Farmers National Banc Corp
Buy, Hold or Sell?

Let's analyse Farmers National Banc Corp together

Penke I guess you are interested in Farmers National Banc Corp. 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 Farmers National Banc Corp. 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 Farmers National Banc Corp

I send you an email if I find something interesting about Farmers National Banc Corp.

Quick analysis of Farmers National Banc Corp (30 sec.)

What can you expect buying and holding a share of Farmers National Banc Corp? (30 sec.)

How much money do you get?

$0.51

When do you have the money?

1 year

How often do you get paid?

100.0%

What is your share worth?

Current worth

$10.77

Expected worth in 1 year

$13.76

How sure are you?

87.5%

+ What do you gain per year?

Total Gains per Share

$3.49

Return On Investment

29.2%

For what price can you sell your share?

Current Price per Share

$11.97

Expected price per share

$11.50 - $13.56

How sure are you?

50%

1. Valuation of Farmers National Banc Corp (5 min.)

Live pricePrice per Share (EOD)

$11.97

Book Value per Share

$10.77

Intrinsic Value Per Share

$-6.69 - $18.75

Total Value Per Share

$4.08 - $29.52

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

The following numbers are based on moving averages and per share and per quarter.
I use a 6% discount rate for the low estimation and 3% for the high estimation.
The current Free Cash Flow Per Share is 10Y: ($0.24) 3Y: ($0.38) TTM: ($0.27)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($0.01) 3Y: ($-0.03) TTM: ($-0.06)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$0.70	$1.58	$0.57 - $1.66
2	$0.99	$3.25	$0.17 - $1.80
3	$0.92	$4.99	$-0.23 - $1.93
4	$0.54	$6.79	$-0.63 - $2.06
5	$-0.14	$8.66	$-1.03 - $2.19
6	$-1.06	$10.58	$-1.43 - $2.32
7	$-2.20	$12.55	$-1.83 - $2.45
8	$-3.54	$14.58	$-2.24 - $2.58
9	$-5.04	$16.64	$-2.64 - $2.71
10	$-6.69	$18.75	$-3.04 - $2.85

2. Growth of Farmers National Banc Corp (5 min.)

Is Farmers National Banc Corp growing?

	Current year	Previous year	Grow	Grow %
How rich?	$404.4m	$318.3m	$47.1m	12.9%

How much money is Farmers National Banc Corp making?

	Current year	Previous year	Grow	Grow %
Making money	$12.4m	$15.1m	-$2.6m	-21.4%
Net Profit Margin	26.2%	38.1%	-	-

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

Quarterly Yearly

3. Financial Health of Farmers National Banc Corp (5 min.)

4. Comparing to competitors in the Banks - Regional industry (5 min.)

Industry Rankings (Banks - Regional)

What can you expect buying and holding a share of Farmers National Banc Corp? (5 min.)

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

What can you expect buying and holding a share of Farmers National Banc Corp?

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

Speculation

The Price per Share of Farmers National Banc Corp is $11.97. 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 Farmers National Banc Corp.
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 Farmers National Banc Corp, 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 $10.77. Based on the TTM, the Book Value Change Per Share is $0.75 per quarter. Based on the YOY, the Book Value Change Per Share is $-1.20 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 $0.13 per quarter.

Based on historical numbers we can estimate the returns while holding a share of Farmers National Banc Corp.

How much money are you going to get?

	MRQ		TTM		YOY		5Y		10Y
	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share
Usd Eps	0.39	3.2%	0.33	2.8%	0.40	3.4%	0.32	2.7%	0.22	1.9%
Usd Book Value Change Per Share	2.36	19.7%	0.75	6.2%	-1.20	-10.0%	0.19	1.6%	0.19	1.6%
Usd Dividend Per Share	0.17	1.4%	0.13	1.1%	0.15	1.2%	0.10	0.9%	0.07	0.6%
Usd Total Gains Per Share	2.52	21.1%	0.87	7.3%	-1.05	-8.8%	0.29	2.5%	0.26	2.2%
Usd Price Per Share	14.45	-	12.76	-	14.82	-	14.19	-	12.70	-
Price to Earnings Ratio	9.31	-	10.54	-	9.20	-	12.22	-	20.42	-
Price-to-Total Gains Ratio	5.73	-	47.07	-	-2.64	-	114.87	-	94.52	-
Price to Book Ratio	1.34	-	1.32	-	1.76	-	1.59	-	1.88	-
Price-to-Total Gains Ratio	5.73	-	47.07	-	-2.64	-	114.87	-	94.52	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	11.97
Number of shares	83

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.13	0.10
Usd Book Value Change Per Share	0.75	0.19
Usd Total Gains Per Share	0.87	0.29
Gains per Quarter (83 shares)	72.49	24.36
Gains per Year (83 shares)	289.96	97.45

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	42	248	280	35	63	87
2	84	496	570	69	126	184
3	126	744	860	104	188	281
4	168	991	1150	139	251	378
5	211	1239	1440	173	314	475
6	253	1487	1730	208	377	572
7	295	1735	2020	242	440	669
8	337	1983	2310	277	503	766
9	379	2231	2600	312	565	863
10	421	2479	2890	346	628	960

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %

	Trailing 12 Months				3Y				5 Year				10 Year				ALLTIME
				%				%				%				%				%
Earnings Per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	20.0	0.0	0.0	100.0%	40.0	0.0	0.0	100.0%	108.0	0.0	0.0	100.0%
Book Value Change Per Share	2.0	2.0	0.0	50.0%	6.0	6.0	0.0	50.0%	14.0	6.0	0.0	70.0%	32.0	8.0	0.0	80.0%	74.0	31.0	3.0	68.5%
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%	108.0	0.0	0.0	100.0%
Total Gains per Share	3.0	1.0	0.0	75.0%	8.0	4.0	0.0	66.7%	16.0	4.0	0.0	80.0%	35.0	5.0	0.0	87.5%	94.0	14.0	0.0	87.0%

Fundamentals of Farmers National Banc Corp

About Farmers National Banc Corp

https://www.farmersbankgroup.com
Banks - Regional
666
20 South Broad Street, Canfield, OH, United States, 44406
Google Maps Bing Maps

Farmers National Banc Corp. operates as a bank holding company for The Farmers National Bank of Canfield engages in the banking, trust, retirement consulting, insurance, and financial management businesses. It offers commercial and retail banking services, including checking, savings, and time deposit accounts; commercial, mortgage and installment, and home equity loans; home equity lines of credit, night depository, safe deposit box, money order, bank check, automated teller machine, Internet banking, travel card, E bond transaction, brokerage, and other services. The company also provides personal and corporate trust services in the areas of estate settlement, trust administration, employee benefit plans, and retirement services; property and casualty insurance products and services; and various insurance products through licensed representatives, as well as invests in municipal securities. The company was founded in 1887 and is headquartered in Canfield, Ohio.

Fundamental data was last updated by Penke on 2024-04-10 04:20:05.

Financial Health

Profitability Details

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

Operating Efficiency Details

	Compared to previous year	Compared to industry
The company is operating very efficient.

Liquidity Details

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

Solvency Details

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

Valuation

Valuation Details

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

1.1. Profitability of Farmers National Banc Corp.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit Farmers National Banc Corp earns for each $1 of revenue.

Above 10% is considered healthy but always compare Farmers National Banc Corp to the Banks - Regional industry mean.
A Net Profit Margin of 21.7% means that $0.22 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Farmers National Banc Corp:

The MRQ is 21.7%. The company is making a huge profit. +2
The TTM is 26.2%. The company is making a huge profit. +2

Trends

Current period		Compared to		+/-
MRQ	21.7%	TTM	26.2%	-4.5%
TTM	26.2%	YOY	38.1%	-11.9%
TTM	26.2%	5Y	33.5%	-7.3%
5Y	33.5%	10Y	27.8%	+5.7%

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
MRQ	21.7%	18.4%	+3.3%
TTM	26.2%	28.0%	-1.8%
YOY	38.1%	25.2%	+12.9%
5Y	33.5%	22.8%	+10.7%
10Y	27.8%	19.8%	+8.0%

Measures how much net profit Farmers National Banc Corp earns for each $1 of revenue.

Revenue is the amount of profit Farmers National Banc Corp 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 Farmers National Banc Corp 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 Farmers National Banc Corp to the Banks - Regional industry mean.
Can be used to compare companies within the Banks - Regional industry.

You typically want a high profit margin. This means that for each $1 in sales, Farmers National Banc Corp makes more profit. This shows the investor how efficiently Farmers National Banc Corp is operating in general and compared to other companies in the same industry. Farmers National Banc Corp operates in the Banks - Regional industry.

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of Farmers National Banc Corp. If profit margins remain low (compared to the Banks - Regional 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 Farmers National Banc Corp is 0.22. This means that Farmers National Banc Corp earned $0.22 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 Banks - Regional industry is 18.4%.
What is the trend?
The trend is important because it shows you how Farmers National Banc Corp is performing over time. The most recent quarter might be important if Farmers National Banc Corp 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 Farmers National Banc Corp 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 Farmers National Banc Corp with other companies in the same industry (Banks - Regional).
Net profit margin should rise over the years.
Can be influenced when Farmers National Banc Corp sells assets (profit will increase while costs remain the same).
It won’t show what part of Farmers National Banc Corp 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 Farmers National Banc Corp

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 Farmers National Banc Corp = 14,576
Total revenue MRQ Farmers National Banc Corp = 67,225
$14,576 / $67,225 = 0.22 or 21.7%

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 Farmers National Banc Corp is using its assets to generate profit.

Above 5% is considered healthy but always compare Farmers National Banc Corp to the Banks - Regional industry mean.
0.3% Return on Assets means that Farmers National Banc Corp generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Farmers National Banc Corp:

The MRQ is 0.3%. Using its assets, the company is inefficient in making profit. -1
The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	0.3%	TTM	0.2%	+0.0%
TTM	0.2%	YOY	0.4%	-0.1%
TTM	0.2%	5Y	0.3%	-0.1%
5Y	0.3%	10Y	0.3%	+0.1%

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
MRQ	0.3%	0.1%	+0.2%
TTM	0.2%	0.2%	+0.0%
YOY	0.4%	0.2%	+0.2%
5Y	0.3%	0.2%	+0.1%
10Y	0.3%	0.2%	+0.1%

Shows how efficient Farmers National Banc Corp 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 Farmers National Banc Corp to the Banks - Regional 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 Farmers National Banc Corp is using its resources to generate profit. If the return on assets (0.3%) from Farmers National Banc Corp are higher than the Banks - Regional mean (0.1%) that means Farmers National Banc Corp 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 Farmers National Banc Corp is 0.3%. This means the company generated $0.00 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the Banks - Regional industry is 0.1%.
What is the trend?
The trend is important because it shows you how Farmers National Banc Corp is performing over time. The most recent quarter might be important if Farmers National Banc Corp 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 Farmers National Banc Corp 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 Farmers National Banc Corp

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

Income statement
Balance sheet

Net income MRQ (income statement) from Farmers National Banc Corp = 14,576
Total assets MRQ (balance sheet) from Farmers National Banc Corp = 5,078,350
14,576 / 5,078,350 = 0.00 or 0.3%

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

Above 15%-20% is considered healthy but always compare Farmers National Banc Corp to the Banks - Regional industry mean.
3.6% Return on Equity means Farmers National Banc Corp generated $0.04 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Farmers National Banc Corp:

The MRQ is 3.6%. Using its investors money, the company is inefficient in making profit. -1
The TTM is 3.4%. Using its investors money, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	3.6%	TTM	3.4%	+0.2%
TTM	3.4%	YOY	4.8%	-1.4%
TTM	3.4%	5Y	3.6%	-0.2%
5Y	3.6%	10Y	2.9%	+0.7%

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
MRQ	3.6%	1.4%	+2.2%
TTM	3.4%	2.5%	+0.9%
YOY	4.8%	2.7%	+2.1%
5Y	3.6%	2.5%	+1.1%
10Y	2.9%	2.8%	+0.1%

Shows how efficient Farmers National Banc Corp 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 Farmers National Banc Corp to the Banks - Regional 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 Banks - Regional 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 Farmers National Banc Corp is 3.6%. This means Farmers National Banc Corp generated $0.04 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the Banks - Regional industry is 1.4%.
What is the trend?
The trend is important because it shows you how Farmers National Banc Corp is performing over time. The most recent quarter might be important if Farmers National Banc Corp 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 Farmers National Banc Corp up to 10 years back (depending if Farmers National Banc Corp 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 Farmers National Banc Corp

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Farmers National Banc Corp = 14,576
Shareholders equity (balance sheet) MRQ Farmers National Banc Corp = 404,415
14,576 / 404,415 = 0.04 or 3.6%

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 Farmers National Banc Corp.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Farmers National Banc Corp is operating .

Measures how much profit Farmers National Banc Corp 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 Farmers National Banc Corp to the Banks - Regional industry mean.
An Operating Margin of 25.5% means the company generated $0.26 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Farmers National Banc Corp:

The MRQ is 25.5%. The company is operating very efficient. +2
The TTM is 39.2%. The company is operating very efficient. +2

Trends

Current period		Compared to		+/-
MRQ	25.5%	TTM	39.2%	-13.7%
TTM	39.2%	YOY	58.7%	-19.5%
TTM	39.2%	5Y	52.4%	-13.2%
5Y	52.4%	10Y	45.3%	+7.1%

Measures how efficient Farmers National Banc Corp 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 Farmers National Banc Corp to the Banks - Regional 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 Farmers National Banc Corp 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 Farmers National Banc Corp is 25.5%. This means that Farmers National Banc Corp earned $0.26 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the Banks - Regional industry is .
What is the trend?
The trend is important because it shows you how Farmers National Banc Corp is performing over time. The most recent quarter might be important if Farmers National Banc Corp 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 Farmers National Banc Corp 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 Farmers National Banc Corp

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Farmers National Banc Corp = 17,728
Total revenue MRQ Farmers National Banc Corp = 67,225
$17,728 / $67,225 = 0.26 or 25.5%

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

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

Operation earnings can be calculated in multiple ways:

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

1.2.2. Operating Ratio

Measures how efficient Farmers National Banc Corp is keeping operating costs low.

Below 1 is considered healthy (always compare to Banks - Regional industry mean).
An Operation Ratio of 0.30 means that the operating costs are $0.30 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Farmers National Banc Corp:

The MRQ is 0.296. The company is very efficient in keeping operating costs low. +2
The TTM is -0.215.

Trends

Current period		Compared to		+/-
MRQ	0.296	TTM	-0.215	+0.512
TTM	-0.215	YOY	0.017	-0.232
TTM	-0.215	5Y	-0.084	-0.131
5Y	-0.084	10Y	-0.051	-0.034

Measures how efficient Farmers National Banc Corp 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 Farmers National Banc Corp to the Banks - Regional 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 Farmers National Banc Corp is 29.6%. This means that Farmers National Banc Corp earned $0.30 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 Banks - Regional industry is .
What is the trend?
The trend is important because it shows you how Farmers National Banc Corp is performing over time. The most recent quarter might be important if Farmers National Banc Corp 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 Farmers National Banc Corp 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 Farmers National Banc Corp

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
(12,156 +7,753) \ 67,225 = 0.30

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 Farmers National Banc Corp.

1.3. Liquidity

1.3.1. Current Ratio

Measures if Farmers National Banc Corp is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
A Current Ratio of 0.10 means the company has $0.10 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Farmers National Banc Corp:

The MRQ is 0.101. The company is unable to pay all its short-term debts. -2
The TTM is 5.339. The company is very able to pay all its short-term debts. +2

Trends

Current period		Compared to		+/-
MRQ	0.101	TTM	5.339	-5.238
TTM	5.339	YOY	12.531	-7.192
TTM	5.339	5Y	172.681	-167.342
5Y	172.681	10Y	90.359	+82.322

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
TTM	5.339	0.124	+5.215
YOY	12.531	0.225	+12.306
5Y	172.681	0.219	+172.462
10Y	90.359	0.131	+90.228

Measures if Farmers National Banc Corp 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 Banks - Regional 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 Farmers National Banc Corp 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 Farmers National Banc Corp is 0.10. This means Farmers National Banc Corp has $0.10 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the Banks - Regional industry is .
What is the trend?
The trend is important because it shows you how Farmers National Banc Corp is performing over time. The most recent quarter might be important if Farmers National Banc Corp 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 Farmers National Banc Corp 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 Farmers National Banc Corp

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
103,658 \ 1,026,630) = 0.10

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

Above 1 is considered healthy but always compare Farmers National Banc Corp to the Banks - Regional industry mean.
A Quick Ratio of 2.63 means the company can pay off $2.63 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Farmers National Banc Corp:

The MRQ is 2.633. The company is very able to pay all its short-term debts with the most liquid assets. +2
The TTM is 10.866. The company is very able to pay all its short-term debts with the most liquid assets. +2

Trends

Current period		Compared to		+/-
MRQ	2.633	TTM	10.866	-8.233
TTM	10.866	YOY	24.864	-13.998
TTM	10.866	5Y	101.495	-90.629
5Y	101.495	10Y	53.655	+47.840

Measures if Farmers National Banc Corp 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 Farmers National Banc Corp to the Banks - Regional 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 Farmers National Banc Corp can pay off its short term debts. This shows if Farmers National Banc Corp 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 Farmers National Banc Corp is 2.63. This means that Farmers National Banc Corp can pay off $2.63 for each $1 in debt (using most liquid assets).
How does it compare to the industry?
The mean MRQ Quick Ratio of the Banks - Regional industry is .
What is the trend?
The trend is important because it shows you how Farmers National Banc Corp is performing over time. The most recent quarter might be important if Farmers National Banc Corp 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 Farmers National Banc Corp 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 Farmers National Banc Corp

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 Farmers National Banc Corp: (1,403,359 + 1,299,701 +0) / 1,026,630 = 2.63

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 Farmers National Banc Corp.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of Farmers National Banc Corp assets are financed with debt.

Below 1 (100%) is considered healthy but always compare Farmers National Banc Corp to Banks - Regional industry mean.
A Debt to Asset Ratio of 0.92 means that Farmers National Banc Corp assets are financed with 92.0% credit (debt) and the remaining percentage (100% - 92.0%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Farmers National Banc Corp:

The MRQ is 0.920. The company is just able to pay all its debts by selling its assets.
The TTM is 0.928. The company is just able to pay all its debts by selling its assets.

Trends

Current period		Compared to		+/-
MRQ	0.920	TTM	0.928	-0.007
TTM	0.928	YOY	0.923	+0.005
TTM	0.928	5Y	0.901	+0.027
5Y	0.901	10Y	0.896	+0.005

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
MRQ	0.920	0.915	+0.005
TTM	0.928	0.917	+0.011
YOY	0.923	0.919	+0.004
5Y	0.901	0.919	-0.018
10Y	0.896	0.927	-0.031

Measures how much % of Farmers National Banc Corp assets are financed with debt.

When there are more debts than assets, that means creditors have a larger stake Farmers National Banc Corp than its shareholders.

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Farmers National Banc Corp to Banks - Regional 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 Farmers National Banc Corp is 0.92. This means means that Farmers National Banc Corp is financed with 92.0% 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 Banks - Regional industry is .
What is the trend?
The trend is important because it shows you how Farmers National Banc Corp is performing over time. The most recent quarter might be important if Farmers National Banc Corp 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 Farmers National Banc Corp 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 Farmers National Banc Corp has so much debt.

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Farmers National Banc Corp

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

Balance sheet
Debt to asset ratio = total debt \ total assets
4,673,935 \ 5,078,350 = 92.0% or 0.92.

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 Farmers National Banc Corp is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare Farmers National Banc Corp to the Banks - Regional industry mean.
A Debt to Equity ratio of 1,155.7% means that company has $11.56 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Farmers National Banc Corp:

The MRQ is 11.557. The company is unable to pay all its debts with equity. -1
The TTM is 12.938. The company is unable to pay all its debts with equity. -1

Trends

Current period		Compared to		+/-
MRQ	11.557	TTM	12.938	-1.381
TTM	12.938	YOY	12.239	+0.700
TTM	12.938	5Y	9.667	+3.271
5Y	9.667	10Y	8.921	+0.746

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
MRQ	11.557	10.829	+0.728
TTM	12.938	11.013	+1.925
YOY	12.239	11.363	+0.876
5Y	9.667	11.437	-1.770
10Y	8.921	13.038	-4.117

Measures if Farmers National Banc Corp 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 Farmers National Banc Corp 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 Farmers National Banc Corp is 11.56. This means that Farmers National Banc Corp can pay off $11.56 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Banks - Regional industry is 10.83.
What is the trend?
The trend is important because it shows you how Farmers National Banc Corp is performing over time. The most recent quarter might be important if Farmers National Banc Corp 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 Farmers National Banc Corp 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 Farmers National Banc Corp

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
4,673,935 \ 404,415 = 11.56 or 1,155.7%

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

Common shares.
Preferred shares.
Retained earnings.

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

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

2. Market Valuation of Farmers National Banc Corp

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 Farmers National Banc Corp generates.

Above 15 is considered overpriced but always compare Farmers National Banc Corp to the Banks - Regional industry mean.
A PE ratio of 9.31 means the investor is paying $9.31 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Farmers National Banc Corp:

The EOD is 7.708. Based on the earnings, the company is underpriced. +1
The MRQ is 9.305. Based on the earnings, the company is underpriced. +1
The TTM is 10.539. Based on the earnings, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	7.708	MRQ	9.305	-1.597
MRQ	9.305	TTM	10.539	-1.234
TTM	10.539	YOY	9.203	+1.336
TTM	10.539	5Y	12.219	-1.680
5Y	12.219	10Y	20.415	-8.196

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
EOD	7.708	7.313	+0.395
MRQ	9.305	6.680	+2.625
TTM	10.539	5.295	+5.244
YOY	9.203	6.943	+2.260
5Y	12.219	9.770	+2.449
10Y	20.415	9.943	+10.472

Measures how much money you pay for each share for every $1 in earnings Farmers National Banc Corp 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 Farmers National Banc Corp to the Banks - Regional 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 Farmers National Banc Corp is 9.31. This means the investor is paying $9.31 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Banks - Regional industry is 6.68.
What is the trend?
The trend is important because it shows you how Farmers National Banc Corp is performing over time. The most recent quarter might be important if Farmers National Banc Corp 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 Farmers National Banc Corp 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 Farmers National Banc Corp

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 \ 37,503 = EPS
PE ratio MRQ = 9.31

* 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 Farmers National Banc Corp:

The EOD is 9.400. Based on how much money comes from the company's main activities, the company is cheap. +2
The MRQ is 11.347. Based on how much money comes from the company's main activities, the company is cheap. +2
The TTM is 153.569. Based on how much money comes from the company's main activities, the company is expensive. -2

Trends

Current period		Compared to		+/-
EOD	9.400	MRQ	11.347	-1.947
MRQ	11.347	TTM	153.569	-142.222
TTM	153.569	YOY	7.703	+145.866
TTM	153.569	5Y	41.293	+112.276
5Y	41.293	10Y	17.965	+23.329

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
EOD	9.400	-2.045	+11.445
MRQ	11.347	-1.868	+13.215
TTM	153.569	-0.342	+153.911
YOY	7.703	6.448	+1.255
5Y	41.293	0.429	+40.864
10Y	17.965	0.091	+17.874

2. Book Value per Share

2.3. Price to Book Ratio

Measures if the stock price of Farmers National Banc Corp is to cheap or to expensive compared to its book value.

