Huntsman Corporation
Buy, Hold or Sell?

Let's analyse Huntsman together

Penke I guess you are interested in Huntsman 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 Huntsman 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 Huntsman Corporation

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

Quick analysis of Huntsman (30 sec.)

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

How much money do you get?

$0.95

When do you have the money?

1 year

How often do you get paid?

100.0%

What is your share worth?

Current worth

$20.10

Expected worth in 1 year

$19.89

How sure are you?

70.0%

+ What do you gain per year?

Total Gains per Share

$0.73

Return On Investment

3.1%

For what price can you sell your share?

Current Price per Share

$23.72

Expected price per share

$22.90 - $26.34

How sure are you?

50%

1. Valuation of Huntsman (5 min.)

Live pricePrice per Share (EOD)

$23.72

Book Value per Share

$20.10

Intrinsic Value Per Share

$5.52 - $21.80

Total Value Per Share

$25.62 - $41.90

My calculation of the intrinsic value of Huntsman 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: ($0.49) 3Y: ($0.50) TTM: ($-0.01)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($-0.02) 3Y: ($0.01) TTM: ($-0.01)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$1.74	$2.03	$1.70 - $2.11
2	$3.14	$4.10	$1.44 - $2.22
3	$4.23	$6.22	$1.17 - $2.32
4	$5.05	$8.37	$0.90 - $2.43
5	$5.61	$10.55	$0.64 - $2.54
6	$5.95	$12.75	$0.37 - $2.65
7	$6.09	$14.99	$0.11 - $2.76
8	$6.06	$17.24	$-0.16 - $2.86
9	$5.86	$19.51	$-0.43 - $2.97
10	$5.52	$21.80	$-0.69 - $3.08

2. Growth of Huntsman (5 min.)

Is Huntsman growing?

	Current year	Previous year	Grow	Grow %
How rich?	$3.4b	$4.1b	-$436.7m	-11.7%

How much money is Huntsman making?

	Current year	Previous year	Grow	Grow %
Making money	$15.2m	$123.7m	-$108.5m	-711.5%
Net Profit Margin	0.9%	5.1%	-	-

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

Quarterly Yearly

3. Financial Health of Huntsman (5 min.)

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

Industry Rankings (Chemicals)

Richest
#28 / 318

Most Revenue
#42 / 318

Most Profit
#136 / 318

Most Efficient
#217 / 318

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

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

What can you expect buying and holding a share of Huntsman?

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

Speculation

The Price per Share of Huntsman is $23.72. 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 Huntsman.
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 Huntsman, 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 $20.10. Based on the TTM, the Book Value Change Per Share is $-0.05 per quarter. Based on the YOY, the Book Value Change Per Share is $-0.12 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 $0.24 per quarter.

Based on historical numbers we can estimate the returns while holding a share of Huntsman.

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	-0.41	-1.7%	0.23	1.0%	0.54	2.3%	0.77	3.2%	0.56	2.4%
Usd Book Value Change Per Share	-0.54	-2.3%	-0.05	-0.2%	-0.12	-0.5%	0.43	1.8%	0.28	1.2%
Usd Dividend Per Share	0.23	1.0%	0.24	1.0%	0.21	0.9%	0.19	0.8%	0.16	0.7%
Usd Total Gains Per Share	-0.31	-1.3%	0.18	0.8%	0.09	0.4%	0.62	2.6%	0.44	1.9%
Usd Price Per Share	25.13	-	25.98	-	29.47	-	25.59	-	23.91	-
Price to Earnings Ratio	-15.31	-	18.17	-	3.36	-	10.29	-	17.01	-
Price-to-Total Gains Ratio	-81.53	-	-128.70	-	69.78	-	15.06	-	10.07	-
Price to Book Ratio	1.25	-	1.24	-	1.43	-	1.49	-	1.95	-
Price-to-Total Gains Ratio	-81.53	-	-128.70	-	69.78	-	15.06	-	10.07	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	23.72
Number of shares	42

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.24	0.19
Usd Book Value Change Per Share	-0.05	0.43
Usd Total Gains Per Share	0.18	0.62
Gains per Quarter (42 shares)	7.69	25.86
Gains per Year (42 shares)	30.78	103.43

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	40	-9	21	32	71	93
2	79	-18	52	64	143	196
3	119	-27	83	96	214	299
4	159	-36	114	128	286	402
5	199	-45	145	160	357	505
6	238	-54	176	192	429	608
7	278	-63	207	224	500	711
8	318	-72	238	256	572	814
9	357	-80	269	288	643	917
10	397	-89	300	320	714	1020

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	3.0	1.0	0.0	75.0%	10.0	2.0	0.0	83.3%	17.0	3.0	0.0	85.0%	34.0	6.0	0.0	85.0%	61.0	19.0	2.0	74.4%
Book Value Change Per Share	1.0	3.0	0.0	25.0%	7.0	5.0	0.0	58.3%	12.0	8.0	0.0	60.0%	25.0	15.0	0.0	62.5%	44.0	38.0	0.0	53.7%
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%	76.0	0.0	6.0	92.7%
Total Gains per Share	1.0	3.0	0.0	25.0%	8.0	4.0	0.0	66.7%	15.0	5.0	0.0	75.0%	28.0	12.0	0.0	70.0%	52.0	30.0	0.0	63.4%

Fundamentals of Huntsman

About Huntsman Corporation

https://www.huntsman.com
Chemicals
6000
10003 Woodloch Forest Drive, The Woodlands, TX, United States, 77380
Google Maps Bing Maps

Huntsman Corporation manufactures and sells diversified organic chemical products worldwide. The company operates in three segments: Polyurethanes, Performance Products, and Advanced Materials. The Polyurethanes segment offers polyurethane chemicals, including methyl diphenyl diisocyanate, polyether and polyester polyols, and thermoplastic polyurethane; and aniline, benzene, nitrobenzene and other co-products. The Performance Products segment manufactures amines, such as polyetheramines, ethyleneamines, DGA Agent, JEFFCAT catalysts, and E-GRADE specialty amines and carbonates; and maleic anhydrides. The Advanced Materials segment offers epoxy, phenoxy, acrylic, polyurethane, and acrylonitrile-butadiene-based polymer formulations; and thermoset resins, curing and toughening agents, and carbon nanomaterials. The company provides pre-and post-sales technical service support to customers. Its products are used in a range of applications, including adhesives, aerospace, automotive, construction products, durable and non-durable consumer products, electronics, insulation, packaging, coatings and construction, power generation, and refining, as well as serves the elastomers, insulation, footwear, furniture, industrial, oil and gas, liquid natural gas transport, printed circuit boards, consumer, appliances, electrical power transmission and distribution, recreational sports equipment, and medical appliances markets. The company sells its products through a network of distributors and agents. Huntsman Corporation was founded in 1970 and is headquartered in The Woodlands, Texas.

Fundamental data was last updated by Penke on 2024-04-04 16:01:05.

Financial Health

Profitability Details

	Compared to previous year	Compared to industry
The company is not making a profit/loss.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.

Operating Efficiency Details

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

Liquidity Details

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

Solvency Details

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

Valuation

Valuation Details

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

1.1. Profitability of Huntsman Corporation.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit Huntsman earns for each $1 of revenue.

Above 10% is considered healthy but always compare Huntsman to the Chemicals industry mean.
A Net Profit Margin of -5.1% means that $-0.05 for each $1 in revenue is generated as profit.

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

The MRQ is -5.1%. The company is making a loss. -1
The TTM is 0.9%. The company is not making a profit/loss.

Trends

Current period		Compared to		+/-
MRQ	-5.1%	TTM	0.9%	-5.9%
TTM	0.9%	YOY	5.1%	-4.3%
TTM	0.9%	5Y	8.3%	-7.4%
5Y	8.3%	10Y	5.9%	+2.4%

Compared to industry (Chemicals)

Period	Company	Industry (mean)	+/-
MRQ	-5.1%	3.8%	-8.9%
TTM	0.9%	4.3%	-3.4%
YOY	5.1%	7.0%	-1.9%
5Y	8.3%	5.4%	+2.9%
10Y	5.9%	5.6%	+0.3%

Measures how much net profit Huntsman earns for each $1 of revenue.

Revenue is the amount of profit Huntsman 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 Huntsman 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 Huntsman to the Chemicals industry mean.
Can be used to compare companies within the Chemicals industry.

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

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of Huntsman. If profit margins remain low (compared to the Chemicals 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 Huntsman is -0.05. This means that Huntsman earned $-0.05 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 Chemicals industry is 3.8%.
What is the trend?
The trend is important because it shows you how Huntsman is performing over time. The most recent quarter might be important if Huntsman 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 Huntsman 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 Huntsman with other companies in the same industry (Chemicals).
Net profit margin should rise over the years.
Can be influenced when Huntsman sells assets (profit will increase while costs remain the same).
It won’t show what part of Huntsman 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 Huntsman

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 Huntsman = -71,000
Total revenue MRQ Huntsman = 1,403,000
$-71,000 / $1,403,000 = -0.05 or -5.1%

Higher is better

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

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

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

1.1.2. Return on Assets

Shows how efficient Huntsman is using its assets to generate profit.

Above 5% is considered healthy but always compare Huntsman to the Chemicals industry mean.
-1.0% Return on Assets means that Huntsman generated $-0.01 profit for each $1 in assets.

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

The MRQ is -1.0%. Using its assets, the company is very inefficient in making profit. -2
The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	-1.0%	TTM	0.2%	-1.2%
TTM	0.2%	YOY	1.4%	-1.2%
TTM	0.2%	5Y	1.8%	-1.6%
5Y	1.8%	10Y	1.3%	+0.5%

Compared to industry (Chemicals)

Period	Company	Industry (mean)	+/-
MRQ	-1.0%	1.4%	-2.4%
TTM	0.2%	1.6%	-1.4%
YOY	1.4%	2.7%	-1.3%
5Y	1.8%	2.1%	-0.3%
10Y	1.3%	2.1%	-0.8%

Shows how efficient Huntsman 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 Huntsman to the Chemicals 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 Huntsman is using its resources to generate profit. If the return on assets (-1.0%) from Huntsman are higher than the Chemicals mean (1.4%) that means Huntsman 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 Huntsman is -1.0%. 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 Chemicals industry is 1.4%.
What is the trend?
The trend is important because it shows you how Huntsman is performing over time. The most recent quarter might be important if Huntsman 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 Huntsman 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 Huntsman

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

Income statement
Balance sheet

Net income MRQ (income statement) from Huntsman = -71,000
Total assets MRQ (balance sheet) from Huntsman = 7,248,000
-71,000 / 7,248,000 = -0.01 or -1.0%

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

Above 15%-20% is considered healthy but always compare Huntsman to the Chemicals industry mean.
-2.2% Return on Equity means Huntsman generated $-0.02 for each $1 the owners (shareholders) invested.

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

The MRQ is -2.2%. Using its investors money, the company is very inefficient in making profit. -2
The TTM is 0.4%. Using its investors money, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	-2.2%	TTM	0.4%	-2.6%
TTM	0.4%	YOY	2.9%	-2.6%
TTM	0.4%	5Y	4.6%	-4.2%
5Y	4.6%	10Y	4.2%	+0.3%

Compared to industry (Chemicals)

Period	Company	Industry (mean)	+/-
MRQ	-2.2%	2.7%	-4.9%
TTM	0.4%	2.9%	-2.5%
YOY	2.9%	5.2%	-2.3%
5Y	4.6%	3.7%	+0.9%
10Y	4.2%	3.8%	+0.4%

Shows how efficient Huntsman 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 Huntsman to the Chemicals 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 Chemicals 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 Huntsman is -2.2%. This means Huntsman 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 Chemicals industry is 2.7%.
What is the trend?
The trend is important because it shows you how Huntsman is performing over time. The most recent quarter might be important if Huntsman 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 Huntsman up to 10 years back (depending if Huntsman 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 Huntsman

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Huntsman = -71,000
Shareholders equity (balance sheet) MRQ Huntsman = 3,251,000
-71,000 / 3,251,000 = -0.02 or -2.2%

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 Huntsman Corporation.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Huntsman is operating .

Measures how much profit Huntsman 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 Huntsman to the Chemicals industry mean.
An Operating Margin of -1.9% means the company generated $-0.02 for each $1 in revenue (before taxes).

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

The MRQ is -1.9%. The company is operating very inefficient. -2
The TTM is 2.8%. The company is operating less efficient.

