First Industrial Realty Trust Inc
Buy, Hold or Sell?

Let's analyse First Industrial Realty Trust Inc together

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

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

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

Get notifications about First Industrial Realty Trust Inc

I send you an email if I find something interesting about First Industrial Realty Trust Inc.

Quick analysis of First Industrial Realty Trust Inc (30 sec.)

What can you expect buying and holding a share of First Industrial Realty Trust Inc? (30 sec.)

How much money do you get?

$1.28

When do you have the money?

1 year

How often do you get paid?

100.0%

What is your share worth?

Current worth

$19.91

Expected worth in 1 year

$20.70

How sure are you?

95.0%

+ What do you gain per year?

Total Gains per Share

$2.07

Return On Investment

4.5%

For what price can you sell your share?

Current Price per Share

$46.03

Expected price per share

$39.91 - $50.80

How sure are you?

50%

1. Valuation of First Industrial Realty Trust Inc (5 min.)

Live pricePrice per Share (EOD)

$46.03

Book Value per Share

$19.91

Intrinsic Value Per Share

$-0.37 - $10.96

Total Value Per Share

$19.54 - $30.87

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

The following numbers are based on moving averages and per share and per quarter.
I use a 6% discount rate for the low estimation and 3% for the high estimation.
The current Free Cash Flow Per Share is 10Y: ($0.09) 3Y: ($0.07) TTM: ($0.26)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($0.00) 3Y: ($0.01) TTM: ($-0.32)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$0.21	$0.47	$0.19 - $0.55
2	$0.35	$1.10	$0.13 - $0.73
3	$0.43	$1.89	$0.06 - $0.92
4	$0.44	$2.82	$-0.01 - $1.11
5	$0.41	$3.89	$-0.07 - $1.29
6	$0.32	$5.08	$-0.14 - $1.48
7	$0.20	$6.39	$-0.21 - $1.67
8	$0.04	$7.82	$-0.27 - $1.85
9	$-0.15	$9.34	$-0.34 - $2.04
10	$-0.37	$10.96	$-0.41 - $2.22

2. Growth of First Industrial Realty Trust Inc (5 min.)

Is First Industrial Realty Trust Inc growing?

	Current year	Previous year	Grow	Grow %
How rich?	$2.6b	$2.4b	$167.7m	6.5%

How much money is First Industrial Realty Trust Inc making?

	Current year	Previous year	Grow	Grow %
Making money	$62.9m	$64.3m	-$1.3m	-2.2%
Net Profit Margin	40.8%	46.5%	-	-

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

Quarterly Yearly

3. Financial Health of First Industrial Realty Trust Inc (5 min.)

What can you expect buying and holding a share of First Industrial Realty Trust Inc? (5 min.)

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

What can you expect buying and holding a share of First Industrial Realty Trust Inc?

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

Speculation

The Price per Share of First Industrial Realty Trust Inc is $46.03. 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 First Industrial Realty Trust Inc.
The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
The book value: what is the market price compared to it's book value.

Investing

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

You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $19.91. Based on the TTM, the Book Value Change Per Share is $0.20 per quarter. Based on the YOY, the Book Value Change Per Share is $0.53 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 $0.32 per quarter.

Based on historical numbers we can estimate the returns while holding a share of First Industrial Realty Trust Inc.

How much money are you going to get?

	MRQ		TTM		YOY		5Y		10Y
	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share
Usd Eps	0.67	1.5%	0.52	1.1%	0.68	1.5%	0.51	1.1%	0.37	0.8%
Usd Book Value Change Per Share	0.21	0.5%	0.20	0.4%	0.53	1.2%	0.36	0.8%	0.28	0.6%
Usd Dividend Per Share	0.33	0.7%	0.32	0.7%	0.29	0.6%	0.27	0.6%	0.21	0.5%
Usd Total Gains Per Share	0.54	1.2%	0.52	1.1%	0.83	1.8%	0.63	1.4%	0.49	1.1%
Usd Price Per Share	52.67	-	51.53	-	50.62	-	46.58	-	35.92	-
Price to Earnings Ratio	19.54	-	25.98	-	25.35	-	27.47	-	44.23	-
Price-to-Total Gains Ratio	97.85	-	112.02	-	74.03	-	103.70	-	115.89	-
Price to Book Ratio	2.65	-	2.64	-	2.79	-	2.91	-	2.76	-
Price-to-Total Gains Ratio	97.85	-	112.02	-	74.03	-	103.70	-	115.89	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	46.03
Number of shares	21

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.32	0.27
Usd Book Value Change Per Share	0.20	0.36
Usd Total Gains Per Share	0.52	0.63
Gains per Quarter (21 shares)	10.86	13.20
Gains per Year (21 shares)	43.45	52.80

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	27	17	33	22	30	43
2	54	33	76	45	61	96
3	81	50	119	67	91	149
4	107	66	162	90	121	202
5	134	83	205	112	152	255
6	161	99	248	135	182	308
7	188	116	291	157	212	361
8	215	133	334	180	242	414
9	242	149	377	202	273	467
10	269	166	420	225	303	520

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%	99.0	18.0	0.0	84.6%
Book Value Change Per Share	3.0	1.0	0.0	75.0%	11.0	1.0	0.0	91.7%	17.0	3.0	0.0	85.0%	31.0	9.0	0.0	77.5%	67.0	50.0	0.0	57.3%
Dividend per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	20.0	0.0	0.0	100.0%	40.0	0.0	0.0	100.0%	116.0	0.0	1.0	99.1%
Total Gains per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	20.0	0.0	0.0	100.0%	38.0	2.0	0.0	95.0%	99.0	18.0	0.0	84.6%

Fundamentals of First Industrial Realty Trust Inc

About First Industrial Realty Trust Inc

https://www.firstindustrial.com
156
One North Wacker Drive, Chicago, IL, United States, 60606-6627
Google Maps Bing Maps

First Industrial Realty Trust, Inc. (NYSE: FR) is a leading U.S.-only owner, operator, developer and acquirer of logistics properties. Through our fully integrated operating and investing platform, we provide high quality facilities and industry-leading customer service to multinational corporations and regional firms that are essential for their supply chains. Our portfolio and new investments are concentrated in 15 target MSAs with an emphasis on supply-constrained, coastally oriented markets. In total, we own and have under development approximately 68.5 million square feet of industrial space as of December 31, 2023.

Fundamental data was last updated by Penke on 2024-04-13 14:32:04.

Financial Health

Profitability Details

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

Operating Efficiency Details

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

Liquidity Details

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

Solvency Details

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

Valuation

Valuation Details

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

1.1. Profitability of First Industrial Realty Trust Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit First Industrial Realty Trust Inc earns for each $1 of revenue.

Above 10% is considered healthy but always compare First Industrial Realty Trust Inc to the REIT - Industrial industry mean.
A Net Profit Margin of 56.7% means that $0.57 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of First Industrial Realty Trust Inc:

The MRQ is 56.7%. The company is making a huge profit. +2
The TTM is 40.8%. The company is making a huge profit. +2

Trends

Current period		Compared to		+/-
MRQ	56.7%	TTM	40.8%	+15.9%
TTM	40.8%	YOY	46.5%	-5.7%
TTM	40.8%	5Y	48.7%	-7.9%
5Y	48.7%	10Y	40.0%	+8.7%

Measures how much net profit First Industrial Realty Trust Inc earns for each $1 of revenue.

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

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

The net profit margin looks at how much net profit First Industrial Realty Trust Inc earns for each $1 in revenue.

How to use net profit margin

Higher profit margin is better (more profit).
Above 10% is considered healthy but always compare First Industrial Realty Trust Inc to the REIT - Industrial industry mean.
Can be used to compare companies within the REIT - Industrial industry.

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

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of First Industrial Realty Trust Inc. If profit margins remain low (compared to the REIT - Industrial 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 First Industrial Realty Trust Inc is 0.57. This means that First Industrial Realty Trust Inc earned $0.57 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Net Profit Margin of the REIT - Industrial industry is .
What is the trend?
The trend is important because it shows you how First Industrial Realty Trust Inc is performing over time. The most recent quarter might be important if First Industrial Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for First Industrial Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate net profit margin

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

Real example of First Industrial Realty Trust Inc

You need the following data to determine net profit margin:

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

Net income MRQ First Industrial Realty Trust Inc = 89,201
Total revenue MRQ First Industrial Realty Trust Inc = 157,276
$89,201 / $157,276 = 0.57 or 56.7%

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 First Industrial Realty Trust Inc is using its assets to generate profit.

Above 5% is considered healthy but always compare First Industrial Realty Trust Inc to the REIT - Industrial industry mean.
1.7% Return on Assets means that First Industrial Realty Trust Inc generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of First Industrial Realty Trust Inc:

The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
The TTM is 1.2%. Using its assets, the company is less efficient in making profit.

Trends

Current period		Compared to		+/-
MRQ	1.7%	TTM	1.2%	+0.5%
TTM	1.2%	YOY	1.3%	-0.1%
TTM	1.2%	5Y	1.5%	-0.2%
5Y	1.5%	10Y	1.3%	+0.2%

Shows how efficient First Industrial Realty Trust Inc is using its assets to generate profit.

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

How to use return on assets

Higher is better.
Above 5% is considered healthy but always compare First Industrial Realty Trust Inc to the REIT - Industrial 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 First Industrial Realty Trust Inc is using its resources to generate profit. If the return on assets (1.7%) from First Industrial Realty Trust Inc are higher than the REIT - Industrial mean () that means First Industrial Realty Trust Inc is using its resources better than their competitors. If not, that means their competitors are more efficient in using their resources to generate profit.

An investor should always look at:

What is the current return on assets?
The current most recent quarter (MRQ) Return on Assets of First Industrial Realty Trust Inc is 1.7%. This means the company generated $0.02 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the REIT - Industrial industry is .
What is the trend?
The trend is important because it shows you how First Industrial Realty Trust Inc is performing over time. The most recent quarter might be important if First Industrial Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for First Industrial Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate return on assets

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

Real example First Industrial Realty Trust Inc

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

Income statement
Balance sheet

Net income MRQ (income statement) from First Industrial Realty Trust Inc = 89,201
Total assets MRQ (balance sheet) from First Industrial Realty Trust Inc = 5,175,765
89,201 / 5,175,765 = 0.02 or 1.7%

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

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

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

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

1.1.3. Return on Equity

Shows how efficient First Industrial Realty Trust Inc is using its investors money to generate profit.

Above 15%-20% is considered healthy but always compare First Industrial Realty Trust Inc to the REIT - Industrial industry mean.
3.5% Return on Equity means First Industrial Realty Trust Inc generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of First Industrial Realty Trust Inc:

The MRQ is 3.5%. Using its investors money, the company is inefficient in making profit. -1
The TTM is 2.5%. Using its investors money, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	3.5%	TTM	2.5%	+1.0%
TTM	2.5%	YOY	2.6%	-0.1%
TTM	2.5%	5Y	2.9%	-0.4%
5Y	2.9%	10Y	2.6%	+0.3%

Shows how efficient First Industrial Realty Trust Inc is using its investors money to generate profit.

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

How to use return on equity

Higher is better.
Above 15%-20% is considered healthy but always compare First Industrial Realty Trust Inc to the REIT - Industrial industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use return on equity in their analysis

To find out the owners/management's attitude toward their company. You typically want the owners/management to invest in the company and focus on generating profit. If not enough profit is generated (compared to the REIT - Industrial 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 First Industrial Realty Trust Inc is 3.5%. This means First Industrial Realty Trust Inc generated $0.03 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the REIT - Industrial industry is .
What is the trend?
The trend is important because it shows you how First Industrial Realty Trust Inc is performing over time. The most recent quarter might be important if First Industrial Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for First Industrial Realty Trust Inc up to 10 years back (depending if First Industrial Realty Trust Inc existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate return on equity

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

Real example of First Industrial Realty Trust Inc

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) First Industrial Realty Trust Inc = 89,201
Shareholders equity (balance sheet) MRQ First Industrial Realty Trust Inc = 2,562,975
89,201 / 2,562,975 = 0.03 or 3.5%

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 First Industrial Realty Trust Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient First Industrial Realty Trust Inc is operating .

Measures how much profit First Industrial Realty Trust Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
Above 15% is considered healthy but always compare First Industrial Realty Trust Inc to the REIT - Industrial industry mean.
An Operating Margin of 40.1% means the company generated $0.40 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of First Industrial Realty Trust Inc:

The MRQ is 40.1%. 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	40.1%	TTM	39.2%	+0.8%
TTM	39.2%	YOY	39.0%	+0.3%
TTM	39.2%	5Y	37.6%	+1.6%
5Y	37.6%	10Y	34.5%	+3.1%

Measures how efficient First Industrial Realty Trust Inc is operating .

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

How to use operating margin

Higher is better
Above 15% is considered healthy but always compare First Industrial Realty Trust Inc to the REIT - Industrial 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 First Industrial Realty Trust Inc is making from it’s core business.

The three steps every investor should look at:

What is the current net profit margin?
The current most recent quarter (MRQ) Operating Margin of First Industrial Realty Trust Inc is 40.1%. This means that First Industrial Realty Trust Inc earned $0.40 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the REIT - Industrial industry is .
What is the trend?
The trend is important because it shows you how First Industrial Realty Trust Inc is performing over time. The most recent quarter might be important if First Industrial Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for First Industrial Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate operating margin

Operating margin = operating earnings / total revenue

Real example of First Industrial Realty Trust Inc

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ First Industrial Realty Trust Inc = 140,413
Total revenue MRQ First Industrial Realty Trust Inc = 157,276
$140,413 / $157,276 = 0.40 or 40.1%

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

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

Operation earnings can be calculated in multiple ways:

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

1.2.2. Operating Ratio

Measures how efficient First Industrial Realty Trust Inc is keeping operating costs low.

Below 1 is considered healthy (always compare to REIT - Industrial industry mean).
An Operation Ratio of 0.61 means that the operating costs are $0.61 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of First Industrial Realty Trust Inc:

The MRQ is 0.611. The company is efficient in keeping operating costs low. +1
The TTM is 0.602. The company is efficient in keeping operating costs low. +1

Trends

Current period		Compared to		+/-
MRQ	0.611	TTM	0.602	+0.009
TTM	0.602	YOY	0.604	-0.002
TTM	0.602	5Y	0.617	-0.015
5Y	0.617	10Y	0.648	-0.031

Measures how efficient First Industrial Realty Trust Inc is keeping operating costs low.

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

How to use operating ratio

Lower is better.
Below 1 is considered healthy but always compare First Industrial Realty Trust Inc to the REIT - Industrial 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 First Industrial Realty Trust Inc is 61.1%. This means that First Industrial Realty Trust Inc earned $0.61 for each $1 in net sales in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Ratio of the REIT - Industrial industry is .
What is the trend?
The trend is important because it shows you how First Industrial Realty Trust Inc is performing over time. The most recent quarter might be important if First Industrial Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for First Industrial Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate operating ratio

Operating ratio = Operating expenses + COGS \ Net sales

Real life example First Industrial Realty Trust Inc

You need the following data to determine operating ratio:

Income statement

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

(cost of revenue + total operating expenses) \ total revenue
(41,157 +54,901) \ 157,276 = 0.61

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 First Industrial Realty Trust Inc.

1.3. Liquidity

1.3.1. Current Ratio

Measures if First Industrial Realty Trust Inc is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to REIT - Industrial industry mean).
A Current Ratio of 0.83 means the company has $0.83 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of First Industrial Realty Trust Inc:

The MRQ is 0.826. The company is just not able to pay all its short-term debts. -1
The TTM is 0.552. The company is unable to pay all its short-term debts. -2

Trends

Current period		Compared to		+/-
MRQ	0.826	TTM	0.552	+0.274
TTM	0.552	YOY	0.911	-0.359
TTM	0.552	5Y	1.217	-0.665
5Y	1.217	10Y	1.090	+0.127

Measures if First Industrial Realty Trust Inc is able to pay off Short-term Debt.

How to use current ratio

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

The three steps every investor should look at:

What is the current current Ratio?
The current most recent quarter (MRQ) Current Ratio of First Industrial Realty Trust Inc is 0.83. This means First Industrial Realty Trust Inc has $0.83 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the REIT - Industrial industry is .
What is the trend?
The trend is important because it shows you how First Industrial Realty Trust Inc is performing over time. The most recent quarter might be important if First Industrial Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for First Industrial Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate current ratio

Current ratio = current assets \ current liabilities

Real life example First Industrial Realty Trust Inc

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
402,146 \ 486,630) = 0.83

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

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

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

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

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

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

1.3.2. Quick Ratio

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

Above 1 is considered healthy but always compare First Industrial Realty Trust Inc to the REIT - Industrial industry mean.
A Quick Ratio of 0.41 means the company can pay off $0.41 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of First Industrial Realty Trust Inc:

The MRQ is 0.409. The company is just not able to pay all its short-term debts with the most liquid assets. -1
The TTM is 0.448. The company is just not able to pay all its short-term debts with the most liquid assets. -1

Trends

Current period		Compared to		+/-
MRQ	0.409	TTM	0.448	-0.039
TTM	0.448	YOY	0.527	-0.080
TTM	0.448	5Y	1.524	-1.077
5Y	1.524	10Y	1.028	+0.496

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

How to use quick ratio

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

The three steps every investor should look at:

What is the current Quick Ratio?
The current most recent quarter (MRQ) quickRatio of First Industrial Realty Trust Inc is 0.41. This means that First Industrial Realty Trust Inc can pay off $0.41 for each $1 in debt (using most liquid assets).
How does it compare to the industry?
The mean MRQ Quick Ratio of the REIT - Industrial industry is .
What is the trend?
The trend is important because it shows you how First Industrial Realty Trust Inc is performing over time. The most recent quarter might be important if First Industrial Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for First Industrial Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate quick ratio

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

Real life example First Industrial Realty Trust Inc

You need the following data to determine operating ratio:

Balance sheet
Quick ratio = cash and short-term investments + short-term investments + netReceivables / total current liabilities
MRQ quick ratio First Industrial Realty Trust Inc: (43,844 + 0 +155,026) / 486,630 = 0.41

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 First Industrial Realty Trust Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of First Industrial Realty Trust Inc assets are financed with debt.

Below 1 (100%) is considered healthy but always compare First Industrial Realty Trust Inc to REIT - Industrial industry mean.
A Debt to Asset Ratio of 0.49 means that First Industrial Realty Trust Inc assets are financed with 49.1% credit (debt) and the remaining percentage (100% - 49.1%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of First Industrial Realty Trust Inc:

The MRQ is 0.491. The company is very able to pay all its debts by selling its assets. +2
The TTM is 0.493. The company is very able to pay all its debts by selling its assets. +2

Trends

Current period		Compared to		+/-
MRQ	0.491	TTM	0.493	-0.002
TTM	0.493	YOY	0.488	+0.005
TTM	0.493	5Y	0.488	+0.004
5Y	0.488	10Y	0.516	-0.028

Measures how much % of First Industrial Realty Trust Inc assets are financed with debt.

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

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare First Industrial Realty Trust Inc to REIT - Industrial 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 First Industrial Realty Trust Inc is 0.49. This means means that First Industrial Realty Trust Inc is financed with 49.1% credit and the remaining percentage is financed by it's owners (shareholders).
How does it compare to the industry?
The mean MRQ Current Ratio of the REIT - Industrial industry is .
What is the trend?
The trend is important because it shows you how First Industrial Realty Trust Inc is performing over time. The most recent quarter might be important if First Industrial Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for First Industrial Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example First Industrial Realty Trust Inc

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

Balance sheet
Debt to asset ratio = total debt \ total assets
2,540,660 \ 5,175,765 = 49.1% or 0.49.

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 First Industrial Realty Trust Inc is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare First Industrial Realty Trust Inc to the REIT - Industrial industry mean.
A Debt to Equity ratio of 99.1% means that company has $0.99 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of First Industrial Realty Trust Inc:

The MRQ is 0.991. The company is very able to pay all its debts with equity. +2
The TTM is 0.985. The company is very able to pay all its debts with equity. +2

Trends

Current period		Compared to		+/-
MRQ	0.991	TTM	0.985	+0.006
TTM	0.985	YOY	0.952	+0.033
TTM	0.985	5Y	0.959	+0.026
5Y	0.959	10Y	1.107	-0.149

Measures if First Industrial Realty Trust Inc is able to pay off its debts by using shareholders equity.

How to use debt to equity ratio

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

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

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

The three steps every investor should look at:

What is the current debt to equity ratio?
The current most recent quarter (MRQ) quickRatio of First Industrial Realty Trust Inc is 0.99. This means that First Industrial Realty Trust Inc can pay off $0.99 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the REIT - Industrial industry is .
What is the trend?
The trend is important because it shows you how First Industrial Realty Trust Inc is performing over time. The most recent quarter might be important if First Industrial Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for First Industrial Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate debt to equity ratio

Debt to equity ratio = total debt \ shareholders equity.

Real life example First Industrial Realty Trust Inc

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
2,540,660 \ 2,562,975 = 0.99 or 99.1%

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 First Industrial Realty Trust Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings First Industrial Realty Trust Inc generates.

Above 15 is considered overpriced but always compare First Industrial Realty Trust Inc to the REIT - Industrial industry mean.
A PE ratio of 19.54 means the investor is paying $19.54 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of First Industrial Realty Trust Inc:

The EOD is 17.075. Based on the earnings, the company is fair priced.
The MRQ is 19.538. Based on the earnings, the company is fair priced.
The TTM is 25.976. Based on the earnings, the company is overpriced. -1

Trends

Current period		Compared to		+/-
EOD	17.075	MRQ	19.538	-2.463
MRQ	19.538	TTM	25.976	-6.437
TTM	25.976	YOY	25.351	+0.624
TTM	25.976	5Y	27.467	-1.492
5Y	27.467	10Y	44.233	-16.766

Measures how much money you pay for each share for every $1 in earnings First Industrial Realty Trust Inc generates.

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

How to use PE ratio

Above 15 is considered overpriced but is hard to determine. Always compare First Industrial Realty Trust Inc to the REIT - Industrial 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 First Industrial Realty Trust Inc is 19.54. This means the investor is paying $19.54 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the REIT - Industrial industry is .
What is the trend?
The trend is important because it shows you how First Industrial Realty Trust Inc is performing over time. The most recent quarter might be important if First Industrial Realty Trust Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for First Industrial Realty Trust Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate PE ratio

PE ratio = market value per share \ earnings per share

Real life example First Industrial Realty Trust Inc

You need the following data to determine the PE ratio:

Balance sheet
Income statement

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

EPS = (net profit - preferred dividends) \ end of period outstanding shares*
Net profit = revenue - expenses
0 \ 132,360 = EPS
PE ratio MRQ = 19.54

* 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 First Industrial Realty Trust Inc:

The EOD is -14.697. Based on how much money comes from the company's main activities, the company is expensive. -2
The MRQ is -16.817. Based on how much money comes from the company's main activities, the company is expensive. -2
The TTM is 11.796. Based on how much money comes from the company's main activities, the company is cheap. +2

Trends

Current period		Compared to		+/-
EOD	-14.697	MRQ	-16.817	+2.120
MRQ	-16.817	TTM	11.796	-28.613
TTM	11.796	YOY	12.857	-1.061
TTM	11.796	5Y	8.577	+3.220
5Y	8.577	10Y	19.458	-10.881

2. Book Value per Share

2.3. Price to Book Ratio

Measures if the stock price of First Industrial Realty Trust Inc is to cheap or to expensive compared to its book value.

At or below 1 is considered healthy (always compare to REIT - Industrial industry mean).
A PB ratio of 2.65 means the investor is paying $2.65 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of First Industrial Realty Trust Inc:

The EOD is 2.312. Based on the equity, the company is underpriced. +1
The MRQ is 2.646. Based on the equity, the company is underpriced. +1
The TTM is 2.642. Based on the equity, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	2.312	MRQ	2.646	-0.334
MRQ	2.646	TTM	2.642	+0.004
TTM	2.642	YOY	2.791	-0.150
TTM	2.642	5Y	2.910	-0.269
5Y	2.910	10Y	2.756	+0.154

2. Total Gains per Share

3. Holders & Insider Transactions

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

3.1. Institutions holding First Industrial Realty Trust Inc

Institutions are holding 98.16% of the shares of First Industrial Realty Trust Inc.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	Vanguard Group Inc	14.4427	0.022	19113524	-108566	-0.5648
2023-12-31	BlackRock Inc	11.8658	0.0211	15703240	517291	3.4064
2023-12-31	State Street Corporation	5.5587	0.019	7356364	75087	1.0312
2023-12-31	Principal Financial Group Inc	5.4416	0.2418	7201386	-98939	-1.3553
2023-12-31	Blackstone Inc	3.7791	1.1841	5001229	0	0
2023-12-31	CenterSquare Investment Management LLC	3.4392	2.6798	4551501	869676	23.6208
2023-12-31	Nomura Holdings Inc	2.3507	0.4441	3110986	402744	14.871
2023-12-31	Ameriprise Financial Inc	1.9193	0.0397	2540050	-250720	-8.9839
2023-12-31	AllianceBernstein L.P.	1.8909	0.0507	2502465	-46499	-1.8242
2023-12-31	JPMorgan Chase & Co	1.8737	0.0126	2479724	-544931	-18.0163
2023-12-31	Geode Capital Management, LLC	1.7449	0.0127	2309262	68256	3.0458
2023-12-31	Charles Schwab Investment Management Inc	1.543	0.0273	2042028	60658	3.0614
2023-12-31	Morgan Stanley - Brokerage Accounts	1.4516	0.0089	1921070	-251629	-11.5814
2023-12-31	Dimensional Fund Advisors, Inc.	1.4438	0.0294	1910754	23689	1.2553
2023-12-31	Victory Capital Management Inc.	1.4023	0.1028	1855763	40364	2.2234
2023-12-31	Amvescap Plc.	1.308	0.0217	1731042	587323	51.352
2023-12-31	LaSalle Investment Management Securities LLC	1.234	3.3968	1633051	541909	49.6644
2023-12-31	HSBC Holdings PLC	1.2248	0.0748	1620838	-620145	-27.6729
2023-09-30	TOMS Capital Investment Management LP	1.2187	3.3588	1612854	-749495	-31.7267
2023-12-31	Goldman Sachs Group Inc	1.1296	0.0071	1494870	301793	25.2953
Total		66.2624	11.7552	87692001	+817866	+0.9%

3.2. Funds holding First Industrial Realty Trust Inc

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-02-29	Vanguard Real Estate Index Investor	4.0787	0.4479	5397719	10899	0.2023
2024-02-29	Vanguard Total Stock Mkt Idx Inv	3.1166	0.0141	4124516	-7670	-0.1856
2024-03-28	iShares Core S&P Mid-Cap ETF	3.1088	0.2541	4114168	-3924	-0.0953
2024-02-29	Vanguard Small Cap Index	2.5763	0.1286	3409532	31644	0.9368
2024-02-29	Vanguard Small Cap Value Index Inv	1.7576	0.2318	2326005	11127	0.4807
2024-02-29	Vanguard Institutional Extnd Mkt Idx Tr	1.4782	0.1016	1956276	11041	0.5676
2024-02-29	Principal Real Estate Securities R5	1.2752	1.5175	1687608	-376536	-18.2418
2023-12-31	Columbia Focused Mid Cap Value	0.8167	2.3267	1080833	0	0
2023-12-31	Columbia Select Mid Cap Value SMA Cmp	0.8167	2.3267	1080833	1080763	1543947.1429
2024-02-29	SPDR® S&P MIDCAP 400 ETF Trust	0.7983	0.2663	1056489	3978	0.378
2023-09-19	Daiwa US-REIT Open Mother Fund	0.7877	1.003	1042510	-437337	-29.5529
2024-02-29	Columbia Select Mid Cap Value Instl	0.7411	2.1003	980833	0	0
2023-12-31	Victory Small Cap Value CIT (Net 75)	0.7216	0.7151	955000	-35000	-3.5354
2023-12-31	Victory Sycamore Small Company Opp R	0.7216	0.7166	955000	-35000	-3.5354
2024-02-29	Vanguard Real Estate II Index	0.633	0.5158	837759	-2127	-0.2532
2023-08-21	Nikko World REIT Mother	0.6108	1.9398	808358	11879	1.4914
2024-02-29	State St Russell Sm/Mid Cp® Indx NL Cl C	0.6083	0.1021	805077	22200	2.8357
2024-02-29	DFA Real Estate Securities I	0.5688	0.5659	752775	-9945	-1.3039
2024-02-29	Fidelity Extended Market Index	0.5653	0.1034	748106	5968	0.8042
2024-01-31	JHancock Small Cap Core NAV	0.5565	2.0037	736532	0	0
Total		26.3378	17.381	34855929	+281960	+0.8%

3.3. Insider Transactions

Insiders are holding 0.494% of the shares of First Industrial Realty Trust Inc.