At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
A PB ratio of 1.34 means the investor is paying $1.34 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Farmers National Banc Corp:

The EOD is 1.111. Based on the equity, the company is underpriced. +1
The MRQ is 1.342. Based on the equity, the company is underpriced. +1
The TTM is 1.315. Based on the equity, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	1.111	MRQ	1.342	-0.230
MRQ	1.342	TTM	1.315	+0.026
TTM	1.315	YOY	1.761	-0.445
TTM	1.315	5Y	1.595	-0.280
5Y	1.595	10Y	1.875	-0.280

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
EOD	1.111	0.422	+0.689
MRQ	1.342	0.386	+0.956
TTM	1.315	0.470	+0.845
YOY	1.761	0.642	+1.119
5Y	1.595	0.795	+0.800
10Y	1.875	1.025	+0.850

2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Farmers National Banc Corp.

3.1. Institutions holding Farmers National Banc Corp

Institutions are holding 39.713% of the shares of Farmers National Banc Corp.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	BlackRock Inc	8.0693	0.0011	3029670	224886	8.0179
2023-12-31	Vanguard Group Inc	5.5017	0.0007	2065652	51507	2.5573
2023-12-31	Dimensional Fund Advisors, Inc.	2.9516	0.0047	1108217	-10468	-0.9357
2023-12-31	Geode Capital Management, LLC	2.0545	0.0012	771390	30699	4.1446
2023-12-31	State Street Corporation	2.0286	0.0005	761644	-1228	-0.161
2023-12-31	LSV Asset Management	1.5762	0.0187	591804	-41142	-6.5001
2023-12-31	Butler Wick Trust Co	1.4711	1.6648	552346	141234	34.3541
2023-12-31	Manufacturers Life Insurance Co	1.162	0.0038	436299	-57154	-11.5825
2023-12-31	Beese Fulmer Investment Management Inc	1.0157	0.5707	381339	-3300	-0.8579
2023-12-31	Pacific Ridge Capital Partners, LLC	0.935	1.0303	351065	-4447	-1.2509
2023-12-31	Northern Trust Corp	0.9031	0.0009	339092	13248	4.0657
2023-12-31	American Century Companies Inc	0.7512	0.0028	282041	7999	2.9189
2023-12-31	Bank of New York Mellon Corp	0.6014	0.0007	225804	-97731	-30.2072
2023-12-31	Schneider Downs Wealth Management Advisors, LP	0.5865	0.8276	220225	7959	3.7495
2023-12-31	ING Investment Management LLC	0.4889	0.0032	183548	-13657	-6.9253
2023-12-31	Staley Capital Advisers Inc	0.459	0.1239	172330	0	0
2023-12-31	Bridgeway Capital Management, LLC	0.4313	0.0502	161948	6528	4.2002
2023-12-31	Morgan Stanley - Brokerage Accounts	0.3913	0.0002	146909	47923	48.4139
2023-12-31	John W. Rosenthal Capital Management, Inc.	0.3832	2.3759	143869	38369	36.3687
2023-12-31	Goldman Sachs Group Inc	0.3598	0.0002	135088	67015	98.4458
Total		32.1214	6.6821	12060280	+408240	+3.4%

3.2. Funds holding Farmers National Banc Corp

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-02-29	Vanguard Total Stock Mkt Idx Inv	3.3909	0.0011	1273130	0	0
2024-03-28	iShares Russell 2000 ETF	2.525	0.0193	948037	456	0.0481
2024-02-29	Vanguard Institutional Extnd Mkt Idx Tr	1.427	0.0071	535776	-672	-0.1253
2024-01-31	Fidelity Small Cap Index	0.9869	0.0205	370549	10239	2.8417
2024-03-28	iShares Russell 2000 Value ETF	0.947	0.0379	355550	-225	-0.0632
2024-02-29	DFA US Targeted Value I	0.6171	0.0242	231683	0	0
2024-03-29	Avantis US Small Cap Value ETF	0.6142	0.0284	230623	0	0
2023-09-30	Pacific Ridge Capital Ptnrs Micro Cp Val	0.5466	1.1649	205234	18050	9.6429
2024-02-29	DFA US Small Cap I	0.5376	0.0175	201850	0	0
2024-01-31	JHancock Regional Bank A	0.5191	0.3362	194894	0	0
2024-02-29	State St Russell Sm/Mid Cp® Indx NL Cl C	0.5057	0.0061	189877	6000	3.2631
2024-02-29	Fidelity Extended Market Index	0.5039	0.0067	189188	-917	-0.4824
2024-02-29	DFA US Micro Cap I	0.4426	0.0312	166190	0	0
2024-01-31	JH Financial Opportunities	0.4325	0.321	162398	0	0
2024-02-29	Vanguard Russell 2000 ETF	0.3528	0.0187	132479	10324	8.4516
2024-03-31	State St Russell Sm Cap® Indx SL Cl I	0.3456	0.0178	129762	0	0
2024-02-29	Adara Smaller Companies	0.3027	0.2877	113640	0	0
2023-12-31	Johnson Institutional SMID Cap Core Comp	0.2874	1.093	107900	-32200	-22.9836
2023-12-31	NT R2000 Value Index Fund - NL	0.2826	0.0406	106115	947	0.9005
2023-12-31	NT R2000 Index Fund - NL	0.2806	0.021	105363	1077	1.0327
Total		15.8478	3.5009	5950238	+13079	+0.2%

3.3. Insider Transactions

Insiders are holding 4.133% of the shares of Farmers National Banc Corp.

Date	Owner	Type	Amount	Price
2024-02-14	Gina A Richardson	BUY	742	13.57
2024-02-01	Amber B Wallace	BUY	14	13.64
2024-02-01	Kevin J Helmick	BUY	37	13.64
2024-01-30	Gina A Richardson	BUY	735	14.17
2024-01-29	Timothy F Shaffer	SELL	4004	14.21
2024-01-02	Amber B Wallace	BUY	14	14.35
2024-01-02	Kevin J Helmick	BUY	35	14.35
2023-11-21	Anne Frederick Crawford	BUY	800	12.45
2023-11-07	Mark J Wenick	BUY	210	12.06
2023-11-03	Gina A Richardson	BUY	440	12.11
2023-11-01	Andre Thornton	BUY	430	11.35
2023-10-27	Gina A Richardson	BUY	475	11
2023-10-02	Joseph W Sabat	BUY	107	11.65
2023-09-26	Andre Thornton	BUY	428	11.35
2023-08-09	Andre Thornton	BUY	349	13.92
2023-08-01	Andre Thornton	BUY	355	13.83
2023-07-03	Joseph W Sabat	BUY	99	12.68
2023-05-12	Ralph D Macali	BUY	500	10.95
2023-05-01	Gregory C Bestic	BUY	15000	11.79
2023-04-28	Edward Muransky	BUY	30000	11.58

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Farmers National Banc Corp 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	-	-	2.355	0.747	+215%	-1.199	+151%	0.189	+1145%	0.194	+1114%
Book Value Per Share	-	-	10.771	9.709	+11%	8.478	+27%	9.017	+19%	7.137	+51%
Current Ratio	-	-	0.101	5.339	-98%	12.531	-99%	172.681	-100%	90.359	-100%
Debt To Asset Ratio	-	-	0.920	0.928	-1%	0.923	0%	0.901	+2%	0.896	+3%
Debt To Equity Ratio	-	-	11.557	12.938	-11%	12.239	-6%	9.667	+20%	8.921	+30%
Dividend Per Share	-	-	0.169	0.127	+33%	0.147	+15%	0.104	+62%	0.068	+149%
Eps	-	-	0.388	0.332	+17%	0.403	-4%	0.320	+21%	0.222	+75%
Free Cash Flow Per Share	-	-	0.318	0.272	+17%	0.521	-39%	0.341	-7%	0.243	+31%
Free Cash Flow To Equity Per Share	-	-	0.702	-0.037	+105%	1.103	-36%	1.180	-41%	0.906	-23%
Gross Profit Margin	-	-	0.972	0.961	+1%	0.968	+0%	0.959	+1%	0.930	+5%
Intrinsic Value_10Y_max	-	-	18.747	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	-6.690	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	1.585	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	0.698	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	4.985	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	0.925	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	8.656	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	-0.136	-	-	-	-	-	-	-	-
Market Cap	449424423.000	-21%	542538255.000	480121819.340	+13%	556336373.250	-2%	533133731.668	+2%	477058567.709	+14%
Net Profit Margin	-	-	0.217	0.262	-17%	0.381	-43%	0.335	-35%	0.278	-22%
Operating Margin	-	-	0.255	0.392	-35%	0.587	-57%	0.524	-51%	0.453	-44%
Operating Ratio	-	-	0.296	-0.215	+173%	0.017	+1651%	-0.084	+128%	-0.051	+117%
Pb Ratio	1.111	-21%	1.342	1.315	+2%	1.761	-24%	1.595	-16%	1.875	-28%
Pe Ratio	7.708	-21%	9.305	10.539	-12%	9.203	+1%	12.219	-24%	20.415	-54%
Price Per Share	11.970	-21%	14.450	12.755	+13%	14.818	-2%	14.193	+2%	12.703	+14%
Price To Free Cash Flow Ratio	9.400	-21%	11.347	153.569	-93%	7.703	+47%	41.293	-73%	17.965	-37%
Price To Total Gains Ratio	4.743	-21%	5.725	47.068	-88%	-2.641	+146%	114.872	-95%	94.519	-94%
Quick Ratio	-	-	2.633	10.866	-76%	24.864	-89%	101.495	-97%	53.655	-95%
Return On Assets	-	-	0.003	0.002	+16%	0.004	-22%	0.003	-17%	0.003	-3%
Return On Equity	-	-	0.036	0.034	+5%	0.048	-26%	0.036	+0%	0.029	+23%
Total Gains Per Share	-	-	2.524	0.873	+189%	-1.053	+142%	0.294	+760%	0.262	+864%
Usd Book Value	-	-	404415000.000	365507500.000	+11%	318312250.000	+27%	338747950.000	+19%	268041950.000	+51%
Usd Book Value Change Per Share	-	-	2.355	0.747	+215%	-1.199	+151%	0.189	+1145%	0.194	+1114%
Usd Book Value Per Share	-	-	10.771	9.709	+11%	8.478	+27%	9.017	+19%	7.137	+51%
Usd Dividend Per Share	-	-	0.169	0.127	+33%	0.147	+15%	0.104	+62%	0.068	+149%
Usd Eps	-	-	0.388	0.332	+17%	0.403	-4%	0.320	+21%	0.222	+75%
Usd Free Cash Flow	-	-	11953000.000	10253250.000	+17%	19545000.000	-39%	12818300.000	-7%	9133150.000	+31%
Usd Free Cash Flow Per Share	-	-	0.318	0.272	+17%	0.521	-39%	0.341	-7%	0.243	+31%
Usd Free Cash Flow To Equity Per Share	-	-	0.702	-0.037	+105%	1.103	-36%	1.180	-41%	0.906	-23%
Usd Market Cap	449424423.000	-21%	542538255.000	480121819.340	+13%	556336373.250	-2%	533133731.668	+2%	477058567.709	+14%
Usd Price Per Share	11.970	-21%	14.450	12.755	+13%	14.818	-2%	14.193	+2%	12.703	+14%
Usd Profit	-	-	14576000.000	12482750.000	+17%	15149250.000	-4%	12000400.000	+21%	8321625.000	+75%
Usd Revenue	-	-	67225000.000	48315500.000	+39%	39711500.000	+69%	36280900.000	+85%	28062825.000	+140%
Usd Total Gains Per Share	-	-	2.524	0.873	+189%	-1.053	+142%	0.294	+760%	0.262	+864%
	EOD	+4 -4	MRQ	TTM	+28 -8	YOY	+16 -20	5Y	+21 -15	10Y	+24 -12

4.2. Fundamental Score

Let's check the fundamental score of Farmers National Banc Corp based on Penke's default stock scanner.

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	7.708
Price to Book Ratio (EOD)	Between	0-1	1.111
Net Profit Margin (MRQ)	Greater than	0	0.217
Operating Margin (MRQ)	Greater than	0	0.255
Quick Ratio (MRQ)	Greater than	1	2.633
Current Ratio (MRQ)	Greater than	1	0.101
Debt to Asset Ratio (MRQ)	Less than	1	0.920
Debt to Equity Ratio (MRQ)	Less than	1	11.557
Return on Equity (MRQ)	Greater than	0.15	0.036
Return on Assets (MRQ)	Greater than	0.05	0.003
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 Farmers National Banc Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Open	Greater than	Close	12.030
Total			1/1 (100.0%)

Create your own Symbol Scanner

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

Reversals in quarterly reports

I have detected a reversal (positive to negative, negative to positive) in the following values of the quarterly reports.

		2022-12-31		2023-03-31		2023-06-30		2023-09-30		2023-12-31
Long-term Assets Other		-1,442,308	1,194,770	-247,538	-1,114,315	-1,361,853	115,775	-1,246,078	1,718,360	472,282
Net Working Capital		1,194,420	85,030	1,279,450	-146,509	1,132,941	30,001	1,162,942	-2,085,914	-922,972

Latest Balance Sheet

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

Summary

Total Assets	5,078,350
Total Liabilities	4,673,935
Total Stockholder Equity	404,415

	As reported
Total Liabilities	4,673,935
Total Stockholder Equity	+ 404,415
Total Assets	= 5,078,350

Assets

Total Assets	5,078,350
Total Current Assets	103,658
Long-term Assets	4,974,692

Total Current Assets

Total Current Assets (as reported)	103,658
Cash And Cash Equivalents	28,896
Short-term Investments	1,299,701
Total Current Assets (calculated)	1,328,597
+/-	1,224,939

Long-term Assets

Long-term Assets (as reported)	4,974,692
Property Plant Equipment	44,364
Goodwill	167,446
Long Term Investments	1,352,905
Intangible Assets	22,842
Other Assets	3,674,991
Long-term Assets (calculated)	5,262,548
+/-	287,856

Liabilities & Shareholders' Equity

Total Current Liabilities	1,026,630
Long-term Liabilities	3,647,305
Total Stockholder Equity	404,415

Total Current Liabilities

Total Current Liabilities (as reported)	1,026,630
Short-term Debt	355,000
Short Long Term Debt	355,000
Other Current Liabilities	671,630
Total Current Liabilities (calculated)	1,381,630
+/-	355,000

Long-term Liabilities

Long-term Liabilities (as reported)	3,647,305
Long term Debt	1,115,293
Long-term Liabilities (calculated)	1,115,293
+/-	2,532,012

Total Stockholder Equity

Total Stockholder Equity (as reported)	404,415
Common Stock	365,305
Retained Earnings	236,757
Accumulated Other Comprehensive Income	-172,554
Other Stockholders Equity	-25,093
Total Stockholder Equity (calculated)	404,415
+/-	0

Other

Capital Stock	365,305
Cash and Short Term Investments	1,403,359
Common Stock Shares Outstanding	37,503
Liabilities and Stockholders Equity	5,078,350
Net Debt	414,767
Net Invested Capital	1,874,708
Net Working Capital	-922,972
Property Plant and Equipment Gross	74,146
Short Long Term Debt Total	443,663

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

> Total Assets

0
0
0
368,400
371,800
391,600
379,000
401,600
400,300
408,400
415,600
603,800
436,910
447,841
459,501
626,122
638,634
630,867
644,329
656,694
675,843
698,252
750,828
748,098
783,981
798,499
802,822
812,815
800,591
805,070
810,035
817,839
825,114
832,464
832,985
827,069
820,965
820,206
816,691
821,584
803,280
795,856
805,607
798,236
831,477
824,513
872,057
880,370
939,360
957,848
1,016,051
1,014,808
1,040,211
1,014,804
1,064,314
982,751
1,014,561
1,014,221
1,086,405
1,067,871
1,106,445
1,116,833
1,132,746
1,139,695
1,143,099
1,123,489
1,148,119
1,137,326
1,141,000
1,133,286
1,139,739
1,136,967
1,133,651
1,672,403
1,707,797
1,869,902
1,860,307
1,925,119
1,961,008
1,966,113
2,026,487
2,085,664
2,162,205
2,159,069
2,167,517
2,237,939
2,292,678
2,328,730
2,356,074
2,405,949
2,433,210
2,449,158
2,668,388
2,885,680
2,989,179
3,071,148
3,324,524
3,260,058
3,317,047
4,142,749
4,205,855
4,114,364
4,120,022
4,082,200
5,109,886
5,073,454
4,971,163
5,078,350

5,078,350

4,971,163

5,073,454

5,109,886

4,082,200

4,120,022

4,114,364

4,205,855

4,142,749

3,317,047

3,260,058

3,324,524

3,071,148

2,989,179

2,885,680

2,668,388

2,449,158

2,433,210

2,405,949

2,356,074

2,328,730

2,292,678

2,237,939

2,167,517

2,159,069

2,162,205

2,085,664

2,026,487

1,966,113

1,961,008

1,925,119

1,860,307

1,869,902

1,707,797

1,672,403

1,133,651

1,136,967

1,139,739

1,133,286

1,141,000

1,137,326

1,148,119

1,123,489

1,143,099

1,139,695

1,132,746

1,116,833

1,106,445

1,067,871

1,086,405

1,014,221

1,014,561

982,751

1,064,314

1,014,804

1,040,211

1,014,808

1,016,051

957,848

939,360

880,370

872,057

824,513

831,477

798,236

805,607

795,856

803,280

821,584

816,691

820,206

820,965

827,069

832,985

832,464

825,114

817,839

810,035

805,070

800,591

812,815

802,822

798,499

783,981

748,098

750,828

698,252

675,843

656,694

644,329

630,867

638,634

626,122

459,501

447,841

436,910

603,800

415,600

408,400

400,300

401,600

379,000

391,600

371,800

368,400

> Total Current Assets

0
0
0
0
0
0
0
0
0
0
0
0
14,523
17,205
16,786
23,449
27,590
23,615
22,774
23,871
23,592
25,544
24,936
31,204
31,364
318,487
318,343
30,950
305,136
311,917
307,219
29,619
27,431
315,748
302,556
31,614
278,291
275,799
266,810
24,447
272,558
258,413
256,161
25,022
268,590
278,301
296,107
23,803
646,385
654,135
673,286
683,747
702,090
668,609
697,813
647,540
678,978
634,622
682,323
644,940
671,070
672,833
678,551
651,146
679,482
655,928
681,879
686,811
685,841
696,631
707,833
721,276
738,123
1,223,056
1,266,056
1,408,489
1,406,588
1,476,864
1,523,479
1,527,739
1,581,414
1,626,565
1,698,439
1,698,083
1,710,105
1,776,386
1,830,003
1,854,381
1,876,874
1,906,717
1,934,911
1,942,554
2,134,554
2,318,138
2,421,803
2,413,430
2,440,082
2,183,287
1,210,294
1,540,467
1,492,850
1,382,783
1,315,947
1,289,420
1,483,450
1,432,941
1,304,659
103,658

103,658

1,304,659

1,432,941

1,483,450

1,289,420

1,315,947

1,382,783

1,492,850

1,540,467

1,210,294

2,183,287

2,440,082

2,413,430

2,421,803

2,318,138

2,134,554

1,942,554

1,934,911

1,906,717

1,876,874

1,854,381

1,830,003

1,776,386

1,710,105

1,698,083

1,698,439

1,626,565

1,581,414

1,527,739

1,523,479

1,476,864

1,406,588

1,408,489

1,266,056

1,223,056

738,123

721,276

707,833

696,631

685,841

686,811

681,879

655,928

679,482

651,146

678,551

672,833

671,070

644,940

682,323

634,622

678,978

647,540

697,813

668,609

702,090

683,747

673,286

654,135

646,385

23,803

296,107

278,301

268,590

25,022

256,161

258,413

272,558

24,447

266,810

275,799

278,291

31,614

302,556

315,748

27,431

29,619

307,219

311,917

305,136

30,950

318,343

318,487

31,364

31,204

24,936

25,544

23,592

23,871

22,774

23,615

27,590

23,449

16,786

17,205

14,523

Cash And Cash Equivalents

0
0
0
0
0
0
0
0
0
0
0
0
14,523
17,205
16,786
23,449
27,590
23,615
22,774
23,871
23,592
25,544
24,936
31,204
31,364
30,274
33,600
30,950
25,742
27,248
25,297
29,619
27,431
28,753
29,736
31,614
31,526
25,962
23,646
24,447
26,664
20,454
23,203
25,022
27,438
24,768
21,734
23,803
23,642
22,655
23,282
25,713
23,056
25,767
20,936
30,772
44,098
28,170
10,930
14,161
13,833
75,559
79,494
37,759
57,312
26,587
40,303
27,513
29,333
28,070
28,294
27,428
26,929
18,204
34,344
56,014
34,619
62,184
67,372
41,778
61,251
64,640
84,006
57,614
52,149
76,623
75,635
57,926
69,672
64,007
85,675
70,760
83,107
103,954
199,575
254,621
326,385
149,357
79,808
112,790
137,627
65,458
79,981
75,551
128,001
116,063
93,923
28,896

28,896

93,923

116,063

128,001

75,551

79,981

65,458

137,627

112,790

79,808

149,357

326,385

254,621

199,575

103,954

83,107

70,760

85,675

64,007

69,672

57,926

75,635

76,623

52,149

57,614

84,006

64,640

61,251

41,778

67,372

62,184

34,619

56,014

34,344

18,204

26,929

27,428

28,294

28,070

29,333

27,513

40,303

26,587

57,312

37,759

79,494

75,559

13,833

14,161

10,930

28,170

44,098

30,772

20,936

25,767

23,056

25,713

23,282

22,655

23,642

23,803

21,734

24,768

27,438

25,022

23,203

20,454

26,664

24,447

23,646

25,962

31,526

31,614

29,736

28,753

27,431

29,619

25,297

27,248

25,742

30,950

33,600

30,274

31,364

31,204

24,936

25,544

23,592

23,871

22,774

23,615

27,590

23,449

16,786

17,205

14,523

Short-term Investments

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,457
0
0
0
41,542
0
191,130
238,148
4,537
0
288,213
291,729
2,864
279,394
284,669
281,922
3,951
0
286,995
272,820
0
246,765
249,837
243,164
9,591
245,894
237,959
232,958
6,083
241,152
253,533
274,373
246
270,970
281,837
320,781
25,447
316,370
324,681
345,298
0
315,039
358,335
382,853
400,029
412,009
420,147
429,845
464,088
439,540
443,833
438,127
422,985
427,625
409,285
404,895
389,829
369,919
386,319
379,138
394,312
387,093
378,432
368,729
369,995
377,072
391,628
395,235
393,331
384,812
389,325
389,996
402,190
403,770
424,252
423,193
432,233
448,043
475,614
481,509
575,600
802,866
996,271
1,183,361
1,427,677
1,463,626
1,361,682
1,295,133
1,268,025
1,355,449
1,316,878
1,210,736
1,299,701

