Eaton Corporation PLC
Buy, Hold or Sell?

Let's analyse Eaton together

Penke I guess you are interested in Eaton Corporation PLC. 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 Eaton Corporation PLC. 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 Eaton Corporation PLC

I send you an email if I find something interesting about Eaton Corporation PLC.

Quick analysis of Eaton (30 sec.)

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

How much money do you get?

$3.44

When do you have the money?

1 year

How often do you get paid?

100.0%

What is your share worth?

Current worth

$47.46

Expected worth in 1 year

$52.26

How sure are you?

80.0%

+ What do you gain per year?

Total Gains per Share

$8.24

Return On Investment

2.7%

For what price can you sell your share?

Current Price per Share

$303.02

Expected price per share

$232.37 - $331.47

How sure are you?

50%

1. Valuation of Eaton (5 min.)

Live pricePrice per Share (EOD)

$303.02

Book Value per Share

$47.46

Intrinsic Value Per Share

$55.78 - $74.98

Total Value Per Share

$103.24 - $122.44

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

The following numbers are based on moving averages and per share and per quarter.
I use a 6% discount rate for the low estimation and 3% for the high estimation.
The current Free Cash Flow Per Share is 10Y: ($1.25) 3Y: ($1.33) TTM: ($1.79)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($0.03) 3Y: ($0.04) TTM: ($0.05)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$5.12	$5.64	$5.51 - $6.00
2	$10.43	$11.77	$6.03 - $6.70
3	$15.88	$18.37	$6.55 - $7.39
4	$21.45	$25.39	$7.08 - $8.08
5	$27.11	$32.82	$7.60 - $8.78
6	$32.82	$40.62	$8.12 - $9.47
7	$38.56	$48.76	$8.65 - $10.16
8	$44.32	$57.22	$9.17 - $10.86
9	$50.06	$65.97	$9.69 - $11.55
10	$55.78	$74.98	$10.22 - $12.24

2. Growth of Eaton (5 min.)

Is Eaton growing?

	Current year	Previous year	Grow	Grow %
How rich?	$19b	$16.5b	$1.6b	9.2%

How much money is Eaton making?

	Current year	Previous year	Grow	Grow %
Making money	$804.5m	$615.2m	$189.2m	23.5%
Net Profit Margin	13.8%	11.8%	-	-

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

Quarterly Yearly

3. Financial Health of Eaton (5 min.)

4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)

Industry Rankings (Specialty Industrial Machinery)

Richest
#10 / 739

Most Revenue
#17 / 739

Most Profit
#10 / 739

Most Efficient
#111 / 739

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

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

What can you expect buying and holding a share of Eaton?

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

Speculation

The Price per Share of Eaton is $303.02. 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 Eaton.
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 Eaton, 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 $47.46. Based on the TTM, the Book Value Change Per Share is $1.20 per quarter. Based on the YOY, the Book Value Change Per Share is $0.44 per quarter.
You may receive quarterly/yearly dividend in the form of additional shares.
You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.86 per quarter.

Based on historical numbers we can estimate the returns while holding a share of Eaton.

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	2.35	0.8%	2.01	0.7%	1.54	0.5%	1.41	0.5%	1.30	0.4%
Usd Book Value Change Per Share	1.59	0.5%	1.20	0.4%	0.44	0.1%	0.51	0.2%	0.30	0.1%
Usd Dividend Per Share	0.86	0.3%	0.86	0.3%	0.81	0.3%	0.77	0.3%	0.67	0.2%
Usd Total Gains Per Share	2.45	0.8%	2.06	0.7%	1.25	0.4%	1.28	0.4%	0.98	0.3%
Usd Price Per Share	240.82	-	206.64	-	142.02	-	136.61	-	103.19	-
Price to Earnings Ratio	25.60	-	25.90	-	23.35	-	30.86	-	23.95	-
Price-to-Total Gains Ratio	98.35	-	100.74	-	636.68	-	277.97	-	124.26	-
Price to Book Ratio	5.07	-	4.53	-	3.43	-	3.35	-	2.66	-
Price-to-Total Gains Ratio	98.35	-	100.74	-	636.68	-	277.97	-	124.26	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	303.02
Number of shares	3

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.86	0.77
Usd Book Value Change Per Share	1.20	0.51
Usd Total Gains Per Share	2.06	1.28
Gains per Quarter (3 shares)	6.18	3.84
Gains per Year (3 shares)	24.72	15.36

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	10	14	15	9	6	5
2	21	29	40	19	12	20
3	31	43	65	28	18	35
4	41	58	90	37	24	50
5	52	72	115	46	30	65
6	62	86	140	56	36	80
7	72	101	165	65	43	95
8	83	115	190	74	49	110
9	93	130	215	84	55	125
10	103	144	240	93	61	140

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%	134.0	4.0	0.0	97.1%
Book Value Change Per Share	4.0	0.0	0.0	100.0%	10.0	2.0	0.0	83.3%	16.0	4.0	0.0	80.0%	26.0	14.0	0.0	65.0%	97.0	40.0	1.0	70.3%
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%	138.0	0.0	0.0	100.0%
Total Gains per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	19.0	1.0	0.0	95.0%	32.0	8.0	0.0	80.0%	109.0	29.0	0.0	79.0%

Fundamentals of Eaton

About Eaton Corporation PLC

https://www.eaton.com
Specialty Industrial Machinery
94000
Eaton House, Dublin, Ireland, D04 Y0C2
Google Maps Bing Maps

Eaton Corporation plc operates as a power management company worldwide. The company's Electrical Americas and Electrical Global segment provides electrical components, industrial components, power distribution and assemblies, residential products, single and three phase power quality and connectivity products, wiring devices, circuit protection products, utility power distribution products, power reliability equipment, and services, as well as hazardous duty electrical equipment, emergency lighting, fire detection, explosion-proof instrumentation, and structural support systems. Its Aerospace segment offers pumps, motors, hydraulic power units, hoses and fittings, and electro-hydraulic pumps; valves, cylinders, electronic controls, electromechanical actuators, sensors, aircraft flap and slat systems, and nose wheel steering systems; hose, thermoplastic tubing products, fittings, adapters, couplings, and sealing and ducting products; air-to-air refueling systems, fuel pumps, fuel inerting products, sensors, and adapters and regulators; oxygen generation system, payload carriages, and thermal management products; and wiring connectors and cables, as well as hydraulic and bag filters, strainers and cartridges, and golf grips for manufacturers of commercial and military aircraft, and related after-market customers, as well as industrial applications. The company's Vehicle segment offers transmissions, clutches, hybrid power systems, superchargers, engine valves and valve actuation systems, locking and limited slip differentials, transmission controls, and fuel vapor components for the vehicle industry. Its eMobility segment provides voltage inverters, converters, fuses, circuit protection units, vehicle controls, power distribution systems, fuel tank isolation valves, and commercial vehicle hybrid systems. Eaton Corporation plc was founded in 1911 and is based in Dublin, Ireland.

Fundamental data was last updated by Penke on 2024-04-13 13:40:03.

Financial Health

Profitability Details

	Compared to previous year	Compared to industry
The company is making a huge profit.
Using its assets, the company is less efficient 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 efficient.
The company is less efficient in keeping operating costs low.

Liquidity Details

	Compared to previous year	Compared to industry
The company is just able to pay all its short-term debts.
The company is just 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 fair priced.
Based on the earnings, the company is overpriced.
Based on how much money comes from the company's main activities, the company is fair priced.

1.1. Profitability of Eaton Corporation PLC.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit Eaton earns for each $1 of revenue.

Above 10% is considered healthy but always compare Eaton to the Specialty Industrial Machinery industry mean.
A Net Profit Margin of 15.8% 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 Eaton Corporation PLC:

The MRQ is 15.8%. The company is making a huge profit. +2
The TTM is 13.8%. The company is making a huge profit. +2

Trends

Current period		Compared to		+/-
MRQ	15.8%	TTM	13.8%	+2.0%
TTM	13.8%	YOY	11.8%	+2.0%
TTM	13.8%	5Y	10.9%	+2.9%
5Y	10.9%	10Y	10.6%	+0.3%

Compared to industry (Specialty Industrial Machinery)

Period	Company	Industry (mean)	+/-
MRQ	15.8%	5.1%	+10.7%
TTM	13.8%	5.4%	+8.4%
YOY	11.8%	5.4%	+6.4%
5Y	10.9%	4.6%	+6.3%
10Y	10.6%	4.8%	+5.8%

Measures how much net profit Eaton earns for each $1 of revenue.

Revenue is the amount of profit Eaton 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 Eaton 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 Eaton to the Specialty Industrial Machinery industry mean.
Can be used to compare companies within the Specialty Industrial Machinery industry.

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

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of Eaton. If profit margins remain low (compared to the Specialty Industrial Machinery 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 Eaton is 0.16. This means that Eaton 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 Specialty Industrial Machinery industry is 5.1%.
What is the trend?
The trend is important because it shows you how Eaton is performing over time. The most recent quarter might be important if Eaton 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 Eaton 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 Eaton with other companies in the same industry (Specialty Industrial Machinery).
Net profit margin should rise over the years.
Can be influenced when Eaton sells assets (profit will increase while costs remain the same).
It won’t show what part of Eaton 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 Eaton

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 Eaton = 945,000
Total revenue MRQ Eaton = 5,967,000
$945,000 / $5,967,000 = 0.16 or 15.8%

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 Eaton is using its assets to generate profit.

Above 5% is considered healthy but always compare Eaton to the Specialty Industrial Machinery industry mean.
2.5% Return on Assets means that Eaton generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Eaton Corporation PLC:

The MRQ is 2.5%. Using its assets, the company is less efficient in making profit.
The TTM is 2.2%. Using its assets, the company is less efficient in making profit.

Trends

Current period		Compared to		+/-
MRQ	2.5%	TTM	2.2%	+0.3%
TTM	2.2%	YOY	1.8%	+0.4%
TTM	2.2%	5Y	1.7%	+0.5%
5Y	1.7%	10Y	1.7%	0.0%

Compared to industry (Specialty Industrial Machinery)

Period	Company	Industry (mean)	+/-
MRQ	2.5%	1.6%	+0.9%
TTM	2.2%	1.6%	+0.6%
YOY	1.8%	1.6%	+0.2%
5Y	1.7%	1.6%	+0.1%
10Y	1.7%	1.6%	+0.1%

Shows how efficient Eaton 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 Eaton to the Specialty Industrial Machinery 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 Eaton is using its resources to generate profit. If the return on assets (2.5%) from Eaton are higher than the Specialty Industrial Machinery mean (1.6%) that means Eaton 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 Eaton is 2.5%. This means the company generated $0.02 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the Specialty Industrial Machinery industry is 1.6%.
What is the trend?
The trend is important because it shows you how Eaton is performing over time. The most recent quarter might be important if Eaton 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 Eaton 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 Eaton

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

Income statement
Balance sheet

Net income MRQ (income statement) from Eaton = 945,000
Total assets MRQ (balance sheet) from Eaton = 38,432,000
945,000 / 38,432,000 = 0.02 or 2.5%

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

Above 15%-20% is considered healthy but always compare Eaton to the Specialty Industrial Machinery industry mean.
5.0% Return on Equity means Eaton generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Eaton Corporation PLC:

The MRQ is 5.0%. Using its investors money, the company is inefficient in making profit. -1
The TTM is 4.4%. Using its investors money, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	5.0%	TTM	4.4%	+0.6%
TTM	4.4%	YOY	3.7%	+0.7%
TTM	4.4%	5Y	3.5%	+0.9%
5Y	3.5%	10Y	3.4%	+0.1%

Compared to industry (Specialty Industrial Machinery)

Period	Company	Industry (mean)	+/-
MRQ	5.0%	3.6%	+1.4%
TTM	4.4%	3.6%	+0.8%
YOY	3.7%	3.6%	+0.1%
5Y	3.5%	3.2%	+0.3%
10Y	3.4%	3.2%	+0.2%

Shows how efficient Eaton 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 Eaton to the Specialty Industrial Machinery 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 Specialty Industrial Machinery 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 Eaton is 5.0%. This means Eaton generated $0.05 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the Specialty Industrial Machinery industry is 3.6%.
What is the trend?
The trend is important because it shows you how Eaton is performing over time. The most recent quarter might be important if Eaton 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 Eaton up to 10 years back (depending if Eaton 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 Eaton

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Eaton = 945,000
Shareholders equity (balance sheet) MRQ Eaton = 19,036,000
945,000 / 19,036,000 = 0.05 or 5.0%

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 Eaton Corporation PLC.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Eaton is operating .

Measures how much profit Eaton 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 Eaton to the Specialty Industrial Machinery industry mean.
An Operating Margin of 18.1% means the company generated $0.18 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Eaton Corporation PLC:

The MRQ is 18.1%. The company is operating efficient. +1
The TTM is 16.6%. The company is operating efficient. +1

Trends

Current period		Compared to		+/-
MRQ	18.1%	TTM	16.6%	+1.4%
TTM	16.6%	YOY	11.1%	+5.6%
TTM	16.6%	5Y	11.4%	+5.3%
5Y	11.4%	10Y	10.8%	+0.6%

Compared to industry (Specialty Industrial Machinery)

Period	Company	Industry (mean)	+/-
MRQ	18.1%	7.7%	+10.4%
TTM	16.6%	5.7%	+10.9%
YOY	11.1%	6.6%	+4.5%
5Y	11.4%	6.4%	+5.0%
10Y	10.8%	6.2%	+4.6%

Measures how efficient Eaton 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 Eaton to the Specialty Industrial Machinery 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 Eaton 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 Eaton is 18.1%. This means that Eaton earned $0.18 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the Specialty Industrial Machinery industry is 7.7%.
What is the trend?
The trend is important because it shows you how Eaton is performing over time. The most recent quarter might be important if Eaton 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 Eaton 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 Eaton

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Eaton = 1,078,000
Total revenue MRQ Eaton = 5,967,000
$1,078,000 / $5,967,000 = 0.18 or 18.1%

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

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

Operation earnings can be calculated in multiple ways:

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

1.2.2. Operating Ratio

Measures how efficient Eaton is keeping operating costs low.

Below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
An Operation Ratio of 0.82 means that the operating costs are $0.82 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Eaton Corporation PLC:

The MRQ is 0.819. The company is less efficient in keeping operating costs low.
The TTM is 0.833. The company is less efficient in keeping operating costs low.

Trends

Current period		Compared to		+/-
MRQ	0.819	TTM	0.833	-0.014
TTM	0.833	YOY	0.856	-0.023
TTM	0.833	5Y	0.866	-0.033
5Y	0.866	10Y	0.874	-0.008

Compared to industry (Specialty Industrial Machinery)

Period	Company	Industry (mean)	+/-
MRQ	0.819	1.553	-0.734
TTM	0.833	1.551	-0.718
YOY	0.856	1.517	-0.661
5Y	0.866	1.503	-0.637
10Y	0.874	1.329	-0.455

Measures how efficient Eaton 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 Eaton to the Specialty Industrial Machinery 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 Eaton is 81.9%. This means that Eaton earned $0.82 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 Specialty Industrial Machinery industry is 1.55.
What is the trend?
The trend is important because it shows you how Eaton is performing over time. The most recent quarter might be important if Eaton 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 Eaton 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 Eaton

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
(3,625,000 +1,264,000) \ 5,967,000 = 0.82

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 Eaton Corporation PLC.

1.3. Liquidity

1.3.1. Current Ratio

Measures if Eaton is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
A Current Ratio of 1.51 means the company has $1.51 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Eaton Corporation PLC:

The MRQ is 1.507. The company is able to pay all its short-term debts. +1
The TTM is 1.498. The company is just able to pay all its short-term debts.

Trends

Current period		Compared to		+/-
MRQ	1.507	TTM	1.498	+0.009
TTM	1.498	YOY	1.155	+0.344
TTM	1.498	5Y	1.426	+0.072
5Y	1.426	10Y	1.451	-0.025

Compared to industry (Specialty Industrial Machinery)

Period	Company	Industry (mean)	+/-
MRQ	1.507	1.687	-0.180
TTM	1.498	1.682	-0.184
YOY	1.155	1.643	-0.488
5Y	1.426	1.754	-0.328
10Y	1.451	1.652	-0.201

Measures if Eaton 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 Specialty Industrial Machinery 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 Eaton 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 Eaton is 1.51. This means Eaton has $1.51 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the Specialty Industrial Machinery industry is 1.69.
What is the trend?
The trend is important because it shows you how Eaton is performing over time. The most recent quarter might be important if Eaton 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 Eaton 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 Eaton

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
11,675,000 \ 7,747,000) = 1.51

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

Above 1 is considered healthy but always compare Eaton to the Specialty Industrial Machinery industry mean.
A Quick Ratio of 1.23 means the company can pay off $1.23 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Eaton Corporation PLC:

The MRQ is 1.226. The company is just able to pay all its short-term debts with the most liquid assets.
The TTM is 1.025. The company is just able to pay all its short-term debts with the most liquid assets.

Trends

Current period		Compared to		+/-
MRQ	1.226	TTM	1.025	+0.200
TTM	1.025	YOY	0.631	+0.394
TTM	1.025	5Y	0.795	+0.230
5Y	0.795	10Y	0.864	-0.069

Compared to industry (Specialty Industrial Machinery)

Period	Company	Industry (mean)	+/-
MRQ	1.226	0.680	+0.546
TTM	1.025	0.705	+0.320
YOY	0.631	0.779	-0.148
5Y	0.795	0.841	-0.046
10Y	0.864	0.872	-0.008

1.4. Solvency of Eaton Corporation PLC.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of Eaton assets are financed with debt.

Below 1 (100%) is considered healthy but always compare Eaton to Specialty Industrial Machinery industry mean.
A Debt to Asset Ratio of 0.50 means that Eaton assets are financed with 50.4% credit (debt) and the remaining percentage (100% - 50.4%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Eaton Corporation PLC:

The MRQ is 0.504. The company is able to pay all its debts by selling its assets. +1
The TTM is 0.507. The company is able to pay all its debts by selling its assets. +1

Trends

Current period		Compared to		+/-
MRQ	0.504	TTM	0.507	-0.003
TTM	0.507	YOY	0.526	-0.019
TTM	0.507	5Y	0.522	-0.015
5Y	0.522	10Y	0.512	+0.010

Compared to industry (Specialty Industrial Machinery)

Period	Company	Industry (mean)	+/-
MRQ	0.504	0.499	+0.005
TTM	0.507	0.504	+0.003
YOY	0.526	0.504	+0.022
5Y	0.522	0.499	+0.023
10Y	0.512	0.491	+0.021

Measures how much % of Eaton assets are financed with debt.

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

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Eaton to Specialty Industrial Machinery 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 Eaton is 0.50. This means means that Eaton is financed with 50.4% credit and the remaining percentage is financed by it's owners (shareholders).
How does it compare to the industry?
The mean MRQ Current Ratio of the Specialty Industrial Machinery industry is 168.7%.
What is the trend?
The trend is important because it shows you how Eaton is performing over time. The most recent quarter might be important if Eaton 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 Eaton 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 Eaton has so much debt.

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Eaton

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

Balance sheet
Debt to asset ratio = total debt \ total assets
19,363,000 \ 38,432,000 = 50.4% or 0.50.

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 Eaton is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare Eaton to the Specialty Industrial Machinery industry mean.
A Debt to Equity ratio of 101.7% means that company has $1.02 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Eaton Corporation PLC:

The MRQ is 1.017. The company is able to pay all its debts with equity. +1
The TTM is 1.031. The company is able to pay all its debts with equity. +1

Trends

Current period		Compared to		+/-
MRQ	1.017	TTM	1.031	-0.014
TTM	1.031	YOY	1.113	-0.082
TTM	1.031	5Y	1.098	-0.067
5Y	1.098	10Y	1.056	+0.042

Compared to industry (Specialty Industrial Machinery)

Period	Company	Industry (mean)	+/-
MRQ	1.017	0.991	+0.026
TTM	1.031	1.027	+0.004
YOY	1.113	1.018	+0.095
5Y	1.098	1.054	+0.044
10Y	1.056	1.031	+0.025

Measures if Eaton 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 Eaton 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 Eaton is 1.02. This means that Eaton can pay off $1.02 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Specialty Industrial Machinery industry is 0.99.
What is the trend?
The trend is important because it shows you how Eaton is performing over time. The most recent quarter might be important if Eaton 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 Eaton 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 Eaton

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
19,363,000 \ 19,036,000 = 1.02 or 101.7%

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 Eaton Corporation PLC

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 Eaton generates.

Above 15 is considered overpriced but always compare Eaton to the Specialty Industrial Machinery industry mean.
A PE ratio of 25.60 means the investor is paying $25.60 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Eaton Corporation PLC:

The EOD is 32.210. Based on the earnings, the company is overpriced. -1
The MRQ is 25.598. Based on the earnings, the company is overpriced. -1
The TTM is 25.899. Based on the earnings, the company is overpriced. -1

Trends

Current period		Compared to		+/-
EOD	32.210	MRQ	25.598	+6.612
MRQ	25.598	TTM	25.899	-0.301
TTM	25.899	YOY	23.348	+2.552
TTM	25.899	5Y	30.863	-4.963
5Y	30.863	10Y	23.949	+6.914

Compared to industry (Specialty Industrial Machinery)

Period	Company	Industry (mean)	+/-
EOD	32.210	18.806	+13.404
MRQ	25.598	18.501	+7.097
TTM	25.899	19.665	+6.234
YOY	23.348	19.594	+3.754
5Y	30.863	24.043	+6.820
10Y	23.949	29.187	-5.238

Measures how much money you pay for each share for every $1 in earnings Eaton 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 Eaton to the Specialty Industrial Machinery 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 Eaton is 25.60. This means the investor is paying $25.60 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Specialty Industrial Machinery industry is 18.50.
What is the trend?
The trend is important because it shows you how Eaton is performing over time. The most recent quarter might be important if Eaton 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 Eaton 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 Eaton

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 \ 401,800 = EPS
PE ratio MRQ = 25.60

* 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 Eaton Corporation PLC:

The EOD is 28.852. Based on how much money comes from the company's main activities, the company is underpriced. +1
The MRQ is 22.929. Based on how much money comes from the company's main activities, the company is underpriced. +1
The TTM is 39.416. Based on how much money comes from the company's main activities, the company is fair priced.

Trends

Current period		Compared to		+/-
EOD	28.852	MRQ	22.929	+5.922
MRQ	22.929	TTM	39.416	-16.486
TTM	39.416	YOY	-28.470	+67.885
TTM	39.416	5Y	18.915	+20.501
5Y	18.915	10Y	8.502	+10.412

Compared to industry (Specialty Industrial Machinery)

Period	Company	Industry (mean)	+/-
EOD	28.852	5.244	+23.608
MRQ	22.929	5.138	+17.791
TTM	39.416	3.184	+36.232
YOY	-28.470	-0.338	-28.132
5Y	18.915	1.618	+17.297
10Y	8.502	2.098	+6.404

2. Book Value per Share

2.3. Price to Book Ratio

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

At or below 1 is considered healthy (always compare to Specialty Industrial Machinery industry mean).
A PB ratio of 5.07 means the investor is paying $5.07 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Eaton Corporation PLC:

The EOD is 6.385. Based on the equity, the company is overpriced. -1
The MRQ is 5.074. Based on the equity, the company is overpriced. -1
The TTM is 4.532. Based on the equity, the company is fair priced.

Trends

Current period		Compared to		+/-
EOD	6.385	MRQ	5.074	+1.311
MRQ	5.074	TTM	4.532	+0.542
TTM	4.532	YOY	3.433	+1.099
TTM	4.532	5Y	3.350	+1.182
5Y	3.350	10Y	2.664	+0.686

Compared to industry (Specialty Industrial Machinery)

Period	Company	Industry (mean)	+/-
EOD	6.385	2.049	+4.336
MRQ	5.074	2.090	+2.984
TTM	4.532	2.107	+2.425
YOY	3.433	2.365	+1.068
5Y	3.350	2.371	+0.979
10Y	2.664	2.744	-0.080

2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Eaton Corporation PLC.

3.1. Institutions holding Eaton Corporation PLC

Institutions are holding 85.986% of the shares of Eaton Corporation PLC.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	Vanguard Group Inc	9.1514	0.1925	36595656	259615	0.7145
2023-12-31	BlackRock Inc	6.8272	0.1676	27301562	1186127	4.5419
2023-12-31	JPMorgan Chase & Co	6.4554	0.5973	25814718	2534846	10.8886
2023-12-31	FMR Inc	5.0483	0.3735	20187842	265863	1.3345
2023-12-31	State Street Corporation	4.2389	0.1986	16950832	378273	2.2825
2023-12-31	Bank of America Corp	3.4013	0.33	13601374	-381703	-2.7297
2023-12-31	Massachusetts Financial Services Company	3.3755	1.0498	13498294	-1021397	-7.0346
2023-12-31	Morgan Stanley - Brokerage Accounts	2.374	0.2015	9493339	352681	3.8584
2023-12-31	Geode Capital Management, LLC	1.8947	0.1903	7576586	159861	2.1554
2023-12-31	Goldman Sachs Group Inc	1.7697	0.153	7076936	3135564	79.5551
2023-12-31	Nuveen Asset Management, LLC	1.3793	0.4271	5515694	30056	0.5479
2023-12-31	AllianceBernstein L.P.	1.2111	0.4488	4843065	-311637	-6.0457
2023-12-31	Northern Trust Corp	1.1973	0.2087	4788082	-221353	-4.4187
2023-12-31	Bank of New York Mellon Corp	1.1905	0.2324	4760812	-373639	-7.2771
2023-12-31	NORGES BANK	1.1298	0.1901	4517827	-567356	-11.157
2023-12-31	Ameriprise Financial Inc	1.1083	0.3196	4431992	-421535	-8.6851
2023-12-31	ClearBridge Advisors, LLC	1.0502	0.8701	4199673	-151916	-3.491
2023-12-31	DZ BANK AG Deutsche Zentral-Genossenschaftsbank Frankfurt am Main	1.0189	1.2198	4074635	-705939	-14.7668
2023-12-31	Coatue Management LLC	0.9969	4.0261	3986445	195809	5.1656
2023-12-31	Raymond James & Associates	0.9352	0.6731	3739725	115165	3.1774
Total		55.7539	12.0699	222955089	+4457385	+2.0%

3.2. Funds holding Eaton Corporation PLC

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-02-29	Vanguard Total Stock Mkt Idx Inv	3.1337	0.2336	12531452	-27192	-0.2165
2024-02-29	Vanguard Institutional 500 Index Trust	2.493	0.2694	9969464	102436	1.0382
2024-02-29	JPMorgan Large Cap Growth I	1.2563	1.7191	5023971	0	0
2024-03-28	SPDR® S&P 500 ETF Trust	1.2139	0.2825	4854262	28440	0.5893
2024-02-29	Fidelity 500 Index	1.1976	0.2686	4788982	48189	1.0165
2024-03-28	iShares Core S&P 500 ETF	1.0351	0.2826	4139451	30464	0.7414
2023-12-31	MFS Large Cap Value Equity	0.8645	1.4608	3457142	-147533	-4.0928
2024-02-29	Vanguard Value Index Inv	0.8338	0.5938	3334218	11440	0.3443
2024-02-29	MFS Value A	0.7136	1.4124	2853503	-240705	-7.7792
2023-12-31	JPM US Equity Income-Composite	0.6782	1.4102	2711895	-209397	-7.168
2024-02-29	Vanguard Institutional Index I	0.6578	0.2686	2630427	-10498	-0.3975
2024-02-29	JPMorgan Equity Income I	0.6209	1.5645	2482823	-128678	-4.9274
2024-02-29	MFS Growth B	0.5978	1.5755	2390702	-25065	-1.0376
2023-12-31	MFS Growth Equity	0.5972	1.4408	2388020	-41298	-1.7
2024-02-29	Vanguard Dividend Appreciation ETF	0.576	0.7296	2303320	14614	0.6385
2023-12-31	Columbia Dividend Value	0.5441	1.3971	2175898	-336880	-13.4067
2023-12-31	JPM US Equity-MA	0.5322	2.014	2128236	2125573	79818.7383
2024-02-29	JPMorgan US Equity L	0.5322	2.2479	2128236	0	0
2024-02-29	Fidelity Contrafund	0.4972	0.4342	1988290	46900	2.4158
2024-02-29	State St S&P 500® Indx SL Cl III	0.4834	0.2675	1933142	8000	0.4156
Total		19.0585	19.8727	76213434	+1248810	+1.6%

3.3. Insider Transactions

Insiders are holding 0.203% of the shares of Eaton Corporation PLC.

Date	Owner	Type	Amount	Price
2024-03-11	Heath B Monesmith	SELL	13027	291.4
2024-02-29	Peter Denk	SELL	1731	288.97
2024-02-13	Olivier Leonetti	SELL	4461	272
2024-02-07	Ernest W Marshall Jr	SELL	19750	273.17
2023-12-04	Sternadt Paulo Ruiz	SELL	2639	228.05
2023-08-31	Thomas B Okray	SELL	4950	231.09
2023-08-29	Taras G Jr. Szmagala	SELL	1869	226.68
2023-08-14	Craig Arnold	SELL	100000	219.45
2023-08-07	Heath B Monesmith	SELL	9831	221.12
2023-06-15	Michael Yelton	SELL	2000	197.11
2023-06-05	Taras G Jr. Szmagala	SELL	2000	183.93

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Eaton Corporation PLC 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	-	-	1.592	1.200	+33%	0.436	+265%	0.506	+214%	0.305	+422%
Book Value Per Share	-	-	47.459	45.469	+4%	41.327	+15%	40.062	+18%	37.637	+26%
Current Ratio	-	-	1.507	1.498	+1%	1.155	+31%	1.426	+6%	1.451	+4%
Debt To Asset Ratio	-	-	0.504	0.507	-1%	0.526	-4%	0.522	-3%	0.512	-2%
Debt To Equity Ratio	-	-	1.017	1.031	-1%	1.113	-9%	1.098	-7%	1.056	-4%
Dividend Per Share	-	-	0.856	0.859	0%	0.810	+6%	0.774	+11%	0.673	+27%
Eps	-	-	2.352	2.005	+17%	1.536	+53%	1.412	+67%	1.301	+81%
Free Cash Flow Per Share	-	-	2.626	1.786	+47%	1.209	+117%	1.455	+80%	1.246	+111%
Free Cash Flow To Equity Per Share	-	-	1.720	1.243	+38%	0.370	+365%	0.535	+222%	0.174	+891%
Gross Profit Margin	-	-	1.000	1.000	0%	1.000	0%	0.732	+37%	0.866	+16%
Intrinsic Value_10Y_max	-	-	74.982	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	55.779	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	5.637	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	5.120	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	18.367	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	15.881	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	32.821	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	27.105	-	-	-	-	-	-	-	-
Market Cap	121175273840.000	+20%	96761476000.000	82904291000.000	+17%	56918113500.000	+70%	55186393750.000	+75%	43502151525.000	+122%
Net Profit Margin	-	-	0.158	0.138	+15%	0.118	+34%	0.109	+45%	0.106	+49%
Operating Margin	-	-	0.181	0.166	+9%	0.111	+63%	0.114	+59%	0.108	+67%
Operating Ratio	-	-	0.819	0.833	-2%	0.856	-4%	0.866	-5%	0.874	-6%
Pb Ratio	6.385	+21%	5.074	4.532	+12%	3.433	+48%	3.350	+51%	2.664	+90%
Pe Ratio	32.210	+21%	25.598	25.899	-1%	23.348	+10%	30.863	-17%	23.949	+7%
Price Per Share	303.020	+21%	240.820	206.635	+17%	142.015	+70%	136.612	+76%	103.189	+133%
Price To Free Cash Flow Ratio	28.852	+21%	22.929	39.416	-42%	-28.470	+224%	18.915	+21%	8.502	+170%
Price To Total Gains Ratio	123.755	+21%	98.352	100.745	-2%	636.685	-85%	277.966	-65%	124.265	-21%
Quick Ratio	-	-	1.226	1.025	+20%	0.631	+94%	0.795	+54%	0.864	+42%
Return On Assets	-	-	0.025	0.022	+13%	0.018	+40%	0.017	+48%	0.017	+47%
Return On Equity	-	-	0.050	0.044	+13%	0.037	+33%	0.035	+43%	0.034	+45%
Total Gains Per Share	-	-	2.449	2.060	+19%	1.247	+96%	1.280	+91%	0.978	+150%
Usd Book Value	-	-	19069000000.000	18240750000.000	+5%	16562750000.000	+15%	16242050000.000	+17%	16154475000.000	+18%
Usd Book Value Change Per Share	-	-	1.592	1.200	+33%	0.436	+265%	0.506	+214%	0.305	+422%
Usd Book Value Per Share	-	-	47.459	45.469	+4%	41.327	+15%	40.062	+18%	37.637	+26%
Usd Dividend Per Share	-	-	0.856	0.859	0%	0.810	+6%	0.774	+11%	0.673	+27%
Usd Eps	-	-	2.352	2.005	+17%	1.536	+53%	1.412	+67%	1.301	+81%
Usd Free Cash Flow	-	-	1055000000.000	716750000.000	+47%	483750000.000	+118%	590450000.000	+79%	530350000.000	+99%
Usd Free Cash Flow Per Share	-	-	2.626	1.786	+47%	1.209	+117%	1.455	+80%	1.246	+111%
Usd Free Cash Flow To Equity Per Share	-	-	1.720	1.243	+38%	0.370	+365%	0.535	+222%	0.174	+891%
Usd Market Cap	121175273840.000	+20%	96761476000.000	82904291000.000	+17%	56918113500.000	+70%	55186393750.000	+75%	43502151525.000	+122%
Usd Price Per Share	303.020	+21%	240.820	206.635	+17%	142.015	+70%	136.612	+76%	103.189	+133%
Usd Profit	-	-	945000000.000	804500000.000	+17%	615250000.000	+54%	572200000.000	+65%	556575000.000	+70%
Usd Revenue	-	-	5967000000.000	5799000000.000	+3%	5188000000.000	+15%	5141200000.000	+16%	5199775000.000	+15%
Usd Total Gains Per Share	-	-	2.449	2.060	+19%	1.247	+96%	1.280	+91%	0.978	+150%
	EOD	+4 -4	MRQ	TTM	+30 -5	YOY	+30 -5	5Y	+32 -4	10Y	+31 -5

4.2. Fundamental Score

Let's check the fundamental score of Eaton Corporation PLC based on Penke's default stock scanner.

