Evergy Inc. Common Stock
Buy, Hold or Sell?

Let's analyse Evergy Inc. Common Stock together

Penke I guess you are interested in Evergy Inc. Common Stock. 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 Evergy Inc. Common Stock. 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.

Get notifications about Evergy Inc. Common Stock

I send you an email if I find something interesting about Evergy Inc. Common Stock.

Quick analysis of Evergy Inc. Common Stock (30 sec.)

What can you expect buying and holding a share of Evergy Inc. Common Stock? (30 sec.)

How much money do you get?

$2.50

When do you have the money?

1 year

How often do you get paid?

100.0%

What is your share worth?

Current worth

$41.94

Expected worth in 1 year

$42.63

How sure are you?

92.5%

+ What do you gain per year?

Total Gains per Share

$3.19

Return On Investment

6.0%

For what price can you sell your share?

Current Price per Share

$52.79

Expected price per share

$48.98 - $55.69

How sure are you?

50%

3rd party ad SUPPORTERis ad-free.

1. Valuation of Evergy Inc. Common Stock (5 min.)

Live pricePrice per Share (EOD)

$52.79

Book Value per Share

$41.94

Intrinsic Value Per Share

$-31.96 - $42.09

Total Value Per Share

$9.98 - $84.04

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

The following numbers are based on moving averages and per share and per quarter.
I use a 6% discount rate for the low estimation and 3% for the high estimation.
The current Free Cash Flow Per Share is 10Y: ($-0.16) 3Y: ($-0.41) TTM: ($-0.53)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($-0.03) 3Y: ($0.07) TTM: ($-0.15)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$-1.93	$0.05	$-2.22 - $0.48
2	$-4.26	$1.18	$-2.77 - $1.61
3	$-6.94	$3.33	$-3.33 - $2.75
4	$-9.92	$6.43	$-3.89 - $3.88
5	$-13.16	$10.43	$-4.45 - $5.02
6	$-16.61	$15.28	$-5.01 - $6.15
7	$-20.25	$20.92	$-5.56 - $7.29
8	$-24.04	$27.30	$-6.12 - $8.42
9	$-27.95	$34.37	$-6.68 - $9.55
10	$-31.96	$42.09	$-7.24 - $10.69

2. Growth of Evergy Inc. Common Stock (5 min.)

Is Evergy Inc. Common Stock growing?

	Current year	Previous year	Grow	Grow %
How rich?	$9.6b	$9.4b	$186.5m	1.9%

How much money is Evergy Inc. Common Stock making?

	Current year	Previous year	Grow	Grow %
Making money	$177.8m	$193.2m	-$15.3m	-8.6%
Net Profit Margin	12.1%	11.9%	-	-

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

Quarterly Yearly

3. Financial Health of Evergy Inc. Common Stock (5 min.)

3rd party ad SUPPORTERis ad-free.

What can you expect buying and holding a share of Evergy Inc. Common Stock? (5 min.)

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

What can you expect buying and holding a share of Evergy Inc. Common Stock?

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

Speculation

The Price per Share of Evergy Inc. Common Stock is $52.79. 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 Evergy Inc. Common Stock.
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 Evergy Inc. Common Stock, 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 $41.94. Based on the TTM, the Book Value Change Per Share is $0.17 per quarter. Based on the YOY, the Book Value Change Per Share is $0.28 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 $0.63 per quarter.

Based on historical numbers we can estimate the returns while holding a share of Evergy Inc. Common Stock.

How much money are you going to get?

	MRQ		TTM		YOY		5Y		10Y
	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share
Usd Eps	0.53	1.0%	0.77	1.5%	0.84	1.6%	0.79	1.5%	0.59	1.1%
Usd Book Value Change Per Share	-0.18	-0.3%	0.17	0.3%	0.28	0.5%	0.24	0.5%	0.71	1.3%
Usd Dividend Per Share	0.64	1.2%	0.63	1.2%	0.59	1.1%	0.58	1.1%	0.43	0.8%
Usd Total Gains Per Share	0.46	0.9%	0.80	1.5%	0.87	1.7%	0.82	1.6%	1.14	2.2%
Usd Price Per Share	53.38	-	53.68	-	62.18	-	59.75	-	54.23	-
Price to Earnings Ratio	25.06	-	25.97	-	133.58	-	51.42	-	49.08	-
Price-to-Total Gains Ratio	114.98	-	89.19	-	131.24	-	139.13	-	130.93	-
Price to Book Ratio	1.27	-	1.28	-	1.51	-	1.52	-	2.07	-
Price-to-Total Gains Ratio	114.98	-	89.19	-	131.24	-	139.13	-	130.93	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	52.79
Number of shares	18

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.63	0.58
Usd Book Value Change Per Share	0.17	0.24
Usd Total Gains Per Share	0.80	0.82
Gains per Quarter (18 shares)	14.36	14.75
Gains per Year (18 shares)	57.43	59.00

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	45	12	47	42	17	49
2	90	25	104	83	35	108
3	135	37	161	125	52	167
4	180	49	218	167	69	226
5	225	62	275	208	87	285
6	270	74	332	250	104	344
7	315	87	389	291	122	403
8	360	99	446	333	139	462
9	406	111	503	375	156	521
10	451	124	560	416	174	580

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%	116.0	5.0	0.0	95.9%
Book Value Change Per Share	2.0	2.0	0.0	50.0%	6.0	6.0	0.0	50.0%	11.0	9.0	0.0	55.0%	26.0	14.0	0.0	65.0%	87.0	34.0	0.0	71.9%
Dividend per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	20.0	0.0	0.0	100.0%	40.0	0.0	0.0	100.0%	121.0	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%	37.0	3.0	0.0	92.5%	106.0	15.0	0.0	87.6%

3rd party ad SUPPORTERis ad-free.

Fundamentals of Evergy Inc. Common Stock

About Evergy Inc. Common Stock

https://investors.evergy.com
4658
1200 Main Street, Kansas City, MO, United States, 64105
Google Maps Bing Maps

Evergy, Inc., together with its subsidiaries, engages in the generation, transmission, distribution, and sale of electricity in the United States. The company generates electricity through coal, landfill gas, uranium, and natural gas and oil sources, as well as solar, wind, other renewable sources. It serves residences, commercial firms, industrials, municipalities, and other electric utilities. The company was incorporated in 2017 and is headquartered in Kansas City, Missouri.

Fundamental data was last updated by Penke on 2024-06-19 08:34:04.

Financial Health

Profitability Details

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

Operating Efficiency Details

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

Liquidity Details

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

Solvency Details

	Compared to previous year	Compared to industry
The company is able to pay all its debts by selling its assets.
The company is just not able to pay all its debts with equity.

Valuation

Valuation Details

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

3rd party ad SUPPORTERis ad-free.

1.1. Profitability of Evergy Inc. Common Stock.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit Evergy Inc. Common Stock earns for each $1 of revenue.

Above 10% is considered healthy but always compare Evergy Inc. Common Stock to the Utilities - Regulated Electric industry mean.
A Net Profit Margin of 9.2% means that $0.09 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Evergy Inc. Common Stock:

The MRQ is 9.2%. The company is making a profit. +1
The TTM is 12.1%. The company is making a huge profit. +2

Trends

Current period		Compared to		+/-
MRQ	9.2%	TTM	12.1%	-2.9%
TTM	12.1%	YOY	11.9%	+0.2%
TTM	12.1%	5Y	12.6%	-0.5%
5Y	12.6%	10Y	12.2%	+0.4%

Measures how much net profit Evergy Inc. Common Stock earns for each $1 of revenue.

Revenue is the amount of profit Evergy Inc. Common Stock 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 Evergy Inc. Common Stock 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 Evergy Inc. Common Stock to the Utilities - Regulated Electric industry mean.
Can be used to compare companies within the Utilities - Regulated Electric industry.

You typically want a high profit margin. This means that for each $1 in sales, Evergy Inc. Common Stock makes more profit. This shows the investor how efficiently Evergy Inc. Common Stock is operating in general and compared to other companies in the same industry. Evergy Inc. Common Stock operates in the Utilities - Regulated Electric industry.

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of Evergy Inc. Common Stock. If profit margins remain low (compared to the Utilities - Regulated Electric 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 Evergy Inc. Common Stock is 0.09. This means that Evergy Inc. Common Stock earned $0.09 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 Utilities - Regulated Electric industry is .
What is the trend?
The trend is important because it shows you how Evergy Inc. Common Stock is performing over time. The most recent quarter might be important if Evergy Inc. Common Stock 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 Evergy Inc. Common Stock 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 Evergy Inc. Common Stock with other companies in the same industry (Utilities - Regulated Electric).
Net profit margin should rise over the years.
Can be influenced when Evergy Inc. Common Stock sells assets (profit will increase while costs remain the same).
It won’t show what part of Evergy Inc. Common Stock 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 Evergy Inc. Common Stock

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 Evergy Inc. Common Stock = 122,700
Total revenue MRQ Evergy Inc. Common Stock = 1,331,000
$122,700 / $1,331,000 = 0.09 or 9.2%

Higher is better

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

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

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

1.1.2. Return on Assets

Shows how efficient Evergy Inc. Common Stock is using its assets to generate profit.

Above 5% is considered healthy but always compare Evergy Inc. Common Stock to the Utilities - Regulated Electric industry mean.
0.4% Return on Assets means that Evergy Inc. Common Stock generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Evergy Inc. Common Stock:

The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
The TTM is 0.6%. Using its assets, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	0.4%	TTM	0.6%	-0.2%
TTM	0.6%	YOY	0.7%	-0.1%
TTM	0.6%	5Y	0.7%	-0.1%
5Y	0.7%	10Y	0.7%	0.0%

Shows how efficient Evergy Inc. Common Stock 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 Evergy Inc. Common Stock to the Utilities - Regulated Electric 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 Evergy Inc. Common Stock is using its resources to generate profit. If the return on assets (0.4%) from Evergy Inc. Common Stock are higher than the Utilities - Regulated Electric mean () that means Evergy Inc. Common Stock 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 Evergy Inc. Common Stock is 0.4%. This means the company generated $0.00 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the Utilities - Regulated Electric industry is .
What is the trend?
The trend is important because it shows you how Evergy Inc. Common Stock is performing over time. The most recent quarter might be important if Evergy Inc. Common Stock 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 Evergy Inc. Common Stock 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 Evergy Inc. Common Stock

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

Income statement
Balance sheet

Net income MRQ (income statement) from Evergy Inc. Common Stock = 122,700
Total assets MRQ (balance sheet) from Evergy Inc. Common Stock = 31,256,300
122,700 / 31,256,300 = 0.00 or 0.4%

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

Above 15%-20% is considered healthy but always compare Evergy Inc. Common Stock to the Utilities - Regulated Electric industry mean.
1.3% Return on Equity means Evergy Inc. Common Stock generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Evergy Inc. Common Stock:

The MRQ is 1.3%. Using its investors money, the company is inefficient in making profit. -1
The TTM is 1.8%. Using its investors money, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	1.3%	TTM	1.8%	-0.6%
TTM	1.8%	YOY	2.0%	-0.2%
TTM	1.8%	5Y	2.0%	-0.2%
5Y	2.0%	10Y	2.0%	0.0%

Shows how efficient Evergy Inc. Common Stock 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 Evergy Inc. Common Stock to the Utilities - Regulated Electric 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 Utilities - Regulated Electric 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 Evergy Inc. Common Stock is 1.3%. This means Evergy Inc. Common Stock generated $0.01 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the Utilities - Regulated Electric industry is .
What is the trend?
The trend is important because it shows you how Evergy Inc. Common Stock is performing over time. The most recent quarter might be important if Evergy Inc. Common Stock 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 Evergy Inc. Common Stock up to 10 years back (depending if Evergy Inc. Common Stock 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 Evergy Inc. Common Stock

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Evergy Inc. Common Stock = 122,700
Shareholders equity (balance sheet) MRQ Evergy Inc. Common Stock = 9,639,100
122,700 / 9,639,100 = 0.01 or 1.3%

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.

3rd party ad SUPPORTERis ad-free.

1.2. Operating Efficiency of Evergy Inc. Common Stock.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Evergy Inc. Common Stock is operating .

Measures how much profit Evergy Inc. Common Stock 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 Evergy Inc. Common Stock to the Utilities - Regulated Electric industry mean.
An Operating Margin of 19.5% means the company generated $0.19 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Evergy Inc. Common Stock:

The MRQ is 19.5%. The company is operating efficient. +1
The TTM is 21.9%. The company is operating efficient. +1

Trends

Current period		Compared to		+/-
MRQ	19.5%	TTM	21.9%	-2.4%
TTM	21.9%	YOY	20.7%	+1.2%
TTM	21.9%	5Y	23.7%	-1.7%
5Y	23.7%	10Y	23.5%	+0.1%

Measures how efficient Evergy Inc. Common Stock 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 Evergy Inc. Common Stock to the Utilities - Regulated Electric 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 Evergy Inc. Common Stock 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 Evergy Inc. Common Stock is 19.5%. This means that Evergy Inc. Common Stock earned $0.19 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the Utilities - Regulated Electric industry is .
What is the trend?
The trend is important because it shows you how Evergy Inc. Common Stock is performing over time. The most recent quarter might be important if Evergy Inc. Common Stock 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 Evergy Inc. Common Stock 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 Evergy Inc. Common Stock

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Evergy Inc. Common Stock = 260,200
Total revenue MRQ Evergy Inc. Common Stock = 1,331,000
$260,200 / $1,331,000 = 0.19 or 19.5%

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 Evergy Inc. Common Stock is keeping operating costs low.

Below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
An Operation Ratio of 0.80 means that the operating costs are $0.80 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Evergy Inc. Common Stock:

The MRQ is 0.805. The company is less efficient in keeping operating costs low.
The TTM is 0.778. The company is efficient in keeping operating costs low. +1

Trends

Current period		Compared to		+/-
MRQ	0.805	TTM	0.778	+0.026
TTM	0.778	YOY	0.786	-0.008
TTM	0.778	5Y	0.776	+0.002
5Y	0.776	10Y	0.770	+0.006

Measures how efficient Evergy Inc. Common Stock 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 Evergy Inc. Common Stock to the Utilities - Regulated Electric 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 Evergy Inc. Common Stock is 80.5%. This means that Evergy Inc. Common Stock earned $0.80 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 Utilities - Regulated Electric industry is .
What is the trend?
The trend is important because it shows you how Evergy Inc. Common Stock is performing over time. The most recent quarter might be important if Evergy Inc. Common Stock 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 Evergy Inc. Common Stock 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 Evergy Inc. Common Stock

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
(680,600 +390,200) \ 1,331,000 = 0.80

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.

3rd party ad SUPPORTERis ad-free.

1.3. Liquidity of Evergy Inc. Common Stock.

1.3. Liquidity

1.3.1. Current Ratio

Measures if Evergy Inc. Common Stock is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
A Current Ratio of 0.57 means the company has $0.57 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Evergy Inc. Common Stock:

The MRQ is 0.573. The company is unable to pay all its short-term debts. -2
The TTM is 0.485. The company is unable to pay all its short-term debts. -2

Trends

Current period		Compared to		+/-
MRQ	0.573	TTM	0.485	+0.087
TTM	0.485	YOY	0.516	-0.031
TTM	0.485	5Y	0.599	-0.114
5Y	0.599	10Y	0.716	-0.117

Measures if Evergy Inc. Common Stock 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 Utilities - Regulated Electric 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 Evergy Inc. Common Stock 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 Evergy Inc. Common Stock is 0.57. This means Evergy Inc. Common Stock has $0.57 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the Utilities - Regulated Electric industry is .
What is the trend?
The trend is important because it shows you how Evergy Inc. Common Stock is performing over time. The most recent quarter might be important if Evergy Inc. Common Stock 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 Evergy Inc. Common Stock 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 Evergy Inc. Common Stock

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
1,826,500 \ 3,189,900) = 0.57

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

Above 1 is considered healthy but always compare Evergy Inc. Common Stock to the Utilities - Regulated Electric industry mean.
A Quick Ratio of 0.07 means the company can pay off $0.07 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Evergy Inc. Common Stock:

The MRQ is 0.075. The company is just not able to pay all its short-term debts with the most liquid assets. -1
The TTM is 0.107. The company is just not able to pay all its short-term debts with the most liquid assets. -1

Trends

Current period		Compared to		+/-
MRQ	0.075	TTM	0.107	-0.032
TTM	0.107	YOY	0.097	+0.010
TTM	0.107	5Y	0.172	-0.065
5Y	0.172	10Y	0.249	-0.077

Measures if Evergy Inc. Common Stock is able to pay off Short-term Debt but only using the most liquid assets.

How to use quick ratio

Higher is better.
Above 1 is considered healthy but always compare Evergy Inc. Common Stock to the Utilities - Regulated Electric industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use quick ratio in their analysis

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

The three steps every investor should look at:

What is the current Quick Ratio?
The current most recent quarter (MRQ) quickRatio of Evergy Inc. Common Stock is 0.07. This means that Evergy Inc. Common Stock can pay off $0.07 for each $1 in debt (using most liquid assets).
How does it compare to the industry?
The mean MRQ Quick Ratio of the Utilities - Regulated Electric industry is .
What is the trend?
The trend is important because it shows you how Evergy Inc. Common Stock is performing over time. The most recent quarter might be important if Evergy Inc. Common Stock 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 Evergy Inc. Common Stock up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate quick ratio

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

Real life example Evergy Inc. Common Stock

You need the following data to determine operating ratio:

Balance sheet
Quick ratio = cash and short-term investments + short-term investments + netReceivables / total current liabilities
MRQ quick ratio Evergy Inc. Common Stock: (63,700 + 0 +175,300) / 3,189,900 = 0.07

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

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

3rd party ad SUPPORTERis ad-free.

1.4. Solvency of Evergy Inc. Common Stock.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of Evergy Inc. Common Stock assets are financed with debt.

Below 1 (100%) is considered healthy but always compare Evergy Inc. Common Stock to Utilities - Regulated Electric industry mean.
A Debt to Asset Ratio of 0.69 means that Evergy Inc. Common Stock assets are financed with 69.1% credit (debt) and the remaining percentage (100% - 69.1%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Evergy Inc. Common Stock:

The MRQ is 0.691. The company is able to pay all its debts by selling its assets. +1
The TTM is 0.689. The company is able to pay all its debts by selling its assets. +1

Trends

Current period		Compared to		+/-
MRQ	0.691	TTM	0.689	+0.002
TTM	0.689	YOY	0.678	+0.011
TTM	0.689	5Y	0.678	+0.011
5Y	0.678	10Y	0.666	+0.011

Measures how much % of Evergy Inc. Common Stock assets are financed with debt.

When there are more debts than assets, that means creditors have a larger stake Evergy Inc. Common Stock than its shareholders.

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Evergy Inc. Common Stock to Utilities - Regulated Electric 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 Evergy Inc. Common Stock is 0.69. This means means that Evergy Inc. Common Stock is financed with 69.1% 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 Utilities - Regulated Electric industry is .
What is the trend?
The trend is important because it shows you how Evergy Inc. Common Stock is performing over time. The most recent quarter might be important if Evergy Inc. Common Stock 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 Evergy Inc. Common Stock 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 Evergy Inc. Common Stock has so much debt.

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Evergy Inc. Common Stock

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

Balance sheet
Debt to asset ratio = total debt \ total assets
21,592,200 \ 31,256,300 = 69.1% or 0.69.

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 Evergy Inc. Common Stock is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare Evergy Inc. Common Stock to the Utilities - Regulated Electric industry mean.
A Debt to Equity ratio of 224.0% means that company has $2.24 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Evergy Inc. Common Stock:

The MRQ is 2.240. The company is just not able to pay all its debts with equity.
The TTM is 2.222. The company is just not able to pay all its debts with equity.

Trends

Current period		Compared to		+/-
MRQ	2.240	TTM	2.222	+0.018
TTM	2.222	YOY	2.104	+0.118
TTM	2.222	5Y	2.104	+0.118
5Y	2.104	10Y	2.010	+0.093

Measures if Evergy Inc. Common Stock 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 Evergy Inc. Common Stock 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 Evergy Inc. Common Stock is 2.24. This means that Evergy Inc. Common Stock can pay off $2.24 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Utilities - Regulated Electric industry is .
What is the trend?
The trend is important because it shows you how Evergy Inc. Common Stock is performing over time. The most recent quarter might be important if Evergy Inc. Common Stock 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 Evergy Inc. Common Stock 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 Evergy Inc. Common Stock

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
21,592,200 \ 9,639,100 = 2.24 or 224.0%

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

Common shares.
Preferred shares.
Retained earnings.

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

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

3rd party ad SUPPORTERis ad-free.

2. Market Valuation of Evergy Inc. Common Stock

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 Evergy Inc. Common Stock generates.

Above 15 is considered overpriced but always compare Evergy Inc. Common Stock to the Utilities - Regulated Electric industry mean.
A PE ratio of 25.06 means the investor is paying $25.06 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Evergy Inc. Common Stock:

The EOD is 24.782. Based on the earnings, the company is fair priced.
The MRQ is 25.059. Based on the earnings, the company is overpriced. -1
The TTM is 25.975. Based on the earnings, the company is overpriced. -1

Trends

Current period		Compared to		+/-
EOD	24.782	MRQ	25.059	-0.277
MRQ	25.059	TTM	25.975	-0.916
TTM	25.975	YOY	133.578	-107.603
TTM	25.975	5Y	51.421	-25.446
5Y	51.421	10Y	49.079	+2.342

Measures how much money you pay for each share for every $1 in earnings Evergy Inc. Common Stock 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 Evergy Inc. Common Stock to the Utilities - Regulated Electric 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 Evergy Inc. Common Stock is 25.06. This means the investor is paying $25.06 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Utilities - Regulated Electric industry is .
What is the trend?
The trend is important because it shows you how Evergy Inc. Common Stock is performing over time. The most recent quarter might be important if Evergy Inc. Common Stock 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 Evergy Inc. Common Stock 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 Evergy Inc. Common Stock

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 \ 230,400 = EPS
PE ratio MRQ = 25.06

* 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 Evergy Inc. Common Stock:

The EOD is -10.092. Based on how much money comes from the company's main activities, the company is expensive. -2
The MRQ is -10.205. Based on how much money comes from the company's main activities, the company is expensive. -2
The TTM is -6.752. Based on how much money comes from the company's main activities, the company is expensive. -2

Trends

Current period		Compared to		+/-
EOD	-10.092	MRQ	-10.205	+0.113
MRQ	-10.205	TTM	-6.752	-3.453
TTM	-6.752	YOY	-10.625	+3.873
TTM	-6.752	5Y	9.229	-15.981
5Y	9.229	10Y	7.702	+1.527

3rd party ad SUPPORTERis ad-free.

2. Book Value per Share

2.3. Price to Book Ratio

Measures if the stock price of Evergy Inc. Common Stock is to cheap or to expensive compared to its book value.

At or below 1 is considered healthy (always compare to Utilities - Regulated Electric industry mean).
A PB ratio of 1.27 means the investor is paying $1.27 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Evergy Inc. Common Stock:

The EOD is 1.259. Based on the equity, the company is underpriced. +1
The MRQ is 1.273. Based on the equity, the company is underpriced. +1
The TTM is 1.280. Based on the equity, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	1.259	MRQ	1.273	-0.014
MRQ	1.273	TTM	1.280	-0.007
TTM	1.280	YOY	1.511	-0.232
TTM	1.280	5Y	1.520	-0.240
5Y	1.520	10Y	2.071	-0.551

2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Evergy Inc. Common Stock.

3.1. Institutions holding Evergy Inc. Common Stock

Institutions are holding 87.957% of the shares of Evergy Inc. Common Stock.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-03-31	Vanguard Group Inc	13.5026	0.0328	31046328	288913	0.9393
2024-03-31	State Street Corporation	7.4023	0.0406	17019929	3476662	25.6708
2024-03-31	BlackRock Inc	6.9417	0.0198	15960970	-1173181	-6.847
2024-03-31	Geode Capital Management, LLC	2.4673	0.0279	5673145	239243	4.4028
2024-03-31	Amvescap Plc.	2.3844	0.0629	5482352	1048452	23.6463
2024-03-31	Franklin Resources Inc	2.2191	0.0862	5102367	42963	0.8492
2024-03-31	Point72 Asset Management, L.P.	1.6325	0.4856	3753700	3436467	1083.2628
2024-03-31	American Century Companies Inc	1.475	0.1138	3391444	476343	16.3405
2024-03-31	Morgan Stanley - Brokerage Accounts	1.4333	0.0141	3295614	112696	3.5407
2024-03-31	Federated Hermes Inc	1.2779	0.3612	2938219	-4196	-0.1426
2024-03-31	Northern Trust Corp	1.2213	0.0259	2808223	-87482	-3.0211
2024-03-31	Bank of New York Mellon Corp	1.2176	0.0287	2799616	-16419	-0.5831
2024-03-31	Mitsubishi UFJ Trust & Banking Corp	1.1684	0.3249	2686541	134236	5.2594
2024-03-31	Bluescape Energy Partners LLC	1.1558	31.7352	2657473	0	0
2024-03-31	Millennium Management LLC	1.1554	0.0606	2656626	546894	25.9224
2024-03-31	Zimmer Partners LP	1.0118	2.6537	2326385	2062434	781.37
2024-03-31	Legal & General Group PLC	0.984	0.0284	2262451	-79690	-3.4024
2024-03-31	Manning & Napier Group, LLC	0.9487	1.3288	2181289	-2499	-0.1144
2024-03-31	FMR Inc	0.8786	0.0072	2020085	-1108438	-35.4301
2024-03-31	Thompson, Siegel & Walmsley LLC	0.8707	1.6435	2001941	356573	21.6713
Total		51.3484	39.0818	118064698	+9749971	+8.3%

3.2. Funds holding Evergy Inc. Common Stock

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-04-30	Vanguard Total Stock Mkt Idx Inv	3.1755	0.025	7301437	88744	1.2304
2024-04-30	Vanguard Institutional 500 Index Trust	2.5428	0.0285	5846719	57319	0.9901
2024-04-30	Franklin Utilities Fund A1	1.8049	3.8431	4150000	0	0
2024-05-31	SPDR® S&P Dividend ETF	1.3117	0.8089	3015990	85074	2.9026
2024-04-30	Vanguard Small Cap Index	1.2702	0.1112	2920543	-8707	-0.2972
2024-05-31	The Utilities Select Sector SPDR® ETF	1.2626	1.1423	2903051	17480	0.6058
2024-04-30	Fidelity 500 Index	1.2101	0.0285	2782301	5956	0.2145
2024-03-31	Federated Hermes Strategic Value Div IS	1.2072	1.8554	2775800	0	0
2024-03-31	Federated Hermes Strategic Val Dividend	1.2072	1.8554	2775800	0	0
2024-05-31	SPDR® S&P 500® ETF Trust	1.2051	0.0284	2770859	17680	0.6422
2024-04-30	Vanguard Mid Cap Index Institutional	1.087	0.0823	2499422	7734	0.3104
2024-05-31	iShares Core S&P 500 ETF	1.0393	0.0283	2389760	-685	-0.0287
2024-03-31	Vanguard Equity-Income Inv	0.944	0.2027	2170485	84293	4.0405
2024-05-31	Invesco S&P 500® Equal Weight ETF	0.9316	0.2113	2142070	3456	0.1616
2024-04-30	Vanguard Small Cap Value Index Inv	0.8536	0.1963	1962609	-7203	-0.3657
2024-03-31	American Century U.S. Mid Cap Value	0.8027	1.1018	1845640	17868	0.9776
2024-03-31	American Century Mid Cap Value Inv	0.8027	1.1003	1845640	17868	0.9776
2024-05-31	SPDR® Portfolio S&P 500® High Div ETF	0.746	1.3476	1715362	-2036	-0.1186
2024-04-30	Vanguard Institutional Index I	0.6544	0.0286	1504663	-2606	-0.1729
2024-05-31	PGIM Jennison Utility B	0.6427	2.5841	1477681	234772	18.8889
Total		24.7013	16.61	56795832	+617007	+1.1%

3.3. Insider Transactions

Insiders are holding 0.217% of the shares of Evergy Inc. Common Stock.

Date	Owner	Type	Amount	Price	Post Transaction Amount
2022-05-25	Sandra Aj Lawrence	SELL	500	69.48	1680
2022-05-23	Sandra Aj Lawrence	SELL	500	68.22	2180
2022-05-18	Sandra Aj Lawrence	SELL	657	67.18	2680
2022-03-10	Charles L King	SELL	1200	63.26
2021-12-17	C John Wilder	BUY	6290	67.55
2021-12-15	C John Wilder	BUY	6775	67.64
2021-12-13	C John Wilder	BUY	6806	67.62
2021-12-10	C John Wilder	BUY	7000	66.96
2021-12-08	C John Wilder	BUY	6775	66.95
2021-12-06	C John Wilder	BUY	6903	66.69
2021-12-03	C John Wilder	BUY	7168	64.53
2021-12-01	C John Wilder	BUY	7146	64.05
2021-11-29	C John Wilder	BUY	7058	65.1
2021-11-26	C John Wilder	BUY	7058	64.82
2021-11-24	C John Wilder	BUY	6929	65.66
2021-11-22	C John Wilder	BUY	6835	66.26
2021-11-19	C John Wilder	BUY	7085	65.61
2021-11-17	C John Wilder	BUY	7014	65.61
2021-11-15	C John Wilder	BUY	7070	65.32
2021-11-12	C John Wilder	BUY	7085	64.63

3rd party ad SUPPORTERis ad-free.

