Getty Realty Corporation
Buy, Hold or Sell?

Let's analyse Getty Realty Corporation together

Penke I guess you are interested in Getty Realty Corporation. 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 Getty Realty Corporation. 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 Getty Realty Corporation

I send you an email if I find something interesting about Getty Realty Corporation.

Quick analysis of Getty Realty Corporation (30 sec.)

What can you expect buying and holding a share of Getty Realty Corporation? (30 sec.)

How much money do you get?

$1.61

When do you have the money?

1 year

How often do you get paid?

100.0%

What is your share worth?

Current worth

$17.71

Expected worth in 1 year

$21.33

How sure are you?

97.5%

+ What do you gain per year?

Total Gains per Share

$5.24

Return On Investment

19.1%

For what price can you sell your share?

Current Price per Share

$27.38

Expected price per share

$25.47 - $27.55

How sure are you?

50%

1. Valuation of Getty Realty Corporation (5 min.)

Live pricePrice per Share (EOD)

$27.38

Book Value per Share

$17.71

Intrinsic Value Per Share

$10.15 - $21.31

Total Value Per Share

$27.85 - $39.01

My calculation of the intrinsic value of Getty Realty Corporation 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: ($0.29) 3Y: ($0.44) TTM: ($0.49)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($0.01) 3Y: ($0.00) TTM: ($0.03)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$1.15	$1.82	$1.21 - $1.91
2	$2.27	$3.72	$1.24 - $2.05
3	$3.36	$5.70	$1.28 - $2.20
4	$4.42	$7.76	$1.32 - $2.34
5	$5.45	$9.88	$1.36 - $2.49
6	$6.45	$12.06	$1.40 - $2.63
7	$7.41	$14.30	$1.44 - $2.78
8	$8.35	$16.59	$1.48 - $2.92
9	$9.27	$18.93	$1.52 - $3.07
10	$10.15	$21.31	$1.56 - $3.22

2. Growth of Getty Realty Corporation (5 min.)

Is Getty Realty Corporation growing?

	Current year	Previous year	Grow	Grow %
How rich?	$955.5m	$753.4m	$141m	15.8%

How much money is Getty Realty Corporation making?

	Current year	Previous year	Grow	Grow %
Making money	$15m	$22.5m	-$7.4m	-49.7%
Net Profit Margin	32.4%	54.3%	-	-

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

Quarterly Yearly

3. Financial Health of Getty Realty Corporation (5 min.)

What can you expect buying and holding a share of Getty Realty Corporation? (5 min.)

Welcome investor! Getty Realty Corporation's management wants to use your money to grow the business. In return you get a share of Getty Realty Corporation.

What can you expect buying and holding a share of Getty Realty Corporation?

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

Speculation

The Price per Share of Getty Realty Corporation is $27.38. 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 Getty Realty Corporation.
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 Getty Realty Corporation, 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 $17.71. Based on the TTM, the Book Value Change Per Share is $0.91 per quarter. Based on the YOY, the Book Value Change Per Share is $0.07 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 $0.40 per quarter.

Based on historical numbers we can estimate the returns while holding a share of Getty Realty Corporation.

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	0.31	1.1%	0.27	1.0%	0.42	1.5%	0.31	1.1%	0.24	0.9%
Usd Book Value Change Per Share	0.55	2.0%	0.91	3.3%	0.07	0.2%	0.35	1.3%	0.25	0.9%
Usd Dividend Per Share	0.43	1.6%	0.40	1.5%	0.36	1.3%	0.33	1.2%	0.25	0.9%
Usd Total Gains Per Share	0.98	3.6%	1.31	4.8%	0.43	1.6%	0.68	2.5%	0.50	1.8%
Usd Price Per Share	29.22	-	31.70	-	28.97	-	29.91	-	26.18	-
Price to Earnings Ratio	23.88	-	29.43	-	19.06	-	27.17	-	19.62	-
Price-to-Total Gains Ratio	29.84	-	26.90	-	73.05	-	63.49	-	74.35	-
Price to Book Ratio	1.65	-	1.93	-	2.07	-	2.32	-	2.47	-
Price-to-Total Gains Ratio	29.84	-	26.90	-	73.05	-	63.49	-	74.35	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	27.38
Number of shares	36

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.40	0.33
Usd Book Value Change Per Share	0.91	0.35
Usd Total Gains Per Share	1.31	0.68
Gains per Quarter (36 shares)	47.14	24.35
Gains per Year (36 shares)	188.56	97.38

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	58	131	179	47	50	87
2	116	261	368	95	100	184
3	174	392	557	142	150	281
4	232	522	746	190	200	378
5	290	653	935	237	250	475
6	348	783	1124	285	300	572
7	406	914	1313	332	350	669
8	464	1044	1502	379	400	766
9	522	1175	1691	427	450	863
10	580	1305	1880	474	499	960

How sure are you?

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

Linear %

	Trailing 12 Months				3Y				5 Year				10 Year				ALLTIME
				%				%				%				%				%
Earnings Per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	20.0	0.0	0.0	100.0%	38.0	2.0	0.0	95.0%	121.0	16.0	0.0	88.3%
Book Value Change Per Share	4.0	0.0	0.0	100.0%	10.0	2.0	0.0	83.3%	16.0	4.0	0.0	80.0%	32.0	8.0	0.0	80.0%	78.0	56.0	3.0	56.9%
Dividend per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	20.0	0.0	0.0	100.0%	40.0	0.0	0.0	100.0%	121.0	0.0	16.0	88.3%
Total Gains per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	20.0	0.0	0.0	100.0%	39.0	1.0	0.0	97.5%	117.0	20.0	0.0	85.4%

Fundamentals of Getty Realty Corporation

About Getty Realty Corporation

https://www.gettyrealty.com
32
292 Madison Avenue, New York, NY, United States, 10017-6318
Google Maps Bing Maps

Getty Realty Corp. is a publicly traded, net lease REIT specializing in the acquisition, financing and development of convenience, automotive and other single tenant retail real estate. As of September 30, 2023, the Company's portfolio included 1,080 freestanding properties located in 40 states across the United States and Washington, D.C.

Fundamental data was last updated by Penke on 2024-04-04 15:09:03.

Financial Health

Profitability Details

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

Operating Efficiency Details

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

Liquidity Details

	Compared to previous year	Compared to industry
The company is able to pay all its short-term debts.
The company is 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 overpriced.
Based on how much money comes from the company's main activities, the company is underpriced.

1.1. Profitability of Getty Realty Corporation.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit Getty Realty Corporation earns for each $1 of revenue.

Above 10% is considered healthy but always compare Getty Realty Corporation to the REIT - Retail industry mean.
A Net Profit Margin of 34.7% means that $0.35 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Getty Realty Corporation:

The MRQ is 34.7%. The company is making a huge profit. +2
The TTM is 32.4%. The company is making a huge profit. +2

Trends

Current period		Compared to		+/-
MRQ	34.7%	TTM	32.4%	+2.3%
TTM	32.4%	YOY	54.3%	-22.0%
TTM	32.4%	5Y	41.9%	-9.6%
5Y	41.9%	10Y	37.4%	+4.6%

Measures how much net profit Getty Realty Corporation earns for each $1 of revenue.

Revenue is the amount of profit Getty Realty Corporation 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 Getty Realty Corporation 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 Getty Realty Corporation to the REIT - Retail industry mean.
Can be used to compare companies within the REIT - Retail industry.

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

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of Getty Realty Corporation. If profit margins remain low (compared to the REIT - Retail 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 Getty Realty Corporation is 0.35. This means that Getty Realty Corporation earned $0.35 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Net Profit Margin of the REIT - Retail industry is .
What is the trend?
The trend is important because it shows you how Getty Realty Corporation is performing over time. The most recent quarter might be important if Getty Realty Corporation 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 Getty Realty Corporation 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 Getty Realty Corporation with other companies in the same industry (REIT - Retail).
Net profit margin should rise over the years.
Can be influenced when Getty Realty Corporation sells assets (profit will increase while costs remain the same).
It won’t show what part of Getty Realty Corporation 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 Getty Realty Corporation

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 Getty Realty Corporation = 16,512
Total revenue MRQ Getty Realty Corporation = 47,642
$16,512 / $47,642 = 0.35 or 34.7%

Higher is better

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

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

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

1.1.2. Return on Assets

Shows how efficient Getty Realty Corporation is using its assets to generate profit.

Above 5% is considered healthy but always compare Getty Realty Corporation to the REIT - Retail industry mean.
0.9% Return on Assets means that Getty Realty Corporation generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Getty Realty Corporation:

The MRQ is 0.9%. Using its assets, the company is inefficient in making profit. -1
The TTM is 0.9%. Using its assets, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	0.9%	TTM	0.9%	+0.0%
TTM	0.9%	YOY	1.5%	-0.6%
TTM	0.9%	5Y	1.2%	-0.3%
5Y	1.2%	10Y	1.1%	+0.1%

Shows how efficient Getty Realty Corporation 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 Getty Realty Corporation to the REIT - Retail 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 Getty Realty Corporation is using its resources to generate profit. If the return on assets (0.9%) from Getty Realty Corporation are higher than the REIT - Retail mean () that means Getty Realty Corporation 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 Getty Realty Corporation is 0.9%. This means the company generated $0.01 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the REIT - Retail industry is .
What is the trend?
The trend is important because it shows you how Getty Realty Corporation is performing over time. The most recent quarter might be important if Getty Realty Corporation 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 Getty Realty Corporation 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 Getty Realty Corporation

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

Income statement
Balance sheet

Net income MRQ (income statement) from Getty Realty Corporation = 16,512
Total assets MRQ (balance sheet) from Getty Realty Corporation = 1,822,305
16,512 / 1,822,305 = 0.01 or 0.9%

ROA is an important ratio as it will tell you how effectively Getty Realty Corporation 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 Getty Realty Corporation is using its investors money to generate profit.

Above 15%-20% is considered healthy but always compare Getty Realty Corporation to the REIT - Retail industry mean.
1.7% Return on Equity means Getty Realty Corporation generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Getty Realty Corporation:

The MRQ is 1.7%. Using its investors money, the company is inefficient in making profit. -1
The TTM is 1.7%. Using its investors money, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	1.7%	TTM	1.7%	+0.0%
TTM	1.7%	YOY	3.0%	-1.3%
TTM	1.7%	5Y	2.4%	-0.7%
5Y	2.4%	10Y	2.2%	+0.1%

Shows how efficient Getty Realty Corporation 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 Getty Realty Corporation to the REIT - Retail industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use return on equity in their analysis

To find out the owners/management's attitude toward their company. You typically want the owners/management to invest in the company and focus on generating profit. If not enough profit is generated (compared to the REIT - Retail 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 Getty Realty Corporation is 1.7%. This means Getty Realty Corporation generated $0.02 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the REIT - Retail industry is .
What is the trend?
The trend is important because it shows you how Getty Realty Corporation is performing over time. The most recent quarter might be important if Getty Realty Corporation 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 Getty Realty Corporation up to 10 years back (depending if Getty Realty Corporation 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 Getty Realty Corporation

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Getty Realty Corporation = 16,512
Shareholders equity (balance sheet) MRQ Getty Realty Corporation = 955,552
16,512 / 955,552 = 0.02 or 1.7%

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 Getty Realty Corporation.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Getty Realty Corporation is operating .

Measures how much profit Getty Realty Corporation 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 Getty Realty Corporation to the REIT - Retail industry mean.
An Operating Margin of 49.3% means the company generated $0.49 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Getty Realty Corporation:

The MRQ is 49.3%. The company is operating very efficient. +2
The TTM is 49.6%. The company is operating very efficient. +2

Trends

Current period		Compared to		+/-
MRQ	49.3%	TTM	49.6%	-0.3%
TTM	49.6%	YOY	66.5%	-16.9%
TTM	49.6%	5Y	63.6%	-14.0%
5Y	63.6%	10Y	57.9%	+5.6%

Measures how efficient Getty Realty Corporation 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 Getty Realty Corporation to the REIT - Retail 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 Getty Realty Corporation 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 Getty Realty Corporation is 49.3%. This means that Getty Realty Corporation earned $0.49 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the REIT - Retail industry is .
What is the trend?
The trend is important because it shows you how Getty Realty Corporation is performing over time. The most recent quarter might be important if Getty Realty Corporation 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 Getty Realty Corporation 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 Getty Realty Corporation

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Getty Realty Corporation = 25,147
Total revenue MRQ Getty Realty Corporation = 47,642
$25,147 / $47,642 = 0.49 or 49.3%

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 Getty Realty Corporation is keeping operating costs low.

Below 1 is considered healthy (always compare to REIT - Retail industry mean).
An Operation Ratio of 0.51 means that the operating costs are $0.51 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Getty Realty Corporation:

The MRQ is 0.511. The company is very efficient in keeping operating costs low. +2
The TTM is 0.506. The company is very efficient in keeping operating costs low. +2

Trends

Current period		Compared to		+/-
MRQ	0.511	TTM	0.506	+0.006
TTM	0.506	YOY	0.370	+0.136
TTM	0.506	5Y	0.436	+0.070
5Y	0.436	10Y	0.483	-0.047

Measures how efficient Getty Realty Corporation 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 Getty Realty Corporation to the REIT - Retail 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 Getty Realty Corporation is 51.1%. This means that Getty Realty Corporation earned $0.51 for each $1 in net sales in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Ratio of the REIT - Retail industry is .
What is the trend?
The trend is important because it shows you how Getty Realty Corporation is performing over time. The most recent quarter might be important if Getty Realty Corporation 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 Getty Realty Corporation 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 Getty Realty Corporation

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
(5,568 +18,793) \ 47,642 = 0.51

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 Getty Realty Corporation.

1.3. Liquidity

1.3.1. Current Ratio

Measures if Getty Realty Corporation is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to REIT - Retail industry mean).
A Current Ratio of 2.19 means the company has $2.19 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Getty Realty Corporation:

The MRQ is 2.195. The company is able to pay all its short-term debts. +1
The TTM is 2.880. The company is able to pay all its short-term debts. +1

Trends

Current period		Compared to		+/-
MRQ	2.195	TTM	2.880	-0.685
TTM	2.880	YOY	2.667	+0.213
TTM	2.880	5Y	2.059	+0.820
5Y	2.059	10Y	1.443	+0.616

Measures if Getty Realty Corporation is able to pay off Short-term Debt.

How to use current ratio

Higher is better
Above 1.5 is considered healthy (always compare to REIT - Retail 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 Getty Realty Corporation 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 Getty Realty Corporation is 2.19. This means Getty Realty Corporation has $2.19 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the REIT - Retail industry is .
What is the trend?
The trend is important because it shows you how Getty Realty Corporation is performing over time. The most recent quarter might be important if Getty Realty Corporation 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 Getty Realty Corporation 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 Getty Realty Corporation

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
179,159 \ 81,640) = 2.19

The current ratio measures if Getty Realty Corporation 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 Getty Realty Corporation 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 Getty Realty Corporation 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 Getty Realty Corporation 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 Getty Realty Corporation is able to pay off Short-term Debt but only using the most liquid assets.

Above 1 is considered healthy but always compare Getty Realty Corporation to the REIT - Retail industry mean.
A Quick Ratio of 2.14 means the company can pay off $2.14 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Getty Realty Corporation:

The MRQ is 2.141. The company is very able to pay all its short-term debts with the most liquid assets. +2
The TTM is 1.894. The company is very able to pay all its short-term debts with the most liquid assets. +2

Trends

Current period		Compared to		+/-
MRQ	2.141	TTM	1.894	+0.247
TTM	1.894	YOY	2.369	-0.475
TTM	1.894	5Y	1.475	+0.418
5Y	1.475	10Y	0.992	+0.484

Measures if Getty Realty Corporation 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 Getty Realty Corporation to the REIT - Retail 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 Getty Realty Corporation can pay off its short term debts. This shows if Getty Realty Corporation 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 Getty Realty Corporation is 2.14. This means that Getty Realty Corporation can pay off $2.14 for each $1 in debt (using most liquid assets).
How does it compare to the industry?
The mean MRQ Quick Ratio of the REIT - Retail industry is .
What is the trend?
The trend is important because it shows you how Getty Realty Corporation is performing over time. The most recent quarter might be important if Getty Realty Corporation 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 Getty Realty Corporation 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 Getty Realty Corporation

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 Getty Realty Corporation: (3,307 + 0 +171,444) / 81,640 = 2.14

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 Getty Realty Corporation.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of Getty Realty Corporation assets are financed with debt.

Below 1 (100%) is considered healthy but always compare Getty Realty Corporation to REIT - Retail industry mean.
A Debt to Asset Ratio of 0.48 means that Getty Realty Corporation assets are financed with 47.6% credit (debt) and the remaining percentage (100% - 47.6%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Getty Realty Corporation:

The MRQ is 0.476. The company is very able to pay all its debts by selling its assets. +2
The TTM is 0.478. The company is very able to pay all its debts by selling its assets. +2

Trends

Current period		Compared to		+/-
MRQ	0.476	TTM	0.478	-0.002
TTM	0.478	YOY	0.502	-0.024
TTM	0.478	5Y	0.502	-0.024
5Y	0.502	10Y	0.490	+0.012

Measures how much % of Getty Realty Corporation assets are financed with debt.

When there are more debts than assets, that means creditors have a larger stake Getty Realty Corporation than its shareholders.

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Getty Realty Corporation to REIT - Retail 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 Getty Realty Corporation is 0.48. This means means that Getty Realty Corporation is financed with 47.6% credit and the remaining percentage is financed by it's owners (shareholders).
How does it compare to the industry?
The mean MRQ Current Ratio of the REIT - Retail industry is .
What is the trend?
The trend is important because it shows you how Getty Realty Corporation is performing over time. The most recent quarter might be important if Getty Realty Corporation 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 Getty Realty Corporation 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 Getty Realty Corporation has so much debt.

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Getty Realty Corporation

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

Balance sheet
Debt to asset ratio = total debt \ total assets
866,753 \ 1,822,305 = 47.6% or 0.48.

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 Getty Realty Corporation is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare Getty Realty Corporation to the REIT - Retail industry mean.
A Debt to Equity ratio of 90.7% means that company has $0.91 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Getty Realty Corporation:

The MRQ is 0.907. The company is very able to pay all its debts with equity. +2
The TTM is 0.916. The company is very able to pay all its debts with equity. +2

Trends

Current period		Compared to		+/-
MRQ	0.907	TTM	0.916	-0.009
TTM	0.916	YOY	1.007	-0.091
TTM	0.916	5Y	1.010	-0.094
5Y	1.010	10Y	0.977	+0.033

Measures if Getty Realty Corporation 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 Getty Realty Corporation 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 Getty Realty Corporation is 0.91. This means that Getty Realty Corporation can pay off $0.91 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the REIT - Retail industry is .
What is the trend?
The trend is important because it shows you how Getty Realty Corporation is performing over time. The most recent quarter might be important if Getty Realty Corporation 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 Getty Realty Corporation 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 Getty Realty Corporation

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
866,753 \ 955,552 = 0.91 or 90.7%

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

Common shares.
Preferred shares.
Retained earnings.

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

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

2. Market Valuation of Getty Realty Corporation

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 Getty Realty Corporation generates.

Above 15 is considered overpriced but always compare Getty Realty Corporation to the REIT - Retail industry mean.
A PE ratio of 23.88 means the investor is paying $23.88 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Getty Realty Corporation:

The EOD is 22.372. Based on the earnings, the company is fair priced.
The MRQ is 23.875. Based on the earnings, the company is fair priced.
The TTM is 29.428. Based on the earnings, the company is overpriced. -1

Trends

Current period		Compared to		+/-
EOD	22.372	MRQ	23.875	-1.503
MRQ	23.875	TTM	29.428	-5.553
TTM	29.428	YOY	19.061	+10.368
TTM	29.428	5Y	27.172	+2.256
5Y	27.172	10Y	19.622	+7.550

Measures how much money you pay for each share for every $1 in earnings Getty Realty Corporation 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 Getty Realty Corporation to the REIT - Retail 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 Getty Realty Corporation is 23.88. This means the investor is paying $23.88 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the REIT - Retail industry is .
What is the trend?
The trend is important because it shows you how Getty Realty Corporation is performing over time. The most recent quarter might be important if Getty Realty Corporation 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 Getty Realty Corporation 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 Getty Realty Corporation

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 \ 52,880 = EPS
PE ratio MRQ = 23.88

* 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 Getty Realty Corporation:

The EOD is 12.034. Based on how much money comes from the company's main activities, the company is cheap. +2
The MRQ is 12.842. Based on how much money comes from the company's main activities, the company is cheap. +2
The TTM is 16.645. Based on how much money comes from the company's main activities, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	12.034	MRQ	12.842	-0.809
MRQ	12.842	TTM	16.645	-3.803
TTM	16.645	YOY	16.829	-0.183
TTM	16.645	5Y	18.960	-2.315
5Y	18.960	10Y	14.683	+4.277

2. Book Value per Share

2.3. Price to Book Ratio

Measures if the stock price of Getty Realty Corporation is to cheap or to expensive compared to its book value.

At or below 1 is considered healthy (always compare to REIT - Retail industry mean).
A PB ratio of 1.65 means the investor is paying $1.65 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Getty Realty Corporation:

The EOD is 1.546. Based on the equity, the company is underpriced. +1
The MRQ is 1.650. Based on the equity, the company is underpriced. +1
The TTM is 1.928. Based on the equity, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	1.546	MRQ	1.650	-0.104
MRQ	1.650	TTM	1.928	-0.278
TTM	1.928	YOY	2.074	-0.146
TTM	1.928	5Y	2.324	-0.396
5Y	2.324	10Y	2.473	-0.149

2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Getty Realty Corporation.

3.1. Institutions holding Getty Realty Corporation

Institutions are holding 83.244% of the shares of Getty Realty Corporation.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	BlackRock Inc	16.6348	0.0067	8975954	807677	9.888
2023-12-31	Vanguard Group Inc	13.9294	0.0048	7516139	220049	3.016
2023-12-31	State Street Corporation	7.013	0.0055	3784151	190697	5.3068
2023-12-31	Kayne Anderson Rudnick Investment Management LLC	5.9555	0.2349	3213515	-107313	-3.2315
2023-12-31	Geode Capital Management, LLC	2.125	0.0035	1146648	103443	9.9159
2023-12-31	Millennium Management LLC	1.9857	0.0136	1071446	-19466	-1.7844
2023-12-31	Morgan Stanley - Brokerage Accounts	1.7912	0.0025	966518	319638	49.4123
2023-12-31	Brown Advisory Holdings Inc	1.4715	0.0326	793998	-31187	-3.7794
2023-12-31	Charles Schwab Investment Management Inc	1.3511	0.0054	729032	54040	8.006
2023-12-31	Dimensional Fund Advisors, Inc.	1.2809	0.0059	691157	43073	6.6462
2023-12-31	Balyasny Asset Management LLC	1.2311	0.0365	664297	170027	34.3996
2023-12-31	Renaissance Technologies Corp	1.1855	0.0289	639666	-126300	-16.489
2023-12-31	Northern Trust Corp	1.1072	0.0032	597458	6492	1.0985
2023-12-31	Goldman Sachs Group Inc	1.0482	0.0015	565584	385004	213.2041
2023-12-31	Bank of New York Mellon Corp	0.9924	0.0032	535479	11954	2.2834
2023-12-31	Natixis Advisors, LLC.	0.9402	0.039	507337	151256	42.478
2023-12-31	Nuveen Asset Management, LLC	0.8204	0.0042	442685	228723	106.8989
2023-12-31	Amvescap Plc.	0.816	0.0031	440329	-19886	-4.321
2023-12-31	Legal & General Group PLC	0.8033	0.0033	433456	26066	6.3983
2023-12-31	Wells Fargo & Co	0.6708	0.0028	361951	34022	10.3748
Total		63.1532	0.4411	34076800	+2448009	+7.2%

3.2. Funds holding Getty Realty Corporation

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-02-29	iShares Core S&P Small-Cap ETF	6.0563	0.1112	3267904	5274	0.1616
2024-02-29	Vanguard Real Estate Index Investor	3.7859	0.0843	2042801	84297	4.3042
2024-02-29	Vanguard Total Stock Mkt Idx Inv	2.7012	0.0025	1457545	0	0
2024-02-29	Vanguard Small Cap Index	2.2654	0.0229	1222381	11229	0.9271
2024-02-29	iShares Russell 2000 ETF	2.1397	0.0488	1154568	-189	-0.0164
2024-02-29	Vanguard Small Cap Value Index Inv	1.5481	0.0414	835319	3485	0.419
2024-02-29	Vanguard Institutional Extnd Mkt Idx Tr	1.2961	0.0181	699367	586	0.0839
2024-02-29	SPDR® S&P Global Div Aristocrats ETF	1.2845	1.7597	693095	125581	22.1283
2023-12-31	Virtus KAR Small-Cap Value I	1.2807	2.5352	691076	0	0
2023-12-31	Fidelity Small Cap Index	0.9054	0.0562	488553	34990	7.7145
2024-02-29	Brown Advisory Small-Cap Fdmtl Val Inv	0.8989	0.9593	485036	-1621	-0.3331
2024-02-01	iShares Russell 2000 Value ETF	0.835	0.1068	450550	570	0.1267
2024-02-29	SPDR® Portfolio S&P 600 Sm Cap ETF	0.7989	0.1107	431051	88	0.0204
2024-02-29	Vanguard Tax-Managed Small Cap Adm	0.7087	0.1134	382420	0	0
2024-02-29	iShares S&P Small-Cap 600 Value ETF	0.6384	0.1291	344468	948	0.276
2024-02-29	iShares Envir&Lw Carb Tilt REIdx(UK)LAcc	0.616	0.112	332361	0	0
2024-02-29	Vanguard Real Estate II Index	0.5877	0.0971	317107	11958	3.9187
2024-02-29	State St Russell Sm/Mid Cp® Indx NL Cl C	0.5465	0.0186	294861	4600	1.5848
2024-01-31	DFA Real Estate Securities I	0.5364	0.1143	289424	-3251	-1.1108
2024-01-31	Fidelity Extended Market Index	0.5042	0.021	272038	2926	1.0873
Total		29.934	6.4626	16151925	+281471	+1.7%

