16,719	7,903	17,871	-217,237	76,400	74,500	75,300	-191,067	71,400	65,700	60,700	-108,076	39,300	37,000	36,200	-99,429	34,100	34,400	33,300	31,100	32,700	32,700	34,100	31,500	25,400	17,000	15,400	13,000	13,200	12,000	15,200
Interest Expense	33,198	33,434	33,122	32,588	31,286	29,759	28,053	27,464	27,951	27,361	27,131	26,275	25,231	25,218	26,249	26,073	26,259	25,547	26,024	26,393	26,515	26,490	26,285	25,703	25,842	25,027	24,822	24,879	25,395	25,440	25,561	25,634	26,083	26,227	26,145	27,276	28,118	27,864	28,265	28,048	28,816	29,206	30,377	30,252	31,090	31,640	30,838	30,956	30,737	26,084	21,458	21,389	21,930	22,465	22,989	23,767	24,243	24,492	25,026	24,550	24,826	24,930	24,690	24,984	25,650	25,942	25,685	25,793	25,994	26,339	26,232	24,596	50,710	25,003	25,003	24,999	23,998	23,802	23,031	20,139	20,949	12,408	12,652	12,393	12,336	13,119	12,724	12,550	12,385	12,610	12,905	13,405	13,626	13,169	13,153	13,332	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Income	2,414	31,101	30,649	30,497	29,653	27,360	1,722	1,759	26,792	26,123	1,742	25,339	1,755	23,790	1,791	1,807	1,822	1,831	1,803	1,751	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-4,489	-3,772	-3,121	-4,088	-3,635	-3,346	-3,073	-4,144	-3,286	61,404	61,505	3,747	3,717	70,781	2,658	3,849	8,518	3,715	-2,676	7,226	3,205	3,590	3,024	3,955	16,041	3,286	-2,649	-3,890	24,639	-3,462	-2,998	-4,310	-2,950	-3,136	-2,724	-2,331	-2,534	-2,219	-2,229	-3,481	2,223	2,753	1,597	3,133	2,176	1,503	197	1,191	5,906	-789	789	5,422	4,859	5,754	4,967	6,463	5,060	5,828	4,541	6,827	4,037	4,364	5,004	7,036	5,028	4,998	4,428	7,008	4,494	4,940	4,365	6,606	3,869	-3,609	3,609	5,167	2,764	2,542	2,899	3,687	2,748	4,085	4,160	4,589	4,288	4,067	4,292	4,453	4,618	4,371	4,377	6,095	4,718	4,264	6,321	4,412	0	0	0	0	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	91,939	76,969	62,928	82,371	45,390	40,750	36,537	59,586	65,554	70,625	61,059	65,240	64,654	50,560	46,195	66,875	54,960	64,461	46,409	113,309	50,174	56,070	46,145	60,222	45,011	51,579	41,814	59,185	39,282	43,295	37,806	52,880	36,817	38,970	34,102	29,482	31,728	28,057	27,811	40,409	26,489	32,183	20,189	37,335	26,838	19,989	6,102	16,462	3,879	1,644	10,865	20,210	5,737	11,554	6,000	15,064	6,326	11,131	2,904	13,644	-13	1,482	4,109	12,725	4,657	9,652	1,634	16,160	1,797	3,554	1,219	10,062	-14,620	1,091	2,487	8,709	-1,008	-600	658	4,976	-268	5,208	14,400	7,672	16,184	6,712	6,438	7,115	7,207	6,097	6,135	12,644	6,244	5,451	13,921	6,331	5,672	6,900	7,000	8,200	7,030	6,800	7,300	7,800	6,745	7,600	7,300	7,000	5,972	6,400	6,000	5,900	3,900	5,700	4,800	3,600	2,600	3,400	4,600	4,400	4,300	2,700	2,800	700
Net Income Applicable To Common Shares	0	76,969	62,920	82,371	73,031	67,163	61,509	82,906	65,546	70,625	61,051	65,240	64,646	50,560	46,187	66,875	54,952	64,461	46,401	113,309	50,167	56,070	46,137	60,222	44,993	48,525	39,498	56,888	36,966	40,998	35,490	50,583	84,461	36,673	31,786	27,185	29,403	25,746	25,483	38,099	24,265	29,872	17,860	30,997	16,789	13,302	1,704	12,272	22,775	-2,853	6,827	18,960	5,737	11,553	6,054	15,241	6,343	6,441	2,817	13,538	16,707	1,450	4,060	12,709	4,134	4,039	1,620	12,367	1,784	3,547	1,247	9,861	-743	743	2,049	8,481	4,032	-245	245	3,786	12,255	5,169	5,143	7,370	6,101	5,080	5,941	6,584	7,207	6,098	6,135	12,643	5,980	5,450	15,225	6,331	0	0	0	0	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 From Continuing Ops	96,428	80,741	66,049	86,459	76,674	70,509	64,590	87,050	68,840	74,093	64,080	64,365	61,493	53,468	45,100	66,741	54,475	60,957	43,270	111,832	48,930	55,259	44,485	58,912	44,064	50,942	40,772	58,021	24,273	42,756	43,034	60,571	35,280	43,314	38,726	33,192	34,262	30,276	30,040	43,890	0	-6,632	18,621	0	0	0	0	0	0	1,355	11,654	25,632	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-30,784	