Eagle Materials Inc
Buy, Hold or Sell?

Let's analyse Eagle Materials Inc together

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

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

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

Get notifications about Eagle Materials Inc

I send you an email if I find something interesting about Eagle Materials Inc.

Quick analysis of Eagle Materials Inc (30 sec.)

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

How much money do you get?

$1.01

When do you have the money?

1 year

How often do you get paid?

100.0%

What is your share worth?

Current worth

$38.36

Expected worth in 1 year

$44.89

How sure are you?

82.5%

+ What do you gain per year?

Total Gains per Share

$7.54

Return On Investment

3.2%

For what price can you sell your share?

Current Price per Share

$238.19

Expected price per share

$198.60 - $272.72

How sure are you?

50%

1. Valuation of Eagle Materials Inc (5 min.)

Live pricePrice per Share (EOD)

$238.19

Book Value per Share

$38.36

Intrinsic Value Per Share

$78.64 - $166.68

Total Value Per Share

$117.00 - $205.05

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

The following numbers are based on moving averages and per share and per quarter.
I use a 6% discount rate for the low estimation and 3% for the high estimation.
The current Free Cash Flow Per Share is 10Y: ($1.86) 3Y: ($3.03) TTM: ($3.02)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($0.09) 3Y: ($0.04) TTM: ($0.08)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$7.58	$12.79	$8.10 - $13.59
2	$15.31	$26.62	$8.75 - $15.07
3	$23.16	$41.41	$9.39 - $16.54
4	$31.09	$57.10	$10.04 - $18.02
5	$39.06	$73.63	$10.68 - $19.50
6	$47.05	$90.92	$11.33 - $20.98
7	$55.02	$108.93	$11.97 - $22.46
8	$62.96	$127.60	$12.62 - $23.94
9	$70.84	$146.86	$13.26 - $25.42
10	$78.64	$166.68	$13.91 - $26.90

2. Growth of Eagle Materials Inc (5 min.)

Is Eagle Materials Inc growing?

	Current year	Previous year	Grow	Grow %
How rich?	$1.3b	$1.1b	$121m	9.6%

How much money is Eagle Materials Inc making?

	Current year	Previous year	Grow	Grow %
Making money	$125.2m	$108.8m	$16.3m	13.1%
Net Profit Margin	22.2%	20.6%	-	-

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

Quarterly Yearly

3. Financial Health of Eagle Materials Inc (5 min.)

4. Comparing to competitors in the Building Materials industry (5 min.)

Industry Rankings (Building Materials)

Richest
#57 / 223

Most Revenue
#63 / 223

Most Profit
#26 / 223

Most Efficient
#17 / 223

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

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

What can you expect buying and holding a share of Eagle Materials Inc?

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

Speculation

The Price per Share of Eagle Materials Inc is $238.19. 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 Eagle Materials Inc.
The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
The book value: what is the market price compared to it's book value.

Investing

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

You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $38.36. Based on the TTM, the Book Value Change Per Share is $1.63 per quarter. Based on the YOY, the Book Value Change Per Share is $0.41 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 $0.25 per quarter.

Based on historical numbers we can estimate the returns while holding a share of Eagle Materials Inc.

How much money are you going to get?

	MRQ		TTM		YOY		5Y		10Y
	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share
Usd Eps	3.72	1.6%	3.54	1.5%	2.89	1.2%	1.99	0.8%	1.52	0.6%
Usd Book Value Change Per Share	1.39	0.6%	1.63	0.7%	0.41	0.2%	0.39	0.2%	0.56	0.2%
Usd Dividend Per Share	0.25	0.1%	0.25	0.1%	0.26	0.1%	0.18	0.1%	0.14	0.1%
Usd Total Gains Per Share	1.64	0.7%	1.88	0.8%	0.66	0.3%	0.58	0.2%	0.70	0.3%
Usd Price Per Share	202.84	-	175.63	-	119.58	-	121.45	-	104.14	-
Price to Earnings Ratio	13.65	-	12.57	-	11.13	-	11.13	-	17.14	-
Price-to-Total Gains Ratio	123.61	-	97.23	-	50.15	-	41.08	-	-58.97	-
Price to Book Ratio	5.29	-	4.90	-	3.95	-	4.01	-	3.90	-
Price-to-Total Gains Ratio	123.61	-	97.23	-	50.15	-	41.08	-	-58.97	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	238.19
Number of shares	4

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.25	0.18
Usd Book Value Change Per Share	1.63	0.39
Usd Total Gains Per Share	1.88	0.58
Gains per Quarter (4 shares)	7.54	2.30
Gains per Year (4 shares)	30.14	9.20

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	4	26	20	3	6	-1
2	8	52	50	6	13	8
3	12	78	80	9	19	17
4	16	104	110	12	25	26
5	20	131	140	15	31	35
6	24	157	170	18	38	44
7	28	183	200	21	44	53
8	32	209	230	24	50	62
9	36	235	260	27	56	71
10	40	261	290	29	63	80

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%	18.0	2.0	0.0	90.0%	38.0	2.0	0.0	95.0%	116.0	3.0	0.0	97.5%
Book Value Change Per Share	4.0	0.0	0.0	100.0%	9.0	3.0	0.0	75.0%	14.0	6.0	0.0	70.0%	33.0	7.0	0.0	82.5%	101.0	18.0	0.0	84.9%
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%	112.0	0.0	7.0	94.1%
Total Gains per Share	4.0	0.0	0.0	100.0%	9.0	3.0	0.0	75.0%	14.0	6.0	0.0	70.0%	33.0	7.0	0.0	82.5%	106.0	13.0	0.0	89.1%

Fundamentals of Eagle Materials Inc

About Eagle Materials Inc

https://www.eaglematerials.com
Building Materials
2400
5960 Berkshire Lane, Dallas, TX, United States, 75225
Google Maps Bing Maps

Eagle Materials Inc., through its subsidiaries, manufactures and sells heavy construction materials and light building materials in the United States. It operates in four segments: Cement, Concrete and Aggregates, Gypsum Wallboard, and Recycled Paperboard. The company engages in the mining of limestone for the manufacture, production, distribution, and sale of Portland cement; grinding and sale of slag; and mining of gypsum for the manufacture and sale of gypsum wallboards used to finish the interior walls and ceilings in residential, commercial, and industrial structures. It also manufactures and sells recycled paperboard to gypsum wallboard industry and other paperboard converters, as well as containerboard and lightweight packaging grades. In addition, the company engages in the sale of ready-mix concrete; and mining, extracting, production, and sale of aggregates, including crushed stones, sand, and gravel. Its products are used in commercial and residential construction; public construction projects; and projects to build, expand, and repair roads and highways. The company was formerly known as Centex Construction Products, Inc. and changed its name to Eagle Materials, Inc. in January 2004. Eagle Materials Inc. was founded in 1963 and is headquartered in Dallas, Texas.

Fundamental data was last updated by Penke on 2024-04-13 13:50:04.

Financial Health

Profitability Details

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

Operating Efficiency Details

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

Liquidity Details

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

Solvency Details

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

Valuation

Valuation Details

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

1.1. Profitability of Eagle Materials Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit Eagle Materials Inc earns for each $1 of revenue.

Above 10% is considered healthy but always compare Eagle Materials Inc to the Building Materials industry mean.
A Net Profit Margin of 23.1% means that $0.23 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Eagle Materials Inc:

The MRQ is 23.1%. The company is making a huge profit. +2
The TTM is 22.2%. The company is making a huge profit. +2

Trends

Current period		Compared to		+/-
MRQ	23.1%	TTM	22.2%	+0.9%
TTM	22.2%	YOY	20.6%	+1.5%
TTM	22.2%	5Y	14.5%	+7.7%
5Y	14.5%	10Y	15.5%	-0.9%

Compared to industry (Building Materials)

Period	Company	Industry (mean)	+/-
MRQ	23.1%	4.4%	+18.7%
TTM	22.2%	5.5%	+16.7%
YOY	20.6%	6.6%	+14.0%
5Y	14.5%	5.9%	+8.6%
10Y	15.5%	5.8%	+9.7%

Measures how much net profit Eagle Materials Inc earns for each $1 of revenue.

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

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

The net profit margin looks at how much net profit Eagle Materials Inc earns for each $1 in revenue.

How to use net profit margin

Higher profit margin is better (more profit).
Above 10% is considered healthy but always compare Eagle Materials Inc to the Building Materials industry mean.
Can be used to compare companies within the Building Materials industry.

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

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of Eagle Materials Inc. If profit margins remain low (compared to the Building Materials 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 Eagle Materials Inc is 0.23. This means that Eagle Materials Inc earned $0.23 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 Building Materials industry is 4.4%.
What is the trend?
The trend is important because it shows you how Eagle Materials Inc is performing over time. The most recent quarter might be important if Eagle Materials Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Eagle Materials Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate net profit margin

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

Real example of Eagle Materials Inc

You need the following data to determine net profit margin:

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

Net income MRQ Eagle Materials Inc = 129,138
Total revenue MRQ Eagle Materials Inc = 558,833
$129,138 / $558,833 = 0.23 or 23.1%

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 Eagle Materials Inc is using its assets to generate profit.

Above 5% is considered healthy but always compare Eagle Materials Inc to the Building Materials industry mean.
4.5% Return on Assets means that Eagle Materials Inc generated $0.04 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Eagle Materials Inc:

The MRQ is 4.5%. Using its assets, the company is less efficient in making profit.
The TTM is 4.3%. Using its assets, the company is less efficient in making profit.

Trends

Current period		Compared to		+/-
MRQ	4.5%	TTM	4.3%	+0.1%
TTM	4.3%	YOY	4.0%	+0.4%
TTM	4.3%	5Y	2.6%	+1.7%
5Y	2.6%	10Y	2.6%	+0.1%

Compared to industry (Building Materials)

Period	Company	Industry (mean)	+/-
MRQ	4.5%	1.5%	+3.0%
TTM	4.3%	1.6%	+2.7%
YOY	4.0%	2.1%	+1.9%
5Y	2.6%	1.9%	+0.7%
10Y	2.6%	2.0%	+0.6%

Shows how efficient Eagle Materials Inc is using its assets to generate profit.

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

How to use return on assets

Higher is better.
Above 5% is considered healthy but always compare Eagle Materials Inc to the Building Materials 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 Eagle Materials Inc is using its resources to generate profit. If the return on assets (4.5%) from Eagle Materials Inc are higher than the Building Materials mean (1.5%) that means Eagle Materials Inc is using its resources better than their competitors. If not, that means their competitors are more efficient in using their resources to generate profit.

An investor should always look at:

What is the current return on assets?
The current most recent quarter (MRQ) Return on Assets of Eagle Materials Inc is 4.5%. This means the company generated $0.04 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the Building Materials industry is 1.5%.
What is the trend?
The trend is important because it shows you how Eagle Materials Inc is performing over time. The most recent quarter might be important if Eagle Materials Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Eagle Materials Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate return on assets

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

Real example Eagle Materials Inc

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

Income statement
Balance sheet

Net income MRQ (income statement) from Eagle Materials Inc = 129,138
Total assets MRQ (balance sheet) from Eagle Materials Inc = 2,890,340
129,138 / 2,890,340 = 0.04 or 4.5%

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

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

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

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

1.1.3. Return on Equity

Shows how efficient Eagle Materials Inc is using its investors money to generate profit.

Above 15%-20% is considered healthy but always compare Eagle Materials Inc to the Building Materials industry mean.
9.7% Return on Equity means Eagle Materials Inc generated $0.10 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Eagle Materials Inc:

The MRQ is 9.7%. Using its investors money, the company is less efficient in making profit.
The TTM is 9.9%. Using its investors money, the company is less efficient in making profit.

Trends

Current period		Compared to		+/-
MRQ	9.7%	TTM	9.9%	-0.2%
TTM	9.9%	YOY	9.5%	+0.4%
TTM	9.9%	5Y	6.2%	+3.7%
5Y	6.2%	10Y	5.3%	+0.9%

Compared to industry (Building Materials)

Period	Company	Industry (mean)	+/-
MRQ	9.7%	2.7%	+7.0%
TTM	9.9%	3.2%	+6.7%
YOY	9.5%	3.9%	+5.6%
5Y	6.2%	3.8%	+2.4%
10Y	5.3%	3.6%	+1.7%

Shows how efficient Eagle Materials Inc is using its investors money to generate profit.

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

How to use return on equity

Higher is better.
Above 15%-20% is considered healthy but always compare Eagle Materials Inc to the Building Materials 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 Building Materials 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 Eagle Materials Inc is 9.7%. This means Eagle Materials Inc generated $0.10 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the Building Materials industry is 2.7%.
What is the trend?
The trend is important because it shows you how Eagle Materials Inc is performing over time. The most recent quarter might be important if Eagle Materials Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Eagle Materials Inc up to 10 years back (depending if Eagle Materials Inc existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate return on equity

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

Real example of Eagle Materials Inc

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Eagle Materials Inc = 129,138
Shareholders equity (balance sheet) MRQ Eagle Materials Inc = 1,333,161
129,138 / 1,333,161 = 0.10 or 9.7%

A negative shareholder equity is a warning sign. It means the company has more liabilities than assets. It might also mean that the owners did not invest enough money or they are taking money out of the business.

1.2. Operating Efficiency of Eagle Materials Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Eagle Materials Inc is operating .

Measures how much profit Eagle Materials Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
Above 15% is considered healthy but always compare Eagle Materials Inc to the Building Materials industry mean.
An Operating Margin of 29.8% means the company generated $0.30 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Eagle Materials Inc:

The MRQ is 29.8%. The company is operating very efficient. +2
The TTM is 18.2%. The company is operating efficient. +1

Trends

Current period		Compared to		+/-
MRQ	29.8%	TTM	18.2%	+11.6%
TTM	18.2%	YOY	26.6%	-8.4%
TTM	18.2%	5Y	19.9%	-1.7%
5Y	19.9%	10Y	19.3%	+0.5%

Compared to industry (Building Materials)

Period	Company	Industry (mean)	+/-
MRQ	29.8%	9.5%	+20.3%
TTM	18.2%	6.3%	+11.9%
YOY	26.6%	10.6%	+16.0%
5Y	19.9%	9.9%	+10.0%
10Y	19.3%	8.9%	+10.4%

Measures how efficient Eagle Materials Inc is operating .

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

How to use operating margin

Higher is better
Above 15% is considered healthy but always compare Eagle Materials Inc to the Building Materials 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 Eagle Materials Inc is making from it’s core business.

The three steps every investor should look at:

What is the current net profit margin?
The current most recent quarter (MRQ) Operating Margin of Eagle Materials Inc is 29.8%. This means that Eagle Materials Inc earned $0.30 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the Building Materials industry is 9.5%.
What is the trend?
The trend is important because it shows you how Eagle Materials Inc is performing over time. The most recent quarter might be important if Eagle Materials Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Eagle Materials Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate operating margin

Operating margin = operating earnings / total revenue

Real example of Eagle Materials Inc

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Eagle Materials Inc = 166,427
Total revenue MRQ Eagle Materials Inc = 558,833
$166,427 / $558,833 = 0.30 or 29.8%

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 Eagle Materials Inc is keeping operating costs low.

Below 1 is considered healthy (always compare to Building Materials industry mean).
An Operation Ratio of 0.70 means that the operating costs are $0.70 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Eagle Materials Inc:

The MRQ is 0.702. The company is efficient in keeping operating costs low. +1
The TTM is 0.716. The company is efficient in keeping operating costs low. +1

Trends

Current period		Compared to		+/-
MRQ	0.702	TTM	0.716	-0.014
TTM	0.716	YOY	0.740	-0.024
TTM	0.716	5Y	0.763	-0.047
5Y	0.763	10Y	0.779	-0.016

Compared to industry (Building Materials)

Period	Company	Industry (mean)	+/-
MRQ	0.702	1.590	-0.888
TTM	0.716	1.535	-0.819
YOY	0.740	1.393	-0.653
5Y	0.763	1.362	-0.599
10Y	0.779	1.210	-0.431

Measures how efficient Eagle Materials Inc is keeping operating costs low.

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

How to use operating ratio

Lower is better.
Below 1 is considered healthy but always compare Eagle Materials Inc to the Building Materials 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 Eagle Materials Inc is 70.2%. This means that Eagle Materials Inc earned $0.70 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 Building Materials industry is 1.59.
What is the trend?
The trend is important because it shows you how Eagle Materials Inc is performing over time. The most recent quarter might be important if Eagle Materials Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Eagle Materials Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate operating ratio

Operating ratio = Operating expenses + COGS \ Net sales

Real life example Eagle Materials Inc

You need the following data to determine operating ratio:

Income statement

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

(cost of revenue + total operating expenses) \ total revenue
(378,205 +14,201) \ 558,833 = 0.70

The operating ratio measures the efficiency of a company at keeping low costs while generating profits from sales. It compares the total operating expenses to the net amount of sales. The total operating expenses exists of:

COGS (materials, labour, rent of facility, repairs)
Operating expenses (legal fees, marketing, wages, rent, maintenance/repairs)

Operating expenses are all the costs the company makes that are not directly tied to the production of the service or product. Where COGS are costs that are directly tied to the production of a product or service.

Do note that COGS is not always available in the income statement. Some companies include COGS in the operating expenses while others list COGS separately. To make it even more confusing, COGS is also known as “costs of sales” and costs of sales is the same as costs of revenue.

The operating ratio tells you how efficient the company is creating its products or services while keeping prices low. In this case, a lower ratio is better. Higher or rising operating ratios might tell you that costs are rising while sales are not improving or staying the same.

1.3. Liquidity of Eagle Materials Inc.

1.3. Liquidity

1.3.1. Current Ratio

Measures if Eagle Materials Inc is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to Building Materials industry mean).
A Current Ratio of 2.61 means the company has $2.61 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Eagle Materials Inc:

The MRQ is 2.606. The company is able to pay all its short-term debts. +1
The TTM is 2.616. The company is able to pay all its short-term debts. +1

Trends

Current period		Compared to		+/-
MRQ	2.606	TTM	2.616	-0.009
TTM	2.616	YOY	2.340	+0.276
TTM	2.616	5Y	2.886	-0.271
5Y	2.886	10Y	2.708	+0.179

Compared to industry (Building Materials)

Period	Company	Industry (mean)	+/-
MRQ	2.606	1.454	+1.152
TTM	2.616	1.487	+1.129
YOY	2.340	1.500	+0.840
5Y	2.886	1.538	+1.348
10Y	2.708	1.394	+1.314

Measures if Eagle Materials Inc is able to pay off Short-term Debt.

How to use current ratio

Higher is better
Above 1.5 is considered healthy (always compare to Building Materials 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 Eagle Materials Inc if something happens in the market that will cause sales to plummet.

The three steps every investor should look at:

What is the current current Ratio?
The current most recent quarter (MRQ) Current Ratio of Eagle Materials Inc is 2.61. This means Eagle Materials Inc has $2.61 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the Building Materials industry is 1.45.
What is the trend?
The trend is important because it shows you how Eagle Materials Inc is performing over time. The most recent quarter might be important if Eagle Materials Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Eagle Materials Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate current ratio

Current ratio = current assets \ current liabilities

Real life example Eagle Materials Inc

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
587,731 \ 225,513) = 2.61

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

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

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

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

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

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

1.3.2. Quick Ratio

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

Above 1 is considered healthy but always compare Eagle Materials Inc to the Building Materials industry mean.
A Quick Ratio of 1.09 means the company can pay off $1.09 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Eagle Materials Inc:

The MRQ is 1.086. The company is just able to pay all its short-term debts with the most liquid assets.
The TTM is 1.202. The company is just able to pay all its short-term debts with the most liquid assets.

Trends

Current period		Compared to		+/-
MRQ	1.086	TTM	1.202	-0.116
TTM	1.202	YOY	1.225	-0.023
TTM	1.202	5Y	1.642	-0.440
5Y	1.642	10Y	1.338	+0.303

Compared to industry (Building Materials)

Period	Company	Industry (mean)	+/-
MRQ	1.086	0.682	+0.404
TTM	1.202	0.703	+0.499
YOY	1.225	0.779	+0.446
5Y	1.642	0.834	+0.808
10Y	1.338	0.821	+0.517

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

How to use quick ratio

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

The three steps every investor should look at:

What is the current Quick Ratio?
The current most recent quarter (MRQ) quickRatio of Eagle Materials Inc is 1.09. This means that Eagle Materials Inc can pay off $1.09 for each $1 in debt (using most liquid assets).
How does it compare to the industry?
The mean MRQ Quick Ratio of the Building Materials industry is 0.68.
What is the trend?
The trend is important because it shows you how Eagle Materials Inc is performing over time. The most recent quarter might be important if Eagle Materials Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Eagle Materials Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate quick ratio

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

Real life example Eagle Materials Inc

You need the following data to determine operating ratio:

Balance sheet
Quick ratio = cash and short-term investments + short-term investments + netReceivables / total current liabilities
MRQ quick ratio Eagle Materials Inc: (48,912 + 0 +195,899) / 225,513 = 1.09

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

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

1.4. Solvency of Eagle Materials Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of Eagle Materials Inc assets are financed with debt.

Below 1 (100%) is considered healthy but always compare Eagle Materials Inc to Building Materials industry mean.
A Debt to Asset Ratio of 0.54 means that Eagle Materials Inc assets are financed with 53.9% credit (debt) and the remaining percentage (100% - 53.9%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Eagle Materials Inc:

The MRQ is 0.539. The company is able to pay all its debts by selling its assets. +1
The TTM is 0.560. The company is able to pay all its debts by selling its assets. +1

Trends

Current period		Compared to		+/-
MRQ	0.539	TTM	0.560	-0.021
TTM	0.560	YOY	0.579	-0.019
TTM	0.560	5Y	0.560	+0.000
5Y	0.560	10Y	0.496	+0.064

Compared to industry (Building Materials)

Period	Company	Industry (mean)	+/-
MRQ	0.539	0.437	+0.102
TTM	0.560	0.440	+0.120
YOY	0.579	0.449	+0.130
5Y	0.560	0.461	+0.099
10Y	0.496	0.466	+0.030

Measures how much % of Eagle Materials Inc assets are financed with debt.

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

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Eagle Materials Inc to Building Materials 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 Eagle Materials Inc is 0.54. This means means that Eagle Materials Inc is financed with 53.9% 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 Building Materials industry is 145.4%.
What is the trend?
The trend is important because it shows you how Eagle Materials Inc is performing over time. The most recent quarter might be important if Eagle Materials Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Eagle Materials Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Eagle Materials Inc

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

Balance sheet
Debt to asset ratio = total debt \ total assets
1,557,179 \ 2,890,340 = 53.9% or 0.54.

The debt to total assets ratio shows if the company is owned by creditors or shareholders. Or in other words, the total debt in relation to the total amount of assets. It shows how much debt the company used to finance its assets.

1.4.2. Debt to Equity Ratio

Measures if Eagle Materials Inc is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare Eagle Materials Inc to the Building Materials industry mean.
A Debt to Equity ratio of 116.8% means that company has $1.17 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Eagle Materials Inc:

The MRQ is 1.168. The company is able to pay all its debts with equity. +1
The TTM is 1.275. The company is able to pay all its debts with equity. +1

Trends

Current period		Compared to		+/-
MRQ	1.168	TTM	1.275	-0.107
TTM	1.275	YOY	1.378	-0.103
TTM	1.275	5Y	1.300	-0.025
5Y	1.300	10Y	1.032	+0.268

Compared to industry (Building Materials)

Period	Company	Industry (mean)	+/-
MRQ	1.168	0.892	+0.276
TTM	1.275	0.903	+0.372
YOY	1.378	0.892	+0.486
5Y	1.300	0.963	+0.337
10Y	1.032	1.006	+0.026

Measures if Eagle Materials Inc is able to pay off its debts by using shareholders equity.

How to use debt to equity ratio

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

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

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

The three steps every investor should look at:

What is the current debt to equity ratio?
The current most recent quarter (MRQ) quickRatio of Eagle Materials Inc is 1.17. This means that Eagle Materials Inc can pay off $1.17 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Building Materials industry is 0.89.
What is the trend?
The trend is important because it shows you how Eagle Materials Inc is performing over time. The most recent quarter might be important if Eagle Materials Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Eagle Materials Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate debt to equity ratio

Debt to equity ratio = total debt \ shareholders equity.

Real life example Eagle Materials Inc

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
1,557,179 \ 1,333,161 = 1.17 or 116.8%

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

Common shares.
Preferred shares.
Retained earnings.

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

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

2. Market Valuation of Eagle Materials Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Eagle Materials Inc generates.

Above 15 is considered overpriced but always compare Eagle Materials Inc to the Building Materials industry mean.
A PE ratio of 13.65 means the investor is paying $13.65 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Eagle Materials Inc:

The EOD is 16.024. Based on the earnings, the company is fair priced.
The MRQ is 13.646. Based on the earnings, the company is underpriced. +1
The TTM is 12.571. Based on the earnings, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	16.024	MRQ	13.646	+2.378
MRQ	13.646	TTM	12.571	+1.074
TTM	12.571	YOY	11.128	+1.443
TTM	12.571	5Y	11.127	+1.444
5Y	11.127	10Y	17.143	-6.017

Compared to industry (Building Materials)

Period	Company	Industry (mean)	+/-
EOD	16.024	12.255	+3.769
MRQ	13.646	11.975	+1.671
TTM	12.571	12.692	-0.121
YOY	11.128	11.063	+0.065
5Y	11.127	14.760	-3.633
10Y	17.143	19.819	-2.676

Measures how much money you pay for each share for every $1 in earnings Eagle Materials Inc generates.

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

How to use PE ratio

Above 15 is considered overpriced but is hard to determine. Always compare Eagle Materials Inc to the Building Materials 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 Eagle Materials Inc is 13.65. This means the investor is paying $13.65 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Building Materials industry is 11.98.
What is the trend?
The trend is important because it shows you how Eagle Materials Inc is performing over time. The most recent quarter might be important if Eagle Materials Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Eagle Materials Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate PE ratio

PE ratio = market value per share \ earnings per share

Real life example Eagle Materials Inc

You need the following data to determine the PE ratio:

Balance sheet
Income statement

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

EPS = (net profit - preferred dividends) \ end of period outstanding shares*
Net profit = revenue - expenses
0 \ 34,750 = EPS
PE ratio MRQ = 13.65

* 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 Eagle Materials Inc:

The EOD is 12.517. Based on how much money comes from the company's main activities, the company is cheap. +2
The MRQ is 10.659. Based on how much money comes from the company's main activities, the company is cheap. +2
The TTM is 35.789. Based on how much money comes from the company's main activities, the company is fair priced.

Trends

Current period		Compared to		+/-
EOD	12.517	MRQ	10.659	+1.858
MRQ	10.659	TTM	35.789	-25.129
TTM	35.789	YOY	10.501	+25.288
TTM	35.789	5Y	20.037	+15.752
5Y	20.037	10Y	27.185	-7.148

Compared to industry (Building Materials)

Period	Company	Industry (mean)	+/-
EOD	12.517	5.569	+6.948
MRQ	10.659	5.988	+4.671
TTM	35.789	5.986	+29.803
YOY	10.501	2.124	+8.377
5Y	20.037	5.112	+14.925
10Y	27.185	4.874	+22.311

2. Book Value per Share

2.3. Price to Book Ratio

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

At or below 1 is considered healthy (always compare to Building Materials industry mean).
A PB ratio of 5.29 means the investor is paying $5.29 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Eagle Materials Inc:

The EOD is 6.209. Based on the equity, the company is overpriced. -1
The MRQ is 5.287. Based on the equity, the company is overpriced. -1
The TTM is 4.899. Based on the equity, the company is fair priced.

