Frp Holdings Ord
Buy, Hold or Sell?

Let's analyse Frp Holdings Ord together

Penke I guess you are interested in Frp Holdings Ord. 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 Frp Holdings Ord. 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 Frp Holdings Ord

I send you an email if I find something interesting about Frp Holdings Ord.

Quick analysis of Frp Holdings Ord (30 sec.)

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

How much money do you get?

$0.00

When do you have the money?

1 year

How often do you get paid?

15.0%

What is your share worth?

Current worth

$47.15

Expected worth in 1 year

$47.55

How sure are you?

75.0%

+ What do you gain per year?

Total Gains per Share

$0.40

Return On Investment

1.3%

For what price can you sell your share?

Current Price per Share

$30.42

Expected price per share

$28.75 - $31.32

How sure are you?

50%

1. Valuation of Frp Holdings Ord (5 min.)

Live pricePrice per Share (EOD)

$30.42

Book Value per Share

$47.15

Intrinsic Value Per Share

$61.74 - $437.43

Total Value Per Share

$108.89 - $484.58

My calculation of the intrinsic value of Frp Holdings Ord 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: ($0.42) 3Y: ($1.40) TTM: ($2.15)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($0.09) 3Y: ($0.58) TTM: ($0.55)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$2.45	$11.14	$3.07 - $14.84
2	$6.04	$30.77	$4.48 - $24.09
3	$10.64	$58.39	$5.89 - $33.33
4	$16.12	$93.51	$7.30 - $42.58
5	$22.36	$135.68	$8.71 - $51.83
6	$29.27	$184.45	$10.12 - $61.08
7	$36.74	$239.40	$11.53 - $70.33
8	$44.70	$300.13	$12.94 - $79.57
9	$53.05	$366.27	$14.34 - $88.82
10	$61.74	$437.43	$15.75 - $98.07

2. Growth of Frp Holdings Ord (5 min.)

Is Frp Holdings Ord growing?

	Current year	Previous year	Grow	Grow %
How rich?	$447.9m	$429.5m	$16.2m	3.6%

How much money is Frp Holdings Ord making?

	Current year	Previous year	Grow	Grow %
Making money	$1.2m	$1m	$211.5k	16.4%
Net Profit Margin	12.5%	11.2%	-	-

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

Quarterly Yearly

3. Financial Health of Frp Holdings Ord (5 min.)

4. Comparing to competitors in the Real Estate Services industry (5 min.)

Industry Rankings (Real Estate Services)

Richest
#150 / 450

Most Revenue
#316 / 450

Most Profit
#222 / 450

Most Efficient
#148 / 450

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

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

What can you expect buying and holding a share of Frp Holdings Ord?

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

Speculation

The Price per Share of Frp Holdings Ord is $30.42. 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 Frp Holdings Ord.
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 Frp Holdings Ord, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $47.15. Based on the TTM, the Book Value Change Per Share is $0.10 per quarter. Based on the YOY, the Book Value Change Per Share is $0.50 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 $0.00 per quarter.

Based on historical numbers we can estimate the returns while holding a share of Frp Holdings Ord.

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	0.30	1.0%	0.14	0.5%	0.12	0.4%	0.35	1.1%	0.66	2.2%
Usd Book Value Change Per Share	0.31	1.0%	0.10	0.3%	0.50	1.6%	0.43	1.4%	0.67	2.2%
Usd Dividend Per Share	0.00	0.0%	0.00	0.0%	0.00	0.0%	0.01	0.0%	0.00	0.0%
Usd Total Gains Per Share	0.31	1.0%	0.10	0.3%	0.50	1.6%	0.44	1.4%	0.68	2.2%
Usd Price Per Share	62.88	-	58.08	-	56.59	-	52.46	-	45.85	-
Price to Earnings Ratio	51.86	-	156.41	-	184.46	-	174.56	-	111.96	-
Price-to-Total Gains Ratio	200.33	-	63,574.16	-	-437.64	-	12,390.20	-	6,268.37	-
Price to Book Ratio	1.33	-	1.24	-	1.25	-	1.21	-	1.45	-
Price-to-Total Gains Ratio	200.33	-	63,574.16	-	-437.64	-	12,390.20	-	6,268.37	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	30.42
Number of shares	32

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.00	0.01
Usd Book Value Change Per Share	0.10	0.43
Usd Total Gains Per Share	0.10	0.44
Gains per Quarter (32 shares)	3.17	14.00
Gains per Year (32 shares)	12.68	56.02

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	0	13	3	1	55	46
2	0	25	16	1	111	102
3	0	38	29	2	166	158
4	0	51	42	3	221	214
5	0	63	55	4	277	270
6	0	76	68	4	332	326
7	0	89	81	5	387	382
8	0	101	94	6	443	438
9	0	114	107	6	498	494
10	0	127	120	7	553	550

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%	11.0	1.0	0.0	91.7%	19.0	1.0	0.0	95.0%	39.0	1.0	0.0	97.5%	137.0	1.0	0.0	99.3%
Book Value Change Per Share	3.0	1.0	0.0	75.0%	7.0	5.0	0.0	58.3%	12.0	8.0	0.0	60.0%	30.0	10.0	0.0	75.0%	110.0	27.0	1.0	79.7%
Dividend per Share	0.0	0.0	4.0	0.0%	0.0	0.0	12.0	0.0%	3.0	0.0	17.0	15.0%	6.0	0.0	34.0	15.0%	11.0	0.0	127.0	8.0%
Total Gains per Share	3.0	1.0	0.0	75.0%	7.0	5.0	0.0	58.3%	12.0	8.0	0.0	60.0%	30.0	10.0	0.0	75.0%	111.0	26.0	1.0	80.4%

Fundamentals of Frp Holdings Ord

About Frp Holdings Ord

https://www.frpdev.com
Real Estate Services
15
200 West Forsyth Street, Jacksonville, FL, United States, 32202
Google Maps Bing Maps

FRP Holdings, Inc. engages in the real estate business in the United States. It operates through four segments: Industrial and Commercial, Mining Royalty Lands, Development, and Multifamily. The Industrial and Commercial segment owns, leases, and manages commercial properties. The Mining Royalty Lands segment leases and manages mining royalties owned by the company primarily in Florida, Georgia, and Virginia. The Development segment owns and monitors the use of parcels of land that are in various stages of development; and acquires, constructs, and develops primarily for apartment, retail, warehouse, and office buildings. The Multifamily segment owns, leases, and manages buildings through joint ventures. The company was incorporated in 2014 and is based in Jacksonville, Florida.

Fundamental data was last updated by Penke on 2024-04-11 08:17:05.

Financial Health

Profitability Details

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

Operating Efficiency Details

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

Liquidity Details

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

Solvency Details

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

1.1. Profitability of Frp Holdings Ord.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit Frp Holdings Ord earns for each $1 of revenue.

Above 10% is considered healthy but always compare Frp Holdings Ord to the Real Estate Services industry mean.
A Net Profit Margin of 28.5% means that $0.29 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Frp Holdings Ord:

The MRQ is 28.5%. The company is making a huge profit. +2
The TTM is 12.5%. The company is making a huge profit. +2

Trends

Current period		Compared to		+/-
MRQ	28.5%	TTM	12.5%	+16.0%
TTM	12.5%	YOY	11.2%	+1.3%
TTM	12.5%	5Y	51.8%	-39.3%
5Y	51.8%	10Y	96.2%	-44.4%

Compared to industry (Real Estate Services)

Period	Company	Industry (mean)	+/-
MRQ	28.5%	3.8%	+24.7%
TTM	12.5%	3.5%	+9.0%
YOY	11.2%	12.1%	-0.9%
5Y	51.8%	11.8%	+40.0%
10Y	96.2%	13.1%	+83.1%

Measures how much net profit Frp Holdings Ord earns for each $1 of revenue.

Revenue is the amount of profit Frp Holdings Ord 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 Frp Holdings Ord 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 Frp Holdings Ord to the Real Estate Services industry mean.
Can be used to compare companies within the Real Estate Services industry.

You typically want a high profit margin. This means that for each $1 in sales, Frp Holdings Ord makes more profit. This shows the investor how efficiently Frp Holdings Ord is operating in general and compared to other companies in the same industry. Frp Holdings Ord operates in the Real Estate Services industry.

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of Frp Holdings Ord. If profit margins remain low (compared to the Real Estate Services 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 Frp Holdings Ord is 0.29. This means that Frp Holdings Ord earned $0.29 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 Real Estate Services industry is 3.8%.
What is the trend?
The trend is important because it shows you how Frp Holdings Ord is performing over time. The most recent quarter might be important if Frp Holdings Ord 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 Frp Holdings Ord 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 Frp Holdings Ord with other companies in the same industry (Real Estate Services).
Net profit margin should rise over the years.
Can be influenced when Frp Holdings Ord sells assets (profit will increase while costs remain the same).
It won’t show what part of Frp Holdings Ord 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 Frp Holdings Ord

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 Frp Holdings Ord = 2,880
Total revenue MRQ Frp Holdings Ord = 10,105
$2,880 / $10,105 = 0.29 or 28.5%

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 Frp Holdings Ord is using its assets to generate profit.

Above 5% is considered healthy but always compare Frp Holdings Ord to the Real Estate Services industry mean.
0.4% Return on Assets means that Frp Holdings Ord generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Frp Holdings Ord:

The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	0.4%	TTM	0.2%	+0.2%
TTM	0.2%	YOY	0.2%	+0.0%
TTM	0.2%	5Y	0.5%	-0.4%
5Y	0.5%	10Y	1.4%	-0.8%

Compared to industry (Real Estate Services)

Period	Company	Industry (mean)	+/-
MRQ	0.4%	0.4%	+0.0%
TTM	0.2%	0.4%	-0.2%
YOY	0.2%	1.1%	-0.9%
5Y	0.5%	1.1%	-0.6%
10Y	1.4%	1.4%	0.0%

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

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

Income statement
Balance sheet

Net income MRQ (income statement) from Frp Holdings Ord = 2,880
Total assets MRQ (balance sheet) from Frp Holdings Ord = 709,166
2,880 / 709,166 = 0.00 or 0.4%

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

Above 15%-20% is considered healthy but always compare Frp Holdings Ord to the Real Estate Services industry mean.
0.7% Return on Equity means Frp Holdings Ord generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Frp Holdings Ord:

The MRQ is 0.7%. Using its investors money, the company is inefficient in making profit. -1
The TTM is 0.3%. Using its investors money, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	0.7%	TTM	0.3%	+0.4%
TTM	0.3%	YOY	0.3%	+0.0%
TTM	0.3%	5Y	0.8%	-0.5%
5Y	0.8%	10Y	2.1%	-1.3%

Compared to industry (Real Estate Services)

Period	Company	Industry (mean)	+/-
MRQ	0.7%	1.0%	-0.3%
TTM	0.3%	1.1%	-0.8%
YOY	0.3%	2.4%	-2.1%
5Y	0.8%	2.2%	-1.4%
10Y	2.1%	3.0%	-0.9%

Shows how efficient Frp Holdings Ord 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 Frp Holdings Ord to the Real Estate Services 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 Real Estate Services 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 Frp Holdings Ord is 0.7%. This means Frp Holdings Ord generated $0.01 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the Real Estate Services industry is 1.0%.
What is the trend?
The trend is important because it shows you how Frp Holdings Ord is performing over time. The most recent quarter might be important if Frp Holdings Ord 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 Frp Holdings Ord up to 10 years back (depending if Frp Holdings Ord 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 Frp Holdings Ord

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Frp Holdings Ord = 2,880
Shareholders equity (balance sheet) MRQ Frp Holdings Ord = 414,520
2,880 / 414,520 = 0.01 or 0.7%

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

1.2. Operating Efficiency of Frp Holdings Ord.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Frp Holdings Ord is operating .

Measures how much profit Frp Holdings Ord 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 Frp Holdings Ord to the Real Estate Services industry mean.
An Operating Margin of 31.5% means the company generated $0.31 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Frp Holdings Ord:

The MRQ is 31.5%. The company is operating very efficient. +2
The TTM is 2.9%. The company is operating less efficient.

Trends

Current period		Compared to		+/-
MRQ	31.5%	TTM	2.9%	+28.6%
TTM	2.9%	YOY	6.4%	-3.5%
TTM	2.9%	5Y	2.1%	+0.8%
5Y	2.1%	10Y	15.5%	-13.4%

Compared to industry (Real Estate Services)

Period	Company	Industry (mean)	+/-
MRQ	31.5%	15.3%	+16.2%
TTM	2.9%	11.2%	-8.3%
YOY	6.4%	19.9%	-13.5%
5Y	2.1%	16.9%	-14.8%
10Y	15.5%	15.8%	-0.3%

Measures how efficient Frp Holdings Ord 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 Frp Holdings Ord to the Real Estate Services 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 Frp Holdings Ord 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 Frp Holdings Ord is 31.5%. This means that Frp Holdings Ord earned $0.31 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the Real Estate Services industry is 15.3%.
What is the trend?
The trend is important because it shows you how Frp Holdings Ord is performing over time. The most recent quarter might be important if Frp Holdings Ord 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 Frp Holdings Ord 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 Frp Holdings Ord

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Frp Holdings Ord = 3,183
Total revenue MRQ Frp Holdings Ord = 10,105
$3,183 / $10,105 = 0.31 or 31.5%

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

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

Operation earnings can be calculated in multiple ways:

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

1.2.2. Operating Ratio

Measures how efficient Frp Holdings Ord is keeping operating costs low.

Below 1 is considered healthy (always compare to Real Estate Services industry mean).
An Operation Ratio of 0.69 means that the operating costs are $0.69 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Frp Holdings Ord:

The MRQ is 0.685. The company is efficient in keeping operating costs low. +1
The TTM is 0.718. The company is efficient in keeping operating costs low. +1

Trends

Current period		Compared to		+/-
MRQ	0.685	TTM	0.718	-0.033
TTM	0.718	YOY	0.789	-0.071
TTM	0.718	5Y	0.793	-0.075
5Y	0.793	10Y	0.756	+0.037

Compared to industry (Real Estate Services)

Period	Company	Industry (mean)	+/-
MRQ	0.685	1.105	-0.420
TTM	0.718	1.074	-0.356
YOY	0.789	1.038	-0.249
5Y	0.793	1.052	-0.259
10Y	0.756	1.021	-0.265

Measures how efficient Frp Holdings Ord 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 Frp Holdings Ord to the Real Estate Services 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 Frp Holdings Ord is 68.5%. This means that Frp Holdings Ord earned $0.69 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 Real Estate Services industry is 1.11.
What is the trend?
The trend is important because it shows you how Frp Holdings Ord is performing over time. The most recent quarter might be important if Frp Holdings Ord 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 Frp Holdings Ord 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 Frp Holdings Ord

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
(5,101 +1,821) \ 10,105 = 0.69

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 Frp Holdings Ord.

1.3. Liquidity

1.3.1. Current Ratio

Measures if Frp Holdings Ord is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to Real Estate Services industry mean).
A Current Ratio of 17.44 means the company has $17.44 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Frp Holdings Ord:

The MRQ is 17.438. The company is very able to pay all its short-term debts. +2
The TTM is 34.201. The company is very able to pay all its short-term debts. +2

Trends

Current period		Compared to		+/-
MRQ	17.438	TTM	34.201	-16.764
TTM	34.201	YOY	31.504	+2.697
TTM	34.201	5Y	42.727	-8.526
5Y	42.727	10Y	24.605	+18.122

Compared to industry (Real Estate Services)

Period	Company	Industry (mean)	+/-
MRQ	17.438	1.518	+15.920
TTM	34.201	1.518	+32.683
YOY	31.504	1.603	+29.901
5Y	42.727	1.773	+40.954
10Y	24.605	1.749	+22.856

Measures if Frp Holdings Ord 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 Real Estate Services 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 Frp Holdings Ord 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 Frp Holdings Ord is 17.44. This means Frp Holdings Ord has $17.44 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the Real Estate Services industry is 1.52.
What is the trend?
The trend is important because it shows you how Frp Holdings Ord is performing over time. The most recent quarter might be important if Frp Holdings Ord 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 Frp Holdings Ord 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 Frp Holdings Ord

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
161,438 \ 9,258) = 17.44

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

Above 1 is considered healthy but always compare Frp Holdings Ord to the Real Estate Services industry mean.
A Quick Ratio of 17.26 means the company can pay off $17.26 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Frp Holdings Ord:

The MRQ is 17.261. The company is very able to pay all its short-term debts with the most liquid assets. +2
The TTM is 81.937. The company is very able to pay all its short-term debts with the most liquid assets. +2

Trends

Current period		Compared to		+/-
MRQ	17.261	TTM	81.937	-64.676
TTM	81.937	YOY	110.810	-28.873
TTM	81.937	5Y	83.359	-1.423
5Y	83.359	10Y	46.721	+36.638

Compared to industry (Real Estate Services)

Period	Company	Industry (mean)	+/-
MRQ	17.261	0.461	+16.800
TTM	81.937	0.524	+81.413
YOY	110.810	0.863	+109.947
5Y	83.359	1.024	+82.335
10Y	46.721	1.029	+45.692

Measures if Frp Holdings Ord 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 Frp Holdings Ord to the Real Estate Services 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 Frp Holdings Ord can pay off its short term debts. This shows if Frp Holdings Ord 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 Frp Holdings Ord is 17.26. This means that Frp Holdings Ord can pay off $17.26 for each $1 in debt (using most liquid assets).
How does it compare to the industry?
The mean MRQ Quick Ratio of the Real Estate Services industry is 0.46.
What is the trend?
The trend is important because it shows you how Frp Holdings Ord is performing over time. The most recent quarter might be important if Frp Holdings Ord 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 Frp Holdings Ord 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 Frp Holdings Ord

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 Frp Holdings Ord: (158,415 + 0 +1,383) / 9,258 = 17.26

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 Frp Holdings Ord.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of Frp Holdings Ord assets are financed with debt.

Below 1 (100%) is considered healthy but always compare Frp Holdings Ord to Real Estate Services industry mean.
A Debt to Asset Ratio of 0.37 means that Frp Holdings Ord assets are financed with 36.8% credit (debt) and the remaining percentage (100% - 36.8%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Frp Holdings Ord:

The MRQ is 0.368. The company is very able to pay all its debts by selling its assets. +2
The TTM is 0.365. The company is very able to pay all its debts by selling its assets. +2

Trends

Current period		Compared to		+/-
MRQ	0.368	TTM	0.365	+0.003
TTM	0.365	YOY	0.371	-0.005
TTM	0.365	5Y	0.330	+0.035
5Y	0.330	10Y	0.311	+0.019

Compared to industry (Real Estate Services)

Period	Company	Industry (mean)	+/-
MRQ	0.368	0.523	-0.155
TTM	0.365	0.523	-0.158
YOY	0.371	0.514	-0.143
5Y	0.330	0.528	-0.198
10Y	0.311	0.525	-0.214

Measures how much % of Frp Holdings Ord assets are financed with debt.

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

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Frp Holdings Ord to Real Estate Services 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 Frp Holdings Ord is 0.37. This means means that Frp Holdings Ord is financed with 36.8% 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 Real Estate Services industry is 151.8%.
What is the trend?
The trend is important because it shows you how Frp Holdings Ord is performing over time. The most recent quarter might be important if Frp Holdings Ord 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 Frp Holdings Ord 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 Frp Holdings Ord has so much debt.

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Frp Holdings Ord

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

Balance sheet
Debt to asset ratio = total debt \ total assets
261,190 \ 709,166 = 36.8% or 0.37.

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 Frp Holdings Ord is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare Frp Holdings Ord to the Real Estate Services industry mean.
A Debt to Equity ratio of 63.0% means that company has $0.63 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Frp Holdings Ord:

The MRQ is 0.630. The company is very able to pay all its debts with equity. +2
The TTM is 0.624. The company is very able to pay all its debts with equity. +2

Trends

Current period		Compared to		+/-
MRQ	0.630	TTM	0.624	+0.006
TTM	0.624	YOY	0.633	-0.008
TTM	0.624	5Y	0.534	+0.090
5Y	0.534	10Y	0.483	+0.052

Compared to industry (Real Estate Services)

Period	Company	Industry (mean)	+/-
MRQ	0.630	1.054	-0.424
TTM	0.624	1.090	-0.466
YOY	0.633	1.036	-0.403
5Y	0.534	1.163	-0.629
10Y	0.483	1.271	-0.788

Measures if Frp Holdings Ord 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 Frp Holdings Ord 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 Frp Holdings Ord is 0.63. This means that Frp Holdings Ord can pay off $0.63 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Real Estate Services industry is 1.05.
What is the trend?
The trend is important because it shows you how Frp Holdings Ord is performing over time. The most recent quarter might be important if Frp Holdings Ord 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 Frp Holdings Ord 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 Frp Holdings Ord

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
261,190 \ 414,520 = 0.63 or 63.0%

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

Common shares.
Preferred shares.
Retained earnings.

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

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

2. Market Valuation of Frp Holdings Ord

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 Frp Holdings Ord generates.

Above 15 is considered overpriced but always compare Frp Holdings Ord to the Real Estate Services industry mean.
A PE ratio of 51.86 means the investor is paying $51.86 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Frp Holdings Ord:

The EOD is 25.087. Based on the earnings, the company is overpriced. -1
The MRQ is 51.856. Based on the earnings, the company is expensive. -2
The TTM is 156.407. Based on the earnings, the company is expensive. -2

Trends

Current period		Compared to		+/-
EOD	25.087	MRQ	51.856	-26.769
MRQ	51.856	TTM	156.407	-104.551
TTM	156.407	YOY	184.461	-28.054
TTM	156.407	5Y	174.560	-18.153
5Y	174.560	10Y	111.961	+62.599

Compared to industry (Real Estate Services)

Period	Company	Industry (mean)	+/-
EOD	25.087	3.203	+21.884
MRQ	51.856	4.432	+47.424
TTM	156.407	6.140	+150.267
YOY	184.461	8.311	+176.150
5Y	174.560	9.991	+164.569
10Y	111.961	10.687	+101.274

Measures how much money you pay for each share for every $1 in earnings Frp Holdings Ord 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 Frp Holdings Ord to the Real Estate Services 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 Frp Holdings Ord is 51.86. This means the investor is paying $51.86 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Real Estate Services industry is 4.43.
What is the trend?
The trend is important because it shows you how Frp Holdings Ord is performing over time. The most recent quarter might be important if Frp Holdings Ord 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 Frp Holdings Ord 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 Frp Holdings Ord

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 \ 9,451 = EPS
PE ratio MRQ = 51.86

* 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 Frp Holdings Ord:

The EOD is 2.242. Based on how much money comes from the company's main activities, the company is cheap. +2
The MRQ is 4.634. Based on how much money comes from the company's main activities, the company is cheap. +2
The TTM is 7.477. Based on how much money comes from the company's main activities, the company is cheap. +2

Trends

Current period		Compared to		+/-
EOD	2.242	MRQ	4.634	-2.392
MRQ	4.634	TTM	7.477	-2.843
TTM	7.477	YOY	32.151	-24.674
TTM	7.477	5Y	17.445	-9.969
5Y	17.445	10Y	24.549	-7.104

Compared to industry (Real Estate Services)

Period	Company	Industry (mean)	+/-
EOD	2.242	4.899	-2.657
MRQ	4.634	5.249	-0.615
TTM	7.477	4.425	+3.052
YOY	32.151	6.185	+25.966
5Y	17.445	5.246	+12.199
10Y	24.549	4.505	+20.044

2. Book Value per Share

2.3. Price to Book Ratio

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

At or below 1 is considered healthy (always compare to Real Estate Services industry mean).
A PB ratio of 1.33 means the investor is paying $1.33 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Frp Holdings Ord:

The EOD is 0.645. Based on the equity, the company is cheap. +2
The MRQ is 1.334. Based on the equity, the company is underpriced. +1
The TTM is 1.237. Based on the equity, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	0.645	MRQ	1.334	-0.688
MRQ	1.334	TTM	1.237	+0.096
TTM	1.237	YOY	1.253	-0.015
TTM	1.237	5Y	1.210	+0.027
5Y	1.210	10Y	1.448	-0.237

Compared to industry (Real Estate Services)

Period	Company	Industry (mean)	+/-
EOD	0.645	0.710	-0.065
MRQ	1.334	0.864	+0.470
TTM	1.237	0.851	+0.386
YOY	1.253	1.000	+0.253
5Y	1.210	1.057	+0.153
10Y	1.448	1.175	+0.273

2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Frp Holdings Ord.

3.1. Institutions holding Frp Holdings Ord

Institutions are holding 46.178% of the shares of Frp Holdings Ord.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	Hyman Charles D	20.4185	3.6474	969911	1200	0.1239
2023-12-31	BlackRock Inc	12.0421	0.0009	572018	22971	4.1838
2023-12-31	Dimensional Fund Advisors, Inc.	11.2591	0.0098	534826	10860	2.0727
2023-12-31	Vanguard Group Inc	6.7118	0.0004	318822	10661	3.4596
2023-12-31	Royce & Associates, LP	4.1294	0.1139	196151	-9245	-4.5011
2023-12-31	Estabrook Capital Management	3.1329	1.5285	148816	-3091	-2.0348
2023-12-31	Geode Capital Management, LLC	2.9906	0.0009	142056	4121	2.9876
2023-12-31	State Street Corporation	2.8913	0.0004	137341	3084	2.2971
2023-12-31	SPROTT INC.	2.842	0.7645	135000	0	0
2023-12-31	Davenport & Company LLC	2.7827	0.0565	132183	0	0
2023-12-31	Third Avenue Management LLC	2.6628	1.3054	126489	0	0
2023-12-31	Intrepid Capital Management Inc	2.0995	4.2881	99731	336	0.338
2023-12-31	LB Partners LLC	1.3242	4.3377	62901	62901	0
2023-12-31	Northern Trust Corp	1.2868	0.0007	61125	-1224	-1.9631
2023-12-31	Salem Investment Counselors Inc	1.2561	0.1286	59667	4213	7.5973
2023-12-31	Charles Schwab Investment Management Inc	1.0937	0.0008	51954	118	0.2276
2023-12-31	Oppenheimer & Close Inc	0.9828	2.6765	46684	0	0
2023-12-31	Guardian Wealth Management, Inc.	0.7405	1.8696	35177	108	0.308
2023-12-31	Morgan Stanley - Brokerage Accounts	0.6796	0.0002	32280	9157	39.6013
2023-12-31	Bank of New York Mellon Corp	0.5631	0.0003	26747	-522	-1.9143
Total		81.8895	20.7311	3889879	+115648	+3.0%

3.2. Funds holding Frp Holdings Ord

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-02-29	Vanguard Total Stock Mkt Idx Inv	3.5625	0.0007	169225	-893	-0.5249
2024-03-28	iShares Russell 2000 ETF	3.3079	0.0147	157129	75	0.0478
2024-02-29	Davenport Small Cap Focus	3.0045	0.9174	142719	7832	5.8063
2023-12-31	Sprott Focus Trust	2.842	3.1918	135000	0	0
2023-12-31	Third Avenue Small Cap Value Instl	2.6572	4.5272	126222	0	0
2023-12-31	Third Avenue Small Cap Value Composite	2.6572	4.5242	126222	0	0
2024-01-31	Renta 4 Multigestión Num. Patr. Glb FI	2.4115	7.166	114552	0	0
2024-02-29	Vanguard Institutional Extnd Mkt Idx Tr	2.1936	0.0062	104200	-211	-0.2021
2024-02-29	DFA US Micro Cap I	1.8855	0.0752	89566	0	0
2024-02-29	DFA US Small Cap I	1.8234	0.0336	86616	0	0
2023-12-31	Royce Pennsylvania Mutual Invmt	1.8152	0.2904	86223	0	0
2024-02-29	DFA US Small Cap Value I	1.7074	0.0317	81103	1101	1.3762
2023-12-31	Royce Value Trust	1.4297	0.2291	67913	-8645	-11.2921
2024-02-29	DFA US Targeted Value I	1.4266	0.0316	67765	0	0
2024-01-31	Fidelity Small Cap Index	1.3689	0.0152	65025	1732	2.7365
2024-03-28	iShares Russell 2000 Value ETF	1.2637	0.0294	60027	-38	-0.0633
2023-12-31	Intrepid Small Cap Investor	0.9806	6.2325	46581	0	0
2024-03-29	Dimensional US Targeted Value ETF	0.7928	0.023	37659	0	0
2024-02-29	Fidelity Extended Market Index	0.7746	0.0058	36797	-178	-0.4814
2024-02-29	State St Russell Sm/Mid Cp® Indx NL Cl C	0.674	0.0046	32015	400	1.2652
Total		38.5788	27.3503	1832559	+1175	+0.1%

3.3. Insider Transactions

Insiders are holding 38.243% of the shares of Frp Holdings Ord.