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Evergy Inc. Common Stock compared to the Most Recent Quarter (MRQ).

	End of day	+/-	Most Recent Quarter	Trailing 12 Months	+/-	Year-Over-Year	+/-	5 Year	+/-	10 Year	+/-
Book Value Change Per Share	-	-	-0.177	0.172	-203%	0.282	-163%	0.241	-173%	0.711	-125%
Book Value Per Share	-	-	41.945	41.969	0%	41.164	+2%	39.467	+6%	30.263	+39%
Current Ratio	-	-	0.573	0.485	+18%	0.516	+11%	0.599	-4%	0.716	-20%
Debt To Asset Ratio	-	-	0.691	0.689	+0%	0.678	+2%	0.678	+2%	0.666	+4%
Debt To Equity Ratio	-	-	2.240	2.222	+1%	2.104	+6%	2.104	+6%	2.010	+11%
Dividend Per Share	-	-	0.641	0.626	+2%	0.591	+9%	0.578	+11%	0.432	+49%
Eps	-	-	0.533	0.772	-31%	0.838	-36%	0.794	-33%	0.591	-10%
Free Cash Flow Per Share	-	-	-1.308	-0.533	-59%	-0.294	-78%	-0.382	-71%	-0.164	-87%
Free Cash Flow To Equity Per Share	-	-	0.010	0.184	-95%	-0.049	+595%	-0.205	+2151%	-0.193	+2032%
Gross Profit Margin	-	-	1.000	1.000	0%	1.000	0%	1.000	0%	1.000	0%
Intrinsic Value_10Y_max	-	-	42.093	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	-31.964	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	0.051	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	-1.933	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	3.328	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	-6.943	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	10.435	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	-13.157	-	-	-	-	-	-	-	-
Market Cap	12137951487.680	-1%	12298752000.000	12363301345.600	-1%	14319151866.640	-14%	13838673126.752	-11%	12606971091.600	-2%
Net Profit Margin	-	-	0.092	0.121	-24%	0.119	-22%	0.126	-27%	0.122	-24%
Operating Margin	-	-	0.195	0.219	-11%	0.207	-6%	0.237	-18%	0.235	-17%
Operating Ratio	-	-	0.805	0.778	+3%	0.786	+2%	0.776	+4%	0.770	+4%
Pb Ratio	1.259	-1%	1.273	1.280	-1%	1.511	-16%	1.520	-16%	2.071	-39%
Pe Ratio	24.782	-1%	25.059	25.975	-4%	133.578	-81%	51.421	-51%	49.079	-49%
Price Per Share	52.790	-1%	53.380	53.675	-1%	62.175	-14%	59.749	-11%	54.233	-2%
Price To Free Cash Flow Ratio	-10.092	+1%	-10.205	-6.752	-34%	-10.625	+4%	9.229	-211%	7.702	-232%
Price To Total Gains Ratio	113.713	-1%	114.984	89.190	+29%	131.241	-12%	139.133	-17%	130.933	-12%
Quick Ratio	-	-	0.075	0.107	-30%	0.097	-23%	0.172	-56%	0.249	-70%
Return On Assets	-	-	0.004	0.006	-32%	0.007	-40%	0.007	-40%	0.007	-41%
Return On Equity	-	-	0.013	0.018	-31%	0.020	-37%	0.020	-37%	0.020	-37%
Total Gains Per Share	-	-	0.464	0.798	-42%	0.873	-47%	0.819	-43%	1.143	-59%
Usd Book Value	-	-	9664100000.000	9666900000.000	0%	9480325000.000	+2%	9133825000.000	+6%	7047745450.000	+37%
Usd Book Value Change Per Share	-	-	-0.177	0.172	-203%	0.282	-163%	0.241	-173%	0.711	-125%
Usd Book Value Per Share	-	-	41.945	41.969	0%	41.164	+2%	39.467	+6%	30.263	+39%
Usd Dividend Per Share	-	-	0.641	0.626	+2%	0.591	+9%	0.578	+11%	0.432	+49%
Usd Eps	-	-	0.533	0.772	-31%	0.838	-36%	0.794	-33%	0.591	-10%
Usd Free Cash Flow	-	-	-301300000.000	-122575000.000	-59%	-67450000.000	-78%	-88970000.000	-70%	-36208050.000	-88%
Usd Free Cash Flow Per Share	-	-	-1.308	-0.533	-59%	-0.294	-78%	-0.382	-71%	-0.164	-87%
Usd Free Cash Flow To Equity Per Share	-	-	0.010	0.184	-95%	-0.049	+595%	-0.205	+2151%	-0.193	+2032%
Usd Market Cap	12137951487.680	-1%	12298752000.000	12363301345.600	-1%	14319151866.640	-14%	13838673126.752	-11%	12606971091.600	-2%
Usd Price Per Share	52.790	-1%	53.380	53.675	-1%	62.175	-14%	59.749	-11%	54.233	-2%
Usd Profit	-	-	122700000.000	177850000.000	-31%	193200000.000	-36%	183755000.000	-33%	137927850.000	-11%
Usd Revenue	-	-	1331000000.000	1385600000.000	-4%	1483000000.000	-10%	1356465000.000	-2%	1054687625.000	+26%
Usd Total Gains Per Share	-	-	0.464	0.798	-42%	0.873	-47%	0.819	-43%	1.143	-59%
	EOD	+3 -5	MRQ	TTM	+8 -27	YOY	+11 -24	5Y	+11 -24	10Y	+12 -23

4.2. Fundamental Score

Let's check the fundamental score of Evergy Inc. Common Stock based on Penke's default stock scanner.

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	24.782
Price to Book Ratio (EOD)	Between	0-1	1.259
Net Profit Margin (MRQ)	Greater than	0	0.092
Operating Margin (MRQ)	Greater than	0	0.195
Quick Ratio (MRQ)	Greater than	1	0.075
Current Ratio (MRQ)	Greater than	1	0.573
Debt to Asset Ratio (MRQ)	Less than	1	0.691
Debt to Equity Ratio (MRQ)	Less than	1	2.240
Return on Equity (MRQ)	Greater than	0.15	0.013
Return on Assets (MRQ)	Greater than	0.05	0.004
Total			3/10 (30.0%)

Create your own Stock Scanner

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

4.3. Technical Score

Let's check the technical score of Evergy Inc. Common Stock based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	46.032
Ma 20	Greater than	Ma 50	53.083
Ma 50	Greater than	Ma 100	53.375
Ma 100	Greater than	Ma 200	51.780
Open	Greater than	Close	52.940
Total			3/5 (60.0%)

Create your own Symbol Scanner

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

Latest Balance Sheet

Balance Sheet of 2024-03-31. Currency in USD. All numbers in thousands.

Summary

Total Assets	31,256,300
Total Liabilities	21,592,200
Total Stockholder Equity	9,639,100

	As reported
Total Liabilities	21,592,200
Total Stockholder Equity	+ 9,639,100
Total Assets	= 31,256,300

Assets

Total Assets	31,256,300
Total Current Assets	1,826,500
Long-term Assets	29,429,800

Total Current Assets

Total Current Assets (as reported)	1,826,500
Cash And Cash Equivalents	63,700
Net Receivables	175,300
Inventory	800,700
Other Current Assets	362,500
Total Current Assets (calculated)	1,402,200
+/-	424,300

Long-term Assets

Long-term Assets (as reported)	29,429,800
Property Plant Equipment	23,945,700
Goodwill	2,336,600
Long Term Investments	805,900
Long-term Assets Other	1,531,600
Long-term Assets (calculated)	28,619,800
+/-	810,000

Liabilities & Shareholders' Equity

Total Current Liabilities	3,189,900
Long-term Liabilities	18,402,300
Total Stockholder Equity	9,639,100

Total Current Liabilities

Total Current Liabilities (as reported)	3,189,900
Short-term Debt	1,972,200
Short Long Term Debt	1,972,200
Accounts payable	356,700
Other Current Liabilities	320,100
Total Current Liabilities (calculated)	4,621,200
+/-	1,431,300

Long-term Liabilities

Long-term Liabilities (as reported)	18,402,300
Long term Debt	11,658,400
Long-term Liabilities Other	459,500
Long-term Liabilities (calculated)	12,117,900
+/-	6,284,400

Total Stockholder Equity

Total Stockholder Equity (as reported)	9,639,100
Common Stock	7,235,000
Retained Earnings	2,432,400
Accumulated Other Comprehensive Income	-28,300
Total Stockholder Equity (calculated)	9,639,100
+/-	0

Other

Capital Stock	7,235,000
Cash and Short Term Investments	63,700
Common Stock Shares Outstanding	230,400
Current Deferred Revenue	540,900
Liabilities and Stockholders Equity	31,256,300
Net Debt	13,566,900
Net Invested Capital	23,269,700
Net Working Capital	-1,363,400
Property Plant and Equipment Gross	37,438,900
Short Long Term Debt Total	13,630,600

Balance Sheet

Currency in USD. All numbers in thousands.

Trend

2024-03-31

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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,037,800
5,053,000
5,075,800
5,189,600
5,196,600
5,214,200
5,265,700
5,490,700
5,958,800
5,987,300
6,083,200
6,647,800
6,588,700
6,702,300
6,868,500
6,977,000
7,206,900
7,444,800
8,023,400
7,951,400
7,987,800
8,198,000
8,075,000
8,008,200
7,821,555
7,976,198
7,798,953
7,767,208
7,576,118
7,628,745
7,470,819
7,513,065
6,467,645
6,841,824
6,689,984
6,443,099
6,860,662
6,708,928
6,081,534
5,734,505
5,341,320
5,397,782
5,120,290
5,085,711
5,156,853
5,643,794
5,230,185
5,210,069
5,162,409
5,254,508
5,146,390
5,455,175
5,459,621
5,858,875
5,963,268
6,395,430
6,580,968
7,064,161
6,978,138
7,443,259
7,431,758
7,600,332
7,571,605
7,525,483
7,812,770
7,819,138
7,868,959
8,079,638
8,162,756
8,323,148
8,389,903
8,682,851
8,841,391
9,042,821
9,136,510
9,265,231
9,390,484
9,483,745
9,605,835
9,597,111
9,710,459
9,871,242
10,073,664
10,347,001
10,409,735
10,548,159
10,584,079
10,705,666
10,805,597
10,970,742
11,244,418
11,487,074
11,515,590
11,596,150
11,625,375
11,624,368
11,620,369
26,659,300
26,075,200
25,598,100
26,060,700
25,718,400
25,907,500
25,975,900
26,184,700
26,250,400
26,881,200
27,114,800
28,020,100
28,008,800
28,182,100
28,520,500
28,739,900
29,188,800
29,247,600
29,489,900
29,685,900
30,277,100
30,616,000
32,244,200
31,256,300

31,256,300

32,244,200

30,616,000

30,277,100

29,685,900

29,489,900

29,247,600

29,188,800

28,739,900

28,520,500

28,182,100

28,008,800

28,020,100

27,114,800

26,881,200

26,250,400

26,184,700

25,975,900

25,907,500

25,718,400

26,060,700

25,598,100

26,075,200

26,659,300

11,620,369

11,624,368

11,625,375

11,596,150

11,515,590

11,487,074

11,244,418

10,970,742

10,805,597

10,705,666

10,584,079

10,548,159

10,409,735

10,347,001

10,073,664

9,871,242

9,710,459

9,597,111

9,605,835

9,483,745

9,390,484

9,265,231

9,136,510

9,042,821

8,841,391

8,682,851

8,389,903

8,323,148

8,162,756

8,079,638

7,868,959

7,819,138

7,812,770

7,525,483

7,571,605

7,600,332

7,431,758

7,443,259

6,978,138

7,064,161

6,580,968

6,395,430

5,963,268

5,858,875

5,459,621

5,455,175

5,146,390

5,254,508

5,162,409

5,210,069

5,230,185

5,643,794

5,156,853

5,085,711

5,120,290

5,397,782

5,341,320

5,734,505

6,081,534

6,708,928

6,860,662

6,443,099

6,689,984

6,841,824

6,467,645

7,513,065

7,470,819

7,628,745

7,576,118

7,767,208

7,798,953

7,976,198

7,821,555

8,008,200

8,075,000

8,198,000

7,987,800

7,951,400

8,023,400

7,444,800

7,206,900

6,977,000

6,868,500

6,702,300

6,588,700

6,647,800

6,083,200

5,987,300

5,958,800

5,490,700

5,265,700

5,214,200

5,196,600

5,189,600

5,075,800

5,053,000

5,037,800

> Total Current Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
357,200
357,400
331,800
390,500
381,700
374,600
400,000
421,500
420,200
416,600
425,700
494,400
415,700
449,000
988,600
588,800
398,600
529,700
770,300
680,000
643,000
704,100
635,900
603,000
444,191
457,735
368,089
514,248
358,501
521,360
441,552
510,018
510,722
640,542
555,733
618,395
1,800,036
1,637,007
1,271,501
1,083,235
659,722
664,877
385,932
415,940
416,902
826,620
400,770
475,620
469,549
578,320
515,342
536,720
506,615
641,506
650,544
667,679
741,741
948,791
712,784
743,131
687,513
740,271
657,610
629,482
629,259
622,109
585,772
601,609
575,898
664,298
604,912
633,585
631,851
716,285
678,192
643,075
623,678
664,481
694,272
706,798
706,824
748,153
749,338
700,922
674,565
753,532
757,683
717,141
675,579
741,868
762,303
768,382
721,100
740,226
733,049
727,050
683,248
2,937,300
2,319,000
1,681,000
1,927,600
1,539,400
1,512,300
1,467,700
1,732,800
1,790,400
1,914,700
1,624,300
2,001,900
1,729,600
1,801,800
1,710,300
1,722,000
1,922,100
1,905,700
1,842,000
1,798,300
1,835,300
1,896,100
1,789,100
1,826,500

1,826,500

1,789,100

1,896,100

1,835,300

1,798,300

1,842,000

1,905,700

1,922,100

1,722,000

1,710,300

1,801,800

1,729,600

2,001,900

1,624,300

1,914,700

1,790,400

1,732,800

1,467,700

1,512,300

1,539,400

1,927,600

1,681,000

2,319,000

2,937,300

683,248

727,050

733,049

740,226

721,100

768,382

762,303

741,868

675,579

717,141

757,683

753,532

674,565

700,922

749,338

748,153

706,824

706,798

694,272

664,481

623,678

643,075

678,192

716,285

631,851

633,585

604,912

664,298

575,898

601,609

585,772

622,109

629,259

629,482

657,610

740,271

687,513

743,131

712,784

948,791

741,741

667,679

650,544

641,506

506,615

536,720

515,342

578,320

469,549

475,620

400,770

826,620

416,902

415,940

385,932

664,877

659,722

1,083,235

1,271,501

1,637,007

1,800,036

618,395

555,733

640,542

510,722

510,018

441,552

521,360

358,501

514,248

368,089

457,735

444,191

603,000

635,900

704,100

643,000

680,000

770,300

529,700

398,600

588,800

988,600

449,000

415,700

494,400

425,700

416,600

420,200

421,500

400,000

374,600

381,700

390,500

331,800

357,400

357,200

Cash And Cash 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
10,500
1,700
2,100
2,700
3,100
2,500
1,700
2,400
3,000
1,500
1,000
3,700
2,300
1,900
553,700
76,600
13,900
17,700
15,700
16,400
26,300
23,400
25,500
15,800
1,690
6,643
6,693
8,762
14,178
66,766
64,493
96,691
93,620
97,743
150,494
123,006
213,626
135,771
165,414
79,559
355,270
76,425
38,328
24,611
25,804
400,055
16,285
40,969
8,149
10,005
9,071
18,196
7,434
6,109
8,047
5,753
6,964
8,998
4,299
22,914
19,450
4,941
3,748
3,860
2,843
3,323
4,472
928
3,343
5,282
4,593
3,539
3,726
6,654
4,379
5,829
5,643
3,973
9,923
4,487
9,065
10,751
5,835
4,556
6,074
2,266
3,829
3,231
3,471
5,213
3,937
3,066
3,359
3,210
3,388
3,432
11,166
1,280,100
679,700
160,300
133,600
107,000
50,100
23,200
304,400
176,200
361,600
144,900
482,000
58,400
25,300
26,200
22,200
22,400
24,700
25,200
28,400
31,400
41,000
27,700
63,700

63,700

27,700

41,000

31,400

28,400

25,200

24,700

22,400

22,200

26,200

25,300

58,400

482,000

144,900

361,600

176,200

304,400

23,200

50,100

107,000

133,600

160,300

679,700

1,280,100

11,166

3,432

3,388

3,210

3,359

3,066

3,937

5,213

3,471

3,231

3,829

2,266

6,074

4,556

5,835

10,751

9,065

4,487

9,923

3,973

5,643

5,829

4,379

6,654

3,726

3,539

4,593

5,282

3,343

928

4,472

3,323

2,843

3,860

3,748

4,941

19,450

22,914

4,299

8,998

6,964

5,753

8,047

6,109

7,434

18,196

9,071

10,005

8,149

40,969

16,285

400,055

25,804

24,611

38,328

76,425

355,270

79,559

165,414

135,771

213,626

123,006

150,494

97,743

93,620

96,691

64,493

66,766

14,178

8,762

6,693

6,643

1,690

15,800

25,500

23,400

26,300

16,400

15,700

17,700

13,900

76,600

553,700

1,900

2,300

3,700

1,000

1,500

3,000

2,400

1,700

2,500

3,100

2,700

2,100

1,700

10,500

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
0
0
0
46,869
24,654
28,337
26,151
22,390
23,014
23,924
14,795
19,627
134,433
27,901
159,006
324,654
250,354
154,290
17,925
21,089
254,139
14,723
12,279
9,604
2,341
2,385
2,430
2,476
0
0
0
0
0
0
0
855
0
0
0
77,959
106,189
59,277
33,159
55,715
30,104
21,085
13,005
5,996
11,443
6,120
8,180
6,079
5,981
3,346
573
513
451
387
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
188,000
186,000
185,000
184,000
0
0
0
0
0
0
0
0
0
0
0

184,000

185,000

186,000

188,000

387

451

513

573

3,346

5,981

6,079

8,180

6,120

11,443

5,996

13,005

21,085

30,104

55,715

33,159

59,277

106,189

77,959

855

2,476

2,430

2,385

2,341

9,604

12,279

14,723

254,139

21,089

17,925

154,290

250,354

324,654

159,006

27,901

134,433

19,627

14,795

23,924

23,014

22,390

26,151

28,337

24,654

46,869

Net Receivables

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
201,400
182,900
162,100
219,800
214,900
178,800
212,000
257,300
270,900
232,000
232,700
319,000
271,500
277,700
264,100
325,000
179,800
251,400
316,200
222,700
188,800
226,900
255,200
229,200
198,012
245,031
175,653
152,165
91,340
130,071
121,098
112,864
102,209
101,899
116,507
94,747
52,480
77,522
93,157
80,972
64,500
88,621
105,434
92,532
50,917
72,914
118,257
124,711
154,828
203,601
195,716
179,859
169,371
220,296
241,834
195,785
182,645
247,222
227,747
199,116
244,252
305,802
278,879
261,386
249,163
272,723
260,404
244,379
226,893
281,106
252,045
231,762
197,826
277,488
267,218
224,439
226,250
239,319
266,533
250,036
231,782
259,205
300,120
267,327
236,285
266,330
288,764
258,286
225,090
298,841
322,386
301,579
237,032
274,426
308,275
290,652
244,411
488,700
517,300
261,700
221,500
308,800
334,100
314,000
299,700
508,700
372,400
336,800
307,400
456,100
398,400
249,600
202,100
386,500
391,200
324,600
207,300
321,100
345,000
610,400
175,300

175,300

610,400

345,000

321,100

207,300

324,600

391,200

386,500

202,100

249,600

398,400

456,100

307,400

336,800

372,400

508,700

299,700

314,000

334,100

308,800

221,500

261,700

517,300

488,700

244,411

290,652

308,275

274,426

237,032

301,579

322,386

298,841

225,090

258,286

288,764

266,330

236,285

267,327

300,120

259,205

231,782

250,036

266,533

239,319

226,250

224,439

267,218

277,488

197,826

231,762

252,045

281,106

226,893

244,379

260,404

272,723

249,163

261,386

278,879

305,802

244,252

199,116

227,747

247,222

182,645

195,785

241,834

220,296

169,371

179,859

195,716

203,601

154,828

124,711

118,257

72,914

50,917

92,532

105,434

88,621

64,500

80,972

93,157

77,522

52,480

94,747

116,507

101,899

102,209

112,864

121,098

130,071

91,340

152,165

175,653

245,031

198,012

229,200

255,200

226,900

188,800

222,700

316,200

251,400

179,800

325,000

264,100

277,700

271,500

319,000

232,700

232,000

270,900

257,300

212,000

178,800

214,900

219,800

162,100

182,900

201,400

Other Current Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
44,800
47,600
31,500
27,900
41,800
52,700
36,400
21,000
38,700
53,100
37,900
36,400
29,000
38,500
30,900
100,800
112,700
166,200
348,700
345,300
323,800
341,900
250,200
245,600
132,348
88,107
78,777
252,018
145,646
203,069
124,959
155,364
167,283
293,110
144,591
248,250
1,394,252
1,278,822
874,138
786,068
110,048
367,749
115,027
174,234
221,340
235,256
169,109
208,122
190,152
230,040
173,985
190,735
171,995
242,859
220,233
273,608
344,404
480,964
282,346
316,804
97,998
89,140
90,958
117,489
106,162
92,320
78,901
93,769
82,821
120,972
120,986
147,514
152,220
132,396
139,353
147,371
136,235
165,167
167,058
159,016
157,738
161,740
147,853
136,204
127,650
167,690
149,160
137,466
125,407
120,355
130,275
147,084
149,007
140,817
120,531
122,979
120,274
347,700
332,500
303,900
266,500
242,700
204,800
231,700
228,200
207,700
205,900
206,200
255,900
272,700
331,500
499,500
502,100
477,400
432,100
412,500
432,500
348,100
323,200
374,800
362,500

362,500

374,800

323,200

348,100

432,500

412,500

432,100

477,400

502,100

499,500

331,500

272,700

255,900

206,200

205,900

207,700

228,200

231,700

204,800

242,700

266,500

303,900

332,500

347,700

120,274

122,979

120,531

140,817

149,007

147,084

130,275

120,355

125,407

137,466

149,160

167,690

127,650

136,204

147,853

161,740

157,738

159,016

167,058

165,167

136,235

147,371

139,353

132,396

152,220

147,514

120,986

120,972

82,821

93,769

78,901

92,320

106,162

117,489

90,958

89,140

97,998

316,804

282,346

480,964

344,404

273,608

220,233

242,859

171,995

190,735

173,985

230,040

190,152

208,122

169,109

235,256

221,340

174,234

115,027

367,749

110,048

786,068

874,138

1,278,822

1,394,252

248,250

144,591

293,110

167,283

155,364

124,959

203,069

145,646

252,018

78,777

88,107

132,348

245,600

250,200

341,900

323,800

345,300

348,700

166,200

112,700

100,800

30,900

38,500

29,000

36,400

37,900

53,100

38,700

21,000

36,400

52,700

41,800

27,900

31,500

47,600

44,800

> Long-term 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
4,680,600
4,695,600
4,744,000
4,799,100
4,814,900
4,839,600
4,865,700
5,069,200
5,538,600
5,570,700
5,657,500
6,153,400
6,173,000
6,253,300
5,879,900
6,388,200
6,808,300
6,915,100
7,253,100
7,271,400
7,344,800
7,493,900
7,439,100
7,405,200
7,377,364
7,518,463
7,430,864
7,252,960
7,217,617
7,107,385
7,029,267
7,003,047
5,956,923
6,201,282
6,134,251
5,824,704
5,060,626
5,071,921
4,810,033
4,651,270
4,681,598
4,732,905
4,734,358
4,669,771
4,739,951
4,817,174
4,829,415
4,734,449
4,692,860
4,676,188
4,631,048
4,918,455
4,953,006
5,217,369
5,312,724
5,727,751
5,839,227
6,115,370
6,265,354
6,700,128
6,744,245
6,860,061
6,913,995
6,896,001
7,183,511
7,197,029
7,283,187
7,478,029
7,586,858
7,658,850
7,784,991
8,049,266
8,209,540
8,326,536
8,458,318
8,622,156
8,766,806
8,819,264
8,911,563
8,890,313
9,003,635
9,123,089
9,324,326
9,646,079
9,735,170
9,794,627
9,826,396
9,988,525
10,130,018
10,228,874
10,482,115
10,718,692
10,794,490
10,855,924
10,892,326
10,897,318
10,937,121
23,722,000
23,756,200
23,917,100
24,133,100
24,179,000
24,395,200
24,508,200
24,451,900
24,460,000
24,966,500
25,490,500
26,018,200
26,279,200
26,380,300
26,810,200
27,017,900
27,266,700
27,341,900
27,647,900
27,887,600
28,441,800
28,719,900
30,455,100
29,429,800

29,429,800

30,455,100

28,719,900

28,441,800

27,887,600

27,647,900

27,341,900

27,266,700

27,017,900

26,810,200

26,380,300

26,279,200

26,018,200

25,490,500

24,966,500

24,460,000

24,451,900

24,508,200

24,395,200

24,179,000

24,133,100

23,917,100

23,756,200

23,722,000

10,937,121

10,897,318

10,892,326

10,855,924

10,794,490

10,718,692

10,482,115

10,228,874

10,130,018

9,988,525

9,826,396

9,794,627

9,735,170

9,646,079

9,324,326

9,123,089

9,003,635

8,890,313

8,911,563

8,819,264

8,766,806

8,622,156

8,458,318

8,326,536

8,209,540

8,049,266

7,784,991

7,658,850

7,586,858

7,478,029

7,283,187

7,197,029

7,183,511

6,896,001

6,913,995

6,860,061

6,744,245

6,700,128

6,265,354

6,115,370

5,839,227

5,727,751

5,312,724

5,217,369

4,953,006

4,918,455

4,631,048

4,676,188

4,692,860

4,734,449

4,829,415

4,817,174

4,739,951

4,669,771

4,734,358

4,732,905

4,681,598

4,651,270

4,810,033

5,071,921

5,060,626

5,824,704

6,134,251

6,201,282

5,956,923

7,003,047

7,029,267

7,107,385

7,217,617

7,252,960

7,430,864

7,518,463

7,377,364

7,405,200

7,439,100

7,493,900

7,344,800

7,271,400

7,253,100

6,915,100

6,808,300

6,388,200

5,879,900

6,253,300

6,173,000

6,153,400

5,657,500

5,570,700

5,538,600

5,069,200

4,865,700

4,839,600

4,814,900

4,799,100

4,744,000

4,695,600

4,680,600

Property Plant Equipment

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,213,100
4,232,300
4,247,800
4,298,300
4,306,100
4,319,300
4,337,700
4,356,400
4,346,800
4,348,300
4,349,200
4,356,500
4,347,200
4,362,800
4,362,900
3,786,500
3,770,300
3,771,200
3,766,700
3,795,100
3,788,300
3,796,100
3,845,300
3,889,400
3,903,963
3,956,678
3,965,634
3,993,438
4,008,711
4,021,234
4,016,536
4,042,852
4,027,029
4,022,921
4,004,045
3,995,371
3,946,832
3,947,302
3,913,425
3,909,500
3,898,860
3,899,038
3,890,201
3,910,987
3,914,659
3,923,712
3,917,395
3,947,732
3,959,937
3,979,971
3,967,510
4,071,607
4,136,062
4,397,793
4,501,475
4,803,672
4,931,203
5,117,602
5,343,167
5,533,521
5,619,734
5,708,556
5,748,303
5,771,740
5,711,015
5,780,104
5,853,270
5,964,439
6,381,092
6,513,379
6,617,996
6,745,416
6,884,886
7,052,324
7,181,205
7,335,740
7,434,577
7,557,278
7,650,247
7,848,542
7,962,955
8,107,373
8,313,609
8,441,481
8,508,322
8,613,884
8,649,851
8,793,141
8,941,580
9,063,770
9,298,685
9,506,263
9,576,990
9,658,791
9,672,081
9,730,034
9,763,664
18,992,600
19,006,900
18,951,700
19,009,200
19,092,600
19,139,900
19,346,400
19,383,500
19,350,300
19,780,800
20,105,900
20,255,400
20,475,500
20,753,500
21,150,400
21,303,700
21,612,900
21,829,400
22,277,200
22,467,900
22,975,900
23,276,800
23,799,800
23,945,700