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Getty Realty Corporation 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	-	-	0.549	0.907	-39%	0.068	+704%	0.347	+58%	0.250	+119%
Book Value Per Share	-	-	17.706	16.574	+7%	13.961	+27%	13.157	+35%	10.842	+63%
Current Ratio	-	-	2.195	2.880	-24%	2.667	-18%	2.059	+7%	1.443	+52%
Debt To Asset Ratio	-	-	0.476	0.478	0%	0.502	-5%	0.502	-5%	0.490	-3%
Debt To Equity Ratio	-	-	0.907	0.916	-1%	1.007	-10%	1.010	-10%	0.977	-7%
Dividend Per Share	-	-	0.430	0.403	+7%	0.363	+19%	0.329	+30%	0.253	+70%
Eps	-	-	0.306	0.274	+12%	0.417	-27%	0.306	0%	0.243	+26%
Free Cash Flow Per Share	-	-	0.569	0.486	+17%	0.431	+32%	0.412	+38%	0.292	+95%
Free Cash Flow To Equity Per Share	-	-	1.040	1.410	-26%	0.574	+81%	0.728	+43%	0.566	+84%
Gross Profit Margin	-	-	1.000	1.000	0%	1.000	0%	1.000	0%	1.000	0%
Intrinsic Value_10Y_max	-	-	21.305	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	10.147	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	1.817	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	1.148	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	5.701	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	3.357	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	9.877	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	5.446	-	-	-	-	-	-	-	-
Market Cap	1477605508.000	-7%	1576904052.000	1710741220.000	-8%	1563142569.000	+1%	1614194972.600	-2%	1412724163.150	+12%
Net Profit Margin	-	-	0.347	0.324	+7%	0.543	-36%	0.419	-17%	0.374	-7%
Operating Margin	-	-	0.493	0.496	-1%	0.665	-26%	0.636	-22%	0.579	-15%
Operating Ratio	-	-	0.511	0.506	+1%	0.370	+38%	0.436	+17%	0.483	+6%
Pb Ratio	1.546	-7%	1.650	1.928	-14%	2.074	-20%	2.324	-29%	2.473	-33%
Pe Ratio	22.372	-7%	23.875	29.428	-19%	19.061	+25%	27.172	-12%	19.622	+22%
Price Per Share	27.380	-7%	29.220	31.700	-8%	28.965	+1%	29.911	-2%	26.178	+12%
Price To Free Cash Flow Ratio	12.034	-7%	12.842	16.645	-23%	16.829	-24%	18.960	-32%	14.683	-13%
Price To Total Gains Ratio	27.963	-7%	29.842	26.901	+11%	73.048	-59%	63.486	-53%	74.346	-60%
Quick Ratio	-	-	2.141	1.894	+13%	2.369	-10%	1.475	+45%	0.992	+116%
Return On Assets	-	-	0.009	0.009	+3%	0.015	-39%	0.012	-23%	0.011	-19%
Return On Equity	-	-	0.017	0.017	+3%	0.030	-42%	0.024	-27%	0.022	-23%
Total Gains Per Share	-	-	0.979	1.309	-25%	0.431	+127%	0.676	+45%	0.503	+95%
Usd Book Value	-	-	955552000.000	894438000.000	+7%	753415250.000	+27%	710026500.000	+35%	585089275.000	+63%
Usd Book Value Change Per Share	-	-	0.549	0.907	-39%	0.068	+704%	0.347	+58%	0.250	+119%
Usd Book Value Per Share	-	-	17.706	16.574	+7%	13.961	+27%	13.157	+35%	10.842	+63%
Usd Dividend Per Share	-	-	0.430	0.403	+7%	0.363	+19%	0.329	+30%	0.253	+70%
Usd Eps	-	-	0.306	0.274	+12%	0.417	-27%	0.306	0%	0.243	+26%
Usd Free Cash Flow	-	-	30697000.000	26247250.000	+17%	23271500.000	+32%	22211700.000	+38%	15735175.000	+95%
Usd Free Cash Flow Per Share	-	-	0.569	0.486	+17%	0.431	+32%	0.412	+38%	0.292	+95%
Usd Free Cash Flow To Equity Per Share	-	-	1.040	1.410	-26%	0.574	+81%	0.728	+43%	0.566	+84%
Usd Market Cap	1477605508.000	-7%	1576904052.000	1710741220.000	-8%	1563142569.000	+1%	1614194972.600	-2%	1412724163.150	+12%
Usd Price Per Share	27.380	-7%	29.220	31.700	-8%	28.965	+1%	29.911	-2%	26.178	+12%
Usd Profit	-	-	16512000.000	15037750.000	+10%	22510750.000	-27%	16608250.000	-1%	13157400.000	+25%
Usd Revenue	-	-	47642000.000	46461500.000	+3%	41396750.000	+15%	39742100.000	+20%	34416150.000	+38%
Usd Total Gains Per Share	-	-	0.979	1.309	-25%	0.431	+127%	0.676	+45%	0.503	+95%
	EOD	+4 -4	MRQ	TTM	+23 -12	YOY	+22 -13	5Y	+23 -12	10Y	+27 -8

4.2. Fundamental Score

Let's check the fundamental score of Getty Realty Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	22.372
Price to Book Ratio (EOD)	Between	0-1	1.546
Net Profit Margin (MRQ)	Greater than	0	0.347
Operating Margin (MRQ)	Greater than	0	0.493
Quick Ratio (MRQ)	Greater than	1	2.141
Current Ratio (MRQ)	Greater than	1	2.195
Debt to Asset Ratio (MRQ)	Less than	1	0.476
Debt to Equity Ratio (MRQ)	Less than	1	0.907
Return on Equity (MRQ)	Greater than	0.15	0.017
Return on Assets (MRQ)	Greater than	0.05	0.009
Total			6/10 (60.0%)

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 Getty Realty Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	58.227
Ma 20	Greater than	Ma 50	26.850
Ma 50	Greater than	Ma 100	26.617
Ma 100	Greater than	Ma 200	27.334
Open	Greater than	Close	27.220
Total			2/5 (40.0%)

Create your own Symbol Scanner

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

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 Assets		96,555	-3,544	93,011	-41	92,970	12,034	105,004	-281,734	-176,730

Latest Balance Sheet

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

Summary

Total Assets	1,822,305
Total Liabilities	866,753
Total Stockholder Equity	955,552

	As reported
Total Liabilities	866,753
Total Stockholder Equity	+ 955,552
Total Assets	= 1,822,305

Assets

Total Assets	1,822,305
Total Current Assets	179,159
Long-term Assets	1,643,146

Total Current Assets

Total Current Assets (as reported)	179,159
Cash And Cash Equivalents	3,307
Net Receivables	171,444
Inventory	181,138
Other Current Assets	-176,730
Total Current Assets (calculated)	179,159
+/-	0

Long-term Assets

Long-term Assets (as reported)	1,643,146
Property Plant Equipment	14,745
Intangible Assets	100,315
Long-term Assets Other	1,528,086
Long-term Assets (calculated)	1,643,146
+/-	0

Liabilities & Shareholders' Equity

Total Current Liabilities	81,640
Long-term Liabilities	785,113
Total Stockholder Equity	955,552

Total Current Liabilities

Total Current Liabilities (as reported)	81,640
Short-term Debt	10,000
Short Long Term Debt	10,000
Accounts payable	46,790
Other Current Liabilities	24,850
Total Current Liabilities (calculated)	91,640
+/-	10,000

Long-term Liabilities

Long-term Liabilities (as reported)	785,113
Long term Debt	746,098
Capital Lease Obligations	16,646
Long-term Liabilities (calculated)	762,744
+/-	22,369

Total Stockholder Equity

Total Stockholder Equity (as reported)	955,552
Common Stock	540
Accumulated Other Comprehensive Income	-4,021
Other Stockholders Equity	959,033
Total Stockholder Equity (calculated)	955,552
+/-	0

Other

Capital Stock	540
Cash and Short Term Investments	3,307
Common Stock Shares Outstanding	52,880
Liabilities and Stockholders Equity	1,822,305
Net Debt	769,437
Net Invested Capital	1,711,650
Net Working Capital	97,519
Property Plant and Equipment Gross	14,745
Short Long Term Debt Total	772,744

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

0
231,100
0
0
0
260,100
0
0
0
290,100
0
0
0
295,100
0
0
311,300
310,000
348,800
366,900
378,200
338,000
351,900
359,000
336,000
317,500
322,900
287,200
301,500
293,700
283,100
278,700
285,800
292,400
291,600
267,100
276,500
279,000
284,600
272,200
273,100
261,500
267,400
269,400
274,100
284,500
157,400
156,400
156,300
268,543
268,543
261,300
258,100
261,084
261,084
261,700
261,900
260,752
260,752
256,336
253,344
255,700
252,321
250,403
289,668
288,188
286,907
287,148
287,087
282,491
280,665
279,419
276,372
272,003
270,406
268,520
267,424
290,728
304,372
302,840
300,376
299,981
314,000
312,742
311,604
309,283
392,617
405,088
404,664
396,911
393,574
393,346
395,204
387,813
388,395
387,354
438,194
432,872
431,492
437,268
428,108
427,144
650,552
647,737
623,432
635,089
643,585
647,926
639,533
640,581
650,955
704,266
689,113
682,402
664,035
654,234
651,167
687,501
682,780
916,590
906,881
899,129
893,389
873,691
871,071
877,306
876,174
887,439
1,004,785
1,072,754
1,061,393
1,115,281
1,130,247
1,159,175
1,147,492
1,177,350
1,193,564
1,211,777
1,269,471
1,264,800
1,323,538
1,349,512
1,342,472
1,364,438
1,402,207
1,466,948
1,501,234
1,495,681
1,489,267
1,562,295
1,615,124
1,637,154
1,778,707
1,822,305

1,822,305

1,778,707

1,637,154

1,615,124

1,562,295

1,489,267

1,495,681

1,501,234

1,466,948

1,402,207

1,364,438

1,342,472

1,349,512

1,323,538

1,264,800

1,269,471

1,211,777

1,193,564

1,177,350

1,147,492

1,159,175

1,130,247

1,115,281

1,061,393

1,072,754

1,004,785

887,439

876,174

877,306

871,071

873,691

893,389

899,129

906,881

916,590

682,780

687,501

651,167

654,234

664,035

682,402

689,113

704,266

650,955

640,581

639,533

647,926

643,585

635,089

623,432

647,737

650,552

427,144

428,108

437,268

431,492

432,872

438,194

387,354

388,395

387,813

395,204

393,346

393,574

396,911

404,664

405,088

392,617

309,283

311,604

312,742

314,000

299,981

300,376

302,840

304,372

290,728

267,424

268,520

270,406

272,003

276,372

279,419

280,665

282,491

287,087

287,148

286,907

288,188

289,668

250,403

252,321

255,700

253,344

256,336

260,752

261,900

261,700

261,084

258,100

261,300

268,543

156,300

156,400

157,400

284,500

274,100

269,400

267,400

261,500

273,100

272,200

284,600

279,000

276,500

267,100

291,600

292,400

285,800

278,700

283,100

293,700

301,500

287,200

322,900

317,500

336,000

359,000

351,900

338,000

378,200

366,900

348,800

310,000

311,300

295,100

290,100

260,100

231,100

> Total Current Assets

0
103,500
0
0
0
105,700
0
0
0
133,400
0
0
0
132,300
0
0
107,700
106,700
135,600
151,700
168,800
127,200
140,300
141,800
117,500
107,300
112,700
77,900
94,000
90,700
82,900
79,500
86,200
92,200
93,400
69,900
80,000
81,000
87,500
75,100
75,200
66,700
73,900
74,600
78,800
75,000
-21,300
-19,700
-18,100
0
19,484
900
500
0
657
0
0
0
651
521
595
0
2,608
6,299
43,768
45,911
46,276
47,495
48,997
63,230
49,472
39,818
40,651
40,558
40,472
40,217
36,855
40,817
27,620
27,653
28,809
30,534
32,215
31,745
32,585
33,492
34,209
35,492
35,723
26,986
25,625
28,194
8,494
3,711
37,296
41,332
22,676
19,030
18,593
24,214
17,290
18,849
80,805
80,759
62,421
55,640
48,714
52,795
52,306
103,129
126,763
149,659
136,313
141,416
125,319
114,111
113,259
100,811
102,895
123,125
132,366
130,507
130,117
116,317
117,901
124,264
125,551
131,564
137,556
145,556
141,901
149,831
151,792
180,868
151,265
159,569
170,215
159,474
174,901
167,683
200,833
188,537
170,275
164,592
154,611
178,015
217,040
178,494
174,959
200,512
221,665
234,591
282,689
179,159

179,159

282,689

234,591

221,665

200,512

174,959

178,494

217,040

178,015

154,611

164,592

170,275

188,537

200,833

167,683

174,901

159,474

170,215

159,569

151,265

180,868

151,792

149,831

141,901

145,556

137,556

131,564

125,551

124,264

117,901

116,317

130,117

130,507

132,366

123,125

102,895

100,811

113,259

114,111

125,319

141,416

136,313

149,659

126,763

103,129

52,306

52,795

48,714

55,640

62,421

80,759

80,805

18,849

17,290

24,214

18,593

19,030

22,676

41,332

37,296

3,711

8,494

28,194

25,625

26,986

35,723

35,492

34,209

33,492

32,585

31,745

32,215

30,534

28,809

27,653

27,620

40,817

36,855

40,217

40,472

40,558

40,651

39,818

49,472

63,230

48,997

47,495

46,276

45,911

43,768

6,299

2,608

595

521

651

657

500

900

19,484

-18,100

-19,700

-21,300

75,000

78,800

74,600

73,900

66,700

75,200

75,100

87,500

81,000

80,000

69,900

93,400

92,200

86,200

79,500

82,900

90,700

94,000

77,900

112,700

107,300

117,500

141,800

140,300

127,200

168,800

151,700

135,600

106,700

107,700

132,300

133,400

105,700

103,500

Cash And Cash Equivalents

0
62,300
0
0
0
21,900
0
0
0
42,900
0
0
0
47,000
0
0
24,700
31,200
46,000
45,500
32,700
32,200
27,500
36,400
29,800
31,300
28,700
28,100
39,500
38,700
33,300
38,900
44,300
42,300
53,400
28,700
37,500
41,600
49,900
38,400
30,800
19,800
25,300
26,800
29,100
18,900
-21,300
-19,700
-18,100
10,034
10,034
900
500
657
657
600
700
651
651
521
595
700
511
2,105
37,477
37,523
36,199
35,729
35,556
33,726
32,948
21,886
21,310
19,905
18,703
17,333
12,858
15,700
1,603
651
954
1,247
2,105
862
953
1,195
1,430
1,844
1,504
2,071
271
2,479
6,968
2,178
2,574
2,595
5,934
3,050
3,141
10,091
3,587
6,122
23,422
14,941
14,009
7,698
16,087
18,492
16,387
16,876
18,726
6,779
4,670
12,035
7,922
7,701
8,396
3,111
6,640
9,786
3,756
3,942
8,112
6,811
10,187
12,523
18,056
14,447
18,040
19,992
18,013
18,208
18,563
46,892
19,145
25,563
35,639
21,781
35,924
25,111
58,338
55,075
31,831
19,025
7,280
24,738
56,983
20,062
11,449
8,713
22,067
8,867
5,496
3,307

3,307

5,496

8,867

22,067

8,713

11,449

20,062

56,983

24,738

7,280

19,025

31,831

55,075

58,338

25,111

35,924

21,781

35,639

25,563

19,145

46,892

18,563

18,208

18,013

19,992

18,040

14,447

18,056

12,523

10,187

6,811

8,112

3,942

3,756

9,786

6,640

3,111

8,396

7,701

7,922

12,035

4,670

6,779

18,726

16,876

16,387

18,492

16,087

7,698

14,009

14,941

23,422

6,122

3,587

10,091

3,141

3,050

5,934

2,595

2,574

2,178

6,968

2,479

271

2,071

1,504

1,844

1,430

1,195

953

862

2,105

1,247

954

651

1,603

15,700

12,858

17,333

18,703

19,905

21,310

21,886

32,948

33,726

35,556

35,729

36,199

37,523

37,477

2,105

511

700

595

521

651

700

600

657

500

900

10,034

-18,100

-19,700

-21,300

18,900

29,100

26,800

25,300

19,800

30,800

38,400

49,900

41,600

37,500

28,700

53,400

42,300

44,300

38,900

33,300

38,700

39,500

28,100

28,700

31,300

29,800

36,400

27,500

32,200

32,700

45,500

46,000

31,200

24,700

47,000

42,900

21,900

62,300

Short-term Investments

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,580
0
0
0
0
0
0
0
0
0
1,000
1,463
1,463
463
713
409
409
409
409
381
8
215
671
771
825
820
821
1,114
1,179
1,442
0
0
0
0
0
0
0
0
0
0
0
72,823
71,647
70,376
69,048
67,683
66,185
0
0
0
0

66,185

67,683

69,048

70,376

71,647

72,823

1,442

1,179

1,114

821

820

825

771

671

215

381

409

713

463

1,463

1,000

4,580

Net Receivables

0
23,500
0
0
0
32,900
0
0
0
28,400
0
0
0
34,300
0
0
22,200
32,100
32,200
46,700
56,900
31,200
37,800
34,500
29,100
30,200
29,000
19,800
21,300
25,000
21,500
19,500
19,900
21,200
20,700
18,600
18,900
18,300
18,500
14,400
13,400
15,300
15,000
12,900
15,900
18,300
0
0
0
9,450
9,450
0
0
0
0
0
0
0
0
0
0
12,000
2,097
4,194
6,291
8,388
10,077
11,766
13,441
28,512
16,524
17,932
19,341
20,653
21,769
22,884
23,997
25,117
26,017
27,002
27,855
29,287
30,110
30,883
31,632
32,297
32,779
33,648
34,219
24,915
25,354
25,715
26,200
1,533
26,530
26,887
2,351
6,284
6,636
6,564
6,247
5,762
36,150
35,970
37,447
37,172
32,627
34,303
35,919
54,313
59,201
68,189
56,510
50,792
52,539
55,020
57,952
59,670
60,998
61,749
76,916
76,880
76,032
64,758
64,844
66,821
65,049
67,245
66,958
69,688
68,445
73,086
72,821
74,249
72,213
74,208
73,981
75,170
72,196
76,499
74,616
59,246
66,569
70,423
68,849
65,170
66,306
72,314
79,182
88,951
102,571
128,832
167,255
171,444

171,444

167,255

128,832

102,571

88,951

79,182

72,314

66,306

65,170

68,849

70,423

66,569

59,246

74,616

76,499

72,196

75,170

73,981

74,208

72,213

74,249

72,821

73,086

68,445

69,688

66,958

67,245

65,049

66,821

64,844

64,758

76,032

76,880

76,916

61,749

60,998

59,670

57,952

55,020

52,539

50,792

56,510

68,189

59,201

54,313

35,919

34,303

32,627

37,172

37,447

35,970

36,150

5,762

6,247

6,564

6,636

6,284

2,351

26,887

26,530

1,533

26,200

25,715

25,354

24,915

34,219

33,648

32,779

32,297

31,632

30,883

30,110

29,287

27,855

27,002

26,017

25,117

23,997

22,884

21,769

20,653

19,341

17,932

16,524

28,512

13,441

11,766

10,077

8,388

6,291

4,194

2,097

12,000

9,450

18,300

15,900

12,900

15,000

15,300

13,400

14,400

18,500

18,300

18,900

18,600

20,700

21,200

19,900

19,500

21,500

25,000

21,300

19,800

29,000

30,200

29,100

34,500

37,800

31,200

56,900

46,700

32,200

32,100

22,200

34,300

28,400

32,900

23,500

Other Current Assets

0
3,200
0
0
0
6,800
0
0
0
10,800
0
0
0
9,500
0
0
13,000
12,400
24,100
20,600
28,000
34,700
38,900
28,900
26,900
24,100
24,700
17,300
20,600
17,200
15,400
8,600
9,900
18,700
8,700
12,000
12,400
10,000
9,100
9,000
10,300
10,400
13,700
10,700
11,900
20,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
992
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-32,580
0
-34,205
-35,486
-35,717
0
-25,623
-28,190
-8,486
0
8,192
11,850
10,302
9,696
8,816
7,559
7,456
6,965
21,233
13,771
10,965
10,770
0
0
0
31,940
48,836
39,869
45,072
54,605
45,774
35,435
36,776
32,974
31,918
48,614
49,980
47,937
44,599
43,823
41,816
43,604
40,936
49,047
51,738
55,055
54,329
57,358
58,606
57,877
57,339
57,856
58,653
60,640
64,773
64,064
65,865
71,365
69,896
73,353
76,607
82,763
91,867
84,103
82,495
96,555
93,011
92,970
105,004
-176,730

-176,730

105,004

92,970

93,011

96,555

82,495

84,103

91,867

82,763

76,607

73,353

69,896

71,365

65,865

64,064

64,773

60,640

58,653

57,856

57,339

57,877

58,606

57,358

54,329

55,055

51,738

49,047

40,936

43,604

41,816

43,823

44,599

47,937

49,980

48,614

31,918

32,974

36,776

35,435

45,774

54,605

45,072

39,869

48,836

31,940

10,770

10,965

13,771

21,233

6,965

7,456

7,559

8,816

9,696

10,302

11,850

8,192

-8,486

-28,190

-25,623

-35,717

-35,486

-34,205

-32,580

992

20,500

11,900

10,700

13,700

10,400

10,300

9,000

9,100

10,000

12,400

12,000

8,700

18,700

9,900

8,600

15,400

17,200

20,600

17,300

24,700

24,100

26,900

28,900

38,900

34,700

28,000

20,600

24,100

12,400

13,000

9,500

10,800

6,800

3,200

> Long-term Assets

0
127,600
0
0
0
154,400
0
0
0
156,700
0
0
0
162,800
0
0
203,600
203,300
213,200
215,200
209,400
210,800
211,600
217,200
218,500
210,200
210,200
209,300
207,500
203,000
200,200
199,200
199,600
200,200
198,200
197,200
196,500
198,000
197,100
197,100
197,900
194,800
193,500
194,800
195,300
209,500
97,400
97,800
98,300
0
228,023
231,700
231,800
0
246,723
243,000
243,400
0
247,524
242,207
238,965
0
235,030
232,139
229,185
226,929
224,862
222,971
221,166
219,261
217,281
226,837
224,405
223,299
222,203
221,508
219,079
244,088
270,624
268,732
265,363
263,824
276,355
275,680
273,956
270,909
346,133
358,705
358,120
353,262
352,723
348,968
347,412
344,245
351,099
346,022
415,518
413,842
412,899
413,054
410,818
408,295
569,747
566,978
561,011
579,449
594,871
595,131
587,227
537,452
524,192
554,607
552,800
540,986
538,716
540,123
537,908
586,690
579,885
793,465
774,515
768,622
763,272
757,374
753,170
753,042
750,623
755,875
867,229
927,198
919,492
965,450
978,455
978,307
996,227
1,017,781
1,023,349
1,052,303
1,094,570
1,097,117
1,122,705
1,160,975
1,172,197
1,199,846
1,247,596
1,288,933
1,284,194
1,317,187
1,314,308
1,361,783
1,393,459
1,402,563
1,496,018
1,643,146

1,643,146

1,496,018

1,402,563

1,393,459

1,361,783

1,314,308

1,317,187

1,284,194

1,288,933

1,247,596

1,199,846

1,172,197

1,160,975

1,122,705

1,097,117

1,094,570

1,052,303

1,023,349

1,017,781

996,227

978,307

978,455

965,450

919,492

927,198

867,229

755,875

750,623

753,042

753,170

757,374

763,272

768,622

774,515

793,465

579,885

586,690

537,908

540,123

538,716

540,986

552,800

554,607

524,192

537,452

587,227

595,131

594,871

579,449

561,011

566,978

569,747

408,295

410,818

413,054

412,899

413,842

415,518

346,022

351,099

344,245

347,412

348,968

352,723

353,262

358,120

358,705

346,133

270,909

273,956

275,680

276,355

263,824

265,363

268,732

270,624

244,088

219,079

221,508

222,203

223,299

224,405

226,837

217,281

219,261

221,166

222,971

224,862

226,929

229,185

232,139

235,030

238,965

242,207

247,524

243,400

243,000

246,723

231,800

231,700

228,023

98,300

97,800

97,400

209,500

195,300

194,800

193,500

194,800

197,900

197,100

198,000

196,500

197,200

198,200

200,200

199,600

199,200

200,200

203,000

207,500

209,300

210,200

218,500

217,200

211,600

210,800

209,400

215,200

213,200

203,300

203,600

162,800

156,700

154,400

127,600

Property Plant Equipment

0
93,000
0
0
0
128,400
0
0
0
132,000
0
0
0
137,500
0
0
176,200
177,400
192,600
195,500
197,700
199,900
200,400
203,100
203,800
197,100
197,400
197,300
196,200
192,300
190,000
189,300
189,500
190,000
188,400
187,200
186,300
188,500
187,300
186,900
187,800
184,600
182,900
184,100
184,900
186,000
97,400
97,800
98,300
228,023
228,023
231,700
231,800
239,748
239,748
243,000
243,400
241,500
241,500
236,335
233,705
232,066
230,016
227,233
224,455
222,110
220,044
217,803
215,389
214,068
212,603
222,967
220,959
217,734
217,230
217,469
215,668
240,127
266,437
264,971
262,951
260,695
272,836
271,772
269,743
267,469
343,342
354,388
353,508
351,789
351,272
348,968
347,412
344,245
343,545
339,006
370,906
367,205
366,051
365,041
362,675
360,370
465,151
453,758
453,491
478,737
476,532
466,413
453,851
420,208
400,937
456,906
455,364
443,839
441,881
443,631
451,437
490,926
484,505
698,497
679,966
674,524
669,637
664,233
660,534
660,945
659,105
664,978
776,968
837,611
830,611
877,312
891,439
892,415
25,805
24,970
23,767
22,178
20,272
18,828
18,034
25,082
24,169
23,567
22,174
21,471
20,784
20,101
19,150
18,470
17,567
15,955
15,335
14,745

14,745

15,335

15,955

17,567

18,470

19,150

20,101

20,784

21,471

22,174

23,567

24,169

25,082

18,034

18,828

20,272

22,178

23,767

24,970

25,805

892,415

891,439

877,312

830,611

837,611

776,968

664,978

659,105

660,945

660,534

664,233

669,637

674,524

679,966

698,497

484,505

490,926

451,437

443,631

441,881

443,839

455,364

456,906

400,937

420,208

453,851

466,413

476,532

478,737

453,491

453,758

465,151

360,370

362,675

365,041

366,051

367,205

370,906

339,006

343,545

344,245

347,412

348,968

351,272

351,789

353,508

354,388

343,342

267,469

269,743

271,772

272,836

260,695

262,951

264,971

266,437

240,127

215,668

217,469

217,230

217,734

220,959

222,967

212,603

214,068

215,389

217,803

220,044

222,110

224,455

227,233

230,016

232,066

233,705

236,335

241,500

243,400

243,000

239,748

231,800

231,700

228,023

98,300

97,800

97,400

186,000

184,900

184,100

182,900

184,600

187,800

186,900

187,300

188,500

186,300

187,200

188,400

190,000

189,500

189,300

190,000

192,300

196,200

197,300

197,400

197,100

203,800

203,100

200,400

199,900

197,700

195,500

192,600

177,400

176,200

137,500

132,000

128,400

93,000

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
90,231
90,965
92,632
92,471
92,290
92,110
91,904
91,685
97,701
97,436
97,147
96,835
96,492
96,143
95,764
95,380
94,968
94,549
94,098
93,635
93,141
92,636
92,097
91,518
90,897
90,261
89,587
88,881
88,138
87,376
85,892
85,066
84,197
83,305
82,366
80,806
79,767
78,700
77,238
76,094
74,895
72,823
71,647
0
0
0
0
0
0
0
0

71,647

72,823

74,895

76,094

77,238

78,700

79,767

80,806

82,366

83,305

84,197

85,066

85,892

87,376

88,138

88,881

89,587

90,261

90,897

91,518

92,097

92,636

93,141

93,635

94,098

94,549

94,968

95,380

95,764

96,143

96,492

96,835

97,147

97,436

97,701

91,685

91,904

92,110

92,290

92,471

92,632

90,965

90,231

Intangible Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,628
0
0
0
25,025
0
0
0
23,511
0
0
0
38,893
0
0
0
42,042
0
0
0
43,311
0
0
0
0
0
0
0
0
0
0
0
74,014
0
0
0
100,315

100,315

74,014

43,311

42,042

38,893

23,511

25,025

8,628

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
81,300
78,300
76,100
0
21,036
28,700
25,800
261,084
13,704
0
0
2,694
12,577
13,608
13,784
5,507
14,683
11,965
16,715
15,348
15,769
16,682
16,924
215,060
13,912
12,764
11,316
8,146
7,731
6,795
11,490
5,823
6,128
6,455
6,204
5,623
5,430
5,317
5,063
4,882
12,275
10,891
10,821
16,663
15,226
16,184
39,298
39,857
351,737
350,856
381,208
377,311
374,867
372,600
370,131
367,335
486,384
467,895
464,456
489,507
493,813
493,382
484,179
477,488
481,343
531,597
530,497
521,428
505,276
493,558
488,213
528,243
519,353
749,678
731,251
723,800
715,229
708,973
703,189
705,194
700,780
714,025
828,706
892,666
884,940
934,670
950,045
18,254
1,938
1,942
1,942
17,093
1,794
1,574
1,355
1,290,626
915
1,342,110
1,295,995
1,367,025
1,302,658
1,334,276
1,337,250
1,414,289
1,448
1,368
1,696,780
1,644,502