1,299,701

1,210,736

1,316,878

1,355,449

1,268,025

1,295,133

1,361,682

1,463,626

1,427,677

1,183,361

996,271

802,866

575,600

481,509

475,614

448,043

432,233

423,193

424,252

403,770

402,190

389,996

389,325

384,812

393,331

395,235

391,628

377,072

369,995

368,729

378,432

387,093

394,312

379,138

386,319

369,919

389,829

404,895

409,285

427,625

422,985

438,127

443,833

439,540

464,088

429,845

420,147

412,009

400,029

382,853

358,335

315,039

345,298

324,681

316,370

25,447

320,781

281,837

270,970

246

274,373

253,533

241,152

6,083

232,958

237,959

245,894

9,591

243,164

249,837

246,765

272,820

286,995

3,951

281,922

284,669

279,394

2,864

291,729

288,213

4,537

238,148

191,130

41,542

11,457

Other Current Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
622,743
631,480
650,004
658,034
679,034
642,842
676,877
616,768
634,880
606,452
671,393
630,779
657,237
658,423
662,624
172,849
225,929
199,975
230,062
250,869
244,784
272,631
288,219
320,037
356,404
818,533
870,488
991,677
999,724
1,078,033
1,136,011
1,138,066
1,184,765
1,214,220
1,280,694
1,286,967
1,304,276
1,369,475
1,420,355
1,434,149
1,452,235
1,460,644
1,489,335
1,487,092
1,655,568
1,820,390
1,917,702
1,817,327
1,614,051
1,162,833
830,891
83,640
108,403
65,458
79,981
75,551
128,001
116,063
93,923
103,658

103,658

93,923

116,063

128,001

75,551

79,981

65,458

108,403

83,640

830,891

1,162,833

1,614,051

1,817,327

1,917,702

1,820,390

1,655,568

1,487,092

1,489,335

1,460,644

1,452,235

1,434,149

1,420,355

1,369,475

1,304,276

1,286,967

1,280,694

1,214,220

1,184,765

1,138,066

1,136,011

1,078,033

999,724

991,677

870,488

818,533

356,404

320,037

288,219

272,631

244,784

250,869

230,062

199,975

225,929

172,849

662,624

658,423

657,237

630,779

671,393

606,452

634,880

616,768

676,877

642,842

679,034

658,034

650,004

631,480

622,743

> Long-term Assets

0
0
0
0
-100
0
0
0
0
0
0
0
86,801
98,165
98,598
140,310
141,795
145,787
151,573
156,584
158,020
12,963
12,938
263,981
274,685
14,329
14,918
308,052
16,055
15,870
15,711
308,696
297,946
15,351
15,280
279,529
14,930
14,950
14,845
270,543
14,593
14,632
14,561
234,667
14,340
14,350
14,246
285,744
292,975
303,713
342,765
331,061
338,121
346,195
366,501
335,211
335,583
379,599
404,082
422,931
435,375
444,000
454,195
488,549
463,617
467,561
466,240
450,515
455,159
436,655
431,906
415,691
395,528
449,347
441,741
461,413
453,719
448,255
437,529
438,374
445,073
459,099
463,586
460,986
457,412
461,553
462,675
474,483
479,200
499,232
498,299
506,604
533,695
561,451
567,376
657,718
884,442
1,076,771
1,275,862
1,598,262
1,636,937
1,534,930
1,471,227
1,442,308
1,395,119
1,361,853
1,246,078
4,974,692

4,974,692

1,246,078

1,361,853

1,395,119

1,442,308

1,471,227

1,534,930

1,636,937

1,598,262

1,275,862

1,076,771

884,442

657,718

567,376

561,451

533,695

506,604

498,299

499,232

479,200

474,483

462,675

461,553

457,412

460,986

463,586

459,099

445,073

438,374

437,529

448,255

453,719

461,413

441,741

449,347

395,528

415,691

431,906

436,655

455,159

450,515

466,240

467,561

463,617

488,549

454,195

444,000

435,375

422,931

404,082

379,599

335,583

335,211

366,501

346,195

338,121

331,061

342,765

303,713

292,975

285,744

14,246

14,350

14,340

234,667

14,561

14,632

14,593

270,543

14,845

14,950

14,930

279,529

15,280

15,351

297,946

308,696

15,711

15,870

16,055

308,052

14,918

14,329

274,685

263,981

12,938

12,963

158,020

156,584

151,573

145,787

141,795

140,310

98,598

98,165

86,801

-100

Property Plant Equipment

0
0
0
6,000
6,000
6,100
6,500
7,800
8,100
8,000
8,000
13,000
8,015
7,998
8,071
12,549
12,480
12,497
12,533
13,009
12,907
12,963
12,938
12,892
13,219
14,329
14,918
15,871
16,055
15,870
15,711
15,655
15,457
15,351
15,280
15,143
14,930
14,950
14,845
14,744
14,593
14,632
14,561
14,516
14,340
14,350
14,246
14,139
14,086
14,105
14,363
14,193
14,396
14,304
14,138
13,944
13,767
14,599
14,676
16,461
17,027
17,616
18,216
18,429
18,143
17,892
17,567
17,187
17,383
17,410
17,243
17,049
16,963
23,459
23,338
24,190
24,052
24,105
23,502
23,225
23,212
23,046
22,596
22,286
21,992
21,658
21,482
21,211
24,345
24,460
24,278
23,817
25,374
25,596
25,952
25,620
25,373
24,857
24,790
37,520
37,105
37,030
39,327
39,173
54,265
53,696
44,844
44,364

44,364

44,844

53,696

54,265

39,173

39,327

37,030

37,105

37,520

24,790

24,857

25,373

25,620

25,952

25,596

25,374

23,817

24,278

24,460

24,345

21,211

21,482

21,658

21,992

22,286

22,596

23,046

23,212

23,225

23,502

24,105

24,052

24,190

23,338

23,459

16,963

17,049

17,243

17,410

17,383

17,187

17,567

17,892

18,143

18,429

18,216

17,616

17,027

16,461

14,676

14,599

13,767

13,944

14,138

14,304

14,396

14,193

14,363

14,105

14,086

14,139

14,246

14,350

14,340

14,516

14,561

14,632

14,593

14,744

14,845

14,950

14,930

15,143

15,280

15,351

15,457

15,655

15,711

15,870

16,055

15,871

14,918

14,329

13,219

12,892

12,938

12,963

12,907

13,009

12,533

12,497

12,480

12,549

8,071

7,998

8,015

13,000

8,000

8,100

7,800

6,500

6,100

6,000

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
3,679
3,679
3,679
3,709
3,709
3,709
3,709
3,709
3,709
3,709
3,709
3,709
3,709
3,709
3,709
3,709
3,709
3,709
6,343
6,354
6,354
6,354
6,354
5,591
5,591
32,272
32,272
35,090
35,090
36,939
36,939
37,164
37,164
37,164
38,201
38,201
38,201
38,201
38,201
38,201
38,201
38,201
38,201
38,201
47,360
47,360
47,434
45,775
45,775
45,775
45,775
94,240
94,240
94,240
94,640
94,640
167,907
167,907
167,907
167,446

167,446

167,907

94,640

94,240

45,775

47,434

47,360

38,201

37,164

36,939

35,090

32,272

5,591

6,354

6,343

3,709

3,679

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
557,828
557,011
562,663
570,376
567,123
568,852
582,587
589,342
593,860
604,996
623,274
619,825
630,693
640,543
656,731
666,207
1,127,951
1,175,288
1,289,656
1,306,599
1,350,501
1,387,250
1,417,138
1,451,240
1,494,110
1,539,835
1,565,338
1,971,584
2,017,304
2,069,579
2,125,675
411,230
2,191,627
431,049
2,231,885
2,412,945
2,605,649
2,616,402
2,636,266
2,819,328
1,002,929
1,202,402
1,458,136
1,497,645
1,396,133
1,329,532
1,301,469
1,395,119
1,361,853
1,246,078
1,352,905

1,352,905

1,246,078

1,361,853

1,395,119

1,301,469

1,329,532

1,396,133

1,497,645

1,458,136

1,202,402

1,002,929

2,819,328

2,636,266

2,616,402

2,605,649

2,412,945

2,231,885

431,049

2,191,627

411,230

2,125,675

2,069,579

2,017,304

1,971,584

1,565,338

1,539,835

1,494,110

1,451,240

1,417,138

1,387,250

1,350,501

1,306,599

1,289,656

1,175,288

1,127,951

666,207

656,731

640,543

630,693

619,825

623,274

604,996

593,860

589,342

582,587

568,852

567,123

570,376

562,663

557,011

557,828

Intangible Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,240
4,092
3,942
3,791
3,646
3,501
3,356
3,211
3,068
2,956
2,844
2,732
2,630
2,528
2,425
2,323
2,225
2,127
4,203
3,989
3,797
3,606
3,414
3,222
3,055
7,297
6,993
7,821
7,484
8,779
8,359
7,990
7,625
7,261
7,554
7,168
6,814
6,460
6,104
5,751
5,424
5,097
4,771
4,444
4,838
4,506
4,174
3,842
3,526
3,210
2,895
8,366
7,947
7,527
7,728
7,026
25,366
24,144
23,419
22,842

22,842

23,419

24,144

25,366

7,026

7,728

7,527

7,947

8,366

2,895

3,210

3,526

3,842

4,174

4,506

4,838

4,444

4,771

5,097

5,424

5,751

6,104

6,460

6,814

7,168

7,554

7,261

7,625

7,990

8,359

8,779

7,484

7,821

6,993

7,297

3,055

3,222

3,414

3,606

3,797

3,989

4,203

2,127

2,225

2,323

2,425

2,528

2,630

2,732

2,844

2,956

3,068

3,211

3,356

3,501

3,646

3,791

3,942

4,092

4,240

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
462,393
474,753
496,420
490,273
511,559
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

511,559

490,273

496,420

474,753

462,393

Other Assets

0
0
0
368,400
371,900
391,600
379,000
401,600
400,300
408,400
415,600
603,800
335,586
332,471
344,117
462,363
469,249
461,465
469,982
476,239
494,231
659,745
712,954
452,913
477,932
465,683
469,561
473,813
479,400
477,283
487,105
479,524
499,737
501,365
515,149
515,926
527,744
529,457
535,036
526,594
516,129
522,811
534,885
538,547
548,547
531,862
561,704
570,823
1,232,335
1,261,561
1,358,816
1,345,869
1,378,332
1,360,999
1,430,815
1,317,962
1,350,144
1,393,820
1,490,487
1,490,802
1,541,820
1,560,833
1,586,941
1,628,244
1,606,716
1,591,050
1,614,359
1,587,841
1,596,159
1,569,941
1,571,645
1,552,658
1,529,179
2,121,750
2,149,538
2,331,315
2,314,026
2,373,374
2,398,537
2,404,487
2,471,560
2,544,763
180
2,620,055
2,624,929
2,699,492
2,755,353
-134
2,835,274
2,905,181
2,931,509
2,955,762
139
6,091
2,989,179
3,071,148
3,324,524
3,260,058
830,891
1,004,020
1,076,068
1,196,651
1,332,848
1,350,472
2,231,317
2,278,660
2,420,426
3,674,991

3,674,991

2,420,426

2,278,660

2,231,317

1,350,472

1,332,848

1,196,651

1,076,068

1,004,020

830,891

3,260,058

3,324,524

3,071,148

2,989,179

6,091

139

2,955,762

2,931,509

2,905,181

2,835,274

-134

2,755,353

2,699,492

2,624,929

2,620,055

180

2,544,763

2,471,560

2,404,487

2,398,537

2,373,374

2,314,026

2,331,315

2,149,538

2,121,750

1,529,179

1,552,658

1,571,645

1,569,941

1,596,159

1,587,841

1,614,359

1,591,050

1,606,716

1,628,244

1,586,941

1,560,833

1,541,820

1,490,802

1,490,487

1,393,820

1,350,144

1,317,962

1,430,815

1,360,999

1,378,332

1,345,869

1,358,816

1,261,561

1,232,335

570,823

561,704

531,862

548,547

538,547

534,885

522,811

516,129

526,594

535,036

529,457

527,744

515,926

515,149

501,365

499,737

479,524

487,105

477,283

479,400

473,813

469,561

465,683

477,932

452,913

712,954

659,745

494,231

476,239

469,982

461,465

469,249

462,363

344,117

332,471

335,586

603,800

415,600

408,400

400,300

401,600

379,000

391,600

371,900

368,400

> Total Liabilities

0
0
0
327,500
329,400
347,700
333,000
354,300
351,800
359,200
364,700
537,600
384,948
394,608
404,527
555,289
565,892
556,802
568,435
580,976
600,384
621,403
671,040
667,146
702,721
715,524
723,420
732,601
718,773
727,842
730,362
739,185
748,090
753,330
755,490
751,205
745,793
746,850
740,118
745,361
727,158
722,114
731,571
724,316
755,688
751,226
798,760
803,268
860,903
879,799
933,792
934,180
957,954
927,813
973,213
894,703
911,439
905,645
972,547
953,426
991,041
997,895
1,011,738
1,018,903
1,022,523
1,009,173
1,035,595
1,024,319
1,023,677
1,012,266
1,018,338
1,013,407
1,006,880
1,489,828
1,521,646
1,671,855
1,656,325
1,712,628
1,745,571
1,752,897
1,808,425
1,858,977
1,924,142
1,916,995
1,926,277
1,990,429
2,043,889
2,066,410
2,083,123
2,121,124
2,139,987
2,149,849
2,364,652
2,554,328
2,649,211
2,721,051
2,977,169
2,893,150
2,939,523
3,670,317
3,811,969
3,792,915
3,854,403
3,789,905
4,735,244
4,706,463
4,655,181
4,673,935

4,673,935

4,655,181

4,706,463

4,735,244

3,789,905

3,854,403

3,792,915

3,811,969

3,670,317

2,939,523

2,893,150

2,977,169

2,721,051

2,649,211

2,554,328

2,364,652

2,149,849

2,139,987

2,121,124

2,083,123

2,066,410

2,043,889

1,990,429

1,926,277

1,916,995

1,924,142

1,858,977

1,808,425

1,752,897

1,745,571

1,712,628

1,656,325

1,671,855

1,521,646

1,489,828

1,006,880

1,013,407

1,018,338

1,012,266

1,023,677

1,024,319

1,035,595

1,009,173

1,022,523

1,018,903

1,011,738

997,895

991,041

953,426

972,547

905,645

911,439

894,703

973,213

927,813

957,954

934,180

933,792

879,799

860,903

803,268

798,760

751,226

755,688

724,316

731,571

722,114

727,158

745,361

740,118

746,850

745,793

751,205

755,490

753,330

748,090

739,185

730,362

727,842

718,773

732,601

723,420

715,524

702,721

667,146

671,040

621,403

600,384

580,976

568,435

556,802

565,892

555,289

404,527

394,608

384,948

537,600

364,700

359,200

351,800

354,300

333,000

347,700

329,400

327,500

> Total Current Liabilities

0
0
0
14,700
17,000
40,700
22,300
24,500
29,200
30,700
28,100
37,400
34,747
39,707
41,581
43,575
27,961
25,832
28,426
26,832
30,706
24,884
24,173
23,022
23,490
82,701
28,517
23,968
0
0
0
70,912
0
0
0
76,152
72,792
0
85,371
77,792
79,171
73,525
85,853
74,174
68,782
63,801
97,584
105,435
136,058
117,838
142,999
125,912
152,205
137,911
174,999
105,634
119,497
108,720
139,084
98,088
89,918
96,465
96,870
79,886
91,302
91,368
98,243
81,617
73,253
74,492
72,032
59,136
62,218
85,704
163,429
225,832
175,617
228,176
216,525
198,460
235,228
289,184
286,088
289,565
268,012
315,951
264,059
244,759
103,498
91,312
31,001
77,050
19,998
3,382
5,192
2,521
5,210
3,828
2,866,413
3,547,235
3,693,811
50,000
155,000
95,000
204,000
300,000
141,717
1,026,630

1,026,630

141,717

300,000

204,000

95,000

155,000

50,000

3,693,811

3,547,235

2,866,413

3,828

5,210

2,521

5,192

3,382

19,998

77,050

31,001

91,312

103,498

244,759

264,059

315,951

268,012

289,565

286,088

289,184

235,228

198,460

216,525

228,176

175,617

225,832

163,429

85,704

62,218

59,136

72,032

74,492

73,253

81,617

98,243

91,368

91,302

79,886

96,870

96,465

89,918

98,088

139,084

108,720

119,497

105,634

174,999

137,911

152,205

125,912

142,999

117,838

136,058

105,435

97,584

63,801

68,782

74,174

85,853

73,525

79,171

77,792

85,371

72,792

76,152

70,912

23,968

28,517

82,701

23,490

23,022

24,173

24,884

30,706

26,832

28,426

25,832

27,961

43,575

41,581

39,707

34,747

37,400

28,100

30,700

29,200

24,500

22,300

40,700

17,000

14,700

Short-term Debt

0
0
0
14,700
17,000
40,700
22,300
24,500
29,200
30,700
28,100
37,400
34,747
39,707
41,581
43,575
27,961
25,832
28,426
26,832
30,706
24,884
24,173
23,022
23,490
82,701
28,517
23,968
23,968
0
0
70,912
70,912
0
0
76,152
72,792
0
85,371
77,792
79,171
73,525
85,853
74,174
68,782
63,801
97,584
105,435
136,058
117,838
142,999
125,912
152,205
137,911
174,999
105,634
119,497
108,720
139,084
98,088
89,918
96,465
96,870
79,886
91,302
91,368
98,243
81,617
73,253
74,492
72,032
59,136
62,218
85,704
163,429
225,832
175,617
228,176
216,525
198,460
235,228
289,184
286,088
289,565
268,012
315,951
264,059
244,759
103,498
91,312
31,001
77,050
19,998
3,382
5,192
2,521
5,210
3,828
0
0
0
50,000
155,000
95,000
204,000
300,000
141,717
355,000

355,000

141,717

300,000

204,000

95,000

155,000

50,000

3,828

5,210

2,521

5,192

3,382

19,998

77,050

31,001

91,312

103,498

244,759

264,059

315,951

268,012

289,565

286,088

289,184

235,228

198,460

216,525

228,176

175,617

225,832

163,429

85,704

62,218

59,136

72,032

74,492

73,253

81,617

98,243

91,368

91,302

79,886

96,870

96,465

89,918

98,088

139,084

108,720

119,497

105,634

174,999

137,911

152,205

125,912

142,999

117,838

136,058

105,435

97,584

63,801

68,782

74,174

85,853

73,525

79,171

77,792

85,371

72,792

76,152

70,912

23,968

28,517

82,701

23,490

23,022

24,173

24,884

30,706

26,832

28,426

25,832

27,961

43,575

41,581

39,707

34,747

37,400

28,100

30,700

29,200

24,500

22,300

40,700

17,000

14,700

Short Long Term Debt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
88,155
0
0
0
248,774
175,617
228,176
216,525
214,181
235,228
299,414
295,993
1,075
275,675
323,586
0
996
103,498
91,312
31,001
77,050
19,998
3,382
5,192
2,521
5,210
3,828
0
0
0
50,000
155,000
95,000
204,000
300,000
0
355,000

355,000

300,000

204,000

95,000

155,000

50,000

3,828

5,210

2,521

5,192

3,382

19,998

77,050

31,001

91,312

103,498

996

323,586

275,675

1,075

295,993

299,414

235,228

214,181

216,525

228,176

175,617

248,774

88,155

Accounts payable

0
0
0
0
0
0
0
0
0
0
0
0
332,886
330,194
330,994
468,336
491,964
488,164
495,420
503,644
520,193
535,725
581,954
588,254
601,891
604,720
624,368
627,926
622,137
623,621
618,683
622,224
630,026
622,179
627,069
630,800
619,195
618,595
604,491
619,747
596,968
588,326
586,857
593,428
632,350
633,846
649,857
648,010
675,602
713,616
743,899
777,552
776,795
760,679
761,025
761,050
765,277
770,063
806,198
840,125
886,593
886,593
900,138
919,009
915,855
901,886
903,410
915,216
923,033
907,443
913,000
915,703
909,408
1,320,569
1,330,249
1,409,047
1,445,882
1,447,442
1,492,165
1,524,756
1,540,220
1,541,003
1,609,524
1,604,719
1,637,159
1,650,337
1,758,711
1,799,720
1,954,333
2,000,635
2,040,652
2,008,964
2,246,277
2,439,485
2,538,332
2,610,878
2,833,054
2,778,823
2,866,413
3,547,235
3,693,811
3,625,538
3,567,151
3,561,768
4,396,160
0
0
0

4,396,160

3,561,768

3,567,151

3,625,538

3,693,811

3,547,235

2,866,413

2,778,823

2,833,054

2,610,878

2,538,332

2,439,485

2,246,277

2,008,964

2,040,652

2,000,635

1,954,333

1,799,720

1,758,711

1,650,337

1,637,159

1,604,719

1,609,524

1,541,003

1,540,220

1,524,756

1,492,165

1,447,442

1,445,882

1,409,047

1,330,249

1,320,569

909,408

915,703

913,000

907,443

923,033

915,216

903,410

901,886

915,855

919,009

900,138

886,593

840,125

806,198

770,063

765,277

761,050

761,025

760,679

776,795

777,552

743,899

713,616

675,602

648,010

649,857

633,846

632,350

593,428

586,857

588,326

596,968

619,747

604,491

618,595

619,195

630,800

627,069

622,179

630,026

622,224

618,683

623,621

622,137

627,926

624,368

604,720

601,891

588,254

581,954

535,725

520,193

503,644

495,420

488,164

491,964

468,336

330,994

330,194

332,886

Other Current Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
770,063
806,198
840,125
886,593
886,593
900,138
919,009
915,855
901,886
903,410
915,216
923,033
907,443
913,000
915,703
909,408
1,320,569
1,330,249
1,409,047
1,445,882
1,447,442
1,492,165
1,524,756
1,540,220
1,541,003
1,609,524
1,604,719
1,637,159
1,650,337
1,758,711
1,799,720
1,954,333
2,000,635
2,040,652
2,008,964
2,246,277
2,439,485
2,538,332
2,610,878
2,833,054
2,778,823
2,866,413
3,547,235
3,693,811
3,625,538
-155,000
-95,000
4,396,160
0
0
671,630

671,630

4,396,160

-95,000

-155,000

3,625,538

3,693,811

3,547,235

2,866,413

2,778,823

2,833,054

2,610,878

2,538,332

2,439,485

2,246,277

2,008,964

2,040,652

2,000,635

1,954,333

1,799,720

1,758,711

1,650,337

1,637,159

1,604,719

1,609,524

1,541,003

1,540,220

1,524,756

1,492,165

1,447,442

1,445,882

1,409,047

1,330,249

1,320,569

909,408

915,703

913,000

907,443

923,033

915,216

903,410

901,886

915,855

919,009

900,138

886,593

840,125

806,198

770,063

> Long-term Liabilities

0
0
0
1,900
2,100
1,800
1,900
2,900
2,600
2,000
1,200
3,600
14,019
22,593
0
1,009
283
786
780
141
774
796
801
810
418
791
260
20,993
30,446
33,331
31,626
1,295
37,220
45,675
40,404
1,242
1,242
45,923
42,856
41,601
46,725
55,766
54,502
52,455
50,604
49,627
47,229
46,464
44,490
44,055
43,273
27,169
25,520
25,280
24,957
24,733
23,784
23,572
23,302
11,263
10,652
10,583
10,488
10,423
10,357
10,221
20,079
19,822
19,562
19,315
18,617
28,381
18,120
69,887
16,272
22,153
21,961
19,758
19,232
15,036
9,841
9,643
9,182
6,994
6,804
6,614
6,214
6,033
5,850
5,666
45,323
45,147
76,854
76,733
76,498
76,385
74,473
74,541
49,649
87,758
87,872
87,985
155,000
95,000
4,531,244
4,406,463
3,424,228
3,647,305