-31,158	-30,863	-30,500	-29,202	-27,894	-26,331	-25,705	-26,249	-25,556	-25,389	-24,508	-23,476	-23,417	-24,458	-24,266	-24,437	-23,716	-24,221	-24,642	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	973	-2,108	4,221	-2,282	1,253	171	1,094	851	1,068	809	3,160	968	1,064	207	478	3,518	3,226	54,040	1,343	788	1,613	1,195	889	686	1,040	1,150	463	496	765	881	483	1,882	840	884	1,338	2,166	644	1,887	0	439	609	0	0	0	0	0	0	257	541	784	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	15,216	2,117	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	216,411	228,308	96,698	119,588	102,582	101,616	90,666	113,126	93,505	98,357	88,734	94,477	88,436	84,879	71,864	95,782	81,889	82,805	71,232	90,578	77,075	78,481	68,933	86,138	71,797	75,180	65,338	84,277	64,784	67,353	61,705	78,560	61,402	62,871	58,148	72,257	58,217	31,328	26,768	40,402	53,538	54,580	17,769	64,429	38,511	52,863	36,645	47,846	34,234	27,182	13,230	25,887	35,848	18,041	11,459	22,055	45,868	33,016	3,794	49,390	-153,060	115,873	46,277	59,796	48,188	48,956	48,445	58,187	-11,771	41,113	25,368	52,823	-1,431	-1,224	-1,981	9,062	5,181	-803	-135	6,596	114,210	8,515	8,633	11,482	9,446	9,448	10,269	11,056	11,750	10,468	10,512	10,646	10,698	9,715	9,494	10,743	-211,565	83,300	81,500	83,500	-184,037	78,200	73,000	68,500	-101,331	46,900	44,300	43,200	-93,457	40,500	40,400	39,200	35,000	38,400	37,500	37,700	34,100	28,800	21,600	19,800	17,300	15,900	14,800	15,900
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	144,233	272,944	270,435	247,329	234,853	276,792	269,086	244,507	228,829	231,497	225,725	198,864	180,772	196,878	179,413	182,244	174,295	179,495	174,452	165,775	163,441	170,927	166,294	156,997	154,274	162,419	153,067	145,585	146,729	154,464	144,481	138,204	136,258	143,693	139,418	133,218	129,218	139,493	131,190	126,536	122,733	129,301	126,983	121,402	116,641	128,965	138,182	133,445	125,079	134,209	91,226	87,218	85,325	94,737	90,394	87,518	84,537	118,945	37,521	77,518	475,242	87,368	55,145	53,188	49,948	54,827	51,327	53,573	116,118	62,766	77,694	49,492	102,517	95,416	95,431	88,698	91,152	87,368	83,164	72,120	44,516	59,501	57,333	53,073	57,844	56,587	51,982	52,780	44,820	45,068	45,706	46,886	44,688	44,160	44,777	46,405	266,293	29,800	29,000	29,200	235,267	27,400	25,100	23,600	135,741	15,800	15,000	14,800	120,660	14,100	14,300	13,700	11,000	13,000	12,900	13,600	12,000	10,200	7,000	6,300	5,200	5,400	4,800	6,500
Preferred Stock And Other Adjustments	0	0	8	0	8	0	8	0	8	0	8	0	8	0	8	0	8	0	8	0	24	0	8	0	7,703	3,054	2,316	2,297	20,768	2,297	-2,316	-2,297	-16,136	-2,297	-2,316	2,297	-25,497	2,311	2,328	2,310	0	2,311	2,329	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	52,134	52,294	51,464	50,502	49,625	52,547	50,796	49,394	50,317	44,414	48,316	45,398	39,890	39,254	38,988	39,628	39,820	37,512	38,244	38,404	35,890	35,367	34,713	32,718	31,042	30,959	31,520	31,430	31,712	31,177	29,735	29,270	29,432	29,301	29,294	29,029	28,259	29,106	29,361	29,145	27,770	27,147	30,418	27,110	66,374	28,303	28,070	27,953	20,153	24,853	19,910	19,730	15,385	23,148	19,150	18,989	15,510	20,621	20,236	20,393	19,648	19,162	20,343	17,665	17,456	17,117	16,913	16,827	16,843	16,425	16,454	15,654	13,675	16,390	15,766	15,800	15,092	14,037	13,193	11,584	14,798	9,977	10,092	9,567	9,715	9,439	9,656	9,247	7,845	10,913	9,172	9,254	8,328	9,515	9,668	9,000	8,694	9,600	9,200	9,000	9,443	8,300	7,100	6,400	8,486	4,400	4,700	4,500	5,862	4,000	4,200	3,900	5,300	4,100	4,200	4,200	4,200	2,900	2,000	1,900	1,600	1,500	1,500	3,300
