Essex Property Trust Inc
Buy, Hold or Sell?

Let's analyse Essex Property Trust Inc together

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

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

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

Get notifications about Essex Property Trust Inc

I send you an email if I find something interesting about Essex Property Trust Inc.

Quick analysis of Essex Property Trust Inc (30 sec.)

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

How much money do you get?

$9.13

When do you have the money?

1 year

How often do you get paid?

100.0%

What is your share worth?

Current worth

$87.63

Expected worth in 1 year

$83.76

How sure are you?

97.5%

+ What do you gain per year?

Total Gains per Share

$5.27

Return On Investment

2.2%

For what price can you sell your share?

Current Price per Share

$242.15

Expected price per share

$220.76 - $279.64

How sure are you?

50%

1. Valuation of Essex Property Trust Inc (5 min.)

Live pricePrice per Share (EOD)

$242.15

Book Value per Share

$87.63

Intrinsic Value Per Share

$100.63 - $139.06

Total Value Per Share

$188.26 - $226.69

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

The following numbers are based on moving averages and per share and per quarter.
I use a 6% discount rate for the low estimation and 3% for the high estimation.
The current Free Cash Flow Per Share is 10Y: ($2.69) 3Y: ($3.13) TTM: ($3.27)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($0.04) 3Y: ($0.05) TTM: ($0.19)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$10.72	$12.74	$11.33 - $13.26
2	$21.34	$25.82	$11.89 - $14.00
3	$31.84	$39.20	$12.45 - $14.74
4	$42.21	$52.85	$13.01 - $15.47
5	$52.42	$66.75	$13.58 - $16.21
6	$62.45	$80.86	$14.14 - $16.95
7	$72.30	$95.18	$14.70 - $17.69
8	$81.95	$109.66	$15.26 - $18.42
9	$91.40	$124.30	$15.83 - $19.16
10	$100.63	$139.06	$16.39 - $19.90

2. Growth of Essex Property Trust Inc (5 min.)

Is Essex Property Trust Inc growing?

	Current year	Previous year	Grow	Grow %
How rich?	$5.6b	$6b	-$266.8m	-4.6%

How much money is Essex Property Trust Inc making?

	Current year	Previous year	Grow	Grow %
Making money	$78.2m	$102m	-$23.8m	-30.5%
Net Profit Margin	18.8%	25.2%	-	-

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

Quarterly Yearly

3. Financial Health of Essex Property Trust Inc (5 min.)

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

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

What can you expect buying and holding a share of Essex Property Trust Inc?

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

Speculation

The Price per Share of Essex Property Trust Inc is $242.15. 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 Essex Property Trust Inc.
The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in Essex Property Trust Inc, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $87.63. Based on the TTM, the Book Value Change Per Share is $-0.97 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.90 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 $2.28 per quarter.

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

How much money are you going to get?

	MRQ		TTM		YOY		5Y		10Y
	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share
Usd Eps	1.02	0.4%	1.58	0.7%	1.57	0.6%	1.77	0.7%	1.49	0.6%
Usd Book Value Change Per Share	-1.72	-0.7%	-0.97	-0.4%	-0.90	-0.4%	-0.48	-0.2%	1.41	0.6%
Usd Dividend Per Share	2.31	1.0%	2.28	0.9%	2.17	0.9%	2.12	0.9%	1.81	0.7%
Usd Total Gains Per Share	0.59	0.2%	1.32	0.5%	1.28	0.5%	1.63	0.7%	3.22	1.3%
Usd Price Per Share	247.94	-	225.87	-	265.29	-	265.24	-	245.58	-
Price to Earnings Ratio	60.86	-	39.89	-	53.20	-	44.29	-	109.88	-
Price-to-Total Gains Ratio	418.24	-	216.15	-	601.85	-	265.65	-	86.23	-
Price to Book Ratio	2.83	-	2.53	-	2.87	-	2.81	-	2.60	-
Price-to-Total Gains Ratio	418.24	-	216.15	-	601.85	-	265.65	-	86.23	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	242.15
Number of shares	4

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	2.28	2.12
Usd Book Value Change Per Share	-0.97	-0.48
Usd Total Gains Per Share	1.32	1.63
Gains per Quarter (4 shares)	5.27	6.54
Gains per Year (4 shares)	21.08	26.15

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	37	-15	11	34	-8	16
2	73	-31	32	68	-15	42
3	110	-46	53	102	-23	68
4	146	-62	74	136	-31	94
5	183	-77	95	169	-39	120
6	219	-93	116	203	-46	146
7	256	-108	137	237	-54	172
8	292	-124	158	271	-62	198
9	329	-139	179	305	-70	224
10	365	-155	200	339	-77	250

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%	117.0	1.0	0.0	99.2%
Book Value Change Per Share	0.0	4.0	0.0	0.0%	3.0	9.0	0.0	25.0%	7.0	13.0	0.0	35.0%	18.0	22.0	0.0	45.0%	66.0	51.0	1.0	55.9%
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%	116.0	0.0	2.0	98.3%
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%	108.0	10.0	0.0	91.5%

Fundamentals of Essex Property Trust Inc

About Essex Property Trust Inc

https://www.essexapartmenthomes.com
1747
1100 Park Place, San Mateo, CA, United States, 94403-7107
Google Maps Bing Maps

Essex Property Trust, Inc., an S&P 500 company, is a fully integrated real estate investment trust (REIT) that acquires, develops, redevelops, and manages multifamily residential properties in selected West Coast markets. Essex currently has ownership interests in 252 apartment communities comprising approximately 62,000 apartment homes with an additional property in active development.

Fundamental data was last updated by Penke on 2024-04-13 13:37:04.

Financial Health

Profitability Details

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

Operating Efficiency Details

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

Liquidity Details

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

Solvency Details

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

Valuation

Valuation Details

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

1.1. Profitability of Essex Property Trust Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit Essex Property Trust Inc earns for each $1 of revenue.

Above 10% is considered healthy but always compare Essex Property Trust Inc to the REIT - Residential industry mean.
A Net Profit Margin of 15.5% means that $0.16 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Essex Property Trust Inc:

The MRQ is 15.5%. The company is making a huge profit. +2
The TTM is 18.8%. The company is making a huge profit. +2

Trends

Current period		Compared to		+/-
MRQ	15.5%	TTM	18.8%	-3.3%
TTM	18.8%	YOY	25.2%	-6.3%
TTM	18.8%	5Y	29.1%	-10.2%
5Y	29.1%	10Y	26.9%	+2.1%

Measures how much net profit Essex Property Trust Inc earns for each $1 of revenue.

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

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

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

How to use net profit margin

Higher profit margin is better (more profit).
Above 10% is considered healthy but always compare Essex Property Trust 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, Essex Property Trust Inc makes more profit. This shows the investor how efficiently Essex Property Trust Inc is operating in general and compared to other companies in the same industry. Essex Property Trust 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 Essex Property Trust 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 Essex Property Trust Inc is 0.16. This means that Essex Property Trust Inc earned $0.16 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 Essex Property Trust Inc is performing over time. The most recent quarter might be important if Essex Property Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Essex Property Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate net profit margin

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

Real example of Essex Property Trust Inc

You need the following data to determine net profit margin:

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

Net income MRQ Essex Property Trust Inc = 65,391
Total revenue MRQ Essex Property Trust Inc = 421,748
$65,391 / $421,748 = 0.16 or 15.5%

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 Essex Property Trust Inc is using its assets to generate profit.

Above 5% is considered healthy but always compare Essex Property Trust Inc to the REIT - Residential industry mean.
0.5% Return on Assets means that Essex Property Trust Inc generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Essex Property Trust Inc:

The MRQ is 0.5%. Using its assets, the company is inefficient in making profit. -1
The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	0.5%	TTM	0.6%	-0.1%
TTM	0.6%	YOY	0.8%	-0.2%
TTM	0.6%	5Y	0.9%	-0.2%
5Y	0.9%	10Y	0.8%	+0.1%

Shows how efficient Essex Property Trust Inc is using its assets to generate profit.

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

How to use return on assets

Higher is better.
Above 5% is considered healthy but always compare Essex Property Trust 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 Essex Property Trust Inc is using its resources to generate profit. If the return on assets (0.5%) from Essex Property Trust Inc are higher than the REIT - Residential mean () that means Essex Property Trust Inc is using its resources better than their competitors. If not, that means their competitors are more efficient in using their resources to generate profit.

An investor should always look at:

What is the current return on assets?
The current most recent quarter (MRQ) Return on Assets of Essex Property Trust Inc is 0.5%. This means the company generated $0.01 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the REIT - Residential industry is .
What is the trend?
The trend is important because it shows you how Essex Property Trust Inc is performing over time. The most recent quarter might be important if Essex Property Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Essex Property Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate return on assets

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

Real example Essex Property Trust Inc

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

Income statement
Balance sheet

Net income MRQ (income statement) from Essex Property Trust Inc = 65,391
Total assets MRQ (balance sheet) from Essex Property Trust Inc = 12,361,427
65,391 / 12,361,427 = 0.01 or 0.5%

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

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

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

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

1.1.3. Return on Equity

Shows how efficient Essex Property Trust Inc is using its investors money to generate profit.

Above 15%-20% is considered healthy but always compare Essex Property Trust Inc to the REIT - Residential industry mean.
1.2% Return on Equity means Essex Property Trust Inc generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Essex Property Trust Inc:

The MRQ is 1.2%. Using its investors money, the company is inefficient in making profit. -1
The TTM is 1.4%. Using its investors money, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	1.2%	TTM	1.4%	-0.2%
TTM	1.4%	YOY	1.8%	-0.4%
TTM	1.4%	5Y	1.9%	-0.5%
5Y	1.9%	10Y	1.6%	+0.3%

Shows how efficient Essex Property Trust Inc is using its investors money to generate profit.

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

How to use return on equity

Higher is better.
Above 15%-20% is considered healthy but always compare Essex Property Trust 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 Essex Property Trust Inc is 1.2%. This means Essex Property Trust Inc generated $0.01 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 Essex Property Trust Inc is performing over time. The most recent quarter might be important if Essex Property Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Essex Property Trust Inc up to 10 years back (depending if Essex Property Trust Inc existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate return on equity

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

Real example of Essex Property Trust Inc

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Essex Property Trust Inc = 65,391
Shareholders equity (balance sheet) MRQ Essex Property Trust Inc = 5,422,746
65,391 / 5,422,746 = 0.01 or 1.2%

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 Essex Property Trust Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Essex Property Trust Inc is operating .

Measures how much profit Essex Property Trust Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
Above 15% is considered healthy but always compare Essex Property Trust Inc to the REIT - Residential industry mean.
An Operating Margin of 32.4% means the company generated $0.32 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Essex Property Trust Inc:

The MRQ is 32.4%. The company is operating very efficient. +2
The TTM is 33.7%. The company is operating very efficient. +2

Trends

Current period		Compared to		+/-
MRQ	32.4%	TTM	33.7%	-1.3%
TTM	33.7%	YOY	31.7%	+2.0%
TTM	33.7%	5Y	40.9%	-7.1%
5Y	40.9%	10Y	39.8%	+1.0%

Measures how efficient Essex Property Trust Inc is operating .

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

How to use operating margin

Higher is better
Above 15% is considered healthy but always compare Essex Property Trust 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 Essex Property Trust Inc is making from it’s core business.

The three steps every investor should look at:

What is the current net profit margin?
The current most recent quarter (MRQ) Operating Margin of Essex Property Trust Inc is 32.4%. This means that Essex Property Trust Inc earned $0.32 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 Essex Property Trust Inc is performing over time. The most recent quarter might be important if Essex Property Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Essex Property Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate operating margin

Operating margin = operating earnings / total revenue

Real example of Essex Property Trust Inc

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Essex Property Trust Inc = 136,813
Total revenue MRQ Essex Property Trust Inc = 421,748
$136,813 / $421,748 = 0.32 or 32.4%

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 Essex Property Trust Inc is keeping operating costs low.

Below 1 is considered healthy (always compare to REIT - Residential industry mean).
An Operation Ratio of 0.68 means that the operating costs are $0.68 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Essex Property Trust Inc:

The MRQ is 0.676. The company is efficient in keeping operating costs low. +1
The TTM is 0.592. The company is very efficient in keeping operating costs low. +2

Trends

Current period		Compared to		+/-
MRQ	0.676	TTM	0.592	+0.083
TTM	0.592	YOY	0.687	-0.095
TTM	0.592	5Y	0.678	-0.085
5Y	0.678	10Y	0.686	-0.008

Measures how efficient Essex Property Trust Inc is keeping operating costs low.

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

How to use operating ratio

Lower is better.
Below 1 is considered healthy but always compare Essex Property Trust 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 Essex Property Trust Inc is 67.6%. This means that Essex Property Trust Inc earned $0.68 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 Essex Property Trust Inc is performing over time. The most recent quarter might be important if Essex Property Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Essex Property Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate operating ratio

Operating ratio = Operating expenses + COGS \ Net sales

Real life example Essex Property Trust Inc

You need the following data to determine operating ratio:

Income statement

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

(cost of revenue + total operating expenses) \ total revenue
(259,049 +25,886) \ 421,748 = 0.68

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 Essex Property Trust Inc.

1.3. Liquidity

1.3.1. Current Ratio

Measures if Essex Property Trust 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 1.88 means the company has $1.88 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Essex Property Trust Inc:

The MRQ is 1.879. The company is able to pay all its short-term debts. +1
The TTM is 170.277. The company is very able to pay all its short-term debts. +2

Trends

Current period		Compared to		+/-
MRQ	1.879	TTM	170.277	-168.398
TTM	170.277	YOY	4.914	+165.363
TTM	170.277	5Y	35.801	+134.476
5Y	35.801	10Y	18.465	+17.336

Measures if Essex Property Trust Inc is able to pay off Short-term Debt.

How to use current ratio

Higher is better
Above 1.5 is considered healthy (always compare to REIT - 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 Essex Property Trust Inc if something happens in the market that will cause sales to plummet.

The three steps every investor should look at:

What is the current current Ratio?
The current most recent quarter (MRQ) Current Ratio of Essex Property Trust Inc is 1.88. This means Essex Property Trust Inc has $1.88 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 Essex Property Trust Inc is performing over time. The most recent quarter might be important if Essex Property Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Essex Property Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate current ratio

Current ratio = current assets \ current liabilities

Real life example Essex Property Trust Inc

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
662,750 \ 352,755) = 1.88

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

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

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

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

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

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

1.3.2. Quick Ratio

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

Above 1 is considered healthy but always compare Essex Property Trust Inc to the REIT - Residential industry mean.
A Quick Ratio of 1.88 means the company can pay off $1.88 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Essex Property Trust Inc:

The MRQ is 1.879. The company is very able to pay all its short-term debts with the most liquid assets. +2
The TTM is 229.658. The company is very able to pay all its short-term debts with the most liquid assets. +2

Trends

Current period		Compared to		+/-
MRQ	1.879	TTM	229.658	-227.780
TTM	229.658	YOY	6.166	+223.492
TTM	229.658	5Y	48.076	+181.583
5Y	48.076	10Y	24.713	+23.363

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

How to use quick ratio

Higher is better.
Above 1 is considered healthy but always compare Essex Property Trust 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 Essex Property Trust Inc can pay off its short term debts. This shows if Essex Property Trust Inc can survive emergencies due to market changes or other reasons.

The three steps every investor should look at:

What is the current Quick Ratio?
The current most recent quarter (MRQ) quickRatio of Essex Property Trust Inc is 1.88. This means that Essex Property Trust Inc can pay off $1.88 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 Essex Property Trust Inc is performing over time. The most recent quarter might be important if Essex Property Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Essex Property Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate quick ratio

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

Real life example Essex Property Trust Inc

You need the following data to determine operating ratio:

Balance sheet
Quick ratio = cash and short-term investments + short-term investments + netReceivables / total current liabilities
MRQ quick ratio Essex Property Trust Inc: (400,334 + 87,795 +174,621) / 352,755 = 1.88

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 Essex Property Trust Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of Essex Property Trust Inc assets are financed with debt.

Below 1 (100%) is considered healthy but always compare Essex Property Trust Inc to REIT - Residential industry mean.
A Debt to Asset Ratio of 0.54 means that Essex Property Trust Inc assets are financed with 54.5% credit (debt) and the remaining percentage (100% - 54.5%) is financed by its owners/shareholders.

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

The MRQ is 0.545. The company is able to pay all its debts by selling its assets. +1
The TTM is 0.535. The company is able to pay all its debts by selling its assets. +1

Trends

Current period		Compared to		+/-
MRQ	0.545	TTM	0.535	+0.010
TTM	0.535	YOY	0.522	+0.012
TTM	0.535	5Y	0.518	+0.016
5Y	0.518	10Y	0.498	+0.020

Measures how much % of Essex Property Trust Inc assets are financed with debt.

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

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Essex Property Trust 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 Essex Property Trust Inc is 0.54. This means means that Essex Property Trust Inc is financed with 54.5% 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 Essex Property Trust Inc is performing over time. The most recent quarter might be important if Essex Property Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Essex Property Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Essex Property Trust Inc

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

Balance sheet
Debt to asset ratio = total debt \ total assets
6,735,244 \ 12,361,427 = 54.5% or 0.54.

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 Essex Property Trust Inc is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare Essex Property Trust Inc to the REIT - Residential industry mean.
A Debt to Equity ratio of 124.2% means that company has $1.24 debt for each $1 in shareholders equity.

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

The MRQ is 1.242. The company is able to pay all its debts with equity. +1
The TTM is 1.192. The company is able to pay all its debts with equity. +1

Trends

Current period		Compared to		+/-
MRQ	1.242	TTM	1.192	+0.050
TTM	1.192	YOY	1.133	+0.059
TTM	1.192	5Y	1.117	+0.075
5Y	1.117	10Y	1.044	+0.073

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

How to use debt to equity ratio

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

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

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

The three steps every investor should look at:

What is the current debt to equity ratio?
The current most recent quarter (MRQ) quickRatio of Essex Property Trust Inc is 1.24. This means that Essex Property Trust Inc can pay off $1.24 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 Essex Property Trust Inc is performing over time. The most recent quarter might be important if Essex Property Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Essex Property Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate debt to equity ratio

Debt to equity ratio = total debt \ shareholders equity.

Real life example Essex Property Trust Inc

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
6,735,244 \ 5,422,746 = 1.24 or 124.2%

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 Essex Property Trust Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

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

Above 15 is considered overpriced but always compare Essex Property Trust Inc to the REIT - Residential industry mean.
A PE ratio of 60.86 means the investor is paying $60.86 for every $1 in earnings.

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

The EOD is 59.441. Based on the earnings, the company is expensive. -2
The MRQ is 60.862. Based on the earnings, the company is expensive. -2
The TTM is 39.893. Based on the earnings, the company is overpriced. -1

Trends

Current period		Compared to		+/-
EOD	59.441	MRQ	60.862	-1.421
MRQ	60.862	TTM	39.893	+20.969
TTM	39.893	YOY	53.204	-13.311
TTM	39.893	5Y	44.286	-4.393
5Y	44.286	10Y	109.883	-65.598

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

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

How to use PE ratio

Above 15 is considered overpriced but is hard to determine. Always compare Essex Property Trust 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 Essex Property Trust Inc is 60.86. This means the investor is paying $60.86 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 Essex Property Trust Inc is performing over time. The most recent quarter might be important if Essex Property Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Essex Property Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate PE ratio

PE ratio = market value per share \ earnings per share

Real life example Essex Property Trust Inc

You need the following data to determine the PE ratio:

Balance sheet
Income statement

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

EPS = (net profit - preferred dividends) \ end of period outstanding shares*
Net profit = revenue - expenses
0 \ 64,189 = EPS
PE ratio MRQ = 60.86

* 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 Essex Property Trust Inc:

The EOD is 24.662. Based on how much money comes from the company's main activities, the company is underpriced. +1
The MRQ is 25.252. Based on how much money comes from the company's main activities, the company is underpriced. +1
The TTM is 18.342. Based on how much money comes from the company's main activities, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	24.662	MRQ	25.252	-0.590
MRQ	25.252	TTM	18.342	+6.910
TTM	18.342	YOY	23.274	-4.932
TTM	18.342	5Y	23.147	-4.806
5Y	23.147	10Y	24.813	-1.665

2. Book Value per Share

2.3. Price to Book Ratio

Measures if the stock price of Essex Property Trust 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 2.83 means the investor is paying $2.83 for each $1 in book value.

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

The EOD is 2.763. Based on the equity, the company is underpriced. +1
The MRQ is 2.830. Based on the equity, the company is underpriced. +1
The TTM is 2.528. Based on the equity, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	2.763	MRQ	2.830	-0.066
MRQ	2.830	TTM	2.528	+0.301
TTM	2.528	YOY	2.866	-0.338
TTM	2.528	5Y	2.814	-0.285
5Y	2.814	10Y	2.604	+0.209

2. Total Gains per Share

3. Holders & Insider Transactions

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

3.1. Institutions holding Essex Property Trust Inc

Institutions are holding 98.509% of the shares of Essex Property Trust Inc.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	Vanguard Group Inc	15.9127	0.0553	10216493	-92159	-0.894
2023-12-31	BlackRock Inc	10.074	0.0409	6467856	80058	1.2533
2023-12-31	State Street Corporation	9.093	0.0711	5838036	4572	0.0784
2023-12-31	Cohen & Steers Inc	4.7848	1.5413	3072004	730141	31.1778
2023-12-31	Principal Financial Group Inc	4.2425	0.4306	2723811	-56281	-2.0244
2023-12-31	NORGES BANK	4.2415	0.118	2723169	474262	21.0886
2023-12-31	FMR Inc	3.3096	0.0405	2124850	-243173	-10.269
2023-12-31	T. Rowe Price Associates, Inc.	2.6256	0.0562	1685715	162809	10.6907
2023-12-31	Geode Capital Management, LLC	2.3985	0.0399	1539952	30452	2.0174
2023-12-31	Legal & General Group PLC	1.7308	0.0707	1111246	130482	13.3041
2023-12-31	Massachusetts Financial Services Company	1.6598	0.0853	1065630	-105280	-8.9913
2023-12-31	Dimensional Fund Advisors, Inc.	1.4606	0.0679	937782	2014	0.2152
2023-12-31	Resolution Capital Limited	1.2665	3.6566	813113	87118	11.9998
2023-12-31	American Century Companies Inc	1.2248	0.1341	786382	-41809	-5.0482
2023-12-31	JPMorgan Chase & Co	1.2161	0.0186	780777	32630	4.3614
2023-12-31	Northern Trust Corp	1.1906	0.0343	764429	-214210	-21.8886
2023-12-31	Morgan Stanley - Brokerage Accounts	1.1706	0.0164	751558	-42572	-5.3608
2023-12-31	Ameriprise Financial Inc	1.1682	0.0559	750052	-26097	-3.3624
2023-12-31	ProShare Advisors LLC	1.1651	0.5667	748006	-3103	-0.4131
2023-12-31	Deutsche Bank AG	1.126	0.0914	722955	601260	494.0712
Total		71.0613	7.1917	45623816	+1511114	+3.3%

3.2. Funds holding Essex Property Trust Inc

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-02-29	Vanguard Real Estate Index Investor	4.0797	0.9489	2619410	4678	0.1789
2024-02-29	Vanguard Total Stock Mkt Idx Inv	3.1308	0.03	2010195	-3894	-0.1933
2024-02-29	Vanguard Institutional 500 Index Trust	2.4956	0.0347	1602344	16443	1.0368
2024-02-29	Vanguard Mid Cap Index Institutional	2.2339	0.2073	1434284	-3654	-0.2541
2024-03-28	SPDR® S&P Dividend ETF	1.4145	1.0571	908217	0	0
2024-02-29	Principal Real Estate Securities R5	1.3942	3.5145	895177	0	0
2024-03-28	SPDR® S&P 500 ETF Trust	1.2164	0.0356	780991	4560	0.5873
2024-02-29	Fidelity 500 Index	1.1989	0.0346	769800	7746	1.0165
2024-03-28	ProShares S&P 500 Dividend Aristocrats	1.1278	1.4351	724111	0	0
2024-03-28	iShares Core S&P 500 ETF	1.0364	0.0356	665412	4864	0.7364
2023-12-31	T. Rowe Price Real Assets Tr I-Z	0.8504	1.1775	546028	51818	10.485
2024-02-29	Vanguard Value Index Inv	0.8357	0.0765	536560	1859	0.3477
2024-01-31	JHancock Disciplined Value Mid Cap I	0.7936	0.568	509569	-6791	-1.3152
2023-12-31	Cohen & Steers Real Estate Securities A	0.7499	1.6334	481499	20394	4.4229
2023-12-31	Cohen & Steers Real Estate Opportunities	0.7499	1.6277	481499	20394	4.4229
2024-02-29	Vanguard Mid-Cap Value ETF	0.7381	0.3912	473936	-13553	-2.7802
2023-12-31	T. Rowe Price Real Assets	0.7164	1.1819	459989	34002	7.9819
2023-12-31	MFS Mid Cap Value Equity	0.7117	0.6994	456929	-7962	-1.7127
2024-02-29	MFS Mid Cap Value A	0.7032	0.6339	451511	-5418	-1.1857
2023-12-31	American Century Mid Cap Value Inv	0.6984	1.2503	448399	-10780	-2.3477
Total		26.8755	16.5732	17255860	+114706	+0.7%

3.3. Insider Transactions

Insiders are holding 1.153% of the shares of Essex Property Trust Inc.