3,647,305

3,424,228

4,406,463

4,531,244

95,000

155,000

87,985

87,872

87,758

49,649

74,541

74,473

76,385

76,498

76,733

76,854

45,147

45,323

5,666

5,850

6,033

6,214

6,614

6,804

6,994

9,182

9,643

9,841

15,036

19,232

19,758

21,961

22,153

16,272

69,887

18,120

28,381

18,617

19,315

19,562

19,822

20,079

10,221

10,357

10,423

10,488

10,583

10,652

11,263

23,302

23,572

23,784

24,733

24,957

25,280

25,520

27,169

43,273

44,055

44,490

46,464

47,229

49,627

50,604

52,455

54,502

55,766

46,725

41,601

42,856

45,923

1,242

40,404

45,675

37,220

1,295

31,626

33,331

30,446

20,993

260

791

418

810

801

796

774

141

780

786

283

1,009

22,593

14,019

3,600

1,200

2,000

2,600

2,900

1,900

1,800

2,100

1,900

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
23,572
23,302
11,263
10,652
10,583
10,488
10,423
10,357
10,221
20,079
19,822
19,562
19,315
18,617
28,381
18,120
69,887
16,272
22,153
21,961
19,758
19,232
15,036
9,841
9,643
9,182
6,994
6,804
6,614
6,214
6,033
5,850
5,666
45,323
45,147
76,854
76,733
76,498
76,385
74,473
74,541
49,649
87,758
87,872
87,985
88,098
88,211
88,324
0
0
0

88,324

88,211

88,098

87,985

87,872

87,758

49,649

74,541

74,473

76,385

76,498

76,733

76,854

45,147

45,323

5,666

5,850

6,033

6,214

6,614

6,804

6,994

9,182

9,643

9,841

15,036

19,232

19,758

21,961

22,153

16,272

69,887

18,120

28,381

18,617

19,315

19,562

19,822

20,079

10,221

10,357

10,423

10,488

10,583

10,652

11,263

23,302

23,572

Other Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
3,296
2,871
2,942
3,270
3,545
3,025
2,843
2,915
2,875
2,582
4,133
3,943
4,749
4,322
2,532
1,752
4,059
3,399
3,758
2,738
3,279
2,688
2,551
3,934
4,800
4,336
7,400
6,221
4,294
4,497
4,359
4,259
3,952
3,952
4,090
3,359
4,753
4,290
3,621
3,547
3,434
3,943
12,232
3,286
2,881
3,290
3,963
3,950
3,878
4,254
4,242
9,585
5,009
5,698
13,863
7,664
7,800
11,016
14,689
10,187
17,134
13,668
11,696
14,823
12,865
17,252
17,649
14,645
23,136
19,147
19,348
15,717
14,302
16,506
13,738
15,265
18,350
21,706
20,497
13,606
11,701
18,782
19,315
31,267
64,432
35,958
23,461
35,324
30,286
29,392
44,154
30,658
46,760
32,261
0
0

32,261

46,760

30,658

44,154

29,392

30,286

35,324

23,461

35,958

64,432

31,267

19,315

18,782

11,701

13,606

20,497

21,706

18,350

15,265

13,738

16,506

14,302

15,717

19,348

19,147

23,136

14,645

17,649

17,252

12,865

14,823

11,696

13,668

17,134

10,187

14,689

11,016

7,800

7,664

13,863

5,698

5,009

9,585

4,242

4,254

3,878

3,950

3,963

3,290

2,881

3,286

12,232

3,943

3,434

3,547

3,621

4,290

4,753

3,359

4,090

3,952

4,259

4,359

4,497

4,294

6,221

7,400

4,336

4,800

3,934

2,551

2,688

3,279

2,738

3,758

3,399

4,059

1,752

2,532

4,322

4,749

3,943

4,133

2,582

2,875

2,915

2,843

3,025

3,545

3,270

2,942

2,871

3,296

> Total Stockholder Equity

0
0
0
40,900
42,400
43,900
46,000
47,300
48,500
49,200
50,900
66,200
51,962
53,233
54,974
70,833
72,742
74,065
75,894
75,718
75,459
76,849
79,788
80,952
81,260
82,975
79,402
80,214
81,818
77,228
79,673
78,654
77,024
79,134
77,495
75,864
75,172
73,356
76,573
76,223
76,122
73,742
74,036
73,920
75,789
73,287
73,297
77,102
78,457
78,049
82,259
80,628
82,257
86,991
91,101
88,048
103,122
108,576
113,858
114,445
115,404
118,938
121,008
120,792
120,576
114,316
112,524
113,007
117,323
121,020
121,401
123,560
126,771
182,575
186,151
198,047
203,982
212,491
215,437
213,216
218,062
226,687
238,063
242,074
241,240
247,510
248,789
262,320
272,951
284,825
293,223
299,309
303,736
331,352
339,968
350,097
347,355
366,908
377,524
472,432
393,886
321,449
265,619
292,295
374,642
366,991
315,982
404,415

404,415

315,982

366,991

374,642

292,295

265,619

321,449

393,886

472,432

377,524

366,908

347,355

350,097

339,968

331,352

303,736

299,309

293,223

284,825

272,951

262,320

248,789

247,510

241,240

242,074

238,063

226,687

218,062

213,216

215,437

212,491

203,982

198,047

186,151

182,575

126,771

123,560

121,401

121,020

117,323

113,007

112,524

114,316

120,576

120,792

121,008

118,938

115,404

114,445

113,858

108,576

103,122

88,048

91,101

86,991

82,257

80,628

82,259

78,049

78,457

77,102

73,297

73,287

75,789

73,920

74,036

73,742

76,122

76,223

76,573

73,356

75,172

75,864

77,495

79,134

77,024

78,654

79,673

77,228

81,818

80,214

79,402

82,975

81,260

80,952

79,788

76,849

75,459

75,718

75,894

74,065

72,742

70,833

54,974

53,233

51,962

66,200

50,900

49,200

48,500

47,300

46,000

43,900

42,400

40,900

Common Stock

0
0
0
24,800
25,700
26,600
30,700
31,700
32,500
33,300
34,200
45,200
38,071
38,764
40,862
49,451
50,226
51,047
51,867
55,419
56,402
57,330
58,277
62,631
63,764
64,879
65,957
71,177
72,405
73,577
74,669
80,200
81,371
82,484
83,548
84,595
85,594
86,506
87,434
88,366
89,288
90,149
90,924
91,741
92,556
93,156
93,747
94,217
94,684
95,163
95,405
95,650
95,770
95,890
96,014
96,142
103,885
104,012
104,137
104,261
104,382
104,504
104,504
104,504
104,503
104,504
105,905
105,905
105,934
105,963
105,992
106,021
106,079
165,185
165,344
176,287
176,488
177,826
178,027
178,317
178,365
178,761
185,910
186,903
186,594
186,931
185,840
186,163
186,483
185,687
186,018
186,345
209,214
208,390
208,644
208,763
208,199
208,312
208,539
306,123
304,670
304,707
304,838
305,340
364,318
364,644
364,929
365,305

365,305

364,929

364,644

364,318

305,340

304,838

304,707

304,670

306,123

208,539

208,312

208,199

208,763

208,644

208,390

209,214

186,345

186,018

185,687

186,483

186,163

185,840

186,931

186,594

186,903

185,910

178,761

178,365

178,317

178,027

177,826

176,488

176,287

165,344

165,185

106,079

106,021

105,992

105,963

105,934

105,905

104,504

104,503

104,504

104,382

104,261

104,137

104,012

103,885

96,142

96,014

95,890

95,770

95,650

95,405

95,163

94,684

94,217

93,747

93,156

92,556

91,741

90,924

90,149

89,288

88,366

87,434

86,506

85,594

84,595

83,548

82,484

81,371

80,200

74,669

73,577

72,405

71,177

65,957

64,879

63,764

62,631

58,277

57,330

56,402

55,419

51,867

51,047

50,226

49,451

40,862

38,764

38,071

45,200

34,200

33,300

32,500

31,700

30,700

26,600

25,700

24,800

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
-2,155
-346
2,133
3,527
5,250
7,175
8,683
10,124
11,427
12,484
14,215
15,844
17,630
19,350
20,944
22,603
22,863
23,948
26,316
30,036
33,973
38,266
42,547
46,973
51,329
55,731
59,208
65,168
71,305
77,165
83,630
89,518
95,557
101,944
108,851
114,351
122,061
129,818
138,073
147,583
160,042
172,939
173,896
184,302
194,809
204,808
212,375
213,013
0
0
0

213,013

212,375

204,808

194,809

184,302

173,896

172,939

160,042

147,583

138,073

129,818

122,061

114,351

108,851

101,944

95,557

89,518

83,630

77,165

71,305

65,168

59,208

55,731

51,329

46,973

42,547

38,266

33,973

30,036

26,316

23,948

22,863

22,603

20,944

19,350

17,630

15,844

14,215

12,484

11,427

10,124

8,683

7,175

5,250

3,527

2,133

-346

-2,155

Accumulated Other Comprehensive Income

0
0
0
400
400
300
700
600
100
-500
-500
-3,000
-1,013
-877
-364
372
1,333
1,434
2,509
1,741
1,246
2,599
4,657
4,887
4,638
5,484
2,050
1,870
2,919
-1,703
348
893
-1,362
-27
-1,365
-2,536
-2,540
-4,705
-1,581
-1,345
-1,187
-2,714
-1,264
-653
1,071
-1,818
-1,678
2,292
3,084
2,140
5,356
3,344
4,411
7,399
8,936
2,907
2,950
6,719
10,067
8,051
7,495
9,184
9,329
7,647
5,991
33
-4,217
-5,465
-2,810
-957
-615
1,093
2,587
-975
1,335
133
2,315
5,549
4,001
-2,791
-2,557
1,316
876
596
-6,595
-6,799
-10,671
-4,030
595
7,877
10,994
9,826
-28
20,036
20,550
22,032
9,932
16,804
14,260
9,295
-79,500
-162,820
-229,162
-210,490
-176,694
-193,528
-252,213
-172,554

-172,554

-252,213

-193,528

-176,694

-210,490

-229,162

-162,820

-79,500

9,295

14,260

16,804

9,932

22,032

20,550

20,036

-28

9,826

10,994

7,877

595

-4,030

-10,671

-6,799

-6,595

596

876

1,316

-2,557

-2,791

4,001

5,549

2,315

133

1,335

-975

2,587

1,093

-615

-957

-2,810

-5,465

-4,217

5,991

7,647

9,329

9,184

7,495

8,051

10,067

6,719

2,950

2,907

8,936

7,399

4,411

3,344

5,356

2,140

3,084

2,292

-1,678

-1,818

1,071

-653

-1,264

-2,714

-1,187

-1,345

-1,581

-4,705

-2,540

-2,536

-1,365

-27

-1,362

893

348

-1,703

2,919

1,870

2,050

5,484

4,638

4,887

4,657

2,599

1,246

1,741

2,509

1,434

1,333

372

-364

-877

-1,013

-3,000

-500

100

600

700

300

400

Capital Surplus

Treasury Stock

-25,995

-14,930

-14,865

-15,247

-15,586

-16,882

-18,214

-18,250

-18,359

-18,771

-19,044

-19,135

-19,940

-5,713

-5,733

-4,296

-3,645

-3,443

-3,545

-3,927

-4,633

-4,634

-4,719

-4,857

-4,689

-4,476

-4,498

-3,326

-1,616

-1,648

-42

-25,503

-25,036

-24,894

-24,716

-24,401

-23,963

-22,470

-21,319

-20,415

-19,363

-18,861

-18,482

-16,904

-15,610

-14,298

-14,046

-13,397

-12,607

-11,519

-10,106

-9,120

-8,502

-6,701

-5,891

-4,970

-4,407

-3,789

-2,775

-2,114

-1,761

-1,216

-1,177

-1,175

-1,087

Other Stockholders Equity

0
0
0
0
0
0
-100
-300
0
-100
0
1,300
-2,100
-2,052
-1,541
-844
117
218
748
-373
-1,529
-1,190
250
-4,970
-5,891
-6,701
-8,502
-9,120
-10,106
-11,519
-12,607
-13,397
-14,046
-14,298
-15,610
-16,904
-18,482
67,645
68,071
-20,415
-21,319
-22,470
-23,963
67,340
67,840
68,262
68,711
68,714
-25,503
-25,503
-25,503
-25,503
-25,503
-25,503
-25,503
-25,503
0
104,012
200,765
8,051
104,382
104,504
104,504
-42
-42
-1,648
-1,648
-1,648
-1,616
-1,616
-3,326
-4,498
-4,498
-4,498
-4,476
-4,689
-4,857
-4,857
-4,857
-4,857
-4,719
-4,719
-4,634
-4,633
-3,927
-3,927
-3,545
-3,443
-3,645
-4,296
-5,733
-5,713
-19,940
-19,135
-19,044
-18,771
-18,359
-18,250
-18,214
-16,882
-15,586
-15,247
-14,865
-14,930
-25,995
-25,737
-25,287
-25,093

-25,093

-25,287

-25,737

-25,995

-14,930

-14,865

-15,247

-15,586

-16,882

-18,214

-18,250

-18,359

-18,771

-19,044

-19,135

-19,940

-5,713

-5,733

-4,296

-3,645

-3,443

-3,545

-3,927

-4,633

-4,634

-4,719

-4,857

-4,689

-4,476

-4,498

-3,326

-1,616

-1,648

-42

104,504

104,382

8,051

200,765

104,012

-25,503

68,714

68,711

68,262

67,840

67,340

-23,963

-22,470

-21,319

-20,415

68,071

67,645

-18,482

-16,904

-15,610

-14,298

-14,046

-13,397

-12,607

-11,519

-10,106

-9,120

-8,502

-6,701

-5,891

-4,970

250

-1,190

-1,529

-373

748

218

117

-844

-1,541

-2,052

-2,100

1,300

-100

-300

-100

Balance Sheet

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31
Accounts Payable	0	3,561,768	3,547,235	2,610,878	2,008,964	1,799,720	1,604,719	1,524,756	1,409,047	915,703	915,216	919,009	840,125	761,050	777,552	648,010	593,428	619,747	630,800	622,224	627,926	588,254	503,644	468,336	0	0	0	0	0
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Other Comprehensive Income	-172,554	-210,490	9,295	22,032	9,826	-4,030	596	-2,791	133	1,093	-5,465	7,647	8,051	2,907	3,344	2,292	-653	-1,345	-2,536	893	1,870	4,887	1,741	372	-900	276	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
Capital Lease Obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Stock	365,305	305,340	306,123	208,763	186,345	186,163	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Surpluse	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	28,896	75,551	112,790	254,621	70,760	57,926	57,614	41,778	56,014	27,428	27,513	37,759	14,161	30,772	25,713	23,803	25,022	24,447	31,614	29,619	30,950	31,204	23,871	23,449	23,700	22,680	19,182	18,969	29,396
Cash And Equivalents	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash And Short Term Investments	-103,658	1,289,420	1,540,467	830,221	502,993	420,232	411,116	389,673	416,812	401,239	435,942	478,297	14,161	30,772	25,713	23,803	25,022	24,447	31,614	29,619	30,950	31,204	23,871	23,449	23,700	22,680	19,182	18,969	29,396
Common Stock	365,305	305,340	306,123	208,763	186,345	186,163	186,903	178,317	176,287	106,021	105,905	104,504	104,261	96,142	95,650	94,217	91,741	88,366	84,595	80,200	71,177	62,631	55,419	49,451	37,300	31,661	24,792	24,254	4,111
Common Stock Shares Outstanding	37,498	33,929	29,280	28,394	27,876	27,974	27,619	27,000	22,678	18,675	18,773	18,792	18,272	13,564	13,363	13,104	13,005	13,118	13,000	13,056	12,940	12,898	15,064	8,318	8,318	8,113	7,838	7,935	3,850
Common Stock Total Equity	0	305,340	306,123	208,763	186,345	186,163	186,903	178,317	176,287	106,021	105,905	104,504	104,261	96,142	95,650	0	0	88,366	84,595	80,200	71,177	62,631	55,419	49,451	37,300	31,661	24,792	24,254	4,111
Current Deferred Revenue	0	0	0	0	0	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
Deferred Long Term Liab	0	0	0	0	0	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	490,273	450,441	433,432	392,450	429,595	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Good Will	167,446	94,640	94,240	45,775	38,201	38,201	38,201	37,164	35,090	5,591	6,354	3,709	3,709	3,709	3,709	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets	22,842	7,026	8,366	3,842	4,444	5,751	7,168	7,990	7,821	3,222	3,989	2,323	2,732	3,211	3,791	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Inventory	0	73	0	0	19	0	171	482	942	659	329	3,958	1,262	532	374	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Liabilities And Stockholders Equity	5,078,350	4,082,200	4,142,749	3,071,148	2,449,158	2,328,730	2,159,069	1,966,113	1,869,902	1,136,967	1,137,326	1,139,695	1,067,871	982,751	1,014,808	880,370	798,236	821,584	827,069	817,839	812,815	748,098	656,694	626,122	431,100	401,621	368,449	338,112	314,229
Long Term Debt	1,115,293	88,211	87,758	76,385	45,147	6,033	6,994	15,036	22,153	28,381	19,822	10,423	11,263	22,982	25,977	42,684	41,211	32,132	32,602	33,506	20,993	20,141	14,667	26,117	0	0	0	0	0
Long Term Debt Total	0	88,211	87,758	76,385	45,147	6,033	6,994	15,036	22,153	28,381	19,822	10,423	11,263	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	1,352,905	1,301,469	1,458,136	2,636,266	2,231,885	2,125,675	1,565,338	1,417,138	1,289,656	656,731	623,274	582,587	562,663	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
Net Debt	414,767	107,660	-25,032	-175,715	51,437	192,866	238,945	171,718	191,971	60,089	73,926	52,550	95,190	99,595	127,368	128,096	101,607	94,946	45,780	42,588	14,011	-7,372	3,102	21,135	21,000	7,208	648	-1,198	-18,801
Net Invested Capital	1,874,708	475,506	560,190	429,003	421,506	513,112	538,633	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Tangible Assets	0	190,629	472,432	300,480	256,664	218,368	196,705	168,062	155,136	114,747	102,664	114,760	108,004	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Working Capital	-922,972	1,194,420	-1,318,949	827,700	425,943	1,609,622	1,408,518	1,329,279	1,182,657	662,140	605,194	571,260	546,852	541,906	557,835	-81,632	-49,152	-53,345	-44,538	-41,293	6,982	8,182	-2,961	-20,126	-6,700	0	0	1,198	18,801
Non Current Assets Total	4,974,692	1,442,308	1,598,262	657,718	506,604	474,483	460,986	438,374	461,413	415,691	450,515	488,549	422,931	335,211	331,061	285,744	234,667	270,543	279,529	308,696	308,052	263,981	156,584	140,310	84,400	89,449	72,645	51,309	52,043
Non Current Liabilities Other	0	44,926	35,324	31,267	18,688	16,032	15,717	14,645	14,823	10,187	7,664	9,585	3,950	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	3,647,305	95,000	87,758	76,385	45,147	6,033	6,994	15,036	22,153	28,381	19,822	10,423	11,263	24,733	27,169	46,464	52,455	41,601	1,242	1,295	20,993	810	141	1,009	14,300	29,888	19,830	0	0
Non Currrent Assets Other	472,282	-1,442,308	-1,598,262	-657,718	-506,604	426,148	405,577	375,784	296,099	-12,840	-60,408	-482,517	-416,490	-328,291	-323,561	-285,744	-234,667	-270,543	-279,529	-308,696	-308,052	-263,981	-156,584	-140,310	-84,400	-89,449	-72,645	-51,309	-52,043
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
Other Assets	0	1,350,472	1,004,020	1,583,209	1,439,561	-134	2,620,055	2,404,487	2,331,315	1,552,658	1,587,841	1,628,244	1,490,802	1,317,962	1,345,869	570,823	538,547	526,594	515,926	479,524	473,813	452,913	476,239	462,363	323,000	289,492	276,622	267,834	232,790
Other Current Assets	103,658	75,551	125,250	254,621	70,779	1,434,149	1,286,967	1,138,066	991,677	320,037	250,869	172,849	630,779	616,768	658,034	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Current Liab	671,630	-95,000	2,858,583	-2,521	-77,050	1,819,527	1,625,221	1,524,756	1,409,047	915,703	915,216	919,009	840,125	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Liab	0	30,658	35,324	31,267	13,606	15,265	15,064	13,960	14,034	10,187	7,664	9,585	3,950	3,286	3,547	3,359	4,259	6,221	3,934	2,738	1,752	3,943	2,915	3,270	0	0	0	0	0
Other Stockholder Equity	-25,093	-14,930	-16,882	-18,771	-5,713	-3,443	-4,633	-4,857	-4,689	-4,498	-1,648	-42	8,051	-25,503	-25,503	68,714	67,340	-20,415	-16,904	-13,397	-9,120	-4,970	-373	-844	-1,000	276	414	-4,211	16,274
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
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
Property Plant And Equipment Gross	74,146	64,726	62,439	25,620	23,817	21,211	22,286	23,225	24,190	17,049	17,187	18,429	16,461	13,944	14,193	14,139	14,516	14,744	15,143	15,655	15,871	12,892	13,009	12,549	8,100	7,785	6,025	5,698	5,563
Property Plant And Equipment Net	44,364	39,173	37,520	25,620	23,817	21,211	22,286	23,225	24,190	17,049	17,187	18,429	16,461	13,944	14,193	14,139	14,516	14,744	15,143	15,655	15,871	12,892	13,009	12,549	8,100	7,785	6,025	5,698	5,563
Property Plant Equipment	0	39,173	37,520	25,620	23,817	21,211	22,286	23,225	24,190	17,049	17,187	18,429	16,461	13,944	14,193	14,139	14,516	14,744	15,143	15,655	15,871	12,892	13,009	12,549	0	0	0	0	0
Retained Earnings	236,757	212,375	173,896	138,073	108,851	83,630	59,208	42,547	26,316	20,944	14,215	8,683	2,133	14,502	7,137	6,096	7,233	9,617	10,709	10,958	16,287	18,404	20,672	22,226	15,600	15,337	15,717	14,766	13,591
Retained Earnings Total Equity	0	212,375	173,896	138,073	108,851	83,630	59,208	42,547	26,316	20,944	14,215	8,683	2,133	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt	355,000	95,000	0	2,521	77,050	244,759	289,565	198,460	248,774	88,155	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt Total	443,663	183,211	87,758	78,906	122,197	250,792	296,559	213,496	247,985	87,517	101,439	90,309	109,351	130,367	153,081	151,899	126,629	119,393	77,394	72,207	44,961	23,832	26,973	44,584	44,700	29,888	19,830	17,771	10,596
Short Term Debt	355,000	95,000	833	2,521	77,050	244,759	289,565	198,460	225,832	59,136	81,617	79,886	98,088	105,634	125,912	105,435	74,174	77,792	76,152	70,912	23,968	23,022	26,832	43,575	30,400	0	0	17,771	10,596
Short Term Investments	1,299,701	1,268,025	1,427,677	575,600	432,233	402,190	393,331	369,995	394,312	389,829	422,985	464,088	400,029	0	25,447	246	6,083	9,591	0	3,951	2,864	4,537	41,542	11,457	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
Total Assets	5,078,350	4,082,200	4,142,749	3,071,148	2,449,158	2,328,730	2,159,069	1,966,113	1,869,902	1,136,967	1,137,326	1,139,695	1,067,871	982,751	1,014,808	880,370	798,236	821,584	827,069	817,839	812,815	748,098	656,694	626,122	431,100	401,621	368,449	338,112	314,229
Total Current Assets	103,658	1,289,420	1,540,467	830,221	502,993	1,854,381	1,698,083	1,527,739	1,408,489	721,276	686,811	651,146	644,940	647,540	683,747	23,803	25,022	24,447	31,614	29,619	30,950	31,204	23,871	23,449	23,700	22,680	19,182	18,969	29,396
Total Current Liabilities	1,026,630	95,000	2,859,416	2,521	77,050	244,759	289,565	198,460	225,832	59,136	81,617	79,886	98,088	105,634	125,912	105,435	74,174	77,792	76,152	70,912	23,968	23,022	26,832	43,575	30,400	0	0	17,771	10,596
Total Liab	4,673,935	3,789,905	87,758	2,721,051	2,149,849	2,066,410	1,916,995	1,752,897	1,671,855	1,013,407	1,024,319	1,018,903	953,426	894,703	934,180	803,268	724,316	745,361	751,205	739,185	732,601	667,146	580,976	555,289	379,200	354,347	327,526	303,303	280,253
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
Total Stockholder Equity	404,415	292,295	472,432	350,097	299,309	262,320	242,074	213,216	198,047	123,560	113,007	120,792	114,445	88,048	80,628	77,102	73,920	76,223	75,864	78,654	80,214	80,952	75,718	70,833	51,900	47,274	40,923	34,809	33,976
Treasury Stock	0	-14,930	-16,882	-18,771	-5,713	-3,443	-4,633	-4,857	-4,689	-4,498	-1,648	-42	0	-25,503	-25,503	-25,503	-24,401	-20,415	-16,904	-13,397	-9,120	-4,970	-2,114	-1,216	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