Date	Owner	Type	Amount	Price	Post Transaction Amount	Link
2023-04-28	Scott A Musil	SELL	7600	52.28

4. Summary

4.1. Key Performance Indicators

The key performance indicators of First Industrial Realty Trust Inc compared to the Most Recent Quarter (MRQ).

	End of day	+/-	Most Recent Quarter	Trailing 12 Months	+/-	Year-Over-Year	+/-	5 Year	+/-	10 Year	+/-
Book Value Change Per Share	-	-	0.212	0.197	+7%	0.533	-60%	0.361	-41%	0.276	-23%
Book Value Per Share	-	-	19.909	19.516	+2%	18.250	+9%	16.089	+24%	12.885	+55%
Current Ratio	-	-	0.826	0.552	+50%	0.911	-9%	1.217	-32%	1.090	-24%
Debt To Asset Ratio	-	-	0.491	0.493	0%	0.488	+1%	0.488	+1%	0.516	-5%
Debt To Equity Ratio	-	-	0.991	0.985	+1%	0.952	+4%	0.959	+3%	1.107	-10%
Dividend Per Share	-	-	0.327	0.320	+2%	0.293	+11%	0.268	+22%	0.209	+57%
Eps	-	-	0.674	0.519	+30%	0.678	-1%	0.506	+33%	0.367	+83%
Free Cash Flow Per Share	-	-	-0.783	0.258	-403%	0.269	-391%	-0.004	-100%	0.091	-964%
Free Cash Flow To Equity Per Share	-	-	-0.929	0.206	-551%	0.845	-210%	0.149	-722%	0.137	-778%
Gross Profit Margin	-	-	1.000	1.000	0%	1.000	0%	1.000	0%	1.000	0%
Intrinsic Value_10Y_max	-	-	10.961	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	-0.369	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	0.470	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	0.212	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	1.891	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	0.426	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	3.889	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	0.406	-	-	-	-	-	-	-	-
Market Cap	6091656230.000	-14%	6971401200.000	6819120207.500	+2%	6698439715.000	+4%	6164692328.000	+13%	4754276187.500	+47%
Net Profit Margin	-	-	0.567	0.408	+39%	0.465	+22%	0.487	+17%	0.400	+42%
Operating Margin	-	-	0.401	0.392	+2%	0.390	+3%	0.376	+6%	0.345	+16%
Operating Ratio	-	-	0.611	0.602	+2%	0.604	+1%	0.617	-1%	0.648	-6%
Pb Ratio	2.312	-14%	2.646	2.642	+0%	2.791	-5%	2.910	-9%	2.756	-4%
Pe Ratio	17.075	-14%	19.538	25.976	-25%	25.351	-23%	27.467	-29%	44.233	-56%
Price Per Share	46.030	-14%	52.670	51.525	+2%	50.615	+4%	46.582	+13%	35.924	+47%
Price To Free Cash Flow Ratio	-14.697	+13%	-16.817	11.796	-243%	12.857	-231%	8.577	-296%	19.458	-186%
Price To Total Gains Ratio	85.512	-14%	97.847	112.018	-13%	74.027	+32%	103.699	-6%	115.889	-16%
Quick Ratio	-	-	0.409	0.448	-9%	0.527	-22%	1.524	-73%	1.028	-60%
Return On Assets	-	-	0.017	0.012	+40%	0.013	+29%	0.015	+17%	0.013	+36%
Return On Equity	-	-	0.035	0.025	+41%	0.026	+33%	0.029	+21%	0.026	+34%
Total Gains Per Share	-	-	0.538	0.517	+4%	0.826	-35%	0.629	-14%	0.485	+11%
Usd Book Value	-	-	2635105000.000	2582903000.000	+2%	2415169250.000	+9%	2129234950.000	+24%	1705165600.000	+55%
Usd Book Value Change Per Share	-	-	0.212	0.197	+7%	0.533	-60%	0.361	-41%	0.276	-23%
Usd Book Value Per Share	-	-	19.909	19.516	+2%	18.250	+9%	16.089	+24%	12.885	+55%
Usd Dividend Per Share	-	-	0.327	0.320	+2%	0.293	+11%	0.268	+22%	0.209	+57%
Usd Eps	-	-	0.674	0.519	+30%	0.678	-1%	0.506	+33%	0.367	+83%
Usd Free Cash Flow	-	-	-103639000.000	34201250.000	-403%	35639750.000	-391%	-510800.000	-100%	11998275.000	-964%
Usd Free Cash Flow Per Share	-	-	-0.783	0.258	-403%	0.269	-391%	-0.004	-100%	0.091	-964%
Usd Free Cash Flow To Equity Per Share	-	-	-0.929	0.206	-551%	0.845	-210%	0.149	-722%	0.137	-778%
Usd Market Cap	6091656230.000	-14%	6971401200.000	6819120207.500	+2%	6698439715.000	+4%	6164692328.000	+13%	4754276187.500	+47%
Usd Price Per Share	46.030	-14%	52.670	51.525	+2%	50.615	+4%	46.582	+13%	35.924	+47%
Usd Profit	-	-	89201000.000	62997500.000	+42%	64363250.000	+39%	60760200.000	+47%	45601075.000	+96%
Usd Revenue	-	-	157276000.000	153506750.000	+2%	134982250.000	+17%	125212900.000	+26%	109955850.000	+43%
Usd Total Gains Per Share	-	-	0.538	0.517	+4%	0.826	-35%	0.629	-14%	0.485	+11%
	EOD	+3 -5	MRQ	TTM	+24 -11	YOY	+18 -17	5Y	+20 -15	10Y	+24 -11

4.2. Fundamental Score

Let's check the fundamental score of First Industrial Realty Trust Inc based on Penke's default stock scanner.

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	17.075
Price to Book Ratio (EOD)	Between	0-1	2.312
Net Profit Margin (MRQ)	Greater than	0	0.567
Operating Margin (MRQ)	Greater than	0	0.401
Quick Ratio (MRQ)	Greater than	1	0.409
Current Ratio (MRQ)	Greater than	1	0.826
Debt to Asset Ratio (MRQ)	Less than	1	0.491
Debt to Equity Ratio (MRQ)	Less than	1	0.991
Return on Equity (MRQ)	Greater than	0.15	0.035
Return on Assets (MRQ)	Greater than	0.05	0.017
Total			4/10 (40.0%)

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 First Industrial Realty Trust Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	27.035
Ma 20	Greater than	Ma 50	50.091
Ma 50	Greater than	Ma 100	51.906
Ma 100	Greater than	Ma 200	51.836
Open	Greater than	Close	46.020
Total			2/5 (40.0%)

Create your own Symbol Scanner

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

Latest Balance Sheet

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

Summary

Total Assets	5,175,765
Total Liabilities	2,540,660
Total Stockholder Equity	2,562,975

	As reported
Total Liabilities	2,540,660
Total Stockholder Equity	+ 2,562,975
Total Assets	= 5,175,765

Assets

Total Assets	5,175,765
Total Current Assets	402,146
Long-term Assets	4,773,619

Total Current Assets

Total Current Assets (as reported)	402,146
Cash And Cash Equivalents	43,844
Net Receivables	155,026
Other Current Assets	203,276
Total Current Assets (calculated)	402,146
+/-	0

Long-term Assets

Long-term Assets (as reported)	4,773,619
Property Plant Equipment	24,211
Long Term Investments	44,663
Intangible Assets	21,518
Long-term Assets Other	4,704,745
Long-term Assets (calculated)	4,795,137
+/-	21,518

Liabilities & Shareholders' Equity

Total Current Liabilities	486,630
Long-term Liabilities	2,054,030
Total Stockholder Equity	2,562,975

Total Current Liabilities

Total Current Liabilities (as reported)	486,630
Short-term Debt	299,000
Short Long Term Debt	299,000
Accounts payable	143,429
Other Current Liabilities	44,201
Total Current Liabilities (calculated)	785,630
+/-	299,000

Long-term Liabilities

Long-term Liabilities (as reported)	2,054,030
Long term Debt	1,925,304
Capital Lease Obligations	21,992
Long-term Liabilities (calculated)	1,947,296
+/-	106,734

Total Stockholder Equity

Total Stockholder Equity (as reported)	2,562,975
Common Stock	1,323
Retained Earnings	127,707
Accumulated Other Comprehensive Income	22,272
Other Stockholders Equity	2,411,673
Total Stockholder Equity (calculated)	2,562,975
+/-	0

Other

Capital Stock	1,323
Cash and Short Term Investments	43,844
Common Stock Shares Outstanding	132,360
Liabilities and Stockholders Equity	5,175,765
Net Debt	2,202,452
Net Invested Capital	4,787,279
Net Working Capital	-84,484
Property Plant and Equipment Gross	24,211
Short Long Term Debt Total	2,246,296

Balance Sheet

Currency in USD. All numbers in thousands.

Trend

2023-12-31

2023-09-30

2023-06-30

2023-03-31

2022-12-31

2022-09-30

2022-06-30

2022-03-31

2021-12-31

2021-09-30

2021-06-30

2021-03-31

2020-12-31

2020-09-30

2020-06-30

2020-03-31

2019-12-31

2019-09-30

2019-06-30

2019-03-31

2018-12-31

2018-09-30

2018-06-30

2018-03-31

2017-12-31

2017-09-30

2017-06-30

2017-03-31

2016-12-31

2016-09-30

2016-06-30

2016-03-31

2015-12-31

2015-09-30

2015-06-30

2015-03-31

2014-12-31

2014-09-30

2014-06-30

2014-03-31

2013-12-31

2013-09-30

2013-06-30

2013-03-31

2012-12-31

2012-09-30

2012-06-30

2012-03-31

2011-12-31

2011-09-30

2011-06-30

2011-03-31

2010-12-31

2010-09-30

2010-06-30

2010-03-31

2009-12-31

2009-09-30

2009-06-30

2009-03-31

2008-12-31

2008-09-30

2008-06-30

2008-03-31

2007-12-31

2007-09-30

2007-06-30

2007-03-31

2006-12-31

2006-09-30

2006-06-30

2006-03-31

2005-12-31

2005-09-30

2005-06-30

2005-03-31

2004-12-31

2004-09-30

2004-06-30

2004-03-31

2003-12-31

2003-09-30

2003-06-30

2003-03-31

2002-12-31

2002-09-30

2002-06-30

2002-03-31

2001-12-31

2001-09-30

2001-06-30

2001-03-31

2000-12-31

2000-09-30

2000-06-30

2000-03-31

1999-12-31

1999-09-30

1999-06-30

1999-03-31

1998-12-31

1998-09-30

1998-06-30

1998-03-31

1997-12-31

1997-09-30

1997-06-30

1997-03-31

1996-12-31

1996-09-30

1996-06-30

1996-03-31

1995-12-31

1995-09-30

1995-06-30

1995-03-31

1994-09-30

1994-06-30

1994-03-31

> Total Assets

0
0
679,900
717,700
729,900
737,600
753,900
866,100
884,300
939,500
1,022,600
1,208,200
1,620,100
1,684,000
2,272,163
2,154,700
2,423,900
2,563,300
2,554,462
2,560,300
2,565,000
2,525,700
2,526,963
2,550,859
2,591,747
2,677,355
2,618,493
2,641,699
2,616,919
2,635,387
2,621,400
2,660,208
2,671,437
2,633,290
2,629,973
2,598,575
2,633,814
2,641,215
2,648,023
2,629,787
2,680,866
2,696,350
2,713,193
2,709,506
2,769,358
2,939,892
3,226,243
3,127,437
3,167,180
3,189,008
3,224,399
3,237,106
3,314,664
3,255,281
3,258,033
3,265,644
3,290,607
3,314,386
3,223,876
3,212,339
3,198,798
3,123,617
3,204,586
3,086,196
3,029,501
2,883,119
2,750,054
2,704,016
2,735,741
2,699,732
2,666,657
2,640,706
2,671,180
2,611,483
2,608,842
2,628,749
2,611,718
2,611,115
2,597,510
2,582,738
2,590,890
2,576,511
2,581,995
2,553,758
2,572,258
2,706,680
2,718,051
2,732,419
2,728,198
2,767,563
2,793,263
2,805,058
2,863,963
2,927,826
2,941,062
3,044,595
3,110,354
3,125,327
3,142,691
3,178,654
3,254,901
3,376,725
3,518,828
3,662,774
3,651,884
3,738,857
3,791,938
3,816,853
3,863,828
3,975,444
4,179,098
4,378,873
4,663,118
4,864,392
4,954,322
4,950,852
5,089,379
5,151,664
5,175,765

5,175,765

5,151,664

5,089,379

4,950,852

4,954,322

4,864,392

4,663,118

4,378,873

4,179,098

3,975,444

3,863,828

3,816,853

3,791,938

3,738,857

3,651,884

3,662,774

3,518,828

3,376,725

3,254,901

3,178,654

3,142,691

3,125,327

3,110,354

3,044,595

2,941,062

2,927,826

2,863,963

2,805,058

2,793,263

2,767,563

2,728,198

2,732,419

2,718,051

2,706,680

2,572,258

2,553,758

2,581,995

2,576,511

2,590,890

2,582,738

2,597,510

2,611,115

2,611,718

2,628,749

2,608,842

2,611,483

2,671,180

2,640,706

2,666,657

2,699,732

2,735,741

2,704,016

2,750,054

2,883,119

3,029,501

3,086,196

3,204,586

3,123,617

3,198,798

3,212,339

3,223,876

3,314,386

3,290,607

3,265,644

3,258,033

3,255,281

3,314,664

3,237,106

3,224,399

3,189,008

3,167,180

3,127,437

3,226,243

2,939,892

2,769,358

2,709,506

2,713,193

2,696,350

2,680,866

2,629,787

2,648,023

2,641,215

2,633,814

2,598,575

2,629,973

2,633,290

2,671,437

2,660,208

2,621,400

2,635,387

2,616,919

2,641,699

2,618,493

2,677,355

2,591,747

2,550,859

2,526,963

2,525,700

2,565,000

2,560,300

2,554,462

2,563,300

2,423,900

2,154,700

2,272,163

1,684,000

1,620,100

1,208,200

1,022,600

939,500

884,300

866,100

753,900

737,600

729,900

717,700

679,900

> Total Current Assets

0
0
35,000
0
0
0
0
0
5,500
4,600
20,603
1,600
12,500
3,900
29,646
8,400
13,100
5,600
46,324
1,300
6,500
10,400
29,670
33,525
34,417
29,833
32,314
39,721
33,049
39,345
27,398
29,153
28,603
28,599
24,855
29,726
16,192
18,064
23,727
16,260
75,739
14,124
11,910
10
8
31
17,134
33
8
18
24,149
12
15
13
15,422
18
127,971
42,044
13,705
49,691
62,422
22,311
185,288
133,196
89,510
127,943
29,144
17,595
38,766
51,365
13,215
4,985
6,605
4,991
173,799
188,676
166,885
171,704
183,904
164,696
154,736
147,056
141,559
136,550
136,588
206,910
167,130
154,426
157,942
168,597
172,988
183,601
175,705
180,097
204,755
240,949
248,202
252,078
227,827
218,191
221,970
291,952
421,781
404,551
355,129
379,814
424,922
418,211
328,486
315,892
318,658
329,965
432,797
480,951
475,271
203,467
208,674
199,574
402,146

402,146

199,574

208,674

203,467

475,271

480,951

432,797

329,965

318,658

315,892

328,486

418,211

424,922

379,814

355,129

404,551

421,781

291,952

221,970

218,191

227,827

252,078

248,202

240,949

204,755

180,097

175,705

183,601

172,988

168,597

157,942

154,426

167,130

206,910

136,588

136,550

141,559

147,056

154,736

164,696

183,904

171,704

166,885

188,676

173,799

4,991

6,605

4,985

13,215

51,365

38,766

17,595

29,144

127,943

89,510

133,196

185,288

22,311

62,422

49,691

13,705

42,044

127,971

15,422

24,149

17,134

11,910

14,124

75,739

16,260

23,727

18,064

16,192

29,726

24,855

28,599

28,603

29,153

27,398

39,345

33,049

39,721

32,314

29,833

34,417

33,525

29,670

10,400

6,500

1,300

46,324

5,600

13,100

8,400

29,646

3,900

12,500

1,600

20,603

4,600

5,500

35,000

Cash And Cash Equivalents

0
0
29,400
0
0
0
0
0
5,500
4,600
7,646
1,600
12,500
3,900
13,222
8,400
13,100
5,600
21,823
1,300
6,500
10,400
2,609
4,368
5,509
2,034
7,731
13,363
8,699
13,244
34,720
2,075
2,630
1,419
31,118
3,189
5,002
7,130
821
7,749
0
7,356
4,924
751
872
0
8,237
8,237
86
9,713
16,135
2,308
4,149
2,388
5,757
6,085
14,413
6,858
3,182
37,802
54,962
19,072
182,943
107,192
86,199
124,099
25,963
13,513
34,548
47,913
10,153
2,104
5,136
2,808
4,938
23,319
4,734
7,343
7,577
3,908
4,825
14,259
9,500
3,557
5,127
66,939
3,987
3,180
4,376
8,074
9,859
18,998
11,607
9,496
21,146
19,782
61,834
52,728
43,102
20,422
33,445
27,957
21,120
129,117
94,955
171,121
162,090
97,723
55,574
52,268
58,591
44,456
135,233
147,255
133,244
65,835
68,098
54,252
43,844

43,844

54,252

68,098

65,835

133,244

147,255

135,233

44,456

58,591

52,268

55,574

97,723

162,090

171,121

94,955

129,117

21,120

27,957

33,445

20,422

43,102

52,728

61,834

19,782

21,146

9,496

11,607

18,998

9,859

8,074

4,376

3,180

3,987

66,939

5,127

3,557

9,500

14,259

4,825

3,908

7,577

7,343

4,734

23,319

4,938

2,808

5,136

2,104

10,153

47,913

34,548

13,513

25,963

124,099

86,199

107,192

182,943

19,072

54,962

37,802

3,182

6,858

14,413

6,085

5,757

2,388

4,149

2,308

16,135

9,713

8,237

872

751

4,924

7,356

7,749

821

7,130

5,002

3,189

31,118

1,419

2,630

2,075

34,720

13,244

8,699

13,363

7,731

2,034

5,509

4,368

2,609

10,400

6,500

1,300

21,823

5,600

13,100

8,400

13,222

3,900

12,500

1,600

7,646

4,600

5,500

29,400

Short-term Investments

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
24,215
0
0
0
22,764
0
0
0
31,118
0
0
0
82,006
0
0
0
25
0
0
0
29,581
0
0
0
15,970
53,048
63,396
61,003
24,903
25,054
103,028
25,979
109
109
13
102
102
21,945
181
127
117
12
16
0
0
0
0
0
0
0
0
0
0
0
0
0
1,829
1,829
0
0
23,005
4,272
11,892
13,350
11,602
7,503
5,619
5,102
25,336
48,579
15,679
18,981
0
0
0
0
0
0
0
0
0
0
0
0
4,646,444
36,258
8,415
9,452
8,822
0
0
0
0

8,822

9,452

8,415

36,258

4,646,444

18,981

15,679

48,579

25,336

5,102

5,619

7,503

11,602

13,350

11,892

4,272

23,005

1,829

117

127

181

21,945

102

109

25,979

103,028

25,054

24,903

61,003

63,396

53,048

15,970

29,581

82,006

31,118

22,764

24,215

Net Receivables

0
0
5,600
0
0
0
0
0
0
0
12,957
0
0
0
16,424
0
0
0
24,501
0
0
0
27,061
29,157
28,908
27,799
24,583
26,358
24,350
26,101
27,398
27,078
25,973
27,180
24,855
26,537
24,967
24,210
22,906
23,236
22,197
23,451
25,300
29,402
29,122
31,035
33,807
33,129
34,198
28,245
28,839
29,667
42,245
42,887
42,330
42,635
10,530
9,207
10,414
11,780
7,447
3,137
2,243
4,059
3,130
3,717
3,064
4,070
4,202
3,452
3,062
2,881
1,469
1,977
59,159
59,236
60,114
60,961
62,122
63,521
63,346
62,781
65,486
68,165
67,515
68,853
67,947
69,782
69,056
70,241
72,139
73,123
73,433
74,156
75,127
76,156
76,204
74,163
76,264
80,434
82,239
80,993
86,232
87,800
87,416
87,646
90,281
98,899
97,960
101,231
103,831
109,300
113,363
119,508
130,053
137,632
140,576
145,322
155,026

155,026

145,322

140,576

137,632

130,053

119,508

113,363

109,300

103,831

101,231

97,960

98,899

90,281

87,646

87,416

87,800

86,232

80,993

82,239

80,434

76,264

74,163

76,204

76,156

75,127

74,156

73,433

73,123

72,139

70,241

69,056

69,782

67,947

68,853

67,515

68,165

65,486

62,781

63,346

63,521

62,122

60,961

60,114

59,236

59,159

1,977

1,469

2,881

3,062

3,452

4,202

4,070

3,064

3,717

3,130

4,059

2,243

3,137

7,447

11,780

10,414

9,207

10,530

42,635

42,330

42,887

42,245

29,667

28,839

28,245

34,198

33,129

33,807

31,035

29,122

29,402

25,300

23,451

22,197

23,236

22,906

24,210

24,967

26,537

24,855

27,180

25,973

27,078

27,398

26,101

24,350

26,358

24,583

27,799

28,908

29,157

27,061

24,501

16,424

12,957

5,600

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
-13,777
-13,276
0
-14,725
53,542
-16,683
-18,314
-30,143
-29,986
-31,004
-24,910
-33,096
-34,276
-37,940
-20,825
-85,011
-109,775
-106,265
-32,665
-48,702
103,028
25,979
109
109
13
102
102
21,945
181
127
117
12
16
0
0
0
0
0
102,937
106,121
102,037
103,400
114,205
97,267
86,565
70,016
66,573
64,828
63,946
71,118
95,196
81,464
84,510
90,282
90,990
91,480
90,665
96,445
108,482
145,011
110,164
125,187
108,461
117,335
106,286
181,937
314,429
182,777
172,758
121,047
172,551
221,589
174,952
162,393
-4,490,208
176,209
175,786
214,188
200,100
-209,331
-72
-199,574
203,276

203,276

-199,574

-72

-209,331

200,100

214,188

175,786

176,209

-4,490,208

162,393

174,952

221,589

172,551

121,047

172,758

182,777

314,429

181,937

106,286

117,335

108,461

125,187

110,164

145,011

108,482

96,445

90,665

91,480

90,990

90,282

84,510

81,464

95,196

71,118

63,946

64,828

66,573

70,016

86,565

97,267

114,205

103,400

102,037

106,121

102,937

117

127

181

21,945

102

109

25,979

103,028

-48,702

-32,665

-106,265

-109,775

-85,011

-20,825

-37,940

-34,276

-33,096

-24,910

-31,004

-29,986

-30,143

-18,314

-16,683

53,542

-14,725

-13,276

-13,777

> Long-term Assets

0
0
644,900
0
0
0
0
0
827,100
879,800
959,322
1,139,800
1,205,200
1,298,900
1,873,316
2,041,200
2,318,100
2,431,400
2,411,605
2,420,700
2,398,600
2,356,300
2,392,544
2,401,176
396,323
2,148,860
2,463,689
2,512,801
2,452,595
2,459,737
2,477,867
2,458,033
2,483,446
2,437,314
2,408,366
2,391,123
2,466,314
2,409,544
2,404,734
2,387,191
2,403,912
2,463,930
2,701,283
2,533,250
2,597,511
57,404
78,537
77,586
80,272
92,984
86,265
94,872
91,338
90,514
87,019
85,918
3,162,636
3,272,342
3,210,171
3,162,648
3,136,376
3,101,306
3,019,298
2,953,000
2,939,991
2,755,176
2,720,910
2,686,421
2,696,975
2,648,367
2,653,442
2,635,721
2,664,575
2,606,492
2,435,043
2,440,073
2,444,833
2,439,411
2,413,606
2,418,042
2,436,154
2,429,455
2,440,436
2,417,208
2,435,670
2,499,770
2,550,921
2,577,993
2,570,256
2,598,966
2,620,275
2,621,457
2,688,258
2,747,729
2,736,307
2,803,646
2,862,152
2,873,249
2,914,864
2,960,463
3,032,931
3,084,773
3,097,047
3,258,223
3,296,755
3,359,043
3,367,016
3,398,642
3,535,342
3,659,552
3,860,440
4,048,908
4,230,321
4,383,441
4,479,051
24,283
24,460
4,952,090
4,773,619

4,773,619

4,952,090

24,460

24,283

4,479,051

4,383,441

4,230,321

4,048,908

3,860,440

3,659,552

3,535,342

3,398,642

3,367,016

3,359,043

3,296,755

3,258,223

3,097,047

3,084,773

3,032,931

2,960,463

2,914,864

2,873,249

2,862,152

2,803,646

2,736,307

2,747,729

2,688,258

2,621,457

2,620,275

2,598,966

2,570,256

2,577,993

2,550,921

2,499,770

2,435,670

2,417,208

2,440,436

2,429,455

2,436,154

2,418,042

2,413,606

2,439,411

2,444,833

2,440,073

2,435,043

2,606,492

2,664,575

2,635,721

2,653,442

2,648,367

2,696,975

2,686,421

2,720,910

2,755,176

2,939,991

2,953,000

3,019,298

3,101,306

3,136,376

3,162,648

3,210,171

3,272,342

3,162,636

85,918

87,019

90,514

91,338

94,872

86,265

92,984

80,272

77,586

78,537

57,404

2,597,511

2,533,250

2,701,283

2,463,930

2,403,912

2,387,191

2,404,734

2,409,544

2,466,314

2,391,123

2,408,366

2,437,314

2,483,446

2,458,033

2,477,867

2,459,737

2,452,595

2,512,801

2,463,689

2,148,860

396,323

2,401,176

2,392,544

2,356,300

2,398,600

2,420,700

2,411,605

2,431,400

2,318,100

2,041,200

1,873,316

1,298,900

1,205,200

1,139,800

959,322

879,800

827,100

644,900

Property Plant Equipment

0
0
591,300
645,500
662,900
678,600
688,800
806,800
827,100
879,800
959,322
1,139,800
1,205,200
1,298,900
1,873,316
2,041,200
2,318,100
2,431,400
2,407,147
2,420,700
2,398,600
2,356,300
2,386,136
2,394,974
390,245
2,142,896
2,457,531
2,506,894
2,446,603
2,453,919
2,468,857
2,447,539
2,472,663
2,424,382
2,395,821
2,378,662
2,454,038
2,396,166
2,391,548
2,372,129
2,387,421
2,459,327
2,530,881
2,522,819
2,583,956
2,623,945
2,867,035
2,841,568
2,818,981
2,837,483
2,870,271
2,896,699
2,901,883
2,884,531
2,854,162
2,816,722
2,748,935
2,884,603
2,883,606
2,851,393
2,830,986
2,796,287
2,724,869
2,695,470
2,689,519
2,509,158
2,109,133
2,114,199
2,169,091
2,271,712
2,425,026
2,379,126
2,404,401
2,391,099
2,388,813
2,378,445
2,403,223
2,396,775
2,371,503
2,374,245
2,388,070
2,372,039
2,396,391
2,368,661
2,393,078
2,448,098
2,502,638
2,543,231
2,538,446
2,568,716
2,588,422
2,589,077
2,651,995
2,697,975
2,705,826
2,755,571
2,792,668
2,814,725
2,861,860
12,032
11,858
25,088
24,877
25,854
25,610
25,363
25,205
24,953
24,851
24,764
24,927
24,618
24,594
24,332
24,580
24,283
24,460
24,244
24,211