Date	Owner	Type	Amount	Price
2023-12-15	David H Devilliers Iii	SELL	775	62.26
2023-12-07	John D Milton Jr	SELL	544	57.22
2023-11-28	David H Devilliers Jr	SELL	300	58.25
2023-11-22	David H Devilliers Jr	SELL	105	58
2023-09-13	David H Devilliers Jr	SELL	96	57
2023-06-16	David H Devilliers Jr	SELL	145	60
2023-06-12	David H Devilliers Jr	SELL	2919	60.17
2023-05-31	John D Baker Ii	BUY	4525	53.21
2023-05-26	David H Devilliers Iii	SELL	1315	53.29

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Frp Holdings Ord 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	-	-	0.314	0.099	+217%	0.499	-37%	0.432	-27%	0.674	-53%
Book Value Per Share	-	-	47.154	46.923	+0%	45.211	+4%	43.288	+9%	33.416	+41%
Current Ratio	-	-	17.438	34.201	-49%	31.504	-45%	42.727	-59%	24.605	-29%
Debt To Asset Ratio	-	-	0.368	0.365	+1%	0.371	-1%	0.330	+12%	0.311	+18%
Debt To Equity Ratio	-	-	0.630	0.624	+1%	0.633	0%	0.534	+18%	0.483	+31%
Dividend Per Share	-	-	-	-	0%	-	0%	0.005	-100%	0.005	-100%
Eps	-	-	0.303	0.140	+117%	0.120	+152%	0.348	-13%	0.661	-54%
Free Cash Flow Per Share	-	-	3.392	2.149	+58%	1.458	+133%	0.962	+253%	0.416	+715%
Free Cash Flow To Equity Per Share	-	-	3.336	2.040	+64%	1.901	+76%	0.862	+287%	0.251	+1230%
Gross Profit Margin	-	-	1.000	1.000	0%	1.000	0%	1.000	0%	1.000	0%
Intrinsic Value_10Y_max	-	-	437.430	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	61.740	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	11.141	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	2.449	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	58.390	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	10.640	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	135.678	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	22.363	-	-	-	-	-	-	-	-
Market Cap	288999126.000	-107%	597378864.000	551729922.500	+8%	537645727.750	+11%	503665224.600	+19%	446934820.703	+34%
Net Profit Margin	-	-	0.285	0.125	+128%	0.112	+156%	0.518	-45%	0.962	-70%
Operating Margin	-	-	0.315	0.029	+972%	0.064	+392%	0.021	+1395%	0.155	+103%
Operating Ratio	-	-	0.685	0.718	-5%	0.789	-13%	0.793	-14%	0.756	-9%
Pb Ratio	0.645	-107%	1.334	1.237	+8%	1.253	+6%	1.210	+10%	1.448	-8%
Pe Ratio	25.087	-107%	51.856	156.407	-67%	184.461	-72%	174.560	-70%	111.961	-54%
Price Per Share	30.420	-107%	62.880	58.075	+8%	56.593	+11%	52.463	+20%	45.847	+37%
Price To Free Cash Flow Ratio	2.242	-107%	4.634	7.477	-38%	32.151	-86%	17.445	-73%	24.549	-81%
Price To Total Gains Ratio	96.915	-107%	200.328	63574.158	-100%	-437.636	+318%	12390.198	-98%	6268.368	-97%
Quick Ratio	-	-	17.261	81.937	-79%	110.810	-84%	83.359	-79%	46.721	-63%
Return On Assets	-	-	0.004	0.002	+123%	0.002	+162%	0.005	-24%	0.014	-70%
Return On Equity	-	-	0.007	0.003	+123%	0.003	+161%	0.008	-18%	0.021	-67%
Total Gains Per Share	-	-	0.314	0.099	+217%	0.499	-37%	0.438	-28%	0.678	-54%
Usd Book Value	-	-	447976000.000	445786750.000	+0%	429515750.000	+4%	415516200.000	+8%	324722700.000	+38%
Usd Book Value Change Per Share	-	-	0.314	0.099	+217%	0.499	-37%	0.432	-27%	0.674	-53%
Usd Book Value Per Share	-	-	47.154	46.923	+0%	45.211	+4%	43.288	+9%	33.416	+41%
Usd Dividend Per Share	-	-	-	-	0%	-	0%	0.005	-100%	0.005	-100%
Usd Eps	-	-	0.303	0.140	+117%	0.120	+152%	0.348	-13%	0.661	-54%
Usd Free Cash Flow	-	-	32227000.000	20417750.000	+58%	13850250.000	+133%	9230050.000	+249%	3943625.000	+717%
Usd Free Cash Flow Per Share	-	-	3.392	2.149	+58%	1.458	+133%	0.962	+253%	0.416	+715%
Usd Free Cash Flow To Equity Per Share	-	-	3.336	2.040	+64%	1.901	+76%	0.862	+287%	0.251	+1230%
Usd Market Cap	288999126.000	-107%	597378864.000	551729922.500	+8%	537645727.750	+11%	503665224.600	+19%	446934820.703	+34%
Usd Price Per Share	30.420	-107%	62.880	58.075	+8%	56.593	+11%	52.463	+20%	45.847	+37%
Usd Profit	-	-	2880000.000	1285750.000	+124%	1074250.000	+168%	3272350.000	-12%	6533125.000	-56%
Usd Revenue	-	-	10105000.000	10376500.000	-3%	9370250.000	+8%	7877300.000	+28%	11623950.000	-13%
Usd Total Gains Per Share	-	-	0.314	0.099	+217%	0.499	-37%	0.438	-28%	0.678	-54%
	EOD	+4 -4	MRQ	TTM	+25 -8	YOY	+25 -8	5Y	+16 -19	10Y	+16 -19

4.2. Fundamental Score

Let's check the fundamental score of Frp Holdings Ord based on Penke's default stock scanner.

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	25.087
Price to Book Ratio (EOD)	Between	0-1	0.645
Net Profit Margin (MRQ)	Greater than	0	0.285
Operating Margin (MRQ)	Greater than	0	0.315
Quick Ratio (MRQ)	Greater than	1	17.261
Current Ratio (MRQ)	Greater than	1	17.438
Debt to Asset Ratio (MRQ)	Less than	1	0.368
Debt to Equity Ratio (MRQ)	Less than	1	0.630
Return on Equity (MRQ)	Greater than	0.15	0.007
Return on Assets (MRQ)	Greater than	0.05	0.004
Total			7/10 (70.0%)

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 Frp Holdings Ord based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	54.074
Ma 20	Greater than	Ma 50	29.981
Ma 50	Greater than	Ma 100	30.081
Ma 100	Greater than	Ma 200	30.085
Open	Greater than	Close	30.810
Total			3/5 (60.0%)

Create your own Symbol Scanner

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

Reversals in quarterly reports

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

		2022-12-31		2023-03-31		2023-06-30		2023-09-30		2023-12-31
Other Current Liabilities		18	295	313	-127	186	518	704	-1,629	-925
Accumulated Other Comprehensive Income		-1,276	374	-902	190	-712	384	-328	363	35

Latest Balance Sheet

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

Summary

Total Assets	709,166
Total Liabilities	261,190
Total Stockholder Equity	414,520

	As reported
Total Liabilities	261,190
Total Stockholder Equity	+ 414,520
Total Assets	= 709,166

Assets

Total Assets	709,166
Total Current Assets	161,438
Long-term Assets	547,728

Total Current Assets

Total Current Assets (as reported)	161,438
Cash And Cash Equivalents	158,415
Net Receivables	1,383
Total Current Assets (calculated)	159,798
+/-	1,640

Long-term Assets

Long-term Assets (as reported)	547,728
Long Term Investments	166,066
Long-term Assets Other	372,488
Long-term Assets (calculated)	538,554
+/-	9,174

Liabilities & Shareholders' Equity

Total Current Liabilities	9,258
Long-term Liabilities	251,932
Total Stockholder Equity	414,520

Total Current Liabilities

Total Current Liabilities (as reported)	9,258
Short-term Debt	925
Accounts payable	8,333
Other Current Liabilities	-925
Total Current Liabilities (calculated)	8,333
+/-	925

Long-term Liabilities

Long-term Liabilities (as reported)	251,932
Long term Debt	178,705
Long-term Liabilities Other	2,362
Long-term Liabilities (calculated)	181,067
+/-	70,865

Total Stockholder Equity

Total Stockholder Equity (as reported)	414,520
Common Stock	948
Retained Earnings	345,882
Accumulated Other Comprehensive Income	35
Other Stockholders Equity	67,655
Total Stockholder Equity (calculated)	414,520
+/-	0

Other

Capital Stock	948
Cash and Short Term Investments	158,415
Common Stock Shares Outstanding	9,451
Current Deferred Revenue	925
Liabilities and Stockholders Equity	709,166
Net Debt	20,290
Net Invested Capital	593,225
Net Working Capital	152,180
Short Long Term Debt Total	178,705

Balance Sheet

Currency in USD. All numbers in thousands.

Trend

2023-12-31

2023-09-30

2023-06-30

2023-03-31

2022-12-31

2022-09-30

2022-06-30

2022-03-31

2021-12-31

2021-09-30

2021-06-30

2021-03-31

2020-12-31

2020-09-30

2020-06-30

2020-03-31

2019-12-31

2019-09-30

2019-06-30

2019-03-31

2018-12-31

2018-09-30

2018-06-30

2018-03-31

2017-12-31

2017-09-30

2017-06-30

2017-03-31

2016-12-31

2016-09-30

2016-06-30

2016-03-31

2015-12-31

2015-09-30

2015-06-30

2015-03-31

2014-12-31

2014-09-30

2014-06-30

2014-03-31

2013-12-31

2013-09-30

2013-06-30

2013-03-31

2012-12-31

2012-09-30

2012-06-30

2012-03-31

2011-12-31

2011-09-30

2011-06-30

2011-03-31

2010-12-31

2010-09-30

2010-06-30

2010-03-31

2009-12-31

2009-09-30

2009-06-30

2009-03-31

2008-12-31

2008-09-30

2008-06-30

2008-03-31

2007-12-31

2007-09-30

2007-06-30

2007-03-31

2006-12-31

2006-09-30

2006-06-30

2006-03-31

2005-12-31

2005-09-30

2005-06-30

2005-03-31

2004-12-31

2004-09-30

2004-06-30

2004-03-31

2003-12-31

2003-09-30

2003-06-30

2003-03-31

2002-12-31

2002-09-30

2002-06-30

2002-03-31

2001-12-31

2001-09-30

2001-06-30

2001-03-31

2000-12-31

2000-09-30

2000-06-30

2000-03-31

1999-12-31

1999-09-30

1999-06-30

1999-03-31

1998-12-31

1998-09-30

1998-06-30

1998-03-31

1997-12-31

1997-09-30

1997-06-30

1997-03-31

1996-12-31

1996-09-30

1996-06-30

1996-03-31

1995-12-31

1995-09-30

1995-06-30

1995-03-31

1994-12-31

1994-09-30

1994-06-30

1994-03-31

1993-12-31

1993-09-30

1993-06-30

1993-03-31

1992-12-31

1992-09-30

1992-06-30

1992-03-31

1991-12-31

1991-09-30

1991-06-30

1991-03-31

1990-12-31

1990-09-30

1990-06-30

1990-03-31

1989-12-31

1989-09-30

1989-06-30

1989-03-31

1988-12-31

1988-09-30

1988-06-30

1988-03-31

1987-12-31

1987-09-30

1987-06-30

1987-03-31

1986-12-31

1986-09-30

1986-06-30

1986-03-31

1985-12-31

1985-09-30

> Total Assets

18,100
0
0
0
64,200
0
0
0
63,400
0
0
0
67,000
0
0
72,400
72,200
82,800
86,000
85,700
85,900
86,300
87,100
86,200
84,500
87,100
86,600
85,800
86,400
88,600
89,100
89,500
89,000
91,100
91,200
92,400
91,800
93,800
99,300
101,300
101,400
105,400
107,600
107,500
107,036
107,000
109,600
112,100
116,582
117,100
117,600
121,400
123,965
125,700
129,600
132,400
138,655
144,772
145,585
148,088
148,011
150,246
150,497
149,639
152,759
153,686
146,259
150,068
155,463
167,602
164,247
164,419
165,216
164,238
168,427
182,835
185,394
181,704
184,605
186,244
193,715
204,917
209,141
212,507
219,215
226,726
225,700
223,226
253,530
255,641
252,757
255,385
262,040
259,439
258,942
257,586
256,854
253,208
253,911
254,919
257,712
260,831
260,907
266,477
266,390
267,856
268,543
272,352
275,705
276,694
278,304
283,517
287,093
303,669
299,905
304,363
313,071
312,410
252,085
249,441
252,621
257,109
256,142
255,582
265,676
266,560
269,517
271,210
416,092
418,734
417,984
549,944
507,259
505,488
506,123
535,147
536,297
538,148
534,699
534,117
536,130
535,733
680,031
681,252
678,753
678,190
674,867
677,040
676,990
701,084
699,599
699,896
701,157
709,166

709,166

701,157

699,896

699,599

701,084

676,990

677,040

674,867

678,190

678,753

681,252

680,031

535,733

536,130

534,117

534,699

538,148

536,297

535,147

506,123

505,488

507,259

549,944

417,984

418,734

416,092

271,210

269,517

266,560

265,676

255,582

256,142

257,109

252,621

249,441

252,085

312,410

313,071

304,363

299,905

303,669

287,093

283,517

278,304

276,694

275,705

272,352

268,543

267,856

266,390

266,477

260,907

260,831

257,712

254,919

253,911

253,208

256,854

257,586

258,942

259,439

262,040

255,385

252,757

255,641

253,530

223,226

225,700

226,726

219,215

212,507

209,141

204,917

193,715

186,244

184,605

181,704

185,394

182,835

168,427

164,238

165,216

164,419

164,247

167,602

155,463

150,068

146,259

153,686

152,759

149,639

150,497

150,246

148,011

148,088

145,585

144,772

138,655

132,400

129,600

125,700

123,965

121,400

117,600

117,100

116,582

112,100

109,600

107,000

107,036

107,500

107,600

105,400

101,400

101,300

99,300

93,800

91,800

92,400

91,200

91,100

89,000

89,500

89,100

88,600

86,400

85,800

86,600

87,100

84,500

86,200

87,100

86,300

85,900

85,700

86,000

82,800

72,200

72,400

67,000

63,400

64,200

18,100

> Total Current Assets

3,400
0
0
0
5,500
0
0
0
5,500
0
0
0
4,400
0
0
4,400
4,500
7,400
6,600
6,400
6,500
7,000
6,900
6,800
6,100
6,400
5,900
6,300
6,300
6,700
6,600
7,000
7,200
7,400
7,400
7,800
7,700
7,800
7,600
8,200
8,500
8,500
8,300
8,100
8,003
8,000
8,400
8,100
8,549
8,800
8,500
9,000
10,073
10,000
11,300
11,300
14,161
16,052
14,268
15,635
15,089
16,752
18,051
14,982
16,248
18,409
12,033
10,676
11,490
13,711
11,963
12,314
13,965
14,875
25,066
29,527
30,066
14,303
13,959
14,576
19,569
16,662
16,786
16,882
17,412
18,927
18,448
16,458
44,486
42,695
33,759
33,923
28,863
21,085
21,862
33,710
29,883
25,761
25,781
28,097
31,772
29,509
35,527
42,156
34,694
33,495
35,228
25,572
26,919
24,017
31,160
25,862
21,676
24,029
22,841
23,117
24,824
23,726
12,983
11,555
11,233
6,607
6,919
9,260
5,644
5,272
7,712
8,085
10,000
13,150
15,319
314,875
266,888
201,656
191,397
227,737
219,976
165,760
161,726
166,519
167,625
155,162
175,120
176,169
171,351
169,106
167,663
162,256
147,725
180,316
176,154
170,131
169,809
161,438

161,438

169,809

170,131

176,154

180,316

147,725

162,256

167,663

169,106

171,351

176,169

175,120

155,162

167,625

166,519

161,726

165,760

219,976

227,737

191,397

201,656

266,888

314,875

15,319

13,150

10,000

8,085

7,712

5,272

5,644

9,260

6,919

6,607

11,233

11,555

12,983

23,726

24,824

23,117

22,841

24,029

21,676

25,862

31,160

24,017

26,919

25,572

35,228

33,495

34,694

42,156

35,527

29,509

31,772

28,097

25,781

25,761

29,883

33,710

21,862

21,085

28,863

33,923

33,759

42,695

44,486

16,458

18,448

18,927

17,412

16,882

16,786

16,662

19,569

14,576

13,959

14,303

30,066

29,527

25,066

14,875

13,965

12,314

11,963

13,711

11,490

10,676

12,033

18,409

16,248

14,982

18,051

16,752

15,089

15,635

14,268

16,052

14,161

11,300

10,000

10,073

9,000

8,500

8,800

8,549

8,100

8,400

8,000

8,003

8,100

8,300

8,500

8,200

7,600

7,800

7,700

7,800

7,400

7,200

7,000

6,600

6,700

6,300

5,900

6,400

6,100

6,800

6,900

7,000

6,500

6,400

6,600

7,400

4,500

4,400

5,500

3,400

Cash And Cash Equivalents

200
0
0
0
1,500
0
0
0
1,300
0
0
0
100
0
0
200
100
500
100
200
100
200
100
300
500
200
200
400
400
200
300
300
400
200
200
1,100
800
800
100
200
400
300
200
300
313
400
300
200
429
200
300
300
663
600
2,100
2,200
2,593
3,139
376
1,478
633
817
375
386
440
6,951
439
108
529
203
687
1,572
2,552
3,123
13,322
18,079
16,752
359
268
2,057
2,966
371
481
658
154
576
358
861
26,944
24,732
8,428
15,916
7,778
5,318
7,788
12,181
15,803
12,280
12,410
15,968
17,151
15,419
16,624
22,760
21,026
19,050
20,037
11,838
6,713
1,440
4,527
742
502
579
1,132
614
1,013
895
691
739
419
1,174
1,175
3,469
1,074
0
106
0
2,630
4,524
6,961
32,849
34,782
22,547
29,641
56,169
69,246
26,607
11,375
30,742
46,289
73,909
116,843
138,154
162,881
161,521
164,523
159,262
144,783
177,497
173,299
166,537
166,028
158,415

158,415

166,028

166,537

173,299

177,497

144,783

159,262

164,523

161,521

162,881

138,154

116,843

73,909

46,289

30,742

11,375

26,607

69,246

56,169

29,641

22,547

34,782

32,849

6,961

4,524

2,630

106

1,074

3,469

1,175

1,174

419

739

691

895

1,013

614

1,132

579

502

742

4,527

1,440

6,713

11,838

20,037

19,050

21,026

22,760

16,624

15,419

17,151

15,968

12,410

12,280

15,803

12,181

7,788

5,318

7,778

15,916

8,428

24,732

26,944

861

358

576

154

658

481

371

2,966

2,057

268

359

16,752

18,079

13,322

3,123

2,552

1,572

687

203

529

108

439

6,951

440

386

375

817

633

1,478

376

3,139

2,593

2,200

2,100

600

663

300

200

429

200

300

400

313

300

200

300

400

200

100

800

1,100

200

400

300

200

400

200

500

300

100

200

100

200

100

500

100

200

100

1,300

1,500

200

Short-term Investments

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,795
0
0
0
16,553
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,918
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,569
1,570
220
220
61
26
26
26
0
1,174
1,175
0
0
0
0
0
186
333
269
278,573
191,288
165,212
148,778
122,183
115,308
137,867
148,667
130,058
104,624
75,609
51,171
32,129
4,315
4,317
400,863
414,444
422,991
424,366
280,757
273,728
274,621
0

274,621

273,728

280,757

424,366

422,991

414,444

400,863

4,317

4,315

32,129

51,171

75,609

104,624

130,058

148,667

137,867

115,308

122,183

148,778

165,212

191,288

278,573

269

333

186

1,175

1,174

220

1,570

1,569

6,918

16,553

1,795

Net Receivables

1,700
0
0
0
2,700
0
0
0
2,600
0
0
0
2,800
0
0
2,600
2,400
3,300
3,200
3,100
3,400
3,200
3,500
3,500
2,800
3,200
2,900
3,400
3,100
3,200
3,200
3,600
3,700
3,800
4,000
4,200
4,400
4,200
4,700
5,300
5,600
5,200
5,600
5,700
5,300
5,100
5,600
5,600
5,531
5,700
5,600
6,400
6,510
6,500
6,400
6,500
8,451
9,862
10,904
11,872
10,770
12,248
14,840
12,260
9,479
7,627
8,692
7,535
7,351
7,709
8,307
7,881
7,332
7,967
8,563
8,713
9,123
8,864
9,382
8,605
11,731
10,570
10,906
10,851
11,761
11,584
12,157
10,603
10,983
10,250
19,175
12,460
11,774
8,920
7,551
5,956
6,444
7,089
7,565
7,692
8,108
8,257
7,937
9,215
6,795
8,604
9,919
9,345
9,756
13,381
14,381
13,912
13,942
15,420
15,782
14,195
13,026
12,855
7,568
5,999
5,988
5,433
5,744
5,791
5,644
5,272
7,606
8,085
7,184
8,293
8,089
1,243
3,354
10,471
9,702
28,448
28,656
1,100
1,495
1,980
1,453
5,448
6,572
5,202
3,653
2,516
2,592
2,229
2,360
2,022
2,270
2,771
3,135
1,383

1,383

3,135

2,771

2,270

2,022

2,360

2,229

2,592

2,516

3,653

5,202

6,572

5,448

1,453

1,980

1,495

1,100

28,656

28,448

9,702

10,471

3,354

1,243

8,089

8,293

7,184

8,085

7,606

5,272

5,644

5,791

5,744

5,433

5,988

5,999

7,568

12,855

13,026

14,195

15,782

15,420

13,942

13,912

14,381

13,381

9,756

9,345

9,919

8,604

6,795

9,215

7,937

8,257

8,108

7,692

7,565

7,089

6,444

5,956

7,551

8,920

11,774

12,460

19,175

10,250

10,983

10,603

12,157

11,584

11,761

10,851

10,906

10,570

11,731

8,605

9,382

8,864

9,123

8,713

8,563

7,967

7,332

7,881

8,307

7,709

7,351

7,535

8,692

7,627

9,479

12,260

14,840

12,248

10,770

11,872

10,904

9,862

8,451

6,500

6,400

6,500

6,510

6,400

5,600

5,700

5,531

5,600

5,100

5,300

5,700

5,600

5,200

5,600

5,300

4,700

4,200

4,400

4,200

4,000

3,800

3,700

3,600

3,200

3,100

3,400

2,900

3,200

2,800

3,500

3,200

3,400

3,100

3,200

3,300

2,400

2,600

2,800

2,600

2,700

1,700

Inventory

500
0
0
0
500
0
0
0
700
0
0
0
500
0
0
600
600
800
700
700
700
700
700
600
800
800
700
700
700
700
700
700
700
700
600
600
600
700
600
600
500
500
400
400
502
500
500
500
469
500
500
400
552
500
600
800
503
615
634
619
650
684
677
713
570
575
647
895
633
5,653
2,865
2,501
670
590
587
606
642
669
659
716
799
845
769
755
854
772
744
681
743
802
923
951
891
709
722
600
616
682
653
676
665
969
1,115
1,038
1,121
989
1,050
970
843
988
1,013
951
881
870
857
903
895
888
0
0
0
-5,039
-1,175
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
176,739
170,954
170,455
0

170,455

170,954

176,739

-1,175

-5,039

888

895

903

857

870

881

951

1,013

988

843

970

1,050

989

1,121

1,038

1,115

969

665

676

653

682

616

600

722

709

891

951

923

802

743

681

744

772

854

755

769

845

799

716

659

669

642

606

587

590

670

2,501

2,865

5,653

633

895

647

575

570

713

677

684

650

619

634

615

503

800

600

500

552

400

500

469

500

502

400

500

600

700

600

700

800

600

700

800

600

500

700

500

Other Current Assets

1,000
0
0
0
800
0
0
0
900
0
0
0
1,000
0
0
1,000
1,400
2,800
2,600
2,400
2,300
2,900
2,600
2,400
2,000
2,200
2,100
1,800
2,100
2,600
2,400
2,400
2,400
2,700
2,400
1,900
1,900
2,100
2,200
2,100
2,000
2,500
2,100
1,700
1,888
2,000
2,000
1,800
2,120
2,400
2,100
1,900
2,348
2,400
2,200
1,800
2,614
-287
-290
-498
3,036
-708
-1,195
-1,143
1,191
-473
-753
-522
2,977
146
104
360
3,411
-578
-590
-624
3,549
-627
-507
-436
1,291
4,876
4,630
4,618
4,643
5,995
5,189
4,313
5,816
6,911
5,233
4,596
1,144
6,847
5,801
11,238
1,519
1,601
1,281
748
542
533
9,851
9,143
5,752
4,852
4,222
3,419
9,607
8,208
7,050
7,138
6,351
1,316
1,319
4,340
9,890
4,609
4,724
4,817
4,826
5,039
1,175
12,018
12,156
0
10,580
9,988
186
333
269
280,783
37,464
3,426
3,276
20,937
6,766
186
189
3,739
15,259
196
534
684
502
752
548
765
582
797
-176,154
-170,131
-169,809
-159,798

-159,798

-169,809

-170,131

-176,154

797

582

765

548

752

502

684

534

196

15,259

3,739

189

186

6,766

20,937

3,276

3,426

37,464

280,783

269

333

186

9,988

10,580

12,156

12,018

1,175

5,039

4,826

4,817

4,724

4,609

9,890

4,340

1,319

1,316

6,351

7,138

7,050

8,208

9,607

3,419

4,222

4,852

5,752

9,143

9,851

533

542

748

1,281

1,601

1,519

11,238

5,801

6,847

1,144

4,596

5,233

6,911

5,816

4,313

5,189

5,995

4,643

4,618

4,630

4,876

1,291

-436

-507

-627

3,549

-624

-590

-578

3,411

360

104

146

2,977

-522

-753

-473

1,191

-1,143

-1,195

-708

3,036

-498

-290

-287

2,614

1,800

2,200

2,400

2,348

1,900

2,100

2,400

2,120

1,800

2,000

1,888

1,700

2,100

2,500

2,000

2,100

2,200

2,100

1,900

2,400

2,700

2,400

2,600

2,100

1,800

2,100

2,200

2,000

2,400

2,600

2,900

2,300

2,400

2,600

2,800

1,400

1,000

900

800

1,000

> Long-term Assets

14,700
0
0
0
58,700
0
0
0
57,900
0
0
0
62,600
0
0
68,000
67,700
75,400
79,400
79,300
79,400
79,300
80,200
79,400
78,400
80,700
80,700
79,500
80,100
81,900
82,500
82,500
81,800
83,700
83,800
84,600
84,100
86,000
91,700
93,100
92,900
96,900
99,300
99,400
99,033
99,000
101,200
104,000
108,033
108,300
109,100
112,400
113,892
115,700
118,300
121,100
124,494
128,720
131,317
132,453
132,922
133,494
132,446
134,657
136,511
135,277
134,226
139,392
143,973
153,891
152,284
152,105
151,251
149,363
143,361
153,308
155,328
167,401
170,646
171,668
174,146
188,255
192,355
195,625
201,803
207,799
207,252
206,768
209,044
212,946
218,998
221,462
233,177
238,354
237,080
223,876
226,971
227,447
228,130
226,822
225,940
231,322
225,380
224,321
231,696
234,361
233,315
246,780
248,786
252,677
247,144
257,655
265,417
279,640
277,064
281,246
288,247
288,684
239,102
237,886
241,388
250,502
249,223
246,322
260,032
261,288
261,805
263,125
406,092
405,584
402,665
235,069
240,371
303,832
314,726
307,410
316,321
372,388
372,973
367,598
368,505
380,571
504,911
505,083
507,402
509,084
507,204
514,784
529,265
520,768
523,445
529,765
531,348
547,728

547,728

531,348

529,765

523,445

520,768

529,265

514,784

507,204

509,084

507,402

505,083

504,911

380,571

368,505

367,598

372,973

372,388

316,321

307,410

314,726

303,832

240,371

235,069

402,665

405,584

406,092

263,125

261,805

261,288

260,032

246,322

249,223

250,502

241,388

237,886

239,102

288,684

288,247

281,246

277,064

279,640

265,417

257,655

247,144

252,677

248,786

246,780

233,315

234,361

231,696

224,321

225,380

231,322

225,940

226,822

228,130

227,447

226,971

223,876

237,080

238,354

233,177

221,462

218,998

212,946

209,044

206,768

207,252

207,799

201,803

195,625

192,355

188,255

174,146

171,668

170,646

167,401

155,328

153,308

143,361

149,363

151,251

152,105

152,284

153,891

143,973

139,392

134,226

135,277

136,511

134,657

132,446

133,494

132,922

132,453

131,317

128,720

124,494

121,100

118,300

115,700

113,892

112,400

109,100

108,300

108,033

104,000

101,200

99,000

99,033

99,400

99,300

96,900

92,900

93,100

91,700

86,000

84,100

84,600

83,800

83,700

81,800

82,500

81,900

80,100

79,500

80,700

78,400

79,400

80,200

79,300

79,400

79,300

79,400

75,400

67,700

68,000

62,600

57,900

58,700

14,700

Property Plant Equipment

14,700
0
0
0
52,600
0
0
0
51,100
0
0
0
55,700
0
0
61,200
60,900
65,500
69,600
69,500
69,700
69,800
70,700
69,800
69,000
71,300
71,500
70,500
71,100
73,000
72,600
73,300
72,700
74,200
74,400
75,200
74,700
76,600
82,200
83,800
83,300
87,300
89,900
90,100
90,058
90,000
92,100
94,700
95,018
99,500
100,100
103,300
104,970
106,900
109,500
111,900
115,369
119,471
122,187
123,114
124,026
124,709
123,584
125,589
131,170
129,798
128,688
133,760
138,367
148,184
146,415
146,273
145,262
143,164
137,102
146,922
149,011
160,624
163,782
164,876
164,936
179,066
182,721
185,997
192,073
192,298
191,741
190,921
192,523
195,895
202,783
204,997
210,760
216,002
214,793
201,607
199,013
199,674
200,746
199,640
198,116
204,513
205,211
207,172
208,988
211,392
210,161
223,085
228,021
235,725
229,686
233,715
241,413
248,860
246,251
247,361
249,610
249,717
206,429
206,006
207,205
215,939
215,244
207,764
220,616
224,247
226,229
228,774
374,609
375,604
381,331
211,047
213,888
206,553
218,983
211,365
210,946
202,187
209,598
206,540
199,499
212,291
354,636
355,539
357,855
360,387
361,452
372,524
378,547
377,340
375,792
373,987
373,712
0