1,644,502

1,696,780

1,368

1,448

1,414,289

1,337,250

1,334,276

1,302,658

1,367,025

1,295,995

1,342,110

915

1,290,626

1,355

1,574

1,794

17,093

1,942

1,938

18,254

950,045

934,670

884,940

892,666

828,706

714,025

700,780

705,194

703,189

708,973

715,229

723,800

731,251

749,678

519,353

528,243

488,213

493,558

505,276

521,428

530,497

531,597

481,343

477,488

484,179

493,382

493,813

489,507

464,456

467,895

486,384

367,335

370,131

372,600

374,867

377,311

381,208

350,856

351,737

39,857

39,298

16,184

15,226

16,663

10,821

10,891

12,275

4,882

5,063

5,317

5,430

5,623

6,204

6,455

6,128

5,823

11,490

6,795

7,731

8,146

11,316

12,764

13,912

215,060

16,924

16,682

15,769

15,348

16,715

11,965

14,683

5,507

13,784

13,608

12,577

2,694

13,704

261,084

25,800

28,700

21,036

76,100

78,300

81,300

> Total Liabilities

0
177,500
0
0
0
189,900
0
0
0
208,100
0
0
0
187,000
0
0
191,900
188,900
229,600
250,700
285,800
237,100
261,200
274,100
253,200
231,700
240,100
208,400
226,600
211,900
199,500
194,500
200,500
200,200
198,400
178,000
184,400
180,500
184,400
169,500
166,700
150,900
162,200
157,400
159,900
184,000
106,700
98,600
93,500
129,950
129,950
122,500
121,200
123,053
123,053
45,300
12,500
118,941
118,941
62,677
64,542
127,600
123,044
118,802
48,470
50,415
49,893
50,839
51,910
49,065
48,798
47,964
47,219
43,978
43,584
42,887
42,290
65,225
77,889
76,835
72,562
72,098
86,764
85,253
84,722
83,708
168,026
181,128
180,361
184,733
182,946
181,877
184,905
181,916
183,869
180,252
230,580
225,203
223,329
120,549
111,932
112,209
247,641
244,986
223,553
262,920
264,754
269,476
268,575
267,832
274,294
321,387
270,870
267,311
245,816
235,965
229,157
280,477
284,067
513,448
504,628
492,568
483,040
457,629
451,236
446,388
441,585
445,424
456,941
519,059
509,875
548,612
558,055
578,011
569,257
592,839
608,643
622,338
682,996
670,292
705,752
689,911
661,929
678,672
699,983
721,840
756,417
738,614
737,340
802,445
778,916
777,068
852,801
866,753

866,753

852,801

777,068

778,916

802,445

737,340

738,614

756,417

721,840

699,983

678,672

661,929

689,911

705,752

670,292

682,996

622,338

608,643

592,839

569,257

578,011

558,055

548,612

509,875

519,059

456,941

445,424

441,585

446,388

451,236

457,629

483,040

492,568

504,628

513,448

284,067

280,477

229,157

235,965

245,816

267,311

270,870

321,387

274,294

267,832

268,575

269,476

264,754

262,920

223,553

244,986

247,641

112,209

111,932

120,549

223,329

225,203

230,580

180,252

183,869

181,916

184,905

181,877

182,946

184,733

180,361

181,128

168,026

83,708

84,722

85,253

86,764

72,098

72,562

76,835

77,889

65,225

42,290

42,887

43,584

43,978

47,219

47,964

48,798

49,065

51,910

50,839

49,893

50,415

48,470

118,802

123,044

127,600

64,542

62,677

118,941

12,500

45,300

123,053

121,200

122,500

129,950

93,500

98,600

106,700

184,000

159,900

157,400

162,200

150,900

166,700

169,500

184,400

180,500

184,400

178,000

198,400

200,200

200,500

194,500

199,500

211,900

226,600

208,400

240,100

231,700

253,200

274,100

261,200

237,100

285,800

250,700

229,600

188,900

191,900

187,000

208,100

189,900

177,500

> Total Current Liabilities

0
68,400
0
0
0
84,400
0
0
0
100,200
0
0
0
81,600
0
0
85,300
77,400
90,700
111,600
149,900
101,400
126,600
115,700
86,600
70,200
79,900
77,800
98,600
87,700
78,500
76,200
87,100
86,000
89,100
82,000
90,600
91,700
98,500
85,400
85,000
76,300
89,400
86,300
92,100
93,800
0
0
0
0
61,934
84,600
84,700
87,900
87,900
90,100
89,700
89,700
41,633
98,000
97,900
104,600
100,600
96,900
46,700
49,400
48,900
49,800
51,000
48,142
10,190
10,218
9,945
9,944
9,710
9,810
9,892
10,104
7,958
7,819
7,246
9,515
8,999
8,724
9,502
10,029
1,732
7,982
8,884
10,642
23,650
21,078
20,659
22,337
34,266
32,774
32,616
33,106
32,946
34,252
32,494
47,319
49,534
56,786
38,060
34,710
31,433
43,093
42,350
199,688
128,566
176,177
125,701
123,839
103,864
94,709
86,496
88,567
88,776
245,042
238,075
232,920
225,291
201,513
197,981
197,129
148,134
156,160
167,442
230,838
221,887
162,433
172,770
193,781
155,762
180,676
73,084
96,515
159,512
149,380
185,934
89,413
61,581
79,592
102,660
125,408
61,941
62,295
62,384
134,321
62,215
62,835
139,427
81,640

81,640

139,427

62,835

62,215

134,321

62,384

62,295

61,941

125,408

102,660

79,592

61,581

89,413

185,934

149,380

159,512

96,515

73,084

180,676

155,762

193,781

172,770

162,433

221,887

230,838

167,442

156,160

148,134

197,129

197,981

201,513

225,291

232,920

238,075

245,042

88,776

88,567

86,496

94,709

103,864

123,839

125,701

176,177

128,566

199,688

42,350

43,093

31,433

34,710

38,060

56,786

49,534

47,319

32,494

34,252

32,946

33,106

32,616

32,774

34,266

22,337

20,659

21,078

23,650

10,642

8,884

7,982

1,732

10,029

9,502

8,724

8,999

9,515

7,246

7,819

7,958

10,104

9,892

9,810

9,710

9,944

9,945

10,218

10,190

48,142

51,000

49,800

48,900

49,400

46,700

96,900

100,600

104,600

97,900

98,000

41,633

89,700

90,100

87,900

84,700

84,600

61,934

93,800

92,100

86,300

89,400

76,300

85,000

85,400

98,500

91,700

90,600

82,000

89,100

86,000

87,100

76,200

78,500

87,700

98,600

77,800

79,900

70,200

86,600

115,700

126,600

101,400

149,900

111,600

90,700

77,400

85,300

81,600

100,200

84,400

68,400

Short-term Debt

0
3,500
0
0
0
18,700
0
0
0
2,400
0
0
0
2,600
0
0
3,600
4,000
6,600
7,000
7,100
7,700
17,100
8,000
8,000
9,400
10,400
8,700
8,200
8,100
9,000
9,100
9,500
9,900
11,800
11,600
11,400
11,100
11,000
10,300
10,500
9,200
9,700
9,700
10,100
10,400
0
0
0
0
0
0
3,000
3,000
9,800
9,800
0
0
0
0
0
27,000
24,000
19,400
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
150,000
147,700
147,700
151,700
151,700
151,700
150,290
71,900
121,000
63,500
58,000
43,000
34,000
27,000
25,000
31,500
166,000
156,000
144,000
146,275
127,450
123,626
123,801
73,976
84,152
94,327
154,502
146,969
86,863
97,021
117,227
87,433
112,640
0
20,000
85,000
75,000
110,000
25,000
0
17,500
42,500
60,000
24,206
646,770
671
70,000
204
367
75,000
10,000

10,000

75,000

367

204

70,000

671

646,770

24,206

60,000

42,500

17,500

25,000

110,000

75,000

85,000

20,000

112,640

87,433

117,227

97,021

86,863

146,969

154,502

94,327

84,152

73,976

123,801

123,626

127,450

146,275

144,000

156,000

166,000

31,500

25,000

27,000

34,000

43,000

58,000

63,500

121,000

71,900

150,290

151,700

147,700

150,000

19,400

24,000

27,000

9,800

3,000

10,400

10,100

9,700

9,200

10,500

10,300

11,000

11,100

11,400

11,600

11,800

9,900

9,500

9,100

9,000

8,100

8,200

8,700

10,400

9,400

8,000

17,100

7,700

7,100

7,000

6,600

4,000

3,600

2,600

2,400

18,700

3,500

Short Long Term Debt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
125,344
0
0
0
317,092
0
127,450
123,626
298,544
73,976
84,152
318,964
379,158
371,593
411,214
0
0
0
0
0
0
0
75,000
110,000
25,000
0
17,500
42,500
60,000
0
0
0
70,000
0
0
75,000
10,000

10,000

75,000

70,000

60,000

42,500

17,500

25,000

110,000

75,000

411,214

371,593

379,158

318,964

84,152

73,976

298,544

123,626

127,450

317,092

125,344

Accounts payable

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
42,400
29,800
33,600
47,900
80,400
32,800
47,200
46,200
24,100
16,400
24,300
25,400
46,500
36,500
30,400
27,300
38,000
32,300
39,900
32,500
38,300
39,300
47,100
31,200
28,200
26,900
30,700
25,400
31,500
28,600
0
0
0
0
61,934
0
0
53,284
53,284
0
0
12,440
41,633
10,056
10,705
14,109
12,936
13,152
15,420
13,015
11,052
11,063
11,532
9,839
10,190
10,218
9,945
9,944
9,710
9,810
9,892
10,104
7,958
7,819
7,246
9,515
8,999
8,724
9,502
10,029
1,732
7,982
8,884
10,642
23,650
21,078
20,659
22,337
22,586
21,094
20,811
21,301
21,163
19,974
18,065
18,013
33,423
40,675
29,669
34,710
31,433
38,891
38,148
45,196
49,928
48,438
55,463
57,416
54,112
53,959
52,746
51,417
49,834
71,600
73,958
73,023
70,482
65,521
65,787
63,586
64,331
62,173
61,950
63,490
62,028
62,545
62,604
62,059
53,774
53,408
58,422
60,958
58,880
58,612
59,823
47,081
43,891
44,307
42,117
45,941
42,323
42,676
42,765
43,745
41,246
40,573
41,218
46,790

46,790

41,218

40,573

41,246

43,745

42,765

42,676

42,323

45,941

42,117

44,307

43,891

47,081

59,823

58,612

58,880

60,958

58,422

53,408

53,774

62,059

62,604

62,545

62,028

63,490

61,950

62,173

64,331

63,586

65,787

65,521

70,482

73,023

73,958

71,600

49,834

51,417

52,746

53,959

54,112

57,416

55,463

48,438

49,928

45,196

38,148

38,891

31,433

34,710

29,669

40,675

33,423

18,013

18,065

19,974

21,163

21,301

20,811

21,094

22,586

22,337

20,659

21,078

23,650

10,642

8,884

7,982

1,732

10,029

9,502

8,724

8,999

9,515

7,246

7,819

7,958

10,104

9,892

9,810

9,710

9,944

9,945

10,218

10,190

9,839

11,532

11,063

11,052

13,015

15,420

13,152

12,936

14,109

10,705

10,056

41,633

12,440

53,284

61,934

28,600

31,500

25,400

30,700

26,900

28,200

31,200

47,100

39,300

38,300

32,500

39,900

32,300

38,000

27,300

30,400

36,500

46,500

25,400

24,300

16,400

24,100

46,200

47,200

32,800

80,400

47,900

33,600

29,800

42,400

Other Current Liabilities

0
64,900
0
0
0
65,700
0
0
0
97,800
0
0
0
79,000
0
0
39,300
43,600
50,500
56,700
62,400
60,900
62,300
61,500
54,500
44,400
45,200
43,700
43,900
43,100
39,100
39,800
39,600
43,800
37,400
37,900
40,900
41,300
40,400
43,900
46,300
40,200
49,000
51,200
50,500
54,800
0
0
0
0
-61,934
84,600
81,700
34,616
34,616
0
0
0
-41,633
0
0
0
76,600
77,500
31,280
36,385
37,848
38,737
39,468
38,303
-10,190
-10,218
-9,945
-9,944
-9,710
-9,810
-9,892
-10,104
-7,958
-7,819
-7,246
-9,515
-8,999
-8,724
-9,502
-10,029
-1,732
-7,982
-8,884
-10,642
-23,650
-21,078
-20,659
-22,337
11,680
11,680
11,805
11,805
11,783
14,278
14,429
29,306
16,111
16,111
8,391
0
31,433
4,202
4,202
4,202
6,738
6,739
45,169
8,423
6,752
6,750
6,750
12,150
7,442
7,442
8,117
15,897
8,534
8,542
8,568
9,742
9,827
9,835
11,165
12,846
12,890
13,025
13,145
14,495
14,555
14,628
14,662
15,557
15,632
15,768
16,111
17,332
17,690
17,785
18,043
19,467
19,618
19,619
19,619
20,576
20,969
24,370
23,209
24,850

24,850

23,209

24,370

20,969

20,576

19,619

19,618

19,467

18,043

17,785

17,690

17,332

16,111

15,768

15,632

15,557

14,662

14,628

14,555

14,495

13,145

13,025

12,890

12,846

11,165

9,835

9,827

9,742

8,568

8,542

8,534

15,897

8,117

7,442

12,150

6,750

6,752

8,423

45,169

6,739

6,738

4,202

31,433

8,391

16,111

29,306

14,429

14,278

11,783

11,805

11,680

-22,337

-20,659

-21,078

-23,650

-10,642

-8,884

-7,982

-1,732

-10,029

-9,502

-8,724

-8,999

-9,515

-7,246

-7,819

-7,958

-10,104

-9,892

-9,810

-9,710

-9,944

-9,945

-10,218

-10,190

38,303

39,468

38,737

37,848

36,385

31,280

77,500

76,600

-41,633

34,616

81,700

84,600

-61,934

54,800

50,500

51,200

49,000

40,200

46,300

43,900

40,400

41,300

40,900

37,900

37,400

43,800

39,600

39,800

39,100

43,100

43,900

43,700

45,200

44,400

54,500

61,500

62,300

60,900

62,400

56,700

50,500

43,600

39,300

79,000

97,800

65,700

64,900

> Long-term Liabilities

0
109,100
0
0
0
105,500
0
0
0
107,900
0
0
0
105,400
0
0
106,600
111,500
138,900
139,100
135,900
135,700
134,600
158,400
166,600
161,500
160,200
130,600
128,000
124,200
121,000
118,300
113,400
114,200
109,300
96,000
93,800
88,800
85,900
84,100
81,700
74,600
72,800
71,100
67,800
90,200
17,900
16,500
15,300
0
70,219
37,900
36,500
35,200
35,200
45,300
12,500
29,200
41,633
62,677
64,542
23,000
22,400
21,900
1,800
1,000
1,000
1,000
900
923
10,190
10,218
9,945
9,944
9,710
9,810
9,892
10,104
7,958
7,819
7,246
9,515
8,999
8,724
9,502
10,029
1,732
7,982
8,884
10,642
23,650
21,078
20,659
22,337
149,603
147,478
197,964
192,097
190,383
86,297
79,438
64,890
198,107
188,200
185,493
228,210
233,321
226,383
226,225
68,144
145,728
145,210
145,169
143,472
141,952
141,256
142,661
191,910
195,291
268,406
266,553
259,648
257,749
256,116
253,255
249,259
293,451
289,264
289,499
288,221
287,988
386,179
385,285
384,230
413,495
412,163
535,559
525,823
523,484
520,912
519,818
600,498
600,348
599,080
597,323
596,432
694,476
676,319
674,956
668,124
716,701
714,233
713,374
785,113

785,113

713,374

714,233

716,701

668,124

674,956

676,319

694,476

596,432

597,323

599,080

600,348

600,498

519,818

520,912

523,484

525,823

535,559

412,163

413,495

384,230

385,285

386,179

287,988

288,221

289,499

289,264

293,451

249,259

253,255

256,116

257,749

259,648

266,553

268,406

195,291

191,910

142,661

141,256

141,952

143,472

145,169

145,210

145,728

68,144

226,225

226,383

233,321

228,210

185,493

188,200

198,107

64,890

79,438

86,297

190,383

192,097

197,964

147,478

149,603

22,337

20,659

21,078

23,650

10,642

8,884

7,982

1,732

10,029

9,502

8,724

8,999

9,515

7,246

7,819

7,958

10,104

9,892

9,810

9,710

9,944

9,945

10,218

10,190

923

900

1,000

1,800

21,900

22,400

23,000

64,542

62,677

41,633

29,200

12,500

45,300

35,200

36,500

37,900

70,219

15,300

16,500

17,900

90,200

67,800

71,100

72,800

74,600

81,700

84,100

85,900

88,800

93,800

96,000

109,300

114,200

113,400

118,300

121,000

124,200

128,000

130,600

160,200

161,500

166,600

158,400

134,600

135,700

135,900

139,100

138,900

111,500

106,600

105,400

107,900

105,500

109,100

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
23,200
23,005
22,810
22,615
22,420
22,225
22,030
100,000
100,000
100,000
100,000
100,000
100,000
100,341
100,344
100,346
175,349
175,301
175,303
175,009
175,025
174,730
174,743
224,627
224,619
224,637
224,656
224,624
324,351
324,380
324,409
324,438
324,466
453,359
449,065
449,105
449,146
449,187
523,828
523,868
523,907
523,946
523,850
623,313
623,374
623,435
623,492
673,218
674,009
748,992
0

748,992

674,009

673,218

623,492

623,435

623,374

623,313

523,850

523,946

523,907

523,868

523,828

449,187

449,146

449,105

449,065

453,359

324,466

324,438

324,409

324,380

324,351

224,624

224,656

224,637

224,619

224,627

174,743

174,730

175,025

175,009

175,303

175,301

175,349

100,346

100,344

100,341

100,000

22,030

22,225

22,420

22,615

22,810

23,005

23,200

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
26,424
27,715
25,242
22,697
23,371
22,483
22,165
22,943
27,292
28,730
29,660
30,261
27,924
28,491
27,619
26,795
23,551
23,385
22,588
21,908
20,626
20,426
20,317
19,376
17,350
17,285
16,751
17,242
17,201
17,028
18,392
19,581
18,523
18,001
18,004
17,827
17,660
18,603
17,978
18,664
16,527
17,008
17,317
16,953
14,874
14,712
15,000
14,788
57,700
59,006
52,263
52,300
46,150
45,728
45,210
45,169
43,472
41,952
41,256
42,320
91,566
94,945
93,057
91,252
84,345
82,740
81,091
78,525
74,516
68,824
64,645
64,862
63,565
63,364
61,828
60,905
51,312
59,250
58,760
0
44,376
50,358
49,273
0
48,084
0
0
0
40,984
0
0
0
0
0
0
0
0

40,984

48,084

49,273

50,358

44,376

58,760

59,250

51,312

60,905

61,828

63,364

63,565

64,862

64,645

68,824

74,516

78,525

81,091

82,740

84,345

91,252

93,057

94,945

91,566

42,320

41,256

41,952

43,472

45,169

45,210

45,728

46,150

52,300

52,263

59,006

57,700

14,788

15,000

14,712

14,874

16,953

17,317

17,008

16,527

18,664

17,978

18,603

17,660

17,827

18,004

18,001

18,523

19,581

18,392

17,028

17,201

17,242

16,751

17,285

17,350

19,376

20,317

20,426

20,626

21,908

22,588

23,385

23,551

26,795

27,619

28,491

27,924

30,261

29,660

28,730

27,292

22,943

22,165

22,483

23,371

22,697

25,242

27,715

26,424

Deferred Long Term Liability

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,234
2,014
1,794
1,574
1,355
1,135
915
695
475
2,730
2,551
2,374
2,196
2,036
1,922
1,736
1,550
0

1,550

1,736

1,922

2,036

2,196

2,374

2,551

2,730

475

695

915

1,135

1,355

1,574

1,794

2,014

2,234

> Total Stockholder Equity

0
53,600
0
0
0
70,200
0
0
0
82,000
0
0
0
108,100
0
0
119,400
121,100
119,200
116,200
92,400
100,900
90,700
84,900
82,800
85,800
82,800
78,800
74,900
81,800
83,600
84,200
85,300
92,200
93,200
89,100
92,100
98,500
100,200
102,700
106,400
110,600
105,200
112,000
114,200
100,500
50,700
57,800
62,800
0
138,593
138,800
136,900
138,031
138,031
139,800
141,600
141,811
141,811
131,922
130,199
128,099
129,277
131,601
241,198
237,773
237,014
236,309
235,177
233,426
231,867
231,455
229,153
228,025
226,822
225,633
225,134
225,503
226,483
226,005
227,814
227,883
227,236
227,489
226,882
225,575
224,591
223,960
224,303
212,178
210,628
211,469
210,299
205,897
204,526
207,102
207,614
207,669
208,163
316,719
316,176
314,935
402,911
402,751
399,879
372,169
378,831
378,450
370,958
372,749
376,661
382,879
418,243
415,091
418,219
418,269
422,010
407,024
398,713
403,142
402,253
406,561
410,349
416,062
419,835
430,918
434,589
442,015
547,844
553,695
551,518
566,669
572,192
581,164
578,235
584,511
584,921
589,439
586,475
594,508
617,786
659,601
680,543
685,766
702,224
745,108
744,817
757,067
751,927
759,850
836,208
860,086
925,906
955,552

955,552

925,906

860,086

836,208

759,850

751,927

757,067

744,817

745,108

702,224

685,766

680,543

659,601

617,786

594,508

586,475

589,439

584,921

584,511

578,235

581,164

572,192

566,669

551,518

553,695

547,844

442,015

434,589

430,918

419,835

416,062

410,349

406,561

402,253

403,142

398,713

407,024

422,010

418,269

418,219

415,091

418,243

382,879

376,661

372,749

370,958

378,450

378,831

372,169

399,879

402,751

402,911

314,935

316,176

316,719

208,163

207,669

207,614

207,102

204,526

205,897

210,299

211,469

210,628

212,178

224,303

223,960

224,591

225,575

226,882

227,489

227,236

227,883

227,814

226,005

226,483

225,503

225,134

225,633

226,822

228,025

229,153

231,455

231,867

233,426

235,177

236,309

237,014

237,773

241,198

131,601

129,277

128,099

130,199

131,922

141,811

141,600

139,800

138,031

136,900

138,800

138,593

62,800

57,800

50,700

100,500

114,200

112,000

105,200

110,600

106,400

102,700

100,200

98,500

92,100

89,100

93,200

92,200

85,300

84,200

83,600

81,800

74,900

78,800

82,800

85,800

82,800

84,900

90,700

100,900

92,400

116,200

119,200

121,100

119,400

108,100

82,000

70,200

53,600

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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
144
0
0
136
136
0
100
136
136
136
136
136
136
136
224
224
224
225
225
214
214
215
247
247
247
247
247
247
247
247
247
247
247
247
247
248
248
248
248
248
248
248
248
248
248
248
248
248
248
299
299
299
334
334
334
334
334
334
334
334
334
334
334
334
334
334
334
334
334
334
334
334
337
337
339
344
346
347
395
397
397
403
405
409
409
411
412
414
414
418
427
436
444
447
453
467
467
467
467
467
495
505
527
540

540

527

505

495

467

453

447

444

436

427

418

414

412

411

409

405

403

397

395

347

346

344

339

337

334

299

248

247

215

214

225

224

136

100

136

144

Retained Earnings Total Equity

-69,844

-62,957

-69,693

-63,376

-74,437

-73,568

-72,133

-68,101

-63,206

-63,443

-79,942

-75,715

-70,920

-67,102

-62,481

-61,051

-57,423

-56,118

-53,917

-54,432

-51,574

-51,763

-49,938

-55,208

-55,085

-53,672

-53,908

-58,942

-58,111

-62,107

-61,026

-65,203

-56,624

-41,382

-44,867

-44,754

-47,640

-44,261

-79,399

-85,399

-89,011

-90,610

-82,943

-82,367

-88,852

-60,979

-57,938

Accumulated Other Comprehensive Income

0
-22,300
0
0
0
-29,300
0
0
0
-38,600
0
0
0
-48,900
0
0
-36,600
-61,700
-15,400
-30,800
-30,800
-79,100
-19,800
-39,600
-39,600
-94,000
-94,000
-94,000
-94,000
-111,200
-111,200
-111,200
-111,200
-129,800
-129,800
-129,800
-129,800
-40,000
-152,100
-152,100
-159,300
-41,300
-41,300
-175,600
-180,800
-186,600
0
0
0
-63,600
-63,600
0
0
-68,045
-68,045
0
0
-74,502
-76,724
-77,952
-80,040
-81,000
-83,340
-85,462
-87,277
-89,242
-91,337
-92,965
-92,096
-93,986
-95,689
-97,726
-99,497
-100,488
-101,606
-103,200
-104,934
-106,463
-31,000
-32,000
-30,000
-30,000
-31,000
177
-894
-821
-1,006
-191
-1,224
-2,299
-3,750
-2,088
-2,164
-4,296
-4,009
-3,461
-3,425
-2,993
-2,690
-2,145
-1,731
-1,153
-584
-58,000
-61,000
-89,000
-82,000
-83,000
-91,000
-89,000
-85,000
-79,000
-44,000
-48,000
-45,000
-45,000
-41,000
-57,000
-65,000
-61,000
-62,000
-58,000
-59,000
-54,000
-54,000
-55,000
-55,000
-50,000
-52,000
-52,000
-54,000
-54,000
-56,000
-57,000
-61,000
-62,000
-65,000
-67,000
-71,000
-76,000
-80,000
0
0
0
0
0
0
0
0
0
0
0
0
-4,021

-4,021

-80,000

-76,000

-71,000

-67,000

-65,000

-62,000

-61,000

-57,000

-56,000

-54,000

-52,000

-50,000

-55,000

-54,000

-59,000

-58,000

-62,000

-61,000

-65,000

-57,000

-41,000

-45,000

-48,000

-44,000

-79,000

-85,000

-89,000

-91,000

-83,000

-82,000

-89,000

-61,000

-58,000

-584

-1,153

-1,731

-2,145

-2,690

-2,993

-3,425

-3,461

-4,009

-4,296

-2,164

-2,088

-3,750

-2,299

-1,224

-191

-1,006

-821

-894

177

-31,000

-30,000

-32,000

-31,000

-106,463

-104,934

-103,200

-101,606

-100,488

-99,497

-97,726

-95,689

-93,986

-92,096

-92,965

-91,337

-89,242

-87,277

-85,462

-83,340

-81,000

-80,040

-77,952

-76,724

-74,502

-68,045

-63,600

-186,600

-180,800

-175,600

-41,300

-159,300

-152,100

-40,000

-129,800

-111,200

-94,000

-39,600

-19,800

-79,100

-30,800

-15,400

-61,700

-36,600

-48,900

-38,600

-29,300

-22,300

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
460,355
460,524
460,687
460,864
461,059
461,234
461,426
461,726
461,944
462,170
462,397
462,639
462,802
463,058
463,314
463,582
463,834
464,026
464,338
468,954
469,633
473,168
485,659
489,451
491,606
599,212
604,872
605,553
620,183
627,905
638,178
638,877
646,581
649,762
656,127
656,981
669,805
697,301
722,608
743,305
753,420
773,904
818,209
818,787
819,976
821,153
822,340
905,557
938,163
1,011,137
0