Trends

Current period		Compared to		+/-
EOD	6.209	MRQ	5.287	+0.921
MRQ	5.287	TTM	4.899	+0.388
TTM	4.899	YOY	3.954	+0.946
TTM	4.899	5Y	4.011	+0.888
5Y	4.011	10Y	3.901	+0.110

Compared to industry (Building Materials)

Period	Company	Industry (mean)	+/-
EOD	6.209	1.253	+4.956
MRQ	5.287	1.181	+4.106
TTM	4.899	1.117	+3.782
YOY	3.954	1.287	+2.667
5Y	4.011	1.420	+2.591
10Y	3.901	1.539	+2.362

2. Total Gains per Share

3. Holders & Insider Transactions

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

3.1. Institutions holding Eagle Materials Inc

Institutions are holding 99.335% of the shares of Eagle Materials Inc.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	Vanguard Group Inc	11.3971	0.0174	3926337	-43770	-1.1025
2023-12-31	BlackRock Inc	9.1079	0.0162	3137687	-25356	-0.8016
2023-12-31	FMR Inc	7.3756	0.0396	2540915	30009	1.1951
2023-12-31	Neuberger Berman Group LLC	4.7329	0.2883	1630481	-12081	-0.7355
2023-12-31	Allspring Global Investments Holdings, LLC	2.9648	0.3434	1021382	-21130	-2.0268
2023-12-31	State Street Corporation	2.912	0.0099	1003197	21264	2.1655
2023-12-31	Frontier Capital Management CO Inc	2.7803	1.9625	957818	63636	7.1167
2023-12-31	Amvescap Plc.	2.5983	0.0432	895114	-202428	-18.4438
2023-12-31	TD Asset Management Inc	2.5311	0.1739	871970	630964	261.8043
2023-12-31	Artemis Investment Management LLP	2.5	2.52	861241	-32747	-3.663
2023-12-31	Dimensional Fund Advisors, Inc.	2.0801	0.0424	716585	14416	2.0531
2023-12-31	TD Global Investment Solutions – TD Epoch	1.9234	0.612	662628	378296	133.0473
2023-12-31	Geode Capital Management, LLC	1.7627	0.0129	607253	10645	1.7843
2023-12-31	William Blair Investment Management, LLC	1.6907	0.3438	582460	-84414	-12.6582
2023-12-31	NORGES BANK	1.2726	0.0155	438400	-16457	-3.6181
2023-12-31	Bank of New York Mellon Corp	1.1581	0.0164	398981	-15331	-3.7004
2023-12-31	Morgan Stanley - Brokerage Accounts	1.1108	0.0068	382662	11585	3.122
2023-12-31	Victory Capital Management Inc.	1.108	0.0815	381719	-23310	-5.7551
2023-12-31	GW&K Investment Management, LLC	1.0386	0.6768	357811	-70898	-16.5376
2023-12-31	Federated Hermes Inc	1.0258	0.178	353386	-70055	-16.5442
Total		63.0708	7.4005	21728027	+542838	+2.5%

3.2. Funds holding Eagle Materials Inc

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-02-29	Vanguard Total Stock Mkt Idx Inv	3.1726	0.0179	1092955	-1980	-0.1808
2024-03-28	iShares Core S&P Mid-Cap ETF	3.1112	0.3424	1071803	-741	-0.0691
2023-12-31	Neuberger Berman Genesis Inv	2.7262	1.8517	939179	-2186	-0.2322
2024-02-29	Vanguard Small Cap Index	2.6107	0.1623	899392	8448	0.9482
2024-03-31	Allspring Special Small Cap Value A	1.8777	2.9658	646873	-72400	-10.0657
2024-02-29	Vanguard Institutional Extnd Mkt Idx Tr	1.4991	0.1283	516448	7209	1.4156
2024-02-29	Vanguard Small Cap Growth Index Inv	1.4653	0.3667	504784	8057	1.622
2024-01-31	Fidelity Low-Priced Stock	1.0775	0.3127	371185	-1554	-0.4169
2023-12-31	TD U.S. Capital Reinvestment I	0.8837	1.1737	304453	74280	32.2714
2024-01-31	Fidelity Small Cap Growth	0.8762	1.1915	301847	51498	20.5705
2024-02-29	JPMorgan Mid Cap Growth I	0.8225	0.6426	283345	258010	1018.3935
2024-02-29	SPDR® S&P MIDCAP 400 ETF Trust	0.8088	0.336	278645	1050	0.3782
2023-12-31	Victory Sycamore Small Company Opp R	0.7837	0.7802	270000	-25000	-8.4746
2023-12-31	Victory Small Cap Value CIT (Net 75)	0.7837	0.7786	270000	-25000	-8.4746
2024-01-31	Fidelity Series Small Cap Opps	0.7663	1.1546	264000	-20900	-7.3359
2023-12-31	TD Global Equity Growth - I	0.7636	1.2374	263064	-3739	-1.4014
2023-12-31	Artemis US Select I Acc GBP	0.7616	3.0345	262386	-2351	-0.8881
2023-12-31	T. Rowe Price Integrated US Sm Gr Eq	0.7324	0.6567	252300	1900	0.7588
2024-03-28	Invesco S&P MidCap Quality ETF	0.7296	1.528	251349	744	0.2969
2023-12-31	Vanguard Strategic Equity Inv	0.708	0.6352	243893	0	0
Total		26.9604	19.2968	9287901	+255345	+2.7%

3.3. Insider Transactions

Insiders are holding 1.349% of the shares of Eagle Materials Inc.

Date	Owner	Type	Amount	Price
2024-02-26	Matt Newby	SELL	2940	251.15
2024-02-07	David B Powers	SELL	3347	240.52
2024-02-02	Tony Thompson	SELL	638	235.07
2024-01-29	Matt Newby	SELL	3165	223.76
2024-01-26	Dale Craig Kesler	SELL	5000	215.6
2024-01-26	Eric Cribbs	SELL	2000	214.66
2024-01-26	William R Devlin	SELL	2354	214.95
2023-12-07	Eric Cribbs	SELL	700	186.22
2023-08-31	Matt Newby	SELL	5613	190
2023-08-30	Richard Ross Stewart	SELL	2000	187.99
2023-08-17	Richard Ross Stewart	SELL	1000	182.28
2023-06-16	Michael Haack	SELL	5000	170.5
2023-06-02	Matt Newby	SELL	4246	166.59
2023-05-24	Eric Cribbs	SELL	4749	165.01
2023-05-24	Michael Haack	SELL	28030	165.34
2023-05-19	William R Devlin	SELL	4914	168.3

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Eagle Materials Inc compared to the Most Recent Quarter (MRQ).

	End of day	+/-	Most Recent Quarter	Trailing 12 Months	+/-	Year-Over-Year	+/-	5 Year	+/-	10 Year	+/-
Book Value Change Per Share	-	-	1.388	1.631	-15%	0.407	+241%	0.391	+255%	0.558	+149%
Book Value Per Share	-	-	38.365	35.780	+7%	30.277	+27%	29.724	+29%	26.629	+44%
Current Ratio	-	-	2.606	2.616	0%	2.340	+11%	2.886	-10%	2.708	-4%
Debt To Asset Ratio	-	-	0.539	0.560	-4%	0.579	-7%	0.560	-4%	0.496	+9%
Debt To Equity Ratio	-	-	1.168	1.275	-8%	1.378	-15%	1.300	-10%	1.032	+13%
Dividend Per Share	-	-	0.253	0.253	+0%	0.255	-1%	0.184	+37%	0.142	+78%
Eps	-	-	3.716	3.541	+5%	2.891	+29%	1.994	+86%	1.516	+145%
Free Cash Flow Per Share	-	-	4.757	3.022	+57%	3.253	+46%	2.746	+73%	1.864	+155%
Free Cash Flow To Equity Per Share	-	-	0.046	0.307	-85%	1.322	-97%	1.054	-96%	0.890	-95%
Gross Profit Margin	-	-	1.000	1.000	0%	1.000	0%	1.000	0%	1.000	0%
Intrinsic Value_10Y_max	-	-	166.684	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	78.636	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	12.790	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	7.577	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	41.411	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	23.163	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	73.627	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	39.064	-	-	-	-	-	-	-	-
Market Cap	8205693138.000	+14%	7048633407.640	6210436841.685	+13%	4525773671.885	+56%	4772438832.536	+48%	4516527281.820	+56%
Net Profit Margin	-	-	0.231	0.222	+4%	0.206	+12%	0.145	+59%	0.155	+49%
Operating Margin	-	-	0.298	0.182	+64%	0.266	+12%	0.199	+50%	0.193	+54%
Operating Ratio	-	-	0.702	0.716	-2%	0.740	-5%	0.763	-8%	0.779	-10%
Pb Ratio	6.209	+15%	5.287	4.899	+8%	3.954	+34%	4.011	+32%	3.901	+36%
Pe Ratio	16.024	+15%	13.646	12.571	+9%	11.128	+23%	11.127	+23%	17.143	-20%
Price Per Share	238.190	+15%	202.840	175.633	+15%	119.583	+70%	121.449	+67%	104.137	+95%
Price To Free Cash Flow Ratio	12.517	+15%	10.659	35.789	-70%	10.501	+2%	20.037	-47%	27.185	-61%
Price To Total Gains Ratio	145.147	+15%	123.606	97.229	+27%	50.152	+146%	41.084	+201%	-58.967	+148%
Quick Ratio	-	-	1.086	1.202	-10%	1.225	-11%	1.642	-34%	1.338	-19%
Return On Assets	-	-	0.045	0.043	+3%	0.040	+12%	0.026	+70%	0.026	+75%
Return On Equity	-	-	0.097	0.099	-2%	0.095	+2%	0.062	+56%	0.053	+83%
Total Gains Per Share	-	-	1.641	1.884	-13%	0.663	+148%	0.575	+185%	0.700	+134%
Usd Book Value	-	-	1333161000.000	1265975000.000	+5%	1144888750.000	+16%	1178059150.000	+13%	1164572275.000	+14%
Usd Book Value Change Per Share	-	-	1.388	1.631	-15%	0.407	+241%	0.391	+255%	0.558	+149%
Usd Book Value Per Share	-	-	38.365	35.780	+7%	30.277	+27%	29.724	+29%	26.629	+44%
Usd Dividend Per Share	-	-	0.253	0.253	+0%	0.255	-1%	0.184	+37%	0.142	+78%
Usd Eps	-	-	3.716	3.541	+5%	2.891	+29%	1.994	+86%	1.516	+145%
Usd Free Cash Flow	-	-	165315000.000	106281000.000	+56%	122130000.000	+35%	107870650.000	+53%	77863150.000	+112%
Usd Free Cash Flow Per Share	-	-	4.757	3.022	+57%	3.253	+46%	2.746	+73%	1.864	+155%
Usd Free Cash Flow To Equity Per Share	-	-	0.046	0.307	-85%	1.322	-97%	1.054	-96%	0.890	-95%
Usd Market Cap	8205693138.000	+14%	7048633407.640	6210436841.685	+13%	4525773671.885	+56%	4772438832.536	+48%	4516527281.820	+56%
Usd Price Per Share	238.190	+15%	202.840	175.633	+15%	119.583	+70%	121.449	+67%	104.137	+95%
Usd Profit	-	-	129138000.000	125224000.000	+3%	108875000.000	+19%	75943400.000	+70%	63310975.000	+104%
Usd Revenue	-	-	558833000.000	563179250.000	-1%	522764750.000	+7%	457568450.000	+22%	381435075.000	+47%
Usd Total Gains Per Share	-	-	1.641	1.884	-13%	0.663	+148%	0.575	+185%	0.700	+134%
	EOD	+4 -4	MRQ	TTM	+22 -13	YOY	+26 -9	5Y	+28 -7	10Y	+27 -8

4.2. Fundamental Score

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

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	16.024
Price to Book Ratio (EOD)	Between	0-1	6.209
Net Profit Margin (MRQ)	Greater than	0	0.231
Operating Margin (MRQ)	Greater than	0	0.298
Quick Ratio (MRQ)	Greater than	1	1.086
Current Ratio (MRQ)	Greater than	1	2.606
Debt to Asset Ratio (MRQ)	Less than	1	0.539
Debt to Equity Ratio (MRQ)	Less than	1	1.168
Return on Equity (MRQ)	Greater than	0.15	0.097
Return on Assets (MRQ)	Greater than	0.05	0.045
Total			5/10 (50.0%)

Create your own Stock Scanner

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

4.3. Technical Score

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

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	32.276
Ma 20	Greater than	Ma 50	259.403
Ma 50	Greater than	Ma 100	254.403
Ma 100	Greater than	Ma 200	228.965
Open	Greater than	Close	242.650
Total			4/5 (80.0%)

Create your own Symbol Scanner

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

Latest Balance Sheet

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

Summary

Total Assets	2,890,340
Total Liabilities	1,557,179
Total Stockholder Equity	1,333,161

	As reported
Total Liabilities	1,557,179
Total Stockholder Equity	+ 1,333,161
Total Assets	= 2,890,340

Assets

Total Assets	2,890,340
Total Current Assets	587,731
Long-term Assets	2,302,609

Total Current Assets

Total Current Assets (as reported)	587,731
Cash And Cash Equivalents	48,912
Net Receivables	195,899
Inventory	333,828
Other Current Assets	9,092
Total Current Assets (calculated)	587,731
+/-	0

Long-term Assets

Long-term Assets (as reported)	2,302,609
Property Plant Equipment	1,688,585
Long Term Investments	104,822
Intangible Assets	488,088
Long-term Assets (calculated)	2,281,495
+/-	21,114

Liabilities & Shareholders' Equity

Total Current Liabilities	225,513
Long-term Liabilities	1,331,666
Total Stockholder Equity	1,333,161

Total Current Liabilities

Total Current Liabilities (as reported)	225,513
Short-term Debt	18,217
Short Long Term Debt	10,000
Accounts payable	117,270
Other Current Liabilities	88,178
Total Current Liabilities (calculated)	233,665
+/-	8,152

Long-term Liabilities

Long-term Liabilities (as reported)	1,331,666
Long term Debt	1,022,482
Capital Lease Obligations	28,902
Long-term Liabilities Other	42,331
Long-term Liabilities (calculated)	1,093,715
+/-	237,951

Total Stockholder Equity

Total Stockholder Equity (as reported)	1,333,161
Common Stock	345
Retained Earnings	1,336,219
Accumulated Other Comprehensive Income	345
Other Stockholders Equity	-3,748
Total Stockholder Equity (calculated)	1,333,161
+/-	0

Other

Capital Stock	345
Cash and Short Term Investments	48,912
Common Stock Shares Outstanding	34,750
Current Deferred Revenue	1,848
Liabilities and Stockholders Equity	2,890,340
Net Debt	1,012,472
Net Invested Capital	2,365,643
Net Working Capital	362,218
Property Plant and Equipment Gross	1,688,585
Short Long Term Debt Total	1,061,384

Balance Sheet

Currency in USD. All numbers in thousands.

Trend

2023-12-31

2023-09-30

2023-06-30

2023-03-31

2022-12-31

2022-09-30

2022-06-30

2022-03-31

2021-12-31

2021-09-30

2021-06-30

2021-03-31

2020-12-31

2020-09-30

2020-06-30

2020-03-31

2019-12-31

2019-09-30

2019-06-30

2019-03-31

2018-12-31

2018-09-30

2018-06-30

2018-03-31

2017-12-31

2017-09-30

2017-06-30

2017-03-31

2016-12-31

2016-09-30

2016-06-30

2016-03-31

2015-12-31

2015-09-30

2015-06-30

2015-03-31

2014-12-31

2014-09-30

2014-06-30

2014-03-31

2013-12-31

2013-09-30

2013-06-30

2013-03-31

2012-12-31

2012-09-30

2012-06-30

2012-03-31

2011-12-31

2011-09-30

2011-06-30

2011-03-31

2010-12-31

2010-09-30

2010-06-30

2010-03-31

2009-12-31

2009-09-30

2009-06-30

2009-03-31

2008-12-31

2008-09-30

2008-06-30

2008-03-31

2007-12-31

2007-09-30

2007-06-30

2007-03-31

2006-12-31

2006-09-30

2006-06-30

2006-03-31

2005-12-31

2005-09-30

2005-06-30

2005-03-31

2004-12-31

2004-09-30

2004-06-30

2004-03-31

2003-12-31

2003-09-30

2003-06-30

2003-03-31

2002-12-31

2002-09-30

2002-06-30

2002-03-31

2001-12-31

2001-09-30

2001-06-30

2001-03-31

2000-12-31

2000-09-30

2000-06-30

2000-03-31

1999-12-31

1999-09-30

1999-06-30

1999-03-31

1998-12-31

1998-09-30

1998-06-30

1998-03-31

1997-12-31

1997-09-30

1997-06-30

1997-03-31

1996-12-31

1996-09-30

1996-06-30

1996-03-31

1995-12-31

1995-09-30

1995-06-30

1995-03-31

1994-12-31

1994-09-30

1994-06-30

1994-03-31

1993-12-31

1993-09-30

1993-06-30

> Total Assets

0
0
0
257,300
271,700
262,800
255,200
250,100
263,200
264,700
260,800
269,600
272,700
283,000
294,400
305,600
327,000
345,300
348,600
351,100
360,000
356,800
360,900
364,700
388,800
404,000
427,100
438,139
469,442
485,189
792,475
809,960
816,655
810,270
767,575
743,352
734,704
731,983
713,685
712,078
711,140
703,626
704,799
692,975
697,224
691,200
697,663
780,001
798,073
818,812
863,684
888,916
967,924
964,765
963,935
971,410
1,085,550
1,092,980
1,122,566
1,114,847
1,117,830
1,108,946
1,104,926
1,066,668
1,047,577
1,036,367
1,026,567
1,013,776
1,008,889
1,000,535
990,443
982,810
985,211
990,133
985,149
985,145
980,396
974,888
1,456,820
1,476,233
1,515,217
1,510,175
1,487,264
1,511,529
1,544,367
1,554,387
1,858,051
1,882,591
1,908,348
1,920,250
1,888,570
1,883,635
1,889,085
1,908,135
1,973,989
2,247,124
2,279,590
2,321,041
2,308,043
2,368,003
2,426,975
2,379,512
2,355,416
2,169,163
2,269,078
2,326,211
2,130,225
2,961,020
3,015,164
2,871,283
2,725,038
2,838,681
2,890,830
2,619,828
2,560,121
2,579,652
2,770,859
2,809,149
2,730,170
2,781,002
2,916,246
2,917,094
2,890,340

2,890,340

2,917,094

2,916,246

2,781,002

2,730,170

2,809,149

2,770,859

2,579,652

2,560,121

2,619,828

2,890,830

2,838,681

2,725,038

2,871,283

3,015,164

2,961,020

2,130,225

2,326,211

2,269,078

2,169,163

2,355,416

2,379,512

2,426,975

2,368,003

2,308,043

2,321,041

2,279,590

2,247,124

1,973,989

1,908,135

1,889,085

1,883,635

1,888,570

1,920,250

1,908,348

1,882,591

1,858,051

1,554,387

1,544,367

1,511,529

1,487,264

1,510,175

1,515,217

1,476,233

1,456,820

974,888

980,396

985,145

985,149

990,133

985,211

982,810

990,443

1,000,535

1,008,889

1,013,776

1,026,567

1,036,367

1,047,577

1,066,668

1,104,926

1,108,946

1,117,830

1,114,847

1,122,566

1,092,980

1,085,550

971,410

963,935

964,765

967,924

888,916

863,684

818,812

798,073

780,001

697,663

691,200

697,224

692,975

704,799

703,626

711,140

712,078

713,685

731,983

734,704

743,352

767,575

810,270

816,655

809,960

792,475

485,189

469,442

438,139

427,100

404,000

388,800

364,700

360,900

356,800

360,000

351,100

348,600

345,300

327,000

305,600

294,400

283,000

272,700

269,600

260,800

264,700

263,200

250,100

255,200

262,800

271,700

257,300

> Total Current Assets

0
0
0
62,200
78,000
71,600
68,800
66,600
76,900
79,000
75,800
84,000
89,200
101,200
113,300
75,000
97,900
117,700
124,300
131,300
136,400
130,300
131,800
125,900
139,600
156,600
177,500
189,211
221,470
234,034
163,067
157,374
165,881
160,422
121,857
124,580
124,600
129,740
120,947
124,351
128,657
109,506
115,885
106,778
114,253
113,092
124,312
141,655
156,424
164,025
207,516
216,626
270,419
241,521
197,823
173,609
189,854
179,099
205,035
180,626
190,841
192,873
200,684
175,283
167,419
163,010
164,772
161,274
166,584
170,829
159,783
174,626
181,004
192,839
183,937
191,841
194,818
193,807
243,323
261,271
298,215
300,705
282,726
306,960
331,409
340,906
362,558
366,635
388,098
395,000
365,394
380,003
400,497
435,136
508,685
400,624
440,302
446,810
425,344
458,735
493,789
437,096
409,473
427,621
466,517
487,055
507,799
678,217
771,593
648,407
528,558
661,689
731,303
472,111
415,347
442,727
547,139
552,874
491,278
521,503
616,041
611,806
587,731

587,731

611,806

616,041

521,503

491,278

552,874

547,139

442,727

415,347

472,111

731,303

661,689

528,558

648,407

771,593

678,217

507,799

487,055

466,517

427,621

409,473

437,096

493,789

458,735

425,344

446,810

440,302

400,624

508,685

435,136

400,497

380,003

365,394

395,000

388,098

366,635

362,558

340,906

331,409

306,960

282,726

300,705

298,215

261,271

243,323

193,807

194,818

191,841

183,937

192,839

181,004

174,626

159,783

170,829

166,584

161,274

164,772

163,010

167,419

175,283

200,684

192,873

190,841

180,626

205,035

179,099

189,854

173,609

197,823

241,521

270,419

216,626

207,516

164,025

156,424

141,655

124,312

113,092

114,253

106,778

115,885

109,506

128,657

124,351

120,947

129,740

124,600

124,580

121,857

160,422

165,881

157,374

163,067

234,034

221,470

189,211

177,500

156,600

139,600

125,900

131,800

130,300

136,400

131,300

124,300

117,700

97,900

75,000

113,300

101,200

89,200

84,000

75,800

79,000

76,900

66,600

68,800

71,600

78,000

62,200

Cash And Cash Equivalents

0
0
0
2,300
11,600
10,000
10,200
2,500
9,700
13,100
18,200
20,800
22,600
35,600
54,100
4,800
22,500
44,800
60,600
62,100
62,100
56,700
66,800
49,600
53,200
70,000
97,000
96,170
129,879
146,910
11,755
8,747
21,793
14,621
14,448
11,403
11,774
15,463
21,767
13,599
11,542
10,463
29,376
3,536
5,023
6,383
18,539
7,221
14,578
11,045
60,174
54,766
97,233
76,317
61,797
17,215
23,463
20,965
65,820
18,960
14,519
17,018
47,824
17,798
1,039
4,411
22,442
1,416
2,997
8,001
4,053
1,874
3,478
10,692
3,679
6,481
3,707
8,149
9,247
3,897
6,744
10,628
7,424
6,482
6,541
11,063
13,697
7,514
7,551
6,348
15,756
5,391
9,180
54,506
164,665
6,561
12,233
31,056
21,676
9,315
14,334
10,002
17,060
8,601
19,162
53,684
126,255
118,648
199,441
200,858
142,784
263,520
306,542
45,214
17,392
19,416
68,281
84,140
60,937
15,242
53,149
47,321
48,912

48,912

47,321

53,149

15,242

60,937

84,140

68,281

19,416

17,392

45,214

306,542

263,520

142,784

200,858

199,441

118,648

126,255

53,684

19,162

8,601

17,060

10,002

14,334

9,315

21,676

31,056

12,233

6,561

164,665

54,506

9,180

5,391

15,756

6,348

7,551

7,514

13,697

11,063

6,541

6,482

7,424

10,628

6,744

3,897

9,247

8,149

3,707

6,481

3,679

10,692

3,478

1,874

4,053

8,001

2,997

1,416

22,442

4,411

1,039

17,798

47,824

17,018

14,519

18,960

65,820

20,965

23,463

17,215

61,797

76,317

97,233

54,766

60,174

11,045

14,578

7,221

18,539

6,383

5,023

3,536

29,376

10,463

11,542

13,599

21,767

15,463

11,774

11,403

14,448

14,621

21,793

8,747

11,755

146,910

129,879

96,170

97,000

70,000

53,200

49,600

66,800

56,700

62,100

60,600

44,800

22,500

4,800

54,100

35,600

22,600

20,800

18,200

13,100

9,700

2,500

10,200

10,000

11,600

2,300

Short-term Investments

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
38,753
38,753
0
0
0
0
0
0
0
0
74,331
74,914
18,031
76,369
77,628
0
0
0
0
0
0
0
0
0

77,628

76,369

18,031

74,914

74,331

38,753

Net Receivables

0
0
0
30,400
38,400
37,400
31,500
32,600
36,200
41,100
32,100
33,500
39,800
40,700
32,600
38,700
47,200
47,200
35,500
36,700
43,500
45,300
36,400
43,200
53,600
56,000
47,100
54,459
53,156
51,639
98,911
92,619
94,571
100,106
57,503
58,957
57,028
60,914
45,847
52,498
62,221
55,599
42,460
54,352
64,624
62,321
59,164
70,952
85,865
92,053
80,231
94,061
105,785
97,563
69,363
77,486
84,673
76,861
53,217
62,949
72,350
72,682
50,614
44,261
56,892
58,912
38,262
49,721
53,574
54,744
42,254
52,943
59,566
71,135
63,600
57,330
73,304
74,066
86,588
89,986
117,668
119,748
96,357
102,917
134,108
132,823
136,823
113,577
135,696
154,959
109,178
125,844
142,298
156,287
115,278
136,313
175,002
169,125
143,662
147,435
191,398
180,474
134,187
134,202
174,279
182,689
140,283
280,199
318,273
205,809
144,367
149,971
187,411
214,618
179,551
183,478
237,314
236,966
178,009
211,319
250,057
252,976
195,899

195,899

252,976

250,057

211,319

178,009

236,966

237,314

183,478

179,551

214,618

187,411

149,971

144,367

205,809

318,273

280,199

140,283

182,689

174,279

134,202

134,187

180,474

191,398

147,435

143,662

169,125

175,002

136,313

115,278

156,287

142,298

125,844

109,178

154,959

135,696

113,577

136,823

132,823

134,108

102,917

96,357

119,748

117,668

89,986

86,588

74,066

73,304

57,330

63,600

71,135

59,566

52,943

42,254

54,744

53,574

49,721

38,262

58,912

56,892

44,261

50,614

72,682

72,350

62,949

53,217

76,861

84,673

77,486

69,363

97,563

105,785

94,061

80,231

92,053

85,865

70,952

59,164

62,321

64,624

54,352

42,460

55,599

62,221

52,498

45,847

60,914

57,028

58,957

57,503

100,106

94,571

92,619

98,911

51,639

53,156

54,459

47,100

56,000

53,600

43,200

36,400

45,300

43,500

36,700

35,500

47,200

38,700

32,600

40,700

39,800

33,500

32,100

41,100

36,200

32,600

31,500

37,400

38,400

30,400

Other Current Assets

0
0
0
0
0
0
100
0
0
0
-100
0
-100
0
0
0
0
0
0
0
-100
0
-100
100
-100
0
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
6,161
5,105
4,507
4,553
4,266
3,508
2,758
2,464
4,572
3,836
2,856
3,045
4,424
3,366
2,588
13,015
11,008
9,606
8,235
5,074
10,465
8,290
6,309
4,995
10,080
10,110
9,026
8,013
5,173
8,020
6,761
5,959
4,904
8,181
7,440
20,378
43,826
47,057
7,751
6,966
9,624
9,464
9,083
6,997
6,862
10,754
14,634
12,740
12,449
20,298
8,534
6,426
1,209
8,001
5,933
5,177
3,060
10,310
10,135
9,092