23,945,700

23,799,800

23,276,800

22,975,900

22,467,900

22,277,200

21,829,400

21,612,900

21,303,700

21,150,400

20,753,500

20,475,500

20,255,400

20,105,900

19,780,800

19,350,300

19,383,500

19,346,400

19,139,900

19,092,600

19,009,200

18,951,700

19,006,900

18,992,600

9,763,664

9,730,034

9,672,081

9,658,791

9,576,990

9,506,263

9,298,685

9,063,770

8,941,580

8,793,141

8,649,851

8,613,884

8,508,322

8,441,481

8,313,609

8,107,373

7,962,955

7,848,542

7,650,247

7,557,278

7,434,577

7,335,740

7,181,205

7,052,324

6,884,886

6,745,416

6,617,996

6,513,379

6,381,092

5,964,439

5,853,270

5,780,104

5,711,015

5,771,740

5,748,303

5,708,556

5,619,734

5,533,521

5,343,167

5,117,602

4,931,203

4,803,672

4,501,475

4,397,793

4,136,062

4,071,607

3,967,510

3,979,971

3,959,937

3,947,732

3,917,395

3,923,712

3,914,659

3,910,987

3,890,201

3,899,038

3,898,860

3,909,500

3,913,425

3,947,302

3,946,832

3,995,371

4,004,045

4,022,921

4,027,029

4,042,852

4,016,536

4,021,234

4,008,711

3,993,438

3,965,634

3,956,678

3,903,963

3,889,400

3,845,300

3,796,100

3,788,300

3,795,100

3,766,700

3,771,200

3,770,300

3,786,500

4,362,900

4,362,800

4,347,200

4,356,500

4,349,200

4,348,300

4,346,800

4,356,400

4,337,700

4,319,300

4,306,100

4,298,300

4,247,800

4,232,300

4,213,100

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
2,333,700
2,333,500
2,338,900
2,338,900
2,336,600
2,336,600
2,336,600
2,336,600
2,336,600
2,336,600
2,336,600
2,336,600
2,336,600
2,336,600
2,336,600
2,336,600
2,336,600
2,336,600
2,336,600
2,336,600
2,336,600
2,336,600
2,336,600
2,336,600

2,336,600

2,338,900

2,333,500

2,333,700

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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
472,100
518,300
535,700
541,000
573,200
497,400
557,400
587,500
652,100
327,700
729,400
732,000
768,700
733,200
687,600
613,500
653,300
689,500
717,200
711,200
766,400
805,900

805,900

766,400

711,200

717,200

689,500

653,300

613,500

687,600

733,200

768,700

732,000

729,400

327,700

652,100

587,500

557,400

497,400

573,200

541,000

535,700

518,300

472,100

Intangible Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,196,380
2,143,430
2,070,569
1,981,607
1,930,621
1,821,411
1,764,269
1,715,494
790,645
753,643
606,479
420,704
0
0
0
0
0
0
0
16,524
0
0
0
17,581
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,333,700
2,333,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

2,333,500

2,333,700

17,581

16,524

420,704

606,479

753,643

790,645

1,715,494

1,764,269

1,821,411

1,930,621

1,981,607

2,070,569

2,143,430

2,196,380

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
3,473,401
3,561,785
3,465,230
3,319,336
3,208,906
3,086,151
3,012,731
3,020,399
2,058,433
2,306,362
2,130,206
1,870,872
1,113,794
1,124,619
896,608
741,919
782,738
833,867
844,157
758,863
825,292
893,462
912,020
786,751
732,923
696,217
663,538
846,882
816,944
819,576
811,249
924,113
908,024
997,768
922,187
1,166,641
1,124,511
1,151,505
1,165,692
1,124,261
1,118,417
1,066,128
1,082,000
1,168,553
1,205,766
1,145,471
1,166,995
1,303,850
1,324,654
1,601,946
1,277,113
1,286,416
1,332,229
1,261,986
1,261,316
1,041,771
1,040,680
1,015,716
1,010,717
1,204,598
1,226,848
1,180,743
1,176,545
1,195,384
1,188,438
1,165,104
1,183,430
1,212,429
1,217,500
1,197,133
1,220,245
1,167,284
1,173,457
2,666,700
2,665,900
2,760,600
2,785,000
2,895,100
3,051,100
2,954,700
2,848,600
2,875,500
2,981,200
3,203,000
3,426,200
3,467,100
3,290,200
3,323,200
3,523,800
3,317,200
3,344,000
3,123,300
0
3,129,300
0
0
0

3,129,300

3,123,300

3,344,000

3,317,200

3,523,800

3,323,200

3,290,200

3,467,100

3,426,200

3,203,000

2,981,200

2,875,500

2,848,600

2,954,700

3,051,100

2,895,100

2,785,000

2,760,600

2,665,900

2,666,700

1,173,457

1,167,284

1,220,245

1,197,133

1,217,500

1,212,429

1,183,430

1,165,104

1,188,438

1,195,384

1,176,545

1,180,743

1,226,848

1,204,598

1,010,717

1,015,716

1,040,680

1,041,771

1,261,316

1,261,986

1,332,229

1,286,416

1,277,113

1,601,946

1,324,654

1,303,850

1,166,995

1,145,471

1,205,766

1,168,553

1,082,000

1,066,128

1,118,417

1,124,261

1,165,692

1,151,505

1,124,511

1,166,641

922,187

997,768

908,024

924,113

811,249

819,576

816,944

846,882

663,538

696,217

732,923

786,751

912,020

893,462

825,292

758,863

844,157

833,867

782,738

741,919

896,608

1,124,619

1,113,794

1,870,872

2,130,206

2,306,362

2,058,433

3,020,399

3,012,731

3,086,151

3,208,906

3,319,336

3,465,230

3,561,785

3,473,401

> Total 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
3,408,700
3,427,500
3,426,000
3,402,500
3,536,000
3,562,100
3,558,500
3,762,700
4,108,700
4,230,100
4,173,200
4,728,200
4,656,000
4,774,000
4,441,000
4,503,600
4,727,400
4,965,000
5,526,400
5,562,800
5,622,900
5,820,900
5,719,400
5,914,400
5,724,656
5,854,235
5,628,511
5,431,197
5,469,099
5,565,476
5,406,917
5,502,154
5,304,162
5,721,830
5,531,710
5,409,083
5,753,245
5,573,490
5,050,027
4,697,745
4,085,779
4,112,535
3,788,396
3,676,389
3,746,878
4,224,424
3,743,579
3,772,630
3,723,683
3,800,371
3,621,681
3,894,280
3,878,159
4,182,548
4,197,563
4,546,950
4,644,879
4,910,995
4,764,877
5,235,679
5,209,233
5,368,670
5,287,624
5,258,698
5,517,588
5,498,720
5,461,482
5,669,265
5,726,746
5,832,439
5,772,235
5,882,110
6,052,426
6,248,707
6,237,745
6,354,976
6,466,862
6,544,095
6,568,635
6,528,580
6,604,955
6,740,299
6,796,287
7,045,694
7,094,387
6,963,695
6,908,158
7,033,703
7,118,392
7,255,991
7,420,000
7,653,884
7,684,421
7,741,271
7,746,475
7,763,931
7,755,923
15,763,900
15,426,400
15,607,400
16,669,000
16,863,700
17,317,600
17,430,600
17,679,300
17,723,500
18,097,000
18,396,300
19,225,700
19,031,700
18,870,100
19,278,800
19,502,400
19,878,000
19,632,100
19,996,600
20,184,200
20,726,400
20,848,200
22,559,200
21,592,200

21,592,200

22,559,200

20,848,200

20,726,400

20,184,200

19,996,600

19,632,100

19,878,000

19,502,400

19,278,800

18,870,100

19,031,700

19,225,700

18,396,300

18,097,000

17,723,500

17,679,300

17,430,600

17,317,600

16,863,700

16,669,000

15,607,400

15,426,400

15,763,900

7,755,923

7,763,931

7,746,475

7,741,271

7,684,421

7,653,884

7,420,000

7,255,991

7,118,392

7,033,703

6,908,158

6,963,695

7,094,387

7,045,694

6,796,287

6,740,299

6,604,955

6,528,580

6,568,635

6,544,095

6,466,862

6,354,976

6,237,745

6,248,707

6,052,426

5,882,110

5,772,235

5,832,439

5,726,746

5,669,265

5,461,482

5,498,720

5,517,588

5,258,698

5,287,624

5,368,670

5,209,233

5,235,679

4,764,877

4,910,995

4,644,879

4,546,950

4,197,563

4,182,548

3,878,159

3,894,280

3,621,681

3,800,371

3,723,683

3,772,630

3,743,579

4,224,424

3,746,878

3,676,389

3,788,396

4,112,535

4,085,779

4,697,745

5,050,027

5,573,490

5,753,245

5,409,083

5,531,710

5,721,830

5,304,162

5,502,154

5,406,917

5,565,476

5,469,099

5,431,197

5,628,511

5,854,235

5,724,656

5,914,400

5,719,400

5,820,900

5,622,900

5,562,800

5,526,400

4,965,000

4,727,400

4,503,600

4,441,000

4,774,000

4,656,000

4,728,200

4,173,200

4,230,100

4,108,700

3,762,700

3,558,500

3,562,100

3,536,000

3,402,500

3,426,000

3,427,500

3,408,700

> Total Current 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
565,000
582,100
578,100
656,000
646,900
616,000
681,700
539,600
701,800
1,131,900
963,700
1,352,100
1,566,600
1,623,700
769,000
774,800
1,025,400
1,335,100
1,262,900
1,034,800
1,144,700
1,235,600
1,173,300
1,351,200
1,243,752
836,971
696,208
814,500
646,873
763,264
786,022
903,381
1,580,970
659,457
804,461
804,713
1,291,292
1,143,058
1,159,559
1,020,715
721,304
685,059
433,070
418,574
565,528
986,915
533,773
550,067
567,840
656,848
522,378
663,176
631,603
681,737
686,633
744,763
888,520
910,133
984,427
872,409
890,040
730,425
657,945
682,478
732,920
711,325
633,701
782,846
864,060
972,086
887,843
827,287
873,341
850,794
740,871
846,141
726,249
887,336
854,095
955,399
1,011,907
859,654
801,039
849,631
1,036,702
844,925
878,693
836,935
1,073,933
821,511
917,028
1,047,193
766,738
774,172
686,846
823,717
830,349
3,077,900
2,659,200
2,867,200
3,335,400
3,482,800
2,075,100
2,335,900
2,397,700
2,086,100
2,098,200
2,355,800
3,244,400
2,703,900
2,670,600
3,102,900
3,391,300
3,859,700
3,671,700
3,493,800
3,466,400
3,951,600
4,809,700
3,512,600
3,189,900

3,189,900

3,512,600

4,809,700

3,951,600

3,466,400

3,493,800

3,671,700

3,859,700

3,391,300

3,102,900

2,670,600

2,703,900

3,244,400

2,355,800

2,098,200

2,086,100

2,397,700

2,335,900

2,075,100

3,482,800

3,335,400

2,867,200

2,659,200

3,077,900

830,349

823,717

686,846

774,172

766,738

1,047,193

917,028

821,511

1,073,933

836,935

878,693

844,925

1,036,702

849,631

801,039

859,654

1,011,907

955,399

854,095

887,336

726,249

846,141

740,871

850,794

873,341

827,287

887,843

972,086

864,060

782,846

633,701

711,325

732,920

682,478

657,945

730,425

890,040

872,409

984,427

910,133

888,520

744,763

686,633

681,737

631,603

663,176

522,378

656,848

567,840

550,067

533,773

986,915

565,528

418,574

433,070

685,059

721,304

1,020,715

1,159,559

1,143,058

1,291,292

804,713

804,461

659,457

1,580,970

903,381

786,022

763,264

646,873

814,500

696,208

836,971

1,243,752

1,351,200

1,173,300

1,235,600

1,144,700

1,034,800

1,262,900

1,335,100

1,025,400

774,800

769,000

1,623,700

1,566,600

1,352,100

963,700

1,131,900

701,800

539,600

681,700

616,000

646,900

656,000

578,100

582,100

565,000

Short-term Debt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
120,900
217,800
219,300
308,300
280,100
298,800
343,600
219,500
358,300
839,800
646,400
980,700
1,226,700
1,272,700
126,400
257,700
471,100
750,100
619,800
478,300
603,100
663,500
593,600
817,100
691,759
254,687
96,356
76,825
113,853
178,890
239,016
382,876
1,059,182
126,794
198,560
319,499
255,496
242,727
329,320
191,747
439,520
386,632
70,986
65,000
165,000
568,500
100,000
100,000
143,000
198,000
87,000
160,000
239,000
170,000
174,000
180,558
323,747
180,460
436,719
321,266
404,880
209,094
168,563
244,105
239,157
270,560
193,533
256,916
332,198
497,991
419,991
314,414
330,061
394,260
241,416
365,142
170,786
437,773
329,864
412,079
457,156
371,398
230,491
285,533
453,715
335,415
331,909
278,609
468,642
328,842
334,742
518,542
254,838
357,738
217,634
304,234
320,137
2,123,900
1,610,800
1,839,300
2,403,400
2,584,400
1,039,000
1,184,300
1,396,900
1,133,600
967,300
1,130,200
2,193,500
1,711,900
1,486,900
1,867,600
2,317,500
2,725,000
2,466,800
2,130,400
2,253,200
2,807,500
3,462,800
2,119,100
1,972,200

1,972,200

2,119,100

3,462,800

2,807,500

2,253,200

2,130,400

2,466,800

2,725,000

2,317,500

1,867,600

1,486,900

1,711,900

2,193,500

1,130,200

967,300

1,133,600

1,396,900

1,184,300

1,039,000

2,584,400

2,403,400

1,839,300

1,610,800

2,123,900

320,137

304,234

217,634

357,738

254,838

518,542

334,742

328,842

468,642

278,609

331,909

335,415

453,715

285,533

230,491

371,398

457,156

412,079

329,864

437,773

170,786

365,142

241,416

394,260

330,061

314,414

419,991

497,991

332,198

256,916

193,533

270,560

239,157

244,105

168,563

209,094

404,880

321,266

436,719

180,460

323,747

180,558

174,000

170,000

239,000

160,000

87,000

198,000

143,000

100,000

568,500

165,000

65,000

70,986

386,632

439,520

191,747

329,320

242,727

255,496

319,499

198,560

126,794

1,059,182

382,876

239,016

178,890

113,853

76,825

96,356

254,687

691,759

817,100

593,600

663,500

603,100

478,300

619,800

750,100

471,100

257,700

126,400

1,272,700

1,226,700

980,700

646,400

839,800

358,300

219,500

343,600

298,800

280,100

308,300

219,300

217,800

120,900

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
0
0
0
0
27,933
0
0
0
28,309
0
0
0
151,842
0
4,126,571
28,534
28,534
30,337
849,600
739,900
741,100
2,403,400
2,584,400
1,039,000
1,184,300
1,396,900
1,133,600
967,300
1,130,200
430,000
1,711,900
1,486,900
1,867,600
2,317,500
2,725,000
2,466,800
2,130,400
2,253,200
2,807,500
3,462,800
2,093,800
1,972,200

1,972,200

2,093,800

3,462,800

2,807,500

2,253,200

2,130,400

2,466,800

2,725,000

2,317,500

1,867,600

1,486,900

1,711,900

430,000

1,130,200

967,300

1,133,600

1,396,900

1,184,300

1,039,000

2,584,400

2,403,400

741,100

739,900

849,600

30,337

28,534

4,126,571

151,842

28,309

27,933

Accounts payable

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
130,900
123,400
103,800
130,600
96,200
117,800
101,400
149,200
123,600
132,000
111,900
180,500
115,200
153,500
144,200
151,200
96,000
144,700
175,100
127,800
86,500
121,700
103,000
132,800
136,398
146,393
166,992
177,067
118,101
119,012
102,768
125,285
123,830
122,703
102,945
95,936
81,709
96,501
80,268
94,700
95,053
91,769
101,666
105,593
110,301
112,850
107,975
109,807
118,598
119,758
127,929
150,424
142,502
157,414
190,507
278,299
220,717
242,246
188,567
195,683
176,189
151,531
117,969
112,211
130,093
171,996
138,376
187,954
178,870
173,225
152,465
187,428
202,154
151,227
169,306
180,825
199,196
149,680
178,213
233,351
191,216
171,162
194,663
219,351
203,138
185,307
175,309
220,969
230,307
178,374
228,046
220,522
162,231
139,628
147,933
204,186
139,308
327,600
303,700
451,500
293,700
278,100
311,300
528,800
298,100
332,800
358,900
654,000
345,300
390,000
437,000
639,700
396,100
474,300
398,200
600,800
366,400
369,800
418,000
616,900
356,700

356,700

616,900

418,000

369,800

366,400

600,800

398,200

474,300

396,100

639,700

437,000

390,000

345,300

654,000

358,900

332,800

298,100

528,800

311,300

278,100

293,700

451,500

303,700

327,600

139,308

204,186

147,933

139,628

162,231

220,522

228,046

178,374

230,307

220,969

175,309

185,307

203,138

219,351

194,663

171,162

191,216

233,351

178,213

149,680

199,196

180,825

169,306

151,227

202,154

187,428

152,465

173,225

178,870

187,954

138,376

171,996

130,093

112,211

117,969

151,531

176,189

195,683

188,567

242,246

220,717

278,299

190,507

157,414

142,502

150,424

127,929

119,758

118,598

109,807

107,975

112,850

110,301

105,593

101,666

91,769

95,053

94,700

80,268

96,501

81,709

95,936

102,945

122,703

123,830

125,285

102,768

119,012

118,101

177,067

166,992

146,393

136,398

132,800

103,000

121,700

86,500

127,800

175,100

144,700

96,000

151,200

144,200

153,500

115,200

180,500

111,900

132,000

123,600

149,200

101,400

117,800

96,200

130,600

103,800

123,400

130,900

Other Current 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
-100
240,900
255,000
217,100
-100
199,400
236,700
-100
219,900
160,100
-100
100
224,700
197,500
498,400
365,900
458,300
-100
468,000
428,700
100
100
476,700
100
415,595
435,891
432,860
560,608
414,919
465,362
444,238
395,220
397,958
409,960
502,956
389,278
954,087
803,830
749,971
734,268
186,731
206,658
260,418
247,981
290,227
305,565
325,798
340,260
306,242
339,090
307,449
352,752
250,101
354,323
322,126
285,906
344,056
487,427
359,141
355,460
205,498
271,864
237,996
202,276
197,615
168,314
163,800
214,671
189,681
198,555
180,350
195,557
167,164
191,765
171,280
121,916
135,214
132,565
136,822
116,166
124,670
139,764
155,621
145,713
132,646
138,639
138,059
132,329
107,915
124,475
119,647
96,996
81,789
88,197
88,341
101,047
92,682
334,100
343,000
282,100
213,000
288,700
268,000
284,100
198,700
198,900
211,200
208,700
237,600
218,100
237,200
255,300
677,700
653,500
752,100
762,600
846,800
344,600
358,100
619,900
320,100

320,100

619,900

358,100

344,600

846,800

762,600

752,100

653,500

677,700

255,300

237,200

218,100

237,600

208,700

211,200

198,900

198,700

284,100

268,000

288,700

213,000

282,100

343,000

334,100

92,682

101,047

88,341

88,197

81,789

96,996

119,647

124,475

107,915

132,329

138,059

138,639

132,646

145,713

155,621

139,764

124,670

116,166

136,822

132,565

135,214

121,916

171,280

191,765

167,164

195,557

180,350

198,555

189,681

214,671

163,800

168,314

197,615

202,276

237,996

271,864

205,498

355,460

359,141

487,427

344,056

285,906

322,126

354,323

250,101

352,752

307,449

339,090

306,242

340,260

325,798

305,565

290,227

247,981

260,418

206,658

186,731

734,268

749,971

803,830

954,087

389,278

502,956

409,960

397,958

395,220

444,238

465,362

414,919

560,608

432,860

435,891

415,595

100

476,700

100

428,700

468,000

-100

458,300

365,900

498,400

197,500

224,700

100

-100

160,100

219,900

-100

236,700

199,400

-100

217,100

255,000

240,900

-100

> Long-term 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
2,394,800
2,391,600
2,412,400
2,328,000
2,457,300
2,500,600
2,440,800
2,691,100
2,952,100
2,631,300
2,761,300
2,917,500
2,638,500
2,676,300
3,196,100
3,247,500
3,231,200
3,138,300
3,758,500
4,001,800
4,001,800
4,091,100
4,070,600
3,815,600
3,806,914
4,309,849
4,240,908
4,157,656
4,155,525
4,106,126
3,931,179
3,902,560
3,033,569
4,329,536
4,226,187
4,084,707
3,706,909
3,646,459
3,345,556
3,108,752
2,717,375
2,753,683
2,693,013
2,635,945
2,562,652
5,774,256
2,596,117
5,585,165
2,521,233
2,516,375
2,508,872
5,617,016
2,484,845
6,071,103
2,722,742
2,970,547
2,961,218
3,170,923
6,631,684
3,374,753
4,319,193
4,638,245
4,629,679
4,576,220
4,784,668
4,787,395
4,827,781
4,886,419
4,862,686
4,860,353
4,884,392
5,054,823
5,179,085
5,397,913
5,496,874
5,508,835
5,740,613
5,656,759
5,714,540
5,573,181
5,593,048
5,880,645
5,995,248
6,196,063
6,057,685
6,118,770
6,029,465
6,196,768
6,044,459
6,434,480
6,502,972
6,606,691
6,917,683
6,967,099
7,059,629
6,940,214
6,925,574
12,686,000
12,767,200
12,740,200
13,333,600
13,380,900
15,242,500
15,094,700
15,281,600
15,637,400
15,998,800
16,040,500
15,981,300
16,327,800
16,199,500
16,175,900
16,111,100
16,018,300
15,960,400
16,502,800
16,717,800
16,774,800
16,038,500
19,046,600
18,402,300

18,402,300

19,046,600

16,038,500

16,774,800

16,717,800

16,502,800

15,960,400

16,018,300

16,111,100

16,175,900

16,199,500

16,327,800

15,981,300

16,040,500

15,998,800

15,637,400

15,281,600

15,094,700

15,242,500

13,380,900

13,333,600

12,740,200

12,767,200

12,686,000

6,925,574

6,940,214

7,059,629

6,967,099

6,917,683

6,606,691

6,502,972

6,434,480

6,044,459

6,196,768

6,029,465

6,118,770

6,057,685

6,196,063

5,995,248

5,880,645

5,593,048

5,573,181

5,714,540

5,656,759

5,740,613

5,508,835

5,496,874

5,397,913

5,179,085

5,054,823

4,884,392

4,860,353

4,862,686

4,886,419

4,827,781

4,787,395

4,784,668

4,576,220

4,629,679

4,638,245

4,319,193

3,374,753

6,631,684

3,170,923

2,961,218

2,970,547

2,722,742

6,071,103

2,484,845

5,617,016

2,508,872

2,516,375

2,521,233

5,585,165

2,596,117

5,774,256

2,562,652

2,635,945

2,693,013

2,753,683

2,717,375

3,108,752

3,345,556

3,646,459

3,706,909

4,084,707

4,226,187

4,329,536

3,033,569

3,902,560

3,931,179

4,106,126

4,155,525

4,157,656

4,240,908

4,309,849

3,806,914

3,815,600

4,070,600

4,091,100

4,001,800

3,758,500

3,138,300

3,231,200

3,247,500

3,196,100

2,676,300

2,638,500

2,917,500

2,761,300

2,631,300

2,952,100

2,691,100

2,440,800

2,500,600

2,457,300

2,328,000

2,412,400

2,391,600

2,394,800

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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,641,100
6,639,800
6,636,300
7,190,700
7,186,400
8,811,500
8,813,400
8,993,500
9,281,200
9,276,400
9,190,900
9,090,600
9,297,300
9,297,300
9,297,900
9,247,100
9,196,700
9,197,200
9,905,700
10,097,200
10,097,100
0
0
0

10,097,100

10,097,200

9,905,700

9,197,200

9,196,700

9,247,100

9,297,900

9,297,300

9,090,600

9,190,900

9,276,400

9,281,200

8,993,500

8,813,400

8,811,500

7,186,400

7,190,700

6,636,300

6,639,800

6,641,100

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
453,990
487,415
471,395
459,041
446,701
476,086
469,716
476,213
467,193
504,634
501,062
519,663
540,539
569,468
544,912
568,278
647,100
673,793
662,313
621,870
618,698
634,360
613,689
682,880
626,952
619,313
582,819
699,860
761,711
778,604
788,188
831,640
795,141
829,939
749,336
988,517
940,105
945,082
925,981
883,948
877,459
871,052
882,895
905,902
883,661
889,429
876,274
992,740
1,013,848
1,055,344
1,060,782
1,023,663
1,078,704
1,069,090
1,064,620
804,935
868,458
884,397
933,999
1,079,523
1,129,753
1,168,123
1,139,171
1,048,481
1,065,829
1,071,411
1,058,579
1,098,954
1,172,001
1,194,806
1,216,164
2,053,529
3,186,221
5,993,800
6,076,300
6,052,800
6,056,000
6,112,700
6,351,500
6,198,900
6,288,100
6,356,200
6,722,400
6,849,600
6,890,700
7,030,500
6,902,200
6,878,000
6,864,000
6,821,600
6,763,200
6,496,300
0
6,677,700
0
0
0

6,677,700

6,496,300

6,763,200

6,821,600

6,864,000

6,878,000

6,902,200

7,030,500

6,890,700

6,849,600

6,722,400

6,356,200

6,288,100

6,198,900

6,351,500

6,112,700

6,056,000

6,052,800

6,076,300

5,993,800

3,186,221

2,053,529

1,216,164

1,194,806

1,172,001

1,098,954

1,058,579

1,071,411

1,065,829

1,048,481

1,139,171

1,168,123

1,129,753

1,079,523

933,999

884,397

868,458

804,935

1,064,620

1,069,090

1,078,704

1,023,663

1,060,782

1,055,344

1,013,848

992,740

876,274

889,429

883,661

905,902

882,895

871,052

877,459

883,948

925,981

945,082

940,105

988,517

749,336

829,939

795,141

831,640

788,188

778,604

761,711

699,860

582,819

619,313

626,952

682,880

613,689

634,360

618,698

621,870

662,313

673,793

647,100

568,278

544,912

569,468

540,539

519,663

501,062

504,634

467,193

476,213

469,716

476,086

446,701

459,041

471,395

487,415

453,990

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
0
0
0
0
0
0
0
0
754,229
0
0
0
751,312
0
0
0
762,479
0
750,888
748,934
685,355
681,036
1,816,200
1,914,900
1,972,400
1,731,600
1,701,700
1,869,700
1,740,500
1,714,500
1,714,600
1,871,200
1,851,500
1,892,800
2,214,400
2,012,000
2,043,300
2,068,100
2,094,000
2,161,000
2,171,200
2,200,400
2,224,800
0
0
0

2,224,800

2,200,400

2,171,200

2,161,000

2,094,000

2,068,100

2,043,300

2,012,000

2,214,400

1,892,800

1,851,500

1,871,200

1,714,600

1,714,500

1,740,500

1,869,700

1,701,700

1,731,600

1,972,400

1,914,900

1,816,200

681,036

685,355

748,934

750,888

762,479

751,312

754,229

> Total Stockholder 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
1,629,100
1,625,500
1,649,800
1,649,400
1,660,600
1,652,100
1,707,200
1,728,000
1,850,100
1,757,200
1,910,000
1,919,600
1,932,700
1,928,300
2,427,500
2,309,000
2,312,000
2,270,600
2,291,100
2,182,800
2,160,200
2,173,500
2,158,400
1,900,300
1,898,194
1,926,239
1,978,682
1,931,420
1,925,676
1,889,670
1,893,657
1,844,061
1,094,333
1,050,025
1,089,019
978,122
1,107,417
1,135,438
1,031,507
1,036,760
1,255,541
1,285,247
1,331,894
1,409,322
1,409,975
1,419,370
1,486,606
1,437,439
1,438,726
1,454,137
1,524,709
1,560,895
1,581,462
1,676,327
1,765,705
1,848,480
1,936,089
2,153,166
2,213,261
2,207,580
2,222,525
2,231,662
2,283,981
2,266,785
2,292,211
2,316,855
2,402,795
2,404,303
2,430,447
2,483,785
2,609,302
2,790,647
2,779,945
2,783,830
2,886,695
2,896,140
2,907,396
2,937,100
3,032,680
3,062,774
3,097,733
3,120,823
3,264,878
3,294,856
3,307,790
3,574,374
3,663,269
3,656,721
3,671,390
3,695,133
3,800,967
3,805,875
3,805,793
3,825,529
3,929,003
3,908,122
3,909,712
10,938,100
10,688,900
10,028,200
9,422,900
8,883,100
8,619,300
8,571,900
8,529,200
8,547,800
8,802,100
8,733,400
8,806,300
8,986,000
9,317,800
9,244,400
9,237,100
9,307,300
9,609,000
9,483,700
9,489,000
9,534,900
9,749,000
9,663,100
9,639,100