24,211

24,244

24,460

24,283

24,580

24,332

24,594

24,618

24,927

24,764

24,851

24,953

25,205

25,363

25,610

25,854

24,877

25,088

11,858

12,032

2,861,860

2,814,725

2,792,668

2,755,571

2,705,826

2,697,975

2,651,995

2,589,077

2,588,422

2,568,716

2,538,446

2,543,231

2,502,638

2,448,098

2,393,078

2,368,661

2,396,391

2,372,039

2,388,070

2,374,245

2,371,503

2,396,775

2,403,223

2,378,445

2,388,813

2,391,099

2,404,401

2,379,126

2,425,026

2,271,712

2,169,091

2,114,199

2,109,133

2,509,158

2,689,519

2,695,470

2,724,869

2,796,287

2,830,986

2,851,393

2,883,606

2,884,603

2,748,935

2,816,722

2,854,162

2,884,531

2,901,883

2,896,699

2,870,271

2,837,483

2,818,981

2,841,568

2,867,035

2,623,945

2,583,956

2,522,819

2,530,881

2,459,327

2,387,421

2,372,129

2,391,548

2,396,166

2,454,038

2,378,662

2,395,821

2,424,382

2,472,663

2,447,539

2,468,857

2,453,919

2,446,603

2,506,894

2,457,531

2,142,896

390,245

2,394,974

2,386,136

2,356,300

2,398,600

2,420,700

2,407,147

2,431,400

2,318,100

2,041,200

1,873,316

1,298,900

1,205,200

1,139,800

959,322

879,800

827,100

806,800

688,800

678,600

662,900

645,500

591,300

Long Term Investments

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
314,312
162,614
93,333
33,032
45,281
7,739
7,777
20,043
3,164
3,454
907
846
4,149
15,497
71
4,915
398
7,460
2,510
2,370
0
0
2,354
4,471
6,593
18,646
0
16,725
39,903
30,624
23,326
21,419
18,132
19,125
18,208
23,366
21,876
62,520
61,360
50,571
35,877
35,857
36,049
37,374
8,712
9,452
8,822
33,943
37,446
41,940
44,663

44,663

41,940

37,446

33,943

8,822

9,452

8,712

37,374

36,049

35,857

35,877

50,571

61,360

62,520

21,876

23,366

18,208

19,125

18,132

21,419

23,326

30,624

39,903

16,725

18,646

6,593

4,471

2,354

2,370

2,510

7,460

398

4,915

15,497

4,149

846

907

3,454

3,164

20,043

7,777

7,739

45,281

33,032

93,333

162,614

314,312

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
57,404
78,537
77,586
80,272
92,984
86,265
94,872
91,338
90,514
87,019
85,918
81,723
84,446
90,342
83,533
77,499
71,814
60,160
56,528
54,405
50,412
39,718
37,060
41,822
39,374
38,037
39,590
37,200
35,062
33,190
30,523
28,462
26,944
29,790
30,362
32,325
30,741
33,526
31,816
31,104
31,173
33,326
32,392
31,810
30,250
29,499
27,909
29,670
31,108
30,481
31,350
29,581
27,900
29,678
28,075
29,110
28,190
28,533
27,760
26,571
23,162
25,211
23,884
23,467
22,229
21,316
22,089
24,080
25,341
24,090
0
0
0
21,518

21,518

24,090

25,341

24,080

22,089

21,316

22,229

23,467

23,884

25,211

23,162

26,571

27,760

28,533

28,190

29,110

28,075

29,678

27,900

29,581

31,350

30,481

31,108

29,670

27,909

29,499

30,250

31,810

32,392

33,326

31,173

31,104

31,816

33,526

30,741

32,325

30,362

29,790

26,944

28,462

30,523

33,190

35,062

37,200

39,590

38,037

39,374

41,822

37,060

39,718

50,412

54,405

56,528

60,160

71,814

77,499

83,533

90,342

84,446

81,723

85,918

87,019

90,514

91,338

94,872

86,265

92,984

80,272

77,586

78,537

57,404

Other Assets

0
0
0
717,700
729,900
737,600
753,900
866,100
51,700
55,100
42,675
66,800
402,400
381,200
369,201
105,100
92,700
126,300
96,533
138,300
159,900
159,000
104,749
116,158
2,161,007
498,662
122,490
89,177
131,275
136,305
116,135
173,022
159,388
167,377
196,752
177,726
151,308
213,607
219,562
226,336
201,215
218,296
2,701,283
176,246
171,839
2,882,457
3,130,572
3,049,818
3,086,900
3,096,006
3,113,985
3,142,222
3,223,311
3,164,754
3,155,592
3,179,708
3,132,185
3,242,241
3,177,187
3,128,271
3,100,689
3,063,699
2,980,078
2,910,958
2,896,203
2,710,937
2,683,032
2,646,263
2,653,843
2,601,972
2,603,409
2,583,140
2,611,779
2,553,183
2,544,745
2,546,194
2,546,870
2,542,811
2,527,811
2,515,309
2,522,719
2,499,471
2,505,180
2,480,207
2,499,616
2,570,888
2,623,112
2,655,185
2,642,874
2,675,898
2,699,663
2,705,434
2,773,304
2,839,072
2,819,453
2,900,078
4,182
3,868
3,554
3,241
2,927
111,101
128,310
176,890
166,870
121,047
3,598,923
732
3,803,957
3,919,033
291,012
4,292,669
4,357,433
4,538,504
4,633,533
4,723,102
4,856,245
4,927,846
5,175,765

5,175,765

4,927,846

4,856,245

4,723,102

4,633,533

4,538,504

4,357,433

4,292,669

291,012

3,919,033

3,803,957

732

3,598,923

121,047

166,870

176,890

128,310

111,101

2,927

3,241

3,554

3,868

4,182

2,900,078

2,819,453

2,839,072

2,773,304

2,705,434

2,699,663

2,675,898

2,642,874

2,655,185

2,623,112

2,570,888

2,499,616

2,480,207

2,505,180

2,499,471

2,522,719

2,515,309

2,527,811

2,542,811

2,546,870

2,546,194

2,544,745

2,553,183

2,611,779

2,583,140

2,603,409

2,601,972

2,653,843

2,646,263

2,683,032

2,710,937

2,896,203

2,910,958

2,980,078

3,063,699

3,100,689

3,128,271

3,177,187

3,242,241

3,132,185

3,179,708

3,155,592

3,164,754

3,223,311

3,142,222

3,113,985

3,096,006

3,086,900

3,049,818

3,130,572

2,882,457

171,839

176,246

2,701,283

218,296

201,215

226,336

219,562

213,607

151,308

177,726

196,752

167,377

159,388

173,022

116,135

136,305

131,275

89,177

122,490

498,662

2,161,007

116,158

104,749

159,000

159,900

138,300

96,533

126,300

92,700

105,100

369,201

381,200

402,400

66,800

42,675

55,100

51,700

866,100

753,900

737,600

729,900

717,700

> Total Liabilities

0
0
359,700
406,600
424,100
442,500
427,000
428,000
445,100
503,400
447,178
587,800
862,000
906,100
1,266,079
956,400
1,166,700
1,297,000
1,310,518
1,322,100
1,327,200
1,276,200
1,276,763
1,302,998
1,338,755
1,434,795
1,373,288
1,402,402
1,412,109
1,424,130
1,447,361
1,476,217
1,584,447
1,549,179
1,575,586
1,545,800
1,587,061
1,592,551
1,591,732
1,549,390
1,605,491
1,728,803
1,710,766
1,724,831
1,788,144
1,959,625
2,020,361
1,973,221
2,011,366
2,004,761
2,048,873
2,065,349
2,190,073
2,157,770
2,183,755
2,174,080
2,178,017
2,231,725
2,237,128
2,236,805
2,227,350
2,133,945
2,130,339
2,027,923
1,985,017
2,002,360
1,857,910
1,720,235
1,651,809
1,624,153
1,594,062
1,553,003
1,594,368
1,411,613
1,463,189
1,364,060
1,403,971
1,453,657
1,426,291
1,495,240
1,513,273
1,483,476
1,491,168
1,471,064
1,485,432
1,626,946
1,602,916
1,634,482
1,480,211
1,504,722
1,508,638
1,519,528
1,490,686
1,533,553
1,465,185
1,557,131
1,454,542
1,462,302
1,462,780
1,512,690
1,580,498
1,651,405
1,720,565
1,871,793
1,855,211
1,850,258
1,844,618
1,835,968
1,861,780
1,901,862
1,930,726
2,106,498
2,291,559
2,377,948
2,424,023
2,422,887
2,527,540
2,544,961
2,540,660

2,540,660

2,544,961

2,527,540

2,422,887

2,424,023

2,377,948

2,291,559

2,106,498

1,930,726

1,901,862

1,861,780

1,835,968

1,844,618

1,850,258

1,855,211

1,871,793

1,720,565

1,651,405

1,580,498

1,512,690

1,462,780

1,462,302

1,454,542

1,557,131

1,465,185

1,533,553

1,490,686

1,519,528

1,508,638

1,504,722

1,480,211

1,634,482

1,602,916

1,626,946

1,485,432

1,471,064

1,491,168

1,483,476

1,513,273

1,495,240

1,426,291

1,453,657

1,403,971

1,364,060

1,463,189

1,411,613

1,594,368

1,553,003

1,594,062

1,624,153

1,651,809

1,720,235

1,857,910

2,002,360

1,985,017

2,027,923

2,130,339

2,133,945

2,227,350

2,236,805

2,237,128

2,231,725

2,178,017

2,174,080

2,183,755

2,157,770

2,190,073

2,065,349

2,048,873

2,004,761

2,011,366

1,973,221

2,020,361

1,959,625

1,788,144

1,724,831

1,710,766

1,728,803

1,605,491

1,549,390

1,591,732

1,592,551

1,587,061

1,545,800

1,575,586

1,549,179

1,584,447

1,476,217

1,447,361

1,424,130

1,412,109

1,402,402

1,373,288

1,434,795

1,338,755

1,302,998

1,276,763

1,276,200

1,327,200

1,322,100

1,310,518

1,297,000

1,166,700

956,400

1,266,079

906,100

862,000

587,800

447,178

503,400

445,100

428,000

427,000

442,500

424,100

406,600

359,700

> Total Current Liabilities

0
0
346,200
0
0
0
0
0
67,300
74,200
83,600
132,900
153,600
164,200
238,000
239,600
264,600
303,700
307,800
312,000
300,700
314,500
320,100
327,900
312,900
347,400
338,700
330,100
316,400
316,000
307,300
298,900
295,600
304,700
305,500
309,800
302,900
314,600
305,100
295,300
289,900
305,100
301,500
311,100
291,400
331,200
369,000
344,400
351,400
371,000
366,700
373,300
360,600
374,800
387,400
350,300
215,845
241,163
199,609
159,079
139,473
142,979
132,007
119,315
123,608
116,368
67,326
100,350
101,488
66,332
71,470
110,682
112,049
114,760
179,099
103,031
185,949
250,496
258,594
129,414
272,690
269,819
276,682
258,178
276,104
159,735
161,011
415,564
265,035
289,588
297,346
344,417
219,718
266,032
258,048
198,555
100,371
111,148
107,510
221,715
289,335
234,375
303,204
456,069
455,547
150,068
153,995
130,228
216,279
257,479
269,274
445,316
532,366
614,141
363,138
375,283
476,883
496,618
486,630

486,630

496,618

476,883

375,283

363,138

614,141

532,366

445,316

269,274

257,479

216,279

130,228

153,995

150,068

455,547

456,069

303,204

234,375

289,335

221,715

107,510

111,148

100,371

198,555

258,048

266,032

219,718

344,417

297,346

289,588

265,035

415,564

161,011

159,735

276,104

258,178

276,682

269,819

272,690

129,414

258,594

250,496

185,949

103,031

179,099

114,760

112,049

110,682

71,470

66,332

101,488

100,350

67,326

116,368

123,608

119,315

132,007

142,979

139,473

159,079

199,609

241,163

215,845

350,300

387,400

374,800

360,600

373,300

366,700

371,000

351,400

344,400

369,000

331,200

291,400

311,100

301,500

305,100

289,900

295,300

305,100

314,600

302,900

309,800

305,500

304,700

295,600

298,900

307,300

316,000

316,400

330,100

338,700

347,400

312,900

327,900

320,100

314,500

300,700

312,000

307,800

303,700

264,600

239,600

238,000

164,200

153,600

132,900

83,600

74,200

67,300

346,200

Short-term Debt

0
0
346,200
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100,000
161,000
149,000
115,000
306,000
27,000
98,000
18,000
108,000
171,000
173,000
52,000
187,000
176,000
185,000
168,000
191,000
55,000
52,500
313,500
148,000
163,500
189,500
252,000
127,000
157,000
144,500
100,000
1,300,552
0
0
102,000
158,000
78,000
158,000
320,000
320,000
0
346,200
0
60,000
74,000
79,000
235,000
282,000
357,000
143,000
157,000
258,000
275,000
299,000

299,000

275,000

258,000

157,000

143,000

357,000

282,000

235,000

79,000

74,000

60,000

346,200

320,000

158,000

78,000

158,000

102,000

1,300,552

100,000

144,500

157,000

127,000

252,000

189,500

163,500

148,000

313,500

52,500

55,000

191,000

168,000

185,000

176,000

187,000

52,000

173,000

171,000

108,000

18,000

98,000

27,000

306,000

115,000

149,000

161,000

100,000

346,200

Short Long Term Debt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,349,846
0
0
0
1,434,168
0
40,032
42,794
1,347,092
45,757
1,344,488
1,371,696
1,298,471
1,401,881
1,300,552
0
0
0
0
0
0
0
0
0
0
0
0
74,000
79,000
235,000
282,000
357,000
143,000
157,000
258,000
275,000
299,000

299,000

275,000

258,000

157,000

143,000

357,000

282,000

235,000

79,000

74,000

1,300,552

1,401,881

1,298,471

1,371,696

1,344,488

45,757

1,347,092

42,794

40,032

1,434,168

1,349,846

Accounts payable

0
0
0
0
0
0
0
0
0
0
414,856
0
0
0
580,971
0
0
0
316,250
0
0
0
277,897
303,390
339,206
425,811
365,911
192,022
302,413
316,082
340,990
365,454
312,818
279,134
132,796
98,088
111,907
131,168
122,902
113,894
111,864
140,633
129,634
153,501
130,630
153,874
167,869
157,869
160,096
77,344
76,479
79,509
196,794
88,226
108,997
184,330
130,343
158,859
128,828
102,888
84,678
89,952
80,684
68,961
74,602
70,077
67,326
56,815
58,553
66,332
71,470
67,409
70,212
74,532
81,099
70,608
66,148
69,708
75,305
65,493
73,799
81,933
79,733
75,266
70,134
89,639
93,699
79,952
93,751
102,731
84,412
66,440
66,003
82,184
86,532
70,997
71,600
82,399
78,665
89,576
101,054
125,989
114,637
103,212
102,511
116,491
120,292
94,110
119,943
146,778
153,096
170,018
210,007
216,347
178,879
174,222
174,584
177,289
143,429

143,429

177,289

174,584

174,222

178,879

216,347

210,007

170,018

153,096

146,778

119,943

94,110

120,292

116,491

102,511

103,212

114,637

125,989

101,054

89,576

78,665

82,399

71,600

70,997

86,532

82,184

66,003

66,440

84,412

102,731

93,751

79,952

93,699

89,639

70,134

75,266

79,733

81,933

73,799

65,493

75,305

69,708

66,148

70,608

81,099

74,532

70,212

67,409

71,470

66,332

58,553

56,815

67,326

70,077

74,602

68,961

80,684

89,952

84,678

102,888

128,828

158,859

130,343

184,330

108,997

88,226

196,794

79,509

76,479

77,344

160,096

157,869

167,869

153,874

130,630

153,501

129,634

140,633

111,864

113,894

122,902

131,168

111,907

98,088

132,796

279,134

312,818

365,454

340,990

316,082

302,413

192,022

365,911

425,811

339,206

303,390

277,897

316,250

580,971

414,856

Other Current Liabilities

0
0
346,200
0
0
0
0
0
67,300
74,200
-331,256
132,900
153,600
164,200
-342,971
239,600
264,600
303,700
-8,450
312,000
300,700
314,500
42,203
24,510
-26,306
-78,411
-27,211
138,078
13,987
-82
-33,690
-66,554
-17,218
25,566
172,704
211,712
190,993
183,432
182,198
181,406
178,036
164,467
171,866
157,599
160,770
177,326
201,131
186,531
191,304
293,656
290,221
293,791
163,806
286,574
278,403
165,970
85,502
82,304
70,781
56,191
54,795
53,027
51,323
119,315
123,608
116,368
67,326
74,713
101,488
66,332
71,470
110,682
112,049
114,760
30,802
598
11,801
9,788
10,289
11,921
11,891
11,886
11,949
14,912
14,970
15,096
14,812
22,112
23,284
23,357
23,434
25,977
26,715
26,848
27,016
27,558
28,771
28,749
28,845
30,139
30,281
30,386
30,567
32,857
33,036
33,577
33,703
36,118
36,336
36,701
37,178
40,298
40,359
40,794
41,259
44,061
44,299
44,329
44,201

44,201

44,329

44,299

44,061

41,259

40,794

40,359

40,298

37,178

36,701

36,336

36,118

33,703

33,577

33,036

32,857

30,567

30,386

30,281

30,139

28,845

28,749

28,771

27,558

27,016

26,848

26,715

25,977

23,434

23,357

23,284

22,112

14,812

15,096

14,970

14,912

11,949

11,886

11,891

11,921

10,289

9,788

11,801

598

30,802

114,760

112,049

110,682

71,470

66,332

101,488

74,713

67,326

116,368

123,608

119,315

51,323

53,027

54,795

56,191

70,781

82,304

85,502

165,970

278,403

286,574

163,806

293,791

290,221

293,656

191,304

186,531

201,131

177,326

160,770

157,599

171,866

164,467

178,036

181,406

182,198

183,432

190,993

211,712

172,704

25,566

-17,218

-66,554

-33,690

-82

13,987

138,078

-27,211

-78,411

-26,306

24,510

42,203

314,500

300,700

312,000

-8,450

303,700

264,600

239,600

-342,971

164,200

153,600

132,900

-331,256

74,200

67,300

346,200

> Long-term Liabilities

0
0
13,500
300,000
300,000
309,000
351,700
392,800
412,300
464,600
406,400
544,400
800,200
837,600
1,179,600
867,300
1,081,700
1,185,000
1,191,900
1,198,100
1,214,100
1,149,700
1,147,600
1,165,600
1,214,300
1,274,100
1,221,400
1,258,400
1,279,200
1,289,700
1,318,500
1,354,900
1,465,300
1,418,100
1,442,100
1,407,800
1,453,600
1,446,900
1,453,800
1,419,400
1,475,800
1,584,600
1,574,900
1,569,800
1,650,200
1,787,100
1,813,700
1,789,600
1,819,400
1,790,900
1,834,700
1,844,000
1,979,700
1,932,900
1,946,700
1,972,700
1,962,172
1,990,562
2,037,519
2,077,726
2,087,877
1,990,966
1,998,332
1,908,608
1,861,409
1,885,992
1,790,584
1,619,885
1,550,321
1,557,821
1,522,592
1,442,321
1,482,319
1,296,853
1,284,090
1,261,029
1,218,022
1,203,161
1,167,697
1,365,826
1,240,583
1,213,657
1,214,486
1,212,886
1,209,328
1,467,211
1,441,905
1,218,918
1,215,176
1,215,134
1,211,292
1,175,111
1,270,968
1,267,521
1,207,137
1,358,576
1,354,171
1,351,154
1,355,270
1,290,975
1,291,163
1,417,030
1,417,361
1,415,724
1,399,664
1,700,190
1,690,623
1,705,740
1,645,501
1,644,383
1,661,452
1,661,182
1,759,193
1,763,807
2,060,885
2,047,604
2,050,657
2,048,343
2,054,030

2,054,030

2,048,343

2,050,657

2,047,604

2,060,885

1,763,807

1,759,193

1,661,182

1,661,452

1,644,383

1,645,501

1,705,740

1,690,623

1,700,190

1,399,664

1,415,724

1,417,361

1,417,030

1,291,163

1,290,975

1,355,270

1,351,154

1,354,171

1,358,576

1,207,137

1,267,521

1,270,968

1,175,111

1,211,292

1,215,134

1,215,176

1,218,918

1,441,905

1,467,211

1,209,328

1,212,886

1,214,486

1,213,657

1,240,583

1,365,826

1,167,697

1,203,161

1,218,022

1,261,029

1,284,090

1,296,853

1,482,319

1,442,321

1,522,592

1,557,821

1,550,321

1,619,885

1,790,584

1,885,992

1,861,409

1,908,608

1,998,332

1,990,966

2,087,877

2,077,726

2,037,519

1,990,562

1,962,172

1,972,700

1,946,700

1,932,900

1,979,700

1,844,000

1,834,700

1,790,900

1,819,400

1,789,600

1,813,700

1,787,100

1,650,200

1,569,800

1,574,900

1,584,600

1,475,800

1,419,400

1,453,800

1,446,900

1,453,600

1,407,800

1,442,100

1,418,100

1,465,300

1,354,900

1,318,500

1,289,700

1,279,200

1,258,400

1,221,400

1,274,100

1,214,300

1,165,600

1,147,600

1,149,700

1,214,100

1,198,100

1,191,900

1,185,000

1,081,700

867,300

1,179,600

837,600

800,200

544,400

406,400

464,600

412,300

392,800

351,700

309,000

300,000

13,500

Long term Debt Total

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,449,191
1,352,856
1,330,483
1,327,321
1,176,319
1,269,853
1,237,766
1,216,365
1,176,346
1,158,526
1,123,806
1,321,012
1,195,951
1,167,764
1,164,846
1,161,883
1,158,884
1,415,844
1,389,911
1,166,427
1,164,033
1,161,592
1,157,592
1,119,297
1,213,541
1,211,291
1,152,497
1,301,881
1,300,552
1,299,131
1,297,783
1,224,456
1,223,409
1,331,800
1,325,565
1,324,783
1,309,010
1,605,494
1,594,641
1,593,942
1,535,572
1,533,936
1,531,020
1,530,672
1,624,788
1,623,000
1,923,301
1,923,804
1,924,304
2,199,801
0

2,199,801

1,924,304

1,923,804

1,923,301

1,623,000

1,624,788

1,530,672

1,531,020

1,533,936

1,535,572

1,593,942

1,594,641

1,605,494

1,309,010

1,324,783

1,325,565

1,331,800

1,223,409

1,224,456

1,297,783

1,299,131

1,300,552

1,301,881

1,152,497

1,211,291

1,213,541

1,119,297

1,157,592

1,161,592

1,164,033

1,166,427

1,389,911

1,415,844

1,158,884

1,161,883

1,164,846

1,167,764

1,195,951

1,321,012

1,123,806

1,158,526

1,176,346

1,216,365

1,237,766

1,269,853

1,176,319

1,327,321

1,330,483

1,352,856

1,449,191

Other Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
22,435
22,213
23,606
20,104
23,432
23,374
21,700
26,684
23,554
23,263
26,637
29,524
30,636
28,941
29,043
28,889
28,653
29,226
29,089
30,621
29,633
30,368
42,116
56,590
49,765
47,048
51,088
52,640
53,772
54,430
51,851
53,466
53,192
47,850
45,879
57,476
56,191
54,343
53,027
50,871
50,354
49,006
46,291
47,802
45,222
44,065
43,965
43,109
43,273
41,837
40,228
46,324
45,262
41,676
44,635
43,891
44,814
44,632
45,893
49,640
51,003
50,444
51,367
51,994
52,491
51,143
53,542
53,700
59,580
61,374
59,635
54,640
56,695
53,619
52,023
57,487
54,150
55,469
62,661
69,427
67,571
67,497
71,743
73,156
89,190
87,420
88,021
107,840
108,220
112,130
118,796
115,318
101,805
0
101,523
0

101,523

101,805

115,318

118,796

112,130

108,220

107,840

88,021

87,420

89,190

73,156

71,743

67,497

67,571

69,427

62,661

55,469

54,150

57,487

52,023

53,619

56,695

54,640

59,635

61,374

59,580

53,700

53,542

51,143

52,491

51,994

51,367

50,444

51,003

49,640

45,893

44,632

44,814

43,891

44,635

41,676

45,262

46,324

40,228

41,837

43,273

43,109

43,965

44,065

45,222

47,802

46,291

49,006

50,354

50,871

53,027

54,343

56,191

57,476

45,879

47,850

53,192

53,466

51,851

54,430

53,772

52,640

51,088

47,048

49,765

56,590

42,116

30,368

29,633

30,621

29,089

29,226

28,653

28,889

29,043

28,941

30,636

29,524

26,637

23,263

23,554

26,684

21,700

23,374

23,432

20,104

23,606

22,213

22,435

Deferred Long Term Liability

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,448
0
0
0
0
0
0
0
2,876
0
0
0
4,781
4,495
4,182
3,868
3,554
3,241
2,927
2,613
2,300
1,986
1,684
1,366
1,049
732
418
4,897
4,577
4,254
3,931
3,608
3,285
2,962
0
2,315
0

2,315

2,962

3,285

3,608

3,931

4,254

4,577

4,897

418

732

1,049

1,366

1,684

1,986

2,300

2,613

2,927

3,241

3,554

3,868

4,182

4,495

4,781

2,876

10,448

> Total Stockholder Equity

0
0
296,100
287,700
282,800
272,900
306,000
405,400
404,700
400,600
532,561
530,900
666,300
682,200
854,590
1,047,800
1,077,600
1,074,600
1,054,776
1,050,200
1,050,200
1,061,500
1,059,226
1,057,320
1,064,544
1,055,835
1,058,372
1,053,239
1,021,337
1,029,648
995,597
1,006,427
910,498
910,514
882,326
880,937
877,322
879,721
889,173
915,092
915,043
806,619
845,494
828,587
827,744
821,620
1,043,562
993,400
996,371
1,027,097
1,022,979
1,019,853
974,338
947,542
923,919
942,596
961,655
936,472
864,200
895,385
893,959
915,338
1,009,441
1,058,273
984,087
833,037
846,878
937,575
1,037,027
1,029,202
1,026,676
1,087,703
1,076,812
1,199,870
1,103,379
1,220,711
1,163,713
1,113,589
1,126,850
1,044,750
1,035,445
1,050,626
1,048,950
1,041,268
1,045,252
1,038,393
1,073,100
1,056,715
1,203,369
1,218,386
1,241,441
1,242,374
1,328,161
1,348,518
1,427,800
1,444,458
1,617,629
1,628,878
1,645,514
1,628,319
1,674,403
1,725,320
1,798,263
1,790,981
1,796,673
1,888,599
1,947,320
1,980,885
2,002,048
2,073,582
2,248,372
2,272,375
2,371,559
2,486,444
2,530,299
2,527,965
2,561,839
2,535,201
2,562,975