	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
Accounts Payable	0	0	0	4,396,160	3,561,768	3,567,151	3,625,538	3,693,811	3,547,235	2,866,413	2,778,823	2,833,054	2,610,878	2,538,332	2,439,485	2,246,277	2,008,964	2,040,652	2,000,635	1,954,333	1,799,720	1,758,711	1,650,337	1,637,159	1,604,719	1,609,524	1,541,003	1,540,220	1,524,756	1,492,165	1,447,442	1,445,882	1,409,047	1,330,249	1,320,569	909,408	915,703	913,000	907,443	923,033	915,216	903,410	901,886	915,855	919,009	900,138	886,593	886,593	840,125	806,198	770,063	765,277	761,050	761,025	760,679	776,795	777,552	743,899	713,616	675,602	648,010	649,857	633,846	632,350	593,428	586,857	588,326	596,968	619,747	604,491	618,595	619,195	630,800	627,069	622,179	630,026	622,224	618,683	623,621	622,137	627,926	624,368	604,720	601,891	588,254	581,954	535,725	520,193	503,644	495,420	488,164	491,964	468,336	330,994	330,194	332,886	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Other Comprehensive Income	-172,554	-252,213	-193,528	-176,694	-210,490	-229,162	-162,820	-79,500	9,295	14,260	16,804	9,932	22,032	20,550	20,036	-28	9,826	10,994	7,877	595	-4,030	-10,671	-6,799	-6,595	596	876	1,316	-2,557	-2,791	4,001	5,549	2,315	133	1,335	-975	2,587	1,093	-615	-957	-2,810	-5,465	-4,217	33	5,991	7,647	9,329	9,184	7,495	8,051	10,067	6,719	2,950	2,907	8,936	7,399	4,411	3,344	5,356	2,140	3,084	2,292	-1,678	-1,818	1,071	-653	-1,264	-2,714	-1,187	-1,345	-1,581	-4,705	-2,540	-2,536	-1,365	-27	-1,362	893	348	-1,703	2,919	1,870	2,050	5,484	4,638	4,887	4,657	2,599	1,246	1,741	2,509	1,434	1,333	372	-364	-877	-1,013	-3,000	-500	-500	100	600	700	300	400	400	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
Capital Lease Obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Stock	365,305	364,929	364,644	364,318	305,340	304,838	304,707	304,670	306,123	208,539	208,312	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Surpluse	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	28,896	93,923	116,063	128,001	75,551	79,981	65,458	137,627	112,790	79,808	149,357	326,385	254,621	199,575	103,954	83,107	70,760	85,675	64,007	69,672	57,926	75,635	76,623	52,149	57,614	84,006	64,640	61,251	41,778	67,372	62,184	34,619	56,014	34,344	18,204	26,929	27,428	28,294	28,070	29,333	27,513	40,303	26,587	57,312	37,759	79,494	75,559	13,833	14,161	10,930	28,170	44,098	30,772	20,936	25,767	23,056	25,713	23,282	22,655	23,642	23,803	21,734	24,768	27,438	25,022	23,203	20,454	26,664	24,447	23,646	25,962	31,526	31,614	29,736	28,753	27,431	29,619	25,297	27,248	25,742	30,950	33,600	30,274	31,364	31,204	24,936	25,544	23,592	23,871	22,774	23,615	27,590	23,449	16,786	17,205	14,523	0	0	0	0	0	0	0	0	0	0	0	0
Cash And Equivalents	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash And Short Term Investments	1,403,359	1,304,659	1,432,941	1,483,450	1,289,420	1,315,947	1,382,783	1,492,850	1,456,827	1,210,294	1,020,454	826,031	596,103	504,101	497,748	478,986	455,462	445,576	446,073	424,639	420,232	409,648	406,911	405,829	411,116	417,745	412,345	396,649	389,673	387,468	398,831	406,864	416,812	395,568	404,523	381,719	401,239	419,614	424,000	441,057	435,942	451,817	455,953	453,553	478,297	15,927	14,410	13,833	14,161	10,930	28,170	44,098	30,772	20,936	25,767	23,056	25,713	23,282	22,655	23,642	23,803	21,734	24,768	27,438	25,022	23,203	20,454	26,664	24,447	23,646	25,962	31,526	31,614	29,736	28,753	27,431	29,619	25,297	27,248	25,742	30,950	33,600	30,274	31,364	31,204	24,936	25,544	23,592	23,871	22,774	23,615	27,590	23,449	16,786	17,205	14,523	0	0	0	0	0	0	0	0	0	0	0	0
Common Stock	365,305	364,929	364,644	364,318	305,340	304,838	304,707	304,670	306,123	208,539	208,312	208,199	208,763	208,644	208,390	209,214	186,345	186,018	185,687	186,483	186,163	185,840	186,931	186,594	186,903	185,910	178,761	178,365	178,317	178,027	177,826	176,488	176,287	165,344	165,185	106,079	106,021	105,992	105,963	105,934	105,905	105,905	104,504	104,503	104,504	104,504	104,504	104,382	104,261	104,137	104,012	103,885	96,142	96,014	95,890	95,770	95,650	95,405	95,163	94,684	94,217	93,747	93,156	92,556	91,741	90,924	90,149	89,288	88,366	87,434	86,506	85,594	84,595	83,548	82,484	81,371	80,200	74,669	73,577	72,405	71,177	65,957	64,879	63,764	62,631	58,277	57,330	56,402	55,419	51,867	51,047	50,226	49,451	40,862	38,764	38,071	45,200	34,200	33,300	32,500	31,700	30,700	26,600	25,700	24,800	0	0	0
Common Stock Shares Outstanding	37,503	37,379	37,320	37,933	34,055	33,932	33,923	33,937	32,074	28,361	28,353	28,336	28,393	28,291	28,280	28,710	27,829	27,819	27,931	27,983	27,781	28,002	27,979	27,918	27,941	27,698	27,395	27,341	27,048	27,048	26,965	26,937	27,027	25,672	19,398	18,409	18,436	18,706	18,781	18,778	18,776	18,776	18,747	18,795	18,799	18,802	18,800	18,766	18,766	18,701	18,674	16,957	16,957	13,577	13,547	13,520	13,520	13,416	13,339	13,232	13,232	13,139	13,089	13,262	13,262	12,562	12,667	12,921	12,921	13,469	12,587	13,080	13,080	12,675	13,300	12,788	12,788	12,965	12,321	13,243	13,243	13,372	13,268	12,751	12,751	12,517	12,819	13,086	13,086	12,792	12,238	12,997	12,997	8,314	8,408	8,579	8,190	8,060	8,160	8,180	8,130	7,990	7,870	7,790	7,920	7,700	7,640	7,580
Common Stock Total Equity	0	0	0	364,318	305,340	304,838	304,707	304,670	306,123	208,539	208,312	208,199	208,763	208,644	208,390	209,214	186,345	186,018	185,687	186,483	186,163	185,840	186,931	186,594	186,903	185,910	178,761	178,365	178,317	178,027	177,826	176,488	176,287	165,344	165,185	106,079	106,021	105,992	105,963	105,934	105,905	105,905	104,504	104,503	104,504	104,504	104,504	104,261	104,261	104,137	104,012	103,885	96,142	96,014	95,890	95,770	95,650	95,405	95,163	94,684	0	0	0	0	0	90,924	90,149	89,288	88,366	0	0	85,594	84,595	83,548	82,484	81,371	80,200	74,669	73,577	72,405	71,177	65,957	64,879	63,764	62,631	58,277	57,330	56,402	55,419	51,867	51,047	50,226	49,451	40,862	38,764	38,071	45,200	34,200	33,300	32,500	31,700	30,700	26,600	25,700	24,800	0	0	0
Current Deferred Revenue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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
Deferred Long Term Liab	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	511,559	490,273	496,420	474,753	462,393	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	167,446	167,907	167,907	167,907	94,640	94,640	94,240	94,240	94,240	45,775	45,775	45,775	45,775	47,434	47,360	47,360	38,201	38,201	38,201	38,201	38,201	38,201	38,201	38,201	38,201	38,201	37,164	37,164	37,164	36,939	36,939	35,090	35,090	32,272	32,272	5,591	5,591	6,354	6,354	6,354	6,354	6,343	3,709	3,709	3,709	3,709	3,709	3,709	3,709	3,709	3,709	3,709	3,709	3,709	3,709	3,709	3,709	3,679	3,679	3,679	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	22,842	23,419	24,144	25,366	7,026	7,728	7,527	7,947	8,366	2,895	3,210	3,526	3,842	4,174	4,506	4,838	4,444	4,771	5,097	5,424	5,751	6,104	6,460	6,814	7,168	7,554	7,261	7,625	7,990	8,359	8,779	7,484	7,821	6,993	7,297	3,055	3,222	3,414	3,606	3,797	3,989	4,203	2,127	2,225	2,323	2,425	2,528	2,630	2,732	2,844	2,956	3,068	3,211	3,356	3,501	3,646	3,791	3,942	4,092	4,240	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Inventory	0	0	212	94	73	66	33	216	0	314	30	30	0	256	282	362	19	574	1,174	208	1,237	1,428	743	458	443	721	819	1,416	837	2,654	2,309	1,043	2,711	1,618	1,527	290	659	1,276	627	1,200	329	1,224	4,907	4,740	3,958	4,745	4,130	3,739	1,262	569	799	856	532	326	145	77	374	329	355	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Liabilities And Stockholders Equity	5,078,350	4,971,163	5,073,454	5,109,886	4,082,200	4,120,022	4,114,364	4,205,855	4,142,749	3,317,047	3,260,058	3,324,524	3,071,148	2,989,179	2,885,680	2,668,388	2,449,158	2,433,210	2,405,949	2,356,074	2,328,730	2,292,678	2,237,939	2,167,517	2,159,069	2,162,205	2,085,664	2,026,487	1,966,113	1,961,008	1,925,119	1,860,307	1,869,902	1,707,797	1,672,403	1,133,651	1,136,967	1,139,739	1,133,286	1,141,000	1,137,326	1,148,119	1,123,489	1,143,099	1,139,695	1,132,746	1,116,833	1,106,445	1,067,871	1,086,405	1,014,221	1,014,561	982,751	1,064,314	1,014,804	1,040,211	1,014,808	1,016,051	957,848	939,360	880,370	872,057	824,513	831,477	798,236	805,607	795,856	803,280	821,584	816,691	820,206	820,965	827,069	832,985	832,464	825,114	817,839	810,035	805,070	800,591	812,815	802,822	798,499	783,981	748,098	750,828	698,252	675,843	656,694	644,329	630,867	638,634	626,122	459,501	447,841	436,910	603,800	415,600	408,400	400,300	401,600	379,000	391,600	371,800	368,400	0	0	0
Long Term Debt	1,115,293	88,550	88,437	88,324	88,211	88,098	87,985	87,872	87,758	49,649	74,541	74,473	76,385	76,498	76,733	76,854	45,147	45,323	5,666	5,850	6,033	6,214	6,614	6,804	6,994	9,182	9,643	9,841	15,036	19,232	19,758	21,961	22,153	16,272	69,887	18,120	28,381	18,617	19,315	19,562	19,822	20,079	10,221	10,357	10,423	10,488	10,583	10,652	11,263	23,302	23,572	23,784	24,733	24,957	25,280	25,520	27,169	43,273	44,055	44,490	46,464	47,229	49,627	50,604	52,455	54,502	55,766	46,725	41,601	42,856	45,923	49,006	39,508	40,404	45,675	37,220	43,311	31,626	33,331	30,446	44,961	28,777	23,781	23,908	23,832	24,974	25,680	31,480	26,973	29,206	26,618	28,244	44,584	42,348	26,982	15,965	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Debt Total	0	0	0	88,324	88,211	88,098	87,985	87,872	87,758	49,649	74,541	74,473	76,385	76,498	76,733	76,854	45,147	45,323	5,666	5,850	6,033	6,214	6,614	6,804	6,994	9,182	9,643	9,841	15,036	19,232	19,758	21,961	22,153	16,272	69,887	18,120	28,381	18,617	19,315	19,562	19,822	20,079	10,221	10,357	10,423	10,488	10,583	10,652	11,263	23,302	23,572	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	1,352,905	1,246,078	1,361,853	1,395,119	1,301,469	1,329,532	1,396,133	1,497,645	1,458,136	1,202,402	1,002,929	2,819,328	2,636,266	2,616,402	2,605,649	2,412,945	2,231,885	431,049	2,191,627	411,230	2,125,675	2,069,579	2,017,304	1,971,584	1,565,338	1,539,835	1,494,110	1,451,240	1,417,138	1,387,250	1,350,501	1,306,599	1,289,656	1,175,288	1,127,951	666,207	656,731	640,543	630,693	619,825	623,274	604,996	593,860	589,342	582,587	568,852	567,123	570,376	562,663	557,011	557,828	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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
Net Debt	414,767	136,288	272,374	164,323	107,660	163,117	72,527	-49,755	-25,032	-30,159	-70,988	-246,702	-175,715	-117,885	-23,839	13,745	51,437	-9,351	32,971	39,676	192,866	194,638	245,942	222,667	238,945	211,264	234,187	183,818	171,718	168,385	185,750	162,959	191,971	145,357	137,387	53,409	60,089	62,355	65,737	63,482	73,926	78,019	75,002	44,347	52,550	27,864	31,489	86,737	95,190	151,456	104,122	99,183	99,595	179,020	137,424	154,669	127,368	162,990	139,238	156,906	128,096	123,079	88,660	91,948	101,607	117,152	108,837	99,232	94,946	104,581	19,961	42,508	45,780	10,668	16,922	9,789	42,588	6,329	6,083	4,704	14,011	-4,823	53,218	-7,456	-7,372	38	136	7,888	3,102	6,432	3,003	654	21,135	24,795	45,095	34,243	37,400	28,100	30,700	29,200	24,500	22,300	40,700	17,000	14,700	0	0	0
Net Invested Capital	1,874,708	404,532	755,428	666,966	475,506	508,717	459,434	481,758	560,190	427,173	445,277	427,038	429,003	421,658	411,467	400,449	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Tangible Assets	0	0	174,940	181,369	190,629	265,619	321,449	393,886	472,432	377,524	366,908	298,054	300,480	288,360	279,486	251,399	256,664	250,251	241,527	229,326	218,368	204,484	202,849	196,225	196,705	192,128	182,262	173,273	168,062	170,139	166,773	161,408	155,136	146,886	143,006	118,125	114,747	111,633	111,060	107,201	102,664	101,978	108,480	114,642	114,760	114,874	112,701	109,065	108,004	107,305	101,911	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-922,972	1,162,942	1,132,941	1,279,450	1,194,420	1,160,947	1,332,783	-2,200,961	-2,006,768	-1,656,119	2,179,459	2,434,872	2,410,909	2,416,611	2,314,756	2,114,556	1,865,504	1,903,910	1,815,405	1,773,376	1,609,622	1,565,944	1,460,435	1,442,093	1,408,518	1,412,351	1,337,381	1,346,186	1,329,279	1,306,954	1,248,688	1,230,971	1,182,657	1,102,627	1,137,352	675,905	662,140	635,801	622,139	612,588	605,194	583,636	564,560	588,180	571,260	581,681	576,368	581,152	546,852	543,239	525,902	559,481	541,906	522,814	530,698	549,885	557,835	530,287	536,297	510,327	-81,632	198,523	214,500	199,808	-49,152	170,308	184,888	193,387	-53,345	181,439	0	205,499	-44,538	0	0	0	-41,293	0	0	0	6,982	289,826	235,786	7,874	8,182	763	660	-7,114	-2,961	-5,652	-2,217	-371	-20,126	-24,795	-22,502	-20,224	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Assets Total	4,974,692	1,246,078	1,361,853	1,395,119	1,442,308	1,471,227	1,534,930	1,636,937	1,598,262	1,275,862	1,076,771	884,442	657,718	567,376	561,451	533,695	506,604	498,299	499,232	479,200	474,483	462,675	461,553	457,412	460,986	463,586	459,099	445,073	438,374	437,529	448,255	453,719	461,413	441,741	449,347	395,528	415,691	431,906	436,655	455,159	450,515	466,240	467,561	463,617	488,549	454,195	444,000	435,375	422,931	404,082	379,599	335,583	335,211	366,501	346,195	338,121	331,061	342,765	303,713	292,975	285,744	14,246	14,350	14,340	234,667	14,561	14,632	14,593	270,543	14,845	14,950	14,930	279,529	15,280	15,351	297,946	308,696	15,711	15,870	16,055	308,052	14,918	14,329	274,685	263,981	12,938	12,963	158,020	156,584	151,573	145,787	141,795	140,310	98,598	98,165	86,801	0	0	0	0	0	0	0	-100	0	0	0	0
Non Current Liabilities Other	0	0	0	46,760	44,926	44,154	29,392	30,286	35,324	23,461	35,958	64,432	31,267	29,189	28,637	21,523	18,688	23,011	23,511	19,442	16,032	14,905	17,527	14,302	15,717	19,348	19,147	23,136	14,645	17,649	17,252	12,865	14,823	11,696	13,668	17,134	10,187	14,689	11,016	7,800	7,664	13,863	5,698	5,009	9,585	4,242	4,254	3,878	3,950	3,963	3,290	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	3,647,305	3,424,228	4,406,463	4,531,244	95,000	155,000	87,985	87,872	87,758	49,649	74,541	74,473	76,385	76,498	76,733	76,854	45,147	45,323	5,666	5,850	6,033	6,214	6,614	6,804	6,994	9,182	9,643	9,841	15,036	19,232	19,758	21,961	22,153	16,272	69,887	18,120	28,381	18,617	19,315	19,562	19,822	20,079	10,221	10,357	10,423	10,488	10,583	10,652	11,263	23,302	23,572	23,784	24,733	24,957	25,280	25,520	27,169	43,273	44,055	44,490	46,464	47,229	49,627	50,604	52,455	54,502	55,766	46,725	41,601	42,856	45,923	1,242	1,242	40,404	45,675	37,220	1,295	31,626	33,331	30,446	20,993	260	791	418	810	801	796	774	141	780	786	283	1,009	0	22,593	14,019	3,600	1,200	2,000	2,600	2,900	1,900	1,800	2,100	1,900	0	0	0
Non Currrent Assets Other	472,282	-1,246,078	-1,361,853	-247,538	-1,442,308	-1,471,227	131,725	151,431	-1,458,136	87,669	103,607	-809,768	-608,101	-515,768	1,738,570	1,603,404	387,610	354,082	343,594	362,788	426,148	388,506	5,909	5,593	405,577	346,158	336,549	344,807	375,784	325,256	293,353	260,006	296,099	206,683	171,393	-12,468	-12,840	-54,930	-70,183	-91,664	-60,408	-105,481	-118,099	-121,249	-482,517	-448,061	-437,763	-429,036	-416,490	-397,529	-372,934	-328,806	-328,291	-359,436	-338,985	-330,766	-323,561	-335,144	-295,942	-285,056	-285,744	-274,373	-253,533	-241,152	-234,667	-232,958	-237,959	-245,894	-270,543	-243,164	-249,837	-246,765	-279,529	-272,820	-286,995	-297,946	-308,696	-281,922	-284,669	-279,394	-308,052	-291,729	-288,213	-274,685	-263,981	-238,148	-191,130	-158,020	-156,584	-151,573	-145,787	-141,795	-140,310	-98,598	-98,165	-86,801	-13,000	-8,000	-8,000	-8,100	-7,800	-6,500	-6,100	-6,000	-6,000	0	0	0