373,712

373,987

375,792

377,340

378,547

372,524

361,452

360,387

357,855

355,539

354,636

212,291

199,499

206,540

209,598

202,187

210,946

211,365

218,983

206,553

213,888

211,047

381,331

375,604

374,609

228,774

226,229

224,247

220,616

207,764

215,244

215,939

207,205

206,006

206,429

249,717

249,610

247,361

246,251

248,860

241,413

233,715

229,686

235,725

228,021

223,085

210,161

211,392

208,988

207,172

205,211

204,513

198,116

199,640

200,746

199,674

199,013

201,607

214,793

216,002

210,760

204,997

202,783

195,895

192,523

190,921

191,741

192,298

192,073

185,997

182,721

179,066

164,936

164,876

163,782

160,624

149,011

146,922

137,102

143,164

145,262

146,273

146,415

148,184

138,367

133,760

128,688

129,798

131,170

125,589

123,584

124,709

124,026

123,114

122,187

119,471

115,369

111,900

109,500

106,900

104,970

103,300

100,100

99,500

95,018

94,700

92,100

90,000

90,058

90,100

89,900

87,300

83,300

83,800

82,200

76,600

74,700

75,200

74,400

74,200

72,700

73,300

72,600

73,000

71,100

70,500

71,500

71,300

69,000

69,800

70,700

69,800

69,700

69,500

69,600

65,500

60,900

61,200

55,700

51,100

52,600

14,700

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
1,328
1,328
0
0
1,288
0
0
0
1,248
0
0
0
1,207
1,197
1,187
1,177
1,167
1,157
1,147
1,137
1,127
1,117
1,107
1,097
1,087
0
0
0
1,087
0
0
0
1,087
0
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
3,431
3,431
3,431
3,431
3,431
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

3,431

1,087

1,097

1,107

1,117

1,127

1,137

1,147

1,157

1,167

1,177

1,187

1,197

1,207

1,248

1,288

1,328

Long Term Investments

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,683
7,412
7,473
7,470
7,523
7,521
7,543
7,537
13,363
13,406
13,497
13,550
13,606
18,537
18,640
237,098
236,848
238,347
242,413
241,775
239,209
251,646
22,901
255,637
257,507
395,130
396,186
394,753
233,663
430,266
467,816
462,055
428,485
430,076
508,886
520,189
159,779
471,709
167,071
549,707
144,938
145,975
145,443
143,005
512,179
147,703
140,525
520,469
526,574
154,025
166,066

166,066

154,025

526,574

520,469

140,525

147,703

512,179

143,005

145,443

145,975

144,938

549,707

167,071

471,709

159,779

520,189

508,886

430,076

428,485

462,055

467,816

430,266

233,663

394,753

396,186

395,130

257,507

255,637

22,901

251,646

239,209

241,775

242,413

238,347

236,848

237,098

18,640

18,537

13,606

13,550

13,497

13,406

13,363

7,537

7,543

7,521

7,523

7,470

7,473

7,412

7,683

Intangible Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,600
1,600
1,600
1,500
1,600
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,500
1,400
1,400
1,400
1,400
1,400
1,400
1,400
1,400
1,400
1,300
1,300
0
1,300
1,300
1,300
0
1,300
1,300
1,300
0
1,200
1,200
1,200
0
0
0
0
0
0
0
0
1,127
1,117
1,107
1,097
1,087
0
0
0
1,087
0
0
0
1,087
0
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,087
1,817
3,431
3,431
3,431
8,037
3,431
74
59
578
30
25
20
1,638
0
5
4
2
3,330
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

3,330

1,638

578

3,431

8,037

3,431

1,817

1,087

1,097

1,107

1,117

1,127

1,200

1,300

1,400

1,500

1,600

1,500

1,600

Other Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,456
3,665
3,680
3,699
3,776
3,972
4,081
4,259
4,370
4,464
4,559
5,707
5,869
5,832
4,859
6,199
6,259
6,386
5,224
6,777
6,864
6,792
8,117
8,096
8,541
8,535
8,637
14,347
14,357
14,573
15,247
17,051
16,215
15,236
15,499
15,434
15,369
15,336
21,025
20,840
20,451
20,249
20,700
19,961
19,129
16,109
15,860
16,121
16,306
16,847
17,125
17,610
17,767
24,320
24,320
31,038
31,066
31,341
36,113
36,436
30,065
29,365
31,703
27,257
26,673
31,252
32,240
29,865
28,400
27,175
24,307
22,804
12,717
2,001
1,987
1,281
5,205
1,567
2,101
1,923
2,108
1,936
1,950
461,528
6,907
5,051
677,762
54,486
108,376
101,911
107,686
98,055
0
463,984
0
709,166

709,166

463,984

98,055

107,686

101,911

108,376

54,486

677,762

5,051

6,907

461,528

1,950

1,936

2,108

1,923

2,101

1,567

5,205

1,281

1,987

2,001

12,717

22,804

24,307

27,175

28,400

29,865

32,240

31,252

26,673

27,257

31,703

29,365

30,065

36,436

36,113

31,341

31,066

31,038

24,320

17,767

17,610

17,125

16,847

16,306

16,121

15,860

16,109

19,129

19,961

20,700

20,249

20,451

20,840

21,025

15,336

15,369

15,434

15,499

15,236

16,215

17,051

15,247

14,573

14,357

14,347

8,637

8,535

8,541

8,096

8,117

6,792

6,864

6,777

5,224

6,386

6,259

6,199

4,859

5,832

5,869

5,707

4,559

4,464

4,370

4,259

4,081

3,972

3,776

3,699

3,680

3,665

3,456

Deferred Long Term Asset Charges

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,528
5,653
7,592
7,914
7,173
6,436
8,208
0
5,989
5,436
10,781
9,217
7,729
1,228
942
773
990
645
1,079
890
967
791
921
707
5,866
4,092
3,047
0
2,212
2,065
2,469
2,343
2,410
2,620
0
0

2,620

2,410

2,343

2,469

2,065

2,212

3,047

4,092

5,866

707

921

791

967

890

1,079

645

990

773

942

1,228

7,729

9,217

10,781

5,436

5,989

8,208

6,436

7,173

7,914

7,592

5,653

6,528

> Total Liabilities

7,700
0
0
0
15,100
0
0
0
11,900
0
0
0
13,700
0
0
18,100
17,500
28,300
31,400
30,400
30,900
31,500
32,100
30,500
28,000
30,000
29,200
27,700
27,800
29,300
29,300
29,500
29,000
30,400
31,200
31,100
32,400
33,800
39,200
40,400
39,800
43,000
45,900
45,600
45,142
43,900
47,100
49,500
52,848
52,200
51,400
54,000
55,210
56,000
58,000
60,300
65,963
71,799
72,733
74,132
74,198
77,501
77,210
75,194
79,647
79,256
70,395
72,516
76,303
89,887
85,910
88,059
87,187
84,856
82,757
86,288
87,307
81,560
82,438
81,753
85,814
94,991
96,693
97,276
101,163
106,109
100,825
95,445
123,069
124,440
122,161
121,662
124,685
120,193
117,832
116,303
114,446
109,091
107,830
106,140
105,656
102,889
100,873
103,624
101,943
100,921
98,895
99,850
100,987
97,786
96,165
98,169
94,447
108,187
101,047
101,568
106,756
102,785
74,198
69,397
70,279
66,322
62,908
61,585
69,577
67,740
68,425
66,724
161,874
154,152
152,586
163,565
118,888
122,233
121,521
144,146
146,083
146,503
145,807
148,316
148,824
154,180
252,396
252,967
251,823
252,940
250,637
252,103
252,305
256,873
254,414
254,904
256,163
261,190

261,190

256,163

254,904

254,414

256,873

252,305

252,103

250,637

252,940

251,823

252,967

252,396

154,180

148,824

148,316

145,807

146,503

146,083

144,146

121,521

122,233

118,888

163,565

152,586

154,152

161,874

66,724

68,425

67,740

69,577

61,585

62,908

66,322

70,279

69,397

74,198

102,785

106,756

101,568

101,047

108,187

94,447

98,169

96,165

97,786

100,987

99,850

98,895

100,921

101,943

103,624

100,873

102,889

105,656

106,140

107,830

109,091

114,446

116,303

117,832

120,193

124,685

121,662

122,161

124,440

123,069

95,445

100,825

106,109

101,163

97,276

96,693

94,991

85,814

81,753

82,438

81,560

87,307

86,288

82,757

84,856

87,187

88,059

85,910

89,887

76,303

72,516

70,395

79,256

79,647

75,194

77,210

77,501

74,198

74,132

72,733

71,799

65,963

60,300

58,000

56,000

55,210

54,000

51,400

52,200

52,848

49,500

47,100

43,900

45,142

45,600

45,900

43,000

39,800

40,400

39,200

33,800

32,400

31,100

31,200

30,400

29,000

29,500

29,300

27,800

27,700

29,200

30,000

28,000

30,500

32,100

31,500

30,900

30,400

31,400

28,300

17,500

18,100

13,700

11,900

15,100

7,700

> Total Current Liabilities

2,000
0
0
0
3,400
0
0
0
3,200
0
0
0
4,000
0
0
4,700
4,300
7,000
6,600
6,800
7,500
8,500
7,200
7,800
6,000
8,300
7,600
7,200
7,100
9,000
9,100
8,500
8,200
9,700
8,400
8,100
10,300
9,900
8,900
6,900
7,200
12,400
14,300
10,600
9,595
8,200
11,000
13,500
11,063
10,500
9,800
11,900
9,479
15,400
16,100
19,100
13,555
14,627
15,824
17,573
17,498
15,957
15,910
14,025
16,728
6,647
7,284
11,504
11,972
10,074
9,185
10,245
11,220
9,590
16,963
19,265
23,099
12,604
13,974
13,257
16,221
14,438
15,532
18,965
18,192
18,474
15,894
16,317
20,228
23,258
20,663
21,218
23,263
19,798
18,416
22,753
22,367
18,241
18,131
17,820
18,095
16,388
15,331
19,213
18,232
18,457
16,851
19,377
20,165
17,811
16,517
18,729
20,982
20,077
17,395
19,670
21,927
18,775
18,190
15,399
17,190
10,898
9,161
7,964
17,048
17,205
16,012
14,612
17,336
9,907
9,250
50,282
4,733
3,860
2,925
3,060
2,337
3,725
2,766
5,433
3,825
4,177
4,005
5,437
4,176
6,506
4,134
5,436
5,522
6,248
3,683
4,230
5,422
9,258

9,258

5,422

4,230

3,683

6,248

5,522

5,436

4,134

6,506

4,176

5,437

4,005

4,177

3,825

5,433

2,766

3,725

2,337

3,060

2,925

3,860

4,733

50,282

9,250

9,907

17,336

14,612

16,012

17,205

17,048

7,964

9,161

10,898

17,190

15,399

18,190

18,775

21,927

19,670

17,395

20,077

20,982

18,729

16,517

17,811

20,165

19,377

16,851

18,457

18,232

19,213

15,331

16,388

18,095

17,820

18,131

18,241

22,367

22,753

18,416

19,798

23,263

21,218

20,663

23,258

20,228

16,317

15,894

18,474

18,192

18,965

15,532

14,438

16,221

13,257

13,974

12,604

23,099

19,265

16,963

9,590

11,220

10,245

9,185

10,074

11,972

11,504

7,284

6,647

16,728

14,025

15,910

15,957

17,498

17,573

15,824

14,627

13,555

19,100

16,100

15,400

9,479

11,900

9,800

10,500

11,063

13,500

11,000

8,200

9,595

10,600

14,300

12,400

7,200

6,900

8,900

9,900

10,300

8,100

8,400

9,700

8,200

8,500

9,100

9,000

7,100

7,200

7,600

8,300

6,000

7,800

7,200

8,500

7,500

6,800

6,600

7,000

4,300

4,700

4,000

3,200

3,400

2,000

Short-term Debt

1,400
0
0
0
2,200
0
0
0
700
0
0
0
1,100
0
0
1,000
1,000
1,800
2,300
1,900
2,400
4,100
3,200
3,100
1,800
1,900
3,700
2,600
2,100
4,000
5,300
3,800
2,800
5,300
3,300
2,300
4,300
3,800
4,400
2,300
2,100
7,400
8,800
5,700
3,833
3,900
4,800
6,500
4,418
4,500
4,500
5,800
2,133
8,400
8,900
12,200
3,625
6,242
8,249
8,661
6,396
5,620
8,736
6,658
8,777
1,234
1,257
1,287
1,311
1,335
1,361
1,518
1,545
1,948
8,090
4,445
7,716
1,835
1,867
1,903
2,432
2,466
2,507
2,517
2,576
2,622
2,655
2,702
3,762
3,825
3,888
3,953
4,019
4,085
4,154
4,223
4,293
4,366
4,438
4,512
4,588
4,664
4,742
4,822
4,902
4,984
5,068
5,152
5,239
5,327
5,375
4,557
4,311
4,383
4,456
4,530
4,534
4,537
15,353
12,793
12,674
7,244
5,977
4,384
11,268
11,445
11,364
11,199
11,114
4,463
4,248
88,720
53
53
244
252
334
328
366
362
89,027
4,248
4,248
686
178,371
178,409
178,446
178,483
178,520
178,557
881
873
0
925

925

873

881

178,557

178,520

178,483

178,446

178,409

178,371

686

4,248

89,027

362

366

328

334

252

244

88,720

4,248

4,463

11,114

11,199

11,364

11,445

11,268

4,384

5,977

7,244

12,674

12,793

15,353

4,537

4,534

4,530

4,456

4,383

4,311

4,557

5,375

5,327

5,239

5,152

5,068

4,984

4,902

4,822

4,742

4,664

4,588

4,512

4,438

4,366

4,293

4,223

4,154

4,085

4,019

3,953

3,888

3,825

3,762

2,702

2,655

2,622

2,576

2,517

2,507

2,466

2,432

1,903

1,867

1,835

7,716

4,445

8,090

1,948

1,545

1,518

1,361

1,335

1,311

1,287

1,257

1,234

8,777

6,658

8,736

5,620

6,396

8,661

8,249

6,242

3,625

12,200

8,900

8,400

2,133

5,800

4,500

4,418

6,500

4,800

3,900

3,833

5,700

8,800

7,400

2,100

2,300

4,400

3,800

4,300

2,300

3,300

5,300

2,800

3,800

5,300

4,000

2,100

2,600

3,700

1,900

1,800

3,100

3,200

4,100

2,400

1,900

2,300

1,800

1,000

1,100

700

2,200

1,400

Short Long Term Debt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
55,956
0
0
0
4,180
0
0
37,081
4,455
4,526
39,749
38,433
4,674
4,463
4,248
88,720
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

88,720

4,248

4,463

4,674

38,433

39,749

4,526

4,455

37,081

4,180

55,956

Accounts payable

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,400
1,300
2,600
1,600
1,700
1,900
1,900
1,500
1,400
1,400
3,200
1,000
1,500
1,200
1,900
1,400
1,700
2,100
1,700
2,000
2,200
1,800
3,600
1,900
1,800
1,600
2,100
2,200
1,100
1,779
1,600
2,300
2,600
2,427
1,900
1,900
2,400
2,776
3,000
3,500
2,600
5,565
3,819
2,735
3,458
5,572
4,438
2,826
2,486
3,627
1,886
2,461
4,162
5,771
4,684
3,172
2,577
4,734
3,443
4,075
3,459
3,072
3,928
3,376
3,457
5,674
5,591
4,152
5,341
5,670
6,110
4,404
4,371
5,408
5,931
6,783
6,753
7,663
4,803
3,326
2,584
2,822
2,151
2,774
2,618
3,384
2,926
3,143
4,098
3,948
4,868
3,590
5,225
5,266
5,003
3,660
5,527
7,290
7,306
6,119
8,266
7,318
5,775
2,472
2,570
3,456
1,809
1,966
3,259
4,344
3,747
4,000
3,213
4,825
4,370
5,870
3,072
2,829
3,545
3,299
3,490
2,927
2,431
1,653
2,155
3,052
3,635
3,478
4,976
3,706
6,137
3,810
4,815
4,720
5,971
3,169
3,153
3,689
8,333

8,333

3,689

3,153

3,169

5,971

4,720

4,815

3,810

6,137

3,706

4,976

3,478

3,635

3,052

2,155

1,653

2,431

2,927

3,490

3,299

3,545

2,829

3,072

5,870

4,370

4,825

3,213

4,000

3,747

4,344

3,259

1,966

1,809

3,456

2,570

2,472

5,775

7,318

8,266

6,119

7,306

7,290

5,527

3,660

5,003

5,266

5,225

3,590

4,868

3,948

4,098

3,143

2,926

3,384

2,618

2,774

2,151

2,822

2,584

3,326

4,803

7,663

6,753

6,783

5,931

5,408

4,371

4,404

6,110

5,670

5,341

4,152

5,591

5,674

3,457

3,376

3,928

3,072

3,459

4,075

3,443

4,734

2,577

3,172

4,684

5,771

4,162

2,461

1,886

3,627

2,486

2,826

4,438

5,572

3,458

2,735

3,819

5,565

2,600

3,500

3,000

2,776

2,400

1,900

2,427

2,600

2,300

1,600

1,779

1,100

2,200

2,100

1,600

1,800

1,900

3,600

1,800

2,200

2,000

1,700

2,100

1,700

1,400

1,900

1,200

1,500

1,000

3,200

1,400

1,500

1,900

1,700

1,600

2,600

1,300

1,400

Other Current Liabilities

600
0
0
0
1,200
0
0
0
2,500
0
0
0
2,900
0
0
2,300
2,000
2,600
2,700
3,200
3,200
2,500
2,500
3,300
2,800
3,200
2,900
3,100
3,800
3,100
2,400
3,000
3,300
2,700
2,600
2,700
2,300
2,400
2,600
2,800
2,700
2,900
3,300
3,800
3,983
2,600
3,900
4,100
4,218
3,100
2,800
3,200
4,570
2,800
3,400
3,900
4,365
4,566
4,840
5,454
5,530
5,899
4,348
4,881
4,324
3,527
3,566
6,055
2,107
4,055
4,652
6,150
2,314
4,199
4,798
11,361
2,188
6,841
3,153
7,897
8,115
6,381
8,873
11,107
9,946
9,742
8,835
9,244
11,058
13,502
9,992
10,512
11,581
10,910
10,936
5,829
3,660
3,375
2,833
1,726
1,327
1,610
160
112
34
33
31
20
9,660
7,481
7,482
8,645
9,381
8,388
6,820
6,874
10,075
8,463
-365
-36
-1,060
1,039
788
275
13
887
-648
-200
-1,397
-1,074
4,411
-41,536
1,872
288
2,094
2,202
1,506
504
400
2,651
164
-542
0
0
3,706
-1,103
3,810
398
456
18
313
186
704
-925

-925

704

186

313

456

398

3,810

-1,103

3,706

-542

164

2,651

400

504

1,506

2,202

2,094

288

1,872

-41,536

4,411

-1,074

-1,397

-200

-648

887

275

788

1,039

-1,060

-36

-365

8,463

10,075

6,874

6,820

8,388

9,381

8,645

7,482

7,481

9,660

112

160

1,610

1,327

1,726

2,833

3,375

3,660

5,829

10,936

10,910

11,581

10,512

9,992

13,502

11,058

9,244

8,835

9,742

9,946

11,107

8,873

6,381

8,115

7,897

3,153

6,841

2,188

11,361

4,798

4,199

2,314

6,150

4,652

4,055

2,107

6,055

3,566

3,527

4,324

4,881

4,348

5,899

5,530

5,454

4,840

4,566

4,365

3,900

3,400

2,800

4,570

3,200

2,800

3,100

4,218

4,100

3,900

2,600

3,983

3,800

3,300

2,900

2,700

2,800

2,600

2,400

2,300

2,700

2,600

2,700

3,300

3,000

2,400

3,100

3,800

3,100

2,900

3,200

2,800

3,300

2,500

3,200

2,700

2,600

2,000

2,300

2,900

2,500

1,200

600

> Long-term Liabilities

5,700
0
0
0
11,700
0
0
0
8,700
0
0
0
9,700
0
0
13,400
13,200
21,300
24,800
23,600
23,400
23,000
24,900
22,700
22,000
21,700
21,600
20,500
20,700
20,300
20,200
21,000
20,800
20,700
22,800
23,000
22,100
23,900
30,300
33,500
32,600
30,600
31,600
35,000
35,547
35,700
36,100
36,000
41,785
41,700
41,600
42,100
45,731
40,600
41,900
41,200
52,408
57,172
56,909
56,559
56,700
61,544
61,300
61,169
62,919
72,609
63,111
61,012
64,331
79,813
76,725
77,814
75,967
75,266
65,794
67,023
64,208
68,956
68,464
68,496
69,593
80,553
81,161
78,311
82,971
87,635
84,931
79,128
102,841
101,182
101,498
100,444
101,422
100,395
99,416
93,550
92,079
90,850
89,699
88,320
87,561
86,501
85,542
84,411
83,711
82,464
82,044
80,473
80,822
79,975
79,648
79,440
73,465
88,110
83,652
81,898
84,829
84,010
56,008
53,998
53,089
55,424
53,747
53,621
52,529
50,535
52,413
52,112
144,538
144,245
143,336
113,283
114,155
118,373
118,596
141,086
143,746
142,778
143,041
142,883
144,999
150,003
248,391
247,530
247,647
246,434
246,503
246,667
246,783
250,625
250,731
250,674
250,741
251,932

251,932

250,741

250,674

250,731

250,625

246,783

246,667

246,503

246,434

247,647

247,530

248,391

150,003

144,999

142,883

143,041

142,778

143,746

141,086

118,596

118,373

114,155

113,283

143,336

144,245

144,538

52,112

52,413

50,535

52,529

53,621

53,747

55,424

53,089

53,998

56,008

84,010

84,829

81,898

83,652

88,110

73,465

79,440

79,648

79,975

80,822

80,473

82,044

82,464

83,711

84,411

85,542

86,501

87,561

88,320

89,699

90,850

92,079

93,550

99,416

100,395

101,422

100,444

101,498

101,182

102,841

79,128

84,931

87,635

82,971

78,311

81,161

80,553

69,593

68,496

68,464

68,956

64,208

67,023

65,794

75,266

75,967

77,814

76,725

79,813

64,331

61,012

63,111

72,609

62,919

61,169

61,300

61,544

56,700

56,559

56,909

57,172

52,408

41,200

41,900

40,600

45,731

42,100

41,600

41,700

41,785

36,000

36,100

35,700

35,547

35,000

31,600

30,600

32,600

33,500

30,300

23,900

22,100

23,000

22,800

20,700

20,800

21,000

20,200

20,300

20,700

20,500

21,600

21,700

22,000

22,700

24,900

23,000

23,400

23,600

24,800

21,300

13,200

13,400

9,700

8,700

11,700

5,700

Long term Debt Total

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
63,626
62,370
61,093
59,794
58,474
57,131
55,766
54,419
53,998
45,593
60,215
55,173
53,131
58,704
56,452
38,135
37,082
36,011
34,924
33,820
32,697
31,557
0
28,385
27,234
103,999
113,854
112,983
88,720
88,755
88,789
88,823
88,857
88,891
88,925
88,959
88,993
89,027
89,964
178,321
178,334
178,371
0
178,446
178,483
178,520
178,557
178,594
178,631
0
0

178,631

178,594

178,557

178,520

178,483

178,446

178,371

178,334

178,321

89,964

89,027

88,993

88,959

88,925

88,891

88,857

88,823

88,789

88,755

88,720

112,983

113,854

103,999

27,234

28,385

31,557

32,697

33,820

34,924

36,011

37,082

38,135

56,452

58,704

53,131

55,173

60,215

45,593

53,998

54,419

55,766

57,131

58,474

59,794

61,093

62,370

63,626

Deferred Long Term Asset Charges

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
6,528
5,653
7,592
7,914
7,173
6,436
8,208
0
5,989
5,436
10,781
9,217
7,729
1,228
942
773
990
645
1,079
890
967
791
921
707
5,866
4,092
3,047
0
2,212
2,065
2,469
2,343
2,410
2,620
0
0

2,620

2,410

2,343

2,469

2,065

2,212

3,047

4,092

5,866

707

921

791

967

890

1,079

645

990

773

942

1,228

7,729

9,217

10,781

5,436

5,989

8,208

6,436

7,173

7,914

7,592

5,653

6,528

Other Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,667
5,682
6,057
6,063
6,142
6,173
6,542
6,529
6,572
6,665
6,979
6,986
6,991
7,053
7,391
7,402
7,408
7,328
7,256
7,301
7,336
7,375
6,731
6,784
6,844
7,039
7,455
7,529
7,247
7,039
7,395
6,144
6,148
6,106
6,384
6,403
6,415
4,652
4,540
4,430
4,409
4,327
4,205
4,259
4,340
4,364
4,422
4,452
4,103
4,060
5,492
5,566
5,546
5,688
5,305
5,328
5,418
5,384
4,471
4,486
3,580
2,896
3,454
3,319
2,969
4,564
5,959
5,652
5,129
4,631
5,861
5,483
28,907
22,782
25,332
29,511
30,504
52,995
55,686
54,643
54,795
54,517
56,581
60,108
70,597
69,657
69,746
68,394
68,381
68,407
68,609
72,327
0
72,934
0
0

72,934

72,327

68,609

68,407

68,381

68,394

69,746

69,657

70,597

60,108

56,581

54,517

54,795

54,643

55,686

52,995

30,504

29,511

25,332

22,782

28,907

5,483

5,861

4,631

5,129

5,652

5,959

4,564

2,969

3,319

3,454

2,896

3,580

4,486

4,471

5,384

5,418

5,328

5,305

5,688

5,546

5,566

5,492

4,060

4,103

4,452

4,422

4,364

4,340

4,259

4,205

4,327

4,409

4,430

4,540

4,652

6,415

6,403

6,384

6,106

6,148

6,144

7,395

7,039

7,247

7,529

7,455

7,039

6,844

6,784

6,731

7,375

7,336

7,301

7,256

7,328

7,408

7,402

7,391

7,053

6,991

6,986

6,979

6,665

6,572

6,529

6,542

6,173

6,142

6,063

6,057

5,682

5,667

Deferred Long Term Liability

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
16,421
16,919
16,919
18,147
17,939
18,199
18,643
19,683
19,754
22,567
22,567
23,061
23,383
21,654
23,072
15,023
14,092
15,744
18,793
17,818
16,452
17,859
6,786
20,195
20,647
37,472
27,056
26,573
21,280
23,827
28,008
28,812
51,297
51,935
50,901
51,110
791
53,141
707
66,947
4,092
3,047
2,726
65,676
2,065
2,469
69,573
69,571
70,175
0
0

70,175

69,571

69,573

2,469

2,065

65,676

2,726

3,047

4,092

66,947

707

53,141

791

51,110

50,901

51,935

51,297

28,812

28,008

23,827

21,280

26,573

27,056

37,472

20,647

20,195

6,786

17,859

16,452

17,818

18,793

15,744

14,092

15,023

23,072

21,654

23,383

23,061

22,567

19,754

19,683

18,643

18,199

17,939

18,147

16,919

16,421

> Total Stockholder Equity

10,400
0
0
0
49,100
0
0
0
51,500
0
0
0
53,300
0
0
54,300
54,700
54,500
54,600
55,300
55,000
54,800
55,000
55,700
56,500
57,100
57,400
58,100
58,600
59,300
59,800
60,000
60,000
60,700
60,000
61,300
59,400
60,000
60,100
60,900
61,600
62,400
61,700
61,900
61,894
63,100
62,500
62,600
63,734
64,900
66,200
67,400
68,755
69,700
71,600
72,100
72,692
72,973
72,852
73,956
73,813
72,745
73,287
74,445
73,112
74,430
75,864
77,552
79,160
77,715
78,337
76,360
78,029
79,382
85,670
96,547
98,087
100,144
102,167
104,491
107,901
109,926
112,448
115,231
118,052
120,617
124,875
127,781
130,461
131,201
130,596
133,723
137,355
139,246
141,110
141,283
142,408
144,117
146,081
148,779
152,056
157,942
160,034
162,853
164,447
166,935
169,648
172,502
174,718
178,908
182,139
185,348
192,646
195,482
198,858
202,795
206,315
209,625
177,887
180,044
182,342
190,787
193,234
193,997
196,099
198,820
201,092
204,486
230,008
243,530
245,132
366,764
369,283
364,607
366,380
373,131
373,032
374,888
372,560
369,743
371,737
366,554
395,756
396,561
396,990
396,423
396,442
397,802
398,234
407,145
409,211
409,876
410,790
414,520