2,562,975

2,535,201

2,561,839

2,527,965

2,530,299

2,486,444

2,371,559

2,272,375

2,248,372

2,073,582

2,002,048

1,980,885

1,947,320

1,888,599

1,796,673

1,790,981

1,798,263

1,725,320

1,674,403

1,628,319

1,645,514

1,628,878

1,617,629

1,444,458

1,427,800

1,348,518

1,328,161

1,242,374

1,241,441

1,218,386

1,203,369

1,056,715

1,073,100

1,038,393

1,045,252

1,041,268

1,048,950

1,050,626

1,035,445

1,044,750

1,126,850

1,113,589

1,163,713

1,220,711

1,103,379

1,199,870

1,076,812

1,087,703

1,026,676

1,029,202

1,037,027

937,575

846,878

833,037

984,087

1,058,273

1,009,441

915,338

893,959

895,385

864,200

936,472

961,655

942,596

923,919

947,542

974,338

1,019,853

1,022,979

1,027,097

996,371

993,400

1,043,562

821,620

827,744

828,587

845,494

806,619

915,043

915,092

889,173

879,721

877,322

880,937

882,326

910,514

910,498

1,006,427

995,597

1,029,648

1,021,337

1,053,239

1,058,372

1,055,835

1,064,544

1,057,320

1,059,226

1,061,500

1,050,200

1,054,776

1,074,600

1,077,600

1,047,800

854,590

682,200

666,300

530,900

532,561

400,600

404,700

405,400

306,000

272,900

282,800

287,700

296,100

Common Stock

0
0
0
0
0
0
0
0
0
0
299
0
0
0
364
0
0
0
379
0
0
0
382
386
389
390
392
397
400
402
403
407
410
410
411
418
419
420
424
437
438
440
454
455
457
458
470
472
465
455
475
479
479
480
480
486
486
487
490
490
492
523
662
676
681
681
732
823
909
909
911
930
933
1,027
1,031
1,118
1,143
1,143
1,143
1,145
1,148
1,149
1,149
1,151
1,151
1,151
1,111
1,113
1,169
1,170
1,172
1,174
1,199
1,199
1,199
1,206
1,260
1,263
1,263
1,265
1,265
1,270
1,270
1,272
1,272
1,290
1,290
1,291
1,291
1,303
1,317
1,320
1,321
1,321
1,321
1,322
1,323
1,323
1,323

1,323

1,322

1,321

1,320

1,317

1,303

1,291

1,290

1,272

1,270

1,265

1,263

1,260

1,206

1,199

1,174

1,172

1,170

1,169

1,113

1,111

1,151

1,149

1,148

1,145

1,143

1,118

1,031

1,027

933

930

911

909

823

732

681

676

662

523

492

490

487

486

480

479

475

455

465

472

470

458

457

455

454

440

438

437

424

420

419

418

411

410

407

403

402

400

397

392

390

389

386

382

379

364

299

Retained Earnings Total Equity

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-620,252
-629,170
-633,854
-637,572
-651,956
-647,762
-657,567
-671,913
-676,256
-680,821
-669,896
-679,129
-688,032
-678,032
-670,650
-682,920
-683,084
-683,413
-674,759
-680,473
-652,553
-643,327
-641,859
-644,586
-632,390
-614,493
-541,847
-535,169
-517,526
-514,065
-490,807
-497,958
-487,370
-438,337
-370,835
-365,050
-361,310
-357,682
-306,294
-281,323
-264,317
-257,092
-178,293
-182,527
-104,544
-19,757
23,131
35,987
48,217
0
0

48,217

35,987

23,131

-19,757

-104,544

-182,527

-178,293

-257,092

-264,317

-281,323

-306,294

-357,682

-361,310

-365,050

-370,835

-438,337

-487,370

-497,958

-490,807

-514,065

-517,526

-535,169

-541,847

-614,493

-632,390

-644,586

-641,859

-643,327

-652,553

-680,473

-674,759

-683,413

-683,084

-682,920

-670,650

-678,032

-688,032

-679,129

-669,896

-680,821

-676,256

-671,913

-657,567

-647,762

-651,956

-637,572

-633,854

-629,170

-620,252

Accumulated Other Comprehensive Income

0
0
-45,200
0
0
0
0
0
0
0
-91,457
0
0
0
-121,030
0
0
0
-175,886
0
0
0
-211,456
-225,915
-201,125
-214,052
-219,701
-14,596
-12,253
-12,202
-12,381
-8,754
-10,663
-10,738
-10,559
-10,358
-10,152
-10,056
-10,110
-9,675
-3,407
-3,582
-3,700
-3,974
-4,247
-4,676
-5,521
-5,992
-3,258
-10,144
-10,264
-10,688
-10,824
-9,301
-9,630
-11,675
-6,818
-8,816
-19,668
-22,415
-20,712
-19,311
-18,408
-17,998
-17,552
-15,606
-15,339
-14,827
-12,735
-12,649
-11,712
-11,172
-8,233
-7,674
-6,557
-5,843
-4,444
-3,815
-3,265
-4,255
-6,544
-3,035
-13,867
-10,319
-7,636
-15,585
-9,667
-21,602
-26,487
-22,772
-4,643
-2,445
-3,777
-3,153
1,338
7,704
10,435
12,129
3,502
-2,695
-7,058
-8,444
-6,883
-21,054
-22,308
-19,969
-16,953
-10,312
-10,026
-8,386
-4,238
6,703
12,371
36,390
33,412
20,732
38,219
45,674
22,272

22,272

45,674

38,219

20,732

33,412

36,390

12,371

6,703

-4,238

-8,386

-10,026

-10,312

-16,953

-19,969

-22,308

-21,054

-6,883

-8,444

-7,058

-2,695

3,502

12,129

10,435

7,704

1,338

-3,153

-3,777

-2,445

-4,643

-22,772

-26,487

-21,602

-9,667

-15,585

-7,636

-10,319

-13,867

-3,035

-6,544

-4,255

-3,265

-3,815

-4,444

-5,843

-6,557

-7,674

-8,233

-11,172

-11,712

-12,649

-12,735

-14,827

-15,339

-15,606

-17,552

-17,998

-18,408

-19,311

-20,712

-22,415

-19,668

-8,816

-6,818

-11,675

-9,630

-9,301

-10,824

-10,688

-10,264

-10,144

-3,258

-5,992

-5,521

-4,676

-4,247

-3,974

-3,700

-3,582

-3,407

-9,675

-10,110

-10,056

-10,152

-10,358

-10,559

-10,738

-10,663

-8,754

-12,381

-12,202

-12,253

-14,596

-219,701

-214,052

-201,125

-225,915

-211,456

-175,886

-121,030

-91,457

-45,200

Capital Surplus

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,809,123
1,810,130
1,811,349
1,829,758
1,833,247
1,949,700
1,906,490
2,037,367
1,983,288
1,937,100
1,938,886
1,867,007
1,868,891
1,870,562
1,872,336
1,873,374
1,874,839
1,876,258
1,756,415
1,757,677
1,881,240
1,883,315
1,886,771
1,888,231
1,963,129
1,964,965
1,967,110
1,970,717
2,123,460
2,129,551
2,131,556
2,127,707
2,129,707
2,138,058
2,140,847
2,138,298
2,141,255
2,221,552
2,224,691
2,221,256
2,224,561
2,287,232
2,376,026
2,388,620
2,393,462
2,397,977
2,401,334
2,400,269
2,403,397
2,407,348
0

2,407,348

2,403,397

2,400,269

2,401,334

2,397,977

2,393,462

2,388,620

2,376,026

2,287,232

2,224,561

2,221,256

2,224,691

2,221,552

2,141,255

2,138,298

2,140,847

2,138,058

2,129,707

2,127,707

2,131,556

2,129,551

2,123,460

1,970,717

1,967,110

1,964,965

1,963,129

1,888,231

1,886,771

1,883,315

1,881,240

1,757,677

1,756,415

1,876,258

1,874,839

1,873,374

1,872,336

1,870,562

1,868,891

1,867,007

1,938,886

1,937,100

1,983,288

2,037,367

1,906,490

1,949,700

1,833,247

1,829,758

1,811,349

1,810,130

1,809,123

Treasury Stock

-140,018

-99,994

-70,588

-69,591

-40,098

-16,840

-11,699

-477

Other Stockholders Equity

0
0
341,300
301,800
302,100
301,400
339,100
445,500
445,600
445,600
675,466
587,000
732,600
752,600
1,052,235
1,127,600
1,165,400
1,167,300
1,344,470
1,169,800
1,170,600
1,172,300
1,384,733
1,401,082
1,385,224
1,390,695
1,404,625
1,193,565
1,168,931
1,171,078
1,151,532
1,162,063
1,074,201
1,077,542
1,050,724
1,050,561
1,055,356
1,059,039
1,071,750
1,105,684
1,112,550
1,000,943
1,052,157
1,051,804
1,061,963
1,065,120
1,297,299
1,261,930
1,266,263
1,311,238
1,317,723
1,318,700
1,275,823
1,249,940
1,214,656
1,218,541
1,223,370
1,228,306
1,250,340
1,302,937
1,307,517
1,329,416
1,411,200
1,419,297
1,425,372
1,426,645
1,467,996
1,566,863
1,669,105
1,670,112
1,671,331
1,689,740
1,693,229
1,809,682
1,766,472
1,897,349
1,843,270
1,797,082
1,798,868
1,726,989
1,728,873
1,730,544
1,732,318
1,733,356
1,734,821
1,736,240
1,756,415
1,757,677
1,881,240
1,883,315
1,886,771
1,888,231
1,963,129
1,964,965
1,967,110
1,970,717
2,123,460
2,129,551
2,131,556
2,127,707
2,129,707
2,138,058
2,140,847
2,138,298
2,141,255
2,221,552
2,224,691
2,221,256
2,224,561
2,287,232
2,376,026
2,446,879
2,462,411
2,468,490
2,472,435
2,269,103
2,403,397
2,407,348
2,411,673