Trends

Current period		Compared to		+/-
MRQ	-1.9%	TTM	2.8%	-4.7%
TTM	2.8%	YOY	8.7%	-5.9%
TTM	2.8%	5Y	7.1%	-4.2%
5Y	7.1%	10Y	7.9%	-0.8%

Compared to industry (Chemicals)

Period	Company	Industry (mean)	+/-
MRQ	-1.9%	7.6%	-9.5%
TTM	2.8%	4.5%	-1.7%
YOY	8.7%	9.2%	-0.5%
5Y	7.1%	7.6%	-0.5%
10Y	7.9%	6.8%	+1.1%

Measures how efficient Huntsman 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 Huntsman to the Chemicals 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 Huntsman 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 Huntsman is -1.9%. This means that Huntsman earned $-0.02 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the Chemicals industry is 7.6%.
What is the trend?
The trend is important because it shows you how Huntsman is performing over time. The most recent quarter might be important if Huntsman 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 Huntsman 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 Huntsman

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Huntsman = -54,000
Total revenue MRQ Huntsman = 1,403,000
$-54,000 / $1,403,000 = -0.02 or -1.9%

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 Huntsman is keeping operating costs low.

Below 1 is considered healthy (always compare to Chemicals industry mean).
An Operation Ratio of 1.03 means that the operating costs are $1.03 for each $1 in net sales.

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

The MRQ is 1.031. The company is inefficient in keeping operating costs low. -1
The TTM is 0.985. The company is less efficient in keeping operating costs low.

Trends

Current period		Compared to		+/-
MRQ	1.031	TTM	0.985	+0.046
TTM	0.985	YOY	0.913	+0.072
TTM	0.985	5Y	0.933	+0.052
5Y	0.933	10Y	0.923	+0.009

Compared to industry (Chemicals)

Period	Company	Industry (mean)	+/-
MRQ	1.031	1.697	-0.666
TTM	0.985	1.683	-0.698
YOY	0.913	1.590	-0.677
5Y	0.933	1.624	-0.691
10Y	0.923	1.415	-0.492

Measures how efficient Huntsman 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 Huntsman to the Chemicals 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 Huntsman is 103.1%. This means that Huntsman earned $1.03 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 Chemicals industry is 1.70.
What is the trend?
The trend is important because it shows you how Huntsman is performing over time. The most recent quarter might be important if Huntsman 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 Huntsman 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 Huntsman

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
(1,251,000 +195,000) \ 1,403,000 = 1.03

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 Huntsman Corporation.

1.3. Liquidity

1.3.1. Current Ratio

Measures if Huntsman is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to Chemicals industry mean).
A Current Ratio of 1.97 means the company has $1.97 in assets for each $1 in short-term debts.

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

The MRQ is 1.974. The company is able to pay all its short-term debts. +1
The TTM is 2.021. The company is able to pay all its short-term debts. +1

Trends

Current period		Compared to		+/-
MRQ	1.974	TTM	2.021	-0.046
TTM	2.021	YOY	1.964	+0.057
TTM	2.021	5Y	1.871	+0.149
5Y	1.871	10Y	1.947	-0.076

Compared to industry (Chemicals)

Period	Company	Industry (mean)	+/-
MRQ	1.974	1.602	+0.372
TTM	2.021	1.637	+0.384
YOY	1.964	1.640	+0.324
5Y	1.871	1.763	+0.108
10Y	1.947	1.541	+0.406

Measures if Huntsman 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 Chemicals 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 Huntsman 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 Huntsman is 1.97. This means Huntsman has $1.97 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the Chemicals industry is 1.60.
What is the trend?
The trend is important because it shows you how Huntsman is performing over time. The most recent quarter might be important if Huntsman 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 Huntsman 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 Huntsman

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
2,314,000 \ 1,172,000) = 1.97

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

Above 1 is considered healthy but always compare Huntsman to the Chemicals industry mean.
A Quick Ratio of 1.10 means the company can pay off $1.10 for each $1 in debt (using most liquid assets).

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

The MRQ is 1.103. The company is just able to pay all its short-term debts with the most liquid assets.
The TTM is 1.115. The company is just able to pay all its short-term debts with the most liquid assets.

Trends

Current period		Compared to		+/-
MRQ	1.103	TTM	1.115	-0.012
TTM	1.115	YOY	1.038	+0.077
TTM	1.115	5Y	1.123	-0.007
5Y	1.123	10Y	1.024	+0.099

Compared to industry (Chemicals)

Period	Company	Industry (mean)	+/-
MRQ	1.103	0.536	+0.567
TTM	1.115	0.581	+0.534
YOY	1.038	0.722	+0.316
5Y	1.123	0.730	+0.393
10Y	1.024	0.746	+0.278

1.4. Solvency of Huntsman Corporation.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of Huntsman assets are financed with debt.

Below 1 (100%) is considered healthy but always compare Huntsman to Chemicals industry mean.
A Debt to Asset Ratio of 0.52 means that Huntsman assets are financed with 52.0% credit (debt) and the remaining percentage (100% - 52.0%) is financed by its owners/shareholders.

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

The MRQ is 0.520. The company is able to pay all its debts by selling its assets. +1
The TTM is 0.500. The company is able to pay all its debts by selling its assets. +1

Trends

Current period		Compared to		+/-
MRQ	0.520	TTM	0.500	+0.020
TTM	0.500	YOY	0.515	-0.015
TTM	0.500	5Y	0.562	-0.061
5Y	0.562	10Y	0.664	-0.102

Compared to industry (Chemicals)

Period	Company	Industry (mean)	+/-
MRQ	0.520	0.415	+0.105
TTM	0.500	0.415	+0.085
YOY	0.515	0.425	+0.090
5Y	0.562	0.414	+0.148
10Y	0.664	0.420	+0.244

Measures how much % of Huntsman assets are financed with debt.

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

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Huntsman to Chemicals 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 Huntsman is 0.52. This means means that Huntsman is financed with 52.0% credit and the remaining percentage is financed by it's owners (shareholders).
How does it compare to the industry?
The mean MRQ Current Ratio of the Chemicals industry is 160.2%.
What is the trend?
The trend is important because it shows you how Huntsman is performing over time. The most recent quarter might be important if Huntsman 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 Huntsman 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 Huntsman has so much debt.

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Huntsman

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

Balance sheet
Debt to asset ratio = total debt \ total assets
3,770,000 \ 7,248,000 = 52.0% or 0.52.

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 Huntsman is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare Huntsman to the Chemicals industry mean.
A Debt to Equity ratio of 116.0% means that company has $1.16 debt for each $1 in shareholders equity.

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

The MRQ is 1.160. The company is able to pay all its debts with equity. +1
The TTM is 1.068. The company is able to pay all its debts with equity. +1

Trends

Current period		Compared to		+/-
MRQ	1.160	TTM	1.068	+0.092
TTM	1.068	YOY	1.120	-0.052
TTM	1.068	5Y	1.410	-0.342
5Y	1.410	10Y	2.709	-1.299

Compared to industry (Chemicals)

Period	Company	Industry (mean)	+/-
MRQ	1.160	0.764	+0.396
TTM	1.068	0.748	+0.320
YOY	1.120	0.763	+0.357
5Y	1.410	0.760	+0.650
10Y	2.709	0.805	+1.904

Measures if Huntsman 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 Huntsman 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 Huntsman is 1.16. This means that Huntsman can pay off $1.16 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Chemicals industry is 0.76.
What is the trend?
The trend is important because it shows you how Huntsman is performing over time. The most recent quarter might be important if Huntsman 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 Huntsman 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 Huntsman

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
3,770,000 \ 3,251,000 = 1.16 or 116.0%

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

Common shares.
Preferred shares.
Retained earnings.

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

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

2. Market Valuation of Huntsman 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 Huntsman generates.

Above 15 is considered overpriced but always compare Huntsman to the Chemicals industry mean.
A PE ratio of -15.31 means the investor is paying $-15.31 for every $1 in earnings.

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

The EOD is -14.449. Based on the earnings, the company is expensive. -2
The MRQ is -15.308. Based on the earnings, the company is expensive. -2
The TTM is 18.171. Based on the earnings, the company is fair priced.

Trends

Current period		Compared to		+/-
EOD	-14.449	MRQ	-15.308	+0.859
MRQ	-15.308	TTM	18.171	-33.479
TTM	18.171	YOY	3.361	+14.810
TTM	18.171	5Y	10.287	+7.884
5Y	10.287	10Y	17.006	-6.718

Compared to industry (Chemicals)

Period	Company	Industry (mean)	+/-
EOD	-14.449	8.587	-23.036
MRQ	-15.308	10.123	-25.431
TTM	18.171	11.635	+6.536
YOY	3.361	12.880	-9.519
5Y	10.287	16.383	-6.096
10Y	17.006	23.407	-6.401

Measures how much money you pay for each share for every $1 in earnings Huntsman 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 Huntsman to the Chemicals 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 Huntsman is -15.31. This means the investor is paying $-15.31 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Chemicals industry is 10.12.
What is the trend?
The trend is important because it shows you how Huntsman is performing over time. The most recent quarter might be important if Huntsman 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 Huntsman 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 Huntsman

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 \ 172,000 = EPS
PE ratio MRQ = -15.31

* The net profit minus preferred dividends can be found in the incomestatement as netIncomeApplicableToCommonShares.

The PE value helps investors to determine if the current stock price is under or overvalued. It also projects future growth.

In general, a higher PE ratio means that investors predict higher future growth. If the PE ratio is too high, then investors expect way too much future growth the company can never fulfil. This is most likely to happen in faster moving companies like tech companies or automobile companies like Tesla. These are hot and booming markets where investors expect much future growth driven by new technology (electric cars). When looking at the current MRQ (most recent quarter) PE ratio of Tesla ( jan. 2021) it's about 247 while the average in the industry is only 6. That might be a clue that Tesla is trading for way too high prices compared to their current assets and is more based on future growth.

2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of Huntsman Corporation:

The EOD is 12.665. Based on how much money comes from the company's main activities, the company is cheap. +2
The MRQ is 13.418. Based on how much money comes from the company's main activities, the company is cheap. +2
The TTM is -23.514. Based on how much money comes from the company's main activities, the company is expensive. -2

Trends

Current period		Compared to		+/-
EOD	12.665	MRQ	13.418	-0.753
MRQ	13.418	TTM	-23.514	+36.931
TTM	-23.514	YOY	36.547	-60.061
TTM	-23.514	5Y	6.761	-30.275
5Y	6.761	10Y	3.940	+2.821

Compared to industry (Chemicals)

Period	Company	Industry (mean)	+/-
EOD	12.665	3.186	+9.479
MRQ	13.418	3.347	+10.071
TTM	-23.514	0.851	-24.365
YOY	36.547	2.882	+33.665
5Y	6.761	2.535	+4.226
10Y	3.940	2.523	+1.417

2. Book Value per Share

2.3. Price to Book Ratio

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

At or below 1 is considered healthy (always compare to Chemicals industry mean).
A PB ratio of 1.25 means the investor is paying $1.25 for each $1 in book value.

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

The EOD is 1.180. Based on the equity, the company is underpriced. +1
The MRQ is 1.250. Based on the equity, the company is underpriced. +1
The TTM is 1.241. Based on the equity, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	1.180	MRQ	1.250	-0.070
MRQ	1.250	TTM	1.241	+0.009
TTM	1.241	YOY	1.427	-0.186
TTM	1.241	5Y	1.492	-0.251
5Y	1.492	10Y	1.954	-0.462

Compared to industry (Chemicals)

Period	Company	Industry (mean)	+/-
EOD	1.180	1.315	-0.135
MRQ	1.250	1.520	-0.270
TTM	1.241	1.542	-0.301
YOY	1.427	1.947	-0.520
5Y	1.492	1.728	-0.236
10Y	1.954	2.001	-0.047

2. Total Gains per Share

3. Holders & Insider Transactions

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

3.1. Institutions holding Huntsman Corporation

Institutions are holding 85.791% of the shares of Huntsman Corporation.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	Vanguard Group Inc	9.929	0.0094	17105672	-59560	-0.347
2023-12-31	BlackRock Inc	7.374	0.0081	12703843	49558	0.3916
2023-12-31	Dimensional Fund Advisors, Inc.	5.9287	0.075	10214010	210754	2.1069
2023-12-31	FMR Inc	4.5232	0.015	7792511	-586796	-7.0029
2023-12-31	Allspring Global Investments Holdings, LLC	3.7567	0.2696	6472102	8285	0.1282
2023-12-31	Millennium Management LLC	3.7441	0.0701	6450267	4048815	168.5986
2023-12-31	Macquarie Group Ltd	2.8423	0.1422	4896762	-324421	-6.2136
2023-12-31	Stifel Financial Corp	2.7189	0.1481	4684163	-95128	-1.9904
2023-12-31	Charles Schwab Investment Management Inc	2.5421	0.0279	4379475	-47730	-1.0781
2023-12-31	LSV Asset Management	2.5246	0.2385	4349400	-2566991	-37.1146
2023-12-31	Amvescap Plc.	2.5011	0.0258	4308812	-63222	-1.4461
2023-12-31	U.S. Bancorp	1.8764	0.1202	3232649	-274	-0.0085
2023-12-31	Wellington Management Company LLP	1.8293	0.0148	3151535	1359437	75.8573
2023-12-31	State Street Corporation	1.7994	0.0038	3100050	158866	5.4014
2023-09-30	Citadel Advisors Llc	1.717	0.0155	2958103	2741350	1264.7345
2023-12-31	Geode Capital Management, LLC	1.4455	0.0066	2490364	78918	3.2726
2023-12-31	T. Rowe Price Associates, Inc.	1.28	0.0075	2205196	2092948	1864.5749
2023-12-31	Morgan Stanley - Brokerage Accounts	1.2667	0.0048	2182197	-596137	-21.4566
2023-12-31	Goldman Sachs Group Inc	1.2297	0.0048	2118528	793960	59.9411
2023-12-31	FIFTHDELTA Ltd	1.1263	7.4874	1940312	-1032988	-34.7421
Total		61.955	8.6951	106735951	+6169644	+5.8%