9,639,100

9,663,100

9,749,000

9,534,900

9,489,000

9,483,700

9,609,000

9,307,300

9,237,100

9,244,400

9,317,800

8,986,000

8,806,300

8,733,400

8,802,100

8,547,800

8,529,200

8,571,900

8,619,300

8,883,100

9,422,900

10,028,200

10,688,900

10,938,100

3,909,712

3,908,122

3,929,003

3,825,529

3,805,793

3,805,875

3,800,967

3,695,133

3,671,390

3,656,721

3,663,269

3,574,374

3,307,790

3,294,856

3,264,878

3,120,823

3,097,733

3,062,774

3,032,680

2,937,100

2,907,396

2,896,140

2,886,695

2,783,830

2,779,945

2,790,647

2,609,302

2,483,785

2,430,447

2,404,303

2,402,795

2,316,855

2,292,211

2,266,785

2,283,981

2,231,662

2,222,525

2,207,580

2,213,261

2,153,166

1,936,089

1,848,480

1,765,705

1,676,327

1,581,462

1,560,895

1,524,709

1,454,137

1,438,726

1,437,439

1,486,606

1,419,370

1,409,975

1,409,322

1,331,894

1,285,247

1,255,541

1,036,760

1,031,507

1,135,438

1,107,417

978,122

1,089,019

1,050,025

1,094,333

1,844,061

1,893,657

1,889,670

1,925,676

1,931,420

1,978,682

1,926,239

1,898,194

1,900,300

2,158,400

2,173,500

2,160,200

2,182,800

2,291,100

2,270,600

2,312,000

2,309,000

2,427,500

1,928,300

1,932,700

1,919,600

1,910,000

1,757,200

1,850,100

1,728,000

1,707,200

1,652,100

1,660,600

1,649,400

1,649,800

1,625,500

1,629,100

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
308,100
308,100
308,100
308,100
308,800
309,500
312,600
314,300
317,200
319,200
321,200
323,100
324,400
325,400
326,400
327,000
327,000
327,900
328,700
329,500
330,800
335,800
338,400
341,500
344,568
344,568
347,906
350,412
424,861
425,339
427,678
431,027
434,618
459,444
461,900
364,201
364,201
364,201
364,201
364,201
419,112
428,535
429,027
430,149
432,028
433,184
433,713
434,177
434,850
435,736
436,295
436,974
437,523
453,697
458,187
477,316
488,814
540,233
540,933
541,556
542,533
543,612
544,487
545,360
552,336
553,359
554,170
560,640
567,939
578,586
585,419
628,492
630,345
631,119
631,845
632,519
634,007
634,675
635,320
641,271
644,068
646,364
653,290
658,437
660,831
705,893
706,344
706,767
708,143
708,455
708,719
708,956
710,238
710,467
710,471
710,471
711,166
9,718,100
9,236,400
8,685,200
8,110,400
7,563,000
7,066,900
7,070,400
7,072,200
7,073,500
7,077,000
7,080,000
7,081,500
7,197,600
7,201,800
7,205,500
7,206,400
7,212,500
7,216,600
7,219,700
7,222,200
7,229,000
7,231,500
7,234,900
7,235,000

7,235,000

7,234,900

7,231,500

7,229,000

7,222,200

7,219,700

7,216,600

7,212,500

7,206,400

7,205,500

7,201,800

7,197,600

7,081,500

7,080,000

7,077,000

7,073,500

7,072,200

7,070,400

7,066,900

7,563,000

8,110,400

8,685,200

9,236,400

9,718,100

711,166

710,471

710,467

710,238

708,956

708,719

708,455

708,143

706,767

706,344

705,893

660,831

658,437

653,290

646,364

644,068

641,271

635,320

634,675

634,007

632,519

631,845

631,119

630,345

628,492

585,419

578,586

567,939

560,640

554,170

553,359

552,336

545,360

544,487

543,612

542,533

541,556

540,933

540,233

488,814

477,316

458,187

453,697

437,523

436,974

436,295

435,736

434,850

434,177

433,713

433,184

432,028

430,149

429,027

428,535

419,112

364,201

461,900

459,444

434,618

431,027

427,678

425,339

424,861

350,412

347,906

344,568

341,500

338,400

335,800

330,800

329,500

328,700

327,900

327,000

326,400

325,400

324,400

323,100

321,200

319,200

317,200

314,300

312,600

309,500

308,800

308,100

Retained Earnings Total Equity

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,220,000
1,452,500
1,346,000
1,325,700
1,349,100
1,603,100
1,551,500
1,505,700
1,524,100
1,773,500
1,702,800
1,772,800
1,835,000
2,161,300
2,082,900
2,073,300
2,136,000
2,432,200
2,298,500
2,300,000
2,337,800
0
0
0

2,337,800

2,300,000

2,298,500

2,432,200

2,136,000

2,073,300

2,082,900

2,161,300

1,835,000

1,772,800

1,702,800

1,773,500

1,524,100

1,505,700

1,551,500

1,603,100

1,349,100

1,325,700

1,346,000

1,452,500

1,220,000

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
19,900
12,100
20,800
24,800
1,600
9,500
-4,000
-400
-38,800
37,800
6,548
-2,345
-8,277
-8,404
-10,224
-2,306
-20,079
-49,266
-32,808
-29,035
-31,971
-28,594
-15,502
-9,367
-22,815
-20,458
-42,277
-18,937
-18,082
-10,248
-10,815
-11,649
-10,861
-51,244
-40,992
-40,954
-41,008
101
82
102
94
152
-3,142,550
-3,142,550
-3,142,550
-3,249,007
0
0
0
-3,370,805
0
0
0
-3,563,566
0
0
0
-3,913,426
0
0
0
-4,013,118
0
0
0
-4,188,902
0
0
0
-4,331,909
0
0
0
-4,408,645
0
0
0
-4,645,072
0
0
0
-4,867,569
0
-10,055,200
3,100
-3,000
-13,200
-29,000
-50,700
-50,000
-48,700
-49,800
-48,400
-49,400
-48,000
-46,600
-45,300
-44,000
-42,600
-41,200
-39,800
-34,500
-33,200
-31,900
-30,500
-29,600
-28,300

-28,300

-29,600

-30,500

-31,900

-33,200

-34,500

-39,800

-41,200

-42,600

-44,000

-45,300

-46,600

-48,000

-49,400

-48,400

-49,800

-48,700

-50,000

-50,700

-29,000

-13,200

-3,000

3,100

-10,055,200

-4,867,569

-4,645,072

-4,408,645

-4,331,909

-4,188,902

-4,013,118

-3,913,426

-3,563,566

-3,370,805

-3,249,007

-3,142,550

152

102

101

-41,008

-40,954

-40,992

-51,244

-10,861

-11,649

-10,815

-10,248

-18,082

-18,937

-42,277

-20,458

-22,815

-9,367

-15,502

-28,594

-31,971

-29,035

-32,808

-49,266

-20,079

-2,306

-10,224

-8,404

-8,277

-2,345

6,548

37,800

-38,800

-400

-4,000

9,500

1,600

24,800

20,800

12,100

19,900

Capital Surplus

Treasury Stock

-2,391

-5,847

-8,283

-11,901

-18,704

-463,220

-455,976

-371,535

-364,901

-359,605

-355,837

-364,298

-50

-14,373

Other Stockholders 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
667,500
667,500
668,000
668,000
671,500
675,200
690,200
697,900
708,300
721,900
729,700
739,500
745,500
751,200
756,600
760,600
760,600
766,300
771,900
775,300
779,800
801,900
810,300
805,100
809,272
826,474
840,281
850,100
788,367
797,154
802,316
831,862
831,794
794,402
790,581
807,040
799,450
793,154
783,739
774,363
943,999
928,343
913,273
912,932
916,773
918,125
919,760
923,083
908,937
910,427
912,832
916,605
920,244
991,180
1,009,702
1,085,099
1,129,065
1,319,946
1,323,047
1,326,391
1,329,386
1,332,302
1,335,901
1,339,790
1,362,530
1,367,851
1,373,297
1,398,580
1,422,842
1,458,490
1,480,081
1,639,503
1,641,892
1,646,991
1,651,802
1,656,972
1,659,271
1,664,525
1,669,792
1,696,727
1,705,254
1,718,017
1,753,460
1,781,120
1,788,787
1,997,661
1,999,204
2,004,124
2,003,311
2,008,491
2,013,449
2,018,317
2,015,287
2,019,815
2,022,072
2,024,396
2,022,451
10,055,200
-3,100
-3,000
-13,200
-29,000
-50,700
0
-48,700
-49,800
-48,400
-49,400
-48,000
-46,600
-45,300
-44,000
-42,600
-41,200
-39,800
-34,500
-33,200
-31,900
0
0
0

-31,900

-33,200

-34,500

-39,800

-41,200

-42,600

-44,000

-45,300

-46,600

-48,000

-49,400

-48,400

-49,800

-48,700

-50,700

-29,000

-13,200

-3,000

-3,100

10,055,200

2,022,451

2,024,396

2,022,072

2,019,815

2,015,287

2,018,317

2,013,449

2,008,491

2,003,311

2,004,124

1,999,204

1,997,661

1,788,787

1,781,120

1,753,460

1,718,017

1,705,254

1,696,727

1,669,792

1,664,525

1,659,271

1,656,972

1,651,802

1,646,991

1,641,892

1,639,503

1,480,081

1,458,490

1,422,842

1,398,580

1,373,297

1,367,851

1,362,530

1,339,790

1,335,901

1,332,302

1,329,386

1,326,391

1,323,047

1,319,946

1,129,065

1,085,099

1,009,702

991,180

920,244

916,605

912,832

910,427

908,937

923,083

919,760

918,125

916,773

912,932

913,273

928,343

943,999

774,363

783,739

793,154

799,450

807,040

790,581

794,402

831,794

831,862

802,316

797,154

788,367

850,100

840,281

826,474

809,272

805,100

810,300

801,900

779,800

775,300

771,900

766,300

760,600

756,600

751,200

745,500

739,500

729,700

721,900

708,300

697,900

690,200

675,200

671,500

668,000

667,500

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	616,900	600,800	639,700	654,000	528,800	451,500	204,186	220,522	220,969	219,351	233,351	180,825	187,428	187,954	112,211	195,683	278,299	150,424	109,807	105,593	94,700	95,936	125,285	177,067	132,800	127,800	151,200	180,500	149,200	130,600	-	-	-	-	-	-	-	-	-
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Accumulated Other Comprehensive Income	-29,600	-34,500	-44,000	-49,400	-50,000	-3,000	-4,867,569	-4,645,072	-4,408,645	-4,331,909	-4,188,902	-4,013,118	-3,913,426	-3,563,566	-3,370,805	-3,249,007	152	101	-51,244	-10,248	-20,458	-28,594	-49,266	-8,404	37,800	9,500	12,100	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	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Capital Lease Obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Capital Stock	7,234,900	7,219,700	7,205,500	7,080,000	7,070,400	8,685,200	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Capital Surpluse	0	0	0	0	0	0	2,024,396	2,018,317	2,004,124	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Cash	27,700	25,200	26,200	144,900	23,200	160,300	3,432	3,066	3,231	4,556	4,487	5,829	3,539	928	3,860	22,914	5,753	18,196	40,969	24,611	79,559	123,006	96,691	8,762	15,800	16,400	76,600	3,700	2,400	2,700	-	-	-	-	-	-	-	-	-
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	-	-	-	-	-	-	-	-	-
Cash And Short Term Investments	27,700	25,200	26,200	144,900	23,200	160,300	3,432	3,066	3,231	4,556	4,487	5,829	11,719	13,933	37,019	22,914	5,753	18,196	40,969	24,611	79,559	123,006	96,691	8,762	15,800	16,400	76,600	3,700	2,400	2,700	-	-	-	-	-	-	-	-	-
Common Stock	7,234,900	7,219,700	7,205,500	7,080,000	7,070,400	8,685,200	710,471	708,956	706,767	658,437	641,271	632,519	628,492	560,640	545,360	541,556	477,316	436,974	434,177	430,149	364,201	364,201	431,027	350,412	341,500	329,500	327,000	323,100	314,300	308,100	-	-	-	-	-	-	-	-	-
Common Stock Shares Outstanding	230,500	230,300	229,600	227,500	239,900	214,100	142,600	142,500	139,278	132,825	128,299	126,899	118,290	112,015	109,648	103,958	90,676	87,882	87,429	83,521	73,288	71,732	70,650	68,962	67,328	67,366	66,511	70,124	67,048	66,454	59,384	52,318	34,503	34,622	34,585	34,578	34,553	34,486	34,199
Common Stock Total Equity	0	7,219,700	0	7,080,000	7,070,400	8,685,200	710,471	708,956	706,767	658,437	641,271	632,519	628,492	560,640	545,360	541,556	477,316	436,974	434,177	430,149	364,201	364,201	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Current Deferred Revenue	156,700	0	340,300	362,900	338,700	133,600	214,250	211,133	205,028	199,034	193,803	178,258	129,888	123,305	123,886	0	0	192,752	240,260	0	542,521	0	0	483,783	401,200	0	0	190,800	171,000	0	-	-	-	-	-	-	-	-	-
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Deferred Long Term Liab	0	2,171,200	2,043,300	1,851,500	1,740,500	1,757,900	685,400	762,479	751,312	754,229	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Earning Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Good Will	2,336,600	2,336,600	2,336,600	2,336,600	2,336,600	2,338,900	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	17,581	16,524	0	420,704	1,715,494	1,981,607	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Inventory	776,200	672,900	566,700	504,500	481,600	511,000	293,562	300,125	301,294	247,406	239,511	249,016	229,118	206,867	193,831	204,297	192,533	147,930	101,818	124,563	136,636	152,392	145,099	101,303	112,400	95,600	86,400	135,300	140,800	140,100	-	-	-	-	-	-	-	-	-
Liabilities And Stockholders Equity	32,244,200	29,489,900	28,520,500	27,114,800	25,975,900	25,598,100	11,624,368	11,487,074	10,705,666	10,347,001	9,597,111	9,265,231	8,682,851	8,079,638	7,525,483	7,443,259	6,395,430	5,455,175	5,210,069	5,085,711	5,734,505	6,443,099	7,513,065	7,767,208	8,008,200	7,951,400	6,977,000	6,647,800	5,490,700	5,189,600	-	-	-	-	-	-	-	-	-
Long Term Debt	11,053,300	9,905,700	9,297,900	9,190,900	8,765,500	6,687,400	3,768,988	3,499,879	3,302,047	3,430,013	3,214,563	3,095,823	2,787,445	2,776,547	2,600,034	2,310,447	2,013,635	1,563,265	1,562,990	1,639,901	2,069,132	3,272,828	3,198,382	3,457,849	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Long Term Debt Total	0	9,905,700	9,297,900	9,190,900	8,813,400	6,732,500	3,768,988	3,499,879	3,302,047	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Long Term Investments	766,400	653,300	768,700	652,100	573,200	472,100	237,102	200,122	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	-	-	-	-	-	-	-	-	-
Net Debt	13,245,500	12,010,900	11,139,300	10,176,200	9,926,600	8,366,400	4,069,790	4,015,355	3,577,425	3,663,081	3,571,352	3,401,327	3,051,267	3,032,535	2,840,279	2,608,799	2,188,440	1,705,069	1,622,021	1,680,290	2,181,320	3,469,321	3,264,567	3,305,912	3,634,400	3,525,000	2,363,000	2,658,600	1,608,400	1,662,600	-	-	-	-	-	-	-	-	-
Net Invested Capital	22,810,200	21,519,800	20,409,900	19,054,500	18,521,700	18,554,900	7,981,344	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	610,400	324,600	249,600	336,800	314,000	261,700	290,652	301,579	258,286	267,327	250,036	224,439	231,762	244,379	261,386	199,116	195,785	179,859	124,711	92,532	80,972	94,747	112,864	152,165	229,200	222,700	325,000	319,000	257,300	219,800	-	-	-	-	-	-	-	-	-
Net Tangible Assets	0	9,483,700	9,244,400	8,733,400	6,235,300	7,689,300	3,908,100	3,805,875	3,656,721	3,294,856	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Net Working Capital	-1,723,500	-1,651,800	-1,392,600	-731,500	-868,200	-1,186,200	-96,667	-278,811	-119,794	-148,709	-248,601	-203,066	-193,702	-181,237	-52,996	-129,278	-77,084	-126,456	-74,447	-2,634	62,520	-186,318	-393,363	-300,252	-748,200	-354,800	-186,000	-857,700	-118,100	-265,500	-	-	-	-	-	-	-	-	-
Non Current Assets Total	30,455,100	27,647,900	26,810,200	25,490,500	24,508,200	23,917,100	10,897,318	10,718,692	9,988,525	9,646,079	8,890,313	8,622,156	8,049,266	7,478,029	6,896,001	6,700,128	5,727,751	4,918,455	4,734,449	4,669,771	4,651,270	5,824,704	7,003,047	7,252,960	7,405,200	7,271,400	6,388,200	6,153,400	5,069,200	4,799,100	-	-	-	-	-	-	-	-	-
Non Current Liabilities Other	457,900	4,425,900	4,834,700	4,998,100	716,100	609,900	340,156	293,980	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	19,046,600	16,502,800	16,175,900	16,040,500	15,094,700	12,740,200	6,940,214	6,606,691	6,196,768	6,196,063	5,573,181	5,508,835	5,054,823	4,886,419	4,576,220	3,374,753	2,970,547	5,617,016	5,585,165	2,635,945	3,108,752	4,084,707	3,902,560	8,774,353	3,815,600	4,001,800	3,247,500	2,917,500	2,691,100	2,328,000	-	-	-	-	-	-	-	-	-
Non Currrent Assets Other	2,242,500	384,200	563,400	527,700	511,500	2,118,100	930,182	1,012,307	1,011,327	1,019,582	866,146	1,135,662	1,173,580	1,377,128	1,001,340	1,166,607	924,079	846,848	786,717	758,784	741,770	1,787,486	2,075,409	2,283,420	3,515,800	3,476,300	2,601,700	1,796,900	712,800	500,800	-	-	-	-	-	-	-	-	-
Noncontrolling Interest In Consolidated Entity	0	9,600	-2,700	-14,900	-26,600	-37,500	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	3,123,300	3,323,200	3,203,000	2,954,700	2,760,600	1,244,600	1,304,306	1,195,384	1,019,582	866,146	1,135,662	1,173,580	1,041,563	1,011,993	1,081,052	801,781	735,713	668,333	651,165	661,695	705,314	645,772	686,742	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Other Current Assets	374,800	412,500	499,500	206,200	231,700	303,900	122,979	147,084	137,466	136,204	159,016	147,371	147,514	93,769	117,489	316,804	273,608	190,735	208,122	174,234	786,068	248,250	155,364	252,018	245,600	345,300	100,800	36,400	21,000	27,900	-	-	-	-	-	-	-	-	-
Other Current Liab	619,900	762,600	255,300	208,700	284,100	442,800	101,047	96,996	132,329	145,713	116,166	121,916	195,557	214,671	202,276	355,460	285,906	160,000	100,000	247,981	191,747	389,278	395,220	76,825	100	428,700	365,900	100	-100	217,100	-	-	-	-	-	-	-	-	-
Other Liab	0	6,496,300	6,878,000	6,849,600	6,329,200	6,052,800	3,171,300	3,106,812	2,894,721	1,079,523	804,935	1,023,663	992,740	905,902	883,948	988,517	831,640	699,860	682,880	621,870	568,278	519,663	476,213	459,041	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Other Stockholder Equity	0	-34,500	-44,000	-49,400	-50,000	-3,000	2,024,396	2,018,317	2,004,124	1,781,120	1,696,727	1,656,972	1,639,503	1,398,580	1,339,790	1,326,391	1,085,099	916,605	923,083	912,932	774,363	807,040	831,862	850,100	805,100	775,300	760,600	739,500	697,900	668,000	-	-	-	-	-	-	-	-	-
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Preferred Stock Total Equity	0	0	0	0	0	0	0	0	0	0	0	0	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	23,936	24,858	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Property Plant And Equipment Gross	37,030,300	34,833,500	32,910,200	20,105,900	19,346,400	18,951,700	9,730,034	9,506,263	8,793,141	8,441,481	7,848,542	7,335,740	6,745,416	5,964,439	5,771,740	5,533,521	4,803,672	4,071,607	3,947,732	3,910,987	3,909,500	3,995,371	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Property Plant And Equipment Net	23,799,800	22,277,200	21,150,400	20,105,900	19,346,400	18,951,700	9,730,034	9,506,263	8,793,141	8,441,481	7,848,542	7,335,740	6,745,416	5,964,439	5,771,740	5,533,521	4,803,672	4,071,607	3,947,732	3,910,987	3,909,500	3,995,371	4,042,852	3,993,438	3,889,400	3,795,100	3,786,500	4,356,500	4,356,400	4,298,300	-	-	-	-	-	-	-	-	-
Property Plant Equipment	0	22,136,500	21,002,600	19,951,000	19,216,900	18,817,600	9,652,800	9,414,386	349,402	8,441,481	7,848,542	7,335,740	6,745,416	6,309,476	5,771,740	5,533,487	4,803,638	4,071,573	3,947,698	3,910,908	3,909,351	3,953,832	3,982,648	3,933,624	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Retained Earnings	2,457,800	2,298,500	2,082,900	1,702,800	1,551,500	1,346,000	1,173,255	1,078,602	945,830	855,299	724,776	606,649	501,216	423,647	360,199	318,197	264,477	185,779	109,987	55,053	-102,782	-185,961	606,502	714,454	691,000	823,600	914,400	562,100	540,900	498,400	-	-	-	-	-	-	-	-	-
Retained Earnings Total Equity	0	2,298,500	2,082,900	1,702,800	1,551,500	1,346,000	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	2,093,800	2,130,400	1,867,600	1,130,200	1,184,300	1,839,300	304,234	518,542	28,309	27,933	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	13,273,200	12,036,100	11,165,500	10,321,100	9,949,800	8,526,700	4,073,222	4,018,421	3,580,656	3,667,637	3,575,839	3,407,156	3,054,806	3,033,463	2,844,139	2,631,713	2,194,193	1,723,265	1,662,990	1,704,901	2,260,879	3,592,327	3,361,258	3,314,674	3,650,200	3,541,400	2,439,600	2,662,300	1,610,800	1,665,300	-	-	-	-	-	-	-	-	-
Short Term Debt	2,119,100	2,130,400	1,867,600	1,130,200	1,184,300	1,839,300	304,234	518,542	278,609	285,533	412,079	365,142	314,414	256,916	244,105	321,266	180,558	160,000	100,000	65,000	191,747	319,499	382,876	76,825	817,100	478,300	257,700	980,700	219,500	308,300	-	-	-	-	-	-	-	-	-
Short Term Investments	0	0	0	186,000	0	0	0	0	0	0	0	573	8,180	13,005	33,159	0	0	0	2,430	12,279	17,925	159,006	14,795	26,151	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Total Assets	32,244,200	29,489,900	28,520,500	27,114,800	25,975,900	25,598,100	11,624,368	11,487,074	10,705,666	10,347,001	9,597,111	9,265,231	8,682,851	8,079,638	7,525,483	7,443,259	6,395,430	5,455,175	5,210,069	5,085,711	5,734,505	6,443,099	7,513,065	7,767,208	8,008,200	7,951,400	6,977,000	6,647,800	5,490,700	5,189,600	-	-	-	-	-	-	-	-	-
Total Current Assets	1,789,100	1,842,000	1,710,300	1,624,300	1,467,700	1,681,000	727,050	768,382	717,141	700,922	706,798	643,075	633,585	601,609	629,482	743,131	667,679	536,720	475,620	415,940	1,083,235	618,395	510,018	514,248	603,000	680,000	588,800	494,400	421,500	390,500	-	-	-	-	-	-	-	-	-
Total Current Liabilities	3,512,600	3,493,800	3,102,900	2,355,800	2,335,900	2,867,200	823,717	1,047,193	836,935	849,631	955,399	846,141	827,287	782,846	682,478	872,409	744,763	663,176	550,067	418,574	1,020,715	804,713	903,381	814,500	1,351,200	1,034,800	774,800	1,352,100	539,600	656,000	-	-	-	-	-	-	-	-	-
Total Liab	22,559,200	19,996,600	19,278,800	18,396,300	17,430,600	15,607,400	7,763,931	7,653,884	7,033,703	7,045,694	6,528,580	6,354,976	5,882,110	5,669,265	5,258,698	5,235,679	4,546,950	3,894,280	3,772,630	3,676,389	4,697,745	5,409,083	5,502,154	5,431,197	5,914,400	5,562,800	4,503,600	4,728,200	3,762,700	3,402,500	-	-	-	-	-	-	-	-	-
Total Permanent 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	-	-	-	-	-	-	-	-	-
Total Stockholder Equity	9,663,100	9,483,700	9,244,400	8,733,400	8,571,900	10,028,200	3,908,122	3,805,875	3,656,721	3,294,856	3,062,774	2,896,140	2,790,647	2,404,303	2,266,785	2,207,580	1,848,480	1,560,895	1,437,439	1,409,322	1,036,760	978,122	1,844,061	1,931,420	1,900,300	2,182,800	2,309,000	1,919,600	1,728,000	1,649,400	-	-	-	-	-	-	-	-	-
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-2,391	-18,704	-364,901	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	-	-	-	-	-	-	-	-	-