9,092

10,135

10,310

3,060

5,177

5,933

8,001

1,209

6,426

8,534

20,298

12,449

12,740

14,634

10,754

6,862

6,997

9,083

9,464

9,624

6,966

7,751

47,057

43,826

20,378

7,440

8,181

4,904

5,959

6,761

8,020

5,173

8,013

9,026

10,110

10,080

4,995

6,309

8,290

10,465

5,074

8,235

9,606

11,008

13,015

2,588

3,366

4,424

3,045

2,856

3,836

4,572

2,464

2,758

3,508

4,266

4,553

4,507

5,105

6,161

100

-100

100

-100

100

> Long-term Assets

0
0
0
195,100
193,700
191,200
186,400
183,500
186,300
185,700
185,000
185,600
183,500
181,800
181,100
230,600
229,100
227,600
224,300
219,800
223,600
226,500
229,100
238,800
249,200
247,400
249,600
248,928
247,972
251,155
629,408
652,586
650,774
649,848
645,718
618,772
610,104
602,243
592,738
587,727
582,483
594,120
588,914
586,197
582,971
578,108
573,351
638,346
641,649
654,787
656,168
672,290
697,505
723,244
766,112
797,801
895,696
913,881
917,531
934,221
926,989
916,073
904,242
891,385
880,158
873,357
861,795
852,502
842,305
829,706
830,660
808,184
804,207
797,294
801,212
793,304
785,578
781,081
1,213,497
1,214,962
1,217,002
1,209,470
1,204,538
1,204,569
1,212,958
1,213,481
1,495,493
1,515,956
1,520,250
1,525,250
1,523,176
1,503,632
1,488,588
1,472,999
1,465,304
1,846,500
1,839,288
1,874,231
1,882,699
1,909,268
1,933,186
1,942,416
1,945,943
1,741,542
1,802,561
1,839,156
1,622,426
2,282,803
2,243,571
2,222,876
2,196,480
2,176,992
2,159,527
2,147,717
2,144,774
2,136,925
2,223,720
2,256,275
2,238,892
2,259,499
2,300,205
2,305,288
2,302,609

2,302,609

2,305,288

2,300,205

2,259,499

2,238,892

2,256,275

2,223,720

2,136,925

2,144,774

2,147,717

2,159,527

2,176,992

2,196,480

2,222,876

2,243,571

2,282,803

1,622,426

1,839,156

1,802,561

1,741,542

1,945,943

1,942,416

1,933,186

1,909,268

1,882,699

1,874,231

1,839,288

1,846,500

1,465,304

1,472,999

1,488,588

1,503,632

1,523,176

1,525,250

1,520,250

1,515,956

1,495,493

1,213,481

1,212,958

1,204,569

1,204,538

1,209,470

1,217,002

1,214,962

1,213,497

781,081

785,578

793,304

801,212

797,294

804,207

808,184

830,660

829,706

842,305

852,502

861,795

873,357

880,158

891,385

904,242

916,073

926,989

934,221

917,531

913,881

895,696

797,801

766,112

723,244

697,505

672,290

656,168

654,787

641,649

638,346

573,351

578,108

582,971

586,197

588,914

594,120

582,483

587,727

592,738

602,243

610,104

618,772

645,718

649,848

650,774

652,586

629,408

251,155

247,972

248,928

249,600

247,400

249,200

238,800

229,100

226,500

223,600

219,800

224,300

227,600

229,100

230,600

181,100

181,800

183,500

185,600

185,000

185,700

186,300

183,500

186,400

191,200

193,700

195,100

Property Plant Equipment

0
0
0
186,600
184,200
182,500
179,400
177,100
179,400
178,500
179,700
180,200
178,100
175,800
174,400
224,400
221,900
221,100
217,900
212,900
217,100
220,300
223,300
228,600
233,800
233,300
234,600
235,900
234,924
232,262
597,292
583,333
581,200
580,003
573,166
566,483
558,529
551,078
542,035
534,836
528,890
490,781
485,664
480,805
477,090
473,639
470,139
524,359
531,311
543,704
546,521
557,562
586,832
602,682
628,975
653,180
673,915
694,243
696,775
705,556
700,817
690,021
679,312
669,941
659,987
654,809
644,574
632,469
623,418
613,428
607,724
599,830
595,203
586,838
589,977
580,508
572,844
564,302
983,072
985,724
989,891
990,102
984,404
984,051
990,597
990,184
1,204,826
1,221,819
1,228,992
1,262,232
1,266,251
1,255,311
1,246,350
1,234,351
1,227,836
1,546,837
1,535,068
1,568,403
1,574,724
1,595,299
1,617,535
1,624,738
1,627,152
1,426,939
1,488,047
1,519,585
1,299,079
1,792,639
1,756,267
1,734,339
1,707,573
1,684,911
1,665,839
1,654,260
1,650,913
1,640,395
1,661,124
1,677,742
1,662,289
1,682,820
1,705,074
1,698,806
1,688,585

1,688,585

1,698,806

1,705,074

1,682,820

1,662,289

1,677,742

1,661,124

1,640,395

1,650,913

1,654,260

1,665,839

1,684,911

1,707,573

1,734,339

1,756,267

1,792,639

1,299,079

1,519,585

1,488,047

1,426,939

1,627,152

1,624,738

1,617,535

1,595,299

1,574,724

1,568,403

1,535,068

1,546,837

1,227,836

1,234,351

1,246,350

1,255,311

1,266,251

1,262,232

1,228,992

1,221,819

1,204,826

990,184

990,597

984,051

984,404

990,102

989,891

985,724

983,072

564,302

572,844

580,508

589,977

586,838

595,203

599,830

607,724

613,428

623,418

632,469

644,574

654,809

659,987

669,941

679,312

690,021

700,817

705,556

696,775

694,243

673,915

653,180

628,975

602,682

586,832

557,562

546,521

543,704

531,311

524,359

470,139

473,639

477,090

480,805

485,664

490,781

528,890

534,836

542,035

551,078

558,529

566,483

573,166

580,003

581,200

583,333

597,292

232,262

234,924

235,900

234,600

233,300

233,800

228,600

223,300

220,300

217,100

212,900

217,900

221,100

221,900

224,400

174,400

175,800

178,100

180,200

179,700

178,500

179,400

177,100

179,400

182,500

184,200

186,600

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
41,088
40,197
40,197
40,197
40,290
40,290
40,290
40,290
40,290
40,290
40,290
40,290
44,116
0
0
0
67,854
67,695
67,536
67,377
48,647
70,058
69,900
69,740
153,449
153,290
153,131
152,971
132,515
0
0
0
132,515
0
0
0
132,515
132,515
132,515
132,515
132,515
132,515
132,515
132,515
132,515
132,515
132,515
132,515
132,515
132,515
132,515
132,515
132,515
132,515
133,885
133,885
133,885
133,885
133,885
133,885
198,370
198,370
205,211
205,211
205,211
205,211
205,211
205,211
198,370
198,370
200,009
200,009
331,592
0
0
0
329,137
0
0
0
329,137
367,880
378,250
380,711
380,711
394,787
392,599
0

392,599

394,787

380,711

378,250

367,880

329,137

331,592

200,009

198,370

205,211

198,370

133,885

132,515

152,971

153,131

153,290

153,449

69,740

69,900

70,058

48,647

67,377

67,536

67,695

67,854

44,116

40,290

40,197

41,088

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
43,391
0
44,696
38,987
39,248
40,550
41,019
42,375
42,767
43,224
45,033
46,839
44,751
43,559
44,386
46,071
47,631
48,455
50,057
50,461
52,002
52,643
53,088
52,137
51,352
49,010
48,602
49,435
54,403
53,436
55,633
60,673
63,575
63,626
65,010
67,771
74,077
78,098
81,054
83,097
81,322
82,618
83,267
83,818
76,369
77,628
87,920
89,122
89,701
93,892
93,824
96,493
89,770
100,115
104,822

104,822

100,115

89,770

96,493

93,824

93,892

89,701

89,122

87,920

77,628

76,369

83,818

83,267

82,618

81,322

83,097

81,054

78,098

74,077

67,771

65,010

63,626

63,575

60,673

55,633

53,436

54,403

49,435

48,602

49,010

51,352

52,137

53,088

52,643

52,002

50,461

50,057

48,455

47,631

46,071

44,386

43,559

44,751

46,839

45,033

43,224

42,767

42,375

41,019

40,550

39,248

38,987

44,696

43,391

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
21,636
58,422
57,561
57,418
57,279
41,088
40,197
40,197
40,197
40,290
40,290
40,290
40,290
40,290
40,290
40,290
40,290
66,960
66,879
68,552
68,013
67,854
67,695
67,536
67,377
21,571
70,058
69,900
69,740
153,449
153,290
153,131
152,971
20,297
152,653
152,494
152,335
19,660
152,016
151,857
151,698
19,024
151,380
151,221
151,061
18,387
150,743
150,584
163,802
29,885
161,916
161,432
161,117
28,175
160,262
159,835
206,208
78,652
207,047
43,184
41,031
31,942
163,298
162,506
161,765
37,135
234,707
240,947
240,145
34,131
238,541
237,738
236,936
30,745
228,316
230,770
230,099
64,871
395,673
394,524
393,454
63,178
391,211
390,107
389,002
58,761
87,944
91,241
86,992
85,332
490,828
490,180
488,088

488,088

490,180

490,828

85,332

86,992

91,241

87,944

58,761

389,002

390,107

391,211

63,178

393,454

394,524

395,673

64,871

230,099

230,770

228,316

30,745

236,936

237,738

238,541

34,131

240,145

240,947

234,707

37,135

161,765

162,506

163,298

31,942

41,031

43,184

207,047

78,652

206,208

159,835

160,262

28,175

161,117

161,432

161,916

29,885

163,802

150,584

150,743

18,387

151,061

151,221

151,380

19,024

151,698

151,857

152,016

19,660

152,335

152,494

152,653

20,297

152,971

153,131

153,290

153,449

69,740

69,900

70,058

21,571

67,377

67,536

67,695

67,854

68,013

68,552

66,879

66,960

40,290

40,197

41,088

57,279

57,418

57,561

58,422

21,636

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
13,028
13,048
18,893
32,116
69,253
69,574
69,845
72,552
52,289
51,575
51,165
50,703
107,025
103,059
103,339
103,250
105,392
105,881
104,469
103,212
113,987
110,338
111,083
109,647
114,728
110,673
120,562
137,137
144,621
221,781
219,638
220,756
228,665
226,172
226,052
224,930
221,444
220,171
218,548
217,221
220,033
218,887
216,278
222,936
208,354
209,004
210,456
211,235
212,796
212,734
216,779
230,425
229,238
226,945
219,368
220,134
220,518
222,361
223,297
290,667
294,137
291,258
263,018
256,925
248,321
242,238
238,648
237,468
299,663
304,220
305,828
307,975
14,069
16,801
19,458
19,867
17,717
14,893
17,139
21,386
19,743
19,377
19,682
20,539
24,367
26,108
25,722
25,425
27,995
25,537
15,150
15,076
14,143
14,533
16,187
0

16,187

14,533

14,143

15,076

15,150

25,537

27,995

25,425

25,722

26,108

24,367

20,539

19,682

19,377

19,743

21,386

17,139

14,893

17,717

19,867

19,458

16,801

14,069

307,975

305,828

304,220

299,663

237,468

238,648

242,238

248,321

256,925

263,018

291,258

294,137

290,667

223,297

222,361

220,518

220,134

219,368

226,945

229,238

230,425

216,779

212,734

212,796

211,235

210,456

209,004

208,354

222,936

216,278

218,887

220,033

217,221

218,548

220,171

221,444

224,930

226,052

226,172

228,665

220,756

219,638

221,781

144,621

137,137

120,562

110,673

114,728

109,647

111,083

110,338

113,987

103,212

104,469

105,881

105,392

103,250

103,339

103,059

107,025

50,703

51,165

51,575

52,289

72,552

69,845

69,574

69,253

32,116

18,893

13,048

13,028

> Total Liabilities

0
0
0
86,500
104,700
88,400
75,400
66,700
72,000
62,800
48,900
53,100
58,500
59,900
61,600
66,200
74,000
74,100
71,200
76,300
82,200
79,400
80,400
84,800
97,900
93,800
95,500
97,667
106,629
105,501
403,014
417,640
419,630
403,607
350,309
315,520
287,661
276,571
242,519
232,246
216,139
187,992
161,127
253,953
254,917
238,522
224,062
294,633
316,160
307,389
430,601
424,178
449,694
436,878
426,653
425,364
541,005
673,339
687,842
709,160
711,497
692,934
679,688
638,841
610,762
589,928
577,343
568,414
555,783
534,217
521,664
523,246
526,454
528,398
522,658
512,634
496,454
472,777
769,273
780,063
789,765
745,855
681,836
680,030
676,183
631,996
885,029
871,998
860,123
850,559
839,254
843,104
832,642
809,405
810,414
1,043,674
1,024,503
1,008,368
891,854
950,313
995,496
946,909
935,079
959,676
1,213,812
1,315,456
1,232,898
1,993,177
1,947,206
1,703,252
1,463,856
1,479,691
1,499,498
1,312,519
1,337,873
1,446,096
1,647,078
1,652,445
1,564,656
1,595,308
1,677,835
1,610,460
1,557,179

1,557,179

1,610,460

1,677,835

1,595,308

1,564,656

1,652,445

1,647,078

1,446,096

1,337,873

1,312,519

1,499,498

1,479,691

1,463,856

1,703,252

1,947,206

1,993,177

1,232,898

1,315,456

1,213,812

959,676

935,079

946,909

995,496

950,313

891,854

1,008,368

1,024,503

1,043,674

810,414

809,405

832,642

843,104

839,254

850,559

860,123

871,998

885,029

631,996

676,183

680,030

681,836

745,855

789,765

780,063

769,273

472,777

496,454

512,634

522,658

528,398

526,454

523,246

521,664

534,217

555,783

568,414

577,343

589,928

610,762

638,841

679,688

692,934

711,497

709,160

687,842

673,339

541,005

425,364

426,653

436,878

449,694

424,178

430,601

307,389

316,160

294,633

224,062

238,522

254,917

253,953

161,127

187,992

216,139

232,246

242,519

276,571

287,661

315,520

350,309

403,607

419,630

417,640

403,014

105,501

106,629

97,667

95,500

93,800

97,900

84,800

80,400

79,400

82,200

76,300

71,200

74,100

74,000

66,200

61,600

59,900

58,500

53,100

48,900

62,800

72,000

66,700

75,400

88,400

104,700

86,500

> Total Current Liabilities

0
0
0
33,000
70,700
56,900
44,200
35,500
40,600
43,700
42,000
38,100
44,000
45,300
46,500
46,800
54,700
54,500
50,700
53,600
60,500
57,600
58,400
59,200
73,900
69,300
70,600
72,987
83,216
79,362
92,994
90,191
108,220
119,535
103,509
98,069
98,455
107,025
167,341
96,195
69,255
66,520
65,046
94,171
111,871
114,323
116,834
121,869
145,756
146,921
114,773
104,699
131,699
121,590
111,211
108,024
152,375
166,597
104,623
107,276
101,049
91,910
74,519
64,249
68,386
71,954
58,363
71,884
79,633
84,126
66,383
70,350
64,860
78,224
84,619
77,043
77,661
93,464
110,452
100,229
102,207
101,691
103,543
108,820
122,153
132,908
172,288
184,576
166,061
182,803
116,077
120,589
119,750
124,274
207,925
229,519
239,727
221,407
174,635
179,329
189,092
154,702
181,032
179,333
192,956
194,775
163,326
169,697
200,033
163,085
163,061
169,354
189,013
188,645
193,675
207,551
228,635
223,321
208,300
212,889
229,697
224,535
225,513

225,513

224,535

229,697

212,889

208,300

223,321

228,635

207,551

193,675

188,645

189,013

169,354

163,061

163,085

200,033

169,697

163,326

194,775

192,956

179,333

181,032

154,702

189,092

179,329

174,635

221,407

239,727

229,519

207,925

124,274

119,750

120,589

116,077

182,803

166,061

184,576

172,288

132,908

122,153

108,820

103,543

101,691

102,207

100,229

110,452

93,464

77,661

77,043

84,619

78,224

64,860

70,350

66,383

84,126

79,633

71,884

58,363

71,954

68,386

64,249

74,519

91,910

101,049

107,276

104,623

166,597

152,375

108,024

111,211

121,590

131,699

104,699

114,773

146,921

145,756

121,869

116,834

114,323

111,871

94,171

65,046

66,520

69,255

96,195

167,341

107,025

98,455

98,069

103,509

119,535

108,220

90,191

92,994

79,362

83,216

72,987

70,600

69,300

73,900

59,200

58,400

57,600

60,500

53,600

50,700

54,500

54,700

46,800

46,500

45,300

44,000

38,100

42,000

43,700

40,600

35,500

44,200

56,900

70,700

33,000

Short-term Debt

0
0
0
600
400
200
0
0
0
0
0
100
100
100
100
2,100
100
100
100
100
100
100
100
100
100
100
100
80
80
80
80
80
26,267
29,616
22,842
18,710
24,454
30,062
99,536
25,337
80
80
80
24,180
35,480
30,880
30,180
30,800
39,400
48,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,000
10,000
0
0
0
0
4,677
4,677
4,677
4,677
0
0
0
0
9,500
9,500
9,500
9,500
57,045
57,045
57,045
57,045
8,000
8,000
8,000
8,000
81,214
81,214
81,214
81,214
565,755
620,922
651,090
0
36,500
36,500
48,490
47,815
10,601
10,207
10,436
6,810
6,551
6,343
6,127
7,028
7,004
7,118
6,778
16,736
16,006
16,009
18,181
18,205
18,217

18,217

18,205

18,181

16,009

16,006

16,736

6,778

7,118

7,004

7,028

6,127

6,343

6,551

6,810

10,436

10,207

10,601

47,815

48,490

36,500

651,090

620,922

565,755

81,214

8,000

57,045

9,500

4,677

10,000

48,200

39,400

30,800

30,180

30,880

35,480

24,180

25,337

99,536

30,062

24,454

18,710

22,842

29,616

26,267

100

2,100

100

200

400

600

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
9,500
0
0
0
57,045
0
0
0
8,000
8,000
8,000
81,214
81,214
661,635
81,214
565,755
620,922
651,090
0
36,500
36,500
36,500
36,500
0
0
0
0
0
0
0
0
0
0
0
10,000
10,000
10,000
10,000
10,000
10,000

10,000

36,500

651,090

620,922

565,755

81,214

661,635

81,214

8,000

57,045

9,500

Accounts payable

0
0
0
13,400
15,800
18,400
15,000
13,400
14,900
15,900
15,400
15,000
17,600
17,900
16,100
16,500
17,200
18,400
14,600
18,400
19,600
18,000
17,700
18,300
21,300
23,800
20,100
22,348
22,301
23,410
38,351
42,168
81,953
89,919
80,667
31,155
74,001
76,963
67,805
29,302
69,175
66,440
64,966
31,470
33,410
35,546
35,013
40,687
49,166
50,587
58,377
51,562
55,444
51,484
42,982
52,359
48,412
65,320
41,303
50,961
53,091
39,286
25,140
19,645
23,967
22,813
16,460
27,840
27,381
31,954
30,464
30,339
31,472
35,285
33,344
38,747
34,517
34,730
47,460
58,880
54,983
50,878
47,586
57,098
57,803
66,953
68,466
77,749
61,037
70,584
61,327
66,614
61,322
62,481
63,847
92,193
78,763
79,194
73,203
73,459
93,182
92,479
77,611
80,884
83,916
77,656
65,035
86,197
81,985
80,130
71,596
84,171
96,923
101,293
99,465
113,679
108,578
113,722
106,571
110,408
118,026
113,737
117,270

117,270

113,737

118,026

110,408

106,571

113,722

108,578

113,679

99,465

101,293

96,923

84,171

71,596

80,130

81,985

86,197

65,035

77,656

83,916

80,884

77,611

92,479

93,182

73,459

73,203

79,194

78,763

92,193

63,847

62,481

61,322

66,614

61,327

70,584

61,037

77,749

68,466

66,953

57,803

57,098

47,586

50,878

54,983

58,880

47,460

34,730

34,517

38,747

33,344

35,285

31,472

30,339

30,464

31,954

27,381

27,840

16,460

22,813

23,967

19,645

25,140

39,286

53,091

50,961

41,303

65,320

48,412

52,359

42,982

51,484

55,444

51,562

58,377

50,587

49,166

40,687

35,013

35,546

33,410

31,470

64,966

66,440

69,175

29,302

67,805

76,963

74,001

31,155

80,667

89,919

81,953

42,168

38,351

23,410

22,301

22,348

20,100

23,800

21,300

18,300

17,700

18,000

19,600

18,400

14,600

18,400

17,200

16,500

16,100

17,900

17,600

15,000

15,400

15,900

14,900

13,400

15,000

18,400

15,800

13,400

Other Current Liabilities

0
0
0
19,000
54,500
38,300
29,200
22,100
25,700
27,800
26,600
23,000
26,300
27,300
30,300
28,200
37,400
36,000
36,000
35,100
40,800
39,500
40,600
40,800
52,500
45,400
50,400
50,559
12,679
8,426
3,143
47,943
26,187
29,536
22,762
66,834
24,374
29,982
91,261
41,556
37,082
66,440
64,966
38,521
7,274
4,077
7,795
50,382
15,355
48,134
56,396
53,137
76,255
70,106
68,229
55,665
103,963
101,277
63,320
56,315
47,958
52,624
49,379
44,604
44,419
49,141
41,903
44,044
35,270
42,172
35,919
40,011
33,388
42,939
38,856
29,754
25,895
37,149
62,992
41,349
47,224
50,813
36,051
38,061
30,751
41,969
43,037
43,118
31,436
43,619
43,575
41,240
34,629
46,137
53,122
49,676
45,841
51,169
101,432
105,870
95,910
62,223
61,572
54,724
47,534
56,100
61,795
65,532
65,038
65,658
79,172
70,892
64,986
68,143
87,206
86,754
-121,637
-145,704
-153,873
86,472
75,186
90,815
88,178

88,178

90,815

75,186

86,472

-153,873

-145,704

-121,637

86,754

87,206

68,143

64,986

70,892

79,172

65,658

65,038

65,532

61,795

56,100

47,534

54,724

61,572

62,223

95,910

105,870

101,432

51,169

45,841

49,676

53,122

46,137

34,629

41,240

43,575

43,619

31,436

43,118

43,037

41,969

30,751

38,061

36,051

50,813

47,224

41,349

62,992

37,149

25,895

29,754

38,856

42,939

33,388

40,011

35,919

42,172

35,270

44,044

41,903

49,141

44,419

44,604

49,379

52,624

47,958

56,315

63,320

101,277

103,963

55,665

68,229

70,106

76,255

53,137

56,396

48,134

15,355

50,382

7,795

4,077

7,274

38,521

64,966

66,440

37,082

41,556

91,261

29,982

24,374

66,834

22,762

29,536

26,187

47,943

3,143

8,426

12,679

50,559

50,400

45,400

52,500

40,800

40,600

39,500

40,800

35,100

36,000

37,400

28,200

30,300

27,300

26,300

23,000

26,600

27,800

25,700

22,100

29,200

38,300

54,500

19,000

> Long-term Liabilities

0
0
0
53,500
34,000
31,500
31,200
31,200
31,400
19,100
6,900
15,000
14,500
14,600
15,100
19,400
19,300
19,600
20,500
22,700
21,700
21,800
22,000
25,600
24,000
24,500
24,900
24,680
23,413
26,139
310,020
327,449
311,410
284,072
246,800
217,451
189,206
169,546
75,178
136,051
146,884
121,472
96,081
159,782
143,046
124,199
107,228
172,764
170,404
160,468
315,828
319,479
317,995
315,288
315,442
317,340
388,630
506,742
583,219
601,884
610,448
601,024
605,169
574,592
542,376
517,974
518,980
496,530
476,150
450,091
455,281
452,896
461,594
450,174
438,039
435,591
418,793
379,313
658,821
679,834
687,558
644,164
578,293
571,210
554,030
499,088
712,741
687,422
694,062
667,756
723,177
722,515
712,892
685,131
602,489
814,155
784,776
786,961
717,219
770,984
806,404
792,207
754,047
780,343
1,020,856
1,120,681
1,069,572
1,823,480
1,747,173
1,540,167
1,300,795
1,310,337
1,310,485
1,123,874
1,144,198
1,238,545
1,418,443
1,429,124
1,356,356
1,382,419
1,448,138
1,385,925
1,331,666

1,331,666

1,385,925

1,448,138

1,382,419

1,356,356

1,429,124

1,418,443

1,238,545

1,144,198

1,123,874

1,310,485

1,310,337

1,300,795

1,540,167

1,747,173

1,823,480

1,069,572

1,120,681

1,020,856

780,343

754,047

792,207

806,404

770,984

717,219

786,961

784,776

814,155

602,489

685,131

712,892

722,515

723,177

667,756

694,062

687,422

712,741

499,088

554,030

571,210

578,293

644,164

687,558

679,834

658,821

379,313

418,793

435,591

438,039

450,174

461,594

452,896

455,281

450,091

476,150

496,530

518,980

517,974

542,376

574,592

605,169

601,024

610,448

601,884

583,219

506,742

388,630

317,340

315,442

315,288

317,995

319,479

315,828

160,468

170,404

172,764

107,228

124,199

143,046

159,782

96,081

121,472

146,884

136,051

75,178

169,546

189,206

217,451

246,800

284,072

311,410

327,449

310,020

26,139

23,413

24,680

24,900

24,500

24,000

25,600

22,000

21,800

21,700

22,700

20,500

19,600

19,300

19,400

15,100

14,600

14,500

15,000

6,900

19,100

31,400

31,200

31,500

34,000

53,500

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
285,000
0
290,000
287,000
296,000
285,000
276,259
262,259
249,259
212,259
483,259
489,259
497,259
455,259
382,759
371,759
358,759
302,759
460,714
455,714
466,714
452,714
492,714
499,714
490,714
461,182
380,134
605,253
580,421
575,588
565,755
620,922
651,090
631,257
589,924
655,092
840,259
930,426
930,594
1,567,315
1,492,088
1,252,716
1,008,345
1,008,616
1,009,035
812,632
837,949
938,265
1,119,582
1,126,398
1,054,215
1,079,032
1,141,848
1,079,665
0

1,079,665

1,141,848

1,079,032

1,054,215

1,126,398

1,119,582

938,265

837,949

812,632

1,009,035

1,008,616

1,008,345

1,252,716

1,492,088

1,567,315

930,594

930,426

840,259

655,092

589,924

631,257

651,090

620,922

565,755

575,588

580,421

605,253

380,134

461,182

490,714

499,714

492,714

452,714

466,714

455,714

460,714

302,759

358,759

371,759

382,759

455,259

497,259

489,259

483,259

212,259

249,259

262,259

276,259

285,000

296,000

287,000

290,000

285,000

Other Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
84,342
85,134
86,859
88,521
97,104
97,903
98,803
100,090
67,946
68,726
40,330
40,778
37,807
37,905
38,097
35,268
39,467
39,774
39,747
41,104
51,547
52,079
53,334
52,317
53,678
53,177
54,070
84,911
69,055
68,876
70,425
70,673
61,122
58,642
59,922
57,514
42,878
42,026
44,038
35,112
150,062
155,314
160,950
164,123
125,251
124,713
133,669
87,039
206,356
207,607
250,032
292,450
267,277
268,687
311,242
306,249
300,280
298,861
302,726
276,743
0
0
283,561
0

283,561

276,743

302,726

298,861

300,280

306,249

311,242

268,687

267,277

292,450

250,032

207,607

206,356

87,039

133,669

124,713

125,251

164,123

160,950

155,314

150,062

35,112

44,038

42,026

42,878

57,514

59,922

58,642

61,122

70,673

70,425

68,876

69,055

84,911

54,070

53,177

53,678

52,317

53,334

52,079

51,547

41,104

39,747

39,774

39,467

35,268

38,097

37,905

37,807

40,778

40,330

68,726

67,946

100,090

98,803

97,903

97,104

88,521

86,859

85,134

84,342

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
122,424
0
124,503
128,089
128,739
128,127
127,562
133,865
129,760
127,307
134,458
139,028
138,220
135,571
143,217
145,773
142,094
142,259
167,116
162,653
158,472
144,617
159,790
161,679
163,536
164,027
164,841
166,024
162,329
167,335
116,352
118,966
125,156
129,851
133,569
90,759
94,456
98,298
50,391
166,667
162,940
208,446
215,059
225,986
227,785
234,281
238,671
232,369
234,916
238,567
239,596
236,844
0
0
0