2,411,673

2,407,348

2,403,397

2,269,103

2,472,435

2,468,490

2,462,411

2,446,879

2,376,026

2,287,232

2,224,561

2,221,256

2,224,691

2,221,552

2,141,255

2,138,298

2,140,847

2,138,058

2,129,707

2,127,707

2,131,556

2,129,551

2,123,460

1,970,717

1,967,110

1,964,965

1,963,129

1,888,231

1,886,771

1,883,315

1,881,240

1,757,677

1,756,415

1,736,240

1,734,821

1,733,356

1,732,318

1,730,544

1,728,873

1,726,989

1,798,868

1,797,082

1,843,270

1,897,349

1,766,472

1,809,682

1,693,229

1,689,740

1,671,331

1,670,112

1,669,105

1,566,863

1,467,996

1,426,645

1,425,372

1,419,297

1,411,200

1,329,416

1,307,517

1,302,937

1,250,340

1,228,306

1,223,370

1,218,541

1,214,656

1,249,940

1,275,823

1,318,700

1,317,723

1,311,238

1,266,263

1,261,930

1,297,299

1,065,120

1,061,963

1,051,804

1,052,157

1,000,943

1,112,550

1,105,684

1,071,750

1,059,039

1,055,356

1,050,561

1,050,724

1,077,542

1,074,201

1,162,063

1,151,532

1,171,078

1,168,931

1,193,565

1,404,625

1,390,695

1,385,224

1,401,082

1,384,733

1,172,300

1,170,600

1,169,800

1,344,470

1,167,300

1,165,400

1,127,600

1,052,235

752,600

732,600

587,000

675,466

445,600

445,500

339,100

301,400

302,100

301,800

341,300

Balance Sheet

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31	1994-12-31
Accounts Payable	143,429	178,879	153,096	120,292	114,637	78,665	86,532	84,412	93,699	79,733	75,305	81,099	71,470	67,326	80,684	128,828	108,997	76,479	167,869	129,634	122,902	132,796	340,990	365,911	277,897	316,250	580,971	414,856	0	0
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Other Comprehensive Income	22,272	33,412	-4,238	-16,953	-6,883	3,502	1,338	-4,643	-9,667	-13,867	-3,265	-6,557	-11,712	-15,339	-18,408	-19,668	-9,630	-10,264	-5,521	-3,700	-10,110	-10,559	-12,381	-219,701	-211,456	-175,886	-121,030	-91,457	0	0
Additional Paid In Capital	0	0	0	0	0	0	1,967,110	1,886,771	0	0	0	1,145,653	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Lease Obligations	21,992	22,266	22,592	22,826	22,369	0	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	1,323	1,321	1,317	1,290	1,270	1,263	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	2,401,334	2,376,026	2,224,691	2,140,847	2,131,556	1,967,110	1,886,771	1,756,415	1,872,336	1,938,886	0	1,811,349	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	43,844	133,244	58,591	162,090	21,120	43,102	21,146	9,859	3,987	9,500	7,577	4,938	10,153	25,963	182,943	3,182	5,757	16,135	8,237	4,924	821	31,118	7,731	7,731	2,609	21,823	13,222	7,646	0	0
Cash And Equivalents	0	133,244	58,591	162,090	21,120	43,102	21,146	9,859	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	43,844	133,244	58,591	162,090	21,120	43,102	21,146	9,859	3,987	9,500	7,577	4,938	10,153	25,963	182,943	3,182	5,757	16,135	8,237	4,924	821	0	7,731	7,731	2,609	21,823	13,222	7,646	0	0
Common Stock	1,323	1,321	1,317	1,290	1,270	1,263	1,199	1,172	1,111	1,149	1,143	1,031	911	732	662	490	480	475	470	454	424	411	403	392	382	379	364	299	0	0
Common Stock Shares Outstanding	132,341	132,103	129,775	127,904	126,691	124,191	118,787	115,370	110,781	110,325	106,995	91,468	80,616	62,953	48,695	43,193	44,086	44,012	42,431	40,557	39,314	38,927	39,150	38,446	38,134	37,593	31,825	26,774	18,730	18,627
Common Stock Total Equity	0	1,321	1,317	1,290	1,270	1,263	1,199	1,172	1,111	1,149	1,143	1,031	911	732	662	490	480	475	470	454	424	411	403	392	382	379	364	299	0	0
Current Deferred Revenue	0	0	0	-261,891	0	0	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
Deferred Long Term Liab	0	3,285	4,577	1,049	2,300	3,554	4,781	2,876	0	10,448	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earning Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Good Will	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets	0	24,090	21,316	25,211	28,533	29,678	30,481	29,499	33,326	33,526	29,790	33,190	38,037	39,718	60,160	90,342	87,019	86,265	78,537	0	0	0	0	0	0	0	0	0	0	0
Inventory	0	11,874	318,847	15,663	0	59,476	109,475	2,354	2,510	0	0	6,765	91,659	392,291	37,305	21,117	37,875	115,961	16,840	0	0	0	0	0	0	0	0	0	0	0
Liabilities And Stockholders Equity	5,175,765	4,954,322	4,179,098	3,791,938	3,518,828	3,142,691	2,941,062	2,793,263	2,718,051	2,581,995	2,597,510	2,608,842	2,666,657	2,750,054	3,204,586	3,223,876	3,258,033	3,224,399	3,226,243	2,713,193	2,648,023	2,629,973	2,621,400	2,618,493	2,526,963	2,554,462	2,272,163	1,022,600	753,900	691,100
Long Term Debt	1,925,304	1,923,301	1,531,020	1,594,641	1,325,565	1,297,783	1,152,497	1,157,592	1,389,911	1,164,846	1,123,806	1,335,766	1,330,483	1,742,782	1,998,332	2,036,978	1,943,559	1,681,774	1,531,321	1,523,053	1,452,566	1,406,770	1,316,831	1,219,053	0	0	0	0	0	0
Long Term Debt Total	0	1,923,301	1,531,020	1,594,641	1,325,565	1,297,783	1,152,497	1,157,592	1,389,911	1,164,846	1,123,806	0	1,330,483	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	44,663	8,822	36,049	61,360	18,208	23,326	0	2,354	2,510	71	907	0	93,333	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Negative Goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Debt	2,202,452	1,955,323	1,574,021	1,455,377	1,484,814	1,254,681	1,275,851	1,337,233	1,438,424	1,340,346	1,289,229	1,330,828	1,469,330	1,716,819	1,815,389	2,033,796	1,867,363	1,740,597	1,748,156	1,510,100	1,407,231	1,382,160	1,048,491	941,050	946,079	926,772	635,772	2,273	351,700	300,000
Net Invested Capital	4,787,279	4,525,499	3,804,832	3,497,375	3,247,964	2,943,297	2,724,797	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	155,026	130,053	103,831	90,281	86,232	76,264	75,127	72,139	67,947	65,486	62,122	59,159	3,062	3,064	2,243	10,414	42,330	28,839	33,807	25,300	22,906	24,855	27,398	24,583	27,061	24,501	16,424	12,957	0	0
Net Tangible Assets	0	2,435,108	2,000,828	1,877,523	1,735,866	1,615,836	1,397,319	1,211,942	1,039,774	1,015,424	1,097,060	0	988,639	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Working Capital	-84,484	112,133	128,384	270,927	276,577	120,317	91,207	-124,358	6,119	-135,123	-74,690	-5,300	-58,255	-38,182	53,281	-185,904	-371,978	-342,551	-351,866	-280,890	-281,373	-280,645	-279,902	-306,386	-290,430	-261,476	-208,354	-62,997	0	0
Non Current Assets Total	4,773,619	4,479,051	3,860,440	3,367,016	3,097,047	2,914,864	2,736,307	2,620,275	2,550,921	2,440,436	2,413,606	2,435,043	2,653,442	2,720,910	3,019,298	3,210,171	87,019	86,265	78,537	2,536,370	2,404,734	2,408,366	2,477,867	2,463,689	2,392,544	2,411,605	1,873,316	959,322	0	0
Non Current Liabilities Other	0	37,418	31,844	33,890	34,262	9,560	10,355	10,400	11,841	12,726	13,626	0	17,257	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	2,054,030	2,060,885	1,661,452	1,690,623	1,417,361	1,355,270	1,207,137	1,211,292	1,441,905	1,214,486	1,167,697	1,284,090	1,522,592	1,790,584	1,998,332	2,037,519	1,946,700	1,834,700	1,813,700	1,574,900	1,453,800	1,442,100	1,318,500	1,221,400	1,147,600	1,191,900	1,179,600	406,400	351,700	300,000
Non Currrent Assets Other	4,704,745	4,421,559	3,799,464	3,296,114	3,053,962	2,861,860	2,705,826	2,590,776	2,517,595	2,406,839	2,382,909	2,400,841	226,742	392,291	188,176	219,924	-2,911,705	-2,925,798	-2,911,276	-2,536,370	-2,404,734	-2,408,366	-2,477,867	-2,463,689	-2,392,544	-2,411,605	-1,873,316	-959,322	-688,800	-620,300
Noncontrolling Interest In Consolidated Entity	0	71,101	53,560	44,586	33,864	34,397	48,077	43,184	42,035	41,877	44,369	1,145,653	45,919	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	0	4,633,533	0	3,598,923	128,310	101,190	4,781	2,876	23,005	75,192	125,611	114,965	138,672	139,439	148,956	186,940	3,155,592	3,113,985	3,130,572	164,913	219,562	196,752	116,135	122,490	104,749	96,533	369,201	42,675	753,900	691,100
Other Current Assets	203,276	200,100	-162,611	-289,939	-238,950	108,461	108,482	90,990	95,196	66,573	114,205	102,937	0	117	102	109	-32,665	-20,825	-24,910	-18,314	0	0	0	0	0	0	0	0	0	0
Other Current Liab	44,201	41,259	37,178	33,703	30,567	28,845	27,016	23,434	14,812	11,949	10,289	0	71,470	67,326	51,323	70,781	278,403	290,221	201,131	163,166	182,198	172,704	-33,690	-27,211	42,203	-8,450	-342,971	-331,256	0	0
Other Liab	0	115,318	107,840	73,156	69,427	57,487	54,640	53,700	51,994	61,589	54,180	46,324	43,109	47,802	51,323	71,322	90,777	214,215	206,659	135,837	137,934	130,370	128,328	151,721	0	0	0	0	0	0
Other Stockholder Equity	2,411,673	2,472,435	2,429,586	2,269,277	2,174,711	2,131,556	1,967,110	1,886,771	1,756,415	1,732,318	1,798,868	1,766,472	1,671,331	1,467,996	1,411,200	1,250,340	1,214,656	1,317,723	1,297,299	1,052,157	1,071,750	1,050,724	1,151,532	1,404,625	1,384,733	1,344,470	1,052,235	675,466	339,100	301,400
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred Stock Total Equity	0	0	0	0	0	0	0	0	0	0	0	1,145,653	0	0	0	0	0	0	0	0	1	1	1	18	0	0	0	0	0	0
Property Plant And Equipment Gross	24,211	24,580	24,927	25,205	24,877	0	0	0	0	0	0	0	2,425,026	2,109,133	2,724,869	2,883,606	2,854,162	2,870,271	2,867,035	2,530,881	2,391,548	2,395,821	2,468,857	2,457,531	2,386,136	2,407,147	1,873,316	959,322	688,800	620,300
Property Plant And Equipment Net	24,211	24,580	24,927	25,205	24,877	0	0	0	0	0	0	0	2,425,026	2,109,133	2,724,869	2,883,606	2,854,162	2,870,271	2,867,035	2,530,881	2,391,548	2,395,821	2,468,857	2,457,531	2,386,136	2,407,147	1,873,316	959,322	688,800	620,300
Property Plant Equipment	0	4,421,559	3,778,148	3,255,240	3,025,429	2,861,860	2,705,826	2,588,422	2,502,638	2,396,391	2,371,503	0	2,333,367	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Earnings	127,707	23,131	-178,293	-306,294	-370,835	-490,807	-541,847	-641,859	-674,759	-670,650	-669,896	-657,567	-633,854	-606,511	-384,013	-366,962	-281,587	-284,955	-248,686	-203,417	-172,892	-158,251	-143,958	-126,962	-114,451	-114,205	-76,996	-51,764	-33,100	-9,000
Retained Earnings Total Equity	0	23,131	-178,293	-306,294	-370,835	-490,807	-541,847	-641,859	-674,759	-670,650	-669,896	1,145,653	-633,854	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt	299,000	143,000	79,000	0	158,000	0	1,298,471	1,347,092	1,434,168	1,349,846	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	2,246,296	2,088,567	1,632,612	1,617,467	1,505,934	1,297,783	1,296,997	1,347,092	1,442,411	1,349,846	1,296,806	1,335,766	1,479,483	1,742,782	1,998,332	2,036,978	1,873,120	1,756,732	1,756,393	1,515,024	1,408,052	1,382,160	1,048,491	948,781	948,688	948,595	648,994	9,919	351,700	300,000
Short Term Debt	299,000	143,000	79,000	261,891	158,000	0	144,500	189,500	52,500	185,000	173,000	98,000	149,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Term Investments	0	8,822	4,646,444	0	0	0	25,336	11,602	23,005	1,829	0	0	0	117	102	109	24,903	15,970	29,581	25	82,006	31,118	22,764	24,215	0	0	0	0	0	0
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	1,145,653	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Assets	5,175,765	4,954,322	4,179,098	3,791,938	3,518,828	3,142,691	2,941,062	2,793,263	2,718,051	2,581,995	2,597,510	2,608,842	2,666,657	2,750,054	3,204,586	3,223,876	3,258,033	3,224,399	3,226,243	2,713,193	2,648,023	2,629,973	2,621,400	2,618,493	2,526,963	2,554,462	2,272,163	1,022,600	753,900	691,100
Total Current Assets	402,146	475,271	318,658	424,922	421,781	227,827	204,755	172,988	167,130	141,559	183,904	173,799	13,215	29,144	185,288	13,705	15,422	24,149	17,134	11,910	23,727	24,855	27,398	32,314	29,670	46,324	29,646	20,603	0	0
Total Current Liabilities	486,630	363,138	269,274	153,995	303,204	107,510	258,048	297,346	161,011	276,682	258,594	179,099	71,470	67,326	132,007	199,609	387,400	366,700	369,000	292,800	305,100	305,500	307,300	338,700	320,100	307,800	238,000	83,600	0	0
Total Liab	2,540,660	2,424,023	1,930,726	1,844,618	1,720,565	1,462,780	1,465,185	1,508,638	1,602,916	1,491,168	1,426,291	1,463,189	1,594,062	1,857,910	2,130,339	2,237,128	2,183,755	2,048,873	2,020,361	1,710,766	1,591,732	1,575,586	1,447,361	1,373,288	1,276,763	1,310,518	1,266,079	447,178	427,000	374,900
Total Permanent Equity	0	0	0	0	0	0	1,475,877	1,284,625	0	0	0	1,145,653	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Stockholder Equity	2,562,975	2,530,299	2,248,372	1,947,320	1,798,263	1,645,514	1,427,800	1,241,441	1,073,100	1,048,950	1,126,850	1,103,379	1,026,676	846,878	1,009,441	986,748	923,919	1,022,979	1,043,562	845,494	889,173	882,326	995,597	1,058,372	1,059,226	1,054,776	854,590	532,561	306,000	292,400
Treasury Stock	0	0	0	0	0	0	0	0	0	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-70,588	-70,588	-70,588	-70,588	-69,591	-40,098	-11,699	0	0	0	0	0	0
Warrants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-09-30	1994-06-30	1994-03-31
Accounts Payable	143,429	177,289	174,584	174,222	178,879	216,347	210,007	170,018	153,096	146,778	119,943	94,110	120,292	116,491	102,511	103,212	114,637	125,989	101,054	89,576	78,665	82,399	71,600	70,997	86,532	82,184	66,003	66,440	84,412	102,731	93,751	79,952	93,699	89,639	70,134	75,266	79,733	81,933	73,799	65,493	75,305	69,708	66,148	70,608	81,099	74,532	70,212	67,409	71,470	66,332	58,553	56,815	67,326	70,077	74,602	68,961	80,684	89,952	84,678	102,888	128,828	158,859	130,343	184,330	108,997	88,226	196,794	79,509	76,479	77,344	160,096	157,869	167,869	153,874	130,630	153,501	129,634	140,633	111,864	113,894	122,902	131,168	111,907	98,088	132,796	279,134	312,818	365,454	340,990	316,082	302,413	192,022	365,911	425,811	339,206	303,390	277,897	0	0	0	316,250	0	0	0	580,971	0	0	0	414,856	0	0	0	0	0	0	0	0	-	-
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Accumulated Other Comprehensive Income	22,272	45,674	38,219	20,732	33,412	36,390	12,371	6,703	-4,238	-8,386	-10,026	-10,312	-16,953	-19,969	-22,308	-21,054	-6,883	-8,444	-7,058	-2,695	3,502	12,129	10,435	7,704	1,338	-3,153	-3,777	-2,445	-4,643	-22,772	-26,487	-21,602	-9,667	-15,585	-7,636	-10,319	-13,867	-3,035	-6,544	-4,255	-3,265	-3,815	-4,444	-5,843	-6,557	-7,674	-8,233	-11,172	-11,712	-12,649	-12,735	-14,827	-15,339	-15,606	-17,552	-17,998	-18,408	-19,311	-20,712	-22,415	-19,668	-8,816	-6,818	-11,675	-9,630	-9,301	-10,824	-10,688	-10,264	-10,144	-3,258	-5,992	-5,521	-4,676	-4,247	-3,974	-3,700	-3,582	-3,407	-9,675	-10,110	-10,056	-10,152	-10,358	-10,559	-10,738	-10,663	-8,754	-12,381	-12,202	-12,253	-14,596	-219,701	-214,052	-201,125	-225,915	-211,456	0	0	0	-175,886	0	0	0	-121,030	0	0	0	-91,457	0	0	0	0	0	0	0	-45,200	-	-
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	2,129,551	2,123,460	1,970,717	1,967,110	1,964,965	1,963,129	1,888,231	1,886,771	1,883,315	1,881,240	0	0	0	0	0	0	0	0	0	0	0	0	0	1,145,653	1,199,870	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	21,992	22,019	22,195	21,995	22,266	22,011	22,275	22,290	22,592	22,426	22,509	22,608	22,826	22,953	23,157	23,370	22,369	22,569	12,285	12,369	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,323	1,323	1,323	1,322	1,321	1,321	1,321	1,320	1,317	1,303	1,291	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	2,407,348	2,403,397	2,400,269	2,401,334	2,397,977	2,393,462	2,388,620	2,376,026	2,287,232	2,224,561	2,221,256	2,224,691	2,221,552	2,141,255	2,138,298	2,140,847	2,138,058	2,129,707	2,127,707	2,131,556	2,129,551	2,123,460	1,970,717	1,967,110	1,964,965	1,963,129	1,888,231	1,886,771	1,883,315	1,881,240	1,757,677	1,756,415	1,876,258	1,874,839	1,873,374	1,872,336	1,870,562	1,868,891	1,867,007	1,938,886	1,937,100	1,983,288	2,037,367	1,906,490	1,949,700	1,833,247	1,829,758	1,811,349	1,810,130	1,809,123	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	43,844	54,252	68,098	65,835	133,244	147,255	135,233	44,456	58,591	52,268	55,574	97,723	162,090	171,121	94,955	129,117	21,120	27,957	33,445	20,422	43,102	52,728	61,834	19,782	21,146	9,496	11,607	18,998	9,859	8,074	4,376	3,180	3,987	66,939	5,127	3,557	9,500	14,259	4,825	3,908	7,577	7,343	4,734	23,319	4,938	2,808	5,136	2,104	10,153	47,913	34,548	13,513	25,963	124,099	86,199	107,192	182,943	19,072	54,962	37,802	3,182	6,858	14,413	6,085	5,757	2,388	4,149	2,308	16,135	9,713	86	8,237	8,237	0	872	751	4,924	7,356	0	7,749	821	7,130	5,002	3,189	31,118	1,419	2,630	2,075	34,720	13,244	8,699	13,363	7,731	2,034	5,509	4,368	2,609	10,400	6,500	1,300	21,823	5,600	13,100	8,400	13,222	3,900	12,500	1,600	7,646	4,600	5,500	0	0	0	0	0	29,400	-	-
Cash And Equivalents	0	54,252	68,098	65,835	133,244	147,255	135,233	44,456	58,591	52,268	55,574	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	43,844	54,252	68,098	65,835	133,244	147,255	135,233	44,456	58,591	52,268	55,574	97,723	162,090	171,121	94,955	129,117	21,120	27,957	33,445	20,422	43,102	52,728	61,834	19,782	21,146	9,496	11,607	18,998	9,859	8,074	4,376	3,180	3,987	66,939	5,127	3,557	9,500	14,259	4,825	3,908	7,577	7,343	4,734	23,319	4,938	2,808	5,136	2,104	10,153	47,913	34,548	13,513	25,963	124,099	86,199	107,192	182,943	19,072	54,962	37,802	3,182	6,858	14,413	6,085	5,757	63,391	67,545	55,356	16,135	9,713	86	0	8,237	0	872	751	4,924	7,356	0	7,749	821	7,130	5,002	3,189	0	1,419	2,630	2,075	0	13,244	8,699	13,363	7,731	2,034	5,509	4,368	2,609	10,400	6,500	1,300	21,823	5,600	13,100	8,400	13,222	3,900	12,500	1,600	7,646	4,600	5,500	0	0	0	0	0	29,400	-	-
Common Stock	1,323	1,323	1,323	1,322	1,321	1,321	1,321	1,320	1,317	1,303	1,291	1,291	1,290	1,290	1,272	1,272	1,270	1,270	1,265	1,265	1,263	1,263	1,260	1,206	1,199	1,199	1,199	1,174	1,172	1,170	1,169	1,113	1,111	1,151	1,151	1,151	1,149	1,149	1,148	1,145	1,143	1,143	1,143	1,118	1,031	1,027	933	930	911	909	909	823	732	681	681	676	662	523	492	490	490	487	486	486	480	480	479	479	475	455	465	472	470	458	457	455	454	440	438	437	424	420	419	418	411	410	410	407	403	402	400	397	392	390	389	386	382	0	0	0	379	0	0	0	364	0	0	0	299	0	0	0	0	0	0	0	0	-	-
Common Stock Shares Outstanding	132,360	132,339	132,337	132,299	132,241	132,176	132,106	131,885	131,002	129,722	129,187	129,172	129,125	128,101	127,266	127,111	127,030	126,783	126,489	126,456	126,194	126,130	124,085	120,211	119,846	119,990	117,779	117,261	116,837	116,864	116,558	110,985	110,916	110,848	110,683	110,675	110,405	110,271	110,404	110,215	109,975	109,474	108,117	100,774	97,738	93,488	87,981	86,575	86,575	85,930	79,727	70,639	70,639	63,100	62,838	61,797	61,797	45,360	44,439	44,147	44,147	43,151	43,128	42,984	42,984	44,240	44,471	44,410	44,410	44,032	44,006	43,887	43,887	42,468	42,285	42,466	42,158	40,902	40,257	39,995	39,648	38,701	38,394	38,645	38,645	39,976	39,635	39,237	39,237	39,894	39,587	39,113	39,113	39,124	38,643	38,708	38,708	38,155	38,188	38,048	37,964	37,805	37,697	36,603	36,603	30,893	30,141	30,000	30,000	24,063	26,444	18,881	19,091	19,091	19,048	19,091	18,800	17,143	17,143
Common Stock Total Equity	0	0	1,323	1,322	1,321	1,321	1,321	1,320	1,317	1,303	1,291	1,291	1,290	1,290	1,272	1,272	1,270	1,270	1,265	1,265	1,263	1,263	1,260	1,206	1,199	1,199	1,199	1,174	1,172	1,170	1,169	1,113	1,111	1,151	1,151	1,151	1,149	1,149	1,148	1,145	1,143	1,143	1,143	1,118	1,031	1,027	933	930	911	909	909	823	732	681	681	676	662	523	492	490	490	487	486	486	480	480	479	479	475	455	465	472	470	458	457	455	454	440	438	437	424	420	419	418	411	410	410	407	403	402	400	397	392	390	389	386	382	0	0	0	379	0	0	0	364	0	0	0	299	0	0	0	0	0	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	13,825	0	0	0	0	0	0	0	25,637	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Deferred Long Term Liab	0	2,315	0	2,962	3,285	3,608	3,931	4,254	4,577	4,897	418	732	1,049	1,366	1,684	1,986	2,300	2,613	2,927	3,241	3,554	3,868	4,182	4,495	4,781	0	0	0	2,876	0	0	0	0	0	0	0	10,448	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Earning Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Good Will	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Intangible Assets	21,518	0	0	0	24,090	25,341	24,080	22,089	21,316	22,229	23,467	23,884	25,211	23,162	26,571	27,760	28,533	28,190	29,110	28,075	29,678	27,900	29,581	31,350	30,481	31,108	29,670	27,909	29,499	30,250	31,810	32,392	33,326	31,173	31,104	31,816	33,526	30,741	32,325	30,362	29,790	26,944	28,462	30,523	33,190	35,062	37,200	39,590	38,037	39,374	41,822	37,060	39,718	50,412	54,405	56,528	60,160	71,814	77,499	83,533	90,342	84,446	81,723	85,918	87,019	90,514	91,338	94,872	86,265	92,984	80,272	77,586	78,537	57,404	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	72	0	11,874	0	8,415	0	4,646,444	1,214	3,759	4,147	15,663	2,067	0	4,857	90,301	1,065	147,008	93,767	59,476	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	6,765	6,765	0	0	0	91,659	0	0	0	392,291	0	0	0	37,305	0	0	0	21,117	0	0	0	37,875	0	0	0	115,961	0	0	0	16,840	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Liabilities And Stockholders Equity	5,175,765	5,151,664	5,089,379	4,950,852	4,954,322	4,864,392	4,663,118	4,378,873	4,179,098	3,975,444	3,863,828	3,816,853	3,791,938	3,738,857	3,651,884	3,662,774	3,518,828	3,376,725	3,254,901	3,178,654	3,142,691	3,125,327	3,110,354	3,044,595	2,941,062	2,927,826	2,863,963	2,805,058	2,793,263	2,767,563	2,728,198	2,732,419	2,718,051	2,706,680	2,572,258	2,553,758	2,581,995	2,576,511	2,590,890	2,582,738	2,597,510	2,611,115	2,611,718	2,628,749	2,608,842	2,611,483	2,671,180	2,640,706	2,666,657	2,699,732	2,735,741	2,704,016	2,750,054	2,883,119	3,029,501	3,086,196	3,204,586	3,123,617	3,198,798	3,212,339	3,223,876	3,314,386	3,290,607	3,265,644	3,258,033	3,255,281	3,314,664	3,237,106	3,224,399	3,189,008	3,167,180	3,127,437	3,226,243	2,939,892	2,769,358	2,709,506	2,713,193	2,696,350	2,680,866	2,629,787	2,648,023	2,641,215	2,633,814	2,598,575	2,629,973	2,633,290	2,671,437	2,660,208	2,621,400	2,635,387	2,616,919	2,641,699	2,618,493	2,677,355	2,591,747	2,550,859	2,526,963	2,525,700	2,565,000	2,560,300	2,554,462	2,563,300	2,423,900	2,154,700	2,272,163	1,684,000	1,620,100	1,208,200	1,022,600	939,500	884,300	866,100	753,900	737,600	729,900	717,700	679,900	-	-
Long Term Debt	1,925,304	1,924,801	1,924,304	1,923,804	1,923,301	1,623,000	1,624,788	1,530,672	1,531,020	1,607,936	1,595,572	1,593,942	1,594,641	1,605,494	1,309,010	1,324,783	1,325,565	1,331,800	1,223,409	1,224,456	1,297,783	1,299,131	1,300,552	1,301,881	1,152,497	1,211,291	1,213,541	1,119,297	1,157,592	1,161,592	1,164,033	1,166,427	1,389,911	1,415,844	1,158,884	1,161,883	1,164,846	1,167,764	1,195,951	1,321,012	1,123,806	1,158,526	1,176,346	1,216,365	1,335,766	1,269,853	1,176,319	1,327,321	1,330,483	1,352,856	1,449,191	1,618,198	1,742,782	1,885,992	1,861,409	1,908,608	1,998,332	1,990,966	2,087,877	2,077,726	2,036,978	1,990,562	1,962,172	1,972,747	1,943,559	1,932,863	1,979,729	1,844,000	1,681,774	1,790,875	1,819,440	1,789,606	1,531,321	1,787,106	1,650,154	1,569,813	1,523,053	1,584,588	1,475,791	1,419,444	1,452,566	1,446,854	1,453,630	1,407,801	1,403,703	1,418,144	1,465,288	1,354,949	1,318,450	1,289,730	1,279,230	1,258,432	1,221,356	1,274,144	1,214,318	1,165,596	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Long Term Debt Total	0	2,199,801	1,924,304	1,923,804	1,923,301	1,623,000	1,624,788	1,530,672	1,531,020	1,533,936	1,535,572	1,593,942	1,594,641	1,605,494	1,309,010	1,324,783	1,325,565	1,331,800	1,223,409	1,224,456	1,297,783	1,299,131	1,300,552	1,301,881	1,152,497	1,211,291	1,213,541	1,119,297	1,157,592	1,161,592	1,164,033	1,166,427	1,389,911	1,415,844	1,158,884	1,161,883	1,164,846	1,167,764	1,195,951	1,321,012	1,123,806	1,158,526	1,176,346	1,216,365	1,237,766	1,269,853	1,176,319	1,327,321	1,330,483	1,352,856	1,449,191	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	44,663	41,940	37,446	33,943	8,822	9,452	8,712	37,374	36,049	35,857	35,877	50,571	61,360	62,520	21,876	23,366	18,208	19,125	18,132	21,419	23,326	30,624	39,903	16,725	0	18,646	6,593	4,471	2,354	0	0	2,370	2,510	7,460	398	4,915	71	15,497	4,149	846	907	3,454	3,164	20,043	7,777	7,739	45,281	33,032	93,333	162,614	314,312	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	-	-
Negative Goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Net Debt	2,202,452	2,167,568	2,136,401	2,036,964	1,955,323	1,854,756	1,793,830	1,743,506	1,574,021	1,578,094	1,562,507	1,518,827	1,455,377	1,457,326	1,557,212	1,539,036	1,484,814	1,404,412	1,360,249	1,318,403	1,254,681	1,246,403	1,238,718	1,382,099	1,275,851	1,358,795	1,328,934	1,352,299	1,337,233	1,317,018	1,307,657	1,476,747	1,438,424	1,403,905	1,344,757	1,326,326	1,340,346	1,329,505	1,378,126	1,369,104	1,289,229	1,322,183	1,279,612	1,211,046	1,330,828	1,294,045	1,477,183	1,440,217	1,469,330	1,465,943	1,514,643	1,604,685	1,716,819	1,761,893	1,775,210	1,801,416	1,815,389	1,971,894	2,032,915	2,039,924	2,033,796	1,983,704	1,947,759	1,894,050	1,867,363	1,850,175	1,892,990	1,746,826	1,740,597	1,728,627	1,766,866	1,729,572	1,748,156	1,729,043	1,576,825	1,506,607	1,510,100	1,518,853	1,430,905	1,366,376	1,407,231	1,393,549	1,409,604	1,382,344	1,382,160	1,210,369	1,209,085	1,046,450	1,048,491	1,035,213	1,039,724	1,134,837	941,050	946,724	943,226	944,343	946,079	1,043,800	1,049,500	1,196,800	926,772	1,050,700	838,500	841,100	635,772	741,100	732,700	542,800	2,273	460,000	387,100	392,800	351,700	309,000	300,000	300,000	316,800	-	-
Net Invested Capital	4,787,279	4,735,002	4,673,460	4,539,114	4,525,499	4,395,931	4,209,398	3,979,788	3,804,832	3,630,993	3,547,081	3,524,854	3,497,375	3,450,685	3,387,919	3,398,249	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	155,026	145,322	140,576	137,632	130,053	119,508	113,363	109,300	103,831	101,231	97,960	98,899	90,281	87,646	87,416	87,800	86,232	80,993	82,239	80,434	76,264	74,163	76,204	76,156	75,127	74,156	73,433	73,123	72,139	70,241	69,056	69,782	67,947	68,853	67,515	68,165	65,486	62,781	63,346	63,521	62,122	60,961	60,114	59,236	59,159	1,977	1,469	2,881	3,062	3,452	4,202	4,070	3,064	3,717	3,130	4,059	2,243	3,137	7,447	11,780	10,414	9,207	10,530	42,635	42,330	42,887	42,245	29,667	28,839	28,245	34,198	33,129	33,807	31,035	29,122	29,402	25,300	23,451	22,197	23,236	22,906	24,210	24,967	26,537	24,855	27,180	25,973	27,078	27,398	26,101	24,350	26,358	24,583	27,799	28,908	29,157	27,061	0	0	0	24,501	0	0	0	16,424	0	0	0	12,957	0	0	0	0	0	0	0	5,600	-	-
Net Tangible Assets	0	2,491,156	2,491,156	2,458,310	2,435,108	2,278,530	2,192,027	2,192,027	2,000,828	1,928,042	1,928,042	1,907,028	1,877,523	1,822,029	1,732,338	1,725,706	1,735,866	1,664,357	1,607,434	1,600,244	1,615,836	1,600,978	1,588,048	1,413,108	1,397,319	1,317,410	1,298,491	1,214,465	1,211,942	1,188,136	1,171,559	1,024,323	1,039,774	1,007,220	1,014,148	1,009,452	1,015,424	1,019,885	1,003,120	1,014,388	1,097,060	1,086,645	1,135,251	1,190,188	1,070,189	1,120,211	996,773	1,002,336	988,639	989,828	995,205	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-84,484	-297,044	-268,209	-165,952	112,133	-133,190	182,431	119,649	128,384	132,413	172,207	287,983	270,927	229,746	219,582	268,482	118,577	57,577	-67,365	-3,524	120,317	140,930	147,831	42,394	-53,293	-85,935	-44,013	-160,816	-124,358	-120,991	-107,093	-261,138	6,119	47,175	-139,516	-121,628	-135,123	-122,763	-117,954	35,282	-74,690	-78,792	-19,064	85,645	-5,300	-109,769	-105,444	-105,697	-58,255	-14,967	-62,722	-82,755	-38,182	11,575	-34,098	13,881	53,281	-120,668	-77,051	-109,388	-185,904	-199,119	-87,874	-350,282	-371,978	-374,787	-360,585	-373,288	-342,551	-370,982	-351,392	-344,367	-351,866	-331,169	-291,392	-311,090	-289,590	-290,976	-214,161	-279,040	-281,373	-296,536	-286,708	-280,074	-280,645	-276,101	-266,997	-269,747	-279,902	-276,655	-283,351	-290,379	-306,386	-317,567	-278,483	-294,375	-290,430	-304,100	-294,200	-310,700	-261,476	-298,100	-251,500	-231,200	-208,354	-160,300	-141,100	-131,300	-62,997	-69,600	-61,800	0	0	0	0	0	-311,200	-	-
Non Current Assets Total	4,773,619	4,952,090	24,460	24,283	4,479,051	4,383,441	4,230,321	4,048,908	3,860,440	3,659,552	3,535,342	3,398,642	3,367,016	3,359,043	3,296,755	3,258,223	3,097,047	3,084,773	3,032,931	2,960,463	2,914,864	2,873,249	2,862,152	2,803,646	2,736,307	2,747,729	2,688,258	2,621,457	2,620,275	2,598,966	2,570,256	2,577,993	2,550,921	2,499,770	2,435,670	2,417,208	2,440,436	2,429,455	2,436,154	2,418,042	2,413,606	2,439,411	2,444,833	2,440,073	2,435,043	2,606,492	2,664,575	2,635,721	2,653,442	2,648,367	2,696,975	2,686,421	2,720,910	2,755,176	2,939,991	2,953,000	3,019,298	3,101,306	3,136,376	3,162,648	3,210,171	3,272,342	3,162,636	85,918	87,019	90,514	91,338	94,872	86,265	92,984	80,272	77,586	78,537	57,404	2,597,511	2,533,250	2,701,283	2,463,930	2,403,912	2,387,191	2,404,734	2,409,544	2,466,314	2,391,123	2,408,366	2,437,314	2,483,446	2,458,033	2,477,867	2,459,737	2,452,595	2,512,801	2,463,689	2,148,860	396,323	2,401,176	2,392,544	2,356,300	2,398,600	2,420,700	2,411,605	2,431,400	2,318,100	2,041,200	1,873,316	1,298,900	1,205,200	1,139,800	959,322	879,800	827,100	0	0	0	0	0	644,900	-	-
Non Current Liabilities Other	0	0	22,195	21,995	37,418	37,627	34,711	31,785	31,844	32,110	32,632	33,185	33,890	34,591	35,417	35,458	34,262	31,617	21,751	21,554	9,560	9,944	10,330	10,734	10,355	10,735	10,883	10,057	10,400	10,748	11,111	11,462	11,841	12,045	12,142	12,383	12,726	12,924	13,263	13,434	13,626	13,808	14,173	14,539	15,522	15,921	16,372	16,856	17,257	17,782	18,429	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	2,054,030	2,048,343	2,050,657	2,047,604	2,060,885	1,763,807	1,759,193	1,661,182	1,661,452	1,644,383	1,645,501	1,705,740	1,690,623	1,700,190	1,399,664	1,415,724	1,417,361	1,417,030	1,291,163	1,290,975	1,355,270	1,351,154	1,354,171	1,358,576	1,207,137	1,267,521	1,270,968	1,175,111	1,211,292	1,215,134	1,215,176	1,218,918	1,441,905	1,467,211	1,209,328	1,212,886	1,214,486	1,213,657	1,240,583	1,365,826	1,167,697	1,203,161	1,218,022	1,261,029	1,284,090	1,296,853	1,482,319	1,442,321	1,522,592	1,557,821	1,550,321	1,619,885	1,790,584	1,885,992	1,861,409	1,908,608	1,998,332	1,990,966	2,087,877	2,077,726	2,037,519	1,990,562	1,962,172	1,972,700	1,946,700	1,932,900	1,979,700	1,844,000	1,834,700	1,790,900	1,819,400	1,789,600	1,813,700	1,787,100	1,650,200	1,569,800	1,574,900	1,584,600	1,475,800	1,419,400	1,453,800	1,446,900	1,453,600	1,407,800	1,442,100	1,418,100	1,465,300	1,354,900	1,318,500	1,289,700	1,279,200	1,258,400	1,221,400	1,274,100	1,214,300	1,165,600	1,147,600	1,149,700	1,214,100	1,198,100	1,191,900	1,185,000	1,081,700	867,300	1,179,600	837,600	800,200	544,400	406,400	464,600	412,300	392,800	351,700	309,000	300,000	300,000	13,500	-	-
Non Currrent Assets Other	4,704,745	4,885,906	-37,374	-33,943	4,421,559	4,324,316	4,173,232	3,986,916	156,047	1,214	3,759	4,147	15,663	2,067	166,870	176,890	182,831	1,065	106,286	106,868	2,861,860	2,821,946	2,808,972	2,772,296	2,705,826	2,716,621	2,658,588	2,593,548	2,590,776	2,568,716	2,538,446	2,545,601	2,517,595	2,468,597	2,404,566	2,385,392	2,406,839	2,398,630	2,403,738	2,386,834	2,382,909	2,411,304	2,415,292	2,408,507	2,400,841	2,606,492	44,023	31,988	226,742	161,122	312,211	359,421	392,291	192,530	191,201	135,873	188,176	222,649	211,711	211,628	219,924	242,620	268,602	-2,877,416	-2,911,705	-2,945,534	-2,965,279	-2,949,747	-2,925,798	-2,893,839	-2,868,261	-2,885,834	-2,911,276	-2,667,266	-2,597,511	-2,533,250	164,913	-2,463,930	-2,403,912	-2,387,191	-2,404,734	-2,409,544	-2,466,314	-2,391,123	-2,408,366	-2,437,314	-2,483,446	-2,458,033	-2,477,867	-2,459,737	-2,452,595	-2,512,801	-2,463,689	-2,148,860	-396,323	-2,401,176	-2,392,544	-2,356,300	-2,398,600	-2,420,700	-2,411,605	-2,431,400	-2,318,100	-2,041,200	-1,873,316	-1,298,900	-1,205,200	-1,139,800	-959,322	-879,800	-827,100	-806,800	-688,800	-678,600	-662,900	-645,500	53,600	-	-
Noncontrolling Interest In Consolidated Entity	0	0	70,683	69,655	71,101	70,513	68,949	58,259	53,560	50,525	50,539	49,973	44,586	43,408	37,764	37,515	33,864	32,773	37,859	37,645	34,397	34,147	38,183	43,006	48,077	45,755	45,116	43,156	43,184	44,455	44,618	41,222	42,035	41,341	41,574	41,426	41,877	42,409	42,172	42,748	44,369	43,869	44,034	43,978	42,274	44,597	42,839	45,777	45,919	46,377	46,905	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	5,175,765	4,927,846	4,856,245	4,723,102	4,633,533	4,538,504	4,357,433	4,292,669	291,012	3,919,033	3,803,957	732	3,598,923	121,047	166,870	176,890	128,310	111,101	2,927	3,241	3,554	3,868	4,182	2,900,078	2,819,453	2,839,072	2,773,304	2,705,434	2,699,663	2,675,898	2,642,874	2,655,185	2,623,112	2,570,888	2,499,616	2,480,207	2,505,180	2,499,471	2,522,719	2,515,309	2,527,811	2,542,811	2,546,870	2,546,194	2,544,745	2,553,183	2,611,779	2,583,140	2,603,409	2,601,972	2,653,843	2,646,263	2,683,032	2,710,937	2,896,203	2,910,958	2,980,078	3,063,699	3,100,689	3,128,271	3,177,187	3,242,241	3,132,185	3,179,708	3,155,592	3,164,754	3,223,311	3,142,222	3,113,985	3,096,006	3,086,900	3,049,818	3,130,572	2,882,457	171,839	176,246	2,701,283	218,296	201,215	226,336	219,562	213,607	151,308	177,726	196,752	167,377	159,388	173,022	116,135	136,305	131,275	89,177	122,490	498,662	2,161,007	116,158	104,749	159,000	159,900	138,300	96,533	126,300	92,700	105,100	369,201	381,200	402,400	66,800	42,675	55,100	51,700	866,100	753,900	737,600	729,900	717,700	0	-	-
Other Current Assets	203,276	-199,574	-72	-209,331	200,100	214,188	175,786	176,209	-4,490,208	162,393	174,952	221,589	172,551	121,047	172,758	182,777	314,429	181,937	106,286	117,335	108,461	125,187	110,164	145,011	108,482	96,445	90,665	91,480	90,990	90,282	84,510	81,464	95,196	71,118	63,946	64,828	66,573	70,016	86,565	97,267	114,205	103,400	102,037	106,121	102,937	0	0	0	0	0	16	12	117	127	181	21,945	102	102	13	109	109	25,979	103,028	-48,702	-32,665	-106,265	-109,775	-85,011	-20,825	-37,940	-34,276	-33,096	-24,910	-31,004	-29,986	-30,143	-18,314	-16,683	53,542	-14,725	0	-13,276	-13,777	0	0	0	0	0	0	0	0	0	0	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	44,201	44,329	44,299	44,061	41,259	40,794	40,359	40,298	37,178	36,701	36,336	36,118	33,703	33,577	33,036	32,857	30,567	30,386	30,281	30,139	28,845	28,749	28,771	27,558	27,016	26,848	26,715	25,977	23,434	23,357	23,284	22,112	14,812	15,096	14,970	14,912	11,949	11,886	11,891	11,921	10,289	9,788	11,801	598	30,802	114,760	112,049	110,682	71,470	66,332	101,488	74,713	67,326	116,368	123,608	119,315	51,323	53,027	54,795	56,191	70,781	82,304	85,502	165,970	278,403	286,574	163,806	293,791	290,221	293,656	191,304	186,531	201,131	177,326	160,770	157,599	171,866	164,467	178,036	181,406	182,198	183,432	190,993	211,712	172,704	25,566	-17,218	-66,554	-33,690	-82	13,987	138,078	-27,211	-78,411	-26,306	24,510	42,203	314,500	300,700	312,000	-8,450	303,700	264,600	239,600	-342,971	164,200	153,600	132,900	-331,256	74,200	67,300	0	0	0	0	0	346,200	-	-
Other Liab	0	101,523	0	101,805	115,318	118,796	112,130	108,220	107,840	88,021	87,420	89,190	73,156	71,743	67,497	67,571	69,427	62,661	55,469	54,150	57,487	52,023	53,619	56,695	54,640	59,635	61,374	59,580	53,700	53,542	51,143	52,491	51,994	51,367	50,444	51,003	49,640	45,893	44,632	44,814	43,891	44,635	41,676	45,262	46,324	40,228	41,837	43,273	43,109	43,965	44,065	45,222	47,802	46,291	49,006	50,354	50,871	53,027	54,343	56,191	57,476	45,879	47,850	53,192	53,466	51,851	54,430	53,772	52,640	51,088	47,048	49,765	56,590	42,116	30,368	29,633	30,621	29,089	29,226	28,653	28,889	29,043	28,941	30,636	29,524	26,637	23,263	23,554	26,684	21,700	23,374	23,432	20,104	23,606	22,213	22,435	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Other Stockholder Equity	2,411,673	2,407,348	2,403,397	2,269,103	2,472,435	2,468,490	2,462,411	2,446,879	2,376,026	2,287,232	2,224,561	2,221,256	2,224,691	2,221,552	2,141,255	2,138,298	2,140,847	2,138,058	2,129,707	2,127,707	2,131,556	2,129,551	2,123,460	1,970,717	1,967,110	1,964,965	1,963,129	1,888,231	1,886,771	1,883,315	1,881,240	1,757,677	1,756,415	1,736,240	1,734,821	1,733,356	1,732,318	1,730,544	1,728,873	1,726,989	1,798,868	1,797,082	1,843,270	1,897,349	1,766,472	1,809,682	1,693,229	1,689,740	1,671,331	1,670,112	1,669,105	1,566,863	1,467,996	1,426,645	1,425,372	1,419,297	1,411,200	1,329,416	1,307,517	1,302,937	1,250,340	1,228,306	1,223,370	1,218,541	1,214,656	1,249,940	1,275,823	1,318,700	1,317,723	1,311,238	1,266,263	1,261,930	1,297,299	1,065,120	1,061,963	1,051,804	1,052,157	1,000,943	1,112,550	1,105,684	1,071,750	1,059,039	1,055,356	1,050,561	1,050,724	1,077,542	1,074,201	1,162,063	1,151,532	1,171,078	1,168,931	1,193,565	1,404,625	1,390,695	1,385,224	1,401,082	1,384,733	1,172,300	1,170,600	1,169,800	1,344,470	1,167,300	1,165,400	1,127,600	1,052,235	752,600	732,600	587,000	675,466	445,600	445,600	445,500	339,100	301,400	302,100	301,800	341,300	-	-
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
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	1,145,653	1,199,870	0	0	0	0	0	0	0	0	0	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	1	1	1	1	1	1	1	1	1	1	1	18	18	18	18	18	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	24,211	24,244	24,460	24,283	24,580	24,332	0	0	0	0	24,851	24,953	25,205	25,363	25,610	25,854	24,877	25,088	11,858	12,032	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,391,099	2,404,401	2,379,126	2,425,026	2,271,712	2,169,091	2,114,199	2,109,133	2,509,158	2,689,519	2,695,470	2,724,869	2,796,287	2,830,986	2,851,393	2,883,606	2,884,603	2,748,935	2,816,722	2,854,162	2,884,531	2,901,883	2,896,699	2,870,271	2,837,483	2,818,981	2,841,568	2,867,035	2,623,945	2,583,956	2,522,819	2,530,881	2,459,327	2,387,421	2,372,129	2,391,548	2,396,166	2,454,038	2,378,662	2,395,821	2,424,382	2,472,663	2,447,539	2,468,857	2,453,919	2,446,603	2,506,894	2,457,531	2,142,896	390,245	2,394,974	2,386,136	2,356,300	2,398,600	2,420,700	2,407,147	2,431,400	2,318,100	2,041,200	1,873,316	1,298,900	1,205,200	1,139,800	959,322	879,800	827,100	806,800	688,800	678,600	662,900	645,500	591,300	-	-
Property Plant And Equipment Net	24,211	24,244	24,460	24,283	24,580	24,332	24,594	24,618	24,927	24,764	24,851	24,953	25,205	25,363	25,610	25,854	24,877	25,088	11,858	12,032	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,391,099	2,404,401	2,379,126	2,425,026	2,271,712	2,169,091	2,114,199	2,109,133	2,509,158	2,689,519	2,695,470	2,724,869	2,796,287	2,830,986	2,851,393	2,883,606	2,884,603	2,748,935	2,816,722	2,854,162	2,884,531	2,901,883	2,896,699	2,870,271	2,837,483	2,818,981	2,841,568	2,867,035	2,623,945	2,583,956	2,522,819	2,530,881	2,459,327	2,387,421	2,372,129	2,391,548	2,396,166	2,454,038	2,378,662	2,395,821	2,424,382	2,472,663	2,447,539	2,468,857	2,453,919	2,446,603	2,506,894	2,457,531	2,142,896	390,245	2,394,974	2,386,136	2,356,300	2,398,600	2,420,700	2,407,147	2,431,400	2,318,100	2,041,200	1,873,316	1,298,900	1,205,200	1,139,800	959,322	879,800	827,100	806,800	688,800	678,600	662,900	645,500	591,300	-	-
Property Plant Equipment	0	4,678,342	4,593,879	4,455,233	4,421,559	4,324,316	4,172,935	3,964,827	3,778,148	3,600,252	3,472,239	3,299,234	3,255,240	3,247,998	3,222,698	3,186,100	3,025,429	3,013,435	2,973,831	2,898,937	2,861,860	2,814,725	2,792,668	2,755,571	2,705,826	2,697,975	2,651,995	2,589,077	2,588,422	2,568,716	2,538,446	2,543,231	2,502,638	2,448,098	2,393,078	2,368,661	2,396,391	2,372,039	2,388,070	2,374,245	2,371,503	2,396,775	2,403,223	2,378,445	2,388,813	2,391,099	2,404,401	2,379,126	2,333,367	2,271,712	2,169,091	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Retained Earnings	127,707	80,856	48,217	236,808	23,131	-19,757	-104,544	-182,527	-178,293	-257,092	-264,317	-281,323	-306,294	-357,682	-361,310	-365,050	-370,835	-438,337	-487,370	-497,958	-490,807	-514,065	-517,526	-535,169	-541,847	-614,493	-632,390	-644,586	-641,859	-643,327	-652,553	-680,473	-674,759	-683,413	-683,084	-682,920	-670,650	-678,032	-688,032	-679,129	-669,896	-680,821	-676,256	-671,913	-657,567	-647,762	-651,956	-637,572	-633,854	-629,170	-620,252	-615,284	-606,511	-578,683	-424,414	-405,893	-384,013	-395,290	-393,338	-385,627	-366,962	-283,505	-255,383	-264,756	-281,587	-293,577	-291,140	-288,638	-284,955	-274,452	-267,099	-263,010	-248,686	-239,282	-230,429	-219,698	-203,417	-191,182	-194,538	-181,355	-172,892	-169,683	-168,302	-159,685	-158,251	-156,701	-153,451	-147,290	-143,958	-129,631	-135,742	-126,145	-126,962	-121,216	-119,962	-118,251	-114,451	-110,800	-120,400	-119,600	-114,205	-92,700	-87,800	-79,800	-76,996	-70,400	-66,300	-56,100	-51,764	-45,000	-40,900	-40,100	-33,100	-28,500	-19,300	-14,100	0	-	-
Retained Earnings Total Equity	0	0	48,217	35,987	23,131	-19,757	-104,544	-182,527	-178,293	-257,092	-264,317	-281,323	-306,294	-357,682	-361,310	-365,050	-370,835	-438,337	-487,370	-497,958	-490,807	-514,065	-517,526	-535,169	-541,847	-614,493	-632,390	-644,586	-641,859	-643,327	-652,553	-680,473	-674,759	-683,413	-683,084	-682,920	-670,650	-678,032	-688,032	-679,129	-669,896	-680,821	-676,256	-671,913	-657,567	-647,762	-651,956	-637,572	-633,854	-629,170	-620,252	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	299,000	275,000	258,000	157,000	143,000	357,000	282,000	235,000	79,000	74,000	0	0	0	0	0	0	0	0	0	0	0	0	1,300,552	1,401,881	1,298,471	1,371,696	1,344,488	45,757	1,347,092	42,794	40,032	0	1,434,168	0	0	0	1,349,846	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	2,246,296	2,221,820	2,204,499	2,102,799	2,088,567	2,002,011	1,929,063	1,787,962	1,632,612	1,630,362	1,618,081	1,616,550	1,617,467	1,628,447	1,652,167	1,668,153	1,505,934	1,432,369	1,393,694	1,338,825	1,297,783	1,299,131	1,300,552	1,401,881	1,296,997	1,368,291	1,340,541	1,371,297	1,347,092	1,325,092	1,312,033	1,479,927	1,442,411	1,470,844	1,349,884	1,329,883	1,349,846	1,343,764	1,382,951	1,373,012	1,296,806	1,329,526	1,284,346	1,234,365	1,335,766	1,296,853	1,482,319	1,442,321	1,479,483	1,513,856	1,549,191	1,618,198	1,742,782	1,885,992	1,861,409	1,908,608	1,998,332	1,990,966	2,087,877	2,077,726	2,036,978	1,990,562	1,962,172	1,900,135	1,873,120	1,852,563	1,897,139	1,749,134	1,756,732	1,738,340	1,766,952	1,729,572	1,756,393	1,729,043	1,577,697	1,507,358	1,515,024	1,526,209	1,430,905	1,374,125	1,408,052	1,400,679	1,414,606	1,385,533	1,382,160	1,211,788	1,211,715	1,048,525	1,048,491	1,048,457	1,048,423	1,148,200	948,781	948,758	948,735	948,711	948,688	1,054,200	1,056,000	1,198,100	948,595	1,056,300	851,600	849,500	648,994	745,000	745,200	544,400	9,919	464,600	392,600	392,800	351,700	309,000	300,000	300,000	346,200	-	-
Short Term Debt	299,000	275,000	258,000	157,000	143,000	357,000	282,000	235,000	79,000	74,000	60,000	0	346,200	0	320,000	320,000	158,000	78,000	158,000	102,000	0	0	1,300,552	100,000	144,500	157,000	127,000	252,000	189,500	163,500	148,000	313,500	52,500	55,000	191,000	168,000	185,000	176,000	187,000	52,000	173,000	171,000	108,000	18,000	98,000	27,000	306,000	115,000	149,000	161,000	100,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	346,200	-	-
Short Term Investments	0	0	0	0	8,822	9,452	8,415	36,258	4,646,444	0	0	0	0	0	0	0	0	0	0	0	0	18,981	15,679	48,579	25,336	5,102	5,619	7,503	11,602	13,350	11,892	4,272	23,005	0	0	1,829	1,829	0	0	0	0	0	0	0	0	0	0	0	0	0	16	12	117	127	181	21,945	102	102	13	109	109	25,979	103,028	25,054	24,903	61,003	63,396	53,048	15,970	0	0	0	29,581	0	0	0	25	0	0	0	82,006	0	0	0	31,118	0	0	0	22,764	0	0	0	24,215	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,145,653	1,199,870	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	5,175,765	5,151,664	5,089,379	4,950,852	4,954,322	4,864,392	4,663,118	4,378,873	4,179,098	3,975,444	3,863,828	3,816,853	3,791,938	3,738,857	3,651,884	3,662,774	3,518,828	3,376,725	3,254,901	3,178,654	3,142,691	3,125,327	3,110,354	3,044,595	2,941,062	2,927,826	2,863,963	2,805,058	2,793,263	2,767,563	2,728,198	2,732,419	2,718,051	2,706,680	2,572,258	2,553,758	2,581,995	2,576,511	2,590,890	2,582,738	2,597,510	2,611,115	2,611,718	2,628,749	2,608,842	2,611,483	2,671,180	2,640,706	2,666,657	2,699,732	2,735,741	2,704,016	2,750,054	2,883,119	3,029,501	3,086,196	3,204,586	3,123,617	3,198,798	3,212,339	3,223,876	3,314,386	3,290,607	3,265,644	3,258,033	3,255,281	3,314,664	3,237,106	3,224,399	3,189,008	3,167,180	3,127,437	3,226,243	2,939,892	2,769,358	2,709,506	2,713,193	2,696,350	2,680,866	2,629,787	2,648,023	2,641,215	2,633,814	2,598,575	2,629,973	2,633,290	2,671,437	2,660,208	2,621,400	2,635,387	2,616,919	2,641,699	2,618,493	2,677,355	2,591,747	2,550,859	2,526,963	2,525,700	2,565,000	2,560,300	2,554,462	2,563,300	2,423,900	2,154,700	2,272,163	1,684,000	1,620,100	1,208,200	1,022,600	939,500	884,300	866,100	753,900	737,600	729,900	717,700	679,900	-	-
Total Current Assets	402,146	199,574	208,674	203,467	475,271	480,951	432,797	329,965	318,658	315,892	328,486	418,211	424,922	379,814	355,129	404,551	421,781	291,952	221,970	218,191	227,827	252,078	248,202	240,949	204,755	180,097	175,705	183,601	172,988	168,597	157,942	154,426	167,130	206,910	136,588	136,550	141,559	147,056	154,736	164,696	183,904	171,704	166,885	188,676	173,799	4,991	6,605	4,985	13,215	51,365	38,766	17,595	29,144	127,943	89,510	133,196	185,288	22,311	62,422	49,691	13,705	42,044	127,971	18	15,422	13	15	12	24,149	18	8	33	17,134	31	8	10	11,910	14,124	75,739	16,260	23,727	18,064	16,192	29,726	24,855	28,599	28,603	29,153	27,398	39,345	33,049	39,721	32,314	29,833	34,417	33,525	29,670	10,400	6,500	1,300	46,324	5,600	13,100	8,400	29,646	3,900	12,500	1,600	20,603	4,600	5,500	0	0	0	0	0	35,000	-	-
Total Current Liabilities	486,630	496,618	476,883	375,283	363,138	614,141	532,366	445,316	269,274	257,479	216,279	130,228	153,995	150,068	455,547	456,069	303,204	234,375	289,335	221,715	107,510	111,148	100,371	198,555	258,048	266,032	219,718	344,417	297,346	289,588	265,035	415,564	161,011	159,735	276,104	258,178	276,682	269,819	272,690	129,414	258,594	250,496	185,949	103,031	179,099	114,760	112,049	110,682	71,470	66,332	101,488	100,350	67,326	116,368	123,608	119,315	132,007	142,979	139,473	159,079	199,609	241,163	215,845	350,300	387,400	374,800	360,600	373,300	366,700	371,000	351,400	344,400	369,000	331,200	291,400	311,100	301,500	305,100	289,900	295,300	305,100	314,600	302,900	309,800	305,500	304,700	295,600	298,900	307,300	316,000	316,400	330,100	338,700	347,400	312,900	327,900	320,100	314,500	300,700	312,000	307,800	303,700	264,600	239,600	238,000	164,200	153,600	132,900	83,600	74,200	67,300	0	0	0	0	0	346,200	-	-
Total Liab	2,540,660	2,544,961	2,527,540	2,422,887	2,424,023	2,377,948	2,291,559	2,106,498	1,930,726	1,901,862	1,861,780	1,835,968	1,844,618	1,850,258	1,855,211	1,871,793	1,720,565	1,651,405	1,580,498	1,512,690	1,462,780	1,462,302	1,454,542	1,557,131	1,465,185	1,533,553	1,490,686	1,519,528	1,508,638	1,504,722	1,480,211	1,634,482	1,602,916	1,626,946	1,485,432	1,471,064	1,491,168	1,483,476	1,513,273	1,495,240	1,426,291	1,453,657	1,403,971	1,364,060	1,463,189	1,411,613	1,594,368	1,553,003	1,594,062	1,624,153	1,651,809	1,720,235	1,857,910	2,002,360	1,985,017	2,027,923	2,130,339	2,133,945	2,227,350	2,236,805	2,237,128	2,231,725	2,178,017	2,174,080	2,183,755	2,157,770	2,190,073	2,065,349	2,048,873	2,004,761	2,011,366	1,973,221	2,020,361	1,959,625	1,788,144	1,724,831	1,710,766	1,728,803	1,605,491	1,549,390	1,591,732	1,592,551	1,587,061	1,545,800	1,575,586	1,549,179	1,584,447	1,476,217	1,447,361	1,424,130	1,412,109	1,402,402	1,373,288	1,434,795	1,338,755	1,302,998	1,276,763	1,276,200	1,327,200	1,322,100	1,310,518	1,297,000	1,166,700	956,400	1,266,079	906,100	862,000	587,800	447,178	503,400	445,100	428,000	427,000	442,500	424,100	406,600	359,700	-	-
Total Permanent Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,663,025	1,655,812	1,487,464	1,475,877	1,394,273	1,373,277	1,285,530	1,284,625	1,262,841	1,247,987	0	0	0	0	0	0	0	0	0	0	0	0	0	1,145,653	1,199,870	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	2,562,975	2,535,201	2,561,839	2,527,965	2,530,299	2,486,444	2,371,559	2,272,375	2,248,372	2,073,582	2,002,048	1,980,885	1,947,320	1,888,599	1,796,673	1,790,981	1,798,263	1,725,320	1,674,403	1,628,319	1,645,514	1,628,878	1,617,629	1,444,458	1,427,800	1,348,518	1,328,161	1,242,374	1,241,441	1,218,386	1,203,369	1,056,715	1,073,100	1,038,393	1,045,252	1,041,268	1,048,950	1,050,626	1,035,445	1,044,750	1,126,850	1,113,589	1,163,713	1,220,711	1,103,379	1,199,870	1,076,812	1,087,703	1,026,676	1,029,202	1,037,027	937,575	846,878	833,037	984,087	1,058,273	1,009,441	915,338	893,959	895,385	864,200	936,472	961,655	942,596	923,919	947,542	974,338	1,019,853	1,022,979	1,027,097	996,371	993,400	1,043,562	821,620	827,744	828,587	845,494	806,619	915,043	915,092	889,173	879,721	877,322	880,937	882,326	910,514	910,498	1,006,427	995,597	1,029,648	1,021,337	1,053,239	1,058,372	1,055,835	1,064,544	1,057,320	1,059,226	1,061,500	1,050,200	1,050,200	1,054,776	1,074,600	1,077,600	1,047,800	854,590	682,200	666,300	530,900	532,561	400,600	404,700	405,400	306,000	272,900	282,800	287,700	296,100	-	-
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-140,018	-99,994	-70,588	-70,588	-70,588	-70,588	-70,588	-70,588	-70,588	-70,588	-70,588	-70,588	-70,588	-70,588	-70,588	-70,588	-70,588	-70,588	-70,588	-70,588	-69,591	-40,098	-40,098	-40,098	-40,098	-16,840	-11,699	-11,699	-11,699	-11,699	-477	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Warrants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-