	2024-03-31	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	356,700	616,900	418,000	369,800	366,400	600,800	398,200	474,300	396,100	639,700	437,000	390,000	345,300	654,000	358,900	332,800	298,100	528,800	311,300	278,100	293,700	451,500	303,700	327,600	139,308	204,186	147,933	139,628	162,231	220,522	228,046	178,374	230,307	220,969	175,309	185,307	203,138	219,351	194,663	171,162	191,216	233,351	178,213	149,680	199,196	180,825	169,306	151,227	202,154	187,428	152,465	173,225	178,870	187,954	138,376	171,996	130,093	112,211	117,969	151,531	176,189	195,683	188,567	242,246	220,717	278,299	190,507	157,414	142,502	150,424	127,929	119,758	118,598	109,807	107,975	112,850	110,301	105,593	101,666	91,769	95,053	94,700	80,268	96,501	81,709	95,936	102,945	122,703	123,830	125,285	102,768	119,012	118,101	177,067	166,992	146,393	136,398	132,800	103,000	121,700	86,500	127,800	175,100	144,700	96,000	151,200	144,200	153,500	115,200	180,500	111,900	132,000	123,600	149,200	101,400	117,800	96,200	130,600	103,800	123,400	130,900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accumulated Other Comprehensive Income	-28,300	-29,600	-30,500	-31,900	-33,200	-34,500	-39,800	-41,200	-42,600	-44,000	-45,300	-46,600	-48,000	-49,400	-48,400	-49,800	-48,700	-50,000	-50,700	-29,000	-13,200	-3,000	3,100	-10,055,200	0	-4,867,569	0	0	0	-4,645,072	0	0	0	-4,408,645	0	0	0	-4,331,909	0	0	0	-4,188,902	0	0	0	-4,013,118	0	0	0	-3,913,426	0	0	0	-3,563,566	0	0	0	-3,370,805	0	0	0	-3,249,007	-3,142,550	-3,142,550	-3,142,550	152	94	102	82	101	-41,008	-40,954	-40,992	-51,244	-10,861	-11,649	-10,815	-10,248	-18,082	-18,937	-42,277	-20,458	-22,815	-9,367	-15,502	-28,594	-31,971	-29,035	-32,808	-49,266	-20,079	-2,306	-10,224	-8,404	-8,277	-2,345	6,548	37,800	-38,800	-400	-4,000	9,500	1,600	24,800	20,800	12,100	19,900	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital Lease Obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital Stock	7,235,000	7,234,900	7,231,500	7,229,000	7,222,200	7,219,700	7,216,600	7,212,500	7,206,400	7,205,500	7,201,800	7,197,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital Surpluse	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	63,700	27,700	41,000	31,400	28,400	25,200	24,700	22,400	22,200	26,200	25,300	58,400	482,000	144,900	361,600	176,200	304,400	23,200	50,100	107,000	133,600	160,300	679,700	1,280,100	11,166	3,432	3,388	3,210	3,359	3,066	3,937	5,213	3,471	3,231	3,829	2,266	6,074	4,556	5,835	10,751	9,065	4,487	9,923	3,973	5,643	5,829	4,379	6,654	3,726	3,539	4,593	5,282	3,343	928	4,472	3,323	2,843	3,860	3,748	4,941	19,450	22,914	4,299	8,998	6,964	5,753	8,047	6,109	7,434	18,196	9,071	10,005	8,149	40,969	16,285	400,055	25,804	24,611	38,328	76,425	355,270	79,559	165,414	135,771	213,626	123,006	150,494	97,743	93,620	96,691	64,493	66,766	14,178	8,762	6,693	6,643	1,690	15,800	25,500	23,400	26,300	16,400	15,700	17,700	13,900	76,600	553,700	1,900	2,300	3,700	1,000	1,500	3,000	2,400	1,700	2,500	3,100	2,700	2,100	1,700	10,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash And Short Term Investments	63,700	27,700	41,000	31,400	28,400	25,200	24,700	22,400	22,200	26,200	25,300	58,400	482,000	144,900	361,600	176,200	304,400	23,200	50,100	107,000	133,600	160,300	679,700	1,280,100	11,166	3,432	3,388	3,210	3,359	3,066	3,937	5,213	3,471	3,231	3,829	2,266	6,074	4,556	5,835	10,751	9,065	4,487	9,923	3,973	5,643	5,829	7,725	12,635	9,805	11,719	10,713	16,725	9,339	13,933	25,557	33,427	58,558	37,019	63,025	111,130	97,409	22,914	4,299	8,998	6,964	5,753	8,047	6,109	7,434	18,196	9,071	10,005	8,149	40,969	16,285	400,055	25,804	24,611	38,328	76,425	355,270	79,559	165,414	135,771	213,626	123,006	150,494	97,743	93,620	96,691	64,493	66,766	14,178	8,762	6,693	6,643	1,690	15,800	25,500	23,400	26,300	16,400	15,700	17,700	13,900	76,600	553,700	1,900	2,300	3,700	1,000	1,500	3,000	2,400	1,700	2,500	3,100	2,700	2,100	1,700	10,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock	7,235,000	7,234,900	7,231,500	7,229,000	7,222,200	7,219,700	7,216,600	7,212,500	7,206,400	7,205,500	7,201,800	7,197,600	7,081,500	7,080,000	7,077,000	7,073,500	7,072,200	7,070,400	7,066,900	7,563,000	8,110,400	8,685,200	9,236,400	9,718,100	711,166	710,471	710,471	710,467	710,238	708,956	708,719	708,455	708,143	706,767	706,344	705,893	660,831	658,437	653,290	646,364	644,068	641,271	635,320	634,675	634,007	632,519	631,845	631,119	630,345	628,492	585,419	578,586	567,939	560,640	554,170	553,359	552,336	545,360	544,487	543,612	542,533	541,556	540,933	540,233	488,814	477,316	458,187	453,697	437,523	436,974	436,295	435,736	434,850	434,177	433,713	433,184	432,028	430,149	429,027	428,535	419,112	364,201	364,201	364,201	364,201	364,201	461,900	459,444	434,618	431,027	427,678	425,339	424,861	350,412	347,906	344,568	344,568	341,500	338,400	335,800	330,800	329,500	328,700	327,900	327,000	327,000	326,400	325,400	324,400	323,100	321,200	319,200	317,200	314,300	312,600	309,500	308,800	308,100	308,100	308,100	308,100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock Shares Outstanding	230,400	229,729	230,500	230,500	230,300	229,546	230,600	230,400	230,200	229,600	230,200	229,700	227,600	227,500	227,500	227,600	227,500	239,900	235,000	243,400	253,000	214,100	268,800	181,000	142,700	142,585	142,500	142,600	142,696	142,659	142,578	142,497	142,311	142,057	141,838	137,412	135,540	134,522	133,029	131,973	131,269	128,299	128,111	127,930	127,619	126,899	127,135	126,877	126,609	118,792	118,165	114,908	113,875	111,629	112,315	111,523	110,925	109,648	109,753	109,539	109,331	103,958	108,715	100,734	97,416	91,467	91,941	89,782	87,947	87,882	88,031	87,462	87,279	86,947	87,743	86,827	86,569	83,521	87,141	85,834	73,609	73,080	72,572	73,534	72,337	71,732	72,059	71,646	71,369	70,650	70,736	70,409	70,359	68,962	69,382	68,731	67,734	67,328	68,056	68,519	66,774	67,366	64,909	62,000	66,222	65,652	65,431	67,500	67,213	70,674	72,299	71,750	67,879	66,931	65,364	72,333	67,097	65,812	65,568	68,636	64,804	59,384	59,333	58,085	57,865	52,318	57,761	58,077	34,459	34,503	34,583	35,455	34,421	34,622	34,677	34,615	34,824	34,585	34,643	34,500	34,566	34,578	34,566	34,566	34,566	34,553	34,566	34,566	34,566	34,486	34,566	34,566	34,556	34,199	34,388
Common Stock Total Equity	0	0	0	7,229,000	7,222,200	7,219,700	7,216,600	0	0	0	7,201,800	7,197,600	7,081,500	7,080,000	7,077,000	7,073,500	7,072,200	7,070,400	7,066,900	7,563,000	8,110,400	8,685,200	9,236,400	9,718,100	711,166	710,471	710,471	710,467	710,238	708,956	708,719	708,455	708,143	706,767	706,344	705,893	660,831	658,437	653,290	646,364	644,068	641,271	635,320	634,675	634,007	632,519	631,845	631,119	630,345	628,492	585,419	578,586	567,939	560,640	554,170	553,359	552,336	545,360	544,487	543,612	542,533	541,556	540,933	540,233	488,814	477,316	458,187	453,697	437,523	436,974	436,295	435,736	434,850	434,177	433,713	433,184	432,028	430,149	429,027	428,535	419,112	364,201	364,201	364,201	364,201	364,201	0	0	0	0	0	0	0	0	0	0	0	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	540,900	156,700	570,800	429,700	0	0	54,600	6,900	0	340,300	509,500	383,900	468,000	362,900	560,800	420,800	504,000	338,700	456,800	331,600	425,300	294,300	401,700	292,300	278,222	214,250	232,938	188,609	267,880	211,133	234,593	189,820	267,069	205,028	233,416	185,564	247,203	199,034	220,264	177,330	238,865	193,803	209,196	167,318	221,053	178,258	158,869	113,542	173,962	129,888	135,037	102,315	163,311	123,305	137,992	100,455	166,055	123,886	133,417	97,936	103,473	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	401,200	0	450,300	455,000	0	0	440,400	0	0	0	0	0	190,800	205,500	0	0	171,000	0	0	270,700	0	0	0	313,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred Long Term Liab	0	0	0	2,224,800	2,200,400	2,171,200	2,161,000	2,094,000	2,068,100	2,043,300	2,012,000	2,214,400	1,892,800	1,851,500	1,871,200	1,714,600	1,714,500	1,740,500	1,869,700	1,701,700	1,731,600	1,972,400	1,914,900	1,816,200	681,036	685,355	748,934	750,888	0	762,479	0	0	0	751,312	0	0	0	754,229	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Good Will	2,336,600	2,336,600	2,336,600	2,336,600	2,336,600	2,336,600	2,336,600	2,336,600	2,336,600	2,336,600	2,336,600	2,336,600	2,336,600	2,336,600	2,336,600	2,336,600	2,336,600	2,336,600	2,336,600	2,336,600	2,338,900	2,338,900	2,333,500	2,333,700	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,333,500	2,333,700	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	17,581	0	0	0	16,524	0	0	0	0	0	0	0	420,704	606,479	753,643	790,645	1,715,494	1,764,269	1,821,411	1,930,621	1,981,607	2,070,569	2,143,430	2,196,380	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Inventory	800,700	776,200	739,900	729,400	724,100	672,900	615,200	636,500	612,700	566,700	545,000	538,100	492,300	504,500	512,100	520,300	498,900	481,600	454,400	488,700	466,500	511,000	520,900	539,900	286,831	293,562	285,074	302,696	310,861	300,125	290,080	299,465	301,340	301,294	276,689	279,026	265,967	247,406	244,179	256,521	249,687	239,511	237,591	239,497	236,991	249,016	249,285	256,316	254,604	229,118	209,279	223,932	220,642	206,867	201,643	203,476	195,697	193,831	200,206	206,904	207,971	204,297	198,392	211,607	207,728	192,533	180,430	172,242	157,815	147,930	136,570	134,674	116,420	101,818	97,119	118,395	118,841	124,563	127,143	132,082	129,904	136,636	138,792	144,892	139,678	152,392	144,141	147,790	147,610	145,099	131,002	121,454	107,337	101,303	106,966	117,954	112,141	112,400	105,000	111,900	104,100	95,600	89,700	94,400	92,200	86,400	139,900	130,900	112,900	135,300	154,100	130,000	107,600	140,800	149,900	140,600	121,900	140,100	136,100	125,200	100,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Liabilities And Stockholders Equity	31,256,300	32,244,200	30,616,000	30,277,100	29,685,900	29,489,900	29,247,600	29,188,800	28,739,900	28,520,500	28,182,100	28,008,800	28,020,100	27,114,800	26,881,200	26,250,400	26,184,700	25,975,900	25,907,500	25,718,400	26,060,700	25,598,100	26,075,200	26,659,300	11,620,369	11,624,368	11,625,375	11,596,150	11,515,590	11,487,074	11,244,418	10,970,742	10,805,597	10,705,666	10,584,079	10,548,159	10,409,735	10,347,001	10,073,664	9,871,242	9,710,459	9,597,111	9,605,835	9,483,745	9,390,484	9,265,231	9,136,510	9,042,821	8,841,391	8,682,851	8,389,903	8,323,148	8,162,756	8,079,638	7,868,959	7,819,138	7,812,770	7,525,483	7,571,605	7,600,332	7,431,758	7,443,259	6,978,138	7,064,161	6,580,968	6,395,430	5,963,268	5,858,875	5,459,621	5,455,175	5,146,390	5,254,508	5,162,409	5,210,069	5,230,185	5,643,794	5,156,853	5,085,711	5,120,290	5,397,782	5,341,320	5,734,505	6,081,534	6,708,928	6,860,662	6,443,099	6,689,984	6,841,824	6,467,645	7,513,065	7,470,819	7,628,745	7,576,118	7,767,208	7,798,953	7,976,198	7,821,555	8,008,200	8,075,000	8,198,000	7,987,800	7,951,400	8,023,400	7,444,800	7,206,900	6,977,000	6,868,500	6,702,300	6,588,700	6,647,800	6,083,200	5,987,300	5,958,800	5,490,700	5,265,700	5,214,200	5,196,600	5,189,600	5,075,800	5,053,000	5,037,800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long Term Debt	11,658,400	11,053,300	9,297,600	10,097,100	10,097,200	9,905,700	9,197,200	9,196,700	9,247,100	9,297,900	9,297,300	9,297,300	9,090,600	9,190,900	9,276,400	9,281,200	8,993,500	8,765,500	8,768,000	7,141,300	7,144,700	6,636,300	6,639,800	6,641,100	3,739,353	3,813,849	3,768,285	3,768,833	3,768,415	3,544,307	3,499,439	3,498,926	3,150,478	3,347,094	3,080,023	3,229,828	3,228,931	3,430,013	3,381,995	3,382,525	3,135,909	3,214,563	3,163,871	3,163,845	3,263,953	3,095,823	3,061,639	3,042,472	2,894,225	2,787,445	2,741,604	2,761,049	2,763,744	2,776,547	2,778,534	2,797,331	2,800,260	2,600,034	2,599,866	2,599,823	2,301,309	2,310,447	2,013,797	2,157,322	2,006,979	2,013,635	1,837,212	1,836,600	1,563,308	1,563,265	1,563,196	1,563,128	1,563,059	1,562,990	1,562,920	1,562,849	1,528,511	1,639,901	1,659,383	1,723,911	1,696,826	2,069,132	2,344,322	2,839,871	2,890,227	3,272,828	3,414,086	3,724,670	2,520,854	3,198,382	3,282,932	3,416,171	3,440,667	3,457,849	3,494,627	3,537,672	3,027,074	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	0	0	10,097,100	10,097,200	9,905,700	9,197,200	9,196,700	9,247,100	9,297,900	9,297,300	9,297,300	9,090,600	9,190,900	9,276,400	9,281,200	8,993,500	8,813,400	8,811,500	7,186,400	7,190,700	6,636,300	6,639,800	6,641,100	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	805,900	766,400	711,200	717,200	689,500	653,300	613,500	687,600	733,200	768,700	732,000	729,400	327,700	652,100	587,500	557,400	497,400	573,200	541,000	535,700	518,300	472,100	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Debt	13,566,900	13,245,500	12,719,400	12,873,200	12,322,000	12,010,900	11,639,300	11,899,300	11,542,400	11,139,300	10,758,900	10,950,800	10,802,100	10,176,200	9,882,100	10,238,600	10,086,000	9,926,600	9,756,900	9,618,700	9,414,500	8,366,400	7,622,000	7,536,000	4,048,324	4,069,790	3,982,531	4,123,361	4,019,894	4,015,355	3,830,244	3,822,555	3,615,649	3,577,425	3,408,103	3,562,977	3,676,572	3,663,081	3,606,651	3,743,172	3,584,000	3,571,352	3,483,812	3,597,645	3,429,096	3,401,327	3,298,676	3,430,078	3,220,560	3,051,267	3,157,002	3,253,758	3,092,599	3,032,535	2,967,595	3,064,568	3,036,574	2,840,279	2,764,681	2,803,976	2,686,739	2,608,799	2,446,217	2,328,784	2,323,762	2,188,440	2,003,165	2,000,491	1,794,874	1,705,069	1,641,125	1,751,123	1,697,910	1,622,021	1,646,635	1,731,294	1,667,707	1,680,290	1,692,041	2,034,118	1,781,076	2,181,320	2,508,228	2,732,322	2,717,592	3,469,321	3,462,152	3,534,441	3,266,748	3,264,567	3,237,455	3,308,295	3,320,342	3,305,912	3,364,290	3,565,716	3,497,143	3,634,400	3,713,900	3,747,900	3,647,200	3,525,000	3,321,100	2,819,100	2,619,700	2,363,000	1,479,800	2,677,500	2,631,900	2,658,600	2,111,900	2,179,600	2,021,500	1,608,400	1,683,100	1,694,900	1,634,100	1,662,600	1,574,200	1,573,100	1,466,700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Invested Capital	23,269,700	22,810,200	22,509,400	22,439,500	21,839,400	21,519,800	21,273,000	21,229,000	20,801,700	20,409,900	20,102,000	19,995,200	8,836,000	19,054,500	19,045,800	18,962,600	18,919,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	175,300	610,400	345,000	321,100	207,300	324,600	391,200	386,500	202,100	249,600	398,400	456,100	307,400	336,800	372,400	508,700	299,700	314,000	334,100	308,800	221,500	261,700	517,300	488,700	244,411	290,652	308,275	274,426	237,032	301,579	322,386	298,841	225,090	258,286	288,764	266,330	236,285	267,327	300,120	259,205	231,782	250,036	266,533	239,319	226,250	224,439	267,218	277,488	197,826	231,762	252,045	281,106	226,893	244,379	260,404	272,723	249,163	261,386	278,879	305,802	244,252	199,116	227,747	247,222	182,645	195,785	241,834	220,296	169,371	179,859	195,716	203,601	154,828	124,711	118,257	72,914	50,917	92,532	105,434	88,621	64,500	80,972	93,157	77,522	52,480	94,747	116,507	101,899	102,209	112,864	121,098	130,071	91,340	152,165	175,653	245,031	198,012	229,200	255,200	226,900	188,800	222,700	316,200	251,400	179,800	325,000	264,100	277,700	271,500	319,000	232,700	232,000	270,900	257,300	212,000	178,800	214,900	219,800	162,100	182,900	201,400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Tangible Assets	0	0	0	9,534,900	9,489,000	9,483,700	9,609,000	9,307,300	9,237,100	9,244,400	9,317,800	6,649,400	8,806,300	8,733,400	8,802,100	6,211,200	6,192,600	6,235,300	6,282,700	6,546,500	7,084,000	7,689,300	10,688,900	10,938,100	3,909,712	3,908,122	3,929,003	3,825,529	0	3,805,875	0	0	0	3,656,721	0	0	0	3,294,856	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Working Capital	-1,363,400	-1,723,500	-2,913,600	-2,116,300	-1,668,100	-1,651,800	-1,766,000	-1,937,600	-1,669,300	-1,392,600	-868,800	-974,300	-21,600	-731,500	-183,500	-295,700	-664,900	-868,200	-562,800	-1,943,400	-1,407,800	-1,186,200	-340,200	-140,600	-147,101	-96,667	46,203	-33,946	-45,638	-278,811	-154,725	-79,643	-398,354	-119,794	-121,010	-91,393	-362,137	-148,709	-51,701	-111,501	-305,083	-248,601	-159,823	-222,855	-102,571	-203,066	-62,679	-134,509	-241,490	-193,702	-282,931	-307,788	-288,162	-181,237	-47,929	-89,216	-103,661	-52,996	-335	9,846	-202,527	-129,278	-271,643	38,658	-146,779	-77,084	-36,089	-40,231	-124,988	-126,456	-7,036	-78,528	-98,291	-74,447	-133,003	-160,295	-148,626	-2,634	-47,138	-20,182	-61,582	62,520	111,942	493,949	508,744	-186,318	-248,728	-18,915	-1,070,248	-393,363	-344,470	-241,904	-288,372	-300,252	-328,119	-379,236	-799,561	-748,200	-537,400	-531,500	-501,700	-354,800	-492,600	-805,400	-626,800	-186,000	219,600	-1,174,700	-1,150,900	-857,700	-538,000	-715,300	-281,600	-118,100	-281,700	-241,400	-265,200	-265,500	-246,300	-224,700	-207,800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Current Assets Total	29,429,800	30,455,100	28,719,900	28,441,800	27,887,600	27,647,900	27,341,900	27,266,700	27,017,900	26,810,200	26,380,300	26,279,200	26,018,200	25,490,500	24,966,500	24,460,000	24,451,900	24,508,200	24,395,200	24,179,000	24,133,100	23,917,100	23,756,200	23,722,000	10,937,121	10,897,318	10,892,326	10,855,924	10,794,490	10,718,692	10,482,115	10,228,874	10,130,018	9,988,525	9,826,396	9,794,627	9,735,170	9,646,079	9,324,326	9,123,089	9,003,635	8,890,313	8,911,563	8,819,264	8,766,806	8,622,156	8,458,318	8,326,536	8,209,540	8,049,266	7,784,991	7,658,850	7,586,858	7,478,029	7,283,187	7,197,029	7,183,511	6,896,001	6,913,995	6,860,061	6,744,245	6,700,128	6,265,354	6,115,370	5,839,227	5,727,751	5,312,724	5,217,369	4,953,006	4,918,455	4,631,048	4,676,188	4,692,860	4,734,449	4,829,415	4,817,174	4,739,951	4,669,771	4,734,358	4,732,905	4,681,598	4,651,270	4,810,033	5,071,921	5,060,626	5,824,704	6,134,251	6,201,282	5,956,923	7,003,047	7,029,267	7,107,385	7,217,617	7,252,960	7,430,864	7,518,463	7,377,364	7,405,200	7,439,100	7,493,900	7,344,800	7,271,400	7,253,100	6,915,100	6,808,300	6,388,200	5,879,900	6,253,300	6,173,000	6,153,400	5,657,500	5,570,700	5,538,600	5,069,200	4,865,700	4,839,600	4,814,900	4,799,100	4,744,000	4,695,600	4,680,600	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Current Liabilities Other	459,500	457,900	452,500	4,452,900	4,420,200	4,425,900	4,602,200	4,727,600	4,795,900	4,834,700	4,890,200	490,600	4,997,900	4,998,100	4,851,200	546,100	711,100	716,100	708,700	726,900	695,800	4,080,400	4,161,400	4,177,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Current Liabilities Total	18,402,300	19,046,600	16,038,500	16,774,800	16,717,800	16,502,800	15,960,400	16,018,300	16,111,100	16,175,900	16,199,500	16,327,800	15,981,300	16,040,500	15,998,800	15,637,400	15,281,600	15,094,700	15,242,500	13,380,900	13,333,600	12,740,200	12,767,200	12,686,000	6,925,574	6,940,214	7,059,629	6,967,099	6,917,683	6,606,691	6,502,972	6,434,480	6,044,459	6,196,768	6,029,465	6,118,770	6,057,685	6,196,063	5,995,248	5,880,645	5,593,048	5,573,181	5,714,540	5,656,759	5,740,613	5,508,835	5,496,874	5,397,913	5,179,085	5,054,823	4,884,392	4,860,353	4,862,686	4,886,419	4,827,781	4,787,395	4,784,668	4,576,220	4,629,679	4,638,245	4,319,193	3,374,753	6,631,684	3,170,923	2,961,218	2,970,547	2,722,742	6,071,103	2,484,845	5,617,016	2,508,872	2,516,375	2,521,233	5,585,165	2,596,117	5,774,256	2,562,652	2,635,945	2,693,013	2,753,683	2,717,375	3,108,752	3,345,556	3,646,459	3,706,909	4,084,707	4,226,187	4,329,536	3,033,569	3,902,560	3,931,179	4,106,126	4,155,525	4,157,656	4,240,908	4,309,849	3,806,914	3,815,600	4,070,600	4,091,100	4,001,800	4,001,800	3,758,500	3,138,300	3,231,200	3,247,500	3,196,100	2,676,300	2,638,500	2,917,500	2,761,300	2,631,300	2,952,100	2,691,100	2,440,800	2,500,600	2,457,300	2,328,000	2,412,400	2,391,600	2,394,800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Currrent Assets Other	1,531,600	2,242,500	1,601,100	534,800	366,000	384,200	580,300	716,100	758,800	2,535,500	728,900	992,400	2,194,000	2,375,400	578,700	1,695,300	1,591,600	2,217,800	648,100	583,500	662,900	2,118,100	1,278,200	461,200	932,304	930,182	990,318	977,102	1,004,680	1,012,307	984,634	975,925	1,004,983	1,011,327	994,789	988,809	1,036,494	1,019,582	826,061	829,820	862,089	866,146	1,093,768	1,102,355	1,171,360	1,135,662	1,128,653	1,133,471	1,181,490	1,173,580	1,038,481	1,002,789	1,063,600	1,377,128	1,300,349	1,296,738	1,346,911	1,001,340	1,047,867	1,047,022	1,031,971	1,166,607	922,187	997,768	908,024	924,079	811,249	819,576	816,944	846,848	663,538	696,217	732,923	786,717	912,020	893,462	813,673	758,784	844,157	833,867	782,738	741,770	896,608	1,124,619	1,113,794	1,787,486	1,948,372	1,996,527	1,741,506	2,075,409	2,113,165	2,171,060	2,249,296	2,283,420	2,431,797	2,490,346	2,384,472	3,515,800	3,593,800	3,697,800	3,556,500	3,476,300	3,486,400	3,143,900	3,038,000	2,601,700	1,517,000	1,890,500	1,825,800	1,796,900	1,308,300	1,222,400	1,191,800	712,800	528,000	520,300	508,800	500,800	496,200	463,300	467,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Noncontrolling Interest In Consolidated Entity	0	0	0	15,800	12,700	9,600	6,500	3,500	400	-2,700	-5,800	-8,900	-11,900	-14,900	-17,900	-20,900	-23,800	-26,600	-29,400	-28,400	-31,200	-37,500	-40,100	-42,700	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	3,129,300	0	3,123,300	3,344,000	3,317,200	3,523,800	3,323,200	3,290,200	3,467,100	3,426,200	3,203,000	2,981,200	2,875,500	2,848,600	2,954,700	3,051,100	2,895,100	2,785,000	2,760,600	2,665,900	2,666,700	1,173,457	1,167,284	1,220,245	1,197,133	1,217,500	1,212,429	1,183,430	1,165,104	1,188,438	1,195,384	1,176,545	1,180,743	1,226,848	1,204,598	1,010,717	1,015,716	1,040,680	1,041,771	1,261,316	1,261,986	1,332,229	1,286,416	1,277,113	1,601,946	1,324,654	1,303,850	1,166,995	1,145,471	1,205,766	1,168,553	1,082,000	1,066,128	1,118,417	1,124,261	1,165,692	1,151,505	1,124,511	1,166,641	922,187	997,768	908,024	924,113	811,249	819,576	816,944	846,882	663,538	696,217	732,923	786,751	912,020	893,462	825,292	758,863	844,157	833,867	782,738	741,919	896,608	1,124,619	1,113,794	1,870,872	2,130,206	2,306,362	2,058,433	3,020,399	3,012,731	3,086,151	3,208,906	3,319,336	3,465,230	3,561,785	3,473,401	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	362,500	374,800	323,200	348,100	432,500	412,500	432,100	477,400	502,100	499,500	331,500	272,700	255,900	206,200	205,900	207,700	228,200	231,700	204,800	242,700	266,500	303,900	332,500	347,700	120,274	122,979	120,531	140,817	149,007	147,084	130,275	120,355	125,407	137,466	149,160	167,690	127,650	136,204	147,853	161,740	157,738	159,016	167,058	165,167	136,235	147,371	139,353	132,396	152,220	147,514	120,986	120,972	82,821	93,769	78,901	92,320	106,162	117,489	90,958	89,140	97,998	316,804	282,346	480,964	344,404	273,608	220,233	242,859	171,995	190,735	173,985	230,040	190,152	208,122	169,109	235,256	221,340	174,234	115,027	367,749	110,048	786,068	874,138	1,278,822	1,394,252	248,250	144,591	293,110	167,283	155,364	124,959	203,069	145,646	252,018	78,777	88,107	132,348	245,600	250,200	341,900	323,800	345,300	348,700	166,200	112,700	100,800	30,900	38,500	29,000	36,400	37,900	53,100	38,700	21,000	36,400	52,700	41,800	27,900	31,500	47,600	44,800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Current Liab	320,100	619,900	358,100	344,600	846,800	762,600	752,100	653,500	677,700	255,300	237,200	218,100	237,600	208,700	211,200	198,900	198,700	284,100	268,000	288,700	213,000	282,100	343,000	334,100	92,682	101,047	88,341	88,197	81,789	96,996	119,647	124,475	107,915	132,329	138,059	138,639	132,646	145,713	155,621	139,764	124,670	116,166	136,822	132,565	135,214	121,916	171,280	191,765	167,164	195,557	180,350	198,555	189,681	214,671	163,800	168,314	197,615	202,276	237,996	271,864	205,498	355,460	359,141	487,427	344,056	285,906	322,126	354,323	250,101	352,752	307,449	339,090	306,242	340,260	325,798	305,565	290,227	247,981	260,418	206,658	186,731	734,268	749,971	803,830	954,087	389,278	502,956	409,960	397,958	395,220	444,238	465,362	414,919	560,608	432,860	435,891	415,595	100	476,700	100	100	428,700	468,000	-100	458,300	365,900	498,400	197,500	224,700	100	-100	160,100	219,900	-100	236,700	199,400	-100	217,100	255,000	240,900	-100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Liab	0	0	0	6,677,700	0	6,496,300	6,763,200	6,821,600	6,864,000	6,878,000	6,902,200	7,030,500	6,890,700	6,849,600	6,722,400	6,356,200	6,288,100	6,198,900	6,351,500	6,112,700	6,056,000	6,052,800	6,076,300	5,993,800	3,186,221	2,053,529	1,216,164	1,194,806	1,172,001	1,098,954	1,058,579	1,071,411	1,065,829	1,048,481	1,139,171	1,168,123	1,129,753	1,079,523	933,999	884,397	868,458	804,935	1,064,620	1,069,090	1,078,704	1,023,663	1,060,782	1,055,344	1,013,848	992,740	876,274	889,429	883,661	905,902	882,895	871,052	877,459	883,948	925,981	945,082	940,105	988,517	749,336	829,939	795,141	831,640	788,188	778,604	761,711	699,860	582,819	619,313	626,952	682,880	613,689	634,360	618,698	621,870	662,313	673,793	647,100	568,278	544,912	569,468	540,539	519,663	501,062	504,634	467,193	476,213	469,716	476,086	446,701	459,041	471,395	487,415	453,990	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	0	0	0	-31,900	-33,200	-34,500	-39,800	-41,200	-42,600	-44,000	-45,300	-46,600	-48,000	-49,400	-48,400	-49,800	-48,700	0	-50,700	-29,000	-13,200	-3,000	-3,100	10,055,200	2,022,451	2,024,396	2,022,072	2,019,815	2,015,287	2,018,317	2,013,449	2,008,491	2,003,311	2,004,124	1,999,204	1,997,661	1,788,787	1,781,120	1,753,460	1,718,017	1,705,254	1,696,727	1,669,792	1,664,525	1,659,271	1,656,972	1,651,802	1,646,991	1,641,892	1,639,503	1,480,081	1,458,490	1,422,842	1,398,580	1,373,297	1,367,851	1,362,530	1,339,790	1,335,901	1,332,302	1,329,386	1,326,391	1,323,047	1,319,946	1,129,065	1,085,099	1,009,702	991,180	920,244	916,605	912,832	910,427	908,937	923,083	919,760	918,125	916,773	912,932	913,273	928,343	943,999	774,363	783,739	793,154	799,450	807,040	790,581	794,402	831,794	831,862	802,316	797,154	788,367	850,100	840,281	826,474	809,272	805,100	810,300	801,900	779,800	775,300	771,900	766,300	760,600	760,600	756,600	751,200	745,500	739,500	729,700	721,900	708,300	697,900	690,200	675,200	671,500	668,000	668,000	667,500	667,500	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,436	21,450	21,939	23,936	24,688	24,858	24,858	24,858	24,858	24,858	24,858	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	37,438,900	37,030,300	36,133,700	35,614,900	34,857,200	34,833,500	33,911,600	0	0	0	0	20,475,500	20,255,400	20,105,900	19,780,800	19,350,300	19,383,500	19,346,400	19,139,900	19,092,600	19,009,200	18,951,700	19,006,900	18,992,600	9,763,664	9,730,034	9,672,081	9,658,791	9,576,990	9,506,263	9,298,685	9,063,770	8,941,580	8,793,141	8,649,851	8,613,884	8,508,322	8,441,481	8,313,609	8,107,373	7,962,955	7,848,542	7,650,247	7,557,278	7,434,577	7,335,740	7,181,205	7,052,324	6,884,886	6,745,416	6,617,996	6,513,379	6,381,092	5,964,439	5,853,270	5,780,104	5,711,015	5,771,740	5,748,303	5,708,556	5,619,734	5,533,521	5,343,167	5,117,602	4,931,203	4,803,672	4,501,475	4,397,793	4,136,062	4,071,607	3,967,510	3,979,971	3,959,937	3,947,732	3,917,395	3,923,712	3,914,659	3,910,987	3,890,201	3,899,038	3,898,860	3,909,500	3,913,425	3,947,302	3,946,832	3,995,371	0	0	0	0	0	0	0	0	0	0	0	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	23,945,700	23,799,800	23,276,800	22,975,900	22,467,900	22,277,200	21,829,400	21,612,900	21,303,700	21,150,400	20,753,500	20,475,500	20,255,400	20,105,900	19,780,800	19,350,300	19,383,500	19,346,400	19,139,900	19,092,600	19,009,200	18,951,700	19,006,900	18,992,600	9,763,664	9,730,034	9,672,081	9,658,791	9,576,990	9,506,263	9,298,685	9,063,770	8,941,580	8,793,141	8,649,851	8,613,884	8,508,322	8,441,481	8,313,609	8,107,373	7,962,955	7,848,542	7,650,247	7,557,278	7,434,577	7,335,740	7,181,205	7,052,324	6,884,886	6,745,416	6,617,996	6,513,379	6,381,092	5,964,439	5,853,270	5,780,104	5,711,015	5,771,740	5,748,303	5,708,556	5,619,734	5,533,521	5,343,167	5,117,602	4,931,203	4,803,672	4,501,475	4,397,793	4,136,062	4,071,607	3,967,510	3,979,971	3,959,937	3,947,732	3,917,395	3,923,712	3,914,659	3,910,987	3,890,201	3,899,038	3,898,860	3,909,500	3,913,425	3,947,302	3,946,832	3,995,371	4,004,045	4,022,921	4,027,029	4,042,852	4,016,536	4,021,234	4,008,711	3,993,438	3,965,634	3,956,678	3,903,963	3,889,400	3,845,300	3,796,100	3,788,300	3,795,100	3,766,700	3,771,200	3,770,300	3,786,500	4,362,900	4,362,800	4,347,200	4,356,500	4,349,200	4,348,300	4,346,800	4,356,400	4,337,700	4,319,300	4,306,100	4,298,300	4,247,800	4,232,300	4,213,100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Property Plant Equipment	0	0	0	22,838,800	22,329,000	22,136,500	21,686,900	21,468,600	21,157,700	21,002,600	20,603,900	20,475,500	20,102,200	19,951,000	19,648,700	19,247,900	19,266,700	19,216,900	19,007,500	18,947,300	635,700	18,782,500	18,836,000	18,819,900	9,763,664	9,730,034	9,672,081	9,658,791	9,576,990	9,506,263	9,298,685	9,063,770	8,941,580	8,793,141	8,649,851	8,613,884	8,508,322	8,441,481	8,313,609	8,107,373	7,962,955	7,848,542	7,650,247	7,557,278	7,434,577	7,335,740	7,181,205	6,724,590	6,884,886	6,745,416	6,617,996	6,513,379	6,381,092	6,309,476	6,201,187	6,130,901	6,065,094	5,771,740	5,748,303	5,708,556	5,619,734	5,533,487	5,343,167	5,117,602	4,931,203	4,803,638	4,501,475	4,397,793	4,136,062	4,071,573	3,967,510	3,979,971	3,959,937	3,947,698	3,917,395	3,923,712	3,914,659	3,910,908	3,890,201	3,899,038	3,898,860	3,909,351	3,913,425	3,947,302	3,946,832	3,953,832	4,004,045	4,017,197	4,021,097	3,982,648	4,016,536	4,021,234	4,008,711	3,933,624	3,965,634	3,956,678	3,903,963	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	2,432,400	2,457,800	2,548,000	2,337,800	2,300,000	2,298,500	2,432,200	2,136,000	2,073,300	2,082,900	2,161,300	1,835,000	1,772,800	1,702,800	1,773,500	1,524,100	1,505,700	1,551,500	1,603,100	1,349,100	1,325,700	1,346,000	1,452,500	1,220,000	1,176,095	1,173,255	1,196,460	1,095,247	1,080,268	1,078,602	1,078,799	978,187	959,936	945,830	957,721	870,820	858,172	855,299	858,128	756,442	748,411	724,776	727,568	637,900	614,118	606,649	603,048	505,720	486,272	501,216	522,366	425,273	418,230	423,647	453,892	374,209	355,909	360,199	382,157	334,312	329,170	318,197	327,845	271,551	296,774	264,477	276,286	209,912	202,177	185,779	195,154	127,492	114,495	109,987	122,558	58,274	50,553	55,053	-13,760	-74,130	-86,729	-102,782	-115,054	-33,986	-62,168	-185,961	-152,927	-196,236	-161,210	606,502	659,054	644,625	697,814	714,454	773,914	732,684	712,948	691,000	803,600	791,300	808,700	823,600	944,000	906,700	908,700	914,400	1,029,700	556,800	567,900	562,100	564,200	541,200	549,700	540,900	529,500	492,500	505,400	498,400	498,800	475,000	478,600	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Retained Earnings Total Equity	0	0	0	2,337,800	2,300,000	2,298,500	2,432,200	2,136,000	2,073,300	2,082,900	2,161,300	1,835,000	1,772,800	1,702,800	1,773,500	1,524,100	1,505,700	1,551,500	1,603,100	1,349,100	1,325,700	1,346,000	1,452,500	1,220,000	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	1,972,200	2,093,800	3,462,800	2,807,500	2,253,200	2,130,400	2,466,800	2,725,000	2,317,500	1,867,600	1,486,900	1,711,900	430,000	1,130,200	967,300	1,133,600	1,396,900	1,184,300	1,039,000	2,584,400	2,403,400	741,100	739,900	849,600	30,337	28,534	28,534	4,126,571	0	151,842	0	0	0	28,309	0	0	0	27,933	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	13,630,600	13,273,200	12,760,400	12,904,600	12,350,400	12,036,100	11,664,000	11,921,700	11,564,600	11,165,500	10,784,200	11,009,200	11,284,100	10,321,100	10,243,700	10,414,800	10,390,400	9,949,800	9,807,000	9,725,700	9,548,100	8,526,700	8,301,700	8,816,100	4,059,490	4,073,222	3,985,919	4,126,571	4,023,253	4,018,421	3,834,181	3,827,768	3,619,120	3,580,656	3,411,932	3,565,243	3,682,646	3,667,637	3,612,486	3,753,923	3,593,065	3,575,839	3,493,735	3,601,618	3,434,739	3,407,156	3,303,055	3,436,732	3,224,286	3,054,806	3,161,595	3,259,040	3,095,942	3,033,463	2,972,067	3,067,891	3,039,417	2,844,139	2,768,429	2,808,917	2,706,189	2,631,713	2,450,516	2,337,782	2,330,726	2,194,193	2,011,212	2,006,600	1,802,308	1,723,265	1,650,196	1,761,128	1,706,059	1,662,990	1,662,920	2,131,349	1,693,511	1,704,901	1,730,369	2,110,543	2,136,346	2,260,879	2,673,642	2,868,093	2,931,218	3,592,327	3,612,646	3,632,184	3,360,368	3,361,258	3,301,948	3,375,061	3,334,520	3,314,674	3,370,983	3,572,359	3,498,833	3,650,200	3,739,400	3,771,300	3,673,500	3,541,400	3,336,800	2,836,800	2,633,600	2,439,600	2,033,500	2,679,400	2,634,200	2,662,300	2,112,900	2,181,100	2,024,500	1,610,800	1,684,800	1,697,400	1,637,200	1,665,300	1,576,300	1,574,800	1,477,200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short Term Debt	1,972,200	2,119,100	3,462,800	2,807,500	2,253,200	2,130,400	2,466,800	2,725,000	2,317,500	1,867,600	1,486,900	1,711,900	2,193,500	1,130,200	967,300	1,133,600	1,396,900	1,184,300	1,039,000	2,584,400	2,403,400	1,839,300	1,610,800	2,123,900	320,137	304,234	217,634	357,738	254,838	518,542	334,742	328,842	468,642	278,609	331,909	335,415	453,715	285,533	230,491	371,398	457,156	412,079	329,864	437,773	170,786	365,142	241,416	394,260	330,061	314,414	419,991	497,991	332,198	256,916	193,533	270,560	239,157	244,105	168,563	209,094	404,880	321,266	436,719	180,460	323,747	180,558	174,000	170,000	239,000	160,000	87,000	198,000	143,000	100,000	100,000	568,500	165,000	65,000	70,986	386,632	439,520	191,747	329,320	242,727	255,496	319,499	198,560	126,794	1,059,182	382,876	239,016	178,890	113,853	76,825	96,356	254,687	691,759	817,100	593,600	663,500	603,100	478,300	619,800	750,100	471,100	257,700	126,400	1,272,700	1,226,700	980,700	646,400	839,800	358,300	219,500	343,600	298,800	280,100	308,300	219,300	217,800	120,900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short Term Investments	0	0	0	0	0	0	0	0	0	0	0	184,000	185,000	186,000	188,000	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	387	451	513	573	3,346	5,981	6,079	8,180	6,120	11,443	5,996	13,005	21,085	30,104	55,715	33,159	59,277	106,189	77,959	0	0	0	855	0	0	0	0	0	0	0	2,476	2,430	2,385	2,341	9,604	12,279	14,723	254,139	21,089	17,925	154,290	250,354	324,654	159,006	27,901	134,433	19,627	14,795	23,924	23,014	22,390	26,151	28,337	24,654	46,869	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Assets	31,256,300	32,244,200	30,616,000	30,277,100	29,685,900	29,489,900	29,247,600	29,188,800	28,739,900	28,520,500	28,182,100	28,008,800	28,020,100	27,114,800	26,881,200	26,250,400	26,184,700	25,975,900	25,907,500	25,718,400	26,060,700	25,598,100	26,075,200	26,659,300	11,620,369	11,624,368	11,625,375	11,596,150	11,515,590	11,487,074	11,244,418	10,970,742	10,805,597	10,705,666	10,584,079	10,548,159	10,409,735	10,347,001	10,073,664	9,871,242	9,710,459	9,597,111	9,605,835	9,483,745	9,390,484	9,265,231	9,136,510	9,042,821	8,841,391	8,682,851	8,389,903	8,323,148	8,162,756	8,079,638	7,868,959	7,819,138	7,812,770	7,525,483	7,571,605	7,600,332	7,431,758	7,443,259	6,978,138	7,064,161	6,580,968	6,395,430	5,963,268	5,858,875	5,459,621	5,455,175	5,146,390	5,254,508	5,162,409	5,210,069	5,230,185	5,643,794	5,156,853	5,085,711	5,120,290	5,397,782	5,341,320	5,734,505	6,081,534	6,708,928	6,860,662	6,443,099	6,689,984	6,841,824	6,467,645	7,513,065	7,470,819	7,628,745	7,576,118	7,767,208	7,798,953	7,976,198	7,821,555	8,008,200	8,075,000	8,198,000	7,987,800	7,951,400	8,023,400	7,444,800	7,206,900	6,977,000	6,868,500	6,702,300	6,588,700	6,647,800	6,083,200	5,987,300	5,958,800	5,490,700	5,265,700	5,214,200	5,196,600	5,189,600	5,075,800	5,053,000	5,037,800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Current Assets	1,826,500	1,789,100	1,896,100	1,835,300	1,798,300	1,842,000	1,905,700	1,922,100	1,722,000	1,710,300	1,801,800	1,729,600	2,001,900	1,624,300	1,914,700	1,790,400	1,732,800	1,467,700	1,512,300	1,539,400	1,927,600	1,681,000	2,319,000	2,937,300	683,248	727,050	733,049	740,226	721,100	768,382	762,303	741,868	675,579	717,141	757,683	753,532	674,565	700,922	749,338	748,153	706,824	706,798	694,272	664,481	623,678	643,075	678,192	716,285	631,851	633,585	604,912	664,298	575,898	601,609	585,772	622,109	629,259	629,482	657,610	740,271	687,513	743,131	712,784	948,791	741,741	667,679	650,544	641,506	506,615	536,720	515,342	578,320	469,549	475,620	400,770	826,620	416,902	415,940	385,932	664,877	659,722	1,083,235	1,271,501	1,637,007	1,800,036	618,395	555,733	640,542	510,722	510,018	441,552	521,360	358,501	514,248	368,089	457,735	444,191	603,000	635,900	704,100	643,000	680,000	770,300	529,700	398,600	588,800	988,600	449,000	415,700	494,400	425,700	416,600	420,200	421,500	400,000	374,600	381,700	390,500	331,800	357,400	357,200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Current Liabilities	3,189,900	3,512,600	4,809,700	3,951,600	3,466,400	3,493,800	3,671,700	3,859,700	3,391,300	3,102,900	2,670,600	2,703,900	3,244,400	2,355,800	2,098,200	2,086,100	2,397,700	2,335,900	2,075,100	3,482,800	3,335,400	2,867,200	2,659,200	3,077,900	830,349	823,717	686,846	774,172	766,738	1,047,193	917,028	821,511	1,073,933	836,935	878,693	844,925	1,036,702	849,631	801,039	859,654	1,011,907	955,399	854,095	887,336	726,249	846,141	740,871	850,794	873,341	827,287	887,843	972,086	864,060	782,846	633,701	711,325	732,920	682,478	657,945	730,425	890,040	872,409	984,427	910,133	888,520	744,763	686,633	681,737	631,603	663,176	522,378	656,848	567,840	550,067	533,773	986,915	565,528	418,574	433,070	685,059	721,304	1,020,715	1,159,559	1,143,058	1,291,292	804,713	804,461	659,457	1,580,970	903,381	786,022	763,264	646,873	814,500	696,208	836,971	1,243,752	1,351,200	1,173,300	1,235,600	1,144,700	1,034,800	1,262,900	1,335,100	1,025,400	774,800	769,000	1,623,700	1,566,600	1,352,100	963,700	1,131,900	701,800	539,600	681,700	616,000	646,900	656,000	578,100	582,100	565,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Liab	21,592,200	22,559,200	20,848,200	20,726,400	20,184,200	19,996,600	19,632,100	19,878,000	19,502,400	19,278,800	18,870,100	19,031,700	19,225,700	18,396,300	18,097,000	17,723,500	17,679,300	17,430,600	17,317,600	16,863,700	16,669,000	15,607,400	15,426,400	15,763,900	7,755,923	7,763,931	7,746,475	7,741,271	7,684,421	7,653,884	7,420,000	7,255,991	7,118,392	7,033,703	6,908,158	6,963,695	7,094,387	7,045,694	6,796,287	6,740,299	6,604,955	6,528,580	6,568,635	6,544,095	6,466,862	6,354,976	6,237,745	6,248,707	6,052,426	5,882,110	5,772,235	5,832,439	5,726,746	5,669,265	5,461,482	5,498,720	5,517,588	5,258,698	5,287,624	5,368,670	5,209,233	5,235,679	4,764,877	4,910,995	4,644,879	4,546,950	4,197,563	4,182,548	3,878,159	3,894,280	3,621,681	3,800,371	3,723,683	3,772,630	3,743,579	4,224,424	3,746,878	3,676,389	3,788,396	4,112,535	4,085,779	4,697,745	5,050,027	5,573,490	5,753,245	5,409,083	5,531,710	5,721,830	5,304,162	5,502,154	5,406,917	5,565,476	5,469,099	5,431,197	5,628,511	5,854,235	5,724,656	5,914,400	5,719,400	5,820,900	5,622,900	5,562,800	5,526,400	4,965,000	4,727,400	4,503,600	4,441,000	4,774,000	4,656,000	4,728,200	4,173,200	4,230,100	4,108,700	3,762,700	3,558,500	3,562,100	3,536,000	3,402,500	3,426,000	3,427,500	3,408,700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Permanent Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	10,648,800	10,895,400	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Stockholder Equity	9,639,100	9,663,100	9,749,000	9,534,900	9,489,000	9,483,700	9,609,000	9,307,300	9,237,100	9,244,400	9,317,800	8,986,000	8,806,300	8,733,400	8,802,100	8,547,800	8,529,200	8,571,900	8,619,300	8,883,100	9,422,900	10,028,200	10,688,900	10,938,100	3,909,712	3,908,122	3,929,003	3,825,529	3,805,793	3,805,875	3,800,967	3,695,133	3,671,390	3,656,721	3,663,269	3,574,374	3,307,790	3,294,856	3,264,878	3,120,823	3,097,733	3,062,774	3,032,680	2,937,100	2,907,396	2,896,140	2,886,695	2,783,830	2,779,945	2,790,647	2,609,302	2,483,785	2,430,447	2,404,303	2,402,795	2,316,855	2,292,211	2,266,785	2,283,981	2,231,662	2,222,525	2,207,580	2,213,261	2,153,166	1,936,089	1,848,480	1,765,705	1,676,327	1,581,462	1,560,895	1,524,709	1,454,137	1,438,726	1,437,439	1,486,606	1,419,370	1,409,975	1,409,322	1,331,894	1,285,247	1,255,541	1,036,760	1,031,507	1,135,438	1,107,417	978,122	1,089,019	1,050,025	1,094,333	1,844,061	1,893,657	1,889,670	1,925,676	1,931,420	1,978,682	1,926,239	1,898,194	1,900,300	2,158,400	2,173,500	2,160,200	2,182,800	2,291,100	2,270,600	2,312,000	2,309,000	2,427,500	1,928,300	1,932,700	1,919,600	1,910,000	1,757,200	1,850,100	1,728,000	1,707,200	1,652,100	1,660,600	1,649,400	1,649,800	1,625,500	1,629,100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
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	-2,391	-5,847	-8,283	-11,901	-18,704	-463,220	-455,976	-371,535	-364,901	-359,605	-355,837	-364,298	0	0	-50	-14,373	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Cash Flow