Date	Owner	Type	Amount	Price
2022-12-02	Amal M Johnson	BUY	500	218.44
2022-03-29	Angela L Kleiman	SELL	6309	354.21
2022-03-29	Michael J Schall	SELL	12132	349.19
2021-12-13	Adam W Berry	SELL	3235	352.95
2021-12-08	Barbara Pak	SELL	5257	348
2021-12-08	John Farias	SELL	1617	348.7
2021-11-24	Irving F Lyons Iii	SELL	2412	354.33
2021-10-28	Michael J Schall	SELL	31362	343.72
2021-10-27	Adam W Berry	SELL	11985	342.39
2021-10-27	Angela L Kleiman	SELL	17249	341.8
2021-10-27	John Farias	SELL	5040	340.61
2021-09-09	Thomas E Robinson	SELL	7329	330.76
2021-08-31	Thomas E Robinson	SELL	2500	329.3
2021-08-02	Byron A Scordelis	SELL	9412	329.89
2021-07-20	Irving F Lyons Iii	SELL	7329	329.9
2021-07-14	Irving F. Lyons Iii	SELL	2609	324.28

4. Summary

4.1. Key Performance Indicators

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

	End of day	+/-	Most Recent Quarter	Trailing 12 Months	+/-	Year-Over-Year	+/-	5 Year	+/-	10 Year	+/-
Book Value Change Per Share	-	-	-1.717	-0.966	-44%	-0.895	-48%	-0.483	-72%	1.411	-222%
Book Value Per Share	-	-	87.627	89.400	-2%	92.346	-5%	94.157	-7%	94.502	-7%
Current Ratio	-	-	1.879	170.277	-99%	4.914	-62%	35.801	-95%	18.465	-90%
Debt To Asset Ratio	-	-	0.545	0.535	+2%	0.522	+4%	0.518	+5%	0.498	+9%
Debt To Equity Ratio	-	-	1.242	1.192	+4%	1.133	+10%	1.117	+11%	1.044	+19%
Dividend Per Share	-	-	2.310	2.283	+1%	2.173	+6%	2.118	+9%	1.813	+27%
Eps	-	-	1.018	1.578	-35%	1.571	-35%	1.770	-42%	1.486	-31%
Free Cash Flow Per Share	-	-	2.455	3.266	-25%	3.117	-21%	3.042	-19%	2.691	-9%
Free Cash Flow To Equity Per Share	-	-	-0.055	1.412	-104%	-1.252	+2188%	0.740	-107%	1.316	-104%
Gross Profit Margin	-	-	1.000	1.000	0%	1.000	0%	1.000	0%	1.000	0%
Intrinsic Value_10Y_max	-	-	139.060	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	100.631	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	12.743	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	10.717	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	39.197	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	31.843	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	66.745	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	52.415	-	-	-	-	-	-	-	-
Market Cap	15547555545.000	-2%	15919310022.000	14515364909.115	+10%	17281635932.478	-8%	17305129557.694	-8%	16046731398.758	-1%
Net Profit Margin	-	-	0.155	0.188	-18%	0.252	-38%	0.291	-47%	0.269	-42%
Operating Margin	-	-	0.324	0.337	-4%	0.317	+2%	0.409	-21%	0.398	-19%
Operating Ratio	-	-	0.676	0.592	+14%	0.687	-2%	0.678	0%	0.686	-2%
Pb Ratio	2.763	-2%	2.830	2.528	+12%	2.866	-1%	2.814	+1%	2.604	+9%
Pe Ratio	59.441	-2%	60.862	39.893	+53%	53.204	+14%	44.286	+37%	109.883	-45%
Price Per Share	242.150	-2%	247.940	225.868	+10%	265.285	-7%	265.237	-7%	245.582	+1%
Price To Free Cash Flow Ratio	24.662	-2%	25.252	18.342	+38%	23.274	+8%	23.147	+9%	24.813	+2%
Price To Total Gains Ratio	408.469	-2%	418.236	216.150	+93%	601.850	-31%	265.648	+57%	86.226	+385%
Quick Ratio	-	-	1.879	229.658	-99%	6.166	-70%	48.076	-96%	24.713	-92%
Return On Assets	-	-	0.005	0.006	-17%	0.008	-35%	0.009	-39%	0.008	-31%
Return On Equity	-	-	0.012	0.014	-14%	0.018	-32%	0.019	-35%	0.016	-24%
Total Gains Per Share	-	-	0.593	1.317	-55%	1.278	-54%	1.634	-64%	3.224	-82%
Usd Book Value	-	-	5626183000.000	5745753750.000	-2%	6012611000.000	-6%	6140493150.000	-8%	6172761225.000	-9%
Usd Book Value Change Per Share	-	-	-1.717	-0.966	-44%	-0.895	-48%	-0.483	-72%	1.411	-222%
Usd Book Value Per Share	-	-	87.627	89.400	-2%	92.346	-5%	94.157	-7%	94.502	-7%
Usd Dividend Per Share	-	-	2.310	2.283	+1%	2.173	+6%	2.118	+9%	1.813	+27%
Usd Eps	-	-	1.018	1.578	-35%	1.571	-35%	1.770	-42%	1.486	-31%
Usd Free Cash Flow	-	-	157607000.000	209923250.000	-25%	203114000.000	-22%	198331300.000	-21%	175835575.000	-10%
Usd Free Cash Flow Per Share	-	-	2.455	3.266	-25%	3.117	-21%	3.042	-19%	2.691	-9%
Usd Free Cash Flow To Equity Per Share	-	-	-0.055	1.412	-104%	-1.252	+2188%	0.740	-107%	1.316	-104%
Usd Market Cap	15547555545.000	-2%	15919310022.000	14515364909.115	+10%	17281635932.478	-8%	17305129557.694	-8%	16046731398.758	-1%
Usd Price Per Share	242.150	-2%	247.940	225.868	+10%	265.285	-7%	265.237	-7%	245.582	+1%
Usd Profit	-	-	65391000.000	78204000.000	-16%	102078750.000	-36%	110892050.000	-41%	95354700.000	-31%
Usd Revenue	-	-	421748000.000	417348750.000	+1%	401703500.000	+5%	383633400.000	+10%	347382525.000	+21%
Usd Total Gains Per Share	-	-	0.593	1.317	-55%	1.278	-54%	1.634	-64%	3.224	-82%
	EOD	+4 -4	MRQ	TTM	+7 -28	YOY	+9 -26	5Y	+6 -29	10Y	+7 -28

4.2. Fundamental Score

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

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	59.441
Price to Book Ratio (EOD)	Between	0-1	2.763
Net Profit Margin (MRQ)	Greater than	0	0.155
Operating Margin (MRQ)	Greater than	0	0.324
Quick Ratio (MRQ)	Greater than	1	1.879
Current Ratio (MRQ)	Greater than	1	1.879
Debt to Asset Ratio (MRQ)	Less than	1	0.545
Debt to Equity Ratio (MRQ)	Less than	1	1.242
Return on Equity (MRQ)	Greater than	0.15	0.012
Return on Assets (MRQ)	Greater than	0.05	0.005
Total			5/10 (50.0%)

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 Essex Property Trust Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	55.472
Ma 20	Greater than	Ma 50	239.030
Ma 50	Greater than	Ma 100	235.933
Ma 100	Greater than	Ma 200	235.046
Open	Greater than	Close	240.580
Total			4/5 (80.0%)

Create your own Symbol Scanner

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

Latest Balance Sheet

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

Summary

Total Assets	12,361,427
Total Liabilities	6,735,244
Total Stockholder Equity	5,422,746

	As reported
Total Liabilities	6,735,244
Total Stockholder Equity	+ 5,422,746
Total Assets	= 12,361,427

Assets

Total Assets	12,361,427
Total Current Assets	662,750
Long-term Assets	11,698,677

Total Current Assets

Total Current Assets (as reported)	662,750
Cash And Cash Equivalents	400,334
Short-term Investments	87,795
Net Receivables	174,621
Total Current Assets (calculated)	662,750
+/-	0

Long-term Assets

Long-term Assets (as reported)	11,698,677
Property Plant Equipment	63,757
Long Term Investments	1,061,733
Long-term Assets Other	10,485,392
Long-term Assets (calculated)	11,610,882
+/-	87,795

Liabilities & Shareholders' Equity

Total Current Liabilities	352,755
Long-term Liabilities	6,382,489
Total Stockholder Equity	5,422,746

Total Current Liabilities

Total Current Liabilities (as reported)	352,755
Short-term Debt	403,109
Accounts payable	176,401
Other Current Liabilities	-403,109
Total Current Liabilities (calculated)	176,401
+/-	176,354

Long-term Liabilities

Long-term Liabilities (as reported)	6,382,489
Long term Debt	6,205,735
Capital Lease Obligations	65,091
Long-term Liabilities Other	111,663
Long-term Liabilities (calculated)	6,382,489
+/-	0

Total Stockholder Equity

Total Stockholder Equity (as reported)	5,422,746
Common Stock	6
Retained Earnings	-1,267,536
Accumulated Other Comprehensive Income	33,556
Other Stockholders Equity	6,656,720
Total Stockholder Equity (calculated)	5,422,746
+/-	0

Other

Capital Stock	6
Cash and Short Term Investments	400,334
Common Stock Shares Outstanding	64,189
Current Deferred Revenue	176,354
Liabilities and Stockholders Equity	12,361,427
Net Debt	5,870,492
Net Invested Capital	11,628,481
Net Working Capital	309,995
Property Plant and Equipment Gross	63,757
Short Long Term Debt Total	6,270,826

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

1994-09-30

1994-06-30

> Total Assets

211,300
227,100
267,300
264,900
263,900
0
273,700
273,500
330,500
417,174
543,000
531,400
597,800
738,835
845,500
903,800
920,200
931,796
955,400
1,016,800
1,129,500
1,062,313
1,056,362
1,152,876
1,229,175
1,281,849
1,279,033
1,358,922
1,373,999
1,329,458
1,340,493
1,366,333
1,356,665
1,619,734
1,628,934
1,638,220
1,659,081
1,728,564
2,089,796
2,153,304
2,149,125
2,217,217
2,230,988
2,246,356
2,246,325
2,239,290
2,296,770
2,328,244
2,459,490
2,485,840
2,576,331
2,793,475
2,954,400
2,980,323
3,001,276
3,063,909
3,159,326
3,164,823
3,161,915
3,238,981
3,265,022
3,254,637
3,308,431
3,324,182
3,503,753
3,732,887
3,866,686
3,825,855
3,905,165
4,036,964
4,051,378
4,339,116
4,534,672
4,847,223
4,936,459
5,058,998
5,085,602
5,186,839
6,633,042
11,348,363
11,666,562
11,562,874
12,085,159
12,045,004
12,012,717
12,005,091
12,067,484
12,206,691
12,177,196
12,217,408
12,447,427
12,524,951
12,512,523
12,495,706
12,642,667
12,555,654
12,518,143
12,383,596
12,578,001
12,671,145
12,997,892
12,705,405
13,450,841
13,177,411
13,401,042
12,936,177
12,790,204
12,747,199
12,788,641
12,997,873
12,770,301
12,558,011
12,624,330
12,372,905
12,279,774
12,245,273
12,497,647
12,361,427

12,361,427

12,497,647

12,245,273

12,279,774

12,372,905

12,624,330

12,558,011

12,770,301

12,997,873

12,788,641

12,747,199

12,790,204

12,936,177

13,401,042

13,177,411

13,450,841

12,705,405

12,997,892

12,671,145

12,578,001

12,383,596

12,518,143

12,555,654

12,642,667

12,495,706

12,512,523

12,524,951

12,447,427

12,217,408

12,177,196

12,206,691

12,067,484

12,005,091

12,012,717

12,045,004

12,085,159

11,562,874

11,666,562

11,348,363

6,633,042

5,186,839

5,085,602

5,058,998

4,936,459

4,847,223

4,534,672

4,339,116

4,051,378

4,036,964

3,905,165

3,825,855

3,866,686

3,732,887

3,503,753

3,324,182

3,308,431

3,254,637

3,265,022

3,238,981

3,161,915

3,164,823

3,159,326

3,063,909

3,001,276

2,980,323

2,954,400

2,793,475

2,576,331

2,485,840

2,459,490

2,328,244

2,296,770

2,239,290

2,246,325

2,246,356

2,230,988

2,217,217

2,149,125

2,153,304

2,089,796

1,728,564

1,659,081

1,638,220

1,628,934

1,619,734

1,356,665

1,366,333

1,340,493

1,329,458

1,373,999

1,358,922

1,279,033

1,281,849

1,229,175

1,152,876

1,056,362

1,062,313

1,129,500

1,016,800

955,400

931,796

920,200

903,800

845,500

738,835

597,800

531,400

543,000

417,174

330,500

273,500

273,700

263,900

264,900

267,300

227,100

211,300

> Total Current Assets

0
204,500
0
0
0
0
0
0
0
54,554
0
0
0
22,148
0
0
0
31,807
0
0
0
35,003
45,663
57,991
83,975
107,743
105,285
159,952
147,591
92,225
6,868
8,664
97,006
63,961
66,762
67,765
63,893
61,178
29,152
21,777
16,224
10,644
12,517
33,076
19,365
22,042
25,946
9,022
30,142
27,857
20,822
16,402
16,082
9,956
107,933
112,725
186,140
176,442
188,971
277,116
308,614
245,423
226,580
215,163
225,088
218,508
283,198
199,713
199,956
216,234
215,202
238,281
276,684
256,872
196,538
295,560
284,903
270,405
268,345
360,036
357,952
356,640
471,471
243,076
274,875
342,284
277,214
435,193
439,399
500,868
343,800
459,526
420,857
404,453
467,395
509,491
505,312
472,274
453,193
390,354
566,697
400,587
515,293
533,045
859,040
532,191
632,965
526,297
521,167
656,464
540,266
446,072
464,977
258,469
304,746
321,709
655,286
662,750

662,750

655,286

321,709

304,746

258,469

464,977

446,072

540,266

656,464

521,167

526,297

632,965

532,191

859,040

533,045

515,293

400,587

566,697

390,354

453,193

472,274

505,312

509,491

467,395

404,453

420,857

459,526

343,800

500,868

439,399

435,193

277,214

342,284

274,875

243,076

471,471

356,640

357,952

360,036

268,345

270,405

284,903

295,560

196,538

256,872

276,684

238,281

215,202

216,234

199,956

199,713

283,198

218,508

225,088

215,163

226,580

245,423

308,614

277,116

188,971

176,442

186,140

112,725

107,933

9,956

16,082

16,402

20,822

27,857

30,142

9,022

25,946

22,042

19,365

33,076

12,517

10,644

16,224

21,777

29,152

61,178

63,893

67,765

66,762

63,961

97,006

8,664

6,868

92,225

147,591

159,952

105,285

107,743

83,975

57,991

45,663

35,003

31,807

22,148

54,554

204,500

Cash And Cash Equivalents

0
0
0
0
0
0
0
6,000
6,000
46,899
13,000
20,000
24,000
4,282
20,000
5,000
3,000
2,548
2,000
2,000
4,000
12,348
23,086
5,237
6,724
6,600
11,827
12,666
12,341
6,440
6,868
8,664
2,147
8,562
10,367
8,854
10,400
9,146
17,709
11,626
16,224
10,644
12,517
33,076
19,365
14,337
9,409
9,022
30,142
9,662
15,038
12,587
10,239
9,956
10,357
20,995
45,956
41,909
65,212
65,435
99,070
20,660
22,312
8,367
36,322
13,753
120,786
32,847
33,017
12,889
48,331
27,810
26,877
42,126
55,634
45,384
55,994
53,766
48,671
17,946
17,877
95,420
255,230
65,152
72,306
123,055
48,164
215,376
195,167
170,302
100,252
199,876
63,273
61,126
139,078
177,576
174,626
151,395
124,126
54,971
91,726
81,094
282,347
256,475
569,075
84,041
113,360
58,176
60,952
58,638
108,553
48,463
53,569
42,681
77,158
69,114
400,497
400,334

400,334

400,497

69,114

77,158

42,681

53,569

48,463

108,553

58,638

60,952

58,176

113,360

84,041

569,075

256,475

282,347

81,094

91,726

54,971

124,126

151,395

174,626

177,576

139,078

61,126

63,273

199,876

100,252

170,302

195,167

215,376

48,164

123,055

72,306

65,152

255,230

95,420

17,877

17,946

48,671

53,766

55,994

45,384

55,634

42,126

26,877

27,810

48,331

12,889

33,017

32,847

120,786

13,753

36,322

8,367

22,312

20,660

99,070

65,435

65,212

41,909

45,956

20,995

10,357

9,956

10,239

12,587

15,038

9,662

30,142

9,022

9,409

14,337

19,365

33,076

12,517

10,644

16,224

11,626

17,709

9,146

10,400

8,854

10,367

8,562

2,147

8,664

6,868

6,440

12,341

12,666

11,827

6,600

6,724

5,237

23,086

12,348

4,000

2,000

2,548

3,000

5,000

20,000

4,282

24,000

20,000

13,000

46,899

6,000

Short-term Investments

0
204,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,965
0
0
0
17,163
0
0
0
9,265
0
0
0
6,168
0
0
0
21,255
0
0
0
13,937
0
0
0
13,948
5,784
3,815
5,843
2,017
4,045
2,503
58,614
45,310
30,143
115,432
131,349
134,844
114,276
92,510
95,933
92,310
74,779
75,673
75,624
74,275
80,000
114,166
141,573
92,713
80,432
88,734
89,899
90,084
100,348
106,358
108,147
117,240
128,502
121,244
133,058
137,485
138,597
152,263
153,703
139,189
138,977
151,995
184,574
190,004
197,745
207,191
210,596
209,545
211,030
215,434
216,894
144,193
148,139
154,433
134,971
147,768
165,265
175,782
183,140
191,829
169,702
154,513
141,699
112,743
107,002
102,131
90,186
87,795

87,795

90,186

102,131

107,002

112,743

141,699

154,513

169,702

191,829

183,140

175,782

165,265

147,768

134,971

154,433

148,139

144,193

216,894

215,434

211,030

209,545

210,596

207,191

197,745

190,004

184,574

151,995

138,977

139,189

153,703

152,263

138,597

137,485

133,058

121,244

128,502

117,240

108,147

106,358

100,348

90,084

89,899

88,734

80,432

92,713

141,573

114,166

80,000

74,275

75,624

75,673

74,779

92,310

95,933

92,510

114,276

134,844

131,349

115,432

30,143

45,310

58,614

2,503

4,045

2,017

5,843

3,815

5,784

13,948

13,937

21,255

6,168

9,265

17,163

18,965

204,500

Net Receivables

0
0
0
0
0
0
0
0
0
7,655
0
0
0
17,866
0
0
0
29,259
0
0
0
22,655
22,577
52,754
77,251
101,143
93,458
147,286
135,250
85,785
86,434
89,815
94,859
55,399
56,395
58,911
53,493
52,032
11,443
10,151
15,332
10,970
9,204
9,372
9,271
7,705
16,537
32,103
18,884
18,195
27,943
27,633
36,528
49,632
48,235
44,611
46,749
47,637
46,141
47,635
45,762
36,305
35,545
55,209
55,605
49,444
49,075
49,956
51,599
66,369
48,053
50,895
50,316
66,163
11,359
110,544
67,628
68,255
36,105
66,522
22,973
24,923
28,954
25,676
22,668
19,285
18,198
20,448
22,941
40,970
50,855
54,660
121,557
100,926
70,525
68,386
69,166
71,895
71,154
74,416
216,541
134,365
34,867
44,748
75,432
195,104
266,896
238,855
213,985
341,033
205,420
175,345
197,543
103,045
120,586
150,464
164,603
174,621

174,621

164,603

150,464

120,586

103,045

197,543

175,345

205,420

341,033

213,985

238,855

266,896

195,104

75,432

44,748

34,867

134,365

216,541

74,416

71,154

71,895

69,166

68,386

70,525

100,926

121,557

54,660

50,855

40,970

22,941

20,448

18,198

19,285

22,668

25,676

28,954

24,923

22,973

66,522

36,105

68,255

67,628

110,544

11,359

66,163

50,316

50,895

48,053

66,369

51,599

49,956

49,075

49,444

55,605

55,209

35,545

36,305

45,762

47,635

46,141

47,637

46,749

44,611

48,235

49,632

36,528

27,633

27,943

18,195

18,884

32,103

16,537

7,705

9,271

9,372

9,204

10,970

15,332

10,151

11,443

52,032

53,493

58,911

56,395

55,399

94,859

89,815

86,434

85,785

135,250

147,286

93,458

101,143

77,251

52,754

22,577

22,655

29,259

17,866

7,655

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
0
0
0
0
0
0
0
55,653
65,611
80,777
83,495
112,687
114,049
131,503
74,274
76,759
67,444
73,550
63,001
61,661
65,275
63,713
62,701
73,405
69,088
82,852
79,390
73,903
76,065
117,867
93,575
111,974
61,438
101,183
132,896
94,815
65,914
74,739
128,952
72,255
79,967
67,588
153,831
69,624
65,971
68,219
68,903
77,171
73,012
68,271
56,369
63,975
62,336
59,231
51,942
60,410
63,165
57,313
57,752
97,362
63,505
74,132
75,182
67,037
78,458
83,024
9,386
-197,744
-219,578
-565,100
-574,955

-574,955

-565,100

-219,578

-197,744

9,386

83,024

78,458

67,037

75,182

74,132

63,505

97,362

57,752

57,313

63,165

60,410

51,942

59,231

62,336

63,975

56,369

68,271

73,012

77,171

68,903

68,219

65,971

69,624

153,831

67,588

79,967

72,255

128,952

74,739

65,914

94,815

132,896

101,183

61,438

111,974

93,575

117,867

76,065

73,903

79,390

82,852

69,088

73,405

62,701

63,713

65,275

61,661

63,001

73,550

67,444

76,759

74,274

131,503

114,049

112,687

83,495

80,777

65,611

55,653

> Long-term Assets

198,200
8,700
246,800
242,000
240,600
0
252,700
0
0
354,715
0
0
0
702,716
0
0
0
875,978
0
0
0
1,000,877
108,447
83,480
99,489
1,140,843
120,429
139,841
172,613
1,207,647
202,296
214,062
212,799
1,529,103
143,421
157,473
1,562,084
1,637,519
2,012,359
2,075,365
2,061,954
2,206,573
2,162,961
2,161,394
2,171,270
2,164,446
2,218,723
2,231,074
0
2,409,331
2,481,163
2,691,043
2,852,714
2,970,367
2,893,343
2,951,184
2,973,186
2,988,381
2,972,944
2,961,865
2,956,408
3,009,214
3,081,851
3,109,019
3,278,665
3,514,379
3,583,488
3,626,142
3,705,209
3,820,730
3,836,176
4,100,835
4,257,988
4,590,351
4,739,921
4,763,438
4,800,699
4,916,434
6,364,697
10,988,327
11,308,610
11,206,234
11,613,688
11,801,928
11,737,842
11,662,807
11,790,270
11,771,498
11,737,797
11,716,540
12,103,627
12,065,425
12,091,666
12,091,253
12,175,272
12,046,163
12,012,831
11,911,322
12,124,808
12,280,791
12,431,195
12,304,818
12,935,548
12,644,366
12,542,002
12,403,986
12,157,239
12,220,902
12,267,474
12,341,409
12,230,035
12,111,939
12,159,353
12,114,436
11,975,028
11,923,564
11,842,361
11,698,677

11,698,677

11,842,361

11,923,564

11,975,028

12,114,436

12,159,353

12,111,939

12,230,035

12,341,409

12,267,474

12,220,902

12,157,239

12,403,986

12,542,002

12,644,366

12,935,548

12,304,818

12,431,195

12,280,791

12,124,808

11,911,322

12,012,831

12,046,163

12,175,272

12,091,253

12,091,666

12,065,425

12,103,627

11,716,540

11,737,797

11,771,498

11,790,270

11,662,807

11,737,842

11,801,928

11,613,688

11,206,234

11,308,610

10,988,327

6,364,697

4,916,434

4,800,699

4,763,438

4,739,921

4,590,351

4,257,988

4,100,835

3,836,176

3,820,730

3,705,209

3,626,142

3,583,488

3,514,379

3,278,665

3,109,019

3,081,851

3,009,214

2,956,408

2,961,865

2,972,944

2,988,381

2,973,186

2,951,184

2,893,343

2,970,367

2,852,714

2,691,043

2,481,163

2,409,331

2,231,074

2,218,723

2,164,446

2,171,270

2,161,394

2,162,961

2,206,573

2,061,954

2,075,365

2,012,359

1,637,519

1,562,084

157,473

143,421

1,529,103

212,799

214,062

202,296

1,207,647

172,613

139,841

120,429

1,140,843

99,489

83,480

108,447

1,000,877

875,978

702,716

354,715

252,700

240,600

242,000

246,800

8,700

198,200

Property Plant Equipment

198,200
8,700
246,800
242,000
240,600
0
252,700
251,300
308,200
346,178
433,600
482,200
537,800
700,369
795,500
845,000
865,600
865,388
898,400
964,800
1,068,300
952,885
59,410
32,319
48,757
1,075,140
50,678
62,728
79,800
1,112,187
108,714
123,280
135,178
1,467,891
80,641
88,831
1,473,253
1,544,124
1,929,234
2,003,179
1,973,597
2,088,717
2,096,552
2,130,638
2,143,633
2,137,218
2,189,728
2,194,576
2,309,519
2,348,880
2,416,942
2,621,192
2,781,927
2,809,217
2,829,643
2,884,638
2,906,823
2,912,035
2,902,341
2,891,071
2,885,645
2,938,431
2,944,378
2,971,279
3,169,771
3,406,539
3,450,327
3,428,778
3,429,799
3,437,318
3,434,645
3,664,605
3,780,021
4,019,006
4,160,267
4,145,179
4,126,624
4,239,301
5,648,254
0
10,166,952
10,108,971
0
10,731,813
10,689,124
10,623,903
10,720,586
0
10,614,884
10,555,265
11,032,369
10,984,341
10,967,089
10,935,269
10,884,315
10,754,843
10,745,238
10,611,182
76,996
76,205
75,478
74,744
74,428
73,669
72,910
72,143
71,347
70,551
69,756
68,972
68,158
67,345
66,531
67,239
66,373
65,505
64,636
63,757