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	32.210
Price to Book Ratio (EOD)	Between	0-1	6.385
Net Profit Margin (MRQ)	Greater than	0	0.158
Operating Margin (MRQ)	Greater than	0	0.181
Quick Ratio (MRQ)	Greater than	1	1.226
Current Ratio (MRQ)	Greater than	1	1.507
Debt to Asset Ratio (MRQ)	Less than	1	0.504
Debt to Equity Ratio (MRQ)	Less than	1	1.017
Return on Equity (MRQ)	Greater than	0.15	0.050
Return on Assets (MRQ)	Greater than	0.05	0.025
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 Eaton Corporation PLC based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	43.062
Ma 20	Greater than	Ma 50	315.430
Ma 50	Greater than	Ma 100	299.904
Ma 100	Greater than	Ma 200	270.284
Open	Greater than	Close	309.040
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	38,432,000
Total Liabilities	19,363,000
Total Stockholder Equity	19,036,000

	As reported
Total Liabilities	19,363,000
Total Stockholder Equity	+ 19,036,000
Total Assets	= 38,432,000

Assets

Total Assets	38,432,000
Total Current Assets	11,675,000
Long-term Assets	26,757,000

Total Current Assets

Total Current Assets (as reported)	11,675,000
Cash And Cash Equivalents	488,000
Short-term Investments	2,121,000
Net Receivables	4,764,000
Inventory	3,739,000
Other Current Assets	563,000
Total Current Assets (calculated)	11,675,000
+/-	0

Long-term Assets

Long-term Assets (as reported)	26,757,000
Property Plant Equipment	4,178,000
Goodwill	14,977,000
Intangible Assets	5,092,000
Long-term Assets Other	1,189,000
Long-term Assets (calculated)	25,436,000
+/-	1,321,000

Liabilities & Shareholders' Equity

Total Current Liabilities	7,747,000
Long-term Liabilities	11,616,000
Total Stockholder Equity	19,036,000

Total Current Liabilities

Total Current Liabilities (as reported)	7,747,000
Short-term Debt	1,160,000
Short Long Term Debt	1,025,000
Accounts payable	3,365,000
Other Current Liabilities	2,612,000
Total Current Liabilities (calculated)	8,162,000
+/-	415,000

Long-term Liabilities

Long-term Liabilities (as reported)	11,616,000
Long term Debt	8,244,000
Capital Lease Obligations	533,000
Long-term Liabilities Other	1,489,000
Long-term Liabilities (calculated)	10,266,000
+/-	1,350,000

Total Stockholder Equity

Total Stockholder Equity (as reported)	19,036,000
Common Stock	4,000
Retained Earnings	10,305,000
Accumulated Other Comprehensive Income	-3,907,000
Other Stockholders Equity	12,634,000
Total Stockholder Equity (calculated)	19,036,000
+/-	0

Other

Capital Stock	4,000
Cash and Short Term Investments	2,609,000
Common Stock Shares Outstanding	401,800
Current Deferred Revenue	610,000
Liabilities and Stockholders Equity	38,432,000
Net Debt	9,449,000
Net Invested Capital	28,305,000
Net Working Capital	3,928,000
Property Plant and Equipment Gross	9,386,000
Short Long Term Debt Total	9,937,000

Balance Sheet

Currency in USD. All numbers in thousands.

Trend

2023-12-31

2023-09-30

2023-06-30

2023-03-31

2022-12-31

2022-09-30

2022-06-30

2022-03-31

2021-12-31

2021-09-30

2021-06-30

2021-03-31

2020-12-31

2020-09-30

2020-06-30

2020-03-31

2019-12-31

2019-09-30

2019-06-30

2019-03-31

2018-12-31

2018-09-30

2018-06-30

2018-03-31

2017-12-31

2017-09-30

2017-06-30

2017-03-31

2016-12-31

2016-09-30

2016-06-30

2016-03-31

2015-12-31

2015-09-30

2015-06-30

2015-03-31

2014-12-31

2014-09-30

2014-06-30

2014-03-31

2013-12-31

2013-09-30

2013-06-30

2013-03-31

2012-12-31

2012-09-30

2012-06-30

2012-03-31

2011-12-31

2011-09-30

2011-06-30

2011-03-31

2010-12-31

2010-09-30

2010-06-30

2010-03-31

2009-12-31

2009-09-30

2009-06-30

2009-03-31

2008-12-31

2008-09-30

2008-06-30

2008-03-31

2007-12-31

2007-09-30

2007-06-30

2007-03-31

2006-12-31

2006-09-30

2006-06-30

2006-03-31

2005-12-31

2005-09-30

2005-06-30

2005-03-31

2004-12-31

2004-09-30

2004-06-30

2004-03-31

2003-12-31

2003-09-30

2003-06-30

2003-03-31

2002-12-31

2002-09-30

2002-06-30

2002-03-31

2001-12-31

2001-09-30

2001-06-30

2001-03-31

2000-12-31

2000-09-30

2000-06-30

2000-03-31

1999-12-31

1999-09-30

1999-06-30

1999-03-31

1998-12-31

1998-09-30

1998-06-30

1998-03-31

1997-12-31

1997-09-30

1997-06-30

1997-03-31

1996-12-31

1996-09-30

1996-06-30

1996-03-31

1995-12-31

1995-09-30

1995-06-30

1995-03-31

1994-12-31

1994-09-30

1994-06-30

1994-03-31

1993-12-31

1993-09-30

1993-06-30

1993-03-31

1992-12-31

1992-09-30

1992-06-30

1992-03-31

1991-12-31

1991-09-30

1991-06-30

1991-03-31

1990-12-31

1990-09-30

1990-06-30

1990-03-31

1989-12-31

1989-09-30

1989-06-30

1989-03-31

1988-12-31

1988-09-30

1988-06-30

1988-03-31

1987-12-31

1987-09-30

1987-06-30

1987-03-31

1986-12-31

1986-09-30

1986-06-30

1986-03-31

1985-12-31

1985-09-30

> Total Assets

0
2,814,200
0
0
0
3,025,100
0
0
0
3,026,200
0
0
0
3,033,800
0
2,976,600
3,075,800
3,051,600
2,984,000
3,085,600
3,043,900
3,013,000
2,969,000
2,934,000
3,047,000
3,087,000
3,064,000
3,109,000
3,181,000
3,096,000
3,133,000
3,212,000
3,219,000
3,268,000
4,588,000
4,682,000
4,695,000
4,682,000
4,926,000
5,081,000
5,065,000
5,053,000
5,130,000
5,255,000
5,277,000
5,307,000
5,359,000
5,400,000
5,845,000
5,465,000
5,323,000
5,302,000
5,493,000
5,665,000
5,664,000
8,341,000
8,369,000
8,437,000
8,602,000
8,614,000
8,684,000
8,180,000
8,193,000
7,867,000
7,893,000
7,646,000
7,550,000
7,655,000
7,470,000
7,138,000
7,262,000
7,656,000
7,903,000
8,223,000
8,193,000
8,555,000
8,883,000
9,075,000
9,274,000
9,507,000
9,749,000
10,218,000
10,691,000
10,885,000
11,254,000
11,417,000
12,240,000
12,419,000
12,739,000
13,430,000
14,646,000
17,923,000
16,967,000
16,655,000
16,001,000
16,191,000
16,495,000
16,282,000
15,847,000
15,927,000
17,015,000
17,252,000
17,337,000
18,121,000
17,627,000
17,873,000
17,993,000
18,554,000
18,800,000
36,284,000
34,977,000
35,257,000
35,312,000
35,491,000
35,262,000
35,258,000
34,239,000
33,529,000
32,696,000
32,579,000
32,201,000
31,031,000
31,583,000
31,154,000
31,237,000
30,419,000
30,611,000
31,355,000
32,725,000
32,600,000
32,668,000
31,865,000
31,628,000
31,092,000
31,649,000
32,244,000
31,895,000
32,805,000
30,845,000
30,348,000
30,985,000
31,824,000
34,080,000
36,804,000
34,128,000
34,027,000
35,208,000
35,153,000
34,364,000
35,030,000
35,517,000
36,773,000
37,289,000
38,432,000

38,432,000

37,289,000

36,773,000

35,517,000

35,030,000

34,364,000

35,153,000

35,208,000

34,027,000

34,128,000

36,804,000

34,080,000

31,824,000

30,985,000

30,348,000

30,845,000

32,805,000

31,895,000

32,244,000

31,649,000

31,092,000

31,628,000

31,865,000

32,668,000

32,600,000

32,725,000

31,355,000

30,611,000

30,419,000

31,237,000

31,154,000

31,583,000

31,031,000

32,201,000

32,579,000

32,696,000

33,529,000

34,239,000

35,258,000

35,262,000

35,491,000

35,312,000

35,257,000

34,977,000

36,284,000

18,800,000

18,554,000

17,993,000

17,873,000

17,627,000

18,121,000

17,337,000

17,252,000

17,015,000

15,927,000

15,847,000

16,282,000

16,495,000

16,191,000

16,001,000

16,655,000

16,967,000

17,923,000

14,646,000

13,430,000

12,739,000

12,419,000

12,240,000

11,417,000

11,254,000

10,885,000

10,691,000

10,218,000

9,749,000

9,507,000

9,274,000

9,075,000

8,883,000

8,555,000

8,193,000

8,223,000

7,903,000

7,656,000

7,262,000

7,138,000

7,470,000

7,655,000

7,550,000

7,646,000

7,893,000

7,867,000

8,193,000

8,180,000

8,684,000

8,614,000

8,602,000

8,437,000

8,369,000

8,341,000

5,664,000

5,665,000

5,493,000

5,302,000

5,323,000

5,465,000

5,845,000

5,400,000

5,359,000

5,307,000

5,277,000

5,255,000

5,130,000

5,053,000

5,065,000

5,081,000

4,926,000

4,682,000

4,695,000

4,682,000

4,588,000

3,268,000

3,219,000

3,212,000

3,133,000

3,096,000

3,181,000

3,109,000

3,064,000

3,087,000

3,047,000

2,934,000

2,969,000

3,013,000

3,043,900

3,085,600

2,984,000

3,051,600

3,075,800

2,976,600

3,033,800

3,026,200

3,025,100

2,814,200

> Total Current Assets

0
1,843,100
0
0
0
1,676,500
0
0
0
1,118,200
0
0
0
1,305,400
0
1,302,700
1,376,700
1,290,700
1,227,100
1,327,000
1,294,200
1,296,000
1,219,000
1,152,000
1,200,000
1,186,000
1,195,000
1,209,000
1,335,000
1,318,000
1,428,000
1,475,000
1,481,000
1,466,000
1,785,000
1,828,000
1,894,000
1,846,000
2,077,000
2,090,000
2,067,000
1,967,000
2,079,000
2,102,000
2,088,000
2,017,000
2,133,000
2,165,000
2,310,000
2,055,000
2,034,000
2,020,000
2,061,000
1,982,000
2,062,000
2,778,000
2,773,000
2,782,000
2,920,000
2,966,000
2,976,000
2,571,000
2,828,000
2,539,000
2,587,000
2,387,000
2,371,000
2,500,000
2,463,000
2,457,000
2,409,000
2,746,000
2,949,000
3,093,000
3,059,000
3,073,000
3,225,000
3,182,000
3,403,000
3,563,000
3,626,000
3,578,000
3,965,000
4,119,000
4,401,000
4,408,000
4,405,000
4,535,000
4,826,000
4,767,000
5,249,000
6,063,000
5,587,000
4,795,000
4,427,000
4,477,000
4,588,000
4,524,000
4,480,000
4,862,000
5,353,000
5,506,000
5,470,000
5,917,000
5,733,000
5,826,000
5,882,000
6,366,000
6,195,000
7,824,000
8,196,000
8,229,000
8,766,000
8,731,000
8,683,000
8,838,000
8,431,000
8,100,000
7,940,000
7,644,000
7,579,000
6,616,000
7,013,000
6,826,000
7,087,000
6,941,000
6,975,000
7,487,000
8,449,000
8,314,000
8,129,000
7,913,000
7,867,000
7,590,000
7,744,000
8,126,000
8,012,000
8,728,000
8,670,000
8,213,000
8,671,000
9,178,000
9,905,000
9,789,000
7,487,000
7,511,000
8,194,000
8,687,000
8,540,000
8,761,000
9,138,000
10,303,000
10,983,000
11,675,000

11,675,000

10,983,000

10,303,000

9,138,000

8,761,000

8,540,000

8,687,000

8,194,000

7,511,000

7,487,000

9,789,000

9,905,000

9,178,000

8,671,000

8,213,000

8,670,000

8,728,000

8,012,000

8,126,000

7,744,000

7,590,000

7,867,000

7,913,000

8,129,000

8,314,000

8,449,000

7,487,000

6,975,000

6,941,000

7,087,000

6,826,000

7,013,000

6,616,000

7,579,000

7,644,000

7,940,000

8,100,000

8,431,000

8,838,000

8,683,000

8,731,000

8,766,000

8,229,000

8,196,000

7,824,000

6,195,000

6,366,000

5,882,000

5,826,000

5,733,000

5,917,000

5,470,000

5,506,000

5,353,000

4,862,000

4,480,000

4,524,000

4,588,000

4,477,000

4,427,000

4,795,000

5,587,000

6,063,000

5,249,000

4,767,000

4,826,000

4,535,000

4,405,000

4,408,000

4,401,000

4,119,000

3,965,000

3,578,000

3,626,000

3,563,000

3,403,000

3,182,000

3,225,000

3,073,000

3,059,000

3,093,000

2,949,000

2,746,000

2,409,000

2,457,000

2,463,000

2,500,000

2,371,000

2,387,000

2,587,000

2,539,000

2,828,000

2,571,000

2,976,000

2,966,000

2,920,000

2,782,000

2,773,000

2,778,000

2,062,000

1,982,000

2,061,000

2,020,000

2,034,000

2,055,000

2,310,000

2,165,000

2,133,000

2,017,000

2,088,000

2,102,000

2,079,000

1,967,000

2,067,000

2,090,000

2,077,000

1,846,000

1,894,000

1,828,000

1,785,000

1,466,000

1,481,000

1,475,000

1,428,000

1,318,000

1,335,000

1,209,000

1,195,000

1,186,000

1,200,000

1,152,000

1,219,000

1,296,000

1,294,200

1,327,000

1,227,100

1,290,700

1,376,700

1,302,700

1,305,400

1,118,200

1,676,500

1,843,100

Cash And Cash Equivalents

0
576,500
0
0
0
190,800
0
0
0
48,100
0
0
0
191,500
0
12,100
8,000
25,800
8,600
8,500
7,300
30,000
11,000
11,000
8,000
21,000
18,000
22,000
26,000
30,000
17,000
20,000
18,000
32,000
22,000
13,000
16,000
18,000
22,000
9,000
14,000
56,000
3,000
8,000
25,000
22,000
25,000
23,000
24,000
53,000
46,000
44,000
47,000
80,000
20,000
26,000
35,000
81,000
67,000
78,000
32,000
82,000
120,000
105,000
211,000
112,000
262,000
322,000
379,000
75,000
59,000
87,000
72,000
61,000
65,000
86,000
83,000
85,000
90,000
130,000
92,000
110,000
108,000
125,000
129,000
114,000
106,000
112,000
171,000
142,000
157,000
219,000
181,000
188,000
145,000
148,000
192,000
340,000
151,000
249,000
395,000
333,000
201,000
282,000
278,000
385,000
367,000
525,000
425,000
577,000
639,000
628,000
642,000
915,000
784,000
631,000
655,000
781,000
663,000
303,000
418,000
268,000
333,000
323,000
494,000
543,000
222,000
312,000
791,000
561,000
317,000
256,000
327,000
283,000
303,000
412,000
549,000
370,000
239,000
292,000
429,000
438,000
354,000
279,000
271,000
297,000
237,000
364,000
231,000
294,000
235,000
353,000
348,000
488,000

488,000

348,000

353,000

235,000

294,000

231,000

364,000

237,000

297,000

271,000

279,000

354,000

438,000

429,000

292,000

239,000

370,000

549,000

412,000

303,000

283,000

327,000

256,000

317,000

561,000

791,000

312,000

222,000

543,000

494,000

323,000

333,000

268,000

418,000

303,000

663,000

781,000

655,000

631,000

784,000

915,000

642,000

628,000

639,000

577,000

425,000

525,000

367,000

385,000

278,000

282,000

201,000

333,000

395,000

249,000

151,000

340,000

192,000

148,000

145,000

188,000

181,000

219,000

157,000

142,000

171,000

112,000

106,000

114,000

129,000

125,000

108,000

110,000

92,000

130,000

90,000

85,000

83,000

86,000

65,000

61,000

72,000

87,000

59,000

75,000

379,000

322,000

262,000

112,000

211,000

105,000

120,000

82,000

32,000

78,000

67,000

81,000

35,000

26,000

20,000

80,000

47,000

44,000

46,000

53,000

24,000

23,000

25,000

22,000

25,000

8,000

3,000

56,000

14,000

9,000

22,000

18,000

16,000

13,000

22,000

32,000

18,000

20,000

17,000

30,000

26,000

22,000

18,000

21,000

8,000

11,000

30,000

7,300

8,500

8,600

25,800

8,000

12,100

191,500

48,100

190,800

576,500

Short-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
18,000
36,000
84,000
34,000
67,000
169,000
44,000
257,000
102,000
0
199,000
0
0
0
353,000
43,000
342,000
522,000
804,000
514,000
203,000
267,000
211,000
253,000
315,000
247,000
226,000
334,000
354,000
572,000
671,000
313,000
382,000
568,000
504,000
426,000
499,000
282,000
342,000
289,000
433,000
473,000
433,000
338,000
538,000
493,000
838,000
496,000
601,000
536,000
699,000
444,000
652,000
620,000
527,000
397,000
368,000
698,000
794,000
360,000
634,000
335,000
245,000
139,000
127,000
150,000
177,000
240,000
146,000
213,000
203,000
301,000
525,000
843,000
534,000
510,000
236,000
178,000
157,000
143,000
385,000
281,000
221,000
178,000
204,000
334,000
664,000
945,000
261,000
389,000
271,000
268,000
259,000
287,000
261,000
289,000
977,000
1,558,000
2,121,000

2,121,000

1,558,000

977,000

289,000

261,000

287,000

259,000

268,000

271,000

389,000

261,000

945,000

664,000

334,000

204,000

178,000

221,000

281,000

385,000

143,000

157,000

178,000

236,000

510,000

534,000

843,000

525,000

301,000

203,000

213,000

146,000

240,000

177,000

150,000

127,000

139,000

245,000

335,000

634,000

360,000

794,000

698,000

368,000

397,000

527,000

620,000

652,000

444,000

699,000

536,000

601,000

496,000

838,000

493,000

538,000

338,000

433,000

473,000

433,000

289,000

342,000

282,000

499,000

426,000

504,000

568,000

382,000

313,000

671,000

572,000

354,000

334,000

226,000

247,000

315,000

253,000

211,000

267,000

203,000

514,000

804,000

522,000

342,000

43,000

353,000

199,000

102,000

257,000

44,000

169,000

67,000

34,000

84,000

36,000

18,000

Net Receivables

0
696,400
0
0
0
834,500
0
0
0
458,600
0
0
0
486,600
0
536,100
528,900
505,600
552,900
544,700
534,700
498,000
508,000
526,000
527,000
484,000
562,000
577,000
569,000
500,000
595,000
610,000
599,000
550,000
879,000
901,000
934,000
889,000
1,052,000
1,053,000
1,032,000
932,000
1,086,000
1,093,000
1,056,000
985,000
1,081,000
1,120,000
1,144,000
958,000
991,000
999,000
1,001,000
885,000
1,018,000
1,429,000
1,400,000
1,267,000
1,406,000
1,426,000
1,356,000
1,219,000
1,272,000
1,215,000
1,171,000
1,070,000
1,096,000
1,171,000
1,139,000
1,032,000
1,231,000
1,269,000
1,314,000
1,190,000
1,399,000
1,579,000
1,649,000
1,612,000
1,709,000
1,759,000
1,861,000
1,785,000
1,971,000
2,035,000
2,025,000
1,928,000
2,139,000
2,208,000
2,220,000
2,208,000
2,561,000
3,029,000
2,845,000
2,295,000
2,016,000
2,015,000
2,047,000
1,899,000
2,052,000
2,126,000
2,332,000
2,239,000
2,466,000
2,625,000
2,549,000
2,444,000
2,588,000
2,683,000
2,645,000
3,510,000
3,685,000
3,820,000
3,950,000
3,648,000
3,889,000
4,010,000
3,972,000
3,667,000
3,733,000
3,840,000
3,656,000
3,479,000
3,581,000
3,628,000
3,659,000
3,560,000
3,673,000
3,813,000
3,962,000
3,943,000
4,005,000
4,092,000
4,027,000
3,858,000
3,865,000
3,944,000
3,787,000
3,437,000
2,951,000
2,647,000
2,876,000
2,904,000
3,065,000
3,341,000
3,393,000
3,297,000
3,667,000
3,837,000
3,816,000
4,076,000
4,239,000
4,399,000
4,460,000
4,764,000

4,764,000

4,460,000

4,399,000

4,239,000

4,076,000

3,816,000

3,837,000

3,667,000

3,297,000

3,393,000

3,341,000

3,065,000

2,904,000

2,876,000

2,647,000

2,951,000

3,437,000

3,787,000

3,944,000

3,865,000

3,858,000

4,027,000

4,092,000

4,005,000

3,943,000

3,962,000

3,813,000

3,673,000

3,560,000

3,659,000

3,628,000

3,581,000

3,479,000

3,656,000

3,840,000

3,733,000

3,667,000

3,972,000

4,010,000

3,889,000

3,648,000

3,950,000

3,820,000

3,685,000

3,510,000

2,645,000

2,683,000

2,588,000

2,444,000

2,549,000

2,625,000

2,466,000

2,239,000

2,332,000

2,126,000

2,052,000

1,899,000

2,047,000

2,015,000

2,016,000

2,295,000

2,845,000

3,029,000

2,561,000

2,208,000

2,220,000

2,208,000

2,139,000

1,928,000

2,025,000

2,035,000

1,971,000

1,785,000

1,861,000

1,759,000

1,709,000

1,612,000

1,649,000

1,579,000

1,399,000

1,190,000

1,314,000

1,269,000

1,231,000

1,032,000

1,139,000

1,171,000

1,096,000

1,070,000

1,171,000

1,215,000

1,272,000

1,219,000

1,356,000

1,426,000

1,406,000

1,267,000

1,400,000

1,429,000

1,018,000

885,000

1,001,000

999,000

991,000

958,000

1,144,000

1,120,000

1,081,000

985,000

1,056,000

1,093,000

1,086,000

932,000

1,032,000

1,053,000

1,052,000

889,000

934,000

901,000

879,000

550,000

599,000

610,000

595,000

500,000

569,000

577,000

562,000

484,000

527,000

526,000

508,000

498,000

534,700

544,700

552,900

505,600

528,900

536,100

486,600

458,600

834,500

696,400

Other Current Assets

0
122,000
0
0
0
166,500
0
0
0
204,400
0
0
0
178,800
0
293,700
387,200
317,100
259,800
370,900
330,600
338,000
271,000
201,000
243,000
241,000
178,000
175,000
295,000
351,000
376,000
415,000
425,000
450,000
228,000
249,000
267,000
241,000
268,000
255,000
265,000
244,000
251,000
266,000
271,000
281,000
304,000
278,000
357,000
310,000
304,000
293,000
326,000
310,000
310,000
323,000
352,000
385,000
438,000
430,000
438,000
354,000
339,000
336,000
466,000
172,000
345,000
338,000
311,000
118,000
299,000
295,000
306,000
125,000
330,000
328,000
296,000
92,000
333,000
328,000
361,000
115,000
395,000
419,000
436,000
135,000
458,000
451,000
468,000
139,000
471,000
472,000
484,000
177,000
487,000
508,000
517,000
149,000
565,000
563,000
600,000
532,000
640,000
643,000
601,000
597,000
704,000
750,000
704,000
881,000
1,081,000
1,008,000
1,073,000
992,000
1,118,000
1,029,000
971,000
979,000
981,000
935,000
960,000
369,000
468,000
406,000
393,000
381,000
435,000
444,000
396,000
679,000
552,000
576,000
500,000
507,000
536,000
532,000
494,000
1,895,000
2,956,000
2,932,000
2,936,000
3,063,000
3,142,000
3,240,000
632,000
677,000
705,000
1,000
778,000
700,000
771,000
904,000
904,000
563,000

563,000

904,000

771,000

700,000

778,000

1,000

705,000

677,000

632,000

3,240,000

3,142,000

3,063,000

2,936,000

2,932,000

2,956,000

1,895,000

494,000

532,000

536,000

507,000

500,000

576,000

552,000

679,000

396,000

444,000

435,000

381,000

393,000

406,000

468,000

369,000

960,000

935,000

981,000

979,000

971,000

1,029,000

1,118,000

992,000

1,073,000

1,008,000

1,081,000

881,000

704,000

750,000

704,000

597,000

601,000

643,000

640,000

532,000

600,000

563,000

565,000

149,000

517,000

508,000

487,000

177,000

484,000

472,000

471,000

139,000

468,000

451,000

458,000

135,000

436,000

419,000

395,000

115,000

361,000

328,000

333,000

92,000

296,000

328,000

330,000

125,000

306,000

295,000

299,000

118,000

311,000

338,000

345,000

172,000

466,000

336,000

339,000

354,000

438,000

430,000

438,000

385,000

352,000

323,000

310,000

326,000

293,000

304,000

310,000

357,000

278,000

304,000

281,000

271,000

266,000

251,000

244,000

265,000

255,000

268,000

241,000

267,000

249,000

228,000

450,000

425,000

415,000

376,000

351,000

295,000

175,000

178,000

241,000

243,000

201,000

271,000

338,000

330,600

370,900

259,800

317,100

387,200

293,700

178,800

204,400

166,500

122,000

> Long-term Assets

0
971,100
0
0
0
1,348,600
0
0
0
1,908,000
0
0
0
1,728,400
0
1,673,900
1,699,100
1,760,900
1,756,900
1,758,600
1,749,700
1,717,000
1,750,000
1,782,000
1,847,000
1,901,000
1,869,000
1,900,000
1,846,000
1,778,000
1,705,000
1,737,000
1,738,000
1,802,000
2,803,000
2,854,000
2,801,000
2,836,000
2,849,000
2,991,000
2,998,000
3,086,000
3,051,000
3,153,000
3,189,000
3,290,000
3,226,000
3,235,000
3,535,000
3,410,000
3,289,000
3,282,000
3,432,000
3,683,000
3,602,000
5,563,000
5,596,000
5,655,000
5,682,000
5,648,000
5,708,000
5,609,000
5,365,000
5,328,000
5,306,000
5,259,000
5,179,000
5,155,000
5,007,000
4,681,000
4,853,000
4,910,000
4,954,000
5,130,000
5,134,000
5,482,000
5,658,000
5,893,000
5,871,000
5,944,000
6,123,000
6,640,000
6,726,000
6,766,000
6,853,000
7,009,000
7,835,000
7,884,000
7,913,000
8,663,000
9,397,000
11,860,000
11,380,000
11,860,000
11,574,000
11,714,000
11,907,000
11,758,000
11,367,000
11,065,000
11,662,000
11,746,000
11,867,000
12,204,000
11,894,000
12,047,000
12,111,000
12,188,000
12,605,000
28,460,000
26,781,000
27,028,000
26,546,000
26,760,000
26,579,000
26,420,000
25,808,000
25,429,000
24,756,000
24,935,000
24,622,000
24,415,000
24,570,000
24,328,000
24,150,000
23,478,000
23,636,000
23,868,000
24,276,000
24,286,000
24,539,000
23,952,000
23,761,000
23,502,000
23,905,000
24,118,000
23,883,000
24,077,000
22,175,000
22,135,000
22,314,000
22,646,000
24,175,000
27,015,000
26,641,000
26,516,000
27,014,000
26,466,000
25,826,000
26,267,000
26,380,000
26,470,000
26,305,000
26,757,000

26,757,000

26,305,000

26,470,000

26,380,000

26,267,000

25,826,000

26,466,000

27,014,000

26,516,000

26,641,000

27,015,000

24,175,000

22,646,000

22,314,000

22,135,000

22,175,000

24,077,000

23,883,000

24,118,000

23,905,000

23,502,000

23,761,000

23,952,000

24,539,000

24,286,000

24,276,000

23,868,000

23,636,000

23,478,000

24,150,000

24,328,000

24,570,000

24,415,000

24,622,000

24,935,000

24,756,000

25,429,000

25,808,000

26,420,000

26,579,000

26,760,000

26,546,000

27,028,000

26,781,000

28,460,000

12,605,000

12,188,000

12,111,000

12,047,000

11,894,000

12,204,000

11,867,000

11,746,000

11,662,000

11,065,000

11,367,000

11,758,000

11,907,000

11,714,000

11,574,000

11,860,000

11,380,000

11,860,000

9,397,000

8,663,000

7,913,000

7,884,000

7,835,000

7,009,000

6,853,000

6,766,000

6,726,000

6,640,000

6,123,000

5,944,000

5,871,000

5,893,000

5,658,000

5,482,000

5,134,000

5,130,000

4,954,000

4,910,000

4,853,000

4,681,000

5,007,000

5,155,000

5,179,000

5,259,000

5,306,000

5,328,000

5,365,000

5,609,000

5,708,000

5,648,000

5,682,000

5,655,000

5,596,000

5,563,000

3,602,000

3,683,000

3,432,000

3,282,000

3,289,000

3,410,000

3,535,000

3,235,000

3,226,000

3,290,000

3,189,000

3,153,000

3,051,000

3,086,000

2,998,000

2,991,000

2,849,000

2,836,000

2,801,000

2,854,000

2,803,000

1,802,000

1,738,000

1,737,000

1,705,000

1,778,000

1,846,000

1,900,000

1,869,000

1,901,000

1,847,000

1,782,000

1,750,000

1,717,000

1,749,700

1,758,600

1,756,900

1,760,900

1,699,100

1,673,900

1,728,400

1,908,000

1,348,600

971,100

Property Plant Equipment

0
749,900
0
0
0
854,500
0
0
0
847,600
0
0
0
925,800
0
910,300
943,000
1,004,500
999,800
1,015,500
1,056,500
1,086,000
1,055,000
1,033,000
1,067,000
1,111,000
1,111,000
1,129,000
1,124,000
1,100,000
1,091,000
1,171,000
1,173,000
1,188,000
1,525,000
1,421,000
1,423,000
1,469,000
1,475,000
1,542,000
1,561,000
1,653,000
1,637,000
1,686,000
1,708,000
1,792,000
1,743,000
1,762,000
1,837,000
1,759,000
1,612,000
1,616,000
1,712,000
1,837,000
1,781,000
2,393,000
2,405,000
2,369,000
2,320,000
2,285,000
2,276,000
2,274,000
2,130,000
2,105,000
2,055,000
2,050,000
1,999,000
1,974,000
1,898,000
1,955,000
2,047,000
2,071,000
2,059,000
2,076,000
2,030,000
2,059,000
2,057,000
2,147,000
2,105,000
2,075,000
2,100,000
2,175,000
2,204,000
2,220,000
2,202,000
2,271,000
2,275,000
2,270,000
2,252,000
2,333,000
2,473,000
2,699,000
2,585,000
2,639,000
2,525,000
2,542,000
2,528,000
2,445,000
2,349,000
2,270,000
2,381,000
2,477,000
2,523,000
2,589,000
2,537,000
2,602,000
2,660,000
2,675,000
2,794,000
3,823,000
3,841,000
3,749,000
3,757,000
3,833,000
3,806,000
3,793,000
3,702,000
3,750,000
3,634,000
3,680,000
3,590,000
3,565,000
3,583,000
3,551,000
3,506,000
3,443,000
3,481,000
3,530,000
3,486,000
3,502,000
3,543,000
3,462,000
3,446,000
3,467,000
3,893,000
3,929,000
3,927,000
3,932,000
3,373,000
3,323,000
3,337,000
3,392,000
3,351,000
3,528,000
3,473,000
3,506,000
3,547,000
3,536,000
3,523,000
3,716,000
3,785,000
3,861,000
3,941,000
4,178,000

4,178,000

3,941,000

3,861,000

3,785,000

3,716,000

3,523,000

3,536,000

3,547,000

3,506,000

3,473,000

3,528,000

3,351,000

3,392,000

3,337,000

3,323,000

3,373,000

3,932,000

3,927,000

3,929,000

3,893,000

3,467,000

3,446,000

3,462,000

3,543,000

3,502,000

3,486,000

3,530,000

3,481,000

3,443,000

3,506,000

3,551,000

3,583,000

3,565,000

3,590,000

3,680,000

3,634,000

3,750,000

3,702,000

3,793,000

3,806,000

3,833,000

3,757,000

3,749,000

3,841,000

3,823,000

2,794,000

2,675,000

2,660,000

2,602,000

2,537,000

2,589,000

2,523,000

2,477,000

2,381,000

2,270,000

2,349,000

2,445,000

2,528,000

2,542,000

2,525,000

2,639,000

2,585,000

2,699,000

2,473,000

2,333,000

2,252,000

2,270,000

2,275,000

2,271,000

2,202,000

2,220,000

2,204,000

2,175,000

2,100,000

2,075,000

2,105,000

2,147,000

2,057,000

2,059,000

2,030,000

2,076,000

2,059,000

2,071,000

2,047,000

1,955,000

1,898,000

1,974,000

1,999,000

2,050,000

2,055,000

2,105,000

2,130,000

2,274,000

2,276,000

2,285,000

2,320,000

2,369,000

2,405,000

2,393,000

1,781,000

1,837,000

1,712,000

1,616,000

1,612,000

1,759,000

1,837,000

1,762,000

1,743,000

1,792,000

1,708,000

1,686,000

1,637,000

1,653,000

1,561,000

1,542,000

1,475,000

1,469,000

1,423,000

1,421,000

1,525,000

1,188,000

1,173,000

1,171,000

1,091,000

1,100,000

1,124,000

1,129,000

1,111,000

1,067,000

1,033,000

1,055,000

1,086,000

1,056,500

1,015,500

999,800

1,004,500

943,000

910,300

925,800

847,600

854,500

749,900

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
2,026,000
0
0
1,902,000
1,902,000
1,918,000
1,935,000
1,893,000
1,910,000
1,935,000
1,964,000
1,998,000
2,095,000
2,086,000
2,461,000
2,496,000
2,433,000
2,434,000
2,543,000
2,722,000
3,139,000
3,124,000
3,152,000
3,156,000
3,034,000
3,425,000
3,478,000
3,486,000
3,982,000
4,427,000
6,181,000
5,870,000
5,232,000
5,213,000
5,376,000
5,482,000
5,435,000
5,304,000
5,125,000
5,440,000
5,454,000
5,569,000
5,723,000
5,571,000
5,537,000
5,605,000
5,649,000
5,838,000
14,211,000
14,275,000
14,049,000
14,276,000
14,495,000
14,450,000
14,377,000
14,088,000
13,893,000
13,548,000
13,698,000
13,540,000
13,479,000
13,588,000
13,450,000
13,434,000
13,201,000
13,296,000
13,478,000
13,545,000
13,568,000
13,698,000
13,427,000
13,385,000
13,328,000
13,318,000
13,463,000
13,337,000
13,456,000
12,397,000
12,497,000
12,677,000
12,903,000
13,757,000
14,880,000
14,767,000
14,751,000
14,955,000
14,805,000
14,479,000
14,796,000
14,894,000
14,914,000
14,781,000
14,977,000

14,977,000

14,781,000

14,914,000

14,894,000

14,796,000

14,479,000

14,805,000

14,955,000

14,751,000

14,767,000

14,880,000

13,757,000

12,903,000

12,677,000

12,497,000

12,397,000

13,456,000

13,337,000

13,463,000

13,318,000

13,328,000

13,385,000

13,427,000

13,698,000

13,568,000

13,545,000

13,478,000

13,296,000

13,201,000

13,434,000

13,450,000

13,588,000

13,479,000

13,540,000

13,698,000

13,548,000

13,893,000

14,088,000

14,377,000

14,450,000

14,495,000

14,276,000

14,049,000

14,275,000

14,211,000

5,838,000

5,649,000

5,605,000

5,537,000

5,571,000

5,723,000

5,569,000

5,454,000

5,440,000

5,125,000

5,304,000

5,435,000

5,482,000

5,376,000

5,213,000

5,232,000

5,870,000

6,181,000

4,427,000

3,982,000

3,486,000

3,478,000

3,425,000

3,034,000

3,156,000

3,152,000

3,124,000

3,139,000

2,722,000

2,543,000

2,434,000

2,433,000

2,496,000

2,461,000

2,086,000

2,095,000

1,998,000

1,964,000

1,935,000

1,910,000

1,893,000

1,935,000

1,918,000

1,902,000

2,026,000

Long Term Investments

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
84,000
0
0
0
96,000
0
0
0
84,000
0
0
0
41,000
21,000
18,000
16,000
22,000
32,000
59,000
72,000
60,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