3.2. Funds holding Huntsman Corporation

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-02-29	Allspring Special Mid Cap Value Inst	3.2125	1.1084	5534550	87250	1.6017
2023-12-31	Allspring Special US Mid Cap Value Eq	3.1619	1.0904	5447300	0	0
2024-02-29	Vanguard Total Stock Mkt Idx Inv	3.0798	0.0088	5305953	-13799	-0.2594
2024-02-29	Vanguard Small Cap Index	2.5286	0.0794	4356292	40550	0.9396
2024-02-29	iShares Select Dividend ETF	2.3321	0.5692	4017726	-1296	-0.0322
2023-12-31	Fidelity Low-Priced Stock	2.0639	0.3247	3555767	0	0
2024-02-29	Vanguard Small Cap Value Index Inv	1.7226	0.1429	2967766	15097	0.5113
2024-02-29	Schwab US Dividend Equity ETF™	1.5256	0.1246	2628284	1528	0.0582
2024-01-31	DFA US Small Cap Value I	1.4887	0.4158	2564760	0	0
2024-02-29	Vanguard Institutional Extnd Mkt Idx Tr	1.4184	0.0613	2443549	1900	0.0778
2024-02-29	Invesco Small Cap Value A	1.1172	1.1992	1924663	39500	2.0953
2024-01-31	DFA US Targeted Value I	1.0281	0.3371	1771135	-159454	-8.2593
2024-02-29	Invesco Value Opportunities A	0.9926	1.3467	1710000	-43600	-2.4863
2024-01-31	Delaware Small Cap Value A	0.8624	0.7836	1485700	-18200	-1.2102
2023-12-31	Macquarie US Small Cap Core Equity	0.7587	0.4395	1307116	147341	12.7043
2024-01-31	Delaware Small Cap Core I	0.7497	0.4479	1291633	-15483	-1.1845
2024-02-29	Dimensional US Targeted Value ETF	0.725	0.3353	1248984	408	0.0327
2024-02-29	State St Russell Sm/Mid Cp® Indx NL Cl C	0.5943	0.0628	1023898	22100	2.206
2024-02-29	Hartford Capital Appreciation Y	0.5806	0.4079	1000282	167660	20.1364
2024-01-31	Fidelity Extended Market Index	0.5341	0.063	920097	8159	0.8947
Total		30.4768	9.3485	52505455	+279661	+0.5%

3.3. Insider Transactions

Insiders are holding 5.743% of the shares of Huntsman Corporation.

Date	Owner	Type	Amount	Price	Post Transaction Amount	Link
2023-06-02	David M Stryker	BUY	2500	24.5

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Huntsman 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	-	-	-0.539	-0.053	-90%	-0.125	-77%	0.425	-227%	0.282	-292%
Book Value Per Share	-	-	20.105	20.929	-4%	20.603	-2%	17.474	+15%	13.526	+49%
Current Ratio	-	-	1.974	2.021	-2%	1.964	+1%	1.871	+6%	1.947	+1%
Debt To Asset Ratio	-	-	0.520	0.500	+4%	0.515	+1%	0.562	-7%	0.664	-22%
Debt To Equity Ratio	-	-	1.160	1.068	+9%	1.120	+4%	1.410	-18%	2.709	-57%
Dividend Per Share	-	-	0.231	0.236	-2%	0.211	+10%	0.190	+21%	0.161	+44%
Eps	-	-	-0.410	0.229	-280%	0.539	-176%	0.771	-153%	0.561	-173%
Free Cash Flow Per Share	-	-	0.468	-0.010	+102%	0.812	-42%	0.438	+7%	0.493	-5%
Free Cash Flow To Equity Per Share	-	-	0.243	-0.863	+455%	-0.401	+265%	-0.442	+282%	-0.030	+112%
Gross Profit Margin	-	-	1.000	1.000	0%	1.000	0%	0.998	+0%	0.999	+0%
Intrinsic Value_10Y_max	-	-	21.796	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	5.520	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	2.030	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	1.741	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	6.218	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	4.234	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	10.546	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	5.614	-	-	-	-	-	-	-	-
Market Cap	4103441589.760	-6%	4347364551.040	4645763637.760	-6%	6007548000.000	-28%	5379960227.552	-19%	5394518663.776	-19%
Net Profit Margin	-	-	-0.051	0.009	-687%	0.051	-198%	0.083	-161%	0.059	-186%
Operating Margin	-	-	-0.019	0.028	-165%	0.087	-121%	0.071	-126%	0.079	-124%
Operating Ratio	-	-	1.031	0.985	+5%	0.913	+13%	0.933	+11%	0.923	+12%
Pb Ratio	1.180	-6%	1.250	1.241	+1%	1.427	-12%	1.492	-16%	1.954	-36%
Pe Ratio	-14.449	+6%	-15.308	18.171	-184%	3.361	-555%	10.287	-249%	17.006	-190%
Price Per Share	23.720	-6%	25.130	25.978	-3%	29.470	-15%	25.586	-2%	23.912	+5%
Price To Free Cash Flow Ratio	12.665	-6%	13.418	-23.514	+275%	36.547	-63%	6.761	+98%	3.940	+241%
Price To Total Gains Ratio	-76.958	+6%	-81.532	-128.696	+58%	69.782	-217%	15.061	-641%	10.070	-910%
Quick Ratio	-	-	1.103	1.115	-1%	1.038	+6%	1.123	-2%	1.024	+8%
Return On Assets	-	-	-0.010	0.002	-606%	0.014	-171%	0.018	-153%	0.013	-174%
Return On Equity	-	-	-0.022	0.004	-674%	0.029	-174%	0.046	-148%	0.042	-151%
Total Gains Per Share	-	-	-0.308	0.183	-268%	0.086	-459%	0.616	-150%	0.443	-170%
Usd Book Value	-	-	3478000000.000	3742000000.000	-7%	4178750000.000	-17%	3635850000.000	-4%	2981400000.000	+17%
Usd Book Value Change Per Share	-	-	-0.539	-0.053	-90%	-0.125	-77%	0.425	-227%	0.282	-292%
Usd Book Value Per Share	-	-	20.105	20.929	-4%	20.603	-2%	17.474	+15%	13.526	+49%
Usd Dividend Per Share	-	-	0.231	0.236	-2%	0.211	+10%	0.190	+21%	0.161	+44%
Usd Eps	-	-	-0.410	0.229	-280%	0.539	-176%	0.771	-153%	0.561	-173%
Usd Free Cash Flow	-	-	81000000.000	-4250000.000	+105%	160500000.000	-50%	93100000.000	-13%	109775000.000	-26%
Usd Free Cash Flow Per Share	-	-	0.468	-0.010	+102%	0.812	-42%	0.438	+7%	0.493	-5%
Usd Free Cash Flow To Equity Per Share	-	-	0.243	-0.863	+455%	-0.401	+265%	-0.442	+282%	-0.030	+112%
Usd Market Cap	4103441589.760	-6%	4347364551.040	4645763637.760	-6%	6007548000.000	-28%	5379960227.552	-19%	5394518663.776	-19%
Usd Price Per Share	23.720	-6%	25.130	25.978	-3%	29.470	-15%	25.586	-2%	23.912	+5%
Usd Profit	-	-	-71000000.000	15250000.000	-566%	123750000.000	-157%	159850000.000	-144%	122800000.000	-158%
Usd Revenue	-	-	1403000000.000	1527750000.000	-8%	2103000000.000	-33%	1828300000.000	-23%	2173400000.000	-35%
Usd Total Gains Per Share	-	-	-0.308	0.183	-268%	0.086	-459%	0.616	-150%	0.443	-170%
	EOD	+4 -4	MRQ	TTM	+8 -27	YOY	+10 -25	5Y	+15 -21	10Y	+15 -21

4.2. Fundamental Score

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

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	-14.449
Price to Book Ratio (EOD)	Between	0-1	1.180
Net Profit Margin (MRQ)	Greater than	0	-0.051
Operating Margin (MRQ)	Greater than	0	-0.019
Quick Ratio (MRQ)	Greater than	1	1.103
Current Ratio (MRQ)	Greater than	1	1.974
Debt to Asset Ratio (MRQ)	Less than	1	0.520
Debt to Equity Ratio (MRQ)	Less than	1	1.160
Return on Equity (MRQ)	Greater than	0.15	-0.022
Return on Assets (MRQ)	Greater than	0.05	-0.010
Total			3/10 (30.0%)

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 Huntsman Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	31.313
Ma 20	Greater than	Ma 50	25.060
Ma 50	Greater than	Ma 100	25.155
Ma 100	Greater than	Ma 200	24.836
Open	Greater than	Close	23.560
Total			1/5 (20.0%)

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
EBIT	47,000	14,000	61,000	23,000	84,000	-21,000	63,000	-89,000	-26,000
Operating Income	47,000	14,000	61,000	-11,000	50,000	-23,000	27,000	-81,000	-54,000
Tax Provision	31,000	-20,000	11,000	17,000	28,000	-1,000	27,000	-29,000	-2,000
Income Tax Expense	31,000	-20,000	11,000	17,000	28,000	-1,000	27,000	-29,000	-2,000

Latest Balance Sheet

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

Summary

Total Assets	7,248,000
Total Liabilities	3,770,000
Total Stockholder Equity	3,251,000

	As reported
Total Liabilities	3,770,000
Total Stockholder Equity	+ 3,251,000
Total Assets	= 7,248,000

Assets

Total Assets	7,248,000
Total Current Assets	2,314,000
Long-term Assets	4,934,000

Total Current Assets

Total Current Assets (as reported)	2,314,000
Cash And Cash Equivalents	540,000
Net Receivables	753,000
Inventory	867,000
Other Current Assets	154,000
Total Current Assets (calculated)	2,314,000
+/-	0

Long-term Assets

Long-term Assets (as reported)	4,934,000
Property Plant Equipment	2,742,000
Goodwill	644,000
Long Term Investments	438,000
Intangible Assets	387,000
Long-term Assets Other	611,000
Long-term Assets (calculated)	4,822,000
+/-	112,000

Liabilities & Shareholders' Equity

Total Current Liabilities	1,172,000
Long-term Liabilities	2,598,000
Total Stockholder Equity	3,251,000

Total Current Liabilities

Total Current Liabilities (as reported)	1,172,000
Short-term Debt	58,000
Short Long Term Debt	12,000
Accounts payable	719,000
Other Current Liabilities	395,000
Total Current Liabilities (calculated)	1,184,000
+/-	12,000

Long-term Liabilities

Long-term Liabilities (as reported)	2,598,000
Long term Debt	1,676,000
Capital Lease Obligations	380,000
Long-term Liabilities Other	89,000
Long-term Liabilities (calculated)	2,145,000
+/-	453,000

Total Stockholder Equity

Total Stockholder Equity (as reported)	3,251,000
Common Stock	3,000
Retained Earnings	2,622,000
Accumulated Other Comprehensive Income	-1,245,000
Other Stockholders Equity	1,871,000
Total Stockholder Equity (calculated)	3,251,000
+/-	0

Other

Capital Stock	3,000
Cash and Short Term Investments	540,000
Common Stock Shares Outstanding	172,000
Liabilities and Stockholders Equity	7,248,000
Net Debt	1,528,000
Net Invested Capital	4,939,000
Net Working Capital	1,142,000
Property Plant and Equipment Gross	6,651,000
Short Long Term Debt Total	2,068,000