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
Other Assets	3,674,991	2,420,426	2,278,660	2,231,317	1,350,472	1,332,848	1,196,651	1,076,068	1,004,020	830,891	3,260,058	3,324,524	3,071,148	2,989,179	6,091	139	2,955,762	2,931,509	2,905,181	2,835,274	-134	2,755,353	2,699,492	2,624,929	2,620,055	180	2,544,763	2,471,560	2,404,487	2,398,537	2,373,374	2,314,026	2,331,315	2,149,538	2,121,750	1,529,179	1,552,658	1,571,645	1,569,941	1,596,159	1,587,841	1,614,359	1,591,050	1,606,716	1,628,244	1,586,941	1,560,833	1,541,820	1,490,802	1,490,487	1,393,820	1,350,144	1,317,962	1,430,815	1,360,999	1,378,332	1,345,869	1,358,816	1,261,561	1,232,335	570,823	561,704	531,862	548,547	538,547	534,885	522,811	516,129	526,594	535,036	529,457	527,744	515,926	515,149	501,365	499,737	479,524	487,105	477,283	479,400	473,813	469,561	465,683	477,932	452,913	712,954	659,745	494,231	476,239	469,982	461,465	469,249	462,363	344,117	332,471	335,586	603,800	415,600	408,400	400,300	401,600	379,000	391,600	371,900	368,400	0	0	0
Other Current Assets	103,658	93,923	116,063	128,001	75,551	79,981	65,458	108,403	83,640	830,891	1,162,833	1,614,051	1,817,327	1,917,702	1,820,390	1,655,568	1,487,092	1,489,335	1,460,644	1,452,235	1,434,149	1,420,355	1,369,475	1,304,276	1,286,967	1,280,694	1,214,220	1,184,765	1,138,066	1,136,011	1,078,033	999,724	991,677	870,488	818,533	356,404	320,037	288,219	272,631	244,784	250,869	230,062	199,975	225,929	172,849	662,624	658,423	657,237	630,779	671,393	606,452	634,880	616,768	676,877	642,842	679,034	658,034	650,004	631,480	622,743	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Current Liab	671,630	0	0	4,396,160	-95,000	-155,000	3,625,538	3,693,811	3,547,235	2,866,413	2,778,823	2,833,054	2,610,878	2,538,332	2,439,485	2,246,277	2,008,964	2,040,652	2,000,635	1,954,333	1,799,720	1,758,711	1,650,337	1,637,159	1,604,719	1,609,524	1,541,003	1,540,220	1,524,756	1,492,165	1,447,442	1,445,882	1,409,047	1,330,249	1,320,569	909,408	915,703	913,000	907,443	923,033	915,216	903,410	901,886	915,855	919,009	900,138	886,593	886,593	840,125	806,198	770,063	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Liab	0	0	32,261	46,760	30,658	44,154	29,392	30,286	35,324	23,461	35,958	64,432	31,267	19,315	18,782	11,701	13,606	20,497	21,706	18,350	15,265	13,738	16,506	14,302	15,717	19,348	19,147	23,136	14,645	17,649	17,252	12,865	14,823	11,696	13,668	17,134	10,187	14,689	11,016	7,800	7,664	13,863	5,698	5,009	9,585	4,242	4,254	3,878	3,950	3,963	3,290	2,881	3,286	12,232	3,943	3,434	3,547	3,621	4,290	4,753	3,359	4,090	3,952	3,952	4,259	4,359	4,497	4,294	6,221	7,400	4,336	4,800	3,934	2,551	2,688	3,279	2,738	3,758	3,399	4,059	1,752	2,532	4,322	4,749	3,943	4,133	2,582	2,875	2,915	2,843	3,025	3,545	3,270	2,942	2,871	3,296	0	0	0	0	0	0	0	0	0	0	0	0
Other Stockholder Equity	-25,093	-25,287	-25,737	-25,995	-14,930	-14,865	-15,247	-15,586	-16,882	-18,214	-18,250	-18,359	-18,771	-19,044	-19,135	-19,940	-5,713	-5,733	-4,296	-3,645	-3,443	-3,545	-3,927	-3,927	-4,633	-4,634	-4,719	-4,719	-4,857	-4,857	-4,857	-4,857	-4,689	-4,476	-4,498	-4,498	-4,498	-3,326	-1,616	-1,616	-1,648	-1,648	-1,648	-42	-42	104,504	104,504	104,382	8,051	200,765	104,012	0	-25,503	-25,503	-25,503	-25,503	-25,503	-25,503	-25,503	-25,503	68,714	68,711	68,262	67,840	67,340	-23,963	-22,470	-21,319	-20,415	68,071	67,645	-18,482	-16,904	-15,610	-14,298	-14,046	-13,397	-12,607	-11,519	-10,106	-9,120	-8,502	-6,701	-5,891	-4,970	250	-1,190	-1,529	-373	748	218	117	-844	-1,541	-2,052	-2,100	1,300	0	-100	0	-300	-100	0	0	0	0	0	0
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
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
Property Plant And Equipment Gross	74,146	0	0	0	64,726	0	0	0	0	0	0	25,620	25,620	25,952	25,596	25,374	23,817	24,278	24,460	24,345	21,211	21,482	21,658	21,992	22,286	22,596	23,046	23,212	23,225	23,502	24,105	24,052	24,190	23,338	23,459	16,963	17,049	17,243	17,410	17,383	17,187	17,567	17,892	18,143	18,429	18,216	17,616	17,027	16,461	14,676	14,599	13,767	13,944	14,138	14,304	14,396	14,193	14,363	14,105	14,086	14,139	14,246	14,350	14,340	14,516	14,561	14,632	14,593	14,744	14,845	14,950	14,930	15,143	15,280	15,351	15,457	15,655	15,711	15,870	16,055	15,871	14,918	14,329	13,219	12,892	12,938	12,963	12,907	13,009	12,533	12,497	12,480	12,549	8,071	7,998	8,015	13,000	8,000	8,000	8,100	7,800	6,500	6,100	6,000	6,000	0	0	0
Property Plant And Equipment Net	44,364	44,844	53,696	54,265	39,173	39,327	37,030	37,105	37,520	24,790	24,857	25,373	25,620	25,952	25,596	25,374	23,817	24,278	24,460	24,345	21,211	21,482	21,658	21,992	22,286	22,596	23,046	23,212	23,225	23,502	24,105	24,052	24,190	23,338	23,459	16,963	17,049	17,243	17,410	17,383	17,187	17,567	17,892	18,143	18,429	18,216	17,616	17,027	16,461	14,676	14,599	13,767	13,944	14,138	14,304	14,396	14,193	14,363	14,105	14,086	14,139	14,246	14,350	14,340	14,516	14,561	14,632	14,593	14,744	14,845	14,950	14,930	15,143	15,280	15,351	15,457	15,655	15,711	15,870	16,055	15,871	14,918	14,329	13,219	12,892	12,938	12,963	12,907	13,009	12,533	12,497	12,480	12,549	8,071	7,998	8,015	13,000	8,000	8,000	8,100	7,800	6,500	6,100	6,000	6,000	0	0	0
Property Plant Equipment	0	0	53,696	54,265	39,173	39,327	37,030	37,105	37,520	24,790	24,857	25,373	25,620	25,952	25,596	25,374	23,817	24,278	24,460	24,345	21,211	21,482	21,658	21,992	22,286	22,596	23,046	23,212	23,225	23,502	24,105	24,052	24,190	23,338	23,459	16,963	17,049	17,243	17,410	17,383	17,187	17,567	17,892	18,143	18,429	18,216	17,616	17,027	16,461	14,676	14,599	13,767	13,944	14,138	14,304	14,396	14,193	14,363	14,105	14,086	14,139	14,246	14,350	14,340	14,516	14,561	14,632	14,593	14,744	14,845	14,950	14,930	15,143	15,280	15,351	15,457	15,655	15,711	15,870	16,055	15,871	14,918	14,329	13,219	12,892	12,938	12,963	12,907	13,009	12,533	12,497	12,480	12,549	8,071	7,998	8,015	0	0	0	0	0	0	0	0	0	0	0	0
Retained Earnings	236,757	228,553	221,612	213,013	212,375	204,808	194,809	184,302	173,896	172,939	160,042	147,583	138,073	129,818	122,061	114,351	108,851	101,944	95,557	89,518	83,630	77,165	71,305	65,168	59,208	55,731	51,329	46,973	42,547	38,266	33,973	30,036	26,316	23,948	22,863	22,603	20,944	19,350	17,630	15,844	14,215	12,484	11,427	10,124	8,683	7,175	5,250	3,527	2,133	-346	-2,155	-3,713	14,502	11,654	9,205	7,579	7,137	7,001	6,249	6,192	6,096	6,264	6,843	6,878	7,233	8,339	8,777	9,340	9,617	10,083	10,416	10,600	10,709	10,922	10,975	11,061	10,958	17,263	16,873	16,600	16,287	19,897	19,313	18,749	18,404	21,261	20,709	20,586	20,672	23,279	22,800	22,399	22,226	15,653	16,521	15,991	22,700	17,200	16,500	15,900	15,300	14,700	17,000	16,300	15,700	0	0	0
Retained Earnings Total Equity	0	0	0	213,013	212,375	204,808	194,809	184,302	173,896	172,939	160,042	147,583	138,073	129,818	122,061	114,351	108,851	101,944	95,557	89,518	83,630	77,165	71,305	65,168	59,208	55,731	51,329	46,973	42,547	38,266	33,973	30,036	26,316	23,948	22,863	22,603	20,944	19,350	17,630	15,844	14,215	12,484	11,427	10,124	8,683	7,175	5,250	3,527	2,133	-346	-2,155	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt	355,000	0	300,000	204,000	95,000	155,000	50,000	0	0	0	3,828	5,210	2,521	5,192	3,382	19,998	77,050	31,001	91,312	103,498	996	0	323,586	275,675	1,075	295,993	299,414	235,228	214,181	216,525	228,176	175,617	248,774	0	0	0	88,155	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt Total	443,663	230,211	388,437	292,324	183,211	243,098	137,985	87,872	87,758	49,649	78,369	79,683	78,906	81,690	80,115	96,852	122,197	76,324	96,978	109,348	250,792	270,273	322,565	274,816	296,559	295,270	298,827	245,069	213,496	235,757	247,934	197,578	247,985	179,701	155,591	80,338	87,517	90,649	93,807	92,815	101,439	118,322	101,589	101,659	90,309	107,358	107,048	100,570	109,351	162,386	132,292	143,281	130,367	199,956	163,191	177,725	153,081	186,272	161,893	180,548	151,899	144,813	113,428	119,386	126,629	140,355	129,291	125,896	119,393	128,227	45,923	74,034	77,394	40,404	45,675	37,220	72,207	31,626	33,331	30,446	44,961	28,777	83,492	23,908	23,832	24,974	25,680	31,480	26,973	29,206	26,618	28,244	44,584	41,581	62,300	48,766	37,400	28,100	30,700	29,200	24,500	22,300	40,700	17,000	14,700	0	0	0
Short Term Debt	355,000	141,717	300,000	204,000	95,000	155,000	50,000	0	0	0	3,828	5,210	2,521	5,192	3,382	19,998	77,050	31,001	91,312	103,498	244,759	264,059	315,951	268,012	289,565	286,088	289,184	235,228	198,460	216,525	228,176	175,617	225,832	163,429	85,704	62,218	59,136	72,032	74,492	73,253	81,617	98,243	91,368	91,302	79,886	96,870	96,465	89,918	98,088	139,084	108,720	119,497	105,634	174,999	137,911	152,205	125,912	142,999	117,838	136,058	105,435	97,584	63,801	68,782	74,174	85,853	73,525	79,171	77,792	85,371	0	72,792	76,152	0	0	70,912	70,912	0	0	23,968	23,968	28,517	82,701	23,490	23,022	24,173	24,884	30,706	26,832	28,426	25,832	27,961	43,575	41,581	39,707	34,747	37,400	28,100	30,700	29,200	24,500	22,300	40,700	17,000	14,700	0	0	0
Short Term Investments	1,299,701	1,210,736	1,316,878	1,355,449	1,268,025	1,295,133	1,361,682	1,463,626	1,427,677	1,183,361	996,271	802,866	575,600	481,509	475,614	448,043	432,233	423,193	424,252	403,770	402,190	389,996	389,325	384,812	393,331	395,235	391,628	377,072	369,995	368,729	378,432	387,093	394,312	379,138	386,319	369,919	389,829	404,895	409,285	427,625	422,985	438,127	443,833	439,540	464,088	429,845	420,147	412,009	400,029	382,853	358,335	315,039	0	345,298	324,681	316,370	25,447	320,781	281,837	270,970	246	274,373	253,533	241,152	6,083	232,958	237,959	245,894	9,591	243,164	249,837	246,765	0	272,820	286,995	0	3,951	281,922	284,669	279,394	2,864	291,729	288,213	0	4,537	238,148	191,130	0	41,542	0	0	0	11,457	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
Total Assets	5,078,350	4,971,163	5,073,454	5,109,886	4,082,200	4,120,022	4,114,364	4,205,855	4,142,749	3,317,047	3,260,058	3,324,524	3,071,148	2,989,179	2,885,680	2,668,388	2,449,158	2,433,210	2,405,949	2,356,074	2,328,730	2,292,678	2,237,939	2,167,517	2,159,069	2,162,205	2,085,664	2,026,487	1,966,113	1,961,008	1,925,119	1,860,307	1,869,902	1,707,797	1,672,403	1,133,651	1,136,967	1,139,739	1,133,286	1,141,000	1,137,326	1,148,119	1,123,489	1,143,099	1,139,695	1,132,746	1,116,833	1,106,445	1,067,871	1,086,405	1,014,221	1,014,561	982,751	1,064,314	1,014,804	1,040,211	1,014,808	1,016,051	957,848	939,360	880,370	872,057	824,513	831,477	798,236	805,607	795,856	803,280	821,584	816,691	820,206	820,965	827,069	832,985	832,464	825,114	817,839	810,035	805,070	800,591	812,815	802,822	798,499	783,981	748,098	750,828	698,252	675,843	656,694	644,329	630,867	638,634	626,122	459,501	447,841	436,910	603,800	415,600	408,400	400,300	401,600	379,000	391,600	371,800	368,400	0	0	0
Total Current Assets	103,658	1,304,659	1,432,941	1,483,450	1,289,420	1,315,947	1,382,783	1,492,850	1,540,467	1,210,294	2,183,287	2,440,082	2,413,430	2,421,803	2,318,138	2,134,554	1,942,554	1,934,911	1,906,717	1,876,874	1,854,381	1,830,003	1,776,386	1,710,105	1,698,083	1,698,439	1,626,565	1,581,414	1,527,739	1,523,479	1,476,864	1,406,588	1,408,489	1,266,056	1,223,056	738,123	721,276	707,833	696,631	685,841	686,811	681,879	655,928	679,482	651,146	678,551	672,833	671,070	644,940	682,323	634,622	678,978	647,540	697,813	668,609	702,090	683,747	673,286	654,135	646,385	23,803	296,107	278,301	268,590	25,022	256,161	258,413	272,558	24,447	266,810	275,799	278,291	31,614	302,556	315,748	27,431	29,619	307,219	311,917	305,136	30,950	318,343	318,487	31,364	31,204	24,936	25,544	23,592	23,871	22,774	23,615	27,590	23,449	16,786	17,205	14,523	0	0	0	0	0	0	0	0	0	0	0	0
Total Current Liabilities	1,026,630	141,717	300,000	204,000	95,000	155,000	50,000	3,693,811	3,547,235	2,866,413	3,828	5,210	2,521	5,192	3,382	19,998	77,050	31,001	91,312	103,498	244,759	264,059	315,951	268,012	289,565	286,088	289,184	235,228	198,460	216,525	228,176	175,617	225,832	163,429	85,704	62,218	59,136	72,032	74,492	73,253	81,617	98,243	91,368	91,302	79,886	96,870	96,465	89,918	98,088	139,084	108,720	119,497	105,634	174,999	137,911	152,205	125,912	142,999	117,838	136,058	105,435	97,584	63,801	68,782	74,174	85,853	73,525	79,171	77,792	85,371	0	72,792	76,152	0	0	0	70,912	0	0	0	23,968	28,517	82,701	23,490	23,022	24,173	24,884	30,706	26,832	28,426	25,832	27,961	43,575	41,581	39,707	34,747	37,400	28,100	30,700	29,200	24,500	22,300	40,700	17,000	14,700	0	0	0
Total Liab	4,673,935	4,655,181	4,706,463	4,735,244	3,789,905	3,854,403	3,792,915	3,811,969	3,670,317	2,939,523	2,893,150	2,977,169	2,721,051	2,649,211	2,554,328	2,364,652	2,149,849	2,139,987	2,121,124	2,083,123	2,066,410	2,043,889	1,990,429	1,926,277	1,916,995	1,924,142	1,858,977	1,808,425	1,752,897	1,745,571	1,712,628	1,656,325	1,671,855	1,521,646	1,489,828	1,006,880	1,013,407	1,018,338	1,012,266	1,023,677	1,024,319	1,035,595	1,009,173	1,022,523	1,018,903	1,011,738	997,895	991,041	953,426	972,547	905,645	911,439	894,703	973,213	927,813	957,954	934,180	933,792	879,799	860,903	803,268	798,760	751,226	755,688	724,316	731,571	722,114	727,158	745,361	740,118	746,850	745,793	751,205	755,490	753,330	748,090	739,185	730,362	727,842	718,773	732,601	723,420	715,524	702,721	667,146	671,040	621,403	600,384	580,976	568,435	556,802	565,892	555,289	404,527	394,608	384,948	537,600	364,700	359,200	351,800	354,300	333,000	347,700	329,400	327,500	0	0	0
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
Total Stockholder Equity	404,415	315,982	366,991	374,642	292,295	265,619	321,449	393,886	472,432	377,524	366,908	347,355	350,097	339,968	331,352	303,736	299,309	293,223	284,825	272,951	262,320	248,789	247,510	241,240	242,074	238,063	226,687	218,062	213,216	215,437	212,491	203,982	198,047	186,151	182,575	126,771	123,560	121,401	121,020	117,323	113,007	112,524	114,316	120,576	120,792	121,008	118,938	115,404	114,445	113,858	108,576	103,122	88,048	91,101	86,991	82,257	80,628	82,259	78,049	78,457	77,102	73,297	73,287	75,789	73,920	74,036	73,742	76,122	76,223	76,573	73,356	75,172	75,864	77,495	79,134	77,024	78,654	79,673	77,228	81,818	80,214	79,402	82,975	81,260	80,952	79,788	76,849	75,459	75,718	75,894	74,065	72,742	70,833	54,974	53,233	51,962	66,200	50,900	49,200	48,500	47,300	46,000	43,900	42,400	40,900	0	0	0
Treasury Stock	0	0	0	-25,995	-14,930	-14,865	-15,247	-15,586	-16,882	-18,214	-18,250	-18,359	-18,771	-19,044	-19,135	-19,940	-5,713	-5,733	-4,296	-3,645	-3,443	-3,545	-3,927	-3,927	-4,633	-4,634	-4,719	-4,719	-4,857	-4,857	-4,857	-4,857	-4,689	-4,476	-4,498	-4,498	-4,498	-3,326	-1,616	-1,616	-1,648	-1,648	-1,648	-42	-42	0	0	0	0	0	0	0	-25,503	-25,503	-25,503	-25,503	-25,503	-25,503	-25,503	-25,503	-25,503	-25,036	-24,894	-24,716	-24,401	-23,963	-22,470	-21,319	-20,415	-19,363	-18,861	-18,482	-16,904	-15,610	-14,298	-14,046	-13,397	-12,607	-11,519	-10,106	-9,120	-8,502	-6,701	-5,891	-4,970	-4,407	-3,789	-2,775	-2,114	-1,761	-1,216	-1,216	-1,216	-1,177	-1,175	-1,087	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