1,011,137

938,163

905,557

822,340

821,153

819,976

818,787

818,209

773,904

753,420

743,305

722,608

697,301

669,805

656,981

656,127

649,762

646,581

638,877

638,178

627,905

620,183

605,553

604,872

599,212

491,606

489,451

485,659

473,168

469,633

468,954

464,338

464,026

463,834

463,582

463,314

463,058

462,802

462,639

462,397

462,170

461,944

461,726

461,426

461,234

461,059

460,864

460,687

460,524

460,355

Treasury Stock

-12,708

-12,709

-12,712

-12,527

-10,836

-9,394

-695

Other Stockholders Equity

0
73,500
0
0
0
96,000
0
0
0
110,900
0
0
0
141,400
0
0
140,400
173,900
125,700
138,100
-255,000
171,000
126,300
146,200
146,100
200,500
200,600
200,700
200,600
217,400
217,900
217,900
218,100
246,400
247,400
236,600
236,600
162,900
153,500
153,500
160,600
148,400
148,600
176,900
288,100
294,300
55,100
60,600
63,000
0
130,677
139,500
139,500
207,286
135,066
139,400
139,300
0
66,355
56,529
54,939
0
138,094
139,803
273,125
275,538
277,727
279,459
278,601
280,650
282,354
285,744
356,779
357,694
358,941
360,468
362,224
363,758
288,599
289,668
287,720
287,766
288,852
258,085
258,550
258,647
258,701
258,769
258,837
258,734
258,809
258,897
258,984
259,069
259,163
259,266
259,362
259,459
259,565
367,844
367,965
368,093
460,190
460,355
460,524
460,687
542,864
544,059
552,234
550,426
546,726
540,944
506,170
510,397
507,639
507,802
504,058
520,314
528,582
524,834
526,026
522,338
527,954
523,633
527,168
540,659
544,451
541,606
651,212
656,872
659,553
674,183
683,905
695,178
699,877
708,581
714,762
723,127
656,981
669,805
697,301
722,608
743,305
753,420
773,904
818,209
818,787
819,976
821,153
822,340
905,557
938,163
1,011,137
959,033