60,000

72,000

59,000

32,000

22,000

16,000

18,000

21,000

41,000

84,000

96,000

84,000

Intangible Assets

0
0
0
0
0
315,800
0
0
0
271,900
0
0
0
265,800
0
274,600
285,200
284,900
281,800
283,900
282,000
282,000
278,000
286,000
285,000
285,000
281,000
281,000
278,000
266,000
265,000
270,000
267,000
265,000
849,000
873,000
817,000
850,000
844,000
923,000
905,000
895,000
889,000
950,000
953,000
968,000
957,000
949,000
1,150,000
966,000
1,030,000
1,017,000
1,052,000
1,025,000
1,015,000
2,463,000
2,446,000
2,530,000
2,630,000
2,607,000
2,631,000
2,582,000
2,495,000
2,474,000
544,000
2,435,000
515,000
509,000
2,398,000
2,420,000
2,440,000
2,462,000
2,506,000
541,000
2,627,000
3,035,000
3,064,000
3,077,000
3,068,000
3,185,000
3,358,000
3,765,000
772,000
764,000
833,000
969,000
1,385,000
1,386,000
1,391,000
1,557,000
1,662,000
2,047,000
1,929,000
2,518,000
2,426,000
2,481,000
2,492,000
2,441,000
2,333,000
2,203,000
2,360,000
2,272,000
2,304,000
2,360,000
2,253,000
2,192,000
2,192,000
2,218,000
2,253,000
7,468,000
6,664,000
7,186,000
7,231,000
7,186,000
7,078,000
6,976,000
6,739,000
6,556,000
6,317,000
6,282,000
6,139,000
6,014,000
5,947,000
5,795,000
5,689,000
5,514,000
5,441,000
5,410,000
5,354,000
5,265,000
5,206,000
5,050,000
4,949,000
4,846,000
4,754,000
4,766,000
4,657,000
4,638,000
4,319,000
4,241,000
4,179,000
4,175,000
4,722,000
6,195,000
6,041,000
5,855,000
6,012,000
5,689,000
5,492,000
5,485,000
5,386,000
5,285,000
5,158,000
5,092,000

5,092,000

5,158,000

5,285,000

5,386,000

5,485,000

5,492,000

5,689,000

6,012,000

5,855,000

6,041,000

6,195,000

4,722,000

4,175,000

4,179,000

4,241,000

4,319,000

4,638,000

4,657,000

4,766,000

4,754,000

4,846,000

4,949,000

5,050,000

5,206,000

5,265,000

5,354,000

5,410,000

5,441,000

5,514,000

5,689,000

5,795,000

5,947,000

6,014,000

6,139,000

6,282,000

6,317,000

6,556,000

6,739,000

6,976,000

7,078,000

7,186,000

7,231,000

7,186,000

6,664,000

7,468,000

2,253,000

2,218,000

2,192,000

2,253,000

2,360,000

2,304,000

2,272,000

2,360,000

2,203,000

2,333,000

2,441,000

2,492,000

2,481,000

2,426,000

2,518,000

1,929,000

2,047,000

1,662,000

1,557,000

1,391,000

1,386,000

1,385,000

969,000

833,000

764,000

772,000

3,765,000

3,358,000

3,185,000

3,068,000

3,077,000

3,064,000

3,035,000

2,627,000

541,000

2,506,000

2,462,000

2,440,000

2,420,000

2,398,000

509,000

515,000

2,435,000

544,000

2,474,000

2,495,000

2,582,000

2,631,000

2,607,000

2,630,000

2,530,000

2,446,000

2,463,000

1,015,000

1,025,000

1,052,000

1,017,000

1,030,000

966,000

1,150,000

949,000

957,000

968,000

953,000

950,000

889,000

895,000

905,000

923,000

844,000

850,000

817,000

873,000

849,000

265,000

267,000

270,000

265,000

266,000

278,000

281,000

285,000

286,000

278,000

282,000

283,900

281,800

284,900

285,200

274,600

265,800

271,900

315,800

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
-3,831,000
0
0
0
4,132,000
0
0
0
4,214,000
0
0
0
-4,319,000
0
0
0
-4,596,000
4,724,000
4,859,000
4,952,000
-5,003,000
5,123,000
5,031,000
-5,054,000
-5,105,000
-5,129,000
-5,215,000
-5,210,000
-5,210,000
0
0
0
-4,624,000
0
0
0
-4,754,000
0
0
0
-4,867,000
0
0
0
0

-4,867,000

-4,754,000

-4,624,000

-5,210,000

-5,215,000

-5,129,000

-5,105,000

-5,054,000

5,031,000

5,123,000

-5,003,000

4,952,000

4,859,000

4,724,000

-4,596,000

-4,319,000

4,214,000

4,132,000

-3,831,000

Other Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,362,000
3,363,000
3,432,000
3,335,000
3,235,000
3,223,000
3,251,000
3,209,000
3,180,000
3,181,000
3,109,000
2,726,000
2,806,000
2,839,000
2,895,000
3,054,000
3,104,000
3,423,000
3,601,000
3,746,000
3,766,000
3,869,000
4,023,000
4,465,000
4,522,000
4,546,000
4,651,000
4,738,000
5,560,000
5,614,000
5,661,000
6,330,000
6,924,000
9,161,000
8,795,000
9,221,000
9,049,000
9,172,000
9,379,000
9,313,000
9,018,000
8,795,000
9,281,000
9,269,000
9,344,000
9,615,000
9,357,000
9,445,000
9,451,000
9,513,000
9,811,000
24,127,000
22,940,000
23,279,000
22,789,000
22,927,000
22,773,000
22,627,000
22,106,000
21,679,000
21,122,000
21,255,000
21,032,000
20,850,000
20,987,000
20,777,000
20,644,000
20,035,000
20,155,000
20,338,000
20,790,000
20,784,000
2,071,000
1,995,000
1,965,000
1,839,000
1,908,000
1,960,000
1,890,000
1,991,000
1,961,000
1,950,000
2,003,000
2,176,000
2,196,000
2,297,000
2,360,000
2,404,000
2,455,000
1,000
-2,000
2,000
-1,000
-1,000
1,000
0

1,000

-1,000

2,000

-2,000

1,000

2,455,000

2,404,000

2,360,000

2,297,000

2,196,000

2,176,000

2,003,000

1,950,000

1,961,000

1,991,000

1,890,000

1,960,000

1,908,000

1,839,000

1,965,000

1,995,000

2,071,000

20,784,000

20,790,000

20,338,000

20,155,000

20,035,000

20,644,000

20,777,000

20,987,000

20,850,000

21,032,000

21,255,000

21,122,000

21,679,000

22,106,000

22,627,000

22,773,000

22,927,000

22,789,000

23,279,000

22,940,000

24,127,000

9,811,000

9,513,000

9,451,000

9,445,000

9,357,000

9,615,000

9,344,000

9,269,000

9,281,000

8,795,000

9,018,000

9,313,000

9,379,000

9,172,000

9,049,000

9,221,000

8,795,000

9,161,000

6,924,000

6,330,000

5,661,000

5,614,000

5,560,000

4,738,000

4,651,000

4,546,000

4,522,000

4,465,000

4,023,000

3,869,000

3,766,000

3,746,000

3,601,000

3,423,000

3,104,000

3,054,000

2,895,000

2,839,000

2,806,000

2,726,000

3,109,000

3,181,000

3,180,000

3,209,000

3,251,000

3,223,000

3,235,000

3,335,000

3,432,000

3,363,000

3,362,000

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
1,254,000
0
0
328,000
240,000
257,000
242,000
241,000
228,000
220,000
250,000
246,000
362,000
380,000
413,000
412,000
360,000
439,000
443,000
264,000
253,000
356,000
296,000
241,000
293,000
309,000
303,000
294,000
372,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

372,000

294,000

303,000

309,000

293,000

241,000

296,000

356,000

253,000

264,000

443,000

439,000

360,000

412,000

413,000

380,000

362,000

246,000

250,000

220,000

228,000

241,000

242,000

257,000

240,000

328,000

1,254,000

> Total Liabilities

0
1,419,100
0
0
0
1,769,700
0
0
0
1,950,300
0
0
0
1,875,200
0
1,764,700
1,877,100
1,906,900
1,849,300
1,919,700
1,897,100
1,873,000
1,879,000
1,844,000
1,928,000
1,934,000
1,900,000
1,888,000
1,953,000
2,148,000
2,148,000
2,215,000
2,177,000
2,163,000
3,148,000
3,154,000
3,089,000
3,002,000
3,160,000
3,223,000
3,154,000
3,078,000
3,084,000
3,151,000
3,146,000
3,147,000
3,169,000
3,126,000
3,610,000
3,394,000
3,447,000
3,350,000
3,485,000
3,608,000
3,646,000
6,216,000
5,919,000
5,813,000
5,939,000
5,846,000
5,812,000
5,770,000
5,766,000
5,409,000
5,439,000
5,171,000
5,043,000
5,074,000
4,865,000
4,836,000
4,882,000
4,850,000
4,960,000
5,106,000
5,150,000
5,371,000
5,513,000
5,469,000
5,746,000
6,018,000
6,054,000
6,440,000
6,644,000
6,636,000
6,866,000
7,311,000
7,962,000
7,972,000
7,996,000
8,258,000
9,146,000
10,529,000
9,988,000
10,338,000
9,894,000
9,500,000
9,488,000
9,464,000
9,125,000
9,317,000
9,766,000
9,849,000
9,513,000
9,934,000
9,881,000
10,381,000
10,039,000
10,596,000
10,558,000
21,129,000
19,767,000
19,826,000
19,195,000
18,628,000
18,151,000
18,216,000
17,594,000
17,690,000
17,432,000
16,776,000
16,788,000
15,800,000
16,020,000
15,790,000
15,791,000
15,478,000
15,412,000
15,761,000
16,089,000
15,310,000
15,367,000
15,140,000
14,839,000
14,950,000
15,382,000
15,883,000
15,995,000
16,672,000
16,557,000
16,113,000
16,467,000
16,851,000
19,043,000
21,354,000
18,114,000
17,576,000
18,552,000
18,737,000
18,261,000
17,954,000
18,032,000
18,784,000
18,869,000
19,363,000

19,363,000

18,869,000

18,784,000

18,032,000

17,954,000

18,261,000

18,737,000

18,552,000

17,576,000

18,114,000

21,354,000

19,043,000

16,851,000

16,467,000

16,113,000

16,557,000

16,672,000

15,995,000

15,883,000

15,382,000

14,950,000

14,839,000

15,140,000

15,367,000

15,310,000

16,089,000

15,761,000

15,412,000

15,478,000

15,791,000

15,790,000

16,020,000

15,800,000

16,788,000

16,776,000

17,432,000

17,690,000

17,594,000

18,216,000

18,151,000

18,628,000

19,195,000

19,826,000

19,767,000

21,129,000

10,558,000

10,596,000

10,039,000

10,381,000

9,881,000

9,934,000

9,513,000

9,849,000

9,766,000

9,317,000

9,125,000

9,464,000

9,488,000

9,500,000

9,894,000

10,338,000

9,988,000

10,529,000

9,146,000

8,258,000

7,996,000

7,972,000

7,962,000

7,311,000

6,866,000

6,636,000

6,644,000

6,440,000

6,054,000

6,018,000

5,746,000

5,469,000

5,513,000

5,371,000

5,150,000

5,106,000

4,960,000

4,850,000

4,882,000

4,836,000

4,865,000

5,074,000

5,043,000

5,171,000

5,439,000

5,409,000

5,766,000

5,770,000

5,812,000

5,846,000

5,939,000

5,813,000

5,919,000

6,216,000

3,646,000

3,608,000

3,485,000

3,350,000

3,447,000

3,394,000

3,610,000

3,126,000

3,169,000

3,147,000

3,146,000

3,151,000

3,084,000

3,078,000

3,154,000

3,223,000

3,160,000

3,002,000

3,089,000

3,154,000

3,148,000

2,163,000

2,177,000

2,215,000

2,148,000

1,953,000

1,888,000

1,900,000

1,934,000

1,928,000

1,844,000

1,879,000

1,873,000

1,897,100

1,919,700

1,849,300

1,906,900

1,877,100

1,764,700

1,875,200

1,950,300

1,769,700

1,419,100

> Total Current Liabilities

0
572,100
0
0
0
646,300
0
0
0
625,500
0
0
0
826,800
0
619,500
597,700
615,600
626,500
655,800
668,900
633,000
647,000
628,000
620,000
699,000
691,000
677,000
653,000
655,000
737,000
766,000
732,000
787,000
1,057,000
1,033,000
1,057,000
1,102,000
1,186,000
1,149,000
1,111,000
1,145,000
1,161,000
1,154,000
1,162,000
1,230,000
1,208,000
1,228,000
1,343,000
1,357,000
1,450,000
1,450,000
1,582,000
1,516,000
1,579,000
3,061,000
2,817,000
2,649,000
2,624,000
2,135,000
2,048,000
2,107,000
2,074,000
1,668,000
1,880,000
1,669,000
1,669,000
1,890,000
1,824,000
1,734,000
1,792,000
1,683,000
1,792,000
2,126,000
2,212,000
2,456,000
2,524,000
2,262,000
2,525,000
2,577,000
2,823,000
2,968,000
3,511,000
3,479,000
3,405,000
3,407,000
3,135,000
3,169,000
3,153,000
3,659,000
4,262,000
4,675,000
4,502,000
3,745,000
2,930,000
3,059,000
3,013,000
2,689,000
2,770,000
2,998,000
3,313,000
3,233,000
3,201,000
3,403,000
3,780,000
3,637,000
3,565,000
3,830,000
3,708,000
5,470,000
4,903,000
4,981,000
5,054,000
4,914,000
4,805,000
5,543,000
4,986,000
5,355,000
5,666,000
5,056,000
5,100,000
4,625,000
5,022,000
4,816,000
4,595,000
5,485,000
5,557,000
6,309,000
5,900,000
5,052,000
5,396,000
5,387,000
5,267,000
5,154,000
5,286,000
4,450,000
4,661,000
5,132,000
4,944,000
5,489,000
5,805,000
5,926,000
6,581,000
8,906,000
5,914,000
7,212,000
8,256,000
8,974,000
6,653,000
6,375,000
6,087,000
6,725,000
7,563,000
7,747,000

7,747,000

7,563,000

6,725,000

6,087,000

6,375,000

6,653,000

8,974,000

8,256,000

7,212,000

5,914,000

8,906,000

6,581,000

5,926,000

5,805,000

5,489,000

4,944,000

5,132,000

4,661,000

4,450,000

5,286,000

5,154,000

5,267,000

5,387,000

5,396,000

5,052,000

5,900,000

6,309,000

5,557,000

5,485,000

4,595,000

4,816,000

5,022,000

4,625,000

5,100,000

5,056,000

5,666,000

5,355,000

4,986,000

5,543,000

4,805,000

4,914,000

5,054,000

4,981,000

4,903,000

5,470,000

3,708,000

3,830,000

3,565,000

3,637,000

3,780,000

3,403,000

3,201,000

3,233,000

3,313,000

2,998,000

2,770,000

2,689,000

3,013,000

3,059,000

2,930,000

3,745,000

4,502,000

4,675,000

4,262,000

3,659,000

3,153,000

3,169,000

3,135,000

3,407,000

3,405,000

3,479,000

3,511,000

2,968,000

2,823,000

2,577,000

2,525,000

2,262,000

2,524,000

2,456,000

2,212,000

2,126,000

1,792,000

1,683,000

1,792,000

1,734,000

1,824,000

1,890,000

1,669,000

1,880,000

1,668,000

2,074,000

2,107,000

2,048,000

2,135,000

2,624,000

2,649,000

2,817,000

3,061,000

1,579,000

1,516,000

1,582,000

1,450,000

1,357,000

1,343,000

1,228,000

1,208,000

1,230,000

1,162,000

1,154,000

1,161,000

1,145,000

1,111,000

1,149,000

1,186,000

1,102,000

1,057,000

1,033,000

1,057,000

787,000

732,000

766,000

737,000

655,000

653,000

677,000

691,000

699,000

620,000

628,000

647,000

633,000

668,900

655,800

626,500

615,600

597,700

619,500

826,800

625,500

646,300

572,100

Short-term Debt

0
34,900
0
0
0
31,000
0
0
0
36,200
0
0
0
48,300
0
24,900
40,300
61,700
54,600
60,400
61,000
60,000
79,000
60,000
55,000
132,000
74,000
67,000
71,000
49,000
107,000
28,000
42,000
124,000
159,000
41,000
28,000
36,000
53,000
40,000
39,000
50,000
42,000
41,000
31,000
30,000
30,000
30,000
30,000
104,000
288,000
379,000
396,000
333,000
398,000
1,578,000
1,201,000
970,000
927,000
425,000
371,000
557,000
482,000
105,000
189,000
188,000
197,000
344,000
199,000
201,000
205,000
53,000
41,000
302,000
300,000
293,000
294,000
39,000
366,000
272,000
417,000
634,000
1,074,000
908,000
704,000
812,000
737,000
759,000
553,000
985,000
1,461,000
1,489,000
1,441,000
1,081,000
480,000
643,000
392,000
118,000
95,000
98,000
98,000
76,000
97,000
117,000
407,000
407,000
405,000
695,000
415,000
1,071,000
653,000
690,000
664,000
580,000
324,000
418,000
413,000
1,010,000
1,511,000
981,000
842,000
668,000
1,073,000
809,000
551,000
1,566,000
1,536,000
2,341,000
1,499,000
584,000
1,032,000
932,000
508,000
753,000
783,000
7,000
8,000
503,000
587,000
1,362,000
1,253,000
1,048,000
1,476,000
3,381,000
544,000
1,748,000
2,844,000
3,422,000
926,000
334,000
95,000
496,000
999,000
1,160,000

1,160,000

999,000

496,000

95,000

334,000

926,000

3,422,000

2,844,000

1,748,000

544,000

3,381,000

1,476,000

1,048,000

1,253,000

1,362,000

587,000

503,000

8,000

7,000

783,000

753,000

508,000

932,000

1,032,000

584,000

1,499,000

2,341,000

1,536,000

1,566,000

551,000

809,000

1,073,000

668,000

842,000

981,000

1,511,000

1,010,000

413,000

418,000

324,000

580,000

664,000

690,000

653,000

1,071,000

415,000

695,000

405,000

407,000

117,000

97,000

76,000

98,000

95,000

118,000

392,000

643,000

480,000

1,081,000

1,441,000

1,489,000

1,461,000

985,000

553,000

759,000

737,000

812,000

704,000

908,000

1,074,000

634,000

417,000

272,000

366,000

39,000

294,000

293,000

300,000

302,000

41,000

53,000

205,000

201,000

199,000

344,000

197,000

188,000

189,000

105,000

482,000

557,000

371,000

425,000

927,000

970,000

1,201,000

1,578,000

398,000

333,000

396,000

379,000

288,000

104,000

30,000

31,000

41,000

42,000

50,000

39,000

40,000

53,000

36,000

28,000

41,000

159,000

124,000

42,000

28,000

107,000

49,000

71,000

67,000

74,000

132,000

55,000

60,000

79,000

60,000

61,000

60,400

54,600

61,700

40,300

24,900

48,300

36,200

31,000

34,900

Short Long Term Debt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,626,000
0
0
0
1,008,000
0
0
0
242,000
8,654,000
8,433,000
8,450,000
1,552,000
1,536,000
8,615,000
1,494,000
578,000
849,000
429,000
427,000
340,000
783,000
7,000
8,000
503,000
587,000
1,362,000
1,253,000
1,048,000
1,476,000
3,381,000
544,000
1,748,000
2,844,000
3,422,000
926,000
334,000
95,000
496,000
999,000
1,025,000

1,025,000

999,000

496,000

95,000

334,000

926,000

3,422,000

2,844,000

1,748,000

544,000

3,381,000

1,476,000

1,048,000

1,253,000

1,362,000

587,000

503,000

8,000

7,000

783,000

340,000

427,000

429,000

849,000

578,000

1,494,000

8,615,000

1,536,000

1,552,000

8,450,000

8,433,000

8,654,000

242,000

1,008,000

9,626,000

Accounts payable

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
245,000
0
0
0
241,000
0
0
0
246,000
0
0
0
244,000
0
0
0
266,000
0
992,000
1,029,000
449,000
1,133,000
1,109,000
1,072,000
486,000
1,119,000
1,113,000
1,131,000
512,000
1,178,000
1,198,000
1,313,000
519,000
1,162,000
1,071,000
1,186,000
445,000
1,181,000
1,483,000
1,616,000
511,000
1,697,000
526,000
452,000
485,000
460,000
332,000
329,000
418,000
356,000
374,000
368,000
488,000
473,000
473,000
504,000
526,000
630,000
821,000
761,000
776,000
751,000
768,000
799,000
810,000
878,000
1,012,000
1,022,000
1,050,000
1,060,000
1,081,000
1,126,000
1,170,000
1,319,000
1,468,000
1,424,000
1,121,000
969,000
923,000
1,033,000
1,057,000
1,135,000
1,229,000
1,353,000
1,408,000
1,456,000
1,534,000
1,527,000
1,491,000
1,530,000
1,556,000
1,441,000
1,879,000
1,978,000
2,045,000
1,976,000
1,960,000
2,076,000
2,044,000
2,038,000
1,940,000
1,969,000
1,931,000
1,997,000
1,758,000
1,795,000
1,802,000
1,790,000
1,718,000
1,891,000
1,885,000
2,039,000
2,166,000
2,203,000
2,192,000
2,165,000
2,130,000
2,274,000
2,268,000
2,290,000
2,114,000
1,785,000
1,620,000
1,788,000
1,987,000
2,172,000
2,484,000
2,591,000
2,797,000
2,867,000
3,013,000
2,937,000
3,080,000
3,118,000
3,192,000
3,255,000
3,365,000

3,365,000

3,255,000

3,192,000

3,118,000

3,080,000

2,937,000

3,013,000

2,867,000

2,797,000

2,591,000

2,484,000

2,172,000

1,987,000

1,788,000

1,620,000

1,785,000

2,114,000

2,290,000

2,268,000

2,274,000

2,130,000

2,165,000

2,192,000

2,203,000

2,166,000

2,039,000

1,885,000

1,891,000

1,718,000

1,790,000

1,802,000

1,795,000

1,758,000

1,997,000

1,931,000

1,969,000

1,940,000

2,038,000

2,044,000

2,076,000

1,960,000

1,976,000

2,045,000

1,978,000

1,879,000

1,441,000

1,556,000

1,530,000

1,491,000

1,527,000

1,534,000

1,456,000

1,408,000

1,353,000

1,229,000

1,135,000

1,057,000

1,033,000

923,000

969,000

1,121,000

1,424,000

1,468,000

1,319,000

1,170,000

1,126,000

1,081,000

1,060,000

1,050,000

1,022,000

1,012,000

878,000

810,000

799,000

768,000

751,000

776,000

761,000

821,000

630,000

526,000

504,000

473,000

488,000

368,000

374,000

356,000

418,000

329,000

332,000

460,000

485,000

452,000

526,000

1,697,000

511,000

1,616,000

1,483,000

1,181,000

445,000

1,186,000

1,071,000

1,162,000

519,000

1,313,000

1,198,000

1,178,000

512,000

1,131,000

1,113,000

1,119,000

486,000

1,072,000

1,109,000

1,133,000

449,000

1,029,000

992,000

266,000

244,000

246,000

241,000

245,000

Other Current Liabilities

0
537,200
0
0
0
615,300
0
0
0
589,300
0
0
0
778,500
0
594,600
557,400
308,900
571,900
595,400
607,900
332,000
568,000
568,000
565,000
321,000
617,000
610,000
582,000
362,000
630,000
738,000
690,000
397,000
898,000
0
0
617,000
0
0
0
609,000
0
0
0
688,000
0
0
0
734,000
0
0
0
738,000
0
0
0
1,168,000
0
1,184,000
1,225,000
1,065,000
696,000
786,000
814,000
647,000
714,000
731,000
764,000
621,000
711,000
731,000
761,000
796,000
811,000
849,000
917,000
894,000
953,000
1,025,000
992,000
942,000
1,036,000
1,010,000
1,130,000
1,091,000
1,082,000
1,051,000
1,154,000
1,149,000
1,214,000
1,340,000
1,272,000
1,246,000
1,236,000
1,230,000
1,283,000
1,258,000
1,254,000
1,321,000
1,425,000
1,284,000
1,348,000
1,385,000
1,445,000
1,319,000
1,333,000
1,246,000
1,467,000
2,071,000
1,954,000
1,878,000
1,984,000
1,797,000
2,071,000
2,708,000
2,111,000
1,812,000
1,904,000
1,817,000
1,888,000
1,837,000
1,878,000
1,889,000
1,866,000
1,841,000
1,860,000
1,745,000
1,928,000
2,049,000
1,861,000
1,910,000
2,167,000
1,978,000
1,927,000
1,818,000
1,942,000
2,143,000
2,298,000
2,253,000
2,428,000
2,465,000
2,599,000
2,616,000
2,290,000
2,275,000
2,545,000
2,136,000
2,404,000
2,631,000
2,288,000
2,572,000
2,717,000
2,612,000

2,612,000

2,717,000

2,572,000

2,288,000

2,631,000

2,404,000

2,136,000

2,545,000

2,275,000

2,290,000

2,616,000

2,599,000

2,465,000

2,428,000

2,253,000

2,298,000

2,143,000

1,942,000

1,818,000

1,927,000

1,978,000

2,167,000

1,910,000

1,861,000

2,049,000

1,928,000

1,745,000

1,860,000

1,841,000

1,866,000

1,889,000

1,878,000

1,837,000

1,888,000

1,817,000

1,904,000

1,812,000

2,111,000

2,708,000

2,071,000

1,797,000

1,984,000

1,878,000

1,954,000

2,071,000

1,467,000

1,246,000

1,333,000

1,319,000

1,445,000

1,385,000

1,348,000

1,284,000

1,425,000

1,321,000

1,254,000

1,258,000

1,283,000

1,230,000

1,236,000

1,246,000

1,272,000

1,340,000

1,214,000

1,149,000

1,154,000

1,051,000

1,082,000

1,091,000

1,130,000

1,010,000

1,036,000

942,000

992,000

1,025,000

953,000

894,000

917,000

849,000

811,000

796,000

761,000

731,000

711,000

621,000

764,000

731,000

714,000

647,000

814,000

786,000

696,000

1,065,000

1,225,000

1,184,000

1,168,000

738,000

734,000

688,000

609,000

617,000

898,000

397,000

690,000

738,000

630,000

362,000

582,000

610,000

617,000

321,000

565,000

568,000

332,000

607,900

595,400

571,900

308,900

557,400

594,600

778,500

589,300

615,300

537,200

> Long-term Liabilities

0
847,000
0
0
0
1,123,400
0
0
0
1,324,800
0
0
0
1,048,400
0
1,145,200
1,279,400
1,291,300
1,222,800
1,263,900
1,228,200
1,240,000
1,232,000
1,216,000
1,308,000
1,235,000
1,209,000
1,211,000
1,300,000
1,493,000
1,411,000
1,449,000
1,445,000
1,376,000
2,091,000
2,121,000
2,032,000
1,900,000
1,974,000
2,074,000
2,043,000
1,933,000
1,923,000
1,997,000
1,984,000
1,917,000
1,961,000
1,898,000
2,267,000
2,037,000
1,997,000
1,900,000
1,903,000
2,092,000
2,067,000
3,155,000
3,102,000
3,164,000
3,315,000
3,711,000
3,764,000
3,663,000
3,692,000
3,741,000
3,559,000
3,502,000
3,374,000
3,184,000
3,041,000
3,102,000
3,090,000
3,167,000
3,168,000
2,980,000
2,938,000
2,915,000
2,989,000
3,207,000
3,221,000
3,441,000
3,231,000
3,472,000
3,133,000
3,157,000
3,461,000
3,904,000
4,827,000
4,803,000
4,843,000
4,599,000
4,884,000
5,854,000
5,486,000
6,593,000
6,964,000
6,441,000
6,475,000
6,775,000
6,355,000
6,319,000
6,453,000
6,616,000
6,312,000
6,531,000
6,101,000
6,744,000
6,474,000
6,766,000
6,850,000
15,659,000
14,864,000
14,845,000
14,141,000
13,714,000
13,346,000
12,673,000
12,608,000
12,335,000
11,766,000
11,720,000
11,688,000
11,175,000
10,998,000
10,974,000
11,196,000
9,993,000
9,855,000
9,452,000
10,189,000
10,258,000
9,971,000
9,753,000
9,572,000
9,796,000
10,096,000
11,433,000
11,334,000
11,540,000
11,613,000
10,624,000
10,662,000
10,925,000
12,462,000
12,448,000
12,200,000
10,364,000
10,296,000
9,763,000
11,608,000
11,579,000
11,945,000
12,059,000
11,306,000
11,616,000

11,616,000

11,306,000

12,059,000

11,945,000

11,579,000

11,608,000

9,763,000

10,296,000

10,364,000

12,200,000

12,448,000

12,462,000

10,925,000

10,662,000

10,624,000

11,613,000

11,540,000

11,334,000

11,433,000

10,096,000

9,796,000

9,572,000

9,753,000

9,971,000

10,258,000

10,189,000

9,452,000

9,855,000

9,993,000

11,196,000

10,974,000

10,998,000

11,175,000

11,688,000

11,720,000

11,766,000

12,335,000

12,608,000

12,673,000

13,346,000

13,714,000

14,141,000

14,845,000

14,864,000

15,659,000

6,850,000

6,766,000

6,474,000

6,744,000

6,101,000

6,531,000

6,312,000

6,616,000

6,453,000

6,319,000

6,355,000

6,775,000

6,475,000

6,441,000

6,964,000

6,593,000

5,486,000

5,854,000

4,884,000

4,599,000

4,843,000

4,803,000

4,827,000

3,904,000

3,461,000

3,157,000

3,133,000

3,472,000

3,231,000

3,441,000

3,221,000

3,207,000

2,989,000

2,915,000

2,938,000

2,980,000

3,168,000

3,167,000

3,090,000

3,102,000

3,041,000

3,184,000

3,374,000

3,502,000

3,559,000

3,741,000

3,692,000

3,663,000

3,764,000

3,711,000

3,315,000

3,164,000

3,102,000

3,155,000

2,067,000

2,092,000

1,903,000

1,900,000

1,997,000

2,037,000

2,267,000

1,898,000

1,961,000

1,917,000

1,984,000

1,997,000

1,923,000

1,933,000

2,043,000

2,074,000

1,974,000

1,900,000

2,032,000

2,121,000

2,091,000

1,376,000

1,445,000

1,449,000

1,411,000

1,493,000

1,300,000

1,211,000

1,209,000

1,235,000

1,308,000

1,216,000

1,232,000

1,240,000

1,228,200

1,263,900

1,222,800

1,291,300

1,279,400

1,145,200

1,048,400

1,324,800

1,123,400

847,000

Long term Debt Total

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
9,762,000
9,473,000
9,069,000
9,029,000
8,969,000
8,991,000
8,615,000
8,587,000
8,024,000
7,829,000
7,770,000
7,830,000
7,781,000
7,572,000
7,605,000
7,881,000
6,711,000
6,677,000
6,264,000
7,273,000
7,167,000
6,845,000
6,753,000
6,737,000
6,768,000
6,782,000
8,079,000
8,013,000
7,819,000
7,842,000
6,906,000
6,948,000
7,010,000
8,682,000
8,721,000
8,520,000
6,831,000
6,763,000
6,277,000
8,082,000
8,321,000
8,701,000
8,804,000
8,150,000
0

8,150,000

8,804,000

8,701,000

8,321,000

8,082,000

6,277,000

6,763,000

6,831,000

8,520,000

8,721,000

8,682,000

7,010,000

6,948,000

6,906,000

7,842,000

7,819,000

8,013,000

8,079,000

6,782,000

6,768,000

6,737,000

6,753,000

6,845,000

7,167,000

7,273,000

6,264,000

6,677,000

6,711,000

7,881,000

7,605,000

7,572,000

7,781,000

7,830,000

7,770,000

7,829,000

8,024,000

8,587,000

8,615,000

8,991,000

8,969,000

9,029,000

9,069,000

9,473,000

9,762,000

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
1,254,000
0
0
328,000
240,000
257,000
242,000
241,000
228,000
220,000
250,000
246,000
362,000
380,000
413,000
412,000
360,000
439,000
443,000
264,000
253,000
356,000
296,000
241,000
293,000
309,000
303,000
294,000
372,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

372,000

294,000

303,000

309,000

293,000

241,000

296,000

356,000

253,000

264,000

443,000

439,000

360,000

412,000

413,000

380,000

362,000

246,000

250,000

220,000

228,000

241,000

242,000

257,000

240,000

328,000

1,254,000

Other Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,211,000
1,221,000
1,317,000
1,027,000
1,194,000
1,197,000
1,232,000
1,018,000
1,230,000
1,250,000
1,208,000
1,215,000
1,216,000
1,254,000
1,267,000
1,310,000
1,276,000
1,301,000
1,342,000
1,473,000
1,487,000
1,500,000
1,506,000
1,642,000
1,572,000
1,643,000
1,691,000
2,130,000
2,274,000
2,285,000
2,296,000
2,167,000
2,180,000
2,699,000
2,565,000
2,860,000
3,257,000
3,042,000
3,084,000
2,876,000
3,008,000
2,941,000
3,047,000
2,747,000
2,463,000
2,382,000
2,277,000
2,936,000
2,679,000
2,672,000
2,591,000
3,503,000
3,384,000
3,475,000
3,599,000
3,432,000
3,059,000
3,011,000
2,986,000
3,410,000
3,056,000
3,074,000
3,038,000
3,004,000
3,031,000
3,004,000
2,949,000
2,961,000
2,859,000
2,872,000
2,589,000
2,553,000
3,089,000
2,949,000
2,773,000
2,999,000
2,980,000
3,012,000
2,911,000
3,348,000
3,249,000
3,220,000
3,244,000
3,589,000
3,423,000
3,292,000
3,268,000
3,196,000
3,158,000
3,097,000
3,079,000
2,798,000
0
0
2,671,000
0

2,671,000

2,798,000

3,079,000

3,097,000

3,158,000

3,196,000

3,268,000

3,292,000

3,423,000

3,589,000

3,244,000

3,220,000

3,249,000

3,348,000

2,911,000

3,012,000

2,980,000

2,999,000

2,773,000

2,949,000

3,089,000

2,553,000

2,589,000

2,872,000

2,859,000

2,961,000

2,949,000

3,004,000

3,031,000

3,004,000

3,038,000

3,074,000

3,056,000

3,410,000

2,986,000

3,011,000

3,059,000

3,432,000

3,599,000

3,475,000

3,384,000

3,503,000

2,591,000

2,672,000

2,679,000

2,936,000

2,277,000

2,382,000

2,463,000

2,747,000

3,047,000

2,941,000

3,008,000

2,876,000

3,084,000

3,042,000

3,257,000

2,860,000

2,565,000

2,699,000

2,180,000

2,167,000

2,296,000

2,285,000

2,274,000

2,130,000

1,691,000

1,643,000

1,572,000

1,642,000

1,506,000

1,500,000

1,487,000

1,473,000

1,342,000

1,301,000

1,276,000

1,310,000

1,267,000

1,254,000

1,216,000

1,215,000

1,208,000

1,250,000

1,230,000

1,018,000

1,232,000

1,197,000

1,194,000

1,027,000

1,317,000

1,221,000

1,211,000

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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,024,000
2,007,000
2,301,000
1,513,000
1,313,000
1,296,000
1,047,000
1,035,000
901,000
881,000
876,000
820,000
390,000
395,000
365,000
366,000
321,000
319,000
316,000
327,000
538,000
557,000
486,000
347,000
349,000
360,000
389,000
309,000
396,000
354,000
310,000
306,000
277,000
445,000
494,000
494,000
559,000
635,000
628,000
527,000
530,000
537,000
531,000
0
0