63,757

64,636

65,505

66,373

67,239

66,531

67,345

68,158

68,972

69,756

70,551

71,347

72,143

72,910

73,669

74,428

74,744

75,478

76,205

76,996

10,611,182

10,745,238

10,754,843

10,884,315

10,935,269

10,967,089

10,984,341

11,032,369

10,555,265

10,614,884

10,720,586

10,623,903

10,689,124

10,731,813

10,108,971

10,166,952

5,648,254

4,239,301

4,126,624

4,145,179

4,160,267

4,019,006

3,780,021

3,664,605

3,434,645

3,437,318

3,429,799

3,428,778

3,450,327

3,406,539

3,169,771

2,971,279

2,944,378

2,938,431

2,885,645

2,891,071

2,902,341

2,912,035

2,906,823

2,884,638

2,829,643

2,809,217

2,781,927

2,621,192

2,416,942

2,348,880

2,309,519

2,194,576

2,189,728

2,137,218

2,143,633

2,130,638

2,096,552

2,088,717

1,973,597

2,003,179

1,929,234

1,544,124

1,473,253

88,831

80,641

1,467,891

135,178

123,280

108,714

1,112,187

79,800

62,728

50,678

1,075,140

48,757

32,319

59,410

952,885

1,068,300

964,800

898,400

865,388

865,600

845,000

795,500

700,369

537,800

482,200

433,600

346,178

308,200

251,300

252,700

240,600

242,000

246,800

8,700

198,200

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
107,840
133,161
197,364
275,410
0
0
0
0
571,345
579,654
618,259
674,075
677,133
716,443
0
1,151,049
1,159,663
0
1,044,208
1,044,785
1,062,926
1,069,684
1,103,272
1,122,913
1,263,232
1,071,258
1,084,099
1,124,577
1,155,984
1,290,957
1,291,320
1,267,593
1,300,140
1,307,561
1,324,081
1,413,861
1,335,339
997,137
1,033,253
1,051,113
1,075,948
962,625
1,037,270
1,081,861
1,177,802
1,144,542
1,093,235
1,145,345
1,127,491
1,131,183
1,122,114
1,133,515
1,061,733

1,061,733

1,133,515

1,122,114

1,131,183

1,127,491

1,145,345

1,093,235

1,144,542

1,177,802

1,081,861

1,037,270

962,625

1,075,948

1,051,113

1,033,253

997,137

1,335,339

1,413,861

1,324,081

1,307,561

1,300,140

1,267,593

1,291,320

1,290,957

1,155,984

1,124,577

1,084,099

1,071,258

1,263,232

1,122,913

1,103,272

1,069,684

1,062,926

1,044,785

1,044,208

1,159,663

1,151,049

716,443

677,133

674,075

618,259

579,654

571,345

275,410

197,364

133,161

107,840

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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
47,747
37,967
25,907
12,675
2,857
0
0
0
1,400
0
0
0
400
0
0
0
100
0
0
0
1,200
0
0
0
0
0
0
0
0
0
0
0
7,400
0
0
0
0

7,400

1,200

100

400

1,400

2,857

12,675

25,907

37,967

47,747

Other Assets

0
13,900
0
0
0
0
0
273,500
330,500
7,905
543,000
531,400
597,800
13,971
845,500
903,800
920,200
24,011
955,400
1,016,800
1,129,500
26,433
902,252
1,011,405
1,045,711
33,263
1,053,319
1,059,129
1,053,795
29,586
1,131,329
1,143,607
1,046,860
26,670
1,418,751
1,412,982
33,104
29,867
48,285
56,162
70,947
2,217,217
55,510
51,886
55,690
52,802
52,101
88,148
2,459,490
48,652
74,346
86,030
85,604
2,980,323
2,930,470
2,986,221
3,066,621
3,041,043
3,036,954
3,111,520
3,120,190
3,180,398
3,232,507
3,241,177
3,411,826
3,647,749
3,696,825
3,743,052
3,820,549
3,935,132
3,954,994
4,260,411
4,457,479
4,738,934
4,869,466
4,903,070
4,961,980
5,064,818
6,548,266
11,234,303
11,555,589
11,442,531
11,800,975
11,954,176
11,917,743
11,862,751
11,968,803
11,970,867
11,943,200
12,006,136
12,296,320
12,270,415
12,327,693
12,333,654
12,433,064
4,600
4,200
3,900
17,092
4,400
4,100
3,800
4,500
4,200
3,900
12,667,444
3,300
12,689,023
12,718,885
11,761,433
11,449,048
11,184,330
11,358,885
11,135,494
9,446
8,165
-64,636
11,068,587

11,068,587

-64,636

8,165

9,446

11,135,494

11,358,885

11,184,330

11,449,048

11,761,433

12,718,885

12,689,023

3,300

12,667,444

3,900

4,200

4,500

3,800

4,100

4,400

17,092

3,900

4,200

4,600

12,433,064

12,333,654

12,327,693

12,270,415

12,296,320

12,006,136

11,943,200

11,970,867

11,968,803

11,862,751

11,917,743

11,954,176

11,800,975

11,442,531

11,555,589

11,234,303

6,548,266

5,064,818

4,961,980

4,903,070

4,869,466

4,738,934

4,457,479

4,260,411

3,954,994

3,935,132

3,820,549

3,743,052

3,696,825

3,647,749

3,411,826

3,241,177

3,232,507

3,180,398

3,120,190

3,111,520

3,036,954

3,041,043

3,066,621

2,986,221

2,930,470

2,980,323

85,604

86,030

74,346

48,652

2,459,490

88,148

52,101

52,802

55,690

51,886

55,510

2,217,217

70,947

56,162

48,285

29,867

33,104

1,412,982

1,418,751

26,670

1,046,860

1,143,607

1,131,329

29,586

1,053,795

1,059,129

1,053,319

33,263

1,045,711

1,011,405

902,252

26,433

1,129,500

1,016,800

955,400

24,011

920,200

903,800

845,500

13,971

597,800

531,400

543,000

7,905

330,500

273,500

13,900

> Total Liabilities

91,100
105,600
149,300
147,000
148,000
0
162,600
165,300
152,400
169,086
237,400
204,800
219,600
311,331
359,900
400,500
419,400
411,564
436,300
499,700
506,100
436,331
426,355
522,836
599,183
652,044
638,649
718,194
729,923
691,379
705,433
722,359
734,671
865,890
875,598
889,856
889,150
895,064
1,230,256
1,308,521
1,334,859
1,385,810
1,392,415
1,388,559
1,396,678
1,425,109
1,488,470
1,497,768
1,493,131
1,637,511
1,714,320
1,695,036
1,873,979
1,908,045
1,964,936
2,030,096
2,009,595
2,085,084
2,066,319
2,055,291
2,020,051
1,981,096
2,042,140
2,091,409
2,258,778
2,377,873
2,499,245
2,379,103
2,398,942
2,483,236
2,477,928
2,628,761
2,753,581
2,962,758
2,947,895
3,084,605
3,087,549
3,184,252
3,071,289
5,352,615
5,551,677
5,403,550
5,759,387
5,676,534
5,656,305
5,622,616
5,780,041
5,947,084
5,949,185
5,880,487
6,013,009
6,041,843
6,088,585
6,059,675
6,109,349
6,044,714
6,045,450
5,954,277
6,223,637
6,289,199
6,543,811
6,264,491
7,000,249
6,791,289
7,102,841
6,720,746
6,542,951
6,575,470
6,624,044
6,786,699
6,592,356
6,518,213
6,713,895
6,450,639
6,452,709
6,451,913
6,761,240
6,735,244

6,735,244

6,761,240

6,451,913

6,452,709

6,450,639

6,713,895

6,518,213

6,592,356

6,786,699

6,624,044

6,575,470

6,542,951

6,720,746

7,102,841

6,791,289

7,000,249

6,264,491

6,543,811

6,289,199

6,223,637

5,954,277

6,045,450

6,044,714

6,109,349

6,059,675

6,088,585

6,041,843

6,013,009

5,880,487

5,949,185

5,947,084

5,780,041

5,622,616

5,656,305

5,676,534

5,759,387

5,403,550

5,551,677

5,352,615

3,071,289

3,184,252

3,087,549

3,084,605

2,947,895

2,962,758

2,753,581

2,628,761

2,477,928

2,483,236

2,398,942

2,379,103

2,499,245

2,377,873

2,258,778

2,091,409

2,042,140

1,981,096

2,020,051

2,055,291

2,066,319

2,085,084

2,009,595

2,030,096

1,964,936

1,908,045

1,873,979

1,695,036

1,714,320

1,637,511

1,493,131

1,497,768

1,488,470

1,425,109

1,396,678

1,388,559

1,392,415

1,385,810

1,334,859

1,308,521

1,230,256

895,064

889,150

889,856

875,598

865,890

734,671

722,359

705,433

691,379

729,923

718,194

638,649

652,044

599,183

522,836

426,355

436,331

506,100

499,700

436,300

411,564

419,400

400,500

359,900

311,331

219,600

204,800

237,400

169,086

152,400

165,300

162,600

148,000

147,000

149,300

105,600

91,100

> Total Current Liabilities

0
0
0
0
0
0
18,500
36,000
41,000
41,000
45,000
51,000
60,000
63,000
137,000
164,000
164,000
180,000
182,000
196,000
308,000
291,000
292,000
287,000
293,000
294,000
304,000
308,000
308,000
309,000
310,000
306,000
304,000
17,912
35,131
198,334
174,965
11,205
6,983
20,396
9,888
8,021
13,130
38,158
45,024
32,982
42,295
37,567
1,146,744
13,704
18,982
9,680
194,179
199,445
281,724
273,962
286,557
225,396
296,943
272,114
261,483
338,149
367,521
371,716
543,187
90,178
101,607
98,616
112,610
94,440
107,525
109,919
125,471
256,302
247,925
138,999
156,618
345,278
228,505
320,715
515,850
507,639
289,727
301,296
306,174
284,341
482,957
293,853
330,326
409,305
517,174
308,435
405,994
479,691
356,902
322,794
378,162
314,960
374,997
451,348
602,047
397,313
736,902
355,778
378,177
356,034
336,347
419,891
438,903
694,357
98,000
63,175
219,481
52,073
457
34,429
215,201
352,755

352,755

215,201

34,429

457

52,073

219,481

63,175

98,000

694,357

438,903

419,891

336,347

356,034

378,177

355,778

736,902

397,313

602,047

451,348

374,997

314,960

378,162

322,794

356,902

479,691

405,994

308,435

517,174

409,305

330,326

293,853

482,957

284,341

306,174

301,296

289,727

507,639

515,850

320,715

228,505

345,278

156,618

138,999

247,925

256,302

125,471

109,919

107,525

94,440

112,610

98,616

101,607

90,178

543,187

371,716

367,521

338,149

261,483

272,114

296,943

225,396

286,557

273,962

281,724

199,445

194,179

9,680

18,982

13,704

1,146,744

37,567

42,295

32,982

45,024

38,158

13,130

8,021

9,888

20,396

6,983

11,205

174,965

198,334

35,131

17,912

304,000

306,000

310,000

309,000

308,000

304,000

294,000

293,000

287,000

292,000

291,000

308,000

196,000

182,000

180,000

164,000

137,000

63,000

60,000

51,000

45,000

41,000

36,000

18,500

Short-term Debt

0
0
0
0
0
0
18,500
12,800
0
0
0
0
0
0
0
0
0
35,700
32,000
60,500
57,200
10,500
0
0
0
0
0
0
0
0
0
0
121,959
0
0
165,000
162,700
0
0
0
0
0
0
0
0
0
1,104,918
1,100,965
1,097,330
0
0
0
167,571
169,818
148,183
155,000
153,000
120,000
185,000
165,000
248,220
239,000
256,000
264,000
348,000
426,000
559,000
475,000
509,775
0
618,566
872,102
1,023,880
141,000
102,300
4,370
15,352
219,421
135,903
66,975
222,628
246,391
246,391
28,762
2,011
11,707
164,282
3,377,728
3,375,610
125,000
176,233
5,663,395
2,609
179,000
5,718,970
2,670
0
515,658
0
117,000
220,000
55,000
350,000
0
702,379
350,000
642,419
85,000
42,662
341,257
98,000
63,175
219,481
52,073
457
34,429
751
403,109

403,109

751

34,429

457

52,073

219,481

63,175

98,000

341,257

42,662

85,000

642,419

350,000

702,379

350,000

55,000

220,000

117,000

515,658

2,670

5,718,970

179,000

2,609

5,663,395

176,233

125,000

3,375,610

3,377,728

164,282

11,707

2,011

28,762

246,391

222,628

66,975

135,903

219,421

15,352

4,370

102,300

141,000

1,023,880

872,102

618,566

509,775

475,000

559,000

426,000

348,000

264,000

256,000

239,000

248,220

165,000

185,000

120,000

153,000

155,000

148,183

169,818

167,571

1,097,330

1,100,965

1,104,918

162,700

165,000

121,959

10,500

57,200

60,500

32,000

35,700

12,800

18,500

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
1,800
0
0
0
1,000
0
3,377,728
3,375,610
30
3,371,362
5,663,395
7,719
202,131
5,718,970
5,691,093
0
515,658
0
0
220,000
288,257
350,000
0
0
0
0
85,000
42,662
341,257
98,000
63,175
219,481
52,073
457
34,429
0
0

34,429

457

52,073

219,481

63,175

98,000

341,257

42,662

85,000

350,000

288,257

220,000

515,658

5,691,093

5,718,970

202,131

7,719

5,663,395

3,371,362

3,375,610

3,377,728

1,000

1,800

Accounts payable

0
0
0
0
0
0
0
0
0
7,346
0
0
0
12,148
0
0
0
17,456
0
0
0
15,131
29,583
22,007
28,086
15,892
26,873
29,040
33,964
13,018
33,302
29,873
28,182
17,912
35,131
33,334
12,265
11,205
6,983
20,396
9,888
8,021
13,130
38,158
45,024
32,982
42,295
37,567
24,679
13,704
18,982
9,680
26,608
29,627
86,716
71,433
84,848
56,828
63,896
57,849
61,821
48,841
60,128
55,544
66,887
53,773
64,673
60,641
73,595
54,829
65,429
66,211
81,094
64,858
86,461
76,410
83,844
67,183
83,470
132,424
167,160
142,135
162,100
146,251
177,807
131,415
170,444
145,217
185,185
138,226
184,778
139,042
222,122
127,501
179,641
132,796
185,426
127,086
180,571
140,188
193,341
158,017
193,564
164,340
205,520
152,855
158,673
160,121
220,428
180,751
221,925
171,616
222,328
165,461
208,072
172,946
215,201
176,401

176,401

215,201

172,946

208,072

165,461

222,328

171,616

221,925

180,751

220,428

160,121

158,673

152,855

205,520

164,340

193,564

158,017

193,341

140,188

180,571

127,086

185,426

132,796

179,641

127,501

222,122

139,042

184,778

138,226

185,185

145,217

170,444

131,415

177,807

146,251

162,100

142,135

167,160

132,424

83,470

67,183

83,844

76,410

86,461

64,858

81,094

66,211

65,429

54,829

73,595

60,641

64,673

53,773

66,887

55,544

60,128

48,841

61,821

57,849

63,896

56,828

84,848

71,433

86,716

29,627

26,608

9,680

18,982

13,704

24,679

37,567

42,295

32,982

45,024

38,158

13,130

8,021

9,888

20,396

6,983

11,205

12,265

33,334

35,131

17,912

28,182

29,873

33,302

13,018

33,964

29,040

26,873

15,892

28,086

22,007

29,583

15,131

17,456

12,148

7,346

Other Current Liabilities

0
0
0
0
0
0
-18,500
23,200
41,000
33,654
45,000
51,000
60,000
50,852
137,000
164,000
164,000
126,844
150,000
135,500
250,800
265,369
262,417
264,993
264,914
278,108
277,127
278,960
274,036
295,982
276,698
276,127
153,859
-17,912
-35,131
-198,334
-174,965
-11,205
-6,983
-20,396
-9,888
-8,021
-13,130
-38,158
-45,024
-32,982
-42,295
-37,567
24,735
-13,704
-18,982
-9,680
-194,179
-199,445
15,945
16,664
16,672
16,444
16,429
16,475
255,668
16,558
17,048
17,548
93,152
36,405
-522,066
118,787
-470,760
39,611
-576,470
-828,394
-979,503
50,444
59,164
58,219
57,422
58,674
9,132
121,316
126,062
119,113
127,627
126,283
126,356
141,219
148,231
148,636
145,141
146,079
156,163
169,393
181,263
173,190
177,261
187,328
192,736
187,874
194,426
194,160
188,706
184,296
193,338
191,438
172,657
203,179
177,674
174,770
175,813
172,349
-221,925
-171,616
-224,228
-167,161
-209,572
-174,246
-1,951
-403,109

-403,109

-1,951

-174,246

-209,572

-167,161

-224,228

-171,616

-221,925

172,349

175,813

174,770

177,674

203,179

172,657

191,438

193,338

184,296

188,706

194,160

194,426

187,874

192,736

187,328

177,261

173,190

181,263

169,393

156,163

146,079

145,141

148,636

148,231

141,219

126,356

126,283

127,627

119,113

126,062

121,316

9,132

58,674

57,422

58,219

59,164

50,444

-979,503

-828,394

-576,470

39,611

-470,760

118,787

-522,066

36,405

93,152

17,548

17,048

16,558

255,668

16,475

16,429

16,444

16,672

16,664

15,945

-199,445

-194,179

-9,680

-18,982

-13,704

24,735

-37,567

-42,295

-32,982

-45,024

-38,158

-13,130

-8,021

-9,888

-20,396

-6,983

-11,205

-174,965

-198,334

-35,131

-17,912

153,859

276,127

276,698

295,982

274,036

278,960

277,127

278,108

264,914

264,993

262,417

265,369

250,800

135,500

150,000

126,844

164,000

137,000

50,852

60,000

51,000

45,000

33,654

41,000

23,200

-18,500

> Long-term Liabilities

91,100
105,600
149,300
147,000
148,000
0
136,100
141,800
136,700
153,205
217,800
179,900
187,900
276,597
310,300
342,500
360,500
366,517
352,800
380,000
379,500
389,110
377,919
480,084
550,115
600,537
588,906
666,184
672,905
638,660
647,350
667,679
681,859
804,063
811,896
827,712
827,296
832,229
1,166,492
1,253,767
1,268,444
1,321,984
1,321,840
1,315,387
1,316,432
1,132,111
1,184,787
1,198,188
1,179,523
1,155,897
1,252,974
1,241,315
1,403,045
1,434,884
1,683,212
1,756,134
1,723,038
1,859,688
1,769,376
1,783,177
5,813
1,642,947
1,674,619
1,719,693
1,715,591
2,287,695
1,940,245
1,785,316
1,889,167
2,388,796
1,859,362
1,756,659
1,729,701
2,826,107
2,849,944
3,084,584
3,076,546
2,969,180
2,939,735
5,031,900
5,035,827
5,157,159
5,759,387
5,647,772
5,654,294
5,610,909
5,297,084
5,947,084
5,618,859
5,755,487
5,836,776
6,041,843
6,085,976
5,880,675
6,109,349
6,042,044
6,045,450
5,954,277
6,223,637
6,172,199
6,323,811
6,209,491
6,650,249
6,791,289
7,102,841
6,720,746
6,542,951
6,490,470
6,581,382
6,445,442
6,494,356
6,455,038
6,494,414
6,398,566
6,452,252
6,417,484
6,761,240
6,382,489

6,382,489

6,761,240

6,417,484

6,452,252

6,398,566

6,494,414

6,455,038

6,494,356

6,445,442

6,581,382

6,490,470

6,542,951

6,720,746

7,102,841

6,791,289

6,650,249

6,209,491

6,323,811

6,172,199

6,223,637

5,954,277

6,045,450

6,042,044

6,109,349

5,880,675

6,085,976

6,041,843

5,836,776

5,755,487

5,618,859

5,947,084

5,297,084

5,610,909

5,654,294

5,647,772

5,759,387

5,157,159

5,035,827

5,031,900

2,939,735

2,969,180

3,076,546

3,084,584

2,849,944

2,826,107

1,729,701

1,756,659

1,859,362

2,388,796

1,889,167

1,785,316

1,940,245

2,287,695

1,715,591

1,719,693

1,674,619

1,642,947

5,813

1,783,177

1,769,376

1,859,688

1,723,038

1,756,134

1,683,212

1,434,884

1,403,045

1,241,315

1,252,974

1,155,897

1,179,523

1,198,188

1,184,787

1,132,111

1,316,432

1,315,387

1,321,840

1,321,984

1,268,444

1,253,767

1,166,492

832,229

827,296

827,712

811,896

804,063

681,859

667,679

647,350

638,660

672,905

666,184

588,906

600,537

550,115

480,084

377,919

389,110

379,500

380,000

352,800

366,517

360,500

342,500

310,300

276,597

187,900

179,900

217,800

153,205

136,700

141,800

136,100

148,000

147,000

149,300

105,600

91,100

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
1,841,768
1,971,672
2,055,525
2,026,028
0
0
0
0
2,683,075
2,680,006
2,928,977
2,912,340
2,822,150
2,826,065
0
5,041,950
0
0
5,367,165
5,341,820
5,344,710
5,299,092
5,656,759
5,619,605
5,474,169
5,461,864
5,711,337
5,672,380
5,561,896
5,767,193
5,746,744
5,697,577
5,665,287
5,795,888
5,783,971
5,881,355
5,802,785
6,196,190
6,368,221
6,640,476
6,282,952
6,131,561
6,077,108
6,078,415
6,287,410
5,982,103
5,977,987
5,973,249
5,958,184
5,926,658
5,929,568
6,204,939
0

6,204,939

5,929,568

5,926,658

5,958,184

5,973,249

5,977,987

5,982,103

6,287,410

6,078,415

6,077,108

6,131,561

6,282,952

6,640,476

6,368,221

6,196,190

5,802,785

5,881,355

5,783,971

5,795,888

5,665,287

5,697,577

5,746,744

5,767,193

5,561,896

5,672,380

5,711,337

5,461,864

5,474,169

5,619,605

5,656,759

5,299,092

5,344,710

5,341,820

5,367,165

5,041,950

2,826,065

2,822,150

2,912,340

2,928,977

2,680,006

2,683,075

2,026,028

2,055,525

1,971,672

1,841,768

Warrants

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,349
4,349
4,349
4,349
4,349
4,349
0
21,442
0
0
23,830
24,589
45,452
46,203
44,531
44,109
44,684
45,415
45,081
40,044
39,206
41,159
36,257
36,665
35,475
37,169
36,830
39,077
37,410
32,643
33,241
30,719
32,239
36,322
35,026
32,698
34,666
39,738
33,213
29,238
27,150
30,208
31,355
0
0

31,355

30,208

27,150

29,238

33,213

39,738

34,666

32,698

35,026

36,322

32,239

30,719

33,241

32,643

37,410

39,077

36,830

37,169

35,475

36,665

36,257

41,159

39,206

40,044

45,081

45,415

44,684

44,109

44,531

46,203

45,452

24,589

23,830

21,442

4,349

Other Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,627
11,244
11,580
11,541
11,377
11,419
6,435
6,583
6,651
6,651
6,754
8,157
8,355
8,385
8,535
8,744
10,871
11,315
16,335
16,853
16,006
14,543
14,715
14,713
15,306
15,889
16,652
16,521
16,551
17,696
18,159
17,773
15,945
16,664
16,672
89,573
71,254
47,494
62,358
46,714
55,666
89,744
89,943
24,601
23,069
21,677
21,769
23,589
23,171
26,746
28,060
28,773
28,732
24,360
25,527
24,871
24,390
32,896
32,330
32,485
33,607
34,669
34,722
34,518
34,814
34,945
34,172
32,922
69,561
70,013
69,978
69,858
41,977
41,197
40,516
0
0
0
0
0
0
37,073
36,736
36,740
36,694
38,068
435,187
393,069
40,705
395,056
440,457
37,841
0
0
45,972
0

45,972

37,841

440,457

395,056

40,705

393,069

435,187

38,068

36,694

36,740

36,736

37,073

40,516

41,197

41,977

69,858

69,978

70,013

69,561

32,922

34,172

34,945

34,814

34,518

34,722

34,669

33,607

32,485

32,330

32,896

24,390

24,871

25,527

24,360

28,732

28,773

28,060

26,746

23,171

23,589

21,769

21,677

23,069

24,601

89,943

89,744

55,666

46,714

62,358

47,494

71,254

89,573

16,672

16,664

15,945

17,773

18,159

17,696

16,551

16,521

16,652

15,889

15,306

14,713

14,715

14,543

16,006

16,853

16,335

11,315

10,871

8,744

8,535

8,385

8,355

8,157

6,754

6,651

6,583

6,435

11,419

11,377

11,541

11,580

11,244

10,627

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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,300
0
0
0
3,300
0
0
0
3,200
4,900
4,600
4,200
3,900
4,700
4,400
4,100
3,800
4,500
4,200
3,900
3,700
3,300
3,000
4,600
4,400
4,100
3,800
5,400
5,100
0
0
4,100
0

4,100

5,100

5,400

3,800

4,100

4,400

4,600

3,000

3,300

3,700

3,900

4,200

4,500

3,800

4,100

4,400

4,700

3,900

4,200

4,600

4,900

3,200

3,300

> Total Stockholder Equity

87,000
86,000
83,600
83,000
81,900
0
84,700
108,200
178,100
248,088
305,600
326,600
378,200
427,504
485,600
503,300
500,800
520,232
519,100
517,100
623,400
625,982
630,007
630,040
629,992
629,805
640,384
640,728
644,076
638,079
635,060
643,974
621,994
491,314
488,594
484,175
506,248
589,701
570,194
558,881
578,459
591,277
606,435
624,714
618,470
580,967
577,300
600,782
738,598
612,209
631,752
846,474
824,391
790,318
757,975
752,820
869,801
844,918
860,048
946,682
1,022,841
1,053,096
1,044,078
1,019,574
1,038,631
1,149,946
1,164,361
1,326,864
1,388,310
1,437,527
1,457,642
1,593,225
1,665,693
1,769,153
1,874,814
1,862,504
1,884,549
1,888,968
2,028,343
5,858,448
5,983,292
6,022,672
6,186,707
6,234,052
6,221,041
6,237,733
6,141,992
6,118,146
6,088,618
6,192,178
6,264,021
6,316,773
6,265,508
6,277,406
6,368,773
6,354,185
6,316,961
6,267,073
6,191,257
6,154,907
6,225,100
6,220,427
6,228,165
6,166,074
6,082,997
6,000,410
6,025,176
5,953,455
5,949,232
5,993,603
5,956,983
5,827,847
5,703,432
5,716,372
5,618,781
5,585,278
5,531,683
5,422,746