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

2002-12-31

> Total Assets

2,747,200
8,737,400
0
0
8,993,800
9,436,500
9,686,000
9,081,700
8,787,600
8,870,500
8,827,100
9,443,000
9,402,700
8,444,900
8,613,400
8,515,200
8,320,800
8,165,600
8,680,200
8,747,100
8,410,700
8,058,000
7,270,000
9,153,000
8,710,000
8,626,000
8,387,000
8,065,000
8,866,000
8,714,000
9,040,000
9,476,000
9,008,000
8,657,000
8,953,000
8,729,000
8,946,000
8,884,000
8,719,000
8,654,000
9,021,000
9,188,000
9,227,000
9,442,000
9,409,000
11,002,000
10,751,000
10,578,000
10,236,000
9,820,000
9,840,000
9,727,000
9,707,000
9,189,000
9,488,000
9,688,000
9,983,000
10,244,000
10,703,000
11,054,000
10,896,000
7,953,000
8,640,000
8,500,000
8,115,000
8,320,000
8,458,000
8,126,000
8,097,000
8,713,000
8,300,000
8,506,000
8,569,000
9,392,000
9,402,000
8,721,000
8,132,000
8,220,000
7,763,000
7,553,000
7,369,000
7,248,000

7,248,000

7,369,000

7,553,000

7,763,000

8,220,000

8,132,000

8,721,000

9,402,000

9,392,000

8,569,000

8,506,000

8,300,000

8,713,000

8,097,000

8,126,000

8,458,000

8,320,000

8,115,000

8,500,000

8,640,000

7,953,000

10,896,000

11,054,000

10,703,000

10,244,000

9,983,000

9,688,000

9,488,000

9,189,000

9,707,000

9,727,000

9,840,000

9,820,000

10,236,000

10,578,000

10,751,000

11,002,000

9,409,000

9,442,000

9,227,000

9,188,000

9,021,000

8,654,000

8,719,000

8,884,000

8,946,000

8,729,000

8,953,000

8,657,000

9,008,000

9,476,000

9,040,000

8,714,000

8,866,000

8,065,000

8,387,000

8,626,000

8,710,000

9,153,000

7,270,000

8,058,000

8,410,700

8,747,100

8,680,200

8,165,600

8,320,800

8,515,200

8,613,400

8,444,900

9,402,700

9,443,000

8,827,100

8,870,500

8,787,600

9,081,700

9,686,000

9,436,500

8,993,800

8,737,400

2,747,200

> Total Current Assets

0
0
0
0
0
3,199,100
3,591,500
3,208,300
3,063,500
3,096,000
3,017,400
3,637,600
3,751,800
3,336,600
3,405,700
3,375,300
3,170,500
3,095,200
3,333,900
3,324,900
3,178,900
3,240,000
2,785,000
4,549,000
4,080,000
4,140,000
3,953,000
3,773,000
4,245,000
4,008,000
4,315,000
4,580,000
4,274,000
3,946,000
4,209,000
4,109,000
4,242,000
4,119,000
4,003,000
3,932,000
4,126,000
4,159,000
4,228,000
4,448,000
4,494,000
5,039,000
4,887,000
4,595,000
4,251,000
3,834,000
3,830,000
3,791,000
3,783,000
3,555,000
3,835,000
3,980,000
5,767,000
5,979,000
6,385,000
6,373,000
6,217,000
2,958,000
3,136,000
3,013,000
3,729,000
2,547,000
3,774,000
3,104,000
3,001,000
3,568,000
2,929,000
3,034,000
3,114,000
3,928,000
3,988,000
3,437,000
3,196,000
3,145,000
2,700,000
2,520,000
2,394,000
2,314,000

2,314,000

2,394,000

2,520,000

2,700,000

3,145,000

3,196,000

3,437,000

3,988,000

3,928,000

3,114,000

3,034,000

2,929,000

3,568,000

3,001,000

3,104,000

3,774,000

2,547,000

3,729,000

3,013,000

3,136,000

2,958,000

6,217,000

6,373,000

6,385,000

5,979,000

5,767,000

3,980,000

3,835,000

3,555,000

3,783,000

3,791,000

3,830,000

3,834,000

4,251,000

4,595,000

4,887,000

5,039,000

4,494,000

4,448,000

4,228,000

4,159,000

4,126,000

3,932,000

4,003,000

4,119,000

4,242,000

4,109,000

4,209,000

3,946,000

4,274,000

4,580,000

4,315,000

4,008,000

4,245,000

3,773,000

3,953,000

4,140,000

4,080,000

4,549,000

2,785,000

3,240,000

3,178,900

3,324,900

3,333,900

3,095,200

3,170,500

3,375,300

3,405,700

3,336,600

3,751,800

3,637,600

3,017,400

3,096,000

3,063,500

3,208,300

3,591,500

3,199,100

Cash And Cash Equivalents

22,500
197,800
0
0
0
243,200
256,400
251,500
200,100
142,800
150,300
200,100
245,800
263,200
143,500
167,500
150,700
154,000
166,400
140,700
107,200
657,000
470,000
2,295,000
1,619,000
1,745,000
1,110,000
766,000
1,003,000
966,000
632,000
683,000
453,000
554,000
463,000
452,000
435,000
387,000
247,000
172,000
397,000
520,000
277,000
403,000
582,000
860,000
1,003,000
599,000
433,000
269,000
208,000
383,000
439,000
425,000
457,000
509,000
451,000
470,000
453,000
408,000
446,000
340,000
444,000
449,000
418,000
525,000
1,594,000
1,254,000
1,168,000
1,593,000
673,000
510,000
505,000
1,041,000
807,000
608,000
515,000
654,000
615,000
502,000
496,000
540,000

540,000

496,000

502,000

615,000

654,000

515,000

608,000

807,000

1,041,000

505,000

510,000

673,000

1,593,000

1,168,000

1,254,000

1,594,000

525,000

418,000

449,000

444,000

340,000

446,000

408,000

453,000

470,000

451,000

509,000

457,000

425,000

439,000

383,000

208,000

269,000

433,000

599,000

1,003,000

860,000

582,000

403,000

277,000

520,000

397,000

172,000

247,000

387,000

435,000

452,000

463,000

554,000

453,000

683,000

632,000

966,000

1,003,000

766,000

1,110,000

1,745,000

1,619,000

2,295,000

470,000

657,000

107,200

140,700

166,400

154,000

150,700

167,500

143,500

263,200

245,800

200,100

150,300

142,800

200,100

251,500

256,400

243,200

197,800

22,500

Short-term Investments

9,100
10,500
0
0
0
8,900
0
0
0
0
0
0
0
0
0
0
0
0
0
3,400
5,900
5,000
3,000
6,000
7,000
5,000
8,000
7,000
8,000
7,000
7,000
7,000
6,000
8,000
15,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
9,000
10,000
10,000
9,000
9,000
4,000
12,000
10,000
10,000
11,000
11,000
12,000
11,000
11,000
11,000
9,000
1,000
0
0
0
0
0
0
0
0
448,000
373,000
0
433,000
466,000
0
0
0
0
0
0
0
0
0

466,000

433,000

373,000

448,000

1,000

9,000

11,000

12,000

11,000

10,000

12,000

4,000

9,000

10,000

9,000

15,000

8,000

6,000

7,000

8,000

7,000

8,000

5,000

7,000

6,000

3,000

5,000

5,900

3,400

8,900

10,500

9,100

Net Receivables

0
0
0
0
0
1,540,400
1,781,800
1,520,000
1,407,700
1,482,600
1,359,500
1,701,100
1,415,400
1,257,300
1,400,800
1,456,800
1,309,600
1,262,700
1,284,500
1,404,400
1,303,900
913,000
827,000
946,000
1,157,000
1,019,000
1,383,000
1,483,000
1,620,000
1,479,000
1,773,000
1,837,000
1,776,000
1,534,000
1,829,000
1,717,000
1,653,000
1,583,000
1,646,000
1,714,000
1,703,000
1,575,000
1,724,000
1,870,000
1,676,000
1,707,000
1,668,000
1,754,000
1,632,000
1,449,000
1,572,000
1,546,000
1,466,000
1,435,000
1,508,000
1,629,000
1,247,000
1,283,000
1,407,000
1,377,000
1,394,000
1,272,000
1,286,000
1,310,000
1,090,000
953,000
1,027,000
835,000
889,000
910,000
1,022,000
1,122,000
1,239,000
1,519,000
1,643,000
1,288,000
1,004,000
834,000
887,000
861,000
827,000
753,000

753,000

827,000

861,000

887,000

834,000

1,004,000

1,288,000

1,643,000

1,519,000

1,239,000

1,122,000

1,022,000

910,000

889,000

835,000

1,027,000

953,000

1,090,000

1,310,000

1,286,000

1,272,000

1,394,000

1,377,000

1,407,000

1,283,000

1,247,000

1,629,000

1,508,000

1,435,000

1,466,000

1,546,000

1,572,000

1,449,000

1,632,000

1,754,000

1,668,000

1,707,000

1,676,000

1,870,000

1,724,000

1,575,000

1,703,000

1,714,000

1,646,000

1,583,000

1,653,000

1,717,000

1,829,000

1,534,000

1,776,000

1,837,000

1,773,000

1,479,000

1,620,000

1,483,000

1,383,000

1,019,000

1,157,000

946,000

827,000

913,000

1,303,900

1,404,400

1,284,500

1,262,700

1,309,600

1,456,800

1,400,800

1,257,300

1,415,400

1,701,100

1,359,500

1,482,600

1,407,700

1,520,000

1,781,800

1,540,400

Other Current Assets

42,900
162,600
0
0
160,700
95,800
102,800
79,200
44,100
84,000
122,000
63,700
536,100
175,700
170,500
304,000
122,700
116,600
129,000
110,900
94,300
99,000
94,000
96,000
107,000
109,000
132,000
200,000
146,000
113,000
251,000
271,000
292,000
245,000
196,000
209,000
234,000
222,000
204,000
248,000
205,000
200,000
202,000
219,000
295,000
313,000
347,000
190,000
200,000
424,000
281,000
2,269,000
317,000
2,211,000
309,000
253,000
1,938,000
202,000
262,000
192,000
180,000
212,000
110,000
101,000
99,000
155,000
145,000
130,000
125,000
217,000
228,000
209,000
196,000
167,000
156,000
140,000
115,000
190,000
150,000
145,000
130,000
154,000

154,000

130,000

145,000

150,000

190,000

115,000

140,000

156,000

167,000

196,000

209,000

228,000

217,000

125,000

130,000

145,000

155,000

99,000

101,000

110,000

212,000

180,000

192,000

262,000

202,000

1,938,000

253,000

309,000

2,211,000

317,000

2,269,000

281,000

424,000

200,000

190,000

347,000

313,000

295,000

219,000

202,000

200,000

205,000

248,000

204,000

222,000

234,000

209,000

196,000

245,000

292,000

271,000

251,000

113,000

146,000

200,000

132,000

109,000

107,000

96,000

94,000

99,000

94,300

110,900

129,000

116,600

122,700

304,000

170,500

175,700

536,100

63,700

122,000

84,000

44,100

79,200

102,800

95,800

160,700

162,600

42,900

> Long-term Assets

0
0
0
0
0
6,237,400
6,094,500
5,873,400
5,724,100
5,774,500
5,809,700
5,805,400
5,650,900
5,108,300
5,207,700
5,139,900
5,150,300
5,070,400
5,346,300
5,422,200
5,231,800
4,818,000
4,485,000
4,604,000
4,630,000
4,486,000
4,434,000
4,292,000
4,621,000
4,706,000
4,725,000
4,896,000
4,734,000
4,711,000
4,744,000
4,620,000
4,704,000
4,765,000
4,716,000
4,722,000
4,895,000
5,029,000
4,999,000
4,994,000
4,915,000
5,963,000
5,864,000
5,983,000
5,985,000
5,986,000
6,010,000
5,936,000
5,924,000
5,634,000
5,653,000
5,708,000
4,216,000
4,265,000
4,318,000
4,681,000
4,679,000
4,995,000
5,504,000
5,487,000
4,386,000
5,773,000
4,684,000
5,022,000
5,096,000
5,145,000
5,371,000
5,472,000
5,455,000
5,464,000
5,414,000
5,284,000
4,936,000
5,075,000
5,063,000
5,033,000
4,975,000
4,934,000