531,000

537,000

530,000

527,000

628,000

635,000

559,000

494,000

445,000

277,000

306,000

310,000

354,000

396,000

309,000

389,000

360,000

349,000

347,000

486,000

557,000

538,000

327,000

316,000

319,000

321,000

366,000

365,000

395,000

390,000

820,000

876,000

881,000

901,000

1,035,000

1,047,000

1,296,000

1,313,000

1,513,000

2,301,000

2,007,000

2,024,000

> Total Stockholder Equity

0
1,395,100
0
0
0
1,255,400
0
0
0
1,075,900
0
0
0
1,158,600
0
1,211,900
1,198,700
1,144,700
1,134,700
1,165,900
1,146,800
1,140,000
1,090,000
1,090,000
1,119,000
1,153,000
1,164,000
1,221,000
1,228,000
948,000
985,000
997,000
1,042,000
1,105,000
1,440,000
1,528,000
1,606,000
1,680,000
1,766,000
1,858,000
1,911,000
1,975,000
2,046,000
2,104,000
2,131,000
2,160,000
2,190,000
2,274,000
2,235,000
2,071,000
1,876,000
1,952,000
2,008,000
2,057,000
2,018,000
2,125,000
2,450,000
2,624,000
2,663,000
2,768,000
2,872,000
2,410,000
2,427,000
2,458,000
2,454,000
2,475,000
2,507,000
2,581,000
2,605,000
2,302,000
2,380,000
2,806,000
2,943,000
3,117,000
3,043,000
3,184,000
3,370,000
3,606,000
3,528,000
3,489,000
3,695,000
3,778,000
4,047,000
4,249,000
4,388,000
4,106,000
4,278,000
4,447,000
4,743,000
5,172,000
5,500,000
7,394,000
6,979,000
6,317,000
6,065,000
6,647,000
6,961,000
6,777,000
6,683,000
6,570,000
7,207,000
7,362,000
7,783,000
8,152,000
7,723,000
7,469,000
7,933,000
7,937,000
8,220,000
15,113,000
15,167,000
15,388,000
16,071,000
16,791,000
17,037,000
16,982,000
16,587,000
15,786,000
15,210,000
15,753,000
15,366,000
15,186,000
15,519,000
15,320,000
15,404,000
14,897,000
15,157,000
15,552,000
16,593,000
17,253,000
17,263,000
16,690,000
16,754,000
16,107,000
16,233,000
16,306,000
15,848,000
16,082,000
14,245,000
14,188,000
14,476,000
14,930,000
14,995,000
15,408,000
15,971,000
16,413,000
16,620,000
16,380,000
16,068,000
17,038,000
17,449,000
17,953,000
18,383,000
19,036,000

19,036,000

18,383,000

17,953,000

17,449,000

17,038,000

16,068,000

16,380,000

16,620,000

16,413,000

15,971,000

15,408,000

14,995,000

14,930,000

14,476,000

14,188,000

14,245,000

16,082,000

15,848,000

16,306,000

16,233,000

16,107,000

16,754,000

16,690,000

17,263,000

17,253,000

16,593,000

15,552,000

15,157,000

14,897,000

15,404,000

15,320,000

15,519,000

15,186,000

15,366,000

15,753,000

15,210,000

15,786,000

16,587,000

16,982,000

17,037,000

16,791,000

16,071,000

15,388,000

15,167,000

15,113,000

8,220,000

7,937,000

7,933,000

7,469,000

7,723,000

8,152,000

7,783,000

7,362,000

7,207,000

6,570,000

6,683,000

6,777,000

6,961,000

6,647,000

6,065,000

6,317,000

6,979,000

7,394,000

5,500,000

5,172,000

4,743,000

4,447,000

4,278,000

4,106,000

4,388,000

4,249,000

4,047,000

3,778,000

3,695,000

3,489,000

3,528,000

3,606,000

3,370,000

3,184,000

3,043,000

3,117,000

2,943,000

2,806,000

2,380,000

2,302,000

2,605,000

2,581,000

2,507,000

2,475,000

2,454,000

2,458,000

2,427,000

2,410,000

2,872,000

2,768,000

2,663,000

2,624,000

2,450,000

2,125,000

2,018,000

2,057,000

2,008,000

1,952,000

1,876,000

2,071,000

2,235,000

2,274,000

2,190,000

2,160,000

2,131,000

2,104,000

2,046,000

1,975,000

1,911,000

1,858,000

1,766,000

1,680,000

1,606,000

1,528,000

1,440,000

1,105,000

1,042,000

997,000

985,000

948,000

1,228,000

1,221,000

1,164,000

1,153,000

1,119,000

1,090,000

1,140,000

1,146,800

1,165,900

1,134,700

1,144,700

1,198,700

1,211,900

1,158,600

1,075,900

1,255,400

1,395,100

Common 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
36,000
37,000
37,000
36,000
36,000
35,000
34,000
34,000
0
0
35,000
0
0
0
35,000
0
0
0
76,000
0
0
0
77,000
0
0
0
74,000
0
0
0
73,000
0
0
0
73,000
0
0
0
82,000
0
0
0
83,000
0
0
0
170,000
0
0
0
167,000
0
0
4,753
5,000
0
0
0
5,000
0
0
0
5,000
0
0
0
5,000
0
0
0
5,000
0
0
0
4,000
20,371,000
20,422,000
20,584,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000
4,000

4,000

20,584,000

20,422,000

20,371,000

4,000

5,000

4,753

167,000

170,000

83,000

82,000

73,000

74,000

77,000

76,000

35,000

34,000

35,000

36,000

37,000

36,000

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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-8
5,805,000
0
0
0
6,866,000
0
0
0
7,078,000
0
0
0
7,346,000
0
0
0
7,498,000
0
0
0
8,669,000
0
0
0
8,161,000
8,225,000
8,300,000
8,062,000
8,170,000
7,007,000
6,767,000
6,741,000
6,794,000
6,883,000
7,068,000
7,345,000
7,594,000
7,707,000
7,886,000
8,070,000
8,468,000
8,757,000
9,156,000
0
0

9,156,000

8,757,000

8,468,000

8,070,000

7,886,000

7,707,000

7,594,000

7,345,000

7,068,000

6,883,000

6,794,000

6,741,000

6,767,000

7,007,000

8,170,000

8,062,000

8,300,000

8,225,000

8,161,000

8,669,000

7,498,000

7,346,000

7,078,000

6,866,000

5,805,000

-8

Accumulated Other Comprehensive Income

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
622,000
795,000
-258,000
724,000
716,000
760,000
-300,000
0
0
2,454,000
-355,000
2,507,000
2,581,000
2,605,000
-749,000
736,000
1,100,000
2,943,000
-631,000
3,043,000
3,184,000
3,370,000
-576,000
3,528,000
981,000
1,126,000
-685,000
4,047,000
4,249,000
4,388,000
-877,000
4,278,000
4,447,000
4,743,000
-448,000
5,500,000
7,394,000
6,979,000
-1,538,000
0
0
0
-1,208,000
0
0
0
-1,348,000
0
0
0
-1,964,000
0
0
0
-1,964,000
0
0
0
-1,560,000
0
0
0
-2,899,000
0
0
0
-3,863,000
0
0
0
-4,448,000
-4,724,000
-4,859,000
-4,952,000
-3,404,000
-5,123,000
-5,031,000
-5,054,000
-4,145,000
-4,078,000
-4,108,000
-4,367,000
-4,290,000
-4,966,000
-4,809,000
-4,533,000
-4,195,000
-4,225,000
-4,031,000
-3,788,000
-3,633,000
-3,517,000
-3,961,000
-4,483,000
-3,946,000
-3,814,000
-3,760,000
-3,927,000
-3,907,000

-3,907,000

-3,927,000

-3,760,000

-3,814,000

-3,946,000

-4,483,000

-3,961,000

-3,517,000

-3,633,000

-3,788,000

-4,031,000

-4,225,000

-4,195,000

-4,533,000

-4,809,000

-4,966,000

-4,290,000

-4,367,000

-4,108,000

-4,078,000

-4,145,000

-5,054,000

-5,031,000

-5,123,000

-3,404,000

-4,952,000

-4,859,000

-4,724,000

-4,448,000

-3,863,000

-2,899,000

-1,560,000

-1,964,000

-1,348,000

-1,208,000

-1,538,000

6,979,000

7,394,000

5,500,000

-448,000

4,743,000

4,447,000

4,278,000

-877,000

4,388,000

4,249,000

4,047,000

-685,000

1,126,000

981,000

3,528,000

-576,000

3,370,000

3,184,000

3,043,000

-631,000

2,943,000

1,100,000

736,000

-749,000

2,605,000

2,581,000

2,507,000

-355,000

2,454,000

-300,000

760,000

716,000

724,000

-258,000

795,000

622,000

Capital Surplus

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,271,000
0
0
0
11,483,000
0
0
0
11,605,000
0
0
0
11,701,000
0
0
0
11,845,000
0
0
0
11,987,000
0
0
0
12,090,000
12,085,000
12,112,000
12,151,000
12,200,000
12,203,000
12,228,000
12,266,000
12,329,000
12,335,000
12,368,000
12,411,000
12,449,000
12,427,000
12,452,000
12,478,000
12,512,000
12,502,000
12,554,000
12,604,000
0

12,604,000

12,554,000

12,502,000

12,512,000

12,478,000

12,452,000

12,427,000

12,449,000

12,411,000

12,368,000

12,335,000

12,329,000

12,266,000

12,228,000

12,203,000

12,200,000

12,151,000

12,112,000

12,085,000

12,090,000

11,987,000

11,845,000

11,701,000

11,605,000

11,483,000

11,271,000

Treasury Stock

Other Stockholders Equity

0
266,400
0
0
0
270,700
0
0
0
326,800
0
0
0
324,200
0
377,500
241,900
302,000
256,600
252,200
216,800
303,000
284,000
272,000
297,000
315,000
312,000
346,000
343,000
312,000
318,000
299,000
321,000
397,000
680,000
705,000
722,000
692,000
693,000
707,000
700,000
743,000
750,000
736,000
709,000
758,000
718,000
710,000
651,000
695,000
427,000
420,000
449,000
736,000
645,000
0
0
1,041,000
0
0
0
1,266,000
997,000
1,009,000
0
1,348,000
0
0
0
1,413,000
2,615,000
2,979,000
4,822,000
1,856,000
5,190,000
5,331,000
5,517,000
1,993,000
5,866,000
3,319,000
3,464,000
2,013,000
6,527,000
6,729,000
6,868,000
2,114,000
6,953,000
7,122,000
7,418,000
2,290,000
8,409,000
10,303,000
9,888,000
3,856,000
6,065,000
6,647,000
6,961,000
3,936,000
6,683,000
6,570,000
7,207,000
4,093,000
7,783,000
8,152,000
7,723,000
4,169,000
7,933,000
7,937,000
8,215,255
11,266,000
15,167,000
15,388,000
16,071,000
11,480,000
17,037,000
16,982,000
16,587,000
11,602,000
15,210,000
15,753,000
15,366,000
11,698,000
15,519,000
15,320,000
15,404,000
11,842,000
19,881,000
20,411,000
21,545,000
11,984,000
22,386,000
21,721,000
21,808,000
12,087,000
12,082,000
12,110,000
12,149,000
12,198,000
12,200,000
12,226,000
12,264,000
12,327,000
12,333,000
12,367,000
12,410,000
12,448,000
12,426,000
12,451,000
12,477,000
12,512,000
12,502,000
12,553,000
12,603,000
12,634,000

12,634,000

12,603,000

12,553,000

12,502,000

12,512,000

12,477,000

12,451,000

12,426,000

12,448,000

12,410,000

12,367,000

12,333,000

12,327,000

12,264,000

12,226,000

12,200,000

12,198,000

12,149,000

12,110,000

12,082,000

12,087,000

21,808,000

21,721,000

22,386,000

11,984,000

21,545,000

20,411,000

19,881,000

11,842,000

15,404,000

15,320,000

15,519,000

11,698,000

15,366,000

15,753,000

15,210,000

11,602,000

16,587,000

16,982,000

17,037,000

11,480,000

16,071,000

15,388,000

15,167,000

11,266,000

8,215,255

7,937,000

7,933,000

4,169,000

7,723,000

8,152,000

7,783,000

4,093,000

7,207,000

6,570,000

6,683,000

3,936,000

6,961,000

6,647,000

6,065,000

3,856,000

9,888,000

10,303,000

8,409,000

2,290,000

7,418,000

7,122,000

6,953,000

2,114,000

6,868,000

6,729,000

6,527,000

2,013,000

3,464,000

3,319,000

5,866,000

1,993,000

5,517,000

5,331,000

5,190,000

1,856,000

4,822,000

2,979,000

2,615,000

1,413,000

1,348,000

1,009,000

997,000

1,266,000

1,041,000

645,000

736,000

449,000

420,000

427,000

695,000

651,000

710,000

718,000

758,000

709,000

736,000

750,000

743,000

700,000

707,000

693,000

692,000

722,000

705,000

680,000

397,000

321,000

299,000

318,000

312,000

343,000

346,000

312,000

315,000

297,000

272,000

284,000

303,000

216,800

252,200

256,600

302,000

241,900

377,500

324,200

326,800

270,700

266,400

Balance Sheet

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31	1994-12-31	1993-12-31	1992-12-31	1991-12-31	1990-12-31	1989-12-31	1988-12-31	1987-12-31	1986-12-31	1985-12-31
Accounts Payable	3,365,000	3,080,000	2,797,000	1,987,000	2,114,000	2,130,000	2,166,000	1,718,000	1,758,000	1,940,000	1,960,000	1,879,000	1,491,000	1,408,000	1,057,000	1,121,000	1,170,000	1,050,000	810,000	776,000	526,000	488,000	418,000	485,000	511,000	445,000	519,000	512,000	486,000	449,000	266,000	244,000	246,000	241,000	245,000	-	-	-	-
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	-	-	-	-
Accumulated Depreciation	0	-4,867,000	-4,754,000	-4,624,000	-5,210,000	-5,105,000	-5,003,000	-4,596,000	-4,319,000	4,214,000	4,132,000	-3,831,000	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	-3,907,000	-3,946,000	-3,633,000	-4,195,000	-4,290,000	-4,145,000	-3,404,000	-4,448,000	-3,863,000	-2,899,000	-1,560,000	-1,964,000	-1,964,000	-1,348,000	-1,208,000	-1,538,000	-448,000	-877,000	-685,000	-576,000	-631,000	-749,000	-355,000	-300,000	-258,000	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Additional Paid In Capital	0	0	0	0	0	0	11,987,000	11,845,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Capital Lease Obligations	533,000	459,000	337,000	326,000	331,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Capital Stock	4,000	4,000	4,000	4,000	4,000	4,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Capital Surpluse	0	12,512,000	12,449,000	12,329,000	12,200,000	12,090,000	11,987,000	11,845,000	11,701,000	11,605,000	11,483,000	11,271,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Cash	488,000	294,000	297,000	438,000	370,000	283,000	561,000	543,000	268,000	781,000	915,000	577,000	385,000	333,000	340,000	188,000	142,000	114,000	110,000	85,000	61,000	75,000	112,000	82,000	81,000	80,000	53,000	22,000	56,000	18,000	32,000	30,000	21,000	30,000	25,800	191,500	48,100	190,800	576,500
Cash And Equivalents	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Cash And Short Term Investments	2,609,000	555,000	568,000	1,102,000	591,000	440,000	1,095,000	746,000	445,000	1,026,000	1,709,000	1,104,000	1,084,000	1,171,000	773,000	530,000	646,000	785,000	336,000	296,000	865,000	428,000	311,000	126,000	165,000	80,000	53,000	22,000	56,000	18,000	32,000	30,000	21,000	30,000	25,800	191,500	48,100	190,800	576,500
Common Stock	4,000	4,000	4,000	4,000	4,000	4,000	4,000	5,000	5,000	5,000	5,000	5,000	167,000	170,000	83,000	82,000	73,000	73,000	74,000	77,000	76,000	35,000	35,000	34,000	37,000	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Common Stock Shares Outstanding	401,100	400,800	401,600	404,000	420,800	436,900	447,000	456,500	467,100	476,800	476,700	350,900	342,800	339,500	335,800	324,600	300,600	305,800	308,000	314,200	301,000	286,800	282,000	290,400	294,800	290,800	312,800	310,000	311,200	302,400	305,306	275,269	269,091	283,004	298,870	297,735	343,932	395,971	412,321
Common Stock Total Equity	0	4,000	4,000	4,000	4,000	4,000	4,000	5,000	5,000	5,000	5,000	5,000	167,000	170,000	83,000	82,000	73,000	73,000	74,000	77,000	76,000	35,000	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Current Deferred Revenue	610,000	330,000	501,000	351,000	449,000	457,000	453,000	379,000	366,000	420,000	461,000	463,000	420,000	465,000	256,000	297,000	355,000	454,000	582,000	553,000	502,000	424,000	416,000	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Deferred Long Term Asset Charges	0	0	0	0	372,000	293,000	253,000	360,000	362,000	228,000	240,000	1,254,000	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	530,000	559,000	277,000	396,000	349,000	538,000	321,000	390,000	901,000	1,313,000	2,024,000	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	-	-	-	-
Good Will	14,977,000	14,796,000	14,751,000	12,903,000	13,456,000	13,328,000	13,568,000	13,201,000	13,479,000	13,893,000	14,495,000	14,211,000	5,537,000	5,454,000	5,435,000	5,232,000	3,982,000	3,034,000	3,139,000	2,433,000	2,095,000	1,910,000	1,902,000	2,026,000	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Intangible Assets	5,092,000	5,485,000	5,855,000	4,175,000	4,638,000	4,846,000	5,265,000	5,514,000	6,014,000	6,556,000	7,186,000	7,468,000	2,192,000	2,272,000	2,441,000	2,518,000	1,557,000	969,000	3,765,000	3,077,000	541,000	2,420,000	2,435,000	2,582,000	2,530,000	1,025,000	966,000	968,000	895,000	850,000	265,000	266,000	285,000	282,000	284,900	265,800	271,900	315,800	-
Inventory	3,739,000	3,430,000	2,969,000	2,109,000	2,805,000	2,785,000	2,620,000	2,254,000	2,323,000	2,428,000	2,382,000	2,339,000	1,701,000	1,564,000	1,326,000	1,554,000	1,483,000	1,293,000	1,099,000	966,000	721,000	698,000	681,000	872,000	965,000	707,000	734,000	729,000	735,000	698,000	434,000	437,000	440,000	430,000	442,200	448,500	407,100	484,700	448,200
Liabilities And Stockholders Equity	38,432,000	35,030,000	34,027,000	31,824,000	32,805,000	31,092,000	32,600,000	30,419,000	31,031,000	33,529,000	35,491,000	36,284,000	17,873,000	17,252,000	16,282,000	16,655,000	13,430,000	11,417,000	10,218,000	9,075,000	8,223,000	7,138,000	7,646,000	8,180,000	8,437,000	5,665,000	5,465,000	5,307,000	5,053,000	4,682,000	3,268,000	3,096,000	3,087,000	3,013,000	3,051,600	3,033,800	3,026,200	3,025,100	2,814,200
Long Term Debt	8,244,000	8,321,000	6,831,000	7,010,000	7,819,000	6,768,000	7,167,000	6,711,000	7,746,000	8,024,000	8,969,000	9,762,000	3,366,000	3,382,000	3,349,000	3,190,000	2,432,000	1,774,000	1,830,000	1,734,000	1,651,000	1,887,000	2,252,000	2,447,000	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Long Term Debt Total	0	8,321,000	6,831,000	7,010,000	7,819,000	6,768,000	7,167,000	6,711,000	7,781,000	8,024,000	8,969,000	9,762,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Long Term Investments	0	0	0	0	60,000	22,000	41,000	84,000	96,000	84,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
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	-	-	-	-
Net Debt	9,449,000	8,820,000	8,619,000	7,946,000	8,283,000	7,238,000	7,190,000	7,734,000	8,181,000	8,253,000	8,634,000	10,256,000	3,388,000	3,125,000	3,127,000	4,083,000	3,275,000	2,472,000	2,354,000	1,688,000	1,892,000	2,013,000	2,328,000	2,922,000	2,804,000	1,444,000	1,323,000	1,070,000	1,078,000	1,071,000	741,000	852,000	906,000	785,000	872,100	511,400	783,000	472,900	-105,400
Net Invested Capital	28,305,000	25,693,000	24,992,000	22,988,000	24,404,000	23,628,000	25,004,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Net Receivables	4,764,000	4,076,000	3,297,000	2,904,000	3,437,000	3,858,000	3,943,000	3,560,000	3,479,000	3,667,000	3,648,000	3,510,000	2,444,000	2,239,000	1,899,000	2,295,000	2,208,000	1,928,000	1,785,000	1,612,000	1,190,000	1,032,000	1,070,000	1,219,000	1,267,000	885,000	958,000	985,000	932,000	889,000	550,000	500,000	484,000	498,000	505,600	486,600	458,600	834,500	696,400
Net Tangible Assets	0	-3,245,000	-4,193,000	-2,148,000	-2,012,000	-2,067,000	-1,580,000	-3,761,000	-4,307,000	-4,663,000	-4,890,000	-6,089,000	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	3,928,000	2,386,000	299,000	3,297,000	3,596,000	2,436,000	3,262,000	1,456,000	1,991,000	2,745,000	3,817,000	2,354,000	2,189,000	2,273,000	1,835,000	1,050,000	1,108,000	1,001,000	610,000	920,000	967,000	723,000	718,000	464,000	133,000	466,000	698,000	787,000	822,000	744,000	679,000	663,000	487,000	663,000	675,100	-	-	-	-
Non Current Assets Total	26,757,000	26,267,000	26,516,000	22,646,000	24,077,000	23,502,000	24,286,000	23,478,000	24,415,000	25,429,000	26,760,000	28,460,000	12,047,000	11,746,000	11,758,000	11,860,000	8,663,000	7,009,000	6,640,000	5,893,000	5,130,000	4,681,000	5,259,000	5,609,000	5,655,000	3,683,000	3,410,000	3,290,000	3,086,000	2,836,000	1,802,000	1,778,000	1,901,000	1,717,000	1,760,900	1,728,400	1,908,000	1,348,600	971,100
Non Current Liabilities Other	1,489,000	1,443,000	1,502,000	3,683,000	325,000	1,054,000	965,000	934,000	1,586,000	1,812,000	1,465,000	3,503,000	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	11,616,000	11,579,000	10,364,000	10,925,000	11,540,000	9,796,000	10,258,000	9,993,000	11,175,000	12,335,000	13,714,000	15,659,000	6,744,000	6,616,000	6,775,000	6,593,000	4,599,000	3,904,000	3,472,000	3,207,000	2,980,000	3,102,000	3,502,000	3,663,000	3,164,000	2,092,000	2,037,000	1,917,000	1,933,000	1,900,000	1,376,000	1,493,000	1,235,000	1,240,000	1,291,300	1,048,400	1,324,800	1,123,400	847,000
Non Currrent Assets Other	1,189,000	1,152,000	1,168,000	953,000	1,619,000	1,568,000	1,698,000	960,000	995,000	1,002,000	1,006,000	1,704,000	582,000	542,000	464,000	500,000	0	0	0	0	0	306,000	774,000	753,000	756,000	821,000	685,000	530,000	538,000	517,000	349,000	412,000	505,000	349,000	471,500	536,800	788,500	178,300	221,200
Noncontrolling Interest In Consolidated Entity	0	38,000	38,000	43,000	51,000	35,000	37,000	44,000	45,000	53,000	72,000	42,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Other Assets	0	2,000	2,404,000	2,176,000	1,991,000	1,839,000	1,910,000	1,201,000	1,322,000	1,230,000	1,246,000	2,952,000	1,716,000	1,543,000	1,437,000	1,471,000	791,000	735,000	700,000	669,000	418,000	306,000	774,000	705,000	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Other Current Assets	563,000	700,000	677,000	3,063,000	1,895,000	507,000	679,000	381,000	369,000	979,000	992,000	881,000	597,000	532,000	149,000	177,000	139,000	135,000	115,000	92,000	125,000	118,000	172,000	354,000	385,000	310,000	310,000	281,000	244,000	241,000	450,000	351,000	241,000	338,000	317,100	178,800	204,400	166,500	122,000
Other Current Liab	2,612,000	2,631,000	2,166,000	2,540,000	2,066,000	1,814,000	1,849,000	1,822,000	1,833,000	1,985,000	1,913,000	2,057,000	1,319,000	1,284,000	1,258,000	1,246,000	1,149,000	1,091,000	942,000	894,000	796,000	621,000	647,000	1,065,000	1,168,000	738,000	734,000	688,000	609,000	617,000	397,000	362,000	321,000	332,000	308,900	778,500	589,300	615,300	537,200
Other Liab	0	2,798,000	3,196,000	3,589,000	3,348,000	2,999,000	3,074,000	3,273,000	3,392,000	3,410,000	3,432,000	3,503,000	2,936,000	2,747,000	2,876,000	2,860,000	2,167,000	2,130,000	1,642,000	1,473,000	1,310,000	1,215,000	1,018,000	1,027,000	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Other Stockholder Equity	12,634,000	12,512,000	12,448,000	12,327,000	12,198,000	12,087,000	11,984,000	11,842,000	11,698,000	11,602,000	11,480,000	11,266,000	4,169,000	4,093,000	3,936,000	3,856,000	2,290,000	2,114,000	2,013,000	1,993,000	1,856,000	1,413,000	1,348,000	1,266,000	1,041,000	736,000	695,000	758,000	743,000	692,000	397,000	312,000	315,000	303,000	302,000	324,200	326,800	270,700	266,400
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	-	-	-	-
Preferred Stock Total Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Property Plant And Equipment Gross	9,386,000	8,013,000	7,818,000	3,392,000	3,932,000	3,467,000	3,502,000	3,443,000	3,565,000	3,750,000	3,833,000	3,877,000	2,602,000	2,477,000	2,445,000	2,639,000	2,333,000	2,271,000	2,175,000	2,147,000	2,076,000	1,955,000	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Property Plant And Equipment Net	4,178,000	3,716,000	3,506,000	3,392,000	3,932,000	3,467,000	3,502,000	3,443,000	3,565,000	3,750,000	3,833,000	3,823,000	2,602,000	2,477,000	2,445,000	2,639,000	2,333,000	2,271,000	2,175,000	2,147,000	2,076,000	1,955,000	2,050,000	2,274,000	2,369,000	1,837,000	1,759,000	1,792,000	1,653,000	1,469,000	1,188,000	1,100,000	1,111,000	1,086,000	1,004,500	925,800	847,600	854,500	749,900
Property Plant Equipment	0	3,716,000	3,506,000	2,964,000	3,496,000	3,467,000	3,502,000	3,443,000	3,565,000	2,343,000	2,461,000	3,877,000	2,602,000	2,477,000	2,445,000	2,639,000	2,333,000	2,271,000	2,175,000	2,147,000	2,076,000	1,955,000	2,050,000	2,274,000	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Retained Earnings	10,305,000	8,468,000	7,594,000	6,794,000	8,170,000	8,161,000	8,669,000	7,498,000	7,346,000	7,078,000	6,866,000	5,805,000	5,097,000	4,447,000	3,966,000	3,917,000	3,257,000	2,796,000	2,376,000	2,112,000	1,816,000	1,603,000	1,447,000	1,410,000	1,804,000	1,321,000	1,376,000	1,402,000	1,232,000	988,000	708,000	636,000	838,000	837,000	842,700	834,400	749,100	984,700	1,128,700
Retained Earnings Total Equity	0	8,468,000	7,594,000	6,794,000	8,170,000	8,161,000	8,669,000	7,498,000	7,346,000	7,078,000	6,866,000	5,805,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Short Long Term Debt	1,025,000	334,000	1,748,000	1,048,000	503,000	753,000	584,000	1,566,000	242,000	1,008,000	9,626,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Short Long Term Debt Total	9,937,000	9,114,000	8,916,000	8,384,000	8,653,000	7,521,000	7,751,000	8,277,000	8,449,000	9,034,000	9,549,000	10,833,000	3,773,000	3,458,000	3,467,000	4,271,000	3,417,000	2,586,000	2,464,000	1,773,000	1,953,000	2,088,000	2,440,000	3,004,000	2,885,000	1,524,000	1,376,000	1,092,000	1,134,000	1,089,000	773,000	882,000	927,000	815,000	897,900	702,900	831,100	663,700	471,100
Short Term Debt	1,160,000	334,000	1,748,000	1,048,000	503,000	753,000	584,000	1,566,000	668,000	1,010,000	580,000	1,071,000	407,000	76,000	118,000	1,081,000	985,000	812,000	634,000	39,000	302,000	201,000	188,000	557,000	970,000	333,000	104,000	30,000	50,000	36,000	124,000	49,000	132,000	60,000	61,700	48,300	36,200	31,000	34,900
Short Term Investments	2,121,000	261,000	271,000	664,000	221,000	157,000	534,000	203,000	177,000	245,000	794,000	527,000	699,000	838,000	433,000	342,000	504,000	671,000	226,000	211,000	804,000	353,000	199,000	44,000	84,000	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Total Assets	38,432,000	35,030,000	34,027,000	31,824,000	32,805,000	31,092,000	32,600,000	30,419,000	31,031,000	33,529,000	35,491,000	36,284,000	17,873,000	17,252,000	16,282,000	16,655,000	13,430,000	11,417,000	10,218,000	9,075,000	8,223,000	7,138,000	7,646,000	8,180,000	8,437,000	5,665,000	5,465,000	5,307,000	5,053,000	4,682,000	3,268,000	3,096,000	3,087,000	3,013,000	3,051,600	3,033,800	3,026,200	3,025,100	2,814,200
Total Current Assets	11,675,000	8,761,000	7,511,000	9,178,000	8,728,000	7,590,000	8,314,000	6,941,000	6,616,000	8,100,000	8,731,000	7,824,000	5,826,000	5,506,000	4,524,000	4,795,000	4,767,000	4,408,000	3,578,000	3,182,000	3,093,000	2,457,000	2,387,000	2,571,000	2,782,000	1,982,000	2,055,000	2,017,000	1,967,000	1,846,000	1,466,000	1,318,000	1,186,000	1,296,000	1,290,700	1,305,400	1,118,200	1,676,500	1,843,100
Total Current Liabilities	7,747,000	6,375,000	7,212,000	5,926,000	5,132,000	5,154,000	5,052,000	5,485,000	4,625,000	5,355,000	4,914,000	5,470,000	3,637,000	3,233,000	2,689,000	3,745,000	3,659,000	3,407,000	2,968,000	2,262,000	2,126,000	1,734,000	1,669,000	2,107,000	2,649,000	1,516,000	1,357,000	1,230,000	1,145,000	1,102,000	787,000	655,000	699,000	633,000	615,600	826,800	625,500	646,300	572,100
Total Liab	19,363,000	17,954,000	17,576,000	16,851,000	16,672,000	14,950,000	15,310,000	15,478,000	15,800,000	17,690,000	18,628,000	21,129,000	10,381,000	9,849,000	9,464,000	10,338,000	8,258,000	7,311,000	6,440,000	5,469,000	5,106,000	4,836,000	5,171,000	5,770,000	5,813,000	3,608,000	3,394,000	3,147,000	3,078,000	3,002,000	2,163,000	2,148,000	1,934,000	1,873,000	1,906,900	1,875,200	1,950,300	1,769,700	1,419,100
Total Permanent Equity	0	0	0	0	0	0	17,290,000	14,941,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Total Stockholder Equity	19,036,000	17,038,000	16,413,000	14,930,000	16,082,000	16,107,000	17,253,000	14,897,000	15,186,000	15,786,000	16,791,000	15,113,000	7,469,000	7,362,000	6,777,000	6,317,000	5,172,000	4,106,000	3,778,000	3,606,000	3,117,000	2,302,000	2,475,000	2,410,000	2,624,000	2,057,000	2,071,000	2,160,000	1,975,000	1,680,000	1,105,000	948,000	1,153,000	1,140,000	1,144,700	1,158,600	1,075,900	1,255,400	1,395,100
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	-	-	-	-
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	-	-	-	-