5,422,746

5,531,683

5,585,278

5,618,781

5,716,372

5,703,432

5,827,847

5,956,983

5,993,603

5,949,232

5,953,455

6,025,176

6,000,410

6,082,997

6,166,074

6,228,165

6,220,427

6,225,100

6,154,907

6,191,257

6,267,073

6,316,961

6,354,185

6,368,773

6,277,406

6,265,508

6,316,773

6,264,021

6,192,178

6,088,618

6,118,146

6,141,992

6,237,733

6,221,041

6,234,052

6,186,707

6,022,672

5,983,292

5,858,448

2,028,343

1,888,968

1,884,549

1,862,504

1,874,814

1,769,153

1,665,693

1,593,225

1,457,642

1,437,527

1,388,310

1,326,864

1,164,361

1,149,946

1,038,631

1,019,574

1,044,078

1,053,096

1,022,841

946,682

860,048

844,918

869,801

752,820

757,975

790,318

824,391

846,474

631,752

612,209

738,598

600,782

577,300

580,967

618,470

624,714

606,435

591,277

578,459

558,881

570,194

589,701

506,248

484,175

488,594

491,314

621,994

643,974

635,060

638,079

644,076

640,728

640,384

629,805

629,992

630,040

630,007

625,982

623,400

517,100

519,100

520,232

500,800

503,300

485,600

427,504

378,200

326,600

305,600

248,088

178,100

108,200

84,700

81,900

83,000

83,600

86,000

87,000

Common Stock

0
0
0
0
0
0
0
0
0
1
0
0
0
2
0
0
0
2
0
0
0
2
2
2
52
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
2
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
3
4
4
6
6
6
6
6
6
6
6
6
6
6
6
6
6
7
7
7
7
7
7
7
7
7
7
7
7
6
6
7
7
7
7
7
6
6
6
6
6
6

Retained Earnings

-1,267,536

-1,184,597

-1,123,594

-1,074,930

-1,080,176

-1,123,215

-1,073,577

-987,333

-916,833

-917,315

-899,663

-828,625

-861,193

-821,841

-760,028

-708,697

-887,619

-887,521

-857,994

-822,087

-812,796

-808,085

-766,193

-743,773

-833,726

-821,732

-785,939

-741,204

-805,409

-896,120

-856,815

-824,046

-797,329

-782,801

-731,181

-684,436

-650,797

-608,498

-575,772

-498,368

-474,426

-461,005

-484,615

-464,391

-444,466

-448,142

-425,058

-422,919

-408,066

-386,752

-359,662

-338,273

-313,308

-285,699

-260,966

-239,904

-222,952

-199,600

-168,226

-151,615

-130,697

-122,044

-107,983

-92,345

-82,805

-110,912

-97,500

-83,985

-97,457

-92,849

-84,066

-86,730

-77,341

-63,538

-53,063

-72,758

-80,469

-94,871

-111,288

-98,360

-74,160

-63,006

-55,741

-49,968

-43,813

-39,358

-35,911

-42,936

-39,920

-38,090

-40,030

-38,629

-36,760

-36,480

-35,619

-34,716

-37,399

-40,800

-43,700

-42,500

-41,481

-36,500

-34,100

-32,300

-31,892

-30,800

-34,100

-33,900

-33,301

-31,400

-29,600

-27,300

-30,200

-29,100

-28,500

-26,100

-25,100

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
1,515,468
1,555,416
1,687,691
1,776,546
0
0
0
0
2,204,778
2,329,383
2,331,830
2,330,041
2,345,763
2,505,003
0
6,569,442
0
0
6,941,629
6,980,443
7,003,317
7,010,181
7,017,962
7,024,827
7,029,679
7,035,178
7,131,047
7,111,866
7,129,571
7,127,248
7,131,809
7,133,587
7,093,079
7,028,154
7,031,886
7,131,642
7,121,927
6,959,523
6,944,805
6,921,631
6,876,326
6,864,185
6,862,879
6,875,508
6,915,981
6,930,072
6,875,863
6,775,872
6,750,076
6,657,183
6,657,481
6,660,916
0

6,660,916

6,657,481

6,657,183

6,750,076

6,775,872

6,875,863

6,930,072

6,915,981

6,875,508

6,862,879

6,864,185

6,876,326

6,921,631

6,944,805

6,959,523

7,121,927

7,131,642

7,031,886

7,028,154

7,093,079

7,133,587

7,131,809

7,127,248

7,129,571

7,111,866

7,131,047

7,035,178

7,029,679

7,024,827

7,017,962

7,010,181

7,003,317

6,980,443

6,941,629

6,569,442

2,505,003

2,345,763

2,330,041

2,331,830

2,329,383

2,204,778

1,776,546

1,687,691

1,555,416

1,515,468

Treasury Stock

Other Stockholders Equity

112,100
112,100
112,100
112,100
112,100
0
112,000
137,800
209,500
329,018
339,500
360,700
409,000
517,433
517,900
537,400
537,300
639,499
561,600
560,800
664,200
759,983
760,125
768,006
777,461
786,062
807,336
818,490
829,092
834,266
843,340
852,766
843,361
535,125
538,560
539,914
544,252
638,859
643,552
670,167
673,328
646,744
653,026
654,370
656,915
632,646
631,972
648,142
687,043
686,937
690,467
904,876
905,550
857,109
844,250
846,688
982,754
1,026,037
1,045,603
1,121,660
1,235,989
1,275,251
1,293,829
1,324,328
1,379,059
1,515,468
1,555,416
1,687,691
1,776,546
1,844,611
1,877,373
2,017,445
2,116,531
2,204,778
2,329,383
2,331,830
2,330,041
2,345,763
2,505,003
6,414,258
6,569,442
6,651,165
6,848,255
6,941,629
6,980,443
7,003,317
6,936,431
7,017,962
7,024,827
7,029,679
7,035,178
7,131,047
7,111,866
7,129,571
7,127,248
7,131,809
7,133,587
7,093,079
7,028,154
7,031,886
7,131,642
7,121,927
6,959,523
6,944,805
6,921,631
6,876,326
6,864,185
6,862,879
6,875,508
6,915,981
6,930,072
6,875,863
6,775,872
6,750,076
6,657,183
5,533,887
5,476,319
6,656,720