4,934,000

4,975,000

5,033,000

5,063,000

5,075,000

4,936,000

5,284,000

5,414,000

5,464,000

5,455,000

5,472,000

5,371,000

5,145,000

5,096,000

5,022,000

4,684,000

5,773,000

4,386,000

5,487,000

5,504,000

4,995,000

4,679,000

4,681,000

4,318,000

4,265,000

4,216,000

5,708,000

5,653,000

5,634,000

5,924,000

5,936,000

6,010,000

5,986,000

5,985,000

5,983,000

5,864,000

5,963,000

4,915,000

4,994,000

4,999,000

5,029,000

4,895,000

4,722,000

4,716,000

4,765,000

4,704,000

4,620,000

4,744,000

4,711,000

4,734,000

4,896,000

4,725,000

4,706,000

4,621,000

4,292,000

4,434,000

4,486,000

4,630,000

4,604,000

4,485,000

4,818,000

5,231,800

5,422,200

5,346,300

5,070,400

5,150,300

5,139,900

5,207,700

5,108,300

5,650,900

5,805,400

5,809,700

5,774,500

5,724,100

5,873,400

6,094,500

6,237,400

Property Plant Equipment

1,287,200
5,079,300
0
0
5,014,800
5,150,900
5,004,900
4,808,400
4,693,200
4,643,200
4,585,600
4,646,400
3,942,100
4,059,400
4,106,700
3,825,100
4,006,400
3,762,600
3,938,000
3,927,400
3,784,300
3,649,000
3,471,000
3,588,000
3,562,000
3,516,000
3,373,000
3,241,000
3,594,000
3,605,000
3,640,000
3,825,000
3,659,000
3,622,000
3,648,000
3,536,000
3,626,000
3,745,000
3,643,000
3,613,000
3,745,000
3,824,000
3,794,000
3,776,000
3,703,000
4,423,000
4,250,000
4,328,000
4,380,000
4,446,000
4,437,000
4,377,000
4,298,000
4,212,000
4,186,000
4,228,000
3,035,000
3,098,000
3,117,000
3,014,000
3,004,000
3,064,000
3,508,000
3,492,000
2,680,000
2,383,000
2,737,000
2,876,000
2,907,000
2,505,000
2,946,000
2,551,000
2,958,000
2,576,000
2,941,000
2,486,000
2,647,000
2,377,000
2,366,000
2,354,000
2,313,000
2,742,000

2,742,000

2,313,000

2,354,000

2,366,000

2,377,000

2,647,000

2,486,000

2,941,000

2,576,000

2,958,000

2,551,000

2,946,000

2,505,000

2,907,000

2,876,000

2,737,000

2,383,000

2,680,000

3,492,000

3,508,000

3,064,000

3,004,000

3,014,000

3,117,000

3,098,000

3,035,000

4,228,000

4,186,000

4,212,000

4,298,000

4,377,000

4,437,000

4,446,000

4,380,000

4,328,000

4,250,000

4,423,000

3,703,000

3,776,000

3,794,000

3,824,000

3,745,000

3,613,000

3,643,000

3,745,000

3,626,000

3,536,000

3,648,000

3,622,000

3,659,000

3,825,000

3,640,000

3,605,000

3,594,000

3,241,000

3,373,000

3,516,000

3,562,000

3,588,000

3,471,000

3,649,000

3,784,300

3,927,400

3,938,000

3,762,600

4,006,400

3,825,100

4,106,700

4,059,400

3,942,100

4,646,400

4,585,600

4,643,200

4,693,200

4,808,400

5,004,900

5,150,900

5,014,800

5,079,300

1,287,200

Goodwill

3,300
3,300
0
0
3,300
3,300
2,300
3,300
3,300
91,200
91,200
91,300
91,300
90,200
91,700
92,400
92,500
92,500
94,600
95,300
92,500
92,000
92,000
94,000
94,000
94,000
94,000
94,000
94,000
94,000
94,000
111,000
110,000
114,000
108,000
106,000
107,000
117,000
116,000
130,000
131,000
131,000
130,000
130,000
126,000
122,000
119,000
119,000
117,000
116,000
123,000
123,000
123,000
121,000
122,000
137,000
139,000
140,000
141,000
393,000
388,000
275,000
277,000
275,000
274,000
276,000
396,000
522,000
523,000
533,000
739,000
744,000
741,000
650,000
650,000
648,000
636,000
641,000
642,000
643,000
639,000
644,000

644,000

639,000

643,000

642,000

641,000

636,000

648,000

650,000

741,000

744,000

739,000

533,000

523,000

522,000

396,000

276,000

274,000

275,000

277,000

275,000

388,000

393,000

141,000

140,000

139,000

137,000

122,000

121,000

123,000

116,000

117,000

119,000

122,000

126,000

130,000

131,000

130,000

116,000

117,000

107,000

106,000

108,000

114,000

110,000

111,000

94,000

92,000

92,500

95,300

94,600

92,500

92,400

91,700

90,200

91,300

91,200

3,300

2,300

3,300

Long Term Investments

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
247,000
275,000
286,000
285,000
290,000
292,000
350,000
350,000
350,000
346,000
347,000
344,000
335,000
337,000
332,000
336,000
325,000
255,000
266,000
284,000
296,000
303,000
560,000
646,000
596,000
454,000
569,000
460,000
461,000
482,000
373,000
411,000
433,000
466,000
470,000
485,000
431,000
430,000
425,000
441,000
425,000
450,000
438,000

438,000

450,000

425,000

441,000

425,000

430,000

431,000

485,000

470,000

466,000

433,000

411,000

373,000

482,000

461,000

460,000

569,000

454,000

596,000

646,000

560,000

303,000

296,000

284,000

266,000

255,000

325,000

336,000

332,000

337,000

335,000

344,000

347,000

346,000

350,000

292,000

290,000

285,000

286,000

275,000

247,000

Intangible Assets

42,900
320,100
0
0
268,100
248,900
239,700
230,900
217,500
307,500
208,700
203,200
194,900
187,600
186,200
175,600
177,900
173,200
170,800
165,500
160,000
153,000
144,000
138,000
133,000
125,000
120,000
107,000
112,000
105,000
99,000
109,000
99,000
91,000
87,000
78,000
74,000
68,000
63,000
59,000
55,000
87,000
82,000
75,000
71,000
95,000
94,000
92,000
86,000
86,000
106,000
97,000
97,000
66,000
82,000
79,000
56,000
56,000
55,000
118,000
119,000
219,000
215,000
212,000
202,000
197,000
351,000
408,000
403,000
453,000
422,000
415,000
404,000
469,000
461,000
448,000
433,000
425,000
415,000
406,000
395,000
387,000

387,000

395,000

406,000

415,000

425,000

433,000

448,000

461,000

469,000

404,000

415,000

422,000

453,000

403,000

408,000

351,000

197,000

202,000

212,000

215,000

219,000

119,000

118,000

55,000

56,000

79,000

82,000

66,000

97,000

106,000

86,000

92,000

94,000

95,000

71,000

75,000

82,000

87,000

55,000

59,000

63,000

68,000

74,000

78,000

87,000

91,000

99,000

109,000

99,000

105,000

112,000

107,000

120,000

125,000

133,000

138,000

144,000

153,000

160,000

165,500

170,800

173,200

177,900

175,600

186,200

187,600

194,900

203,200

208,700

307,500

217,500

230,900

239,700

248,900

268,100

320,100

42,900

Long-term Assets Other

0
0
0
0
0
645,100
631,700
613,800
570,700
553,600
627,800
545,200
1,102,000
379,700
401,800
585,600
424,700
464,600
529,400
580,800
569,700
373,000
359,000
361,000
375,000
363,000
441,000
271,000
479,000
502,000
474,000
471,000
475,000
487,000
478,000
488,000
484,000
368,000
442,000
455,000
452,000
459,000
467,000
483,000
506,000
538,000
641,000
650,000
632,000
555,000
576,000
597,000
665,000
489,000
515,000
508,000
463,000
497,000
509,000
561,000
565,000
587,000
600,000
619,000
467,000
2,090,000
487,000
500,000
520,000
961,000
571,000
1,044,000
605,000
1,093,000
673,000
1,075,000
623,000
1,060,000
1,063,000
1,077,000
1,052,000
611,000

611,000

1,052,000

1,077,000

1,063,000

1,060,000

623,000

1,075,000

673,000

1,093,000

605,000

1,044,000

571,000

961,000

520,000

500,000

487,000

2,090,000

467,000

619,000

600,000

587,000

565,000

561,000

509,000

497,000

463,000

508,000

515,000

489,000

665,000

597,000

576,000

555,000

632,000

650,000

641,000

538,000

506,000

483,000

467,000

459,000

452,000

455,000

442,000

368,000

484,000

488,000

478,000

487,000

475,000

471,000

474,000

502,000

479,000

271,000

441,000

363,000

375,000

361,000

359,000

373,000

569,700

580,800

529,400

464,600

424,700

585,600

401,800

379,700

1,102,000

545,200

627,800

553,600

570,700

613,800

631,700

645,100

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
219,000
238,000
243,000
241,000
240,000
217,000
435,000
410,000
444,000
424,000
418,000
424,000
407,000
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

407,000

424,000

418,000

424,000

444,000

410,000

435,000

217,000

240,000

241,000

243,000

238,000

219,000

> Total Liabilities

2,532,000
8,407,500
0
0
8,724,400
9,781,700
7,988,000
7,373,900
7,131,300
7,329,500
7,177,300
7,476,100
7,455,100
6,678,900
6,798,700
6,761,300
6,672,400
6,312,500
6,709,200
6,780,300
6,645,900
6,426,000
6,032,000
7,399,000
7,007,000
6,761,000
6,749,000
6,418,000
6,978,000
6,864,000
7,032,000
7,240,000
7,074,000
6,881,000
6,933,000
6,723,000
6,730,000
6,988,000
6,894,000
6,811,000
7,058,000
7,059,000
7,050,000
7,134,000
7,013,000
9,051,000
8,978,000
8,736,000
8,445,000
8,191,000
8,155,000
8,019,000
7,936,000
7,722,000
7,839,000
7,810,000
7,392,000
6,873,000
6,934,000
6,984,000
6,932,000
5,204,000
5,777,000
5,680,000
5,477,000
5,496,000
5,075,000
4,802,000
4,720,000
5,040,000
4,566,000
4,621,000
4,615,000
4,833,000
4,862,000
4,370,000
4,148,000
4,380,000
3,773,000
3,707,000
3,715,000
3,770,000

3,770,000

3,715,000

3,707,000

3,773,000

4,380,000

4,148,000

4,370,000

4,862,000

4,833,000

4,615,000

4,621,000

4,566,000

5,040,000

4,720,000

4,802,000

5,075,000

5,496,000

5,477,000

5,680,000

5,777,000

5,204,000

6,932,000

6,984,000

6,934,000

6,873,000

7,392,000

7,810,000

7,839,000

7,722,000

7,936,000

8,019,000

8,155,000

8,191,000

8,445,000

8,736,000

8,978,000

9,051,000

7,013,000

7,134,000

7,050,000

7,059,000

7,058,000

6,811,000

6,894,000

6,988,000

6,730,000

6,723,000

6,933,000

6,881,000

7,074,000

7,240,000

7,032,000

6,864,000

6,978,000

6,418,000

6,749,000

6,761,000

7,007,000

7,399,000

6,032,000

6,426,000

6,645,900

6,780,300

6,709,200

6,312,500

6,672,400

6,761,300

6,798,700

6,678,900

7,455,100

7,476,100

7,177,300

7,329,500

7,131,300

7,373,900

7,988,000

9,781,700

8,724,400

8,407,500

2,532,000

> Total Current Liabilities

612,400
1,686,300
0
0
1,683,200
1,853,000
2,097,200
1,727,200
1,735,200
1,887,700
1,669,400
2,004,900
2,222,400
2,073,100
2,125,400
2,187,500
2,122,400
1,975,300
2,264,900
2,366,900
2,336,300
1,605,000
1,305,000
2,133,000
1,613,000
1,811,000
1,780,000
1,585,000
1,857,000
2,053,000
2,044,000
2,199,000
1,958,000
1,826,000
1,986,000
1,848,000
1,905,000
2,181,000
2,123,000
2,091,000
2,097,000
2,159,000
2,215,000
2,144,000
2,122,000
2,332,000
2,474,000
2,122,000
2,065,000
1,917,000
1,782,000
1,689,000
1,789,000
1,778,000
1,855,000
1,883,000
3,090,000
3,265,000
3,283,000
3,295,000
3,302,000
1,611,000
1,718,000
1,650,000
1,905,000
2,008,000
1,774,000
2,027,000
1,921,000
1,979,000
1,564,000
1,614,000
1,624,000
2,051,000
2,118,000
1,622,000
1,595,000
1,701,000
1,297,000
1,176,000
1,271,000
1,172,000