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-12-31	1994-09-30	1994-06-30	1994-03-31	1993-12-31	1993-09-30	1993-06-30	1993-03-31	1992-12-31	1992-09-30	1992-06-30	1992-03-31	1991-12-31	1991-09-30	1991-06-30	1991-03-31	1990-12-31	1990-09-30	1990-06-30	1990-03-31	1989-12-31	1989-09-30	1989-06-30	1989-03-31	1988-12-31	1988-09-30	1988-06-30	1988-03-31	1987-12-31	1987-09-30	1987-06-30	1987-03-31	1986-12-31	1986-09-30	1986-06-30	1986-03-31	1985-12-31	1985-09-30
Accounts Payable	3,365,000	3,255,000	3,192,000	3,118,000	3,080,000	2,937,000	3,013,000	2,867,000	2,797,000	2,591,000	2,484,000	2,172,000	1,987,000	1,788,000	1,620,000	1,785,000	2,114,000	2,290,000	2,268,000	2,274,000	2,130,000	2,165,000	2,192,000	2,203,000	2,166,000	2,039,000	1,885,000	1,891,000	1,718,000	1,790,000	1,802,000	1,795,000	1,758,000	1,997,000	1,931,000	1,969,000	1,940,000	2,038,000	2,044,000	2,076,000	1,960,000	1,976,000	2,045,000	1,978,000	1,879,000	1,441,000	1,556,000	1,530,000	1,491,000	1,527,000	1,534,000	1,456,000	1,408,000	1,353,000	1,229,000	1,135,000	1,057,000	1,033,000	923,000	969,000	1,121,000	1,424,000	1,468,000	1,319,000	1,170,000	1,126,000	1,081,000	1,060,000	1,050,000	1,022,000	1,012,000	878,000	810,000	799,000	768,000	751,000	776,000	761,000	821,000	630,000	526,000	504,000	473,000	473,000	488,000	368,000	374,000	356,000	418,000	329,000	332,000	460,000	485,000	452,000	526,000	1,697,000	511,000	1,616,000	1,483,000	1,181,000	445,000	1,186,000	1,071,000	1,162,000	519,000	1,313,000	1,198,000	1,178,000	512,000	1,131,000	1,113,000	1,119,000	486,000	1,072,000	1,109,000	1,133,000	449,000	1,029,000	992,000	0	266,000	0	0	0	244,000	0	0	0	246,000	0	0	0	241,000	0	0	0	245,000	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accumulated Depreciation	0	0	0	0	-4,867,000	0	0	0	-4,754,000	0	0	0	-4,624,000	0	0	0	-5,210,000	-5,210,000	-5,215,000	-5,129,000	-5,105,000	-5,054,000	5,031,000	5,123,000	-5,003,000	4,952,000	4,859,000	4,724,000	-4,596,000	0	0	0	-4,319,000	0	0	0	4,214,000	0	0	0	4,132,000	0	0	0	-3,831,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-3,907,000	-3,927,000	-3,760,000	-3,814,000	-3,946,000	-4,483,000	-3,961,000	-3,517,000	-3,633,000	-3,788,000	-4,031,000	-4,225,000	-4,195,000	-4,533,000	-4,809,000	-4,966,000	-4,290,000	-4,367,000	-4,108,000	-4,078,000	-4,145,000	-5,054,000	-5,031,000	-5,123,000	-3,404,000	-4,952,000	-4,859,000	-4,724,000	-4,448,000	0	0	0	-3,863,000	0	0	0	-2,899,000	0	0	0	-1,560,000	0	0	0	-1,964,000	0	0	0	-1,964,000	0	0	0	-1,348,000	0	0	0	-1,208,000	0	0	0	-1,538,000	6,979,000	7,394,000	5,500,000	-448,000	4,743,000	4,447,000	4,278,000	-877,000	4,388,000	4,249,000	4,047,000	-685,000	1,126,000	981,000	3,528,000	-576,000	3,370,000	3,184,000	3,043,000	-631,000	2,943,000	1,100,000	736,000	-749,000	2,605,000	2,581,000	2,507,000	-355,000	2,454,000	0	0	-300,000	760,000	716,000	724,000	-258,000	795,000	622,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Additional Paid In Capital	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	11,987,000	0	0	0	11,845,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	533,000	486,000	482,000	466,000	459,000	447,000	386,000	342,000	337,000	343,000	366,000	328,000	326,000	323,000	320,000	334,000	331,000	333,000	311,000	308,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	12,604,000	12,554,000	12,502,000	12,512,000	12,478,000	12,452,000	12,427,000	12,449,000	12,411,000	12,368,000	12,335,000	12,329,000	12,266,000	12,228,000	12,203,000	12,200,000	12,151,000	12,112,000	12,085,000	12,090,000	0	0	0	11,987,000	0	0	0	11,845,000	0	0	0	11,701,000	0	0	0	11,605,000	0	0	0	11,483,000	0	0	0	11,271,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash	488,000	348,000	353,000	235,000	294,000	231,000	364,000	237,000	297,000	271,000	279,000	354,000	438,000	429,000	292,000	239,000	370,000	549,000	412,000	303,000	283,000	327,000	256,000	317,000	561,000	791,000	312,000	222,000	543,000	494,000	323,000	333,000	268,000	418,000	303,000	663,000	781,000	655,000	631,000	784,000	915,000	642,000	628,000	639,000	577,000	425,000	525,000	367,000	385,000	278,000	282,000	201,000	333,000	395,000	249,000	151,000	340,000	192,000	148,000	145,000	188,000	181,000	219,000	157,000	142,000	171,000	112,000	106,000	114,000	129,000	125,000	108,000	110,000	92,000	130,000	90,000	85,000	83,000	86,000	65,000	61,000	72,000	87,000	59,000	75,000	379,000	322,000	262,000	112,000	211,000	105,000	120,000	82,000	32,000	78,000	67,000	81,000	35,000	26,000	20,000	80,000	47,000	44,000	46,000	53,000	24,000	23,000	25,000	22,000	25,000	8,000	3,000	56,000	14,000	9,000	22,000	18,000	16,000	13,000	22,000	32,000	18,000	20,000	17,000	30,000	26,000	22,000	18,000	21,000	8,000	11,000	11,000	30,000	7,300	8,500	8,600	25,800	8,000	12,100	-	191,500	-	-	-	48,100	-	-	-	190,800	-	-	-	576,500	-
Cash And Equivalents	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	2,609,000	1,906,000	1,330,000	524,000	555,000	518,000	623,000	505,000	568,000	660,000	540,000	1,299,000	1,102,000	763,000	496,000	417,000	591,000	830,000	797,000	446,000	440,000	505,000	492,000	827,000	1,095,000	1,634,000	837,000	523,000	746,000	707,000	469,000	573,000	445,000	568,000	430,000	802,000	1,026,000	990,000	1,265,000	1,144,000	1,709,000	1,340,000	996,000	1,036,000	1,104,000	1,045,000	1,177,000	811,000	1,084,000	814,000	883,000	697,000	1,171,000	888,000	787,000	489,000	773,000	665,000	581,000	434,000	530,000	463,000	718,000	583,000	646,000	739,000	494,000	419,000	785,000	701,000	479,000	442,000	336,000	339,000	445,000	343,000	296,000	350,000	289,000	579,000	865,000	594,000	429,000	102,000	428,000	379,000	322,000	262,000	311,000	211,000	207,000	377,000	126,000	201,000	145,000	101,000	165,000	71,000	44,000	20,000	80,000	47,000	44,000	46,000	53,000	24,000	23,000	25,000	22,000	25,000	8,000	3,000	56,000	14,000	9,000	22,000	18,000	16,000	13,000	22,000	32,000	18,000	20,000	17,000	30,000	26,000	22,000	18,000	21,000	8,000	11,000	11,000	30,000	7,300	8,500	8,600	25,800	8,000	12,100	-	191,500	-	-	-	48,100	-	-	-	190,800	-	-	-	576,500	-
Common Stock	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	20,584,000	20,422,000	20,371,000	4,000	0	0	0	5,000	0	0	0	5,000	0	0	0	5,000	0	0	0	5,000	0	0	0	5,000	4,753	0	0	167,000	0	0	0	170,000	0	0	0	83,000	0	0	0	82,000	0	0	0	73,000	0	0	0	73,000	0	0	0	74,000	0	0	0	77,000	0	0	0	76,000	0	0	0	35,000	0	0	0	35,000	0	0	34,000	34,000	35,000	36,000	36,000	37,000	37,000	36,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock Shares Outstanding	401,800	401,600	400,700	400,500	400,300	400,300	400,700	401,800	402,100	401,900	401,400	400,900	401,300	402,300	401,300	411,100	415,800	418,400	423,100	425,900	432,400	436,300	437,300	441,700	443,300	445,200	448,600	451,000	452,400	455,600	458,300	459,800	462,700	466,400	469,200	470,000	472,500	477,200	478,500	478,800	478,200	477,200	476,300	475,100	384,400	339,800	339,500	339,800	338,100	341,900	345,700	345,700	335,200	340,600	340,400	339,200	334,000	338,400	335,200	332,200	332,400	336,800	327,200	301,000	294,000	300,800	300,600	300,000	301,000	306,000	308,600	306,200	298,200	304,800	306,800	314,400	305,600	313,800	312,400	314,200	303,600	309,000	294,000	288,400	288,400	287,600	288,400	284,800	278,400	283,600	282,800	280,400	288,000	291,200	296,400	295,200	292,800	299,600	291,200	288,800	284,400	289,200	290,446	294,800	308,400	313,043	313,200	312,800	309,200	309,200	310,800	310,800	310,800	310,800	311,600	311,600	305,200	305,200	305,200	292,400	279,365	279,365	275,325	277,778	276,190	276,190	270,968	269,388	270,588	270,588	266,667	282,353	280,784	280,784	285,867	290,270	307,692	307,692	294,884	296,816	297,920	297,920	298,280	299,024	342,560	342,560	375,792	375,792	393,064	393,064	393,752	393,752	393,712	393,712
Common Stock Total Equity	0	0	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	4,000	0	0	0	4,000	0	0	0	5,000	0	0	0	5,000	0	0	0	5,000	0	0	0	5,000	0	0	0	5,000	0	0	0	167,000	0	0	0	170,000	0	0	0	83,000	0	0	0	82,000	0	0	0	73,000	0	0	0	73,000	0	0	0	74,000	0	0	0	77,000	0	0	0	76,000	0	0	0	35,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Current Deferred Revenue	610,000	592,000	465,000	586,000	330,000	386,000	403,000	0	392,000	489,000	425,000	334,000	426,000	336,000	254,000	274,000	372,000	421,000	357,000	302,000	293,000	427,000	353,000	300,000	253,000	434,000	338,000	270,000	360,000	388,000	316,000	276,000	362,000	373,000	327,000	282,000	593,000	424,000	373,000	334,000	577,000	430,000	368,000	318,000	449,000	385,000	333,000	297,000	420,000	401,000	367,000	300,000	465,000	437,000	350,000	286,000	256,000	305,000	263,000	245,000	297,000	365,000	378,000	268,000	355,000	320,000	278,000	256,000	454,000	549,000	549,000	523,000	582,000	615,000	512,000	455,000	553,000	552,000	493,000	471,000	502,000	486,000	426,000	403,000	424,000	493,000	441,000	402,000	416,000	548,000	445,000	436,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	372,000	294,000	303,000	309,000	293,000	241,000	296,000	356,000	253,000	264,000	443,000	439,000	360,000	412,000	413,000	380,000	362,000	246,000	250,000	220,000	228,000	241,000	242,000	257,000	240,000	328,000	0	0	1,254,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred Long Term Liab	0	0	531,000	537,000	530,000	527,000	628,000	635,000	559,000	494,000	494,000	445,000	277,000	306,000	310,000	354,000	396,000	309,000	389,000	360,000	349,000	347,000	486,000	557,000	538,000	327,000	316,000	319,000	321,000	366,000	365,000	395,000	390,000	820,000	876,000	881,000	901,000	1,035,000	1,047,000	1,296,000	1,313,000	1,513,000	2,301,000	2,007,000	2,024,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earning Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Good Will	14,977,000	14,781,000	14,914,000	14,894,000	14,796,000	14,479,000	14,805,000	14,955,000	14,751,000	14,767,000	14,880,000	13,757,000	12,903,000	12,677,000	12,497,000	12,397,000	13,456,000	13,337,000	13,463,000	13,318,000	13,328,000	13,385,000	13,427,000	13,698,000	13,568,000	13,545,000	13,478,000	13,296,000	13,201,000	13,434,000	13,450,000	13,588,000	13,479,000	13,540,000	13,698,000	13,548,000	13,893,000	14,088,000	14,377,000	14,450,000	14,495,000	14,276,000	14,049,000	14,275,000	14,211,000	5,838,000	5,649,000	5,605,000	5,537,000	5,571,000	5,723,000	5,569,000	5,454,000	5,440,000	5,125,000	5,304,000	5,435,000	5,482,000	5,376,000	5,213,000	5,232,000	5,870,000	6,181,000	4,427,000	3,982,000	3,486,000	3,478,000	3,425,000	3,034,000	3,156,000	3,152,000	3,124,000	3,139,000	2,722,000	2,543,000	2,434,000	2,433,000	2,496,000	2,461,000	2,086,000	2,095,000	1,998,000	1,964,000	1,935,000	1,910,000	1,893,000	1,935,000	1,918,000	1,902,000	1,902,000	0	0	2,026,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Intangible Assets	5,092,000	5,158,000	5,285,000	5,386,000	5,485,000	5,492,000	5,689,000	6,012,000	5,855,000	6,041,000	6,195,000	4,722,000	4,175,000	4,179,000	4,241,000	4,319,000	4,638,000	4,657,000	4,766,000	4,754,000	4,846,000	4,949,000	5,050,000	5,206,000	5,265,000	5,354,000	5,410,000	5,441,000	5,514,000	5,689,000	5,795,000	5,947,000	6,014,000	6,139,000	6,282,000	6,317,000	6,556,000	6,739,000	6,976,000	7,078,000	7,186,000	7,231,000	7,186,000	6,664,000	7,468,000	2,253,000	2,218,000	2,192,000	2,192,000	2,253,000	2,360,000	2,304,000	2,272,000	2,360,000	2,203,000	2,333,000	2,441,000	2,492,000	2,481,000	2,426,000	2,518,000	1,929,000	2,047,000	1,662,000	1,557,000	1,391,000	1,386,000	1,385,000	969,000	833,000	764,000	772,000	3,765,000	3,358,000	3,185,000	3,068,000	3,077,000	3,064,000	3,035,000	2,627,000	541,000	2,506,000	2,462,000	2,440,000	2,420,000	2,398,000	509,000	515,000	2,435,000	544,000	2,474,000	2,495,000	2,582,000	2,631,000	2,607,000	2,630,000	2,530,000	2,446,000	2,463,000	1,015,000	1,025,000	1,052,000	1,017,000	1,030,000	966,000	1,150,000	949,000	957,000	968,000	953,000	950,000	889,000	895,000	905,000	923,000	844,000	850,000	817,000	873,000	849,000	265,000	267,000	270,000	265,000	266,000	278,000	281,000	281,000	285,000	285,000	286,000	278,000	282,000	282,000	283,900	281,800	284,900	285,200	274,600	-	265,800	-	-	-	271,900	-	-	-	315,800	-	-	-	-	-
Inventory	3,739,000	3,713,000	3,670,000	3,604,000	3,430,000	3,428,000	3,445,000	3,317,000	2,969,000	2,802,000	2,668,000	2,399,000	2,109,000	2,096,000	2,138,000	2,346,000	2,805,000	2,901,000	2,853,000	2,897,000	2,785,000	2,835,000	2,753,000	2,745,000	2,620,000	2,457,000	2,393,000	2,344,000	2,254,000	2,328,000	2,323,000	2,391,000	2,323,000	2,395,000	2,439,000	2,424,000	2,428,000	2,498,000	2,534,000	2,532,000	2,382,000	2,403,000	2,405,000	2,394,000	2,339,000	1,801,000	1,756,000	1,779,000	1,701,000	1,769,000	1,766,000	1,667,000	1,564,000	1,533,000	1,386,000	1,374,000	1,326,000	1,359,000	1,373,000	1,490,000	1,554,000	1,795,000	1,844,000	1,634,000	1,483,000	1,399,000	1,382,000	1,389,000	1,293,000	1,239,000	1,186,000	1,157,000	1,099,000	1,065,000	1,031,000	1,018,000	966,000	930,000	877,000	751,000	721,000	735,000	753,000	777,000	698,000	634,000	669,000	668,000	681,000	739,000	781,000	840,000	872,000	981,000	965,000	975,000	965,000	950,000	982,000	714,000	707,000	687,000	684,000	693,000	734,000	785,000	744,000	723,000	729,000	736,000	735,000	739,000	735,000	756,000	773,000	735,000	698,000	677,000	665,000	656,000	434,000	439,000	430,000	440,000	437,000	445,000	435,000	437,000	440,000	422,000	414,000	429,000	430,000	421,600	402,900	405,800	442,200	452,600	460,800	-	448,500	-	-	-	407,100	-	-	-	484,700	-	-	-	448,200	-
Liabilities And Stockholders Equity	38,432,000	37,252,000	36,773,000	35,517,000	35,030,000	34,364,000	35,153,000	35,208,000	34,027,000	34,128,000	36,804,000	34,080,000	31,824,000	30,985,000	30,348,000	30,845,000	32,805,000	31,895,000	32,244,000	31,649,000	31,092,000	31,628,000	31,865,000	32,668,000	32,600,000	32,725,000	31,355,000	30,611,000	30,419,000	31,237,000	31,154,000	31,583,000	31,031,000	32,201,000	32,579,000	32,696,000	33,529,000	34,239,000	35,258,000	35,262,000	35,491,000	35,312,000	35,257,000	34,977,000	36,284,000	18,800,000	18,554,000	17,993,000	17,873,000	17,627,000	18,121,000	17,337,000	17,252,000	17,015,000	15,927,000	15,847,000	16,282,000	16,495,000	16,191,000	16,001,000	16,655,000	16,967,000	17,923,000	14,646,000	13,430,000	12,739,000	12,419,000	12,240,000	11,417,000	11,254,000	10,885,000	10,691,000	10,218,000	9,749,000	9,507,000	9,274,000	9,075,000	8,883,000	8,555,000	8,193,000	8,223,000	7,903,000	7,656,000	7,262,000	7,138,000	7,470,000	7,655,000	7,550,000	7,646,000	7,893,000	7,867,000	8,193,000	8,180,000	8,684,000	8,614,000	8,602,000	8,437,000	8,369,000	8,341,000	5,664,000	5,665,000	5,493,000	5,302,000	5,323,000	5,465,000	5,845,000	5,400,000	5,359,000	5,307,000	5,277,000	5,255,000	5,130,000	5,053,000	5,065,000	5,081,000	4,926,000	4,682,000	4,695,000	4,682,000	4,588,000	3,268,000	3,219,000	3,212,000	3,133,000	3,096,000	3,181,000	3,109,000	3,064,000	3,087,000	3,047,000	2,934,000	2,969,000	3,013,000	3,043,900	3,085,600	2,984,000	3,051,600	3,075,800	2,976,600	-	3,033,800	-	-	-	3,026,200	-	-	-	3,025,100	-	-	-	2,814,200	-
Long Term Debt	8,244,000	8,150,000	8,804,000	8,701,000	8,321,000	8,082,000	6,277,000	6,763,000	6,831,000	8,520,000	8,721,000	8,682,000	7,010,000	6,948,000	6,906,000	7,842,000	7,819,000	8,013,000	8,079,000	6,782,000	6,797,000	6,799,000	6,804,000	6,882,000	7,167,000	7,273,000	6,264,000	6,677,000	6,711,000	7,881,000	7,605,000	7,572,000	7,781,000	7,830,000	7,770,000	7,829,000	8,024,000	8,587,000	8,615,000	8,991,000	8,969,000	9,029,000	9,069,000	9,473,000	9,762,000	3,690,000	3,678,000	3,345,000	3,366,000	3,368,000	3,650,000	3,354,000	3,382,000	3,406,000	3,378,000	3,347,000	3,349,000	3,391,000	3,399,000	3,707,000	3,190,000	2,921,000	3,155,000	2,704,000	2,432,000	2,547,000	2,518,000	2,553,000	1,774,000	1,770,000	1,514,000	1,561,000	1,830,000	1,725,000	1,941,000	1,734,000	1,734,000	1,647,000	1,614,000	1,662,000	1,651,000	1,901,000	1,913,000	1,874,000	1,887,000	1,833,000	1,934,000	2,144,000	2,252,000	2,327,000	2,544,000	2,498,000	2,447,000	2,447,000	2,490,000	2,104,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long Term Debt Total	0	8,150,000	8,804,000	8,701,000	8,321,000	8,082,000	6,277,000	6,763,000	6,831,000	8,520,000	8,721,000	8,682,000	7,010,000	6,948,000	6,906,000	7,842,000	7,819,000	8,013,000	8,079,000	6,782,000	6,768,000	6,737,000	6,753,000	6,845,000	7,167,000	7,273,000	6,264,000	6,677,000	6,711,000	7,881,000	7,605,000	7,572,000	7,781,000	7,830,000	7,770,000	7,829,000	8,024,000	8,587,000	8,615,000	8,991,000	8,969,000	9,029,000	9,069,000	9,473,000	9,762,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long Term Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	60,000	72,000	59,000	32,000	22,000	16,000	18,000	21,000	41,000	0	0	0	84,000	0	0	0	96,000	0	0	0	84,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Negative Goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Debt	9,449,000	9,287,000	9,429,000	9,027,000	8,820,000	9,224,000	9,721,000	9,712,000	8,619,000	9,136,000	12,189,000	10,132,000	7,946,000	8,095,000	8,296,000	8,524,000	8,283,000	7,805,000	7,985,000	7,570,000	7,238,000	6,918,000	7,429,000	7,560,000	7,190,000	7,981,000	8,293,000	7,991,000	7,734,000	7,938,000	8,091,000	8,312,000	8,181,000	8,254,000	8,448,000	8,677,000	8,253,000	8,345,000	8,402,000	8,531,000	8,634,000	9,051,000	9,131,000	9,487,000	10,256,000	3,680,000	3,848,000	3,383,000	3,388,000	3,497,000	3,485,000	3,250,000	3,125,000	3,109,000	3,227,000	3,291,000	3,127,000	3,591,000	3,894,000	4,042,000	4,083,000	4,181,000	4,425,000	4,008,000	3,275,000	2,929,000	3,165,000	3,184,000	2,472,000	2,345,000	2,297,000	2,527,000	2,354,000	2,050,000	2,083,000	2,010,000	1,688,000	1,858,000	1,821,000	1,897,000	1,892,000	1,870,000	1,879,000	2,020,000	2,013,000	1,653,000	1,957,000	2,079,000	2,328,000	2,305,000	2,544,000	2,860,000	2,922,000	2,786,000	2,837,000	2,964,000	2,804,000	3,112,000	3,560,000	1,566,000	1,444,000	1,543,000	1,527,000	1,533,000	1,323,000	1,393,000	1,062,000	1,126,000	1,070,000	1,131,000	1,176,000	1,110,000	1,078,000	1,172,000	1,212,000	1,133,000	1,071,000	1,125,000	1,236,000	1,336,000	741,000	770,000	757,000	845,000	852,000	905,000	823,000	836,000	906,000	907,000	810,000	837,000	785,000	810,400	867,600	819,700	872,100	885,600	729,700	-	511,400	-	-	-	783,000	-	-	-	472,900	-	-	-	-105,400	-
Net Invested Capital	28,305,000	27,532,000	27,253,000	26,245,000	25,693,000	25,076,000	26,079,000	26,227,000	24,992,000	25,035,000	27,510,000	25,153,000	22,988,000	22,677,000	22,456,000	22,674,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	4,764,000	4,460,000	4,399,000	4,239,000	4,076,000	3,816,000	3,837,000	3,667,000	3,297,000	3,393,000	3,341,000	3,065,000	2,904,000	2,876,000	2,647,000	2,951,000	3,437,000	3,787,000	3,944,000	3,865,000	3,858,000	4,027,000	4,092,000	4,005,000	3,943,000	3,962,000	3,813,000	3,673,000	3,560,000	3,659,000	3,628,000	3,581,000	3,479,000	3,656,000	3,840,000	3,733,000	3,667,000	3,972,000	4,010,000	3,889,000	3,648,000	3,950,000	3,820,000	3,685,000	3,510,000	2,645,000	2,683,000	2,588,000	2,444,000	2,549,000	2,625,000	2,466,000	2,239,000	2,332,000	2,126,000	2,052,000	1,899,000	2,047,000	2,015,000	2,016,000	2,295,000	2,845,000	3,029,000	2,561,000	2,208,000	2,220,000	2,208,000	2,139,000	1,928,000	2,025,000	2,035,000	1,971,000	1,785,000	1,861,000	1,759,000	1,709,000	1,612,000	1,649,000	1,579,000	1,399,000	1,190,000	1,314,000	1,269,000	1,231,000	1,032,000	1,139,000	1,171,000	1,096,000	1,070,000	1,171,000	1,215,000	1,272,000	1,219,000	1,356,000	1,426,000	1,406,000	1,267,000	1,400,000	1,429,000	1,018,000	885,000	1,001,000	999,000	991,000	958,000	1,144,000	1,120,000	1,081,000	985,000	1,056,000	1,093,000	1,086,000	932,000	1,032,000	1,053,000	1,052,000	889,000	934,000	901,000	879,000	550,000	599,000	610,000	595,000	500,000	569,000	577,000	562,000	484,000	527,000	526,000	508,000	498,000	534,700	544,700	552,900	505,600	528,900	536,100	-	486,600	-	-	-	458,600	-	-	-	834,500	-	-	-	696,400	-
Net Tangible Assets	0	-1,556,000	17,951,000	17,448,000	-3,245,000	16,068,000	16,381,000	16,620,000	-4,193,000	15,971,000	-5,667,000	-3,484,000	-2,148,000	14,476,000	14,188,000	14,245,000	-2,012,000	-2,146,000	-1,923,000	-1,839,000	-2,067,000	-1,580,000	-1,787,000	-1,641,000	-1,580,000	-2,306,000	-3,336,000	-3,580,000	-3,818,000	-3,719,000	-3,925,000	-4,016,000	-4,307,000	-4,313,000	-4,227,000	-4,655,000	-4,663,000	-4,240,000	-4,371,000	-4,491,000	-4,890,000	-5,436,000	15,388,000	15,167,000	-6,089,000	-8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	3,928,000	3,420,000	3,578,000	3,051,000	2,386,000	1,887,000	-287,000	-62,000	299,000	1,573,000	883,000	3,324,000	3,297,000	2,866,000	2,724,000	3,726,000	3,596,000	3,351,000	3,676,000	2,458,000	2,436,000	2,600,000	2,526,000	2,733,000	3,262,000	2,549,000	1,178,000	1,418,000	1,456,000	2,492,000	2,010,000	1,991,000	1,991,000	2,479,000	2,588,000	2,274,000	2,745,000	3,445,000	3,295,000	3,878,000	3,817,000	3,712,000	3,248,000	3,293,000	2,354,000	2,487,000	2,536,000	2,317,000	2,189,000	1,953,000	2,514,000	2,269,000	2,273,000	2,040,000	1,864,000	1,710,000	1,835,000	1,575,000	1,418,000	1,497,000	1,050,000	1,085,000	1,388,000	987,000	1,108,000	1,673,000	1,366,000	1,270,000	1,001,000	996,000	640,000	454,000	610,000	803,000	986,000	878,000	920,000	701,000	617,000	847,000	967,000	1,157,000	1,063,000	617,000	723,000	639,000	610,000	702,000	718,000	707,000	871,000	754,000	464,000	928,000	831,000	296,000	133,000	-44,000	-283,000	483,000	466,000	479,000	570,000	584,000	698,000	967,000	937,000	925,000	787,000	926,000	948,000	918,000	822,000	956,000	941,000	891,000	744,000	837,000	795,000	728,000	679,000	749,000	709,000	691,000	663,000	682,000	532,000	504,000	487,000	580,000	524,000	572,000	663,000	625,300	671,200	600,600	675,100	779,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Current Assets Total	26,757,000	26,305,000	26,470,000	26,380,000	26,267,000	25,826,000	26,466,000	27,014,000	26,516,000	26,641,000	27,015,000	24,175,000	22,646,000	22,314,000	22,135,000	22,175,000	24,077,000	23,883,000	24,118,000	23,905,000	23,502,000	23,761,000	23,952,000	24,539,000	24,286,000	24,276,000	23,868,000	23,636,000	23,478,000	24,150,000	24,328,000	24,570,000	24,415,000	24,622,000	24,935,000	24,756,000	25,429,000	25,808,000	26,420,000	26,579,000	26,760,000	26,546,000	27,028,000	26,781,000	28,460,000	12,605,000	12,188,000	12,111,000	12,047,000	11,894,000	12,204,000	11,867,000	11,746,000	11,662,000	11,065,000	11,367,000	11,758,000	11,907,000	11,714,000	11,574,000	11,860,000	11,380,000	11,860,000	9,397,000	8,663,000	7,913,000	7,884,000	7,835,000	7,009,000	6,853,000	6,766,000	6,726,000	6,640,000	6,123,000	5,944,000	5,871,000	5,893,000	5,658,000	5,482,000	5,134,000	5,130,000	4,954,000	4,910,000	4,853,000	4,681,000	5,007,000	5,155,000	5,179,000	5,259,000	5,306,000	5,328,000	5,365,000	5,609,000	5,708,000	5,648,000	5,682,000	5,655,000	5,596,000	5,563,000	3,602,000	3,683,000	3,432,000	3,282,000	3,289,000	3,410,000	3,535,000	3,235,000	3,226,000	3,290,000	3,189,000	3,153,000	3,051,000	3,086,000	2,998,000	2,991,000	2,849,000	2,836,000	2,801,000	2,854,000	2,803,000	1,802,000	1,738,000	1,737,000	1,705,000	1,778,000	1,846,000	1,900,000	1,869,000	1,901,000	1,847,000	1,782,000	1,750,000	1,717,000	1,749,700	1,758,600	1,756,900	1,760,900	1,699,100	1,673,900	-	1,728,400	-	-	-	1,908,000	-	-	-	1,348,600	-	-	-	971,100	-
Non Current Liabilities Other	1,489,000	1,429,000	2,725,000	2,708,000	1,443,000	2,999,000	2,857,000	2,898,000	1,502,000	1,541,000	1,460,000	1,398,000	3,683,000	3,408,000	3,408,000	3,417,000	325,000	1,118,000	1,064,000	1,265,000	1,304,000	1,160,000	1,174,000	1,225,000	1,226,000	1,328,000	1,578,000	1,553,000	1,659,000	1,532,000	1,554,000	1,587,000	1,586,000	1,539,000	1,552,000	1,530,000	1,812,000	1,170,000	1,222,000	1,228,000	1,465,000	1,801,000	3,475,000	3,384,000	3,503,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	11,616,000	11,306,000	12,059,000	11,945,000	11,579,000	11,608,000	9,763,000	10,296,000	10,364,000	12,200,000	12,448,000	12,462,000	10,925,000	10,662,000	10,624,000	11,613,000	11,540,000	11,334,000	11,433,000	10,096,000	9,796,000	9,572,000	9,753,000	9,971,000	10,258,000	10,189,000	9,452,000	9,855,000	9,993,000	11,196,000	10,974,000	10,998,000	11,175,000	11,688,000	11,720,000	11,766,000	12,335,000	12,608,000	12,673,000	13,346,000	13,714,000	14,141,000	14,845,000	14,864,000	15,659,000	6,850,000	6,766,000	6,474,000	6,744,000	6,101,000	6,531,000	6,312,000	6,616,000	6,453,000	6,319,000	6,355,000	6,775,000	6,475,000	6,441,000	6,964,000	6,593,000	5,486,000	5,854,000	4,884,000	4,599,000	4,843,000	4,803,000	4,827,000	3,904,000	3,461,000	3,157,000	3,133,000	3,472,000	3,231,000	3,441,000	3,221,000	3,207,000	2,989,000	2,915,000	2,938,000	2,980,000	3,168,000	3,167,000	3,090,000	3,102,000	3,041,000	3,184,000	3,374,000	3,502,000	3,559,000	3,741,000	3,692,000	3,663,000	3,764,000	3,711,000	3,315,000	3,164,000	3,102,000	3,155,000	2,067,000	2,092,000	1,903,000	1,900,000	1,997,000	2,037,000	2,267,000	1,898,000	1,961,000	1,917,000	1,984,000	1,997,000	1,923,000	1,933,000	2,043,000	2,074,000	1,974,000	1,900,000	2,032,000	2,121,000	2,091,000	1,376,000	1,445,000	1,449,000	1,411,000	1,493,000	1,300,000	1,211,000	1,209,000	1,235,000	1,308,000	1,216,000	1,232,000	1,240,000	1,228,200	1,263,900	1,222,800	1,291,300	1,279,400	1,145,200	-	1,048,400	-	-	-	1,324,800	-	-	-	1,123,400	-	-	-	847,000	-
Non Currrent Assets Other	1,189,000	2,074,000	2,054,000	1,972,000	1,152,000	1,946,000	1,906,000	2,112,000	2,012,000	1,938,000	1,967,000	1,909,000	1,750,000	1,745,000	1,718,000	1,740,000	1,679,000	1,668,000	1,657,000	1,631,000	1,568,000	1,740,000	1,717,000	1,736,000	1,698,000	1,627,000	1,007,000	979,000	960,000	1,109,000	1,119,000	1,072,000	995,000	1,107,000	1,025,000	1,037,000	1,002,000	1,038,000	1,032,000	988,000	1,006,000	954,000	875,000	898,000	1,704,000	656,000	622,000	597,000	582,000	562,000	571,000	511,000	542,000	0	0	0	464,000	0	0	0	500,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	389,000	377,000	366,000	306,000	711,000	737,000	747,000	774,000	0	0	0	753,000	801,000	756,000	732,000	756,000	745,000	707,000	806,000	821,000	668,000	649,000	647,000	685,000	548,000	524,000	526,000	530,000	528,000	517,000	525,000	538,000	532,000	526,000	530,000	517,000	561,000	560,000	429,000	349,000	298,000	296,000	349,000	412,000	444,000	490,000	477,000	505,000	495,000	463,000	417,000	349,000	411,200	459,200	475,300	471,500	470,900	489,000	-	536,800	-	-	-	788,500	-	-	-	178,300	-	-	-	221,200	-
Noncontrolling Interest In Consolidated Entity	0	0	36,000	36,000	38,000	35,000	36,000	36,000	38,000	43,000	42,000	42,000	43,000	42,000	47,000	43,000	51,000	52,000	55,000	34,000	35,000	35,000	35,000	38,000	37,000	43,000	42,000	42,000	44,000	42,000	44,000	44,000	45,000	47,000	50,000	54,000	53,000	58,000	60,000	74,000	72,000	46,000	43,000	43,000	42,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Assets	0	1,000	-1,000	-1,000	2,000	-2,000	1,000	2,455,000	2,404,000	2,360,000	2,297,000	2,196,000	2,176,000	2,003,000	1,950,000	1,961,000	1,991,000	1,890,000	1,960,000	1,908,000	1,839,000	1,965,000	1,995,000	2,071,000	20,784,000	20,790,000	20,338,000	20,155,000	20,035,000	20,644,000	20,777,000	20,987,000	20,850,000	21,032,000	21,255,000	21,122,000	21,679,000	22,106,000	22,627,000	22,773,000	22,927,000	22,789,000	23,279,000	22,940,000	24,127,000	9,811,000	9,513,000	9,451,000	9,445,000	9,357,000	9,615,000	9,344,000	9,269,000	9,281,000	8,795,000	9,018,000	9,313,000	9,379,000	9,172,000	9,049,000	9,221,000	8,795,000	9,161,000	6,924,000	6,330,000	5,661,000	5,614,000	5,560,000	4,738,000	4,651,000	4,546,000	4,522,000	4,465,000	4,023,000	3,869,000	3,766,000	3,746,000	3,601,000	3,423,000	3,104,000	3,054,000	2,895,000	2,839,000	2,806,000	2,726,000	3,109,000	3,181,000	3,180,000	3,209,000	3,251,000	3,223,000	3,235,000	3,335,000	3,432,000	3,363,000	3,362,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Current Assets	563,000	904,000	904,000	771,000	700,000	778,000	1,000	705,000	677,000	632,000	3,240,000	3,142,000	3,063,000	2,936,000	2,932,000	2,956,000	1,895,000	494,000	532,000	536,000	507,000	500,000	576,000	552,000	679,000	396,000	444,000	435,000	381,000	393,000	406,000	468,000	369,000	960,000	935,000	981,000	979,000	971,000	1,029,000	1,118,000	992,000	1,073,000	1,008,000	1,081,000	881,000	704,000	750,000	704,000	597,000	601,000	643,000	640,000	532,000	600,000	563,000	565,000	149,000	517,000	508,000	487,000	177,000	484,000	472,000	471,000	139,000	468,000	451,000	458,000	135,000	436,000	419,000	395,000	115,000	361,000	328,000	333,000	92,000	296,000	328,000	330,000	125,000	306,000	295,000	299,000	118,000	311,000	338,000	345,000	172,000	466,000	336,000	339,000	354,000	438,000	430,000	438,000	385,000	352,000	323,000	310,000	310,000	326,000	293,000	304,000	310,000	357,000	278,000	304,000	281,000	271,000	266,000	251,000	244,000	265,000	255,000	268,000	241,000	267,000	249,000	228,000	450,000	425,000	415,000	376,000	351,000	295,000	175,000	178,000	241,000	243,000	201,000	271,000	338,000	330,600	370,900	259,800	317,100	387,200	293,700	-	178,800	-	-	-	204,400	-	-	-	166,500	-	-	-	122,000	-
Other Current Liab	2,612,000	2,717,000	2,572,000	2,288,000	2,631,000	2,404,000	2,136,000	2,545,000	2,275,000	2,290,000	2,616,000	2,599,000	2,465,000	2,428,000	2,253,000	2,298,000	2,143,000	1,942,000	1,818,000	1,927,000	1,978,000	2,167,000	1,910,000	1,861,000	2,049,000	1,928,000	1,745,000	1,860,000	1,841,000	1,866,000	1,889,000	1,878,000	1,837,000	1,888,000	1,817,000	1,904,000	1,812,000	2,111,000	2,708,000	2,071,000	1,797,000	1,984,000	1,878,000	1,954,000	2,071,000	1,467,000	1,246,000	1,333,000	1,319,000	1,445,000	1,385,000	1,348,000	1,284,000	1,425,000	1,321,000	1,254,000	1,258,000	1,283,000	1,230,000	1,236,000	1,246,000	1,272,000	1,340,000	1,214,000	1,149,000	1,154,000	1,051,000	1,082,000	1,091,000	1,130,000	1,010,000	1,036,000	942,000	992,000	1,025,000	953,000	894,000	917,000	849,000	811,000	796,000	761,000	731,000	711,000	621,000	764,000	731,000	714,000	647,000	814,000	786,000	696,000	1,065,000	1,225,000	1,184,000	0	1,168,000	0	0	0	738,000	0	0	0	734,000	0	0	0	688,000	0	0	0	609,000	0	0	0	617,000	0	0	898,000	397,000	690,000	738,000	630,000	362,000	582,000	610,000	617,000	321,000	565,000	568,000	568,000	332,000	607,900	595,400	571,900	308,900	557,400	594,600	-	778,500	-	-	-	589,300	-	-	-	615,300	-	-	-	537,200	-
Other Liab	0	2,671,000	0	0	2,798,000	3,079,000	3,097,000	3,158,000	3,196,000	3,268,000	3,292,000	3,423,000	3,589,000	3,244,000	3,220,000	3,249,000	3,348,000	2,911,000	3,012,000	2,980,000	2,999,000	2,773,000	2,949,000	3,089,000	2,553,000	2,589,000	2,872,000	2,859,000	2,961,000	2,949,000	3,004,000	3,031,000	3,004,000	3,038,000	3,074,000	3,056,000	3,410,000	2,986,000	3,011,000	3,059,000	3,432,000	3,599,000	3,475,000	3,384,000	3,503,000	2,591,000	2,672,000	2,679,000	2,936,000	2,277,000	2,382,000	2,463,000	2,747,000	3,047,000	2,941,000	3,008,000	2,876,000	3,084,000	3,042,000	3,257,000	2,860,000	2,565,000	2,699,000	2,180,000	2,167,000	2,296,000	2,285,000	2,274,000	2,130,000	1,691,000	1,643,000	1,572,000	1,642,000	1,506,000	1,500,000	1,487,000	1,473,000	1,342,000	1,301,000	1,276,000	1,310,000	1,267,000	1,254,000	1,216,000	1,215,000	1,208,000	1,250,000	1,230,000	1,018,000	1,232,000	1,197,000	1,194,000	1,027,000	1,317,000	1,221,000	1,211,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Stockholder Equity	12,634,000	12,603,000	12,553,000	12,502,000	12,512,000	12,477,000	12,451,000	12,426,000	12,448,000	12,410,000	12,367,000	12,333,000	12,327,000	12,264,000	12,226,000	12,200,000	12,198,000	12,149,000	12,110,000	12,082,000	12,087,000	21,808,000	21,721,000	22,386,000	11,984,000	21,545,000	20,411,000	19,881,000	11,842,000	15,404,000	15,320,000	15,519,000	11,698,000	15,366,000	15,753,000	15,210,000	11,602,000	16,587,000	16,982,000	17,037,000	11,480,000	16,071,000	15,388,000	15,167,000	11,266,000	8,215,255	7,937,000	7,933,000	4,169,000	7,723,000	8,152,000	7,783,000	4,093,000	7,207,000	6,570,000	6,683,000	3,936,000	6,961,000	6,647,000	6,065,000	3,856,000	9,888,000	10,303,000	8,409,000	2,290,000	7,418,000	7,122,000	6,953,000	2,114,000	6,868,000	6,729,000	6,527,000	2,013,000	3,464,000	3,319,000	5,866,000	1,993,000	5,517,000	5,331,000	5,190,000	1,856,000	4,822,000	2,979,000	2,615,000	1,413,000	0	0	0	1,348,000	0	1,009,000	997,000	1,266,000	0	0	0	1,041,000	0	0	645,000	736,000	449,000	420,000	427,000	695,000	651,000	710,000	718,000	758,000	709,000	736,000	750,000	743,000	700,000	707,000	693,000	692,000	722,000	705,000	680,000	397,000	321,000	299,000	318,000	312,000	343,000	346,000	312,000	315,000	297,000	272,000	284,000	303,000	216,800	252,200	256,600	302,000	241,900	377,500	-	324,200	-	-	-	326,800	-	-	-	270,700	-	-	-	266,400	-
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Preferred Stock Total Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Property Plant And Equipment Gross	9,386,000	3,941,000	3,266,000	3,206,000	8,013,000	2,968,000	3,042,000	3,098,000	7,818,000	3,025,000	3,528,000	3,351,000	3,392,000	3,337,000	3,323,000	3,373,000	3,932,000	3,927,000	3,929,000	3,893,000	3,467,000	3,446,000	3,462,000	3,543,000	3,502,000	3,486,000	3,530,000	3,481,000	3,443,000	3,506,000	3,551,000	3,583,000	3,565,000	3,590,000	3,680,000	3,634,000	3,750,000	3,702,000	3,793,000	3,806,000	3,833,000	3,757,000	3,749,000	3,841,000	3,877,000	2,794,000	2,675,000	2,660,000	2,602,000	2,537,000	2,589,000	2,523,000	2,477,000	2,381,000	2,270,000	2,349,000	2,445,000	2,528,000	2,542,000	2,525,000	2,639,000	2,585,000	2,699,000	2,473,000	2,333,000	2,252,000	2,270,000	2,275,000	2,271,000	2,202,000	2,220,000	2,204,000	2,175,000	2,100,000	2,075,000	2,105,000	2,147,000	2,057,000	2,059,000	2,030,000	2,076,000	2,059,000	2,071,000	2,047,000	1,955,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Property Plant And Equipment Net	4,178,000	3,941,000	3,861,000	3,785,000	3,716,000	3,523,000	3,536,000	3,547,000	3,506,000	3,473,000	3,528,000	3,351,000	3,392,000	3,337,000	3,323,000	3,373,000	3,932,000	3,927,000	3,929,000	3,893,000	3,467,000	3,446,000	3,462,000	3,543,000	3,502,000	3,486,000	3,530,000	3,481,000	3,443,000	3,506,000	3,551,000	3,583,000	3,565,000	3,590,000	3,680,000	3,634,000	3,750,000	3,702,000	3,793,000	3,806,000	3,833,000	3,757,000	3,749,000	3,841,000	3,823,000	2,794,000	2,675,000	2,660,000	2,602,000	2,537,000	2,589,000	2,523,000	2,477,000	2,381,000	2,270,000	2,349,000	2,445,000	2,528,000	2,542,000	2,525,000	2,639,000	2,585,000	2,699,000	2,473,000	2,333,000	2,252,000	2,270,000	2,275,000	2,271,000	2,202,000	2,220,000	2,204,000	2,175,000	2,100,000	2,075,000	2,105,000	2,147,000	2,057,000	2,059,000	2,030,000	2,076,000	2,059,000	2,071,000	2,047,000	1,955,000	1,898,000	1,974,000	1,999,000	2,050,000	2,055,000	2,105,000	2,130,000	2,274,000	2,276,000	2,285,000	2,320,000	2,369,000	2,405,000	2,393,000	1,781,000	1,837,000	1,712,000	1,616,000	1,612,000	1,759,000	1,837,000	1,762,000	1,743,000	1,792,000	1,708,000	1,686,000	1,637,000	1,653,000	1,561,000	1,542,000	1,475,000	1,469,000	1,423,000	1,421,000	1,525,000	1,188,000	1,173,000	1,171,000	1,091,000	1,100,000	1,124,000	1,129,000	1,111,000	1,111,000	1,067,000	1,033,000	1,055,000	1,086,000	1,056,500	1,015,500	999,800	1,004,500	943,000	910,300	-	925,800	-	-	-	847,600	-	-	-	854,500	-	-	-	749,900	-
Property Plant Equipment	0	3,941,000	3,861,000	3,206,000	3,716,000	3,522,000	3,042,000	3,098,000	3,506,000	3,025,000	3,528,000	3,351,000	2,964,000	2,916,000	2,904,000	2,939,000	3,496,000	3,927,000	3,510,000	3,473,000	3,467,000	3,446,000	2,458,000	2,531,000	3,502,000	2,498,000	2,455,000	2,413,000	3,443,000	3,506,000	3,551,000	3,583,000	3,565,000	3,590,000	3,680,000	3,634,000	2,343,000	3,702,000	3,793,000	3,806,000	2,461,000	3,757,000	3,749,000	3,841,000	3,877,000	2,794,000	2,675,000	2,660,000	2,602,000	2,537,000	2,589,000	2,523,000	2,477,000	2,381,000	2,270,000	2,349,000	2,445,000	2,528,000	2,542,000	2,525,000	2,639,000	2,585,000	2,699,000	2,473,000	2,333,000	2,252,000	2,270,000	2,275,000	2,271,000	2,202,000	2,220,000	2,204,000	2,175,000	2,100,000	2,075,000	2,105,000	2,147,000	2,057,000	2,059,000	2,030,000	2,076,000	2,059,000	2,071,000	2,047,000	1,955,000	1,898,000	1,974,000	1,999,000	2,050,000	2,055,000	2,105,000	2,130,000	2,274,000	2,276,000	2,285,000	2,320,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Retained Earnings	10,305,000	9,703,000	9,156,000	8,757,000	8,468,000	8,070,000	7,886,000	7,707,000	7,594,000	7,345,000	7,068,000	6,883,000	6,794,000	6,741,000	6,767,000	7,007,000	8,170,000	8,062,000	8,300,000	8,225,000	8,161,000	0	0	0	8,669,000	0	0	0	7,498,000	0	0	0	7,346,000	0	0	0	7,078,000	0	0	0	6,866,000	0	0	0	5,805,000	-8	0	0	5,097,000	0	0	0	4,447,000	0	0	0	3,966,000	0	0	0	3,917,000	0	0	0	3,257,000	0	0	0	2,796,000	0	0	0	2,376,000	2,569,000	2,508,000	0	2,112,000	0	0	0	1,816,000	0	1,706,000	1,644,000	1,603,000	0	0	0	1,447,000	0	1,449,000	1,430,000	1,410,000	2,077,000	2,016,000	1,903,000	1,804,000	1,618,000	1,467,000	1,373,000	1,321,000	1,559,000	1,532,000	1,449,000	1,376,000	1,584,000	1,564,000	1,472,000	1,402,000	1,422,000	1,368,000	1,296,000	1,232,000	1,211,000	1,151,000	1,073,000	988,000	884,000	823,000	760,000	708,000	721,000	698,000	667,000	636,000	885,000	875,000	852,000	838,000	822,000	818,000	806,000	837,000	930,000	913,700	878,100	842,700	956,800	834,400	-	834,400	-	-	-	749,100	-	-	-	984,700	-	-	-	1,128,700	-
Retained Earnings Total Equity	0	0	9,156,000	8,757,000	8,468,000	8,070,000	7,886,000	7,707,000	7,594,000	7,345,000	7,068,000	6,883,000	6,794,000	6,741,000	6,767,000	7,007,000	8,170,000	8,062,000	8,300,000	8,225,000	8,161,000	0	0	0	8,669,000	0	0	0	7,498,000	0	0	0	7,346,000	0	0	0	7,078,000	0	0	0	6,866,000	0	0	0	5,805,000	-8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short Long Term Debt	1,025,000	999,000	496,000	95,000	334,000	926,000	3,422,000	2,844,000	1,748,000	544,000	3,381,000	1,476,000	1,048,000	1,253,000	1,362,000	587,000	503,000	8,000	7,000	783,000	340,000	427,000	429,000	849,000	578,000	1,494,000	8,615,000	1,536,000	1,552,000	8,450,000	8,433,000	8,654,000	242,000	0	0	0	1,008,000	0	0	0	9,626,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	9,937,000	9,635,000	9,782,000	9,262,000	9,114,000	9,455,000	10,085,000	9,949,000	8,916,000	9,407,000	12,468,000	10,486,000	8,384,000	8,524,000	8,588,000	8,763,000	8,653,000	8,354,000	8,397,000	7,873,000	7,521,000	7,245,000	7,685,000	7,877,000	7,751,000	8,772,000	8,605,000	8,213,000	8,277,000	8,432,000	8,414,000	8,645,000	8,449,000	8,672,000	8,751,000	9,340,000	9,034,000	9,000,000	9,033,000	9,315,000	9,549,000	9,693,000	9,759,000	10,126,000	10,833,000	4,105,000	4,373,000	3,750,000	3,773,000	3,775,000	3,767,000	3,451,000	3,458,000	3,504,000	3,476,000	3,442,000	3,467,000	3,783,000	4,042,000	4,187,000	4,271,000	4,362,000	4,644,000	4,165,000	3,417,000	3,100,000	3,277,000	3,290,000	2,586,000	2,474,000	2,422,000	2,635,000	2,464,000	2,142,000	2,213,000	2,100,000	1,773,000	1,941,000	1,907,000	1,962,000	1,953,000	1,942,000	1,966,000	2,079,000	2,088,000	2,032,000	2,279,000	2,341,000	2,440,000	2,516,000	2,649,000	2,980,000	3,004,000	2,818,000	2,915,000	3,031,000	2,885,000	3,147,000	3,586,000	1,586,000	1,524,000	1,590,000	1,571,000	1,579,000	1,376,000	1,417,000	1,085,000	1,151,000	1,092,000	1,156,000	1,184,000	1,113,000	1,134,000	1,186,000	1,221,000	1,155,000	1,089,000	1,141,000	1,249,000	1,358,000	773,000	788,000	777,000	862,000	882,000	931,000	845,000	854,000	927,000	915,000	821,000	848,000	815,000	817,700	876,100	828,300	897,900	893,600	741,800	-	702,900	-	-	-	831,100	-	-	-	663,700	-	-	-	471,100	-
Short Term Debt	1,160,000	999,000	496,000	95,000	334,000	926,000	3,422,000	2,844,000	1,748,000	544,000	3,381,000	1,476,000	1,048,000	1,253,000	1,362,000	587,000	503,000	8,000	7,000	783,000	753,000	508,000	932,000	1,032,000	584,000	1,499,000	2,341,000	1,536,000	1,566,000	551,000	809,000	1,073,000	668,000	842,000	981,000	1,511,000	1,010,000	413,000	418,000	324,000	580,000	664,000	690,000	653,000	1,071,000	415,000	695,000	405,000	407,000	407,000	117,000	97,000	76,000	98,000	98,000	95,000	118,000	392,000	643,000	480,000	1,081,000	1,441,000	1,489,000	1,461,000	985,000	553,000	759,000	737,000	812,000	704,000	908,000	1,074,000	634,000	417,000	272,000	366,000	39,000	294,000	293,000	300,000	302,000	41,000	53,000	205,000	201,000	199,000	344,000	197,000	188,000	189,000	105,000	482,000	557,000	371,000	425,000	927,000	970,000	1,201,000	1,578,000	398,000	333,000	396,000	379,000	288,000	104,000	30,000	30,000	30,000	30,000	31,000	41,000	42,000	50,000	39,000	40,000	53,000	36,000	28,000	41,000	159,000	124,000	42,000	28,000	107,000	49,000	71,000	67,000	74,000	132,000	55,000	60,000	79,000	60,000	61,000	60,400	54,600	61,700	40,300	24,900	-	48,300	-	-	-	36,200	-	-	-	31,000	-	-	-	34,900	-
Short Term Investments	2,121,000	1,558,000	977,000	289,000	261,000	287,000	259,000	268,000	271,000	389,000	261,000	945,000	664,000	334,000	204,000	178,000	221,000	281,000	385,000	143,000	157,000	178,000	236,000	510,000	534,000	843,000	525,000	301,000	203,000	213,000	146,000	240,000	177,000	150,000	127,000	139,000	245,000	335,000	634,000	360,000	794,000	698,000	368,000	397,000	527,000	620,000	652,000	444,000	699,000	536,000	601,000	496,000	838,000	493,000	538,000	338,000	433,000	473,000	433,000	289,000	342,000	282,000	499,000	426,000	504,000	568,000	382,000	313,000	671,000	572,000	354,000	334,000	226,000	247,000	315,000	253,000	211,000	267,000	203,000	514,000	804,000	522,000	342,000	43,000	353,000	0	0	0	199,000	0	102,000	257,000	44,000	169,000	67,000	34,000	84,000	36,000	18,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Assets	38,432,000	37,289,000	36,773,000	35,517,000	35,030,000	34,364,000	35,153,000	35,208,000	34,027,000	34,128,000	36,804,000	34,080,000	31,824,000	30,985,000	30,348,000	30,845,000	32,805,000	31,895,000	32,244,000	31,649,000	31,092,000	31,628,000	31,865,000	32,668,000	32,600,000	32,725,000	31,355,000	30,611,000	30,419,000	31,237,000	31,154,000	31,583,000	31,031,000	32,201,000	32,579,000	32,696,000	33,529,000	34,239,000	35,258,000	35,262,000	35,491,000	35,312,000	35,257,000	34,977,000	36,284,000	18,800,000	18,554,000	17,993,000	17,873,000	17,627,000	18,121,000	17,337,000	17,252,000	17,015,000	15,927,000	15,847,000	16,282,000	16,495,000	16,191,000	16,001,000	16,655,000	16,967,000	17,923,000	14,646,000	13,430,000	12,739,000	12,419,000	12,240,000	11,417,000	11,254,000	10,885,000	10,691,000	10,218,000	9,749,000	9,507,000	9,274,000	9,075,000	8,883,000	8,555,000	8,193,000	8,223,000	7,903,000	7,656,000	7,262,000	7,138,000	7,470,000	7,655,000	7,550,000	7,646,000	7,893,000	7,867,000	8,193,000	8,180,000	8,684,000	8,614,000	8,602,000	8,437,000	8,369,000	8,341,000	5,664,000	5,665,000	5,493,000	5,302,000	5,323,000	5,465,000	5,845,000	5,400,000	5,359,000	5,307,000	5,277,000	5,255,000	5,130,000	5,053,000	5,065,000	5,081,000	4,926,000	4,682,000	4,695,000	4,682,000	4,588,000	3,268,000	3,219,000	3,212,000	3,133,000	3,096,000	3,181,000	3,109,000	3,064,000	3,087,000	3,047,000	2,934,000	2,969,000	3,013,000	3,043,900	3,085,600	2,984,000	3,051,600	3,075,800	2,976,600	-	3,033,800	-	-	-	3,026,200	-	-	-	3,025,100	-	-	-	2,814,200	-
Total Current Assets	11,675,000	10,983,000	10,303,000	9,138,000	8,761,000	8,540,000	8,687,000	8,194,000	7,511,000	7,487,000	9,789,000	9,905,000	9,178,000	8,671,000	8,213,000	8,670,000	8,728,000	8,012,000	8,126,000	7,744,000	7,590,000	7,867,000	7,913,000	8,129,000	8,314,000	8,449,000	7,487,000	6,975,000	6,941,000	7,087,000	6,826,000	7,013,000	6,616,000	7,579,000	7,644,000	7,940,000	8,100,000	8,431,000	8,838,000	8,683,000	8,731,000	8,766,000	8,229,000	8,196,000	7,824,000	6,195,000	6,366,000	5,882,000	5,826,000	5,733,000	5,917,000	5,470,000	5,506,000	5,353,000	4,862,000	4,480,000	4,524,000	4,588,000	4,477,000	4,427,000	4,795,000	5,587,000	6,063,000	5,249,000	4,767,000	4,826,000	4,535,000	4,405,000	4,408,000	4,401,000	4,119,000	3,965,000	3,578,000	3,626,000	3,563,000	3,403,000	3,182,000	3,225,000	3,073,000	3,059,000	3,093,000	2,949,000	2,746,000	2,409,000	2,457,000	2,463,000	2,500,000	2,371,000	2,387,000	2,587,000	2,539,000	2,828,000	2,571,000	2,976,000	2,966,000	2,920,000	2,782,000	2,773,000	2,778,000	2,062,000	1,982,000	2,061,000	2,020,000	2,034,000	2,055,000	2,310,000	2,165,000	2,133,000	2,017,000	2,088,000	2,102,000	2,079,000	1,967,000	2,067,000	2,090,000	2,077,000	1,846,000	1,894,000	1,828,000	1,785,000	1,466,000	1,481,000	1,475,000	1,428,000	1,318,000	1,335,000	1,209,000	1,195,000	1,186,000	1,200,000	1,152,000	1,219,000	1,296,000	1,294,200	1,327,000	1,227,100	1,290,700	1,376,700	1,302,700	-	1,305,400	-	-	-	1,118,200	-	-	-	1,676,500	-	-	-	1,843,100	-
Total Current Liabilities	7,747,000	7,563,000	6,725,000	6,087,000	6,375,000	6,653,000	8,974,000	8,256,000	7,212,000	5,914,000	8,906,000	6,581,000	5,926,000	5,805,000	5,489,000	4,944,000	5,132,000	4,661,000	4,450,000	5,286,000	5,154,000	5,267,000	5,387,000	5,396,000	5,052,000	5,900,000	6,309,000	5,557,000	5,485,000	4,595,000	4,816,000	5,022,000	4,625,000	5,100,000	5,056,000	5,666,000	5,355,000	4,986,000	5,543,000	4,805,000	4,914,000	5,054,000	4,981,000	4,903,000	5,470,000	3,708,000	3,830,000	3,565,000	3,637,000	3,780,000	3,403,000	3,201,000	3,233,000	3,313,000	2,998,000	2,770,000	2,689,000	3,013,000	3,059,000	2,930,000	3,745,000	4,502,000	4,675,000	4,262,000	3,659,000	3,153,000	3,169,000	3,135,000	3,407,000	3,405,000	3,479,000	3,511,000	2,968,000	2,823,000	2,577,000	2,525,000	2,262,000	2,524,000	2,456,000	2,212,000	2,126,000	1,792,000	1,683,000	1,792,000	1,734,000	1,824,000	1,890,000	1,669,000	1,669,000	1,880,000	1,668,000	2,074,000	2,107,000	2,048,000	2,135,000	2,624,000	2,649,000	2,817,000	3,061,000	1,579,000	1,516,000	1,582,000	1,450,000	1,450,000	1,357,000	1,343,000	1,228,000	1,208,000	1,230,000	1,162,000	1,154,000	1,161,000	1,145,000	1,111,000	1,149,000	1,186,000	1,102,000	1,057,000	1,033,000	1,057,000	787,000	732,000	766,000	737,000	655,000	653,000	677,000	691,000	699,000	620,000	628,000	647,000	633,000	668,900	655,800	626,500	615,600	597,700	619,500	-	826,800	-	-	-	625,500	-	-	-	646,300	-	-	-	572,100	-
Total Liab	19,363,000	18,869,000	18,784,000	18,032,000	17,954,000	18,261,000	18,737,000	18,552,000	17,576,000	18,114,000	21,354,000	19,043,000	16,851,000	16,467,000	16,113,000	16,557,000	16,672,000	15,995,000	15,883,000	15,382,000	14,950,000	14,839,000	15,140,000	15,367,000	15,310,000	16,089,000	15,761,000	15,412,000	15,478,000	15,791,000	15,790,000	16,020,000	15,800,000	16,788,000	16,776,000	17,432,000	17,690,000	17,594,000	18,216,000	18,151,000	18,628,000	19,195,000	19,826,000	19,767,000	21,129,000	10,558,000	10,596,000	10,039,000	10,381,000	9,881,000	9,934,000	9,513,000	9,849,000	9,766,000	9,317,000	9,125,000	9,464,000	9,488,000	9,500,000	9,894,000	10,338,000	9,988,000	10,529,000	9,146,000	8,258,000	7,996,000	7,972,000	7,962,000	7,311,000	6,866,000	6,636,000	6,644,000	6,440,000	6,054,000	6,018,000	5,746,000	5,469,000	5,513,000	5,371,000	5,150,000	5,106,000	4,960,000	4,850,000	4,882,000	4,836,000	4,865,000	5,074,000	5,043,000	5,171,000	5,439,000	5,409,000	5,766,000	5,770,000	5,812,000	5,846,000	5,939,000	5,813,000	5,919,000	6,216,000	3,646,000	3,608,000	3,485,000	3,350,000	3,447,000	3,394,000	3,610,000	3,126,000	3,169,000	3,147,000	3,146,000	3,151,000	3,084,000	3,078,000	3,154,000	3,223,000	3,160,000	3,002,000	3,089,000	3,154,000	3,148,000	2,163,000	2,177,000	2,215,000	2,148,000	2,148,000	1,953,000	1,888,000	1,900,000	1,934,000	1,928,000	1,844,000	1,879,000	1,873,000	1,897,100	1,919,700	1,849,300	1,906,900	1,877,100	1,764,700	-	1,875,200	-	-	-	1,950,300	-	-	-	1,769,700	-	-	-	1,419,100	-
Total Permanent Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	16,789,000	16,725,000	17,301,000	17,290,000	16,636,000	15,594,000	15,199,000	14,941,000	15,446,000	15,364,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Stockholder Equity	19,036,000	18,383,000	17,953,000	17,449,000	17,038,000	16,068,000	16,380,000	16,620,000	16,413,000	15,971,000	15,408,000	14,995,000	14,930,000	14,476,000	14,188,000	14,245,000	16,082,000	15,848,000	16,306,000	16,233,000	16,107,000	16,754,000	16,690,000	17,263,000	17,253,000	16,593,000	15,552,000	15,157,000	14,897,000	15,404,000	15,320,000	15,519,000	15,186,000	15,366,000	15,753,000	15,210,000	15,786,000	16,587,000	16,982,000	17,037,000	16,791,000	16,071,000	15,388,000	15,167,000	15,113,000	8,220,000	7,937,000	7,933,000	7,469,000	7,723,000	8,152,000	7,783,000	7,362,000	7,207,000	6,570,000	6,683,000	6,777,000	6,961,000	6,647,000	6,065,000	6,317,000	6,979,000	7,394,000	5,500,000	5,172,000	4,743,000	4,447,000	4,278,000	4,106,000	4,388,000	4,249,000	4,047,000	3,778,000	3,695,000	3,489,000	3,528,000	3,606,000	3,370,000	3,184,000	3,043,000	3,117,000	2,943,000	2,806,000	2,380,000	2,302,000	2,605,000	2,581,000	2,507,000	2,475,000	2,454,000	2,458,000	2,427,000	2,410,000	2,872,000	2,768,000	2,663,000	2,624,000	2,450,000	2,125,000	2,018,000	2,057,000	2,008,000	1,952,000	1,876,000	2,071,000	2,235,000	2,274,000	2,190,000	2,160,000	2,131,000	2,104,000	2,046,000	1,975,000	1,911,000	1,858,000	1,766,000	1,680,000	1,606,000	1,528,000	1,440,000	1,105,000	1,042,000	997,000	985,000	948,000	1,228,000	1,221,000	1,164,000	1,153,000	1,119,000	1,090,000	1,090,000	1,140,000	1,146,800	1,165,900	1,134,700	1,144,700	1,198,700	1,211,900	-	1,158,600	-	-	-	1,075,900	-	-	-	1,255,400	-	-	-	1,395,100	-
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Warrants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Cash Flow