414,520

410,790

409,876

409,211

407,145

398,234

397,802

396,442

396,423

396,990

396,561

395,756

366,554

371,737

369,743

372,560

374,888

373,032

373,131

366,380

364,607

369,283

366,764

245,132

243,530

230,008

204,486

201,092

198,820

196,099

193,997

193,234

190,787

182,342

180,044

177,887

209,625

206,315

202,795

198,858

195,482

192,646

185,348

182,139

178,908

174,718

172,502

169,648

166,935

164,447

162,853

160,034

157,942

152,056

148,779

146,081

144,117

142,408

141,283

141,110

139,246

137,355

133,723

130,596

131,201

130,461

127,781

124,875

120,617

118,052

115,231

112,448

109,926

107,901

104,491

102,167

100,144

98,087

96,547

85,670

79,382

78,029

76,360

78,337

77,715

79,160

77,552

75,864

74,430

73,112

74,445

73,287

72,745

73,813

73,956

72,852

72,973

72,692

72,100

71,600

69,700

68,755

67,400

66,200

64,900

63,734

62,600

62,500

63,100

61,894

61,900

61,700

62,400

61,600

60,900

60,100

60,000

59,400

61,300

60,000

60,700

60,000

59,800

59,300

58,600

58,100

57,400

57,100

56,500

55,700

55,000

54,800

55,000

55,300

54,600

54,500

54,700

54,300

53,300

51,500

49,100

10,400

Common Stock

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
400
400
400
400
400
400
400
200
400
400
349
400
300
300
344
300
300
300
347
300
300
300
338
336
334
335
335
315
314
314
314
314
314
315
316
305
305
293
293
293
293
293
293
294
296
296
297
297
300
301
301
302
304
305
305
306
303
303
304
304
304
305
305
306
306
306
309
926
928
930
929
931
937
938
944
950
954
955
956
958
964
966
970
972
977
978
979
984
986
986
987
991
994
1,000
1,001
1,001
1,001
1,005
1,008
997
993
986
982
982
977
956
948
936
939
941
941
941
943
945
945
946
950
950
948
948

948

950

946

945

943

941

939

936

948

956

977

982

986

993

997

1,008

1,005

1,001

1,000

994

991

987

986

984

979

978

977

972

970

966

964

958

956

955

954

950

944

938

937

931

929

930

928

926

309

306

305

304

303

306

305

304

302

301

300

297

296

294

293

305

316

315

314

315

335

334

336

338

300

347

300

344

300

400

349

400

200

400

Retained Earnings

9,900
0
0
0
12,000
0
0
0
14,400
0
0
0
17,500
0
0
19,600
18,900
19,400
19,900
20,600
21,100
21,600
22,100
22,800
23,700
24,400
25,000
25,700
26,500
27,400
27,900
28,500
29,200
30,000
30,700
32,100
33,000
33,800
35,200
36,500
37,600
38,800
39,600
40,800
41,797
42,600
43,400
44,700
46,057
47,200
48,200
49,300
50,537
51,600
53,600
54,800
56,694
57,245
57,744
58,609
58,738
60,867
61,617
62,774
61,441
62,788
64,211
65,789
67,096
68,035
68,657
70,003
71,671
72,989
79,963
90,916
72,010
73,666
75,211
77,323
80,504
82,402
84,107
85,951
88,582
90,094
92,745
95,225
98,087
98,164
96,536
99,310
102,473
104,220
105,629
105,227
106,226
107,561
109,002
111,602
113,597
119,187
120,705
123,084
124,642
126,659
128,302
130,847
132,203
135,132
137,403
140,405
147,394
149,735
151,438
154,923
157,413
160,206
127,380
129,428
131,497
138,970
140,790
141,529
143,486
145,168
146,548
148,261
173,652
186,855
188,415
308,397
310,620
306,307
306,704
313,373
313,262
315,278
313,968
310,486
313,103
308,664
337,910
337,992
338,344
337,752
338,424
339,081
339,561
342,317
342,882
342,610
343,002
345,882

345,882

343,002

342,610

342,882

342,317

339,561

339,081

338,424

337,752

338,344

337,992

337,910

308,664

313,103

310,486

313,968

315,278

313,262

313,373

306,704

306,307

310,620

308,397

188,415

186,855

173,652

148,261

146,548

145,168

143,486

141,529

140,790

138,970

131,497

129,428

127,380

160,206

157,413

154,923

151,438

149,735

147,394

140,405

137,403

135,132

132,203

130,847

128,302

126,659

124,642

123,084

120,705

119,187

113,597

111,602

109,002

107,561

106,226

105,227

105,629

104,220

102,473

99,310

96,536

98,164

98,087

95,225

92,745

90,094

88,582

85,951

84,107

82,402

80,504

77,323

75,211

73,666

72,010

90,916

79,963

72,989

71,671

70,003

68,657

68,035

67,096

65,789

64,211

62,788

61,441

62,774

61,617

60,867

58,738

58,609

57,744

57,245

56,694

54,800

53,600

51,600

50,537

49,300

48,200

47,200

46,057

44,700

43,400

42,600

41,797

40,800

39,600

38,800

37,600

36,500

35,200

33,800

33,000

32,100

30,700

30,000

29,200

28,500

27,900

27,400

26,500

25,700

25,000

24,400

23,700

22,800

22,100

21,600

21,100

20,600

19,900

19,400

18,900

19,600

17,500

14,400

12,000

9,900

Accumulated Other Comprehensive Income

-13,500
0
0
0
-20,100
0
0
0
-24,100
0
0
0
-25,000
0
0
-26,900
-26,000
-26,800
-27,800
-26,800
-27,700
-28,700
-29,500
-30,200
-31,100
-32,300
-32,600
-33,100
-34,100
-35,000
-36,200
-37,500
-38,100
-39,000
-39,500
-39,900
-40,300
-42,100
-42,400
-43,600
-43,800
-43,300
-42,700
-42,100
-43,025
-44,900
-46,100
-47,000
-47,653
-49,200
-50,500
-51,800
-53,113
-54,100
-54,600
-56,400
-57,378
-58,776
-58,982
-59,140
-60,557
-62,829
-64,640
-66,527
-66,087
-68,176
-70,583
-71,706
-70,908
-71,901
-72,269
-74,809
-76,229
-78,515
-80,161
-73,035
-75,219
-76,926
-78,499
-79,910
-81,789
-83,180
-83,365
-85,295
-85,562
-85,069
-85,102
-87,952
-85
26
26
26
-99,758
38
38
38
19
19
19
19
20
20
20
20
31
31
31
31
32
32
32
32
38
38
38
38
40
40
-12
-12
-6
-6
-6
-6
20
14
14
14
14
38
38
38
-375
-701
859
1,210
1,161
923
-203
1,194
996
675
433
268
193
113
-737
-1,096
-1,420
-1,276
-902
-712
-328
35

-328

-712

-902

-1,276

-1,420

-1,096

-737

113

193

268

433

675

996

1,194

-203

923

1,161

1,210

859

-701

-375

-6

-12

-99,758

-85

-87,952

-85,102

-85,069

-85,562

-85,295

-83,365

-83,180

-81,789

-79,910

-78,499

-76,926

-75,219

-73,035

-80,161

-78,515

-76,229

-74,809

-72,269

-71,901

-70,908

-71,706

-70,583

-68,176

-66,087

-66,527

-64,640

-62,829

-60,557

-59,140

-58,982

-58,776

-57,378

-56,400

-54,600

-54,100

-53,113

-51,800

-50,500

-49,200

-47,653

-47,000

-46,100

-44,900

-43,025

-42,100

-42,700

-43,300

-43,800

-43,600

-42,400

-42,100

-40,300

-39,900

-39,500

-39,000

-38,100

-37,500

-36,200

-35,000

-34,100

-33,100

-32,600

-32,300

-31,100

-30,200

-29,500

-28,700

-27,700

-26,800

-27,800

-26,800

-26,000

-26,900

-25,000

-24,100

-20,100

-13,500

Capital Surplus

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
38,819
38,845
39,314
40,378
40,686
41,539
42,794
43,750
43,956
44,258
44,751
46,418
46,868
47,892
48,407
49,542
49,650
49,872
50,839
51,464
51,488
51,606
0
53,536
55,211
55,341
55,636
55,678
57,324
58,030
58,004
57,824
57,562
57,627
57,705
57,818
57,107
56,690
56,279
56,474
57,360
57,512
0
57,812
58,872
59,148
65,158
66,281
67,028
0
0

67,028

66,281

65,158

59,148

58,872

57,812

57,512

57,360

56,474

56,279

56,690

57,107

57,818

57,705

57,627

57,562

57,824

58,004

58,030

57,324

55,678

55,636

55,341

55,211

53,536

51,606

51,488

51,464

50,839

49,872

49,650

49,542

48,407

47,892

46,868

46,418

44,751

44,258

43,956

43,750

42,794

41,539

40,686

40,378

39,314

38,845

38,819

Treasury Stock

Other Stockholders Equity

14,000
0
0
0
57,200
0
0
0
61,200
0
0
0
60,800
0
0
61,600
61,800
61,900
62,500
61,500
61,600
61,900
62,400
63,100
63,900
65,000
65,000
65,500
66,200
66,900
68,100
69,000
68,900
69,700
68,400
68,700
66,300
67,900
66,900
67,600
67,400
66,700
64,400
62,800
62,773
65,000
64,900
64,600
64,986
66,600
68,200
69,600
70,984
71,900
72,300
73,400
73,038
74,168
73,756
74,152
75,297
74,392
75,996
77,884
77,444
79,504
81,922
83,154
82,656
81,276
81,644
80,873
82,294
84,615
85,575
78,373
101,003
103,110
105,159
106,782
108,889
110,407
111,406
114,274
114,731
115,290
116,928
120,203
32,154
32,705
33,731
34,084
134,336
34,684
35,139
35,713
35,858
36,231
36,754
36,852
38,130
37,809
38,381
38,819
38,845
39,314
40,378
40,686
41,539
42,794
43,750
43,956
44,258
44,751
46,418
46,868
47,892
48,407
49,542
49,650
49,872
50,839
51,464
51,488
51,606
52,647
53,536
55,211
55,341
55,636
55,678
57,324
58,030
58,004
57,824
57,562
57,627
57,705
57,818
57,107
56,690
56,279
56,474
57,360
57,512
57,617
57,812
58,872
59,148
65,158
66,281
67,028
67,168
67,655