6,656,720

5,476,319

5,533,887

6,657,183

6,750,076

6,775,872

6,875,863

6,930,072

6,915,981

6,875,508

6,862,879

6,864,185

6,876,326

6,921,631

6,944,805

6,959,523

7,121,927

7,131,642

7,031,886

7,028,154

7,093,079

7,133,587

7,131,809

7,127,248

7,129,571

7,111,866

7,131,047

7,035,178

7,029,679

7,024,827

7,017,962

6,936,431

7,003,317

6,980,443

6,941,629

6,848,255

6,651,165

6,569,442

6,414,258

2,505,003

2,345,763

2,330,041

2,331,830

2,329,383

2,204,778

2,116,531

2,017,445

1,877,373

1,844,611

1,776,546

1,687,691

1,555,416

1,515,468

1,379,059

1,324,328

1,293,829

1,275,251

1,235,989

1,121,660

1,045,603

1,026,037

982,754

846,688

844,250

857,109

905,550

904,876

690,467

686,937

687,043

648,142

631,972

632,646

656,915

654,370

653,026

646,744

673,328

670,167

643,552

638,859

544,252

539,914

538,560

535,125

843,361

852,766

843,340

834,266

829,092

818,490

807,336

786,062

777,461

768,006

760,125

759,983

664,200

560,800

561,600

639,499

537,300

537,400

517,900

517,433

409,000

360,700

339,500

329,018

209,500

137,800

112,000

112,100

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
Accounts Payable	176,401	165,461	180,751	152,855	158,017	127,086	127,501	138,226	131,415	142,135	67,183	64,858	54,829	53,773	48,841	56,828	29,627	13,704	32,982	8,021	11,205	17,912	13,018	15,892	15,131	17,456	12,148	7,346	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
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
Accumulated Other Comprehensive Income	33,556	46,466	-5,552	-14,729	-13,888	-13,217	-18,446	-32,098	-42,011	-51,452	-60,472	-69,261	-72,771	-77,217	-24,206	-75,424	-8,988	-2,273	660	-335,242	-241,235	-191,821	-156,269	-119,499	-96,605	-77,789	-58,040	-47,631	0	0
Additional Paid In Capital	0	0	0	0	0	0	7,129,571	7,029,679	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	65,091	68,696	70,675	74,037	76,740	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Stock	6	6	7	6	7	7	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	6,750,076	6,915,981	6,876,326	7,121,927	7,093,079	7,129,571	7,029,679	7,003,317	0	2,345,763	2,204,778	0	1,515,468	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	400,334	42,681	58,638	84,041	81,094	151,395	61,126	170,302	123,055	95,420	53,766	42,126	12,889	35,694	37,934	54,719	9,956	9,662	14,337	10,644	9,146	8,562	6,440	6,600	12,348	2,548	4,282	46,899	0	0
Cash And Equivalents	0	42,681	48,420	73,629	70,087	134,465	44,620	64,921	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	400,334	155,424	250,467	231,809	225,287	360,940	251,130	309,491	260,540	212,660	143,850	134,839	87,164	128,004	172,778	78,605	11,973	9,662	14,337	10,644	9,146	8,562	6,440	6,600	12,348	2,548	4,282	46,899	0	0
Common Stock	6	6	7	6	7	7	7	6	6	6	4	3	3	3	3	2	2	2	2	2	2	2	2	2	2	2	2	1	0	0
Common Stock Shares Outstanding	64,253	65,098	65,089	65,565	65,939	66,085	65,898	65,588	65,062	56,697	37,329	37,378	32,629	29,618	29,747	25,390	25,101	23,551	23,389	23,156	21,679	18,726	21,003	18,714	18,491	16,809	15,285	7,348	6,243	6,346
Common Stock Total Equity	0	6	7	6	7	7	7	6	6	6	4	3	3	3	3	2	2	2	2	2	2	2	2	2	2	2	2	1	0	0
Current Deferred Revenue	176,354	1,700	2,400	3,100	3,900	0	0	0	0	0	0	0	0	0	33,750	-129,957	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
Deferred Long Term Liab	0	5,100	4,400	3,700	3,800	3,900	3,200	3,300	3,300	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
Good Will	0	0	0	0	0	0	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	7,400	8,900	4,700	1,200	100	400	1,400	2,857	47,747	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Inventory	0	-9,386	0	57,938	-1,000	-16,930	-16,506	101,957	26,879	56,300	-35,275	-23,520	44,280	-21,941	-37,934	-33,295	233,445	144,708	37,143	0	0	0	0	0	0	0	0	0	0	0
Liabilities And Stockholders Equity	12,361,427	12,372,905	12,997,873	12,936,177	12,705,405	12,383,596	12,495,706	12,217,408	12,005,091	11,562,874	5,186,839	4,847,223	4,036,964	3,732,887	3,254,637	3,164,823	2,980,323	2,485,840	2,239,290	2,217,217	1,728,564	1,619,734	1,329,458	1,281,849	1,062,313	931,796	738,835	417,174	273,700	269,100
Long Term Debt	6,205,735	5,958,184	6,287,410	6,282,952	5,802,785	5,665,287	5,561,896	5,474,169	5,344,710	5,015,237	2,822,150	2,683,075	2,324,905	1,841,768	1,676,680	1,724,805	1,532,516	1,342,446	1,328,729	1,298,263	730,896	651,979	551,779	480,944	0	0	0	0	0	0
Long Term Debt Total	0	5,958,184	6,287,410	6,282,952	5,802,785	5,665,287	5,561,896	5,474,169	5,344,710	0	2,822,150	2,683,075	0	1,841,768	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	1,061,733	1,127,491	1,177,802	1,075,948	1,335,339	1,300,140	1,155,984	1,263,232	1,062,926	1,159,663	677,133	571,345	0	107,840	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
Net Debt	5,870,492	5,984,199	6,299,447	6,241,531	5,804,519	5,454,547	5,628,000	5,392,958	5,192,409	5,014,397	2,979,758	2,776,557	2,347,969	2,223,051	1,809,508	1,705,928	1,592,553	1,144,042	1,115,581	1,306,340	823,083	795,501	632,220	588,935	382,260	394,667	272,315	106,306	154,600	150,000
Net Invested Capital	11,628,481	11,674,556	12,281,013	12,251,945	12,029,300	11,873,015	11,966,532	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	174,621	103,045	341,033	195,104	134,365	71,895	100,926	40,970	19,285	24,923	68,255	66,163	66,369	49,444	36,305	47,637	49,632	18,195	7,705	10,970	52,032	55,399	85,785	101,143	22,655	29,259	17,866	7,655	0	0
Net Tangible Assets	0	5,743,522	5,993,603	6,032,649	6,257,837	6,302,548	6,316,612	6,236,862	6,206,578	5,901,174	1,928,837	1,695,403	0	1,154,295	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Working Capital	309,995	206,396	315,207	176,157	3,274	157,314	-75,238	91,563	57,943	-150,999	-74,873	570	121,794	128,330	-92,726	-48,954	-137,840	14,153	-10,940	13,593	49,973	46,049	-211,775	-186,257	-255,997	-148,193	-40,852	13,554	0	0
Non Current Assets Total	11,698,677	12,114,436	12,406,373	12,451,326	12,345,753	11,911,322	12,091,253	11,716,540	11,662,807	11,206,234	4,916,434	4,590,351	3,820,730	3,514,379	3,009,214	2,988,381	-18,551	2,409,331	2,164,446	2,138,429	1,637,519	1,529,103	1,207,647	1,140,843	1,000,877	875,978	702,716	354,715	252,700	248,200
Non Current Liabilities Other	111,663	423,759	428,614	143,022	113,305	33,375	191,278	32,922	34,518	0	24,871	28,773	0	24,601	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	6,382,489	6,398,566	6,445,442	6,720,746	6,209,491	5,954,277	5,880,675	5,755,487	5,610,909	5,157,159	2,969,180	2,826,107	2,234,447	2,287,695	138,547	145,912	1,434,884	1,155,897	1,132,111	1,321,984	832,229	804,063	638,660	600,537	389,110	366,517	276,597	153,205	136,100	135,000
Non Currrent Assets Other	10,485,392	10,919,706	11,159,599	11,361,173	10,935,670	10,611,182	10,935,269	10,555,265	10,626,760	10,169,823	4,239,301	4,019,006	22,682	25,188	0	0	-2,891,959	-2,409,331	-2,164,446	-2,138,429	-1,637,519	-1,529,103	-1,207,647	-1,140,843	-1,000,877	-875,978	-702,716	-354,715	-252,700	-248,200
Noncontrolling Interest In Consolidated Entity	0	178,744	182,905	182,782	183,077	126,771	119,419	100,059	99,290	0	0	115,312	0	205,068	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	12,361,427	11,135,494	11,761,433	12,667,444	3,800	3,900	3,200	3,300	93,372	62,757	58,300	55,870	40,127	41,060	36,340	28,776	2,937,269	48,652	52,802	57,174	29,867	26,670	29,586	33,263	26,433	24,011	13,971	7,905	0	0
Other Current Assets	-574,955	9,386	-399,671	-279,145	-215,459	56,369	68,903	153,831	128,952	132,896	93,575	79,390	62,701	63,001	74,274	83,495	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Current Liab	-403,109	-167,161	-183,151	-176,756	-161,917	187,874	173,190	146,079	141,219	119,113	58,674	50,444	-110,389	-2,222,340	16,558	178,525	-199,445	-13,704	-32,982	-8,021	-11,205	-17,912	290,982	278,108	265,369	126,844	50,852	33,654	-18,500	-15,000
Other Liab	0	37,841	393,069	36,740	36,365	33,375	243,048	179,001	175,737	32,485	83,545	79,217	23,589	24,601	46,714	121,697	46,294	41,431	37,206	38,829	30,187	26,036	23,142	26,079	0	0	0	0	0	0
Other Stockholder Equity	6,656,720	6,750,076	6,915,981	6,876,326	7,121,927	7,093,079	7,129,571	7,029,679	7,003,317	6,651,165	2,345,763	2,204,778	1,844,611	1,515,468	1,275,251	1,026,037	857,109	686,937	632,646	646,744	638,859	535,125	834,266	786,062	759,983	639,499	517,433	329,018	112,000	112,100
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
Preferred Stock Total Equity	0	0	0	0	0	0	0	0	73,750	73,750	73,750	73,750	78,099	29,349	29,349	170,912	170,912	170,912	25,000	25,000	25,000	0	0	0	0	0	0	0	0	0
Property Plant And Equipment Gross	63,757	67,239	68,972	72,143	74,744	0	0	0	0	0	0	0	3,437,318	3,406,539	2,938,431	2,912,035	2,809,217	2,348,880	2,137,218	2,088,717	1,544,124	1,467,891	1,112,187	1,075,140	952,885	865,388	700,369	346,178	0	0
Property Plant And Equipment Net	63,757	67,239	68,972	72,143	74,744	0	0	0	0	0	0	0	3,437,318	3,406,539	2,938,431	2,912,035	2,809,217	2,348,880	2,137,218	2,088,717	1,544,124	1,467,891	1,112,187	1,075,140	952,885	865,388	700,369	346,178	252,700	248,200
Property Plant Equipment	0	10,881,333	11,163,607	11,313,833	10,894,735	10,611,182	10,935,269	10,555,265	10,623,903	10,108,971	4,239,301	4,019,006	0	3,406,539	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Earnings	-1,267,536	-1,080,176	-916,833	-861,193	-887,619	-812,796	-833,726	-805,409	-797,329	-650,797	-474,426	-444,466	-408,066	-313,308	-222,952	-130,697	-82,805	-97,457	-77,341	-80,469	-74,160	-43,813	-39,920	-36,760	-37,399	-41,481	-31,892	-33,301	-27,300	-27,400
Retained Earnings Total Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	-313,308	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt	0	52,073	341,257	0	288,257	515,658	202,131	30	1,000	1,800	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	6,270,826	6,026,880	6,358,085	6,325,572	5,885,613	5,605,942	5,689,126	5,563,260	5,315,464	5,109,817	3,033,524	2,818,683	2,360,858	2,258,745	1,847,442	1,760,647	1,602,509	1,153,704	1,129,918	1,316,984	832,229	804,063	638,660	595,535	394,608	397,215	276,597	153,205	154,600	150,000
Short Term Debt	403,109	52,073	341,257	203,501	55,000	515,658	179,000	125,000	11,707	246,391	219,421	141,000	150,000	2,258,745	239,000	120,000	169,818	0	1,104,918	0	0	0	0	0	10,500	35,700	0	0	18,500	15,000
Short Term Investments	87,795	112,743	191,829	147,768	144,193	209,545	190,004	139,189	137,485	117,240	90,084	92,713	74,275	92,310	134,844	45,310	2,017	13,948	13,937	21,255	6,168	9,265	17,163	18,965	0	0	0	0	0	0
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Assets	12,361,427	12,372,905	12,997,873	12,936,177	12,705,405	12,383,596	12,495,706	12,217,408	12,005,091	11,562,874	5,186,839	4,847,223	4,036,964	3,732,887	3,254,637	3,164,823	2,980,323	2,485,840	2,239,290	2,217,217	1,728,564	1,619,734	1,329,458	1,281,849	1,062,313	931,796	738,835	417,174	273,700	269,100
Total Current Assets	662,750	258,469	591,500	484,851	359,652	472,274	404,453	500,868	342,284	356,640	270,405	256,872	216,234	218,508	245,423	176,442	61,605	27,857	22,042	21,614	61,178	63,961	92,225	107,743	35,003	31,807	22,148	54,554	0	0
Total Current Liabilities	352,755	52,073	341,257	182,700	55,000	314,960	479,691	409,305	284,341	507,639	345,278	256,302	94,440	90,178	338,149	225,396	199,445	13,704	32,982	8,021	11,205	17,912	304,000	294,000	291,000	180,000	63,000	41,000	18,500	15,000
Total Liab	6,735,244	6,450,639	6,786,699	6,720,746	6,264,491	5,954,277	6,059,675	5,880,487	5,622,616	5,403,550	3,184,252	2,962,758	2,483,236	2,377,873	1,981,096	2,085,084	1,908,045	1,637,511	1,425,109	1,385,810	895,064	865,890	691,379	652,044	436,331	411,564	311,331	169,086	162,600	157,900
Total Permanent Equity	0	0	0	0	0	0	6,396,825	6,292,237	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	5,422,746	5,716,372	5,993,603	6,000,410	6,220,427	6,267,073	6,277,406	6,192,178	6,237,733	6,022,672	1,888,968	1,769,153	1,437,527	1,149,946	1,053,096	844,918	790,318	612,209	580,967	591,277	589,701	491,314	638,079	629,805	625,982	520,232	427,504	248,088	84,700	84,700
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
Warrants	0	27,150	34,666	32,239	37,410	35,475	39,206	44,684	45,452	0	4,349	4,349	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-09-30	1994-06-30
Accounts Payable	176,401	215,201	172,946	208,072	165,461	222,328	171,616	221,925	180,751	220,428	160,121	158,673	152,855	205,520	164,340	193,564	158,017	193,341	140,188	180,571	127,086	185,426	132,796	179,641	127,501	222,122	139,042	184,778	138,226	185,185	145,217	170,444	131,415	177,807	146,251	162,100	142,135	167,160	132,424	83,470	67,183	83,844	76,410	86,461	64,858	81,094	66,211	65,429	54,829	73,595	60,641	64,673	53,773	66,887	55,544	60,128	48,841	61,821	57,849	63,896	56,828	84,848	71,433	86,716	29,627	26,608	9,680	18,982	13,704	24,679	37,567	42,295	32,982	45,024	38,158	13,130	8,021	9,888	20,396	6,983	11,205	12,265	33,334	35,131	17,912	28,182	29,873	33,302	13,018	33,964	29,040	26,873	15,892	28,086	22,007	29,583	15,131	0	0	0	17,456	0	0	0	12,148	0	0	0	7,346	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
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
Accumulated Other Comprehensive Income	33,556	55,358	51,385	36,522	46,466	50,769	25,554	14,237	-5,552	-8,968	-9,768	-10,390	-14,729	-16,800	-18,710	-22,668	-13,888	-19,028	-18,992	-14,817	-13,217	-8,548	-11,438	-14,709	-18,446	-24,632	-28,341	-29,959	-32,098	-40,095	-43,007	-44,149	-42,011	-50,357	-50,152	-50,868	-51,452	-51,408	-53,794	-56,395	-60,472	-62,589	-62,813	-68,280	-69,261	-76,449	-72,915	-70,565	-72,771	-75,237	-74,918	-77,785	-77,217	-79,732	-68,791	-34,850	-24,206	-38,551	-31,755	-58,942	-75,424	-15,911	-10,887	-18,932	-8,988	4,751	14,096	268	-2,273	-1,510	11,704	7,056	660	91	-1,595	1,165	-335,242	-317,299	-301,771	-284,203	-241,235	-227,300	-214,993	-203,429	-191,821	-182,011	-172,883	-165,346	-156,269	-146,928	-137,734	-128,325	-119,499	-111,041	-102,350	-95,404	-96,605	0	0	0	-77,789	0	0	0	-58,040	0	0	0	-47,631	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	7,133,587	7,131,809	7,127,248	7,129,571	7,111,866	7,131,047	7,035,178	7,029,679	7,024,827	7,017,962	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	65,091	65,927	66,857	67,772	68,696	68,043	68,924	69,801	70,675	71,520	72,363	73,201	74,037	74,844	75,626	76,405	76,740	77,495	78,226	79,010	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	6	6	6	6	6	6	7	7	7	7	7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	6,660,916	6,657,481	6,657,183	6,750,076	6,775,872	6,875,863	6,930,072	6,915,981	6,875,508	6,862,879	6,864,185	6,876,326	6,921,631	6,944,805	6,959,523	7,121,927	7,131,642	7,031,886	7,028,154	7,093,079	7,133,587	7,131,809	7,127,248	7,129,571	7,111,866	7,131,047	7,035,178	7,029,679	7,024,827	7,017,962	7,010,181	7,003,317	6,980,443	6,941,629	0	0	6,569,442	0	2,505,003	2,345,763	2,330,041	2,331,830	2,329,383	2,204,778	0	0	0	0	1,776,546	1,687,691	1,555,416	1,515,468	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	400,334	400,497	69,114	77,158	42,681	53,569	48,463	108,553	58,638	60,952	58,176	113,360	84,041	569,075	256,475	282,347	81,094	91,726	54,971	124,126	151,395	174,626	177,576	139,078	61,126	63,273	199,876	100,252	170,302	195,167	215,376	48,164	123,055	72,306	65,152	255,230	95,420	17,877	17,946	48,671	53,766	55,994	45,384	55,634	42,126	26,877	27,810	48,331	12,889	33,017	32,847	120,786	13,753	36,322	8,367	22,312	20,660	99,070	65,435	65,212	41,909	45,956	20,995	10,357	9,956	10,239	12,587	15,038	9,662	30,142	9,022	9,409	14,337	19,365	33,076	12,517	10,644	16,224	11,626	17,709	9,146	10,400	8,854	10,367	8,562	2,147	8,664	6,868	6,440	12,341	12,666	11,827	6,600	6,724	5,237	23,086	12,348	4,000	2,000	2,000	2,548	3,000	5,000	20,000	4,282	24,000	20,000	13,000	46,899	6,000	6,000	0	0	0	0	0	0	0
Cash And Equivalents	0	400,497	60,949	77,158	42,681	42,711	37,756	98,107	48,420	49,910	48,155	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	400,334	490,683	171,245	184,160	155,424	195,268	202,976	278,255	250,467	244,092	233,958	278,625	231,809	704,046	410,908	430,486	225,287	308,620	270,405	335,156	360,940	385,222	384,767	336,823	251,130	247,847	351,871	239,229	309,491	348,870	367,639	186,761	260,540	205,364	186,396	383,732	212,660	126,024	124,304	149,019	143,850	145,893	134,118	136,066	134,839	168,450	141,976	128,331	87,164	108,641	108,520	195,565	106,063	132,255	92,510	114,276	134,844	230,419	115,432	30,143	45,310	104,570	2,503	4,045	11,973	16,082	16,402	20,822	9,662	30,142	9,022	9,409	14,337	19,365	33,076	12,517	10,644	16,224	11,626	17,709	9,146	10,400	8,854	10,367	8,562	2,147	8,664	6,868	6,440	12,341	12,666	11,827	6,600	6,724	5,237	23,086	12,348	4,000	2,000	2,000	2,548	3,000	5,000	20,000	4,282	24,000	20,000	13,000	46,899	6,000	6,000	0	0	0	0	0	204,500	0
Common Stock	6	6	6	6	6	6	7	7	7	7	7	6	6	7	7	7	7	7	7	7	7	7	7	7	7	6	6	6	6	6	6	6	6	6	6	6	6	6	6	4	4	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	52	2	2	2	0	0	0	2	0	0	0	2	0	0	0	1	0	0	0	0	0	0	0	0	0
Common Stock Shares Outstanding	64,189	64,186	64,184	64,460	64,731	65,068	65,290	65,339	65,332	65,148	65,081	65,115	65,145	65,241	65,428	66,195	66,191	65,973	65,822	65,784	66,080	66,104	66,096	66,083	66,104	66,078	65,820	65,859	65,829	65,618	65,575	65,558	65,519	65,298	64,973	64,395	63,545	63,070	62,060	37,931	37,499	37,437	39,577	37,063	38,183	37,969	34,708	36,397	33,422	35,438	32,135	33,787	29,691	29,762	29,403	29,019	30,070	30,070	26,854	28,693	24,752	27,910	25,154	24,878	25,165	25,556	25,104	24,215	23,142	23,678	23,226	23,095	23,107	23,412	23,373	23,330	22,940	23,206	23,129	23,105	21,126	21,378	23,558	21,208	18,346	18,509	18,794	18,681	18,491	21,094	18,778	18,810	18,328	20,892	18,618	18,500	18,056	18,310	18,448	16,889	19,143	16,571	18,750	16,667	15,068	15,942	15,000	12,564	8,148	8,148	6,078	6,400	6,400	6,400	5,294	6,275	6,154	6,000
Common Stock Total Equity	0	0	6	6	6	6	7	7	7	7	7	6	6	7	7	7	7	7	7	7	7	7	7	7	7	6	6	6	6	6	6	6	6	6	6	6	6	6	6	4	4	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	3	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	2	52	2	2	2	0	0	0	2	0	0	0	2	0	0	0	1	0	0	0	0	0	0	0	0	0
Current Deferred Revenue	176,354	1,200	1,300	1,500	1,700	1,900	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	0	0	0	0	0	0	0	0	0	0	0	0	-555,812	0	0	35,148	34,624	34,345	33,750	-304,226	32,790	31,618	32,124	32,037	30,865	30,880	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	4,100	0	0	5,100	5,400	3,800	4,100	4,400	4,600	3,000	3,300	3,700	3,900	4,200	4,500	3,800	4,100	4,400	4,700	3,900	4,200	4,600	4,900	3,200	0	0	0	3,300	0	0	0	3,300	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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
Good Will	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	7,400	0	0	0	0	0	0	0	0	0	0	0	1,200	0	0	0	100	0	0	0	400	0	0	0	1,400	0	0	0	2,857	12,675	25,907	37,967	47,747	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-11,200	-9,100	-3,000	-9,386	-10,858	-10,707	-10,446	-10,218	-11,042	-10,021	-9,918	57,938	32,878	24,495	-10,470	-11,007	-17,695	-16,803	-17,092	-16,930	-17,347	-16,674	-17,124	-16,506	-16,766	3,015	-15,908	101,957	0	-32,861	0	26,879	8,742	-34,910	-36,030	56,300	107,772	107,772	-28,753	-35,275	-46,485	-25,167	-24,790	-23,520	-24,934	-23,678	-34,587	44,280	-23,997	-24,038	-23,103	217,531	-36,322	0	0	274,965	-99,070	0	0	272,273	-45,956	0	0	233,445	0	0	0	144,708	0	0	0	37,143	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	12,361,427	12,497,647	12,245,273	12,279,774	12,372,905	12,624,330	12,558,011	12,770,301	12,997,873	12,788,641	12,747,199	12,790,204	12,936,177	13,401,042	13,177,411	13,450,841	12,705,405	12,997,892	12,671,145	12,578,001	12,383,596	12,518,143	12,555,654	12,642,667	12,495,706	12,512,523	12,524,951	12,447,427	12,217,408	12,177,196	12,206,691	12,067,484	12,005,091	12,012,717	12,045,004	12,085,159	11,562,874	11,666,562	11,348,363	6,633,042	5,186,839	5,085,602	5,058,998	4,936,459	4,847,223	4,534,672	4,339,116	4,051,378	4,036,964	3,905,165	3,825,855	3,866,686	3,732,887	3,503,753	3,324,182	3,308,431	3,254,637	3,265,022	3,238,981	3,161,915	3,164,823	3,159,326	3,063,909	3,001,276	2,980,323	2,954,400	2,793,475	2,576,331	2,485,840	2,459,490	2,328,244	2,296,770	2,239,290	2,246,325	2,246,356	2,230,988	2,217,217	2,149,125	2,153,304	2,089,796	1,728,564	1,659,081	1,638,220	1,628,934	1,619,734	1,356,665	1,366,333	1,340,493	1,329,458	1,373,999	1,358,922	1,279,033	1,281,849	1,229,175	1,152,876	1,056,362	1,062,313	1,129,500	1,016,800	955,400	931,796	920,200	903,800	845,500	738,835	597,800	531,400	543,000	417,174	330,500	273,500	273,700	0	263,900	264,900	267,300	227,100	211,300
Long Term Debt	6,205,735	6,204,939	5,929,568	5,926,658	5,958,184	5,973,249	5,977,987	5,982,103	6,287,410	6,045,638	6,045,148	6,096,709	6,282,952	6,640,476	6,368,221	6,196,190	5,802,785	5,881,355	5,783,971	5,795,888	5,665,287	5,697,577	5,746,744	5,767,193	5,561,896	5,672,380	5,711,337	5,461,864	5,474,169	5,619,605	5,618,286	5,299,092	5,344,710	5,341,820	5,367,165	5,436,053	5,015,237	5,041,950	5,065,979	2,826,065	2,822,150	2,912,340	2,928,977	2,680,006	2,683,075	2,595,701	2,487,747	2,342,883	2,324,905	2,026,028	2,055,525	1,971,672	1,841,768	2,062,451	1,907,148	1,887,652	1,676,680	1,856,790	1,829,423	1,811,816	1,724,805	1,730,126	1,765,222	1,685,483	1,532,516	1,625,852	1,464,122	1,475,781	1,342,446	1,402,330	1,420,995	1,407,594	1,328,726	1,314,239	1,313,194	1,317,955	1,298,263	1,263,444	1,253,767	1,166,492	743,406	827,296	827,712	811,896	748,479	681,859	667,679	647,350	596,238	672,905	661,182	583,904	567,413	545,113	475,082	372,917	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	6,204,939	5,929,568	5,926,658	5,958,184	5,973,249	5,977,987	5,982,103	6,287,410	6,078,415	6,077,108	6,131,561	6,282,952	6,640,476	6,368,221	6,196,190	5,802,785	5,881,355	5,783,971	5,795,888	5,665,287	5,697,577	5,746,744	5,767,193	5,561,896	5,672,380	5,711,337	5,461,864	5,474,169	5,619,605	5,656,759	5,299,092	5,344,710	5,341,820	5,367,165	0	0	5,041,950	0	2,826,065	2,822,150	2,912,340	2,928,977	2,680,006	2,683,075	0	0	0	0	2,026,028	2,055,525	1,971,672	1,841,768	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,061,733	1,133,515	1,122,114	1,131,183	1,127,491	1,145,345	1,093,235	1,144,542	1,177,802	1,081,861	1,037,270	962,625	1,075,948	1,051,113	1,033,253	997,137	1,335,339	1,413,861	1,324,081	1,307,561	1,300,140	1,267,593	1,291,320	1,290,957	1,155,984	1,124,577	1,084,099	1,071,258	1,263,232	1,122,913	1,103,272	1,069,684	1,062,926	1,044,785	1,044,208	0	1,159,663	1,151,049	0	716,443	677,133	674,075	618,259	579,654	571,345	0	0	0	0	275,410	197,364	133,161	107,840	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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
Net Debt	5,870,492	5,870,369	5,939,651	5,897,919	5,984,199	6,181,475	6,030,711	6,005,867	6,299,447	6,098,868	6,144,335	6,056,550	6,241,531	6,115,953	6,138,563	6,289,710	5,804,519	6,033,910	5,864,506	5,690,685	5,454,547	5,459,046	5,513,517	5,579,892	5,628,000	5,551,949	5,463,519	5,502,255	5,392,958	5,389,520	5,402,910	5,304,638	5,192,409	5,245,114	5,304,179	5,180,823	5,014,397	5,208,248	5,048,033	2,905,626	2,979,758	2,864,762	2,880,232	2,717,904	2,776,557	3,592,704	3,332,039	2,913,118	2,347,969	2,736,972	2,696,614	2,808,434	2,244,992	2,022,920	1,898,781	1,865,340	1,826,782	1,757,720	1,763,988	1,746,604	1,718,738	1,684,170	1,744,227	1,675,126	1,592,553	1,558,184	1,226,535	1,235,743	1,144,042	1,147,188	1,186,973	1,173,185	1,115,581	1,294,874	1,280,118	1,305,438	1,306,340	1,247,220	1,242,141	1,148,783	823,083	979,596	983,858	801,529	795,501	801,671	659,015	640,482	632,220	660,564	648,516	572,077	588,935	538,389	469,845	349,831	382,260	436,700	440,500	384,800	394,667	360,500	342,500	310,300	272,315	187,900	179,900	217,800	106,306	136,700	154,600	154,600	0	148,000	147,000	149,300	105,600	91,100
Net Invested Capital	11,628,481	11,736,622	11,527,186	11,526,086	11,674,556	11,870,433	11,838,097	12,001,602	12,281,013	12,037,532	12,083,603	12,121,885	12,251,945	12,693,181	12,485,486	12,723,817	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	174,621	164,603	150,464	120,586	103,045	197,543	175,345	205,420	341,033	213,985	238,855	266,896	195,104	75,432	44,748	34,867	134,365	216,541	74,416	71,154	71,895	69,166	68,386	70,525	100,926	121,557	54,660	50,855	40,970	22,941	20,448	18,198	19,285	22,668	25,676	28,954	24,923	22,973	66,522	36,105	68,255	67,628	110,544	11,359	66,163	50,316	50,895	48,053	66,369	51,599	49,956	49,075	49,444	55,605	55,209	35,545	36,305	45,762	47,635	46,141	47,637	46,749	44,611	48,235	49,632	36,528	27,633	27,943	18,195	18,884	32,103	16,537	7,705	9,271	9,372	9,204	10,970	15,332	10,151	11,443	52,032	53,493	58,911	56,395	55,399	94,859	89,815	86,434	85,785	135,250	147,286	93,458	101,143	77,251	52,754	22,577	22,655	0	0	0	29,259	0	0	0	17,866	0	0	0	7,655	0	0	0	0	0	0	0	0	0
Net Tangible Assets	0	5,531,683	5,616,633	5,648,989	5,743,522	5,703,432	5,861,060	5,996,721	5,993,603	5,949,232	5,953,455	6,025,176	6,032,649	6,113,716	6,199,315	6,260,808	6,257,837	6,264,177	6,191,737	6,228,426	6,302,548	6,353,626	6,390,442	6,533,318	6,316,612	6,305,552	6,361,854	6,309,436	6,236,862	6,132,727	6,118,146	6,188,195	6,206,578	6,171,880	6,184,132	0	5,901,174	5,930,984	0	1,954,593	1,928,837	1,810,799	1,788,754	1,801,064	1,695,403	0	0	0	0	1,318,909	1,257,463	1,168,710	1,154,295	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	309,995	655,286	287,280	304,289	206,396	245,496	382,897	442,266	315,207	478,505	106,406	296,618	176,157	480,863	177,267	-221,609	3,274	-35,350	-60,994	78,196	157,314	127,150	186,697	110,493	-75,238	14,863	151,091	-173,374	91,563	109,073	141,340	-205,743	57,943	-31,299	-58,220	181,744	-150,999	-157,898	39,321	39,840	-74,873	128,285	156,561	-51,387	570	151,213	128,362	107,677	121,794	87,346	101,097	181,591	128,330	-318,099	-156,553	-140,941	-92,726	47,131	5,002	-107,972	-48,954	-100,417	-161,237	-173,791	-189,489	-178,097	6,722	1,840	14,153	-1,116,602	-28,545	-16,349	-10,940	-25,659	-5,082	-613	2,623	6,336	1,381	22,169	49,973	-111,072	-130,569	31,631	46,049	-206,994	-297,336	-303,132	-216,775	-160,409	-148,048	-198,715	-186,257	-209,025	-229,009	-246,337	-255,997	0	0	0	-148,193	0	0	0	-40,852	0	0	0	13,554	0	0	0	0	0	0	0	0	0
Non Current Assets Total	11,698,677	11,842,361	11,923,564	11,975,028	12,114,436	12,159,353	12,111,939	12,230,035	12,341,409	12,267,474	12,220,902	12,157,239	12,403,986	12,542,002	12,644,366	12,935,548	12,304,818	12,431,195	12,280,791	12,124,808	11,911,322	12,012,831	12,046,163	12,175,272	12,091,253	12,091,666	12,065,425	12,103,627	11,716,540	11,737,797	11,771,498	11,790,270	11,662,807	11,737,842	11,801,928	11,613,688	11,206,234	11,308,610	10,988,327	6,364,697	4,916,434	4,800,699	4,763,438	4,739,921	4,590,351	4,257,988	4,100,835	3,836,176	3,820,730	3,705,209	3,626,142	3,583,488	3,514,379	3,278,665	3,109,019	3,081,851	3,009,214	2,956,408	2,961,865	2,972,944	2,988,381	2,973,186	2,951,184	2,893,343	2,970,367	2,852,714	2,691,043	2,481,163	2,409,331	0	2,231,074	2,218,723	2,164,446	2,171,270	2,161,394	2,162,961	2,206,573	2,061,954	2,075,365	2,012,359	1,637,519	1,562,084	157,473	143,421	1,529,103	212,799	214,062	202,296	1,207,647	172,613	139,841	120,429	1,140,843	99,489	83,480	108,447	1,000,877	0	0	0	875,978	0	0	0	702,716	0	0	0	354,715	0	0	252,700	0	240,600	242,000	246,800	8,700	198,200
Non Current Liabilities Other	111,663	490,374	159,231	161,802	423,759	149,152	154,934	139,352	428,614	464,224	38,068	36,694	143,022	114,480	116,099	117,695	113,305	113,623	113,600	112,839	33,375	33,616	33,497	33,477	191,278	69,978	70,013	69,561	32,922	34,172	34,945	34,814	34,518	34,722	34,669	0	0	32,330	0	24,390	24,871	25,527	24,360	28,732	28,773	0	0	0	0	21,769	21,677	23,069	24,601	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	6,382,489	6,761,240	6,417,484	6,452,252	6,398,566	6,494,414	6,455,038	6,494,356	6,445,442	6,581,382	6,490,470	6,542,951	6,720,746	7,102,841	6,791,289	6,650,249	6,209,491	6,323,811	6,172,199	6,223,637	5,954,277	6,045,450	6,042,044	6,109,349	5,880,675	6,085,976	6,041,843	5,836,776	5,755,487	5,618,859	5,947,084	5,297,084	5,610,909	5,654,294	5,647,772	5,759,387	5,157,159	5,035,827	5,031,900	2,939,735	2,969,180	3,076,546	3,084,584	2,849,944	2,826,107	1,729,701	1,756,659	1,859,362	2,388,796	1,889,167	1,785,316	1,940,245	2,287,695	1,715,591	1,719,693	1,674,619	1,642,947	5,813	1,783,177	1,769,376	1,859,688	1,723,038	1,756,134	1,683,212	1,434,884	1,403,045	1,241,315	1,252,974	1,155,897	1,179,523	1,198,188	1,184,787	1,132,111	1,316,432	1,315,387	1,321,840	1,321,984	1,268,444	1,253,767	1,166,492	832,229	827,296	827,712	811,896	804,063	681,859	667,679	647,350	638,660	672,905	666,184	588,906	600,537	550,115	480,084	377,919	389,110	379,500	380,000	352,800	366,517	360,500	342,500	310,300	276,597	187,900	179,900	217,800	153,205	136,700	141,800	136,100	0	148,000	147,000	149,300	105,600	91,100
Non Currrent Assets Other	10,485,392	10,644,210	10,735,945	10,777,472	10,919,706	10,947,477	10,951,359	11,017,335	11,094,635	11,115,857	11,113,081	11,123,267	11,313,833	11,450,857	11,561,939	11,863,983	10,894,735	10,941,856	10,880,505	10,740,251	10,611,182	10,745,238	10,754,843	10,884,315	10,935,269	10,967,089	10,984,341	11,032,369	10,555,265	10,614,884	10,668,226	10,720,586	10,626,760	10,701,799	10,757,720	10,556,390	10,169,823	10,265,333	10,023,357	5,648,254	4,239,301	4,126,624	4,145,179	4,160,267	4,019,006	57,918	0	38,819	0	22,225	25,444	22,921	25,188	0	0	0	0	0	0	0	0	0	0	0	96,959	-2,852,714	-2,691,043	-2,481,163	-2,409,331	0	-2,231,074	-2,218,723	-2,164,446	-2,171,270	-2,161,394	-2,162,961	68,144	-2,061,954	-2,075,365	-2,012,359	-1,637,519	-1,562,084	-157,473	-143,421	-1,529,103	-212,799	-214,062	-202,296	-1,207,647	-172,613	-139,841	-120,429	-1,140,843	-99,489	-83,480	-108,447	-1,000,877	-1,068,300	-964,800	-898,400	-875,978	-865,600	-845,000	-795,500	-702,716	-537,800	-482,200	-433,600	-354,715	-308,200	-251,300	-252,700	0	-240,600	-242,000	-246,800	-8,700	-198,200
Noncontrolling Interest In Consolidated Entity	0	0	176,727	178,076	178,744	177,765	178,738	181,224	182,905	182,667	183,248	185,755	182,782	184,485	186,807	189,784	183,077	189,904	190,209	125,938	126,771	119,067	120,498	0	119,419	118,386	121,254	124,982	100,059	95,284	0	99,248	99,290	110,782	110,588	0	0	110,151	0	1,533,410	0	113,504	111,889	113,750	115,312	0	0	0	0	117,913	119,888	203,080	205,068	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	11,068,587	-64,636	8,165	9,446	11,135,494	11,358,885	11,184,330	11,449,048	11,761,433	12,718,885	12,689,023	3,300	12,667,444	3,900	4,200	4,500	3,800	4,100	4,400	17,092	3,900	4,200	4,600	12,433,064	12,333,654	12,327,693	12,270,415	12,296,320	12,006,136	11,943,200	11,970,867	11,968,803	11,862,751	11,917,743	11,954,176	11,800,975	11,442,531	11,555,589	11,234,303	6,548,266	5,064,818	4,961,980	4,903,070	4,869,466	4,738,934	4,457,479	4,260,411	3,954,994	3,935,132	3,820,549	3,743,052	3,696,825	3,647,749	3,411,826	3,241,177	3,232,507	3,180,398	3,120,190	3,111,520	3,036,954	3,041,043	3,066,621	2,986,221	2,930,470	2,980,323	85,604	86,030	74,346	48,652	2,459,490	88,148	52,101	52,802	55,690	51,886	55,510	2,217,217	70,947	56,162	48,285	29,867	33,104	1,412,982	1,418,751	26,670	1,046,860	1,143,607	1,131,329	29,586	1,053,795	1,059,129	1,053,319	33,263	1,045,711	1,011,405	902,252	26,433	1,129,500	1,016,800	955,400	24,011	920,200	903,800	845,500	13,971	597,800	531,400	543,000	7,905	330,500	273,500	0	0	0	0	0	13,900	0
Other Current Assets	-574,955	-565,100	-219,578	-197,744	9,386	83,024	78,458	67,037	75,182	74,132	63,505	97,362	57,752	57,313	63,165	60,410	51,942	59,231	62,336	63,975	56,369	68,271	73,012	77,171	68,903	68,219	65,971	69,624	153,831	67,588	79,967	72,255	128,952	74,739	65,914	94,815	132,896	101,183	61,438	111,974	93,575	117,867	76,065	73,903	79,390	82,852	69,088	73,405	62,701	63,713	65,275	61,661	63,001	73,550	67,444	76,759	74,274	131,503	114,049	112,687	83,495	80,777	65,611	55,653	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-403,109	-1,951	-174,246	-209,572	-167,161	-224,228	-171,616	-221,925	172,349	175,813	174,770	177,674	203,179	172,657	191,438	193,338	184,296	188,706	194,160	194,426	187,874	192,736	187,328	177,261	173,190	181,263	169,393	156,163	146,079	145,141	148,636	148,231	141,219	126,356	126,283	127,627	119,113	126,062	121,316	9,132	58,674	57,422	58,219	59,164	50,444	-979,503	-828,394	-576,470	39,611	-470,760	118,787	-522,066	36,405	93,152	17,548	17,048	16,558	255,668	16,475	16,429	16,444	16,672	16,664	15,945	-199,445	-194,179	-9,680	-18,982	-13,704	24,735	-37,567	-42,295	-32,982	-45,024	-38,158	-13,130	-8,021	-9,888	-20,396	-6,983	-11,205	-174,965	-198,334	-35,131	-17,912	153,859	276,127	276,698	295,982	274,036	278,960	277,127	278,108	264,914	264,993	262,417	265,369	250,800	135,500	150,000	126,844	164,000	164,000	137,000	50,852	60,000	51,000	45,000	33,654	41,000	23,200	-18,500	0	0	0	0	0	0
Other Liab	0	45,972	0	0	37,841	440,457	395,056	40,705	393,069	435,187	38,068	36,694	36,740	36,736	37,073	0	0	0	0	0	0	40,516	41,197	41,977	69,858	69,978	70,013	69,561	32,922	34,172	34,945	34,814	34,518	34,722	34,669	33,607	32,485	32,330	32,896	24,390	24,871	25,527	24,360	28,732	28,773	28,060	26,746	23,171	23,589	21,769	21,677	23,069	24,601	89,943	89,744	55,666	46,714	62,358	47,494	71,254	89,573	16,672	16,664	15,945	17,773	18,159	17,696	16,551	16,521	16,652	15,889	15,306	14,713	14,715	14,543	16,006	16,853	16,335	11,315	10,871	8,744	8,535	8,385	8,355	8,157	6,754	6,651	6,651	6,583	6,435	11,419	11,377	11,541	11,580	11,244	10,627	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	6,656,720	5,476,319	5,533,887	6,657,183	6,750,076	6,775,872	6,875,863	6,930,072	6,915,981	6,875,508	6,862,879	6,864,185	6,876,326	6,921,631	6,944,805	6,959,523	7,121,927	7,131,642	7,031,886	7,028,154	7,093,079	7,133,587	7,131,809	7,127,248	7,129,571	7,111,866	7,131,047	7,035,178	7,029,679	7,024,827	7,017,962	6,936,431	7,003,317	6,980,443	6,941,629	6,848,255	6,651,165	6,569,442	6,414,258	2,505,003	2,345,763	2,330,041	2,331,830	2,329,383	2,204,778	2,116,531	2,017,445	1,877,373	1,844,611	1,776,546	1,687,691	1,555,416	1,515,468	1,379,059	1,324,328	1,293,829	1,275,251	1,235,989	1,121,660	1,045,603	1,026,037	982,754	846,688	844,250	857,109	905,550	904,876	690,467	686,937	687,043	648,142	631,972	632,646	656,915	654,370	653,026	646,744	673,328	670,167	643,552	638,859	544,252	539,914	538,560	535,125	843,361	852,766	843,340	834,266	829,092	818,490	807,336	786,062	777,461	768,006	760,125	759,983	664,200	560,800	561,600	639,499	537,300	537,400	517,900	517,433	409,000	360,700	339,500	329,018	209,500	137,800	112,000	0	112,100	112,100	112,100	112,100	112,100
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
Preferred Stock Total Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	73,750	73,750	73,750	73,750	73,750	73,750	73,750	73,750	73,750	73,750	73,750	73,750	73,750	73,750	78,099	78,099	78,099	78,099	73,750	73,750	29,349	29,349	29,349	29,349	29,349	29,349	30,813	112,735	112,735	170,912	170,912	170,912	170,912	170,912	170,912	170,912	170,912	170,912	170,912	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	25,000	0	0	0	0	0	0	0	0	0	0	0	0	1	1	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	63,757	64,636	65,505	66,373	67,239	66,531	0	0	0	0	70,551	71,347	72,143	72,910	73,669	74,428	74,744	75,478	76,205	76,996	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3,780,021	3,664,605	3,434,645	3,437,318	3,429,799	3,428,778	3,450,327	3,406,539	3,169,771	2,971,279	2,944,378	2,938,431	2,885,645	2,891,071	2,902,341	2,912,035	2,906,823	2,884,638	2,829,643	2,809,217	2,781,927	2,621,192	2,416,942	2,348,880	2,309,519	2,194,576	2,189,728	2,137,218	2,143,633	2,130,638	2,096,552	2,088,717	1,973,597	2,003,179	1,929,234	1,544,124	1,473,253	88,831	80,641	1,467,891	135,178	123,280	108,714	1,112,187	79,800	62,728	50,678	1,075,140	48,757	32,319	59,410	952,885	1,068,300	964,800	898,400	865,388	865,600	845,000	795,500	700,369	537,800	482,200	433,600	346,178	308,200	251,300	0	0	0	0	0	0	0
Property Plant And Equipment Net	63,757	64,636	65,505	66,373	67,239	66,531	67,345	68,158	68,972	69,756	70,551	71,347	72,143	72,910	73,669	74,428	74,744	75,478	76,205	76,996	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3,780,021	3,664,605	3,434,645	3,437,318	3,429,799	3,428,778	3,450,327	3,406,539	3,169,771	2,971,279	2,944,378	2,938,431	2,885,645	2,891,071	2,902,341	2,912,035	2,906,823	2,884,638	2,829,643	2,809,217	2,781,927	2,621,192	2,416,942	2,348,880	2,309,519	2,194,576	2,189,728	2,137,218	2,143,633	2,130,638	2,096,552	2,088,717	1,973,597	2,003,179	1,929,234	1,544,124	1,473,253	88,831	80,641	1,467,891	135,178	123,280	108,714	1,112,187	79,800	62,728	50,678	1,075,140	48,757	32,319	59,410	952,885	1,068,300	964,800	898,400	865,388	865,600	845,000	795,500	700,369	537,800	482,200	433,600	346,178	308,200	251,300	252,700	0	240,600	242,000	246,800	8,700	198,200