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31	1994-12-31	1993-12-31	1992-12-31	1991-12-31	1990-12-31	1989-12-31
Begin Period Cash Flow	294,000	297,000	438,000	370,000	283,000	561,000	543,000	268,000	781,000	915,000	577,000	385,000	333,000	340,000	188,000	142,000	114,000	110,000	85,000	61,000	75,000	112,000	82,000	79,000	80,000	53,000	22,000	56,000	18,000	32,000	30,000	21,000	30,000	26,000	16,400
Capital Expenditures	757,000	598,000	575,000	389,000	587,000	565,000	520,000	497,000	506,000	632,000	614,000	593,000	568,000	394,000	195,000	448,000	354,000	360,000	363,000	330,000	273,000	228,000	295,000	386,000	496,000	483,000	438,000	347,000	399,000	267,000	227,000	172,000	170,000	175,000	256,000
Cash And Cash Equivalents Changes	0	-7,000	-136,000	83,000	87,000	-278,000	18,000	275,000	-513,000	-134,000	338,000	192,000	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	-163,000	-291,000	37,000	244,000	-78,000	293,000	-7,000	-148,000	-73,000	42,000	259,000	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	194,000	-3,000	-141,000	68,000	87,000	-278,000	18,000	275,000	-513,000	-134,000	338,000	192,000	52,000	-7,000	152,000	46,000	28,000	4,000	25,000	24,000	-14,000	-37,000	30,000	3,000	1,000	27,000	31,000	-34,000	38,000	-14,000	-114,000	-114,000	50,000	-307,000	-56,400
Change In Working Capital	-225,000	-688,000	-309,000	635,000	64,000	-135,000	-191,000	-178,000	-241,000	-332,000	-324,000	63,000	-174,000	-202,000	745,000	-199,000	-208,000	-148,000	-146,000	-177,000	42,000	247,000	190,000	-277,000	-75,000	-52,000	-19,000	46,000	-72,000	-178,000	72,000	-33,000	-38,000	55,000	-35,900
Change Receivables	0	-743,000	-271,000	219,000	200,000	-123,000	-231,000	-170,000	5,000	205,000	231,000	108,000	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	-341,000	-743,000	-271,000	219,000	200,000	-123,000	-231,000	-170,000	5,000	-205,000	-231,000	108,000	-219,000	-305,000	440,000	128,000	0	0	0	0	0	59,000	98,000	0	0	0	0	0	0	0	0	0	0	0	0
Change To Inventory	-282,000	-490,000	-629,000	371,000	-60,000	-242,000	-202,000	25,000	-20,000	-152,000	-92,000	166,000	-113,000	-219,000	292,000	118,000	-79,000	-129,000	-28,000	-102,000	79,000	13,000	149,000	-13,000	7,000	-38,000	-53,000	36,000	-30,000	-115,000	12,000	8,000	-9,000	33,000	17,600
Change To Liabilities	0	700,000	687,000	89,000	160,000	293,000	388,000	193,000	59,000	293,000	384,000	-98,000	54,000	322,000	0	0	0	185,000	25,000	143,000	0	41,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Netincome	0	-190,000	-401,000	2,000	-190,000	-241,000	-1,042,000	-124,000	-431,000	382,000	311,000	-589,000	0	0	30,000	0	0	0	27,000	46,000	35,000	101,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	41,000	76,000	64,000	-174,000	238,000	-142,000	-45,000	-59,000	49,000	-88,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	926,000	954,000	922,000	811,000	884,000	903,000	914,000	929,000	925,000	983,000	997,000	598,000	556,000	551,000	573,000	592,000	469,000	434,000	409,000	400,000	394,000	376,000	449,000	462,000	441,000	331,000	342,000	320,000	281,000	251,000	196,000	184,000	169,000	163,000	175,800
Dividends Paid	1,379,000	1,299,000	1,219,000	1,175,000	1,201,000	1,149,000	1,068,000	1,037,000	1,026,000	929,000	796,000	512,000	462,000	363,000	334,000	320,000	251,000	220,000	184,000	163,000	134,000	123,000	120,000	127,000	128,000	126,000	133,000	124,000	117,000	91,000	83,000	76,000	75,000	75,000	75,400
End Period Cash Flow	488,000	294,000	297,000	438,000	370,000	283,000	561,000	543,000	268,000	781,000	915,000	577,000	385,000	333,000	340,000	188,000	142,000	114,000	110,000	85,000	61,000	75,000	112,000	82,000	81,000	80,000	53,000	22,000	56,000	18,000	-84,000	-93,000	80,000	-281,000	-40,000
Exchange Rate Changes	0	0	0	0	-4,000	43,000	11,000	-28,000	-42,000	-25,000	-9,000	20,000	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	2,867,000	1,935,000	1,588,000	2,555,000	2,864,000	2,093,000	2,146,000	2,055,000	1,865,000	1,246,000	1,671,000	1,071,000	680,000	888,000	1,213,000	968,000	807,000	1,071,000	772,000	508,000	601,000	672,000	470,000	29,000	186,000	159,000	325,000	346,000	248,000	255,000	208,000	191,000	-141,000	343,000	48,100
Investments	-1,999,000	-108,000	228,000	-347,000	70,000	-355,000	-217,000	-529,000	-37,000	-522,000	288,000	603,000	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
Net Borrowings	0	300,000	805,000	-503,000	1,232,000	410,000	-554,000	-22,000	425,000	582,000	9,000	5,715,000	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	3,218,000	2,465,000	2,146,000	1,415,000	2,213,000	2,146,000	2,986,000	1,925,000	1,981,000	1,803,000	1,873,000	1,220,000	1,352,000	937,000	385,000	1,058,000	994,000	950,000	805,000	648,000	386,000	281,000	169,000	453,000	617,000	349,000	464,000	349,000	399,000	333,000	180,000	140,000	74,000	179,000	224,900
Other Cashflows From Financing Activities	-58,000	2,257,000	-62,000	-43,000	-55,000	-26,000	-36,000	-5,000	-9,000	-619,000	156,000	7,316,000	53,000	204,000	584,000	1,716,000	1,512,000	136,000	1,446,000	-206,000	-194,000	-444,000	-581,000	156,000	1,862,000	124,000	211,000	-66,000	44,000	295,000	-112,000	-67,000	121,000	-82,000	185,600
Other Cashflows From Investing Activities	0	-602,000	-1,417,000	1,133,000	1,180,000	78,000	-6,000	8,000	72,000	-2,000	9,000	-6,982,000	0	0	44,000	0	80,000	23,000	10,000	18,000	0	101,000	425,000	477,000	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	-310,000	-54,000	-341,000	50,000	138,000	-164,000	-896,000	-43,000	-193,000	-174,000	82,000	-41,000	52,000	194,000	-78,000	159,000	38,000	231,000	-61,000	-5,000	34,000	48,000	-2,000	-51,000	-10,000	-4,000	-35,000	-8,000	19,000	41,000	52,000	42,000	-176,000	121,000	-60,700
Sale Purchase Of Stock	976,000	-286,000	-122,000	-1,608,000	-1,029,000	-1,271,000	-850,000	-730,000	-682,000	54,000	121,000	254,000	-343,000	0	0	-100,000	-340,000	-386,000	-450,000	-250,000	0	0	-12,000	-417,000	-5,000	-349,000	-315,000	-63,000	-40,000	0	0	0	0	-150,000	-166,600
Stock Based Compensation	197,000	-16,000	-144,000	119,000	223,000	23,000	59,000	-1,000	-1,000	-20,000	-32,000	-21,000	-425,000	-224,000	-26,000	31,000	-81,000	-73,000	148,000	105,000	72,000	-1,000	-113,000	-216,000	-340,000	-76,000	-6,000	-2,000	19,000	40,000	0	85,000	0	0	0
Total Cash From Financing Activities	-871,000	-1,340,000	-535,000	-3,258,000	-1,494,000	-2,581,000	-2,442,000	-1,720,000	-2,267,000	-2,130,000	-1,736,000	5,480,000	-381,000	-261,000	-1,061,000	1,829,000	327,000	-416,000	158,000	-481,000	81,000	-522,000	-676,000	-388,000	957,000	-334,000	-201,000	-235,000	-102,000	474,000	-114,000	-114,000	50,000	-307,000	-56,400
Total Cash From Operating Activities	3,624,000	2,533,000	2,163,000	2,944,000	3,451,000	2,658,000	2,666,000	2,552,000	2,371,000	1,878,000	2,285,000	1,664,000	1,248,000	1,282,000	1,408,000	1,416,000	1,161,000	1,431,000	1,135,000	838,000	874,000	900,000	765,000	415,000	682,000	642,000	763,000	693,000	647,000	522,000	435,000	363,000	29,000	518,000	304,100
Total Cashflows From Investing Activities	0	-1,200,000	-1,764,000	397,000	-1,866,000	-398,000	-217,000	-529,000	-575,000	143,000	-202,000	-6,972,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-12-31	1994-09-30	1994-06-30	1994-03-31	1993-12-31	1993-09-30	1993-06-30	1993-03-31	1992-12-31	1992-09-30	1992-06-30	1992-03-31	1991-12-31	1991-09-30	1991-06-30	1991-03-31	1990-12-31	1990-09-30	1990-06-30	1990-03-31	1989-12-31	1989-09-30
Begin Period Cash Flow	348,000	353,000	235,000	294,000	231,000	364,000	237,000	297,000	271,000	279,000	354,000	438,000	429,000	292,000	239,000	370,000	549,000	412,000	303,000	283,000	327,000	256,000	317,000	561,000	791,000	312,000	222,000	543,000	494,000	323,000	333,000	268,000	418,000	303,000	663,000	781,000	655,000	631,000	784,000	915,000	642,000	628,000	639,000	577,000	425,000	525,000	367,000	385,000	278,000	282,000	201,000	333,000	395,000	249,000	151,000	340,000	192,000	148,000	145,000	188,000	181,000	219,000	157,000	142,000	171,000	112,000	106,000	114,000	129,000	125,000	108,000	110,000	92,000	130,000	90,000	85,000	83,000	86,000	65,000	61,000	72,000	87,000	59,000	75,000	89,000	64,000	94,000	112,000	100,000	105,000	120,000	82,000	32,000	78,000	67,000	81,000	35,000	26,000	20,000	80,000	47,000	44,000	46,000	53,000	24,000	23,000	25,000	22,000	25,000	8,000	3,000	56,000	14,000	9,000	22,000	18,000	16,000	13,000	22,000	32,000	0	0	0	30,000	68,000	0	0	21,000	75,000	0	52,000	30,000	0	7,900	0	25,800	90,700	0
Capital Expenditures	243,000	228,000	160,000	126,000	209,000	135,000	139,000	115,000	163,000	140,000	153,000	119,000	98,000	89,000	90,000	112,000	146,000	143,000	149,000	149,000	154,000	131,000	149,000	131,000	169,000	105,000	130,000	116,000	151,000	100,000	135,000	111,000	138,000	122,000	141,000	105,000	254,000	142,000	126,000	110,000	242,000	121,000	129,000	122,000	236,000	126,000	126,000	105,000	184,000	163,000	133,000	88,000	187,000	106,000	63,000	38,000	59,000	40,000	48,000	48,000	110,000	121,000	134,000	83,000	126,000	85,000	76,000	67,000	137,000	84,000	77,000	62,000	131,000	88,000	78,000	66,000	131,000	69,000	81,000	49,000	96,000	67,000	67,000	43,000	89,000	52,000	47,000	40,000	92,000	64,000	76,000	63,000	149,000	87,000	85,000	65,000	183,000	130,000	106,000	77,000	212,000	121,000	92,000	58,000	176,000	110,000	105,000	47,000	149,000	75,000	68,000	55,000	165,000	90,000	87,000	57,000	124,000	53,000	51,000	39,000	70,000	60,000	57,000	40,000	69,000	45,000	35,000	23,000	64,000	38,000	32,000	36,000	57,500	44,000	45,500	28,000	138,000	51,800
Cash And Cash Equivalents Changes	0	0	112,000	-70,000	74,000	-133,000	120,000	-68,000	18,000	-21,000	-67,000	-66,000	22,000	137,000	54,000	-130,000	-179,000	137,000	109,000	20,000	-44,000	71,000	-61,000	-244,000	-230,000	479,000	90,000	-321,000	49,000	171,000	-10,000	65,000	-150,000	115,000	-360,000	-118,000	126,000	24,000	-153,000	-131,000	273,000	14,000	-11,000	62,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-124,000	-498,000	829,000	176,000	-359,000	-809,000	205,000	-327,000	-61,000	-108,000	-229,000	262,000	341,000	-337,000	102,000	325,000	-2,000	-181,000	65,000	463,000	-242,000	-364,000	-629,000	1,112,000	-117,000	-73,000	128,000	58,000	63,000	-256,000	191,000	322,000	-187,000	-474,000	469,000	-568,000	-344,000	370,000	-771,000	1,346,000	-144,000	-389,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	140,000	-5,000	118,000	-59,000	63,000	-133,000	127,000	-60,000	26,000	-8,000	-75,000	-84,000	9,000	137,000	53,000	-131,000	-179,000	137,000	109,000	20,000	-44,000	71,000	-61,000	-244,000	-230,000	479,000	90,000	-321,000	49,000	171,000	-10,000	65,000	-150,000	115,000	-360,000	-118,000	126,000	24,000	-153,000	-131,000	273,000	14,000	-11,000	62,000	152,000	-100,000	158,000	-18,000	107,000	-4,000	81,000	-132,000	-62,000	146,000	98,000	-189,000	148,000	44,000	3,000	-43,000	7,000	-38,000	62,000	15,000	-29,000	59,000	6,000	-8,000	-15,000	4,000	17,000	-2,000	18,000	-38,000	40,000	5,000	2,000	-3,000	21,000	4,000	-11,000	-15,000	28,000	-16,000	-14,000	25,000	-30,000	-18,000	12,000	-5,000	-15,000	38,000	50,000	-46,000	11,000	-14,000	46,000	9,000	6,000	-60,000	33,000	3,000	-2,000	-7,000	29,000	1,000	-2,000	3,000	-3,000	17,000	5,000	-53,000	42,000	5,000	-13,000	4,000	2,000	3,000	-9,000	-10,000	31,000	-6,000	-106,000	-33,000	-54,000	68,000	-22,000	-106,000	-8,000	75,000	-39,000	22,000	-61,400	-125,000	7,900	-128,500	-148,300	90,700
Change In Working Capital	267,000	186,000	-124,000	-498,000	280,000	176,000	-359,000	-785,000	-10,000	-130,000	-61,000	-108,000	278,000	262,000	341,000	-246,000	58,000	339,000	-27,000	-306,000	-197,000	544,000	-23,000	-459,000	-47,000	232,000	-213,000	-163,000	46,000	49,000	40,000	-313,000	-57,000	322,000	-134,000	-372,000	59,000	-507,000	486,000	-370,000	489,000	-166,000	-101,000	-546,000	381,000	126,000	-56,000	-388,000	116,000	182,000	-54,000	-418,000	-132,000	51,000	51,000	-172,000	192,000	303,000	210,000	40,000	165,000	95,000	-111,000	-348,000	27,000	154,000	-30,000	-359,000	-158,000	217,000	-20,000	-187,000	36,000	48,000	-3,000	-227,000	-15,000	59,000	-50,000	-171,000	132,000	80,000	34,000	-204,000	120,000	138,000	35,000	-46,000	44,000	108,000	45,000	-7,000	59,000	-16,000	-28,000	-292,000	93,000	151,000	-125,000	-194,000	105,000	106,000	-125,000	-138,000	99,000	67,000	-31,000	-154,000	101,000	64,000	10,000	-129,000	121,000	7,000	-49,000	-151,000	-33,000	-33,000	3,000	-115,000	19,000	-20,000	157,000	-84,000	44,000	-24,000	-16,000	-37,000	24,000	-5,000	-1,000	-56,000	37,700	-45,900	70,600	-74,500	55,200	0
Change Receivables	0	0	0	0	-743,000	0	0	0	-271,000	0	0	0	219,000	0	0	0	200,000	0	0	0	-123,000	0	0	0	-231,000	0	0	0	-170,000	0	0	0	5,000	0	0	0	205,000	0	0	0	231,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-341,000	0	0	0	-743,000	-743,000	0	0	-271,000	-271,000	-271,000	-271,000	219,000	219,000	219,000	219,000	200,000	200,000	200,000	200,000	-123,000	-123,000	-123,000	-123,000	-231,000	0	0	0	-170,000	0	0	0	5,000	0	0	0	-205,000	0	0	0	-231,000	0	0	0	108,000	0	0	0	0	0	0	0	0	0	0	0	440,000	0	0	0	128,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	59,000	0	0	0	98,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Inventory	-282,000	0	0	0	-490,000	-490,000	0	0	-629,000	-629,000	-629,000	-629,000	371,000	371,000	371,000	371,000	-60,000	-60,000	-60,000	-60,000	-242,000	-242,000	-242,000	-242,000	-202,000	0	0	0	25,000	0	0	0	-20,000	0	0	0	-152,000	0	0	0	-92,000	0	0	0	166,000	0	0	0	0	0	0	0	0	0	0	0	292,000	0	0	0	118,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	79,000	0	0	0	13,000	0	0	0	149,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Liabilities	0	0	-5,000	-5,000	718,000	-6,000	-6,000	-6,000	702,000	-2,000	-7,000	-6,000	105,000	-7,000	-5,000	-4,000	171,000	-5,000	-1,000	-5,000	319,000	-14,000	-7,000	-5,000	442,000	-3,000	-5,000	-6,000	219,000	-8,000	-7,000	-11,000	83,000	-8,000	-7,000	-9,000	331,000	-14,000	-24,000	0	339,000	74,000	-29,000	0	0	0	0	0	54,000	0	0	0	322,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	185,000	0	0	0	25,000	0	0	0	143,000	0	0	0	0	0	0	0	41,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Netincome	0	-165,000	6,000	-39,000	-87,000	-50,000	-133,000	80,000	-1,000	-77,000	-37,000	-298,000	-207,000	13,000	169,000	27,000	-145,000	-65,000	26,000	-6,000	-54,000	-88,000	-90,000	-9,000	-1,289,000	-304,000	-48,000	-115,000	-301,000	-7,000	-37,000	2,000	-284,000	-18,000	4,000	-133,000	829,000	22,000	-493,000	24,000	72,000	335,000	40,000	-136,000	0	0	0	0	0	0	0	0	0	0	0	0	30,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	27,000	0	0	0	46,000	0	0	0	35,000	0	0	0	101,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	186,000	-124,000	-498,000	1,009,000	176,000	-359,000	-785,000	375,000	-130,000	-61,000	-108,000	-293,000	262,000	341,000	-246,000	-180,000	339,000	-27,000	-306,000	176,000	544,000	-23,000	-459,000	-142,000	232,000	-213,000	-163,000	-45,000	50,000	40,000	-296,000	-59,000	0	0	0	49,000	0	0	0	-88,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	231,000	229,000	228,000	238,000	238,000	237,000	235,000	244,000	238,000	247,000	229,000	208,000	208,000	206,000	198,000	199,000	216,000	226,000	221,000	221,000	223,000	223,000	227,000	230,000	229,000	232,000	228,000	225,000	229,000	233,000	234,000	233,000	233,000	232,000	234,000	226,000	240,000	244,000	250,000	249,000	257,000	250,000	245,000	245,000	179,000	141,000	138,000	140,000	137,000	139,000	141,000	139,000	138,000	136,000	136,000	141,000	130,000	153,000	147,000	143,000	157,000	155,000	154,000	126,000	125,000	117,000	118,000	109,000	112,000	108,000	108,000	106,000	109,000	101,000	99,000	100,000	102,000	100,000	98,000	100,000	96,000	97,000	103,000	98,000	95,000	94,000	92,000	95,000	110,000	112,000	112,000	115,000	108,000	123,000	114,000	117,000	118,000	122,000	115,000	86,000	86,000	82,000	82,000	81,000	92,000	85,000	83,000	82,000	84,000	82,000	79,000	75,000	74,000	70,000	71,000	66,000	64,000	62,000	63,000	62,000	49,000	49,000	53,000	45,000	46,000	46,000	47,000	45,000	44,000	39,000	43,000	43,000	48,100	36,000	55,600	23,300	50,200	41,100
Dividends Paid	344,000	343,000	358,000	334,000	322,000	323,000	334,000	320,000	303,000	303,000	313,000	300,000	291,000	292,000	301,000	291,000	294,000	298,000	307,000	302,000	285,000	286,000	294,000	284,000	265,000	266,000	274,000	263,000	257,000	259,000	265,000	256,000	255,000	257,000	263,000	251,000	229,000	233,000	238,000	229,000	199,000	200,000	203,000	194,000	128,000	129,000	128,000	127,000	114,000	116,000	116,000	116,000	98,000	97,000	84,000	84,000	84,000	83,000	84,000	83,000	82,000	82,000	83,000	73,000	63,000	62,000	63,000	63,000	58,000	58,000	52,000	52,000	46,000	45,000	46,000	47,000	41,000	40,000	41,000	41,000	36,000	36,000	31,000	31,000	31,000	31,000	31,000	30,000	30,000	30,000	30,000	30,000	31,000	32,000	32,000	32,000	32,000	33,000	31,000	32,000	32,000	31,000	31,000	32,000	34,000	34,000	34,000	31,000	31,000	31,000	31,000	31,000	31,000	31,000	32,000	23,000	23,000	23,000	23,000	22,000	21,000	21,000	22,000	19,000	19,000	19,000	19,000	19,000	19,000	19,000	18,000	19,000	19,200	19,500	18,000	18,300	18,900	19,500
End Period Cash Flow	488,000	348,000	353,000	235,000	294,000	231,000	364,000	237,000	297,000	271,000	279,000	354,000	438,000	429,000	292,000	239,000	370,000	549,000	412,000	303,000	283,000	327,000	256,000	317,000	561,000	791,000	312,000	222,000	543,000	494,000	323,000	333,000	268,000	418,000	303,000	663,000	781,000	655,000	631,000	784,000	915,000	642,000	628,000	639,000	577,000	425,000	525,000	367,000	385,000	278,000	282,000	201,000	333,000	395,000	249,000	151,000	340,000	192,000	148,000	145,000	188,000	181,000	219,000	157,000	142,000	171,000	112,000	106,000	114,000	129,000	125,000	108,000	110,000	92,000	130,000	90,000	85,000	83,000	86,000	65,000	61,000	72,000	87,000	59,000	75,000	89,000	64,000	94,000	112,000	100,000	105,000	120,000	82,000	32,000	78,000	67,000	81,000	35,000	26,000	20,000	80,000	47,000	44,000	46,000	53,000	24,000	23,000	25,000	22,000	25,000	8,000	3,000	56,000	14,000	9,000	22,000	18,000	16,000	13,000	22,000	31,000	-6,000	-106,000	-3,000	-54,000	68,000	-22,000	-85,000	-8,000	75,000	0	52,000	-61,400	-125,000	7,900	-102,700	-148,300	90,700
Exchange Rate Changes	0	0	0	0	0	0	0	0	0	0	0	0	0	-8,000	1,000	-23,000	-11,000	0	-1,000	8,000	-9,000	-10,000	65,000	-3,000	0	4,000	-1,000	8,000	-36,000	0	-5,000	13,000	-12,000	-15,000	0	-15,000	-18,000	-8,000	5,000	-4,000	-3,000	8,000	-13,000	-1,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,055,000	913,000	690,000	209,000	977,000	830,000	201,000	-73,000	632,000	331,000	484,000	141,000	845,000	832,000	667,000	211,000	791,000	940,000	731,000	402,000	666,000	869,000	350,000	208,000	710,000	645,000	444,000	347,000	487,000	698,000	610,000	260,000	604,000	851,000	438,000	-28,000	690,000	147,000	507,000	-98,000	630,000	583,000	480,000	-22,000	451,000	480,000	343,000	-203,000	375,000	479,000	218,000	-392,000	368,000	314,000	406,000	-200,000	410,000	431,000	313,000	59,000	514,000	312,000	242,000	-100,000	302,000	410,000	276,000	-181,000	278,000	364,000	364,000	65,000	293,000	208,000	244,000	27,000	130,000	151,000	249,000	-22,000	261,000	195,000	192,000	-47,000	168,000	276,000	185,000	43,000	178,000	130,000	116,000	46,000	-105,000	85,000	172,000	-123,000	46,000	172,000	52,000	-84,000	134,000	103,000	-21,000	-57,000	90,000	186,000	69,000	-20,000	116,000	121,000	128,000	-19,000	135,000	69,000	60,000	-16,000	56,000	60,000	119,000	20,000	37,000	-6,000	129,000	48,000	82,000	48,000	26,000	35,000	9,000	-19,000	-9,000	-122,000	100,200	77,100	114,100	51,600	24,700	14,700
Investments	-793,000	-585,000	-759,000	14,000	-18,000	-82,000	10,000	-18,000	-3,019,000	2,795,000	559,000	-280,000	-1,606,000	-71,000	-86,000	1,416,000	-62,000	-89,000	237,000	-16,000	-26,000	-45,000	-253,000	-31,000	-323,000	312,000	216,000	93,000	11,000	67,000	-91,000	53,000	39,000	33,000	-208,000	99,000	-77,000	-283,000	-593,000	431,000	473,000	-333,000	16,000	132,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Borrowings	0	-76,000	509,000	79,000	-583,000	-495,000	277,000	1,101,000	-412,000	-2,952,000	1,911,000	2,258,000	-243,000	-139,000	-200,000	79,000	250,000	250,000	890,000	342,000	330,000	-420,000	321,000	179,000	-554,000	168,000	638,000	194,000	-2,000	482,000	-266,000	418,000	424,000	-136,000	-126,000	263,000	2,000	4,000	319,000	257,000	3,000	955,000	-262,000	-687,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	946,000	893,000	745,000	639,000	722,000	608,000	602,000	533,000	551,000	630,000	506,000	459,000	476,000	447,000	54,000	438,000	453,000	602,000	636,000	522,000	632,000	416,000	611,000	487,000	639,000	1,399,000	516,000	432,000	508,000	522,000	492,000	403,000	534,000	445,000	535,000	467,000	585,000	605,000	172,000	441,000	482,000	514,000	497,000	380,000	180,000	347,000	382,000	311,000	361,000	367,000	338,000	286,000	283,000	269,000	229,000	156,000	212,000	194,000	29,000	-50,000	163,000	315,000	333,000	247,000	256,000	258,000	246,000	234,000	241,000	248,000	253,000	208,000	210,000	199,000	209,000	187,000	183,000	170,000	161,000	134,000	114,000	107,000	93,000	72,000	67,000	93,000	88,000	33,000	30,000	40,000	49,000	50,000	84,000	93,000	145,000	131,000	224,000	184,000	125,000	84,000	72,000	58,000	114,000	105,000	183,000	54,000	126,000	101,000	66,000	85,000	103,000	95,000	90,000	91,000	110,000	108,000	89,000	84,000	86,000	74,000	33,000	44,000	53,000	50,000	36,000	29,000	42,000	33,000	33,000	23,000	30,000	-12,000	35,900	35,800	53,600	53,700	54,300	40,000
Other Cashflows From Financing Activities	75,290	-2,000	-12,000	56,000	-855,000	1,485,000	276,000	1,062,000	-1,000	-3,000	-13,000	-45,000	-1,000	-4,000	-82,000	-32,000	498,000	12,000	-14,000	-36,000	331,000	-414,000	-1,000	-24,000	-7,000	-4,000	-2,000	-23,000	12,000	-8,000	3,000	2,000	-1,000	-1,000	-121,000	-2,000	-40,000	-3,000	-78,000	43,000	32,000	-463,000	53,000	71,000	6,707,000	-8,000	558,000	59,000	75,000	1,000	305,000	77,000	63,000	21,000	43,000	50,000	13,000	8,000	300,000	263,000	-200,000	-373,000	512,000	689,000	284,000	7,000	7,000	1,391,000	156,000	45,000	-288,000	203,000	331,000	-71,000	105,000	359,000	-197,000	5,000	-11,000	-3,000	6,000	-25,000	-146,000	-29,000	34,000	-276,000	-97,000	-65,000	-60,000	-176,000	-288,000	-20,000	166,000	-65,000	-110,000	165,000	-273,000	-284,000	1,581,000	61,000	-70,000	15,000	-9,000	188,000	-128,000	340,000	-67,000	66,000	-67,000	-33,000	51,000	-17,000	-52,000	-9,000	44,000	61,000	-54,000	-111,000	-111,000	571,000	-14,000	11,000	-89,000	-20,000	-39,000	84,000	-11,000	-101,000	11,000	94,000	-21,000	41,000	-4,400	-57,900	45,800	-65,500	-20,200	148,900
Other Cashflows From Investing Activities	0	-1,268,000	-744,000	-11,000	-602,000	-594,000	68,000	-629,000	3,106,000	-3,000	112,000	-102,000	1,392,000	-31,000	-24,000	-204,000	903,000	34,000	257,000	-14,000	26,000	11,000	4,000	37,000	544,000	32,000	11,000	20,000	7,000	3,000	3,000	-1,000	34,000	0	85,000	-47,000	-284,000	9,000	270,000	3,000	-2,000	-698,000	-54,000	763,000	276,000	0	0	0	0	1,000	7,000	6,000	0	0	6,000	8,000	44,000	4,000	0	0	0	0	0	0	80,000	89,000	0	0	23,000	15,000	0	0	10,000	8,000	5,000	0	18,000	13,000	7,000	0	0	0	0	0	101,000	90,000	0	2,000	425,000	416,000	318,000	280,000	477,000	411,000	81,000	99,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	-258,000	-68,000	16,000	-61,000	16,000	4,000	-109,000	35,000	-150,000	-43,000	-16,000	-274,000	125,000	-5,000	61,000	-15,000	102,000	-46,000	1,000	81,000	43,000	-122,000	-258,000	50,000	24,000	-253,000	59,000	-44,000	-169,000	-39,000	-16,000	63,000	32,000	-40,000	-95,000	-334,000	176,000	-104,000	-55,000	-264,000	-13,000	106,000	-32,000	-51,000	123,000	-8,000	5,000	-161,000	-55,000	-46,000	-74,000	-311,000	587,000	-36,000	53,000	-287,000	-12,000	-179,000	-25,000	-26,000	139,000	-132,000	62,000	-42,000	20,000	-34,000	18,000	-98,000	220,000	-125,000	100,000	0	69,000	-52,000	17,000	33,000	-9,000	-109,000	121,000	-36,000	15,000	-22,000	29,000	30,000	-25,000	3,000	17,000	1,000	86,000	-66,000	-14,000	-49,000	-207,000	-28,000	26,000	-14,000	-206,000	-155,000	43,000	17,000	83,000	-22,000	0	-47,000	-108,000	90,000	-4,000	-2,000	14,000	-35,000	4,000	-5,000	15,000	-9,000	15,000	18,000	60,000	0	18,000	38,000	6,000	-19,000	-77,000	77,000	25,000	42,000	-12,000	17,000	-28,000	-38,000	-49,000	-61,000	73,700	49,300	50,400	2,600	3,000	-14,600
Sale Purchase Of Stock	-76,290	86,210	30,080	17,000	286,000	-100,000	-100,000	-86,000	122,000	-46,000	-17,000	-59,000	-144,000	-164,000	3,000	-1,300,000	-51,000	-538,000	-260,000	-180,000	-671,000	7,000	-300,000	-300,000	-61,000	-324,000	-210,000	-255,000	-163,000	-272,000	-195,000	-100,000	-228,000	-284,000	183,000	-170,000	168,000	-168,000	21,000	23,000	23,000	20,000	22,000	56,000	0	0	0	0	0	-275,000	-18,000	-50,000	0	0	0	0	0	0	0	0	-1,000	0	0	0	0	-31,000	-131,000	-178,000	-254,000	-69,000	0	0	0	0	-200,000	-250,000	0	0	0	-250,000	0	0	0	0	0	0	0	0	1,000	-9,000	0	-4,000	-128,000	-193,000	0	-96,000	0	0	0	0	0	-2,000	-9,000	-338,000	-258,000	-32,000	-8,000	-17,000	-14,000	-33,000	-15,000	-1,000	-1,000	-25,000	-5,000	-9,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-37,800	-47,600	-19,900	-44,700	-109,200	-38,700
Stock Based Compensation	225,000	-33,000	5,000	0	-16,000	0	0	0	154,000	-183,000	13,000	14,000	-65,000	50,000	55,000	-37,000	-23,000	40,000	39,000	36,000	23,000	41,000	39,000	43,000	59,000	-786,000	53,000	51,000	-1,000	64,000	56,000	-2,000	-1,000	86,000	82,000	76,000	-20,000	81,000	12,000	-20,000	-32,000	0	0	16,000	-21,000	0	0	0	0	0	0	0	-358,000	0	0	0	-26,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Cash From Financing Activities	-364,000	-394,000	168,000	-281,000	-895,000	-937,000	-160,000	652,000	-701,000	-3,287,000	1,578,000	1,875,000	-639,000	-585,000	-504,000	-1,530,000	-71,000	-824,000	-128,000	-471,000	-713,000	-700,000	-725,000	-443,000	-1,327,000	-426,000	-126,000	-563,000	-395,000	-460,000	-705,000	-160,000	-678,000	-677,000	-785,000	-127,000	-650,000	-402,000	-635,000	-443,000	-251,000	-235,000	-440,000	-810,000	5,576,000	-441,000	414,000	-69,000	-52,000	-394,000	171,000	-106,000	-35,000	-76,000	-68,000	-82,000	-360,000	-358,000	-205,000	-138,000	-327,000	-453,000	1,969,000	640,000	232,000	-286,000	-171,000	552,000	-209,000	-100,000	-317,000	210,000	299,000	-96,000	-135,000	90,000	-197,000	-22,000	-23,000	-239,000	-1,000	-8,000	144,000	-54,000	7,000	-306,000	-128,000	-95,000	-89,000	-215,000	-318,000	-54,000	7,000	-290,000	-142,000	37,000	-305,000	-317,000	1,550,000	29,000	-102,000	-17,000	-45,000	-170,000	-409,000	281,000	-102,000	29,000	-106,000	-95,000	6,000	-40,000	-82,000	-63,000	13,000	30,000	-77,000	-133,000	-133,000	817,000	31,000	-6,000	-106,000	-33,000	-54,000	68,000	-22,000	-106,000	-8,000	75,000	-39,000	22,000	-61,400	-125,000	7,900	-128,500	-148,300	90,700
Total Cash From Operating Activities	1,298,000	1,141,000	850,000	335,000	1,186,000	965,000	340,000	42,000	795,000	471,000	637,000	260,000	943,000	921,000	757,000	323,000	937,000	1,083,000	880,000	551,000	820,000	1,000,000	499,000	339,000	879,000	750,000	574,000	463,000	638,000	798,000	745,000	371,000	742,000	973,000	579,000	77,000	944,000	289,000	633,000	12,000	872,000	704,000	609,000	100,000	687,000	606,000	469,000	-98,000	559,000	642,000	351,000	-304,000	555,000	420,000	469,000	-162,000	469,000	471,000	361,000	107,000	624,000	433,000	376,000	-17,000	428,000	495,000	352,000	-114,000	415,000	448,000	441,000	127,000	424,000	296,000	322,000	93,000	261,000	220,000	330,000	27,000	357,000	262,000	259,000	-4,000	257,000	328,000	232,000	83,000	270,000	194,000	192,000	109,000	44,000	172,000	257,000	-58,000	229,000	302,000	158,000	-7,000	346,000	224,000	71,000	1,000	266,000	296,000	174,000	27,000	265,000	196,000	196,000	36,000	300,000	159,000	147,000	41,000	180,000	113,000	170,000	59,000	107,000	54,000	186,000	88,000	151,000	93,000	61,000	58,000	73,000	19,000	23,000	-86,000	157,700	121,100	159,600	79,600	162,700	66,500
Total Cashflows From Investing Activities	0	-1,782,000	-1,030,000	-124,000	-1,200,000	-983,000	-60,000	-762,000	-76,000	2,795,000	-2,282,000	-2,201,000	-312,000	-191,000	-200,000	1,100,000	-1,034,000	-122,000	-642,000	-68,000	-142,000	-219,000	100,000	-137,000	218,000	151,000	-357,000	-229,000	-158,000	-167,000	-45,000	-159,000	-202,000	-166,000	-154,000	-53,000	-150,000	145,000	-156,000	304,000	-345,000	-463,000	-167,000	773,000	-6,972,000	0	0	141,000	0	0	0	266,000	0	0	0	66,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	216,000	0	0	0	42,000	0	0	0	0	0	110,000	94,000	0	0	0	0	7,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Income Statement