67,655

67,168

67,028

66,281

65,158

59,148

58,872

57,812

57,617

57,512

57,360

56,474

56,279

56,690

57,107

57,818

57,705

57,627

57,562

57,824

58,004

58,030

57,324

55,678

55,636

55,341

55,211

53,536

52,647

51,606

51,488

51,464

50,839

49,872

49,650

49,542

48,407

47,892

46,868

46,418

44,751

44,258

43,956

43,750

42,794

41,539

40,686

40,378

39,314

38,845

38,819

38,381

37,809

38,130

36,852

36,754

36,231

35,858

35,713

35,139

34,684

134,336

34,084

33,731

32,705

32,154

120,203

116,928

115,290

114,731

114,274

111,406

110,407

108,889

106,782

105,159

103,110

101,003

78,373

85,575

84,615

82,294

80,873

81,644

81,276

82,656

83,154

81,922

79,504

77,444

77,884

75,996

74,392

75,297

74,152

73,756

74,168

73,038

73,400

72,300

71,900

70,984

69,600

68,200

66,600

64,986

64,600

64,900

65,000

62,773

62,800

64,400

66,700

67,400

67,600

66,900

67,900

66,300

68,700

68,400

69,700

68,900

69,000

68,100

66,900

66,200

65,500

65,000

63,900

63,100

62,400

61,900

61,600

61,500

62,500

61,900

61,800

61,600

60,800

61,200

57,200

14,000

Balance Sheet

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31	1994-12-31	1993-12-31	1992-12-31	1991-12-31	1990-12-31	1989-12-31	1988-12-31	1987-12-31	1986-12-31	1985-12-31
Accounts Payable	8,333	5,971	6,137	3,635	2,431	3,545	4,370	3,747	3,456	7,318	7,290	5,266	3,948	3,384	2,822	7,663	5,408	5,670	5,674	3,072	4,734	5,771	3,627	5,572	5,565	2,776	2,427	1,779	1,600	1,800	2,100	1,200	1,400	1,900	1,300	-	-	-	-
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Accumulated Depreciation	0	0	0	0	-30,271	-28,394	-94,804	0	0	-122,894	-114,922	-110,681	-104,942	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	35	-1,276	113	675	923	-701	38	14	-6	40	38	32	31	20	19	-99,758	-85	-85,562	-81,789	-75,219	-76,229	-70,908	-66,087	-60,557	-57,378	-53,113	-47,653	-43,025	-43,800	-40,300	-38,100	-34,100	-31,100	-27,700	-26,000	-25,000	-24,100	-20,100	-13,500
Additional Paid In Capital	0	0	0	0	0	0	51,606	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Capital Lease Obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Capital Stock	948	946	941	936	982	997	0	0	0	0	0	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	65,158	0	56,279	57,705	58,004	55,636	51,606	49,872	47,892	44,258	41,539	38,845	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Cash	158,415	177,497	161,521	73,909	26,607	22,547	4,524	0	419	1,013	502	6,713	21,026	17,151	15,803	7,778	26,944	154	2,966	16,752	2,552	529	440	633	2,593	663	429	313	400	800	400	400	500	100	100	100	1,300	1,500	200
Cash And Equivalents	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Cash And Short Term Investments	158,415	177,497	165,838	149,518	164,474	187,759	4,524	0	419	1,013	502	6,713	21,026	17,151	15,803	7,778	26,944	154	2,966	16,752	2,552	529	440	633	2,593	663	429	313	400	800	400	400	500	100	100	100	1,300	1,500	200
Common Stock	948	946	941	936	982	997	1,001	991	979	970	956	944	929	309	305	304	305	301	297	293	293	316	314	335	338	347	344	349	400	400	0	0	0	0	0	-	-	-	-
Common Stock Shares Outstanding	9,461	9,435	9,397	9,609	9,926	10,105	10,040	9,890	9,827	9,710	9,605	9,474	9,451	9,423	9,351	9,378	9,393	9,261	9,117	8,928	9,198	9,495	9,474	10,044	10,404	10,488	10,716	11,139	11,496	12,128	12,462	12,537	12,787	13,469	13,404	13,433	13,585	13,729	13,929
Common Stock Total Equity	0	946	0	936	982	997	1,001	987	979	970	956	944	929	309	305	304	305	301	297	293	293	316	314	335	338	347	344	349	400	400	0	0	0	0	0	-	-	-	-
Current Deferred Revenue	925	259	369	542	790	27	1,074	1,126	1,060	0	0	0	9,348	7,469	11,592	0	0	0	0	10,123	2,627	2,783	0	0	0	0	0	0	800	1,900	0	0	0	0	0	-	-	-	-
Deferred Long Term Asset Charges	0	2,343	0	707	890	773	9,217	8,208	7,592	0	0	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	69,573	2,726	707	50,901	28,008	27,056	17,859	15,744	21,654	22,567	18,199	16,919	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Earning Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Good Will	0	0	0	0	0	0	0	0	0	3,431	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,127	1,167	1,207	1,248	1,288	1,328	0	0	0	0	0	0	0	-	-	-	-
Intangible Assets	0	0	0	0	0	0	3,330	1,638	578	8,037	1,817	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,127	1,167	0	0	0	0	1,400	1,400	1,500	1,500	1,600	1,600	0	-	-	-	-
Inventory	0	0	165,541	80,376	28,079	0	0	0	0	895	881	843	1,121	665	616	891	743	854	799	642	670	633	570	650	503	552	469	502	500	600	700	700	800	700	600	500	700	500	500
Liabilities And Stockholders Equity	709,166	701,084	678,190	535,733	538,148	505,488	418,734	266,560	252,621	313,071	287,093	275,705	266,390	257,712	256,854	262,040	253,530	219,215	193,715	185,394	165,216	155,463	152,759	148,011	138,655	123,965	116,582	107,036	101,400	91,800	89,000	86,400	84,500	85,900	72,200	67,000	63,400	64,200	18,100
Long Term Debt	178,705	178,557	178,409	89,964	88,925	88,789	113,854	31,557	36,011	58,704	45,593	57,131	62,370	67,272	71,860	76,153	80,172	60,548	48,468	41,185	57,816	47,290	47,097	42,015	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Long Term Debt Total	0	178,557	0	89,964	88,925	88,789	113,854	31,557	36,011	58,704	45,593	57,131	62,370	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	166,066	140,525	145,443	167,071	508,886	467,816	396,186	251,646	238,347	18,537	13,406	7,521	7,412	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Negative Goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Net Debt	20,290	1,060	16,888	16,055	62,318	66,242	113,793	40,999	48,266	62,225	49,402	55,657	46,246	50,121	60,350	72,394	56,990	62,970	47,934	32,149	56,809	48,072	55,434	47,778	38,968	34,769	34,636	29,690	27,200	19,600	18,100	17,000	18,200	20,400	10,600	8,600	5,700	10,300	2,500
Net Invested Capital	593,225	585,702	574,832	457,618	463,813	453,396	361,847	0	0	0	0	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	1,383	2,022	2,516	5,448	1,100	10,471	8,293	5,272	5,988	13,026	13,942	9,756	6,795	8,108	6,444	11,774	10,983	11,761	11,731	9,123	7,332	7,351	9,479	10,770	8,451	6,510	5,531	5,300	5,600	4,400	3,700	3,100	2,800	3,400	2,400	2,800	2,600	2,700	1,700
Net Tangible Assets	0	407,145	396,990	367,654	374,888	364,607	243,530	196,099	182,342	202,884	191,559	173,631	163,360	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	152,180	174,068	162,969	152,154	162,825	197,823	4,317	-11,933	-5,957	2,897	694	6,754	16,462	15,004	7,516	5,600	24,258	-780	3,348	6,967	2,745	-482	-480	-2,409	606	594	-2,514	-1,592	1,300	-2,600	-1,000	-800	100	-1,000	200	-	-	-	-
Non Current Assets Total	547,728	520,768	509,084	380,571	372,388	303,832	405,584	261,288	241,388	288,247	265,417	248,786	231,696	225,940	226,971	233,177	209,044	201,803	174,146	155,328	151,251	143,973	136,511	132,922	124,494	113,892	108,033	99,033	92,900	84,100	81,800	80,100	78,400	79,400	67,700	62,600	57,900	58,700	14,700
Non Current Liabilities Other	2,362	2,754	2,676	2,218	1,978	288	915	14	45	4,471	5,305	5,492	4,422	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	251,932	250,625	246,434	150,003	142,778	118,373	144,245	50,535	53,089	84,829	73,465	80,822	83,711	88,888	92,079	101,422	102,841	82,971	69,593	64,208	75,967	64,331	62,919	56,700	52,408	45,731	41,785	35,547	32,600	22,100	20,800	20,700	22,000	23,400	13,200	9,700	8,700	11,700	5,700
Non Currrent Assets Other	312,206	312,283	299,594	213,500	1,369	214,948	16,574	14,140	15,173	9,365	5,168	8,517	7,361	16,098	7,433	8,017	8,256	7,550	7,030	4,137	4,902	4,519	2,954	2,513	7,918	7,674	11,727	1,856	8,200	8,000	7,600	7,500	7,800	8,100	6,800	6,900	6,800	6,100	-
Noncontrolling Interest In Consolidated Entity	0	37,066	0	14,999	16,757	18,648	21,052	0	0	0	0	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	380,482	98,055	54,486	461,528	1,923	1,281	3,110	11,526	7,289	9,539	9,097	8,517	7,361	7,887	7,433	8,017	8,256	7,550	7,030	4,137	3,772	3,472	2,954	2,513	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Other Current Assets	-159,798	797	-164,789	-80,180	-27,893	3,426	333	0	4,826	9,890	6,351	3,485	114	6,513	1,519	1,144	455	870	1,291	3,549	3,411	2,977	1,191	3,036	2,614	2,348	2,120	1,888	2,000	1,900	2,400	2,100	2,000	2,300	1,400	1,000	900	800	1,000
Other Current Liab	-925	18	-369	-542	504	288	-1,074	887	-1,060	10,075	9,381	9,660	34	1,327	3,660	11,581	11,058	9,946	8,115	2,188	2,314	2,107	4,324	5,530	4,365	4,570	4,218	3,983	2,700	2,300	3,300	3,800	2,800	3,200	2,000	2,900	2,500	1,200	600
Other Liab	0	72,327	68,394	60,108	54,643	29,611	27,600	20,070	3,454	4,471	5,305	5,492	4,422	4,205	4,540	6,384	7,395	7,455	6,731	7,256	7,391	6,979	6,542	6,057	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Other Stockholder Equity	67,655	65,158	57,617	56,279	57,705	58,004	55,636	52,647	49,872	47,892	44,258	41,539	38,845	38,130	35,858	134,336	32,154	114,731	108,889	101,003	82,294	82,656	77,444	75,297	73,038	70,984	64,986	62,773	67,400	66,300	68,900	66,200	63,900	61,600	61,800	60,800	61,200	57,200	14,000
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Preferred Stock Total Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Property Plant And Equipment Gross	0	0	0	0	232,458	234,947	375,604	220,616	207,205	249,610	241,413	228,021	208,988	198,116	199,013	210,760	192,523	192,073	164,936	149,011	145,262	138,367	131,170	124,026	115,369	104,970	95,018	90,058	83,300	74,700	72,700	71,100	69,000	69,700	60,900	55,700	51,100	52,600	14,700
Property Plant And Equipment Net	0	377,340	360,387	212,291	210,567	0	375,604	224,247	207,205	249,610	241,413	228,021	208,988	198,116	199,013	210,760	192,523	192,073	164,936	149,011	145,262	138,367	131,170	124,026	115,369	104,970	95,018	90,058	83,300	74,700	72,700	71,100	69,000	69,700	60,900	55,700	51,100	52,600	14,700
Property Plant Equipment	0	377,340	360,387	212,291	202,187	206,553	375,604	231,423	214,511	256,914	245,756	231,661	215,836	205,240	205,946	217,678	193,797	193,166	166,029	150,104	146,392	139,414	132,430	129,242	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Retained Earnings	345,882	342,317	337,752	308,664	315,278	306,307	186,855	145,168	131,497	157,413	147,394	132,203	124,642	113,597	106,226	102,473	98,087	88,582	80,504	72,010	71,671	67,096	61,441	58,738	56,694	50,537	46,057	41,797	37,600	33,000	29,200	26,500	23,700	21,100	18,900	17,500	14,400	12,000	9,900
Retained Earnings Total Equity	0	342,317	0	309,764	315,278	306,307	186,855	143,486	131,497	157,413	147,394	132,203	124,642	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	0	0	0	0	0	0	4,463	11,445	4,180	55,956	0	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	178,705	178,557	178,409	89,964	88,925	88,789	118,317	40,999	48,685	63,238	49,904	62,370	67,272	67,272	76,153	80,172	83,934	63,124	50,900	48,901	59,361	48,601	55,874	48,411	41,561	35,432	35,065	30,003	27,600	20,400	18,500	17,400	18,700	20,500	10,700	8,700	7,000	11,800	2,700
Short Term Debt	925	178,557	369	542	328	53	4,463	11,445	12,674	4,534	4,311	5,239	4,902	4,588	4,293	4,019	3,762	2,576	2,432	7,716	1,545	1,311	8,777	6,396	3,625	2,133	4,418	3,833	2,100	4,300	2,800	2,100	1,800	2,400	1,000	1,100	700	2,200	1,400
Short Term Investments	0	424,366	4,317	75,609	137,867	165,212	333	0	0	61	1,569	0	0	7,124	0	0	0	0	0	16,553	1,795	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	-	-	-	-
Total Assets	709,166	701,084	678,190	535,733	538,148	505,488	418,734	266,560	252,621	313,071	287,093	275,705	266,390	257,712	256,854	262,040	253,530	219,215	193,715	185,394	165,216	155,463	152,759	148,011	138,655	123,965	116,582	107,036	101,400	91,800	89,000	86,400	84,500	85,900	72,200	67,000	63,400	64,200	18,100
Total Current Assets	161,438	180,316	169,106	155,162	165,760	201,656	13,150	5,272	11,233	24,824	21,676	26,919	34,694	31,772	29,883	28,863	44,486	17,412	19,569	30,066	13,965	11,490	16,248	15,089	14,161	10,073	8,549	8,003	8,500	7,700	7,200	6,300	6,100	6,500	4,500	4,400	5,500	5,500	3,400
Total Current Liabilities	9,258	6,248	6,506	4,177	3,725	3,860	9,907	17,205	17,190	21,927	20,982	20,165	18,232	16,768	22,367	23,263	20,228	18,192	16,221	23,099	11,220	11,972	16,728	17,498	13,555	9,479	11,063	9,595	7,200	10,300	8,200	7,100	6,000	7,500	4,300	4,000	3,200	3,400	2,000
Total Liab	261,190	256,873	252,940	154,180	146,503	122,233	154,152	67,740	70,279	106,756	94,447	100,987	101,943	105,656	114,446	124,685	123,069	101,163	85,814	87,307	87,187	76,303	79,647	74,198	65,963	55,210	52,848	45,142	39,800	32,400	29,000	27,800	28,000	30,900	17,500	13,700	11,900	15,100	7,700
Total Permanent Equity	0	0	0	0	0	0	182,342	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Total Stockholder Equity	414,520	407,145	396,423	366,554	374,888	364,607	243,530	198,820	182,342	206,315	192,646	174,718	164,447	152,056	142,408	137,355	130,461	118,052	107,901	98,087	78,029	79,160	73,112	73,813	72,692	68,755	63,734	61,894	61,600	59,400	60,000	58,600	56,500	55,000	54,700	53,300	51,500	49,100	10,400
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Warrants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-12-31	1994-09-30	1994-06-30	1994-03-31	1993-12-31	1993-09-30	1993-06-30	1993-03-31	1992-12-31	1992-09-30	1992-06-30	1992-03-31	1991-12-31	1991-09-30	1991-06-30	1991-03-31	1990-12-31	1990-09-30	1990-06-30	1990-03-31	1989-12-31	1989-09-30	1989-06-30	1989-03-31	1988-12-31	1988-09-30	1988-06-30	1988-03-31	1987-12-31	1987-09-30	1987-06-30	1987-03-31	1986-12-31	1986-09-30	1986-06-30	1986-03-31	1985-12-31	1985-09-30
Accounts Payable	8,333	3,689	3,153	3,169	5,971	4,720	4,815	3,810	6,137	3,706	4,976	3,478	3,635	3,052	2,155	1,653	2,431	2,927	3,490	3,299	3,545	2,829	3,072	5,870	4,370	4,825	3,213	4,000	3,747	4,344	3,259	1,966	1,809	3,456	2,570	2,472	5,775	7,318	8,266	6,119	7,306	7,290	5,527	3,660	5,003	5,266	5,225	3,590	4,868	3,948	4,098	3,143	2,926	3,384	2,618	2,774	2,151	2,822	2,584	3,326	4,803	7,663	6,753	6,783	5,931	5,408	4,371	4,404	6,110	5,670	5,341	4,152	5,591	5,674	3,457	3,376	3,928	3,072	3,459	4,075	3,443	4,734	2,577	3,172	4,684	5,771	4,162	2,461	1,886	3,627	2,486	2,826	4,438	5,572	3,458	2,735	3,819	5,565	2,600	3,500	3,000	2,776	2,400	1,900	1,900	2,427	2,600	2,300	1,600	1,779	1,100	2,200	2,100	1,600	1,800	1,900	3,600	1,800	2,200	2,000	1,700	2,100	1,700	1,400	1,900	1,200	1,500	1,000	3,200	1,400	1,400	1,500	1,900	1,900	1,700	1,600	2,600	1,300	1,400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-30,271	0	0	0	-28,394	0	0	0	-94,804	0	0	0	0	0	0	0	0	0	0	0	-125,715	-122,894	-121,819	-119,424	-117,478	-114,922	-113,400	-112,985	-111,909	-110,681	-110,525	-108,630	-107,624	-104,942	-103,308	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	35	-328	-712	-902	-1,276	-1,420	-1,096	-737	113	193	268	433	675	996	1,194	-203	923	1,161	1,210	859	-701	-375	38	38	38	14	14	14	14	20	-6	-6	-6	-6	-12	-12	40	40	38	38	38	38	32	32	32	32	31	31	31	31	20	20	20	20	19	19	19	19	38	38	38	-99,758	26	26	26	-85	-87,952	-85,102	-85,069	-85,562	-85,295	-83,365	-83,180	-81,789	-79,910	-78,499	-76,926	-75,219	-73,035	-80,161	-78,515	-76,229	-74,809	-72,269	-71,901	-70,908	-71,706	-70,583	-68,176	-66,087	-66,527	-64,640	-62,829	-60,557	-59,140	-58,982	-58,776	-57,378	-56,400	-54,600	-54,100	-53,113	-51,800	-50,500	-49,200	-47,653	-47,000	-46,100	-44,900	-43,025	-42,100	-42,700	-43,300	-43,800	-43,600	-42,400	-42,100	-40,300	-39,900	-39,500	-39,000	-38,100	-37,500	-36,200	-35,000	-34,100	-33,100	-32,600	-32,300	-31,100	-30,200	-29,500	-28,700	-27,700	-26,800	-27,800	-26,800	-26,000	-26,900	-	-	-25,000	-	-	-	-24,100	-	-	-	-20,100	-	-	-	-13,500
Additional Paid In Capital	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	51,606	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital Lease Obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital Stock	948	948	950	950	946	945	945	943	941	941	941	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital Surpluse	0	0	67,028	66,281	65,158	59,148	58,872	57,812	0	57,512	57,360	56,474	56,279	56,690	57,107	57,818	57,705	57,627	57,562	57,824	58,004	58,030	57,324	55,678	55,636	55,341	55,211	53,536	0	51,606	51,488	51,464	50,839	49,872	49,650	49,542	48,407	47,892	46,868	46,418	44,751	44,258	43,956	43,750	42,794	41,539	40,686	40,378	39,314	38,845	38,819	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	158,415	166,028	166,537	173,299	177,497	144,783	159,262	164,523	161,521	162,881	138,154	116,843	73,909	46,289	30,742	11,375	26,607	69,246	56,169	29,641	22,547	34,782	32,849	6,961	4,524	2,630	0	106	0	1,074	3,469	1,175	1,174	419	739	691	895	1,013	614	1,132	579	502	742	4,527	1,440	6,713	11,838	20,037	19,050	21,026	22,760	16,624	15,419	17,151	15,968	12,410	12,280	15,803	12,181	7,788	5,318	7,778	15,916	8,428	24,732	26,944	861	358	576	154	658	481	371	2,966	2,057	268	359	16,752	18,079	13,322	3,123	2,552	1,572	687	203	529	108	439	6,951	440	386	375	817	633	1,478	376	3,139	2,593	2,200	2,100	600	663	300	300	200	429	200	300	400	313	300	200	300	400	200	100	800	800	1,100	200	200	400	300	300	200	400	400	200	200	500	300	100	200	100	200	100	500	100	200	-	-	100	-	-	-	1,300	-	-	-	1,500	-	-	-	200
Cash And Equivalents	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash And Short Term Investments	158,415	166,028	166,537	173,299	177,497	144,783	159,262	164,523	165,838	167,196	170,283	168,014	149,518	150,913	160,800	160,042	164,474	184,554	178,352	178,419	187,759	226,070	32,849	6,961	4,524	2,630	0	106	0	0	3,469	1,175	1,174	419	739	691	895	1,013	614	1,132	579	502	742	4,527	1,440	6,713	11,838	20,037	19,050	21,026	22,760	16,624	15,419	17,151	15,968	12,410	12,280	15,803	12,181	7,788	5,318	7,778	15,916	8,428	24,732	26,944	861	358	576	154	658	481	371	2,966	2,057	268	359	16,752	18,079	13,322	3,123	2,552	1,572	687	203	529	108	439	6,951	440	386	375	817	633	1,478	376	3,139	2,593	2,200	2,100	600	663	300	300	200	429	200	300	400	313	300	200	300	400	200	100	800	800	1,100	200	200	400	300	300	200	400	400	200	200	500	300	100	200	100	200	100	500	100	200	-	-	100	-	-	-	1,300	-	-	-	1,500	-	-	-	200
Common Stock	948	948	950	950	946	945	945	943	941	941	941	939	936	948	956	977	982	982	986	993	997	1,008	1,005	1,001	1,001	1,001	1,000	994	991	987	986	986	984	979	978	977	972	970	966	964	958	956	955	954	950	944	938	937	931	929	930	928	926	309	306	306	306	305	305	304	304	304	303	303	306	305	305	304	302	301	301	300	297	297	296	296	294	293	293	293	293	293	293	305	305	316	315	314	314	314	314	314	315	335	335	334	336	338	300	300	300	347	300	300	300	344	300	300	400	349	400	400	200	400	400	400	400	400	400	400	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock Shares Outstanding	9,451	9,460	9,466	9,456	9,444	9,433	9,424	9,417	9,363	9,399	9,390	9,376	9,412	9,545	9,649	9,833	9,803	9,886	9,960	9,996	9,952	10,135	10,109	10,085	10,004	10,066	10,038	10,001	9,923	9,864	9,907	9,893	9,853	9,802	9,839	9,818	9,771	9,771	9,718	9,707	9,674	9,568	9,625	9,599	9,549	9,452	9,482	9,471	9,422	9,290	9,443	9,453	9,460	9,273	9,426	9,425	9,411	9,153	9,369	9,306	9,324	9,099	9,342	9,384	9,450	9,126	9,426	9,375	9,327	8,991	9,315	9,210	9,198	8,895	9,120	9,111	9,000	8,796	8,937	8,937	8,949	8,799	9,162	9,231	9,468	9,399	9,534	9,504	9,426	9,420	9,435	9,441	9,615	9,615	9,855	10,083	10,161	10,098	10,359	10,449	11,000	10,317	10,506	10,467	10,473	10,317	10,632	10,734	10,770	10,770	10,950	11,154	11,298	11,436	11,436	11,610	12,000	12,000	12,000	11,250	12,000	12,353	12,353	12,500	13,500	13,125	13,125	12,857	12,353	11,667	11,667	13,636	12,500	13,125	13,125	13,636	13,636	12,500	12,500	13,636	14,118	13,125	13,125	12,632	14,118	14,000	14,000	13,846	14,000	14,000	14,000	14,000	12,857	12,857
Common Stock Total Equity	0	0	950	950	946	945	945	943	0	941	941	939	936	948	956	977	982	982	986	993	997	1,008	1,005	1,001	1,001	1,001	1,000	994	991	987	986	986	984	979	978	977	972	970	966	964	958	956	955	954	950	944	938	937	931	929	930	928	926	309	306	306	306	305	305	304	304	304	303	303	306	305	305	304	302	301	301	300	297	297	296	296	294	293	293	293	293	293	293	305	305	316	315	314	314	314	314	314	315	335	335	334	336	338	300	300	300	347	300	300	300	344	300	300	400	349	400	400	200	400	400	400	400	400	400	400	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Current Deferred Revenue	925	1,029	891	201	259	346	223	324	369	470	461	527	542	609	627	713	790	831	858	831	27	32	26	591	1,074	1,397	200	648	1,126	1,423	46	430	806	1,060	36	365	0	0	0	0	0	0	0	0	0	0	8,980	8,162	8,572	9,348	10,181	7,286	7,188	8,796	8,964	8,086	8,349	11,592	10,117	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5,578	0	10,123	0	0	0	2,627	0	0	0	2,783	0	0	0	0	0	0	0	0	0	0	0	0	400	300	1,200	0	500	600	1,000	0	300	0	100	0	0	0	0	800	0	0	100	1,900	900	500	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	2,620	2,410	2,343	2,469	2,065	2,212	0	3,047	4,092	5,866	707	921	791	967	890	1,079	645	990	773	942	1,228	7,729	9,217	10,781	5,436	5,989	0	8,208	6,436	7,173	7,914	7,592	5,653	6,528	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred Long Term Liab	0	0	70,175	69,571	69,573	2,469	2,065	65,676	2,726	3,047	4,092	66,947	707	53,141	791	51,110	50,901	51,935	51,297	28,812	28,008	23,827	21,280	26,573	27,056	37,472	20,647	20,195	6,786	17,859	16,452	17,818	18,793	15,744	14,092	15,023	23,072	21,654	23,383	23,061	22,567	22,567	19,754	19,683	18,643	18,199	17,939	18,147	16,919	16,919	16,421	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earning Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Good Will	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3,431	3,431	3,431	3,431	3,431	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	0	1,087	0	0	0	1,087	0	0	0	1,087	1,097	1,107	1,117	1,127	1,137	1,147	1,157	1,167	1,177	1,187	1,197	1,207	0	0	0	1,248	0	0	0	1,288	0	0	1,328	1,328	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3,330	2	4	5	0	1,638	20	25	30	578	59	74	3,431	8,037	3,431	3,431	3,431	1,817	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	1,087	0	1,087	0	0	0	1,087	0	0	0	1,087	1,097	1,107	1,117	1,127	0	0	0	0	0	0	0	0	1,200	1,200	1,200	0	1,300	1,300	1,300	0	1,300	1,300	1,300	0	1,300	1,300	1,400	1,400	1,400	1,400	1,400	1,400	1,400	1,400	1,400	1,500	1,500	1,500	1,500	1,500	1,500	1,500	1,500	1,600	1,500	1,600	1,600	1,600	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Inventory	0	170,455	170,954	176,739	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1,175	-5,039	0	0	0	888	895	903	857	870	881	951	1,013	988	843	970	1,050	989	1,121	1,038	1,115	969	665	676	653	682	616	600	722	709	891	951	923	802	743	681	744	772	854	755	769	845	799	716	659	669	642	606	587	590	670	2,501	2,865	5,653	633	895	647	575	570	713	677	684	650	619	634	615	503	800	600	500	552	400	500	500	469	500	500	500	502	400	400	500	500	600	600	700	600	600	600	700	700	700	700	700	700	700	700	800	800	600	700	700	700	700	700	800	600	600	-	-	500	-	-	-	700	-	-	-	500	-	-	-	500
Liabilities And Stockholders Equity	709,166	701,157	699,896	699,599	701,084	676,990	677,040	674,867	678,190	678,753	681,252	680,031	535,733	536,130	534,117	534,699	538,148	536,297	535,147	506,123	505,488	507,259	549,944	417,984	418,734	416,092	271,210	269,517	266,560	265,676	255,582	256,142	257,109	252,621	249,441	252,085	312,410	313,071	304,363	299,905	303,669	287,093	283,517	278,304	276,694	275,705	272,352	268,543	267,856	266,390	266,477	260,907	260,831	257,712	254,919	253,911	253,208	256,854	257,586	258,942	259,439	262,040	255,385	252,757	255,641	253,530	223,226	225,700	226,726	219,215	212,507	209,141	204,917	193,715	186,244	184,605	181,704	185,394	182,835	168,427	164,238	165,216	164,419	164,247	167,602	155,463	150,068	146,259	153,686	152,759	149,639	150,497	150,246	148,011	148,088	145,585	144,772	138,655	132,400	129,600	125,700	123,965	121,400	117,600	117,100	116,582	112,100	109,600	107,000	107,036	107,500	107,600	105,400	101,400	101,300	99,300	93,800	91,800	92,400	91,200	91,100	89,000	89,500	89,100	88,600	86,400	85,800	86,600	87,100	84,500	86,200	87,100	86,300	85,900	85,700	86,000	82,800	72,200	72,400	-	-	67,000	-	-	-	63,400	-	-	-	64,200	-	-	-	18,100
Long Term Debt	178,705	178,668	178,631	178,594	178,557	178,520	178,483	178,446	178,409	178,371	178,334	178,321	89,964	89,027	88,993	88,959	88,925	88,891	88,857	88,823	88,789	88,755	88,720	112,983	113,854	103,999	27,234	28,385	36,219	31,557	32,697	33,820	34,924	36,011	37,082	38,135	56,452	58,704	53,131	55,173	60,215	45,593	53,998	54,419	55,766	57,131	58,474	59,794	61,093	62,370	63,626	64,862	66,077	67,272	68,448	69,604	70,741	71,860	72,960	74,042	75,107	76,153	77,183	78,196	79,192	80,172	56,380	62,472	65,114	60,548	57,192	60,412	59,423	48,468	48,197	49,715	49,988	41,185	44,461	44,976	57,104	57,816	60,692	59,433	62,765	47,290	45,208	46,994	56,800	47,097	46,332	46,629	46,853	42,015	42,224	42,498	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long Term Debt Total	0	0	178,631	178,594	178,557	178,520	178,483	178,446	0	178,371	178,334	178,321	89,964	89,027	88,993	88,959	88,925	88,891	88,857	88,823	88,789	88,755	88,720	112,983	113,854	103,999	27,234	28,385	0	31,557	32,697	33,820	34,924	36,011	37,082	38,135	56,452	58,704	53,131	55,173	60,215	45,593	53,998	54,419	55,766	57,131	58,474	59,794	61,093	62,370	63,626	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	166,066	154,025	526,574	520,469	140,525	147,703	512,179	143,005	145,443	145,975	144,938	549,707	167,071	471,709	159,779	520,189	508,886	430,076	428,485	462,055	467,816	430,266	233,663	394,753	396,186	395,130	257,507	255,637	22,901	251,646	239,209	241,775	242,413	238,347	236,848	237,098	18,640	18,537	13,606	13,550	13,497	13,406	13,363	7,537	7,543	7,521	7,523	7,470	7,473	7,412	7,683	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Negative Goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Debt	20,290	12,640	12,094	5,295	1,060	33,737	19,221	13,923	16,888	15,490	40,180	61,478	16,055	42,738	58,251	77,584	62,318	19,645	32,688	59,182	66,242	53,973	55,871	110,270	113,793	112,483	38,433	39,643	40,999	42,825	33,612	38,622	40,994	48,266	49,136	52,797	60,094	62,225	57,047	58,497	64,019	49,402	57,813	55,267	59,653	55,657	51,788	44,825	47,027	46,246	45,688	52,980	55,322	54,709	56,992	61,632	62,827	60,350	65,002	70,408	69,789	72,394	65,220	73,656	58,285	56,990	58,221	64,769	67,160	62,970	59,051	62,438	61,518	47,934	48,043	51,314	51,464	32,149	30,827	39,744	55,929	56,809	60,638	60,107	63,897	48,072	46,387	47,812	51,083	55,434	52,604	54,990	51,656	47,778	49,407	50,371	45,776	38,968	38,100	34,800	36,000	34,769	35,800	34,600	34,800	34,636	32,200	30,500	29,600	29,690	31,700	32,000	30,500	27,200	28,700	28,300	21,100	19,600	18,300	20,400	20,600	18,100	19,400	19,900	18,800	17,000	17,600	20,000	18,300	18,200	20,200	22,700	21,700	20,400	20,900	22,600	18,100	10,600	11,600	-	-	8,600	-	-	-	5,700	-	-	-	10,300	-	-	-	2,500
Net Invested Capital	593,225	589,458	588,507	587,805	585,702	576,754	576,285	574,888	574,832	575,361	574,895	574,077	457,618	460,764	458,736	461,519	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,383	3,135	2,771	2,270	2,022	2,360	2,229	2,592	2,516	3,653	5,202	6,572	5,448	1,453	1,980	1,495	1,100	28,656	28,448	9,702	10,471	3,354	1,243	8,089	8,293	7,184	8,085	7,606	5,272	5,644	5,791	5,744	5,433	5,988	5,999	7,568	12,855	13,026	14,195	15,782	15,420	13,942	13,912	14,381	13,381	9,756	9,345	9,919	8,604	6,795	9,215	7,937	8,257	8,108	7,692	7,565	7,089	6,444	5,956	7,551	8,920	11,774	12,460	19,175	10,250	10,983	10,603	12,157	11,584	11,761	10,851	10,906	10,570	11,731	8,605	9,382	8,864	9,123	8,713	8,563	7,967	7,332	7,881	8,307	7,709	7,351	7,535	8,692	7,627	9,479	12,260	14,840	12,248	10,770	11,872	10,904	9,862	8,451	6,500	6,400	6,500	6,510	6,400	5,600	5,700	5,531	5,600	5,600	5,100	5,300	5,700	5,600	5,200	5,600	5,300	4,700	4,200	4,400	4,200	4,000	3,800	3,700	3,600	3,200	3,200	3,100	3,400	2,900	3,200	2,800	3,500	3,500	3,200	3,400	3,100	3,200	3,300	2,400	2,600	-	-	2,800	-	-	-	2,600	-	-	-	2,700	-	-	-	1,700
Net Tangible Assets	0	0	409,876	409,211	407,145	398,234	397,802	396,442	396,990	396,990	396,561	395,756	367,654	371,737	369,743	372,560	374,888	373,032	373,131	366,380	364,607	369,283	366,764	245,132	243,530	230,008	204,486	201,092	198,820	196,099	193,997	193,234	190,787	182,342	180,044	177,887	206,194	202,884	199,364	195,427	192,051	191,559	184,261	181,052	177,821	173,631	171,415	168,561	165,848	163,360	161,766	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	152,180	164,387	165,901	172,471	174,068	142,203	156,009	163,853	162,969	167,645	171,193	171,642	152,154	164,409	161,713	159,673	162,035	217,639	224,677	188,472	197,796	262,155	264,593	6,069	3,243	-7,336	-6,527	-8,300	-11,933	-11,404	1,296	-2,242	-4,291	-5,957	-3,844	-5,207	4,951	2,897	3,447	5,446	3,952	694	7,133	14,643	6,206	6,754	6,195	18,377	15,038	16,462	22,943	20,196	13,121	13,677	10,277	7,650	7,520	7,516	10,957	3,446	1,287	5,600	12,705	13,096	19,437	24,258	141	2,554	453	-780	-2,083	1,254	2,224	3,348	1,319	-15	1,699	6,967	10,262	8,103	5,285	2,745	2,069	2,778	3,637	-482	-828	4,749	11,762	-480	957	2,141	795	-2,409	-1,938	-1,556	1,425	606	-7,800	-4,800	-5,400	594	-2,900	-1,300	-1,700	-2,514	-5,400	-2,600	-200	-1,592	-2,500	-6,000	-3,900	1,300	1,300	-1,300	-2,100	-2,600	-300	-1,000	-2,300	-1,000	-1,500	-2,500	-2,300	-800	-900	-1,700	-1,900	100	-1,000	-300	-1,500	-1,000	-400	0	400	200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Current Assets Total	547,728	531,348	529,765	523,445	520,768	529,265	514,784	507,204	509,084	507,402	505,083	504,911	380,571	368,505	367,598	372,973	372,388	316,321	307,410	314,726	303,832	240,371	235,069	402,665	405,584	406,092	263,125	261,805	261,288	260,032	246,322	249,223	250,502	241,388	237,886	239,102	288,684	288,247	281,246	277,064	279,640	265,417	257,655	247,144	252,677	248,786	246,780	233,315	234,361	231,696	224,321	225,380	231,322	225,940	226,822	228,130	227,447	226,971	223,876	237,080	238,354	233,177	221,462	218,998	212,946	209,044	206,768	207,252	207,799	201,803	195,625	192,355	188,255	174,146	171,668	170,646	167,401	155,328	153,308	143,361	149,363	151,251	152,105	152,284	153,891	143,973	139,392	134,226	135,277	136,511	134,657	132,446	133,494	132,922	132,453	131,317	128,720	124,494	121,100	118,300	115,700	113,892	112,400	109,100	108,300	108,033	104,000	101,200	99,000	99,033	99,400	99,300	96,900	92,900	93,100	91,700	86,000	84,100	84,600	83,800	83,700	81,800	82,500	82,500	81,900	80,100	79,500	80,700	80,700	78,400	79,400	80,200	79,300	79,400	79,300	79,400	75,400	67,700	68,000	-	-	62,600	-	-	-	57,900	-	-	-	58,700	-	-	-	14,700
Non Current Liabilities Other	2,362	2,775	1,886	1,886	2,754	2,773	1,886	2,705	2,676	2,650	2,572	1,886	2,218	1,886	2,248	1,886	1,978	1,996	158	243	288	1,872	46,456	0	0	2	4	5	0	14	20	25	30	45	59	74	4,486	4,471	5,384	5,418	5,328	5,305	5,688	5,546	5,566	5,492	4,060	4,103	4,452	4,422	4,364	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	251,932	250,741	250,674	250,731	250,625	246,783	246,667	246,503	246,434	247,647	247,530	248,391	150,003	144,999	142,883	143,041	142,778	143,746	141,086	118,596	118,373	114,155	113,283	143,336	144,245	144,538	52,112	52,413	50,535	52,529	53,621	53,747	55,424	53,089	53,998	56,008	84,010	84,829	81,898	83,652	88,110	73,465	79,440	79,648	79,975	80,822	80,473	82,044	82,464	83,711	84,411	85,542	86,501	87,561	88,320	89,699	90,850	92,079	93,550	99,416	100,395	101,422	100,444	101,498	101,182	102,841	79,128	84,931	87,635	82,971	78,311	81,161	80,553	69,593	68,496	68,464	68,956	64,208	67,023	65,794	75,266	75,967	77,814	76,725	79,813	64,331	61,012	63,111	72,609	62,919	61,169	61,300	61,544	56,700	56,559	56,909	57,172	52,408	41,200	41,900	40,600	45,731	42,100	41,600	41,700	41,785	36,000	36,100	35,700	35,547	35,000	31,600	30,600	32,600	33,500	30,300	23,900	22,100	23,000	22,800	20,700	20,800	21,000	20,200	20,300	20,700	20,500	21,600	21,700	22,000	22,700	24,900	23,000	23,400	23,600	24,800	21,300	13,200	13,400	-	-	9,700	-	-	-	8,700	-	-	-	11,700	-	-	-	5,700
Non Currrent Assets Other	372,488	309,420	309,275	310,755	380,243	317,382	310,949	300,152	363,641	296,048	294,766	294,591	213,500	148,387	157,607	160,652	211,936	161,395	162,034	192,451	214,948	191,486	191,199	363,261	16,574	-17,939	-7,657	-6,208	14,140	15,562	-2,007	-2,659	-2,622	15,173	-980	-724	16,657	9,365	16,595	13,616	13,725	5,168	9,282	8,715	4,682	8,517	8,237	7,749	7,561	7,361	7,339	7,343	14,214	7,887	7,159	7,200	7,324	7,433	7,514	7,595	15,739	8,017	7,844	7,616	8,547	8,256	7,702	13,270	7,595	7,550	7,448	7,454	7,009	7,030	5,705	5,777	6,777	4,137	6,386	6,259	6,199	4,902	5,832	5,869	5,707	4,519	4,535	4,431	4,362	2,954	7,931	7,715	7,628	2,513	8,162	7,943	8,052	7,918	8,000	7,600	7,600	7,674	7,800	7,700	7,500	11,727	8,000	7,800	7,700	1,856	8,000	8,100	8,200	8,200	7,900	8,100	8,000	8,000	8,000	8,000	8,100	7,600	7,700	8,400	7,400	7,500	7,500	7,700	7,900	7,800	8,100	7,900	7,900	8,100	9,800	9,800	9,900	6,800	6,800	-	-	6,900	-	-	-	6,800	-	-	-	6,100	-	-	-	-
Noncontrolling Interest In Consolidated Entity	0	0	35,116	35,974	37,066	26,451	27,135	27,788	0	29,940	31,724	31,879	14,999	15,569	16,058	16,332	16,757	17,182	17,870	18,222	18,648	19,088	19,615	20,266	21,052	24,210	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	709,166	0	463,984	0	98,055	107,686	101,911	108,376	54,486	677,762	5,051	6,907	461,528	1,950	1,936	2,108	1,923	2,101	1,567	5,205	1,281	1,987	2,001	12,717	22,804	24,307	27,175	28,400	29,865	32,240	31,252	26,673	27,257	31,703	29,365	30,065	36,436	36,113	31,341	31,066	31,038	24,320	24,320	17,767	17,610	17,125	16,847	16,306	16,121	15,860	16,109	19,129	19,961	20,700	20,249	20,451	20,840	21,025	15,336	15,369	15,434	15,499	15,236	16,215	17,051	15,247	14,573	14,357	14,347	8,637	8,535	8,541	8,096	8,117	6,792	6,864	6,777	5,224	6,386	6,259	6,199	4,859	5,832	5,869	5,707	4,559	4,464	4,370	4,259	4,081	3,972	3,776	3,699	3,680	3,665	3,456	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Current Assets	-159,798	-169,809	-170,131	-176,154	797	582	765	548	752	502	684	534	196	15,259	3,739	189	186	6,766	20,937	3,276	3,426	37,464	280,783	269	333	186	9,988	10,580	0	12,156	12,018	1,175	5,039	4,826	4,817	4,724	4,609	9,890	4,340	1,319	1,316	6,351	7,138	7,050	8,208	9,607	3,419	4,222	4,852	5,752	9,143	9,851	533	542	748	1,281	1,601	1,519	11,238	5,801	6,847	1,144	4,596	5,233	6,911	5,816	4,313	5,189	5,995	4,643	4,618	4,630	4,876	1,291	-436	-507	-627	3,549	-624	-590	-578	3,411	360	104	146	2,977	-522	-753	-473	1,191	-1,143	-1,195	-708	3,036	-498	-290	-287	2,614	1,800	2,200	2,400	2,348	1,900	2,100	2,400	2,120	1,800	2,000	2,000	1,888	1,700	2,100	2,500	2,000	2,100	2,200	2,100	1,900	1,900	2,400	2,700	2,400	2,400	2,400	2,600	2,100	1,800	2,100	2,200	2,000	2,400	2,600	2,900	2,300	2,400	2,600	2,800	1,400	1,000	-	-	1,000	-	-	-	900	-	-	-	800	-	-	-	1,000
Other Current Liab	-925	704	186	313	18	456	398	3,810	-1,103	3,706	0	0	-542	164	2,651	400	504	1,506	2,202	2,094	288	1,872	-41,536	4,411	-1,074	-1,397	-200	-648	887	13	275	788	1,039	-1,060	-36	-365	8,463	10,075	6,874	6,820	8,388	9,381	8,645	7,482	7,481	9,660	20	31	33	34	112	160	1,610	1,327	1,726	2,833	3,375	3,660	5,829	10,936	10,910	11,581	10,512	9,992	13,502	11,058	9,244	8,835	9,742	9,946	11,107	8,873	6,381	8,115	7,897	3,153	6,841	2,188	11,361	4,798	4,199	2,314	6,150	4,652	4,055	2,107	6,055	3,566	3,527	4,324	4,881	4,348	5,899	5,530	5,454	4,840	4,566	4,365	3,900	3,400	2,800	4,570	3,200	2,800	3,100	4,218	4,100	3,900	2,600	3,983	3,800	3,300	2,900	2,700	2,800	2,600	2,400	2,300	2,700	2,600	2,700	3,300	3,000	2,400	3,100	3,800	3,100	2,900	3,200	2,800	3,300	2,500	2,500	3,200	3,200	2,700	2,600	2,000	2,300	-	-	2,900	-	-	-	2,500	-	-	-	1,200	-	-	-	600
Other Liab	0	0	72,934	0	72,327	68,609	68,407	68,381	68,394	69,746	69,657	70,597	60,108	56,581	54,517	54,795	54,643	55,686	52,995	30,504	29,511	25,332	22,782	28,907	5,483	5,861	4,631	5,129	5,652	5,959	4,564	2,969	3,319	3,454	2,896	3,580	4,486	4,471	5,384	5,418	5,328	5,305	5,688	5,546	5,566	5,492	4,060	4,103	4,452	4,422	4,364	4,340	4,259	4,205	4,327	4,409	4,430	4,540	4,652	6,415	6,403	6,384	6,106	6,148	6,144	7,395	7,039	7,247	7,529	7,455	7,039	6,844	6,784	6,731	7,375	7,336	7,301	7,256	7,328	7,408	7,402	7,391	7,053	6,991	6,986	6,979	6,665	6,572	6,529	6,542	6,173	6,142	6,063	6,057	5,682	5,667	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Stockholder Equity	67,655	67,168	67,028	66,281	65,158	59,148	58,872	57,812	57,617	57,512	57,360	56,474	56,279	56,690	57,107	57,818	57,705	57,627	57,562	57,824	58,004	58,030	57,324	55,678	55,636	55,341	55,211	53,536	52,647	51,606	51,488	51,464	50,839	49,872	49,650	49,542	48,407	47,892	46,868	46,418	44,751	44,258	43,956	43,750	42,794	41,539	40,686	40,378	39,314	38,845	38,819	38,381	37,809	38,130	36,852	36,754	36,231	35,858	35,713	35,139	34,684	134,336	34,084	33,731	32,705	32,154	120,203	116,928	115,290	114,731	114,274	111,406	110,407	108,889	106,782	105,159	103,110	101,003	78,373	85,575	84,615	82,294	80,873	81,644	81,276	82,656	83,154	81,922	79,504	77,444	77,884	75,996	74,392	75,297	74,152	73,756	74,168	73,038	73,400	72,300	71,900	70,984	69,600	68,200	66,600	64,986	64,600	64,900	65,000	62,773	62,800	64,400	66,700	67,400	67,600	66,900	67,900	66,300	68,700	68,400	69,700	68,900	69,000	68,100	66,900	66,200	65,500	65,000	65,000	63,900	63,100	62,400	61,900	61,600	61,500	62,500	61,900	61,800	61,600	-	-	60,800	-	-	-	61,200	-	-	-	57,200	-	-	-	14,000
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Preferred Stock Total Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Property Plant And Equipment Gross	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	232,458	0	0	0	234,947	0	0	375,604	375,604	374,609	228,774	226,229	224,247	220,616	207,764	215,244	215,939	207,205	206,006	206,429	249,717	249,610	247,361	246,251	248,860	241,413	233,715	229,686	235,725	228,021	223,085	210,161	211,392	208,988	207,172	205,211	204,513	198,116	199,640	200,746	199,674	199,013	201,607	214,793	216,002	210,760	204,997	202,783	195,895	192,523	190,921	191,741	192,298	192,073	185,997	182,721	179,066	164,936	164,876	163,782	160,624	149,011	146,922	137,102	143,164	145,262	146,273	146,415	148,184	138,367	133,760	128,688	129,798	131,170	125,589	123,584	124,709	124,026	123,114	122,187	119,471	115,369	111,900	109,500	106,900	104,970	103,300	100,100	99,500	95,018	94,700	92,100	90,000	90,058	90,100	89,900	87,300	83,300	83,800	82,200	76,600	74,700	75,200	74,400	74,200	72,700	73,300	72,600	73,000	71,100	70,500	71,500	71,300	69,000	69,800	70,700	69,800	69,700	69,500	69,600	65,500	60,900	61,200	-	-	55,700	-	-	-	51,100	-	-	-	52,600	-	-	-	14,700
Property Plant And Equipment Net	0	373,712	373,987	375,792	377,340	378,547	372,524	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	375,604	374,609	228,774	226,229	224,247	220,616	207,764	215,244	215,939	207,205	206,006	206,429	249,717	249,610	247,361	246,251	248,860	241,413	233,715	229,686	235,725	228,021	223,085	210,161	211,392	208,988	207,172	205,211	204,513	198,116	199,640	200,746	199,674	199,013	201,607	214,793	216,002	210,760	204,997	202,783	195,895	192,523	190,921	191,741	192,298	192,073	185,997	182,721	179,066	164,936	164,876	163,782	160,624	149,011	146,922	137,102	143,164	145,262	146,273	146,415	148,184	138,367	133,760	128,688	129,798	131,170	125,589	123,584	124,709	124,026	123,114	122,187	119,471	115,369	111,900	109,500	106,900	104,970	103,300	100,100	99,500	95,018	94,700	92,100	90,000	90,058	90,100	89,900	87,300	83,300	83,800	82,200	76,600	74,700	75,200	74,400	74,200	72,700	73,300	72,600	73,000	71,100	70,500	71,500	71,300	69,000	69,800	70,700	69,800	69,700	69,500	69,600	65,500	60,900	61,200	-	-	55,700	-	-	-	51,100	-	-	-	52,600	-	-	-	14,700
Property Plant Equipment	0	0	373,987	0	377,340	378,547	372,524	361,452	360,387	357,855	355,539	354,636	212,291	199,499	206,540	209,598	202,187	210,946	211,365	218,983	206,553	213,888	211,047	381,331	375,604	381,785	235,950	233,405	231,423	227,792	215,070	222,550	223,245	214,511	213,312	213,735	257,021	256,914	254,702	250,783	253,288	245,756	237,938	233,811	239,365	231,661	229,933	217,009	218,240	215,836	208,212	206,251	211,361	205,240	206,573	207,679	206,607	205,946	208,540	221,711	222,920	217,678	206,226	202,783	192,542	193,797	192,195	192,895	193,452	193,166	187,090	183,814	180,159	166,029	164,876	163,782	160,624	150,104	146,922	137,102	143,164	146,392	146,273	146,415	148,184	139,414	134,928	129,856	131,018	132,430	130,685	128,670	129,795	129,242	128,788	127,861	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	345,882	343,002	342,610	342,882	342,317	339,561	339,081	338,424	337,752	338,344	337,992	337,910	308,664	313,103	310,486	313,968	315,278	313,262	313,373	306,704	306,307	310,620	308,397	188,415	186,855	173,652	148,261	146,548	145,168	143,486	141,529	140,790	138,970	131,497	129,428	127,380	160,206	157,413	154,923	151,438	149,735	147,394	140,405	137,403	135,132	132,203	130,847	128,302	126,659	124,642	123,084	120,705	119,187	113,597	111,602	109,002	107,561	106,226	105,227	105,629	104,220	102,473	99,310	96,536	98,164	98,087	95,225	92,745	90,094	88,582	85,951	84,107	82,402	80,504	77,323	75,211	73,666	72,010	90,916	79,963	72,989	71,671	70,003	68,657	68,035	67,096	65,789	64,211	62,788	61,441	62,774	61,617	60,867	58,738	58,609	57,744	57,245	56,694	54,800	53,600	51,600	50,537	49,300	48,200	47,200	46,057	44,700	43,400	42,600	41,797	40,800	39,600	38,800	37,600	36,500	35,200	33,800	33,000	32,100	30,700	30,000	29,200	28,500	27,900	27,400	26,500	25,700	25,000	24,400	23,700	22,800	22,100	21,600	21,100	20,600	19,900	19,400	18,900	19,600	-	-	17,500	-	-	-	14,400	-	-	-	12,000	-	-	-	9,900
Retained Earnings Total Equity	0	0	342,610	342,882	342,317	339,561	339,081	338,424	0	338,344	337,992	337,910	309,764	313,103	310,486	313,968	315,278	313,262	313,373	306,704	306,307	310,620	308,397	188,415	186,855	173,652	148,261	146,548	0	143,486	141,529	140,790	138,970	131,497	129,428	127,380	160,206	157,413	154,923	151,438	149,735	147,394	140,405	137,403	135,132	132,203	130,847	128,302	126,659	124,642	123,084	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	88,720	4,248	4,463	4,674	38,433	39,749	4,526	4,455	37,081	0	0	4,180	0	0	0	55,956	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	178,705	178,668	178,631	178,594	178,557	178,520	178,483	178,446	178,409	178,371	178,334	178,321	89,964	89,027	88,993	88,959	88,925	88,891	88,857	88,823	88,789	88,755	88,720	117,231	118,317	115,113	38,433	39,749	40,999	42,825	37,081	39,797	42,168	48,685	49,875	53,488	60,989	63,238	57,661	59,629	64,598	49,904	58,555	59,794	61,093	62,370	63,626	64,862	66,077	67,272	68,448	69,604	70,741	71,860	72,960	74,042	75,107	76,153	77,183	78,196	75,107	80,172	81,136	82,084	83,017	83,934	59,082	65,127	67,736	63,124	59,709	62,919	61,889	50,900	50,100	51,582	51,823	48,901	48,906	53,066	59,052	59,361	62,210	60,794	64,100	48,601	46,495	48,251	58,034	55,874	52,990	55,365	52,473	48,411	50,885	50,747	48,915	41,561	40,300	36,900	36,600	35,432	36,100	34,900	35,000	35,065	32,400	30,800	30,000	30,003	32,000	32,200	30,800	27,600	28,900	28,400	21,900	20,400	19,400	20,600	20,800	18,500	19,700	20,200	19,000	17,400	18,000	20,200	18,500	18,700	20,500	22,800	21,900	20,500	21,100	22,700	18,600	10,700	11,800	-	-	8,700	-	-	-	7,000	-	-	-	11,800	-	-	-	2,700
Short Term Debt	925	0	873	881	178,557	178,520	178,483	178,446	178,409	178,371	686	4,248	4,248	89,027	362	366	328	334	252	244	53	53	88,720	4,248	4,463	11,114	11,199	11,364	11,445	11,268	4,384	5,977	7,244	12,674	12,793	15,353	4,537	4,534	4,530	4,456	4,383	4,311	4,557	5,375	5,327	5,239	5,152	5,068	4,984	4,902	4,822	4,742	4,664	4,588	4,512	4,438	4,366	4,293	4,223	4,154	4,085	4,019	3,953	3,888	3,825	3,762	2,702	2,655	2,622	2,576	2,517	2,507	2,466	2,432	1,903	1,867	1,835	7,716	4,445	8,090	1,948	1,545	1,518	1,361	1,335	1,311	1,287	1,257	1,234	8,777	6,658	8,736	5,620	6,396	8,661	8,249	6,242	3,625	12,200	8,900	8,400	2,133	5,800	4,500	4,500	4,418	6,500	4,800	3,900	3,833	5,700	8,800	7,400	2,100	2,300	4,400	3,800	4,300	2,300	3,300	5,300	2,800	3,800	5,300	4,000	2,100	2,600	3,700	1,900	1,800	3,100	3,200	4,100	2,400	1,900	2,300	1,800	1,000	1,000	-	-	1,100	-	-	-	700	-	-	-	2,200	-	-	-	1,400
Short Term Investments	0	274,621	273,728	280,757	424,366	422,991	414,444	400,863	4,317	4,315	32,129	51,171	75,609	104,624	130,058	148,667	137,867	115,308	122,183	148,778	165,212	191,288	278,573	269	333	186	0	0	0	0	0	1,175	1,174	0	26	26	26	61	220	220	1,570	1,569	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	6,918	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	16,553	0	0	0	1,795	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Assets	709,166	701,157	699,896	699,599	701,084	676,990	677,040	674,867	678,190	678,753	681,252	680,031	535,733	536,130	534,117	534,699	538,148	536,297	535,147	506,123	505,488	507,259	549,944	417,984	418,734	416,092	271,210	269,517	266,560	265,676	255,582	256,142	257,109	252,621	249,441	252,085	312,410	313,071	304,363	299,905	303,669	287,093	283,517	278,304	276,694	275,705	272,352	268,543	267,856	266,390	266,477	260,907	260,831	257,712	254,919	253,911	253,208	256,854	257,586	258,942	259,439	262,040	255,385	252,757	255,641	253,530	223,226	225,700	226,726	219,215	212,507	209,141	204,917	193,715	186,244	184,605	181,704	185,394	182,835	168,427	164,238	165,216	164,419	164,247	167,602	155,463	150,068	146,259	153,686	152,759	149,639	150,497	150,246	148,011	148,088	145,585	144,772	138,655	132,400	129,600	125,700	123,965	121,400	117,600	117,100	116,582	112,100	109,600	107,000	107,036	107,500	107,600	105,400	101,400	101,300	99,300	93,800	91,800	92,400	91,200	91,100	89,000	89,500	89,100	88,600	86,400	85,800	86,600	87,100	84,500	86,200	87,100	86,300	85,900	85,700	86,000	82,800	72,200	72,400	-	-	67,000	-	-	-	63,400	-	-	-	64,200	-	-	-	18,100
Total Current Assets	161,438	169,809	170,131	176,154	180,316	147,725	162,256	167,663	169,106	171,351	176,169	175,120	155,162	167,625	166,519	161,726	165,760	219,976	227,737	191,397	201,656	266,888	314,875	15,319	13,150	10,000	8,085	7,712	5,272	5,644	9,260	6,919	6,607	11,233	11,555	12,983	23,726	24,824	23,117	22,841	24,029	21,676	25,862	31,160	24,017	26,919	25,572	35,228	33,495	34,694	42,156	35,527	29,509	31,772	28,097	25,781	25,761	29,883	33,710	21,862	21,085	28,863	33,923	33,759	42,695	44,486	16,458	18,448	18,927	17,412	16,882	16,786	16,662	19,569	14,576	13,959	14,303	30,066	29,527	25,066	14,875	13,965	12,314	11,963	13,711	11,490	10,676	12,033	18,409	16,248	14,982	18,051	16,752	15,089	15,635	14,268	16,052	14,161	11,300	11,300	10,000	10,073	9,000	8,500	8,800	8,549	8,100	8,400	8,000	8,003	8,100	8,300	8,500	8,500	8,200	7,600	7,800	7,700	7,800	7,400	7,400	7,200	7,000	6,600	6,700	6,300	6,300	5,900	6,400	6,100	6,800	6,900	7,000	6,500	6,400	6,600	7,400	4,500	4,400	-	-	4,400	-	-	-	5,500	-	-	-	5,500	-	-	-	3,400
Total Current Liabilities	9,258	5,422	4,230	3,683	6,248	5,522	5,436	4,134	6,506	4,176	5,437	4,005	4,177	3,825	5,433	2,766	3,725	2,337	3,060	2,925	3,860	4,733	50,282	9,250	9,907	17,336	14,612	16,012	17,205	17,048	7,964	9,161	10,898	17,190	15,399	18,190	18,775	21,927	19,670	17,395	20,077	20,982	18,729	16,517	17,811	20,165	19,377	16,851	18,457	18,232	19,213	15,331	16,388	18,095	17,820	18,131	18,241	22,367	22,753	18,416	19,798	23,263	21,218	20,663	23,258	20,228	16,317	15,894	18,474	18,192	18,965	15,532	14,438	16,221	13,257	13,974	12,604	23,099	19,265	16,963	9,590	11,220	10,245	9,185	10,074	11,972	11,504	7,284	6,647	16,728	14,025	15,910	15,957	17,498	17,573	15,824	14,627	13,555	19,100	16,100	15,400	9,479	11,900	9,800	10,500	11,063	13,500	11,000	8,200	9,595	10,600	14,300	12,400	7,200	6,900	8,900	9,900	10,300	8,100	8,400	9,700	8,200	8,500	9,100	9,000	7,100	7,200	7,600	8,300	6,000	7,800	7,200	8,500	7,500	6,800	6,600	7,000	4,300	4,700	-	-	4,000	-	-	-	3,200	-	-	-	3,400	-	-	-	2,000
Total Liab	261,190	256,163	254,904	254,414	256,873	252,305	252,103	250,637	252,940	251,823	252,967	252,396	154,180	148,824	148,316	145,807	146,503	146,083	144,146	121,521	122,233	118,888	163,565	152,586	154,152	161,874	66,724	68,425	67,740	69,577	61,585	62,908	66,322	70,279	69,397	74,198	102,785	106,756	101,568	101,047	108,187	94,447	98,169	96,165	97,786	100,987	99,850	98,895	100,921	101,943	103,624	100,873	102,889	105,656	106,140	107,830	109,091	114,446	116,303	117,832	120,193	124,685	121,662	122,161	124,440	123,069	95,445	100,825	106,109	101,163	97,276	96,693	94,991	85,814	81,753	82,438	81,560	87,307	86,288	82,757	84,856	87,187	88,059	85,910	89,887	76,303	72,516	70,395	79,256	79,647	75,194	77,210	77,501	74,198	74,132	72,733	71,799	65,963	60,300	58,000	56,000	55,210	54,000	51,400	52,200	52,848	49,500	47,100	43,900	45,142	45,600	45,900	43,000	39,800	40,400	39,200	33,800	32,400	31,100	31,200	30,400	29,000	29,500	29,300	29,300	27,800	27,700	29,200	30,000	28,000	30,500	32,100	31,500	30,900	30,400	31,400	28,300	17,500	18,100	-	-	13,700	-	-	-	11,900	-	-	-	15,100	-	-	-	7,700
Total Permanent Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	264,582	264,582	264,582	182,342	198,820	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	414,520	410,790	409,876	409,211	407,145	398,234	397,802	396,442	396,423	396,990	396,561	395,756	366,554	371,737	369,743	372,560	374,888	373,032	373,131	366,380	364,607	369,283	366,764	245,132	243,530	230,008	204,486	201,092	198,820	196,099	193,997	193,234	190,787	182,342	180,044	177,887	209,625	206,315	202,795	198,858	195,482	192,646	185,348	182,139	178,908	174,718	172,502	169,648	166,935	164,447	162,853	160,034	157,942	152,056	148,779	146,081	144,117	142,408	141,283	141,110	139,246	137,355	133,723	130,596	131,201	130,461	127,781	124,875	120,617	118,052	115,231	112,448	109,926	107,901	104,491	102,167	100,144	98,087	96,547	85,670	79,382	78,029	76,360	78,337	77,715	79,160	77,552	75,864	74,430	73,112	74,445	73,287	72,745	73,813	73,956	72,852	72,973	72,692	72,100	71,600	69,700	68,755	67,400	66,200	64,900	63,734	62,600	62,500	63,100	61,894	61,900	61,700	62,400	61,600	60,900	60,100	60,000	59,400	61,300	60,000	60,700	60,000	60,000	59,800	59,300	58,600	58,100	57,400	57,100	56,500	55,700	55,000	54,800	55,000	55,300	54,600	54,500	54,700	54,300	-	-	53,300	-	-	-	51,500	-	-	-	49,100	-	-	-	10,400
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Warrants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Cash Flow