Cash Flow

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31
Begin Period Cash Flow	75,551	112,790	254,621	70,760	57,926	57,614	41,778	56,014	27,428	27,513	37,759	52,422	37,305	51,160	24,049	31,105	34,038	31,614	33,570	33,814	35,741	65,413	34,708	41,026	22,700	19,182	18,969	29,396	14,509
Capital Expenditures	3,880	5,505	1,375	3,696	1,458	450	956	788	1,299	972	215	3,198	3,585	783	990	499	673	481	479	792	3,826	800	1,309	697	800	1,556	745	546	1,583
Cash And Cash Equivalents Changes	0	-37,239	-141,831	183,861	12,834	312	15,836	-14,236	28,586	-85	-10,246	-14,663	15,117	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	0	9,831	-5,530	-4,958	-3,886	-1,182	-2,139	-7,473	-9,397	-830	-2,090	-69	205	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	28,107	-37,239	-141,831	183,861	12,834	312	15,836	-14,236	28,586	-85	-10,246	-14,663	15,117	-13,855	27,111	-7,056	-2,933	2,424	-1,956	-244	-1,927	-29,672	30,705	-6,318	1,000	3,498	213	-10,427	14,887
Change In Working Capital	-3,860	10,065	-8,081	-5,393	-3,856	-911	-2,139	-7,473	-9,397	-830	-1,394	457	899	1,587	-7,233	-531	-65	-1,640	-5,240	-46,944	-946	3,810	16,743	-13,175	-30,400	0	17,771	-7,175	-10,596
Change Receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Inventory	0	0	0	0	0	0	3,149	4,257	254	5	3,971	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To 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
Change To Netincome	0	3,541	1,525	7,621	1,725	2,813	5,032	5,328	2,639	664	3,971	-3,342	1,455	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	10,065	-8,081	-5,393	-3,856	-911	-2,139	-7,273	-9,397	-946	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	7,327	4,899	3,539	3,122	2,839	2,991	3,139	3,667	2,751	1,981	1,945	1,738	1,647	1,711	1,530	1,350	1,397	1,897	1,917	2,970	3,985	2,930	0	3,106	2,200	423	398	394	379
Dividends Paid	-25,396	22,004	14,072	12,654	10,539	8,316	6,012	4,326	2,683	2,236	2,248	3,382	2,241	1,626	4,801	6,802	8,409	8,231	8,338	8,962	7,454	6,934	6,260	4,101	3,300	2,770	1,858	1,138	1,167
End Period Cash Flow	103,658	75,551	112,790	254,621	70,760	57,926	57,614	41,778	56,014	27,428	27,513	37,759	52,422	37,305	51,160	24,049	31,105	34,038	31,614	33,570	33,814	35,741	65,413	34,708	23,700	22,680	19,182	18,969	29,396
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
Free Cash Flow	58,426	78,180	53,558	46,312	37,303	39,539	29,610	23,507	5,024	11,280	14,037	7,772	10,409	19,092	4,425	7,354	5,538	10,128	10,158	11,773	10,413	10,521	9,471	8,412	7,600	5,946	6,297	5,743	3,681
Investments	77,936	-200,983	-508,911	-141,495	-91,596	-176,271	-149,596	-114,479	-46,839	6,819	-26,384	-80,984	-62,854	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
Net Borrowings	0	95,000	2	-97,089	-128,644	-45,816	83,014	-34,550	92,931	-13,922	11,130	-19,042	-21,016	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	49,932	60,597	51,844	41,876	35,760	32,569	22,711	20,557	8,055	8,965	7,780	9,932	9,218	8,991	5,842	5,665	5,925	7,215	8,060	7,181	9,515	7,934	7,290	5,748	5,500	5,115	4,742	4,131	3,576
Other Cashflows From Financing Activities	294,805	109,533	308,065	369,134	81,535	150,195	136,482	88,337	51,500	-11,994	7,938	243	504	-16,010	151,452	92,217	-19,694	13	21,998	32,902	71,463	86,170	28,471	19,115	29,600	25,077	24,175	22,781	24,598
Other Cashflows From Investing Activities	0	-1,965	86,673	-15,638	-92	-2,600	13,443	71	25,025	337	-1,382	1,888	-2,532	1,413	269	113	0	24	162	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	-2,179	6,307	7,032	9,274	2,250	867	2,338	3,720	-162	2,136	5,921	-1,157	2,230	7,586	5,276	1,369	-1,046	3,137	5,900	49,358	1,685	-3,353	-13,253	13,430	800	2,048	751	655	1,321
Sale Purchase Of Stock	-11,544	0	-164	-14,238	-2,842	-1,225	0	-168	-213	-2,882	-1,606	-42	71,529	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-4,319	0
Stock Based Compensation	2,612	1,817	1,193	1,443	1,385	1,675	2,361	892	486	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	30,400	0	-16,543	8,353	10,596
Total Cash From Financing Activities	-112,135	87,529	226,849	294,682	67,219	139,644	122,379	76,665	45,376	-18,521	3,483	56,661	70,094	-40,350	127,356	74,424	-28,103	-16,124	3,380	-679	59,792	79,236	22,211	15,014	26,300	26,094	25,342	18,999	25,305
Total Cash From Operating Activities	62,306	83,685	54,933	50,008	38,761	39,989	30,566	24,295	6,323	12,252	14,252	10,970	13,994	19,875	5,415	7,853	6,211	10,609	10,637	12,565	14,239	11,321	10,780	9,109	8,400	7,502	7,042	6,289	5,263
Total Cashflows From Investing Activities	0	-208,453	-423,613	-160,829	-93,146	-179,321	-137,109	-115,196	-23,113	6,184	-27,981	-82,294	-68,971	6,620	0	0	18,959	7,939	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
Begin Period Cash Flow	93,923	48	128,001	75,551	79,981	65,458	137,627	112,790	79,808	149,357	326,385	254,621	199,575	103,954	83,107	70,760	85,675	64,007	69,672	57,926	75,635	76,623	52,149	57,614	84,006	64,640	61,251	41,778	67,372	62,184	34,619	56,014	34,344	37,028	26,929	27,428	28,294	28,070	29,333	27,513	40,303	26,587	57,312	37,759	79,494	75,559	68,575	52,422	94,889	45,139	81,939	37,305	70,049	35,638	69,894	51,160	45,152	41,287	57,218	24,049	32,529	27,059	52,571	31,105	34,682	21,484	26,770	34,038	34,913	34,252	38,629	31,614	30,311	30,307	36,620	33,570	30,706	28,326	33,348	33,814	33,600	34,712	48,177	35,741	52,256	45,881	75,947	65,413	51,502	43,875	51,375	34,708	16,859	17,432	23,366	23,667	1,350	0	8,320	8,320	300	0	0	1,770	2,010	0	1,330	0
Capital Expenditures	1,903	1,977	779	15,092	748	2,885	1,526	346	915	338	97	219	73	732	612	2,279	189	300	503	466	114	197	50	89	389	97	259	405	276	48	183	281	139	473	498	189	84	101	315	472	34	85	66	30	575	875	896	852	2,085	321	1,096	83	64	87	171	461	91	504	259	136	36	152	245	66	223	148	242	60	92	116	240	33	122	166	134	57	206	85	61	440	1,125	810	1,330	561	183	195	295	127	734	223	214	138	334	206	108	49	450	110	60	400	2,200	470	220	110	540	110	50	50
Cash And Cash Equivalents Changes	0	0	0	52,450	-4,430	14,523	-72,169	24,837	32,982	-69,549	-177,028	71,764	55,046	95,621	20,847	12,347	-14,915	21,668	-5,665	11,746	-17,709	-988	24,474	-5,465	-26,392	19,366	3,389	19,473	-25,594	5,188	27,565	-21,395	21,670	-2,684	10,099	-499	-866	224	-1,263	1,820	-12,790	13,716	-30,725	19,553	-41,735	3,935	6,984	16,153	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	3,081	5,870	3,137	9,307	-8,483	7,783	-297	-2,785	-10,231	5,118	-3,731	-1,614	-4,731	1,471	1,362	-2,716	-4,003	913	828	-2,895	-28	1,464	-653	-1,665	-1,285	748	-1,414	-824	-5,983	-6,419	-198	133	-2,913	176	-494	1,534	-2,046	-5,025	7,491	-3,652	-904	1,164	-409	1,341	-2,165	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	9,735	137	-11,938	52,450	-4,430	14,523	-72,169	24,837	32,982	-69,549	-177,028	71,764	55,046	95,621	20,847	12,347	-14,915	21,668	-5,665	11,746	-17,709	-988	24,474	-5,465	-26,392	19,366	3,389	19,473	-25,594	5,188	27,565	-21,395	21,670	-2,684	10,099	-499	-866	224	-1,263	1,820	-12,790	13,716	-30,725	19,553	-41,735	3,935	6,984	16,153	-42,467	49,750	-36,800	44,634	-32,744	34,411	-34,256	18,734	6,008	3,865	-15,931	33,169	-8,480	5,470	-25,512	21,466	-3,577	13,198	-5,286	-7,268	-875	661	-4,377	7,015	1,303	4	-6,313	3,050	2,864	2,380	-5,022	-466	214	-1,112	-13,465	12,436	-16,515	6,375	-30,066	10,534	13,911	7,627	-7,500	16,667	17,849	-573	-5,934	-301	15,620	1,350	-3,720	-5,640	8,320	300	-1,680	-1,610	1,770	2,010	-4,900	1,330
Change In Working Capital	-1,848	5,923	-3,085	-4,850	5,678	3,078	9,036	-7,727	3,328	1,087	-2,753	-9,743	4,482	-3,661	-1,640	-4,574	1,487	1,384	-2,734	-3,993	1,173	794	-2,850	-28	1,464	-653	-1,665	-1,285	748	-1,414	-824	-5,983	-6,419	-198	133	-2,913	176	-494	1,534	-2,046	-4,899	8,061	-3,652	-904	1,301	-280	1,402	-1,966	2,048	-10	489	-1,628	442	539	2,257	-1,651	-6,315	-940	-341	363	-134	871	-1,136	-132	5,392	11,679	-12,328	5,646	-1,379	7,579	-85,371	72,792	3,360	-76,152	983	1,322	70,912	-70,912	-1,951	1,506	23,968	4,549	54,184	-59,211	-468	-23,785	103	31,366	-3,874	1,594	-2,594	2,129	15,614	-1,994	-1,874	-4,960	2,653	-9,300	2,600	-1,500	-4,700	-2,200	18,400	-23,700	-2,300	-14,700	0	1,370
Change Receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Inventory	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	590	0	360	3,149	2,109	1,270	0	4,257	1,626	974	1,683	254	639	391	488	5	0	19	0	3,971	3,056	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Liabilities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Netincome	0	0	1,096	1,374	-59	1,035	-733	3,298	-2,795	-929	2,785	1,296	5,474	-913	2,426	634	232	-268	2,160	-399	1,146	1,580	-688	775	1,416	1,664	1,639	313	2,903	718	-543	2,250	417	1,029	456	737	751	-291	849	-645	1,421	3,353	-347	-456	359	-969	-279	-2,453	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	0	-3,085	-3,085	5,678	3,078	9,036	-7,727	11,409	1,087	-2,753	-9,743	4,482	-3,661	-1,640	-4,574	1,487	1,384	-2,734	-3,993	1,173	794	-2,850	-28	-2,139	-653	-1,665	-1,285	-7,273	-1,414	-824	-5,983	-9,397	0	0	0	-946	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,548	1,678	2,202	1,899	1,424	1,134	1,179	1,162	1,110	828	803	798	805	776	790	751	705	706	719	709	750	742	750	749	796	576	888	879	922	958	883	904	1,062	751	471	467	494	484	505	498	535	531	440	439	488	402	435	413	437	381	401	428	427	423	433	428	438	421	413	258	347	355	299	349	349	313	305	430	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	688	803	0	795	683	718	1,300	573	632	601	0	0	0	0	0	0	0	0	0	0	0	0
Dividends Paid	-6,332	48	6,330	6,403	5,756	5,417	5,416	5,415	4,732	3,113	3,117	3,110	3,338	3,112	3,065	3,139	2,768	2,767	2,504	2,500	2,221	2,224	1,936	1,935	1,652	1,654	1,354	1,352	1,082	1,083	1,083	1,078	807	772	552	552	551	558	563	564	564	555	565	564	1,129	563	564	1,126	560	562	560	559	408	405	408	405	809	803	1,601	1,588	1,576	1,578	1,569	2,079	2,169	2,071	2,083	2,086	2,061	2,074	2,059	2,037	2,083	2,143	2,048	2,064	2,403	2,003	1,955	2,601	1,794	1,851	1,906	1,903	1,821	1,694	1,677	1,742	1,596	1,541	1,542	1,581	1,278	968	1,100	755	1,340	770	740	900	1,060	190	1,860	90	340	550	500	470
End Period Cash Flow	103,658	185	116,063	128,001	75,551	79,981	65,458	137,627	112,790	79,808	149,357	326,385	254,621	199,575	103,954	83,107	70,760	85,675	64,007	69,672	57,926	75,635	76,623	52,149	57,614	84,006	64,640	61,251	41,778	67,372	62,184	34,619	56,014	34,344	37,028	26,929	27,428	28,294	28,070	29,333	27,513	40,303	26,587	57,312	37,759	79,494	75,559	68,575	52,422	94,889	45,139	81,939	37,305	70,049	35,638	69,894	51,160	45,152	41,287	57,218	24,049	32,529	27,059	52,571	31,105	34,682	21,484	26,770	34,038	34,913	34,252	38,629	31,614	30,311	30,307	36,620	33,570	30,706	28,326	33,348	33,814	33,600	34,712	48,177	35,741	52,256	45,881	75,947	65,413	51,502	43,875	51,375	34,708	16,859	17,432	23,366	15,620	1,350	-3,720	-5,640	8,320	300	-1,680	-1,610	1,770	2,010	-4,900	1,330
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
Free Cash Flow	11,953	185	15,179	13,696	20,814	19,005	25,508	12,853	14,061	16,172	16,507	6,818	23,246	6,889	12,675	3,502	12,430	11,242	8,864	4,767	11,921	11,751	5,978	9,889	8,947	7,359	7,508	5,796	10,199	6,167	4,923	2,218	-1,139	3,617	1,870	676	3,851	2,260	5,313	-144	-378	13,716	-1,015	1,714	4,788	1,409	3,528	-1,953	-1,177	4,027	3,921	3,638	5,537	4,906	6,409	2,240	-2,328	2,136	2,050	2,567	2,400	2,175	1,790	989	2,628	1,434	1,992	-516	3,252	1,946	2,097	2,833	2,046	2,958	2,263	2,891	2,533	3,698	2,842	2,700	2,750	2,735	1,809	3,119	3,417	2,928	2,030	2,146	2,299	2,649	1,638	2,885	2,501	2,021	1,728	2,162	4,580	1,970	1,770	1,550	1,990	2,140	1,370	2,230	1,770	1,750	1,450	1,320
Investments	-18,525	23,714	8,625	75,728	43,902	-44,685	-74,573	-125,627	618,975	-144,079	-212,666	-154,743	20,578	-8,499	-168,700	15,126	-39,079	-4,083	-45,118	-3,316	-47,373	-64,837	-40,435	-23,626	-30,249	-30,457	-57,154	-31,736	-45,198	-32,646	-27,489	-9,146	-16,059	-39,694	-9,824	18,738	-2,838	-2,196	8,567	3,286	-6,844	-16,120	-13,608	10,188	-47,248	-11,029	-4,075	-18,632	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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
Net Borrowings	0	0	96,000	34,000	-60,000	105,000	50,000	50,000	29,501	-28,828	-1,382	709	-48,452	1,507	-16,805	-33,339	45,861	-20,667	-12,382	-141,456	-19,493	-52,305	47,737	-21,755	1,277	-3,570	53,746	31,561	-22,272	-12,190	50,343	-50,431	66,284	24,110	9,716	-7,179	-3,132	-3,158	992	-8,624	-16,883	16,733	-70	11,350	-17,049	310	6,478	-8,781	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	14,576	185	14,966	7,075	13,356	15,446	15,951	15,844	5,702	16,011	15,575	14,556	11,357	10,869	11,011	8,639	9,675	9,154	8,543	8,388	8,686	8,084	8,073	7,726	5,235	5,983	5,710	5,783	5,363	5,376	5,020	4,798	3,175	1,857	812	2,211	2,147	2,276	2,351	2,191	2,295	1,612	1,868	2,005	2,637	2,489	2,286	2,520	3,040	2,371	2,117	1,690	3,256	2,854	2,034	847	945	1,556	1,657	1,684	1,408	999	1,534	1,724	963	1,633	1,520	1,809	1,614	1,751	1,888	1,962	1,863	2,028	1,995	2,174	134	2,415	2,295	2,337	2,444	2,442	2,423	2,206	2,278	2,241	1,812	1,603	1,678	2,009	1,922	1,681	1,291	1,613	1,523	1,321	1,420	1,480	1,360	1,260	1,340	1,340	1,290	1,140	1,290	1,260	1,190	1,010
Other Cashflows From Financing Activities	375,736	48	-29,412	-20,142	-65,383	151,613	-18,278	145,178	55,051	83,762	-55,613	224,612	69,875	100,657	176,592	21,755	18,985	24,706	34,116	13,344	20,484	56,482	61,117	10,887	-1,385	30,758	54,877	52,232	14,526	33,072	54,119	-13,380	39,621	-9,601	27,455	11,787	-193	3,097	-14,351	-547	-4,820	18,399	-15,509	8,262	1,845	13,950	6,669	38,419	124	66,624	-5,864	128	-48,934	37,558	-30,290	25,656	16,811	55,686	20,273	58,682	6,007	50,243	-3,063	815	-6,776	10,141	-4,578	922	7,554	-6,370	4,380	-5,551	-2,564	8,515	7,787	14,950	11,229	3,923	15,446	2,304	10,646	14,745	16,794	35,742	-3,240	49,115	27,021	23,682	12,963	12,088	-7,756	26,790	-6,789	10,728	10,548	4,933	14,970	5,700	7,660	-870	24,010	-14,110	19,060	800	8,410	1,340	10,860	3,560
Other Cashflows From Investing Activities	0	0	-5,288	-11,606	1,993	-993	585	-3,550	-2,794	2,709	501	30	-9,534	-11	3,534	-9,627	329	-620	359	-160	-327	-1,747	-48	-478	147	13,834	-278	-260	168	217	-689	375	9,170	353	21,389	-5,887	273	29	18	17	73	-1,582	108	19	74	263	1,495	56	0	0	0	167	1,413	354	354	323	269	239	146	20	113	113	43	0	0	0	0	0	24	24	0	0	162	92	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	-413	-185	658	8,957	603	1,719	430	3,555	-601	-312	4,271	3,674	5,982	-529	3,335	486	790	-47	2,113	-606	953	993	-1,187	108	838	646	1,158	-304	2,462	477	-890	1,671	-331	68	-261	362	1,118	95	1,238	-315	1,725	3,597	395	204	937	-327	301	-2,068	-4,617	1,606	2,010	3,231	1,476	1,177	1,856	3,077	2,695	1,603	580	398	815	102	1,338	-886	-3,853	-12,043	12,737	-8,341	3,109	-7,268	85,820	-71,888	-3,055	77,255	402	774	-68,307	72,288	608	803	-22,537	-3,438	-53,468	60,685	1,790	24,667	-278	-31,499	5,229	-1,526	1,841	-1,505	-15,370	2,035	1,555	5,249	957	9,900	-2,130	2,190	7,550	3,470	-18,100	24,900	3,320	15,300	310	-1,010
Sale Purchase Of Stock	0	0	0	-11,544	0	0	0	0	-48	0	0	-116	14,238	-14,238	0	-14,238	0	-1,454	-1,186	-202	-1,225	0	0	-706	0	0	138	-132	0	0	0	-168	-213	86,782	59,048	0	-1,172	-1,710	0	32	0	0	-1,606	0	-42	0	0	0	6,703	0	0	18,090	0	0	0	0	0	0	0	0	0	0	0	-315	0	0	0	-904	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,230	900	680	880	1,250	950	920	930	860	690	730	750
Stock Based Compensation	604	744	649	615	501	513	438	365	328	278	257	330	393	364	349	337	361	360	344	320	500	441	337	397	993	791	396	181	290	201	200	201	211	159	58	58	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-7	0	0	0	-8	0	0	0	-8	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Cash From Financing Activities	14,404	-48	-35,742	-25,368	-71,139	41,196	-23,689	141,161	10,271	55,649	-58,730	219,659	20,756	97,242	173,338	3,346	11,405	15,129	30,230	10,455	18,070	53,845	58,979	8,750	-5,237	28,630	53,313	45,673	9,237	31,450	50,820	-14,842	29,698	33,040	-3,336	-14,026	-2,152	131	-15,161	-1,339	-5,641	17,702	-16,210	7,632	651	13,292	6,036	36,682	-19,544	65,792	-6,636	30,482	-69,844	36,830	-30,938	23,602	-102	54,101	18,237	55,120	3,666	46,267	-5,609	30,100	-8,945	6,806	-7,620	-18,344	4,239	-11,450	-12	-8,901	-7,992	-94	4,644	6,822	7,807	164	7,533	-16,183	7,940	7,089	11,656	33,107	-5,061	46,709	19,522	18,066	11,367	10,547	-9,298	9,595	-8,067	9,760	9,448	3,873	14,860	5,830	7,600	-890	24,200	-13,350	18,120	1,640	8,930	1,480	11,090	3,840
Total Cash From Operating Activities	13,856	185	15,179	13,696	21,562	21,890	27,034	13,199	14,976	16,510	16,410	7,037	23,319	7,621	13,287	5,781	12,619	11,542	9,367	5,233	12,035	11,948	6,028	9,978	9,336	7,262	7,767	6,201	10,475	6,215	5,106	2,499	-1,000	4,090	2,368	865	3,935	2,361	5,628	328	-344	13,801	-949	1,744	5,363	2,284	4,424	-1,101	908	4,348	5,017	3,721	5,601	4,993	6,580	2,701	-2,237	2,640	2,309	2,703	2,436	2,327	2,035	1,055	2,851	1,582	2,234	-456	3,344	2,062	2,337	2,866	2,168	3,124	2,397	2,948	2,739	3,783	2,903	3,140	3,875	3,545	3,139	3,680	3,600	3,123	2,325	2,273	3,033	2,872	1,852	3,023	2,835	2,227	1,836	2,211	5,030	2,080	1,830	1,950	4,190	2,610	1,590	2,340	2,310	1,860	1,500	1,370
Total Cashflows From Investing Activities	0	0	8,625	64,122	45,147	-48,563	-75,514	-129,523	431,348	-141,708	-134,708	-154,932	10,971	-9,242	-165,778	3,220	-38,939	-5,003	-45,262	-3,942	-47,814	-66,781	-40,533	-24,193	-30,491	-16,526	-57,691	-32,401	-45,306	-32,477	-28,361	-9,052	-7,028	-39,814	11,067	12,662	-2,649	-2,268	8,270	2,831	-6,805	-17,787	-13,566	10,177	-47,749	-11,641	-3,476	-19,428	0	0	0	10,431	6,620	0	0	0	0	0	0	0	0	0	0	0	18,959	16,442	11,632	11,532	7,939	16,397	6,348	13,050	0	0	0	0	0	0	0	12,577	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Income Statement

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31
Cost Of Revenue	41,861	0	0	0	0	0	10,231	8,248	7,600	6,459	6,353	6,937	11,487	19,076	22,597	21,367	22,463	20,399	15,885	13,687	14,804	18,370	22,083	22,415	0	0	0	0	0
Depreciation And Amortization	3,434	1,973	1,362	3,122	2,839	2,991	3,139	3,667	2,751	1,981	1,945	1,738	1,647	1,711	1,530	1,350	1,397	1,897	1,917	2,970	3,985	2,930	0	3,106	2,200	423	398	394	379
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Ebit	58,698	93,681	62,114	50,272	43,075	51,548	39,661	32,420	14,644	16,176	14,526	19,199	19,595	22,533	23,458	26,599	28,994	29,413	26,006	22,447	27,409	28,561	32,576	31,855	20,600	20,270	19,071	16,818	14,914
Ebitda	58,698	95,654	63,476	53,394	45,914	54,539	42,800	36,087	17,395	18,157	16,471	20,937	21,242	24,244	24,988	27,949	30,391	31,310	27,923	25,417	31,394	31,491	32,576	34,961	22,800	20,693	19,469	17,212	15,293
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
Extraordinary Items	0	0	0	0	0	0	-1,793	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gross Profit	213,335	158,871	141,290	123,252	107,970	101,000	94,347	87,494	64,533	49,759	48,520	48,751	49,147	50,577	42,690	31,796	28,926	29,033	31,631	29,537	32,717	29,914	28,102	27,284	19,500	2,538	2,623	2,133	1,612
Income Before Tax	58,698	72,835	62,114	50,272	43,075	38,283	32,780	28,042	10,554	11,597	9,463	12,987	11,758	11,535	6,911	6,652	7,101	9,214	10,770	9,675	13,475	11,271	10,204	8,396	8,000	7,534	6,942	6,061	5,226
Income Tax Expense	8,766	12,238	10,270	8,396	7,315	5,714	10,069	7,485	2,499	2,632	1,683	3,055	2,540	2,544	1,069	987	1,176	1,999	2,710	2,494	3,960	3,337	2,914	2,648	2,500	2,419	2,200	1,930	1,650
Interest Expense	75,549	17,920	8,469	16,136	19,608	13,265	6,881	4,378	4,090	4,579	5,063	6,212	7,837	10,998	16,547	19,947	21,893	20,199	15,236	12,772	13,934	17,290	21,003	21,550	12,600	12,736	12,129	10,756	9,688
Interest Income	211,349	142,086	116,459	112,327	101,359	91,114	79,990	71,983	53,827	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
Net Income	49,932	60,597	51,844	41,876	35,760	32,569	22,711	20,557	8,055	8,965	7,780	9,932	9,218	8,991	5,842	5,665	5,925	7,215	8,060	7,181	9,515	7,934	8,659	7,657	5,500	5,115	4,742	4,131	3,576
Net Income Applicable To Common Shares	0	60,597	51,844	41,876	35,760	32,569	22,711	20,557	8,055	8,965	7,780	9,932	9,218	8,991	5,842	5,665	5,925	7,215	8,060	7,181	9,515	7,934	7,290	5,748	0	0	0	0	0
Net Income From Continuing Ops	49,932	60,597	51,844	41,876	35,760	32,569	22,711	20,557	8,055	8,965	7,780	9,932	9,218	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	135,800	124,166	107,990	96,191	81,751	77,849	73,109	67,605	49,737	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Operating Income Net Other	0	0	0	0	0	0	0	0	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	888	563	6,392	6,392	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	58,698	93,681	62,114	50,272	43,075	51,548	39,661	32,420	14,644	16,176	14,526	19,199	19,595	22,533	23,458	26,599	28,994	29,413	26,006	22,447	27,409	28,561	32,576	31,855	20,600	20,270	19,071	16,818	14,914
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
Other Operating Expenses	154,637	85,306	-84,069	-83,074	67,905	52,452	58,036	58,944	53,399	35,463	35,284	30,277	20,189	28,044	17,357	5,197	68	380	5,625	7,090	5,308	1,353	4,474	4,571	1,100	17,732	16,448	14,685	13,302
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
Reconciled Depreciation	7,327	1,973	1,362	3,122	2,839	2,991	3,139	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
Selling And Marketing Expenses	1,793	1,947	1,859	1,531	1,736	1,559	1,527	1,332	1,325	1,112	911	973	835	637	595	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling General Administrative	59,167	48,964	43,173	41,463	38,451	37,936	36,601	32,963	27,575	21,611	22,773	20,456	19,343	17,712	16,688	11,626	11,732	11,585	11,694	10,646	10,595	9,661	9,002	8,870	5,600	5,143	5,059	4,779	4,127
Tax Provision	8,766	12,238	10,270	8,396	7,315	5,714	10,069	7,485	2,499	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Operating Expenses	-154,637	85,306	-84,069	-83,074	-67,905	-52,452	-58,036	-58,944	-53,399	-35,463	-35,284	-30,277	20,189	-28,044	17,357	-5,197	68	380	-5,625	-7,090	-5,308	-1,353	4,474	4,571	1,100	17,732	16,448	14,685	13,302
Total Other Income Expense Net	58,698	-20,846	62,114	50,272	43,075	-13,265	-6,881	-4,378	-4,090	-4,579	-5,063	-6,212	-7,837	-10,998	-16,547	-19,947	-21,893	-20,199	-15,236	-12,772	-13,934	-17,290	-22,372	-23,459	-12,600	-12,736	-12,129	-10,756	-9,688
Total Revenue	213,335	158,871	141,290	123,252	107,970	101,000	94,347	87,494	64,533	49,759	48,520	48,751	49,147	50,577	42,690	31,796	28,926	29,033	31,631	29,537	32,717	29,914	28,102	27,284	19,500	2,538	2,623	2,133	1,612