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31	1994-12-31	1993-12-31	1992-12-31	1991-12-31	1990-12-31	1989-12-31	1988-12-31	1987-12-31	1986-12-31	1985-12-31
Cost Of Revenue	14,576,000	13,865,000	13,293,000	12,408,000	14,338,000	14,511,000	13,756,000	13,400,000	14,292,000	15,646,000	15,369,000	11,448,000	11,261,000	9,633,000	8,782,000	11,191,000	9,382,000	9,050,000	8,012,000	7,082,000	5,897,000	5,272,000	5,503,000	5,630,000	5,600,000	4,428,000	5,114,000	4,845,000	4,747,000	4,146,000	3,088,000	2,773,000	2,439,000	2,588,000	2,552,200	2,375,500	2,133,500	2,766,600	2,607,100
Depreciation And Amortization	-63,000	954,000	922,000	811,000	884,000	903,000	914,000	929,000	925,000	983,000	997,000	598,000	556,000	551,000	573,000	592,000	469,000	434,000	409,000	400,000	394,000	376,000	449,000	462,000	441,000	331,000	342,000	320,000	281,000	251,000	196,000	184,000	169,000	163,000	175,800	143,500	106,300	103,900	96,100
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Ebit	3,822,000	2,077,000	1,501,000	863,000	1,943,000	2,067,000	1,623,000	1,431,000	1,452,000	1,649,000	1,158,000	1,459,000	1,039,000	619,000	444,000	790,000	1,166,000	1,013,000	1,032,000	915,000	585,000	531,000	276,000	569,000	343,000	391,000	653,000	504,000	608,000	548,000	297,000	197,000	108,000	257,000	340,700	358,200	348,300	334,500	286,000
Ebitda	3,822,000	3,031,000	2,423,000	1,674,000	2,827,000	2,970,000	2,537,000	2,360,000	2,377,000	2,632,000	2,155,000	2,057,000	1,595,000	1,170,000	1,017,000	1,382,000	1,635,000	1,447,000	1,441,000	1,315,000	979,000	907,000	725,000	1,031,000	784,000	722,000	995,000	824,000	889,000	799,000	493,000	381,000	277,000	420,000	516,500	501,700	454,600	438,400	382,100
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	-	-	-	-
Extraordinary Items	0	0	0	0	0	0	62,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Gross Profit	23,196,000	6,887,000	6,335,000	5,450,000	7,052,000	7,098,000	6,648,000	6,347,000	6,563,000	6,906,000	6,677,000	4,863,000	4,788,000	4,082,000	3,091,000	4,185,000	3,651,000	3,320,000	3,103,000	2,735,000	2,164,000	1,937,000	1,796,000	2,679,000	2,802,000	2,197,000	2,449,000	2,116,000	2,075,000	1,906,000	1,313,000	1,096,000	942,000	1,051,000	1,118,800	1,093,000	1,004,400	1,045,000	1,067,400
Income Before Tax	3,827,000	2,911,000	2,896,000	1,746,000	2,591,000	2,424,000	3,368,000	2,127,000	2,145,000	1,761,000	1,884,000	1,251,000	1,553,000	1,036,000	303,000	1,128,000	1,041,000	989,000	996,000	781,000	508,000	399,000	278,000	552,000	963,000	485,000	668,000	485,000	592,000	488,000	262,000	178,000	82,000	250,000	335,500	367,300	328,300	220,100	386,500
Income Tax Expense	604,000	445,000	750,000	331,000	378,000	278,000	382,000	202,000	164,000	-42,000	11,000	31,000	201,000	99,000	-82,000	73,000	82,000	77,000	191,000	133,000	122,000	118,000	109,000	189,000	346,000	136,000	204,000	136,000	193,000	155,000	82,000	41,000	20,000	81,000	125,800	139,600	122,100	82,500	155,600
Interest Expense	151,000	144,000	144,000	149,000	236,000	271,000	246,000	233,000	232,000	227,000	271,000	208,000	0	0	150,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Income	0	144,000	144,000	149,000	236,000	270,000	244,000	226,000	232,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Minority Interest	-6,000	-4,000	-2,000	5,000	-2,000	35,000	37,000	44,000	-2,000	-10,000	-12,000	-3,000	2,000	8,000	2,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Net Income	3,218,000	2,462,000	2,144,000	1,410,000	2,211,000	2,145,000	2,985,000	1,922,000	1,979,000	1,793,000	1,861,000	1,217,000	1,350,000	929,000	383,000	1,058,000	994,000	950,000	805,000	648,000	386,000	281,000	169,000	453,000	617,000	349,000	410,000	349,000	399,000	333,000	187,000	-128,000	74,000	179,000	224,900	230,000	201,200	137,600	230,900
Net Income Applicable To Common Shares	0	2,462,000	2,144,000	1,410,000	2,211,000	2,145,000	2,985,000	1,916,000	1,979,000	1,793,000	1,861,000	1,217,000	1,350,000	929,000	383,000	1,055,000	959,000	912,000	805,000	648,000	386,000	281,000	169,000	363,000	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Net Income From Continuing Ops	2,998,000	2,466,000	2,146,000	1,415,000	2,969,000	2,146,000	2,986,000	1,925,000	2,309,000	1,719,000	1,895,000	1,282,000	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	-168,000	-144,000	-144,000	-149,000	-236,000	-271,000	-246,000	-233,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Non Operating Income Net Other	0	60,000	577,000	71,000	-36,000	4,000	1,077,000	107,000	35,000	183,000	8,000	-71,000	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	-275,000	0	0	0	644,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Operating Income	3,822,000	2,077,000	1,501,000	863,000	1,943,000	2,966,000	2,499,000	2,253,000	2,342,000	2,449,000	2,147,000	1,530,000	1,633,000	1,171,000	444,000	1,255,000	1,177,000	1,053,000	1,059,000	887,000	590,000	517,000	348,000	649,000	729,000	482,000	700,000	534,000	640,000	560,000	317,000	229,000	135,000	293,000	375,400	400,400	375,700	309,400	365,500
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	-	-	-	-
Other Operating Expenses	4,549,000	17,757,000	17,165,000	16,034,000	18,527,000	18,643,000	17,905,000	17,494,000	18,513,000	20,103,000	19,899,000	14,781,000	14,416,000	12,544,000	11,429,000	13,964,000	11,856,000	11,317,000	10,056,000	8,930,000	7,471,000	6,692,000	6,951,000	7,660,000	7,673,000	6,143,000	6,863,000	6,427,000	6,182,000	5,492,000	4,084,000	3,640,000	3,246,000	3,346,000	3,295,600	3,068,100	2,762,200	3,502,200	3,309,000
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Reconciled Depreciation	933,000	954,000	922,000	811,000	884,000	903,000	914,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Research Development	754,000	665,000	616,000	551,000	606,000	584,000	584,000	589,000	625,000	647,000	644,000	439,000	417,000	425,000	395,000	417,000	335,000	321,000	287,000	261,000	223,000	203,000	228,000	269,000	314,000	334,000	319,000	267,000	227,000	213,000	0	0	0	0	0	-	-	-	-
Selling And Marketing Expenses	0	0	0	3,075,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Selling General Administrative	3,635,000	3,227,000	3,256,000	3,075,000	3,583,000	3,548,000	3,565,000	3,505,000	3,596,000	3,810,000	3,886,000	2,894,000	3,155,000	2,911,000	2,647,000	2,930,000	2,474,000	2,267,000	2,044,000	1,848,000	1,537,000	1,358,000	1,330,000	1,516,000	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Tax Provision	592,000	445,000	750,000	331,000	378,000	278,000	382,000	202,000	159,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Total Operating Expenses	4,549,000	3,892,000	3,872,000	3,626,000	4,189,000	4,132,000	4,149,000	4,094,000	4,221,000	4,457,000	4,530,000	3,333,000	3,155,000	2,911,000	2,647,000	2,773,000	2,474,000	2,267,000	2,044,000	1,848,000	1,574,000	1,420,000	1,448,000	2,030,000	2,073,000	1,715,000	1,749,000	1,582,000	1,435,000	1,346,000	996,000	867,000	807,000	758,000	743,400	692,600	628,700	735,600	701,900
Total Other Income Expense Net	5,000	834,000	1,395,000	883,000	648,000	-271,000	1,115,000	107,000	35,000	-461,000	8,000	-71,000	38,000	1,000	9,000	30,000	11,000	40,000	27,000	-28,000	5,000	-14,000	72,000	80,000	386,000	91,000	47,000	30,000	32,000	12,000	20,000	32,000	27,000	36,000	34,700	42,200	27,400	-25,100	79,500
Total Revenue	23,196,000	20,752,000	19,628,000	17,858,000	21,390,000	21,609,000	20,404,000	19,747,000	20,855,000	22,552,000	22,046,000	16,311,000	16,049,000	13,715,000	11,873,000	15,376,000	13,033,000	12,370,000	11,115,000	9,817,000	8,061,000	7,209,000	7,299,000	8,309,000	8,402,000	6,625,000	7,563,000	6,961,000	6,822,000	6,052,000	4,401,000	3,869,000	3,381,000	3,639,000	3,671,000	3,468,500	3,137,900	3,811,600	3,674,500