236,844

239,596

238,567

234,916

232,369

238,671

234,281

227,785

225,986

215,059

208,446

162,940

166,667

50,391

98,298

94,456

90,759

133,569

129,851

125,156

118,966

116,352

167,335

162,329

166,024

164,841

164,027

163,536

161,679

159,790

144,617

158,472

162,653

167,116

142,259

142,094

145,773

143,217

135,571

138,220

139,028

134,458

127,307

129,760

133,865

127,562

128,127

128,739

128,089

124,503

122,424

> Total Stockholder Equity

0
0
0
170,800
167,000
174,400
179,800
183,400
191,200
201,900
211,900
216,500
214,200
223,100
232,800
239,400
253,000
271,200
277,400
274,800
277,800
277,400
280,500
279,900
290,900
310,200
331,600
340,472
362,813
379,688
389,461
392,320
397,025
406,663
417,266
427,832
447,043
455,412
471,166
479,832
495,001
515,634
543,672
439,022
442,307
452,678
473,601
485,368
481,913
511,423
433,083
464,738
518,230
527,887
537,282
546,046
544,545
419,641
434,724
405,687
406,333
416,012
425,238
427,827
436,815
446,439
449,224
445,362
453,106
466,318
468,779
459,564
458,757
461,735
462,491
472,511
483,942
502,111
687,547
696,170
725,452
764,320
805,428
831,499
868,184
922,391
973,022
1,010,593
1,048,225
1,069,691
1,049,316
1,040,531
1,056,443
1,098,730
1,163,575
1,203,450
1,255,087
1,312,673
1,416,189
1,417,690
1,431,479
1,432,603
1,420,337
1,209,487
1,055,266
1,010,755
897,327
967,843
1,067,958
1,168,031
1,261,182
1,358,990
1,391,332
1,307,309
1,222,248
1,133,556
1,123,781
1,156,704
1,165,514
1,185,694
1,238,411
1,306,634
1,333,161

1,333,161

1,306,634

1,238,411

1,185,694

1,165,514

1,156,704

1,123,781

1,133,556

1,222,248

1,307,309

1,391,332

1,358,990

1,261,182

1,168,031

1,067,958

967,843

897,327

1,010,755

1,055,266

1,209,487

1,420,337

1,432,603

1,431,479

1,417,690

1,416,189

1,312,673

1,255,087

1,203,450

1,163,575

1,098,730

1,056,443

1,040,531

1,049,316

1,069,691

1,048,225

1,010,593

973,022

922,391

868,184

831,499

805,428

764,320

725,452

696,170

687,547

502,111

483,942

472,511

462,491

461,735

458,757

459,564

468,779

466,318

453,106

445,362

449,224

446,439

436,815

427,827

425,238

416,012

406,333

405,687

434,724

419,641

544,545

546,046

537,282

527,887

518,230

464,738

433,083

511,423

481,913

485,368

473,601

452,678

442,307

439,022

543,672

515,634

495,001

479,832

471,166

455,412

447,043

427,832

417,266

406,663

397,025

392,320

389,461

379,688

362,813

340,472

331,600

310,200

290,900

279,900

280,500

277,400

277,800

274,800

277,400

271,200

253,000

239,400

232,800

223,100

214,200

216,500

211,900

201,900

191,200

183,400

179,800

174,400

167,000

170,800

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
200
200
186
186
183
183
183
183
184
184
184
185
184
184
184
184
185
188
188
185
183
183
182
178
177
168
503
504
491
483
479
480
444
440
434
435
435
435
436
436
437
438
438
442
442
442
444
449
449
449
453
454
454
494
495
496
497
500
501
502
503
503
502
504
503
493
485
484
482
484
485
485
486
487
483
479
472
462
451
429
416
416
416
418
418
419
424
421
409
398
387
380
371
362
358
354
350
345

345

350

354

358

362

371

380

387

398

409

421

424

419

418

416

429

451

462

472

479

483

487

486

485

484

482

484

485

493

503

504

502

503

502

501

500

497

496

495

494

454

453

449

444

442

438

437

436

435

434

440

444

480

479

483

491

504

503

168

177

178

182

183

185

188

185

184

185

184

183

186

200

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
439,830
0
452,405
437,154
435,462
436,997
435,400
439,882
449,324
462,733
475,781
478,664
503,809
538,719
565,344
582,957
615,652
660,947
707,948
749,717
782,443
807,244
848,151
882,486
922,980
978,395
1,029,941
1,061,347
1,110,660
1,169,160
1,265,673
1,298,840
1,360,388
1,428,279
1,423,719
1,212,352
1,058,120
1,010,597
891,801
960,065
1,056,271
1,152,305
1,233,498
1,299,509
1,384,289
1,310,286
1,225,209
1,136,344
1,126,553
1,159,461
1,168,257
1,188,883
0
0
0

1,188,883

1,168,257

1,159,461

1,126,553

1,136,344

1,225,209

1,310,286

1,384,289

1,299,509

1,233,498

1,152,305

1,056,271

960,065

891,801

1,010,597

1,058,120

1,212,352

1,423,719

1,428,279

1,360,388

1,298,840

1,265,673

1,169,160

1,110,660

1,061,347

1,029,941

978,395

922,980

882,486

848,151

807,244

782,443

749,717

707,948

660,947

615,652

582,957

565,344

538,719

503,809

478,664

475,781

462,733

449,324

439,882

435,400

436,997

435,462

437,154

452,405

439,830

Accumulated Other Comprehensive Income

0
0
0
0
0
0
0
0
0
0
0
0
0
-134,400
-136,000
-139,000
-142,900
-146,700
-151,900
-153,400
-157,200
-160,300
-160,100
-163,700
-167,800
-172,200
-173,800
-1,789
-1,789
898
-191,117
-198,380
-206,725
-1,484
-1,614
-1,063
-2,665
-2,817
-2,080
-2,061
-1,774
-2,412
-2,353
-2,468
-2,459
-2,450
-2,442
-2,399
-1,842
-1,842
-2,323
-1,404
-1,404
-1,404
-1,404
-850
-850
-850
-850
-1,368
-1,368
-1,368
-1,368
-6,040
-6,040
-6,040
-6,040
-3,518
-3,518
-3,518
-3,518
-2,893
-2,893
-2,893
-2,893
-5,516
-5,400
-5,284
-5,168
-7,042
-6,887
-6,732
-6,577
-5,483
-5,377
-5,271
-5,165
-12,067
-11,748
-11,428
-11,109
-11,409
-11,097
-10,785
-10,473
-7,396
-7,199
-7,002
-6,805
-4,012
-3,956
-3,900
-3,844
-3,316
-3,283
-3,248
-3,215
-3,581
-3,302
-3,276
-3,251
-3,440
-3,413
-3,386
-3,359
-3,175
-3,152
-3,128
-3,105
-3,547
354
350
345

345

350

354

-3,547

-3,105

-3,128

-3,152

-3,175

-3,359

-3,386

-3,413

-3,440

-3,251

-3,276

-3,302

-3,581

-3,215

-3,248

-3,283

-3,316

-3,844

-3,900

-3,956

-4,012

-6,805

-7,002

-7,199

-7,396

-10,473

-10,785

-11,097

-11,409

-11,109

-11,428

-11,748

-12,067

-5,165

-5,271

-5,377

-5,483

-6,577

-6,732

-6,887

-7,042

-5,168

-5,284

-5,400

-5,516

-2,893

-3,518

-6,040

-1,368

-850

-1,404

-2,323

-1,842

-2,399

-2,442

-2,450

-2,459

-2,468

-2,353

-2,412

-1,774

-2,061

-2,080

-2,817

-2,665

-1,063

-1,614

-1,484

-206,725

-198,380

-191,117

898

-1,789

-173,800

-172,200

-167,800

-163,700

-160,100

-160,300

-157,200

-153,400

-151,900

-146,700

-142,900

-139,000

-136,000

-134,400

Capital Surplus

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,352
0
19,450
24,859
25,439
26,882
29,235
37,692
39,564
44,208
216,440
224,053
228,034
231,836
246,161
253,524
257,407
266,212
269,736
272,441
277,026
273,372
211,781
168,969
144,076
130,638
143,623
149,014
151,141
150,029
156,834
122,379
74,568
7,752
0
0
0
2,990
8,325
10,943
14,571
18,584
30,516
62,497
10,035
0
0
0
0
0
0
0
0
0
0

10,035

62,497

30,516

18,584

14,571

10,943

8,325

2,990

7,752

74,568

122,379

156,834

150,029

151,141

149,014

143,623

130,638

144,076

168,969

211,781

273,372

277,026

272,441

269,736

266,212

257,407

253,524

246,161

231,836

228,034

224,053

216,440

44,208

39,564

37,692

29,235

26,882

25,439

24,859

19,450

16,352

Treasury Stock

Other Stockholders Equity

0
0
0
22,400
162,100
161,900
161,600
161,600
161,500
161,700
161,800
161,900
150,800
282,200
283,400
286,400
289,900
295,200
294,500
284,000
274,600
256,000
239,600
226,300
219,600
210,800
205,700
196,546
200,308
200,972
205,607
212,994
221,506
228,377
236,196
244,373
254,821
255,374
14,049
14,228
15,808
19,439
30,351
28,223
13,849
0
143
0
0
0
0
0
3,220
0
0
0
4,003
0
0
0
1,512
4,255
6,576
11,166
12,595
14,397
16,878
14,723
16,352
18,066
19,450
24,859
25,439
26,882
29,235
37,692
39,564
44,208
216,440
224,053
228,034
231,836
246,161
253,524
257,407
266,212
269,736
272,441
277,026
273,372
211,781
168,969
144,076
130,638
143,623
149,014
151,141
150,029
156,834
122,379
74,568
7,752
-3,844
-3,316
-3,283
2,990
8,325
10,943
14,571
18,584
30,516
62,497
10,035
-3,386
-3,359
-3,175
-3,152
-3,128
-3,105
-3,547
-3,853
-3,801
-3,748

-3,748

-3,801

-3,853

-3,547

-3,105

-3,128

-3,152

-3,175

-3,359

-3,386

10,035

62,497

30,516

18,584

14,571

10,943

8,325

2,990

-3,283

-3,316

-3,844

7,752

74,568

122,379

156,834

150,029

151,141

149,014

143,623

130,638

144,076

168,969

211,781

273,372

277,026

272,441

269,736

266,212

257,407

253,524

246,161

231,836

228,034

224,053

216,440

44,208

39,564

37,692

29,235

26,882

25,439

24,859

19,450

18,066

16,352

14,723

16,878

14,397

12,595

11,166

6,576

4,255

1,512

4,003

3,220

143

13,849

28,223

30,351

19,439

15,808

14,228

14,049

255,374

254,821

244,373

236,196

228,377

221,506

212,994

205,607

200,972

200,308

196,546

205,700

210,800

219,600

226,300

239,600

256,000

274,600

284,000

294,500

295,200

289,900

286,400

283,400

282,200

150,800

161,900

161,800

161,700

161,500

161,600

161,900

162,100

22,400

Balance Sheet

Currency in USD. All numbers in thousands.