Property Plant Equipment	0	10,610,022	10,630,120	10,687,033	10,881,333	11,014,008	10,929,409	10,904,520	11,163,607	11,185,613	11,183,632	11,194,614	11,313,833	11,085,982	11,094,024	11,428,118	10,894,735	10,941,856	10,880,505	10,740,251	10,611,182	10,745,238	10,754,843	10,884,315	10,935,269	10,967,089	10,984,341	11,032,369	10,555,265	10,614,884	0	10,720,586	10,623,903	10,689,124	10,731,813	0	10,108,971	10,166,952	0	5,648,254	4,239,301	4,126,624	4,145,179	4,160,267	4,019,006	0	0	0	0	3,429,799	3,428,778	3,450,327	3,406,539	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-1,267,536	-1,184,597	-1,123,594	-1,074,930	-1,080,176	-1,123,215	-1,073,577	-987,333	-916,833	-917,315	-899,663	-828,625	-861,193	-821,841	-760,028	-708,697	-887,619	-887,521	-857,994	-822,087	-812,796	-808,085	-766,193	-743,773	-833,726	-821,732	-785,939	-741,204	-805,409	-896,120	-856,815	-824,046	-797,329	-782,801	-731,181	-684,436	-650,797	-608,498	-575,772	-498,368	-474,426	-461,005	-484,615	-464,391	-444,466	-448,142	-425,058	-422,919	-408,066	-386,752	-359,662	-338,273	-313,308	-285,699	-260,966	-239,904	-222,952	-199,600	-168,226	-151,615	-130,697	-122,044	-107,983	-92,345	-82,805	-110,912	-97,500	-83,985	-97,457	-92,849	-84,066	-86,730	-77,341	-63,538	-53,063	-72,758	-80,469	-94,871	-111,288	-98,360	-74,160	-63,006	-55,741	-49,968	-43,813	-39,358	-35,911	-42,936	-39,920	-38,090	-40,030	-38,629	-36,760	-36,480	-35,619	-34,716	-37,399	-40,800	-43,700	-42,500	-41,481	-36,500	-34,100	-32,300	-31,892	-30,800	-34,100	-33,900	-33,301	-31,400	-29,600	-27,300	0	-30,200	-29,100	-28,500	-26,100	-25,100
Retained Earnings Total Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-338,273	-313,308	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	34,429	457	52,073	219,481	63,175	98,000	341,257	42,662	85,000	0	0	0	0	350,000	288,257	220,000	0	0	515,658	0	5,691,093	5,718,970	202,131	7,719	5,663,395	3,371,362	30	3,375,610	3,377,728	0	1,000	0	0	0	1,800	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	0	0	0	0	0	0	0	0	0
Short Long Term Debt Total	6,270,826	6,270,866	6,008,765	5,975,077	6,026,880	6,235,044	6,079,174	6,114,420	6,358,085	6,159,820	6,202,511	6,169,910	6,325,572	6,685,028	6,395,038	6,572,057	5,885,613	6,125,636	5,919,477	5,814,811	5,605,942	5,633,672	5,691,093	5,718,970	5,689,126	5,615,222	5,663,395	5,602,507	5,563,260	5,584,687	5,618,286	5,352,802	5,315,464	5,317,420	5,369,331	5,436,053	5,109,817	5,226,125	5,065,979	2,954,297	3,033,524	2,920,756	2,925,616	2,773,538	2,818,683	3,619,581	3,359,849	2,961,449	2,360,858	2,769,989	2,729,461	2,929,220	2,258,745	2,059,242	1,907,148	1,887,652	1,847,442	1,856,790	1,829,423	1,811,816	1,760,647	1,730,126	1,765,222	1,685,483	1,602,509	1,568,423	1,239,122	1,250,781	1,153,704	1,177,330	1,195,995	1,182,594	1,129,918	1,314,239	1,313,194	1,317,955	1,316,984	1,263,444	1,253,767	1,166,492	832,229	989,996	992,712	811,896	804,063	803,818	667,679	647,350	638,660	672,905	661,182	583,904	595,535	545,113	475,082	372,917	394,608	436,700	440,500	384,800	397,215	360,500	342,500	310,300	276,597	187,900	179,900	217,800	153,205	136,700	154,600	154,600	0	148,000	147,000	149,300	105,600	91,100
Short Term Debt	403,109	751	34,429	457	52,073	219,481	63,175	98,000	341,257	42,662	85,000	642,419	350,000	702,379	0	350,000	55,000	220,000	117,000	0	515,658	0	2,670	5,718,970	179,000	2,609	5,663,395	176,233	125,000	3,375,610	3,377,728	164,282	11,707	2,011	28,762	246,391	246,391	222,628	66,975	135,903	219,421	15,352	4,370	102,300	141,000	1,023,880	872,102	618,566	0	509,775	475,000	559,000	426,000	348,000	264,000	256,000	239,000	248,220	165,000	185,000	120,000	153,000	155,000	148,183	169,818	167,571	0	0	0	1,097,330	1,100,965	1,104,918	0	0	0	0	0	0	0	0	0	162,700	165,000	0	0	121,959	0	0	0	0	0	0	0	0	0	0	10,500	57,200	60,500	32,000	35,700	0	0	0	0	0	0	0	0	0	12,800	18,500	0	0	0	0	0	0
Short Term Investments	87,795	90,186	102,131	107,002	112,743	141,699	154,513	169,702	191,829	183,140	175,782	165,265	147,768	134,971	154,433	148,139	144,193	216,894	215,434	211,030	209,545	210,596	207,191	197,745	190,004	184,574	151,995	138,977	139,189	153,703	152,263	138,597	137,485	133,058	121,244	128,502	117,240	108,147	106,358	100,348	90,084	89,899	88,734	80,432	92,713	141,573	114,166	80,000	74,275	75,624	75,673	74,779	92,310	95,933	92,510	114,276	134,844	131,349	115,432	30,143	45,310	58,614	2,503	4,045	2,017	5,843	3,815	5,784	13,948	0	0	0	13,937	0	0	0	21,255	0	0	0	6,168	0	0	0	9,265	0	0	0	17,163	0	0	0	18,965	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	204,500	0
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	12,361,427	12,497,647	12,245,273	12,279,774	12,372,905	12,624,330	12,558,011	12,770,301	12,997,873	12,788,641	12,747,199	12,790,204	12,936,177	13,401,042	13,177,411	13,450,841	12,705,405	12,997,892	12,671,145	12,578,001	12,383,596	12,518,143	12,555,654	12,642,667	12,495,706	12,512,523	12,524,951	12,447,427	12,217,408	12,177,196	12,206,691	12,067,484	12,005,091	12,012,717	12,045,004	12,085,159	11,562,874	11,666,562	11,348,363	6,633,042	5,186,839	5,085,602	5,058,998	4,936,459	4,847,223	4,534,672	4,339,116	4,051,378	4,036,964	3,905,165	3,825,855	3,866,686	3,732,887	3,503,753	3,324,182	3,308,431	3,254,637	3,265,022	3,238,981	3,161,915	3,164,823	3,159,326	3,063,909	3,001,276	2,980,323	2,954,400	2,793,475	2,576,331	2,485,840	2,459,490	2,328,244	2,296,770	2,239,290	2,246,325	2,246,356	2,230,988	2,217,217	2,149,125	2,153,304	2,089,796	1,728,564	1,659,081	1,638,220	1,628,934	1,619,734	1,356,665	1,366,333	1,340,493	1,329,458	1,373,999	1,358,922	1,279,033	1,281,849	1,229,175	1,152,876	1,056,362	1,062,313	1,129,500	1,016,800	955,400	931,796	920,200	903,800	845,500	738,835	597,800	531,400	543,000	417,174	330,500	273,500	273,700	0	263,900	264,900	267,300	227,100	211,300
Total Current Assets	662,750	655,286	321,709	304,746	258,469	464,977	446,072	540,266	656,464	521,167	526,297	632,965	532,191	859,040	533,045	515,293	400,587	566,697	390,354	453,193	472,274	505,312	509,491	467,395	404,453	420,857	459,526	343,800	500,868	439,399	435,193	277,214	342,284	274,875	243,076	471,471	356,640	357,952	360,036	268,345	270,405	284,903	295,560	196,538	256,872	276,684	238,281	215,202	216,234	199,956	199,713	283,198	218,508	225,088	215,163	226,580	245,423	308,614	277,116	188,971	176,442	186,140	112,725	107,933	9,956	16,082	16,402	20,822	27,857	30,142	9,022	25,946	22,042	19,365	33,076	12,517	10,644	16,224	21,777	29,152	61,178	63,893	67,765	66,762	63,961	97,006	8,664	6,868	92,225	147,591	159,952	105,285	107,743	83,975	57,991	45,663	35,003	0	0	0	31,807	0	0	0	22,148	0	0	0	54,554	0	0	0	0	0	0	0	204,500	0
Total Current Liabilities	352,755	215,201	34,429	457	52,073	219,481	63,175	98,000	694,357	438,903	419,891	336,347	356,034	378,177	355,778	736,902	397,313	602,047	451,348	374,997	314,960	378,162	322,794	356,902	479,691	405,994	308,435	517,174	409,305	330,326	293,853	482,957	284,341	306,174	301,296	289,727	507,639	515,850	320,715	228,505	345,278	156,618	138,999	247,925	256,302	125,471	109,919	107,525	94,440	112,610	98,616	101,607	90,178	543,187	371,716	367,521	338,149	261,483	272,114	296,943	225,396	286,557	273,962	281,724	199,445	194,179	9,680	18,982	13,704	1,146,744	37,567	42,295	32,982	45,024	38,158	13,130	8,021	9,888	20,396	6,983	11,205	174,965	198,334	35,131	17,912	304,000	306,000	310,000	309,000	308,000	308,000	304,000	294,000	293,000	287,000	292,000	291,000	308,000	196,000	182,000	180,000	164,000	164,000	137,000	63,000	60,000	51,000	45,000	41,000	41,000	36,000	18,500	0	0	0	0	0	0
Total Liab	6,735,244	6,761,240	6,451,913	6,452,709	6,450,639	6,713,895	6,518,213	6,592,356	6,786,699	6,624,044	6,575,470	6,542,951	6,720,746	7,102,841	6,791,289	7,000,249	6,264,491	6,543,811	6,289,199	6,223,637	5,954,277	6,045,450	6,044,714	6,109,349	6,059,675	6,088,585	6,041,843	6,013,009	5,880,487	5,949,185	5,947,084	5,780,041	5,622,616	5,656,305	5,676,534	5,759,387	5,403,550	5,551,677	5,352,615	3,071,289	3,184,252	3,087,549	3,084,605	2,947,895	2,962,758	2,753,581	2,628,761	2,477,928	2,483,236	2,398,942	2,379,103	2,499,245	2,377,873	2,258,778	2,091,409	2,042,140	1,981,096	2,020,051	2,055,291	2,066,319	2,085,084	2,009,595	2,030,096	1,964,936	1,908,045	1,873,979	1,695,036	1,714,320	1,637,511	1,493,131	1,497,768	1,488,470	1,425,109	1,396,678	1,388,559	1,392,415	1,385,810	1,334,859	1,308,521	1,230,256	895,064	889,150	889,856	875,598	865,890	734,671	722,359	705,433	691,379	729,923	718,194	638,649	652,044	599,183	522,836	426,355	436,331	506,100	499,700	436,300	411,564	419,400	400,500	359,900	311,331	219,600	204,800	237,400	169,086	152,400	165,300	162,600	0	148,000	147,000	149,300	105,600	91,100
Total Permanent Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	6,436,028	6,474,683	6,492,159	6,396,825	6,383,894	6,438,027	6,389,003	6,292,237	6,183,902	6,215,076	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	5,422,746	5,531,683	5,585,278	5,618,781	5,716,372	5,703,432	5,827,847	5,956,983	5,993,603	5,949,232	5,953,455	6,025,176	6,000,410	6,082,997	6,166,074	6,228,165	6,220,427	6,225,100	6,154,907	6,191,257	6,267,073	6,316,961	6,354,185	6,368,773	6,277,406	6,265,508	6,316,773	6,264,021	6,192,178	6,088,618	6,118,146	6,141,992	6,237,733	6,221,041	6,234,052	6,186,707	6,022,672	5,983,292	5,858,448	2,028,343	1,888,968	1,884,549	1,862,504	1,874,814	1,769,153	1,665,693	1,593,225	1,457,642	1,437,527	1,388,310	1,326,864	1,164,361	1,149,946	1,038,631	1,019,574	1,044,078	1,053,096	1,022,841	946,682	860,048	844,918	869,801	752,820	757,975	790,318	824,391	846,474	631,752	612,209	738,598	600,782	577,300	580,967	618,470	624,714	606,435	591,277	578,459	558,881	570,194	589,701	506,248	484,175	488,594	491,314	621,994	643,974	635,060	638,079	644,076	640,728	640,384	629,805	629,992	630,040	630,007	625,982	623,400	517,100	519,100	520,232	500,800	503,300	485,600	427,504	378,200	326,600	305,600	248,088	178,100	108,200	84,700	0	81,900	83,000	83,600	86,000	87,000
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	31,355	30,208	27,150	29,238	33,213	39,738	34,666	32,698	35,026	36,322	32,239	30,719	33,241	32,643	37,410	39,077	36,830	37,169	35,475	36,665	36,257	41,159	39,206	40,044	45,081	45,415	44,684	44,109	44,531	46,203	45,452	24,589	23,830	0	0	21,442	0	4,349	4,349	4,349	4,349	4,349	4,349	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	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
Begin Period Cash Flow	42,681	58,638	84,041	81,094	151,395	61,126	64,921	29,683	25,610	18,491	18,606	12,889	13,753	20,660	41,909	9,956	9,662	14,337	10,644	14,768	8,562	6,440	6,600	12,348	2,548	4,282	42,705	3,983	2,400	2,800
Capital Expenditures	140,371	163,193	121,195	90,085	101,689	81,684	70,986	60,013	57,277	78,864	40,933	38,111	33,706	486,220	192,443	299,390	556,706	539,722	235,647	235,956	117,301	174,223	75,137	117,541	162,913	196,275	275,308	101,429	9,500	0
Cash And Cash Equivalents Changes	0	-15,957	-25,403	2,947	-70,301	90,269	-20,301	35,238	4,073	0	-115	5,717	0	-6,907	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	0	-32,061	-33,165	-16,245	41	3,956	460,021	439,354	453,092	0	191,086	154,239	0	-8,963	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	357,653	-15,957	-25,403	2,947	-70,301	90,269	-20,301	35,238	4,073	6,790	-115	5,717	-864	-6,907	-21,249	31,953	294	-4,675	3,693	-4,124	584	2,122	-160	-5,748	9,800	-1,734	-38,423	42,916	-10,100	82,200
Change In Working Capital	-1,651	-2,456	33,319	-13,363	37,508	-173	-24,134	-1,123	-7,479	41,249	-1,494	4,510	4,008	4,058	-4,996	-2,006	13,696	8,463	-4,201	6,595	-5,033	-13,506	-3,383	-2,107	6,147	-3,947	3,018	-747	-1,000	6,200
Change Receivables	0	-13,953	-15,902	-3,683	-6,012	-5,436	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	0	0	0	-3,683	0	0	0	0	0	0	0	0	0	0	0	0	2,458	493	-4,762	4,753	-2,769	-2,381	955	-5,103	200	-9,900	-1,600	-2,300	-600	3,500
Change To Inventory	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	14,900	7,148	0	9,506	-8,301	-12,327	-3,427	-3,052	5,854	-5,040	1,203	4,855	0	0
Change To Liabilities	0	-7,639	28,441	-9,633	31,757	1,030	-15,274	1,205	-7,746	24,233	94	13,998	3,620	6,802	0	0	9,984	6,162	4,709	5,942	0	0	0	2,051	0	0	0	0	0	0
Change To Netincome	0	50,286	-119,410	-279,759	-32,103	-46,255	-115,572	-137,001	-44,425	-31,008	-63,913	-51,972	0	-7,515	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	14,810	11,021	-2,981	7,957	-28	-3,174	2,234	2,154	17,345	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	548,438	539,319	520,066	525,497	483,750	479,884	468,881	441,682	453,423	360,592	205,734	182,330	164,016	129,711	118,522	110,860	100,389	83,036	80,075	72,923	49,409	37,236	36,295	30,765	26,150	21,948	13,992	8,855	9,400	4,800
Dividends Paid	586,976	565,924	542,860	536,098	528,459	484,182	450,625	411,134	367,257	260,574	180,668	156,250	138,622	123,629	117,102	109,490	97,639	80,446	76,263	72,719	68,377	55,603	49,987	42,424	38,634	35,074	25,046	12,009	10,500	4,000
End Period Cash Flow	400,334	42,681	58,638	84,041	81,094	151,395	44,620	64,921	29,683	25,281	18,491	18,606	12,889	13,753	20,660	41,909	9,956	9,662	14,337	10,644	9,146	8,562	6,440	6,600	12,348	2,548	4,282	46,899	-7,700	85,000
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
Free Cash Flow	839,693	812,456	784,064	713,023	817,390	744,870	695,165	652,510	560,133	414,119	264,049	229,388	182,865	-310,690	-18,856	-118,149	-365,829	-379,787	-111,038	-114,218	-13,981	-88,493	23,734	-25,377	-79,347	-137,241	-228,410	-81,294	7,100	12,100
Investments	112,916	238,238	-326,176	-161,986	-238,127	-56,121	-125,085	-130,217	-155,865	-257,769	8,297	-239,956	0	-21,457	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance Of Capital Stock	0	0	0	0	72,539	0	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	-356,364	745,505	448,222	61,370	-114,875	86,713	1,265,388	140,470	279,386	210,759	367,829	0	322,065	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	405,825	432,985	515,691	599,332	464,448	413,599	458,043	438,410	248,239	134,438	172,055	139,590	57,516	50,782	53,739	65,354	115,638	62,748	79,716	79,693	37,947	52,874	48,545	44,472	43,778	31,046	29,677	12,322	10,600	3,300
Other Cashflows From Financing Activities	-37,789	1,348,578	-72,536	-74,016	2,962,049	-35,646	-65,099	-35,771	-31,710	-42,011	-32,218	-28,293	1,561,974	-130,334	415,750	857,589	1,644,357	-27,023	396,064	353,792	274,828	195,238	234,502	-25,422	315,420	437,272	15,725	-5,199	17,600	-16,400
Other Cashflows From Investing Activities	0	455,452	314,910	453,353	174,479	348,995	132,687	244,832	260,558	35,547	-26,933	-87,691	0	-32,469	3,762	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	142,613	8,831	-1,631	-16,435	-323	-8,023	-5,948	-15,234	-19,361	-5,647	-844	-1,832	-1,757	-12,272	3,807	7,033	-38,846	5,688	-30,981	-37,473	20,997	9,126	17,414	19,034	7,491	9,987	211	-295	-2,400	-2,200
Sale Purchase Of Stock	-96,004	-190,040	-9,627	-269,611	-56,989	-52,152	1,606,862	-75,179	1,372,395	2,104,445	974,019	1,748,496	-103,800	1,218,981	-111,974	-23,788	-32,644	470,140	-25,000	-62,080	-25,770	-20,024	-7,472	351,194	-7,100	0	204,931	91,253	0	128,900
Stock Based Compensation	8,031	7,206	7,308	8,157	7,010	7,135	9,286	10,899	6,061	8,740	4,508	4,141	2,927	3,251	3,412	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Cash From Financing Activities	-477,271	-1,137,564	-533,265	-383,261	-461,689	-676,392	-309,213	-255,873	108,214	520,610	148,599	550,356	208,348	328,431	24,122	135,735	187,287	148,266	-90,073	-803	40,396	2,110	-35,223	83,688	47,015	119,133	205,728	107,777	-10,100	82,200
Total Cash From Operating Activities	980,064	975,649	905,259	803,108	919,079	826,554	766,151	712,523	617,410	492,983	304,982	267,499	216,571	175,530	173,587	181,241	190,877	159,935	124,609	121,738	103,320	85,730	98,871	92,164	83,566	59,034	46,898	20,135	16,600	12,100
Total Cashflows From Investing Activities	0	145,958	-397,397	-416,900	-527,691	-59,893	-477,239	-421,412	-725,556	-1,147,156	-453,696	-812,138	0	-510,868	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	1994-09-30	1994-06-30
Begin Period Cash Flow	400,497	69,114	77,158	42,681	53,569	48,463	108,553	58,638	60,952	58,176	113,360	84,041	569,075	256,475	282,347	81,094	91,726	54,971	124,126	151,395	174,626	177,576	139,078	61,126	46,507	183,885	84,344	64,921	195,167	182,515	48,164	29,683	35,668	30,242	219,200	25,610	17,877	17,946	19,918	18,491	9,509	20,217	30,844	18,606	1,943	4,132	13,744	12,889	9,020	8,809	97,683	13,753	14,668	8,367	22,312	20,660	81,942	65,435	65,212	41,909	33,404	20,995	10,357	9,956	10,239	12,587	15,038	9,662	30,142	9,022	9,409	14,337	19,365	33,076	12,517	10,644	16,224	11,626	17,709	14,768	10,400	8,854	10,367	8,562	2,147	8,664	6,868	6,440	12,341	12,666	11,827	6,600	6,724	5,237	23,086	12,348	4,300	1,800	13,000	2,500	6,100	21,700	85,900	4,300	34,700	35,600	52,100	46,900	51,100	0	2,900	4,000	0	0	0	2,400	32,600	2,800
Capital Expenditures	46,067	38,279	34,941	21,084	56,088	44,529	37,659	24,917	40,132	32,019	32,324	16,720	25,816	24,256	22,862	17,151	32,341	27,421	24,852	17,075	26,794	23,915	16,028	14,947	24,531	20,807	14,763	10,885	19,510	18,226	16,589	5,688	14,468	18,136	8,477	16,196	21,672	22,615	21,967	12,610	12,563	11,722	11,557	5,091	0	110,498	69,334	57,804	55,461	34,809	62,952	78,732	344,059	62,994	44,813	34,354	85,596	33,171	36,434	37,242	60,567	139,838	67,687	31,298	75,236	405,968	11,600	63,902	294,620	224,756	12,469	7,877	213,107	7,509	4,813	19,844	174,974	78,734	42,501	97,215	84,092	19,810	6,657	6,742	132,288	11,733	9,800	20,402	23,197	20,763	16,491	14,686	15,022	55,954	31,491	15,074	27,013	106,300	100	29,700	43,575	26,100	16,600	110,000	152,608	29,400	42,300	51,000	28,829	59,200	700	7,500	7,500	600	900	500	0	0
Cash And Cash Equivalents Changes	0	0	-8,044	34,477	-10,888	5,106	-60,090	49,915	-2,314	2,776	-55,184	29,319	-485,034	312,600	-25,872	201,253	-10,632	36,755	-69,155	-27,269	-23,231	-2,950	38,498	77,952	-1,887	-137,378	99,541	19,423	0	12,652	134,351	18,481	0	0	0	0	0	0	0	1,427	8,982	-10,708	-10,627	12,238	0	0	0	0	0	211	-88,874	83,930	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-1,632	2,522	-111,023	17,115	21,236	40,611	-7,116	727	20,560	-47,336	-8,942	848	-16,675	8,524	8,513	3,907	-3,139	-9,240	8,426	854	-2,484	-2,840	467,883	-4,536	1,210	-4,536	0	4,598	-4,788	846	0	0	0	0	0	0	0	53,099	67,957	27,996	47,069	48,064	0	0	0	0	0	119,455	-697	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-163	331,383	-8,044	34,477	-10,888	5,106	-60,090	49,915	-2,314	2,776	-55,184	29,319	-485,034	312,600	-25,872	201,253	-10,632	36,755	-69,155	-27,269	-23,231	-2,950	38,498	77,952	-1,887	-137,378	99,541	19,423	-130,246	12,652	134,351	18,481	-5,985	5,426	-188,958	193,590	7,404	-69	-1,972	1,427	8,982	-10,708	-10,627	12,238	16,663	-2,189	-9,612	855	3,869	211	-88,874	83,930	-915	6,301	-13,945	1,652	-61,282	16,507	223	23,303	8,505	12,409	10,638	401	-283	-2,348	-2,451	5,376	-20,480	21,120	-387	-4,928	-5,028	-13,711	20,559	1,873	-5,580	4,598	-6,083	2,941	-1,254	1,546	-1,513	1,805	6,415	-6,517	1,796	428	-5,901	-325	839	5,227	-124	1,487	-17,849	10,738	8,048	2,500	18,000	10,500	9,733	6,100	21,700	81,600	130,228	34,700	35,600	5,200	63,477	51,100	-12,400	2,900	2,900	-2,500	-6,200	-4,300	17,200	29,800
Change In Working Capital	-52,179	45,426	-37,323	42,425	-65,712	56,679	-50,484	57,061	-36,969	68,183	37,695	-35,590	-51,980	44,446	-39,743	33,914	-24,307	56,172	-43,976	49,619	-52,296	54,783	-51,440	48,780	-67,459	49,292	-44,617	38,650	-51,938	44,236	-29,791	36,370	-43,583	36,439	-25,970	25,635	-13,842	41,915	-5,621	18,797	-1,095	966	-12,030	10,665	-18,362	21,964	-11,056	11,964	-13,643	12,051	-80,494	53,261	446,429	-161,546	-15,612	-48,215	-139,857	42,129	112,974	-59,018	51,463	60,820	12,554	212,209	-28,000	-21,000	-14,000	-323,000	800,602	-797,602	831,480	303,000	11,000	-5,000	-2,000	2,000	-1,000	32,000	14,000	-8,000	-20,000	19,497	2,000	-4,000	-20,000	2,000	4,000	-2,840	-1,000	-12,361	-4,000	-10,000	-1,000	-6,000	5,000	-1,000	17,000	-112,000	-14,000	-2,000	-16,000	0	-27,000	-74,000	-3,000	-9,000	-6,000	-4,000	0	-5,000	-36,000	0	0	0	0	0	0	0
Change Receivables	0	0	-2,578	-2,165	-3,205	-3,774	-3,527	-3,447	-3,649	-3,723	-4,329	-4,201	-2,109	-739	-480	-355	-1,489	-1,627	-1,472	-1,424	-1,420	-1,383	-1,339	-1,294	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	-4,747	-4,201	-2,109	-1,574	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-6,995	1,925	58	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Inventory	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Liabilities	0	41,325	-35,323	39,968	-55,489	56,679	-49,864	41,035	-39,377	59,490	-1,767	4,976	-53,338	40,310	-30,691	34,086	-34,250	52,439	-40,781	54,349	-55,137	52,749	-49,078	52,496	-66,461	53,828	-45,827	43,186	1,701	39,638	-25,003	35,524	-8,875	36,480	4,924	21,741	24,233	44,775	10,086	16,010	-19,196	21,457	-11,068	8,901	12,360	26,167	5,133	14,610	3,620	14,274	5,097	0	4,390	0	0	0	0	0	0	0	0	0	0	0	9,984	0	0	0	6,162	0	0	0	4,709	0	0	0	5,942	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,051	0	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	16,140	6,579	-62,629	4,857	-6,625	28,683	23,371	-22,331	-47,007	-2,651	-68,307	-6,736	-21,604	-15,863	-235,556	-9,129	-58	6,301	-29,217	-46,172	3,520	-12,676	9,073	-10,520	1,776	4,721	-111,549	-144,103	12,205	541	-24,823	-60,654	0	0	0	-31,008	0	0	-13,620	-7,132	-51,967	-2,285	-2,529	0	0	0	0	0	-1,303	-5,853	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	4,101	4,101	4,101	-9,498	6,844	703	16,761	3,432	8,693	39,462	-40,566	1,497	3,916	-9,500	1,106	10,423	4,377	-2,567	-4,276	3,318	2,153	-2,128	-3,371	-9,030	-4,783	1,119	-4,536	-2,824	4,598	-4,788	0	2,154	0	0	0	17,345	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	138,016	137,357	136,718	136,347	135,758	135,511	134,517	133,533	132,179	130,564	128,736	128,587	130,127	130,202	133,609	131,559	122,908	120,809	119,465	120,568	120,597	120,852	119,330	119,105	117,988	117,451	117,939	115,503	111,835	110,467	109,673	109,707	116,477	116,308	113,731	106,907	106,381	107,235	93,678	53,298	53,117	51,510	51,033	50,074	47,980	45,967	44,684	43,699	51,338	38,137	-9,943	0	0	-31,638	-31,261	0	0	-27,712	0	0	0	-27,952	-28,683	-9,944	-3,071	-19,898	-497	0	0	0	-563	80,075	0	-451	-563	0	0	-449	0	0	0	0	0	0	0	0	-9,114	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,000	400
Dividends Paid	148,287	148,281	148,279	142,129	142,481	143,296	143,755	136,392	136,042	135,881	135,873	135,064	135,535	135,726	135,958	128,879	149,601	128,172	128,161	122,525	122,872	122,856	122,851	115,603	115,515	115,492	114,761	104,857	104,850	104,796	106,012	95,476	95,257	94,981	93,356	83,663	83,174	82,439	1,427	96,388	46,522	46,548	46,446	41,152	40,806	40,013	38,972	36,459	35,832	35,299	34,496	32,995	31,679	31,114	30,811	30,025	29,837	29,656	28,440	29,169	28,853	27,577	27,589	25,471	25,759	25,701	24,458	21,721	21,887	19,836	19,718	19,005	19,231	19,195	19,367	18,470	17,765	18,560	18,068	18,326	18,193	17,191	17,657	15,336	14,057	14,340	13,034	14,172	12,958	12,928	12,867	11,234	11,227	11,209	9,944	10,044	9,934	10,100	9,300	9,300	3,574	12,700	10,500	8,300	4,846	6,700	7,200	6,300	1,609	3,500	3,400	300	300	3,400	3,400	3,400	0	0
End Period Cash Flow	400,334	400,497	69,114	77,158	42,681	53,569	48,463	108,553	58,638	60,952	58,176	113,360	84,041	569,075	256,475	282,347	81,094	91,726	54,971	124,126	151,395	174,626	177,576	139,078	44,620	46,507	183,885	84,344	64,921	195,167	182,515	48,164	29,683	35,668	30,242	219,200	25,281	17,877	17,946	19,918	18,491	9,509	20,217	30,844	18,606	1,943	4,132	13,744	12,889	9,020	8,809	97,683	13,753	14,668	8,367	22,312	20,660	81,942	65,435	65,212	41,909	33,404	20,995	10,357	9,956	10,239	12,587	15,038	9,662	30,142	9,022	9,409	14,337	19,365	33,076	12,517	10,644	16,224	11,626	17,709	9,146	10,400	8,854	10,367	8,562	2,147	8,664	6,868	6,440	12,341	12,666	11,827	6,600	6,724	5,237	23,086	12,348	4,300	18,000	13,000	9,733	6,100	21,700	85,900	130,228	34,700	35,600	52,100	63,477	51,100	-12,400	2,900	4,000	-2,500	-6,200	-1,900	17,200	32,600
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	157,607	249,784	176,467	255,835	110,826	254,661	156,743	290,226	165,250	239,787	200,481	178,546	123,855	203,071	136,322	249,775	179,811	249,673	149,222	238,684	118,623	233,701	139,135	253,411	120,333	228,074	134,370	212,388	112,738	211,696	133,154	194,922	115,034	182,724	116,022	146,353	130,323	139,251	74,212	70,333	67,337	62,774	53,337	80,601	48,164	-20,555	-12,102	14,356	-9,584	31,534	-15,908	-21,425	-316,813	-4,124	-8,374	18,621	-59,671	25,257	-2,263	17,821	-22,374	-86,523	-25,189	15,937	-42,507	-347,472	28,121	-3,971	-272,186	-156,508	13,462	35,445	-195,150	32,514	32,960	18,638	-141,103	107,153	-19,009	-61,259	-54,520	3,838	13,765	22,936	-114,450	10,800	8,808	6,349	-5,697	10,303	10,937	8,191	9,641	-24,848	-17,128	6,958	-4,747	-82,800	19,100	-10,900	-33,241	-5,600	-2,100	-96,300	-136,510	-21,500	-32,100	-38,300	-25,494	-50,500	1,700	-4,900	-4,900	4,700	3,400	3,900	1,300	100
Investments	-42,716	-67,903	-26,279	-33,923	122,378	-78,966	67,243	127,583	-188,934	-62,623	-110,799	-58,498	-177,739	-46,715	-10,703	73,171	121,368	-231,754	-22,432	-105,309	-37,550	23,864	-14,797	-27,638	11,938	-132,356	-24,075	19,408	-172,310	-19,621	-43,977	33,602	-248,996	0	0	0	-257,769	0	0	960	-534	-25,393	-44,535	78,759	0	0	0	0	0	-77,757	-14,607	-6,590	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	262,831	33,049	-51,989	-210,344	133,882	-35,741	-244,161	936,525	-43,219	32,232	-153,454	-329,163	269,126	-177,146	685,405	-241,200	166,737	4,019	131,814	-68,238	-54,480	-24,899	32,742	75,271	-44,996	64,239	-7,801	247,262	-27,302	271,451	-5,045	148,504	0	0	0	279,386	0	0	-88,099	109,629	-4,432	150,850	-45,288	0	0	0	0	0	-6,941	-129,387	112,172	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	65,391	93,009	105,756	161,594	194,220	98,700	61,690	78,375	144,125	125,002	69,615	176,949	101,649	78,842	90,076	328,765	135,182	105,700	98,061	125,505	124,440	86,110	106,410	96,639	109,662	85,035	75,795	187,551	204,517	70,162	76,824	86,907	85,762	47,182	50,542	64,753	45,126	54,478	8,428	26,406	36,902	75,875	29,575	29,703	49,640	20,221	42,488	27,241	17,868	11,088	13,749	8,961	5,320	6,920	10,025	13,669	6,953	-1,239	12,999	18,396	20,655	14,686	11,999	18,014	53,597	12,308	12,187	37,546	36,989	-43,494	58,931	10,322	33,487	-19,527	38,879	26,877	32,110	35,433	5,700	6,450	7,806	9,260	10,650	10,231	9,605	10,614	21,359	11,296	11,069	14,901	11,526	11,049	11,200	10,249	10,273	12,750	13,278	13,100	8,900	8,500	8,046	7,500	7,600	7,900	7,477	11,000	6,300	4,900	3,722	2,700	3,800	5,500	5,500	1,600	2,000	1,500	1,700	300
Other Cashflows From Financing Activities	-11,967	-9,233	-8,670	319,605	311,749	366,201	269,253	401,220	-7,563	-15,812	-32,334	-16,827	-8,713	-33,330	-12,291	1,531,283	-12,438	-10,001	-9,278	1,043,778	-9,193	-7,493	-9,740	547,674	-34,899	-7,691	-15,000	652,912	-8,192	-7,504	-13,091	304,277	-8,980	-4,753	-7,793	-10,184	-5,798	-8,659	-20,538	-4,162	-8,545	30,504	362,087	-6,265	-9,499	-8,483	-5,583	-4,728	-5,342	-7,450	-11,870	-6,243	-72,386	-27,913	-27,654	-2,381	140,308	60,785	130,301	-5,763	322,029	-7,961	133,653	-10,056	1,065,981	-8,002	-6,364	-72,967	-2,709	250,962	50,349	106,685	214,951	-7,087	47,513	32,220	118,045	28,883	-8,654	-8,899	-31,904	-5,835	-4,535	-5,720	116,953	52,854	13,403	12,028	-2,869	-6,159	-6,383	-2,240	-6,640	-6,322	-6,528	-5,932	-8,530	-3,900	52,100	49,500	-12,768	1,300	94,400	130,500	18,425	-1,400	90,900	35,000	-4,299	92,400	1,900	4,600	1,800	1,900	16,100	-200	18,600	65,100
Other Cashflows From Investing Activities	0	78,210	16,590	135,221	455,452	4,190	2,161	27,999	1,870	67,884	33,552	8,828	115,605	101,944	235,182	622	170,880	901	1,115	1,583	217,028	320	131,082	565	648	1,022	435	131,665	5,543	2,077	776	48,443	16,811	12,044	11,735	4,589	35,547	29,160	10,000	5,386	22,356	56,730	-110,283	4,264	0	0	0	0	0	-6,235	10,058	-1,797	1,223	0	0	0	3,762	3,762	3,762	3,762	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	72,625	-838	2,700	-65,418	-95,596	4,744	53,051	43,878	-46,139	-56,607	-7,473	1,018	-4,553	-15,020	1,196	1,942	746	101	-275	-895	-2,049	-1,989	-2,027	-1,958	-816	-815	-1,008	-3,309	-3,802	-3,834	-3,803	-3,795	-4,297	-3,939	-4,595	-6,530	-8,222	-4,987	3,812	3,750	-10,395	-54,866	-4,678	-844	14,974	-20,576	2,908	862	-10,995	4,505	43,238	48,346	21,926	83,588	57,675	39,306	18,972	87,379	21,172	36,667	17,538	66,581	59,182	39,165	-17,797	66,086	28,031	22,385	-14,555	111,742	-32,437	33,000	-15,530	60,001	-10,169	11,605	1,761	-6,565	17,792	29,506	21,766	14,388	9,772	19,447	8,233	11,919	6,363	18,295	6,431	16,165	15,902	11,828	13,463	20,857	4,090	9,282	8,988	10,400	10,100	10,300	2,288	13,000	6,900	5,800	8,621	-3,100	3,900	7,800	-387	6,000	-1,400	-2,900	-2,900	3,700	2,300	2,900	-2,400	-600
Sale Purchase Of Stock	-116	-106	-53	-95,729	-31,775	-97,228	-60,896	-141	-253	-118	-84	-9,172	-46,393	-26,681	-20,156	-176,381	607,752	82	-62	-57,009	-47,895	-130	-286	-3,841	419,969	99,558	65	-65	-1,047	-103	-73,895	-134	282,190	148,428	169,602	772,175	360,597	417,301	1,091,591	234,956	327,371	-2,621	1,835	236,649	398,354	586,162	603,653	160,327	642,915	227,135	313,481	305,548	599,488	404,517	51,290	163,686	-1,089	-58,042	0	-52,843	-10,065	264,439	0	-13,723	-31,235	218,705	286,455	159,140	42,903	0	-1,604	-3,469	27,125	60,808	-1,182	-3,284	-7,080	-49,545	94,537	124,425	182,537	65,917	21,151	27,447	-309	-18,907	-309	-499	17,778	57,609	97,294	72,000	116,650	145,948	71,596	17,000	17,350	202,200	0	0	250,040	-25,900	0	0	98,331	57,800	0	0	2,753	0	0	0	0	0	0	0	0	0
Stock Based Compensation	2,088	2,148	1,824	1,971	617	1,801	2,492	2,296	1,909	1,623	2,390	1,386	3,234	880	2,638	1,405	262	1,427	3,253	2,068	-74	1,303	3,816	2,090	4,392	1,533	2,108	1,253	6,463	1,238	1,708	1,490	550	2,054	2,087	1,370	3,744	1,371	2,392	1,233	1,371	1,011	994	1,132	1,261	955	939	986	1,309	562	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-161,121	111,223	-129,773	-297,600	-393,142	-123,051	-250,425	-370,946	94,494	-179,458	-135,485	-312,816	-519,793	99,458	-342,890	379,964	-399,346	132,447	-131,010	-63,780	-244,579	-183,750	-156,646	-91,417	-63,909	-166,111	34,231	-113,424	-105,897	-133,587	84,981	-101,370	-70,252	-110,267	-27,357	316,090	-132,597	246,958	436,126	-29,877	73,791	-57,898	100,423	32,283	262,571	109,756	205,283	-27,254	125,263	42,261	-69,985	110,809	231,189	75,793	-4,723	26,172	-11,754	6,943	57,096	-28,163	11,366	107,198	37,989	-20,818	-40,927	108,730	148,401	-28,917	6,983	113,889	2,460	24,934	-11,359	-22,651	-30,106	-25,957	29,433	-105,544	2,457	72,851	53,753	4,780	-5,323	-12,814	37,080	-24,602	-293	-10,075	-57,341	-6,188	52,421	-24,115	23,633	53,572	32,570	-26,087	-67,385	85,900	18,000	10,500	9,733	6,100	21,700	81,600	130,228	34,700	35,600	5,200	63,477	51,100	-12,400	2,900	2,900	-2,500	-6,200	-4,300	17,200	29,800
Total Cash From Operating Activities	203,674	288,063	211,408	276,919	166,914	299,190	194,402	315,143	205,382	271,806	232,805	195,266	149,671	227,327	159,184	266,926	212,152	277,094	174,074	255,759	145,417	257,616	155,163	268,358	144,864	248,881	149,133	223,273	132,248	229,922	149,743	200,610	129,502	200,860	124,499	162,549	151,995	161,866	96,179	82,943	79,900	74,496	64,894	85,692	48,164	89,943	57,232	72,160	45,877	66,343	47,044	57,307	27,246	58,870	36,439	52,975	25,925	58,428	34,171	55,063	38,193	53,315	42,498	47,235	32,729	58,496	39,721	59,931	22,434	68,248	25,931	43,322	17,957	40,023	28,147	38,482	33,871	28,419	23,492	35,956	29,572	23,648	20,422	29,678	17,838	22,533	18,608	26,751	17,500	31,066	27,428	22,877	24,663	31,106	14,363	22,032	22,266	23,500	19,000	18,800	10,334	20,500	14,500	13,700	16,098	7,900	10,200	12,700	3,335	8,700	2,400	2,600	2,600	5,300	4,300	4,400	1,300	100
Total Cashflows From Investing Activities	0	-102,424	-89,679	55,158	145,958	-171,033	-4,067	105,718	-302,190	-89,572	-152,504	146,869	-114,912	-14,185	157,834	-445,637	176,562	-372,786	-112,219	-219,248	75,931	-76,816	39,981	-98,989	-82,842	-220,148	-83,823	-90,426	-420,324	-83,683	-100,373	-80,759	-725,556	-660,321	-575,154	-286,856	-1,147,156	0	0	-51,639	-144,709	-27,306	-175,944	-105,737	0	0	0	0	0	-110,521	-65,933	-84,186	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	11,866	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	6,465	0	0	0	14,793	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
Cost Of Revenue	1,030,136	507,973	481,447	474,973	430,594	416,396	405,542	388,927	363,508	310,913	202,693	180,601	163,844	145,506	139,711	100,469	255,886	221,935	207,204	7,909	130,552	95,787	96,716	83,517	0	0	0	0	0	0
Depreciation And Amortization	548,438	510,988	590,001	525,497	483,750	479,884	468,881	441,682	453,423	360,592	204,344	182,236	164,016	129,711	118,027	110,860	100,389	83,036	80,075	72,923	49,409	37,236	36,295	30,765	26,150	21,948	13,992	8,855	9,400	4,800
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	31,173	10,037	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Ebit	535,441	595,229	529,995	772,095	674,222	567,578	647,781	498,644	412,404	307,740	248,563	234,806	141,725	104,374	134,246	122,282	119,256	44,322	111,061	94,083	102,890	103,730	104,473	90,562	73,360	59,956	36,577	23,935	72,900	31,600
Ebitda	1,083,879	1,106,217	1,119,996	1,297,592	1,157,972	1,047,462	1,116,662	940,326	865,827	668,332	452,907	417,042	305,741	234,085	252,273	233,142	219,645	127,358	191,136	167,006	152,299	140,966	140,768	121,327	99,510	81,904	50,569	32,790	82,300	36,400
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
Extraordinary Items	0	0	0	0	0	0	1,500	0	0	0	29,487	9,439	7,238	0	7,971	1,837	73,974	27,411	28,274	717	0	8,286	0	0	0	0	0	0	0	0
Gross Profit	639,259	1,098,841	959,109	1,020,775	1,029,561	983,657	958,357	905,074	830,899	658,392	411,010	362,824	308,649	270,226	271,678	312,426	388,523	348,074	327,291	275,574	234,450	200,122	205,634	178,740	146,045	125,259	84,569	50,693	49,900	20,400
Income Before Tax	430,708	422,749	531,359	600,863	465,905	413,599	458,043	442,820	248,239	134,438	140,882	129,553	48,868	50,782	62,140	63,517	42,064	35,862	53,980	79,693	60,139	68,718	112,049	98,606	0	59,974	46,805	12,493	0	0
Income Tax Expense	24,883	-10,236	15,668	1,531	1,457	183,963	412,866	4,410	271,166	216,732	145,064	168,205	93,025	76,904	93,509	-400	400	525	2,538	15,107	64,943	50,856	59,716	50,231	29,796	33,637	12,375	3,612	62,100	28,300
Interest Expense	212,905	196,891	192,351	209,900	208,893	211,785	212,796	207,938	199,172	164,551	104,600	100,244	91,694	87,585	86,016	78,203	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Income	46,259	189,901	18,114	40,999	46,298	23,010	24,604	27,305	158,168	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Minority Interest	-28,980	-24,670	-27,137	30,462	-25,162	23,446	24,984	23,431	16,119	12,288	15,772	14,306	9,950	14,848	15,915	22,395	19,937	19,309	21,465	27,542	22,192	24,130	24,399	23,750	0	0	0	0	0	0
Net Income	405,825	408,315	488,554	568,870	439,286	390,153	433,059	414,979	232,120	122,150	156,283	125,284	47,070	35,934	37,108	65,354	115,638	62,748	79,716	79,693	37,947	52,874	48,545	44,353	43,564	26,328	29,316	8,881	10,800	3,300
Net Income Applicable To Common Shares	0	408,315	488,554	568,870	439,286	390,153	433,059	411,124	226,865	116,859	150,811	119,812	35,079	33,764	24,277	54,276	32,490	30,192	49,489	77,024	36,791	44,588	48,545	44,226	0	0	0	0	0	0
Net Income From Continuing Ops	554,579	432,985	515,691	364,638	432,913	412,346	369,402	442,820	214,225	134,438	152,806	119,250	0	50,782	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	-168,519	-176,772	-93,607	-168,901	-171,041	-197,482	-198,290	-192,349	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	14,895	202,229	95,361	170,597	182,710	145,774	241,674	87,878	0	68,701	50,569	0	26,116	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Recurring	0	2,132	203	3,416	7,273	194	1,569	1,841	3,798	55,408	4,284	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	535,441	595,229	529,995	772,095	674,222	450,128	446,522	420,800	331,174	201,514	188,705	168,925	136,527	112,251	26,489	58,654	48,571	50,498	115,017	94,083	102,890	103,730	108,261	94,584	73,360	59,965	41,691	23,935	72,900	31,600
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
Other Operating Expenses	1,133,954	1,103,488	1,053,351	1,065,858	968,606	949,731	915,808	871,360	857,021	712,383	432,638	386,144	347,440	301,179	281,442	276,038	258,957	297,576	212,274	189,400	131,560	96,392	97,373	84,156	72,685	65,294	42,878	26,758	23,000	11,200
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	3,855	5,255	0	5,472	5,472	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Reconciled Depreciation	546,180	539,319	520,066	525,497	483,750	479,884	468,881	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
Selling And Marketing Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3,280	711	0	0	0	4,169	3,842	2,932	2,870	2,211	2,187	1,742	1,225	653	300	100
Selling General Administrative	63,474	56,577	51,838	65,388	54,262	53,451	41,385	40,751	40,090	40,878	25,601	23,307	20,694	25,962	26,984	26,273	26,273	22,235	19,148	47,275	27,063	21,254	4,628	19,757	14,845	12,993	7,927	4,628	1,500	500
Tax Provision	0	-10,236	15,668	1,531	1,457	0	1,500	4,410	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	103,818	595,515	571,904	590,885	538,012	533,335	510,266	482,433	493,513	401,470	229,945	205,543	183,596	155,673	141,731	175,569	258,957	297,576	212,274	189,400	131,560	96,392	97,373	84,156	72,685	65,294	42,878	26,758	-23,000	-11,200
Total Other Income Expense Net	-104,733	-172,480	1,364	-171,232	-208,317	148,191	198,144	200,812	90,882	31,142	52,784	58,683	-1,630	8,464	-3,629	19,438	10,310	6,176	3,956	717	0	0	3,788	4,022	0	9	5,114	-11,442	0	0
Total Revenue	1,669,395	1,606,814	1,440,556	1,495,748	1,460,155	1,400,053	1,363,899	1,294,001	1,194,407	969,305	613,703	543,425	472,493	415,732	411,389	412,895	388,523	348,074	327,291	283,483	234,450	200,122	205,634	178,740	146,045	125,259	84,569	50,693	49,900	20,400