959,033

1,011,137

938,163

905,557

822,340

821,153

819,976

818,787

818,209

773,904

753,420

743,305

722,608

697,301

669,805

656,981

723,127

714,762

708,581

699,877

695,178

683,905

674,183

659,553

656,872

651,212

541,606

544,451

540,659

527,168

523,633

527,954

522,338

526,026

524,834

528,582

520,314

504,058

507,802

507,639

510,397

506,170

540,944

546,726

550,426

552,234

544,059

542,864

460,687

460,524

460,355

460,190

368,093

367,965

367,844

259,565

259,459

259,362

259,266

259,163

259,069

258,984

258,897

258,809

258,734

258,837

258,769

258,701

258,647

258,550

258,085

288,852

287,766

287,720

289,668

288,599

363,758

362,224

360,468

358,941

357,694

356,779

285,744

282,354

280,650

278,601

279,459

277,727

275,538

273,125

139,803

138,094

54,939

56,529

66,355

139,300

139,400

135,066

207,286

139,500

130,677

63,000

60,600

55,100

294,300

288,100

176,900

148,600

148,400

160,600

153,500

162,900

236,600

247,400

246,400

218,100

217,900

217,400

200,600

200,700

200,600

200,500

146,100

146,200

126,300

171,000

-255,000

138,100

125,700

173,900

140,400

141,400

110,900

96,000

73,500

Balance Sheet

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31	1994-12-31	1993-12-31	1992-12-31	1991-12-31	1990-12-31	1989-12-31	1988-12-31	1987-12-31	1986-12-31	1985-12-31
Accounts Payable	46,790	43,745	45,941	47,081	60,958	62,059	63,490	63,586	73,023	51,417	57,416	45,196	34,710	18,013	21,301	22,337	10,642	10,029	9,515	10,104	9,944	9,839	13,015	37,078	41,633	53,284	61,934	28,600	26,900	39,300	32,300	36,500	16,400	32,800	29,800	-	-	-	-
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	0	0	0	0	0	0	0	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	-4,021	0	0	0	-67,000	-57,000	-52,000	-55,000	-58,000	-57,000	-48,000	-89,000	-89,000	-1,153	-2,993	-4,296	-2,299	-821	-30,000	-106,463	-100,488	-93,986	-89,242	-80,971	-74,502	-68,045	-63,600	-186,600	-41,300	-40,000	-129,800	-111,200	-94,000	-79,100	-61,700	-48,900	-38,600	-29,300	-22,300
Additional Paid In Capital	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Capital Lease Obligations	16,646	21,477	24,985	28,586	26,035	0	0	0	0	0	0	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	540	467	467	436	414	409	0	0	0	0	0	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	822,340	818,209	722,608	656,127	638,178	604,872	485,659	464,338	463,314	0	461,426	460,687	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Cash	3,307	8,713	24,738	55,075	21,781	46,892	19,992	12,523	3,942	3,111	12,035	16,876	7,698	6,122	3,050	2,178	2,071	1,195	1,247	15,700	19,905	33,726	37,523	723	651	657	10,034	18,900	19,800	41,600	42,300	38,700	31,300	32,200	31,200	47,000	42,900	21,900	62,300
Cash And Equivalents	0	8,713	24,738	55,075	21,781	46,892	19,992	12,523	0	0	0	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	3,307	8,713	24,738	55,075	21,781	46,892	19,992	12,523	3,942	3,111	12,035	16,876	7,698	6,122	3,050	2,178	2,071	1,195	1,247	15,700	19,905	33,726	37,523	723	651	657	10,034	18,900	19,800	41,600	42,300	38,700	31,300	32,200	31,200	47,000	42,900	21,900	62,300
Common Stock	540	467	467	436	414	409	397	344	334	334	334	334	334	299	248	248	248	248	247	247	247	214	224	136	136	136	144	0	0	0	0	0	0	0	0	-	-	-	-
Common Stock Shares Outstanding	50,216	46,838	44,819	42,070	41,110	40,191	36,897	33,806	33,420	33,409	33,397	33,395	33,172	27,953	24,767	24,774	24,787	24,759	24,729	24,721	23,082	21,446	16,244	12,800	13,565	13,571	13,348	12,778	12,600	12,600	12,593	12,759	12,551	12,838	14,461	15,435	16,426	17,185	13,490
Common Stock Total Equity	0	467	467	436	414	409	397	344	334	334	334	334	334	299	248	248	248	248	247	247	247	214	224	136	136	136	144	0	0	0	0	0	0	0	0	-	-	-	-
Current Deferred Revenue	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
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	-	-	-	-
Deferred Long Term Liab	0	2,036	2,730	1,135	2,014	2,773	0	0	0	0	0	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	-	-	-	-
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	-	-	-	-
Intangible Assets	100,315	74,014	39,085	52,890	43,311	42,042	38,893	23,511	25,025	8,628	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Inventory	181,138	6,293	5,344	872	1,883	1,850	821	645	1,339	4,343	22,984	25,340	0	0	3,882	0	0	0	0	0	0	0	0	0	0	0	0	17,300	21,200	11,100	10,000	9,800	21,700	29,100	31,000	41,500	51,300	44,100	14,500
Liabilities And Stockholders Equity	1,822,305	1,562,295	1,466,948	1,349,512	1,211,777	1,159,175	1,072,754	877,306	899,129	687,501	682,402	640,581	635,089	427,144	432,872	387,813	396,911	309,283	299,981	290,728	272,003	282,491	288,188	255,725	260,752	261,084	268,543	284,500	261,500	279,000	292,400	293,700	317,500	338,000	310,000	295,100	290,100	260,100	231,100
Long Term Debt	746,098	623,492	523,850	523,828	449,065	324,409	224,656	174,743	175,303	100,344	158,000	22,030	22,810	64,110	174,790	130,250	132,500	45,194	34,224	24,509	770	923	997	49,969	43,993	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Long Term Debt Total	0	623,492	523,850	523,828	449,065	324,409	224,656	174,743	175,303	100,344	0	22,030	22,810	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	0	0	71,647	77,238	82,366	85,892	89,587	92,097	94,098	95,764	0	91,904	92,632	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	769,437	706,256	584,097	522,339	473,319	394,744	359,166	286,021	315,361	122,233	145,965	155,444	162,812	58,768	172,520	128,072	130,429	43,999	32,977	8,300	-19,061	-32,803	-37,523	26,277	14,149	3,843	-10,034	22,700	31,800	29,600	52,200	66,200	111,700	90,100	69,100	48,500	56,300	94,700	41,400
Net Invested Capital	1,711,650	1,453,342	1,328,958	1,208,429	1,058,504	1,022,800	932,853	0	0	0	0	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	171,444	88,951	65,170	59,246	75,170	74,249	69,688	66,821	76,880	59,670	50,792	54,313	37,172	5,762	2,402	1,533	24,915	32,297	29,287	25,117	20,653	28,512	8,388	0	0	0	9,450	18,300	15,300	18,300	21,200	25,000	30,200	31,200	32,100	34,300	28,400	32,900	23,500
Net Tangible Assets	0	759,850	745,108	659,601	589,439	581,164	553,695	430,918	406,561	407,024	0	372,749	372,169	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	97,519	66,191	5,674	79,097	41,707	66,592	35,610	-72,865	-102,413	12,244	17,577	-96,559	20,930	-28,470	-14,076	-18,626	16,344	23,463	21,019	30,713	30,614	15,088	-3,489	-36,355	-40,982	-87,243	-42,450	-18,800	-9,600	-10,700	6,200	3,000	37,100	25,800	29,300	-	-	-	-
Non Current Assets Total	1,643,146	1,361,783	1,288,933	1,160,975	1,052,303	978,307	927,198	753,042	768,622	586,690	540,986	537,452	579,449	408,295	413,842	344,245	353,262	270,909	263,824	244,088	223,299	219,261	226,929	237,538	247,524	246,723	228,023	209,500	194,800	198,000	200,200	203,000	210,200	210,800	203,300	162,800	156,700	154,400	127,600
Non Current Liabilities Other	0	44,632	72,582	76,670	76,758	59,821	63,565	74,516	84,345	91,566	0	46,150	57,700	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	785,113	668,124	596,432	600,498	525,823	384,230	288,221	249,259	259,648	191,910	143,472	68,144	228,210	64,890	192,097	22,337	10,642	10,029	9,515	10,104	9,944	923	1,000	37,078	41,633	35,200	70,219	90,200	74,600	88,800	114,200	124,200	161,500	135,700	111,500	105,400	107,900	105,500	109,100
Non Currrent Assets Other	1,528,086	1,269,299	1,195,815	1,058,655	947,759	892,415	33,610	29,966	25,450	21,049	16,893	25,340	8,080	27,385	27,071	-344,245	-353,262	-270,909	-263,824	-244,088	-223,299	0	-226,929	-237,538	-247,524	-246,723	-228,023	23,500	10,200	9,500	10,200	10,700	13,100	10,900	25,900	25,300	24,700	26,000	34,600
Noncontrolling Interest In Consolidated Entity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Other Assets	0	1,414,289	1,367,025	1,290,626	17,093	2,773	17,646	1,316	1,748	32,974	54,605	31,940	10,770	6,965	9,696	39,857	16,663	4,882	5,623	5,823	8,146	992	15,348	17,464	12,577	13,704	21,036	0	0	0	0	0	0	0	0	-	-	-	-
Other Current Assets	-176,730	96,555	82,763	71,365	60,640	57,877	55,055	43,604	47,937	32,974	54,605	31,940	10,770	6,965	9,696	0	0	0	0	0	0	992	0	0	0	0	0	20,500	10,400	10,000	18,700	17,200	24,100	34,700	12,400	9,500	10,800	6,800	3,200
Other Current Liab	24,850	20,576	19,467	17,332	15,557	14,495	12,846	9,742	15,897	12,150	8,423	4,202	0	29,306	11,805	-22,337	-10,642	-10,029	-9,515	-10,104	-9,944	38,303	36,385	-37,078	-41,633	34,616	-61,934	54,800	40,200	41,300	43,800	43,100	44,400	60,900	43,600	79,000	97,800	65,700	64,900
Other Liab	0	0	40,984	41,738	44,376	59,821	63,565	74,516	84,345	103,716	51,895	46,150	57,700	29,306	28,332	29,329	30,057	28,485	28,359	31,121	34,034	38,303	37,400	23,371	26,424	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Other Stockholder Equity	959,033	822,340	818,209	722,608	656,127	695,178	656,872	540,659	522,338	520,314	510,397	550,426	460,687	368,093	259,459	259,069	258,734	258,647	287,766	363,758	357,694	280,650	275,538	54,754	66,355	135,066	130,677	294,300	148,400	162,900	246,400	217,400	200,500	171,000	173,900	141,400	110,900	96,000	73,500
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
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	71,644	72,220	72,220	72,220	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Property Plant And Equipment Gross	14,745	18,470	21,471	25,082	22,178	0	837,611	660,945	674,524	490,926	443,839	420,208	478,737	360,370	367,205	344,245	351,789	267,469	260,695	240,127	217,734	214,068	222,110	232,066	241,500	239,748	228,023	186,000	184,600	188,500	190,000	192,300	197,100	199,900	177,400	137,500	132,000	128,400	93,000
Property Plant And Equipment Net	14,745	18,470	21,471	25,082	22,178	0	837,611	660,945	674,524	490,926	443,839	420,208	478,737	360,370	367,615	344,245	351,789	267,469	260,695	240,127	217,734	214,068	222,110	232,066	241,500	239,748	228,023	186,000	184,600	188,500	190,000	192,300	197,100	199,900	177,400	137,500	132,000	128,400	93,000
Property Plant Equipment	0	1,347,070	1,271,083	1,059,527	947,759	892,415	837,611	661,590	675,863	495,269	0	445,548	478,737	0	0	0	0	0	0	0	0	0	0	232,066	241,500	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Retained Earnings	-94,096	-62,957	-73,568	-63,443	-67,102	-57,423	-51,574	-55,085	-58,111	-56,624	-47,640	-89,011	-88,852	-52,304	-49,045	-49,124	-44,505	-32,499	-30,130	-32,039	-29,428	-25,096	-20,537	1,419	3,114	-1,346	-848	-7,200	3,500	-24,400	-24,400	-24,400	-20,700	9,000	8,900	15,600	9,700	3,500	2,400
Retained Earnings Total Equity	0	-62,957	-73,568	-63,443	-67,102	-57,423	-51,574	-55,085	-58,111	-56,624	0	-89,011	-88,852	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Short Long Term Debt	10,000	70,000	60,000	25,000	20,000	117,227	379,158	298,544	317,092	125,344	0	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	772,744	714,969	608,835	577,414	495,100	441,636	379,158	298,544	319,303	125,344	158,000	172,320	170,510	64,890	175,570	130,250	132,500	45,194	34,224	24,000	844	923	0	27,000	14,800	4,500	0	41,600	51,600	71,200	94,500	104,900	143,000	122,300	100,300	95,500	99,200	116,600	103,700
Short Term Debt	10,000	70,000	60,000	25,000	20,000	117,227	154,502	123,801	144,000	25,000	58,000	150,290	147,700	0	0	0	0	0	0	0	0	0	0	0	0	0	0	10,400	9,200	11,100	9,900	8,100	9,400	7,700	4,000	2,600	2,400	18,700	3,500
Short Term Investments	0	66,185	71,647	0	0	0	821	671	409	713	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	-	-	-	-
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	1,822,305	1,562,295	1,466,948	1,349,512	1,211,777	1,159,175	1,072,754	877,306	899,129	687,501	682,402	640,581	635,089	427,144	432,872	387,813	396,911	309,283	299,981	290,728	272,003	282,491	288,188	255,725	260,752	261,084	268,543	284,500	261,500	279,000	292,400	293,700	317,500	338,000	310,000	295,100	290,100	260,100	231,100
Total Current Assets	179,159	200,512	178,015	188,537	159,474	180,868	145,556	124,264	130,507	100,811	141,416	103,129	55,640	18,849	19,030	3,711	26,986	33,492	30,534	40,817	40,558	63,230	45,911	723	651	657	19,484	75,000	66,700	81,000	92,200	90,700	107,300	127,200	106,700	132,300	133,400	105,700	103,500
Total Current Liabilities	81,640	134,321	125,408	89,413	96,515	193,781	230,838	197,129	232,920	88,567	123,839	199,688	34,710	47,319	33,106	22,337	10,642	10,029	9,515	10,104	9,944	48,142	49,400	37,078	41,633	87,900	61,934	93,800	76,300	91,700	86,000	87,700	70,200	101,400	77,400	81,600	100,200	84,400	68,400
Total Liab	866,753	802,445	721,840	689,911	622,338	578,011	519,059	446,388	492,568	280,477	267,311	267,832	262,920	112,209	225,203	181,916	184,733	83,708	72,098	65,225	43,978	49,065	50,415	127,626	118,941	123,053	129,950	184,000	150,900	180,500	200,200	211,900	231,700	237,100	188,900	187,000	208,100	189,900	177,500
Total Permanent Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Total Stockholder Equity	955,552	759,850	745,108	659,601	589,439	581,164	553,695	430,918	406,561	407,024	415,091	372,749	372,169	314,935	207,669	205,897	212,178	225,575	227,883	225,503	228,025	233,426	237,773	128,099	141,811	138,031	138,593	100,500	110,600	98,500	92,200	81,800	85,800	100,900	121,100	108,100	82,000	70,200	53,600
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-12,709	-12,712	-695	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	46,790	41,218	40,573	41,246	43,745	42,765	42,676	42,323	45,941	42,117	44,307	43,891	47,081	59,823	58,612	58,880	60,958	58,422	53,408	53,774	62,059	62,604	62,545	62,028	63,490	61,950	62,173	64,331	63,586	65,787	65,521	70,482	73,023	73,958	71,600	49,834	51,417	52,746	53,959	54,112	57,416	55,463	48,438	49,928	45,196	38,148	38,891	31,433	34,710	29,669	40,675	33,423	18,013	18,065	19,974	21,163	21,301	20,811	21,094	22,586	22,337	20,659	21,078	23,650	10,642	8,884	7,982	1,732	10,029	9,502	8,724	8,999	9,515	7,246	7,819	7,958	10,104	9,892	9,810	9,710	9,944	9,945	10,218	10,190	9,839	11,532	11,063	11,052	13,015	15,420	13,152	12,936	14,109	10,705	10,056	41,633	12,440	0	0	53,284	53,284	0	0	61,934	0	0	0	0	28,600	31,500	25,400	30,700	26,900	28,200	31,200	47,100	39,300	38,300	32,500	39,900	32,300	38,000	27,300	30,400	36,500	46,500	25,400	24,300	16,400	24,100	46,200	47,200	32,800	80,400	47,900	33,600	29,800	42,400	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accumulated Other Comprehensive Income	-4,021	0	0	0	0	0	0	0	0	0	0	0	0	-80,000	-76,000	-71,000	-67,000	-65,000	-62,000	-61,000	-57,000	-56,000	-54,000	-54,000	-52,000	-52,000	-50,000	-55,000	-55,000	-54,000	-54,000	-59,000	-58,000	-62,000	-61,000	-65,000	-57,000	-41,000	-45,000	-45,000	-48,000	-44,000	-79,000	-85,000	-89,000	-91,000	-83,000	-82,000	-89,000	-61,000	-58,000	-584	-1,153	-1,731	-2,145	-2,690	-2,993	-3,425	-3,461	-4,009	-4,296	-2,164	-2,088	-3,750	-2,299	-1,224	-191	-1,006	-821	-894	177	-31,000	-30,000	-30,000	-32,000	-31,000	-106,463	-104,934	-103,200	-101,606	-100,488	-99,497	-97,726	-95,689	-93,986	-92,096	-92,965	-91,337	-89,242	-87,277	-85,462	-83,340	-81,000	-80,040	-77,952	-76,724	-74,502	0	0	-68,045	-68,045	0	0	-63,600	-63,600	0	0	0	-186,600	-180,800	-175,600	-41,300	-41,300	-159,300	-152,100	-152,100	-40,000	-129,800	-129,800	-129,800	-129,800	-111,200	-111,200	-111,200	-111,200	-94,000	-94,000	-94,000	-94,000	-39,600	-39,600	-19,800	-79,100	-30,800	-30,800	-15,400	-61,700	-36,600	-	-	-48,900	-	-	-	-38,600	-	-	-	-29,300	-	-	-	-22,300	-
Additional Paid In Capital	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital Lease Obligations	16,646	17,314	18,035	20,463	21,477	22,304	23,396	24,206	24,985	25,610	27,241	27,758	28,586	21,607	22,493	24,021	26,035	27,686	28,937	29,807	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	540	527	505	495	467	467	467	467	467	453	447	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,011,137	938,163	905,557	822,340	821,153	819,976	818,787	818,209	773,904	753,420	743,305	722,608	697,301	669,805	656,981	656,127	649,762	646,581	638,877	638,178	627,905	620,183	605,553	604,872	599,212	491,606	489,451	485,659	473,168	469,633	468,954	464,338	464,026	463,834	463,582	463,314	463,058	462,802	462,639	462,397	462,170	461,944	461,726	461,426	461,234	461,059	460,864	460,687	460,524	460,355	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	3,307	5,496	8,867	22,067	8,713	11,449	20,062	56,983	24,738	7,280	19,025	31,831	55,075	58,338	25,111	35,924	21,781	35,639	25,563	19,145	46,892	18,563	18,208	18,013	19,992	18,040	14,447	18,056	12,523	10,187	6,811	8,112	3,942	3,756	9,786	6,640	3,111	8,396	7,701	7,922	12,035	4,670	6,779	18,726	16,876	16,387	18,492	16,087	7,698	14,009	14,941	23,422	6,122	3,587	10,091	3,141	3,050	5,934	2,595	2,574	2,178	6,968	2,479	271	2,071	1,504	1,844	1,430	1,195	953	862	2,105	1,247	954	651	1,603	15,700	12,858	17,333	18,703	19,905	21,310	21,886	32,948	33,726	35,556	35,729	36,199	37,523	37,477	2,105	511	700	595	521	651	651	700	600	657	657	500	900	10,034	10,034	-18,100	-19,700	-21,300	18,900	29,100	26,800	25,300	19,800	30,800	38,400	49,900	41,600	37,500	28,700	53,400	42,300	44,300	38,900	33,300	38,700	39,500	28,100	28,700	31,300	29,800	36,400	27,500	32,200	32,700	45,500	46,000	31,200	24,700	-	-	47,000	-	-	-	42,900	-	-	-	21,900	-	-	-	62,300	-
Cash And Equivalents	0	5,496	8,867	22,067	8,713	11,449	20,062	56,983	24,738	7,280	19,025	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	3,307	5,496	8,867	22,067	8,713	11,449	20,062	56,983	24,738	7,280	19,025	31,831	55,075	58,338	25,111	35,924	21,781	35,639	25,563	19,145	46,892	18,563	18,208	18,013	19,992	18,040	14,447	18,056	12,523	10,187	6,811	8,112	3,942	3,756	9,786	6,640	3,111	8,396	7,701	7,922	12,035	4,670	6,779	18,726	16,876	16,387	18,492	16,087	7,698	14,009	14,941	23,422	6,122	3,587	10,091	3,141	3,050	5,934	2,595	2,574	2,178	6,968	2,479	271	2,071	1,504	1,844	1,430	1,195	953	862	2,105	1,247	954	651	1,603	15,700	12,858	17,333	18,703	19,905	21,310	21,886	32,948	33,726	35,556	35,729	36,199	37,523	37,477	2,105	511	0	595	521	651	0	0	0	657	657	500	900	10,034	0	-18,100	-19,700	-21,300	18,900	29,100	26,800	25,300	19,800	30,800	38,400	49,900	41,600	37,500	28,700	53,400	42,300	44,300	38,900	33,300	38,700	39,500	28,100	28,700	31,300	29,800	36,400	27,500	32,200	32,700	45,500	46,000	31,200	24,700	-	-	47,000	-	-	-	42,900	-	-	-	21,900	-	-	-	62,300	-
Common Stock	540	527	505	495	467	467	467	467	467	453	447	444	436	427	418	414	414	412	411	409	409	405	403	397	397	395	347	346	344	339	337	337	334	334	334	334	334	334	334	334	334	334	334	334	334	334	334	334	334	334	334	334	299	299	299	248	248	248	248	248	248	248	248	248	248	248	248	248	248	247	247	247	247	247	247	247	247	247	247	247	247	247	215	214	214	225	225	224	224	224	136	136	136	136	136	136	136	100	0	136	136	0	0	144	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock Shares Outstanding	52,880	50,712	49,989	47,571	46,891	46,779	46,756	46,742	45,939	45,025	44,470	43,875	43,115	42,254	41,467	41,391	41,302	41,176	41,049	40,891	40,663	40,455	39,914	39,712	39,623	38,702	34,634	34,555	34,074	33,776	33,714	33,659	33,422	33,422	33,420	33,417	33,417	33,417	33,403	33,397	33,397	33,397	33,397	33,397	33,396	33,396	33,395	33,394	33,394	33,395	33,395	32,504	32,502	29,944	27,152	24,769	24,766	24,767	24,766	24,766	24,766	24,773	24,766	24,768	24,765	24,792	24,787	24,785	24,765	24,764	24,747	24,745	24,717	24,734	24,728	24,714	24,700	24,720	24,713	24,717	24,671	24,726	21,508	21,456	21,442	21,450	21,443	21,435	21,425	18,437	12,561	12,553	12,644	12,644	12,767	13,913	13,913	13,570	13,570	7,783	7,783	12,500	7,929	13,043	0	13,636	13,333	12,800	13,000	13,000	12,632	12,683	12,500	12,500	12,500	13,077	12,500	12,500	12,727	13,333	12,857	12,857	12,000	12,857	12,581	12,581	12,667	12,727	13,333	13,333	12,564	12,667	12,741	12,741	13,571	10,000	13,745	13,745	16,113	14,637	15,593	15,593	16,097	16,207	16,670	16,670	14,586	13,371	16,409	16,409	13,494	13,490	13,492	13,492
Common Stock Total Equity	0	0	0	495	467	467	467	467	467	453	447	444	436	427	418	414	414	412	411	409	409	405	403	397	397	395	347	346	344	339	337	337	334	334	334	334	334	334	334	334	334	334	334	334	334	334	334	334	334	334	334	334	299	299	299	248	248	248	248	248	248	248	248	248	248	248	248	248	248	247	247	247	247	247	247	247	247	247	247	247	247	247	215	214	214	225	225	224	224	224	136	136	100	136	136	136	136	100	0	0	136	0	0	144	144	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Current Deferred Revenue	0	0	-2,475	-204	0	-671	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-38,431	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred Long Term Liab	0	1,550	1,736	1,922	2,036	2,196	2,374	2,551	2,730	475	695	915	1,135	1,355	1,574	1,794	2,014	2,234	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	0	0	0	0	0	0	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Good Will	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Intangible Assets	100,315	0	0	0	74,014	0	0	0	0	0	0	0	0	0	0	0	43,311	0	0	0	42,042	0	0	0	38,893	0	0	0	23,511	0	0	0	25,025	0	0	0	8,628	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Inventory	181,138	4,934	3,922	4,016	6,293	1,833	2,015	1,884	5,344	111	1,791	1,979	872	2,014	2,009	2,008	1,883	1,942	1,942	630	1,850	360	1,179	1,114	821	820	825	739	645	839	917	1,374	1,339	1,305	2,976	3,339	4,343	9,672	15,955	17,621	22,984	30,061	34,822	31,570	25,340	0	0	0	0	0	16,077	0	0	0	0	0	0	4,089	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	17,300	21,900	24,200	19,900	21,200	20,700	13,300	10,000	11,100	11,200	10,600	10,600	10,000	12,100	12,500	12,700	9,800	12,600	12,700	30,300	21,700	31,700	42,000	36,100	29,100	51,200	38,900	33,300	31,000	47,800	-	-	41,500	-	-	-	51,300	-	-	-	44,100	-	-	-	14,500	-
Liabilities And Stockholders Equity	1,822,305	1,778,707	1,637,154	1,615,124	1,562,295	1,489,267	1,495,681	1,501,234	1,466,948	1,402,207	1,364,438	1,342,472	1,349,512	1,323,538	1,264,800	1,269,471	1,211,777	1,193,564	1,177,350	1,147,492	1,159,175	1,130,247	1,115,281	1,061,393	1,072,754	1,004,785	887,439	876,174	877,306	871,071	873,691	893,389	899,129	906,881	916,590	682,780	687,501	651,167	654,234	664,035	682,402	689,113	704,266	650,955	640,581	639,533	647,926	643,585	635,089	623,432	647,737	650,552	427,144	428,108	437,268	431,492	432,872	438,194	387,354	388,395	387,813	395,204	393,346	393,574	396,911	404,664	405,088	392,617	309,283	311,604	312,742	314,000	299,981	300,376	302,840	304,372	290,728	267,424	268,520	270,406	272,003	276,372	279,419	280,665	282,491	287,087	287,148	286,907	288,188	289,668	250,403	252,321	255,700	253,344	256,336	260,752	260,752	261,900	261,700	261,084	261,084	258,100	261,300	268,543	268,543	156,300	156,400	157,400	284,500	274,100	269,400	267,400	261,500	273,100	272,200	284,600	279,000	276,500	267,100	291,600	292,400	285,800	278,700	283,100	293,700	301,500	287,200	322,900	317,500	336,000	359,000	351,900	338,000	378,200	366,900	348,800	310,000	311,300	-	-	295,100	-	-	-	290,100	-	-	-	260,100	-	-	-	231,100	-
Long Term Debt	746,098	673,343	673,281	673,218	623,492	623,435	623,374	623,313	523,850	523,946	541,407	523,868	523,828	449,187	449,146	449,105	449,065	449,024	324,466	324,438	324,409	324,380	324,351	224,624	224,656	224,637	224,619	224,627	174,743	174,730	175,025	175,009	175,303	175,301	175,349	100,346	100,344	100,341	100,000	100,000	100,000	100,000	100,000	100,000	22,030	22,225	22,420	22,615	22,810	23,005	23,200	183,395	64,110	62,485	68,980	173,375	174,790	179,300	129,500	131,000	130,250	134,750	131,250	129,750	132,500	128,820	131,678	126,686	45,194	46,701	48,509	49,216	34,224	34,931	37,938	38,745	24,509	528	864	823	770	865	886	905	844	943	961	979	924	1,829	21,856	22,413	49,969	25,201	26,439	27,650	22,784	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	748,992	674,009	673,218	623,492	623,435	623,374	623,313	523,850	523,946	523,907	523,868	523,828	449,187	449,146	449,105	449,065	453,359	324,466	324,438	324,409	324,380	324,351	224,624	224,656	224,637	224,619	224,627	174,743	174,730	175,025	175,009	175,303	175,301	175,349	100,346	100,344	100,341	100,000	100,000	100,000	100,000	100,000	100,000	22,030	22,225	22,420	22,615	22,810	23,005	23,200	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long Term Investments	0	0	0	0	0	0	0	0	71,647	72,823	74,895	76,094	77,238	78,700	79,767	80,806	82,366	83,305	84,197	85,066	85,892	87,376	88,138	88,881	89,587	90,261	90,897	91,518	92,097	92,636	93,141	93,635	94,098	94,549	94,968	95,380	95,764	96,143	96,492	96,835	97,147	97,436	97,701	91,685	91,904	92,110	92,290	92,471	92,632	90,965	90,231	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Debt	769,437	760,161	682,449	671,614	706,256	634,290	626,708	590,536	584,097	584,776	549,623	519,795	522,339	522,456	521,528	522,202	473,319	441,071	440,480	422,533	394,744	402,838	393,006	353,580	359,166	300,924	294,324	280,547	286,021	288,169	295,664	313,172	315,361	327,545	331,563	125,206	122,233	118,945	126,299	135,078	145,965	158,830	214,221	153,174	155,444	157,538	155,628	158,228	162,812	156,696	158,259	159,973	58,768	58,898	58,889	170,234	172,520	173,366	126,905	128,426	128,072	127,782	128,771	129,479	130,429	127,316	129,834	125,256	43,999	45,748	47,647	47,111	32,977	33,977	37,287	37,142	8,300	-12,330	-16,469	-17,880	-19,061	-20,445	-21,000	-32,043	-32,803	-34,613	-34,768	-35,220	-37,523	-37,477	36,695	47,489	49,300	26,005	25,279	14,149	14,149	12,500	45,300	3,843	3,843	39,000	37,000	-10,034	-10,034	51,500	55,900	60,500	22,700	14,800	19,700	23,900	31,800	30,500	26,300	18,400	29,600	6,200	49,100	38,400	52,200	16,600	62,400	69,700	66,200	67,500	82,600	113,400	111,700	115,300	59,400	58,300	90,100	91,800	82,700	35,400	69,100	72,800	-	-	48,500	-	-	-	56,300	-	-	-	94,700	-	-	-	41,400	-
Net Invested Capital	1,711,650	1,674,249	1,533,367	1,509,426	1,453,342	1,375,362	1,380,441	1,368,130	1,328,958	1,268,670	1,227,173	1,204,411	1,208,429	1,176,973	1,118,654	1,120,580	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	171,444	167,255	128,832	102,571	88,951	79,182	72,314	66,306	65,170	68,849	70,423	66,569	59,246	74,616	76,499	72,196	75,170	73,981	74,208	72,213	74,249	72,821	73,086	68,445	69,688	66,958	67,245	65,049	66,821	64,844	64,758	76,032	76,880	76,916	61,749	60,998	59,670	57,952	55,020	52,539	50,792	56,510	68,189	59,201	54,313	35,919	34,303	32,627	37,172	37,447	35,970	36,150	5,762	6,247	6,564	6,636	6,284	2,351	26,887	26,530	1,533	26,200	25,715	25,354	24,915	34,219	33,648	32,779	32,297	31,632	30,883	30,110	29,287	27,855	27,002	26,017	25,117	23,997	22,884	21,769	20,653	19,341	17,932	16,524	28,512	13,441	11,766	10,077	8,388	6,291	4,194	2,097	12,000	0	0	0	0	0	0	0	0	0	0	9,450	9,450	0	0	0	18,300	15,900	12,900	15,000	15,300	13,400	14,400	18,500	18,300	18,900	18,600	20,700	21,200	19,900	19,500	21,500	25,000	21,300	19,800	29,000	30,200	29,100	34,500	37,800	31,200	56,900	46,700	32,200	32,100	22,200	-	-	34,300	-	-	-	28,400	-	-	-	32,900	-	-	-	23,500	-
Net Tangible Assets	0	925,906	0	836,208	759,850	751,927	757,067	744,817	745,108	702,224	685,766	680,543	659,601	617,786	594,508	586,475	589,439	584,921	584,511	578,235	581,164	572,192	566,669	551,518	553,695	547,844	442,015	434,589	430,918	419,835	416,062	410,349	406,561	402,253	403,142	398,713	407,024	422,010	418,269	418,219	415,091	418,243	382,879	376,661	372,749	370,958	378,450	378,831	372,169	399,879	402,751	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	97,519	143,262	171,756	159,450	66,191	112,575	116,199	155,099	5,674	5,638	56,832	63,804	79,097	81,199	50,424	58,361	62,959	97,131	-21,107	-4,497	-12,913	-20,978	-12,602	-79,986	-85,282	-29,886	-24,596	-22,583	-72,865	-80,080	-85,196	-95,174	-102,413	-105,709	-121,917	14,119	12,244	26,763	19,402	21,455	17,577	10,612	-26,518	-1,803	-96,559	9,956	9,702	17,281	20,930	24,361	23,973	31,271	-28,470	-15,204	-10,038	-14,353	-14,076	-9,940	8,558	3,030	-18,626	-12,165	7,116	1,975	16,344	26,839	27,510	32,477	23,463	23,083	23,021	23,216	21,019	21,563	19,834	19,662	30,713	26,963	30,407	30,762	30,614	30,706	29,600	39,282	15,088	-2,003	-2,305	-2,624	-3,489	-2,932	-90,601	-97,992	0	-97,305	-97,479	-40,982	0	0	0	-87,243	0	-84,200	-83,700	-42,450	0	0	0	0	-18,800	-13,300	-11,700	-15,500	-9,600	-9,800	-10,300	-11,000	-10,700	-10,600	-12,100	4,300	6,200	-900	3,300	4,400	3,000	-4,600	100	32,800	37,100	30,900	26,100	13,700	25,800	18,900	40,100	44,900	29,300	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Current Assets Total	1,643,146	1,496,018	1,402,563	1,393,459	1,361,783	1,314,308	1,317,187	1,284,194	1,288,933	1,247,596	1,199,846	1,172,197	1,160,975	1,122,705	1,097,117	1,094,570	1,052,303	1,023,349	1,017,781	996,227	978,307	978,455	965,450	919,492	927,198	867,229	755,875	750,623	753,042	753,170	757,374	763,272	768,622	774,515	793,465	579,885	586,690	537,908	540,123	538,716	540,986	552,800	554,607	524,192	537,452	587,227	595,131	594,871	579,449	561,011	566,978	569,747	408,295	410,818	413,054	412,899	413,842	415,518	346,022	351,099	344,245	347,412	348,968	352,723	353,262	358,120	358,705	346,133	270,909	273,956	275,680	276,355	263,824	265,363	268,732	270,624	244,088	219,079	221,508	222,203	223,299	224,405	226,837	217,281	219,261	221,166	222,971	224,862	226,929	229,185	232,139	235,030	0	238,965	242,207	247,524	0	243,400	243,000	246,723	0	231,800	231,700	228,023	0	98,300	97,800	97,400	209,500	195,300	194,800	193,500	194,800	197,900	197,100	197,100	198,000	196,500	197,200	198,200	200,200	199,600	199,200	200,200	203,000	207,500	209,300	210,200	210,200	218,500	217,200	211,600	210,800	209,400	215,200	213,200	203,300	203,600	-	-	162,800	-	-	-	156,700	-	-	-	154,400	-	-	-	127,600	-
Non Current Liabilities Other	0	0	0	43,483	44,632	51,521	52,945	71,163	72,582	73,377	75,173	76,480	76,670	70,631	71,766	74,379	76,758	0	87,697	89,057	59,821	60,905	61,828	63,364	63,565	64,862	64,645	68,824	74,516	78,525	81,091	82,740	84,345	91,252	93,057	94,945	91,566	42,320	41,256	41,952	43,472	45,169	45,210	45,728	46,150	52,300	52,263	59,006	57,700	14,788	15,000	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Current Liabilities Total	785,113	713,374	714,233	716,701	668,124	674,956	676,319	694,476	596,432	597,323	599,080	600,348	600,498	519,818	520,912	523,484	525,823	535,559	412,163	413,495	384,230	385,285	386,179	287,988	288,221	289,499	289,264	293,451	249,259	253,255	256,116	257,749	259,648	266,553	268,406	195,291	191,910	142,661	141,256	141,952	143,472	145,169	145,210	145,728	68,144	226,225	226,383	233,321	228,210	185,493	188,200	198,107	64,890	79,438	86,297	190,383	192,097	197,964	147,478	149,603	22,337	20,659	21,078	23,650	10,642	8,884	7,982	1,732	10,029	9,502	8,724	8,999	9,515	7,246	7,819	7,958	10,104	9,892	9,810	9,710	9,944	9,945	10,218	10,190	923	900	1,000	1,000	1,000	1,800	21,900	22,400	23,000	64,542	62,677	41,633	29,200	12,500	45,300	35,200	35,200	36,500	37,900	70,219	0	15,300	16,500	17,900	90,200	67,800	71,100	72,800	74,600	81,700	84,100	85,900	88,800	93,800	96,000	109,300	114,200	113,400	118,300	121,000	124,200	128,000	130,600	160,200	161,500	166,600	158,400	134,600	135,700	135,900	139,100	138,900	111,500	106,600	-	-	105,400	-	-	-	107,900	-	-	-	105,500	-	-	-	109,100	-
Non Currrent Assets Other	1,528,086	1,480,683	1,386,608	1,375,892	1,269,299	1,295,158	1,297,086	1,263,410	1,195,815	1,152,599	1,101,384	1,071,934	1,058,655	1,025,971	998,522	993,492	947,759	916,277	908,614	885,356	892,415	891,079	35,853	34,833	33,610	32,506	31,712	30,778	29,966	28,792	27,709	26,660	25,450	24,427	23,102	22,004	21,049	441,765	19,439	18,282	16,893	17,565	15,105	31,570	25,340	41,266	36,428	25,868	8,080	16,555	27,569	27,345	27,385	27,679	27,640	27,619	27,481	27,158	4,344	4,462	-344,245	-347,412	-348,968	-352,723	-353,262	-358,120	-358,705	-346,133	-270,909	-273,956	-275,680	-276,355	-263,824	-265,363	-268,732	-270,624	-244,088	-219,079	-221,508	-222,203	-223,299	-224,405	-226,837	-217,281	0	-221,166	-222,971	-224,862	-226,929	-229,185	-232,139	-235,030	0	-238,965	-242,207	-247,524	0	-243,400	-243,000	-246,723	0	-231,800	-231,700	-228,023	0	-98,300	-97,800	-97,400	23,500	10,400	10,700	10,600	10,200	10,100	10,200	9,800	9,500	10,200	10,000	9,800	10,200	10,100	9,900	10,200	10,700	11,300	12,000	12,800	13,100	14,700	14,100	11,200	10,900	11,700	19,700	20,600	25,900	27,400	-	-	25,300	-	-	-	24,700	-	-	-	26,000	-	-	-	34,600	-
Noncontrolling Interest In Consolidated Entity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Assets	1,644,502	1,696,780	1,368	1,448	1,414,289	1,337,250	1,334,276	1,302,658	1,367,025	1,295,995	1,342,110	915	1,290,626	1,355	1,574	1,794	17,093	1,942	1,942	1,938	18,254	950,045	934,670	884,940	892,666	828,706	714,025	700,780	705,194	703,189	708,973	715,229	723,800	731,251	749,678	519,353	528,243	488,213	493,558	505,276	521,428	530,497	531,597	481,343	477,488	484,179	493,382	493,813	489,507	464,456	467,895	486,384	367,335	370,131	372,600	374,867	377,311	381,208	350,856	351,737	39,857	39,298	16,184	15,226	16,663	10,821	10,891	12,275	4,882	5,063	5,317	5,430	5,623	6,204	6,455	6,128	5,823	11,490	6,795	7,731	8,146	11,316	12,764	13,912	215,060	16,924	16,682	15,769	15,348	16,715	11,965	14,683	5,507	13,784	13,608	12,577	2,694	0	0	13,704	261,084	25,800	28,700	21,036	0	76,100	78,300	81,300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Current Assets	-176,730	105,004	92,970	93,011	96,555	82,495	84,103	91,867	82,763	76,607	73,353	69,896	71,365	65,865	64,064	64,773	60,640	58,653	57,856	57,339	57,877	58,606	57,358	54,329	55,055	51,738	49,047	40,936	43,604	41,816	43,823	44,599	47,937	49,980	48,614	31,918	32,974	36,776	35,435	45,774	54,605	45,072	39,869	48,836	31,940	0	0	0	10,770	10,965	13,771	21,233	6,965	7,456	7,559	8,816	9,696	10,302	11,850	8,192	0	-8,486	-28,190	-25,623	0	-35,717	-35,486	-34,205	0	-32,580	0	0	0	0	0	0	0	0	0	0	0	0	0	0	992	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	20,500	11,900	10,700	13,700	10,400	10,300	9,000	9,100	10,000	12,400	12,000	8,700	18,700	9,900	8,600	15,400	17,200	20,600	17,300	24,700	24,100	26,900	28,900	38,900	34,700	28,000	20,600	24,100	12,400	13,000	-	-	9,500	-	-	-	10,800	-	-	-	6,800	-	-	-	3,200	-
Other Current Liab	24,850	23,209	24,370	20,969	20,576	19,619	19,619	19,618	19,467	18,043	17,785	17,690	17,332	16,111	15,768	15,632	15,557	14,662	14,628	14,555	14,495	13,145	13,025	12,890	12,846	11,165	9,835	9,827	9,742	8,568	8,542	8,534	15,897	8,117	7,442	7,442	12,150	6,750	6,750	6,752	8,423	45,169	6,739	6,738	4,202	4,202	4,202	31,433	0	8,391	16,111	16,111	29,306	14,429	14,278	11,783	11,805	11,805	11,680	11,680	-22,337	-20,659	-21,078	-23,650	-10,642	-8,884	-7,982	-1,732	-10,029	-9,502	-8,724	-8,999	-9,515	-7,246	-7,819	-7,958	-10,104	-9,892	-9,810	-9,710	-9,944	-9,945	-10,218	-10,190	38,303	39,468	38,737	37,848	36,385	31,280	77,500	76,600	0	0	0	-41,633	0	0	0	34,616	34,616	81,700	84,600	-61,934	0	0	0	0	54,800	50,500	51,200	49,000	40,200	46,300	43,900	40,400	41,300	40,900	37,900	37,400	43,800	39,600	39,800	39,100	43,100	43,900	43,700	45,200	44,400	54,500	61,500	62,300	60,900	62,400	56,700	50,500	43,600	39,300	-	-	79,000	-	-	-	97,800	-	-	-	65,700	-	-	-	64,900	-
Other Liab	0	0	0	0	0	0	0	0	40,984	0	0	0	48,084	0	49,273	50,358	44,376	0	58,760	59,250	51,312	60,905	61,828	63,364	63,565	64,862	64,645	68,824	74,516	78,525	81,091	82,740	84,345	91,252	93,057	94,945	91,566	42,320	41,256	41,952	43,472	45,169	45,210	45,728	46,150	52,300	52,263	59,006	57,700	14,788	15,000	14,712	14,874	16,953	17,317	17,008	16,527	18,664	17,978	18,603	17,660	17,827	18,004	18,001	18,523	19,581	18,392	17,028	17,201	17,242	16,751	17,285	17,350	19,376	20,317	20,426	20,626	21,908	22,588	23,385	23,551	26,795	27,619	28,491	27,924	30,261	29,660	28,730	27,292	22,943	22,165	22,483	23,371	22,697	25,242	27,715	26,424	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Stockholder Equity	959,033	1,011,137	938,163	905,557	822,340	821,153	819,976	818,787	818,209	773,904	753,420	743,305	722,608	697,301	669,805	656,981	723,127	714,762	708,581	699,877	695,178	683,905	674,183	659,553	656,872	651,212	541,606	544,451	540,659	527,168	523,633	527,954	522,338	526,026	524,834	528,582	520,314	504,058	507,802	507,639	510,397	506,170	540,944	546,726	550,426	552,234	544,059	542,864	460,687	460,524	460,355	460,190	368,093	367,965	367,844	259,565	259,459	259,362	259,266	259,163	259,069	258,984	258,897	258,809	258,734	258,837	258,769	258,701	258,647	258,550	258,085	288,852	287,766	287,720	289,668	288,599	363,758	362,224	360,468	358,941	357,694	356,779	285,744	282,354	280,650	278,601	279,459	277,727	275,538	273,125	139,803	138,094	0	54,939	56,529	66,355	0	139,300	139,400	135,066	207,286	139,500	139,500	130,677	0	63,000	60,600	55,100	294,300	288,100	176,900	148,600	148,400	160,600	153,500	153,500	162,900	236,600	236,600	247,400	246,400	218,100	217,900	217,900	217,400	200,600	200,700	200,600	200,500	146,100	146,200	126,300	171,000	-255,000	138,100	125,700	173,900	140,400	-	-	141,400	-	-	-	110,900	-	-	-	96,000	-	-	-	73,500	-
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	70,574	71,644	71,644	72,220	72,220	72,220	72,220	72,220	72,220	72,220	72,220	72,220	72,220	72,220	72,220	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	14,745	15,335	15,955	17,567	18,470	19,150	0	0	0	0	23,567	24,169	25,082	18,034	18,828	20,272	22,178	23,767	24,970	25,805	0	0	877,312	830,611	837,611	776,968	664,978	659,105	660,945	660,534	664,233	669,637	674,524	679,966	698,497	484,505	490,926	0	443,631	441,881	443,839	455,364	456,906	400,937	420,208	453,851	466,413	476,532	478,737	453,491	454,124	465,151	360,370	362,675	365,041	366,051	367,205	370,906	339,006	343,545	344,245	347,412	348,968	351,272	351,789	353,508	354,388	343,342	267,469	269,743	271,772	272,836	260,695	262,951	264,971	266,437	240,127	215,668	217,469	217,230	217,734	220,959	222,967	212,603	214,068	215,389	217,803	220,044	222,110	224,455	227,233	230,016	232,100	233,705	236,335	239,370	241,500	243,400	243,000	243,200	239,748	231,800	231,700	228,023	228,023	98,300	97,800	97,400	186,000	184,900	184,100	182,900	184,600	187,800	186,900	187,300	188,500	186,300	187,200	188,400	190,000	189,500	189,300	190,000	192,300	196,200	197,300	197,400	197,100	203,800	203,100	200,400	199,900	197,700	195,500	192,600	177,400	176,200	-	-	137,500	-	-	-	132,000	-	-	-	128,400	-	-	-	93,000	-
Property Plant And Equipment Net	14,745	15,335	15,955	17,567	18,470	19,150	20,101	20,784	21,471	22,174	23,567	24,169	25,082	18,034	18,828	20,272	22,178	23,767	24,970	25,805	0	0	877,312	830,611	837,611	776,968	664,978	659,105	660,945	660,534	664,233	669,637	674,524	679,966	698,497	484,505	490,926	0	443,631	441,881	443,839	455,364	456,906	400,937	420,208	453,851	466,413	476,532	478,737	453,491	453,758	465,151	360,370	362,675	365,041	366,051	367,205	370,906	339,006	343,545	344,245	347,412	348,968	351,272	351,789	353,508	354,388	343,342	267,469	269,743	271,772	272,836	260,695	262,951	264,971	266,437	240,127	215,668	217,469	217,230	217,734	220,959	222,967	212,603	214,068	215,389	217,803	220,044	222,110	224,455	227,233	230,016	0	233,705	236,335	241,500	0	243,400	243,000	239,748	239,748	231,800	231,700	228,023	0	98,300	97,800	97,400	186,000	184,900	184,100	182,900	184,600	187,800	186,900	187,300	188,500	186,300	187,200	188,400	190,000	189,500	189,300	190,000	192,300	196,200	197,300	197,400	197,100	203,800	203,100	200,400	199,900	197,700	195,500	192,600	177,400	176,200	-	-	137,500	-	-	-	132,000	-	-	-	128,400	-	-	-	93,000	-
Property Plant Equipment	0	1,496,018	1,402,563	1,378,460	1,347,070	1,246,625	1,248,139	1,263,586	1,271,083	1,174,773	1,124,951	1,071,934	1,059,527	1,025,971	998,522	993,492	947,759	940,044	908,614	885,986	892,415	891,439	877,312	830,611	837,611	776,968	664,978	659,844	661,590	661,373	665,150	670,630	675,863	681,271	701,064	487,435	495,269	451,437	458,123	459,502	466,823	485,425	491,728	432,507	445,548	453,851	466,413	476,532	478,737	453,491	454,124	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	232,066	233,705	236,335	239,370	241,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Retained Earnings	-94,096	-85,758	-78,582	-69,844	-62,957	-69,693	-63,376	-74,437	-73,568	-72,133	-68,101	-63,206	-63,443	-79,942	-75,715	-70,920	-67,102	-65,253	-62,481	-61,051	-57,423	-56,118	-53,917	-54,432	-51,574	-51,763	-49,938	-55,208	-55,085	-53,672	-53,908	-58,942	-58,111	-62,107	-61,026	-65,203	-56,624	-41,382	-44,867	-44,754	-47,640	-44,261	-79,399	-85,399	-89,011	-90,610	-82,943	-82,367	-88,852	-60,979	-57,938	-57,029	-52,304	-50,357	-49,279	-48,960	-49,045	-48,571	-48,951	-50,876	-49,124	-46,769	-45,588	-44,679	-44,505	-33,558	-34,866	-33,352	-32,499	-31,021	-31,020	-30,863	-30,130	-30,153	-31,910	-31,363	-32,039	-32,403	-31,882	-30,760	-29,428	-28,376	-27,352	-26,656	-25,096	-23,343	-22,200	-21,390	-20,537	-17,094	4,904	2,597	1,400	3,334	3,366	3,114	3,114	2,200	400	-1,346	-1,346	-2,600	-700	-848	-848	-200	-2,800	-4,400	-7,200	6,900	110,700	-2,100	3,500	105,100	101,300	98,800	-24,400	-14,700	-17,700	-24,400	-24,400	-21,600	-22,500	-23,100	-24,400	-31,700	-27,900	-23,800	-20,700	-23,700	-21,700	-15,800	9,000	378,200	8,900	8,900	8,900	15,600	-	-	15,600	-	-	-	9,700	-	-	-	3,500	-	-	-	2,400	-
Retained Earnings Total Equity	0	0	0	-69,844	-62,957	-69,693	-63,376	-74,437	-73,568	-72,133	-68,101	-63,206	-63,443	-79,942	-75,715	-70,920	-67,102	0	-62,481	-61,051	-57,423	-56,118	-53,917	-54,432	-51,574	-51,763	-49,938	-55,208	-55,085	-53,672	-53,908	-58,942	-58,111	-62,107	-61,026	-65,203	-56,624	-41,382	-44,867	-44,754	-47,640	-44,261	-79,399	-85,399	-89,011	-90,610	-82,943	-82,367	-88,852	-60,979	-57,938	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short Long Term Debt	10,000	75,000	0	0	70,000	0	0	0	60,000	42,500	17,500	0	25,000	110,000	75,000	0	0	0	0	0	0	0	411,214	371,593	379,158	318,964	84,152	73,976	298,544	123,626	127,450	0	317,092	0	0	0	125,344	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	772,744	765,657	691,316	693,681	714,969	645,739	646,770	647,519	608,835	592,056	568,648	551,626	577,414	580,794	546,639	558,126	495,100	476,710	466,043	441,678	441,636	421,401	411,214	371,593	379,158	318,964	308,771	298,603	298,544	298,356	302,475	321,284	319,303	331,301	341,349	131,846	125,344	127,341	134,000	143,000	158,000	163,500	221,000	171,900	172,320	173,925	174,120	174,315	170,510	170,705	173,200	183,395	64,890	62,485	68,980	173,375	175,570	179,300	129,500	131,000	130,250	134,750	131,250	129,750	132,500	128,820	131,678	126,686	45,194	46,701	48,509	49,216	34,224	34,931	37,938	38,745	24,000	528	864	823	844	865	886	905	923	943	961	979	0	0	38,800	48,000	50,000	26,600	25,800	14,800	14,800	12,500	45,300	4,500	4,500	39,500	37,900	39,000	0	33,400	36,200	39,200	41,600	43,900	46,500	49,200	51,600	61,300	64,700	68,300	71,200	43,700	77,800	91,800	94,500	60,900	101,300	103,000	104,900	107,000	110,700	142,100	143,000	145,100	95,800	85,800	122,300	124,500	128,200	81,400	100,300	97,500	-	-	95,500	-	-	-	99,200	-	-	-	116,600	-	-	-	103,700	-
Short Term Debt	10,000	75,000	367	204	70,000	671	646,770	24,206	60,000	42,500	17,500	0	25,000	110,000	75,000	85,000	20,000	0	112,640	87,433	117,227	97,021	86,863	146,969	154,502	94,327	84,152	73,976	123,801	123,626	127,450	146,275	144,000	156,000	166,000	31,500	25,000	27,000	34,000	43,000	58,000	63,500	121,000	71,900	150,290	151,700	151,700	151,700	147,700	147,700	150,000	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	19,400	24,000	27,000	0	0	0	0	0	9,800	9,800	3,000	3,000	0	0	0	0	0	0	10,400	10,100	9,700	9,700	9,200	10,500	10,300	11,000	11,100	11,400	11,600	11,800	9,900	9,500	9,100	9,000	8,100	8,200	8,700	10,400	9,400	8,000	8,000	17,100	7,700	7,100	7,000	6,600	4,000	3,600	-	-	2,600	-	-	-	2,400	-	-	-	18,700	-	-	-	3,500	-
Short Term Investments	0	0	0	0	66,185	67,683	69,048	70,376	71,647	72,823	0	0	0	0	0	0	0	0	0	0	0	1,442	1,179	1,114	821	820	825	771	671	215	8	381	409	409	409	409	713	463	1,463	1,463	1,000	0	0	0	0	0	0	0	0	0	4,580	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Assets	1,822,305	1,778,707	1,637,154	1,615,124	1,562,295	1,489,267	1,495,681	1,501,234	1,466,948	1,402,207	1,364,438	1,342,472	1,349,512	1,323,538	1,264,800	1,269,471	1,211,777	1,193,564	1,177,350	1,147,492	1,159,175	1,130,247	1,115,281	1,061,393	1,072,754	1,004,785	887,439	876,174	877,306	871,071	873,691	893,389	899,129	906,881	916,590	682,780	687,501	651,167	654,234	664,035	682,402	689,113	704,266	650,955	640,581	639,533	647,926	643,585	635,089	623,432	647,737	650,552	427,144	428,108	437,268	431,492	432,872	438,194	387,354	388,395	387,813	395,204	393,346	393,574	396,911	404,664	405,088	392,617	309,283	311,604	312,742	314,000	299,981	300,376	302,840	304,372	290,728	267,424	268,520	270,406	272,003	276,372	279,419	280,665	282,491	287,087	287,148	286,907	288,188	289,668	250,403	252,321	255,700	253,344	256,336	260,752	260,752	261,900	261,700	261,084	261,084	258,100	261,300	268,543	268,543	156,300	156,400	157,400	284,500	274,100	269,400	267,400	261,500	273,100	272,200	284,600	279,000	276,500	267,100	291,600	292,400	285,800	278,700	283,100	293,700	301,500	287,200	322,900	317,500	336,000	359,000	351,900	338,000	378,200	366,900	348,800	310,000	311,300	-	-	295,100	-	-	-	290,100	-	-	-	260,100	-	-	-	231,100	-
Total Current Assets	179,159	282,689	234,591	221,665	200,512	174,959	178,494	217,040	178,015	154,611	164,592	170,275	188,537	200,833	167,683	174,901	159,474	170,215	159,569	151,265	180,868	151,792	149,831	141,901	145,556	137,556	131,564	125,551	124,264	117,901	116,317	130,117	130,507	132,366	123,125	102,895	100,811	113,259	114,111	125,319	141,416	136,313	149,659	126,763	103,129	52,306	52,795	48,714	55,640	62,421	80,759	80,805	18,849	17,290	24,214	18,593	19,030	22,676	41,332	37,296	3,711	8,494	28,194	25,625	26,986	35,723	35,492	34,209	33,492	32,585	31,745	32,215	30,534	28,809	27,653	27,620	40,817	36,855	40,217	40,472	40,558	40,651	39,818	49,472	63,230	48,997	47,495	46,276	45,911	43,768	6,299	2,608	0	595	521	651	0	0	0	657	0	500	900	19,484	0	-18,100	-19,700	-21,300	75,000	78,800	74,600	73,900	66,700	75,200	75,100	87,500	81,000	80,000	69,900	93,400	92,200	86,200	79,500	82,900	90,700	94,000	77,900	112,700	107,300	117,500	141,800	140,300	127,200	168,800	151,700	135,600	106,700	107,700	-	-	132,300	-	-	-	133,400	-	-	-	105,700	-	-	-	103,500	-
Total Current Liabilities	81,640	139,427	62,835	62,215	134,321	62,384	62,295	61,941	125,408	102,660	79,592	61,581	89,413	185,934	149,380	159,512	96,515	73,084	180,676	155,762	193,781	172,770	162,433	221,887	230,838	167,442	156,160	148,134	197,129	197,981	201,513	225,291	232,920	238,075	245,042	88,776	88,567	86,496	94,709	103,864	123,839	125,701	176,177	128,566	199,688	42,350	43,093	31,433	34,710	38,060	56,786	49,534	47,319	32,494	34,252	32,946	33,106	32,616	32,774	34,266	22,337	20,659	21,078	23,650	10,642	8,884	7,982	1,732	10,029	9,502	8,724	8,999	9,515	7,246	7,819	7,958	10,104	9,892	9,810	9,710	9,944	9,945	10,218	10,190	48,142	51,000	49,800	48,900	49,400	46,700	96,900	100,600	104,600	97,900	98,000	41,633	89,700	89,700	90,100	87,900	87,900	84,700	84,600	61,934	0	0	0	0	93,800	92,100	86,300	89,400	76,300	85,000	85,400	98,500	91,700	90,600	82,000	89,100	86,000	87,100	76,200	78,500	87,700	98,600	77,800	79,900	70,200	86,600	115,700	126,600	101,400	149,900	111,600	90,700	77,400	85,300	-	-	81,600	-	-	-	100,200	-	-	-	84,400	-	-	-	68,400	-
Total Liab	866,753	852,801	777,068	778,916	802,445	737,340	738,614	756,417	721,840	699,983	678,672	661,929	689,911	705,752	670,292	682,996	622,338	608,643	592,839	569,257	578,011	558,055	548,612	509,875	519,059	456,941	445,424	441,585	446,388	451,236	457,629	483,040	492,568	504,628	513,448	284,067	280,477	229,157	235,965	245,816	267,311	270,870	321,387	274,294	267,832	268,575	269,476	264,754	262,920	223,553	244,986	247,641	112,209	111,932	120,549	223,329	225,203	230,580	180,252	183,869	181,916	184,905	181,877	182,946	184,733	180,361	181,128	168,026	83,708	84,722	85,253	86,764	72,098	72,562	76,835	77,889	65,225	42,290	42,887	43,584	43,978	47,219	47,964	48,798	49,065	51,910	50,839	49,893	50,415	48,470	118,802	123,044	127,600	64,542	62,677	118,941	118,941	12,500	45,300	123,053	123,053	121,200	122,500	129,950	129,950	93,500	98,600	106,700	184,000	159,900	157,400	162,200	150,900	166,700	169,500	184,400	180,500	184,400	178,000	198,400	200,200	200,500	194,500	199,500	211,900	226,600	208,400	240,100	231,700	253,200	274,100	261,200	237,100	285,800	250,700	229,600	188,900	191,900	-	-	187,000	-	-	-	208,100	-	-	-	189,900	-	-	-	177,500	-
Total Permanent Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Stockholder Equity	955,552	925,906	860,086	836,208	759,850	751,927	757,067	744,817	745,108	702,224	685,766	680,543	659,601	617,786	594,508	586,475	589,439	584,921	584,511	578,235	581,164	572,192	566,669	551,518	553,695	547,844	442,015	434,589	430,918	419,835	416,062	410,349	406,561	402,253	403,142	398,713	407,024	422,010	418,269	418,219	415,091	418,243	382,879	376,661	372,749	370,958	378,450	378,831	372,169	399,879	402,751	402,911	314,935	316,176	316,719	208,163	207,669	207,614	207,102	204,526	205,897	210,299	211,469	210,628	212,178	224,303	223,960	224,591	225,575	226,882	227,489	227,236	227,883	227,814	226,005	226,483	225,503	225,134	225,633	226,822	228,025	229,153	231,455	231,867	233,426	235,177	236,309	237,014	237,773	241,198	131,601	129,277	128,099	130,199	131,922	141,811	141,811	141,600	139,800	138,031	138,031	136,900	138,800	138,593	0	62,800	57,800	50,700	100,500	114,200	112,000	105,200	110,600	106,400	102,700	100,200	98,500	92,100	89,100	93,200	92,200	85,300	84,200	83,600	81,800	74,900	78,800	82,800	85,800	82,800	84,900	90,700	100,900	92,400	116,200	119,200	121,100	119,400	-	-	108,100	-	-	-	82,000	-	-	-	70,200	-	-	-	53,600	-
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	-12,708	-12,708	-12,709	-12,709	-12,712	-12,712	-12,712	-12,712	-12,527	-10,836	-9,394	-695	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