	2023-03-31	2022-03-31	2021-03-31	2020-03-31	2019-03-31	2018-03-31	2017-03-31	2016-03-31	2015-03-31	2014-03-31	2013-03-31	2012-03-31	2011-03-31	2010-03-31	2009-03-31	2008-03-31	2007-03-31	2006-03-31	2005-03-31	2004-03-31	2003-03-31	2002-03-31	2001-03-31	2000-03-31	1999-03-31	1998-03-31	1997-03-31	1996-03-31	1995-03-31	1994-03-31
Accounts Payable	110,408	113,679	84,171	86,197	80,884	73,459	92,193	66,614	77,749	57,098	58,880	38,747	30,339	27,840	19,645	50,961	52,359	51,562	40,687	31,470	29,302	31,155	42,168	22,348	18,300	18,400	16,500	15,000	13,400	13,400
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	-991,229	-892,601	-817,465	-740,396	-676,924	-614,268	-560,236	-512,228	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Other Comprehensive Income	-3,547	-3,175	-3,440	-3,581	-3,316	-4,012	-7,396	-11,409	-12,067	-5,483	-7,042	-5,516	-2,893	-3,518	-6,040	-1,368	-850	-1,404	-2,399	-2,468	-2,061	-1,063	-198,380	-1,789	-163,700	-153,400	-139,000	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	6,009	36,330	6,343	60,016	0	0	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	358	387	424	416	451	0	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	62,497	10,943	0	122,379	149,014	168,969	272,441	253,524	224,053	37,692	24,859	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	15,242	19,416	263,520	118,648	8,601	9,315	6,561	5,391	7,514	6,482	3,897	6,481	1,874	1,416	17,798	18,960	17,215	54,766	7,221	3,536	13,599	11,403	8,747	96,170	49,600	62,100	4,800	20,800	2,500	2,300
Cash And Equivalents	15,242	19,416	263,520	118,648	8,601	9,315	6,561	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	15,242	19,416	263,520	118,648	8,601	9,315	6,561	5,391	7,514	6,482	3,897	6,481	1,874	1,416	17,798	18,960	17,215	54,766	7,221	3,536	13,599	11,403	8,747	96,170	49,600	62,100	4,800	20,800	2,500	2,300
Common Stock	358	387	424	416	451	483	485	485	502	501	495	453	444	438	436	434	479	503	182	188	184	184	183	186	0	0	0	0	0	0
Common Stock Shares Outstanding	37,053	40,930	41,827	42,285	46,932	48,646	48,361	50,071	50,372	49,939	47,340	44,516	44,251	44,038	43,879	46,145	49,795	53,306	55,857	56,219	55,568	55,147	55,369	57,672	62,507	66,211	66,495	69,253	68,911	71,234
Common Stock Total Equity	358	387	424	416	451	483	485	485	502	501	495	453	444	438	436	434	479	503	182	188	184	184	183	186	0	0	0	0	0	0
Current Deferred Revenue	0	0	0	0	7,225	0	6,436	4,735	6,664	4,161	0	3,865	0	0	0	0	0	0	0	0	0	-18,630	0	0	0	0	0	0	0	0
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Long Term Liab	236,844	232,369	225,986	166,667	90,759	118,966	166,024	161,679	162,653	145,773	139,028	133,865	128,089	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	380,711	329,137	329,137	331,592	198,370	205,211	198,370	133,885	132,515	132,515	132,515	132,515	132,515	132,515	132,515	153,449	48,647	67,854	44,116	40,290	40,290	41,088	0	0	0	0	0	0	0	0
Intangible Assets	85,332	58,761	63,178	64,871	30,745	34,131	37,135	31,942	78,652	28,175	29,885	18,387	19,024	19,660	20,297	153,449	21,571	67,854	66,960	40,290	40,290	41,088	58,422	0	0	0	0	0	0	0
Inventory	291,882	236,661	235,749	272,508	275,194	258,159	252,846	243,595	235,464	187,096	156,380	123,606	115,237	105,871	107,063	98,717	78,908	67,799	63,482	48,890	58,254	54,220	56,008	38,582	33,000	32,500	31,500	29,700	31,500	29,500
Liabilities And Stockholders Equity	2,781,002	2,579,652	2,838,681	2,961,020	2,169,163	2,368,003	2,247,124	1,883,635	1,882,591	1,511,529	1,476,233	985,145	982,810	1,013,776	1,066,668	1,114,847	971,410	888,916	780,001	692,975	712,078	743,352	809,960	438,139	364,700	351,100	305,600	269,600	250,100	257,300
Long Term Debt	1,079,032	938,265	1,008,616	1,567,315	655,092	620,922	605,253	499,714	455,714	371,759	489,259	262,259	287,000	303,000	355,000	400,000	200,000	200,000	54,000	58,700	55,590	163,670	278,748	320	0	0	0	0	0	0
Long Term Debt Total	1,079,032	938,265	1,008,616	1,567,315	655,092	620,922	605,253	499,714	455,714	371,759	489,259	262,259	287,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	96,493	89,122	83,818	83,097	67,771	60,673	49,435	52,137	50,461	46,071	46,839	42,375	38,987	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	1,079,799	955,179	751,439	1,508,683	682,991	611,607	679,906	502,323	505,245	374,777	485,362	260,455	285,126	366,530	337,202	381,040	182,785	145,234	77,579	79,344	67,328	170,977	270,081	-95,770	-49,100	-61,500	-2,100	-20,100	22,000	13,900
Net Invested Capital	2,274,726	2,071,821	2,367,606	2,535,158	1,901,079	2,038,612	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	211,319	183,478	149,971	280,199	134,202	147,435	136,313	125,844	113,577	102,917	89,986	57,330	52,943	49,721	44,261	62,949	77,486	94,061	70,952	54,352	52,498	58,957	92,619	54,459	43,200	36,700	38,700	33,500	32,600	30,400
Net Tangible Assets	719,651	745,658	966,675	571,380	980,372	1,178,348	967,945	874,704	799,426	670,809	533,770	321,609	308,025	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Working Capital	308,614	235,176	492,335	508,520	248,288	279,406	171,105	259,414	182,059	198,140	161,042	114,798	104,276	89,390	111,034	73,350	65,585	111,927	19,786	12,607	28,156	26,511	67,183	116,224	66,700	77,700	28,200	45,900	31,100	29,200
Non Current Assets Total	2,259,499	2,136,925	2,176,992	2,282,803	1,741,542	1,909,268	1,846,500	1,503,632	1,515,956	1,204,569	1,214,962	793,304	808,184	852,502	891,385	934,221	797,801	672,290	638,346	586,197	587,727	618,772	652,586	248,928	238,800	219,800	230,600	185,600	183,500	195,100
Non Current Liabilities Other	66,543	67,911	75,735	89,498	34,492	31,096	42,878	61,122	69,055	53,678	51,547	39,467	37,807	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	1,382,419	1,238,545	1,310,337	1,823,480	780,343	770,984	814,155	722,515	687,422	571,210	679,834	435,591	452,896	496,530	574,592	601,884	317,340	319,479	172,764	159,782	136,051	217,451	327,449	24,680	25,600	22,700	19,400	15,000	31,200	53,500
Non Currrent Assets Other	-215,319	-204,374	15,948	10,604	-70,144	-104,897	-150,486	-128,650	-127,297	-128,953	-115,136	-110,910	-104,935	-92,712	-93,377	-82,326	-86,937	-100,605	47,027	-87,483	12,601	11,201	10,831	13,028	10,200	6,900	6,200	5,400	6,400	8,500
Noncontrolling Interest In Consolidated Entity	0	0	0	0	0	0	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	14,143	27,995	24,367	19,743	20,615	14,069	15,538	30,357	32,509	13,757	19,999	19,519	17,828	23,344	22,810	27,835	22,271	19,027	18,846	13,599	12,804	9,902	8,926	12,661	0	0	0	0	0	0
Other Current Assets	3,060	1,209	12,449	6,862	9,624	43,826	4,904	5,173	10,080	10,465	11,008	4,424	4,572	4,266	6,161	0	0	0	0	0	0	0	0	0	100	0	0	0	0	0
Other Current Liab	86,472	86,754	78,840	73,293	54,724	105,870	49,676	41,240	43,118	38,061	41,349	29,754	40,011	44,044	44,604	56,315	55,665	53,137	50,382	38,521	41,556	66,834	47,943	50,559	40,800	35,100	28,200	23,000	22,100	19,000
Other Liab	0	300,280	267,277	206,356	125,251	150,062	208,902	222,801	69,055	53,678	51,547	39,467	37,807	67,946	97,104	84,342	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Stockholder Equity	-3,547	-3,175	62,497	10,943	-3,316	122,379	149,014	168,969	272,441	253,524	224,053	37,692	24,859	14,723	11,166	0	0	0	0	28,223	14,228	244,373	212,994	196,546	226,300	284,000	286,400	161,900	161,600	22,400
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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
Property Plant And Equipment Gross	1,682,820	1,640,395	1,684,911	1,792,639	1,426,939	1,595,299	1,546,837	1,255,311	1,221,819	984,051	985,724	580,508	599,830	632,469	669,941	705,556	653,180	557,562	524,359	480,805	534,836	566,483	583,333	235,900	228,600	212,900	224,400	0	0	0
Property Plant And Equipment Net	1,682,820	1,640,395	1,684,911	1,792,639	1,426,939	1,595,299	1,546,837	1,255,311	1,221,819	984,051	985,724	580,508	599,830	633,527	669,941	705,556	653,180	557,562	524,359	480,805	534,836	566,483	583,333	235,900	228,600	212,900	224,400	180,200	177,100	186,600
Property Plant Equipment	1,662,061	1,640,395	1,659,100	1,762,109	1,426,939	1,595,299	1,546,837	1,255,311	1,221,819	984,051	985,724	580,508	599,830	632,469	669,941	705,556	653,180	557,562	524,359	480,805	501,188	566,483	583,333	235,900	0	0	0	0	0	0
Retained Earnings	1,188,883	1,136,344	1,299,509	960,065	1,212,352	1,298,840	1,061,347	882,486	749,717	582,957	478,664	439,882	437,154	433,719	422,265	406,621	546,417	465,639	487,585	413,079	467,481	413,558	377,523	321,773	217,300	144,200	92,000	54,600	21,800	148,400
Retained Earnings Total Equity	1,188,883	1,136,344	1,299,509	960,065	1,212,352	1,298,840	1,061,347	882,486	749,717	582,957	478,664	439,882	437,154	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt	10,000	0	0	0	36,500	620,922	81,214	8,000	57,045	9,500	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	1,095,041	974,595	1,014,959	1,627,331	691,592	620,922	686,467	507,714	512,759	381,259	489,259	266,936	287,000	367,946	355,000	400,000	200,000	200,000	84,800	82,880	80,927	182,380	278,828	400	500	600	2,700	700	24,500	16,200
Short Term Debt	16,009	7,118	6,343	10,207	36,500	620,922	81,214	8,000	57,045	9,500	0	4,677	0	0	0	0	0	0	30,800	24,180	25,337	18,710	80	80	100	100	2,100	100	0	600
Short Term Investments	0	0	18,031	0	0	38,753	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
Total Assets	2,781,002	2,579,652	2,838,681	2,961,020	2,169,163	2,368,003	2,247,124	1,883,635	1,882,591	1,511,529	1,476,233	985,145	982,810	1,013,776	1,066,668	1,114,847	971,410	888,916	780,001	692,975	712,078	743,352	809,960	438,139	364,700	351,100	305,600	269,600	250,100	257,300
Total Current Assets	521,503	442,727	661,689	678,217	427,621	458,735	400,624	380,003	366,635	306,960	261,271	191,841	174,626	161,274	175,283	180,626	173,609	216,626	141,655	106,778	124,351	124,580	157,374	189,211	125,900	131,300	75,000	84,000	66,600	62,200
Total Current Liabilities	212,889	207,551	169,354	169,697	179,333	179,329	229,519	120,589	184,576	108,820	100,229	77,043	70,350	71,884	64,249	107,276	108,024	104,699	121,869	94,171	96,195	98,069	90,191	72,987	59,200	53,600	46,800	38,100	35,500	33,000
Total Liab	1,595,308	1,446,096	1,479,691	1,993,177	959,676	950,313	1,043,674	843,104	871,998	680,030	780,063	512,634	523,246	568,414	638,841	709,160	425,364	424,178	294,633	253,953	232,246	315,520	417,640	97,667	84,800	76,300	66,200	53,100	66,700	86,500
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	1,185,694	1,133,556	1,358,990	967,843	1,209,487	1,417,690	1,203,450	1,040,531	1,010,593	831,499	696,170	472,511	459,564	445,362	427,827	405,687	546,046	464,738	485,368	439,022	479,832	427,832	392,320	340,472	279,900	274,800	239,400	216,500	183,400	170,800
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Warrants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-12-31	1994-09-30	1994-06-30	1994-03-31	1993-12-31	1993-09-30	1993-06-30
Accounts Payable	117,270	113,737	118,026	110,408	106,571	113,722	108,578	113,679	99,465	101,293	96,923	84,171	71,596	80,130	81,985	86,197	65,035	77,656	83,916	80,884	77,611	92,479	93,182	73,459	73,203	79,194	78,763	92,193	63,847	62,481	61,322	66,614	61,327	70,584	61,037	77,749	68,466	66,953	57,803	57,098	47,586	50,878	54,983	58,880	47,460	34,730	34,517	38,747	33,344	35,285	31,472	30,339	30,464	31,954	27,381	27,840	16,460	22,813	23,967	19,645	25,140	39,286	53,091	50,961	41,303	65,320	48,412	52,359	42,982	51,484	55,444	51,562	58,377	50,587	49,166	40,687	35,013	35,546	33,410	31,470	64,966	66,440	69,175	29,302	67,805	76,963	74,001	31,155	80,667	89,919	81,953	42,168	38,351	23,410	22,301	22,348	20,100	23,800	21,300	18,300	17,700	18,000	19,600	18,400	14,600	18,400	17,200	16,500	16,100	17,900	17,600	15,000	15,400	15,900	14,900	13,400	15,000	18,400	15,800	13,400	-	-	-
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	-	-	-	-
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1,031,996	-1,011,511	-1,009,726	-991,229	-972,706	-946,934	-919,732	-892,601	-870,859	-855,148	-837,242	-817,465	-799,494	-779,010	-759,979	-740,396	-724,351	-708,311	-691,946	-676,924	-662,734	-646,142	-630,317	-614,268	-598,396	-584,773	-572,351	-560,236	-548,284	-536,057	-524,143	-512,228	-503,063	0	-480,198	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	345	350	354	-3,547	-3,105	-3,128	-3,152	-3,175	-3,359	-3,386	-3,413	-3,440	-3,251	-3,276	-3,302	-3,581	-3,215	-3,248	-3,283	-3,316	-3,844	-3,900	-3,956	-4,012	-6,805	-7,002	-7,199	-7,396	-10,473	-10,785	-11,097	-11,409	-11,109	-11,428	-11,748	-12,067	-5,165	-5,271	-5,377	-5,483	-6,577	-6,732	-6,887	-7,042	-5,168	-5,284	-5,400	-5,516	-2,893	-2,893	-2,893	-2,893	-3,518	-3,518	-3,518	-3,518	-6,040	-6,040	-6,040	-6,040	-1,368	-1,368	-1,368	-1,368	-850	-850	-850	-850	-1,404	-1,404	-1,404	-1,404	-2,323	-1,842	-1,842	-2,399	-2,442	-2,450	-2,459	-2,468	-2,353	-2,412	-1,774	-2,061	-2,080	-2,817	-2,665	-1,063	-1,614	-1,484	-206,725	-198,380	-191,117	898	-1,789	-1,789	-173,800	-172,200	-167,800	-163,700	-160,100	-160,300	-157,200	-153,400	-151,900	-146,700	-142,900	-139,000	-136,000	-134,400	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	-	-	-	-
Capital Lease Obligations	28,902	8,205	8,181	6,009	31,404	33,472	34,852	36,330	36,964	38,711	38,890	6,343	42,447	44,229	57,914	60,016	62,540	67,901	67,874	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	345	350	354	358	362	371	380	387	398	409	421	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	10,035	62,497	30,516	18,584	14,571	10,943	8,325	2,990	0	0	0	7,752	74,568	122,379	156,834	150,029	151,141	149,014	143,623	130,638	144,076	168,969	211,781	273,372	277,026	272,441	269,736	266,212	257,407	253,524	246,161	231,836	228,034	224,053	216,440	44,208	39,564	37,692	29,235	26,882	25,439	24,859	19,450	0	16,352	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	48,912	47,321	53,149	15,242	60,937	84,140	68,281	19,416	17,392	45,214	306,542	263,520	142,784	200,858	199,441	118,648	126,255	53,684	19,162	8,601	17,060	10,002	14,334	9,315	21,676	31,056	12,233	6,561	164,665	54,506	9,180	5,391	15,756	6,348	7,551	7,514	13,697	11,063	6,541	6,482	7,424	10,628	6,744	3,897	9,247	8,149	3,707	6,481	3,679	10,692	3,478	1,874	4,053	8,001	2,997	1,416	22,442	4,411	1,039	17,798	47,824	17,018	14,519	18,960	65,820	20,965	23,463	17,215	61,797	76,317	97,233	54,766	60,174	11,045	14,578	7,221	18,539	6,383	5,023	3,536	29,376	10,463	11,542	13,599	21,767	15,463	11,774	11,403	14,448	14,621	21,793	8,747	11,755	146,910	129,879	96,170	97,000	70,000	53,200	49,600	66,800	56,700	62,100	62,100	60,600	44,800	22,500	4,800	54,100	35,600	22,600	20,800	18,200	13,100	9,700	2,500	10,200	10,000	11,600	2,300	-	-	-
Cash And Equivalents	0	47,321	53,149	15,242	60,937	84,140	68,281	19,416	17,392	45,214	306,542	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	48,912	47,321	53,149	15,242	60,937	84,140	68,281	19,416	17,392	45,214	306,542	263,520	142,784	200,858	199,441	118,648	126,255	53,684	19,162	8,601	17,060	10,002	14,334	9,315	21,676	31,056	12,233	6,561	164,665	54,506	9,180	5,391	15,756	6,348	7,551	7,514	13,697	11,063	6,541	6,482	7,424	10,628	6,744	3,897	9,247	8,149	3,707	6,481	3,679	10,692	3,478	1,874	4,053	8,001	2,997	1,416	22,442	4,411	1,039	17,798	47,824	17,018	14,519	18,960	65,820	20,965	23,463	17,215	61,797	76,317	97,233	54,766	60,174	11,045	14,578	7,221	18,539	6,383	5,023	3,536	29,376	10,463	11,542	13,599	21,767	15,463	11,774	11,403	14,448	14,621	21,793	8,747	11,755	146,910	129,879	96,170	97,000	70,000	53,200	49,600	66,800	56,700	62,100	62,100	60,600	44,800	22,500	4,800	54,100	35,600	22,600	20,800	18,200	13,100	9,700	2,500	10,200	10,000	11,600	2,300	-	-	-
Common Stock	345	350	354	358	362	371	380	387	398	409	421	424	419	418	418	416	416	416	429	451	462	472	479	483	487	486	485	485	484	482	484	485	493	503	504	502	503	503	502	501	500	497	496	495	494	454	454	453	449	449	449	444	442	442	442	438	438	437	436	436	435	435	435	434	440	444	480	479	483	491	504	503	168	177	178	182	183	183	185	188	188	185	184	184	184	184	185	184	184	184	183	183	183	183	186	186	200	200	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Common Stock Shares Outstanding	34,750	35,337	35,532	36,013	36,606	37,367	38,223	39,208	40,458	41,595	42,437	42,264	41,835	41,649	41,563	41,554	41,314	41,834	44,150	45,281	46,496	47,564	48,144	48,652	48,758	48,505	48,656	48,473	48,298	48,229	48,522	49,051	49,770	50,470	50,451	50,363	50,411	50,427	50,287	50,187	50,163	49,860	49,810	49,644	49,250	45,354	45,079	44,762	44,396	44,325	44,709	43,888	44,199	44,169	44,223	43,753	44,093	44,012	43,997	43,518	43,827	43,835	43,885	44,019	44,596	47,337	48,595	48,355	49,011	50,222	51,157	52,557	53,238	54,006	54,965	54,943	55,587	55,845	56,517	56,011	56,545	55,828	55,525	55,112	55,347	55,663	55,982	55,065	55,360	55,376	55,346	54,977	55,216	55,343	55,930	57,044	57,279	58,304	59,025	60,961	61,577	64,064	64,940	66,066	66,066	66,817	66,684	65,948	65,948	66,168	67,568	69,837	69,837	68,547	68,892	68,468	68,468	69,160	70,070	70,980	70,980	70,980	70,980
Common Stock Total Equity	0	0	0	358	362	371	380	387	398	409	421	424	419	418	418	416	416	416	429	451	462	472	479	483	487	486	485	485	484	482	484	485	493	503	504	502	503	503	502	501	500	497	496	495	494	454	454	453	449	449	449	444	442	442	442	438	438	437	436	436	435	435	435	434	440	444	480	479	483	491	504	503	168	177	178	182	183	183	185	188	188	185	184	184	184	184	185	184	184	184	183	183	183	183	186	186	200	200	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Current Deferred Revenue	1,848	1,778	18,304	0	239,596	238,567	234,916	0	0	12,181	20,977	7,948	5,742	10,487	42,574	7,761	25,895	13,204	13,016	7,225	5,349	0	0	0	0	9,830	33,909	6,436	9,742	7,656	15,799	4,735	3,175	11,555	16,543	6,664	3,740	14,486	24,099	4,161	10,406	0	0	0	0	16,908	12,572	3,865	7,742	0	0	0	0	0	6,982	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	41,835	0	43,846	43,820	35,707	0	-64,966	-66,440	-37,082	0	-91,261	-29,982	-24,374	-18,630	-22,762	-29,536	-26,187	0	51,420	47,446	48,156	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Deferred Long Term Liab	0	0	0	236,844	239,596	238,567	234,916	232,369	238,671	234,281	227,785	225,986	215,059	208,446	162,940	166,667	50,391	98,298	94,456	90,759	133,569	129,851	125,156	118,966	116,352	167,335	162,329	166,024	164,841	164,027	163,536	161,679	159,790	144,617	158,472	162,653	167,116	142,259	142,094	145,773	143,217	135,571	138,220	139,028	134,458	127,307	129,760	133,865	127,562	128,127	128,739	128,089	124,503	0	122,424	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-	-	-	-
Good Will	0	392,599	394,787	380,711	380,711	378,250	367,880	329,137	0	0	0	329,137	0	0	0	331,592	200,009	200,009	198,370	198,370	205,211	205,211	205,211	205,211	205,211	205,211	198,370	198,370	133,885	133,885	133,885	133,885	133,885	133,885	132,515	132,515	132,515	132,515	132,515	132,515	132,515	132,515	132,515	132,515	132,515	132,515	132,515	132,515	132,515	132,515	132,515	132,515	0	0	0	132,515	0	0	0	132,515	152,971	153,131	153,290	153,449	69,740	69,900	70,058	48,647	67,377	67,536	67,695	67,854	0	0	0	44,116	40,290	40,290	40,290	40,290	40,290	40,290	40,290	40,290	40,197	40,197	40,197	41,088	0	0	0	0	0	0	0	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	488,088	490,180	490,828	85,332	86,992	91,241	87,944	58,761	389,002	390,107	391,211	63,178	393,454	394,524	395,673	64,871	230,099	230,770	228,316	30,745	236,936	237,738	238,541	34,131	240,145	240,947	234,707	37,135	161,765	162,506	163,298	31,942	41,031	43,184	207,047	78,652	206,208	159,835	160,262	28,175	161,117	161,432	161,916	29,885	163,802	150,584	150,743	18,387	151,061	151,221	151,380	19,024	151,698	151,857	152,016	19,660	152,335	152,494	152,653	20,297	152,971	153,131	153,290	153,449	69,740	69,900	70,058	21,571	67,377	67,536	67,695	67,854	68,013	68,552	66,879	66,960	40,290	40,290	40,290	40,290	40,290	40,290	40,290	40,290	40,197	40,197	40,197	41,088	57,279	57,418	57,561	58,422	21,636	0	0	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	333,828	301,374	302,525	291,882	247,155	225,835	233,543	236,661	211,978	203,745	217,052	235,749	228,667	227,106	243,125	272,508	234,264	241,599	263,612	275,194	251,260	238,869	241,000	258,159	239,628	239,189	244,886	252,846	222,783	217,582	240,999	243,595	232,447	224,667	234,741	235,464	207,043	190,711	182,470	187,096	173,871	162,094	164,197	156,380	134,473	109,004	114,441	123,606	113,613	108,156	114,124	115,237	111,012	102,952	106,505	105,871	99,515	95,180	104,383	107,063	102,246	103,173	103,972	98,717	85,998	81,273	81,718	78,908	66,663	67,641	67,401	67,799	67,111	60,927	55,981	63,482	46,609	44,388	44,606	48,890	44,049	43,444	54,894	58,254	53,333	53,363	55,798	54,220	49,906	45,695	49,517	56,008	52,401	35,485	38,435	38,582	33,300	30,600	32,900	33,000	28,700	28,300	30,900	32,500	28,200	25,700	28,200	31,500	26,600	24,900	26,900	29,700	25,600	24,800	31,000	31,500	27,000	24,200	28,000	29,500	-	-	-
Liabilities And Stockholders Equity	2,890,340	2,917,094	2,916,246	2,781,002	2,730,170	2,809,149	2,770,859	2,579,652	2,560,121	2,619,828	2,890,830	2,838,681	2,725,038	2,871,283	3,015,164	2,961,020	2,130,225	2,326,211	2,269,078	2,169,163	2,355,416	2,379,512	2,426,975	2,368,003	2,308,043	2,321,041	2,279,590	2,247,124	1,973,989	1,908,135	1,889,085	1,883,635	1,888,570	1,920,250	1,908,348	1,882,591	1,858,051	1,554,387	1,544,367	1,511,529	1,487,264	1,510,175	1,515,217	1,476,233	1,456,820	974,888	980,396	985,145	985,149	990,133	985,211	982,810	990,443	1,000,535	1,008,889	1,013,776	1,026,567	1,036,367	1,047,577	1,066,668	1,104,926	1,108,946	1,117,830	1,114,847	1,122,566	1,092,980	1,085,550	971,410	963,935	964,765	967,924	888,916	863,684	818,812	798,073	780,001	697,663	691,200	697,224	692,975	704,799	703,626	711,140	712,078	713,685	731,983	734,704	743,352	767,575	810,270	816,655	809,960	792,475	485,189	469,442	438,139	427,100	404,000	388,800	364,700	360,900	356,800	360,000	351,100	348,600	345,300	327,000	305,600	294,400	283,000	272,700	269,600	260,800	264,700	263,200	250,100	255,200	262,800	271,700	257,300	-	-	-
Long Term Debt	1,022,482	1,079,665	1,141,848	1,079,032	1,054,215	1,126,398	1,119,582	938,265	837,949	812,632	1,009,035	1,008,616	1,008,345	1,252,716	1,492,088	1,567,315	930,594	930,426	840,259	655,092	589,924	631,257	651,090	620,922	565,755	575,588	580,421	605,253	380,134	461,182	490,714	499,714	492,714	452,714	466,714	455,714	460,714	302,759	358,759	371,759	382,759	455,259	497,259	489,259	483,259	212,259	249,259	262,259	276,259	285,000	296,000	287,000	290,000	285,000	285,000	303,000	300,000	300,000	325,000	355,000	400,000	400,000	410,000	400,000	400,000	320,000	200,000	200,000	200,000	200,000	200,000	200,000	200,000	45,000	55,000	54,000	0	19,000	39,000	58,700	80	31,080	62,090	55,590	670	101,670	129,170	163,670	183,450	225,750	259,750	278,748	272,928	320	320	320	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	1,079,665	1,141,848	1,079,032	1,054,215	1,126,398	1,119,582	938,265	837,949	812,632	1,009,035	1,008,616	1,008,345	1,252,716	1,492,088	1,567,315	930,594	930,426	840,259	655,092	589,924	631,257	651,090	620,922	565,755	575,588	580,421	605,253	380,134	461,182	490,714	499,714	492,714	452,714	466,714	455,714	460,714	302,759	358,759	371,759	382,759	455,259	497,259	489,259	483,259	212,259	249,259	262,259	276,259	285,000	296,000	287,000	290,000	0	285,000	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	-	-	-	-