Research Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling And Marketing Expenses	4,919	12,860	12,691	12,441	11,222	14,223	13,993	11,395	6,039	7,716	7,644	7,482	5,061	6,295	5,357	5,191	5,080	5,096	5,316	4,492	3,803	4,669	4,278	3,887	3,462	4,724	3,823	3,615	3,559	4,009	3,736	3,327	3,417	3,966	4,232	3,327	4,376	2,774	2,613	2,419	3,255	3,699	3,132	2,425	2,357	2,630	2,381	1,734	1,986	2,158	2,142	1,733	2,214	2,234	5,697	477	12,646	2,012	1,400	3,072	4,552	2,982	1,635	1,513	1,710	1,845	1,749	2,251	2,441	2,472	2,449	2,474	2,311	2,290	2,219	2,053	2,262	2,169	2,204	2,073	1,691	1,971	1,808	1,894	1,610	1,934	2,007	2,118	0	0	0	0	0	0	0	0	0	0	0	0	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	9,117	9,895	16,607	11,661	9,779	11,086	11,695	12,297	9,576	10,401	10,228	10,512	8,120	9,692	10,609	10,855	7,835	8,710	9,225	9,909	11,161	8,816	9,669	8,038	8,398	7,505	8,461	7,373	7,688	7,653	8,255	7,407	8,472	7,225	7,541	7,406	7,232	7,623	6,795	5,760	6,951	7,606	6,946	6,816	7,043	6,756	7,324	6,524	7,133	21,839	6,487	5,759	5,518	5,924	5,249	6,390	4,673	14,099	169	6,303	4,657	5,417	4,834	41,436	11,920	3,795	3,680	3,671	2,418	3,541	3,578	3,223	3,427	3,512	3,835	2,882	2,554	2,110	2,367	2,212	2,101	2,027	2,000	1,932	8,338	1,972	2,063	238	1,617	1,557	1,857	1,655	1,417	1,346	1,834	1,826	1,492	1,400	1,500	1,700	1,211	1,300	1,300	1,600	1,359	1,000	1,100	1,200	1,062	1,000	1,000	1,000	1,900	1,900	1,900	2,200	3,100	1,800	900	1,000	900	800	800	700
Tax Provision	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	14,036	73,723	80,762	73,925	70,176	76,650	75,527	72,503	65,262	61,063	64,750	61,893	52,042	53,938	53,817	54,854	51,914	50,838	52,317	52,378	50,474	48,465	48,292	44,299	42,903	43,184	43,760	42,348	45,629	43,411	41,975	40,379	42,097	40,904	41,471	40,067	40,506	40,054	39,571	37,447	38,173	38,771	41,174	36,415	36,894	43,228	54,333	52,909	50,894	56,701	26,168	24,968	25,143	25,500	33,342	24,000	-10,821	58,461	-39,168	19,964	470,147	82,003	48,286	46,438	43,599	46,710	43,197	45,456	102,849	47,641	61,901	39,181	83,150	81,882	79,808	79,751	76,514	76,535	73,818	65,104	-54,542	49,386	49,167	49,603	47,711	49,183	46,062	49,045	44,820	45,068	45,706	46,886	44,688	44,160	44,777	46,405	266,293	-29,800	-29,000	-29,200	235,267	-27,400	-25,100	-23,600	135,741	-15,800	-15,000	-14,800	120,660	-14,100	-14,300	-13,700	-11,000	-13,000	-12,900	-13,600	-12,000	-10,200	-7,000	-6,300	-5,200	-5,400	-4,800	-6,500
Total Other Income Expense Net	-131,026	639	-30,649	-33,129	-25,906	-31,107	-26,076	-26,076	1,449	1,292	735	-982	3,411	-7,994	1,447	-792	674	9,087	2,074	54,599	953	5,823	4,659	1,792	-19	2,738	2,149	1,907	1,199	3,077	3,035	2,604	2,732	3,704	3,087	-14,988	2,292	-1,052	3,272	3,488	1,989	6,380	852	4,014	5,901	269	492	763	366	257	-1,576	784	-3,322	314	559	841	-6,439	2,568	475	1,903	-4,976	62	0	-41,192	-39,948	-41,153	-41,064	-40,668	33,370	-39,198	-21,686	-37,921	-16,442	3,557	4,324	3,491	-4,244	1,241	2,170	1,896	436	490	550	589	399	213	292	0	75	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	800	0	0	0	0	0	0	0	0	0	0
Total Revenue	360,644	384,204	365,282	365,773	336,887	376,705	360,966	356,526	322,469	329,854	314,459	293,341	269,208	281,757	251,277	278,026	256,184	262,300	245,684	256,353	240,516	249,408	235,227	243,135	226,071	237,599	218,405	229,862	211,513	221,817	206,186	216,764	197,660	206,564	197,566	205,475	187,436	196,783	184,345	192,289	176,269	183,881	173,053	185,831	168,421	181,828	174,827	181,291	159,313	161,391	125,914	133,455	121,173	134,195	123,845	132,148	130,405	127,469	118,439	126,908	322,182	114,382	101,422	112,984	98,136	103,783	99,772	111,760	104,347	103,879	103,062	102,315	101,086	94,192	93,450	97,760	96,333	86,565	83,029	78,716	69,694	68,016	65,966	64,555	67,290	66,035	62,251	63,836	56,570	55,536	56,218	57,532	55,386	53,875	54,271	57,148	54,728	53,500	52,500	54,300	51,230	50,800	47,900	44,900	34,410	31,100	29,300	28,400	27,203	26,400	26,100	25,500	24,000	25,400	24,600	24,100	22,100	18,600	14,600	13,500	12,100	10,500	10,000	9,400