	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
Cost Of Revenue	12,156	4,223	2,932	3,077	0	3,007	2,732	2,368	51	2,051	2,591	2,384	0	2,271	2,738	2,060	0	2,173	2,574	1,925	4,898	2,318	1,812	1,645	2,417	1,921	2,103	1,773	2,168	2,347	2,491	2,412	2,013	1,725	1,513	1,190	1,903	1,387	1,340	1,201	1,782	1,347	1,433	1,243	1,435	1,854	1,270	1,300	1,771	2,683	1,370	1,346	4,418	4,045	1,203	1,272	6,957	5,728	1,442	1,174	5,567	1,239	1,212	1,119	6,018	978	999	1,052	5,475	1,073	1,090	1,005	4,361	1,157	1,102	1,090	3,637	1,109	1,126	1,094	3,421	1,152	1,116	3,984	4,179	1,172	1,225	4,881	5,219	5,455	5,592	5,817	5,943	5,463	5,581	5,428	3,350	3,140	3,050	3,030	3,260	3,180	3,140	3,150	3,180	3,140	2,980	2,830
Depreciation And Amortization	578	725	1,222	909	702	432	1,179	420	414	316	803	316	332	332	790	332	326	706	719	327	355	354	355	354	386	379	365	365	368	421	335	361	1,062	751	471	467	494	484	505	498	535	531	440	439	488	402	435	413	437	381	401	428	427	423	433	428	438	421	413	258	347	355	299	349	349	313	305	430	0	7,048	6,974	6,703	0	6,353	5,979	5,993	0	6,184	6,058	6,103	0	6,535	6,833	0	0	7,110	688	803	0	795	683	718	1,300	573	632	601	3,350	3,140	3,050	3,030	3,260	3,180	3,130	3,150	3,180	3,150	2,980	2,830
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Ebit	17,150	15,640	16,394	22,337	25,522	24,092	21,686	21,621	8,892	21,722	20,997	20,662	17,211	17,226	17,138	16,169	16,922	16,399	15,069	15,054	15,039	13,299	12,967	11,816	11,746	10,065	9,906	9,588	9,109	9,019	8,462	8,012	5,046	3,538	2,225	3,835	3,822	4,092	4,237	4,025	4,193	3,029	3,506	3,798	4,897	4,776	4,551	4,975	5,780	5,037	4,721	4,057	6,366	6,440	5,575	4,152	4,900	6,033	6,119	6,406	6,386	5,940	6,796	7,477	6,645	7,613	7,246	7,490	2,014	412	434	353	2,447	327	336	330	-112	337	303	312	3,455	277	264	3,120	3,306	290	7,099	6,847	2,323	7,970	8,049	7,916	14,215	6,330	5,880	5,429	2,070	2,170	1,980	1,850	1,970	1,980	1,910	1,680	1,840	1,860	1,760	1,480
Ebitda	17,728	16,365	17,616	23,246	26,224	24,524	22,865	22,041	9,306	22,038	21,800	20,978	17,543	17,558	17,928	16,501	17,248	17,105	15,788	15,381	15,394	13,653	13,322	12,170	12,132	10,444	10,271	9,953	9,477	9,440	8,797	8,373	6,108	4,289	2,696	4,302	4,316	4,576	4,742	4,523	4,728	3,560	3,946	4,237	5,385	5,178	4,986	5,388	6,217	5,418	5,122	4,485	6,793	6,863	6,008	4,580	5,338	6,454	6,532	6,664	6,733	6,295	7,095	7,826	6,994	7,926	7,551	7,920	7,489	7,460	7,408	7,056	6,688	6,680	6,315	6,323	3,150	6,521	6,361	6,415	6,666	6,812	7,097	6,834	7,215	7,400	7,787	7,650	8,641	8,765	8,732	8,634	15,515	6,903	6,512	6,030	5,420	5,310	5,030	4,880	5,230	5,160	5,040	4,830	5,020	5,010	4,740	4,310
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
Extraordinary Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gross Profit	55,069	39,376	41,070	35,359	37,216	40,160	40,572	40,898	33,871	36,497	35,948	34,974	33,302	30,782	30,657	29,072	27,819	27,783	26,870	25,935	26,254	25,447	25,118	24,181	24,718	23,783	23,478	22,368	22,139	22,568	21,636	20,913	20,643	18,003	13,308	12,579	12,611	12,740	12,449	11,959	12,374	12,464	12,094	11,588	12,882	12,143	10,884	10,649	13,654	11,942	10,481	10,354	14,218	13,312	10,694	9,878	11,864	11,080	9,503	7,627	8,498	7,242	5,825	6,110	7,348	6,172	6,115	6,262	6,964	6,179	6,280	6,442	7,668	6,864	6,723	7,027	4,900	7,216	6,925	7,167	8,366	7,098	7,068	7,917	8,074	6,654	5,960	6,828	7,065	7,232	7,140	6,667	11,859	5,332	5,182	4,911	1,630	1,900	1,820	1,640	1,370	1,490	1,430	1,180	1,310	1,250	1,290	1,230
Income Before Tax	17,728	15,640	17,616	7,714	16,121	18,761	19,111	18,842	6,210	19,369	18,878	17,657	13,708	13,312	12,917	10,335	11,861	11,225	10,031	9,958	10,271	9,267	9,660	9,085	9,319	7,992	7,714	7,755	7,377	7,343	6,853	6,469	4,023	2,482	1,221	2,828	2,744	2,964	3,071	2,818	2,936	1,755	2,272	2,500	3,462	3,247	2,968	3,310	4,009	3,054	2,684	2,011	4,148	3,895	2,652	840	943	1,855	2,018	2,095	1,679	1,018	1,842	2,113	1,012	2,065	1,888	2,136	2,014	2,205	2,421	2,574	2,447	2,695	2,660	2,968	-112	3,338	3,195	3,254	3,455	3,456	3,444	3,120	3,306	3,182	2,547	2,236	2,323	2,785	2,727	2,369	2,003	2,302	2,175	1,916	2,070	2,170	1,980	1,850	1,970	1,980	1,910	1,680	1,840	1,860	1,760	1,480
Income Tax Expense	3,151	2,326	2,650	639	2,765	3,315	3,160	2,998	508	3,358	3,303	3,101	2,351	2,443	1,906	1,696	2,186	2,071	1,488	1,570	1,585	1,183	1,587	1,359	4,084	2,009	2,004	1,972	2,014	1,967	1,833	1,671	848	625	409	617	597	688	720	627	641	143	404	495	825	758	682	790	969	683	567	321	892	1,041	618	-7	-2	299	361	411	271	19	308	389	49	432	368	327	400	454	533	612	584	667	665	794	-246	923	900	917	1,011	1,014	1,021	914	1,028	941	735	633	645	776	805	688	712	689	652	595	650	690	620	590	630	640	610	540	550	610	570	470
Interest Expense	3,792	20,461	18,226	14,623	8,679	4,629	2,575	2,037	1,986	1,841	2,119	2,523	3,030	3,470	4,221	5,415	4,682	5,174	5,038	4,714	4,373	3,644	2,912	2,336	2,017	1,876	1,669	1,319	1,178	1,139	1,061	1,000	1,023	1,056	1,004	1,007	1,078	1,128	1,166	1,207	1,257	1,274	1,234	1,298	1,435	1,529	1,583	1,665	1,771	1,983	2,037	2,046	2,218	2,545	2,923	3,312	3,957	4,178	4,101	4,311	4,707	4,922	4,954	5,364	5,633	5,548	5,358	5,354	5,475	5,255	4,987	4,482	4,241	3,985	3,655	3,355	3,262	3,183	3,166	3,161	3,211	3,356	3,653	3,714	3,909	4,218	4,552	4,611	4,949	5,185	5,322	5,547	10,303	4,028	3,705	3,513	3,350	3,140	3,050	3,030	3,260	3,180	3,140	3,150	3,180	3,140	2,980	2,830
Interest Income	54,540	54,229	52,804	51,233	38,111	36,410	34,286	33,279	31,685	28,375	28,609	27,790	28,833	27,497	28,005	27,577	25,717	25,780	25,358	24,504	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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
Net Income	14,576	13,314	14,966	7,075	13,356	15,446	15,951	15,844	5,702	16,011	15,575	14,556	11,357	10,869	11,011	8,639	9,675	9,154	8,543	8,388	8,686	8,084	8,073	7,726	5,235	5,983	5,710	5,783	5,363	5,376	5,020	4,798	3,175	1,857	812	2,211	2,147	2,276	2,351	2,191	2,295	1,612	1,868	2,005	2,637	2,489	2,286	2,520	3,040	2,371	2,117	1,690	3,256	2,854	2,034	847	945	1,556	1,657	1,684	1,408	999	1,534	1,724	963	1,633	1,520	1,809	1,614	1,751	1,888	1,962	1,863	2,028	1,995	2,174	134	2,415	2,295	2,337	2,444	2,442	2,423	2,206	2,278	2,241	1,812	1,603	3,047	2,009	1,922	1,681	3,200	1,613	1,523	1,321	1,420	1,480	1,360	1,260	1,340	1,340	1,290	1,140	1,290	1,260	1,190	1,010
Net Income Applicable To Common Shares	0	0	0	7,075	13,356	15,446	15,951	15,844	5,702	16,011	15,575	14,556	11,357	10,869	11,011	8,639	9,675	9,154	8,543	8,388	8,686	8,084	8,073	7,726	5,235	5,983	5,710	5,783	5,363	5,376	5,020	4,798	3,175	1,857	812	2,211	2,147	2,276	2,351	2,191	2,295	1,612	1,868	2,005	2,637	2,489	2,286	2,520	3,040	2,371	2,117	1,690	3,256	2,854	2,034	847	945	1,556	1,657	1,684	1,408	999	1,534	1,724	963	1,633	1,520	1,809	1,614	1,751	1,888	1,962	1,863	2,028	1,995	2,174	134	2,415	2,295	2,337	2,444	2,442	2,423	2,206	2,278	2,241	1,812	1,603	1,678	2,009	1,922	1,681	773	2,029	1,551	1,395	0	0	0	0	0	0	0	0	0	0	0	0
Net Income From Continuing Ops	14,576	13,314	14,966	7,075	13,356	15,446	15,951	15,844	5,702	16,011	15,575	14,556	11,357	10,869	11,011	8,639	9,675	9,154	8,543	8,388	8,686	8,084	8,073	7,726	5,235	5,983	5,710	5,783	5,363	5,376	5,020	4,798	3,175	1,857	812	2,211	2,147	2,276	2,351	2,191	2,295	1,612	1,868	2,005	2,637	2,489	2,286	2,520	0	2,371	2,117	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	32,301	33,768	34,578	36,610	29,432	31,781	31,711	31,242	29,699	26,534	26,490	25,267	25,803	24,027	23,784	22,162	21,035	20,606	20,320	19,965	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Operating Income Net Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Recurring	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-25	25	662	370	-206	62	-306	1,801	-1,221	289	6,392	0	0	0	6,392	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	17,728	15,640	17,616	22,337	25,522	24,092	21,686	21,621	8,196	560	806	673	17,211	450	335	495	16,922	621	432	494	15,039	387	366	333	11,746	457	315	375	9,109	356	601	1,037	5,046	787	720	567	3,822	520	766	521	4,193	658	472	489	4,897	4,776	538	414	5,780	5,037	419	392	6,366	6,440	660	438	4,900	6,033	426	388	6,386	410	419	425	6,645	410	419	365	7,489	412	434	353	6,688	327	336	330	3,150	337	303	312	6,666	277	264	6,834	7,215	290	248	6,847	8,641	7,970	8,049	7,916	14,215	6,330	5,880	5,429	2,070	2,170	1,980	1,850	1,970	1,980	1,910	1,680	1,840	1,860	1,760	1,480
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
Other Operating Expenses	49,045	-27,959	-35,188	4,600	12,110	1,581	2,732	5,895	30,939	3,451	3,617	3,700	19,274	3,484	3,883	3,147	11,890	3,264	3,903	2,969	11,740	3,494	2,928	2,618	13,372	3,052	3,195	2,764	14,258	3,401	3,608	3,286	16,587	2,807	2,341	1,883	9,614	2,285	2,188	1,996	8,489	2,314	2,175	1,907	8,030	7,624	1,936	1,955	7,874	4,884	1,848	1,727	7,852	6,872	1,731	1,711	6,964	5,047	1,825	1,489	2,112	1,436	1,355	1,263	703	1,111	1,145	1,199	525	10,759	10,592	10,283	8,747	10,491	10,215	9,936	1,750	10,108	9,981	10,330	1,700	10,548	10,824	1,083	859	10,890	10,688	19	1,576	738	909	1,249	2,356	998	698	518	9,620	9,150	9,000	8,880	9,180	9,050	8,940	8,940	9,010	8,820	8,470	8,250
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
Reconciled Depreciation	1,548	725	1,222	909	702	432	1,179	420	414	316	803	316	805	776	790	751	705	706	719	709	750	742	750	749	796	576	888	879	922	958	883	904	1,062	751	471	467	494	484	505	498	535	531	440	439	488	402	435	413	437	381	401	428	427	423	433	428	438	421	413	258	347	355	299	349	349	313	305	430	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	688	803	0	795	683	718	1,300	573	632	601	0	0	0	0	0	0	0	0	0	0	0	0
Research Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling And Marketing Expenses	414	492	478	409	472	596	487	392	776	391	196	260	478	460	322	271	607	437	442	250	416	489	379	275	561	405	317	244	241	383	363	345	482	344	282	217	385	250	274	203	273	225	233	180	305	210	210	248	214	265	211	145	161	199	147	130	187	153	155	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	3,350	3,140	3,050	3,030	3,260	3,180	3,140	3,150	3,180	3,140	2,980	2,830
Selling General Administrative	14,871	15,881	15,119	15,867	12,395	12,479	11,355	12,843	11,262	10,438	10,125	10,911	10,723	11,551	10,286	11,520	10,318	9,738	9,568	10,494	10,728	9,482	9,291	9,197	9,103	9,406	9,329	8,763	8,447	8,653	8,026	7,837	8,515	7,500	5,841	5,719	5,608	5,514	5,283	5,206	5,155	6,656	5,580	5,382	3,518	5,570	5,758	5,523	4,982	4,608	4,972	4,536	4,467	4,549	4,416	4,280	4,146	4,516	4,775	3,251	3,106	2,907	2,802	2,811	2,821	2,924	3,049	2,938	2,926	2,992	2,875	2,792	2,947	2,909	3,074	2,764	2,578	2,651	2,666	2,751	2,698	2,679	2,655	2,563	2,499	2,433	2,369	2,360	2,363	2,260	2,197	2,182	4,321	1,540	1,501	1,508	2,920	2,870	2,900	2,820	2,660	2,690	2,660	2,640	2,650	2,540	2,510	2,590
Tax Provision	3,152	2,326	2,650	639	2,765	3,315	3,160	2,998	508	3,358	3,303	3,101	2,351	2,443	1,906	1,696	2,186	2,071	1,488	1,570	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	7,753	-27,959	-35,188	1,523	-12,110	1,581	2,732	3,527	-30,990	1,400	1,026	1,316	-19,274	1,213	1,145	1,087	-11,890	1,091	1,329	1,044	-11,740	1,176	1,116	973	-13,372	1,131	1,092	991	-14,258	1,054	1,117	874	-16,587	1,082	828	693	-9,614	898	848	795	-8,489	967	742	664	-8,030	-7,624	666	655	-7,874	4,884	478	381	-7,852	-6,872	528	439	-6,964	-5,047	383	315	-2,112	197	143	144	-703	133	146	147	525	9,686	9,502	9,278	-8,747	9,334	9,113	8,846	-1,750	8,999	8,855	9,236	-1,700	9,396	9,708	-1,083	-859	9,718	9,463	19	1,576	738	909	1,249	2,356	998	698	518	6,270	6,010	5,950	5,850	5,920	5,870	5,800	5,790	5,830	5,680	5,490	5,420
Total Other Income Expense Net	17,728	14,547	17,153	-14,623	-9,401	-5,331	-2,575	-2,779	-1,986	18,809	18,072	16,984	-3,503	12,862	12,582	9,840	-5,061	10,604	9,599	9,464	-4,768	8,880	9,294	8,752	-2,427	7,535	7,399	7,380	-1,732	6,987	6,252	5,432	-1,023	1,695	501	2,261	-1,078	2,444	2,305	2,297	-1,257	1,097	1,800	2,011	-1,435	-1,529	2,430	2,896	-1,771	-1,983	2,265	1,619	-2,218	-2,545	1,992	402	-3,957	-4,178	1,592	1,707	-4,707	608	1,423	1,688	-5,633	1,655	1,469	1,771	-5,475	1,793	1,987	2,221	-4,241	2,368	2,324	2,638	-3,262	3,001	2,892	2,942	-3,211	3,179	3,180	-3,714	-3,909	2,892	2,299	-4,611	-6,318	-5,185	-5,322	-5,547	-12,212	-4,028	-3,705	-3,513	0	0	0	0	0	0	0	0	0	0	0	0
Total Revenue	67,225	43,599	44,002	38,436	37,216	40,160	40,572	40,898	33,871	36,497	35,948	34,974	33,302	30,782	30,657	29,072	27,819	27,783	26,870	25,935	26,254	25,447	25,118	24,181	24,718	23,783	23,478	22,368	22,139	22,568	21,636	20,913	20,643	18,003	13,308	12,579	12,611	12,740	12,449	11,959	12,374	12,464	12,094	11,588	12,882	12,143	12,154	11,949	13,654	11,942	11,851	11,700	14,218	13,312	11,897	11,150	11,864	11,080	10,945	8,801	8,498	8,481	7,037	7,229	7,348	7,150	7,114	7,314	6,964	7,252	7,370	7,447	7,668	8,021	7,825	8,117	4,900	8,325	8,051	8,261	8,366	8,250	8,184	7,917	8,074	7,826	7,185	6,828	7,065	7,232	7,140	6,667	11,859	5,332	5,182	4,911	4,980	5,040	4,870	4,670	4,630	4,670	4,570	4,330	4,490	4,390	4,270	4,060

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

Gross Profit (+$)
totalRevenue	213,335
Cost of Revenue	-41,861
Gross Profit	213,335	171,474

Operating Income (+$)
Gross Profit	213,335
Operating Expense	--154,637
Operating Income	58,698	367,972

Operating Expense (+$)
Research Development	0
Selling General Administrative	59,167
Selling And Marketing Expenses	1,793
Operating Expense	-154,637	60,960

Net Interest Income (+$)
Interest Income	211,349
Interest Expense	-75,549
Other Finance Cost	-0
Net Interest Income	135,800

Pretax Income (+$)
Operating Income	58,698
Net Interest Income	135,800
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	58,698	0 EBIT - interestExpense = -16,851 58,698 125,481
Interest Expense	75,549
Earnings Before Interest and Taxes (EBIT)	58,698	134,247
Earnings Before Interest and Taxes (EBITDA)	58,698

After tax Income (+$)
Income Before Tax	58,698
Tax Provision	-8,766
Net Income From Continuing Ops	49,932	49,932
Net Income	49,932
Net Income Applicable To Common Shares	0

Non-recurring Events
Discontinued Operations	0
Extraordinary Items	0
Effect of Accounting Charges	0
Other Items	0
Non Recurring	0
Other Operating Expenses	154,637
Total Other Income/Expenses Net	58,698	-135,800

Technical Analysis of Farmers National Banc Corp
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 Farmers National Banc Corp. The general trend of Farmers National Banc Corp is UNKNOWN with 0.0% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Farmers National Banc Corp's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

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

Indicator State	Bullish trend		Bearish trend
Overbought to neutral	Bullish pullback	=	Bearish reversal
Upper to lower neutral	Bullish correction	=	Bearish continuation
Nuetral to oversold	Oversold	=	Oversold
Oversold to neutral	Bullish reversal	=	Bearish correction
Lower to upper neutral	Bullish continuation	=	Bearish pullback
Nuetral to overbought	Overbought	=	Overbought

1. Price Targets

1.1 Support & Resistance

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

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

Score

Let's take a look at the Support & Resistance of Farmers National Banc Corp.

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

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

The bullish price targets are: 12.29 < 13.40 < 13.56.

The bearish price targets are: 11.95 > 11.85 > 11.50.

Tweet this

Farmers National Banc Corp 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 Farmers National Banc Corp. The current mas is .

Directionalities and relatives.

Moving Average	Amount of candles	Trend	Price +/-	vs. MA 50	vs. MA 100	vs. MA 200

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

Shows the moving average of the selected period.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

There are various kinds of moving averages:

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

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

Simple moving average

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

Source: Tradingview.com

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

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

Exponential moving average

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

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

Where:

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

Smoothed moving average

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

Linear weighted moving average

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

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

Where:

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

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

Source: Tradingview.com

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

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

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

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

Farmers National Banc Corp 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 Farmers National Banc Corp.

Farmers National Banc Corp 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 Farmers National Banc Corp. The current adx is .

Farmers National Banc Corp 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 Farmers National Banc Corp.

Farmers National Banc Corp 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 Farmers National Banc Corp.

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.

Farmers National Banc Corp 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 Farmers National Banc Corp.

Farmers National Banc Corp 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 Farmers National Banc Corp.

Farmers National Banc Corp 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 Farmers National Banc Corp.

Farmers National Banc Corp 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 Farmers National Banc Corp.

Farmers National Banc Corp 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 Farmers National Banc Corp.

Farmers National Banc Corp 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 Farmers National Banc Corp.

Farmers National Banc Corp 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 Farmers National Banc Corp.

Farmers National Banc Corp 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 Farmers National Banc Corp.

Farmers National Banc Corp Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Farmers National Banc Corp.

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

6.3. Candlestick Patterns

Farmers National Banc Corp Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

Let's check the technical score of Farmers National Banc Corp based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Open	Greater than	Close	12.030
Total			1/1 (100.0%)

Create your own Symbol Scanner

Get notifications about Farmers National Banc Corp

I send you an email if I find something interesting about Farmers National Banc Corp.

Farmers National Banc Corp Buy, Hold or Sell?

Let's analyse Farmers National Banc Corp together

Get notifications about Farmers National Banc Corp

Quick analysis of Farmers National Banc Corp (30 sec.)

What can you expect buying and holding a share of Farmers National Banc Corp? (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 Farmers National Banc Corp (5 min.)

$11.97

$10.77

$-6.69 - $18.75

$4.08 - $29.52

2. Growth of Farmers National Banc Corp (5 min.)

Is Farmers National Banc Corp growing?

How much money is Farmers National Banc Corp making?

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

3. Financial Health of Farmers National Banc Corp (5 min.)

4. Comparing to competitors in the Banks - Regional industry (5 min.)

Industry Rankings (Banks - Regional)

What can you expect buying and holding a share of Farmers National Banc Corp? (5 min.)

What can you expect buying and holding a share of Farmers National Banc Corp?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Farmers National Banc Corp

About Farmers National Banc Corp

Financial Health

Valuation

1.1. Profitability of Farmers National Banc Corp.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

Compared to industry (Banks - Regional)

1.1.2. Return on Assets

Trends

Compared to industry (Banks - Regional)

1.1.3. Return on Equity

Trends

Compared to industry (Banks - Regional)

1.2. Operating Efficiency of Farmers National Banc Corp.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

1.2.2. Operating Ratio

Trends

1.3. Liquidity of Farmers National Banc Corp.

1.3. Liquidity

1.3.1. Current Ratio

Trends

Compared to industry (Banks - Regional)

1.3.2. Quick Ratio

Trends

1.4. Solvency of Farmers National Banc Corp.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

Compared to industry (Banks - Regional)

1.4.2. Debt to Equity Ratio

Trends

Compared to industry (Banks - Regional)

2. Market Valuation of Farmers National Banc Corp

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

Compared to industry (Banks - Regional)

Farmers National Banc Corp
Buy, Hold or Sell?