Cash Flow

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31	1994-12-31
Begin Period Cash Flow	145,118	58,780	199,658	152,718	50,373	46,482	9,859	3,987	9,500	7,577	4,938	10,153	25,963	182,943	3,182	5,757	16,135	8,237	4,924	821	132,193	7,731	7,731	2,609	21,823	13,222	7,646	8,919	9,100	7,400
Capital Expenditures	480,635	827,694	233,176	161,120	254,206	355,234	93,204	124,043	318,075	216,576	188,306	138,450	90,524	89,736	0	583,414	677,461	813,840	920,707	485,393	312,356	337,399	400,008	494,084	233,434	625,027	827,871	257,156	87,900	72,900
Cash And Cash Equivalents Changes	0	567,677	575,333	416,917	367,983	425,732	393,278	346,887	137,962	1,923	2,639	-5,220	-15,749	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	0	0	0	0	0	0	0	0	0	-2,246	-3,192	5,037	-19,159	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	-101,274	86,338	-140,878	46,940	102,345	3,891	11,287	5,872	-5,513	1,923	2,639	-5,215	-15,810	-156,980	179,761	-2,575	-10,378	7,898	3,313	4,103	-131,372	-166,188	-116,061	5,122	-19,214	8,601	5,576	-1,273	45,400	51,000
Change In Working Capital	-6,783	26,409	13,609	1,841	10,659	-3,264	-11,274	-11,292	-3,194	-4,845	-13,387	11,057	-16,233	-18,047	15,667	-15,664	-2,750	-24,792	-9,716	-77,992	-39,740	-25,255	-39,576	-16,628	-6,062	30,843	12,025	-2,589	-11,600	1,000
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
Change To Account Receivables	-2,365	-4,898	-337	4,512	-11,436	-6,354	-10,809	-5,637	-8,867	-5,297	-7,708	266	-2,933	-1,580	51,641	-12,934	-29,856	-26,678	-49,071	-52,801	-24,235	-15,648	-23,937	-24,776	-12,000	-31,300	-25,100	-5,600	-6,800	-7,500
Change To Inventory	6,781	-26,455	-13,474	-1,190	-10,572	-120,317	-91,207	-65,142	-58,619	-49,877	-98,310	-92,700	-7,733	-7,041	-61,624	-4,041	380,676	338,417	366,814	264,909	296,049	299,723	297,731	342,037	321,038	336,543	255,525	84,511	0	0
Change To Liabilities	0	31,307	13,946	-2,671	22,095	3,090	-465	-5,655	5,673	452	-5,679	10,791	-5,684	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Netincome	0	13,343	9,051	7,456	4,580	1,512	6,210	5,301	2,243	-38,808	-34,934	-15,518	-14,717	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	0	0	0	0	0	-2,774	-554	-55	-10,650	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	164,515	152,322	139,057	137,764	127,113	121,602	123,330	123,917	121,314	123,675	124,903	135,171	132,321	145,199	164,887	185,380	176,140	162,312	133,066	105,304	91,748	82,820	81,409	70,543	68,480	65,639	39,639	28,049	26,700	12,700
Dividends Paid	169,368	155,333	139,710	127,338	117,214	109,649	100,524	82,696	55,811	46,622	37,758	23,258	15,254	19,677	32,910	164,775	172,683	163,106	145,834	13,256	146,092	149,307	160,415	138,265	141,371	122,406	79,963	52,378	38,600	9,600
End Period Cash Flow	43,844	145,118	58,780	199,658	152,718	50,373	21,146	9,859	3,987	9,500	7,577	4,938	10,153	25,963	182,943	3,182	5,757	16,135	8,237	4,924	821	132,193	-108,330	7,731	2,609	21,823	13,222	7,646	54,500	58,400
Exchange Rate Changes	0	0	0	0	0	0	0	0	0	-18	-51	5	-61	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	-175,822	410,897	33,854	79,961	-8,586	-144,729	191,428	173,335	-155,926	-79,400	-62,555	-2,028	-2,990	-6,547	142,179	-512,229	-584,725	-754,289	-871,357	-407,736	-212,796	-205,802	-252,917	-333,843	-56,537	-475,931	-725,236	-194,535	-49,400	-49,300
Investments	-440,521	-629,108	19,857	-251,738	-205,386	-223,398	-96,228	-110,992	-74	-70,832	577	14,175	10,239	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance Of Capital Stock	0	12,823	145,760	78,718	0	145,584	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	459,535	14,550	111,854	184,750	-10,146	-48,684	-93,094	92,496	60,123	-45,103	-158,364	-286,094	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	285,837	381,612	277,171	200,169	243,881	167,334	208,301	125,684	76,705	51,005	41,428	-2,519	-9,190	-221,619	4,186	41,183	155,051	112,082	87,104	110,606	19,096	49,404	68,326	117,864	124,748	75,721	66,070	37,937	12,300	9,500
Other Cashflows From Financing Activities	359,908	1,172,524	-11,685	-5,637	559,575	534,015	621,816	441,625	-5,158	-2,419	368,346	436,910	638,749	168,675	511,175	550,599	1,017,012	1,360,521	831,090	780,392	278,147	733,181	596,369	8,445	155,427	272,891	-321,093	-67,463	-49,900	-16,000
Other Cashflows From Investing Activities	0	198,586	-4,400	-14,077	-20,926	-2,567	10,709	1,648	121,127	97,808	11,752	-902	76,506	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	-146,737	-182,291	-162,807	-98,693	-136,033	3,012	388	2,665	-32,676	-32,659	-27,193	-7,287	-19,364	177,656	-42,561	-139,714	-235,705	-190,051	-161,104	-60,261	28,456	24,628	36,932	-11,538	-10,269	-23,107	-15,099	-776	11,100	400
Sale Purchase Of Stock	-2,510	12,746	289,000	547,000	-4,384	-6,020	-2,401	-5,242	-2,101	-79,667	-152,968	-52,690	-1,001	-298	-739	-4,847	-119,444	-374,075	-5,906	-321,438	-997	-129,493	-69,694	-11,699	-200	1,033,277	1,676,234	36,750	183,000	48,700
Stock Based Compensation	16,673	32,845	31,181	35,231	28,780	26,976	29,252	28,403	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	-27,781	304,549	8,915	57,597	62,111	16,784	-83,913	-56,471	29,426	-66,166	-61,748	-99,407	-99,504	-230,383	32,724	-79,754	-230,023	-180,800	325,617	-83,546	-131,372	-166,188	-116,061	-67,819	-186,071	395,059	708,446	176,677	45,400	51,000
Total Cash From Operating Activities	304,813	410,897	267,030	241,081	245,620	210,505	191,428	173,335	162,149	137,176	125,751	136,422	87,534	83,189	142,179	71,185	92,736	59,551	49,350	77,657	99,560	131,597	147,091	160,241	176,897	149,096	102,635	62,621	38,500	23,600
Total Cashflows From Investing Activities	0	-629,108	-416,823	-251,738	-205,386	-223,398	-82,495	-122,395	-197,074	-69,069	-61,313	-42,235	-3,779	0	4,777	6,274	126,909	129,147	0	9,992	32,633	34,591	0	0	0	0	0	0	0	0