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	11,249	26,461	57,054	23,664	48,742	20,813	13,194	3,942	3,111	12,035	16,876	7,698	6,122	3,050	2,178	2,071	1,195	1,247	15,700	19,905	33,726	37,523	723	700	657	10,032	11,385	19,800	41,600	42,300	38,700	31,300	32,200	31,200	27,000
Capital Expenditures	309	145,540	271	282	14	3,794	434	298	219,526	17,238	67,174	4,148	168,245	4,725	56,940	6,579	172,852	28,614	29,573	30,568	14,266	2,821	536	1,130	25,141	31,584	15,236	25,600	23,100	22,800	19,500	16,300	22,700	42,500	54,400
Cash And Cash Equivalents Changes	0	-15,212	-30,593	33,390	-25,078	27,929	7,619	8,581	831	-8,924	-4,841	9,178	1,576	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	3,491	3,646	7,269	6,412	4,654	-19,060	-23,708	-24,020	-20,389	-59,507	-29,805	26,395	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	-5,963	-15,212	-30,593	33,390	-25,078	27,929	7,619	8,581	831	-8,924	-4,841	9,178	1,576	3,072	872	107	876	-52	-14,453	-4,205	-13,821	-3,797	36,800	70	-6	-9,375	-1,351	-900	-21,800	-800	3,600	7,500	-1,100	1,000	4,200
Change In Working Capital	-10,011	-32,959	-7,826	-25,080	-6,071	-10,825	-19,421	-28,159	-21,707	-18,171	15,124	-35,915	-10,103	-2,578	-421	-2,003	-1,129	-1,275	-3,726	-923	-2,232	-961	4,079	-14,900	-12,322	2,170	-11,169	16,600	-20,900	7,200	-7,500	38,300	-19,700	12,500	6,400
Change Receivables	0	-4,242	-2,718	-3,951	-4,270	-4,926	-4,939	-2,382	-1,546	-730	20,847	-15,848	-14,662	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	-1,098	-784	60	-1,048	-740	-814	-1,295	-2,382	-1,546	-730	20,847	-15,848	-14,890	448	-724	-5	-465	457	939	3,056	6,331	-374	2,769	0	1,915	5,900	-700	-3,000	3,000	2,900	3,200	5,200	2,200	7,800	3,000
Change To Inventory	0	0	554	13,289	-8,103	-708	489	445	-189	3,934	-201	-8,004	863	-192	1,063	468	0	78	796	1,039	-1,967	328	-5,911	0	-4,173	390	-2,412	3,900	-10,100	-1,100	200	11,900	8,200	4,400	14,000
Change To Liabilities	0	-2,122	-554	-13,289	8,103	1,907	1,183	-1,582	3,513	-5,007	10,089	-3,054	5,905	0	1,640	0	0	393	1,414	495	0	0	0	1,669	0	0	0	0	0	0	0	0	0	0	0
Change To Netincome	0	-36,191	-14,652	-9,675	-11,332	-12,911	9,835	2,858	12,528	18,350	-10,903	3,465	19,901	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	-30,053	-7,332	-10,743	-13,434	-11,918	-19,309	-24,195	-23,674	-12,434	0	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	51,341	45,308	40,293	34,087	28,064	22,828	18,567	18,601	15,478	10,521	10,087	13,415	10,336	9,738	11,027	11,085	9,794	7,883	8,255	7,490	8,411	9,016	9,281	9,200	10,425	9,418	10,064	-23,500	-23,200	-21,800	-21,800	-22,100	-23,000	-20,200	-15,500
Dividends Paid	86,964	78,264	70,770	62,626	56,889	50,503	39,299	36,231	35,150	28,675	24,419	8,404	63,436	52,332	46,834	46,294	45,650	44,819	43,025	41,951	41,115	40,451	83,757	12,770	10,554	10,554	1,577	1,500	0	0	0	500	2,900	4,800	3,800
End Period Cash Flow	5,286	11,249	26,461	57,054	23,664	48,742	20,813	12,523	3,942	3,111	12,035	16,876	7,698	6,122	3,050	2,178	2,071	1,195	1,247	15,700	19,905	33,726	37,523	770	651	657	10,034	18,900	19,800	41,500	42,300	38,800	31,100	32,200	31,200
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	104,989	93,086	86,547	82,545	76,760	59,552	56,308	36,576	-169,838	11,999	-23,496	11,737	-107,015	52,198	-4,408	41,005	-128,336	17,237	15,984	11,348	24,169	33,516	35,698	16,160	-9,405	-15,525	-3,320	6,600	-6,400	18,500	18,600	41,500	-32,500	-18,100	-8,000
Investments	-331,034	1,648	10,564	22,962	4,399	3,134	1,876	17,532	3,647	2,783	20,825	1,703	2,679	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	226,231	0	92,285	63,187	14,150	30,138	0	0	0	0	0	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	9,389	32,414	-97,293	-101,098	-38,861	29,501	-19,636	47,269	-33,305	-17,382	-2,486	105,445	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	60,151	90,043	62,860	69,388	49,723	47,706	47,186	38,411	37,410	23,418	70,011	12,447	12,456	51,700	47,049	41,810	33,894	42,725	45,448	39,352	36,887	36,163	68,731	11,100	15,014	10,056	7,944	-9,200	13,400	6,900	9,300	-3,700	-12,300	-9,500	23,000
Other Cashflows From Financing Activities	427,021	190,419	172,181	313,326	199,097	-3,653	185,090	8,260	-2,619	3,314	227,687	-3,494	-175	-110,680	45,320	-2,241	86,232	-30	9,715	23,729	-1,069	212	108	5,980	3,571	4,546	8	-100	-800	9,900	900	-37,900	-100	-100	-7,400
Other Cashflows From Investing Activities	0	4,836	10,969	2,226	1,094	5,788	5,250	5,784	8,998	21,734	55,969	7,611	-28,083	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	-2,237	-14,081	-60	-9	-553	-832	575	442	1,578	-42	419	2,202	28,426	96	36	-3,634	1,957	-3,482	-4,420	-4,003	-4,631	-7,881	-9,378	-1,110	-3,255	-6,076	6,138	46,900	46,300	43,600	44,500	41,900	41,500	39,200	30,600
Sale Purchase Of Stock	-1,004	-703	-730	-257	-115	195,000	-1,195	-290	-65	0	0	-18	247,253	0	0	0	0	11,030	10,285	271	-1,224	0	0	-12,020	-680	0	306	0	0	0	0	39,700	30,000	-6,100	-6,300
Stock Based Compensation	5,582	4,775	3,997	3,130	2,468	1,777	1,350	1,426	1,090	917	971	757	643	480	390	326	0	0	0	0	0	0	0	0	0	0	0	12,400	-1,900	7,000	14,000	0	0	0	0
Total Cash From Financing Activities	199,444	30,758	52,321	77,980	-19,299	40,514	157,094	-41,011	155,867	-61,666	-41,672	-10,258	133,995	-54,807	-1,514	-48,535	40,388	-33,153	-32,973	-18,222	-42,263	-40,313	-1,099	-18,810	-6,983	-11,292	-5,723	-11,100	-18,900	-23,600	-10,300	-38,400	18,300	9,100	-11,200
Total Cash From Operating Activities	105,298	93,086	86,818	82,827	76,774	63,346	56,742	36,874	49,688	29,237	43,678	15,885	61,230	56,923	52,532	47,584	44,516	45,851	45,557	41,916	38,435	36,337	36,234	17,290	15,736	16,059	11,916	32,200	16,700	41,300	38,100	57,800	-9,800	24,400	46,400
Total Cashflows From Investing Activities	0	-139,056	-169,732	-127,417	-82,553	-75,931	-206,217	12,718	-204,724	23,505	-6,847	3,551	-193,649	956	0	1,058	0	0	0	0	0	179	1,665	1,591	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	2001-01-31	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
Begin Period Cash Flow	6,862	10,235	23,515	11,249	13,118	21,734	58,691	26,461	9,044	20,816	33,810	57,054	60,352	27,120	37,932	23,664	37,581	27,505	21,084	48,742	20,005	19,387	19,127	20,813	18,860	15,272	18,827	13,194	10,187	6,811	8,112	3,942	3,756	9,786	6,640	3,111	8,396	7,701	7,922	12,035	4,670	6,779	18,726	16,876	16,387	18,492	16,087	7,698	14,009	14,941	23,422	6,122	3,587	10,091	3,141	3,050	5,934	2,595	2,574	2,178	6,968	2,479	272	2,071	1,504	1,844	1,430	1,195	953	862	2,105	1,247	954	651	1,603	15,700	12,858	17,333	18,703	19,905	21,310	21,886	32,948	33,726	35,556	35,729	36,199	37,523	37,477	2,105	511	723	595	600	521	531	700	700	600	700	700	0	0	10,000	10,000	1,500	0	8,500	11,400	2,300	1,600	25,200	19,800	0	0	49,900	41,600	8,800	0	53,300	42,300	5,400	5,600	33,300	38,700	11,400	0	28,700	31,300	0	8,900	27,400	32,200	0	0	46,000	31,200	0
Capital Expenditures	124	44	73,530	141	82,252	9,090	36,991	17,207	271	57	38	176	116	143	10,873	55,773	1	13,274	29,487	24	2,916	810	2	66	127	301	12,150	6,350	5,991	1,862	1	292	908	1,700	2,399	1,281	10,801	3,579	2,849	9	6,179	651	72,505	197	1,654	1,300	3,193	1,288	770	881	1,201	165,393	56	7	3,162	1,500	1,141	50,692	3,157	1,950	629	2,207	1,002	4,745	1,282	817	9,913	160,840	597	13,853	1,104	14,254	2	0	607	28,964	21,936	4,989	2,311	1,332	480	388	25,344	1,840	805	1,394	1,480	752	76	87	27	346	0	460	159	239	11,141	11,141	3,600	3,600	16,684	16,684	5,300	5,500	9,136	9,136	1,900	2,100	2,100	8,200	5,900	7,200	4,300	5,000	8,200	5,600	4,300	8,100	6,200	4,700	3,800	6,500	5,700	4,700	2,600	2,800	4,200	3,400	5,900	3,000	12,500	6,800	6,400	8,800	7,000	7,500	19,200	28,800
Cash And Cash Equivalents Changes	0	0	0	12,266	-1,869	-8,616	-36,957	32,230	17,417	-11,772	-12,994	-23,244	-3,298	33,232	-10,812	14,268	0	0	6,421	-27,658	28,737	618	260	-1,686	1,953	3,588	-3,555	5,633	2,336	3,376	-1,301	4,170	186	-6,030	3,146	3,529	-5,285	695	-221	-4,113	7,365	-2,109	-11,947	1,850	489	-2,105	2,405	8,389	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-147	662	1,269	875	685	839	1,370	50	1,387	2,307	2,498	747	1,717	0	0	684	-166	5,025	-276	2,152	-2,247	-3,231	1,098	-8,911	-8,016	-10,860	-4,169	-4,521	-4,158	-11,432	-4,424	-4,863	-3,301	-14,002	-2,343	-2,758	-1,286	-49,251	-4,076	-2,281	-3,899	-35,250	-10,948	9,043	7,350	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	-1,576	-3,373	-13,280	12,266	-1,869	-8,616	-36,957	32,230	17,417	-11,772	-12,994	-23,244	-3,298	33,232	-10,812	14,268	-13,917	10,076	6,421	-27,658	28,737	618	260	-1,686	1,953	3,588	-3,555	5,633	2,336	3,376	-1,301	4,170	186	-6,030	3,146	3,529	-5,285	695	-221	-4,113	7,365	-2,109	-11,947	1,850	489	-2,105	2,405	8,389	-6,311	-932	-8,481	17,300	2,535	-6,504	6,950	91	-2,884	3,339	21	396	-4,790	4,489	2,207	-1,799	567	-340	414	235	242	91	-1,243	858	293	303	-952	-14,097	2,842	-4,475	-1,370	-1,202	-1,405	-576	-11,062	-778	-1,830	-173	-470	-1,324	46	35,372	1,594	-212	-	130	74	-10	-49	-49	100	200	225	-2,392	-500	-5,400	149	0	1,500	-100	-2,900	-10,200	2,300	1,600	5,400	-11,000	-7,600	-11,500	8,300	4,000	8,800	-24,600	11,000	-2,000	5,400	5,600	-5,400	-700	11,400	-600	-2,600	1,300	-6,500	8,900	-4,800	-500	-12,800	-500	14,800	6,400
Change In Working Capital	-25	-3,544	-2,429	-4,013	-7,186	-1,443	-19,565	-4,765	3,845	-5,656	-3,524	-2,491	-14,329	-1,707	-5,404	-3,640	-3,902	4,228	-2,999	-3,398	-3,747	-2,479	-4,116	-483	-3,790	1,578	-11,253	-5,956	-14,262	-2,681	-6,093	-5,123	-10,591	-3,577	-2,500	-5,039	-7,451	-3,962	-4,063	-2,695	-4,809	23,823	-4,508	618	-7,602	-4,154	-11,592	-12,567	-9,794	-153	-178	22	-752	-1,538	-242	-46	-67	1,015	-1,056	-313	-352	-523	-509	-619	-1,692	803	702	-942	756	-117	-865	-1,049	-277	-370	-659	-2,420	-1,043	-331	244	207	-2,563	-211	523	19	33	237	-304	-927	4,054	-3,877	2,724	1,178	-	-6,700	-1,484	-3,819	5,478	5,478	-3,600	-7,200	13,570	13,570	-11,800	6,400	11,831	11,831	-20,200	-8,600	5,800	5,800	700	-2,200	12,300	-9,500	-8,400	-11,900	8,900	7,500	6,300	-8,700	2,100	-14,300	9,100	5,800	-8,100	-12,000	16,300	33,600	400	-4,600	-12,200	-600	-2,300	-8,100	15,400	1,400	3,800	-1,500
Change Receivables	0	0	0	-1,148	-921	-1,559	-1,778	16	140	-1,735	-1,602	479	-51	-1,227	-3,357	684	0	0	-1,868	302	-1,320	-1,457	-3,116	967	-4,872	-89	-1,663	1,685	-2,110	428	-1,473	773	482	-673	-281	-1,074	-392	-907	-610	1,179	-1,337	20,672	165	1,347	-30,816	29,844	-7,479	-7,397	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	1,321	-2,305	-160	46	92	-696	-900	720	760	-1,091	-824	1,215	404	-407	-2,506	1,461	-403	-556	-1,038	1,257	-422	-486	-2,096	2,190	-1,228	-89	-1,663	1,685	-2,110	428	-1,473	773	482	-673	-281	-1,074	-392	-907	-610	1,179	-1,337	20,672	165	1,347	-880	-92	-7,479	-7,397	-13,962	-993	125	-60	269	23	219	-63	214	292	360	-1,590	-37	76	-78	34	901	-401	-1,636	671	646	-175	203	-217	-157	1,470	-90	-284	487	305	1,335	929	1,086	1,373	1,856	2,016	2,160	-2,117	3	-420	1,278	-4,574	4,923	1,142	-	-673	-673	1,201	-785	-785	300	1,300	6,500	6,500	-2,400	-900	-1,300	-1,300	200	-500	900	-2,500	-2,900	2,000	400	-1,900	1,000	4,000	-100	600	-400	2,200	500	-1,300	-500	1,600	3,400	-3,700	-900	9,200	600	-500	5,400	3,900	-6,600	25,300	-13,900	-10,400	6,800	-9,800
Change To Inventory	-235	-1,060	278	0	0	-573	0	3,100	5,425	0	0	-477	1,195	0	0	-188	-4,806	0	0	-765	-924	-244	0	-235	301	0	0	257	418	0	0	292	-3,437	0	0	-308	4,363	0	0	3,147	-4,154	0	0	-102	-5,273	0	0	161	-558	0	0	303	1,420	0	0	-595	588	0	0	-168	799	0	127	56	0	140	-227	-518	931	368	-479	-742	1,411	2,195	-929	-1,881	24	388	246	381	-1,937	-649	777	-158	3,036	-375	-456	-1,877	389	-6,012	260	-548	-	0	219	-622	-1,732	0	0	0	0	0	0	0	0	0	0	0	0	4,600	2,300	-4,300	1,300	-500	-7,400	-3,300	1,100	100	-600	0	-600	2,500	400	200	-2,900	2,800	100	17,500	-8,500	9,900	10,400	-5,200	-6,900	22,200	-12,400	-5,500	100	17,000
Change To Liabilities	0	1,060	-278	-1,488	541	573	-136	-3,100	5,168	-3,170	-244	-2,308	-11,583	776	318	-2,800	3,501	6,175	444	-2,017	694	614	1,025	-426	918	569	-679	375	-983	1,081	-99	-1,581	13	1,520	2,644	-664	-1,012	-712	-695	-2,588	2,084	7,227	-561	1,339	200	-774	469	-2,949	5,905	540	0	156	0	0	0	377	1,640	32	50	765	0	0	0	123	0	474	86	0	393	0	0	0	1,414	0	0	0	495	264	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	1,669	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,785	3,648	280	-13,229	462	-17,603	-5,821	-6,257	752	1,949	-7,235	-4,153	-1,464	-1,808	-2,250	3,759	2,400	-2,433	-1,263	-8,240	-685	-6,674	2,688	4,241	1,993	-174	3,775	3,940	1,322	-3,533	1,129	285	1,554	2,945	7,744	19,773	-1,065	940	-1,298	42,693	-39,390	-9,025	-5,181	-7,087	11,654	-1,109	7	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	1,631	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	-2,299	-1,991	-2,571	-7,819	-1,320	-18,529	-2,385	-2,083	-1,395	-2,456	-1,398	-3,150	-2,076	-3,216	-2,301	-7,000	-1,391	-2,405	-2,638	-4,019	-2,607	-3,045	-2,247	-19,309	1,098	-8,911	-8,016	-24,195	-4,190	-4,521	0	-23,674	0	0	0	-12,434	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	14,323	12,805	12,334	11,879	11,817	11,332	11,251	10,908	10,806	10,143	9,819	9,525	9,189	8,635	8,292	7,971	7,400	8,756	5,981	5,927	5,883	5,803	5,548	5,594	5,102	4,678	4,395	4,392	3,952	5,411	4,616	4,622	4,723	2,934	4,018	3,803	2,487	3,372	2,339	2,323	2,589	2,446	2,409	2,643	2,449	3,492	3,487	3,987	2,982	2,824	2,205	2,325	2,528	2,406	2,409	2,395	2,978	2,696	2,760	2,593	3,047	2,677	2,749	2,612	2,608	2,614	2,707	1,865	2,080	1,891	1,925	1,987	2,155	2,086	2,065	1,949	2,062	1,764	1,828	1,836	2,017	2,083	2,172	2,139	2,201	2,174	2,327	2,314	2,284	2,264	2,364	2,369	-	1,760	2,436	2,503	2,625	2,625	2,600	2,700	2,618	2,618	2,100	2,400	2,764	2,764	2,500	2,400	2,400	-6,200	-5,900	-5,700	-5,700	-6,400	-5,700	-5,600	-5,500	-5,700	-5,500	-5,300	-5,300	-5,400	-5,500	-5,400	-5,500	-5,600	-5,300	-5,500	-5,700	-5,200	-5,900	-6,000	-5,900	-4,800	-5,200	-5,100	-5,100	-4,000
Dividends Paid	23,196	22,251	20,955	20,562	19,604	19,605	19,604	19,451	18,022	17,762	17,672	17,314	16,095	15,752	15,616	15,163	14,293	14,264	14,194	14,138	12,822	12,700	12,514	12,467	10,842	9,516	9,512	9,429	8,290	8,216	8,340	11,385	8,115	7,443	7,442	12,150	6,750	6,750	6,752	8,423	6,739	6,740	6,738	4,202	4,202	4,202	0	16,782	16,782	16,111	16,111	14,432	14,429	14,278	11,783	11,842	11,805	11,680	11,680	11,669	11,670	11,545	11,545	11,534	11,538	11,538	11,290	11,284	11,277	11,269	11,264	11,009	11,009	10,761	10,760	10,495	10,490	10,489	10,489	10,483	10,480	10,139	10,117	10,379	10,117	10,115	10,111	10,108	10,108	67,341	3,154	3,154	-	1,250	3,157	3,190	2,654	2,654	2,600	2,700	2,654	2,654	2,600	2,700	377	377	400	400	400	400	300	400	400	0	0	0	0	0	0	0	0	0	0	0	0	0	0	200	300	300	800	900	900	900	900	900	2,100	0
End Period Cash Flow	5,286	6,862	10,235	23,515	11,249	13,118	21,734	58,691	26,461	9,044	20,816	33,810	57,054	60,352	27,120	37,932	23,664	37,581	27,505	21,084	48,742	20,005	19,387	19,127	20,813	18,860	15,272	18,827	12,523	10,187	6,811	8,112	3,942	3,756	9,786	6,640	3,111	8,396	7,701	7,922	12,035	4,670	6,779	18,726	16,876	16,387	18,492	16,087	7,698	14,009	14,941	23,422	6,122	3,587	10,091	3,141	3,050	5,934	2,595	2,574	2,178	6,968	2,479	272	2,071	1,504	1,844	1,430	1,195	953	862	2,105	1,247	954	651	1,603	15,700	12,858	17,333	18,703	19,905	21,310	21,886	32,948	33,726	35,556	35,729	36,199	37,523	37,477	2,105	511	723	730	595	521	651	651	700	200	225	700	-500	-5,400	149	10,000	1,500	-100	8,500	-10,200	2,300	1,600	25,200	-11,000	-7,600	-11,500	49,900	4,000	8,800	-24,600	53,300	-2,000	5,400	5,600	33,300	-700	11,400	-600	28,700	1,300	-6,500	8,900	27,400	-500	-12,800	-500	46,000	6,400
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
Free Cash Flow	30,697	25,907	26,106	22,279	25,215	24,462	22,579	20,830	28,401	18,627	20,559	19,231	29,107	20,672	14,915	17,874	18,779	26,434	16,905	14,655	13,943	14,927	13,449	17,233	16,416	18,114	-3,314	6,598	-2,068	12,071	9,576	9,149	14,425	9,062	17,271	6,322	-3,965	5,001	3,004	7,959	11,056	28,105	-69,059	6,402	1,981	514	-1,014	6,969	7,766	18,502	17,178	-150,461	13,962	14,239	11,666	12,331	11,858	-36,410	9,886	10,258	10,911	9,792	12,437	7,865	9,592	10,871	988	-149,787	12,541	-1,969	10,102	-3,437	10,662	13,781	10,293	-18,752	-11,094	5,361	8,114	8,967	7,332	9,458	-14,546	8,139	10,015	7,953	7,690	7,858	10,551	9,862	8,902	6,383	-	2,360	4,930	2,431	-8,005	-8,005	1,900	-100	-11,825	-11,825	-300	-3,200	-4,920	-4,920	7,900	-2,300	-4,000	-9,800	5,700	3,200	7,500	-2,300	-5,700	-9,000	10,600	6,100	9,700	-10,800	13,500	6,500	9,500	6,500	-3,900	-2,000	14,700	31,300	-2,500	3,200	-19,200	-2,200	-14,300	-1,200	-3,600	-2,800	-10,500	-16,100
Investments	-57,808	-153,517	-49,496	4,565	483	444	113	608	5,205	-57,569	-42,309	535	15,326	3,801	1,144	2,691	-43,517	-13,553	898	1,905	279	1,278	926	651	378	740	480	278	720	133	15,063	1,616	1,417	903	400	927	1,040	740	439	564	10,022	10,803	0	0	534	241	295	633	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	40,573	71,542	31,158	82,958	0	0	0	0	43,277	19,430	9,312	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	74,921	74,921	-145,457	69,976	1	-118	-60,588	14,914	24,840	17,327	-25,174	-186,815	34,834	-10,159	64,847	19,856	9,861	24,868	-30,127	19,532	9,954	-63,347	-5,000	59,501	10,000	10,000	-50,000	-236	-4,400	-19,000	4,000	-2,731	0	43,500	6,500	-2,305	-7,000	-9,000	-15,000	-5,720	-57,573	49,100	-3,189	-1,857	-538	-254	163	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	16,512	16,033	13,524	14,082	27,312	13,302	30,680	18,749	18,032	14,011	12,890	17,927	33,831	11,884	10,973	12,700	13,708	11,890	13,198	10,927	13,190	10,944	13,540	10,032	13,036	9,340	15,106	9,704	8,328	8,804	13,576	7,703	20,245	6,807	11,587	-1,229	-3,092	10,235	6,637	9,638	5,045	41,877	12,739	10,350	5,801	-3,465	3,626	6,485	-19,482	5,350	15,202	11,386	12,485	13,351	13,959	11,905	11,331	12,185	13,605	9,928	9,315	10,488	10,636	11,371	587	12,846	10,024	10,437	9,806	11,276	11,112	10,531	11,032	12,766	10,214	11,436	10,859	9,969	9,367	9,157	9,432	9,467	9,431	8,557	8,626	8,973	9,306	9,258	6,666	52,272	5,461	4,332	2,259	1,240	3,125	3,257	3,514	3,514	4,500	3,700	3,856	3,856	800	1,900	-256	-256	3,000	2,000	3,200	-13,800	2,600	7,200	-5,200	5,200	4,000	2,500	1,700	6,300	2,500	-2,900	1,000	6,900	800	700	900	6,800	-3,900	-3,800	-2,800	3,300	-1,200	-4,900	-9,500	9,400	-17,200	-1,900	200	6,200
Other Cashflows From Financing Activities	123,089	136,982	-8	143,458	71,056	4,998	-36	114,427	101,741	605	29,995	-160	198,284	-9	-12	65,090	39,809	-556	-29	4,775	25,052	-166	163,089	-2,831	69,057	45,035	14,968	-165	213	90	-19	-24	6,335	-504	240,024	12,461	317	-7	51	2,953	237	8,277	49,050	169,123	532	-343	-59	358	2,130	13,987	3	1,835	2,405	23	108,205	297	-3,730	49,800	-1,500	750	-1,750	3,500	1,500	-2,741	-575	-2,850	-27	80,656	-7	-1,800	-700	15,000	9,300	-3,000	-800	14,500	24,000	-336	41	-1,126	155	-1,224	-12,008	-361	2	210	384	98	27	-7,519	17	-231	-	-1,840	800	2,600	1,620	1,620	-1,100	3,800	1,546	1,546	2,900	200	14	-3,046	100	-2,100	200	-100	-6,300	-5,800	-3,800	-400	-300	-4,500	-3,600	-7,300	-100	10,000	-3,700	900	1,600	-1,600	200	500	400	300	1,100	3,400	9,900	11,100	-100	-5,200	500	-200	100	-800
Other Cashflows From Investing Activities	0	-59,520	-25,850	-14,043	3,632	-4,636	-2,843	8,683	12,373	7,441	-1,079	-25	4,060	-788	-1,904	858	-132	4,659	1,295	522	2,179	725	1,574	1,310	1,004	1,128	1,234	1,884	2,258	610	1,820	1,096	1,648	4,759	1,157	1,434	3,108	10,675	1,948	6,003	8,096	29,553	2,687	15,633	1,729	1,880	3,378	624	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	646	-1,189	-913	-803	-7,960	44	-1,019	-5,146	50	23	-117	-16	283	-107	-134	-51	-136	-134	-101	-182	-91	-209	-9	-523	-735	2,819	588	4,808	-691	2,399	-2,522	2,239	3	4,598	4,166	8,787	288	-1,065	940	-1,298	1,145	-39,390	-7,194	-7,012	-11,464	-1,694	5,647	9,713	28,639	-29	-224	40	-17	84	75	-46	-155	-5	-169	365	-2,950	1,665	-1,441	-754	9,371	-4,575	-2,532	-307	-698	-1,166	-966	-652	-2,246	-701	-720	-753	-1,036	-1,052	-1,014	-901	-1,074	-1,493	-1,328	-736	-1,650	-2,037	-2,159	-2,035	-2,377	-2,179	-2,637	-2,185	-	-530	-53	-7	-8,755	-8,755	2,100	2,100	-15,476	-15,476	14,400	-8,200	-9,662	-9,662	22,600	2,100	-8,900	12,500	14,200	11,100	11,200	12,800	11,300	11,400	10,800	10,100	12,500	10,100	10,900	11,000	11,600	11,100	10,800	9,000	10,600	10,900	11,400	9,800	10,800	11,200	9,700	9,600	10,400	9,800	9,400	12,000
Sale Purchase Of Stock	-1	-1	23,500	-1,002	-60	-64	-57	-522	-2	40,000	-244	-484	-13	50,000	27	-271	115	125,000	17	-132	83	20,000	13,797	-83	1,195	-2	-1,193	55,000	-1	2,819	-22	-267	0	0	0	0	0	0	0	0	-90,986	0	0	0	0	0	0	0	0	0	112,553	118,700	4,880	0	0	0	0	0	0	0	0	0	0	2,741	4,020	0	5,008	0	-1,493	0	0	0	0	0	0	0	0	0	0	0	-1,224	0	0	0	0	0	0	0	0	7,600	0	0	-	-190	-1,691	-1,442	-8,699	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-100	0	0	0	0	0	0	0	9,000	0	-5,700	-200	-200	-700
Stock Based Compensation	1,420	1,443	1,444	1,275	1,232	1,227	1,232	1,084	1,023	1,037	1,032	905	663	867	868	732	665	664	665	474	468	461	463	385	1,350	0	0	0	1,426	0	0	0	1,090	0	0	0	917	0	0	0	643	0	0	0	210	175	195	177	163	169	168	143	128	121	125	106	97	96	103	94	85	87	0	66	0	0	0	54	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	13,400	0	0	-200	-600	0	-700	-600	0	-900	-200	8,100	14,200	-1,300	1,100	0	900	700	-900	-700	0	0	0	0	0	0	0	0	0
Total Cash From Financing Activities	25,411	124,193	10,110	39,730	51,053	-19,796	-19,815	19,316	39,356	27,113	8,718	-22,866	-3,347	45,695	-13,844	49,476	10,820	-2,805	17,325	-44,639	16,331	4,072	40,575	-20,464	54,051	107,514	843	-5,314	3,632	-9,707	-27,260	-7,676	-20,079	-17,947	199,582	-5,689	-8,738	-13,757	-15,701	-23,470	-12,222	-64,363	42,312	-7,399	-5,427	-4,740	-254	163	-16,977	-20,619	-26,306	197,897	-12,024	-20,773	-7,973	-14,037	-15,535	38,120	-13,180	-10,919	-16,170	-8,045	-10,045	-14,275	-8,265	-14,396	-6,315	69,364	-12,735	-12,662	-11,787	4,031	-11,702	-13,754	-11,536	4,019	13,471	-10,803	-10,515	-10,375	-10,577	-11,438	-9,852	-10,396	-10,135	-10,122	-10,024	-10,032	-10,922	24,827	-8,294	-6,710	-	-3,280	-5,286	-3,243	-2,483	-2,483	-4,800	-1,300	-2,392	-2,392	-1,000	-3,700	-3,423	-3,423	-5,400	2,200	900	-2,500	-3,000	-3,000	-2,600	-9,900	-2,400	-3,600	-3,000	-2,900	-3,500	-14,600	-2,600	-1,700	-5,000	-1,700	-1,900	-2,000	-3,700	-31,500	-1,200	-2,300	5,300	8,400	6,900	-2,900	-10,200	-1,400	23,600	-1,600
Total Cash From Operating Activities	30,821	25,951	26,106	22,420	25,215	24,462	22,579	20,830	28,130	18,684	20,597	19,407	29,223	20,815	14,915	17,874	18,780	26,434	16,905	14,655	16,859	15,737	13,451	17,299	16,543	18,415	8,836	12,948	3,923	13,933	9,577	9,441	15,333	10,762	17,271	6,322	6,836	8,580	5,853	7,968	4,877	28,756	3,446	6,599	3,635	1,814	2,179	8,257	8,536	19,383	18,379	14,932	14,018	14,246	14,828	13,831	12,999	14,282	13,043	12,208	11,540	11,999	11,435	12,610	10,874	11,688	10,901	11,053	11,944	11,884	11,206	10,817	10,664	13,781	10,900	10,212	10,842	10,350	10,425	10,299	7,812	9,846	10,798	9,979	9,210	9,347	9,170	8,610	10,627	9,949	8,929	6,729	-	2,820	5,089	2,670	3,136	3,136	5,500	3,500	4,859	4,859	5,000	2,300	4,216	4,216	9,800	-200	-1,900	-1,600	11,600	10,400	11,800	2,700	2,500	-3,400	14,900	14,200	15,900	-6,100	17,300	13,000	15,200	11,200	-1,300	800	18,900	34,700	3,400	200	-6,700	4,600	-7,900	7,600	3,400	4,700	8,700	12,700
Total Cashflows From Investing Activities	0	-252,897	-99,380	-49,884	-78,137	-13,282	-39,721	-7,916	-50,069	-119,663	-42,309	-19,785	-29,174	-33,278	-11,883	-53,082	-43,517	-39,036	-27,809	2,326	-4,453	-19,191	-53,766	1,479	-68,641	-122,341	-13,234	-2,001	-5,219	-850	16,382	2,405	4,932	1,155	-213,707	2,896	-3,383	5,872	9,627	11,389	14,710	33,498	-57,705	2,650	2,281	821	480	-31	0	0	0	0	956	415	392	297	0	0	0	0	1,058	1,218	683	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	179	1,084	482	98	1,665	1,324	728	0	-	1,591	1,009	738	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	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	23,789	21,553	22,048	23,520	24,978	23,649	22,345	22,725	23,649	23,752	29,326	30,232	16,723	10,128	10,851	9,390	44,522	28,136	26,796	27,766	29,792	11,975	36,466	19,500	18,939	0	24,372	878,500	747,300	713,400	726,900	872,300	1,091,000	1,195,000	1,075,600	930,700	1,243,400	854,100	1,255,000
Depreciation And Amortization	51,341	27,437	-35,518	51,030	35,703	23,636	19,089	19,170	16,974	10,549	9,311	12,541	10,336	9,731	10,975	11,784	9,794	7,883	8,255	7,490	8,411	9,016	9,281	9,200	10,425	9,418	10,064	-23,500	-23,200	-21,800	-21,800	-22,100	-23,000	-20,200	-15,500	13,000	11,500	9,600	7,700
Discontinued Operations	0	0	0	0	0	-704	2,138	-3,670	-2,960	2,889	42,344	-8,199	-102	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Ebit	92,339	117,292	273,266	75,577	66,762	71,709	70,055	59,112	64,206	41,918	42,630	30,067	36,695	54,579	65,213	45,372	32,017	41,834	42,421	36,509	37,565	36,295	34,009	19,000	77,361	84,024	17,864	-24,100	64,600	59,100	64,800	-11,500	-27,800	44,000	84,700	59,900	42,500	10,000	-2,700
Ebitda	143,680	144,729	237,748	126,607	102,465	95,345	89,144	78,282	81,180	52,467	51,941	42,608	47,031	64,310	76,188	57,156	41,811	49,717	50,676	43,999	45,976	45,311	43,290	28,200	87,786	93,442	27,928	-47,600	41,400	37,300	43,000	-33,600	-50,800	23,800	69,200	72,900	54,000	19,600	5,000
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	0	0	2,138	-1,414	-2,068	2,818	41,952	0	846	1,593	5,625	2,648	5,791	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Gross Profit	162,057	144,035	133,360	123,826	115,677	112,457	97,808	92,541	87,084	76,115	73,137	71,936	96,153	78,204	73,688	71,773	78,462	72,405	71,377	66,331	68,306	57,670	70,475	34,800	63,859	61,341	65,467	9,700	73,300	68,200	75,700	31,400	26,400	68,300	108,100	110,100	92,400	77,800	60,600
Income Before Tax	60,151	90,043	234,198	69,388	49,723	48,410	45,048	42,081	40,370	20,529	27,667	13,808	11,610	50,107	45,380	39,162	28,103	42,025	43,954	39,479	37,437	36,163	32,083	19,000	26,105	12,838	13,710	-14,100	21,500	11,300	14,400	-5,700	-19,000	-14,700	38,300	47,600	27,200	35,900	21,300
Income Tax Expense	32,101	-12,878	232,603	47,214	32,225	2,466	5,622	4,709	13,799	8,722	-39,048	7,689	19,114	-1,882	-4,525	-2,361	-9,637	-700	-1,494	-2,970	550	132	-36,648	7,900	11,091	5,337	5,766	-4,900	8,100	4,400	5,100	-2,000	-6,700	-5,200	15,300	19,200	12,200	18,800	9,800
Interest Expense	31,527	27,662	24,672	26,085	24,632	22,345	17,769	16,561	14,493	9,806	11,667	9,931	5,125	5,050	5,091	7,034	7,760	3,527	1,623	127	128	132	1,926	0	2,748	2,726	5,008	6,800	43,900	11,400	14,600	16,800	19,000	18,300	15,700	16,400	15,300	16,600	15,500
Interest Income	0	27,662	24,672	26,085	24,632	22,345	17,769	3,543	14,493	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Net Income	60,151	90,043	1,595	22,174	17,498	47,706	47,186	38,411	37,410	23,418	70,011	12,447	12,456	51,700	47,049	41,810	33,894	42,725	45,448	39,352	36,887	36,163	68,731	11,100	15,014	10,056	7,944	-9,200	12,600	6,300	10,200	-3,700	-12,300	-9,500	23,000	28,400	15,000	17,100	11,500
Net Income Applicable To Common Shares	0	90,043	62,860	69,388	49,723	47,706	47,186	38,411	37,410	23,418	70,011	12,447	12,456	50,107	41,424	39,162	28,103	42,725	45,448	39,352	34,899	30,813	51,607	5,977	9,886	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Net Income From Continuing Ops	70,951	90,043	62,860	69,388	49,723	48,410	45,048	42,081	40,370	20,529	27,667	13,808	11,610	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	-30,013	-27,662	-24,672	-26,085	-24,632	-22,345	-17,769	-16,561	0	0	0	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	413	1,075	19,896	7,593	2,730	9,559	8,443	20,573	1,370	102	562	16	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	-33,780	-8,766	764	8,571	6,135	11,582	10,772	18,891	20,958	0	0	5,828	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Operating Income	91,147	117,292	273,266	75,577	66,762	68,025	53,258	50,199	34,290	28,965	39,232	23,177	16,719	54,868	45,930	45,784	33,940	43,693	43,999	37,994	37,565	36,295	34,009	19,000	51,733	48,431	15,787	-24,100	64,600	59,100	64,800	-11,500	-27,800	44,000	84,700	59,900	42,500	10,000	-2,700
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	94,081	61,174	81,265	72,059	70,944	67,127	58,616	58,179	64,828	58,096	59,935	72,663	76,181	33,464	28,675	35,379	44,522	28,712	27,378	28,337	30,741	33,350	36,466	35,300	12,126	12,910	74,052	927,400	796,100	762,500	777,500	926,000	1,154,300	1,259,700	1,129,900	978,800	1,292,700	900,700	1,298,600
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	48,835	39,902	-35,518	29,877	24,538	22,828	18,567	0	0	0	0	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	5,828	0	8,799	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-
Selling General Administrative	23,735	20,621	20,151	17,294	15,183	14,661	13,879	14,154	16,930	15,777	5,071	29,116	23,585	13,605	6,849	6,831	6,669	5,607	4,925	5,006	4,074	12,359	4,944	3,300	5,642	6,129	15,211	0	0	0	0	0	0	0	0	-	-	-	-
Tax Provision	0	0	0	0	0	0	0	0	0	0	0	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	70,292	39,621	-59,217	48,539	45,966	43,478	36,271	35,454	41,179	34,344	30,609	42,431	59,458	23,336	17,824	25,989	44,522	28,712	27,378	28,337	30,741	21,375	36,466	15,800	12,126	12,910	49,680	48,900	48,800	49,100	50,600	53,700	63,300	64,700	54,300	48,100	49,300	46,600	43,600
Total Other Income Expense Net	-87	-27,249	-39,068	-6,189	-17,039	1,776	1,280	1,555	8,958	-11,436	-3,194	-5,766	-19,960	289	-9,349	412	1,923	1,859	1,578	1,485	-128	-132	-1,926	0	-25,628	-35,593	-2,077	31,900	6,300	3,600	3,900	33,400	36,900	-58,700	100	2,100	600	21,200	19,700
Total Revenue	185,846	165,588	155,408	147,346	140,655	136,106	120,153	115,266	110,733	99,867	102,463	102,168	112,876	88,332	84,539	81,163	78,462	72,405	71,377	66,331	68,306	69,645	70,475	54,300	63,859	61,341	89,839	888,200	820,600	781,600	802,600	903,700	1,117,400	1,263,300	1,183,700	1,040,800	1,335,800	931,900	1,315,600