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31	1994-12-31
Begin Period Cash Flow	25,200	26,200	144,900	23,200	44,500	3,500	3,066	3,231	4,556	4,487	5,829	3,539	928	3,860	22,914	5,753	18,196	38,539	24,611	79,559	113,049	96,388	8,762	11,040	16,400	76,600	3,700	2,400	2,700	1,200
Capital Expenditures	2,334,000	2,166,500	1,972,500	1,560,300	596,100	1,069,700	764,645	1,086,970	700,228	852,052	780,098	810,209	697,451	540,076	555,637	937,242	748,156	344,860	212,814	188,447	150,378	135,370	236,452	308,073	275,700	182,900	210,700	199,500	236,800	237,700
Cash And Cash Equivalents Changes	0	-1,000	-118,700	121,700	-137,100	156,800	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	0	-4,100	-559,500	112,000	177,000	-175,700	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	2,500	-1,000	-118,700	121,700	-39,300	156,800	366	-165	-1,325	69	-1,342	2,290	2,611	-2,932	-19,054	17,161	-12,443	-20,343	13,928	-54,948	-33,490	26,618	87,929	-2,278	-600	-60,200	72,900	1,300	-300	1,500
Change In Working Capital	121,800	-8,600	-566,800	48,300	4,000	129,900	19,835	-99,512	-95,468	34,003	-19,773	-121,585	-158,632	-42,291	11,622	-146,468	-162,415	-114,818	10,804	35,978	11,284	-21,396	-101,880	-39,112	-74,800	-33,500	-35,200	-37,300	-40,200	-35,900
Change Receivables	0	-59,800	69,900	-4,900	-23,100	265,100	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	71,500	-59,800	69,900	-4,900	-65,900	265,100	-2,073	-30,294	9,042	-17,291	-24,649	2,408	-1,638	-11,434	-17,159	0	0	0	0	0	0	0	36,213	0	0	0	0	0	0	0
Change To Inventory	-102,400	-105,600	-61,600	-22,300	10,900	54,700	7,182	1,790	-53,263	-8,773	10,124	-19,227	-21,485	-12,266	10,466	-11,764	-44,603	-46,112	22,745	10,368	6,901	-7,392	-45,572	12,282	-15,000	-8,000	3,200	13,800	1,100	-13,200
Change To Liabilities	0	118,900	-64,800	-39,900	-126,200	56,400	10,000	-8,100	6,636	6,189	7,856	0	3,008	30,330	0	0	59,488	22,625	6,929	12,182	0	0	0	24,715	0	0	0	0	0	0
Change To Netincome	0	-3,000	66,400	118,200	122,600	143,600	155,400	176,100	180,271	6,596	14,218	11,937	18,633	27,565	30,493	27,938	0	0	91,938	43,463	78,911	0	0	13,506	0	0	0	0	0	0
Change To Operating Activities	0	122,500	-561,400	-65,500	14,300	-170,200	-10,900	-60,000	-69,403	47,282	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	1,138,900	984,900	947,800	938,400	469,400	662,400	403,914	365,233	337,565	312,493	295,283	294,833	306,473	271,937	251,534	231,626	217,819	203,920	150,520	184,325	161,902	290,839	413,642	408,304	0	0	0	0	0	0
Dividends Paid	569,600	534,800	497,900	465,000	110,000	475,000	223,117	204,340	186,120	171,507	162,904	158,182	138,233	129,146	122,937	109,579	89,471	80,894	74,593	56,189	57,726	86,703	85,547	98,827	145,000	144,100	141,700	147,000	137,900	134,800
End Period Cash Flow	27,700	25,200	26,200	144,900	5,200	160,300	3,432	3,066	3,231	4,556	4,487	5,829	3,539	928	3,860	22,914	5,753	18,196	38,539	24,611	79,559	123,006	96,691	8,762	15,800	16,400	76,600	3,700	2,400	2,700
Exchange Rate Changes	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	-353,800	-364,600	-620,800	193,500	226,700	428,100	147,793	-264,550	14,315	-27,697	-77,295	-211,103	-234,755	67,626	-76,732	-662,352	-501,340	-88,874	141,077	164,594	15,489	237,377	-11,620	-21,929	97,500	217,300	-296,500	75,800	70,100	31,100
Investments	-2,471,700	-23,200	-42,500	-9,100	-8,500	140,800	-780,434	-1,012,760	-575	-8,000	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	112,500	0	0	0	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	329,700	905,800	390,800	1,425,100	-208,900	107,200	402,600	-134,996	100,547	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	731,300	765,000	891,900	630,000	359,100	546,000	336,552	361,200	301,796	322,325	300,863	282,462	236,180	208,624	141,330	178,140	168,354	165,309	135,610	178,870	85,010	-793,001	-20,876	91,050	700	46,200	494,100	169,000	181,700	187,400
Other Cashflows From Financing Activities	2,133,400	1,323,000	-9,300	704,800	161,800	-21,300	-12,783	-7,529	-3,046	-2,247	-4,562	660,468	-737	-1,452	448	464,666	396,851	91,267	-58,925	-514,033	-825,534	-116,727	84,862	115,000	461,100	1,005,100	-518,200	2,013,300	-11,000	-261,400
Other Cashflows From Investing Activities	0	37,500	101,200	35,700	138,300	1,126,300	-16,200	92,900	50,524	21,304	0	3,250	12,410	2,016	0	0	0	0	0	0	0	17,963	47,974	0	0	0	0	0	0	0
Other Non Cash Items	-12,900	34,500	-39,000	-5,800	-16,700	5,400	-6,416	917	10,973	-3,197	-5,065	9,893	-32,086	9,660	22,839	-22,616	8,974	6,348	181,925	143,408	164,411	1,301,531	382,612	263,950	464,300	387,500	-544,700	143,600	150,400	133,900
Sale Purchase Of Stock	0	0	1,351,200	0	-1,628,700	-1,042,300	259,981	732,350	596,012	600,115	346,671	-22,567	121,643	58,074	425,666	0	0	0	0	0	0	-21,091	-1,413	-9,187	-15,800	-50,000	0	-100,000	0	0
Stock Based Compensation	17,700	18,800	15,600	16,000	-4,600	29,900	8,985	9,353	8,345	7,280	8,188	7,255	-962	39,603	5,133	-1,053	0	-570	-150,520	-184,325	-161,902	-290,839	-413,642	-408,304	0	0	0	0	0	0
Total Cash From Financing Activities	494,000	349,300	443,400	-98,400	-403,900	-1,538,400	-131,638	190,175	-66,164	14,462	-62,244	200,521	241,431	-54,589	97,222	648,708	502,800	12,767	-127,934	-323,165	-876,000	-203,615	24,509	-202,385	113,000	828,300	-634,900	933,300	-12,700	-396,200
Total Cash From Operating Activities	1,980,200	1,801,900	1,351,700	1,753,800	822,800	1,497,800	912,438	822,420	714,543	824,355	702,803	599,106	462,696	607,702	478,905	274,890	246,816	255,986	353,891	353,041	165,867	372,747	224,832	286,144	373,200	400,200	-85,800	275,300	306,900	268,800
Total Cashflows From Investing Activities	0	-2,152,200	-1,913,800	-1,533,700	-1,080,300	197,400	-780,800	-994,100	-649,704	-838,748	0	0	0	0	0	0	0	0	0	0	666,406	0	0	0	0	0	0	0	0	0