1,172,000

1,271,000

1,176,000

1,297,000

1,701,000

1,595,000

1,622,000

2,118,000

2,051,000

1,624,000

1,614,000

1,564,000

1,979,000

1,921,000

2,027,000

1,774,000

2,008,000

1,905,000

1,650,000

1,718,000

1,611,000

3,302,000

3,295,000

3,283,000

3,265,000

3,090,000

1,883,000

1,855,000

1,778,000

1,789,000

1,689,000

1,782,000

1,917,000

2,065,000

2,122,000

2,474,000

2,332,000

2,122,000

2,144,000

2,215,000

2,159,000

2,097,000

2,091,000

2,123,000

2,181,000

1,905,000

1,848,000

1,986,000

1,826,000

1,958,000

2,199,000

2,044,000

2,053,000

1,857,000

1,585,000

1,780,000

1,811,000

1,613,000

2,133,000

1,305,000

1,605,000

2,336,300

2,366,900

2,264,900

1,975,300

2,122,400

2,187,500

2,125,400

2,073,100

2,222,400

2,004,900

1,669,400

1,887,700

1,735,200

1,727,200

2,097,200

1,853,000

1,683,200

1,686,300

612,400

Short-term Debt

0
0
0
0
0
37,500
27,500
78,000
43,900
44,600
43,900
173,400
226,800
187,900
178,800
258,800
152,200
68,500
234,000
385,400
451,100
205,000
161,000
691,000
198,000
431,000
316,000
168,000
384,000
519,000
200,000
289,000
230,000
212,000
193,000
143,000
130,000
288,000
298,000
317,000
295,000
277,000
270,000
257,000
274,000
267,000
529,000
127,000
158,000
170,000
103,000
96,000
88,000
60,000
61,000
44,000
29,000
40,000
36,000
255,000
200,000
96,000
331,000
288,000
169,000
212,000
179,000
694,000
613,000
593,000
106,000
44,000
70,000
12,000
71,000
13,000
62,000
66,000
11,000
11,000
113,000
58,000

58,000

113,000

11,000

66,000

62,000

13,000

71,000

12,000

70,000

44,000

106,000

593,000

613,000

694,000

179,000

212,000

169,000

288,000

331,000

96,000

200,000

255,000

36,000

40,000

29,000

44,000

61,000

60,000

88,000

96,000

103,000

170,000

158,000

127,000

529,000

267,000

274,000

257,000

270,000

277,000

295,000

317,000

298,000

288,000

130,000

143,000

193,000

212,000

230,000

289,000

200,000

519,000

384,000

168,000

316,000

431,000

198,000

691,000

161,000

205,000

451,100

385,400

234,000

68,500

152,200

258,800

178,800

187,900

226,800

173,400

43,900

44,600

43,900

78,000

27,500

37,500

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
267,000
0
0
0
170,000
0
96,000
88,000
50,000
61,000
4,117,000
29,000
40,000
36,000
30,000
25,000
46,000
276,000
228,000
132,000
212,000
134,000
650,000
567,000
593,000
57,000
44,000
16,000
12,000
21,000
13,000
12,000
66,000
11,000
11,000
113,000
12,000

12,000

113,000

11,000

66,000

12,000

13,000

21,000

12,000

16,000

44,000

57,000

593,000

567,000

650,000

134,000

212,000

132,000

228,000

276,000

46,000

25,000

30,000

36,000

40,000

29,000

4,117,000

61,000

50,000

88,000

96,000

170,000

267,000

Accounts payable

242,600
832,100
0
0
919,700
1,022,600
1,415,500
1,002,700
1,007,700
1,093,500
994,000
1,134,000
1,046,800
1,018,200
1,116,900
1,096,400
1,057,500
1,018,400
1,127,100
1,103,200
1,005,100
747,000
584,000
636,000
747,000
755,000
898,000
847,000
845,000
887,000
1,112,000
1,132,000
977,000
912,000
1,128,000
1,009,000
1,057,000
1,150,000
1,135,000
1,031,000
1,075,000
1,113,000
1,185,000
1,162,000
1,176,000
1,275,000
1,191,000
1,209,000
1,068,000
1,061,000
1,027,000
991,000
1,026,000
1,102,000
1,162,000
1,170,000
891,000
964,000
993,000
993,000
998,000
961,000
911,000
925,000
744,000
822,000
856,000
610,000
725,000
876,000
953,000
1,041,000
985,000
1,208,000
1,315,000
1,128,000
898,000
961,000
857,000
745,000
726,000
719,000

719,000

726,000

745,000

857,000

961,000

898,000

1,128,000

1,315,000

1,208,000

985,000

1,041,000

953,000

876,000

725,000

610,000

856,000

822,000

744,000

925,000

911,000

961,000

998,000

993,000

964,000

891,000

1,170,000

1,162,000

1,102,000

1,026,000

991,000

1,027,000

1,061,000

1,068,000

1,209,000

1,191,000

1,275,000

1,176,000

1,162,000

1,185,000

1,113,000

1,075,000

1,031,000

1,135,000

1,150,000

1,057,000

1,009,000

1,128,000

912,000

977,000

1,132,000

1,112,000

887,000

845,000

847,000

898,000

755,000

747,000

636,000

584,000

747,000

1,005,100

1,103,200

1,127,100

1,018,400

1,057,500

1,096,400

1,116,900

1,018,200

1,046,800

1,134,000

994,000

1,093,500

1,007,700

1,002,700

1,415,500

1,022,600

919,700

832,100

242,600

Other Current Liabilities

192,200
664,100
0
0
672,500
792,900
654,200
646,500
683,600
718,400
39,200
697,500
323,200
802,400
829,700
10,100
912,700
888,400
903,800
878,300
880,100
653,000
560,000
594,000
668,000
625,000
566,000
535,000
628,000
647,000
732,000
778,000
751,000
702,000
665,000
696,000
718,000
727,000
690,000
743,000
727,000
758,000
760,000
725,000
672,000
785,000
754,000
786,000
839,000
686,000
652,000
1,689,000
20,000
1,778,000
632,000
669,000
3,090,000
2,053,000
2,254,000
1,578,000
1,564,000
230,000
476,000
437,000
586,000
974,000
739,000
723,000
583,000
222,000
505,000
529,000
569,000
625,000
732,000
285,000
468,000
527,000
429,000
420,000
432,000
395,000

395,000

432,000

420,000

429,000

527,000

468,000

285,000

732,000

625,000

569,000

529,000

505,000

222,000

583,000

723,000

739,000

974,000

586,000

437,000

476,000

230,000

1,564,000

1,578,000

2,254,000

2,053,000

3,090,000

669,000

632,000

1,778,000

20,000

1,689,000

652,000

686,000

839,000

786,000

754,000

785,000

672,000

725,000

760,000

758,000

727,000

743,000

690,000

727,000

718,000

696,000

665,000

702,000

751,000

778,000

732,000

647,000

628,000

535,000

566,000

625,000

668,000

594,000

560,000

653,000

880,100

878,300

903,800

888,400

912,700

10,100

829,700

802,400

323,200

697,500

39,200

718,400

683,600

646,500

654,200

792,900

672,500

664,100

192,200

> Long-term Liabilities

0
0
0
0
0
7,928,700
5,890,800
5,646,700
5,396,100
5,441,800
5,507,900
5,471,200
5,232,700
4,605,800
4,673,300
4,573,800
4,550,000
4,337,200
4,444,300
4,413,400
4,309,600
4,821,000
4,727,000
5,266,000
5,394,000
4,950,000
4,969,000
4,833,000
5,121,000
4,811,000
4,988,000
5,041,000
5,116,000
5,055,000
4,947,000
4,875,000
4,825,000
4,807,000
4,771,000
4,720,000
4,961,000
4,900,000
4,835,000
4,990,000
4,891,000
6,719,000
6,504,000
6,614,000
6,380,000
6,274,000
6,373,000
6,330,000
6,147,000
5,944,000
5,984,000
5,927,000
4,302,000
3,608,000
3,651,000
3,689,000
3,630,000
3,593,000
4,059,000
4,030,000
3,572,000
3,488,000
3,301,000
2,775,000
2,799,000
3,061,000
3,002,000
3,007,000
2,991,000
2,782,000
2,744,000
2,748,000
2,553,000
2,679,000
2,476,000
2,531,000
2,444,000
2,598,000

2,598,000

2,444,000

2,531,000

2,476,000

2,679,000

2,553,000

2,748,000

2,744,000

2,782,000

2,991,000

3,007,000

3,002,000

3,061,000

2,799,000

2,775,000

3,301,000

3,488,000

3,572,000

4,030,000

4,059,000

3,593,000

3,630,000

3,689,000

3,651,000

3,608,000

4,302,000

5,927,000

5,984,000

5,944,000

6,147,000

6,330,000

6,373,000

6,274,000

6,380,000

6,614,000

6,504,000

6,719,000

4,891,000

4,990,000

4,835,000

4,900,000

4,961,000

4,720,000

4,771,000

4,807,000

4,825,000

4,875,000

4,947,000

5,055,000

5,116,000

5,041,000

4,988,000

4,811,000

5,121,000

4,833,000

4,969,000

4,950,000

5,394,000

5,266,000

4,727,000

4,821,000

4,309,600

4,413,400

4,444,300

4,337,200

4,550,000

4,573,800

4,673,300

4,605,800

5,232,700

5,471,200

5,507,900

5,441,800

5,396,100

5,646,700

5,890,800

7,928,700

Long term Debt Total

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,454,000
3,574,000
3,633,000
3,621,000
3,809,000
3,752,000
4,933,000
4,829,000
4,920,000
4,709,000
4,625,000
4,724,000
4,653,000
4,468,000
4,135,000
4,161,000
4,072,000
2,845,000
2,258,000
2,298,000
2,311,000
2,277,000
2,224,000
2,323,000
2,277,000
2,204,000
2,177,000
2,049,000
1,527,000
1,557,000
1,528,000
1,510,000
1,521,000
1,567,000
1,538,000
1,529,000
1,508,000
1,476,000
1,671,000
1,509,000
1,562,000
1,493,000
0

1,493,000

1,562,000

1,509,000

1,671,000

1,476,000

1,508,000

1,529,000

1,538,000

1,567,000

1,521,000

1,510,000

1,528,000

1,557,000

1,527,000

2,049,000

2,177,000

2,204,000

2,277,000

2,323,000

2,224,000

2,277,000

2,311,000

2,298,000

2,258,000

2,845,000

4,072,000

4,161,000

4,135,000

4,468,000

4,653,000

4,724,000

4,625,000

4,709,000

4,920,000

4,829,000

4,933,000

3,752,000

3,809,000

3,621,000

3,633,000

3,574,000

3,454,000

Capital Lease Obligations Min Short Term Debt

0
0
0
0
0
-37,500
-27,500
-78,000
-43,900
-44,600
-43,900
-173,400
-226,800
-187,900
-178,800
-258,800
-152,200
-68,500
-234,000
-385,400
-451,100
-205,000
-161,000
-691,000
-198,000
-431,000
-316,000
-168,000
-384,000
-519,000
-200,000
-289,000
-230,000
-212,000
-193,000
-143,000
-130,000
-288,000
-298,000
-317,000
-295,000
-277,000
-270,000
-257,000
-274,000
-267,000
-529,000
-127,000
-158,000
-170,000
-103,000
-96,000
-88,000
-60,000
-61,000
-44,000
-29,000
-40,000
-36,000
-255,000
-200,000
-96,000
154,000
191,000
217,000
214,000
231,000
-248,000
-164,000
-130,000
344,000
399,000
367,000
409,000
337,000
412,000
314,000
321,000
371,000
368,000
262,000
322,000

322,000

262,000

368,000

371,000

321,000

314,000

412,000

337,000

409,000

367,000

399,000

344,000

-130,000

-164,000

-248,000

231,000

214,000

217,000

191,000

154,000

-96,000

-200,000

-255,000

-36,000

-40,000

-29,000

-44,000

-61,000

-60,000

-88,000

-96,000

-103,000

-170,000

-158,000

-127,000

-529,000

-267,000

-274,000

-257,000

-270,000

-277,000

-295,000

-317,000

-298,000

-288,000

-130,000

-143,000

-193,000

-212,000

-230,000

-289,000

-200,000

-519,000

-384,000

-168,000

-316,000

-431,000

-198,000

-691,000

-161,000

-205,000

-451,100

-385,400

-234,000

-68,500

-152,200

-258,800

-178,800

-187,900

-226,800

-173,400

-43,900

-44,600

-43,900

-78,000

-27,500

-37,500

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
219,000
238,000
243,000
241,000
240,000
217,000
435,000
410,000
444,000
424,000
418,000
424,000
407,000
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

407,000

424,000

418,000

424,000

444,000

410,000

435,000

217,000

240,000

241,000

243,000

238,000

219,000

Long-term Liabilities Other

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,095,000
1,120,000
954,000
922,000
911,000
844,000
1,453,000
1,348,000
1,355,000
1,323,000
1,227,000
1,224,000
1,211,000
1,208,000
1,382,000
1,386,000
1,401,000
1,031,000
1,086,000
1,084,000
1,085,000
1,073,000
1,073,000
1,457,000
1,010,000
821,000
1,282,000
1,198,000
1,208,000
1,192,000
910,000
875,000
870,000
840,000
1,083,000
679,000
1,020,000
502,000
758,000
334,000
969,000
951,000
89,000