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31	1994-12-31	1993-12-31	1992-12-31	1991-12-31	1990-12-31	1989-12-31
Begin Period Cash Flow	177,497	161,521	73,909	26,607	22,547	4,524	313,137	419	1,013	502	6,713	21,026	17,151	15,803	7,778	26,944	154	2,966	199	757	529	440	633	2,593	663	429	313	392	800	400	400	500	100	100	100
Capital Expenditures	48,700	49,193	29,966	17,544	1,099	328,795	16,610	27,554	6,493	9,631	15,612	23,309	6,743	10,703	14,124	41,536	17,354	42,289	29,951	52,569	22,507	19,056	23,732	25,406	25,590	16,823	14,570	15,102	15,500	8,700	7,200	7,200	4,200	9,800	8,700
Cash And Cash Equivalents Changes	0	15,976	0	47,302	4,060	18,023	4,524	-419	-594	511	-6,211	-14,313	3,875	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	-1,972	0	-271	13,657	234	1,168	-1,816	1,489	-2,189	-255	-2,584	-256	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	-19,942	15,976	87,612	47,302	4,060	18,023	-308,613	-419	-594	511	-6,211	-14,313	3,875	1,348	8,025	-19,166	26,790	-2,812	2,767	-558	228	89	-193	-1,960	1,930	234	116	-79	-400	400	-1,000	-200	400	100	-100
Change In Working Capital	1,957	-1,370	6,415	-3,636	11,092	-7,636	-5,737	1,774	-4,042	-2,207	1,182	-314	1,173	-5,337	2,912	-1,850	-1,315	-358	-6,950	2,880	-1,144	7,929	-5,516	-3,747	-2,169	-812	254	1,585	-2,300	-400	-400	-500	-300	1,100	400
Change Receivables	0	-373	0	-377	18	-51	270	-209	-349	1,037	47	-317	-762	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	120	-373	837	-377	18	51	-270	-209	349	1,037	47	-317	-762	-654	4,548	-791	778	-30	-2,608	-1,791	20	2,127	1,291	-3,177	-2,000	-1,000	-300	300	-1,200	-700	-700	-400	600	100	0
Change To Inventory	-3,028	276	-1,888	-956	350	0	0	0	0	-14	-38	278	-456	-49	197	-148	111	-55	-157	28	-37	-63	80	-147	-559	-100	-479	286	100	100	-100	200	-200	0	0
Change To Liabilities	0	975	1,888	956	12,146	1,384	-333	3,799	-2,024	-1,041	1,428	2,309	2,647	0	0	3,433	168	2,449	4,677	0	0	2,686	0	1,219	0	0	0	0	0	0	0	0	0	0	0
Change To Netincome	0	8,199	-25,334	2,582	15,044	122,129	9,527	-2,596	2,179	-597	-3,506	-4	-4,993	0	0	0	682	0	0	6,793	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	-1,842	172	910	1,066	-2,179	780	-768	-1,402	-2,040	0	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	10,821	11,462	12,737	5,828	4,747	8,209	14,591	2,641	7,533	16,139	14,065	12,994	12,210	11,507	13,432	14,735	14,160	13,510	12,479	12,230	11,956	11,086	11,471	11,144	10,065	9,146	8,356	7,667	-7,300	-6,900	-6,200	-5,500	-4,900	-4,900	-3,000
Dividends Paid	0	0	-269	0	0	0	0	0	0	0	0	0	0	0	0	0	0	14,764	7,003	11,213	4,600	2,400	0	7,600	6,400	0	5,400	2,347	0	13,000	0	0	0	0	0
End Period Cash Flow	157,555	177,497	161,521	73,909	26,607	22,547	4,524	313,137	419	1,013	502	6,713	21,026	17,151	15,803	7,778	26,944	154	2,966	199	757	529	440	633	2,593	663	429	313	400	800	400	300	500	200	100
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
Free Cash Flow	81,671	71,531	52,208	1,069	48,122	291,609	4,449	-8,064	10,733	13,723	11,514	-2,825	13,858	2,646	10,849	-19,237	5,968	-19,517	-19,416	-35,519	-6,451	5,891	-14,106	-15,840	-10,558	-3,266	-588	-421	-5,400	1,300	1,300	1,100	3,300	-1,200	-2,300
Investments	-23,543	3,509	66,601	50,527	-43,356	71,007	693	-929	625	-5,266	-116	-125	5,506	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	27,894	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Borrowings	0	0	2,070	2,070	2,070	1,552	-254	-5,999	5,402	14,019	-12,466	-4,902	-4,588	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	4,882	4,047	40,094	11,722	15,678	123,088	60,551	12,024	8,272	10,019	15,385	7,711	12,211	7,371	7,908	7,968	9,505	8,078	7,609	20,740	4,575	5,655	3,671	2,044	6,200	4,500	4,300	4,200	4,600	3,800	2,700	2,800	2,600	2,200	2,100
Other Cashflows From Financing Activities	-3,190	-11,472	89,033	-765	-1,392	-28,451	104,553	30,622	18,559	34,139	9,187	2,076	860	1,472	451	1,897	36,035	30,405	14,883	5,627	10,582	4,768	8,340	15,745	10,579	767	7,501	7,047	10,800	25,900	1,000	1,100	2,000	10,000	3,500
Other Cashflows From Investing Activities	0	910	-220	-10	19,971	-131	2,295	13,444	-61	-5,191	16,139	-8,222	763	0	38	0	0	0	0	0	0	68	4,560	3,588	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	12,077	4,817	-46,056	-2,668	-6,856	-164,508	-58,586	578	3,088	-935	-8,826	-2,147	-6,188	-1,679	-382	-3,745	1,131	2,618	132	-23,716	-210	-612	-1,300	2,583	2,547	3	-109	107	14,700	13,700	12,600	11,100	9,800	9,600	6,100
Sale Purchase Of Stock	-2,000	16,834	-264	-21,312	-8,210	-5,733	-74	-43	1,012	1,462	-233	-315	-1,395	0	0	-4,388	0	-699	-877	-2,510	-6,118	-32	-3,404	-2,013	-2,200	0	-3,300	-3,915	-2,500	-4,400	-1,400	-800	-1,100	-1,900	-100
Stock Based Compensation	1,738	1,569	1,111	1,372	232	1,662	713	578	803	1,139	883	701	704	804	868	1,078	-880	-1,172	-314	0	0	0	968	-2,220	-2,700	100	0	-500	-1,300	-600	-100	100	-300	0	300
Total Cash From Financing Activities	-4,166	16,834	-1,231	-21,838	-9,144	-35,736	786	-4,870	-8,112	16,528	-10,812	-3,141	-5,123	-2,821	-3,568	-6,253	22,668	13,329	2,876	-11,481	5,054	-6,880	4,059	5,927	3,644	909	2,642	-1,540	4,800	-2,500	-1,000	-1,400	-2,900	4,000	1,900
Total Cash From Operating Activities	32,971	22,338	22,242	18,613	47,023	-37,186	21,059	19,490	17,226	23,354	27,126	20,484	20,601	13,349	24,973	22,299	23,322	22,772	10,535	17,050	16,056	24,947	9,626	9,566	15,032	13,557	13,982	14,681	10,100	10,000	8,500	8,300	7,500	8,600	6,400
Total Cashflows From Investing Activities	0	-23,196	66,601	50,527	-33,819	90,945	-17,321	-15,039	-9,708	-39,371	-22,525	-31,656	-11,603	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-12-31	1994-09-30	1994-06-30	1994-03-31	1993-12-31	1993-09-30	1993-06-30	1993-03-31	1992-12-31	1992-09-30	1992-06-30	1992-03-31	1991-12-31	1991-09-30	1991-06-30	1991-03-31	1990-12-31	1990-09-30	1990-06-30	1990-03-31	1989-12-31	1989-09-30
Begin Period Cash Flow	166,028	166,537	173,299	177,497	144,783	159,262	164,523	161,521	162,881	138,154	116,843	73,909	46,289	30,742	11,375	26,607	69,246	56,169	29,641	22,547	34,782	32,849	6,961	4,524	2,630	0	106	40,745	3,469	3,469	0	419	419	739	691	895	1,013	614	1,132	579	502	742	4,527	1,440	6,713	11,838	20,037	19,050	21,026	22,760	16,624	15,419	17,151	15,968	12,410	12,280	15,803	12,181	7,788	5,318	7,778	15,916	8,428	24,732	26,944	861	358	576	154	658	481	371	2,966	2,057	268	359	199	120	435	1,328	757	1,572	687	203	529	108	439	6,951	440	386	375	817	633	1,478	376	3,139	2,593	2,200	2,100	300	400	300	300	200	400	200	300	400	300	300	200	300	400	200	100	800	800	1,100	200	200	400	0	200	200	400	300	0	100	500	300	0	300	100	0	0	500	100	0
Capital Expenditures	19,977	6,801	12,938	8,984	2,218	18,653	12,192	3,636	1	876	835	5,984	38,928	2,033	680	487	1,066	1,185	10,046	6,696	6,220	4,310	165	1,584	4,015	4,456	4,410	3,729	5,407	14,585	1,474	956	10,539	2,800	1,264	34	2,463	1,155	2,732	410	5,334	4,940	3,311	574	6,787	16,704	2,844	4,660	4,789	2,083	1,501	1,363	1,796	1,427	3,633	3,164	2,479	11,060	768	559	3,273	15,110	5,820	13,813	6,793	5,289	2,744	3,010	6,311	11,280	6,461	6,720	17,828	4,515	4,233	6,363	14,840	5,503	31,942	13,866	1,258	3,733	3,038	15,736	13,025	7,816	8,182	1,502	1,556	7,487	7,041	2,399	6,805	6,458	4,612	7,217	7,119	10,990	4,900	5,400	4,300	5,623	6,000	2,300	2,900	3,870	4,600	4,100	2,000	3,002	2,200	4,300	5,600	1,000	3,300	8,500	2,700	1,700	1,700	2,000	3,300	800	2,000	1,800	2,600	1,900	300	3,600	1,400	300	500	2,000	1,400	1,500	1,300	5,900	1,100	1,100
Cash And Cash Equivalents Changes	0	0	4,437	-4,198	29,760	-6,188	-10,598	3,002	0	24,727	21,311	42,934	27,620	15,547	19,367	-15,232	-42,639	13,077	26,528	7,094	-12,235	1,933	25,888	2,437	1,894	2,630	-106	106	0	-3,469	3,469	0	-419	-320	48	-204	-118	399	-518	553	77	-240	-3,785	3,087	-5,273	-5,125	-8,199	987	-1,976	0	2,373	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	170	-1,169	0	0	-803	0	-129	37	243	204	-261	77	-291	12,735	-170	584	508	-675	249	255	405	-53	1,959	-179	-559	0	-2,286	-52	-228	750	1,947	-638	-73	253	-3,023	76	431	327	-2,167	1,028	896	-12	-3,995	333	552	526	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-8,473	-509	-6,762	-4,198	32,714	-14,479	-5,261	3,002	-1,360	24,727	21,311	42,934	27,620	15,547	19,367	-15,232	-42,639	13,077	26,528	7,094	-12,235	1,933	25,888	2,437	1,894	2,630	-106	-40,639	-15	-3,469	3,469	-2,187	-419	-320	48	-204	-118	399	-518	553	77	-240	-3,785	3,087	-5,273	-5,125	-8,199	987	-1,976	-1,734	6,136	1,205	-1,732	1,183	3,558	130	-3,523	3,622	4,393	2,470	-2,460	-8,138	7,488	-16,304	-2,212	26,083	503	-218	422	-504	177	110	-2,595	909	1,789	-91	160	79	-315	-893	571	-815	885	484	-326	421	-331	-6,512	6,511	54	11	-442	184	-845	1,102	-2,763	546	393	100	1,800	-100	363	0	100	-200	229	-100	-100	100	13	100	-100	-100	200	100	-700	0	-300	900	100	-200	-1,900	-1,200	200	-200	-100	300	1,500	-400	200	300	-300	200	100	-1,600	-400	400	-100
Change In Working Capital	3,776	751	-24	-2,546	1,303	-808	1,254	-3,119	3,091	374	2,919	31	-3,875	-907	1,315	-169	28,808	1,430	-18,880	-266	-6,274	-5,030	3,779	-111	-1,877	849	-1,627	-3,082	520	771	2,352	-458	-891	-464	1,599	-2,986	-2,191	-1,447	3,796	-2,357	-2,199	-410	4,819	-1,406	-1,821	-2,123	3,397	-2,654	1,066	-3,361	3,736	1,562	-764	-4,074	1,435	772	-3,470	-595	263	1,328	1,916	-1,719	1,770	-4,270	2,369	193	2,588	-3,119	-977	-3,404	3,954	651	-1,559	-3,107	759	-3,483	-1,119	-2,363	6,225	1,390	-2,372	275	1,665	-3,084	-1,762	291	5,348	478	1,812	-970	3,306	-5,588	-2,264	71	983	-2,809	-1,992	-2,269	-100	600	-500	288	600	-500	-1,200	-746	1,000	1,400	-1,400	1,285	-300	500	100	-200	-400	-300	-1,400	200	-200	800	-1,200	300	300	-400	-600	-500	700	-200	-700	-100	900	-500	-700	1,300	-400	-100	-100	200
Change Receivables	0	0	0	-167	-61	0	0	-312	0	85	455	99	0	400	-485	-292	-337	136	95	124	-174	90	146	-113	-13	204	203	-124	0	-317	75	242	-209	104	-307	-310	164	1,152	522	814	-1,451	26	10	-693	704	76	-384	-243	234	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	637	-211	-139	-167	364	-107	-318	-312	198	85	455	99	377	400	-485	-292	373	-136	-95	-124	174	-90	-146	113	13	-204	-203	124	277	-101	-75	-242	209	-104	307	-18	164	1,152	522	814	-1,451	26	10	-693	704	76	-384	-243	234	1,086	-1,161	-148	-539	535	-107	-456	-626	670	-1,489	1,369	3,998	686	855	-3,065	733	-380	1,554	-573	177	-910	-34	-336	1,250	-3,562	706	-638	886	-1,026	-116	-584	-65	-3	439	-576	160	-338	925	-1,417	2,957	2,420	2,415	-2,755	-789	40	-1,029	-1,062	-1,126	0	0	0	-100	-100	-800	200	-300	0	100	-600	200	0	0	-300	400	-300	-700	-400	200	-200	-200	-100	-200	-200	-400	0	-100	200	-400	200	-400	700	0	-200	100	0	0	0	0	0
Change To Inventory	-4,540	-674	-674	2,860	-1,164	-28	-904	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-1,704	-277	38	0	0	0	0	0	0	0	0	0	0	0	0	7	8	-46	13	11	70	62	-25	-145	127	80	-61	132	-83	77	-146	-304	11	-23	29	-66	-16	44	-13	182	60	-28	-121	-59	-62	63	28	82	-99	14	76	-46	0	-1,606	3,301	-8,259	4,131	743	1,190	-537	-1,552	755	0	0	262	-248	-72	-5	143	-36	7	-34	-32	16	-19	-112	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-100	0	0	0	100	0	0	0	0	100	0	0	0	-300	0	0	0	0	0	0	0	0
Change To Liabilities	0	0	674	-2,549	2,979	28	904	-2,004	2,330	-1,261	1,432	-311	516	-1,101	1,589	306	13,398	-582	220	-890	711	-237	1,352	-442	-777	1,904	-1,235	-225	4,246	3,022	2,908	-227	-1,904	1,419	-615	-213	-2,615	416	3,244	-3,615	-1,086	1,661	3,719	-1,584	-2,368	1,669	3,368	-2,902	174	1,290	628	0	0	0	0	0	0	0	0	0	0	3,433	1,098	1,011	2,278	168	0	0	0	2,449	1,296	0	0	4,677	1,608	177	0	0	5,278	0	0	0	0	0	0	2,686	2,266	0	0	0	0	0	0	1,219	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Netincome	0	0	4,924	3,985	2,382	1,890	2,595	1,068	169	890	93	-38,988	5,262	-1,554	-1,589	1,235	8,195	-13	6,776	86	20	-78	122,199	-12	-10,093	15,628	900	3,092	1,334	-4,461	-982	-599	3,446	5,463	0	670	1,509	-1,356	-433	1,030	162	-3,496	-488	1,203	-725	497	-460	862	-903	0	-6	0	0	0	0	0	0	0	1,075	607	523	0	0	0	686	682	326	0	1,235	0	1,363	662	0	0	0	0	0	6,793	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-432	-432	213	-787	-497	-771	-416	-49	204	433	394	301	-581	796	-160	2,131	-148	-757	673	-1,953	-1,953	-443	-1,285	-1,925	129	559	-768	-1,660	52	0	0	-1,402	0	0	0	-2,040	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	2,406	2,833	2,819	2,780	11,462	2,806	2,929	2,961	3,174	3,821	4,449	1,502	1,478	1,488	1,558	1,526	1,523	1,553	1,531	1,551	1,612	1,878	289	4,430	5,363	4,830	2,262	2,136	2,171	2,220	2,111	1,998	1,959	1,870	1,812	72	4,248	4,124	4,072	4,168	3,775	3,703	3,624	3,467	3,271	3,492	3,196	3,223	3,083	3,084	2,965	2,953	3,208	2,860	2,871	2,856	2,920	3,917	1,617	3,902	3,996	3,828	3,761	3,597	3,549	3,545	3,506	3,552	3,557	3,515	3,352	3,350	3,293	3,148	3,112	3,124	3,095	3,057	3,021	3,096	3,056	2,993	2,970	2,998	2,995	2,904	2,698	2,655	2,829	2,772	2,942	2,876	2,881	2,840	2,840	2,822	2,642	17,365	-2,500	-2,500	-2,300	15,946	-2,300	-2,300	-2,200	14,456	-2,100	-2,000	-2,000	13,367	-2,000	-1,900	-1,800	-1,700	-1,900	-1,600	-2,100	-1,900	-1,700	-1,700	-1,600	-1,600	-1,600	-1,600	-1,400	-1,400	-1,500	-1,300	-1,300	-1,300	-1,300	-1,200	-1,100	-1,300	-1,300	-1,200	-1,100	-900
Dividends Paid	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	576	255	255	0	255	256	254	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,713	0	0	0	0	17,600	0	0	4,212	0	0	0	0	0	0	0	2,300	0	0	0	0	0	0	0	0	0	0	0	2,800	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
End Period Cash Flow	157,555	166,028	166,537	173,299	177,497	144,783	159,262	164,523	161,521	162,881	138,154	116,843	73,909	46,289	30,742	11,375	26,607	69,246	56,169	29,641	22,547	34,782	32,849	6,961	4,524	2,630	0	106	40,745	3,469	3,469	0	419	419	739	691	895	1,013	614	1,132	579	502	742	4,527	1,440	6,713	11,838	20,037	19,050	21,026	22,760	16,624	15,419	17,151	15,968	12,410	12,280	15,803	12,181	7,788	5,318	7,778	15,916	8,428	24,732	26,944	861	358	576	154	658	481	371	2,966	2,057	268	359	199	120	435	1,328	757	1,572	687	203	529	108	439	6,951	440	386	375	817	633	1,478	376	3,139	2,593	2,200	2,100	300	663	300	300	200	429	200	300	400	313	300	200	300	400	200	100	800	800	1,100	100	200	400	0	200	200	-100	300	0	100	200	300	-300	300	100	0	-400	500	-100
Exchange Rate Changes	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	32,227	14,669	21,104	13,671	11,381	23,021	19,685	1,314	5,842	5,437	7,543	3,420	-33,668	2,210	5,127	3,496	30,936	5,675	14,957	-3,446	-1,746	-52,985	1,855	3,741	1,723	1,879	-306	1,153	183	-8,775	3,089	2,333	-4,711	1,249	3,642	1,946	3,896	2,656	8,188	4,134	-1,255	1,846	7,646	4,961	-2,939	-13,481	11,661	-1,586	581	549	7,291	3,489	2,529	749	2,277	1,371	-1,751	-5,784	7,376	4,833	4,424	-7,703	2,191	-12,267	-1,458	818	6,315	653	-1,818	-6,012	2,465	-1,571	-14,399	-1,559	2,782	-585	-20,054	-2,654	-24,599	-8,833	567	2,141	2,592	-11,184	-2,995	-2,666	792	3,338	4,427	-3,973	-255	-3,809	-6,069	-2,499	-184	-7,026	-6,131	-6,258	-2,400	-500	-1,400	-1,166	-1,500	500	-1,100	-688	-200	700	-400	1,779	700	-200	-2,700	1,800	0	-5,900	-1,300	1,200	900	1,200	-2,000	1,900	400	0	-1,000	400	2,300	-1,600	0	2,100	2,500	-700	-600	1,400	1,400	-3,900	-100	800
Investments	-20,191	-6,625	-13,176	-7,778	-1,641	-9,927	1,583	5,150	-6,446	25,081	16,644	38,209	27,798	15,105	21,646	-15,006	-59,582	9,634	916	5,676	63,847	2,489	4,643	28	72	385	132	104	-883	-1,490	202	145	214	156	158	446	-135	-4,969	-87	-85	-125	-78	1	-7	-32	0	-55	0	-70	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance Of Capital Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Borrowings	0	0	0	0	0	0	0	0	0	0	-25	1,391	2,070	2,070	2,070	0	0	0	0	0	3,104	0	-466	-1,086	3,570	-1,258	-1,316	-1,250	-325	5,605	-2,716	-2,371	-6,517	11,483	-3,613	306	-2,774	6,262	-1,968	-4,969	14,694	-151	-9,739	-1,299	-1,277	-1,256	-1,236	-1,215	-1,195	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	2,885	1,099	492	406	2,677	384	582	404	-949	-113	281	40,875	975	5,271	3,977	1,499	2,334	1,889	9,728	1,727	521	1,952	119,586	1,029	12,211	45,184	1,713	1,443	1,682	1,957	774	1,820	7,473	2,071	2,046	1,362	2,793	2,490	3,485	1,703	2,341	6,989	3,002	2,271	3,123	1,271	2,676	1,640	2,124	6,879	2,359	1,505	1,468	1,994	2,599	1,442	1,336	2,056	2,696	1,409	1,747	3,163	2,774	2,170	-139	2,322	2,426	2,597	2,160	2,631	1,844	1,705	1,898	2,296	2,112	1,545	1,656	1,495	10,954	6,973	1,318	1,669	1,346	622	938	1,308	1,578	1,423	1,346	-365	1,157	750	2,129	130	865	499	550	1,900	1,200	2,000	1,100	1,200	1,200	900	1,200	1,400	1,300	800	800	1,100	1,200	800	1,100	1,100	1,300	1,400	800	900	1,400	700	800	700	700	400	900	800	700	600	700	900	700	500	500	500	700	500	500	300
Other Cashflows From Financing Activities	-753	-752	-752	-933	-9,535	-588	-345	-771	88,980	-1,319	-146	91,254	187	-305	-102	-306	-195	-374	-110	-255	-71	436	-28,562	-254	89,485	2,182	6,678	6,134	9,047	14,104	10	3,955	12,510	2,527	1,635	1,978	12,419	8,309	4,477	4,282	17,071	-968	7,621	1,364	1,170	790	262	659	365	-1	361	186	314	1,215	30	101	126	3	404	31	13	322	-572	-4,052	191	35,391	-3,162	-1,522	5,328	4,032	-2,282	1,989	11,456	2,135	2,188	201	3,356	19,298	-377	-4,264	8,500	32,602	31,567	14,816	13,014	8,423	1	-7,786	10,200	3,100	-2,100	3,100	4,240	1,434	400	2,900	6,600	6,109	3,200	500	6,300	-533	1,300	100	100	2,401	1,600	800	100	-1,878	-1,800	1,300	5,300	100	2,600	6,900	2,000	6,100	-600	5,000	2,500	-1,100	-600	1,400	1,300	200	-1,100	1,800	200	-600	-200	1,100	1,700	500	-300	5,300	4,500	-900
Other Cashflows From Investing Activities	0	0	-238	229	-35	183	-217	945	-250	182	-150	3,702	15,063	1,870	2,309	5	13,439	-13,332	19,881	-17	-34,068	-244,303	278,304	-64	-2,329	2,295	0	0	1,174	12,269	0	1	1,174	-26	0	-323	288	657	2,326	1,620	-9,794	13,071	391	475	2,202	911	-10,742	540	1,069	0	0	0	0	0	0	0	0	38	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	13,214	1,589	0	0	615	555	226	68	0	0	0	4,560	4,080	2,902	2,641	3,588	1,438	1,177	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,364	2,974	4,112	3,670	-8,226	4,516	1,766	3,832	1,753	5,024	283	-49,504	2,977	-3,999	-735	2,052	304	1,174	-6,776	-86	3,936	-50,033	-122,111	-76	9	-60,189	823	771	1,119	801	276	85	-6,231	-59	42	2,717	-81	-205	-811	88	169	-6,715	-318	-494	-1,299	-526	-100	3,677	1	-5,354	-10	1,372	3,489	-207	-750	1,899	2,615	-904	1,252	-637	-98	-840	3,721	450	378	186	182	573	190	1,840	-4	20	-155	119	-146	5,161	-5,227	86	-144	-6,426	-177	-231	85	4,016	-5,166	-515	139	284	-4	-2,226	154	552	-2,010	2,172	-260	-321	-212	-11,853	4,800	4,800	4,600	-13,597	4,500	4,700	4,000	-12,209	4,100	4,000	4,000	-11,193	3,800	4,700	3,500	3,400	4,000	3,100	4,100	3,700	3,100	3,400	3,300	3,400	3,000	3,400	2,700	3,100	2,700	2,900	2,700	2,900	2,700	2,500	2,200	2,500	3,300	2,800	2,200	1,800
Sale Purchase Of Stock	0	-1,000	-1,000	-130	17,605	0	0	-771	264	-1,319	-121	-264	-5,625	-3,333	-8,933	-3,421	-496	-2,402	-3,598	-1,714	-5,733	691	540	0	74	98	1,648	-74	1,239	88	-43	184	900	181	656	-76	251	587	206	486	183	116	75	232	-233	488	-178	451	-137	-250	0	-190	-955	0	0	0	0	0	0	0	0	0	810	0	0	0	0	0	0	0	0	0	-877	-877	0	0	0	-1	-377	0	0	0	-3,633	0	0	-1	1	-4	-28	0	0	-207	-3,197	-1,124	0	-620	-269	-1,300	-600	-200	-100	0	0	0	0	-300	-1,100	-1,400	-500	-1,015	-1,000	-1,500	-400	-500	-500	-1,300	-200	-2,800	-200	-1,300	-100	-700	-500	-100	-100	-400	0	-200	-200	-100	0	-300	-700	-800	-100	-300	-700	0
Stock Based Compensation	266	271	877	324	267	276	829	197	105	152	652	202	131	70	570	601	26	149	28	29	493	17	1,111	41	125	33	33	522	79	31	32	443	72	40	9	582	172	86	93	791	169	71	86	596	130	68	86	411	136	80	79	413	132	67	68	422	247	142	171	424	131	135	-3,761	-2,778	28	27	34	-480	-461	-255	0	0	0	0	0	0	-89	0	-14,556	0	0	0	24	0	0	0	-251	0	0	3,895	-762	0	0	-1,266	0	0	0	-1,400	400	0	0	400	0	0	0	-200	0	100	100	100	-300	0	0	-600	-300	0	0	0	0	0	0	-200	0	0	0	100	0	0	0	0	0	0	0	-500	0	0	-700	300
Total Cash From Financing Activities	-532	-1,752	-1,752	-130	18,538	-588	-345	-771	-756	-1,319	-146	990	-5,438	-3,638	-9,035	-3,727	-691	-2,776	-3,708	-1,969	-5,804	436	-29,028	-1,340	2,557	-1,160	332	-943	-15	5,693	-2,759	-2,187	-5,617	-1,406	-3,512	-765	-2,429	7,204	-1,609	-4,087	15,020	-8,419	-1,118	-935	-340	-466	-1,152	-556	-967	-1,427	-795	-1,141	-1,760	115	-1,052	-964	-920	-1,027	-609	-965	-967	-642	-710	-4,377	-524	25,109	-5,747	-1,521	4,827	3,415	-2,463	1,387	10,990	869	-1,325	83	3,249	-299	-4,237	-6,671	-274	-2,849	-1,907	-3,306	13,116	2,407	-1,646	-9,773	2,132	2,884	-2,375	2,685	865	-2,747	377	2,113	6,184	-56	2,500	100	1,100	-591	1,300	-100	-100	2,442	400	-600	400	-3,040	-1,100	-200	2,800	-1,700	-2,600	5,200	1,300	-1,800	-1,400	-1,500	2,200	-1,900	-1,200	1,200	900	-400	-2,200	1,500	-300	-1,900	-2,300	600	700	-1,500	-1,600	3,700	3,400	-1,100
Total Cash From Operating Activities	12,250	7,868	8,166	4,687	9,163	4,368	7,493	1,314	5,842	5,437	7,543	3,420	5,260	4,243	5,127	3,983	32,002	6,860	4,911	3,250	4,474	-48,675	1,690	5,325	5,738	6,335	4,104	4,882	5,590	5,810	4,563	3,289	5,828	4,049	4,906	1,912	6,359	3,811	10,920	4,544	4,079	6,786	10,957	5,535	3,848	3,223	8,817	3,074	5,370	2,632	8,792	4,852	4,325	2,176	5,910	4,535	728	5,276	6,608	5,392	7,697	7,407	8,011	1,546	5,335	6,107	9,059	3,663	4,493	5,268	8,926	5,149	3,429	2,956	7,015	5,778	-5,214	2,849	7,343	5,033	1,825	5,874	5,630	4,552	-2,995	5,150	8,974	4,840	5,983	3,514	6,786	-1,410	736	3,959	4,428	191	988	4,732	2,500	4,900	2,900	4,457	4,500	2,800	1,800	3,182	4,400	4,800	1,600	4,781	2,900	4,100	2,900	2,800	3,300	2,600	1,400	2,900	2,600	3,200	1,300	2,700	2,400	1,800	1,600	2,300	2,600	2,000	1,400	2,400	3,000	1,300	800	2,900	2,700	2,000	1,000	1,900
Total Cashflows From Investing Activities	0	0	-979	-8,755	-3,154	-18,259	-13,775	2,459	-6,446	20,609	13,914	38,524	27,798	14,942	23,275	-15,488	-73,950	8,993	25,325	5,813	-10,905	50,172	53,226	-1,548	-6,401	-2,545	-4,542	-3,833	-19,984	-14,972	1,665	-1,102	-630	-2,963	-1,346	-1,351	-4,048	-10,616	-9,829	96	-19,022	1,393	-13,624	-1,513	-8,781	-7,882	-15,864	-1,531	-6,379	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,125	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Income Statement