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-09-30
Begin Period Cash Flow	54,252	68,098	71,699	145,118	151,835	135,233	44,645	58,780	61,020	82,614	179,698	199,658	171,121	100,843	135,004	152,718	44,272	33,445	30,889	50,373	71,709	77,513	68,361	46,482	9,496	11,607	18,998	9,859	8,074	4,376	3,180	3,987	66,939	5,127	3,557	9,500	14,259	4,825	3,908	7,577	7,343	4,734	23,319	4,938	2,808	5,136	2,104	10,153	47,913	34,548	13,513	25,963	124,099	86,199	107,192	182,943	19,072	54,962	37,802	3,182	6,858	14,413	6,085	5,757	2,388	4,149	2,308	16,135	9,713	86	10,727	8,237	-212,836	872	751	4,924	7,356	68,593	7,749	821	7,130	5,002	3,189	59,779	1,419	2,630	2,075	-10,839	13,244	8,699	13,363	7,731	2,034	5,509	4,368	2,609	10,400	6,500	1,300	21,800	5,600	13,100	8,300	13,200	3,800	12,400	122,900	7,600	28,400	1,500	90,400	8,900	8,800	9,800	9,100	9,100	7,400
Capital Expenditures	168,008	374,040	261,682	99,895	827,694	133,854	134,484	199,057	357,166	422,934	279,857	85,272	173,039	7,671	61,250	197,854	229,980	56,744	108,282	52,108	53,156	31,015	41,131	72,168	76,286	57,646	81,776	30,068	44,858	37,635	26,368	67,918	192,616	85,165	40,437	25,421	166,409	3,657	43,863	32,887	121,659	17,050	23,462	36,787	113,032	19,220	64,984	28,828	29,574	22,998	24,569	13,383	21,152	20,622	0	0	62,375	15,068	18,520	28,787	88,502	194,183	140,288	160,441	131,557	160,113	189,006	196,785	162,507	261,874	156,318	233,141	402,467	213,383	187,279	117,578	179,694	119,243	103,004	83,452	95,175	54,548	125,857	36,776	97,081	72,255	101,182	66,881	101,790	93,853	97,540	106,825	164,034	153,414	103,483	73,153	83,234	55,000	44,100	51,100	0	0	0	0	0	0	0	0	0	0	0	101,900	15,900	20,400	22,100	29,500	39,400
Cash And Cash Equivalents Changes	0	0	8,147	108,862	270,003	126,875	78,322	92,477	415,170	43,419	18,498	98,246	302,255	36,707	5,773	72,182	222,928	77,905	14,923	52,227	81,973	61,555	222,018	60,186	129,328	72,649	141,550	49,751	49,181	57,176	201,324	39,206	58,706	83,629	1,570	-5,943	-4,759	9,434	917	-3,669	234	2,609	-18,585	18,381	2,139	-2,343	3,040	-8,056	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	0	0	0
Cash Flows Other Operating	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4,116	-2,996	2,123	-3,392	1,819	-2,796	1,058	-4,461	2,742	-2,531	6,577	-2,669	2,264	-1,135	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-10,408	-13,846	-3,601	-73,419	-6,717	16,602	90,588	-14,135	-2,240	-21,594	-97,084	-19,960	28,537	70,278	-34,161	-17,714	108,446	10,827	2,556	-19,484	-21,336	-5,804	9,152	21,879	11,650	-2,111	-7,391	9,139	1,785	3,698	1,196	-807	-62,952	61,812	1,570	-5,943	-4,759	9,434	917	-3,669	234	2,609	-18,585	18,381	2,130	-2,328	3,032	-8,049	-37,760	13,365	21,035	-12,450	-98,136	37,900	-20,993	-75,751	163,871	-35,890	17,160	34,620	-3,676	-7,555	8,328	328	3,369	-1,761	1,841	-13,827	6,422	9,627	-10,641	5,402	221,073	112,412	121	-4,173	-2,432	-61,237	23,803	6,928	-6,309	2,128	1,813	-56,590	-50,548	-1,211	555	12,914	-27,192	4,545	-4,664	5,632	5,697	-3,475	1,141	1,759	-7,791	3,900	5,200	-20,500	16,223	-7,500	4,800	-4,900	9,422	-8,600	83,200	115,300	65,277	28,400	1,500	81,500	6,700	8,800	9,800	20,100	53,600
Change In Working Capital	-15,747	4,716	6,837	-2,589	-7,841	11,862	32,633	-10,245	5,121	10,950	14,850	-17,312	-10,118	12,718	17,253	-18,012	-1,879	11,643	15,667	-14,772	3,532	2,559	4,313	-13,668	-9,530	2,859	4,609	-9,212	-1,796	6,325	931	-16,752	478	2,786	5,715	-12,173	1,667	4,435	851	-11,798	4,052	3,140	-7,446	-13,133	10,642	-164	1,686	-1,107	-5,633	1,566	4,984	-17,150	-800	-4,150	5,998	-19,095	24,426	-4,670	5,944	-10,033	7,228	-6,202	17,335	-34,025	-3,318	62	-8,245	8,751	-42,519	2,507	3,966	11,254	-11,903	22,666	-1,206	-19,273	-42,583	7,227	-28,697	-13,939	-23,924	6,679	-13,541	-8,954	-9,821	21,977	-6,115	-31,296	-11,987	225	-11,122	-16,692	-44,923	50,180	-30,052	8,167	-6,062	33,000	-21,600	-11,400	63,043	-39,100	-13,800	-18,400	26,425	3,200	-1,000	-16,600	-989	-8,600	6,000	1,000	-2,600	-4,600	-800	-3,600	-3,700
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	0	0	0	0	0	0	0	0	0
Change To Account Receivables	1,470	-2,298	10,820	-12,357	2,019	-2,317	4,092	-8,692	5,011	-2,412	4,681	-7,617	1,363	-1,496	9,097	-4,452	-3,111	-5,486	18,610	-21,449	614	-2,783	3,234	-7,419	87	-7,022	1,767	-5,641	2,314	-6,019	2,360	-4,292	355	-6,411	2,886	-5,697	296	-4,108	1,989	-3,474	-137	-5,366	821	-3,026	-1,343	-1,897	4,033	-527	-2,300	-1,499	5,844	-4,978	2,892	-3,297	2,784	-3,959	38,790	-5,482	11,559	6,774	19,797	-13,318	-473	-18,940	-12,037	-18,020	4,644	-4,443	-20,122	-21,425	-4,475	19,344	-11,639	-26,820	10,817	-21,429	-21,495	-13,546	-14,855	-2,905	-1,853	-14,663	331	-8,050	1,872	-12,704	-1,246	-3,570	-9,334	-8,803	1,974	-7,774	-2,697	-3,752	-5,599	-12,728	-4,100	8,600	-5,200	-11,300	8,600	-21,200	-6,300	-12,400	-3,000	-4,800	-8,500	-8,800	-300	-6,200	2,300	-1,400	-4,300	-400	1,000	-3,100	-600
Change To Inventory	2,589	-4,716	-6,837	0	7,795	-11,862	-32,633	0	592,603	-132,413	-172,207	-287,983	-270,927	-229,746	-219,582	-268,482	-276,577	-135,577	-90,635	-98,476	-120,317	-140,930	-147,831	-142,394	-91,207	-71,065	-82,987	-91,184	-65,142	-42,509	-40,907	-52,362	-58,619	-102,175	-51,484	-46,372	-49,877	-53,237	-69,046	-87,282	-98,310	-92,208	-88,936	-103,645	-91,506	0	0	104,619	60,606	0	0	-2,547	5,709	0	0	-2,731	-40,014	0	0	-1,882	-18,565	0	0	341,742	375,470	382,593	352,719	378,554	330,204	381,513	354,361	339,080	350,252	354,696	284,474	311,043	277,910	300,533	206,668	272,675	293,264	306,943	279,739	309,147	299,383	321,668	293,187	284,685	305,572	319,788	309,377	325,494	317,291	374,308	300,492	338,146	321,038	0	0	306,300	352,643	264,600	257,700	230,400	262,725	165,800	153,100	124,600	85,311	69,900	70,300	0	0	0	0	0	0
Change To Liabilities	0	7,014	0	9,768	-9,860	14,179	28,541	-1,553	110	13,362	10,169	-9,695	-11,481	14,214	8,156	-13,560	1,232	17,129	-2,943	6,677	2,918	5,342	1,079	-6,249	-465	9,881	2,842	-3,571	-5,655	12,344	-1,429	0	5,673	0	2,829	-6,476	1,371	8,543	-1,138	-8,324	4,189	8,506	-8,267	-10,107	9,601	-344	1,036	498	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-37,800	-37,800	4,627	10,622	-88,462	11,105	2,721	10,106	-11,408	-25,390	-1,055	9,291	-13,643	-10,305	-1,835	3,799	-52,193	2,816	-2,035	1,897	2,003	1,997	-4,385	1,844	1,844	1,822	700	1,473	1,415	1,507	906	-1,231	5,453	-5,194	3,215	-12,548	-13,703	-10,885	-1,672	-20,133	-5,137	-12,423	2,759	-4,430	-8,466	3,539	-6,161	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-2,774	-1,321	-1,453	-1,453	-554	-1,453	-1,453	0	-55	0	0	0	-10,650	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	42,571	41,502	41,290	39,152	39,257	39,044	37,532	36,489	34,887	35,183	34,748	34,239	34,408	36,329	34,201	32,826	32,833	31,495	31,387	31,398	31,689	30,115	30,219	29,579	30,574	31,066	30,378	31,312	29,901	30,040	30,043	33,933	30,517	30,133	29,665	30,999	30,090	29,844	32,685	31,056	31,892	31,456	31,006	30,549	35,380	31,929	32,757	35,105	34,924	36,081	31,221	30,095	33,002	37,482	38,204	36,511	38,734	40,793	39,671	45,689	51,381	43,751	46,909	43,339	44,002	44,918	43,988	43,232	43,799	37,830	41,431	39,252	37,515	34,673	31,367	29,511	28,645	27,079	25,381	24,199	27,572	22,287	21,575	20,314	21,809	20,523	20,462	20,026	25,263	18,946	18,378	18,822	18,971	15,048	18,665	17,859	15,880	17,500	17,700	17,400	17,539	17,000	17,000	14,100	10,239	10,300	9,900	9,200	5,149	7,900	7,900	7,100	6,600	6,400	7,100	6,600	-4,800
Dividends Paid	43,220	43,220	43,215	39,713	39,714	39,708	39,705	36,206	35,817	35,525	35,524	32,844	32,845	32,383	32,380	29,730	29,724	29,726	29,722	28,042	28,044	28,044	26,996	26,565	26,016	26,015	25,476	23,017	23,018	23,020	21,953	14,705	14,675	14,676	14,674	11,786	11,784	11,785	11,842	11,211	10,514	11,590	11,365	4,289	9,387	4,346	5,214	4,311	15,254	5,380	4,495	5,379	4,402	5,336	4,527	5,412	4,470	5,365	4,372	18,703	40,050	42,509	40,048	42,168	46,039	40,477	44,851	41,316	42,728	36,038	39,812	44,528	137,672	3,542	1,078	3,542	96,272	35,840	36,755	36,933	36,704	36,651	36,587	36,150	36,663	41,696	39,752	31,196	45,122	37,962	38,845	38,486	36,614	28,604	36,672	36,375	35,371	35,400	35,300	35,300	31,906	31,800	30,900	27,800	21,963	21,700	19,000	17,300	13,778	13,700	13,500	11,400	9,700	9,600	9,700	9,600	0
End Period Cash Flow	43,844	54,252	68,098	71,699	145,118	151,835	135,233	44,645	58,780	61,020	82,614	179,698	199,658	171,121	100,843	135,004	152,718	44,272	33,445	30,889	50,373	71,709	77,513	68,361	21,146	9,496	11,607	18,998	9,859	8,074	4,376	3,180	3,987	66,939	5,127	3,557	9,500	14,259	4,825	3,908	7,577	7,343	4,734	23,319	4,938	2,808	5,136	2,104	10,153	47,913	34,548	13,513	25,963	124,099	86,199	107,192	182,943	19,072	54,962	37,802	3,182	6,858	14,413	6,085	5,757	2,388	4,149	2,308	16,135	9,713	86	13,639	8,237	113,284	872	751	4,924	7,356	31,552	7,749	821	7,130	5,002	3,189	-49,129	1,419	2,630	2,075	-13,948	13,244	8,699	13,363	7,731	2,034	5,509	4,368	2,609	10,400	6,500	1,300	21,823	5,600	13,100	8,300	13,222	3,800	83,200	122,900	65,277	28,400	1,500	90,400	6,700	8,800	9,800	9,100	61,000
Exchange Rate Changes	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-14	5	4	3	-30	-31	23	-29	-14	-9	15	-8	7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	-103,639	84,335	85,791	70,318	64,875	-46,721	64,507	59,898	-286,573	77,953	77,079	-43,867	-122,097	72,268	77,602	-157,585	-174,539	70,061	78,389	41,729	59,470	57,218	56,793	37,024	44,687	54,294	53,812	38,635	46,122	53,089	47,315	26,809	-151,157	45,988	46,748	2,533	-125,096	44,240	27,488	24,135	-81,470	39,908	25,253	-16,386	158,623	11,294	-34,904	1,409	-6,147	3,359	6,694	-6,896	4,943	5,030	26,558	4,884	124,064	13,665	12,461	-8,011	-76,901	-168,286	-107,141	-159,901	-118,049	-142,610	-150,556	-173,510	-152,768	-265,446	-130,819	-205,256	-390,144	-197,685	-170,446	-113,082	-179,720	-66,070	-99,779	-62,167	-77,644	-23,886	-105,855	-5,411	-64,661	-29,072	-67,836	-44,233	-71,851	-51,557	-56,115	-73,394	-140,262	-85,836	-77,228	-30,517	-44,937	9,800	-9,400	-12,000	40,196	46,300	30,400	32,200	34,735	29,200	28,300	10,400	14,421	14,000	18,700	-86,400	-5,800	-12,400	-11,100	-20,100	-31,600
Investments	-55,426	-71,775	-146,977	-104,128	-117,641	-1,151	29,099	-203,020	-229	-129,944	20,827	-741	22,617	-28,583	-62,720	-183,052	9,549	-57,373	-100,581	-56,981	2,175	2,175	-23,361	-23,361	-23,361	-23,361	4,866	2,399	-23,361	-1,363	-7,020	0	-74	0	-41,151	-22,719	-39,216	-10,976	-16,925	-3,715	149	151	143	134	133	5,920	120	8,002	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	12,823	86,752	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	16,919	16,919	13,921	85,922	74,923	143,474	155,216	1,647	13,215	961	-1,273	-11,492	-21,148	-16,249	160,743	73,268	28,818	54,470	28,194	-1,854	-1,828	-101,801	95,337	-48,684	27,355	-29,482	23,591	-93,094	12,639	-168,450	0	92,496	0	19,946	-22,094	6,056	-39,555	19,854	73,768	-33,337	41,283	49,123	-102,172	38,959	-186,881	39,459	-49,901	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	91,689	77,139	56,234	60,775	83,938	126,875	133,676	37,123	117,008	43,419	53,161	63,583	85,507	36,707	36,426	41,529	98,826	80,002	40,713	24,340	51,936	31,530	46,404	37,464	101,301	44,656	38,853	23,491	24,613	32,668	52,108	16,295	45,206	14,465	14,568	2,466	19,539	22,195	4,204	5,067	22,426	8,763	11,362	-1,123	-2,404	9,196	-10,366	1,055	-176	-4,537	-94	-4,383	-25,215	-162,485	-15,109	-18,810	17,751	2,772	-3,811	-12,526	-67,435	8,817	46,184	53,617	47,898	34,553	37,267	35,333	27,385	29,460	32,294	22,943	25,465	23,496	21,753	16,390	89,977	23,591	-3,025	63	324	4,216	3,763	10,793	9,392	13,159	11,748	15,105	3,531	20,676	22,796	21,323	27,998	30,903	30,624	28,339	28,148	40,700	30,300	25,600	7,221	23,700	22,300	22,500	18,470	15,800	20,000	11,800	10,837	8,600	11,900	6,600	5,000	-900	4,000	4,200	4,700
Other Cashflows From Financing Activities	95,950	81,895	115,880	66,183	432,664	172,806	401,900	165,154	-194	131,707	79,996	-5,186	-685	395,124	-414	226,056	119,912	257,047	66,000	116,616	-131,614	-133	200,418	-2,676	20,453	63,911	450,064	-13	-85,178	54,000	169,797	-236	-276	391,270	43,962	-2,114	-204,756	-351	-25	-2,035	-222	-3,523	141,494	51,597	-405	-1,425	-491	37,632	150,033	210,465	267,552	9,698	24,022	-735	-1,157	77,997	271,572	47,056	146,547	46,000	-1,070	120,503	141,625	215,541	199,783	107,180	532,469	-30,323	311,252	406,180	101,799	541,290	718,571	121,208	35,405	-44,094	338,940	89,529	260,488	-82,459	15,730	-16,071	-53	76,141	42,351	-33,065	-63,383	34,571	410,264	13,428	137,006	35,671	98,704	104,239	53,849	18,337	-273	25,300	26,900	29,100	-20,009	-110,700	855,900	98,900	-24,893	67,300	274,500	143,800	-7,583	47,400	73,100	-52,700	16,400	18,400	19,500	29,700	28,000
Other Cashflows From Investing Activities	0	51,160	10,577	-4,233	198,586	-631	-825	-2,580	-1,002	-380	-2,175	-843	-20,553	6,476	28,170	15,141	-14,467	-701	14,007	-7,048	2,258	-2,002	230	-3,053	10,094	0	0	0	1,648	0	0	0	-32,897	0	17,175	24,817	41,701	52,199	787	3,121	30,127	-16,930	-12,714	11,269	-78,846	54,828	3,649	19,467	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-76,728	-39,022	-18,570	-34,522	-63,173	-94,232	-21,462	-3,469	-2,498	-11,599	-25,680	-4,533	-1,541	-16,603	-10,278	-2,110	-2,775	-53,079	-9,378	831	462	-6,986	-24,143	855	-495	-24,287	-20,028	-675	782	-15,944	-35,767	-6,667	-34,742	-1,396	-3,200	6,662	-9,983	-12,234	-10,252	-190	-18,181	-3,451	-9,669	4,108	1,973	-10,447	6,003	-4,816	-5,688	-6,753	-4,848	-2,075	19,108	154,805	-2,535	6,278	-19,222	-10,162	-10,823	-2,354	20,427	-20,469	-77,281	-62,391	-75,074	-62,030	-34,560	-64,041	-18,926	-73,369	-52,192	-45,564	-38,754	-65,137	-35,081	-22,132	-76,065	-4,724	9,566	10,962	13,559	-2,520	8,205	9,212	11,040	-12,476	7,251	18,813	13,132	2,449	11,373	9,978	21,726	-28,553	7,018	-11,729	331	-26,400	8,300	7,500	-47,607	44,700	4,900	14,000	-20,399	-100	-600	6,000	-576	6,100	-7,100	800	1,100	7,100	700	2,200	11,600
Sale Purchase Of Stock	0	-2,510	-2,510	-2,459	9,881	9,881	9,881	12,746	130,000	53,882	-5,126	-5,126	-78,718	72,774	-5,944	-5,944	-4,384	-4,384	-4,384	-4,384	6,020	145,584	145,408	-6,020	2,401	74,880	74,661	-2,401	5,242	-12	124,584	-5,230	2,101	0	0	-2,101	79,667	-2,607	-585	-76,475	152,968	-50,236	-100,331	-2,401	-51,835	120,599	-70	-785	1,001	0	-328	-673	298	-30	27,050	-268	-13	-4	-1	-721	-1,060	-279	-160	-3,348	-40,024	-25,699	-53,721	208,470	-189,259	-2,660	184,806	-366,962	-2,637	-3,269	3,006	-3,006	321,438	-121,438	-200,000	45,000	38,668	76,232	87,500	-997	-13,598	-14,108	145,301	-6,612	-6,612	-7,851	-53,643	-1,588	8,007	-12,562	50,912	51,700	74,300	0	0	0	33,277	704,700	-172,100	467,400	901,434	-2,300	-4,000	-700	7,400	0	0	36,800	0	0	0	0	0
Stock Based Compensation	23,317	3,437	3,269	7,502	12,694	3,584	16,567	8,330	31,181	0	0	7,985	35,231	3,078	0	7,920	28,780	0	0	7,022	26,976	0	0	6,626	29,252	0	0	8,112	28,403	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-19,351	-26,406	57,585	-39,609	46,049	33,021	96,492	128,987	52,388	30,397	-34,567	-39,303	-45,022	26,593	-49,043	125,069	43,456	-1,861	24,748	-4,232	-29,908	-30,005	16,621	60,076	-101,443	1,251	18,106	-1,827	-1,436	-10,393	-65,467	20,825	-43,401	103,536	5,272	-35,981	-5,728	-53,947	7,427	-13,918	-43,851	-20,543	-20,750	23,396	-22,263	-74,385	34,175	-36,934	-37,807	-31,747	1,508	-31,458	-111,445	17,562	-47,556	-88,944	82,948	-71,517	-4,378	25,671	7,904	-16,362	-54,967	-16,329	-75,418	-116,638	33,498	-71,465	-29,655	-22,733	-10,641	-117,771	221,073	112,412	39,987	-47,855	-3,023	-61,237	23,803	-43,089	-20,034	-49,127	-5,621	-56,590	-50,548	-90,194	-38,360	12,914	-27,192	-30,189	-57,712	-968	-85,400	21,293	13,877	-17,589	-37,171	-99,900	-19,800	-29,200	-27,141	54,900	215,600	151,700	477,146	32,800	83,200	115,300	65,277	28,400	1,500	81,500	6,700	8,800	9,800	20,100	53,600
Total Cash From Operating Activities	64,369	84,335	85,791	70,318	64,875	87,133	198,991	59,898	70,593	77,953	77,079	41,405	50,942	72,268	77,602	40,269	55,441	70,061	78,389	41,729	59,470	57,218	56,793	37,024	44,687	54,294	53,812	38,635	46,122	53,089	47,315	26,809	41,459	45,988	46,748	27,954	41,313	44,240	27,488	24,135	40,189	39,908	25,253	20,401	45,591	30,514	30,080	30,237	23,427	26,357	31,263	6,487	26,095	25,652	26,558	4,884	61,689	28,733	30,981	20,776	11,601	25,897	33,147	540	13,508	17,503	38,450	23,275	9,739	-3,572	25,499	27,885	12,323	15,698	16,833	4,496	-26	53,173	3,225	21,285	17,531	30,662	20,002	31,365	32,420	43,183	33,346	22,648	29,939	42,296	41,425	33,431	23,772	67,578	26,255	42,636	38,297	64,800	34,700	39,100	40,196	46,300	30,400	32,200	34,735	29,200	28,300	10,400	14,421	14,000	18,700	15,500	10,100	8,000	11,000	9,400	7,800
Total Cashflows From Investing Activities	0	-322,880	-251,105	-104,128	-629,108	-103,552	-204,895	-203,020	-125,221	-129,944	-139,596	-22,062	22,617	-28,583	-62,720	-183,052	9,549	-57,373	-157,562	-56,981	-50,898	-33,017	-64,262	-75,221	-82,495	-164,634	-106,978	-27,669	-122,395	-68,091	-29,093	-48,441	-197,074	-136,064	-50,450	2,098	-40,349	19,137	-34,001	-13,856	3,927	-16,779	-23,059	-25,402	-21,189	41,528	-61,215	-1,359	0	19,676	749	12,492	0	2,864	8,277	8,025	4,777	18,557	0	0	6,274	29,037	46,281	16,156	126,909	61,630	0	34,363	129,147	102,809	66,877	81,649	0	0	0	39,186	9,992	9,375	0	28,732	32,633	36,439	15,846	28,414	34,591	17,882	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Income Statement

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31	1994-12-31
Cost Of Revenue	165,655	143,663	131,300	119,195	116,585	116,854	113,494	112,324	114,628	114,499	107,390	105,126	108,590	95,232	176,539	264,502	129,403	130,230	52,915	48,963	219,022	200,791	213,590	196,001	0	0	0	0	0	0
Depreciation And Amortization	164,515	147,420	130,953	129,638	121,229	121,602	123,330	123,917	113,814	111,897	111,031	120,897	121,604	145,199	147,216	161,027	176,140	162,312	133,066	105,304	91,748	82,820	81,409	70,543	68,480	65,639	39,639	28,049	26,700	12,700
Discontinued Operations	0	0	0	0	0	0	0	0	0	27,823	35,597	14,684	22,093	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Ebit	241,007	210,778	176,004	162,919	156,383	139,488	135,303	118,492	108,860	93,797	85,782	75,561	80,712	59,567	57,119	16,755	28,791	37,918	82,481	73,690	122,061	127,373	68,326	88,568	94,951	67,048	109,808	61,178	167,900	71,100
Ebitda	405,522	358,198	306,957	292,557	277,612	261,090	258,633	242,409	222,674	205,694	196,813	196,458	202,316	204,766	204,335	177,782	204,931	200,230	215,547	178,994	213,809	210,193	149,735	159,111	163,431	132,687	149,447	89,227	194,600	83,800
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Extraordinary Items	0	0	0	0	0	0	0	0	0	26,641	33,958	13,923	20,741	0	24,054	157,131	194,753	152,421	102,238	76,513	74,817	0	0	0	0	0	0	0	0	0
Gross Profit	448,372	396,266	344,990	328,833	309,399	287,100	282,908	265,696	251,134	230,100	220,836	222,147	209,245	193,309	235,419	261,792	305,524	265,806	314,214	270,769	341,381	346,565	384,477	386,068	374,155	349,702	223,203	140,055	106,500	46,600
Income Before Tax	262,322	290,033	282,211	198,377	231,052	167,518	209,494	126,773	76,767	20,004	4,592	-17,017	-31,751	-93,320	-41,510	-122,283	-95,803	-93,165	-53,734	-19,787	119,129	160,325	149,388	134,259	0	77,648	119,808	69,778	0	0
Income Tax Expense	8,692	23,363	4,879	2,408	3,406	-92	1,193	1,089	117	238	-213	5,522	450	2,963	-25,155	-12,259	-10,571	-8,920	-12,033	-7,859	6,822	24,200	-54,038	-29,296	-29,797	-3,373	62,862	29,814	155,600	61,600
Interest Expense	74,335	49,013	44,103	51,293	50,273	50,775	57,199	59,430	67,424	72,178	73,558	83,506	100,127	106,102	115,421	111,559	119,314	121,141	108,339	99,245	0	0	0	0	0	0	0	0	0	0
Interest Income	0	62,742	47,687	50,521	37,256	54,455	58,465	62,649	82,074	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Minority Interest	-11,021	-22,478	-6,174	4,180	5,106	4,095	6,845	4,452	2,903	1,895	1,121	-1,201	-1,745	0	0	0	0	0	0	1,861	3,277	134	16,715	16,395	0	0	0	0	0	0
Net Income	274,816	266,670	270,997	195,989	238,775	163,239	201,456	121,232	73,802	49,110	40,307	-1,318	-7,445	-202,821	5,733	41,183	155,051	112,082	87,104	110,606	113,773	119,649	122,364	117,864	124,748	75,721	51,946	35,664	12,300	9,500
Net Income Applicable To Common Shares	0	358,786	270,698	195,989	238,775	163,239	201,456	121,232	73,802	46,629	25,907	-22,069	-27,010	0	0	0	0	0	0	19,605	18,780	39,955	102,672	85,020	0	0	0	0	0	0
Net Income From Continuing Ops	285,837	381,612	277,171	195,969	227,646	167,610	208,301	125,684	76,705	23,265	4,941	-20,980	-32,201	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	-77,961	-52,200	-47,526	-54,721	-53,491	-54,179	-60,361	-62,649	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	191,010	102,623	36,230	137,959	77,881	128,228	64,983	34,317	1,773	-6,220	-5,262	-105,327	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Recurring	0	0	0	0	0	2,756	0	491	1,403	960	0	0	-7,254	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	315,601	210,778	176,004	162,919	156,383	142,892	138,465	121,711	111,958	24,717	86,653	76,147	67,003	55,203	50,368	16,138	25,188	32,140	67,800	74,758	120,595	143,849	68,326	88,568	94,951	72,348	114,808	65,478	167,900	71,100
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	369,394	325,964	296,863	281,681	266,383	261,062	257,937	256,309	253,804	249,814	241,573	251,126	242,025	233,338	361,590	510,156	409,739	363,896	299,329	244,974	220,786	202,716	316,151	297,500	279,204	277,354	108,395	74,577	61,400	24,500
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	2,481	14,400	20,751	19,565	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Reconciled Depreciation	164,515	147,420	130,953	102,533	98,333	94,626	94,078	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Research Development	3,667	909	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling And Marketing Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling General Administrative	37,121	33,972	34,610	32,848	28,569	27,749	28,079	26,703	25,362	23,418	23,152	25,103	20,638	26,589	37,835	84,627	92,101	77,497	55,812	39,569	26,953	19,610	18,609	17,129	13,259	12,983	6,248	4,018	3,100	1,100
Tax Provision	8,692	23,363	4,879	2,408	3,406	-92	1,193	1,089	117	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Operating Expenses	203,739	182,301	165,563	162,486	149,798	144,208	144,443	143,985	139,176	135,315	134,183	146,000	133,435	138,106	185,051	245,654	409,739	363,896	299,329	244,974	220,786	202,716	316,151	297,500	279,204	277,354	108,395	74,577	-61,400	-24,500
Total Other Income Expense Net	95,650	79,255	106,207	35,458	74,669	78,805	131,390	67,711	35,331	-1,615	-7,632	-9,072	-11,356	-46,785	16,792	-27,479	-3,603	-5,778	-14,681	1,068	-1,466	16,476	0	0	0	5,300	5,000	4,300	0	0
Total Revenue	614,027	539,929	476,290	448,028	425,984	403,954	396,402	378,020	365,762	344,599	328,226	327,273	317,835	288,541	411,958	526,294	434,927	396,036	367,129	319,732	341,381	346,565	384,477	386,068	374,155	349,702	223,203	140,055	106,500	46,600