Long Term Investments	104,822	100,115	89,770	96,493	93,824	93,892	89,701	89,122	87,920	77,628	76,369	83,818	83,267	82,618	81,322	83,097	81,054	78,098	74,077	67,771	65,010	63,626	63,575	60,673	55,633	53,436	54,403	49,435	48,602	49,010	51,352	52,137	53,088	52,643	52,002	50,461	50,057	48,455	47,631	46,071	44,386	43,559	44,751	46,839	45,033	43,224	42,767	42,375	41,019	40,550	39,248	38,987	44,696	0	43,391	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-	-	-	-
Net Debt	1,012,472	1,073,248	1,133,429	1,079,799	1,009,284	1,085,730	1,086,153	955,179	827,561	774,446	741,383	751,439	908,008	1,058,668	1,350,561	1,508,683	866,879	981,143	925,471	682,991	609,364	621,255	636,756	611,607	544,079	625,746	649,402	679,906	296,683	414,676	489,534	502,323	484,958	503,411	516,208	505,245	504,062	301,196	361,718	374,777	384,835	444,631	490,515	485,362	474,012	208,787	250,229	260,455	277,257	274,308	330,427	285,126	326,725	327,329	360,729	301,584	377,648	394,392	396,864	337,202	352,176	382,982	395,481	381,040	334,180	299,035	176,537	182,785	138,203	123,683	102,767	145,234	139,826	82,155	79,822	77,579	11,641	43,497	69,457	79,344	-29,216	20,697	50,628	67,328	78,439	116,269	141,850	170,977	191,844	240,745	264,224	270,081	261,253	-146,510	-129,479	-95,770	-96,500	-69,500	-52,700	-49,100	-66,200	-56,100	-61,500	-61,500	-59,900	-44,100	-21,800	-2,100	-53,400	-34,900	-21,900	-20,100	-18,200	-600	15,300	22,000	14,300	15,700	16,300	13,900	-	-	-
Net Invested Capital	2,365,643	2,396,299	2,390,259	2,274,726	2,229,729	2,293,102	2,243,363	2,071,821	2,060,197	2,119,941	2,400,367	2,367,606	2,269,527	2,420,747	2,560,046	2,535,158	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	195,899	252,976	250,057	211,319	178,009	236,966	237,314	183,478	179,551	214,618	187,411	149,971	144,367	205,809	318,273	280,199	140,283	182,689	174,279	134,202	134,187	180,474	191,398	147,435	143,662	169,125	175,002	136,313	115,278	156,287	142,298	125,844	109,178	154,959	135,696	113,577	136,823	132,823	134,108	102,917	96,357	119,748	117,668	89,986	86,588	74,066	73,304	57,330	63,600	71,135	59,566	52,943	42,254	54,744	53,574	49,721	38,262	58,912	56,892	44,261	50,614	72,682	72,350	62,949	53,217	76,861	84,673	77,486	69,363	97,563	105,785	94,061	80,231	92,053	85,865	70,952	59,164	62,321	64,624	54,352	42,460	55,599	62,221	52,498	45,847	60,914	57,028	58,957	57,503	100,106	94,571	92,619	98,911	51,639	53,156	54,459	47,100	56,000	53,600	43,200	36,400	45,300	43,500	36,700	35,500	47,200	47,200	38,700	32,600	40,700	39,800	33,500	32,100	41,100	36,200	32,600	31,500	37,400	38,400	30,400	-	-	-
Net Tangible Assets	0	816,454	0	719,651	697,811	687,213	667,957	745,658	833,246	917,202	1,000,121	966,675	867,728	773,507	672,285	571,380	667,228	779,985	826,950	980,372	1,183,401	1,194,865	1,192,938	1,178,348	1,176,044	1,071,726	1,020,380	967,945	1,001,810	936,224	893,145	874,704	874,400	892,622	841,178	799,426	766,814	762,556	707,922	670,809	644,311	602,888	563,536	533,770	523,745	351,527	333,199	321,609	311,130	310,214	307,077	308,025	317,081	0	301,090	0	0	4,411	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	362,218	387,271	386,344	308,614	282,978	329,553	318,504	235,176	221,672	283,466	542,290	492,335	365,497	485,322	571,560	508,520	344,473	292,280	273,561	248,288	228,441	282,394	304,697	279,406	250,709	225,403	200,575	171,105	300,760	310,862	280,747	259,414	249,317	212,197	222,037	182,059	190,270	207,998	209,256	198,140	179,183	199,014	196,008	161,042	132,871	100,343	117,157	114,798	99,318	114,615	116,144	104,276	93,400	86,703	86,951	89,390	106,409	91,056	99,033	111,034	126,165	100,963	89,792	73,350	100,412	12,502	37,479	65,585	86,612	119,931	138,720	111,927	92,743	17,104	10,668	19,786	7,478	-1,231	2,382	12,607	50,839	42,986	59,402	28,156	-46,394	22,715	26,145	26,511	18,348	40,887	57,661	67,183	70,073	154,672	138,254	116,224	106,900	87,300	65,700	66,700	73,400	72,700	75,900	77,700	73,600	63,200	43,200	28,200	66,800	55,900	45,200	45,900	33,800	35,300	36,300	31,100	24,600	14,700	7,300	-	-	-	-
Non Current Assets Total	2,302,609	2,305,288	2,300,205	2,259,499	2,238,892	2,256,275	2,223,720	2,136,925	2,144,774	2,147,717	2,159,527	2,176,992	2,196,480	2,222,876	2,243,571	2,282,803	1,622,426	1,839,156	1,802,561	1,741,542	1,945,943	1,942,416	1,933,186	1,909,268	1,882,699	1,874,231	1,839,288	1,846,500	1,465,304	1,472,999	1,488,588	1,503,632	1,523,176	1,525,250	1,520,250	1,515,956	1,495,493	1,213,481	1,212,958	1,204,569	1,204,538	1,209,470	1,217,002	1,214,962	1,213,497	781,081	785,578	793,304	801,212	797,294	804,207	808,184	830,660	829,706	842,305	852,502	861,795	873,357	880,158	891,385	904,242	916,073	926,989	934,221	917,531	913,881	895,696	797,801	766,112	723,244	697,505	672,290	656,168	654,787	641,649	638,346	573,351	578,108	582,971	586,197	588,914	594,120	582,483	587,727	592,738	602,243	610,104	618,772	645,718	649,848	650,774	652,586	629,408	251,155	247,972	248,928	249,600	247,400	249,200	238,800	229,100	226,500	223,600	219,800	224,300	227,600	229,100	230,600	181,100	181,800	183,500	185,600	185,000	185,700	186,300	183,500	186,400	191,200	193,700	195,100	-	-	-
Non Current Liabilities Other	42,331	62,590	67,134	66,543	62,545	64,159	63,945	67,911	67,578	45,278	40,902	75,735	77,391	79,005	92,145	89,498	88,587	91,957	86,141	34,492	30,554	31,099	30,158	31,096	35,112	44,038	42,026	42,878	57,514	59,922	58,642	61,122	70,673	70,425	68,876	69,055	84,911	54,070	53,177	53,678	52,317	53,334	52,079	51,547	41,104	39,747	39,774	39,467	35,268	38,097	37,905	37,807	40,778	0	68,726	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Non Current Liabilities Total	1,331,666	1,385,925	1,448,138	1,382,419	1,356,356	1,429,124	1,418,443	1,238,545	1,144,198	1,123,874	1,310,485	1,310,337	1,300,795	1,540,167	1,747,173	1,823,480	1,069,572	1,120,681	1,020,856	780,343	754,047	792,207	806,404	770,984	717,219	786,961	784,776	814,155	602,489	685,131	712,892	722,515	723,177	667,756	694,062	687,422	712,741	499,088	554,030	571,210	578,293	644,164	687,558	679,834	658,821	379,313	418,793	435,591	438,039	450,174	461,594	452,896	455,281	450,091	476,150	496,530	518,980	517,974	542,376	574,592	605,169	601,024	610,448	601,884	583,219	506,742	388,630	317,340	315,442	315,288	317,995	319,479	315,828	160,468	170,404	172,764	107,228	124,199	143,046	159,782	96,081	121,472	146,884	136,051	75,178	169,546	189,206	217,451	246,800	284,072	311,410	327,449	310,020	26,139	23,413	24,680	24,900	24,500	24,000	25,600	22,000	21,800	21,700	22,700	20,500	19,600	19,300	19,400	15,100	14,600	14,500	15,000	6,900	19,100	31,400	31,200	31,200	31,500	34,000	53,500	-	-	-
Non Currrent Assets Other	-225,054	-227,483	-224,623	-215,319	-215,964	-214,916	-209,379	27,995	-213,246	-208,559	-201,677	15,948	-194,520	-188,764	-143,563	10,604	-29,005	-81,159	-79,563	17,717	-113,702	-110,393	-108,355	13,954	-103,859	-155,414	-146,566	14,723	-136,738	-135,737	-133,296	30,357	-128,153	-108,551	-123,460	32,509	-129,824	-124,286	-124,429	13,757	-125,378	-117,706	-114,099	19,999	-109,595	-101,020	-107,176	19,519	-104,959	-104,437	-105,224	17,828	-84,811	-90,690	-88,743	23,344	24,065	23,852	23,446	22,810	-82,689	-80,244	-81,432	75,216	-71,203	-78,004	-78,907	74,403	-88,682	-97,262	42,978	46,874	-100,194	-98,937	-98,945	47,027	-91,629	-90,285	-89,132	65,102	62,960	63,049	13,303	12,601	10,506	10,968	11,378	11,201	15,273	12,427	12,013	10,831	10,480	18,893	13,048	13,028	15,000	14,100	15,400	10,200	5,800	6,200	6,500	6,900	6,400	6,500	7,200	6,200	6,700	6,000	5,400	5,400	5,300	7,200	6,900	6,400	7,000	8,700	9,500	8,500	-	-	-
Noncontrolling Interest In Consolidated Entity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	16,187	14,533	14,143	15,076	15,150	25,537	27,995	25,425	25,722	26,108	24,367	20,539	19,682	19,377	19,743	21,386	17,139	14,893	17,717	19,867	19,458	16,801	14,069	307,975	305,828	304,220	299,663	237,468	238,648	242,238	248,321	256,925	263,018	291,258	294,137	290,667	223,297	222,361	220,518	220,134	219,368	226,945	229,238	230,425	216,779	212,734	212,796	211,235	210,456	209,004	208,354	222,936	216,278	218,887	220,033	217,221	218,548	220,171	221,444	224,930	226,052	226,172	228,665	220,756	219,638	221,781	144,621	137,137	120,562	110,673	114,728	109,647	111,083	110,338	113,987	103,212	104,469	105,881	105,392	103,250	103,339	103,059	107,025	50,703	51,165	51,575	52,289	72,552	69,845	69,574	69,253	32,116	18,893	13,048	13,028	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	9,092	10,135	10,310	3,060	5,177	5,933	8,001	1,209	6,426	8,534	20,298	12,449	12,740	14,634	10,754	6,862	6,997	9,083	9,464	9,624	6,966	7,751	47,057	43,826	20,378	7,440	8,181	4,904	5,959	6,761	8,020	5,173	8,013	9,026	10,110	10,080	4,995	6,309	8,290	10,465	5,074	8,235	9,606	11,008	13,015	2,588	3,366	4,424	3,045	2,856	3,836	4,572	2,464	2,758	3,508	4,266	4,553	4,507	5,105	6,161	0	0	0	0	0	0	0	0	0	0	0	0	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	0	-100	100	-100	0	-100	0	0	0	0	0	0	0	-100	0	-100	0	0	0	100	0	0	-	-	-	-
Other Current Liab	88,178	90,815	75,186	86,472	-153,873	-145,704	-121,637	86,754	87,206	68,143	64,986	70,892	79,172	65,658	65,038	65,532	61,795	56,100	47,534	54,724	61,572	62,223	95,910	105,870	101,432	51,169	45,841	49,676	53,122	46,137	34,629	41,240	43,575	43,619	31,436	43,118	43,037	41,969	30,751	38,061	36,051	50,813	47,224	41,349	62,992	37,149	25,895	29,754	38,856	42,939	33,388	40,011	35,919	42,172	35,270	44,044	41,903	49,141	44,419	44,604	49,379	52,624	47,958	56,315	63,320	101,277	103,963	55,665	68,229	70,106	76,255	53,137	56,396	48,134	15,355	50,382	7,795	4,077	7,274	38,521	64,966	66,440	37,082	41,556	91,261	29,982	24,374	66,834	22,762	29,536	26,187	47,943	3,143	8,426	12,679	50,559	50,400	45,400	52,500	40,800	40,600	39,500	40,800	35,100	36,000	36,000	37,400	28,200	30,300	27,300	26,300	23,000	26,600	27,800	25,700	22,100	29,200	38,300	54,500	19,000	-	-	-
Other Liab	0	283,561	0	0	276,743	302,726	298,861	300,280	306,249	311,242	268,687	267,277	292,450	250,032	207,607	206,356	87,039	133,669	124,713	125,251	164,123	160,950	155,314	150,062	35,112	44,038	42,026	42,878	57,514	59,922	58,642	61,122	70,673	70,425	68,876	69,055	84,911	54,070	53,177	53,678	52,317	53,334	52,079	51,547	41,104	39,747	39,774	39,467	35,268	38,097	37,905	37,807	40,778	40,330	68,726	67,946	100,090	98,803	97,903	97,104	88,521	86,859	85,134	84,342	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-3,748	-3,801	-3,853	-3,547	-3,105	-3,128	-3,152	-3,175	-3,359	-3,386	10,035	62,497	30,516	18,584	14,571	10,943	8,325	2,990	-3,283	-3,316	-3,844	7,752	74,568	122,379	156,834	150,029	151,141	149,014	143,623	130,638	144,076	168,969	211,781	273,372	277,026	272,441	269,736	266,212	257,407	253,524	246,161	231,836	228,034	224,053	216,440	44,208	39,564	37,692	29,235	26,882	25,439	24,859	19,450	18,066	16,352	14,723	16,878	14,397	12,595	11,166	6,576	4,255	1,512	0	0	0	4,003	0	0	0	3,220	0	0	0	0	0	143	0	13,849	28,223	30,351	19,439	15,808	14,228	14,049	255,374	254,821	244,373	236,196	228,377	221,506	212,994	205,607	200,972	200,308	196,546	205,700	210,800	219,600	226,300	239,600	256,000	274,600	284,000	294,500	295,200	289,900	286,400	283,400	282,200	150,800	161,900	161,800	161,700	161,500	161,600	161,600	161,900	162,100	22,400	-	-	-
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Preferred Stock Total Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Property Plant And Equipment Gross	1,688,585	1,698,806	1,705,074	1,682,820	1,662,289	1,677,742	0	0	0	0	1,665,839	1,684,911	1,680,646	1,734,339	1,756,267	1,792,639	1,299,079	1,519,585	1,488,047	1,426,939	1,627,152	1,624,738	1,617,535	1,595,299	1,574,724	1,568,403	1,535,068	1,546,837	1,227,836	1,234,351	1,246,350	1,255,311	1,266,251	1,262,232	1,228,992	1,221,819	1,204,826	990,184	990,597	984,051	984,404	990,102	989,891	985,724	983,072	564,302	572,844	580,508	589,977	586,838	595,203	599,830	607,724	613,428	623,418	632,469	644,574	654,809	659,987	669,941	679,312	690,021	700,817	705,556	696,775	694,243	673,915	653,180	628,975	602,682	586,832	557,562	546,521	543,704	531,311	524,359	470,139	473,639	477,090	480,805	485,664	490,781	528,890	534,836	542,035	551,078	558,529	566,483	573,166	580,003	581,200	583,333	597,292	232,262	234,924	235,900	234,600	233,300	233,800	228,600	223,300	220,300	217,100	212,900	217,900	221,100	221,900	224,400	174,400	175,800	0	0	0	0	0	0	0	0	0	-	-	-	-
Property Plant And Equipment Net	1,688,585	1,698,806	1,705,074	1,682,820	1,662,289	1,677,742	1,661,124	1,640,395	1,650,913	1,654,260	1,665,839	1,684,911	1,707,573	1,734,339	1,756,267	1,792,639	1,299,079	1,519,585	1,488,047	1,426,939	1,627,152	1,624,738	1,617,535	1,595,299	1,574,724	1,568,403	1,535,068	1,546,837	1,227,836	1,234,351	1,246,350	1,255,311	1,266,251	1,262,232	1,228,992	1,221,819	1,204,826	990,184	990,597	984,051	984,404	990,102	989,891	985,724	983,072	564,302	572,844	580,508	589,977	586,838	595,203	599,830	607,724	613,428	623,418	632,469	644,574	654,809	659,987	669,941	679,312	690,021	700,817	705,556	696,775	694,243	673,915	653,180	628,975	602,682	586,832	557,562	546,521	543,704	531,311	524,359	470,139	473,639	477,090	480,805	485,664	490,781	528,890	534,836	542,035	551,078	558,529	566,483	573,166	580,003	581,200	583,333	597,292	232,262	234,924	235,900	234,600	233,300	233,800	228,600	223,300	220,300	217,100	212,900	217,900	221,100	221,900	224,400	174,400	175,800	178,100	180,200	179,700	178,500	179,400	177,100	179,400	182,500	184,200	186,600	-	-	-
Property Plant Equipment	0	1,698,806	1,705,074	1,662,061	1,641,638	1,677,742	1,661,124	1,640,395	1,626,990	1,654,260	1,665,839	1,659,100	1,680,646	1,706,200	1,726,363	1,762,109	1,269,733	1,456,059	1,424,703	1,426,939	1,627,152	1,624,738	1,617,535	1,595,299	1,574,724	1,568,403	1,535,068	1,546,837	1,227,836	1,234,351	1,246,350	1,255,311	1,266,251	1,262,232	1,228,992	1,221,819	1,204,826	990,184	990,597	984,051	984,404	990,102	989,891	985,724	983,072	564,302	572,844	580,508	589,977	586,838	595,203	599,830	607,724	613,428	623,418	632,469	644,574	654,809	659,987	669,941	679,312	690,021	700,817	705,556	696,775	694,243	673,915	653,180	628,975	602,682	586,832	557,562	546,521	543,704	531,311	524,359	470,139	473,639	477,090	480,805	485,664	490,781	494,802	501,188	542,035	551,078	558,529	566,483	573,166	580,003	581,200	583,333	597,292	232,262	234,924	235,900	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Retained Earnings	1,336,219	1,309,735	1,241,556	1,188,883	1,168,257	1,159,461	1,126,553	1,136,344	1,225,209	1,310,286	1,384,289	1,299,509	1,233,498	1,152,305	1,056,271	960,065	891,801	1,010,597	1,058,120	1,212,352	1,423,719	1,428,279	1,360,388	1,298,840	1,265,673	1,169,160	1,110,660	1,061,347	1,029,941	978,395	922,980	882,486	848,151	807,244	782,443	749,717	707,948	660,947	615,652	582,957	565,344	538,719	503,809	478,664	475,781	462,733	449,324	439,882	435,700	437,297	435,762	437,154	452,405	451,328	439,830	433,719	437,948	437,645	429,824	422,265	419,595	412,690	405,754	406,621	435,134	420,047	540,912	546,417	538,203	528,800	515,910	465,639	435,238	513,088	483,577	487,585	475,717	454,945	430,732	413,079	515,486	498,422	480,783	467,481	459,013	444,554	429,366	413,558	403,695	393,023	382,061	377,523	374,788	364,169	344,134	321,773	299,500	271,400	239,100	217,300	201,000	181,700	160,400	144,200	134,800	122,700	106,000	92,000	85,400	75,300	63,400	54,600	50,100	40,200	29,700	21,800	18,200	12,500	4,900	148,400	-	-	-
Retained Earnings Total Equity	0	0	0	1,188,883	1,168,257	1,159,461	1,126,553	1,136,344	1,225,209	1,310,286	1,384,289	1,299,509	1,233,498	1,152,305	1,056,271	960,065	891,801	1,010,597	1,058,120	1,212,352	1,423,719	1,428,279	1,360,388	1,298,840	1,265,673	1,169,160	1,110,660	1,061,347	1,029,941	978,395	922,980	882,486	848,151	807,244	782,443	749,717	707,948	660,947	615,652	582,957	565,344	538,719	503,809	478,664	475,781	462,733	449,324	439,882	435,400	436,997	435,462	437,154	452,405	0	439,830	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	10,000	10,000	10,000	10,000	10,000	10,000	0	0	0	0	0	0	0	0	0	0	0	36,500	36,500	36,500	36,500	0	651,090	620,922	565,755	81,214	661,635	81,214	81,214	8,000	8,000	8,000	0	0	0	57,045	0	0	0	9,500	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,061,384	1,120,569	1,186,578	1,095,041	1,070,221	1,169,870	1,154,434	974,595	844,953	819,660	1,047,925	1,014,959	1,050,792	1,259,526	1,550,002	1,627,331	993,134	1,034,827	944,633	691,592	626,424	631,257	651,090	620,922	565,755	656,802	661,635	686,467	461,348	469,182	498,714	507,714	500,714	509,759	523,759	512,759	517,759	312,259	368,259	381,259	392,259	455,259	497,259	489,259	483,259	216,936	253,936	266,936	280,936	285,000	333,905	287,000	330,778	335,330	363,726	303,000	400,090	398,803	397,903	355,000	400,000	400,000	410,000	400,000	400,000	320,000	200,000	200,000	200,000	200,000	200,000	200,000	200,000	93,200	94,400	84,800	30,180	49,880	74,480	82,880	160	31,160	62,170	80,927	100,206	131,732	153,624	182,380	206,292	255,366	286,017	278,828	273,008	400	400	400	500	500	500	500	600	600	600	600	700	700	700	2,700	700	700	700	700	0	12,500	25,000	24,500	24,500	25,700	27,900	16,200	-	-	-
Short Term Debt	18,217	18,205	18,181	16,009	16,006	16,736	6,778	7,118	7,004	7,028	6,127	6,343	6,551	6,810	10,436	10,207	10,601	47,815	48,490	36,500	36,500	0	651,090	620,922	565,755	81,214	81,214	81,214	81,214	8,000	8,000	8,000	8,000	57,045	57,045	57,045	57,045	9,500	9,500	9,500	9,500	0	0	0	0	4,677	4,677	4,677	4,677	0	0	0	0	10,000	10,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	48,200	39,400	30,800	30,180	30,880	35,480	24,180	80	80	80	25,337	99,536	30,062	24,454	18,710	22,842	29,616	26,267	80	80	80	80	80	100	100	100	100	100	100	100	100	100	100	100	2,100	100	100	100	100	0	0	0	0	0	200	400	600	-	-	-
Short Term Investments	0	0	0	0	0	0	0	0	0	77,628	76,369	18,031	74,914	74,331	0	0	0	0	0	0	0	0	38,753	38,753	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-	-	-	-
Total Assets	2,890,340	2,917,094	2,916,246	2,781,002	2,730,170	2,809,149	2,770,859	2,579,652	2,560,121	2,619,828	2,890,830	2,838,681	2,725,038	2,871,283	3,015,164	2,961,020	2,130,225	2,326,211	2,269,078	2,169,163	2,355,416	2,379,512	2,426,975	2,368,003	2,308,043	2,321,041	2,279,590	2,247,124	1,973,989	1,908,135	1,889,085	1,883,635	1,888,570	1,920,250	1,908,348	1,882,591	1,858,051	1,554,387	1,544,367	1,511,529	1,487,264	1,510,175	1,515,217	1,476,233	1,456,820	974,888	980,396	985,145	985,149	990,133	985,211	982,810	990,443	1,000,535	1,008,889	1,013,776	1,026,567	1,036,367	1,047,577	1,066,668	1,104,926	1,108,946	1,117,830	1,114,847	1,122,566	1,092,980	1,085,550	971,410	963,935	964,765	967,924	888,916	863,684	818,812	798,073	780,001	697,663	691,200	697,224	692,975	704,799	703,626	711,140	712,078	713,685	731,983	734,704	743,352	767,575	810,270	816,655	809,960	792,475	485,189	469,442	438,139	427,100	404,000	388,800	364,700	360,900	356,800	360,000	351,100	348,600	345,300	327,000	305,600	294,400	283,000	272,700	269,600	260,800	264,700	263,200	250,100	255,200	262,800	271,700	257,300	-	-	-
Total Current Assets	587,731	611,806	616,041	521,503	491,278	552,874	547,139	442,727	415,347	472,111	731,303	661,689	528,558	648,407	771,593	678,217	507,799	487,055	466,517	427,621	409,473	437,096	493,789	458,735	425,344	446,810	440,302	400,624	508,685	435,136	400,497	380,003	365,394	395,000	388,098	366,635	362,558	340,906	331,409	306,960	282,726	300,705	298,215	261,271	243,323	193,807	194,818	191,841	183,937	192,839	181,004	174,626	159,783	170,829	166,584	161,274	164,772	163,010	167,419	175,283	200,684	192,873	190,841	180,626	205,035	179,099	189,854	173,609	197,823	241,521	270,419	216,626	207,516	164,025	156,424	141,655	124,312	113,092	114,253	106,778	115,885	109,506	128,657	124,351	120,947	129,740	124,600	124,580	121,857	160,422	165,881	157,374	163,067	234,034	221,470	189,211	177,500	156,600	139,600	125,900	131,800	130,300	136,400	131,300	124,300	117,700	97,900	75,000	113,300	101,200	89,200	84,000	75,800	79,000	76,900	66,600	68,800	71,600	78,000	62,200	-	-	-
Total Current Liabilities	225,513	224,535	229,697	212,889	208,300	223,321	228,635	207,551	193,675	188,645	189,013	169,354	163,061	163,085	200,033	169,697	163,326	194,775	192,956	179,333	181,032	154,702	189,092	179,329	174,635	221,407	239,727	229,519	207,925	124,274	119,750	120,589	116,077	182,803	166,061	184,576	172,288	132,908	122,153	108,820	103,543	101,691	102,207	100,229	110,452	93,464	77,661	77,043	84,619	78,224	64,860	70,350	66,383	84,126	79,633	71,884	58,363	71,954	68,386	64,249	74,519	91,910	101,049	107,276	104,623	166,597	152,375	108,024	111,211	121,590	131,699	104,699	114,773	146,921	145,756	121,869	116,834	114,323	111,871	94,171	65,046	66,520	69,255	96,195	167,341	107,025	98,455	98,069	103,509	119,535	108,220	90,191	92,994	79,362	83,216	72,987	70,600	69,300	73,900	59,200	58,400	57,600	60,500	53,600	50,700	54,500	54,700	46,800	46,500	45,300	44,000	38,100	42,000	43,700	40,600	35,500	44,200	56,900	70,700	33,000	-	-	-
Total Liab	1,557,179	1,610,460	1,677,835	1,595,308	1,564,656	1,652,445	1,647,078	1,446,096	1,337,873	1,312,519	1,499,498	1,479,691	1,463,856	1,703,252	1,947,206	1,993,177	1,232,898	1,315,456	1,213,812	959,676	935,079	946,909	995,496	950,313	891,854	1,008,368	1,024,503	1,043,674	810,414	809,405	832,642	843,104	839,254	850,559	860,123	871,998	885,029	631,996	676,183	680,030	681,836	745,855	789,765	780,063	769,273	472,777	496,454	512,634	522,658	528,398	526,454	523,246	521,664	534,217	555,783	568,414	577,343	589,928	610,762	638,841	679,688	692,934	711,497	709,160	687,842	673,339	541,005	425,364	426,653	436,878	449,694	424,178	430,601	307,389	316,160	294,633	224,062	238,522	254,917	253,953	161,127	187,992	216,139	232,246	242,519	276,571	287,661	315,520	350,309	403,607	419,630	417,640	403,014	105,501	106,629	97,667	95,500	93,800	97,900	84,800	80,400	79,400	82,200	76,300	71,200	74,100	74,000	66,200	61,600	59,900	58,500	53,100	48,900	62,800	72,000	66,700	75,400	88,400	104,700	86,500	-	-	-
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Total Stockholder Equity	1,333,161	1,306,634	1,238,411	1,185,694	1,165,514	1,156,704	1,123,781	1,133,556	1,222,248	1,307,309	1,391,332	1,358,990	1,261,182	1,168,031	1,067,958	967,843	897,327	1,010,755	1,055,266	1,209,487	1,420,337	1,432,603	1,431,479	1,417,690	1,416,189	1,312,673	1,255,087	1,203,450	1,163,575	1,098,730	1,056,443	1,040,531	1,049,316	1,069,691	1,048,225	1,010,593	973,022	922,391	868,184	831,499	805,428	764,320	725,452	696,170	687,547	502,111	483,942	472,511	462,491	461,735	458,757	459,564	468,779	466,318	453,106	445,362	449,224	446,439	436,815	427,827	425,238	416,012	406,333	405,687	434,724	419,641	544,545	546,046	537,282	527,887	518,230	464,738	433,083	511,423	481,913	485,368	473,601	452,678	442,307	439,022	543,672	515,634	495,001	479,832	471,166	455,412	447,043	427,832	417,266	406,663	397,025	392,320	389,461	379,688	362,813	340,472	331,600	310,200	290,900	279,900	280,500	277,400	277,800	274,800	277,400	271,200	253,000	239,400	232,800	223,100	214,200	216,500	211,900	201,900	191,200	183,400	179,800	174,400	167,000	170,800	-	-	-
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
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	-	-	-	-