89,000

951,000

969,000

334,000

758,000

502,000

1,020,000

679,000

1,083,000

840,000

870,000

875,000

910,000

1,192,000

1,208,000

1,198,000

1,282,000

821,000

1,010,000

1,457,000

1,073,000

1,085,000

1,084,000

1,086,000

1,031,000

1,401,000

1,386,000

1,382,000

1,208,000

1,211,000

1,224,000

1,227,000

1,323,000

1,355,000

1,348,000

1,453,000

844,000

911,000

922,000

954,000

1,120,000

1,095,000

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
171,000
267,000
313,000
292,000
270,000
295,000
333,000
327,000
339,000
348,000
422,000
425,000
466,000
471,000
427,000
437,000
454,000
426,000
264,000
269,000
293,000
280,000
296,000
279,000
0
0
29,000
54,000
40,000
50,000
250,000
0
222,000
201,000
161,000
0
220,000
249,000
250,000
238,000
0
0
0

238,000

250,000

249,000

220,000

161,000

201,000

222,000

250,000

50,000

40,000

54,000

29,000

279,000

296,000

280,000

293,000

269,000

264,000

426,000

454,000

437,000

427,000

471,000

466,000

425,000

422,000

348,000

339,000

327,000

333,000

295,000

270,000

292,000

313,000

267,000

171,000

> Total Stockholder Equity

215,200
299,400
0
0
111,500
-382,000
1,653,400
1,663,900
1,611,200
1,520,600
1,622,400
1,939,200
1,918,100
1,736,600
1,784,400
1,730,000
1,627,100
1,826,600
1,938,900
1,933,800
1,731,300
1,610,000
1,220,000
1,736,000
1,684,000
1,844,000
1,617,000
1,647,000
1,829,000
1,790,000
1,942,000
2,099,000
1,800,000
1,662,000
1,904,000
1,888,000
2,092,000
1,773,000
1,695,000
1,709,000
1,821,000
1,980,000
2,020,000
2,153,000
2,234,000
1,778,000
1,773,000
1,658,000
1,603,000
1,629,000
1,499,000
1,708,000
1,588,000
1,467,000
1,452,000
1,667,000
2,591,000
2,620,000
3,769,000
3,064,000
2,958,000
2,520,000
2,620,000
2,611,000
2,482,000
2,687,000
3,243,000
3,181,000
3,222,000
3,519,000
3,563,000
3,727,000
3,779,000
4,378,000
4,343,000
4,147,000
3,774,000
3,624,000
3,763,000
3,615,000
3,429,000
3,251,000

3,251,000

3,429,000

3,615,000

3,763,000

3,624,000

3,774,000

4,147,000

4,343,000

4,378,000

3,779,000

3,727,000

3,563,000

3,519,000

3,222,000

3,181,000

3,243,000

2,687,000

2,482,000

2,611,000

2,620,000

2,520,000

2,958,000

3,064,000

3,769,000

2,620,000

2,591,000

1,667,000

1,452,000

1,467,000

1,588,000

1,708,000

1,499,000

1,629,000

1,603,000

1,658,000

1,773,000

1,778,000

2,234,000

2,153,000

2,020,000

1,980,000

1,821,000

1,709,000

1,695,000

1,773,000

2,092,000

1,888,000

1,904,000

1,662,000

1,800,000

2,099,000

1,942,000

1,790,000

1,829,000

1,647,000

1,617,000

1,844,000

1,684,000

1,736,000

1,220,000

1,610,000

1,731,300

1,933,800

1,938,900

1,826,600

1,627,100

1,730,000

1,784,400

1,736,600

1,918,100

1,939,200

1,622,400

1,520,600

1,611,200

1,663,900

1,653,400

-382,000

111,500

299,400

215,200

Common Stock

0
0
0
0
0
30,500
2,200
2,200
2,200
2,200
2,200
2,200
2,200
2,200
2,200
2,200
2,200
2,200
2,400
2,400
2,400
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
2,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000
3,000

3,000

2,000

2,400

2,200

30,500

Retained Earnings Total Equity

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-732,000
-698,000
-687,000
-669,000
-582,000
-425,000
-493,000
-526,000
-528,000
-503,000
-528,000
-504,000
-447,000
-423,000
-325,000
-300,000
-164,000
-48,000
161,000
393,000
724,000
671,000
292,000
360,000
0
0
690,000
1,350,000
1,252,000
1,260,000
1,564,000
1,603,000
1,714,000
1,881,000
2,435,000
2,595,000
2,778,000
2,836,000
2,705,000
2,804,000
2,781,000
0
0

2,781,000

2,804,000

2,705,000

2,836,000

2,778,000

2,595,000

2,435,000

1,881,000

1,714,000

1,603,000

1,564,000

1,260,000

1,252,000

1,350,000

690,000

360,000

292,000

671,000

724,000

393,000

161,000

-48,000

-164,000

-300,000

-325,000

-423,000

-447,000

-504,000

-528,000

-503,000

-528,000

-526,000

-493,000

-425,000

-582,000

-669,000

-687,000

-698,000

-732,000

Accumulated Other Comprehensive Income

0
0
0
0
0
181,000
118,000
14,400
-9,700
-43,100
-19,300
32,000
91,800
-73,900
-60,400
-35,100
30,600
245,100
363,700
356,100
196,100
-489,000
-571,000
-441,000
-404,000
-287,000
-331,000
-395,000
-249,000
-297,000
-202,000
-142,000
-337,000
-559,000
-468,000
-589,000
-483,000
-744,000
-777,000
-786,000
-714,000
-577,000
-574,000
-556,000
-643,000
-1,053,000
-1,216,000
-1,159,000
-1,245,000
-1,288,000
-1,261,000
-1,296,000
-1,266,000
-1,671,000
-1,576,000
-1,508,000
-1,358,000
-1,268,000
-1,198,000
-1,330,000
-1,354,000
-1,316,000
-1,264,000
-1,271,000
-1,310,000
-1,362,000
-1,383,000
-1,354,000
-1,329,000
-1,346,000
-1,359,000
-1,318,000
-1,338,000
-1,203,000
-1,214,000
-1,312,000
-1,497,000
-1,268,000
-1,143,000
-1,175,000
-1,225,000
-1,245,000

-1,245,000

-1,225,000

-1,175,000

-1,143,000

-1,268,000

-1,497,000

-1,312,000

-1,214,000

-1,203,000

-1,338,000

-1,318,000

-1,359,000

-1,346,000

-1,329,000

-1,354,000

-1,383,000

-1,362,000

-1,310,000

-1,271,000

-1,264,000

-1,316,000

-1,354,000

-1,330,000

-1,198,000

-1,268,000

-1,358,000

-1,508,000

-1,576,000

-1,671,000

-1,266,000

-1,296,000

-1,261,000

-1,288,000

-1,245,000

-1,159,000

-1,216,000

-1,053,000

-643,000

-556,000

-574,000

-577,000

-714,000

-786,000

-777,000

-744,000

-483,000

-589,000

-468,000

-559,000

-337,000

-142,000

-202,000

-297,000

-249,000

-395,000

-331,000

-287,000

-404,000

-441,000

-571,000

-489,000

196,100

356,100

363,700

245,100

30,600

-35,100

-60,400

-73,900

91,800

32,000

-19,300

-43,100

-9,700

14,400

118,000

181,000

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
3,294,000
3,297,000
3,305,000
3,334,000
3,359,000
3,366,000
3,385,000
3,414,000
3,416,000
3,419,000
3,407,000
3,439,000
3,443,000
3,445,000
3,447,000
3,504,000
3,511,000
3,683,000
3,889,000
3,939,000
3,977,000
3,982,000
3,984,000
4,010,000
4,013,000
4,009,000
4,008,000
4,034,000
4,037,000
4,042,000
4,048,000
4,085,000
4,093,000
4,096,000
4,102,000
4,152,000
4,154,000
4,155,000
4,156,000
4,195,000
4,195,000
4,201,000
0

4,201,000

4,195,000

4,156,000

4,155,000

4,154,000

4,152,000

4,102,000

4,096,000

4,093,000

4,085,000

4,048,000

4,042,000

4,037,000

4,034,000

4,008,000

4,009,000

4,013,000

4,010,000

3,984,000

3,982,000

3,977,000

3,939,000

3,889,000

3,683,000

3,511,000

3,504,000

3,447,000

3,445,000

3,443,000

3,439,000

3,407,000

3,419,000

3,416,000

3,414,000

3,385,000

3,366,000

3,359,000

3,334,000

3,305,000

3,297,000

3,294,000

Treasury Stock

-934,000

-833,000

-731,000

-635,000

-623,000

-542,000

-461,000

-325,000

-288,000

-201,000

-150,000

-135,000

-50,000

Other Stockholders Equity

0
0
0
0
0
682,000
2,773,300
2,774,700
2,776,000
2,779,800
2,790,200
2,792,800
2,795,400
2,798,400
2,810,500
2,823,900
2,827,500
2,831,900
3,135,600
3,138,000
3,139,500
3,128,000
3,133,000
3,137,000
3,140,000
3,144,000
3,163,000
3,167,000
3,172,000
3,175,000
3,202,000
3,209,000
3,164,000
3,166,000
3,185,000
3,190,000
3,196,000
3,202,000
3,217,000
3,225,000
3,231,000
3,242,000
3,261,000
3,289,000
3,299,000
3,321,000
3,336,000
3,342,000
3,348,000
3,255,000
3,261,000
3,269,000
3,274,000
3,280,000
3,325,000
3,336,000
3,514,000
3,724,000
3,712,000
3,667,000
3,638,000
3,541,000
3,521,000
3,447,000
3,365,000
3,356,000
3,273,000
3,280,000
3,288,000
3,298,000
3,316,000
3,328,000
3,233,000
3,143,000
2,959,000
2,678,000
2,432,000
2,184,000
2,099,000
2,006,000
1,915,000
1,871,000