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-12-31	1994-09-30	1994-06-30	1994-03-31	1993-12-31	1993-09-30	1993-06-30	1993-03-31	1992-12-31	1992-09-30	1992-06-30	1992-03-31	1991-12-31	1991-09-30	1991-06-30	1991-03-31	1990-12-31	1990-09-30	1990-06-30	1990-03-31	1989-12-31	1989-09-30	1989-06-30	1989-03-31	1988-12-31	1988-09-30	1988-06-30	1988-03-31	1987-12-31	1987-09-30	1987-06-30	1987-03-31	1986-12-31	1986-09-30	1986-06-30	1986-03-31	1985-12-31	1985-09-30
Cost Of Revenue	3,625,000	3,684,000	3,747,000	3,599,000	3,547,000	3,545,000	3,505,000	3,269,000	3,226,000	3,338,000	3,545,000	3,184,000	3,178,000	3,051,000	2,877,000	3,302,000	3,556,000	3,512,000	3,697,000	3,573,000	3,670,000	3,597,000	3,671,000	3,573,000	3,535,000	3,469,000	3,450,000	3,310,000	3,319,000	3,371,000	3,419,000	3,291,000	3,427,000	3,597,000	3,675,000	3,593,000	3,847,000	3,916,000	4,025,000	3,858,000	3,881,000	3,883,000	3,870,000	3,735,000	3,132,000	2,747,000	2,815,000	2,754,000	2,817,000	2,900,000	2,862,000	2,682,000	2,565,000	2,480,000	2,387,000	2,201,000	2,241,000	2,178,000	2,189,000	2,174,000	2,626,000	2,964,000	3,069,000	2,532,000	2,428,000	2,381,000	2,346,000	2,256,000	2,300,000	2,313,000	2,307,000	2,167,000	2,059,000	2,001,000	2,039,000	1,913,000	1,899,000	1,836,000	1,726,000	1,621,000	1,505,000	1,479,000	1,498,000	1,415,000	1,306,000	1,316,000	1,364,000	1,286,000	1,280,000	1,326,000	1,311,000	1,407,000	1,064,000	1,473,000	1,547,000	1,546,000	1,496,000	1,490,000	1,528,000	1,086,000	1,074,000	1,110,000	1,118,000	1,133,000	1,296,000	1,305,000	1,288,000	1,225,000	1,216,000	1,199,000	1,227,000	1,203,000	1,157,000	1,173,000	1,218,000	1,199,000	1,099,000	1,058,000	1,053,000	936,000	769,000	738,000	819,000	723,000	695,000	682,000	718,000	678,000	618,000	609,000	733,000	715,000	626,100	628,500	653,600	679,800	603,500	593,600	787,100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation And Amortization	9,000	34,000	43,000	1,000	238,000	237,000	235,000	244,000	238,000	247,000	229,000	208,000	208,000	206,000	198,000	199,000	216,000	226,000	221,000	221,000	223,000	223,000	227,000	230,000	229,000	232,000	228,000	225,000	229,000	233,000	234,000	233,000	233,000	232,000	234,000	226,000	240,000	244,000	250,000	249,000	257,000	250,000	245,000	245,000	179,000	141,000	138,000	140,000	137,000	139,000	141,000	139,000	138,000	136,000	136,000	141,000	130,000	153,000	147,000	143,000	157,000	155,000	154,000	126,000	125,000	117,000	118,000	109,000	112,000	108,000	108,000	106,000	109,000	101,000	99,000	100,000	102,000	100,000	98,000	100,000	96,000	97,000	103,000	98,000	95,000	94,000	92,000	95,000	110,000	112,000	112,000	115,000	108,000	123,000	114,000	117,000	118,000	122,000	115,000	86,000	86,000	82,000	82,000	81,000	92,000	85,000	83,000	82,000	84,000	82,000	79,000	75,000	74,000	70,000	71,000	66,000	64,000	62,000	63,000	62,000	49,000	49,000	53,000	45,000	46,000	46,000	47,000	45,000	44,000	39,000	43,000	43,000	48,100	36,000	55,600	23,300	50,200	41,100	42,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,078,000	1,078,000	897,000	811,000	657,000	757,000	516,000	383,000	419,000	533,000	657,000	576,000	381,000	360,000	85,000	434,000	369,000	772,000	801,000	448,000	569,000	781,000	762,000	405,000	471,000	674,000	630,000	525,000	390,000	632,000	610,000	499,000	379,000	546,000	657,000	562,000	423,000	454,000	506,000	266,000	234,000	334,000	360,000	230,000	17,000	414,000	319,000	253,000	370,000	302,000	278,000	196,000	338,000	198,000	147,000	73,000	191,000	45,000	-92,000	-17,000	154,000	357,000	392,000	322,000	278,000	302,000	281,000	313,000	194,000	246,000	290,000	289,000	238,000	275,000	271,000	248,000	262,000	227,000	226,000	200,000	170,000	164,000	122,000	129,000	128,000	164,000	170,000	69,000	68,000	42,000	118,000	48,000	19,000	164,000	199,000	187,000	-56,000	35,000	222,000	142,000	59,000	90,000	148,000	80,000	82,000	261,000	173,000	137,000	80,000	120,000	156,000	148,000	134,000	141,000	161,000	175,000	150,000	127,000	147,000	124,000	46,000	77,000	81,000	94,000	39,000	23,000	75,000	60,000	-32,000	38,000	41,000	-17,000	44,200	43,400	89,300	80,100	71,300	78,400	105,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Ebitda	1,087,000	1,112,000	940,000	812,000	895,000	994,000	751,000	627,000	657,000	780,000	886,000	784,000	589,000	566,000	283,000	633,000	585,000	998,000	1,022,000	669,000	792,000	1,004,000	989,000	635,000	700,000	906,000	858,000	750,000	619,000	865,000	844,000	732,000	612,000	778,000	891,000	788,000	663,000	698,000	756,000	515,000	491,000	584,000	605,000	475,000	196,000	555,000	457,000	393,000	507,000	441,000	419,000	335,000	476,000	334,000	283,000	214,000	321,000	198,000	55,000	126,000	311,000	512,000	546,000	448,000	403,000	419,000	399,000	422,000	306,000	354,000	398,000	395,000	347,000	376,000	370,000	348,000	364,000	327,000	324,000	300,000	266,000	261,000	225,000	227,000	223,000	258,000	262,000	164,000	178,000	154,000	230,000	163,000	127,000	287,000	313,000	304,000	62,000	157,000	337,000	228,000	145,000	172,000	230,000	161,000	174,000	346,000	256,000	219,000	164,000	202,000	235,000	223,000	208,000	211,000	232,000	241,000	214,000	189,000	210,000	186,000	95,000	126,000	134,000	139,000	85,000	69,000	122,000	105,000	12,000	77,000	84,000	26,000	92,300	79,400	144,900	103,400	121,500	119,500	147,300	957,700	-2,177,200	840,400	880,100	857,100	-1,957,100	753,500	807,700	771,600	-2,473,900	897,600	1,003,300	882,400	-2,325,400	869,100
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Extraordinary Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	2,342,000	2,196,000	2,119,000	1,884,000	1,837,000	1,768,000	1,707,000	1,574,000	1,572,000	1,585,000	1,670,000	1,508,000	1,509,000	1,475,000	979,000	1,487,000	1,682,000	1,802,000	1,836,000	1,732,000	1,789,000	1,815,000	1,816,000	1,678,000	1,678,000	1,742,000	1,682,000	1,538,000	1,548,000	1,616,000	1,661,000	1,522,000	1,630,000	1,606,000	1,697,000	1,630,000	1,718,000	1,812,000	1,742,000	1,634,000	1,646,000	1,724,000	1,732,000	1,575,000	1,201,000	1,203,000	1,253,000	1,206,000	1,216,000	1,223,000	1,228,000	1,121,000	1,098,000	1,091,000	991,000	902,000	890,000	850,000	712,000	639,000	861,000	1,150,000	1,210,000	964,000	946,000	917,000	902,000	897,000	802,000	802,000	879,000	846,000	779,000	788,000	795,000	741,000	734,000	707,000	677,000	617,000	578,000	547,000	529,000	510,000	469,000	514,000	517,000	437,000	415,000	424,000	560,000	576,000	394,000	718,000	788,000	779,000	718,000	737,000	772,000	575,000	532,000	510,000	594,000	554,000	638,000	626,000	621,000	564,000	508,000	520,000	555,000	533,000	504,000	499,000	540,000	532,000	506,000	473,000	492,000	435,000	346,000	315,000	328,000	311,000	269,000	263,000	293,000	271,000	248,000	233,000	122,000	103,000	249,400	240,600	299,200	261,800	276,300	270,500	182,300	957,700	890,900	840,400	880,100	857,100	805,100	753,500	807,700	771,600	1,028,300	897,600	1,003,300	882,400	983,600	869,100
Income Before Tax	1,088,000	1,079,000	898,000	762,000	851,000	720,000	720,000	619,000	625,000	1,113,000	620,000	538,000	553,000	525,000	47,000	621,000	532,000	718,000	738,000	603,000	726,000	439,000	694,000	565,000	635,000	1,691,000	570,000	464,000	559,000	573,000	553,000	442,000	555,000	487,000	598,000	505,000	609,000	642,000	57,000	453,000	429,000	521,000	534,000	400,000	88,000	376,000	419,000	368,000	390,000	432,000	396,000	335,000	293,000	305,000	251,000	187,000	170,000	166,000	30,000	-63,000	134,000	354,000	354,000	286,000	259,000	263,000	256,000	269,000	239,000	225,000	278,000	253,000	244,000	249,000	267,000	236,000	194,000	211,000	203,000	173,000	145,000	142,000	122,000	99,000	92,000	132,000	127,000	48,000	39,000	61,000	74,000	104,000	-7,000	140,000	218,000	201,000	368,000	286,000	186,000	123,000	90,000	79,000	161,000	155,000	246,000	95,000	182,000	145,000	80,000	115,000	149,000	141,000	127,000	138,000	164,000	163,000	130,000	126,000	125,000	107,000	42,000	65,000	80,000	75,000	27,000	42,000	61,000	48,000	37,000	30,000	38,000	-23,000	38,100	52,500	79,700	79,700	71,300	63,900	97,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income Tax Expense	141,000	187,000	153,000	123,000	129,000	112,000	119,000	86,000	74,000	483,000	114,000	79,000	77,000	78,000	-7,000	183,000	79,000	116,000	102,000	81,000	94,000	23,000	83,000	78,000	1,000	292,000	54,000	32,000	51,000	51,000	61,000	39,000	21,000	42,000	63,000	38,000	24,000	37,000	-115,000	12,000	-53,000	7,000	37,000	20,000	-92,000	29,000	37,000	57,000	29,000	65,000	58,000	49,000	10,000	36,000	22,000	31,000	-42,000	-28,000	-1,000	-11,000	-29,000	39,000	21,000	42,000	7,000	25,000	16,000	35,000	-2,000	12,000	25,000	45,000	34,000	50,000	58,000	49,000	11,000	41,000	42,000	39,000	31,000	35,000	29,000	27,000	25,000	39,000	39,000	15,000	9,000	21,000	25,000	54,000	-1,000	47,000	73,000	70,000	144,000	102,000	61,000	39,000	18,000	21,000	47,000	50,000	63,000	41,000	56,000	44,000	14,000	30,000	46,000	46,000	37,000	47,000	54,000	55,000	41,000	42,000	39,000	33,000	9,000	21,000	27,000	25,000	-7,000	14,000	19,000	15,000	9,000	9,000	11,000	-9,000	3,400	18,600	29,500	29,500	26,700	24,000	35,100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	27,000	33,000	42,000	50,000	44,000	37,000	31,000	32,000	32,000	37,000	37,000	38,000	36,000	41,000	38,000	34,000	53,000	54,000	63,000	66,000	66,000	67,000	68,000	70,000	65,000	60,000	60,000	61,000	60,000	59,000	57,000	57,000	57,000	59,000	59,000	57,000	54,000	56,000	55,000	62,000	62,000	63,000	71,000	75,000	108,000	42,000	30,000	28,000	26,000	29,000	31,000	32,000	34,000	33,000	34,000	35,000	34,000	38,000	41,000	37,000	38,000	37,000	44,000	38,000	39,000	37,000	41,000	30,000	24,000	25,000	28,000	28,000	22,000	24,000	22,000	22,000	20,000	20,000	19,000	19,000	19,000	20,000	24,000	24,000	24,000	26,000	27,000	27,000	29,000	33,000	38,000	42,000	46,000	42,000	45,000	44,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Income	0	33,000	42,000	50,000	44,000	37,000	31,000	32,000	32,000	37,000	36,000	39,000	36,000	41,000	38,000	34,000	53,000	54,000	63,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-1,000	-1,000	1,000	1,000	-1,000	1,000	0	1,000	-2,000	-1,000	42,000	42,000	1,000	1,000	3,000	43,000	-1,000	52,000	55,000	34,000	-1,000	35,000	-1,000	1,000	-6,000	42,000	-1,000	42,000	-4,000	1,000	-1,000	1,000	-2,000	1,000	-1,000	-1,000	-4,000	-3,000	-1,000	-2,000	-3,000	-4,000	-3,000	-2,000	1,000	2,000	0	0	0	2,000	2,000	0	3,000	1,000	3,000	1,000	1,000	1,000	2,000	0	2,000	3,000	4,000	3,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	945,000	891,000	744,000	638,000	721,000	607,000	601,000	532,000	551,000	629,000	506,000	458,000	475,000	446,000	51,000	438,000	452,000	601,000	636,000	522,000	631,000	416,000	610,000	488,000	634,000	1,399,000	515,000	432,000	504,000	523,000	491,000	404,000	532,000	446,000	535,000	466,000	581,000	602,000	171,000	439,000	479,000	510,000	494,000	378,000	179,000	345,000	382,000	311,000	362,000	365,000	336,000	287,000	280,000	268,000	226,000	155,000	211,000	193,000	29,000	-50,000	163,000	315,000	333,000	247,000	256,000	258,000	246,000	234,000	241,000	248,000	253,000	208,000	210,000	199,000	209,000	187,000	183,000	170,000	161,000	134,000	114,000	107,000	93,000	72,000	67,000	93,000	88,000	33,000	30,000	40,000	49,000	50,000	84,000	93,000	145,000	131,000	224,000	184,000	125,000	84,000	72,000	58,000	114,000	105,000	129,000	54,000	126,000	101,000	66,000	85,000	103,000	95,000	90,000	91,000	110,000	108,000	89,000	84,000	86,000	74,000	40,000	44,000	53,000	50,000	-232,000	29,000	42,000	33,000	33,000	23,000	30,000	-12,000	35,900	35,800	53,600	53,700	54,300	40,000	63,400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income Applicable To Common Shares	0	891,000	744,000	638,000	721,000	608,000	601,000	532,000	551,000	629,000	506,000	458,000	475,000	446,000	51,000	438,000	452,000	601,000	636,000	522,000	631,000	416,000	610,000	488,000	639,000	1,399,000	515,000	432,000	504,000	523,000	491,000	404,000	532,000	446,000	535,000	466,000	581,000	602,000	171,000	439,000	479,000	510,000	494,000	378,000	179,000	0	382,000	311,000	362,000	365,000	336,000	287,000	280,000	268,000	226,000	155,000	211,000	193,000	29,000	0	163,000	315,000	333,000	244,000	252,000	238,000	240,000	229,000	237,000	210,000	248,000	202,000	211,000	197,000	204,000	187,000	183,000	170,000	161,000	134,000	114,000	107,000	93,000	72,000	67,000	93,000	88,000	33,000	30,000	40,000	49,000	50,000	58,000	69,000	123,000	113,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income From Continuing Ops	947,000	892,000	745,000	639,000	722,000	608,000	601,000	533,000	551,000	630,000	506,000	459,000	476,000	447,000	54,000	438,000	843,000	602,000	636,000	684,000	820,000	462,000	777,000	643,000	647,000	1,983,000	624,000	496,000	610,000	624,000	614,000	481,000	576,000	529,000	661,000	543,000	633,000	679,000	-58,000	465,000	376,000	528,000	571,000	420,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-27,000	-33,000	-42,000	-50,000	-44,000	-37,000	-31,000	-32,000	-32,000	-37,000	-37,000	-38,000	-36,000	-41,000	-38,000	-34,000	-53,000	-54,000	-63,000	-66,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-7,000	11,000	21,000	-34,000	41,000	32,000	-2,000	551,000	17,000	11,000	-15,000	-23,000	-77,000	186,000	-71,000	2,000	23,000	10,000	17,000	-7,000	-8,000	2,000	-15,000	1,077,000	0	15,000	79,000	15,000	-5,000	18,000	8,000	3,000	19,000	5,000	2,000	10,000	166,000	5,000	11,000	-7,000	-6,000	10,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Recurring	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-275,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	644,000	0	644,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,078,000	1,078,000	897,000	811,000	657,000	757,000	516,000	383,000	657,000	599,000	640,000	565,000	604,000	589,000	162,000	469,000	656,000	770,000	778,000	659,000	775,000	788,000	770,000	633,000	615,000	679,000	630,000	510,000	480,000	617,000	615,000	481,000	547,000	543,000	638,000	557,000	661,000	688,000	590,000	510,000	480,000	591,000	611,000	465,000	260,000	414,000	457,000	399,000	408,000	451,000	423,000	351,000	337,000	336,000	284,000	214,000	200,000	198,000	63,000	-17,000	163,000	374,000	395,000	323,000	288,000	301,000	289,000	306,000	228,000	248,000	298,000	285,000	252,000	274,000	280,000	253,000	238,000	229,000	224,000	196,000	167,000	163,000	134,000	126,000	122,000	161,000	162,000	72,000	68,000	68,000	115,000	97,000	30,000	172,000	231,000	216,000	176,000	184,000	226,000	143,000	85,000	96,000	166,000	128,000	175,000	188,000	187,000	150,000	90,000	127,000	163,000	154,000	140,000	150,000	173,000	180,000	149,000	138,000	147,000	126,000	51,000	81,000	90,000	95,000	43,000	43,000	78,000	65,000	13,000	44,000	49,000	-10,000	50,100	58,000	93,700	91,200	81,400	72,800	110,200	957,700	-2,177,200	840,400	880,100	857,100	-1,957,100	753,500	807,700	771,600	-2,473,900	897,600	1,003,300	882,400	-2,325,400	869,100
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	4,889,000	4,820,000	4,920,000	4,682,000	4,510,000	4,523,000	4,501,000	4,224,000	4,139,000	4,324,000	4,575,000	4,127,000	4,083,000	3,937,000	3,694,000	4,320,000	4,582,000	4,544,000	4,755,000	4,646,000	4,684,000	4,624,000	4,717,000	4,618,000	4,541,000	4,532,000	4,502,000	4,338,000	4,327,000	4,370,000	4,465,000	4,332,000	4,453,000	4,660,000	4,734,000	4,666,000	4,904,000	5,040,000	5,177,000	4,982,000	5,047,000	5,016,000	4,991,000	4,845,000	4,073,000	3,536,000	3,611,000	3,561,000	3,625,000	3,672,000	3,667,000	3,452,000	3,326,000	3,235,000	3,094,000	2,889,000	2,931,000	2,830,000	2,838,000	2,830,000	3,324,000	3,740,000	3,884,000	3,173,000	3,086,000	2,997,000	2,959,000	2,847,000	2,874,000	2,867,000	2,888,000	2,728,000	2,586,000	2,515,000	2,554,000	2,401,000	2,395,000	2,314,000	2,179,000	2,042,000	1,916,000	1,863,000	1,893,000	1,799,000	1,653,000	1,669,000	1,719,000	1,651,000	1,627,000	1,682,000	1,756,000	1,886,000	1,428,000	2,019,000	2,104,000	2,109,000	2,038,000	2,043,000	2,074,000	1,518,000	1,521,000	1,524,000	1,546,000	1,559,000	1,759,000	1,743,000	1,722,000	1,639,000	1,634,000	1,592,000	1,619,000	1,582,000	1,521,000	1,522,000	1,585,000	1,551,000	1,456,000	1,393,000	1,398,000	1,245,000	1,064,000	972,000	1,057,000	939,000	921,000	902,000	933,000	884,000	853,000	798,000	806,000	828,000	825,400	811,100	859,100	850,400	798,400	791,300	859,200	-	3,068,100	-	-	-	2,762,200	-	-	-	3,502,200	-	-	-	3,309,000	-
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	231,000	229,000	228,000	238,000	238,000	237,000	235,000	244,000	238,000	247,000	229,000	208,000	208,000	206,000	198,000	199,000	216,000	226,000	221,000	221,000	223,000	223,000	227,000	230,000	229,000	232,000	228,000	225,000	229,000	233,000	234,000	233,000	233,000	232,000	234,000	226,000	240,000	244,000	250,000	249,000	257,000	250,000	245,000	245,000	179,000	141,000	138,000	140,000	137,000	139,000	141,000	139,000	138,000	136,000	136,000	141,000	130,000	153,000	147,000	143,000	157,000	155,000	154,000	126,000	125,000	117,000	118,000	109,000	112,000	108,000	108,000	106,000	109,000	101,000	99,000	100,000	102,000	100,000	98,000	100,000	96,000	97,000	103,000	98,000	95,000	94,000	92,000	95,000	110,000	112,000	112,000	115,000	108,000	123,000	114,000	117,000	118,000	122,000	115,000	86,000	86,000	82,000	82,000	81,000	92,000	85,000	83,000	82,000	84,000	82,000	79,000	75,000	74,000	70,000	71,000	66,000	64,000	62,000	63,000	62,000	49,000	49,000	53,000	45,000	46,000	46,000	47,000	45,000	44,000	39,000	43,000	43,000	48,100	36,000	55,600	23,300	50,200	41,100	42,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Research Development	201,000	187,000	187,000	179,000	167,000	165,000	168,000	165,000	162,000	152,000	154,000	148,000	140,000	132,000	126,000	153,000	152,000	147,000	151,000	156,000	145,000	138,000	145,000	156,000	144,000	147,000	150,000	143,000	145,000	146,000	149,000	149,000	153,000	156,000	158,000	158,000	154,000	163,000	168,000	162,000	165,000	166,000	161,000	152,000	126,000	102,000	106,000	105,000	101,000	104,000	107,000	105,000	117,000	104,000	103,000	101,000	103,000	99,000	95,000	98,000	100,000	117,000	111,000	89,000	77,000	88,000	88,000	83,000	73,000	86,000	82,000	81,000	74,000	75,000	69,000	69,000	65,000	72,000	64,000	60,000	55,000	57,000	56,000	55,000	47,000	51,000	50,000	55,000	51,000	56,000	53,000	68,000	12,000	86,000	87,000	84,000	84,000	82,000	77,000	71,000	85,000	85,000	82,000	82,000	84,000	81,000	79,000	75,000	67,000	67,000	68,000	65,000	59,000	53,000	58,000	57,000	56,000	52,000	55,000	50,000	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	876,000	795,000	100,000	754,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General Administrative	956,000	949,000	986,000	904,000	796,000	813,000	828,000	790,000	751,000	834,000	876,000	795,000	865,000	754,000	691,000	865,000	874,000	885,000	907,000	917,000	869,000	889,000	901,000	889,000	862,000	916,000	902,000	885,000	863,000	853,000	897,000	892,000	873,000	907,000	901,000	915,000	903,000	961,000	984,000	962,000	1,001,000	967,000	960,000	958,000	815,000	789,000	796,000	807,000	808,000	772,000	805,000	770,000	761,000	755,000	707,000	688,000	690,000	652,000	649,000	656,000	698,000	776,000	815,000	641,000	658,000	616,000	613,000	587,000	571,000	551,000	575,000	557,000	526,000	512,000	512,000	488,000	496,000	478,000	453,000	421,000	398,000	377,000	385,000	377,000	343,000	347,000	352,000	316,000	323,000	323,000	340,000	344,000	362,000	360,000	394,000	400,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Tax Provision	141,000	187,000	153,000	123,000	129,000	112,000	119,000	86,000	74,000	483,000	114,000	79,000	77,000	78,000	-7,000	183,000	79,000	116,000	102,000	81,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,264,000	1,136,000	1,173,000	1,083,000	963,000	978,000	996,000	955,000	913,000	986,000	1,030,000	943,000	905,000	886,000	817,000	1,018,000	1,026,000	1,032,000	1,058,000	1,073,000	1,014,000	1,027,000	1,046,000	1,045,000	1,006,000	1,063,000	1,052,000	1,028,000	1,008,000	999,000	1,046,000	1,041,000	1,026,000	1,063,000	1,059,000	1,073,000	1,057,000	1,124,000	1,152,000	1,124,000	1,166,000	1,133,000	1,121,000	1,110,000	941,000	789,000	796,000	807,000	808,000	772,000	805,000	770,000	761,000	755,000	707,000	688,000	690,000	652,000	649,000	656,000	698,000	776,000	815,000	641,000	658,000	616,000	613,000	591,000	574,000	554,000	581,000	561,000	527,000	514,000	515,000	488,000	496,000	478,000	453,000	421,000	411,000	384,000	395,000	384,000	347,000	353,000	355,000	365,000	347,000	356,000	445,000	479,000	364,000	546,000	557,000	563,000	542,000	553,000	546,000	432,000	447,000	414,000	428,000	426,000	463,000	438,000	434,000	414,000	418,000	393,000	392,000	379,000	364,000	349,000	367,000	352,000	357,000	335,000	345,000	309,000	295,000	234,000	238,000	216,000	226,000	220,000	215,000	206,000	235,000	189,000	73,000	113,000	199,300	182,600	205,500	170,600	194,900	197,700	72,100	-	-3,068,100	-	-	-	-2,762,200	-	-	-	-3,502,200	-	-	-	-3,309,000	-
Total Other Income Expense Net	10,000	52,000	-7,000	-49,000	194,000	-37,000	204,000	236,000	-2,000	551,000	17,000	11,000	-15,000	-23,000	-77,000	186,000	-71,000	2,000	23,000	10,000	17,000	-282,000	-8,000	2,000	28,000	1,072,000	-60,000	15,000	79,000	15,000	-5,000	18,000	8,000	3,000	19,000	5,000	2,000	10,000	-478,000	5,000	11,000	-7,000	-6,000	10,000	-64,000	4,000	-8,000	3,000	8,000	10,000	4,000	16,000	-12,000	2,000	1,000	8,000	4,000	6,000	8,000	-9,000	9,000	17,000	3,000	1,000	10,000	-1,000	8,000	-7,000	34,000	2,000	8,000	-4,000	14,000	-1,000	9,000	5,000	-24,000	2,000	-2,000	-4,000	-3,000	-1,000	12,000	-3,000	-6,000	-3,000	-8,000	3,000	-29,000	26,000	-3,000	49,000	11,000	8,000	32,000	29,000	232,000	149,000	4,000	1,000	26,000	6,000	18,000	48,000	93,000	-73,000	14,000	13,000	10,000	7,000	7,000	6,000	6,000	9,000	12,000	5,000	-1,000	11,000	-22,000	2,000	5,000	4,000	9,000	1,000	4,000	20,000	3,000	5,000	45,000	6,000	8,000	7,000	5,900	14,600	4,400	11,100	10,100	10,100	4,900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Revenue	5,967,000	5,880,000	5,866,000	5,483,000	5,384,000	5,313,000	5,212,000	4,843,000	4,798,000	4,923,000	5,215,000	4,692,000	4,687,000	4,526,000	3,856,000	4,789,000	5,238,000	5,314,000	5,533,000	5,305,000	5,459,000	5,412,000	5,487,000	5,251,000	5,213,000	5,211,000	5,132,000	4,848,000	4,867,000	4,987,000	5,080,000	4,813,000	5,057,000	5,203,000	5,372,000	5,223,000	5,565,000	5,728,000	5,767,000	5,492,000	5,527,000	5,607,000	5,602,000	5,310,000	4,333,000	3,950,000	4,068,000	3,960,000	4,033,000	4,123,000	4,090,000	3,803,000	3,663,000	3,571,000	3,378,000	3,103,000	3,131,000	3,028,000	2,901,000	2,813,000	3,487,000	4,114,000	4,279,000	3,496,000	3,374,000	3,298,000	3,248,000	3,153,000	3,102,000	3,115,000	3,186,000	3,013,000	2,838,000	2,789,000	2,834,000	2,654,000	2,633,000	2,543,000	2,403,000	2,238,000	2,083,000	2,026,000	2,027,000	1,925,000	1,775,000	1,830,000	1,881,000	1,723,000	1,695,000	1,750,000	1,871,000	1,983,000	1,458,000	2,191,000	2,335,000	2,325,000	2,214,000	2,227,000	2,300,000	1,661,000	1,606,000	1,620,000	1,712,000	1,687,000	1,934,000	1,931,000	1,909,000	1,789,000	1,724,000	1,719,000	1,782,000	1,736,000	1,661,000	1,672,000	1,758,000	1,731,000	1,605,000	1,531,000	1,545,000	1,371,000	1,115,000	1,053,000	1,147,000	1,034,000	964,000	945,000	1,011,000	949,000	866,000	842,000	855,000	818,000	875,500	869,100	952,800	941,600	879,800	864,100	969,400	957,700	890,900	840,400	880,100	857,100	805,100	753,500	807,700	771,600	1,028,300	897,600	1,003,300	882,400	983,600	869,100

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

Gross Profit (+$)
totalRevenue	23,196,000
Cost of Revenue	-14,576,000
Gross Profit	23,196,000	8,620,000

Operating Income (+$)
Gross Profit	23,196,000
Operating Expense	-4,549,000
Operating Income	3,822,000	18,647,000

Operating Expense (+$)
Research Development	754,000
Selling General Administrative	3,635,000
Selling And Marketing Expenses	0
Operating Expense	4,549,000	4,389,000

Net Interest Income (+$)
Interest Income	0
Interest Expense	-151,000
Other Finance Cost	-17,000
Net Interest Income	-168,000

Pretax Income (+$)
Operating Income	3,822,000
Net Interest Income	-168,000
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	3,827,000	3,817,000 EBIT - interestExpense = 3,671,000 3,822,000 3,369,000
Interest Expense	151,000
Earnings Before Interest and Taxes (EBIT)	3,822,000	3,978,000
Earnings Before Interest and Taxes (EBITDA)	3,822,000

After tax Income (+$)
Income Before Tax	3,827,000
Tax Provision	-592,000
Net Income From Continuing Ops	2,998,000	3,235,000
Net Income	3,218,000
Net Income Applicable To Common Shares	0

Non-recurring Events
Discontinued Operations	0
Extraordinary Items	0
Effect of Accounting Charges	0
Other Items	0
Non Recurring	0
Other Operating Expenses	4,549,000
Total Other Income/Expenses Net	5,000	168,000

Technical Analysis of Eaton
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 Eaton. The general trend of Eaton is BULLISH with 71.4% 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 Eaton'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 (71.4%)		Bearish trend (-71.4%)
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 Eaton Corporation PLC.

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

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

The bullish price targets are: 331.47.

The bearish price targets are: 303.40 > 271.53 > 232.37.

Tweet this

Eaton Corporation PLC 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 Eaton Corporation PLC. The current mas is .

The long score for the Moving Averages is 12/14.
The longshort score for the Moving Averages is 10/(-14 +14).

MA 20 trending down: The MA 20 is trending down. -1
Close < MA 20: The price is below the MA 20. -1
MA 20 > MA 50: The MA 20 is 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.

Eaton Corporation PLC 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 Eaton Corporation PLC. The current macd is 2.94129795.

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

MACD line < signal line: The MACD line is below the signal line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the Eaton price going down in the near term. -2
MACD > 0: The MACD is above the zero line (centerline), it indicates a bullish signal for Eaton. 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 Eaton 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 down: The MACD line is trending down. This indicates that the short-term moving average is falling faster than the long-term moving average, suggesting negative momentum in the market. This signals that sellers are becoming more active and insecure, leading to potential price decreases as traders anticipate further losses and are willing to sell at lower prices. -1

Eaton Corporation PLC 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 Eaton Corporation PLC. The current adx is 28.92.

The long score for the Directional Movement Index (DMI) is 0/7.
The longshort score for the Directional Movement Index (DMI) is -3/(-7 +7).

PLUS_ID < MINUS_DI: The +DI line is below the -DI line. This indicates a bearish signal in the market, as the negative directional movement is currently stronger than the positive directional movement, showing that sellers have the upper hand. Market psychology suggests that traders are pessimistic, expecting further price decreases, and are more willing to sell Eaton shares, leading to potential downward momentum in its price. -1
PLUS_ID < MINUS_DI && ADX > 25 && ADX trending down: The ADX is above 25 and indicates a strong bearish trend. The ADX is declining, the bearish trend is weakening. Could be a potential reversal to the upside. -2

Eaton Corporation PLC 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 Eaton Corporation PLC. The current sar is 327.22.

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

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

Eaton Corporation PLC 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 Eaton Corporation PLC. The current rsi is 43.06. The current phase is Correction in bull market.

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

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

Measures the speed and change of price movements.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

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

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

Original usage

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

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

How you can use RSI (Divergence)

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

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

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

Source: Tradingview.com

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

Use tradingview to add indicators

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

Tradingview

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

View tool on Tradingview.com

RSI divergence

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

There are four types of divergences:

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

Regular bullish divergence

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

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

Source: Tradingview.com

Regular bearish divergence

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

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

Source: Tradingview.com

Hidden bullish divergence

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

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

Source: Tradingview.com

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

Hidden bearish divergence

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

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

Source: Tradingview.com

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

Eaton Corporation PLC 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 Eaton Corporation PLC. The current phase is Oversold in bull market.

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

STOCH < 50: The STOCH %K is below 50. There are more sellers than buyers. -1
STOCH < 20: The STOCH %K is below 20 and oversold. -2
STOCH %K line < STOCH %D line: The STOCH %K line is below the STOCH %D line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the Eaton price going down in the near term. -2
Trending down: The STOCH %K is trending down. -1

Eaton Corporation PLC 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 Eaton Corporation PLC. The current cci is -171.60277597.

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

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

Eaton Corporation PLC 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 Eaton Corporation PLC. The current cmo is -33.13599305.

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

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

Eaton Corporation PLC 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 Eaton Corporation PLC. The current willr is -97.39814241.

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

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

Eaton Corporation PLC 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 Eaton Corporation PLC.

Eaton Corporation PLC 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 Eaton Corporation PLC. The current atr is 7.2886433.

Eaton Corporation PLC 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 Eaton Corporation PLC. The current obv is 48,713,821.

Eaton Corporation PLC 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 Eaton Corporation PLC. The current mfi is 55.70.

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

Eaton Corporation PLC Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Eaton Corporation PLC.

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

6.3. Candlestick Patterns

Eaton Corporation PLC Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

Let's check the technical score of Eaton Corporation PLC based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	43.062
Ma 20	Greater than	Ma 50	315.430
Ma 50	Greater than	Ma 100	299.904
Ma 100	Greater than	Ma 200	270.284
Open	Greater than	Close	309.040
Total			4/5 (80.0%)

Create your own Symbol Scanner

Get notifications about Eaton Corporation PLC

I send you an email if I find something interesting about Eaton Corporation PLC.

Eaton Corporation PLC Buy, Hold or Sell?

Let's analyse Eaton together

Get notifications about Eaton Corporation PLC

Quick analysis of Eaton (30 sec.)

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

$303.02

$47.46

$55.78 - $74.98

$103.24 - $122.44

2. Growth of Eaton (5 min.)

Is Eaton growing?

How much money is Eaton making?

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

3. Financial Health of Eaton (5 min.)

4. Comparing to competitors in the Specialty Industrial Machinery industry (5 min.)

Industry Rankings (Specialty Industrial Machinery)

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

What can you expect buying and holding a share of Eaton?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Eaton

About Eaton Corporation PLC

Financial Health

Valuation

1.1. Profitability of Eaton Corporation PLC.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

Compared to industry (Specialty Industrial Machinery)

1.1.2. Return on Assets

Trends

Compared to industry (Specialty Industrial Machinery)

1.1.3. Return on Equity

Trends

Compared to industry (Specialty Industrial Machinery)

1.2. Operating Efficiency of Eaton Corporation PLC.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

Compared to industry (Specialty Industrial Machinery)

1.2.2. Operating Ratio

Trends

Compared to industry (Specialty Industrial Machinery)

1.3. Liquidity of Eaton Corporation PLC.

1.3. Liquidity

1.3.1. Current Ratio

Trends

Compared to industry (Specialty Industrial Machinery)

1.3.2. Quick Ratio

Trends

Compared to industry (Specialty Industrial Machinery)

1.4. Solvency of Eaton Corporation PLC.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

Compared to industry (Specialty Industrial Machinery)

1.4.2. Debt to Equity Ratio

Trends

Compared to industry (Specialty Industrial Machinery)

2. Market Valuation of Eaton Corporation PLC

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

Compared to industry (Specialty Industrial Machinery)

Eaton Corporation PLC
Buy, Hold or Sell?