Cash Flow

Currency in USD. All numbers in thousands.

	2023-03-31	2022-03-31	2021-03-31	2020-03-31	2019-03-31	2018-03-31	2017-03-31	2016-03-31	2015-03-31	2014-03-31	2013-03-31	2012-03-31	2011-03-31	2010-03-31	2009-03-31	2008-03-31	2007-03-31	2006-03-31	2005-03-31	2004-03-31	2003-03-31	2002-03-31	2001-03-31	2000-03-31	1999-03-31	1998-03-31	1997-03-31	1996-03-31	1995-03-31	1994-03-31
Begin Period Cash Flow	19,416	268,520	118,648	8,601	48,068	6,561	5,391	7,514	6,482	3,897	6,481	1,874	1,416	17,798	18,960	17,215	54,766	7,221	3,536	6,795	11,403	8,747	96,170	49,646	62,100	4,800	20,800	2,500	2,300	3,000
Capital Expenditures	110,143	74,121	53,933	132,119	168,873	131,957	56,938	89,563	111,573	59,490	53,011	26,099	17,224	13,779	16,078	96,857	136,869	72,929	22,373	12,427	14,290	19,024	16,250	28,019	33,800	13,100	5,900	15,300	5,700	8,200
Cash And Cash Equivalents Changes	-4,174	-249,104	149,872	110,047	-39,467	41,507	1,170	-2,123	1,032	2,585	-2,583	4,607	458	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	9,430	5,052	52,864	7,841	-3,284	4,196	-1,212	-6,190	520	-3,511	-2,679	-2,423	-4,399	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	-4,174	-249,104	149,872	110,047	-39,467	41,507	1,170	-2,123	1,032	2,585	-2,584	4,607	458	-16,382	-1,162	1,745	-37,551	47,545	3,685	-3,259	2,196	2,656	-87,423	46,524	-12,400	57,200	-16,000	-23,500	-35,300	-18,900
Change In Working Capital	-71,524	-7,397	162,574	-96,103	-43,799	14,212	30,309	-17,359	-37,531	-31,385	5,156	-8,855	-40,761	-21,513	-21,192	-46,149	4,541	-13,717	-5,919	-11,302	-5,632	23,900	-5,697	-8,360	-4,300	10,000	2,800	-2,800	2,200	-200
Change Receivables	-12,035	-29,209	2,127	-25,005	10,180	-2,560	-14,235	-4,553	4,196	-12,876	-7,771	-10,452	11,126	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	-12,035	-29,209	2,127	-25,005	-241,122	-284,253	-167,847	-263,972	-169,350	-203,315	-10,450	-12,875	2,422	-7,361	23,063	-12,174	8,305	-23,109	-33,194	-26,093	7,898	34,268	0	0	0	0	0	0	0	0
Change To Inventory	-47,946	-912	30,002	26,729	-19,016	-5,114	-6,636	-5,740	-38,741	-32,714	-14,186	-8,369	-9,366	1,192	-8,346	-19,809	-11,109	-4,317	-6,948	248	-4,034	1,788	-2,805	-5,552	-500	-1,100	0	1,100	-2,000	1,900
Change To Liabilities	-16,498	24,055	136,900	-105,668	-31,679	17,690	50,392	-11,534	-3,506	17,716	29,792	12,389	-38,122	0	0	0	3,425	11,711	14,437	1,936	0	0	0	12,335	0	0	0	0	0	0
Change To Netincome	8,681	15,127	-47,351	310,992	202,688	-47,194	13,279	44,087	8,500	7,754	4,657	851	20,783	0	3,390	0	6,957	0	0	1,374	0	0	0	1,447	0	0	0	0	0	0
Change To Operating Activities	0	-1,331	-6,455	7,841	-3,284	4,196	788	4,468	520	-3,511	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	138,554	128,811	129,087	113,518	122,535	114,015	91,791	97,105	76,299	70,021	56,850	50,124	49,212	50,781	51,232	44,850	40,040	38,599	34,496	33,022	36,791	35,808	24,871	18,589	16,200	15,900	13,800	13,800	14,600	14,500
Dividends Paid	37,496	30,770	4,163	17,142	18,927	19,438	19,341	20,020	20,072	19,899	18,533	17,876	17,634	17,471	30,441	35,600	34,665	21,312	22,203	116,580	3,683	3,671	3,690	3,865	4,200	4,400	4,500	0	162,600	0
End Period Cash Flow	15,242	19,416	268,520	118,648	8,601	48,068	6,561	5,391	7,514	6,482	3,897	6,481	1,874	1,416	17,798	18,960	17,215	54,766	7,221	3,536	13,599	11,403	8,747	96,170	49,700	62,000	4,800	-21,000	-33,000	-15,900
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	431,583	443,050	589,140	267,182	181,411	205,708	274,660	176,204	122,548	111,143	71,396	34,753	26,859	50,787	63,307	7,895	105,554	115,317	134,829	100,258	106,373	101,619	85,730	90,608	58,900	75,000	57,000	36,500	35,500	18,300
Investments	-268,594	-74,121	37,089	-831,080	-166,592	-168,718	-457,426	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
Net Borrowings	148,597	-79,293	-562,396	873,620	70,000	-66,214	178,363	-5,045	129,839	-108,000	220,572	-20,064	-16,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	461,540	374,247	339,444	70,894	68,860	256,632	198,219	152,592	186,853	124,243	57,744	18,732	14,849	28,950	41,764	97,768	202,664	160,984	106,687	66,901	57,606	39,706	59,429	108,232	77,300	56,500	41,800	33,900	21,800	10,200
Other Cashflows From Financing Activities	204,515	957,073	-521,941	-4,880	140,000	39,264	3,712	4,102	4,082	8,067	251,387	1,568	6,633	-49,698	56,976	402,848	4,141	232,062	1,920	1,953	-101,453	-96,448	178,428	-80	100	-2,100	1,900	-23,800	-17,700	-18,900
Other Cashflows From Investing Activities	-158,451	0	91,022	-698,961	2,281	-168,718	-400,488	-32,427	-237,171	0	-453,420	0	600	0	0	0	0	0	1,382	740	3,414	855	0	1,946	0	0	0	0	0	0
Other Non Cash Items	-8,474	863	-62,644	215,182	215,950	102,096	-2,993	18,406	-10,335	-8,128	-10,500	-6,846	8,699	2,322	-7,380	920	1,380	-1,328	3,996	2,238	3,150	0	0	0	-100	2,300	0	100	-100	100
Sale Purchase Of Stock	-393,825	-595,050	-4,186	-317,950	-276,335	-66,052	-64,481	-127,803	-4,166	-2,913	-3,569	-912	4,849	0	0	-176,895	-100,376	-165,335	-43,754	-3,137	-8,135	0	-6,198	-43,233	-71,900	-23,500	-15,000	0	-400	0
Stock Based Compensation	17,155	14,264	15,293	19,823	15,109	14,079	12,069	17,346	13,030	10,136	9,002	5,509	3,587	2,825	9,192	5,949	-3,765	2,820	0	0	0	0	0	0	700	0	0	-800	0	0
Total Cash From Financing Activities	-277,306	-692,154	-530,290	541,826	-223,159	-127,440	126,998	-145,900	115,655	-108,558	379,440	-30,146	-27,001	-67,169	-68,465	-6,150	-127,855	-67,772	-60,526	-104,257	-107,591	-99,818	169,047	-46,030	-72,300	-23,300	-17,000	-23,500	-35,300	-18,900
Total Cash From Operating Activities	541,726	517,171	643,073	399,301	350,284	337,665	331,598	265,767	234,121	170,633	124,407	60,852	44,083	64,566	79,385	104,752	242,423	188,246	157,202	112,685	120,663	120,643	101,980	118,627	92,700	88,100	62,900	51,800	41,200	26,500
Total Cashflows From Investing Activities	-268,594	-74,121	37,089	-831,080	-166,592	-168,718	-457,426	-121,990	-348,744	-59,490	-506,431	-26,099	-16,624	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-12-31	1994-09-30	1994-06-30
Begin Period Cash Flow	47,321	53,149	15,242	60,937	84,140	68,281	19,416	17,392	45,214	311,542	268,520	147,784	205,858	199,441	118,648	126,255	53,684	19,162	8,601	17,060	10,002	53,087	48,068	21,676	31,056	12,233	6,561	164,665	54,506	9,180	5,391	15,756	6,348	7,551	7,514	13,697	11,063	6,541	6,482	7,424	10,628	6,744	3,897	9,247	8,149	3,707	6,481	3,679	10,692	3,478	1,874	4,053	8,001	2,997	1,416	22,442	4,411	1,039	17,798	47,824	17,018	14,519	18,960	65,820	20,965	23,463	17,215	61,797	76,317	97,233	54,766	60,174	11,045	14,578	7,221	18,539	6,383	5,023	3,536	29,376	10,463	11,542	10,942	21,767	15,463	11,774	11,403	14,448	14,621	21,793	8,747	11,755	146,910	129,879	96,170	97,000	70,000	53,200	49,600	10,000	0	62,000	62,100	15,800	22,300	22,500	4,800	18,500	12,900	8,600	20,800	0	0	3,000	2,500	0	0	5,500	2,300
Capital Expenditures	22,395	29,454	35,999	49,192	17,702	28,335	14,914	18,933	28,411	14,842	11,935	8,392	4,865	14,685	25,991	48,063	24,049	38,194	21,813	42,427	33,002	40,371	53,073	48,259	38,847	28,691	16,160	22,895	15,812	9,253	8,978	14,027	19,667	28,747	27,122	46,614	24,920	16,858	23,181	16,282	11,625	10,346	21,237	24,179	20,204	3,943	4,685	3,155	15,428	3,704	3,812	5,481	6,276	2,227	3,240	1,578	2,337	7,316	2,548	3,232	1,811	3,397	7,638	20,920	13,847	30,965	31,125	34,527	35,861	27,499	38,982	20,973	12,340	23,445	16,171	5,918	6,342	5,055	5,058	2,903	3,058	2,979	3,487	3,257	2,882	3,644	4,507	3,093	1,792	7,736	6,403	7,568	2,446	2,189	4,047	6,119	7,800	4,700	9,400	10,300	8,200	7,500	7,800	5,600	2,600	3,200	1,700	1,500	2,100	1,100	1,200	4,400	2,600	2,400	5,900	800	1,400	1,800	1,700
Cash And Cash Equivalents Changes	0	0	0	-45,695	-23,203	15,859	48,865	2,024	-27,822	-266,328	43,022	120,736	-58,074	6,417	80,793	-7,607	72,571	34,522	10,561	-8,459	7,058	-43,085	5,019	26,392	-9,380	18,823	5,672	-158,104	110,159	45,326	3,789	-10,365	9,408	-1,203	37	-6,183	2,634	4,522	59	-942	-3,204	3,884	2,847	-5,349	1,098	4,442	-2,774	2,802	-7,013	7,214	1,604	-2,179	16,024	0	1,581	0	0	-14,968	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-2,208	851	9,349	1,438	-6,961	6,601	12,317	-6,905	54,877	1,166	-1,149	-2,030	3,838	-5,241	2,758	6,486	-1,760	2,027	-414	-3,137	16,085	-14,091	5,922	-3,720	-1,625	1,418	1,473	-2,478	-4,706	-2,018	459	75	-3,396	1,118	1,561	1,237	-5,161	2,853	-2,659	1,456	6,484	-7,068	-3,109	1,014	-1,532	-3,293	536	1,866	-2,891	-4,529	0	507	0	0	2,514	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,591	-5,828	37,907	-45,695	-23,203	15,859	48,865	2,024	-27,822	-266,328	43,022	120,736	-58,074	6,417	80,793	-7,607	72,571	34,522	10,561	-8,459	7,058	-43,085	5,019	26,392	-9,380	18,823	5,672	-158,104	110,159	45,326	3,789	-10,365	9,408	-1,203	37	-6,183	2,634	4,522	59	-942	-3,204	3,884	2,847	-5,350	1,098	4,442	-2,774	2,802	-7,013	7,214	1,604	-2,179	-3,948	5,004	1,581	-21,026	18,031	3,372	-16,759	-30,026	30,806	2,499	-4,441	-46,860	44,855	-2,498	6,248	-44,582	-14,520	-20,916	42,467	-5,408	49,129	-3,533	7,357	-11,318	12,156	1,360	1,487	-25,840	18,913	-1,079	600	-8,168	6,304	3,689	371	-3,045	-173	-7,172	13,046	-3,008	-135,155	17,031	33,709	-830	27,000	16,800	3,600	-17,000	10,000	-5,300	-100	1,400	15,800	22,300	17,700	-49,200	18,500	12,900	-12,200	800	-12,500	-12,300	500	-9,000	-27,400	-2,100	3,200
Change In Working Capital	19,034	-14,108	-25,154	-70,530	22,427	-1,894	-21,527	-14,478	25,897	619	-19,435	-11,441	60,555	97,045	16,415	-140,024	41,523	26,438	-24,040	-24,551	25,480	-20,533	-24,195	763	42,179	-4,110	-24,620	-15,054	48,945	12,429	-16,011	-17,053	22,237	15,790	-38,333	-22,726	-12,160	9,334	-11,979	-12,881	9,913	2,065	-30,482	-11,286	3,396	17,493	-4,447	-7,273	4,006	8,066	-13,654	-8,265	-5,527	-22,127	-4,842	-33,322	5,536	10,603	-4,330	-8,096	11,541	-6,704	-17,933	-17,946	-34,554	13,326	-6,975	-23,901	9,979	-2,081	20,544	-29,474	20,814	-17,355	12,298	-19,986	4,092	9,731	244	-17,582	10,617	1,871	-6,208	-10,213	8,818	1,005	-5,242	-1,158	25,776	3,678	-4,396	-25,290	8,367	-864	12,090	-12,660	7,800	-2,800	-700	-15,600	10,700	-1,100	1,700	-2,700	6,000	2,300	4,400	-9,300	7,200	2,500	2,400	-9,300	700	4,100	1,700	-2,800	16,400	-9,500	-1,900
Change Receivables	0	0	0	-21,335	59,997	781	-51,478	-5,614	26,002	-9,253	-40,344	-4,732	34,605	18,132	-45,878	-12,834	39,071	-5,811	-45,431	5,275	40,799	9,655	-45,549	2,158	25,643	8,166	-38,527	-20,848	40,119	-11,449	-22,057	-16,318	51,144	-17,304	-22,075	23,289	10,716	1,516	-31,325	-6,415	23,671	-57	-30,075	-2,817	12,795	-718	-17,031	-1,694	11,513	-10,121	-10,150	6,223	20,568	0	-3,468	0	0	-12,197	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	51,850	3,815	-46,213	-46,213	59,997	781	-51,478	-5,614	-23,595	-49,597	-577,484	42,471	6,859	-405,431	-582,634	-665,949	-293,554	-296,316	-303,112	-249,939	-180,005	-271,762	-354,948	-266,913	-240,368	-236,566	-217,093	-194,257	-249,910	-329,608	-286,441	-268,486	-210,608	-234,188	-234,241	-158,472	-185,240	-213,564	-219,598	-212,401	-152,286	-202,317	-210,682	-162,505	-129,354	-100,964	-123,858	0	0	0	-11,318	11,126	4,903	0	2,373	0	5,276	0	0	31,196	12,793	0	-4,270	15,521	24,993	903	4,880	8,305	16,133	0	18,077	0	0	0	-7,845	0	0	0	0	0	0	0	0	7,898	12,983	0	2,000	34,268	33,142	0	0	0	15,324	1,388	1,327	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	-32,454	1,151	4,166	-44,727	-21,320	9,016	9,085	-24,683	-8,233	13,307	18,697	-7,082	-1,561	15,554	23,091	-9,866	1,033	23,980	11,582	-25,915	-12,391	2,131	17,159	-18,531	-439	5,896	7,960	-18,956	-5,201	14,925	2,596	-11,148	-7,780	12,465	723	-28,462	-6,664	-8,241	4,626	-13,225	-11,777	105	-7,817	-21,907	-6,881	5,437	9,165	-9,993	-5,457	5,968	1,113	-4,225	-8,060	3,553	-634	-6,356	-4,335	9,203	2,680	-4,817	927	799	-5,255	-12,719	-4,725	445	-2,810	-12,245	978	-240	398	-688	-6,184	-4,946	7,501	-9,229	-2,221	218	4,284	-4,841	-605	2,334	3,360	-4,921	30	2,435	-1,578	-4,314	-4,211	3,822	6,491	-3,607	-2,295	2,950	147	-5,252	-2,800	2,300	200	-4,400	-400	2,700	1,600	-4,400	-2,500	2,500	3,300	0	-1,700	2,000	2,800	-4,100	-1,500	6,200	500	-4,500	-2,800	3,700	1,600
Change To Liabilities	0	9,096	0	-5,012	-16,072	-17,389	21,975	16,478	5,917	19,714	-2,938	4,815	26,345	64,508	41,232	-121,162	6,660	5,511	3,323	-2,151	-4,955	-31,905	7,332	1,051	31,066	-24,094	9,667	24,375	12,609	7,480	5,928	4,461	-19,109	20,170	-17,056	-14,157	-17,330	14,498	13,483	11,920	-4,834	4,676	5,954	6,954	4,550	15,883	2,405	1,446	1,243	13,933	-4,233	-7,372	-39,556	971	-1,247	0	0	10,053	0	0	0	0	0	0	0	2,981	0	3,425	0	4,673	106	11,711	23,738	10,770	1,974	14,437	9,283	9,796	0	1,936	0	1,545	0	0	0	0	0	0	0	0	0	0	0	0	0	12,335	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	-1,290	8,110	-324	4,211	246	4,548	2,424	2,456	9,156	3,285	-45,641	9,812	37,723	-49,245	117,703	180,421	7,394	5,474	177,958	6,244	8,571	9,915	-1,358	-49,817	9,520	-5,539	-364	739	10,071	1,887	15,165	15,405	16,595	-3,078	5,163	5,934	126	-2,723	-822	5,532	1,023	2,021	3,837	4,481	-561	-3,100	2,610	-1,126	-51	-582	12,794	4,784	0	-2,517	0	4,637	5,722	6,216	3,390	4,862	2,136	4,945	0	0	2,418	12,022	6,957	12,473	15,779	29,801	0	2,759	1,042	15,876	0	7,521	3,801	7,000	1,374	4,740	0	2,636	0	0	0	0	0	0	0	0	0	1,696	6,979	11,232	1,447	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	-4,910	-9,577	-9,577	-178	5,698	-1,109	-659	2,883	5,821	-8,704	-4,442	1,166	1,166	-2,030	3,838	-5,241	2,758	6,486	-1,760	2,027	-414	-3,137	16,085	-14,091	5,922	-3,720	788	1,418	1,473	-2,478	4,468	0	0	0	520	0	0	0	-3,511	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	-37,468	73,879	36,682	104,325	34,815	34,645	34,229	96,867	64,534	32,340	31,944	32,808	96,279	32,262	31,937	28,574	28,611	28,373	27,960	30,574	29,785	32,326	29,850	26,112	28,650	30,306	28,947	21,079	22,645	22,386	22,863	22,860	25,211	24,770	24,264	21,747	19,688	17,574	17,290	17,706	17,691	17,403	17,221	17,070	14,336	12,783	12,661	12,770	7,622	4,902	12,320	22,185	6,354	0	12,450	0	0	13,003	0	12,699	12,739	13,072	12,722	12,496	10,919	10,753	10,682	10,359	9,851	9,894	9,936	9,784	9,829	9,451	9,535	9,484	8,557	8,345	8,110	7,983	8,431	7,247	9,361	9,122	9,283	9,200	9,186	8,776	9,086	8,954	8,992	9,561	6,090	4,628	4,592	4,589	5,400	4,400	4,200	4,200	4,300	3,700	4,000	4,000	3,900	3,900	4,100	3,700	3,400	3,400	3,300	3,200	3,400	3,500	3,700	3,700	3,700	3,500	3,700
Dividends Paid	8,784	8,913	8,995	9,075	9,272	9,507	9,642	10,232	9,991	10,547	10,547	4,163	4,163	4,163	4,163	4,011	4,316	4,316	4,499	4,634	4,711	4,792	4,790	4,867	4,862	4,856	4,853	4,841	4,823	4,849	4,828	4,942	5,017	5,036	5,025	5,028	5,025	5,014	5,005	4,996	4,993	4,956	4,954	4,932	4,544	4,536	4,521	4,452	4,449	4,449	4,526	4,420	4,417	4,416	4,381	4,381	4,375	4,361	4,354	4,354	8,709	8,697	8,681	8,807	8,806	9,606	8,381	8,455	8,585	8,821	8,804	5,121	5,323	5,388	5,480	5,501	5,497	5,562	5,643	113,795	939	925	921	918	919	928	918	918	918	918	917	916	917	928	929	965	900	1,000	1,000	1,000	1,100	1,000	1,100	1,100	1,100	1,100	1,100	1,100	1,100	1,200	1,100	0	0	0	0	0	0	0	162,600
End Period Cash Flow	48,912	47,321	53,149	15,242	60,937	84,140	68,281	19,416	17,392	45,214	311,542	268,520	147,784	205,858	199,441	118,648	126,255	53,684	19,162	8,601	17,060	10,002	53,087	48,068	21,676	31,056	12,233	6,561	164,665	54,506	9,180	5,391	15,756	6,348	7,551	7,514	13,697	11,063	6,541	6,482	7,424	10,628	6,744	3,897	9,247	8,149	3,707	6,481	3,679	10,692	3,478	1,874	4,053	8,001	2,997	1,416	22,442	4,411	1,039	17,798	47,824	17,018	14,519	18,960	65,820	20,965	23,463	17,215	61,797	76,317	97,233	54,766	60,174	11,045	14,578	7,221	18,539	6,383	5,023	3,536	29,376	10,463	11,542	13,599	21,767	15,463	11,774	11,403	14,448	14,621	21,793	8,747	11,755	146,910	129,879	96,170	97,000	70,000	53,200	-17,000	10,000	-5,300	62,000	1,400	15,800	22,300	22,500	-49,200	18,500	12,900	8,600	800	-12,500	-12,300	3,000	-9,000	-27,400	-2,100	5,500
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
Free Cash Flow	165,315	142,898	104,488	12,423	161,964	147,308	109,888	69,360	139,005	135,499	99,186	92,664	178,775	248,379	69,322	30,619	111,874	95,804	28,885	13,757	86,222	52,596	28,836	14,266	83,545	70,387	37,510	19,835	112,904	96,816	45,105	35,450	89,034	58,227	-6,507	4,364	40,572	60,495	17,117	10,339	53,132	50,048	-2,376	-6,725	19,989	43,725	14,407	13,955	770	22,699	-2,671	490	4,873	9,118	12,378	-18,711	20,317	31,965	17,216	14,090	39,392	16,230	-6,405	-17,673	-14,968	28,936	11,600	330	18,673	37,414	49,137	3,335	60,894	12,405	38,683	22,680	36,145	45,705	30,299	7,574	42,128	32,405	18,151	11,860	36,606	33,345	24,562	21,017	49,758	24,237	6,607	-8,036	35,302	23,806	34,658	9,808	34,700	30,700	15,400	-100	27,300	17,500	14,200	9,000	22,900	21,800	21,300	6,000	20,000	17,000	14,000	1,500	12,500	15,800	6,700	900	27,900	500	6,200
Investments	-22,395	-29,454	-91,052	-49,192	-17,702	-65,624	-136,076	-18,933	-28,411	-14,842	-11,935	-8,392	-4,865	-17,145	67,491	-716,600	-23,601	-69,066	-21,813	-42,427	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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
Net Borrowings	0	-62,500	-62,500	24,500	-72,500	16,374	180,223	100,000	25,000	-196,308	-1,243	-678	-245,000	-240,000	-76,718	635,120	-36,500	90,000	185,000	65,000	-5,000	-20,000	30,000	55,000	-91,214	-5,000	-25,000	225,000	-8,000	-29,637	-9,000	7,000	-9,045	-14,000	11,000	-5,000	203,839	-56,000	-13,000	-11,000	-63,000	-42,000	8,000	4,249	266,323	-37,000	-13,000	-14,000	-4,064	-11,000	9,000	-3,000	42,000	0	-8,000	0	0	-47,000	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
Net Income	129,138	150,553	120,849	100,356	117,184	138,995	105,005	74,316	102,479	102,125	95,327	66,011	81,193	96,034	96,206	72,429	-114,632	71,793	41,304	-127,797	57,715	72,603	66,339	37,008	101,380	63,362	54,882	36,251	56,387	60,237	45,344	39,163	45,848	29,819	37,762	46,794	52,030	50,319	37,710	22,618	31,621	39,903	30,101	7,833	17,980	17,953	13,978	9,003	2,897	6,025	3,057	-10,804	5,496	9,630	10,527	152	4,684	12,194	11,920	7,030	11,259	15,645	7,830	1,912	22,375	34,779	38,702	36,560	40,917	66,095	59,092	43,767	38,987	43,322	34,908	27,488	25,867	30,119	23,213	16,111	18,003	18,564	14,223	9,386	15,378	16,107	16,735	10,781	11,590	11,880	5,455	3,652	11,536	20,951	23,290	23,232	29,100	33,100	22,800	17,300	20,400	22,300	17,300	10,400	13,200	17,800	15,100	7,700	11,200	13,000	9,900	5,600	10,000	10,500	7,800	3,600	5,700	7,600	4,900
Other Cashflows From Financing Activities	-22,395	-58,916	71,525	53,578	105	32,874	199,890	108,597	31,294	-205,219	6,979	591,128	-236,849	-239,502	-1,718	635,422	-35,271	91,371	185,396	65,111	-5,000	-20,000	31,992	15,535	3,303	14,153	-23,727	451,803	3,052	-25,082	4,931	8,884	10	-11,018	13,092	-2,709	204,315	-50,228	-11,485	3,448	-51,289	-41,059	10,463	13,955	434,073	-34,684	-11,802	-6,182	82,730	-9,036	8,801	2,751	-4,404	302	7,984	2,066	2,089	768	379	-38,627	86	-9,749	10,266	1,613	80,000	-21,955	1,116	2,172	267	-49,735	1,284	1,662	106,800	-1,200	10,600	54,620	-19,700	-40,309	-8,400	79,583	-31,000	-31,010	-18,757	-19,279	-31,526	-21,892	-28,756	-23,912	-49,074	-30,651	7,189	-94,180	272,608	-2,189	-4,047	20	-100	-100	100	-9,300	100	-100	-7,800	-2,100	1,900	200	-100	1,800	100	-1,100	-1,200	700	-12,500	-12,300	500	-8,900	-27,400	-2,100	12,000
Other Cashflows From Investing Activities	0	-55,053	-55,053	-158,451	-158,451	-37,289	-121,162	0	0	0	0	91,022	91,022	-2,460	93,482	-668,537	448	-30,872	0	2,281	93,444	-93,444	2,281	-48,259	-38,847	-81,612	0	-400,488	0	0	0	0	0	-32,427	0	0	-237,171	0	0	0	0	0	0	-5,000	-448,420	0	0	0	0	0	0	0	0	0	600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,382	1,382	511	0	740	740	740	740	3,414	3,414	1,750	1,750	855	0	0	0	0	0	0	0	1,946	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	70,151	26,851	-659	-73,303	123	-4,156	-598	-65,737	30,389	37,181	-970	32,323	31,497	-11,307	-50,269	26,478	252,678	28,016	-6,432	247,955	28,278	32,153	249	20,896	26,278	31,101	-5,126	-2,000	19,849	29,536	-2,529	18,159	24,718	51,097	-2,727	19,054	17,717	13,820	-1,917	12,428	13,019	18,117	1,108	12,851	9,172	12,155	-489	9,990	647	6,025	-478	-2,485	4,300	15,113	-6	10,891	12,322	15,751	14,139	-11,099	-16,155	19,789	848	3,290	1,516	2,205	708	-10,607	10,995	-5,036	-1,031	-3,185	2,836	368	1,473	-184	1,942	1,412	826	-1,353	1,587	2,004	0	-3,150	564	2,586	0	0	0	0	0	0	0	0	0	0	-200	100	0	700	-100	-200	100	600	-500	1,000	-600	1,000	-200	-800	0	-100	500	0	-300	-3,000	2,700	800	-600
Sale Purchase Of Stock	-97,531	-78,397	-75,418	-78,121	-103,500	-101,095	-111,109	-157,716	-188,130	-186,061	-63,143	-3,056	8,151	498	-1,130	-1,100	-164	-117,465	-199,221	-82,693	-69,453	-70,889	-53,300	-38,542	-152	-24,100	-3,258	-1,384	-119	-21,559	-41,419	-49,757	-65,574	-10,949	-1,523	-2,810	-57	-731	-568	-2,424	-54	-149	-286	-2,648	154,832	-63	-858	-519	604	0	128	3,619	280	0	725	0	0	225	0	0	0	0	0	-23,450	-11,371	0	0	-24,854	-25,369	0	-5,698	-5,698	-113,094	-10,025	-36,518	-12,568	0	0	-15,477	0	0	0	0	8,135	-2	-7,155	-978	0	0	0	0	0	0	-5,852	-346	-12,033	-6,800	-13,100	-11,300	-17,700	-16,400	-23,600	-14,200	-12,300	-8,000	-1,800	-1,400	0	-500	-3,200	-11,300	0	0	0	0	0	0	0	0
Stock Based Compensation	4,357	4,542	6,457	3,519	4,088	4,402	5,146	3,627	4,261	3,920	2,456	3,236	3,782	3,515	4,760	3,416	4,270	3,918	8,219	3,500	4,050	4,066	3,493	3,189	3,655	3,836	3,399	3,002	2,909	3,564	2,594	5,053	3,963	4,312	4,018	3,223	3,105	3,766	2,936	2,649	2,671	3,011	1,805	2,307	2,556	2,576	1,563	1,467	1,749	1,458	835	742	784	1,412	649	347	393	1,035	1,050	9,192	19,336	-20,967	868	-4,696	2,146	726	974	20,829	-17,345	-1,252	1,062	0	0	0	0	0	0	0	0	0	0	0	0	3,150	0	0	0	0	0	0	0	0	0	0	0	0	0	100	0	0	0	100	0	0	2,000	0	0	0	0	0	0	-800	0	0	0	0	0	0	0
Total Cash From Financing Activities	-163,724	-148,726	-11,528	-58,118	-185,167	-94,160	60,139	-67,336	-166,827	-401,827	-56,164	28,072	-236,849	-239,502	-82,011	630,311	-39,751	-30,410	-18,324	-22,216	-79,164	-95,681	-26,098	12,126	-92,925	-14,803	-31,838	222,549	-2,745	-51,490	-41,316	-45,815	-79,626	-27,003	6,544	-10,547	199,233	-55,973	-17,058	-11,281	-56,336	-46,164	5,223	6,375	429,529	-39,283	-17,181	-11,153	-7,783	-15,485	4,275	-2,669	-8,821	-4,114	-11,397	-2,315	-2,286	-28,593	-33,975	-44,116	-8,586	-17,727	1,964	-29,187	59,823	-31,434	-5,352	-29,662	-33,193	-58,330	-6,670	-8,743	-11,765	-15,938	-31,326	38,002	-24,860	-44,856	-28,812	-33,414	-23,215	-29,337	-18,291	-20,028	-31,966	-29,656	-25,941	-24,917	-49,931	-31,409	6,439	-94,972	271,743	-6,775	-949	-12,630	-7,700	-13,900	-11,800	-17,900	-17,300	-22,800	-14,300	-13,100	-7,100	500	-3,600	800	-1,500	-4,100	-12,200	800	-12,500	-12,300	500	-9,000	-27,400	-2,100	3,200
Total Cash From Operating Activities	187,710	172,352	140,487	61,615	179,666	175,643	124,802	88,293	167,416	150,341	111,121	101,056	183,640	263,064	95,313	78,682	135,923	133,998	50,698	56,184	119,224	92,967	81,909	62,525	122,392	99,078	53,670	42,730	128,716	106,069	54,083	49,477	108,701	86,974	20,615	50,978	65,492	77,353	40,298	26,621	64,757	60,394	18,861	17,454	40,193	47,668	19,092	17,110	16,198	26,403	1,141	5,971	11,149	11,345	15,618	-17,133	22,654	39,281	19,764	17,322	41,203	19,627	1,233	3,247	-1,121	59,901	42,725	34,857	54,534	64,913	88,119	24,308	73,234	35,850	54,854	28,598	42,487	50,760	35,357	10,477	45,186	35,384	21,638	15,117	39,488	36,989	29,069	24,110	51,550	31,973	13,010	-468	37,748	25,995	38,705	15,927	42,500	35,400	24,800	10,200	35,500	25,000	22,000	14,600	25,500	25,000	23,000	7,500	22,100	18,100	15,200	5,900	15,100	18,200	12,600	1,700	29,300	2,300	7,900
Total Cashflows From Investing Activities	0	-120,506	-91,052	-49,192	-17,702	-65,624	-136,076	-18,933	-28,411	-14,842	-11,935	-8,392	-4,865	-17,145	67,491	-716,600	-23,601	-69,066	-21,813	-42,427	-33,002	-40,371	-50,792	-48,259	-38,847	-65,452	-16,160	-423,383	-15,812	-9,253	-8,978	-14,027	-19,667	-61,174	-27,122	-46,614	-262,091	-16,858	-23,181	-16,282	-11,625	-10,346	-21,237	-29,179	-477,252	-3,943	-4,685	-3,155	-30,460	11,328	-3,812	-5,481	-1,279	0	-2,640	0	0	-7,224	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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.

	2023-03-31	2022-03-31	2021-03-31	2020-03-31	2019-03-31	2018-03-31	2017-03-31	2016-03-31	2015-03-31	2014-03-31	2013-03-31	2012-03-31	2011-03-31	2010-03-31	2009-03-31	2008-03-31	2007-03-31	2006-03-31	2005-03-31	2004-03-31	2003-03-31	2002-03-31	2001-03-31	2000-03-31	1999-03-31	1998-03-31	1997-03-31	1996-03-31	1995-03-31	1994-03-31
Cost Of Revenue	1,508,803	1,341,908	1,214,287	1,119,552	1,066,673	1,047,764	899,175	911,875	812,235	712,937	539,317	454,546	426,603	418,580	526,604	599,321	625,105	622,102	470,889	411,324	399,400	392,244	316,950	228,983	197,400	191,000	158,700	153,200	142,300	133,600
Depreciation And Amortization	138,554	128,811	129,087	113,518	122,535	114,015	91,791	97,105	76,299	70,021	56,850	50,124	49,212	50,781	51,232	44,850	40,040	38,599	34,496	33,022	36,791	35,808	24,871	18,589	16,200	15,900	13,800	13,800	14,600	14,500
Discontinued Operations	0	0	5,278	-160,297	-154,646	-154,646	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	485,210	514,413	287,472	194,894	207,639	230,683	230,839	138,730	195,251	130,065	53,752	-9,497	18,164	401,238	90,656	131,936	276,952	221,970	136,286	82,026	96,203	73,353	94,895	166,440	115,100	84,800	61,600	53,100	35,100	16,900
Ebitda	623,764	643,224	416,559	308,412	330,174	344,698	322,630	235,835	271,550	200,086	110,602	40,627	67,376	452,019	141,888	176,786	316,992	260,569	170,782	115,048	132,994	109,161	119,766	185,029	131,300	100,700	75,400	66,900	49,700	31,400
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Extraordinary Items	0	0	5,278	35,936	-154,646	61,692	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	639,266	519,614	408,355	331,262	326,568	338,756	312,045	231,617	254,133	185,459	103,245	40,477	35,577	49,325	75,578	150,232	297,296	237,600	145,652	91,298	101,857	78,839	124,177	189,712	138,700	106,300	80,700	69,400	52,000	33,200
Income Before Tax	588,593	475,094	424,112	45,724	79,735	271,962	294,519	219,252	252,927	181,804	84,096	21,912	16,762	39,297	62,183	144,384	304,288	241,066	158,089	102,123	86,613	59,699	92,263	170,177	121,100	88,300	64,400	52,300	33,800	16,500
Income Tax Expense	127,053	100,847	89,946	-25,170	10,875	15,330	96,300	66,660	66,074	57,561	26,352	3,180	1,913	10,347	20,419	46,616	101,624	80,082	51,402	35,222	29,007	19,993	32,834	61,945	43,800	31,800	22,600	18,400	12,000	6,300
Interest Expense	35,171	30,912	44,420	38,421	28,374	27,638	22,631	16,583	11,743	18,282	15,823	16,621	16,520	21,155	28,473	21,074	5,429	6,341	3,290	3,814	0	0	0	0	0	0	0	0	0	0
Interest Income	421	39	66	34	123	14	40	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	0	0	0	0	0	0	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	461,540	374,247	339,444	70,894	68,860	256,632	198,219	152,592	186,853	124,243	57,744	18,732	14,849	28,950	41,764	97,768	202,664	160,984	106,687	66,901	57,606	39,706	59,429	108,232	77,300	56,500	41,800	33,900	21,800	10,200
Net Income Applicable To Common Shares	461,540	374,247	339,444	70,894	68,860	256,632	198,219	152,592	186,853	124,243	57,744	18,732	14,849	28,950	41,764	97,768	202,664	160,984	106,687	66,901	57,606	39,706	59,429	108,232	0	0	0	0	0	0
Net Income From Continuing Ops	461,540	374,247	334,166	70,894	68,860	256,632	198,219	152,592	186,853	124,243	68,427	18,732	31,516	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	-35,171	-30,873	-44,420	-38,421	-28,374	-27,638	-22,631	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	38,128	41,561	109,688	42,560	40,977	47,147	42,386	39,083	44,967	37,811	32,507	17,317	-10,701	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Recurring	0	0	0	224,267	222,065	45,098	5,480	5,480	6,880	6,880	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	485,210	514,413	287,472	194,894	289,197	297,551	280,244	196,752	226,583	162,275	78,095	21,216	18,910	33,439	58,677	131,476	276,952	221,230	135,372	82,026	96,203	73,353	94,615	166,440	118,100	86,600	63,000	53,100	35,100	16,900
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	1,562,433	1,388,709	1,263,798	1,184,962	1,104,044	1,088,969	930,976	946,740	839,785	736,121	564,467	473,807	443,270	15,886	543,505	618,077	645,449	638,472	481,169	420,596	405,054	397,730	346,512	252,255	218,000	210,700	176,400	169,500	159,200	149,900
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Reconciled Depreciation	138,554	128,811	129,087	113,518	122,535	114,015	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
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	53,630	46,801	49,511	65,410	37,371	41,205	33,940	37,193	30,751	24,552	23,918	19,617	16,667	15,886	16,901	18,756	20,344	16,370	10,280	9,272	5,654	5,486	4,691	4,683	4,400	3,800	3,900	0	0	0
Tax Provision	127,053	100,847	89,946	-25,170	10,875	15,330	96,300	66,660	66,074	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Operating Expenses	53,630	46,801	49,511	65,410	37,371	41,205	31,801	34,865	27,550	23,184	25,150	19,261	16,667	15,886	16,901	18,756	20,344	16,370	10,280	9,272	5,654	5,486	29,562	23,272	20,600	19,700	17,700	16,300	16,900	16,300
Total Other Income Expense Net	103,383	-39,319	136,640	-149,170	-181,088	2,049	36,906	39,083	38,087	37,811	21,824	17,317	-9,861	26,972	3,506	33,522	32,765	26,177	26,007	23,911	-9,590	-13,654	-280	3,737	3,000	1,800	1,400	-800	-1,300	-400
Total Revenue	2,148,069	1,861,522	1,622,642	1,450,814	1,393,241	1,386,520	1,211,220	1,143,492	1,066,368	898,396	642,562	495,023	462,180	467,905	602,182	749,553	922,401	859,702	616,541	502,622	501,257	471,083	441,127	418,695	336,100	297,300	239,400	222,600	194,300	166,800