	2024-03-31	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
Begin Period Cash Flow	27,700	41,000	31,400	28,400	25,200	24,700	22,400	22,200	26,200	25,300	58,400	482,000	144,900	361,600	176,200	304,400	23,200	50,100	107,000	547,900	160,300	679,800	1,280,200	11,254	3,520	3,388	3,210	3,359	3,066	3,937	5,213	3,471	3,231	3,829	2,266	6,074	4,556	5,835	10,751	9,065	4,487	9,923	3,973	5,643	5,829	4,379	6,654	3,726	3,539	4,593	5,282	3,343	928	4,472	3,323	2,843	3,860	3,748	4,941	19,450	22,914	4,299	8,998	6,109	5,753	8,047	6,109	7,434	18,196	9,071	10,005	5,673	38,539	16,285	400,055	25,804	24,611	38,328	76,425	355,270	79,559	165,414	135,771	213,626	113,049	150,494	97,743	93,620	96,691	64,493	66,766	14,178	8,762	6,693	6,643	1,690	12,444	25,500	23,400	26,300	16,400	15,700	17,700	13,900	76,600	553,700	1,900	2,300	3,700	1,000	1,500	3,000	2,400	1,700	2,500	3,100	2,700	2,100	1,700	10,500	1,200
Capital Expenditures	618,600	676,100	553,700	576,500	527,700	551,900	498,200	591,700	524,700	577,800	503,600	423,400	467,700	502,200	422,500	281,200	354,400	253,000	276,700	263,400	309,000	371,400	263,100	260,435	174,765	200,023	180,995	208,227	175,400	265,034	318,305	282,782	220,849	213,713	151,610	147,682	187,223	203,119	221,809	208,795	218,329	222,110	158,990	217,011	181,987	211,783	180,809	227,651	189,966	184,776	167,125	189,605	155,945	170,330	132,101	134,373	103,272	94,858	122,011	186,864	151,904	214,082	294,078	240,793	188,289	292,965	146,609	202,404	106,178	144,493	59,837	77,200	63,330	66,865	39,650	61,710	44,589	57,128	37,697	46,800	46,822	46,431	31,701	44,279	27,967	26,068	29,265	48,033	32,004	70,416	43,530	59,376	63,130	76,348	61,368	105,871	64,486	89,100	98,000	47,000	41,600	70,800	42,600	35,600	33,900	52,300	52,800	64,700	40,900	61,500	51,100	48,500	38,400	70,100	59,500	56,000	51,200	82,800	47,100	63,300	44,500
Cash And Cash Equivalents Changes	0	0	0	3,000	3,200	500	2,300	200	-4,000	900	-33,100	-423,600	337,100	-216,700	185,400	-128,200	281,200	-26,900	-56,900	-440,900	387,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	81,600	-55,900	-15,500	82,200	17,100	-87,900	-21,500	-146,800	-2,500	-388,700	72,600	-55,100	47,000	47,500	23,400	3,000	49,700	100,900	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	37,700	-13,300	9,600	3,000	3,200	500	2,300	200	-4,000	900	-33,100	-423,600	337,100	-216,700	185,400	-128,200	281,200	-44,900	-56,900	-440,900	387,600	-519,500	-600,400	1,268,946	7,734	44	178	-149	293	-871	-1,276	1,742	240	-598	1,563	-3,808	1,518	-1,279	-4,916	1,686	4,578	-5,436	5,950	-1,670	-186	1,450	-2,275	2,928	187	-1,054	-689	1,939	2,415	-3,544	1,149	480	-1,017	112	-1,193	-14,509	-3,464	18,615	-4,699	2,889	356	-2,294	1,938	-1,325	-10,762	9,125	-934	4,332	-32,866	22,254	-383,770	374,251	1,193	-13,717	-38,097	-278,845	275,711	-85,855	29,643	-77,855	100,577	-27,488	52,751	4,123	-3,071	32,198	-2,273	52,588	5,416	2,069	50	4,953	-10,754	-9,700	2,100	-2,900	9,900	700	-2,000	3,800	-62,700	-477,100	551,800	-400	-1,400	2,700	-500	-1,500	600	700	-800	-600	400	600	400	-8,800	9,300
Change In Working Capital	-88,700	124,700	185,600	-123,600	-64,900	83,500	156,700	-136,800	-112,000	30,000	70,500	-186,600	-480,700	53,900	230,600	-234,900	-1,300	-20,000	110,700	-115,500	28,800	-20,700	128,900	-70,941	92,641	20,022	38,477	-90,380	51,716	-44,106	26,398	-122,105	40,301	-31,269	46,859	-160,695	49,637	29,833	57,776	-108,149	54,543	13,697	45,859	-126,196	46,867	-21,246	14,112	-131,849	17,398	-11,624	789	-155,663	7,866	7,467	-3,071	-64,637	22,251	-34,895	34,084	-3,991	16,424	-18,557	80,598	-87,433	-121,076	-77,500	-5,512	-52,718	-26,685	43,677	26,562	-42,817	-142,240	53,856	30,076	-87,090	13,962	25,911	23,483	-87,794	74,378	15,229	-1,966	-97,410	95,431	-19,082	90,379	-38,477	-54,216	-42,891	-8,587	-25,380	-25,022	28,786	-39,631	-57,779	29,512	4,400	6,400	-46,700	-38,900	-54,200	-29,100	-77,300	127,100	-324,900	286,500	-41,200	44,400	-18,300	-1,200	-73,200	55,400	-61,400	-7,400	-37,600	66,200	-54,600	-35,600	-97,900	152,200
Change Receivables	0	0	0	-87,900	93,500	68,000	4,100	-161,700	29,800	109,500	63,300	-129,200	26,300	63,700	46,800	-158,000	42,600	45,300	9,900	-104,900	26,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	66,200	114,700	-12,800	-87,900	93,500	68,000	4,100	-161,700	29,800	109,500	63,300	-129,200	26,300	63,700	46,800	-158,000	42,600	2,500	9,900	-104,900	26,600	300,000	-10,200	-70,941	46,241	17,623	-33,850	-37,393	51,547	33,806	-23,545	-73,751	33,196	30,479	-22,435	-30,044	31,042	32,793	-39,498	-27,478	16,892	17,751	-27,129	-12,958	-2,313	43,148	10,315	-79,658	28,603	25,631	16,980	-64,593	20,344	32,773	12,329	-77,604	21,068	-2,842	27,045	-60,568	19,206	0	0	0	13,141	0	0	0	10,488	0	0	0	0	0	0	19,618	41,615	0	0	0	16,471	0	0	0	4,709	0	0	0	0	36,213	20,260	19,983	50,825	0	0	0	0	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	-24,400	-36,100	-10,400	-4,900	-51,000	-57,600	21,500	-23,700	-45,800	-21,600	-6,700	-45,700	12,400	7,700	8,400	-21,300	-17,100	-46,100	34,500	-22,100	44,600	10,100	19,100	18,615	6,885	-8,333	17,777	8,319	-10,581	-9,890	9,540	2,031	109	-24,449	2,493	-12,903	-18,404	-3,070	10,545	-6,292	-9,956	-3,718	2,062	-400	12,180	407	7,196	-1,536	-25,294	-19,648	14,845	-3,098	-13,584	-4,968	1,961	-7,586	-1,673	6,375	6,698	1,066	-3,673	-5,905	13,215	-3,879	-15,195	-12,103	-8,188	-14,427	-9,885	-11,360	-1,896	-18,254	-14,602	-4,699	21,276	447	5,721	875	4,939	-2,178	6,732	2,155	6,100	-5,213	3,859	-8,251	3,649	-279	-2,511	-14,097	-10,460	-14,981	-6,034	6,856	10,988	-5,813	251	-7,400	8,500	-7,700	-8,400	-6,000	5,100	-1,400	-5,700	13,200	-9,800	-19,100	18,900	22,800	-17,700	-22,800	31,500	8,600	-8,900	-16,400	17,800	-4,900	-9,900	-22,600	24,200
Change To Liabilities	0	0	0	-109,900	-102,100	68,100	77,500	16,200	-42,900	-59,200	149,400	10,100	-107,200	-79,600	244,000	-120,700	-83,600	-69,800	104,800	-64,500	-96,700	115,200	-16,800	-17,481	-24,219	10,023	9,968	3,123	0	-8,149	9,736	0	0	6,636	0	0	17,321	6,189	0	0	1,422	7,856	2,088	0	28,214	0	0	0	0	3,008	0	17,013	0	30,330	12,965	52,422	10,001	0	0	0	0	0	0	0	0	59,488	24,244	3,365	0	22,625	9,444	7,695	3,948	6,929	2,074	7,087	4,585	12,182	6,674	2,997	0	0	0	0	0	0	0	0	0	0	0	0	0	24,715	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Netincome	0	0	0	1,400	3,200	-49,900	44,700	6,500	-4,300	-12,200	52,100	16,000	13,800	-15,100	63,200	61,100	9,000	10,700	95,700	16,500	-300	79,700	95,300	-35,645	9,145	164,769	35,631	11,019	47,775	204,750	40,711	16,272	49,339	180,271	51,867	16,893	40,007	6,596	41,323	8,293	33,428	14,218	44,573	16,196	31,431	11,937	40,825	16,276	34,047	18,633	38,291	10,173	17,123	27,565	70,263	51,692	11,382	30,493	28,280	10,207	25,476	27,938	84,697	14,903	7,145	0	17,792	653	0	0	5,682	0	10,183	91,938	72,280	0	0	43,463	54,644	30,043	44,356	78,911	13,528	0	53,658	0	67,806	0	0	0	16,957	0	0	13,506	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	0	0	-3,700	-3,700	101,000	80,700	-11,700	-47,500	-81,500	-118,700	6,200	-367,400	-53,700	-25,100	-30,300	43,600	22,700	-13,600	28,400	-23,200	-250,600	85,600	-20,260	15,060	-4,452	19,970	-27,673	0	-51,545	0	0	0	-69,403	0	0	0	47,282	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	291,800	286,000	289,500	284,900	278,500	242,900	249,100	248,100	244,800	242,600	240,900	231,700	232,600	236,500	232,800	236,200	232,900	-218,300	229,300	230,200	228,200	222,200	208,800	134,043	97,357	102,442	102,869	101,909	96,694	89,877	90,659	92,728	91,969	90,508	85,627	81,884	79,546	81,005	80,192	75,220	76,076	76,708	75,501	73,371	69,703	73,535	72,693	73,947	74,658	79,511	79,701	71,215	76,046	95,071	67,918	67,107	66,930	64,990	64,516	63,814	58,214	81,159	41,455	53,742	55,270	56,974	67,074	40,228	53,543	35,899	57,378	56,304	54,339	7,637	50,739	44,632	47,512	46,146	46,849	48,867	42,463	40,705	40,772	40,853	39,572	79,693	69,958	66,601	74,587	113,194	100,847	100,072	99,529	100,138	101,025	103,730	103,411	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Dividends Paid	147,700	147,600	140,700	140,600	140,700	140,700	131,400	131,400	131,300	131,200	122,700	122,600	121,400	121,400	114,600	114,500	114,500	237,500	111,900	115,800	119,800	124,600	122,100	170,862	57,438	56,777	56,922	56,668	52,750	51,553	51,650	51,472	49,665	48,504	48,581	45,248	43,787	44,143	42,945	42,828	41,591	41,029	40,989	40,922	39,964	39,596	39,876	39,826	38,884	35,608	34,779	34,638	33,208	32,755	32,715	32,622	31,054	31,021	30,988	31,116	29,812	30,012	29,095	27,017	23,455	23,495	23,140	22,390	20,446	20,760	20,937	20,421	18,776	18,734	18,689	18,632	18,538	15,290	15,263	12,888	12,748	12,693	9,447	13,876	21,710	21,692	21,737	21,744	21,530	21,508	21,428	17,210	25,401	20,084	21,137	20,933	36,673	36,800	36,700	35,800	35,700	36,900	35,400	36,200	35,600	36,500	35,400	35,300	34,500	34,300	41,700	35,900	35,100	34,900	34,600	34,500	33,900	33,800	33,900	33,900	33,200
End Period Cash Flow	65,400	27,700	41,000	31,400	28,400	25,200	24,700	22,400	22,200	26,200	25,300	58,400	482,000	144,900	361,600	176,200	304,400	5,200	50,100	107,000	547,900	160,300	679,800	1,280,200	11,254	3,432	3,388	3,210	3,359	3,066	3,937	5,213	3,471	3,231	3,829	2,266	6,074	4,556	5,835	10,751	9,065	4,487	9,923	3,973	5,643	5,829	4,379	6,654	3,726	3,539	4,593	5,282	3,343	928	4,472	3,323	2,843	3,860	3,748	4,941	19,450	22,914	4,299	8,998	6,109	5,753	8,047	6,109	7,434	18,196	9,071	10,005	5,673	38,539	16,285	400,055	25,804	24,611	38,328	76,425	355,270	79,559	165,414	135,771	213,626	123,006	150,494	97,743	93,620	96,691	64,493	66,766	14,178	8,762	6,693	6,643	1,690	15,800	25,500	23,400	26,300	16,400	15,700	17,700	13,900	76,600	553,700	1,900	2,300	3,700	1,000	1,500	3,000	2,400	1,700	2,500	3,100	2,700	2,100	1,700	10,500
Exchange Rate Changes	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	-301,300	-247,600	282,800	-224,200	-164,800	-227,700	390,600	-267,900	-259,600	-262,100	307,800	-170,200	-496,300	-170,100	476,700	-79,300	-33,800	-877,500	536,900	8,200	53,100	-65,200	531,300	-122,863	84,863	-29,907	198,003	-82,026	61,723	-135,187	45,587	-192,977	18,027	-82,803	200,189	-128,343	25,272	-28,976	145,089	-163,793	19,983	-72,417	162,810	-179,335	11,647	-66,633	169,968	-188,435	-126,003	-59,857	99,205	-213,534	-60,569	-62,995	129,448	-47,523	48,696	-23,994	70,044	-74,010	-48,772	-140,336	-90,780	-253,642	-177,594	-255,337	164	-200,149	-46,018	-45,151	127,347	-90,464	-80,606	40,143	117,064	-81,768	65,638	16,414	119,928	-38,640	66,892	-112,300	67,683	-4,567	64,673	62,104	190,593	-664	-14,656	-62,248	65,978	-1,068	-14,282	32,923	49,673	-107,484	2,959	13,100	63,700	4,000	16,700	-28,500	76,100	-10,100	179,800	-272,600	-63,400	-36,300	75,800	-17,700	54,900	-50,300	88,900	-3,900	32,600	-43,600	85,000	-48,900	34,200	-85,800	131,600
Investments	-583,200	-679,800	-484,500	-3,300	-3,400	-17,000	-6,200	3,900	-3,900	-29,400	-5,000	-443,000	-3,700	-3,000	500	-2,800	-3,800	-3,400	-2,600	-258,100	-2,500	0	0	0	0	0	0	0	0	-655	0	0	0	-575	0	0	0	-8,000	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
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
Net Borrowings	0	0	0	570,000	307,900	407,400	-306,200	348,200	-119,700	458,000	-296,800	-221,900	978,900	114,500	-267,200	51,500	492,000	200,000	-67,600	227,400	1,065,300	236,600	-514,500	294,498	-16,398	103,603	-139,990	153,125	0	399,605	0	0	0	-134,996	0	0	0	100,547	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	125,800	58,000	354,600	182,200	145,700	10,600	431,200	197,600	125,600	56,500	452,500	188,300	194,600	54,000	367,500	136,300	72,200	-259,800	370,900	144,600	103,400	21,100	357,600	104,396	62,904	36,307	160,724	76,039	63,482	57,795	158,553	76,144	68,708	41,826	140,564	66,243	53,163	45,773	149,760	55,822	70,970	43,061	135,094	69,452	53,256	47,695	141,067	64,463	29,237	21,306	136,392	44,129	31,584	6,550	115,863	54,529	31,682	10,616	81,143	38,385	11,186	22,873	88,286	5,845	61,136	13,765	91,706	32,708	30,175	13,072	90,034	35,365	26,838	7,643	84,476	27,876	15,615	88,843	60,369	13,979	15,679	13,968	-81,068	28,186	123,924	-99,316	43,566	9,275	-746,526	-31,115	35,977	-30,188	4,450	-31,116	55,650	25,192	41,324	-87,500	49,000	18,500	20,700	-90,300	72,800	33,300	30,400	-79,700	508,400	24,400	41,000	32,600	62,900	28,700	44,800	46,500	71,900	21,700	41,600	33,400	57,700	30,200	66,100
Other Cashflows From Financing Activities	-5,700	772,100	-144,500	651,900	610,400	394,300	-2,000	694,100	493,500	462,200	-262,900	272,800	982,300	78,700	-169,100	325,500	469,700	1,972,100	-76,300	-2,800	-4,500	-4,100	-871,300	283,356	10,944	88,076	-139,078	153,988	-12,766	1	-19	310,724	-7,511	33	53	105	-3,237	-987	1,171	48	-2,479	-708	-2,595	-1,461	202	27	130	-348	-1,406	-7	459	62	-1,251	153,620	115	55,414	-1,189	89	90	96	173	154,097	108,461	57,949	144,159	183,445	2,991	132,866	77,549	59,214	-111,983	107,852	36,184	-502	-490,425	477,483	-45,481	258	-151,724	-240,328	-122,239	-211,415	-370,841	-160,850	-82,428	-41,592	-961	90,639	23,923	62,395	-54,704	33,663	42,095	-49,829	-37,822	102,217	-168,894	-8,900	-22,500	108,900	137,300	112,400	495,500	163,100	190,800	62,200	-644,400	91,600	-27,600	484,600	-72,000	100,700	413,800	-77,900	-12,800	105,200	-25,500	89,500	2,300	137,100	-490,300
Other Cashflows From Investing Activities	0	0	0	-230,700	34,200	41,800	8,200	-9,800	-2,700	42,500	77,700	-19,600	-3,800	1,400	-6,700	16,200	24,800	56,200	36,700	5,300	40,100	-6,000	-9,000	127,316	584	-15,789	-896	-14,769	0	74,865	0	0	0	51,099	0	0	0	21,304	0	0	0	0	0	0	618	3,250	3,346	2,065	1,598	12,410	7,837	6,100	4,311	2,016	0	0	690	0	2,157	1,300	734	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	801	801	17,963	17,963	0	0	47,974	47,974	42,258	0	0	0	0	0	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	-2,700	-8,700	-13,600	4,100	-3,900	30,900	-100	1,900	1,800	-21,200	-18,100	-1,500	1,800	-6,600	-1,900	-1,400	4,100	-13,700	1,700	-7,600	-1,700	2,500	1,100	1,384	416	-13,445	1,630	1,647	3,752	-847	940	-599	1,423	3,050	4,848	1,725	1,350	-451	464	-3,350	140	-1,411	1,044	-3,898	-800	42,248	43,087	-1,046	-67,203	10,596	-555	-32,545	-9,582	7,557	29,915	-8,990	8,457	42,169	-16,519	-3,609	798	-20,372	-4,664	6,125	-3,705	485	-5,235	6,148	7,576	13,466	-8,657	964	575	89,324	18,978	30,242	812	-27,090	71,097	56,462	42,939	-8,601	188,170	56,391	-71,549	199,118	90,413	83,504	928,496	-31,020	-18,729	13,804	-30,109	11,463	-6,003	-72,756	-106,802	185,300	106,300	79,200	76,500	186,800	75,000	69,500	56,200	184,300	-805,500	45,200	31,300	29,500	38,300	37,500	38,400	56,900	29,500	26,100	37,900	36,700	37,900	39,100	20,200
Sale Purchase Of Stock	0	0	0	0	0	0	0	0	0	0	0	112,500	0	0	0	0	0	-100	-500,000	-550,400	-578,300	-556,200	0	0	0	659	0	189	156,978	185,280	6,835	0	229,511	492,286	-2,396	-62,723	168,845	57,202	106,018	391,895	45,000	83,892	-111,599	324,517	49,861	127,756	-132,589	401,234	243,097	-103,980	-81,343	227,264	79,702	-14,212	977	70,344	965	119,629	983	220,461	84,593	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-6,282	-3,090	-8,346	-3,373	0	0	0	0	0	0	0	-9,187	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Stock Based Compensation	3,900	3,700	2,500	6,700	4,800	3,600	4,200	6,500	4,500	4,200	4,100	4,200	3,100	3,900	3,400	4,100	4,600	-12,900	3,500	4,000	5,400	4,700	5,200	17,493	2,507	2,208	2,164	2,145	2,468	2,328	2,247	2,287	2,491	2,065	2,039	2,015	2,226	1,246	2,089	2,149	1,796	2,040	2,002	1,925	2,221	-16,600	6,674	4,073	5,915	13,537	-23,482	38,576	-26,824	-25,346	3,018	3,132	2,130	1,200	1,213	1,198	1,522	-1,053	0	0	0	0	0	0	0	-570	5,607	-53,635	48,028	-7,637	-50,739	-44,632	-4,943	-46,146	-46,849	-48,867	-42,463	-40,705	-40,772	-40,853	-39,572	-79,693	-69,958	-66,601	-74,587	0	0	0	0	0	0	0	0	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	303,600	238,000	-342,400	461,200	137,200	203,400	-390,300	274,000	262,200	249,900	-413,600	-233,800	840,900	-45,000	-285,100	-62,300	294,000	381,500	-627,900	-454,400	296,900	-448,300	-1,122,700	110,313	-77,713	29,353	-196,929	96,646	-60,708	67,024	-46,113	210,139	-40,875	82,222	-263,190	139,487	-24,683	21,568	-170,294	180,884	-17,696	69,358	-199,754	161,332	-93,180	52,322	-171,527	209,504	110,222	56,798	-107,473	232,994	59,112	56,253	-127,243	66,566	-50,165	46,729	-70,917	77,095	44,315	124,524	80,715	270,348	173,121	251,065	119	194,013	57,603	39,072	-132,371	88,100	17,966	-18,731	-508,498	459,480	-60,185	-14,551	-166,451	-221,712	79,549	-222,013	-381,587	-171,333	-101,067	-63,221	-152,718	20,545	-8,221	46,488	-70,706	22,131	26,596	-57,588	-41,813	96,616	-199,600	-32,000	-48,200	85,900	107,300	79,800	466,400	126,900	155,200	30,300	-673,400	62,900	-54,700	461,900	11,800	67,400	392,200	-3,300	-29,300	75,100	-55,200	55,700	-31,600	103,200	-523,500
Total Cash From Operating Activities	317,300	428,500	836,500	352,300	362,900	324,200	888,800	323,800	265,100	315,700	811,400	253,200	-28,600	332,100	899,200	201,900	320,600	-624,500	813,600	271,600	362,100	306,200	794,400	137,572	259,628	170,116	378,998	126,201	237,123	129,847	363,892	89,805	238,876	130,910	351,799	19,339	212,495	174,143	366,898	45,002	238,312	149,693	321,800	37,676	193,634	145,150	350,777	39,216	63,963	124,919	266,330	-23,929	95,376	107,335	261,549	86,850	151,968	70,864	192,055	112,854	103,132	73,746	203,298	-12,849	10,695	37,628	146,773	2,255	60,160	99,342	187,184	-13,264	-17,276	107,008	156,714	-20,058	110,227	73,542	157,625	8,160	113,714	-65,869	99,384	39,712	92,640	88,172	219,858	47,369	17,348	8,168	109,508	58,308	48,848	109,271	111,041	-1,613	67,445	102,200	161,700	51,000	58,300	42,300	118,700	25,500	213,700	-220,300	-10,600	28,400	116,700	43,800	106,000	-1,800	127,300	66,200	92,100	12,400	136,200	33,900	81,300	-22,500	176,100
Total Cashflows From Investing Activities	0	0	0	-810,500	-496,900	-527,100	-496,200	-597,600	-531,300	-564,700	-430,900	-443,000	-475,200	-503,800	-428,700	-267,800	-333,400	-308,200	-242,600	-258,100	-271,400	-377,400	-272,100	1,021,081	-174,181	-780,434	-181,891	-222,996	0	-1,012,760	0	0	0	-649,704	0	0	0	-838,748	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	17,155	82,448	666,406	474,616	162,770	109,004	0	0	0	0	0	0	0	0	0	0	0	0	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	3,819,200	3,229,500	2,954,900	2,525,200	2,734,800	2,454,400	1,123,340	1,088,572	1,120,397	1,291,562	1,172,461	1,202,861	630,793	583,361	534,864	694,348	544,421	483,959	528,229	419,788	390,312	506,822	999,550	1,035,832	663,000	823,300	967,100	648,400	510,900	562,400	-	-	-	-	-	-	-	-	-
Depreciation And Amortization	1,138,900	952,400	906,700	891,500	811,700	662,400	403,914	365,233	337,565	312,493	295,283	294,833	306,473	271,937	251,534	231,626	217,819	203,920	150,520	184,325	161,902	290,839	413,642	408,304	433,000	224,800	202,700	199,900	154,100	136,500	-	-	-	-	-	-	-	-	-
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Ebit	1,259,500	1,267,200	1,354,900	1,143,900	1,185,800	870,400	648,015	698,453	622,799	646,091	596,695	577,524	512,429	472,857	354,942	280,764	338,706	293,269	296,995	304,108	476,745	-285,034	-1,060	51,273	274,400	230,500	1,007,400	393,000	364,100	365,200	1,909,400	1,556,300	1,162,200	1,149,800	1,127,600	1,166,100	1,166,500	1,198,900	1,354,100
Ebitda	2,398,400	2,219,600	2,261,600	2,035,400	1,997,500	1,532,800	1,051,929	1,063,686	960,364	958,584	891,978	872,357	818,902	744,794	606,476	512,390	556,525	497,189	447,515	488,433	638,647	5,805	412,582	459,577	707,400	455,300	1,210,100	592,900	518,200	501,700	1,909,400	1,556,300	1,162,200	1,149,800	1,127,600	1,166,100	1,166,500	1,198,900	1,354,100
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	-	-	-	-	-	-	-	-	-
Extraordinary Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	41,850	45,431	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Gross Profit	1,666,100	2,629,600	2,631,800	2,388,200	2,413,000	1,821,500	1,447,663	1,473,515	1,338,767	1,310,141	1,198,193	1,058,609	1,540,198	1,472,810	1,323,367	1,144,648	1,182,413	1,121,784	1,055,049	1,044,701	1,070,831	1,264,296	1,186,712	1,332,644	1,373,200	1,210,800	1,184,700	1,398,400	1,061,200	1,055,600	1,909,400	1,556,300	1,162,200	1,149,800	1,127,600	1,166,100	1,166,500	1,198,900	1,354,100
Income Before Tax	751,800	805,200	1,001,100	723,900	772,800	599,600	487,707	545,740	453,796	473,595	424,584	408,598	339,524	293,656	200,180	182,076	232,193	221,621	195,381	133,523	244,683	-323,647	-143,601	137,111	-32,700	60,800	872,700	258,100	270,200	283,000	-	-	-	-	-	-	-	-	-
Income Tax Expense	15,600	47,500	117,400	102,200	97,000	59,000	151,155	184,540	152,000	151,270	123,721	126,136	103,344	85,032	58,850	3,936	63,839	56,312	60,513	33,443	81,768	-157,605	-80,875	46,061	-33,400	14,600	378,600	89,100	88,500	95,600	-177,400	-127,900	-72,300	-79,600	-72,800	-79,800	-88,700	-91,400	-88,000
Interest Expense	565,100	404,000	372,600	383,900	374,000	279,600	171,001	161,726	176,802	183,118	182,167	176,337	172,460	174,941	157,360	0	0	98,650	109,080	0	224,356	0	0	289,568	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Income	0	0	0	0	363,000	270,800	167,000	152,713	169,003	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Minority Interest	-12,300	-12,300	-12,200	11,700	-26,600	-37,500	-47,700	27,315	15,242	9,066	8,343	7,316	5,941	4,728	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Net Income	731,300	752,700	879,700	618,300	669,900	535,800	323,920	346,577	291,929	313,259	292,520	275,146	230,239	203,896	175,075	178,140	168,354	165,309	134,868	178,870	85,010	-793,001	-20,876	136,481	12,400	47,800	494,100	169,000	181,700	187,400	177,400	127,900	72,300	79,600	72,800	79,800	88,700	91,400	88,000
Net Income Applicable To Common Shares	0	752,700	879,700	618,300	669,900	535,800	323,900	346,600	291,283	313,259	292,520	273,530	229,269	202,926	140,360	177,170	167,384	164,339	133,898	99,110	161,947	0	0	89,921	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Net Income From Continuing Ops	743,600	852,700	1,118,500	826,100	685,600	546,000	336,552	361,200	301,796	322,325	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Net Interest Income	-525,800	-404,000	-372,600	-383,900	-374,000	-279,600	-171,001	-161,726	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	9,400	59,900	10,800	11,000	-49,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Non Recurring	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Operating Income	1,259,500	1,267,200	1,354,900	1,143,900	1,185,800	933,600	658,719	681,883	620,997	632,958	579,185	562,133	512,429	472,857	354,942	284,645	337,391	306,770	300,728	289,891	470,225	-224,816	55,971	225,631	274,400	230,500	1,007,400	393,000	364,100	365,200	1,909,400	1,556,300	1,162,200	1,149,800	1,127,600	1,166,100	1,166,500	1,198,900	1,354,100
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	-	-	-	-	-	-	-	-	-
Other Operating Expenses	4,225,800	4,557,000	4,231,800	3,769,500	3,962,000	3,342,300	1,912,284	1,880,204	1,838,167	1,968,745	1,791,469	1,699,337	1,658,562	1,583,314	1,503,289	1,554,351	1,389,443	1,298,973	1,282,550	1,174,598	990,918	1,995,934	2,130,291	2,142,845	1,761,800	1,803,600	1,144,400	1,653,800	1,208,000	1,252,800	-	-	-	-	-	-	-	-	-
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Reconciled Depreciation	1,138,900	984,900	947,800	938,400	469,400	662,400	403,914	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Research Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Selling And Marketing Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Selling General Administrative	0	398,100	380,500	364,200	55,600	47,800	249,567	261,451	250,278	250,439	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Tax Provision	15,600	47,500	117,400	102,200	97,000	59,000	151,155	184,540	152,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-
Total Operating Expenses	406,600	1,327,500	1,276,900	1,244,300	1,227,200	887,900	788,944	791,632	717,770	677,183	619,008	496,476	1,027,769	999,953	968,425	860,003	845,022	815,014	754,321	754,810	600,606	1,489,112	1,130,741	1,107,013	1,098,800	980,300	177,300	1,005,400	697,100	690,400	-	-	-	-	-	-	-	-	-
Total Other Income Expense Net	-507,700	-462,000	-353,800	-420,000	-413,000	-54,400	-11	25,583	9,601	23,755	27,566	22,802	-445	-4,260	2,598	3,881	-1,315	13,501	3,733	-14,217	-1,186	60,218	57,031	192,423	-26,000	55,900	54,000	14,300	25,900	33,900	-	-	-	-	-	-	-	-	-
Total Revenue	5,485,300	5,859,100	5,586,700	4,913,400	5,147,800	4,275,900	2,571,003	2,562,087	2,459,164	2,601,703	2,370,654	2,261,470	2,170,991	2,056,171	1,858,231	1,838,996	1,726,834	1,605,743	1,583,278	1,464,489	1,461,143	1,771,118	2,186,262	2,368,476	2,036,200	2,034,100	2,151,800	2,046,800	1,572,100	1,618,000	1,909,400	1,556,300	1,162,200	1,149,800	1,127,600	1,166,100	1,166,500	1,198,900	1,354,100