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2001-01-31	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	5,568	8,710	4,811	4,700	5,884	5,719	5,324	4,626	4,672	6,540	5,564	5,272	5,554	6,640	6,391	4,935	6,588	7,251	5,643	5,495	6,692	5,592	6,429	4,935	6,974	5,307	5,251	4,531	6,559	5,202	5,674	5,290	5,646	6,319	5,502	6,144	6,223	5,666	5,992	5,879	7,546	6,385	6,691	7,959	8,750	8,345	7,999	6,714	6,608	2,927	3,709	3,486	2,426	2,164	2,314	3,232	4,412	2,070	2,178	2,190	2,365	2,256	2,353	2,420	18,462	2,295	2,366	2,420	7,826	2,425	6,590	6,907	7,408	6,179	7,262	5,947	6,751	6,767	7,353	7,466	7,581	7,652	7,617	7,891	8,573	8,375	8,256	8,146	11,029	8,758	7,738	8,941	5,712	14,302	5,176	4,752	5,538	4,003	0	0	0	0	0	0	0	0	0	0	0	265,000	208,600	204,000	201,000	182,100	201,200	175,800	188,200	188,000	182,700	180,100	162,600	168,000	172,900	186,600	199,500	195,500	203,800	240,100	232,900	268,000	276,100	278,100	268,700	335,300	325,800	303,100	230,900	292,200	261,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation And Amortization	14,323	11,288	10,864	10,651	10,388	10,449	9,414	4,604	-9,538	8,895	8,648	8,437	8,134	7,635	8,292	7,971	6,590	6,321	6,151	6,099	6,067	6,068	5,907	5,594	5,625	4,678	4,394	4,392	4,521	5,411	4,616	4,622	4,783	4,629	4,018	3,803	2,515	3,372	2,339	2,322	2,368	2,414	2,007	2,293	2,389	3,492	3,487	3,987	2,982	2,822	2,204	2,325	2,528	2,406	2,405	2,394	2,978	2,665	2,760	2,593	3,047	2,841	2,749	2,612	2,608	2,614	2,707	1,865	2,080	1,891	1,925	1,987	2,155	2,086	2,065	1,949	2,062	1,764	1,828	1,836	2,017	2,083	2,172	2,139	2,201	2,174	2,327	2,314	2,284	2,264	2,364	2,369	-	2,436	2,436	2,503	2,625	2,625	2,600	2,700	2,618	2,618	2,100	2,400	2,764	2,764	2,500	2,400	2,400	-6,200	-5,900	-5,700	-5,700	-6,400	-5,700	-5,600	-5,500	-5,700	-5,500	-5,300	-5,300	-5,400	-5,500	-5,400	-5,500	-5,600	-5,300	-5,500	-5,700	-5,200	-5,900	-6,000	-5,900	-4,800	-5,200	-5,100	-5,100	-4,000	4,200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-218	-73	-283	-130	1,178	-118	553	525	-3,092	-432	-7	-139	-258	-1,488	-139	-1,075	-110	1,239	-150	1,910	45,732	-420	756	-3,724	-2,764	-5,563	116	12	0	63	-13	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	23,472	24,519	22,774	21,351	27,165	20,175	37,339	25,195	70,798	19,317	19,542	17,613	39,073	19,832	17,974	19,537	21,085	19,065	19,458	17,695	19,932	17,835	16,952	16,990	19,441	15,781	19,240	15,874	16,092	14,533	15,086	13,402	24,762	13,006	17,157	9,267	10,628	10,767	9,643	10,438	6,597	18,907	11,161	9,008	9,468	6,207	6,006	7,488	-1,623	7,321	17,972	13,202	13,662	14,577	13,815	12,833	11,925	15,598	15,857	15,695	11,640	11,280	10,881	12,623	869	9,580	10,544	11,171	9,744	9,937	-847	11,006	9,143	11,410	10,555	11,313	9,449	9,981	9,386	9,178	9,462	9,499	9,464	9,140	8,658	9,008	9,338	9,291	-10,152	20,833	20,447	21,625	-	11,993	18,589	18,068	-19,967	7,053	24,400	24,200	-26,769	5,419	26,800	35,200	-95,313	-95,313	32,900	34,900	43,200	-76,400	12,500	23,200	18,500	16,600	20,300	17,800	16,300	68,700	3,100	8,100	-1,900	20,500	16,200	15,600	16,300	-8,100	8,800	-7,400	11,700	-16,900	14,700	9,500	1,800	30,100	-12,700	12,000	14,400	27,000	15,900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Ebitda	37,795	35,807	33,638	32,002	37,553	30,624	46,753	29,799	61,260	28,212	28,190	26,050	47,207	27,467	26,266	27,508	27,675	25,386	25,609	23,794	25,999	23,903	22,859	22,584	25,066	20,459	23,634	20,266	20,613	19,944	19,702	18,024	29,545	17,635	21,175	13,070	13,143	14,139	11,982	12,760	8,965	21,321	13,168	11,301	11,857	9,699	9,493	11,475	1,359	10,143	20,176	15,527	16,190	16,983	16,220	15,227	14,903	18,263	18,617	18,288	14,687	14,121	13,630	15,235	3,477	12,194	13,251	13,036	11,824	11,828	1,078	12,993	11,298	13,496	12,620	13,262	11,511	11,745	11,214	11,014	11,479	11,582	11,636	11,279	10,859	11,182	11,665	11,605	-7,868	23,097	22,811	23,994	-	14,429	21,025	20,571	-17,342	9,678	27,000	26,900	-24,151	8,037	28,900	37,600	-92,549	-92,549	35,400	37,300	45,600	-82,600	6,600	17,500	12,800	10,200	14,600	12,200	10,800	63,000	-2,400	2,800	-7,200	15,100	10,700	10,200	10,800	-13,700	3,500	-12,900	6,000	-22,100	8,800	3,500	-4,100	25,300	-17,900	6,900	9,300	23,000	20,100	295,800	272,800	-680,400	228,600	249,400	264,500	-926,500	334,700	321,800	313,100	-620,900	205,100	187,100	260,000	-891,300	318,400
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Extraordinary Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,138	0	0	0	0	0	0	0	0	0	0	0	2,818	0	0	0	41,952	0	0	0	0	0	0	0	846	0	0	0	1,593	0	0	0	5,625	0	0	0	2,648	0	0	0	5,791	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	42,074	41,776	39,887	38,320	37,237	36,247	35,855	34,695	34,682	33,556	33,114	32,008	31,522	31,263	30,613	30,428	29,302	29,177	28,645	28,554	28,362	29,102	27,813	27,181	27,028	24,157	23,786	23,117	23,160	23,309	22,934	23,137	24,144	23,668	20,740	18,557	19,178	19,165	19,008	18,451	18,854	22,873	18,411	15,848	15,518	14,767	19,476	25,181	24,976	25,140	23,417	21,539	19,742	19,817	19,428	19,238	19,855	18,140	18,076	17,721	17,966	18,098	17,896	17,910	19,639	17,960	18,361	15,573	18,071	15,662	18,180	18,067	18,341	17,768	17,872	17,396	16,200	16,748	16,739	16,644	17,043	17,151	17,081	17,031	17,231	17,383	17,594	17,437	17,736	17,594	17,767	17,378	-	34,816	14,906	14,885	14,859	0	17,200	16,400	14,941	0	15,400	20,500	20,539	0	20,900	21,600	26,700	-42,100	15,200	24,300	12,300	16,300	21,100	19,000	16,900	47,600	12,600	9,300	8,100	23,100	18,200	17,700	16,600	-6,300	11,300	4,300	13,700	-13,100	18,100	13,900	7,600	37,000	-6,400	17,500	20,100	32,300	29,600	295,800	272,800	298,400	228,600	249,400	264,500	366,200	334,700	321,800	313,100	279,800	205,100	187,100	260,000	407,300	318,400
Income Before Tax	16,512	16,033	13,524	14,082	27,312	13,302	30,680	18,749	63,894	14,011	12,890	17,927	33,831	11,884	10,973	12,700	13,708	11,890	13,198	10,927	13,408	11,017	13,823	10,162	13,321	9,458	14,553	9,179	11,420	9,236	13,583	7,842	20,384	8,523	11,758	-62	-3,043	8,868	6,787	7,728	1,762	15,295	7,809	5,642	4,362	1,522	802	5,978	-19,864	4,977	14,984	11,300	13,533	14,647	13,921	13,075	12,059	11,856	13,804	13,290	10,594	11,728	11,052	12,924	-1,161	10,104	11,096	11,401	9,806	10,576	-370	11,170	11,032	11,272	10,665	11,585	10,859	9,969	9,367	9,157	9,432	9,467	9,431	8,626	8,626	8,973	9,306	9,258	6,666	8,593	9,285	7,539	3,746	5,397	5,397	5,574	6,305	6,305	7,800	6,400	2,138	2,138	1,500	3,200	-190	-190	5,300	3,100	5,500	-22,000	4,500	11,800	-8,300	8,100	6,500	4,100	2,800	10,300	4,700	-5,400	1,700	10,200	1,600	1,000	1,600	10,200	-5,800	-5,800	-4,200	4,900	-1,900	-7,500	-14,500	15,600	-27,500	-3,100	300	11,600	11,700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income Tax Expense	9,017	8,172	7,110	-22	-7,459	454	-758	-5,115	-5,494	-874	497	-6,443	-782	1,243	320	162	925	928	444	994	1,005	1,096	-1,543	1,908	1,834	2,122	-146	2,090	4,297	1,573	-2,645	1,484	649	3,187	2,185	8,021	11,684	-1,756	572	-1,780	-4,477	-26,044	-4,576	-4,236	1,662	6,776	-312	-480	16,813	92	1,344	497	59	110	-1,466	-566	-865	-1,866	1,010	4,572	640	-748	-1,412	-737	-1,976	-5,580	-1,704	734	-982	-700	-12,877	-164	-2,416	-1,494	-110	-272	-1,485	12	19	21	30	32	33	583	32	35	32	33	-16,859	-43,679	3,824	3,207	1,487	2,272	2,272	2,317	2,791	2,791	3,300	2,700	837	837	600	1,300	66	66	2,300	1,100	2,300	-8,200	1,900	4,600	-3,100	2,900	2,500	1,600	1,100	4,000	1,700	-2,000	700	3,300	700	400	700	3,400	-1,900	-2,000	-1,400	1,600	-700	-2,600	-5,000	6,200	-10,300	-1,200	100	5,400	4,500	293,900	265,100	-690,100	222,000	244,500	257,300	-934,400	329,900	320,600	312,000	-623,300	201,500	185,400	250,600	-895,800	314,700
Interest Expense	8,826	8,083	7,104	7,514	7,312	6,906	6,907	6,537	6,208	6,180	6,155	6,129	6,024	6,705	6,681	6,675	6,453	6,247	5,986	5,946	5,920	6,060	5,314	5,050	5,092	4,319	4,280	4,080	4,035	4,156	4,155	4,215	4,279	4,479	3,353	2,383	2,376	2,416	2,434	2,580	2,701	3,074	2,998	2,894	2,860	2,896	2,692	1,483	1,046	1,414	1,346	1,319	1,118	1,116	1,322	1,494	1,459	1,195	1,242	1,195	1,685	1,703	1,657	1,989	2,258	2,314	2,224	964	920	979	918	639	527	138	451	149	75	12	19	21	30	32	33	32	32	35	32	33	41	243	744	898	986	978	978	980	748	748	16,600	17,800	626	626	700	32,000	1,108	1,108	1,200	1,300	1,400	1,500	1,700	1,800	1,900	9,300	2,300	2,400	2,500	2,700	2,700	14,300	3,300	3,500	3,600	3,700	3,800	3,900	3,900	1,600	4,500	4,700	4,800	4,900	4,600	5,000	4,500	4,800	4,000	4,000	4,000	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Income	0	8,083	7,104	7,514	7,312	6,906	6,907	6,537	6,208	6,180	6,155	6,129	6,024	6,705	6,681	6,675	6,453	6,247	5,986	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	16,512	16,033	13,524	14,082	27,312	13,302	30,680	18,749	18,032	14,011	12,890	17,927	33,831	11,884	10,973	12,700	13,708	11,890	13,198	10,927	13,190	10,944	13,540	10,032	13,036	9,340	15,106	9,704	8,328	8,804	13,576	7,703	19,893	7,035	11,619	-1,137	-3,092	10,235	6,637	9,638	5,045	41,877	12,739	10,350	5,801	-3,465	3,626	6,485	-19,482	5,350	15,202	11,386	12,485	13,351	13,959	11,905	11,331	12,185	13,605	9,928	9,315	10,489	10,636	11,371	587	12,846	10,024	10,437	9,806	11,276	11,112	10,531	11,032	12,766	10,214	11,436	10,859	9,969	9,367	9,157	9,432	9,467	9,431	8,557	8,626	8,973	9,306	9,258	6,666	52,272	5,461	4,332	2,259	3,125	3,125	3,257	3,514	3,514	4,500	3,700	3,956	3,956	800	1,900	-256	-256	3,000	2,000	3,200	-13,800	2,600	7,200	-5,200	4,400	4,000	2,500	1,700	6,300	3,000	-4,200	1,200	6,900	900	600	1,800	6,800	-3,900	-3,800	-2,800	3,300	-1,200	-4,900	-9,500	9,400	-17,200	-1,900	200	6,200	7,200	1,900	7,700	9,700	6,600	4,900	7,200	7,900	4,800	1,200	1,100	2,400	3,600	1,700	9,400	4,500	3,700
Net Income Applicable To Common Shares	0	15,487	12,977	14,082	27,312	13,302	30,680	18,749	18,032	14,011	12,890	17,927	33,831	11,884	10,973	12,700	13,448	11,644	13,198	10,927	13,190	10,944	13,540	10,032	13,036	9,340	15,106	9,704	8,328	8,804	13,576	7,703	19,893	7,035	11,619	-1,137	-3,092	10,235	6,637	9,638	5,045	41,877	12,739	10,350	5,801	-3,465	3,626	6,485	8,989	5,350	15,202	11,072	12,403	13,491	12,503	11,574	10,839	10,668	10,550	9,596	8,812	9,879	9,275	10,801	18,188	9,915	8,407	10,286	9,676	11,093	11,047	10,504	11,032	12,766	10,214	11,436	10,859	9,969	9,367	9,157	9,432	9,454	8,178	7,835	7,092	7,701	8,034	7,986	5,394	38,964	4,189	3,060	988	4,291	1,686	1,982	2,175	2,243	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	16,512	16,033	13,524	14,082	27,312	13,302	30,680	18,749	18,032	14,011	12,890	17,927	33,831	11,884	10,973	12,700	13,708	11,890	13,198	10,927	13,408	11,017	13,823	10,162	11,858	9,458	14,553	9,179	11,420	9,236	13,583	7,842	20,151	8,523	11,758	-62	-2,982	8,996	6,787	7,728	-1,079	15,295	7,809	5,642	5,506	1,522	802	5,978	0	4,977	14,984	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-8,826	-8,083	-7,104	-7,514	-7,312	-6,906	-6,907	-6,537	-6,208	-6,180	-6,155	-6,129	-6,024	-6,705	-6,681	-6,675	-6,453	-6,247	-5,986	-5,946	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Operating Income Net Other	0	0	0	245	41	33	248	91	649	154	208	64	18,964	376	61	495	0	0	1,504	205	-1,415	-107	3,240	1,012	4,229	1,044	4,383	-97	1,648	655	5,520	620	11,631	1,817	7,339	-214	-235	1,437	37	131	49	19	-1	35	19	211	-1	333	0	122	-49	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	256	-14,435	1,430	-15,519	-5,256	-3,293	-117	574	-5,930	-2,030	1,261	1,150	383	0	0	1,016	1,810	5,778	357	-3,800	3,800	6,787	9,846	-6,927	1,876	18,117	-9,639	2,294	0	18,891	263	366	0	20,958	0	0	0	0	0	0	0	0	0	0	573	0	1,732	2,839	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	25,147	24,027	20,622	21,351	27,165	20,175	37,339	25,195	23,591	20,037	18,837	23,992	20,891	18,213	17,593	18,880	19,915	12,500	17,680	16,668	17,108	17,184	15,897	14,200	14,184	12,733	14,450	13,356	13,806	12,737	12,218	11,437	13,032	11,185	7,772	2,535	-432	9,847	9,184	10,177	4,414	18,350	10,808	8,501	7,163	4,207	3,495	7,128	-18,755	6,269	15,638	12,208	13,453	14,612	13,868	12,954	11,959	11,685	11,635	10,753	10,834	11,504	10,870	12,677	983	10,999	10,820	11,286	10,235	10,746	-441	11,088	10,351	11,589	10,610	11,449	9,449	9,981	9,386	9,178	9,462	9,499	9,464	9,140	8,658	9,008	9,338	9,291	-10,152	14,713	14,866	14,582	4,732	11,993	11,993	11,821	-19,967	-19,967	24,400	24,200	-26,769	-26,769	26,800	35,200	-95,313	-95,313	32,900	34,900	43,200	-76,400	12,500	23,200	18,500	16,600	20,300	17,800	16,300	68,700	3,100	8,100	-1,900	20,500	16,200	15,600	16,300	-8,100	8,800	-7,400	11,700	-16,900	14,700	9,500	1,800	30,100	-12,700	12,000	14,400	27,000	15,900	295,800	272,800	-680,400	228,600	249,400	264,500	-926,500	334,700	321,800	313,100	-620,900	205,100	187,100	260,000	-891,300	318,400
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	24,361	26,056	21,930	21,734	15,996	21,337	4,598	19,241	21,257	20,933	19,344	19,731	18,200	18,447	19,091	16,321	15,051	23,000	16,334	16,559	17,342	16,781	17,514	15,489	18,088	14,564	13,673	12,008	14,235	14,622	14,321	15,001	15,824	17,102	16,464	15,438	14,538	14,112	15,394	14,023	19,852	10,370	13,940	14,834	14,859	16,905	21,469	24,407	33,207	21,211	9,975	11,823	8,715	7,369	7,874	9,516	12,242	6,483	6,450	6,621	9,497	8,850	9,379	7,653	18,656	9,256	9,907	6,707	7,836	7,341	18,621	6,979	7,990	6,179	7,262	5,947	6,751	6,767	7,353	7,466	7,581	7,652	7,617	7,891	8,573	8,375	8,256	8,146	27,888	2,881	2,901	2,796	-	2,913	2,913	3,064	34,826	34,826	7,200	7,800	41,710	41,710	11,400	14,700	115,852	115,852	12,000	13,300	16,500	277,500	220,400	216,500	213,000	194,600	213,400	188,200	199,800	200,500	195,500	191,900	174,400	181,400	185,900	199,500	210,800	208,500	217,000	254,300	246,300	282,200	291,300	294,600	286,300	351,800	342,500	318,800	246,800	307,200	274,800	-	-	978,800	-	-	-	1,292,700	-	-	-	900,700	-	-	-	1,298,600	-
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Reconciled Depreciation	14,323	11,288	10,864	10,428	10,388	9,962	9,924	10,908	-9,538	8,895	8,648	8,437	8,068	7,567	7,253	6,989	7,400	8,756	5,981	5,927	5,883	5,803	5,548	5,594	5,102	4,678	4,395	4,392	3,952	5,411	4,616	4,622	4,723	2,934	4,018	3,803	2,487	3,372	2,339	2,323	2,589	2,446	2,409	2,643	2,449	3,492	3,487	3,987	2,982	2,824	2,205	2,325	2,528	2,406	2,409	2,395	2,978	2,696	2,760	2,593	3,047	2,677	2,749	2,612	2,608	2,614	2,707	1,865	2,080	1,891	1,925	1,987	2,155	2,086	2,065	1,949	2,062	1,764	1,828	1,836	2,017	2,083	2,172	2,139	2,201	2,174	2,327	2,314	2,284	2,264	2,364	2,369	-	2,436	2,436	2,503	2,503	2,625	2,600	2,700	2,500	2,618	2,100	2,400	2,764	2,764	2,500	2,400	2,400	-6,200	-5,900	-5,700	-5,700	-6,400	-5,700	-5,600	-5,500	-5,700	-5,500	-5,300	-5,300	-5,400	-5,500	-5,400	-5,500	-5,600	-5,300	-5,500	-5,700	-5,200	-5,900	-6,000	-5,900	-4,800	-5,200	-5,100	-5,100	-4,000	4,200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
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	670	0	0	0	5,827	0	0	0	0	0	0	0	2,042	2,042	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	5,793	5,745	5,912	6,285	5,208	5,024	5,260	5,128	4,846	4,741	5,055	5,509	4,527	4,154	4,545	4,068	3,767	3,641	3,798	3,977	3,663	3,556	3,855	3,587	3,317	3,395	3,673	3,493	3,047	3,257	3,806	4,044	4,062	4,244	4,835	3,789	3,793	3,865	4,465	3,654	3,396	4,613	2,357	3,467	3,287	5,231	9,983	13,706	9,092	4,419	4,062	6,012	3,761	2,799	3,155	3,890	4,869	1,748	1,516	1,838	1,596	1,483	2,111	1,641	1,911	1,525	1,780	1,453	1,484	1,383	1,333	1,407	1,158	1,167	1,289	1,311	882	1,492	1,255	1,377	1,046	1,128	607	1,293	9,105	965	1,211	1,078	1,048	1,660	1,219	1,017	1,002	921	921	1,076	1,242	1,242	1,500	1,600	1,429	1,429	1,800	1,900	5,511	5,511	2,500	3,900	3,300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Tax Provision	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	18,793	17,346	17,119	17,034	10,112	15,618	-726	14,615	-16,585	14,393	13,780	14,459	12,646	11,807	12,700	11,386	8,463	15,749	10,691	11,064	10,650	11,189	11,085	10,554	11,114	9,257	8,422	7,477	7,676	9,420	8,647	9,711	10,178	10,783	10,962	9,294	8,315	8,446	9,402	8,144	12,306	3,985	7,249	6,875	6,109	8,560	13,470	17,693	26,599	18,284	6,266	8,337	6,289	5,205	5,560	6,284	7,830	4,413	4,272	4,431	7,132	6,594	7,026	7,653	18,656	9,256	9,907	6,707	7,836	7,341	18,621	6,979	7,990	6,179	7,262	5,947	6,751	6,767	7,353	7,466	7,581	7,652	7,617	7,891	-3,402	8,375	8,256	8,146	27,888	2,881	2,901	2,796	-	2,913	2,913	3,064	34,826	34,826	-7,200	-7,800	41,710	41,710	-11,400	-14,700	91,480	91,480	-12,000	-13,300	-16,500	12,500	11,800	12,500	12,000	12,500	12,200	12,400	11,600	12,500	12,800	11,800	11,800	13,400	13,000	12,900	11,300	13,000	13,200	14,200	13,400	14,200	15,200	16,500	17,600	16,500	16,700	15,700	15,900	15,000	13,800	-	-	-978,800	-	-	-	-1,292,700	-	-	-	-900,700	-	-	-	-1,298,600	-
Total Other Income Expense Net	2,057	-314	-2,140	-7,269	147	-6,873	-6,659	-6,446	9,491	1,028	-289	6,507	20,979	-867	-259	333	-678	4,709	1,230	-617	1,616	-836	2,409	-1,415	2,499	-1,123	3,469	-2,381	-29	-497	3,451	-1,369	10,697	117	5,333	-6,942	-11,530	565	-385	1	-2,085	-519	-355	-437	-2,187	-1,789	-2,512	-27	-17,195	-465	-821	-583	80	35	53	121	100	-1,871	-2,053	-2,405	-240	224	182	247	114	1,419	276	115	491	809	477	82	1,208	179	55	136	0	0	0	0	0	0	0	0	-32	-35	-32	-33	16,818	-6,120	-5,581	-7,043	-	-6,596	-6,596	-6,247	26,272	26,272	-16,600	-17,800	28,907	28,907	-25,300	-32,000	95,123	0	-27,600	-31,800	-37,700	34,200	2,700	-11,400	-6,800	-8,500	-13,800	-13,700	-13,500	-22,200	7,600	-13,500	8,800	-10,300	-14,600	-14,600	-14,700	18,300	-14,600	8,500	-15,900	21,800	-16,600	-17,000	-16,300	-14,500	-14,800	-15,100	-14,100	-1,700	-100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Revenue	47,642	50,486	44,698	43,020	43,121	41,966	41,179	39,321	39,354	40,096	38,678	37,280	37,076	37,903	37,004	35,363	35,890	36,428	34,288	34,049	35,054	34,694	34,242	32,116	34,002	29,464	29,037	27,648	29,719	28,511	28,608	28,427	29,790	29,987	26,242	24,701	25,401	24,831	25,000	24,330	26,400	29,258	25,102	23,807	24,268	23,112	27,475	31,895	31,584	28,067	27,126	25,025	22,168	21,981	21,742	22,470	24,267	20,210	20,254	19,911	20,331	20,354	20,249	20,330	19,639	20,255	20,727	17,993	18,071	18,087	18,180	18,067	18,341	17,768	17,872	17,396	16,200	16,748	16,739	16,644	17,043	17,151	17,081	17,031	17,231	17,383	17,594	17,437	17,736	17,594	17,767	17,378	14,019	14,906	14,906	14,885	14,859	14,859	17,200	16,400	14,941	14,941	15,400	20,500	20,539	20,539	20,900	21,600	26,700	222,900	223,800	228,300	213,300	198,400	222,300	194,800	205,100	235,600	195,300	189,400	170,700	191,100	191,100	204,300	216,100	189,200	215,100	244,400	246,600	254,900	294,200	292,000	276,300	372,300	319,400	320,600	251,000	324,500	290,600	295,800	272,800	298,400	228,600	249,400	264,500	366,200	334,700	321,800	313,100	279,800	205,100	187,100	260,000	407,300	318,400