	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
Cost Of Revenue	378,205	413,218	425,526	334,736	352,717	410,829	410,521	313,941	324,355	354,353	349,259	273,472	291,288	324,835	327,041	251,529	262,735	310,020	295,268	228,119	252,864	283,568	302,122	223,336	264,805	279,561	280,062	217,163	215,015	241,448	225,549	194,771	208,544	284,694	223,866	180,258	212,380	209,747	209,850	160,366	178,964	193,167	180,440	142,520	133,482	132,170	131,145	101,885	111,125	126,102	112,434	97,624	96,030	118,586	114,363	98,981	96,217	115,308	108,074	95,244	117,149	152,500	161,711	137,149	140,794	159,369	162,009	139,143	153,761	162,028	170,173	155,778	153,138	157,481	155,705	116,140	116,053	122,334	116,362	98,715	98,306	109,769	119,750	99,935	91,921	107,886	99,658	90,589	90,541	106,766	104,348	130,777	63,490	63,046	59,637	49,683	58,500	60,600	56,800	47,600	47,900	52,900	48,900	44,600	45,600	51,300	49,600	37,100	38,100	41,500	42,000	33,100	36,100	47,000	38,200	31,400	32,700	40,000	38,200	-	-	-	-
Depreciation And Amortization	37,468	202,788	36,682	34,865	34,815	34,645	34,229	32,333	32,194	32,340	31,944	32,808	32,080	32,262	31,937	28,574	28,611	28,373	27,960	30,574	29,785	32,326	29,850	26,112	28,650	30,306	28,947	23,897	22,645	22,386	22,863	22,860	25,211	24,770	24,264	21,747	19,688	17,574	17,290	17,706	17,691	17,403	17,221	17,070	14,336	12,783	12,661	12,770	12,671	12,363	12,320	12,246	12,127	12,389	12,450	12,527	12,801	12,634	12,819	12,699	12,739	13,072	12,722	12,496	10,919	10,753	10,682	10,359	9,851	9,894	9,936	9,784	9,829	9,451	9,535	9,484	8,557	8,345	8,110	7,983	8,431	7,247	9,361	9,122	9,283	9,200	9,186	8,776	9,086	8,954	8,992	9,561	6,090	4,628	4,592	4,589	5,400	4,400	4,200	4,200	4,300	3,700	4,000	4,000	3,900	3,900	4,100	3,700	3,400	3,400	3,300	3,200	3,400	3,500	3,700	3,700	3,700	3,500	3,700	-	-	-	-
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	-885	0	6,163	6,163	6,163	6,163	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	166,427	1,605	131,006	98,426	125,045	187,174	143,524	104,604	105,303	111,243	128,716	55,097	114,445	89,965	58,922	26,539	56,634	104,354	35,747	25,725	81,819	98,720	93,455	34,659	97,143	99,778	87,016	41,551	67,242	95,033	48,314	33,215	46,996	22,412	36,107	26,695	63,001	63,007	42,548	16,118	35,617	46,080	32,250	184	33,670	22,603	11,018	3,144	3,703	-8,233	-8,986	-817	91,743	119,746	118,344	531	91,838	10,457	10,007	42,560	15,665	18,180	11,162	3,461	28,026	45,458	54,991	47,327	54,423	89,418	85,622	60,748	54,890	60,340	45,991	34,269	31,076	38,059	32,882	20,266	20,023	22,399	22,871	16,008	25,753	26,727	27,715	19,081	20,915	22,966	10,738	9,111	19,672	30,918	34,914	39,840	42,200	50,900	34,600	28,300	29,900	33,500	25,200	15,100	19,400	26,900	23,300	11,000	16,200	19,600	14,900	7,800	15,900	15,300	12,700	7,300	8,300	10,600	7,900	-	-	-	-
Ebitda	203,895	204,393	167,688	133,291	159,860	221,819	177,753	136,937	137,497	143,583	160,660	87,905	146,525	122,227	90,859	55,113	85,245	132,727	63,707	56,299	111,604	131,046	123,305	60,771	125,793	130,084	115,963	65,448	89,887	117,419	71,177	56,075	72,207	47,182	60,371	48,442	82,689	80,581	59,838	33,824	53,308	63,483	49,471	17,254	48,006	35,386	23,679	15,914	16,374	4,130	3,334	11,429	103,870	132,135	130,794	13,058	104,639	23,091	22,826	55,259	28,404	31,252	23,884	15,957	38,945	56,211	65,673	57,686	64,274	99,312	95,558	70,532	64,719	69,791	55,526	43,753	39,633	46,404	40,992	28,249	28,454	29,646	32,232	25,130	35,036	35,927	36,901	27,857	30,001	31,920	19,730	18,672	25,762	35,546	39,506	44,429	47,600	55,300	38,800	32,500	34,200	37,200	29,200	19,100	23,300	30,800	27,400	14,700	19,600	23,000	18,200	11,000	19,300	18,800	16,400	11,000	12,000	14,100	11,600	-113,900	43,600	43,600	43,600
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	6,163	-885	35,936	-158,106	-3,271	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	180,628	209,018	175,995	135,391	158,770	194,239	150,866	99,176	138,586	155,341	126,511	69,830	113,379	122,849	100,979	63,913	87,514	104,506	75,329	56,582	80,421	97,931	91,634	61,377	94,566	96,754	86,059	61,500	87,380	91,210	71,955	57,361	68,865	44,294	61,097	43,522	79,149	75,061	56,401	29,528	49,848	59,479	46,604	16,598	31,261	32,489	22,897	14,916	12,471	8,717	7,373	-2,243	7,840	13,549	16,431	-1,792	8,422	-87,366	19,818	13,372	20,680	26,434	15,092	7,699	32,211	51,094	59,228	52,637	60,418	94,440	89,801	65,826	58,377	64,303	49,093	37,196	33,749	40,778	33,929	23,549	23,013	24,867	24,339	17,465	27,168	28,107	29,117	20,776	22,209	23,534	13,075	19,843	26,920	36,726	40,688	45,612	49,900	57,200	40,400	33,300	36,500	38,900	30,900	20,800	24,900	32,100	28,400	16,600	21,000	24,000	19,100	11,600	19,600	20,000	16,900	11,600	12,900	15,400	12,200	36,000	43,600	43,600	43,600
Income Before Tax	166,603	194,189	155,449	122,962	150,928	178,524	136,179	90,214	131,846	131,315	121,719	79,442	105,072	109,671	128,791	45,218	-148,565	94,210	54,861	-171,597	74,518	91,793	85,021	48,725	51,388	92,319	79,530	54,181	83,689	89,373	67,276	52,322	68,205	42,840	55,885	44,698	77,866	74,577	55,786	29,767	48,833	58,688	44,516	10,756	27,301	26,125	19,914	12,645	489	7,739	4,039	-14,846	6,620	10,321	14,667	-853	5,467	17,490	17,193	12,457	16,550	22,244	10,932	4,606	31,954	50,361	57,463	53,989	61,351	99,192	89,756	66,289	58,866	65,729	50,182	38,743	37,935	45,977	35,434	24,593	7,213	28,664	21,385	14,112	23,122	24,218	25,161	16,209	17,427	17,921	8,142	4,563	18,139	32,942	36,619	36,477	45,800	52,300	35,700	27,100	32,000	35,000	27,000	16,500	20,700	27,700	23,400	11,900	17,300	20,000	15,200	8,700	15,400	16,200	12,000	5,600	8,800	11,800	7,600	-	-	-	-
Income Tax Expense	37,465	43,636	34,600	22,606	33,744	39,529	31,174	15,898	29,367	29,190	26,392	13,431	23,879	19,800	32,585	-27,211	-33,933	22,417	13,557	-43,800	16,803	19,190	18,682	11,717	-49,992	28,957	24,648	17,930	27,302	29,136	21,932	13,159	22,357	13,021	18,123	-2,096	25,836	24,258	18,076	7,149	17,212	18,785	14,415	2,923	9,321	8,172	5,936	3,642	-2,408	1,714	982	-4,042	1,124	691	4,140	-1,005	783	5,296	5,273	5,427	5,291	6,599	3,102	2,694	9,579	15,582	18,761	17,429	20,434	33,097	30,664	22,522	19,879	22,407	15,274	11,255	12,068	15,858	12,221	8,482	9,478	10,100	7,162	4,726	7,744	8,111	8,426	5,428	5,837	6,041	2,687	911	6,603	11,991	13,329	13,245	16,700	19,100	12,900	9,800	11,700	12,600	9,700	6,100	7,500	9,900	8,300	4,200	6,100	7,000	5,300	3,100	5,400	5,700	4,200	2,000	3,100	4,200	2,700	-2,400	-2,600	-2,600	-2,600
Interest Expense	10,278	10,204	12,239	10,329	8,932	8,650	7,345	5,983	5,651	12,268	6,997	8,463	9,373	12,556	14,041	9,895	9,543	10,144	8,846	7,631	7,301	6,927	6,634	6,046	6,657	7,459	7,486	6,876	6,198	5,660	3,901	3,753	4,002	4,342	4,486	311	4,101	3,901	4,052	4,057	4,475	4,795	4,955	4,674	3,884	3,548	3,765	3,269	4,210	4,440	4,586	4,442	4,615	4,444	5,292	4,512	5,621	5,601	5,633	5,357	7,671	8,129	7,991	7,608	5,811	4,261	3,594	2,931	1,041	1,116	1,763	2,951	1,380	1,494	1,336	1,159	575	871	708	681	2,637	2,519	1,492	1,908	2,631	2,509	2,554	2,789	3,488	2,024	4,800	9,046	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Interest Income	150	215	158	176	163	70	15	1	0	13	25	13	13	40	0	11	12	7	4	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	129,138	150,553	120,849	100,356	117,184	138,995	105,005	74,316	102,479	102,125	95,327	66,011	81,193	96,034	96,206	72,429	-114,632	71,793	41,304	-127,797	57,715	72,603	66,339	37,008	101,380	63,362	54,882	36,251	56,387	60,237	45,344	39,163	45,848	29,819	37,762	46,794	52,030	50,319	37,710	22,618	31,621	39,903	30,101	7,833	17,980	17,953	13,978	9,003	2,897	6,025	3,057	-10,804	5,496	9,630	10,527	152	4,684	12,194	11,920	7,030	11,259	15,645	7,830	1,912	22,375	34,779	38,702	36,560	40,917	66,095	59,092	43,767	38,987	43,322	34,908	27,488	25,867	30,119	23,213	16,111	18,003	18,564	14,223	9,386	15,378	16,107	16,735	10,781	11,590	11,880	5,455	3,652	11,536	20,951	23,290	23,232	29,100	33,200	22,800	17,300	20,300	22,400	17,300	10,400	13,200	17,800	15,100	7,700	11,200	13,000	9,900	5,600	10,000	10,500	7,800	3,600	5,700	7,600	4,900	2,400	2,600	2,600	2,600
Net Income Applicable To Common Shares	0	150,553	120,849	100,356	117,184	138,995	105,005	74,316	102,479	102,125	95,327	66,011	81,193	96,034	96,206	72,429	-114,632	71,793	41,304	-127,797	57,715	72,603	66,339	37,008	101,380	63,362	54,882	36,251	56,387	60,237	45,344	39,163	45,848	29,819	37,762	46,794	52,030	50,319	37,710	22,618	31,621	39,903	30,101	7,833	17,980	17,953	13,978	9,003	2,897	6,025	807	-11,596	5,496	9,630	10,527	1,924	4,684	10,422	11,920	7,030	11,259	15,645	7,830	3,246	22,459	34,538	37,525	36,560	40,917	66,095	59,092	43,767	38,987	43,322	34,908	27,488	25,867	30,119	23,213	16,111	18,003	18,564	14,223	9,386	15,378	16,107	16,735	10,781	11,590	11,880	5,455	3,652	11,536	20,951	23,290	23,197	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	129,138	150,553	120,849	100,356	117,184	138,995	105,005	74,316	102,479	102,125	95,327	66,896	81,193	89,871	96,206	72,429	-114,632	71,793	41,304	-127,797	57,715	72,603	66,339	37,008	101,380	63,362	54,882	36,251	56,387	60,237	45,344	39,163	45,848	29,819	37,762	46,794	52,030	50,319	37,710	22,618	31,621	39,903	30,101	18,516	17,980	17,953	13,978	-8,704	12,014	10,497	4,925	-7,425	9,438	0	14,230	0	0	15,273	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Net Interest Income	-10,128	-10,204	-12,239	-10,329	-8,932	-8,580	-7,330	-5,982	-5,651	-12,268	-6,972	-8,463	-9,360	-12,556	-14,041	-9,895	-9,543	-10,137	-8,846	-7,631	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	13,586	13,587	6,492	4,463	10,835	11,762	7,316	11,648	27,179	12,380	10,487	59,642	8,104	11,525	13,299	9,632	9,755	10,799	10,601	9,822	12,860	12,456	11,955	9,876	11,015	11,244	12,147	7,980	9,090	10,483	11,680	7,830	10,693	12,423	12,051	9,800	10,330	9,856	9,747	7,878	8,437	8,852	8,750	6,468	11,635	5,682	0	0	-10,701	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	224,267	0	0	220,265	0	0	1,800	6,000	39,098	-156,392	39,098	5,480	32,880	-21,920	5,480	5,480	0	0	0	4,055	722	2,103	0	6,880	0	0	0	0	2,485	5,713	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	166,427	1,605	164,316	98,426	125,045	187,174	143,524	104,604	137,497	144,674	117,043	60,544	102,052	111,740	83,190	47,009	73,720	91,048	54,075	46,544	71,013	88,009	83,631	49,555	84,683	87,820	77,137	55,522	78,643	77,226	63,197	46,985	61,724	35,502	52,541	37,749	70,266	68,530	50,038	23,494	43,452	48,941	41,593	8,817	24,770	26,636	17,211	8,118	8,598	4,245	3,255	-6,850	3,898	9,134	12,728	-5,364	5,252	12,543	15,525	10,581	15,540	21,519	11,037	3,336	27,911	45,348	54,881	47,327	54,796	89,307	85,522	60,356	54,542	60,340	45,991	34,324	30,939	38,059	32,050	20,266	20,960	22,399	22,871	16,008	25,753	26,727	27,715	19,081	20,915	22,211	11,901	9,111	19,672	30,918	34,914	39,840	43,300	51,600	35,100	27,700	31,000	34,300	26,000	15,800	20,100	27,300	23,400	11,400	16,700	19,700	15,100	7,800	15,600	15,900	12,600	7,300	8,700	11,300	7,900	-113,900	43,600	43,600	43,600
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	392,406	429,794	437,205	350,422	365,214	424,456	422,341	327,756	337,206	365,020	358,727	282,758	302,615	335,944	344,830	268,433	276,529	323,478	316,522	238,157	262,272	293,490	310,125	235,158	274,688	288,495	288,984	224,230	223,752	249,776	234,307	205,147	215,685	293,486	232,422	186,031	221,263	216,278	216,213	166,400	185,360	198,910	185,451	150,301	139,973	138,023	136,831	108,255	114,998	130,574	116,552	102,231	99,972	123,001	118,066	102,553	99,387	4,851	4,293	98,035	122,289	157,415	165,766	141,512	145,094	165,115	166,356	144,453	159,383	167,161	174,452	161,248	156,973	161,444	158,807	119,012	118,863	125,053	118,241	101,998	100,359	112,237	121,218	101,392	93,336	109,266	101,060	92,284	91,835	108,089	105,522	141,509	70,738	68,854	65,411	55,455	65,100	66,200	62,100	53,200	53,400	57,500	53,800	49,600	50,400	56,100	54,600	42,300	42,400	45,800	46,000	36,900	40,100	51,100	42,500	35,700	36,900	44,100	42,500	149,900	-	-	-
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	37,468	37,197	36,682	34,865	34,815	34,645	34,229	32,333	32,194	32,340	31,944	32,808	32,080	32,262	31,937	28,574	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	12,739	13,072	12,722	12,496	10,919	10,753	10,682	10,359	9,851	9,894	9,936	9,784	9,829	9,451	9,535	9,484	8,557	8,345	8,110	7,983	8,431	7,247	9,361	9,122	9,283	9,200	9,186	8,776	9,086	8,954	8,992	9,561	6,090	4,628	4,592	4,589	5,400	4,400	4,200	4,200	4,300	3,700	4,000	4,000	3,900	3,900	4,100	3,700	3,400	3,400	3,300	3,200	3,400	3,500	3,700	3,700	3,700	3,500	3,700	-	-	-	-
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	-	-	-	-
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	-	-	-	-
Selling General Administrative	14,201	16,576	11,679	15,686	12,497	13,627	11,820	13,815	12,851	10,667	9,468	9,286	11,327	11,109	17,789	16,904	13,794	13,458	21,254	10,038	9,408	9,922	8,003	11,822	9,883	9,821	9,679	7,198	9,166	8,832	9,833	10,534	8,304	9,364	8,991	6,924	9,371	7,414	7,042	6,102	6,796	6,060	5,594	6,976	6,268	5,919	5,416	6,099	3,873	4,472	4,118	4,607	3,942	4,415	3,703	3,572	3,170	4,851	4,293	2,791	5,140	4,915	4,055	4,363	4,300	5,746	4,347	5,310	5,622	5,133	4,279	5,470	3,835	3,963	3,102	2,872	2,810	2,719	1,879	3,283	2,053	2,468	1,468	1,457	1,415	1,380	1,402	1,695	1,294	1,323	1,174	1,171	1,158	1,180	1,182	1,183	1,200	1,200	1,100	1,400	1,200	900	900	1,000	900	900	900	1,500	1,100	700	0	0	0	0	0	0	0	0	0	-	-	-	-
Tax Provision	37,465	43,636	34,600	22,606	33,744	39,529	31,174	15,898	29,367	29,190	26,392	13,431	23,879	19,800	32,585	-27,211	-33,933	22,417	13,557	-43,800	16,803	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Total Operating Expenses	14,201	16,576	11,679	15,686	12,497	13,627	11,820	13,815	12,851	10,667	9,468	9,286	11,327	11,109	17,789	16,904	13,794	13,458	21,254	10,038	9,408	9,922	8,003	11,822	9,883	8,934	8,922	7,067	8,737	8,328	8,758	10,376	7,141	8,792	8,556	5,773	8,883	6,531	6,363	6,034	6,396	5,743	5,011	7,781	6,491	5,853	5,686	6,370	3,873	4,472	4,118	4,607	3,942	4,415	3,703	3,572	3,170	4,851	4,293	2,791	5,140	4,915	4,055	4,363	4,300	5,746	4,347	5,310	5,622	5,133	4,279	5,470	3,835	3,963	3,102	2,872	2,810	2,719	1,879	3,283	2,053	2,468	1,468	1,457	1,415	1,380	1,402	1,695	1,294	1,323	1,174	10,732	7,248	5,808	5,774	5,772	6,600	5,600	5,300	5,600	5,500	4,600	4,900	5,000	4,800	4,800	5,000	5,200	4,300	4,300	4,000	3,800	4,000	4,100	4,300	4,300	4,200	4,100	4,300	-149,900	-	-	-
Total Other Income Expense Net	26	11,951	3,372	24,536	25,883	-8,650	-7,345	-14,390	11,762	-1,091	11,648	27,361	12,380	10,487	59,642	8,104	-212,742	13,299	9,632	-210,510	10,799	10,601	8,022	5,216	-26,642	11,955	9,876	6,624	11,244	12,147	7,980	9,090	10,483	11,680	7,830	6,638	11,701	9,948	9,800	10,330	9,856	9,747	7,878	6,613	6,367	3,037	6,468	7,368	-3,899	8,051	5,369	-3,222	7,335	4,303	7,229	27,285	-78	5,065	7,301	1,876	8,556	12,193	7,761	8,553	9,739	9,164	6,066	4,730	7,969	10,890	5,897	8,064	5,704	6,883	5,527	5,555	7,571	8,789	4,092	3,036	8,150	7,220	-1,486	-1,896	-2,631	-2,509	-2,554	-2,872	-3,488	-755	1,163	-4,548	-1,533	2,024	1,705	-3,363	1,100	700	500	-600	1,100	800	800	700	700	400	100	400	500	300	200	900	-300	600	-100	-1,700	400	800	-300	-	-	-	-
Total Revenue	558,833	622,236	601,521	470,127	511,487	605,068	561,387	413,117	462,941	509,694	475,770	343,302	404,667	447,684	428,020	315,442	350,249	414,526	370,597	284,701	333,285	381,499	393,756	284,713	359,371	376,315	366,121	278,663	302,395	332,658	297,504	252,132	277,409	328,988	284,963	223,780	291,529	284,808	266,251	189,894	228,812	252,646	227,044	159,118	164,743	164,659	154,042	116,801	123,596	134,819	119,807	95,381	103,870	132,135	130,794	97,189	104,639	27,942	127,892	108,616	137,829	178,934	176,803	144,848	173,005	210,463	221,237	191,780	214,179	256,468	259,974	221,604	211,515	221,784	204,798	153,336	149,802	163,112	150,291	122,264	121,319	134,636	144,089	117,400	119,089	135,993	128,775	111,365	112,750	130,300	117,423	150,620	90,410	99,772	100,325	95,295	108,400	117,800	97,200	80,900	84,400	91,800	79,800	65,400	70,500	83,400	78,000	53,700	59,100	65,500	61,100	44,700	55,700	67,000	55,100	43,000	45,600	55,400	50,400	36,000	43,600	43,600	43,600

Latest Income Statement (annual, 2023-03-31)

Gross Profit (+$)
totalRevenue	2,148,069
Cost of Revenue	-1,508,803
Gross Profit	639,266	639,266

Operating Income (+$)
Gross Profit	639,266
Operating Expense	-53,630
Operating Income	485,210	585,636

Operating Expense (+$)
Research Development	0
Selling General Administrative	53,630
Selling And Marketing Expenses	0
Operating Expense	53,630	53,630

Net Interest Income (+$)
Interest Income	421
Interest Expense	-35,171
Other Finance Cost	-421
Net Interest Income	-35,171

Pretax Income (+$)
Operating Income	485,210
Net Interest Income	-35,171
Other Non-Operating Income Expenses	38,128
Income Before Tax (EBT)	588,593	381,827 EBIT - interestExpense = 450,039 588,593 496,711
Interest Expense	35,171
Earnings Before Interest and Taxes (EBIT)	485,210	623,764
Earnings Before Interest and Taxes (EBITDA)	623,764

After tax Income (+$)
Income Before Tax	588,593
Tax Provision	-127,053
Net Income From Continuing Ops	461,540	461,540
Net Income	461,540
Net Income Applicable To Common Shares	461,540

Non-recurring Events
Discontinued Operations	0
Extraordinary Items	0
Effect of Accounting Charges	0
Other Items	0
Non Recurring	0
Other Operating Expenses	1,562,433
Total Other Income/Expenses Net	103,383	-2,957

Technical Analysis of Eagle Materials Inc
The psychology behind the price

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

General trend

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

Indicator phases

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

Indicator zone transitions	Bullish trend (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 Eagle Materials Inc.

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

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

The bullish price targets are: 251.36 < 272.72.

The bearish price targets are: 205.33 > 201.35 > 198.60.

Tweet this

Eagle Materials Inc Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

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

Score

Let's take a look at the Moving Averages of Eagle Materials Inc. 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 higher than the MA 50. +1
MA 20 > MA 100: The MA 20 is higher than the MA 100. +1
MA 20 > MA 200: The MA 20 is higher than the MA 200. +1
MA 50 trending down: The MA 50 is trending down. -1
Close < MA 50: The price is below the MA 50. -1
MA 50 > MA 100: The MA 50 is higher than the MA 100. +1
MA 50 > MA 200: The MA 50 is higher than the MA 200. +1
MA 100 trending up: The MA 100 is trending up. +1
Close > MA 100: The price is above the MA 100. +1
MA 100 > MA 200: The MA 100 is higher than the MA 200. +1
MA 200 trending up: The MA 200 is trending up. +1
Close > MA 200: The price is above the MA 200. +1

Directionalities and relatives.

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

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

Shows the moving average of the selected period.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

There are various kinds of moving averages:

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

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

Simple moving average

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

Source: Tradingview.com

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

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

Exponential moving average

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

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

Where:

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

Smoothed moving average

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

Linear weighted moving average

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

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

Where:

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

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

Source: Tradingview.com

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

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

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

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

Eagle Materials Inc Daily Moving Averages Chart

2.2 Moving Average Convergence/Divergence (MACD)

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

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

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Eagle Materials Inc. The current macd is -3.06946384.

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

Eagle Materials Inc Daily Moving Average Convergence/Divergence (MACD) Chart

2.3 Directional Movement Index (DMI)

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

Score

Let's take a look at the Directional Movement Index (DMI) of Eagle Materials Inc. The current adx is 22.56.

The long score for the Directional Movement Index (DMI) is 0/7.
The longshort score for the Directional Movement Index (DMI) is -2/(-7 +7).

PLUS_ID < MINUS_DI: The +DI line is below the -DI line. This indicates a bearish signal in the market, as the negative directional movement is currently stronger than the positive directional movement, showing that sellers have the upper hand. Market psychology suggests that traders are pessimistic, expecting further price decreases, and are more willing to sell Eagle Materials Inc shares, leading to potential downward momentum in its price. -1
PLUS_ID < MINUS_DI && ADX < 25 && ADX trending up: The ADX is below 25 and indicates a weak or no trend. However, the ADX is rising and a new bearish trend could be forming. -1

Eagle Materials Inc Daily Directional Movement Index (DMI) Chart

2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

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

Score

Let's take a look at the Parabolic SAR of Eagle Materials Inc. The current sar is 257.94.

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

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

Eagle Materials Inc Daily Parabolic SAR Chart

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

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

Score

Let's take a look at the Relative Strength Index (RSI) of Eagle Materials Inc. The current rsi is 32.28. The current phase is Correction in bull market.

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

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

Measures the speed and change of price movements.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

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

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

Original usage

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

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

How you can use RSI (Divergence)

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

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

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

Source: Tradingview.com

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

Use tradingview to add indicators

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

Tradingview

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

View tool on Tradingview.com

RSI divergence

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

There are four types of divergences:

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

Regular bullish divergence

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

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

Source: Tradingview.com

Regular bearish divergence

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

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

Source: Tradingview.com

Hidden bullish divergence

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

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

Source: Tradingview.com

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

Hidden bearish divergence

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

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

Source: Tradingview.com

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

Eagle Materials Inc Daily Relative Strength Index (RSI) Chart

3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

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

Score

Let's take a look at the Stochastic Oscillator of Eagle Materials Inc. The current phase is Oversold in bull market.

The long score for the Stochastic Oscillator is 3/6.
The longshort score for the Stochastic Oscillator is 0/(-6 +6).

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

Eagle Materials Inc Daily Stochastic Oscillator Chart

3.3 Commodity Channel Index (CCI)

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

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

Score

Let's take a look at the Commodity Channel Index (CCI) of Eagle Materials Inc. The current cci is -165.40736275.

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

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

Eagle Materials Inc Daily Commodity Channel Index (CCI) Chart

3.4 Chande Momentum Oscillator (CMO)

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

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

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Eagle Materials Inc. The current cmo is -52.69852071.

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

Eagle Materials Inc Daily Chande Momentum Oscillator (CMO) Chart

3.5 Williams %R

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

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

Score

Let's take a look at the Williams %R of Eagle Materials Inc. The current willr is -96.24553039.

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

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

Eagle Materials Inc Daily Williams %R Chart

4. Volatility Indicators

4.1 Bollinger Bands

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

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

Score

Let's take a look at the Bollinger Bands of Eagle Materials Inc.

Eagle Materials Inc Daily Bollinger Bands Chart

4.2 Average True Range (ATR)

Measures market volatility

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

Score

Let's take a look at the Average True Range (ATR) of Eagle Materials Inc. The current atr is 6.15951358.

Eagle Materials Inc Daily Average True Range (ATR) Chart

5. Volume Indicators

5.1 On-Balance Volume (OBV)

Measures market volatility

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

Score

Let's take a look at the On-Balance Volume (OBV) of Eagle Materials Inc. The current obv is 12,031,756.

Eagle Materials Inc Daily On-Balance Volume (OBV) Chart

5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

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

Score

Let's take a look at the Money Flow Index (MFI) of Eagle Materials Inc. The current mfi is 25.84.

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

Eagle Materials Inc Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Eagle Materials Inc.

6.2. Trading Signals

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

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

6.3. Candlestick Patterns

Eagle Materials Inc Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

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

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	32.276
Ma 20	Greater than	Ma 50	259.403
Ma 50	Greater than	Ma 100	254.403
Ma 100	Greater than	Ma 200	228.965
Open	Greater than	Close	242.650
Total			4/5 (80.0%)

Create your own Symbol Scanner

Get notifications about Eagle Materials Inc

I send you an email if I find something interesting about Eagle Materials Inc.

Eagle Materials Inc Buy, Hold or Sell?

Let's analyse Eagle Materials Inc together

Get notifications about Eagle Materials Inc

Quick analysis of Eagle Materials Inc (30 sec.)

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

How much money do you get?

What is your share worth?

+ What do you gain per year?

For what price can you sell your share?

1. Valuation of Eagle Materials Inc (5 min.)

$238.19

$38.36

$78.64 - $166.68

$117.00 - $205.05

2. Growth of Eagle Materials Inc (5 min.)

Is Eagle Materials Inc growing?

How much money is Eagle Materials Inc making?

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

3. Financial Health of Eagle Materials Inc (5 min.)

4. Comparing to competitors in the Building Materials industry (5 min.)

Industry Rankings (Building Materials)

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

What can you expect buying and holding a share of Eagle Materials Inc?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Eagle Materials Inc

About Eagle Materials Inc

Financial Health

Valuation

1.1. Profitability of Eagle Materials Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

Compared to industry (Building Materials)

1.1.2. Return on Assets

Trends

Compared to industry (Building Materials)

1.1.3. Return on Equity

Trends

Compared to industry (Building Materials)

1.2. Operating Efficiency of Eagle Materials Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

Compared to industry (Building Materials)

1.2.2. Operating Ratio

Trends

Compared to industry (Building Materials)

1.3. Liquidity of Eagle Materials Inc.

1.3. Liquidity

1.3.1. Current Ratio

Trends

Compared to industry (Building Materials)

1.3.2. Quick Ratio

Trends

Compared to industry (Building Materials)

1.4. Solvency of Eagle Materials Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

Compared to industry (Building Materials)

1.4.2. Debt to Equity Ratio

Trends

Compared to industry (Building Materials)

2. Market Valuation of Eagle Materials Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

Compared to industry (Building Materials)

Eagle Materials Inc
Buy, Hold or Sell?