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-09-30	1994-06-30	1994-03-31
Cost Of Revenue	41,157	42,559	39,757	42,182	37,613	35,775	34,860	35,415	32,914	33,396	31,748	33,242	31,708	30,355	28,051	29,081	30,642	28,396	27,379	30,168	30,424	28,466	28,553	29,411	29,659	28,452	26,897	28,486	29,543	27,539	26,875	28,367	28,966	28,044	27,827	29,791	30,000	27,566	27,836	31,314	28,096	26,769	27,774	27,930	27,815	25,964	27,116	27,815	29,551	25,443	23,866	25,249	5,113	28,491	28,974	32,894	31,884	45,266	48,669	51,496	73,405	72	65,470	34,761	-213,466	33,707	34,873	34,873	-170,203	34,083	32,610	34,481	-223,320	14,407	13,557	13,507	-197,355	13,051	12,355	66,869	53,954	74,302	22,833	50,260	50,339	43,042	46,233	46,223	57,001	45,025	47,028	51,062	52,400	46,184	48,715	48,702	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Depreciation And Amortization	42,571	41,502	40,590	39,772	38,708	38,332	36,470	33,910	33,389	33,143	32,446	31,975	32,106	34,369	32,232	30,931	31,251	30,149	29,774	31,398	31,689	30,115	30,219	29,579	30,574	31,066	30,378	31,312	29,901	30,040	30,043	33,933	28,875	28,589	28,044	28,306	28,461	28,121	28,508	28,772	28,644	28,604	29,238	27,307	29,284	29,425	30,248	32,940	34,924	36,081	28,378	27,379	33,002	35,341	35,637	34,468	38,734	37,033	36,806	45,689	51,381	39	46,909	43,339	44,002	44,918	43,988	43,232	43,799	37,830	41,431	39,252	37,515	34,673	31,367	29,511	28,645	27,079	25,381	24,199	27,572	22,287	21,575	20,314	21,809	20,523	20,462	20,026	25,263	18,946	18,378	18,822	18,971	15,048	18,665	17,859	15,880	17,500	17,700	17,400	17,539	17,000	17,000	14,100	10,239	10,300	9,900	9,200	5,149	7,900	7,900	7,100	6,600	6,400	7,100	6,600	-4,800	-	-
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	12,755	13,737	598	733	19,228	5,459	13,537	-2,627	928	5,426	2,445	5,885	0	5,998	6,442	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	62,996	61,480	60,104	56,427	58,047	56,300	49,740	46,691	45,512	45,163	43,800	41,529	39,646	43,080	39,901	40,292	40,037	40,295	39,366	36,685	36,662	35,714	34,065	33,047	35,742	33,892	34,077	31,592	32,424	30,443	30,200	25,425	28,164	28,845	27,694	24,157	25,714	25,929	22,676	20,424	21,088	22,710	22,041	21,277	18,285	21,436	21,217	17,746	18,285	14,520	23,176	15,893	11,102	17,187	16,543	14,543	17,742	15,139	11,643	12,831	185,044	32	-1,749	2,632	-330	8,345	11,222	14,447	4,069	14,685	11,161	8,489	42,443	9,765	17,145	-27,252	15,276	17,682	18,288	25,546	22,738	30,939	26,935	34,964	21,638	37,963	37,101	36,958	3,531	20,676	22,796	21,323	20,913	18,343	10,510	16,591	-342,649	134,800	136,800	140,400	-310,252	135,700	129,200	112,200	-117,392	80,500	77,200	69,400	-92,522	54,500	57,000	46,700	42,200	47,100	40,000	38,800	20,900	-	-
Ebitda	105,567	102,982	100,694	96,199	96,755	94,632	86,210	80,601	78,901	78,306	76,246	73,504	71,752	77,449	72,133	71,223	71,288	70,444	69,140	68,083	68,351	65,829	64,284	62,626	66,316	64,958	64,455	62,904	62,325	60,483	60,243	59,358	57,039	57,434	55,738	52,463	54,175	54,050	51,184	49,196	49,732	51,314	51,279	48,584	47,569	50,861	51,465	50,686	53,209	50,601	51,554	43,272	44,104	52,528	52,180	49,011	56,476	52,172	48,449	58,520	236,425	72	45,160	45,971	43,672	53,263	55,210	57,679	47,868	52,515	52,592	47,741	79,958	44,438	48,512	2,259	43,921	44,761	43,669	49,745	50,310	53,226	48,510	55,278	43,447	58,486	57,563	56,984	28,794	39,622	41,174	40,145	39,884	33,391	29,175	34,450	-326,769	152,300	154,500	157,800	-292,713	152,700	146,200	126,300	-107,153	90,800	87,100	78,600	-87,373	62,400	64,900	53,800	48,800	53,500	47,100	45,400	16,100	16,800	16,800
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
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	26,641	0	0	0	33,958	0	0	0	13,923	0	0	0	20,741	0	0	0	0	0	0	0	24,054	0	0	0	157,131	0	0	0	194,753	0	0	0	152,421	0	0	0	102,238	0	0	0	76,513	0	0	0	74,817	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Gross Profit	116,119	112,546	112,466	107,241	107,001	103,978	95,189	90,098	88,637	87,686	85,650	83,017	80,581	85,839	81,151	81,262	80,116	78,194	76,716	74,373	74,658	71,790	70,292	70,360	72,471	70,858	70,682	68,897	68,433	66,023	66,140	65,100	64,241	64,113	62,629	60,151	60,333	59,511	58,424	54,854	56,040	56,641	56,913	55,338	56,512	55,020	56,704	55,271	55,688	51,350	49,457	46,648	21,525	56,334	58,547	56,853	56,182	59,832	59,369	61,596	77,718	64	65,354	86,651	318,023	75,210	80,163	84,043	270,113	69,017	67,887	62,355	321,115	87,419	72,866	74,479	275,052	68,533	67,888	17,622	78,863	12,258	63,129	96,412	81,818	90,704	90,154	89,327	93,948	93,651	97,465	99,413	100,103	96,551	168,773	95,148	64,855	111,100	100,900	97,100	90,702	93,000	87,300	78,600	62,403	56,600	58,000	46,100	34,155	36,200	39,100	30,600	28,000	27,100	26,100	25,300	22,100	16,800	16,800
Income Before Tax	90,813	75,942	55,259	40,308	86,202	127,113	39,663	37,055	119,715	44,193	54,802	63,501	83,374	36,830	36,692	41,481	98,893	80,318	28,131	23,710	52,014	31,425	46,529	37,550	101,258	44,635	40,022	23,579	25,470	32,719	52,231	16,353	45,202	14,457	14,653	2,455	7,979	8,575	3,129	1,378	2,532	3,004	-2,199	1,160	-4,261	-12	-7,457	-4,921	-7,256	-12,261	-6,816	-14,123	110,222	-163,895	-16,668	-23,171	-3,955	-5,428	-12,287	-19,604	125,462	9	-28,598	-27,026	-30,845	-22,855	-20,084	-17,418	-27,630	-24,087	-19,529	-21,940	-17,384	-14,841	-11,105	-7,914	110,606	36,484	26,239	28,040	5,726	30,694	23,473	41,526	43,514	40,617	12,804	38,238	13,662	41,048	37,952	36,963	32,243	30,903	30,624	28,339	0	168,800	150,400	143,400	-305,852	137,100	0	117,000	-115,792	80,900	85,200	0	0	0	0	0	0	0	0	0	0	-	-
Income Tax Expense	733	333	459	7,167	-976	231	24,198	-90	2,700	759	1,575	-155	2,303	-39	221	-77	14	244	2,934	214	1	-302	123	86	-43	-21	1,169	88	857	51	123	58	-10	-14	81	60	46	103	79	10	-217	63	3	-62	264	-5	5,354	-91	-8	-327	-280	-289	854	247	2,511	111	-14,180	-6,114	-2,606	-1,816	-5,019	-2	-3,366	-2,348	-5,616	-2,839	118	-1,466	859	-3,465	-483	-6,037	-4,811	-3,107	-1,871	-1,656	91,742	-7,741	-7,480	22,434	-6,318	24,662	6,798	7,695	2,617	11,060	6,414	6,825	-15,841	-18,808	-5,513	-13,876	-7,085	-6,280	-10,057	-5,874	-370,797	111,100	113,300	116,300	-317,273	112,700	108,900	92,100	-133,538	64,900	73,900	57,600	-101,886	45,800	45,100	40,900	37,200	48,000	36,000	34,600	16,200	-3,600	-3,600
Interest Expense	20,412	19,906	17,898	16,119	15,909	13,094	10,374	9,636	9,729	9,849	11,852	12,673	13,429	12,775	12,285	12,804	12,708	12,466	12,332	12,767	12,957	12,424	12,603	12,791	13,539	14,376	14,915	14,369	14,175	14,407	14,589	16,259	17,745	16,674	16,363	16,642	16,886	17,322	18,924	19,046	18,167	17,997	18,431	18,963	19,514	20,127	21,172	22,693	23,196	24,446	25,746	26,789	27,161	25,609	25,637	27,695	28,813	29,119	29,391	28,098	28,443	27	27,616	28,856	119,314	30,196	29,667	29,901	121,141	31,622	29,744	29,488	108,339	27,413	25,890	25,975	99,245	25,800	23,986	23,698	24,184	23,925	23,966	24,264	24,334	24,315	23,417	20,246	20,310	20,548	21,887	21,644	22,927	21,773	20,762	20,213	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Interest Income	0	19,281	17,369	10,611	20,049	13,902	107,107	10,414	10,493	10,646	12,853	13,695	9,944	13,842	13,114	13,621	13,549	13,343	2,390	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-2,488	-2,127	-1,598	-4,808	-1,941	-2,987	-16,685	-865	-2,591	-973	50,539	1,385	1,780	748	757	895	1,965	1,691	913	537	1,109	619	1,195	1,172	5,896	1,458	-1,291	782	817	1,149	1,879	607	1,706	548	556	93	758	868	165	104	877	219	245	-220	-433	277	-838	-207	0	-547	-290	0	0	0	0	0	752	0	0	0	0	-5,764	5,764	7,075	0	0	0	0	0	0	0	0	0	0	-305	305	-1,987	3,848	0	0	237	0	-929	929	242	1,714	415	1,678	910	5,140	4,702	4,522	4,245	4,041	4,310	3,799	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Net Income	89,201	75,012	54,636	33,141	81,997	123,764	15,465	36,227	114,417	42,446	51,936	62,198	83,727	35,959	35,669	40,634	96,861	78,311	39,800	23,803	50,827	30,911	45,209	36,292	97,987	43,198	37,562	22,709	23,796	31,519	50,229	15,688	43,500	13,917	14,012	2,373	18,781	21,327	4,039	4,963	21,549	8,544	11,117	-903	-1,971	8,919	-9,528	1,262	79	-3,990	196	-3,730	-22,974	-149,385	-13,548	-16,914	16,198	2,965	-2,886	-10,544	-67,435	9	46,184	53,617	48,291	34,160	37,413	35,187	27,385	29,371	32,294	22,943	25,465	23,494	21,753	16,390	19,843	36,484	27,218	28,040	29,056	30,694	23,473	30,550	29,959	28,230	30,687	30,773	19,372	39,484	28,309	35,199	27,998	30,903	30,624	28,339	28,148	40,700	30,300	25,600	9,221	23,700	20,300	22,500	16,946	15,800	7,300	11,800	9,364	8,700	11,900	5,800	5,000	-900	4,000	4,200	4,700	3,600	3,600
Net Income Applicable To Common Shares	0	74,938	54,636	55,920	81,907	123,764	116,888	36,258	114,288	42,398	51,875	62,198	83,727	35,959	35,669	40,634	96,861	78,311	39,800	23,803	50,827	30,911	45,209	36,292	97,987	43,198	37,562	22,709	23,796	31,519	50,229	15,688	43,500	13,917	14,012	2,373	18,781	21,327	4,039	2,482	20,322	5,031	5,294	-4,740	-8,437	4,194	-14,326	-3,500	0	-8,918	-4,751	0	0	0	0	0	3,018	0	0	0	-1,811	1,811	0	0	0	0	0	0	0	0	0	0	0	0	-1,954	1,954	-4,651	24,256	0	0	445	59	-4,975	4,975	1,368	9,543	2,569	9,569	5,521	28,677	25,922	24,230	19,787	22,692	22,413	20,128	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Net Income From Continuing Ops	91,689	77,139	56,234	60,775	83,938	126,875	133,676	37,123	117,008	43,419	53,161	63,656	81,071	36,869	36,471	41,558	98,879	80,074	25,197	23,496	52,013	31,727	46,406	37,464	98,963	44,656	41,191	23,491	24,613	32,668	52,108	16,295	45,206	14,465	14,568	2,466	6,867	8,458	3,606	4,334	2,861	3,013	-2,175	1,242	-3,332	-7	-12,811	-4,830	0	-11,162	-6,536	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-21,324	-20,811	-18,803	-17,023	-16,809	-13,895	-11,104	-10,392	-10,486	-10,631	-12,787	-13,622	-14,380	-13,680	-13,069	-13,592	-13,496	-13,271	-13,126	-13,598	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-4,316	10,611	24,015	70,005	107,404	-10,414	73,439	-1,767	10,001	20,950	9,349	5,458	8,247	13,176	70,723	51,612	15,819	-195	27,378	7,088	24,220	19,195	78,229	24,341	20,080	5,578	6,592	16,020	35,993	6,378	34,950	2,172	2,906	-5,711	-774	-118	-199	2,864	18	-489	-4,586	-1,163	62,109	-16,987	-27,959	-22,425	0	-24,261	-29,302	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-2,756	2,756	11,024	-13,780	2,756	0	153	119	155	64	413	671	319	0	960	0	0	0	0	0	0	0	0	0	0	-14	0	-789	-5,486	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	140,413	138,458	60,104	56,427	58,047	56,300	49,740	46,691	126,846	45,945	44,735	42,478	40,597	43,985	40,685	41,080	40,825	41,100	40,160	37,516	37,516	36,564	34,910	33,902	23,029	34,670	34,857	32,370	33,206	31,225	30,982	26,298	29,030	12,952	28,425	24,879	25,967	9,360	22,808	20,526	19,920	22,900	22,274	21,568	18,174	20,752	20,502	16,714	17,397	13,353	16,311	14,000	9,858	16,054	15,535	13,468	13,004	14,408	10,922	12,270	15,902	6,904	-2,867	1,909	-1,068	7,378	10,290	13,335	3,229	10,634	10,558	7,699	26,931	11,059	15,741	-4,790	14,894	17,682	19,738	25,546	22,738	30,939	30,271	38,245	32,576	39,290	37,101	37,598	3,531	20,676	22,796	21,323	20,913	24,623	20,567	22,465	-342,649	151,800	143,600	141,900	-308,052	136,400	129,200	114,600	-116,592	80,700	81,200	69,400	-92,522	54,500	57,000	46,700	42,200	47,100	40,000	38,800	11,300	16,800	16,800
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Other Operating Expenses	96,058	92,161	89,867	91,308	85,667	82,334	79,579	78,066	75,282	75,137	72,663	73,781	71,692	72,209	68,517	69,263	69,933	65,490	63,935	67,025	67,566	63,692	63,935	65,869	65,562	64,640	62,722	65,013	64,770	62,337	62,033	67,169	64,177	62,533	62,031	65,063	63,937	61,076	63,452	65,642	62,891	60,510	62,413	61,700	65,788	60,232	63,318	66,358	67,842	63,440	51,133	56,984	16,780	68,771	71,986	76,279	75,062	90,690	97,116	100,822	135,221	130	133,691	119,503	105,625	101,539	104,746	105,581	96,681	92,466	89,939	89,137	70,864	90,767	70,682	92,776	62,803	63,902	60,505	58,945	56,125	55,621	55,691	58,167	49,242	51,414	53,053	51,729	90,417	72,975	74,669	78,090	79,190	71,928	148,206	72,683	407,504	40,700	42,700	44,800	398,754	43,400	41,900	36,000	178,995	24,100	23,200	23,300	126,677	18,300	17,900	16,100	14,200	20,000	13,900	13,500	10,800	-	-
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,481	1,227	3,513	5,823	3,837	6,466	4,725	4,798	4,762	0	4,928	4,947	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	42,571	41,502	40,590	39,772	38,708	38,332	36,470	33,910	33,389	33,143	32,446	31,975	25,953	25,885	25,789	24,906	32,833	31,495	31,387	31,398	31,689	30,115	30,219	29,579	30,574	31,066	30,378	31,312	29,901	30,040	30,043	33,933	30,517	30,133	29,665	30,999	30,090	29,844	32,685	31,056	31,892	31,456	31,006	30,549	35,380	31,929	32,757	35,105	34,924	36,081	31,221	30,095	33,002	37,482	38,204	36,511	38,734	40,793	39,671	45,689	51,381	43,751	46,909	43,339	44,002	44,918	43,988	43,232	43,799	37,830	41,431	39,252	37,515	34,673	31,367	29,511	28,645	27,079	25,381	24,199	27,572	22,287	21,575	20,314	21,809	20,523	20,462	20,026	25,263	18,946	18,971	18,822	18,971	15,048	18,665	17,859	15,880	17,500	17,700	17,400	17,539	17,000	17,000	14,100	10,239	10,300	9,900	9,200	5,149	7,900	7,900	7,100	6,600	6,400	7,100	6,600	-4,800	-	-
Research Development	0	0	0	0	591	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Selling And Marketing Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	18,048	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-
Selling General Administrative	9,791	8,456	9,520	9,354	8,755	8,227	8,249	8,741	8,979	8,598	8,469	8,564	7,878	7,485	8,234	9,251	8,040	6,945	6,782	6,802	6,279	6,581	6,746	8,143	6,769	6,492	6,785	8,033	6,613	5,983	6,433	7,674	6,336	5,900	6,160	6,966	5,476	5,389	7,108	5,556	6,151	5,137	5,401	6,463	8,689	4,843	5,954	5,617	5,585	5,016	4,768	5,269	5,358	4,939	7,375	8,917	7,694	8,391	11,641	10,109	20,436	18,066	22,836	80,351	25,623	21,307	22,380	22,791	21,579	20,047	18,236	17,636	16,937	15,382	11,571	11,922	11,491	11,190	9,665	7,223	6,441	6,525	7,223	6,764	5,828	3,759	4,860	5,163	4,914	4,042	5,051	4,602	4,543	4,357	4,568	3,661	3,259	3,500	3,400	3,100	3,183	3,500	3,700	2,600	1,948	1,600	1,400	1,300	1,118	1,000	1,000	900	800	800	700	700	0	-	-
Tax Provision	733	333	459	7,167	-976	231	24,198	-90	2,700	759	1,575	-155	2,303	-39	221	-77	14	244	2,934	214	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	54,901	49,602	50,110	49,126	48,054	46,559	44,719	42,651	42,368	41,741	40,915	40,539	39,984	41,854	40,466	40,182	39,291	37,094	36,556	36,857	37,142	35,226	35,382	36,458	35,903	36,188	35,825	36,527	35,227	34,798	35,158	38,802	35,211	34,489	34,204	35,272	33,937	33,510	35,616	34,328	34,795	33,741	34,639	33,770	37,973	34,268	36,202	38,543	38,291	37,997	27,267	31,735	11,667	40,280	43,012	43,385	43,178	45,424	48,447	49,326	61,816	57	68,221	119,503	105,625	101,539	104,746	105,581	96,681	92,466	89,939	89,137	70,864	90,767	70,682	92,776	62,803	63,902	60,505	58,945	56,125	55,621	55,691	58,167	49,242	51,414	53,053	51,729	90,417	72,975	74,669	78,090	79,190	71,928	148,206	72,683	407,504	-40,700	-42,700	-44,800	398,754	-43,400	-41,900	-36,000	178,995	-24,100	-23,200	-23,300	126,677	-18,300	-17,900	-16,100	-14,200	-20,000	-13,900	-13,500	10,800	-	-
Total Other Income Expense Net	50,919	33,809	-4,845	-16,119	28,155	70,813	-10,077	-9,636	83,932	8,879	22,854	34,645	57,157	6,525	9,076	13,993	71,564	52,489	1,097	-208	28,309	8,135	25,067	17,294	79,055	25,119	20,860	6,356	7,221	16,683	36,620	7,187	34,783	2,286	3,322	-5,060	-849	-32	-623	2,966	-389	-1,709	-5,809	-1,154	-3,032	-1,293	-7,465	117	-2,345	-2,335	-4,147	-3,227	126,281	-155,871	-7,574	-10,019	7,116	8,552	5,461	-4,337	-31,139	3	767	-723	-738	-967	-932	-1,112	-840	-3,545	-603	-790	-15,512	1,294	-1,404	22,462	-382	11,061	1,450	24,928	0	24,417	3,336	3,281	10,938	1,327	0	640	0	0	0	0	0	6,280	10,057	5,874	0	17,000	6,800	1,500	2,200	700	0	2,400	800	200	4,000	0	0	0	0	0	0	0	0	0	0	-	-
Total Revenue	157,276	155,105	152,223	149,423	144,614	139,753	130,049	125,513	121,551	121,082	117,398	116,259	112,289	116,194	109,202	110,343	110,758	106,590	104,095	104,541	105,082	100,256	98,845	99,771	102,130	99,310	97,579	97,383	97,976	93,562	93,015	93,467	93,207	92,157	90,456	89,942	90,333	87,077	86,260	86,168	84,136	83,410	84,687	83,268	84,327	80,984	83,820	83,086	85,239	76,793	73,323	71,897	26,638	84,825	87,521	89,747	88,066	105,098	108,038	113,092	151,123	137	130,824	121,412	104,557	108,917	115,036	118,916	99,910	103,100	100,497	96,836	97,795	101,826	86,423	87,986	77,697	81,584	80,243	84,491	78,863	86,560	85,962	96,412	81,818	90,704	90,154	89,327	93,948	93,651	97,465	99,413	100,103	96,551	168,773	95,148	64,855	111,100	100,900	97,100	90,702	93,000	87,300	78,600	62,403	56,600	58,000	46,100	34,155	36,200	39,100	30,600	28,000	27,100	26,100	25,300	22,100	16,800	16,800

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

Gross Profit (+$)
totalRevenue	614,027
Cost of Revenue	-165,655
Gross Profit	448,372	448,372

Operating Income (+$)
Gross Profit	448,372
Operating Expense	-203,739
Operating Income	315,601	244,633

Operating Expense (+$)
Research Development	3,667
Selling General Administrative	37,121
Selling And Marketing Expenses	0
Operating Expense	203,739	40,788

Net Interest Income (+$)
Interest Income	0
Interest Expense	-74,335
Other Finance Cost	-3,626
Net Interest Income	-77,961

Pretax Income (+$)
Operating Income	315,601
Net Interest Income	-77,961
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	262,322	219,951 EBIT - interestExpense = 166,672 283,508 349,151
Interest Expense	74,335
Earnings Before Interest and Taxes (EBIT)	241,007	336,657
Earnings Before Interest and Taxes (EBITDA)	405,522

After tax Income (+$)
Income Before Tax	262,322
Tax Provision	-8,692
Net Income From Continuing Ops	285,837	253,630
Net Income	274,816
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	369,394
Total Other Income/Expenses Net	95,650	77,961

Technical Analysis of First Industrial Realty Trust Inc
The psychology behind the price

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

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of First Industrial Realty Trust Inc. The general trend of First Industrial Realty Trust Inc is BEARISH with 28.6% 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 First Industrial Realty Trust Inc's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

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

Indicator zone transitions	Bullish trend (-28.6%)		Bearish trend (28.6%)
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 First Industrial Realty Trust Inc.

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

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

The bullish price targets are: 50.23 < 50.80 < 50.80.

The bearish price targets are: 41.83 > 39.91.

Tweet this

First Industrial Realty Trust Inc Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

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

Score

Let's take a look at the Moving Averages of First Industrial Realty Trust Inc. The current mas is .

The long score for the Moving Averages is 5/14.
The longshort score for the Moving Averages is -4/(-14 +14).

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

Directionalities and relatives.

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

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

Shows the moving average of the selected period.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

There are various kinds of moving averages:

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

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

Simple moving average

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

Source: Tradingview.com

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

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

Exponential moving average

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

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

Where:

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

Smoothed moving average

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

Linear weighted moving average

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

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

Where:

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

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

Source: Tradingview.com

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

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

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

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

First Industrial Realty Trust Inc Daily Moving Averages Chart

2.2 Moving Average Convergence/Divergence (MACD)

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

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

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of First Industrial Realty Trust Inc. The current macd is -1.6473145.

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

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

First Industrial Realty Trust Inc Daily Moving Average Convergence/Divergence (MACD) Chart

2.3 Directional Movement Index (DMI)

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

Score

Let's take a look at the Directional Movement Index (DMI) of First Industrial Realty Trust Inc. The current adx is 33.41.

The long score for the Directional Movement Index (DMI) is 0/7.
The longshort score for the Directional Movement Index (DMI) is -4/(-7 +7).

PLUS_ID < MINUS_DI: The +DI line is below the -DI line. This indicates a bearish signal in the market, as the negative directional movement is currently stronger than the positive directional movement, showing that sellers have the upper hand. Market psychology suggests that traders are pessimistic, expecting further price decreases, and are more willing to sell First Industrial Realty Trust Inc shares, leading to potential downward momentum in its price. -1
PLUS_ID < MINUS_DI && ADX > 25 && ADX trending up: The ADX is above 25 and indicates a strong bearish trend. The ADX is trending up, so the bearish trend is strengthening.

First Industrial Realty Trust Inc Daily Directional Movement Index (DMI) Chart

2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

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

Score

Let's take a look at the Parabolic SAR of First Industrial Realty Trust Inc. The current sar is 49.85.

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

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

First Industrial Realty Trust Inc Daily Parabolic SAR Chart

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

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

Score

Let's take a look at the Relative Strength Index (RSI) of First Industrial Realty Trust Inc. The current rsi is 27.03. The current phase is Oversold in bear market.

The long score for the Relative Strength Index (RSI) is 1/13.
The longshort score for the Relative Strength Index (RSI) is 0/(-13 +13).

Oversold in bear market: Short-term excessive selling, potential for relief rally. Be cautious, consider taking short-term long positions. +1
Trending down: The RSI is trending down. -1

Measures the speed and change of price movements.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

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

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

Original usage

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

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

How you can use RSI (Divergence)

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

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

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

Source: Tradingview.com

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

Use tradingview to add indicators

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

Tradingview

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

View tool on Tradingview.com

RSI divergence

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

There are four types of divergences:

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

Regular bullish divergence

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

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

Source: Tradingview.com

Regular bearish divergence

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

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

Source: Tradingview.com

Hidden bullish divergence

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

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

Source: Tradingview.com

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

Hidden bearish divergence

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

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

Source: Tradingview.com

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

First Industrial Realty Trust Inc Daily Relative Strength Index (RSI) Chart

3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

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

Score

Let's take a look at the Stochastic Oscillator of First Industrial Realty Trust Inc. The current phase is Oversold in bear market.

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

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

First Industrial Realty Trust Inc Daily Stochastic Oscillator Chart

3.3 Commodity Channel Index (CCI)

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

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

Score

Let's take a look at the Commodity Channel Index (CCI) of First Industrial Realty Trust Inc. The current cci is -127.06475642.

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

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

First Industrial Realty Trust Inc Daily Commodity Channel Index (CCI) Chart

3.4 Chande Momentum Oscillator (CMO)

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

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

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of First Industrial Realty Trust Inc. The current cmo is -52.23229987.

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

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

First Industrial Realty Trust Inc Daily Chande Momentum Oscillator (CMO) Chart

3.5 Williams %R

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

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

Score

Let's take a look at the Williams %R of First Industrial Realty Trust Inc. The current willr is -88.96142433.

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

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

First Industrial Realty Trust Inc Daily Williams %R Chart

4. Volatility Indicators

4.1 Bollinger Bands

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

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

Score

Let's take a look at the Bollinger Bands of First Industrial Realty Trust Inc.

First Industrial Realty Trust Inc Daily Bollinger Bands Chart

4.2 Average True Range (ATR)

Measures market volatility

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

Score

Let's take a look at the Average True Range (ATR) of First Industrial Realty Trust Inc. The current atr is 1.10017332.

First Industrial Realty Trust Inc Daily Average True Range (ATR) Chart

5. Volume Indicators

5.1 On-Balance Volume (OBV)

Measures market volatility

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

Score

Let's take a look at the On-Balance Volume (OBV) of First Industrial Realty Trust Inc. The current obv is -30,256,287.

First Industrial Realty Trust Inc Daily On-Balance Volume (OBV) Chart

5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

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

Score

Let's take a look at the Money Flow Index (MFI) of First Industrial Realty Trust Inc. The current mfi is 23.53.

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

MFI < 50: -1

First Industrial Realty Trust Inc Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for First Industrial Realty Trust Inc.

6.2. Trading Signals

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

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

6.3. Candlestick Patterns

First Industrial Realty Trust Inc Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

Let's check the technical score of First Industrial Realty Trust Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	27.035
Ma 20	Greater than	Ma 50	50.091
Ma 50	Greater than	Ma 100	51.906
Ma 100	Greater than	Ma 200	51.836
Open	Greater than	Close	46.020
Total			2/5 (40.0%)

Create your own Symbol Scanner

Get notifications about First Industrial Realty Trust Inc

I send you an email if I find something interesting about First Industrial Realty Trust Inc.

First Industrial Realty Trust Inc Buy, Hold or Sell?

Let's analyse First Industrial Realty Trust Inc together

Get notifications about First Industrial Realty Trust Inc

Quick analysis of First Industrial Realty Trust Inc (30 sec.)

What can you expect buying and holding a share of First Industrial Realty Trust Inc? (30 sec.)

How much money do you get?

What is your share worth?

+ What do you gain per year?

For what price can you sell your share?

1. Valuation of First Industrial Realty Trust Inc (5 min.)

$46.03

$19.91

$-0.37 - $10.96

$19.54 - $30.87

2. Growth of First Industrial Realty Trust Inc (5 min.)

Is First Industrial Realty Trust Inc growing?

How much money is First Industrial Realty Trust Inc making?

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

3. Financial Health of First Industrial Realty Trust Inc (5 min.)

What can you expect buying and holding a share of First Industrial Realty Trust Inc? (5 min.)

What can you expect buying and holding a share of First Industrial Realty Trust Inc?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of First Industrial Realty Trust Inc

About First Industrial Realty Trust Inc

Financial Health

Valuation

1.1. Profitability of First Industrial Realty Trust Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

1.1.2. Return on Assets

Trends

1.1.3. Return on Equity

Trends

1.2. Operating Efficiency of First Industrial Realty Trust Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

1.2.2. Operating Ratio

Trends

1.3. Liquidity of First Industrial Realty Trust Inc.

1.3. Liquidity

1.3.1. Current Ratio

Trends

1.3.2. Quick Ratio

Trends

1.4. Solvency of First Industrial Realty Trust Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

1.4.2. Debt to Equity Ratio

Trends

2. Market Valuation of First Industrial Realty Trust Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

2.2. Price To Free Cash Flow Ratio

Trends

2. Book Value per Share

2.3. Price to Book Ratio

Trends

First Industrial Realty Trust Inc
Buy, Hold or Sell?