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

Gross Profit (+$)
totalRevenue	185,846
Cost of Revenue	-23,789
Gross Profit	162,057	162,057

Operating Income (+$)
Gross Profit	162,057
Operating Expense	-70,292
Operating Income	91,147	91,765

Operating Expense (+$)
Research Development	0
Selling General Administrative	23,735
Selling And Marketing Expenses	0
Operating Expense	70,292	23,735

Net Interest Income (+$)
Interest Income	0
Interest Expense	-31,527
Other Finance Cost	-1,514
Net Interest Income	-30,013

Pretax Income (+$)
Operating Income	91,147
Net Interest Income	-30,013
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	60,151	91,234 EBIT - interestExpense = 60,812 92,252 91,678
Interest Expense	31,527
Earnings Before Interest and Taxes (EBIT)	92,339	91,678
Earnings Before Interest and Taxes (EBITDA)	143,680

After tax Income (+$)
Income Before Tax	60,151
Tax Provision	-0
Net Income From Continuing Ops	70,951	60,151
Net Income	60,151
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	94,081
Total Other Income/Expenses Net	-87	30,013

Technical Analysis of Getty Realty Corporation
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 Getty Realty Corporation. The general trend of Getty Realty Corporation is BEARISH with 14.3% 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 Getty Realty Corporation'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 (-14.3%)		Bearish trend (14.3%)
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 Getty Realty Corporation.

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: 27.53 < 27.54 < 27.55.

The bearish price targets are: 26.02 > 25.85 > 25.47.

Tweet this

Getty Realty Corporation 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 Getty Realty Corporation. The current mas is .

The long score for the Moving Averages is 6/14.
The longshort score for the Moving Averages is -2/(-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 higher 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 lower than the MA 200. -1
MA 50 trending up: The MA 50 is trending up. +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 lower than the MA 200. -1
MA 100 trending down: The MA 100 is trending down. -1
Close > MA 100: The price is above the MA 100. +1
MA 100 < MA 200: The MA 100 is lower than the MA 200. -1
MA 200 trending down: The MA 200 is trending down. -1
Close < MA 200: The price is below the MA 200. -1

Directionalities and relatives.

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

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

Shows the moving average of the selected period.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

There are various kinds of moving averages:

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

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

Simple moving average

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

Source: Tradingview.com

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

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

Exponential moving average

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

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

Where:

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

Smoothed moving average

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

Linear weighted moving average

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

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

Where:

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

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

Source: Tradingview.com

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

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

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

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

Getty Realty Corporation 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 Getty Realty Corporation. The current macd is 0.11036346.

The long score for the Moving Average Convergence/Divergence (MACD) is 4/4.
The longshort score for the Moving Average Convergence/Divergence (MACD) is 4/(-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 Getty Realty Corporation price going up in the near term. +2
MACD > 0: The MACD is above the zero line (centerline), it indicates a bullish signal for Getty Realty Corporation. This means that the short-term moving average is higher than the long-term moving average, signaling positive momentum and suggesting a higher likelihood of the Getty Realty Corporation price continuing to rise in the near future. It indicates that buyers are gaining control, and there is optimism in the market, leading to potential price increases. +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

Getty Realty Corporation 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 Getty Realty Corporation. The current adx is 12.00.

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 Getty Realty Corporation 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

Getty Realty Corporation 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 Getty Realty Corporation. The current sar is 26.10.

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

Getty Realty Corporation 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 Getty Realty Corporation. The current rsi is 58.23. The current phase is Correction in bear market.

The long score for the Relative Strength Index (RSI) is 3/13.
The longshort score for the Relative Strength Index (RSI) is 2/(-13 +13).

Correction in bear market: Extended price decline in a downtrend, significant pullback. Consider reducing exposure, wait for signs of trend reversal.
Trending down: The RSI is trending down. -1

Measures the speed and change of price movements.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

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

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

Original usage

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

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

How you can use RSI (Divergence)

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

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

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

Source: Tradingview.com

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

Use tradingview to add indicators

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

Tradingview

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

View tool on Tradingview.com

RSI divergence

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

There are four types of divergences:

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

Regular bullish divergence

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

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

Source: Tradingview.com

Regular bearish divergence

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

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

Source: Tradingview.com

Hidden bullish divergence

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

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

Source: Tradingview.com

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

Hidden bearish divergence

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

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

Source: Tradingview.com

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

Getty Realty Corporation 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 Getty Realty Corporation. The current phase is Overbought in bear market.

The long score for the Stochastic Oscillator is 5/6.
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 > 80: The STOCH %K is above 80 and overbought. +2
STOCH %K line > STOCH %D line: The STOCH %K line is above the STOCH %D line, which indicates a bullish signal in the market. This means that the positive momentum is currently stronger than the average momentum, suggesting that buyers are more active than sellers, and there's a higher probability of the Getty Realty Corporation price going up in the near term. +2
Trending down: The STOCH %K is trending down. -1

Getty Realty Corporation 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 Getty Realty Corporation. The current cci is 116.15.

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

CCI > 100: The CCI is above 100, it indicates that the price is significantly above its average, suggesting a potential overbought condition. +1

Getty Realty Corporation 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 Getty Realty Corporation. The current cmo is 25.13.

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

Getty Realty Corporation 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 Getty Realty Corporation. The current willr is -10.52631579.

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

WILLR > -20: The Williams %R is above -20. This indicates that the price is in overbought territory, suggesting a potential price correction or trend reversal to the downside. +1

Getty Realty Corporation 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 Getty Realty Corporation.

Getty Realty Corporation 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 Getty Realty Corporation. The current atr is 0.45819259.

Getty Realty Corporation 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 Getty Realty Corporation. The current obv is 2,111,159.

Getty Realty Corporation 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 Getty Realty Corporation. The current mfi is 56.44.

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

Getty Realty Corporation Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Getty Realty Corporation.

6.2. Trading Signals

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

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

6.3. Candlestick Patterns

Getty Realty Corporation Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

Let's check the technical score of Getty Realty Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	58.227
Ma 20	Greater than	Ma 50	26.850
Ma 50	Greater than	Ma 100	26.617
Ma 100	Greater than	Ma 200	27.334
Open	Greater than	Close	27.220
Total			2/5 (40.0%)

Create your own Symbol Scanner

Get notifications about Getty Realty Corporation

I send you an email if I find something interesting about Getty Realty Corporation.

Getty Realty Corporation Buy, Hold or Sell?

Let's analyse Getty Realty Corporation together

Get notifications about Getty Realty Corporation

Quick analysis of Getty Realty Corporation (30 sec.)

What can you expect buying and holding a share of Getty Realty Corporation? (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 Getty Realty Corporation (5 min.)

$27.38

$17.71

$10.15 - $21.31

$27.85 - $39.01

2. Growth of Getty Realty Corporation (5 min.)

Is Getty Realty Corporation growing?

How much money is Getty Realty Corporation making?

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

3. Financial Health of Getty Realty Corporation (5 min.)

What can you expect buying and holding a share of Getty Realty Corporation? (5 min.)

What can you expect buying and holding a share of Getty Realty Corporation?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Getty Realty Corporation

About Getty Realty Corporation

Financial Health

Valuation

1.1. Profitability of Getty Realty Corporation.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

1.1.2. Return on Assets

Trends

1.1.3. Return on Equity

Trends

1.2. Operating Efficiency of Getty Realty Corporation.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

1.2.2. Operating Ratio

Trends

1.3. Liquidity of Getty Realty Corporation.

1.3. Liquidity

1.3.1. Current Ratio

Trends

1.3.2. Quick Ratio

Trends

1.4. Solvency of Getty Realty Corporation.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

1.4.2. Debt to Equity Ratio

Trends

2. Market Valuation of Getty Realty Corporation

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

2.2. Price To Free Cash Flow Ratio

Trends

2. Book Value per Share

2.3. Price to Book Ratio

Trends

Getty Realty Corporation
Buy, Hold or Sell?