	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	1994-09-30	1994-06-30
Cost Of Revenue	259,049	123,896	130,675	131,844	127,778	130,227	123,696	126,272	121,024	124,399	116,598	119,426	119,275	121,014	118,782	115,902	109,740	110,726	103,659	106,469	106,199	105,536	101,928	102,733	103,627	104,137	98,265	99,513	98,997	99,361	96,079	94,490	92,141	94,119	90,077	87,171	88,052	87,668	83,220	53,450	52,704	52,176	50,470	48,465	47,817	45,309	42,417	40,164	40,073	41,349	40,270	39,072	38,398	37,887	34,998	34,199	36,480	36,166	33,972	33,378	34,432	34,349	34,550	32,981	70,178	33,705	32,075	30,832	58,841	54,981	29,469	54,019	54,533	26,658	30,874	13,703	-207,026	20,459	44,796	42,306	40,583	36,436	35,707	35,882	26,399	23,447	13,608	6,033	25,252	23,686	23,403	23,349	22,396	22,907	19,567	18,647	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	138,016	137,357	136,718	136,347	135,758	169,425	130,699	159,559	132,179	130,564	128,736	128,587	130,127	130,202	133,609	131,559	122,908	120,809	119,465	120,568	120,597	120,852	119,330	119,105	117,988	117,451	117,939	115,503	111,835	110,467	109,673	109,707	116,477	116,308	113,731	106,907	106,703	107,235	93,678	53,298	52,719	51,443	51,033	50,074	47,980	43,041	41,801	40,734	51,338	38,137	37,510	37,031	36,326	31,638	31,261	30,487	30,160	29,895	28,993	29,175	28,296	27,952	28,683	27,734	27,934	25,612	25,166	21,677	18,715	20,666	20,675	20,091	20,033	20,323	20,043	19,727	18,200	18,273	17,739	18,432	13,936	12,308	11,556	11,609	9,813	9,129	9,114	9,080	9,345	9,197	8,927	8,826	8,459	8,689	6,950	6,667	0	-4,700	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,000	400
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	18,330	12,843	0	0	0	0	0	0	0	-880	5,351	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	136,813	131,784	151,526	143,055	143,690	128,608	128,628	109,850	202,318	132,613	136,301	119,629	130,828	127,757	131,816	390,446	199,376	154,357	149,890	175,799	142,510	137,488	137,590	149,287	164,989	138,510	130,350	213,932	123,493	124,207	129,845	121,099	103,483	97,616	103,183	108,122	93,642	77,050	81,437	61,227	52,325	89,397	54,876	53,411	77,852	47,012	23,353	42,851	43,143	38,009	36,036	31,555	50,935	24,908	28,168	30,880	30,200	40,804	13,491	16,518	76,499	34,707	14,552	14,459	23,849	32,408	10,778	13,464	-9,179	12,627	36,177	34,670	29,940	33,336	-4,571	25,759	25,883	12,845	30,911	26,330	23,644	25,392	26,927	26,927	24,372	25,199	2,794	26,262	85,419	7,446	27,174	7,496	26,878	24,291	22,685	20,730	0	59,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	12,900	2,500
Ebitda	274,829	269,141	288,244	279,402	279,448	298,033	259,327	269,409	334,497	263,177	265,037	248,216	260,955	257,959	265,425	522,005	322,284	275,166	269,355	296,367	263,107	258,340	256,920	268,392	282,977	255,961	248,289	329,435	235,328	234,674	239,518	230,806	219,960	213,924	216,914	215,029	200,345	184,285	175,115	114,525	105,044	140,840	105,909	103,485	125,832	90,053	65,154	83,585	94,481	76,146	73,546	68,586	87,261	56,546	59,429	61,367	60,360	70,699	42,484	45,693	104,795	62,659	43,235	42,193	51,783	58,020	35,944	35,141	9,536	33,293	56,852	54,761	49,973	53,659	15,472	45,486	44,083	31,118	48,650	44,762	37,580	37,700	38,483	38,536	34,185	34,328	11,908	35,342	94,764	16,643	36,101	16,322	35,337	32,980	29,635	27,397	-86,540	54,900	49,200	47,900	-76,535	48,800	46,700	39,900	-51,209	36,700	29,000	26,000	-32,365	19,000	19,900	22,200	5,900	16,700	17,300	16,600	14,900	2,900
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
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	29,487	0	0	0	9,439	0	0	0	7,238	0	0	0	0	0	0	0	7,971	0	0	0	1,837	0	0	0	73,974	0	0	0	27,411	0	0	0	28,274	0	0	0	717	0	0	0	0	0	0	0	8,286	0	0	0	0	0	0	0	0	0	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	162,699	295,287	285,368	280,577	287,405	279,521	276,282	255,633	250,572	238,458	234,380	235,699	242,798	249,797	251,715	276,465	265,625	256,206	257,976	249,754	246,959	245,381	246,795	244,522	241,437	240,232	240,797	235,891	230,041	229,810	225,511	219,712	218,605	210,507	206,085	195,702	190,647	182,811	176,230	108,195	105,843	103,726	102,934	100,877	96,988	92,833	90,144	87,754	84,916	78,709	76,928	74,701	70,734	66,894	65,638	66,985	64,007	65,681	69,845	72,501	71,600	69,869	70,243	69,723	96,013	67,550	65,986	62,362	82,959	265,115	58,017	86,087	83,332	55,162	48,022	63,618	281,438	51,973	72,697	69,806	58,771	58,237	58,447	58,995	50,934	48,795	37,375	43,905	52,717	51,763	51,045	50,110	49,434	47,358	42,412	39,536	34,845	42,500	34,900	33,900	33,059	32,700	31,700	27,800	19,369	26,700	20,000	18,600	12,093	12,900	14,200	16,300	0	11,000	11,700	10,900	8,800	1,700
Income Before Tax	70,349	-5,727	107,489	160,694	191,847	100,455	54,826	75,621	154,402	128,043	71,457	177,457	101,544	78,842	91,712	328,765	135,182	107,157	98,061	125,505	124,440	86,110	106,410	96,639	109,662	85,035	75,795	187,551	204,648	70,162	76,824	91,186	85,762	47,182	50,542	64,753	44,805	58,684	8,428	26,406	20,020	63,032	29,575	29,703	49,640	20,222	42,490	17,204	14,771	11,965	10,702	12,507	50,782	6,920	10,025	13,669	53,739	-1,239	12,999	18,396	63,517	14,686	11,999	18,014	3,399	12,260	11,902	14,503	9,778	11,563	7,066	7,574	5,365	9,932	37,778	26,877	79,693	35,030	11,303	11,703	-30,141	14,151	16,333	15,994	-43,268	16,578	21,358	11,296	16,937	21,180	17,362	16,755	17,114	15,946	16,218	18,944	0	64,300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	12,700	0
Income Tax Expense	4,958	0	1,733	-900	-2,373	1,755	-6,864	-2,754	10,277	3,041	1,842	508	-105	72,594	1,636	322,913	115,981	1,457	74,882	106,056	84,526	74,935	75,069	91,086	104,676	78,439	71,784	157,967	131	70,862	71,861	4,279	61,494	60,777	71,600	77,295	69,673	54,460	53,737	39,707	17,223	59,865	36,868	32,554	207	28,834	5,633	18,230	-3,410	25,769	19,298	21,221	30,614	21,535	17,773	17,170	30,156	30,939	650	-967	-1,837	22,802	2,913	3,075	400	22,507	1,456	-21,900	200	150	138	37	152	1,185	-12,545	-3	47,193	-14,276	25,198	19,880	64,943	16,132	16,277	16,696	33,818	14,585	-10,500	-15,315	74,350	-7,453	15,647	-3,553	15,797	14,042	12,412	7,980	-13,164	51,200	-8,900	-8,500	-4,128	-6,700	-7,500	-7,900	-7,216	-11,000	-6,300	-4,900	-3,581	-2,200	-3,100	-5,900	0	-1,600	-1,800	-1,500	11,200	2,200
Interest Expense	55,099	53,471	52,600	50,012	51,101	49,763	48,194	47,833	47,849	47,359	48,338	48,805	52,625	52,453	51,659	53,163	52,416	52,742	52,137	51,598	52,132	53,012	54,050	52,591	53,116	53,400	54,281	51,999	52,291	56,693	52,754	52,466	50,771	50,053	50,802	47,546	47,529	45,830	42,151	26,055	26,875	26,187	26,325	25,211	25,864	25,064	24,659	24,658	25,082	22,096	22,710	24,662	23,542	22,202	21,004	20,836	22,336	21,966	21,509	20,203	20,368	19,399	19,781	20,183	23,790	21,404	20,984	20,915	19,882	19,877	20,125	19,657	19,003	16,921	19,227	18,680	17,646	16,843	15,538	14,583	13,575	13,329	13,275	13,428	9,113	8,768	8,799	8,937	9,997	10,158	9,754	9,494	9,924	8,505	6,627	5,967	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Income	17,204	38,371	4,468	26,691	36,296	5,275	4,571	4,785	53,168	11,998	22,371	14,387	28,303	30,981	11,405	5,221	17,005	8,685	8,347	23,061	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-4,958	-5,727	-6,136	-8,062	-9,055	-5,858	-4,636	-5,121	-7,251	-6,612	218,274	222,077	5,904	5,181	5,618	13,759	-43,960	6,365	5,786	6,647	6,620	5,135	5,970	5,721	6,049	5,312	5,036	8,587	8,948	4,601	4,811	5,071	4,824	3,545	3,674	4,076	3,317	3,720	2,125	3,126	3,660	5,719	3,261	3,132	4,479	2,606	4,029	2,535	2,370	2,031	2,304	3,546	3,307	3,490	3,822	4,178	3,400	3,349	4,223	4,943	5,700	5,535	5,261	5,759	4,540	5,088	5,064	5,307	4,892	5,052	4,558	4,807	4,525	4,610	5,360	6,441	6,885	9,509	5,543	5,536	6,404	6,097	6,577	6,767	5,817	5,964	6,285	6,064	6,057	6,421	5,991	5,853	5,914	5,697	5,945	6,194	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	65,391	-5,727	99,620	153,532	185,165	92,842	57,054	73,254	136,874	118,390	64,846	168,444	95,745	73,661	84,458	315,006	128,818	99,335	92,275	118,858	117,820	80,975	100,440	90,918	103,613	79,723	70,759	178,964	195,569	65,561	72,013	81,836	80,938	43,637	46,868	60,677	41,489	54,964	6,303	23,280	33,242	70,156	26,314	26,571	45,161	17,587	38,446	24,090	15,304	9,054	13,749	8,961	5,320	6,920	10,025	13,669	6,953	-1,239	12,999	18,396	20,655	14,686	11,999	18,014	53,597	12,308	12,187	37,546	17,437	12,477	22,512	10,322	5,213	8,747	38,878	26,877	32,513	35,030	5,713	6,450	7,806	9,260	10,650	10,231	9,605	10,614	21,358	11,296	11,069	14,899	11,527	11,049	11,081	10,249	10,273	12,750	13,164	13,100	8,900	8,500	4,128	6,700	7,500	7,900	7,216	11,000	6,300	4,900	3,581	2,200	3,100	5,900	5,900	1,600	1,800	1,500	1,600	300
Net Income Applicable To Common Shares	0	87,282	99,620	153,532	185,165	92,842	57,054	73,254	136,874	118,390	64,846	168,444	95,745	73,661	84,458	315,006	128,818	99,335	92,275	118,858	117,820	80,975	100,440	90,918	103,613	79,723	70,759	178,964	195,569	65,561	72,013	77,981	79,624	42,323	45,555	59,363	40,174	53,668	1,207	21,912	31,874	68,788	24,946	25,203	43,311	15,149	36,771	13,301	10,755	7,687	10,325	8,418	4,644	6,135	9,340	12,991	3,738	-10,749	10,749	14,016	14,011	11,503	8,823	14,818	3,170	9,732	8,742	11,531	8,172	9,341	6,129	6,550	4,276	7,134	11,949	24,339	31,524	33,956	5,249	5,616	5,670	8,054	9,756	9,227	9,605	10,614	13,225	11,144	10,880	14,759	11,371	10,902	11,200	10,249	10,144	12,633	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	70,349	93,009	105,756	161,594	194,220	98,700	61,690	78,375	144,125	125,002	69,615	176,949	126,104	73,595	84,320	80,619	153,816	99,336	92,421	87,340	140,384	80,891	100,328	90,743	128,852	79,597	68,545	92,408	660,901	65,419	72,013	86,165	248,239	43,644	46,839	0	134,438	54,895	0	26,020	30,496	63,032	29,575	29,703	0	0	0	0	0	14,901	13,438	63,204	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-37,895	-54,161	-48,132	-46,729	-45,613	-44,488	-43,623	-43,048	2,139	-35,361	-28,600	-37,262	-24,322	-48,918	-43,042	-60,368	-37,683	-46,211	-45,765	-41,382	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	103,626	40,091	26,787	31,725	45,222	5,335	26,423	18,381	73,097	38,014	27,613	31,873	67,886	27,425	46,416	40,983	52,848	28,304	18,201	46,421	0	17,400	26,519	43,634	0	14,546	20,378	0	0	39,274	0	21,673	4,730	43,011	10,223	10,737	0	0	0	0	0	2,491	3,101	6,987	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	39	108	41	15	3,312	2	15	87	7,204	13	24	32	38	31	68	57	415	324	274	556	2,625	284	267	828	6,212	381	1,839	0	55,408	3,908	0	17,034	4,284	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	0	0	0	0	0	0	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	136,813	131,784	134,832	143,055	143,690	128,608	128,628	109,850	101,262	137,971	93,381	197,381	111,931	128,937	119,736	130,837	116,818	124,039	124,560	115,695	109,412	113,897	116,272	110,547	112,375	112,669	112,247	109,231	105,520	109,412	105,873	99,995	92,204	82,689	80,966	75,315	63,463	65,240	42,136	33,774	45,150	49,213	48,679	47,107	45,105	42,874	40,968	39,980	38,498	34,506	33,047	31,555	25,747	27,466	28,158	10,044	5,392	-3,370	13,491	11,138	13,428	15,308	14,552	14,459	4,702	14,580	13,643	15,646	13,080	15,442	31,043	29,420	26,682	28,428	26,619	26,874	25,883	20,754	30,911	26,330	23,644	25,392	26,927	26,927	24,372	25,199	10,858	26,262	85,419	7,446	27,174	7,496	26,878	24,291	22,685	20,730	-86,540	59,600	49,200	47,900	-76,535	48,800	46,700	39,900	-51,209	36,700	29,000	26,000	-32,365	19,000	19,900	22,200	22,200	16,700	17,300	16,600	12,800	2,500
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
Other Operating Expenses	284,935	138,507	281,222	283,520	279,255	280,909	271,339	271,985	270,295	267,675	257,556	257,863	272,546	264,526	267,343	261,393	248,179	242,880	237,051	240,496	243,708	236,989	232,383	236,651	232,274	231,376	226,541	225,617	223,056	219,475	215,450	213,379	217,485	221,556	213,357	204,623	207,011	201,331	190,288	113,823	112,099	109,694	107,727	105,165	102,663	95,268	91,593	87,938	86,491	85,552	84,151	82,218	82,698	75,700	72,478	70,304	72,210	72,147	90,326	88,989	92,604	69,511	90,241	88,245	69,308	66,440	84,418	77,548	126,891	57,575	56,443	56,667	56,650	53,392	52,277	50,447	48,529	51,678	41,786	43,476	35,127	32,845	31,520	32,068	26,562	23,596	40,125	23,676	32,702	44,317	23,871	42,614	22,556	23,067	19,727	18,806	121,385	17,100	14,300	14,000	109,594	16,100	15,000	12,100	70,578	10,000	9,000	7,400	44,458	6,100	5,700	5,900	5,900	5,700	5,600	5,700	4,000	800
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3,855	0	1,314	1,313	0	0	1,296	0	1,368	1,368	1,368	1,368	1,368	0	0	0	0	0	1,367	1,475	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	138,016	137,357	136,718	136,347	135,758	135,511	134,517	133,533	132,179	130,564	128,736	128,587	130,127	130,202	133,609	131,559	122,908	120,809	119,465	120,568	120,597	120,852	119,330	119,105	117,988	117,451	117,939	115,503	111,835	110,467	109,673	109,707	116,477	116,308	113,731	106,907	106,381	107,235	93,678	53,298	53,117	51,510	51,033	50,074	47,980	45,967	44,684	43,699	51,338	38,137	37,510	37,031	36,326	31,638	31,261	30,487	30,160	29,895	28,993	29,175	28,296	27,952	28,683	27,734	27,934	25,612	25,166	21,677	18,715	20,666	20,675	20,091	20,033	20,323	20,043	19,727	18,200	18,273	17,739	18,432	13,936	12,308	11,556	11,609	9,813	9,129	9,114	9,080	9,345	9,197	8,927	8,826	8,459	8,689	6,950	6,667	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,000	400
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
Selling And Marketing Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,642	1,611	0	18,551	0	0	0	17,988	0	0	0	18,134	0	0	0	19,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,166	919	1,444	966	840	964	1,016	1,002	860	921	658	732	628	857	655	648	710	542	657	515	497	687	500	500	500	542	300	500	400	325	300	300	300	153	200	100	100	100	100	100	100	100	0
Selling General Administrative	19,739	14,611	13,813	15,311	16,036	15,172	13,127	12,242	17,092	12,712	12,222	9,812	23,144	13,310	14,952	13,982	15,531	11,345	13,927	13,459	16,912	10,601	11,125	14,813	10,659	9,788	10,337	10,601	12,224	9,647	9,698	9,182	8,867	11,129	9,549	10,545	12,256	11,479	9,558	7,075	6,676	6,075	6,224	6,626	6,866	5,276	5,764	5,400	25,304	6,066	6,371	6,115	25,962	6,175	6,219	5,618	23,704	6,086	5,852	6,233	26,984	6,524	6,512	6,625	7,754	6,415	6,008	6,096	7,045	5,289	5,002	4,899	5,574	4,560	4,573	11,861	11,814	14,600	2,536	9,846	6,905	6,055	6,280	7,823	6,432	4,885	4,610	5,370	11,872	5,527	5,476	5,497	4,967	5,723	4,610	4,457	11,645	1,100	2,400	2,700	10,193	1,000	1,000	1,900	6,227	600	500	1,700	3,328	400	500	400	400	400	400	400	800	100
Tax Provision	0	0	1,733	-900	-2,373	1,755	-6,864	-2,754	10,277	3,041	1,842	508	-105	0	1,636	0	0	1,457	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	25,886	14,611	150,547	151,676	151,477	150,682	147,643	145,713	149,271	143,276	140,958	138,437	153,271	143,512	148,561	145,491	138,439	132,154	133,392	134,027	137,509	131,453	130,455	133,918	128,647	127,239	128,276	126,104	124,059	120,114	119,371	118,889	125,344	127,437	123,280	117,452	118,959	113,663	107,068	60,373	59,395	57,518	57,257	56,700	54,846	49,959	49,176	47,774	46,418	44,203	43,881	43,146	44,300	37,813	37,480	36,105	35,730	35,981	56,354	55,611	58,172	69,511	55,691	55,264	69,308	66,440	84,418	77,548	126,891	57,575	56,443	56,667	56,650	53,392	52,277	50,447	48,529	51,678	41,786	43,476	35,127	32,845	31,520	32,068	26,562	23,596	40,125	23,676	-32,702	44,317	23,871	42,614	22,556	23,067	19,727	18,806	121,385	-17,100	-14,300	-14,000	109,594	-16,100	-15,000	-12,100	70,578	-10,000	-9,000	-7,400	44,458	-6,100	-5,700	-5,900	-5,900	-5,700	-5,600	-5,700	-4,000	-800
Total Other Income Expense Net	-66,464	-137,511	20,800	17,639	48,157	-28,153	-73,802	-34,229	50,962	68,222	4,002	123,644	36,339	18,498	28,812	247,473	45,423	27,242	17,267	49,115	59,836	18,422	37,919	32,717	43,300	19,652	12,193	122,999	143,212	12,216	14,029	37,621	38,949	6,798	15,285	29,850	17,520	32,374	-21,397	1,760	-1,860	40,624	8,306	5,714	30,399	-591	20,726	-531	-3,427	-3,186	-2,989	-1,373	-1,375	3,547	-370	-41	-1,917	-11,104	158	911	12,670	2,781	360	6,630	2,856	2,407	2,865	2,182	-34,753	-3,879	-5,134	-5,250	-3,258	-4,908	31,190	1,115	78,712	7,909	0	0	49,105	0	0	0	19,051	0	8,064	-30,281	0	0	0	0	0	0	0	0	0	4,700	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-100	0
Total Revenue	421,748	419,183	416,043	412,421	415,183	409,748	399,978	381,905	371,596	362,857	350,978	355,125	362,073	370,811	370,497	392,367	375,365	366,932	361,635	356,223	353,158	350,917	348,723	347,255	345,064	344,369	339,062	335,404	329,038	329,171	321,590	314,202	310,746	304,626	296,162	282,873	278,699	270,479	259,450	161,645	158,547	155,902	153,404	149,342	144,805	138,142	132,561	127,918	124,989	120,058	117,198	113,773	109,132	104,781	100,636	101,184	100,487	101,847	103,817	105,879	106,032	104,218	104,793	102,704	96,013	101,255	98,061	93,194	82,959	91,542	87,486	86,087	83,332	81,820	78,896	77,321	74,412	72,432	72,697	69,806	58,771	58,237	58,447	58,995	50,934	48,795	50,983	49,938	52,717	51,763	51,045	50,110	49,434	47,358	42,412	39,536	34,845	42,500	34,900	33,900	33,059	32,700	31,700	27,800	19,369	26,700	20,000	18,600	12,093	12,900	14,200	16,300	16,300	11,000	11,700	10,900	8,800	1,700