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31	1994-12-31	1993-12-31	1992-12-31	1991-12-31	1990-12-31	1989-12-31	1988-12-31	1987-12-31	1986-12-31	1985-12-31
Cost Of Revenue	21,835	4,125	3,751	2,826	2,941	2,625	5,024	4,475	4,443	140,758	118,079	113,413	105,737	96,835	85,229	142,953	123,875	118,222	106,043	93,307	85,236	76,407	99,466	77,623	62,025	57,481	53,936	49,788	43,100	34,800	30,600	27,800	28,300	27,500	22,000	22,500	21,000	19,600	20,200
Depreciation And Amortization	10,821	11,462	12,946	6,050	6,158	8,209	14,591	7,312	7,533	16,139	14,065	12,994	12,210	11,507	13,432	14,735	14,160	13,510	12,479	12,230	11,956	11,086	11,471	11,144	10,065	9,146	8,356	7,667	-7,300	-6,900	-6,200	-5,500	-4,900	-4,900	-3,000	2,800	2,600	2,300	1,900
Discontinued Operations	0	0	0	0	6,856	122,129	11,003	11,003	2,179	4,835	0	97	5,222	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Ebit	11,700	2,030	-3,689	-778	3,802	1,874	12,007	16,383	12,036	17,670	20,409	14,119	14,633	99,831	16,218	14,367	18,508	17,055	15,191	13,055	9,857	12,213	11,086	6,831	12,356	9,620	8,955	9,007	-26,300	14,100	17,700	16,700	15,600	15,100	10,300	5,500	5,100	5,400	5,100
Ebitda	22,521	13,492	9,257	5,272	9,960	10,083	26,598	23,695	19,569	33,809	34,474	27,113	26,843	111,338	29,650	29,102	32,668	30,565	27,670	25,285	21,813	23,299	22,557	17,975	22,421	18,766	17,311	16,674	-33,600	7,200	11,500	11,200	10,700	10,200	7,300	8,300	7,700	7,700	7,000
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Extraordinary Items	0	0	0	0	6,856	122,129	22,837	0	0	0	0	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	19,671	33,356	27,469	20,757	20,815	19,397	38,167	32,982	30,203	19,382	21,695	14,101	14,369	14,503	29,324	29,096	30,407	29,152	24,993	22,482	18,067	20,542	21,792	16,239	19,994	16,493	14,908	14,615	15,200	19,100	16,000	15,200	14,500	14,100	10,400	8,400	10,100	10,600	9,300
Income Before Tax	6,398	5,577	50,375	14,929	11,784	1,483	67,880	19,875	9,988	16,671	25,222	12,520	11,287	11,019	12,730	12,898	14,616	13,249	11,945	9,975	6,423	9,270	4,506	3,435	10,093	7,343	6,984	6,827	7,600	6,200	4,400	4,600	4,300	3,600	3,400	4,900	4,500	5,500	5,000
Income Tax Expense	1,516	1,530	10,281	4,307	2,962	524	7,329	7,851	3,895	6,652	9,837	4,809	4,298	3,963	4,822	4,930	5,111	5,171	4,336	3,879	2,085	3,615	1,803	1,391	3,936	2,863	2,724	2,662	3,000	2,400	1,700	1,800	1,700	1,400	1,300	1,900	2,100	2,800	2,400
Interest Expense	4,315	3,045	2,304	1,100	1,054	3,103	4,323	1,561	2,014	1,475	2,520	2,638	3,346	3,928	3,482	4,551	3,878	3,955	3,246	11,564	3,492	3,164	3,394	3,438	2,357	2,300	1,971	2,234	1,900	1,100	900	1,100	1,600	1,800	800	700	800	600	500
Interest Income	0	0	0	0	6,028	479	4,339	2	0	0	0	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	504	518	-11,879	14,999	-499	-1,384	18,801	21,052	21,052	0	0	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	5,302	4,565	40,094	12,715	8,822	124,472	41,750	12,024	8,272	10,019	15,385	7,808	12,211	7,371	3,753	7,968	9,505	8,078	7,609	20,740	4,575	5,655	2,703	2,044	6,157	4,480	4,260	4,165	4,600	3,800	2,700	2,800	2,600	2,200	2,100	3,000	2,400	2,700	2,600
Net Income Applicable To Common Shares	0	4,565	28,215	12,715	16,177	124,472	41,750	12,024	8,272	10,019	15,385	7,808	12,211	7,056	7,908	7,968	9,505	8,078	7,609	6,096	3,918	5,655	2,703	2,044	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Net Income From Continuing Ops	4,674	4,047	40,094	10,622	18,640	123,612	60,551	23,367	6,093	10,019	15,385	6,672	6,989	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	-4,081	-3,045	-2,304	-1,100	-1,054	-3,103	-4,323	-1,559	0	0	0	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	626	0	10,895	7,082	2,624	58,598	5,053	-179	378	7,308	18	264	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	-465	0	-1,000	-1,000	-1,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Operating Income	11,700	2,030	-3,689	-778	3,802	1,962	13,605	16,383	12,181	17,768	20,434	14,101	14,369	14,503	16,128	13,484	18,352	17,055	15,191	13,430	9,915	12,413	7,878	6,840	12,380	9,625	8,977	9,017	-26,300	14,100	17,700	16,700	15,600	15,100	10,300	5,500	5,100	5,400	5,100
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Other Operating Expenses	29,806	29,485	28,946	18,449	18,000	20,060	29,586	21,074	22,465	142,372	119,340	113,413	105,737	96,835	98,425	158,565	135,930	130,319	115,845	102,359	93,417	84,636	111,776	87,022	69,639	64,349	59,867	55,386	91,900	53,600	41,300	37,300	37,000	36,300	28,100	25,300	25,900	24,400	24,400
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Reconciled Depreciation	11,323	11,462	12,946	6,050	6,158	8,209	14,591	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	-	-	-	-
Research Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
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	-	-	-	-
Selling General Administrative	7,807	7,078	6,239	6,462	5,070	5,717	5,409	4,924	6,035	141,004	118,046	113,200	104,333	0	13,196	15,612	12,055	12,097	9,802	9,052	8,181	8,229	12,310	9,399	7,614	6,868	5,931	5,598	0	0	0	0	0	0	0	-	-	-	-
Tax Provision	1,902	1,530	10,281	4,307	2,962	524	7,329	7,851	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Total Operating Expenses	7,971	25,360	25,195	15,623	15,059	17,435	24,562	16,599	18,022	1,614	1,261	113,000	106,000	97,000	13,196	15,612	12,055	12,097	9,802	9,052	8,181	8,229	12,310	9,399	7,614	6,868	5,931	5,598	48,800	18,800	10,700	9,500	8,700	8,800	6,100	2,800	4,900	4,800	4,200
Total Other Income Expense Net	-5,302	3,547	54,064	15,707	7,982	2,624	58,598	3,492	-179	348	7,270	1,031	-39	-2	-6	3,082	-156	-3,806	-3,246	375	29	100	-1,604	9	24	5	22	10	33,900	-7,900	-13,300	-12,100	-11,300	-11,500	-6,900	100	100	400	-100
Total Revenue	41,506	37,481	31,220	23,583	23,756	22,022	43,191	37,457	34,646	160,140	139,774	127,514	120,106	111,338	114,553	172,049	154,282	147,374	131,036	115,789	103,303	96,949	121,258	93,862	82,019	73,974	68,844	64,403	58,300	53,900	46,600	43,000	42,800	41,600	32,400	30,900	31,100	30,200	29,500