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

Gross Profit (+$)
totalRevenue	1,489,423
Cost of Revenue	-547,905
Gross Profit	941,518	941,518

Operating Income (+$)
Gross Profit	941,518
Operating Expense	-68,254
Operating Income	873,264	873,264

Operating Expense (+$)
Research Development	0
Selling General Administrative	47,280
Selling And Marketing Expenses	20,974
Operating Expense	68,254	68,254

Net Interest Income (+$)
Interest Income	8,707
Interest Expense	-132,342
Other Finance Cost	-1,912
Net Interest Income	-121,723

Pretax Income (+$)
Operating Income	873,264
Net Interest Income	-121,723
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	320,057	1,426,471 EBIT - interestExpense = 187,715 304,587 446,549
Interest Expense	132,342
Earnings Before Interest and Taxes (EBIT)	320,057	452,399
Earnings Before Interest and Taxes (EBITDA)	523,795

After tax Income (+$)
Income Before Tax	320,057
Tax Provision	--10,488
Net Income From Continuing Ops	309,925	330,545
Net Income	314,207
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	616,159
Total Other Income/Expenses Net	-553,207	121,723

Technical Analysis of Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc. The general trend of Equity Lifestyle Properties Inc is UNKNOWN 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 Equity Lifestyle Properties 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 State	Bullish trend		Bearish trend
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 Equity Lifestyle Properties 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: 64.30 < 65.48 < 66.22.