	2024-03-31	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	680,600	906,600	807,000	647,800	651,700	820,200	990,800	778,600	639,900	662,500	694,600	617,800	980,000	629,400	686,900	600,500	608,400	660,100	731,300	643,000	700,400	756,900	772,500	581,900	343,094	274,664	332,238	260,711	255,727	290,151	300,370	259,476	238,575	240,979	301,874	280,171	297,374	311,137	340,688	322,151	317,587	198,315	347,662	316,003	310,481	750,021	177,506	147,680	127,654	144,096	199,540	152,973	134,184	124,568	187,877	137,116	133,800	132,242	141,470	120,508	140,644	136,404	220,140	191,355	146,449	126,979	182,686	131,348	103,409	93,156	169,053	129,750	110,503	184,792	132,030	119,610	91,797	98,896	120,037	99,092	101,762	90,272	121,434	88,709	89,897	126,545	142,867	205,234	213,423	182,651	309,991	237,304	270,579	277,781	365,710	216,140	176,201	130,400	232,800	151,700	147,900	185,000	336,000	171,700	130,300	484,400	127,600	128,300	226,800	185,300	119,100	122,700	221,300	148,900	110,200	95,000	156,800	117,300	90,800	96,800	257,600	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation And Amortization	291,800	286,000	289,500	284,900	269,400	248,600	244,600	231,100	228,100	242,600	240,900	231,700	232,600	236,500	232,800	236,200	232,900	-218,300	229,300	230,200	228,200	222,200	208,800	134,043	97,357	94,424	102,869	101,909	96,694	85,681	90,659	92,728	91,969	82,062	85,627	81,884	79,546	73,172	80,192	75,220	76,076	76,708	75,501	73,371	69,703	73,535	72,693	73,947	74,658	79,511	79,701	71,215	76,046	95,071	67,918	67,107	66,930	64,990	64,516	63,814	58,214	81,159	41,455	53,742	55,270	56,974	67,074	40,228	53,543	35,899	57,378	56,304	54,339	7,637	50,739	44,632	47,512	46,146	46,849	48,867	42,463	40,705	40,772	40,853	39,572	79,693	69,958	66,601	74,587	113,194	100,847	100,072	99,529	100,138	101,025	103,730	103,411	180,800	119,800	71,300	61,300	88,500	57,300	40,700	38,000	505,500	-406,600	51,500	52,200	60,100	47,800	46,000	46,000	29,600	42,400	41,300	40,800	35,500	40,100	39,600	21,200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Ebit	259,200	180,600	492,400	318,200	279,300	100,200	578,400	335,500	253,100	122,100	592,500	291,200	308,000	146,800	508,700	264,400	177,100	590,800	521,800	259,700	198,400	136,800	503,900	114,800	114,920	115,361	257,332	152,988	122,333	120,578	278,042	154,089	145,745	105,326	250,849	143,964	122,659	106,029	264,168	126,100	149,794	105,201	230,332	142,869	118,294	123,167	249,890	137,625	71,365	72,576	241,088	107,606	91,159	48,240	211,622	120,994	92,001	61,807	150,333	90,042	52,760	56,519	149,491	31,235	54,030	44,739	152,943	76,591	72,256	45,382	138,432	65,072	44,381	45,685	152,769	56,906	56,835	40,070	116,909	89,785	57,349	206,847	130,644	72,847	66,408	-141,012	170,568	46,785	-347,777	-77,264	84,336	-4,511	5,485	-9,126	109,727	35,946	-85,276	500	118,000	78,100	77,900	-75,800	159,200	80,700	66,600	716,600	118,900	64,000	103,300	92,600	131,600	73,800	94,900	72,200	143,600	57,600	90,900	75,900	118,300	69,800	101,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Ebitda	551,000	466,600	781,900	603,100	548,700	348,800	823,000	566,600	481,200	364,700	833,400	522,900	540,600	383,300	741,500	500,600	410,000	372,500	751,100	489,900	426,600	359,000	712,700	248,843	212,277	209,785	360,201	254,897	219,027	206,259	368,701	246,817	237,714	187,388	336,476	225,848	202,205	179,201	344,360	201,320	225,870	181,909	305,833	216,240	187,997	196,702	322,583	211,572	146,023	152,087	320,789	178,821	167,205	143,311	279,540	188,101	158,931	126,797	214,849	153,856	110,974	137,678	190,946	84,977	109,300	101,713	220,017	116,819	125,799	81,281	195,810	121,376	98,720	53,322	203,508	101,538	104,347	86,216	163,758	138,652	99,812	247,552	171,416	113,700	105,980	-61,319	240,526	113,386	-273,190	35,930	185,183	95,561	105,014	91,012	210,752	139,676	18,135	181,300	237,800	149,400	139,200	12,700	216,500	121,400	104,600	1,222,100	-287,700	115,500	155,500	152,700	179,400	119,800	140,900	101,800	186,000	98,900	131,700	111,400	158,400	109,400	122,200	510,400	419,000	400,400	579,600	460,200	380,700	341,700	373,600	297,700	220,900	220,700	422,900	260,700	220,800	245,800	422,500	293,400	206,600	220,600	407,000	262,600	222,300	228,000	453,200	303,700	228,000	238,000	396,700	310,900	232,200	230,700	425,100	379,300	247,000
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	41,850	0	0	0	45,431	0	0	0	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	650,400	281,300	862,300	706,400	645,100	459,400	918,300	667,900	584,000	459,600	921,900	618,400	631,900	465,000	830,700	584,200	508,300	471,500	846,300	578,700	516,500	442,900	810,000	311,500	257,110	320,117	462,089	348,610	316,847	316,384	464,284	361,972	330,875	304,986	430,955	309,392	293,433	285,302	423,352	290,517	310,969	361,563	347,312	253,586	235,731	-226,249	518,252	418,582	348,023	342,132	478,612	371,919	347,536	332,155	456,560	358,065	326,030	307,876	387,064	347,304	281,123	269,693	354,713	259,864	260,378	265,874	365,810	283,830	266,897	249,995	346,894	276,872	229,520	209,285	345,866	255,192	244,705	245,412	301,452	259,338	238,501	241,386	316,733	257,176	255,537	290,612	386,248	299,892	288,818	252,903	357,077	285,597	290,162	294,699	396,835	333,141	307,969	320,100	416,200	324,400	312,700	302,100	365,400	291,600	252,000	27,200	432,400	325,700	399,400	379,600	371,100	313,400	334,300	248,400	313,700	238,400	260,800	242,000	288,400	244,300	280,800	510,400	419,000	400,400	579,600	460,200	380,700	341,700	373,600	297,700	220,900	220,700	422,900	260,700	220,800	245,800	422,500	293,400	206,600	220,600	407,000	262,600	222,300	228,000	453,200	303,700	228,000	238,000	396,700	310,900	232,200	230,700	425,100	379,300	247,000
Income Before Tax	131,300	42,600	361,800	191,200	156,200	-26,800	478,700	218,300	135,000	72,000	507,700	205,800	215,600	60,200	415,600	168,000	80,100	62,600	432,800	166,900	110,500	51,100	419,700	58,000	72,078	74,902	216,467	111,945	84,393	81,960	239,764	116,686	107,330	66,016	206,857	100,082	80,841	64,400	221,292	81,972	105,931	60,268	187,487	98,761	78,069	66,675	207,439	92,802	41,680	29,838	198,092	65,124	46,470	4,802	167,665	75,688	45,502	21,112	109,398	54,082	15,587	13,001	117,646	8,532	42,896	28,340	119,327	42,338	42,189	23,151	114,983	47,900	35,587	5,196	126,855	40,173	23,157	12,740	88,343	19,915	12,524	67,581	118,700	29,219	29,183	-151,252	67,125	-1,746	-254,047	-70,673	35,664	-70,367	-38,226	-39,225	68,937	29,101	78,297	-143,300	59,000	21,300	30,300	-147,800	115,300	53,700	39,500	232,600	540,600	32,300	62,500	49,200	100,800	43,700	64,400	59,200	116,000	31,300	63,800	51,200	92,100	46,200	93,400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income Tax Expense	7,300	-16,400	8,800	10,800	12,400	-35,600	49,500	22,100	11,500	17,600	57,200	19,600	23,000	8,400	50,000	33,700	10,100	-2,200	65,500	24,400	9,300	30,700	64,100	-45,000	9,174	38,596	55,743	35,906	20,911	24,165	81,211	40,542	38,622	24,190	66,293	33,839	27,678	18,627	71,532	26,150	34,961	17,207	52,392	29,310	24,813	18,980	66,372	28,340	12,443	8,532	61,700	19,599	13,513	-1,748	51,802	21,158	13,820	10,496	28,256	15,696	4,401	-9,872	29,361	2,687	-18,240	14,575	27,621	9,630	12,014	10,079	24,949	12,535	8,749	-1,705	42,380	12,297	7,542	-4,201	27,974	5,936	3,733	27,159	38,116	7,412	9,081	-51,959	23,350	-6,779	-127,290	-36,425	8,942	-34,353	-19,039	-8,109	13,288	3,909	36,973	-55,800	10,000	2,800	9,600	-57,500	42,500	20,500	9,100	312,300	32,200	8,000	21,500	16,600	37,900	15,000	19,600	12,700	44,100	9,600	22,200	17,800	34,400	16,000	27,300	-35,100	-56,800	-30,700	-54,800	-39,300	-42,200	-18,400	-28,000	-15,300	-19,100	-4,800	-33,100	-18,300	-21,900	-9,400	-30,000	-11,800	-19,900	-7,400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	133,200	132,200	136,800	133,700	123,100	110,600	102,300	99,300	91,800	91,200	93,600	93,800	94,000	93,400	94,800	99,500	96,200	96,700	90,800	95,400	91,100	88,300	89,100	58,400	43,841	42,768	43,458	43,679	41,095	40,715	40,897	39,683	40,431	42,682	44,306	45,516	44,298	45,043	44,531	47,303	46,241	46,377	45,708	45,798	44,284	44,451	45,017	44,823	42,046	41,779	43,844	43,300	43,538	43,079	43,956	43,289	44,616	40,591	41,599	40,094	35,077	38,797	31,920	35,453	34,035	23,225	32,396	30,419	28,117	24,447	26,742	26,097	24,194	24,592	26,886	27,739	29,864	29,948	31,508	37,270	43,425	48,570	57,495	58,560	59,732	60,831	61,879	69,028	51,711	62,846	66,625	64,623	66,701	72,337	74,893	72,312	70,026	0	0	0	0	0	59,500	0	0	0	0	0	0	0	40,300	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	97,000	93,300	89,000	92,800	87,900	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-3,100	-3,100	-3,000	-3,100	-3,100	-3,100	-3,000	-3,100	-3,100	-15,100	-3,100	-8,900	3,000	3,000	3,000	-20,900	-23,800	-26,600	-29,400	-28,400	-31,200	-37,500	2,600	2,600	-45,266	2,419	2,400	3,900	3,900	3,863	3,833	3,804	3,123	2,590	2,561	2,533	2,183	2,324	2,377	2,350	2,015	1,999	1,969	2,263	2,112	2,088	1,786	1,729	1,713	1,729	1,442	1,397	1,373	1,390	1,118	1,218	1,002	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-383	383	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	122,700	58,000	351,600	179,100	142,600	7,500	428,200	194,500	122,500	53,400	449,400	185,300	191,600	51,000	364,500	133,400	69,400	63,900	366,800	139,700	99,500	18,500	355,000	101,800	60,485	33,888	158,306	72,065	59,661	53,932	154,720	72,340	65,585	39,235	138,003	63,710	50,980	43,449	147,382	53,473	68,955	41,062	133,125	67,188	51,144	45,607	139,281	62,734	27,524	19,577	134,950	44,129	31,584	5,160	114,744	53,311	30,680	11,383	81,142	38,386	44,164	22,873	88,285	5,845	61,136	13,765	91,706	32,708	30,175	13,072	90,034	35,365	26,838	6,901	84,475	27,876	15,615	88,843	60,369	13,979	15,679	13,968	-1,535,926	28,185	123,924	-99,316	43,567	9,275	-746,526	-31,115	35,976	-30,188	4,450	-28,240	62,365	42,539	59,816	-75,800	49,000	18,500	20,700	-90,300	72,800	34,800	30,400	-79,700	508,400	24,300	41,000	32,600	62,900	28,700	44,800	46,500	71,900	21,700	41,600	33,400	57,700	30,200	66,100	35,100	56,800	30,700	54,800	39,300	42,200	18,400	28,000	15,300	19,100	4,800	33,100	18,300	21,900	9,400	30,000	11,800	19,900	7,400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income Applicable To Common Shares	0	0	0	179,100	142,600	7,500	428,200	194,500	122,500	53,400	449,400	185,300	191,600	51,000	364,500	133,400	69,400	63,900	366,800	139,700	99,500	18,900	355,000	101,800	60,381	33,888	158,300	72,100	59,600	53,932	154,720	72,340	65,585	39,236	138,003	63,710	50,980	43,449	147,383	53,472	68,955	41,062	133,125	67,189	51,144	45,607	139,281	61,360	27,282	19,334	134,708	43,885	31,342	4,917	114,503	53,068	30,438	10,373	80,901	38,142	10,944	22,630	88,044	5,602	60,894	13,522	91,464	32,465	29,933	12,829	89,792	35,122	26,596	6,658	84,234	27,633	15,373	16,698	60,127	13,736	8,549	40,140	80,367	21,565	19,875	27,835	46,456	8,151	5,975	-35,937	35,937	0	0	36,211	53,710	23,283	39,519	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	125,800	61,100	354,600	202,000	168,600	-62,400	528,200	240,400	146,500	89,600	564,900	188,300	238,600	236,000	365,600	136,300	72,200	66,700	370,900	144,600	103,400	21,100	355,600	103,000	62,904	175,828	84,685	76,039	0	361,200	0	0	0	301,796	0	0	0	322,325	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-133,200	-132,200	-136,800	-133,700	-123,100	-110,600	-102,300	-99,300	-91,800	-91,200	-93,600	-93,800	-94,000	-93,400	-94,800	-99,500	-96,200	-96,700	-90,800	-95,400	-91,100	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Operating Income Net Other	0	0	0	6,700	9,100	6,800	13,100	-900	-9,600	41,100	8,800	8,400	1,600	19,000	-9,400	2,000	-800	0	1,800	2,600	3,200	0	-22,300	-9,100	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Recurring	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	260,200	180,600	485,900	336,600	279,300	100,200	578,400	335,500	253,100	141,200	600,700	295,300	317,700	153,000	521,700	271,700	197,500	165,800	538,700	271,700	209,600	150,100	533,100	126,900	123,530	117,282	259,976	155,112	126,349	115,881	270,576	153,615	141,811	108,359	255,604	131,476	125,558	105,269	255,419	122,729	149,541	103,528	224,206	131,512	119,940	107,776	249,890	133,102	71,365	72,576	241,088	107,606	91,159	48,240	211,622	120,994	92,001	61,807	150,333	90,042	52,760	51,525	144,273	35,039	53,808	46,117	150,567	70,762	69,945	46,490	139,586	69,010	51,683	30,136	153,255	62,409	54,928	41,379	118,380	73,485	56,649	160,951	152,903	79,620	76,752	-118,619	153,527	56,864	-318,255	-43,763	90,351	-7,710	16,119	4,999	123,539	66,741	30,350	500	118,000	78,100	77,900	-75,800	159,200	80,700	66,600	716,600	118,900	64,000	103,300	92,600	131,600	73,800	94,900	72,200	143,600	57,600	90,900	75,900	118,300	69,800	101,000	510,400	419,000	400,400	579,600	460,200	380,700	341,700	373,600	297,700	220,900	220,700	422,900	260,700	220,800	245,800	422,500	293,400	206,600	220,600	407,000	262,600	222,300	228,000	453,200	303,700	228,000	238,000	396,700	310,900	232,200	230,700	425,100	379,300	247,000
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	1,070,800	1,007,300	1,183,400	1,017,600	1,017,500	1,150,500	1,324,700	1,111,000	970,800	980,900	1,015,800	940,900	1,294,200	941,400	995,900	913,000	919,200	965,800	1,038,900	950,000	1,007,300	1,049,700	1,049,400	766,500	476,674	477,499	534,351	454,209	446,225	490,654	494,078	467,833	427,639	437,606	477,225	458,087	465,249	491,170	508,621	489,939	479,015	456,350	470,768	438,077	426,272	415,996	445,868	433,160	404,312	413,652	437,064	417,286	390,561	408,483	432,815	374,187	367,829	378,311	378,201	377,770	369,007	354,572	430,580	416,180	353,019	346,736	397,929	344,416	300,361	296,661	376,361	337,612	288,340	363,941	324,641	312,393	281,574	302,929	303,109	284,945	283,614	170,707	285,264	266,265	268,682	535,776	375,588	448,262	820,496	479,317	576,717	530,611	544,622	567,481	639,006	482,540	453,820	450,000	531,000	398,000	382,700	562,900	542,200	382,600	315,700	205,000	441,100	390,000	522,900	472,300	358,600	362,300	460,700	325,100	280,300	275,800	326,700	283,400	260,900	271,300	437,400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Reconciled Depreciation	291,800	286,000	289,500	284,900	278,500	242,900	249,100	248,100	244,800	242,600	240,900	231,700	232,600	236,500	232,800	236,200	232,900	-218,300	229,300	230,200	228,200	222,200	208,800	134,043	97,357	102,442	102,869	101,909	96,694	89,877	90,659	92,728	91,969	90,508	85,627	81,884	79,546	81,005	80,192	75,220	76,076	76,708	75,501	73,371	69,703	73,535	72,693	73,947	74,658	79,511	79,701	71,215	76,046	95,071	67,918	67,107	66,930	64,990	64,516	63,814	58,214	81,159	41,455	53,742	55,270	56,974	67,074	40,228	53,543	35,899	57,378	56,304	54,339	7,637	50,739	44,632	47,512	46,146	46,849	48,867	42,463	40,705	40,772	40,853	39,572	79,693	69,958	66,601	74,587	113,194	100,847	100,072	99,529	100,138	101,025	103,730	103,411	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Research Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling And Marketing Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	100,400	102,400	95,200	100,700	100,300	101,900	91,500	96,200	97,900	94,900	453,800	91,000	90,900	92,300	10,200	26,400	14,100	13,100	19,700	83,000	56,600	9,900	180,937	551	57,279	0	251,251	0	0	0	250,278	0	0	0	250,439	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	7,300	-16,400	8,800	10,800	12,400	-35,600	49,500	22,100	11,500	17,600	57,200	19,600	23,000	8,400	50,000	33,700	10,100	-2,200	65,500	24,400	9,300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	390,200	100,700	376,400	369,800	365,800	330,300	333,900	332,400	330,900	318,400	321,200	323,100	314,200	312,000	309,000	312,500	310,800	305,700	307,600	307,000	306,900	292,800	276,900	184,600	133,580	202,835	202,113	193,498	190,498	200,503	193,708	208,357	189,064	196,627	175,351	177,916	167,875	180,033	167,933	167,788	161,428	258,035	123,106	122,074	115,791	-334,025	268,362	285,480	276,658	269,556	237,524	264,313	256,377	283,915	244,938	237,071	234,029	246,069	236,731	257,262	228,363	218,168	210,440	224,825	206,570	219,757	215,243	213,068	196,952	203,505	207,308	207,862	177,837	179,149	192,611	192,783	189,777	204,033	183,072	185,853	181,852	80,435	163,830	177,556	178,785	409,231	232,721	243,028	607,073	296,666	266,726	293,307	274,043	289,700	273,296	266,400	277,619	319,600	298,200	246,300	234,800	377,900	206,200	210,900	185,400	-689,400	313,500	261,700	296,100	287,000	239,500	239,600	239,400	176,200	170,100	180,800	169,900	166,100	170,100	174,500	179,800	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Other Income Expense Net	4,300	-138,000	12,700	-11,700	-123,100	-127,000	-99,700	-117,200	-118,100	22,000	600	4,300	-8,100	600	-11,300	-4,200	-21,200	-6,500	-15,100	-9,400	-8,000	-10,700	-24,300	-10,500	-7,611	388	-51	512	-861	6,794	10,085	2,754	5,950	339	-4,441	14,122	-419	4,174	10,404	6,546	2,631	3,117	8,989	13,047	2,413	3,350	2,566	4,523	12,361	-959	848	818	-1,151	-359	-1	-2,017	-1,883	-104	664	4,134	-2,096	-4,994	5,293	3,804	-222	1,378	-2,376	1,995	-2,311	1,108	1,154	3,938	7,302	-348	486	5,503	-1,907	1,309	1,471	-16,300	-700	-44,800	23,292	8,159	12,163	22,393	-17,041	10,684	29,522	33,501	8,972	-242	13,591	23,318	16,769	33,753	118,584	-74,400	10,300	15,500	22,500	-12,400	16,000	28,900	23,600	-443,100	470,100	19,100	8,000	-2,800	8,800	6,100	2,200	16,800	2,500	3,500	3,100	4,900	2,400	3,700	22,900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Revenue	1,331,000	1,187,900	1,669,300	1,354,200	1,296,800	1,279,600	1,909,100	1,446,500	1,223,900	1,122,100	1,616,500	1,236,200	1,611,900	1,094,400	1,517,600	1,184,700	1,116,700	1,131,600	1,577,600	1,221,700	1,216,900	1,199,800	1,582,500	893,400	600,204	594,781	794,327	609,321	572,574	606,535	764,654	621,448	569,450	545,965	732,829	589,563	590,807	596,439	764,040	612,668	628,556	559,878	694,974	569,589	546,212	523,772	695,758	566,262	475,677	486,228	678,152	524,892	481,720	456,723	644,437	495,181	459,830	440,118	528,534	467,812	421,767	406,097	574,853	451,219	406,827	392,853	548,496	415,178	370,306	343,151	515,947	406,622	340,023	394,077	477,896	374,802	336,502	344,308	421,489	358,430	340,263	331,658	438,167	345,885	345,434	417,157	529,115	505,126	502,241	435,554	667,068	522,901	560,741	572,480	762,545	549,281	484,170	450,500	649,000	476,100	460,600	487,100	701,400	463,300	382,300	511,600	560,000	454,000	626,200	564,900	490,200	436,100	555,600	397,300	423,900	333,400	417,600	359,300	379,200	341,100	538,400	510,400	419,000	400,400	579,600	460,200	380,700	341,700	373,600	297,700	220,900	220,700	422,900	260,700	220,800	245,800	422,500	293,400	206,600	220,600	407,000	262,600	222,300	228,000	453,200	303,700	228,000	238,000	396,700	310,900	232,200	230,700	425,100	379,300	247,000

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

Gross Profit (+$)
totalRevenue	5,485,300
Cost of Revenue	-3,819,200
Gross Profit	1,666,100	1,666,100

Operating Income (+$)
Gross Profit	1,666,100
Operating Expense	-406,600
Operating Income	1,259,500	1,259,500

Operating Expense (+$)
Research Development	0
Selling General Administrative	0
Selling And Marketing Expenses	0
Operating Expense	406,600	0

Net Interest Income (+$)
Interest Income	0
Interest Expense	-565,100
Other Finance Cost	-39,300
Net Interest Income	-525,800

Pretax Income (+$)
Operating Income	1,259,500
Net Interest Income	-525,800
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	751,800	1,767,200 EBIT - interestExpense = 694,400 746,900 1,296,400
Interest Expense	565,100
Earnings Before Interest and Taxes (EBIT)	1,259,500	1,316,900
Earnings Before Interest and Taxes (EBITDA)	2,398,400

After tax Income (+$)
Income Before Tax	751,800
Tax Provision	-15,600
Net Income From Continuing Ops	743,600	736,200
Net Income	731,300
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	4,225,800
Total Other Income/Expenses Net	-507,700	525,800

Technical Analysis of Evergy Inc. Common Stock
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 Evergy Inc. Common Stock. The general trend of Evergy Inc. Common Stock is BULLISH with 42.9% 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 Evergy Inc. Common Stock'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 (42.9%)		Bearish trend (-42.9%)
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 Evergy Inc. Common Stock.

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: 53.62 < 54.97 < 55.69.

The bearish price targets are: 52.15 > 49.60 > 48.98.

Tweet this

Evergy Inc. Common Stock 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 Evergy Inc. Common Stock. The current mas is .

The long score for the Moving Averages is 10/14.
The longshort score for the Moving Averages is 6/(-14 +14).

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

Evergy Inc. Common Stock 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 Evergy Inc. Common Stock. The current macd is -0.16137192.

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

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

Evergy Inc. Common Stock 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 Evergy Inc. Common Stock. The current adx is 10.51.

The long score for the Directional Movement Index (DMI) is 0/7.
The longshort score for the Directional Movement Index (DMI) is -1/(-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 Evergy Inc. Common Stock shares, leading to potential downward momentum in its price. -1
PLUS_ID < MINUS_DI && ADX < 25 && ADX trending down: The ADX is below 25 and indicates a weak or no trend. Also, the ADX is declining so there is no trend indication.

Evergy Inc. Common Stock 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 Evergy Inc. Common Stock. The current sar is 52.18.

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

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

Evergy Inc. Common Stock Daily Parabolic SAR Chart

3rd party ad SUPPORTERis ad-free.

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 Evergy Inc. Common Stock. The current rsi is 46.03. The current phase is Correction in bull market.

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

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

Evergy Inc. Common Stock 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 Evergy Inc. Common Stock. The current phase is Correction in bull market.

The long score for the Stochastic Oscillator is 1/6.
The longshort score for the Stochastic Oscillator is -2/(-6 +6).

STOCH < 50: The STOCH %K is below 50. There are more sellers than buyers. -1
STOCH %K line < STOCH %D line: The STOCH %K line is 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 Evergy Inc. Common Stock price going down in the near term. -2
Trending up: The STOCH %K is trending up. +1

Evergy Inc. Common Stock 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 Evergy Inc. Common Stock. The current cci is -39.85315401.

Evergy Inc. Common Stock 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 Evergy Inc. Common Stock. The current cmo is -10.9374099.

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

Evergy Inc. Common Stock 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 Evergy Inc. Common Stock. The current willr is -60.79545455.

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

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

Evergy Inc. Common Stock Daily Williams %R Chart

3rd party ad SUPPORTERis ad-free.

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 Evergy Inc. Common Stock.

Evergy Inc. Common Stock 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 Evergy Inc. Common Stock. The current atr is 0.79296245.

Evergy Inc. Common Stock Daily Average True Range (ATR) Chart

3rd party ad SUPPORTERis ad-free.

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 Evergy Inc. Common Stock. The current obv is 33,430,670.

Evergy Inc. Common Stock 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 Evergy Inc. Common Stock. The current mfi is 45.31.

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

MFI < 50: -1

Evergy Inc. Common Stock Daily Money Flow Index (MFI) Chart

3rd party ad SUPPORTERis ad-free.

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Evergy Inc. Common Stock.

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

6.3. Candlestick Patterns

Evergy Inc. Common Stock Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

Let's check the technical score of Evergy Inc. Common Stock based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	46.032
Ma 20	Greater than	Ma 50	53.083
Ma 50	Greater than	Ma 100	53.375
Ma 100	Greater than	Ma 200	51.780
Open	Greater than	Close	52.940
Total			3/5 (60.0%)

Create your own Symbol Scanner

Get notifications about Evergy Inc. Common Stock

I send you an email if I find something interesting about Evergy Inc. Common Stock.

Evergy Inc. Common Stock Buy, Hold or Sell?

Let's analyse Evergy Inc. Common Stock together

Get notifications about Evergy Inc. Common Stock

Quick analysis of Evergy Inc. Common Stock (30 sec.)

What can you expect buying and holding a share of Evergy Inc. Common Stock? (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 Evergy Inc. Common Stock (5 min.)

$52.79

$41.94

$-31.96 - $42.09

$9.98 - $84.04

2. Growth of Evergy Inc. Common Stock (5 min.)

Is Evergy Inc. Common Stock growing?

How much money is Evergy Inc. Common Stock making?

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

3. Financial Health of Evergy Inc. Common Stock (5 min.)

What can you expect buying and holding a share of Evergy Inc. Common Stock? (5 min.)

What can you expect buying and holding a share of Evergy Inc. Common Stock?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Evergy Inc. Common Stock

About Evergy Inc. Common Stock

Financial Health

Valuation

1.1. Profitability of Evergy Inc. Common Stock.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

1.1.2. Return on Assets

Trends

1.1.3. Return on Equity

Trends

1.2. Operating Efficiency of Evergy Inc. Common Stock.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

1.2.2. Operating Ratio

Trends

1.3. Liquidity of Evergy Inc. Common Stock.

1.3. Liquidity

1.3.1. Current Ratio

Trends

1.3.2. Quick Ratio

Trends

1.4. Solvency of Evergy Inc. Common Stock.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

1.4.2. Debt to Equity Ratio

Trends

2. Market Valuation of Evergy Inc. Common Stock

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

2.2. Price To Free Cash Flow Ratio

Trends

2. Book Value per Share

2.3. Price to Book Ratio

Trends

Evergy Inc. Common Stock
Buy, Hold or Sell?