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-12-31	1994-09-30	1994-06-30	1994-03-31	1993-12-31	1993-09-30	1993-06-30	1993-03-31	1992-12-31	1992-09-30	1992-06-30	1992-03-31	1991-12-31	1991-09-30	1991-06-30	1991-03-31	1990-12-31	1990-09-30	1990-06-30	1990-03-31	1989-12-31	1989-09-30	1989-06-30	1989-03-31	1988-12-31	1988-09-30	1988-06-30	1988-03-31	1987-12-31	1987-09-30	1987-06-30	1987-03-31	1986-12-31	1986-09-30	1986-06-30	1986-03-31	1985-12-31	1985-09-30
Cost Of Revenue	5,101	919	879	947	1,022	1,034	1,041	1,028	987	986	1,000	778	737	706	646	737	735	740	713	753	676	663	611	1,473	1,432	1,401	1,129	1,062	1,089	1,087	1,128	1,142	1,118	1,120	994	1,234	34,603	35,120	35,359	35,937	34,342	31,368	29,434	28,891	28,386	30,247	28,139	27,882	27,145	27,750	27,506	25,406	25,075	24,057	23,877	24,443	21,408	19,949	20,909	26,575	30,768	37,508	37,433	35,035	32,977	32,640	31,837	29,733	29,665	30,586	30,271	28,724	28,641	27,986	26,254	26,345	25,457	23,788	23,681	23,503	22,524	22,453	21,913	21,158	19,713	20,523	19,418	18,042	18,425	23,520	26,414	25,840	23,692	23,760	19,573	17,747	16,543	16,425	15,500	15,500	14,600	15,081	14,700	14,100	13,700	14,436	13,500	13,000	13,000	13,088	12,700	12,600	11,500	10,800	11,400	10,400	8,400	8,500	9,600	10,400	8,000	8,100	8,200	7,600	6,900	6,800	7,100	7,000	6,900	6,900	7,200	7,000	7,400	7,400	6,800	6,800	6,500	5,300	5,700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation And Amortization	2,406	2,816	2,819	2,780	2,234	2,806	2,929	2,961	3,174	3,821	4,449	1,502	1,478	1,488	1,558	1,526	1,523	1,553	1,531	1,551	1,612	1,878	289	4,430	5,363	4,830	2,262	2,136	2,171	2,220	2,111	1,998	1,959	1,870	1,812	-397	4,248	4,124	4,072	4,168	3,775	3,703	3,624	3,467	3,271	3,492	3,196	3,223	3,083	3,084	2,965	2,953	3,208	2,860	2,871	2,856	2,920	3,917	1,617	3,902	3,996	3,828	3,761	3,597	3,549	3,545	3,506	3,552	3,557	3,515	3,352	3,350	3,293	3,148	3,112	3,124	3,095	3,057	3,021	3,096	3,056	2,993	2,970	2,998	2,995	2,904	2,698	2,655	2,829	2,772	2,942	2,876	2,881	2,840	2,840	2,822	2,642	17,365	-2,500	-2,500	-2,300	15,946	-2,300	-2,300	-2,200	14,456	-2,100	-2,000	-2,000	13,367	-2,000	-1,900	-1,800	-1,700	-1,900	-1,600	-2,100	-1,900	-1,700	-1,700	-1,600	-1,600	-1,600	-1,600	-1,400	-1,400	-1,500	-1,300	-1,300	-1,300	-1,300	-1,200	-1,100	-1,300	-1,300	-1,200	-1,100	-900	700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	7	-13	6,776	86	1,742	-78	120,465	1,722	120,407	1,722	0	0	0	122,129	0	0	0	1,663	0	516	0	4,835	0	0	0	0	0	0	0	86	8	4	-1	0	20	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Ebit	3,183	-17	-1,280	-771	2,717	-91	239	-303	-1,562	-537	-1,338	-252	-418	-257	-197	94	264	612	1,835	1,091	-1,274	3,309	1,591	2,851	3,378	2,816	3,180	2,633	2,885	3,656	1,780	3,424	6,547	3,898	3,814	4,284	5,068	4,761	5,701	3,115	4,093	5,616	6,059	4,302	4,432	2,567	4,891	3,455	3,216	3,565	4,497	3,281	3,290	4,019	4,587	3,186	3,157	4,312	4,289	3,095	33,936	5,042	5,599	2,402	846	3,900	4,888	5,319	4,401	5,305	4,054	3,723	3,973	4,105	4,244	3,335	3,517	3,862	3,429	2,873	3,145	2,529	3,095	1,905	2,327	2,807	3,232	3,172	3,023	1,733	2,774	2,113	4,466	1,186	2,344	1,656	1,645	49,380	-10,500	-9,200	-10,000	44,925	-9,900	-9,800	-9,000	42,277	-8,900	-9,300	-9,100	38,817	-8,200	-8,900	-7,400	-6,500	-6,900	-6,100	3,800	3,500	4,300	3,100	4,800	4,600	4,400	4,200	4,400	4,400	4,400	3,900	4,000	4,200	4,100	3,600	3,500	3,800	4,100	3,700	3,500	2,500	1,100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Ebitda	5,589	2,799	1,539	2,009	4,951	2,715	3,168	2,658	1,612	3,284	3,111	1,250	1,060	1,231	1,361	1,620	1,787	2,165	3,366	2,642	338	5,187	1,880	7,281	8,741	7,646	5,442	4,769	5,056	5,876	3,891	5,422	8,506	5,768	5,626	3,887	9,316	8,885	9,773	7,283	7,868	9,319	9,683	7,769	7,703	6,059	8,087	6,678	6,299	6,649	7,462	6,234	6,498	6,879	7,458	6,042	6,077	8,229	5,906	6,997	37,932	8,870	9,360	5,999	4,395	7,445	8,394	8,871	7,958	8,820	7,406	7,073	7,266	7,253	7,356	6,459	6,612	6,919	6,450	5,969	6,201	5,522	6,065	4,903	5,322	5,711	5,930	5,827	5,852	4,505	5,716	4,989	7,347	4,026	5,184	4,478	4,287	66,745	-13,000	-11,700	-12,300	60,871	-12,200	-12,100	-11,200	56,733	-11,000	-11,300	-11,100	52,184	-10,200	-10,800	-9,200	-8,200	-8,800	-7,700	1,700	1,600	2,600	1,400	3,200	3,000	2,800	2,600	3,000	3,000	2,900	2,600	2,700	2,900	2,800	2,400	2,400	2,500	2,800	2,500	2,400	1,600	1,800	8,500	7,800	-17,700	7,800	7,900	7,700	-18,300	8,100	7,600	7,800	-16,800	7,600	7,500	7,500	-17,000
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	7	-13	6,776	86	20	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	5,004	9,672	9,817	9,167	8,830	8,260	8,587	7,679	7,412	7,487	7,495	5,075	5,116	5,392	5,203	5,046	5,061	5,143	5,650	4,961	4,976	5,079	4,942	11,149	11,023	10,653	8,231	8,260	8,423	8,689	8,115	8,473	7,705	7,779	7,503	7,714	5,416	5,045	5,889	3,970	4,478	5,773	6,274	4,977	4,671	2,552	4,891	3,444	3,214	3,556	4,441	3,184	3,188	3,913	4,481	3,067	6,092	7,893	7,181	6,656	7,164	8,192	8,628	6,053	6,223	6,731	7,794	8,423	7,459	8,193	7,340	6,837	6,782	6,601	6,807	5,669	5,917	6,261	5,989	5,123	5,364	4,704	5,118	3,915	4,329	5,051	5,458	4,966	5,067	3,994	5,238	5,552	7,008	4,128	4,685	3,819	3,607	5,694	4,400	5,500	4,400	4,393	4,300	3,700	4,000	4,208	4,000	3,200	3,400	3,315	4,000	3,300	3,800	4,100	4,000	4,100	5,100	5,000	5,500	2,600	4,300	4,200	3,900	3,700	4,000	4,000	3,900	3,600	3,700	3,800	3,800	3,400	3,300	3,400	3,800	3,500	3,400	2,400	2,600	8,500	7,800	7,600	7,800	7,900	7,700	7,600	8,100	7,600	7,800	7,600	7,600	7,500	7,500	7,400
Income Before Tax	3,503	1,566	714	615	3,681	562	681	653	-1,168	17	130	51,396	21	7,293	5,515	2,100	2,760	2,628	4,083	2,313	756	2,538	-1,058	1,608	925	61,761	2,809	2,385	2,579	3,235	1,279	3,009	12,352	3,394	3,355	1,386	4,579	4,329	5,713	2,791	3,838	11,458	4,922	3,722	5,120	2,064	4,344	2,661	3,451	2,752	3,708	2,443	2,384	3,079	3,621	2,189	2,130	3,371	3,397	2,311	2,866	5,187	4,240	1,192	-228	2,834	3,979	4,261	3,542	4,392	3,046	2,750	3,061	3,235	3,463	2,533	2,714	2,895	3,082	2,094	2,160	1,660	2,206	1,019	1,538	2,025	2,629	2,373	2,243	-2,221	1,929	1,250	3,548	297	1,418	818	902	3,093	1,800	3,300	1,800	1,943	2,000	1,500	1,900	2,284	2,000	1,300	1,300	1,727	2,000	1,300	1,800	1,900	2,100	2,300	1,300	1,500	2,300	1,000	1,300	1,100	1,100	800	1,500	1,300	1,100	1,000	1,200	1,500	1,200	800	800	800	1,200	800	800	400	800	500	800	700	700	800	800	400	700	600	700	700	700	700	600	700
Income Tax Expense	618	467	222	209	1,004	178	99	249	-219	130	-151	10,521	146	2,022	1,538	601	433	726	1,131	672	255	508	-179	579	-11,286	16,577	1,096	942	897	1,278	505	1,189	4,879	1,323	1,308	541	1,786	1,839	2,228	1,088	1,497	4,469	1,920	1,451	1,997	793	1,668	1,022	1,326	1,095	1,349	938	916	1,183	1,121	841	818	1,315	1,184	902	1,119	2,024	1,466	566	-89	512	1,553	1,664	1,382	1,761	1,202	1,045	1,163	939	1,351	988	1,058	1,189	1,169	774	842	228	860	397	600	717	1,052	949	897	-888	772	500	1,419	167	553	319	352	1,236	700	1,300	700	763	800	600	700	924	800	500	500	662	800	500	700	800	800	900	500	600	900	400	500	400	400	300	600	500	400	400	500	600	500	300	300	300	500	300	300	100	300	8,000	7,000	-18,400	7,100	7,100	6,900	-18,700	7,400	7,000	7,100	-17,500	6,900	6,800	6,900	-17,700
Interest Expense	1,064	1,116	1,129	1,006	830	738	739	738	519	414	446	925	958	46	45	51	65	129	272	588	685	768	807	1,243	2,453	1,251	371	248	306	273	392	415	481	490	459	620	472	380	438	346	311	375	1,137	580	428	503	547	794	804	813	789	838	906	940	966	996	1,026	940	892	784	866	450	1,353	1,368	1,380	1,239	868	1,058	891	937	1,036	1,055	927	870	785	812	803	1,178	915	969	985	869	889	886	839	761	803	806	794	750	853	868	923	900	926	849	743	657	12,300	500	600	600	11,900	11,300	10,900	39,993	500	500	500	534	600	600	500	500	600	400	400	300	300	300	200	200	3,300	200	200	200	300	2,900	300	300	400	500	400	400	500	500	500	200	300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,306	2,486	1,144	1,440	958	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-5	160	-106	-159	79	96	-75	268	357	465	31,724	12,502	14,999	-184	16,058	-119	-119	-112	-97	-171	-185	-272	-396	-531	-992	19,793	-48,420	24,210	0	21,052	0	0	0	21,052	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	2,880	1,259	598	406	2,756	480	657	404	-592	352	82	28,373	393	5,455	4,149	1,618	2,453	2,001	9,825	1,898	706	2,224	119,982	1,560	13,203	25,391	1,713	1,443	1,682	1,957	774	1,820	7,473	2,071	2,047	1,361	2,793	2,490	3,485	1,703	2,341	6,989	3,002	2,271	3,123	1,357	2,684	1,643	2,124	1,754	2,379	1,683	6,395	1,994	2,599	1,442	1,336	999	-402	1,409	1,747	3,163	2,774	626	-139	2,322	2,426	2,597	2,160	2,631	1,844	1,705	1,898	2,296	2,112	1,545	1,656	1,495	10,954	6,975	1,318	1,669	1,346	622	938	1,308	1,577	1,424	1,346	-1,333	1,157	750	2,129	130	865	499	550	1,857	1,100	2,000	1,100	1,180	1,200	900	1,200	1,360	1,200	800	800	1,065	1,200	800	1,100	1,100	1,300	1,400	800	900	1,400	600	800	700	700	500	900	800	700	600	700	900	700	500	500	500	700	500	500	300	500	500	800	700	700	800	800	400	700	600	700	700	700	700	600	700
Net Income Applicable To Common Shares	0	0	598	565	2,756	480	657	672	-592	352	82	28,373	1,493	5,455	4,149	1,618	2,453	2,001	9,825	1,898	706	2,224	119,982	1,560	13,203	25,391	1,713	1,443	1,682	1,957	774	1,820	7,473	2,071	2,047	1,361	2,793	2,490	3,485	1,703	2,341	6,989	3,002	2,271	3,123	1,357	2,684	1,643	2,124	1,657	2,379	1,505	1,468	1,896	2,500	1,348	1,312	2,056	2,213	1,696	1,943	3,216	2,580	1,718	1,405	2,322	2,426	2,597	2,160	2,631	1,844	1,705	1,898	2,212	2,140	1,573	1,684	1,706	1,913	1,246	1,231	932	1,260	422	938	1,308	1,578	1,423	1,346	1,546	1,157	750	2,129	130	865	499	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income From Continuing Ops	2,885	1,099	492	406	2,677	384	582	404	-949	-113	281	40,875	-125	5,271	3,977	1,499	12,145	1,902	2,952	1,641	121,432	2,030	-879	1,029	12,211	45,184	1,713	1,443	-5,017	13,300	774	1,820	7,473	408	2,047	845	2,793	2,490	3,485	1,703	2,341	8,105	3,002	2,271	2,007	1,271	2,676	1,639	1,086	0	2,359	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-1,064	-1,116	-1,129	-1,006	-830	-738	-739	-738	-519	-414	-446	-925	-958	-46	-45	-51	-65	-129	-272	-588	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-924	-1,233	1,794	-549	-646	27	0	-301	735	50,879	-576	5,758	4,356	1,357	1,889	1,399	2,248	1,546	788	1,638	205	-7	-9	60,184	-806	-771	0	-800	-295	-85	6,233	96	-75	-153	-47	-59	421	-9	25	7,301	-11	-6	24	15	-10	11	2	0	56	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-465	0	0	0	0	0	0	3,000	-5,000	2,000	0	0	-1,000	0	0	0	-1,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Operating Income	3,183	2,896	2,767	-771	2,717	-91	239	-303	259	732	-159	1,442	1,555	1,581	1,204	794	936	1,358	2,107	1,355	653	1,668	-456	2,858	3,387	2,828	3,986	3,404	4,004	4,308	1,966	3,509	6,600	3,788	3,889	2,159	5,098	4,768	5,730	3,146	4,124	5,648	6,070	4,308	4,408	2,552	4,891	3,444	3,214	3,556	4,441	3,184	3,188	3,913	4,481	3,067	3,042	4,252	4,287	3,092	37,932	4,947	5,303	2,398	836	3,872	4,861	5,218	4,401	5,305	4,054	3,723	3,973	4,088	4,246	3,340	3,517	3,859	3,713	2,968	3,145	2,529	3,105	1,905	2,377	2,786	3,432	3,172	3,023	-1,475	2,775	2,112	4,466	1,189	2,351	1,655	1,645	49,380	-10,500	-9,200	-10,000	44,925	-9,900	-9,800	-9,000	42,277	-8,900	-9,300	-9,100	38,817	-8,200	-8,900	-7,400	-6,500	-6,900	-6,100	3,800	3,500	4,300	3,100	4,800	4,600	4,400	4,200	4,400	4,400	4,400	3,900	4,000	4,200	4,100	3,600	3,500	3,800	4,100	3,700	3,500	2,500	1,100	8,500	7,800	-17,700	7,800	7,900	7,700	-18,300	8,100	7,600	7,800	-16,800	7,600	7,500	7,500	-17,000
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	6,922	7,695	7,929	7,260	7,135	7,445	7,562	7,343	8,140	7,741	8,654	4,411	4,298	4,517	4,645	4,989	4,860	4,525	4,256	4,359	4,999	4,074	6,009	9,764	9,068	9,226	5,374	5,918	5,508	5,468	7,277	6,106	2,223	5,111	4,608	6,789	34,921	35,397	35,518	36,761	34,696	31,493	29,638	29,560	28,649	30,247	28,139	27,882	27,145	27,750	27,506	25,406	25,075	24,057	23,877	24,443	24,458	23,590	23,803	30,139	34,220	40,753	40,758	38,690	38,364	35,499	34,770	32,938	32,723	33,474	33,557	31,838	31,450	30,499	28,815	28,674	27,857	26,190	25,957	25,658	24,743	24,628	23,931	23,168	21,690	22,788	21,544	19,836	20,469	27,385	28,877	29,280	26,234	26,699	21,907	19,911	18,505	27,261	32,900	32,700	31,300	25,451	31,200	29,900	28,900	23,633	28,500	27,500	27,500	22,414	26,900	26,700	24,500	23,100	24,200	22,200	13,900	13,800	14,200	11,600	10,700	10,900	10,800	10,200	9,300	9,200	9,600	9,300	9,200	9,100	9,400	9,200	9,400	9,600	9,000	9,000	8,600	7,000	7,200	-	-	25,300	-	-	-	25,900	-	-	-	24,400	-	-	-	24,400
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Reconciled Depreciation	2,418	2,833	2,882	2,842	11,462	2,806	2,929	2,961	3,174	3,821	4,449	1,502	1,478	1,488	1,558	1,526	1,523	1,553	1,531	1,551	1,612	1,878	289	4,430	5,363	4,830	2,262	2,136	2,171	2,220	2,111	1,998	1,959	1,870	1,812	-397	4,248	4,124	4,072	4,168	3,775	3,703	3,624	3,467	3,271	3,492	3,196	3,223	3,083	3,084	2,965	2,953	3,208	2,860	2,871	2,856	2,920	3,917	1,617	3,902	3,996	3,828	3,761	3,597	3,549	3,545	3,506	3,552	3,557	3,515	3,352	3,350	3,293	3,148	3,112	3,124	3,095	3,057	3,021	3,096	3,056	2,993	2,970	2,998	2,995	2,904	2,698	2,655	2,829	2,772	2,942	2,876	2,881	2,840	2,840	2,822	2,642	17,365	-2,500	-2,500	-2,300	15,946	-2,300	-2,300	-2,200	14,456	-2,100	-2,000	-2,000	13,367	-2,000	-1,900	-1,800	-1,700	-1,900	-1,600	-2,100	-1,900	-1,700	-1,700	-1,600	-1,600	-1,600	-1,600	-1,400	-1,400	-1,500	-1,300	-1,300	-1,300	-1,300	-1,200	-1,100	-1,300	-1,300	-1,200	-1,100	-900	700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Research Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling And Marketing Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling General Administrative	0	1,948	2,409	1,793	1,657	1,700	2,112	1,609	1,616	1,402	1,872	1,349	1,404	1,481	1,718	1,859	1,270	1,402	1,161	1,237	1,441	1,072	2,164	1,965	1,395	1,177	1,041	1,796	1,330	1,075	1,109	1,504	1,236	1,057	991	1,922	34,496	35,047	35,176	36,414	34,367	146,821	204	29,242	263	113,106	94	559	747	0	26,838	0	0	0	0	0	3,050	3,641	2,894	3,564	3,452	3,245	3,325	3,655	5,387	2,859	2,933	3,205	3,058	2,888	3,286	3,114	2,809	2,513	2,561	2,329	2,400	2,402	2,276	2,155	2,219	2,175	2,018	2,010	1,977	2,265	2,126	1,794	2,044	3,865	2,463	3,440	2,542	2,939	2,334	2,164	1,962	1,914	1,900	1,700	2,100	1,868	1,800	1,700	1,500	1,431	1,500	1,500	1,500	1,198	1,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Tax Provision	618	467	222	209	1,004	178	99	249	-219	130	-151	10,521	146	2,022	1,538	601	433	726	1,131	672	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Operating Expenses	1,821	6,776	7,050	6,313	6,113	6,411	6,521	6,315	7,153	6,755	7,654	3,633	3,561	3,811	3,999	4,252	4,125	3,785	3,543	3,606	4,323	3,411	5,398	8,291	7,636	7,825	4,245	4,856	4,419	4,381	6,149	4,964	1,105	3,991	3,614	5,555	318	277	159	824	354	125	204	669	263	-30,247	28,000	28,000	-27,145	0	28,000	25,000	0	0	24,000	24,000	3,050	3,641	2,894	3,564	3,452	3,245	3,325	3,655	5,387	2,859	2,933	3,205	3,058	2,888	3,286	3,114	2,809	2,513	2,561	2,329	2,400	2,402	2,276	2,155	2,219	2,175	2,018	2,010	1,977	2,265	2,126	1,794	2,044	3,865	2,463	3,440	2,542	2,939	2,334	2,164	1,962	-43,686	17,400	17,200	16,700	-40,532	16,500	15,800	15,200	-38,069	15,000	14,500	14,500	-35,502	14,200	14,100	13,000	12,300	12,800	11,800	5,500	5,300	4,600	1,200	2,700	2,800	2,600	2,600	2,400	2,400	2,500	2,300	2,300	2,200	2,200	2,200	2,000	2,200	2,200	2,200	2,100	1,700	1,500	-	-	-25,300	-	-	-	-25,900	-	-	-	-24,400	-	-	-	-24,400
Total Other Income Expense Net	320	-214	-924	1,386	964	653	442	956	-908	-301	735	50,879	-576	5,758	4,356	1,357	1,889	1,399	2,248	1,546	2,663	-16	-11	-12	-9	60,184	-806	-771	-1,119	-800	-295	-86	6,232	96	-75	-153	-47	-88	421	-9	24	6,184	-11	-11	1,108	-488	-547	-1	1,032	-23	-14	-2	-804	-834	-860	-1	-1	-1	-890	-781	-5	595	-6	-4	-10	-28	-27	-101	-859	-913	-1,008	-973	-912	-853	2	5	-803	-3	284	95	-985	-869	5	-886	25	-21	100	-799	-780	-3,954	1	-1	-918	3	7	-1	-743	-46,287	12,300	12,500	11,800	-42,982	11,900	11,300	10,900	-39,993	10,900	10,600	10,400	-37,090	10,200	10,200	9,200	8,400	9,000	8,400	-2,500	-2,000	-2,000	-2,100	-3,500	-3,500	-3,300	-3,400	-2,900	-3,100	-3,300	-2,900	-2,800	-2,700	-2,900	-2,800	-2,700	-3,000	-2,900	-2,900	-2,700	-2,100	-300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Revenue	10,105	10,591	10,696	10,114	9,852	9,294	9,628	8,707	8,399	8,473	8,495	5,853	5,853	6,098	5,849	5,783	5,796	5,883	6,363	5,714	5,652	5,742	5,553	12,622	12,455	12,054	9,360	9,322	9,512	9,776	9,243	9,615	8,823	8,899	8,497	8,948	40,019	40,165	41,248	39,907	38,820	37,141	35,708	33,868	33,057	32,799	33,030	31,326	30,359	31,306	31,947	28,590	28,263	27,970	28,358	27,510	27,500	27,842	28,090	33,231	37,932	45,700	46,061	41,088	39,200	39,371	39,631	38,156	37,124	38,779	37,611	35,561	35,423	34,587	33,061	32,014	31,374	30,049	29,670	28,626	27,888	27,157	27,031	25,073	24,042	25,574	24,876	23,008	23,492	27,514	31,652	31,392	30,700	27,888	24,258	21,566	20,150	22,119	19,900	21,000	19,000	19,474	19,000	17,800	17,700	18,644	17,500	16,200	16,400	16,403	16,700	15,900	15,300	14,900	15,400	14,500	13,500	13,500	15,100	13,000	12,300	12,300	12,100	11,300	10,900	10,800	11,000	10,600	10,600	10,700	11,000	10,400	10,700	10,800	10,600	10,300	9,900	7,700	8,300	8,500	7,800	7,600	7,800	7,900	7,700	7,600	8,100	7,600	7,800	7,600	7,600	7,500	7,500	7,400

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

Gross Profit (+$)
totalRevenue	41,506
Cost of Revenue	-21,835
Gross Profit	19,671	19,671

Operating Income (+$)
Gross Profit	19,671
Operating Expense	-7,971
Operating Income	11,700	11,700

Operating Expense (+$)
Research Development	0
Selling General Administrative	7,807
Selling And Marketing Expenses	0
Operating Expense	7,971	7,807

Net Interest Income (+$)
Interest Income	0
Interest Expense	-4,315
Other Finance Cost	-234
Net Interest Income	-4,081

Pretax Income (+$)
Operating Income	11,700
Net Interest Income	-4,081
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	6,398	17,002 EBIT - interestExpense = 7,385 6,818 9,617
Interest Expense	4,315
Earnings Before Interest and Taxes (EBIT)	11,700	10,713
Earnings Before Interest and Taxes (EBITDA)	22,521

After tax Income (+$)
Income Before Tax	6,398
Tax Provision	-1,902
Net Income From Continuing Ops	4,674	4,496
Net Income	5,302
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	29,806
Total Other Income/Expenses Net	-5,302	4,081

Technical Analysis of Frp Holdings Ord
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 Frp Holdings Ord. The general trend of Frp Holdings Ord is BULLISH with 42.9% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Frp Holdings Ord's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

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

Indicator zone transitions	Bullish trend (42.9%)		Bearish trend (-42.9%)
Overbought to neutral	Bullish pullback	=	Bearish reversal
Upper to lower neutral	Bullish correction	=	Bearish continuation
Nuetral to oversold	Oversold	=	Oversold
Oversold to neutral	Bullish reversal	=	Bearish correction
Lower to upper neutral	Bullish continuation	=	Bearish pullback
Nuetral to overbought	Overbought	=	Overbought

1. Price Targets

1.1 Support & Resistance

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

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

Score

Let's take a look at the Support & Resistance of Frp Holdings Ord.

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

Around resistance: The price is trading arround resistance levels. This can be considered as a potential exit level. -1

The bullish price targets are: 30.88 < 31.29 < 31.32.

The bearish price targets are: 29.19 > 28.80 > 28.75.

Tweet this

Frp Holdings Ord 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 Frp Holdings Ord. The current mas is .

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

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

Directionalities and relatives.

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

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

Shows the moving average of the selected period.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

There are various kinds of moving averages:

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

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

Simple moving average

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

Source: Tradingview.com

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

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

Exponential moving average

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

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

Where:

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

Smoothed moving average

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

Linear weighted moving average

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

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

Where:

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

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

Source: Tradingview.com

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

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

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

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

Frp Holdings Ord 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 Frp Holdings Ord. The current macd is -0.01736795.

The long score for the Moving Average Convergence/Divergence (MACD) is 3/4.
The longshort score for the Moving Average Convergence/Divergence (MACD) is 2/(-4 +4).

MACD line > signal line: The MACD line is above the signal line, which indicates a bullish signal in the market. This means that the positive momentum is currently stronger than the average momentum, suggesting that buyers are more active than sellers, and there's a higher probability of the Frp Holdings Ord price going up in the near term. +2
MACD < 0: The MACD is below the zero line (centerline), it indicates a bearish signal for Frp Holdings Ord. 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 Frp Holdings Ord 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 up: The MACD line is trending up. This indicates that the short-term moving average is rising faster than the long-term moving average, suggesting positive momentum in the market. This signals that buyers are becoming more active and confident, leading to potential price increases as traders anticipate further gains and are willing to buy at higher prices. +1

Frp Holdings Ord 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 Frp Holdings Ord. The current adx is 15.37.

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

PLUS_ID > MINUS_DI: The +DI line is above the -DI line. This indicates a bullish signal in the market, as the positive directional movement is currently stronger than the negative directional movement, showing that buyers have the upper hand. Market psychology suggests that traders are optimistic, expecting further price increases, and are more willing to buy Frp Holdings Ord shares, leading to potential upward momentum in its price. +1
PLUS_ID > MINUS_DI && ADX < 25 && ADX trending up: The ADX is below 25 and indicates a weak or no trend. However, the ADX is rising and a new bullish trend could be forming. +1

Frp Holdings Ord 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 Frp Holdings Ord. The current sar is 29.04.

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

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

Frp Holdings Ord 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 Frp Holdings Ord. The current rsi is 54.07. The current phase is Continuation in bull market.

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

Continuation in bull market: Uptrend continues after a consolidation or pullback. Hold or add to existing positions.
Trending up: The RSI is trending up. +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.

Frp Holdings Ord 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 Frp Holdings Ord. The current phase is Continuation in bull market.

The long score for the Stochastic Oscillator is 4/6.
The longshort score for the Stochastic Oscillator is 4/(-6 +6).

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

Frp Holdings Ord 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 Frp Holdings Ord. The current cci is 81.65.

Frp Holdings Ord 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 Frp Holdings Ord. The current cmo is 14.03.

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

CMO > 0: The CMO is above 0, the momentum of the price is positive, indicating a potential uptrend in the price. +1

Frp Holdings Ord 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 Frp Holdings Ord. The current willr is -28.64321608.

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

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

Frp Holdings Ord 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 Frp Holdings Ord.

Frp Holdings Ord 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 Frp Holdings Ord. The current atr is 0.71024469.

Frp Holdings Ord 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 Frp Holdings Ord. The current obv is -850,593.

Frp Holdings Ord 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 Frp Holdings Ord. The current mfi is 68.29.

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

MFI > 50: +1

Frp Holdings Ord Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Frp Holdings Ord.

6.2. Trading Signals

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

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

6.3. Candlestick Patterns

Frp Holdings Ord Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

Let's check the technical score of Frp Holdings Ord based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	54.074
Ma 20	Greater than	Ma 50	29.981
Ma 50	Greater than	Ma 100	30.081
Ma 100	Greater than	Ma 200	30.085
Open	Greater than	Close	30.810
Total			3/5 (60.0%)

Create your own Symbol Scanner

Get notifications about Frp Holdings Ord

I send you an email if I find something interesting about Frp Holdings Ord.

Frp Holdings Ord Buy, Hold or Sell?

Let's analyse Frp Holdings Ord together

Get notifications about Frp Holdings Ord

Quick analysis of Frp Holdings Ord (30 sec.)

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

$30.42

$47.15

$61.74 - $437.43

$108.89 - $484.58

2. Growth of Frp Holdings Ord (5 min.)

Is Frp Holdings Ord growing?

How much money is Frp Holdings Ord making?

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

3. Financial Health of Frp Holdings Ord (5 min.)

4. Comparing to competitors in the Real Estate Services industry (5 min.)

Industry Rankings (Real Estate Services)

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

What can you expect buying and holding a share of Frp Holdings Ord?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Frp Holdings Ord

About Frp Holdings Ord

Financial Health

Valuation

1.1. Profitability of Frp Holdings Ord.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

Compared to industry (Real Estate Services)

1.1.2. Return on Assets

Trends

Compared to industry (Real Estate Services)

1.1.3. Return on Equity

Trends

Compared to industry (Real Estate Services)

1.2. Operating Efficiency of Frp Holdings Ord.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

Compared to industry (Real Estate Services)

1.2.2. Operating Ratio

Trends

Compared to industry (Real Estate Services)

1.3. Liquidity of Frp Holdings Ord.

1.3. Liquidity

1.3.1. Current Ratio

Trends

Compared to industry (Real Estate Services)

1.3.2. Quick Ratio

Trends

Compared to industry (Real Estate Services)

1.4. Solvency of Frp Holdings Ord.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

Compared to industry (Real Estate Services)

1.4.2. Debt to Equity Ratio

Trends

Compared to industry (Real Estate Services)

2. Market Valuation of Frp Holdings Ord

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

Compared to industry (Real Estate Services)

Frp Holdings Ord
Buy, Hold or Sell?