The bearish price targets are: 60.60 > 60.00 > 59.75.

Tweet this

Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc. The current mas is .

Directionalities and relatives.

Moving Average	Amount of candles	Trend	Price +/-	vs. MA 50	vs. MA 100	vs. MA 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.

Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc.

Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc. The current adx is .

Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc.

Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc.

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.

Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc.

Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc.

Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc.

Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc.

Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc.

Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc.

Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc.

Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc.

Equity Lifestyle Properties Inc Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Equity Lifestyle Properties Inc.

6.2. Trading Signals

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

Date	Indicator	Signal
2023-12-01	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
2023-12-04	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-05	RSI	SHORT ENTRY	LONG CLOSE	70 crossover to downside
2023-12-07	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
2023-12-08	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
2023-12-11	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-12	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-13	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	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).
2023-12-14	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-18	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
2023-12-20	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).
2023-12-22	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2023-12-26	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2023-12-27	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2023-12-28	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2023-12-29	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-02	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-03	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-01-04	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
2024-01-05	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-01-08	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-09	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-01-10	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2024-01-11	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-01-12	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-01-16	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-01-17	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-01-19	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-23	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-01-24	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-01-25	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-30	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
2024-01-31	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2024-02-01	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-02-05	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-02-07	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
2024-02-08	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
2024-02-09	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-13	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-02-14	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-02-15	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-16	STOCH	LONG EXIT		The %K line crosses below the %D line.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-02-20	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-21	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-02-22	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-02-23	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-26	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-27	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-28	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-29	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-03-04	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-05	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2024-03-06	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-03-07	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-03-08	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-11	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2024-03-12	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.
2024-03-13	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-03-14	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	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
2024-03-15	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
2024-03-19	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-21	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2024-03-22	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
2024-03-27	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-01	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-04-02	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-05	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-04-08	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-09	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
2024-04-10	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	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
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-04-11	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
2024-04-12	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-15	RSI	LONG ENTRY	SHORT CLOSE	30 crossover to upside
2024-04-16	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-04-17	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-19	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
2024-04-23	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	STOCH	LONG EXIT		The %K line crosses below the %D line.

6.3. Candlestick Patterns

Equity Lifestyle Properties Inc Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

Let's check the technical score of Equity Lifestyle Properties Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Open	Greater than	Close	61.280
Total			0/1 (0.0%)

Create your own Symbol Scanner

Get notifications about Equity Lifestyle Properties Inc

I send you an email if I find something interesting about Equity Lifestyle Properties Inc.

Equity Lifestyle Properties Inc Buy, Hold or Sell?

Let's analyse Equity Lifestyle Properties Inc together

Get notifications about Equity Lifestyle Properties Inc

Quick analysis of Equity Lifestyle Properties Inc (30 sec.)

What can you expect buying and holding a share of Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc (5 min.)

$61.32

$7.67

$9.30 - $11.31

$16.96 - $18.97

2. Growth of Equity Lifestyle Properties Inc (5 min.)

Is Equity Lifestyle Properties Inc growing?

How much money is Equity Lifestyle Properties Inc making?

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

3. Financial Health of Equity Lifestyle Properties Inc (5 min.)

What can you expect buying and holding a share of Equity Lifestyle Properties Inc? (5 min.)

What can you expect buying and holding a share of Equity Lifestyle Properties Inc?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Equity Lifestyle Properties Inc

About Equity Lifestyle Properties Inc

Financial Health

Valuation

1.1. Profitability of Equity Lifestyle Properties 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 Equity Lifestyle Properties Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

1.2.2. Operating Ratio

Trends

1.3. Liquidity of Equity Lifestyle Properties Inc.

1.3. Liquidity

1.3.1. Current Ratio

Trends

1.3.2. Quick Ratio

Trends

1.4. Solvency of Equity Lifestyle Properties Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

1.4.2. Debt to Equity Ratio

Trends

2. Market Valuation of Equity Lifestyle Properties 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

Equity Lifestyle Properties Inc
Buy, Hold or Sell?