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

Gross Profit (+$)
totalRevenue	1,669,395
Cost of Revenue	-1,030,136
Gross Profit	639,259	639,259

Operating Income (+$)
Gross Profit	639,259
Operating Expense	-103,818
Operating Income	535,441	535,441

Operating Expense (+$)
Research Development	0
Selling General Administrative	63,474
Selling And Marketing Expenses	0
Operating Expense	103,818	63,474

Net Interest Income (+$)
Interest Income	46,259
Interest Expense	-212,905
Other Finance Cost	-1,873
Net Interest Income	-168,519

Pretax Income (+$)
Operating Income	535,441
Net Interest Income	-168,519
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	430,708	640,174 EBIT - interestExpense = 322,536 430,708 618,730
Interest Expense	212,905
Earnings Before Interest and Taxes (EBIT)	535,441	643,613
Earnings Before Interest and Taxes (EBITDA)	1,083,879

After tax Income (+$)
Income Before Tax	430,708
Tax Provision	-0
Net Income From Continuing Ops	554,579	430,708
Net Income	405,825
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	1,133,954
Total Other Income/Expenses Net	-104,733	168,519

Technical Analysis of Essex Property Trust Inc
The psychology behind the price

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

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Essex Property Trust Inc. The general trend of Essex Property Trust Inc is BULLISH with 100.0% 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 Essex Property Trust Inc's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

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

Indicator zone transitions	Bullish trend (100.0%)		Bearish trend (-100.0%)
Overbought to neutral	Bullish pullback	=	Bearish reversal
Upper to lower neutral	Bullish correction	=	Bearish continuation
Nuetral to oversold	Oversold	=	Oversold
Oversold to neutral	Bullish reversal	=	Bearish correction
Lower to upper neutral	Bullish continuation	=	Bearish pullback
Nuetral to overbought	Overbought	=	Overbought

1. Price Targets

1.1 Support & Resistance

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

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

Score

Let's take a look at the Support & Resistance of Essex Property Trust 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: 249.74 < 261.20 < 279.64.

The bearish price targets are: 231.94 > 223.08 > 220.76.

Tweet this

Essex Property Trust Inc Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

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

Score

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

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

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

Directionalities and relatives.

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

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

Shows the moving average of the selected period.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

There are various kinds of moving averages:

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

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

Simple moving average

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

Source: Tradingview.com

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

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

Exponential moving average

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

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

Where:

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

Smoothed moving average

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

Linear weighted moving average

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

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

Where:

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

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

Source: Tradingview.com

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

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

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

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

Essex Property Trust Inc Daily Moving Averages Chart

2.2 Moving Average Convergence/Divergence (MACD)

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

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

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Essex Property Trust Inc. The current macd is 0.20387277.

The long score for the Moving Average Convergence/Divergence (MACD) is 2/4.
The longshort score for the Moving Average Convergence/Divergence (MACD) is 0/(-4 +4).

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

Essex Property Trust Inc Daily Moving Average Convergence/Divergence (MACD) Chart

2.3 Directional Movement Index (DMI)

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

Score

Let's take a look at the Directional Movement Index (DMI) of Essex Property Trust Inc. The current adx is 11.14.

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

PLUS_ID > MINUS_DI: The +DI line is above the -DI line. This indicates a bullish signal in the market, as the positive directional movement is currently stronger than the negative directional movement, showing that buyers have the upper hand. Market psychology suggests that traders are optimistic, expecting further price increases, and are more willing to buy Essex Property Trust Inc shares, leading to potential upward momentum in its price. +1
PLUS_ID > MINUS_DI && ADX < 25 && ADX trending up: The ADX is below 25 and indicates a weak or no trend. However, the ADX is rising and a new bullish trend could be forming. +1

Essex Property Trust Inc Daily Directional Movement Index (DMI) Chart

2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

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

Score

Let's take a look at the Parabolic SAR of Essex Property Trust Inc. The current sar is 230.90.

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

Close > SAR: The price is above the SAR. It's generally considered a bullish signal. +1

Essex Property Trust Inc Daily Parabolic SAR Chart

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

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

Score

Let's take a look at the Relative Strength Index (RSI) of Essex Property Trust Inc. The current rsi is 55.47. The current phase is Continuation in bull market.

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

Continuation in bull market: Uptrend continues after a consolidation or pullback. Hold or add to existing positions.
Trending up: The RSI is trending up. +1

Measures the speed and change of price movements.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

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

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

Original usage

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

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

How you can use RSI (Divergence)

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

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

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

Source: Tradingview.com

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

Use tradingview to add indicators

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

Tradingview

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

View tool on Tradingview.com

RSI divergence

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

There are four types of divergences:

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

Regular bullish divergence

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

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

Source: Tradingview.com

Regular bearish divergence

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

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

Source: Tradingview.com

Hidden bullish divergence

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

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

Source: Tradingview.com

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

Hidden bearish divergence

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

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

Source: Tradingview.com

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

Essex Property Trust Inc Daily Relative Strength Index (RSI) Chart

3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

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

Score

Let's take a look at the Stochastic Oscillator of Essex Property Trust Inc. The current phase is Continuation in bull market.

The long score for the Stochastic Oscillator is 4/6.
The longshort score for the Stochastic Oscillator is 4/(-6 +6).

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

Essex Property Trust Inc Daily Stochastic Oscillator Chart

3.3 Commodity Channel Index (CCI)

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

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

Score

Let's take a look at the Commodity Channel Index (CCI) of Essex Property Trust Inc. The current cci is 56.80.

Essex Property Trust Inc Daily Commodity Channel Index (CCI) Chart

3.4 Chande Momentum Oscillator (CMO)

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

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

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Essex Property Trust Inc. The current cmo is 16.87.

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

CMO > 0: The CMO is above 0, the momentum of the price is positive, indicating a potential uptrend in the price. +1

Essex Property Trust Inc Daily Chande Momentum Oscillator (CMO) Chart

3.5 Williams %R

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

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

Score

Let's take a look at the Williams %R of Essex Property Trust Inc. The current willr is -40.2866242.

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

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

Essex Property Trust Inc Daily Williams %R Chart

4. Volatility Indicators

4.1 Bollinger Bands

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

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

Score

Let's take a look at the Bollinger Bands of Essex Property Trust Inc.

Essex Property Trust Inc Daily Bollinger Bands Chart

4.2 Average True Range (ATR)

Measures market volatility

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

Score

Let's take a look at the Average True Range (ATR) of Essex Property Trust Inc. The current atr is 5.02001655.

Essex Property Trust Inc Daily Average True Range (ATR) Chart

5. Volume Indicators

5.1 On-Balance Volume (OBV)

Measures market volatility

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

Score

Let's take a look at the On-Balance Volume (OBV) of Essex Property Trust Inc. The current obv is 7,760,516.

Essex Property Trust Inc Daily On-Balance Volume (OBV) Chart

5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

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

Score

Let's take a look at the Money Flow Index (MFI) of Essex Property Trust Inc. The current mfi is 67.36.

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

MFI > 50: +1

Essex Property Trust Inc Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Essex Property Trust Inc.

6.2. Trading Signals

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

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

6.3. Candlestick Patterns

Essex Property Trust Inc Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

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

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	55.472
Ma 20	Greater than	Ma 50	239.030
Ma 50	Greater than	Ma 100	235.933
Ma 100	Greater than	Ma 200	235.046
Open	Greater than	Close	240.580
Total			4/5 (80.0%)

Create your own Symbol Scanner

Get notifications about Essex Property Trust Inc

I send you an email if I find something interesting about Essex Property Trust Inc.

Essex Property Trust Inc Buy, Hold or Sell?

Let's analyse Essex Property Trust Inc together

Get notifications about Essex Property Trust Inc

Quick analysis of Essex Property Trust Inc (30 sec.)

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

How much money do you get?

What is your share worth?

+ What do you gain per year?

For what price can you sell your share?

1. Valuation of Essex Property Trust Inc (5 min.)

$242.15

$87.63

$100.63 - $139.06

$188.26 - $226.69

2. Growth of Essex Property Trust Inc (5 min.)

Is Essex Property Trust Inc growing?

How much money is Essex Property Trust Inc making?

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

3. Financial Health of Essex Property Trust Inc (5 min.)

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

What can you expect buying and holding a share of Essex Property Trust Inc?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Essex Property Trust Inc

About Essex Property Trust Inc

Financial Health

Valuation

1.1. Profitability of Essex Property Trust Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

1.1.2. Return on Assets

Trends

1.1.3. Return on Equity

Trends

1.2. Operating Efficiency of Essex Property Trust Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

1.2.2. Operating Ratio

Trends

1.3. Liquidity of Essex Property Trust Inc.

1.3. Liquidity

1.3.1. Current Ratio

Trends

1.3.2. Quick Ratio

Trends

1.4. Solvency of Essex Property Trust Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

1.4.2. Debt to Equity Ratio

Trends

2. Market Valuation of Essex Property Trust Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

2.2. Price To Free Cash Flow Ratio

Trends

2. Book Value per Share

2.3. Price to Book Ratio

Trends

Essex Property Trust Inc
Buy, Hold or Sell?