1,871,000

1,915,000

2,006,000

2,099,000

2,184,000

2,432,000

2,678,000

2,959,000

3,143,000

3,233,000

3,328,000

3,316,000

3,298,000

3,288,000

3,280,000

3,273,000

3,356,000

3,365,000

3,447,000

3,521,000

3,541,000

3,638,000

3,667,000

3,712,000

3,724,000

3,514,000

3,336,000

3,325,000

3,280,000

3,274,000

3,269,000

3,261,000

3,255,000

3,348,000

3,342,000

3,336,000

3,321,000

3,299,000

3,289,000

3,261,000

3,242,000

3,231,000

3,225,000

3,217,000

3,202,000

3,196,000

3,190,000

3,185,000

3,166,000

3,164,000

3,209,000

3,202,000

3,175,000

3,172,000

3,167,000

3,163,000

3,144,000

3,140,000

3,137,000

3,133,000

3,128,000

3,139,500

3,138,000

3,135,600

2,831,900

2,827,500

2,823,900

2,810,500

2,798,400

2,795,400

2,792,800

2,790,200

2,779,800

2,776,000

2,774,700

2,773,300

682,000

Balance Sheet

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31
Accounts Payable	719,000	961,000	1,208,000	876,000	822,000	961,000	964,000	1,102,000	1,061,000	1,275,000	1,113,000	1,150,000	912,000	887,000	755,000	747,000	1,018,400	1,018,200	1,093,500	1,022,600	832,100	242,600	0	0
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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
Accumulated Other Comprehensive Income	-1,245,000	-1,268,000	-1,203,000	-1,346,000	-1,362,000	-1,316,000	-1,268,000	-1,671,000	-1,288,000	-1,053,000	-577,000	-744,000	-559,000	-297,000	-287,000	-489,000	245,100	-73,900	-43,100	181,000	61,200	-131,100	0	0
Additional Paid In Capital	0	0	0	0	0	0	3,889,000	3,447,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Lease Obligations	380,000	387,000	421,000	463,000	426,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Stock	3,000	3,000	3,000	3,000	3,000	3,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Surpluse	0	4,156,000	4,102,000	4,048,000	4,008,000	3,984,000	3,889,000	3,447,000	3,407,000	3,385,000	3,305,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	540,000	654,000	1,041,000	1,593,000	525,000	340,000	470,000	425,000	269,000	860,000	520,000	387,000	554,000	966,000	1,745,000	657,000	154,000	263,200	142,800	243,200	197,800	22,500	0	0
Cash And Equivalents	0	654,000	1,041,000	1,593,000	525,000	340,000	470,000	385,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash And Short Term Investments	540,000	654,000	1,041,000	1,593,000	525,000	340,000	470,000	425,000	269,000	860,000	520,000	387,000	554,000	966,000	1,745,000	657,000	154,000	263,200	142,800	243,200	197,800	22,500	0	0
Common Stock	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	2,000	2,000	2,000	2,000	2,000	2,000	2,200	2,200	2,200	30,500	0	0	0	0
Common Stock Shares Outstanding	177,400	203,000	221,400	221,900	230,600	241,600	243,900	240,000	245,000	246,000	242,400	240,600	241,700	236,000	238,300	234,300	232,792	233,100	220,500	220,654	178,659	20,000	220,654	220,000
Common Stock Total Equity	0	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	2,000	2,000	2,000	2,000	2,000	2,000	2,200	2,200	2,200	0	0	0	0	0
Current Deferred Revenue	-59,000	147,000	0	0	0	146,000	569,000	-1,162,000	0	5,000	11,000	16,000	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	418,000	435,000	243,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Long Term Liab	0	250,000	161,000	250,000	29,000	296,000	264,000	427,000	422,000	333,000	313,000	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
Good Will	644,000	641,000	650,000	533,000	276,000	275,000	140,000	121,000	116,000	122,000	131,000	117,000	114,000	94,000	94,000	92,000	92,500	90,200	91,200	3,300	3,300	3,300	0	0
Intangible Assets	387,000	425,000	469,000	453,000	197,000	219,000	56,000	66,000	86,000	95,000	87,000	68,000	91,000	105,000	125,000	153,000	173,200	187,600	307,500	248,900	316,800	39,600	0	0
Inventory	867,000	995,000	1,201,000	848,000	914,000	1,134,000	1,073,000	1,344,000	1,692,000	2,025,000	1,741,000	1,819,000	1,539,000	1,396,000	1,184,000	1,500,000	1,451,900	1,520,100	1,309,200	1,253,900	1,039,300	298,100	0	0
Liabilities And Stockholders Equity	7,248,000	8,220,000	9,392,000	8,713,000	8,320,000	7,953,000	10,244,000	9,189,000	9,820,000	11,002,000	9,188,000	8,884,000	8,657,000	8,714,000	8,626,000	8,058,000	8,165,600	8,444,900	8,870,500	9,436,500	8,737,400	2,747,200	2,357,800	3,543,800
Long Term Debt	1,676,000	1,671,000	1,538,000	1,528,000	2,177,000	2,224,000	2,258,000	4,135,000	4,625,000	4,933,000	3,633,000	3,418,000	3,734,000	3,631,000	3,786,000	3,683,000	3,505,000	3,457,400	4,413,300	6,291,900	5,773,000	1,672,300	0	0
Long Term Debt Total	0	1,671,000	1,538,000	1,528,000	2,177,000	2,224,000	2,258,000	4,135,000	4,625,000	4,933,000	3,633,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	438,000	425,000	470,000	373,000	569,000	560,000	266,000	332,000	347,000	350,000	286,000	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
Net Debt	1,528,000	1,083,000	509,000	528,000	1,864,000	1,980,000	1,828,000	3,771,000	4,526,000	4,346,000	3,396,000	3,319,000	3,392,000	3,184,000	2,472,000	3,231,000	3,419,500	3,382,100	4,315,100	6,056,300	5,712,300	1,819,300	0	0
Net Invested Capital	4,939,000	5,361,000	5,928,000	5,640,000	5,076,000	4,840,000	4,918,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Receivables	753,000	834,000	1,519,000	910,000	953,000	1,272,000	1,283,000	1,435,000	1,449,000	1,707,000	1,575,000	1,583,000	1,534,000	1,479,000	1,019,000	913,000	1,262,700	1,257,300	1,482,600	1,540,400	1,102,700	396,200	0	0
Net Tangible Assets	0	2,558,000	4,378,000	3,519,000	2,214,000	2,026,000	2,424,000	1,100,000	1,240,000	1,561,000	1,762,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Working Capital	1,142,000	1,444,000	1,877,000	1,589,000	1,747,000	1,347,000	2,714,000	1,777,000	1,917,000	2,707,000	2,000,000	1,938,000	2,120,000	1,955,000	2,329,000	1,635,000	1,119,900	1,263,500	1,208,300	1,346,100	826,600	156,400	0	0
Non Current Assets Total	4,934,000	5,075,000	5,464,000	5,145,000	5,773,000	4,995,000	4,265,000	5,634,000	5,986,000	5,963,000	5,029,000	4,765,000	4,711,000	4,706,000	4,486,000	4,818,000	5,070,400	5,108,300	5,774,500	6,237,400	6,224,500	1,978,400	0	0
Non Current Liabilities Other	89,000	758,000	1,083,000	910,000	1,282,000	1,073,000	1,086,000	1,382,000	1,227,000	1,453,000	954,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	2,598,000	2,679,000	2,782,000	3,061,000	3,488,000	3,593,000	3,608,000	5,944,000	6,274,000	6,719,000	4,900,000	4,807,000	5,055,000	4,811,000	4,950,000	4,821,000	4,337,200	4,605,800	5,441,800	7,928,700	7,208,300	2,332,400	0	0
Non Currrent Assets Other	611,000	1,060,000	1,093,000	961,000	2,090,000	587,000	497,000	489,000	555,000	538,000	459,000	368,000	487,000	502,000	363,000	373,000	464,600	379,700	553,600	645,100	638,300	109,400	0	0
Noncontrolling Interest In Consolidated Entity	0	216,000	181,000	154,000	137,000	229,000	751,000	180,000	187,000	173,000	149,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	0	833,000	3,055,000	1,654,000	778,000	1,628,000	705,000	2,170,000	973,000	973,000	701,000	595,000	677,000	661,000	493,000	648,000	805,900	570,100	645,200	643,100	641,800	109,400	0	0
Other Current Assets	154,000	190,000	167,000	217,000	155,000	212,000	202,000	2,211,000	424,000	313,000	200,000	222,000	245,000	113,000	109,000	99,000	116,600	175,700	84,000	95,800	118,800	11,300	0	0
Other Current Liab	454,000	527,000	831,000	510,000	974,000	408,000	1,692,000	1,778,000	686,000	785,000	758,000	727,000	702,000	647,000	625,000	653,000	888,400	867,000	749,600	792,900	717,100	200,300	0	0
Other Liab	0	672,000	1,244,000	2,244,000	927,000	1,369,000	1,350,000	1,821,000	1,648,000	1,447,000	948,000	1,161,000	1,012,000	866,000	875,000	1,021,000	677,800	955,800	770,200	844,100	713,400	234,300	0	0
Other Stockholder Equity	1,871,000	2,184,000	3,143,000	3,298,000	3,356,000	3,541,000	3,724,000	3,280,000	3,255,000	3,321,000	3,242,000	3,202,000	3,166,000	3,175,000	3,144,000	3,128,000	2,831,900	2,798,400	2,779,800	682,000	800,200	857,200	0	0
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred Stock Total Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	287,500	287,500	287,500	770,500	681,500	412,800	0	0
Property Plant And Equipment Gross	6,651,000	6,404,000	6,713,000	2,950,000	2,779,000	3,064,000	3,098,000	4,212,000	4,446,000	4,423,000	3,824,000	3,745,000	3,622,000	3,605,000	3,516,000	3,649,000	3,762,600	4,059,400	4,643,200	5,150,900	5,079,300	1,287,200	0	0
Property Plant And Equipment Net	2,742,000	2,377,000	2,576,000	2,505,000	2,383,000	3,064,000	3,098,000	4,212,000	4,446,000	4,423,000	3,824,000	3,745,000	3,622,000	3,605,000	3,516,000	3,649,000	3,762,600	4,059,400	4,643,200	5,150,900	5,079,300	1,287,200	0	0
Property Plant Equipment	0	2,377,000	2,576,000	2,505,000	2,383,000	3,064,000	3,098,000	4,212,000	4,446,000	4,423,000	3,824,000	3,745,000	3,622,000	3,605,000	3,516,000	3,649,000	3,762,600	4,059,400	4,643,200	5,150,900	5,079,300	1,287,200	0	0
Retained Earnings	2,622,000	2,705,000	2,435,000	1,564,000	690,000	292,000	161,000	-325,000	-528,000	-493,000	-687,000	-687,000	-947,000	-1,090,000	-1,015,000	-1,031,000	-1,540,100	-1,277,600	-1,505,800	-1,471,200	-1,243,500	-923,700	0	0
Retained Earnings Total Equity	0	2,705,000	2,435,000	1,564,000	690,000	292,000	161,000	-325,000	-528,000	-493,000	-687,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt	12,000	66,000	12,000	593,000	212,000	96,000	40,000	60,000	170,000	267,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt Total	2,068,000	1,737,000	1,550,000	2,121,000	2,389,000	2,320,000	2,298,000	4,196,000	4,795,000	5,206,000	3,916,000	3,706,000	3,946,000	4,150,000	4,217,000	3,888,000	3,573,500	3,645,300	4,457,900	6,299,500	5,910,100	1,841,800	0	0
Short Term Debt	58,000	66,000	12,000	593,000	212,000	96,000	40,000	60,000	170,000	267,000	277,000	288,000	212,000	519,000	431,000	205,000	68,500	187,900	44,600	37,500	137,100	169,500	0	0
Short Term Investments	0	0	0	373,000	0	0	11,000	11,000	12,000	10,000	9,000	9,000	8,000	7,000	5,000	5,000	0	0	0	8,900	10,500	9,100	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
Total Assets	7,248,000	8,220,000	9,392,000	8,713,000	8,320,000	7,953,000	10,244,000	9,189,000	9,820,000	11,002,000	9,188,000	8,884,000	8,657,000	8,714,000	8,626,000	8,058,000	8,165,600	8,444,900	8,870,500	9,436,500	8,737,400	2,747,200	2,357,800	3,543,800
Total Current Assets	2,314,000	3,145,000	3,928,000	3,568,000	2,547,000	2,958,000	5,979,000	3,555,000	3,834,000	5,039,000	4,159,000	4,119,000	3,946,000	4,008,000	4,140,000	3,240,000	3,095,200	3,336,600	3,096,000	3,199,100	2,512,900	768,800	0	0
Total Current Liabilities	1,172,000	1,701,000	2,051,000	1,979,000	2,008,000	1,611,000	3,265,000	1,778,000	1,917,000	2,332,000	2,159,000	2,181,000	1,826,000	2,053,000	1,811,000	1,605,000	1,975,300	2,073,100	1,887,700	1,853,000	1,686,300	612,400	0	0
Total Liab	3,770,000	4,380,000	4,833,000	5,040,000	5,496,000	5,204,000	6,873,000	7,722,000	8,191,000	9,051,000	7,059,000	6,988,000	6,881,000	6,864,000	6,761,000	6,426,000	6,312,500	6,678,900	7,329,500	9,781,700	8,894,600	2,944,800	0	0
Total Permanent Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Stockholder Equity	3,251,000	3,624,000	4,378,000	3,519,000	2,687,000	2,520,000	2,620,000	1,467,000	1,629,000	1,778,000	1,980,000	1,773,000	1,662,000	1,790,000	1,844,000	1,610,000	1,826,600	1,736,600	1,520,600	-382,000	-187,700	-197,600	-141,300	0
Treasury Stock	0	0	-934,000	-731,000	-635,000	-427,000	-150,000	-150,000	-135,000	-50,000	-50,000	-50,000	-50,000	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

	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	2002-12-31
Accounts Payable	719,000	726,000	745,000	857,000	961,000	898,000	1,128,000	1,315,000	1,208,000	985,000	1,041,000	953,000	876,000	725,000	610,000	856,000	822,000	744,000	925,000	911,000	961,000	998,000	993,000	993,000	964,000	891,000	1,170,000	1,162,000	1,102,000	1,026,000	991,000	1,027,000	1,061,000	1,068,000	1,209,000	1,191,000	1,275,000	1,176,000	1,162,000	1,185,000	1,113,000	1,075,000	1,031,000	1,135,000	1,150,000	1,057,000	1,009,000	1,128,000	912,000	977,000	1,132,000	1,112,000	887,000	845,000	847,000	898,000	755,000	747,000	636,000	584,000	747,000	1,005,100	1,103,200	1,127,100	1,018,400	1,057,500	1,096,400	1,116,900	1,018,200	1,046,800	1,134,000	994,000	1,093,500	1,007,700	1,002,700	1,415,500	1,022,600	919,700	0	0	832,100	242,600
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
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
Accumulated Other Comprehensive Income	-1,245,000	-1,225,000	-1,175,000	-1,143,000	-1,268,000	-1,497,000	-1,312,000	-1,214,000	-1,203,000	-1,338,000	-1,318,000	-1,359,000	-1,346,000	-1,329,000	-1,354,000	-1,383,000	-1,362,000	-1,310,000	-1,271,000	-1,264,000	-1,316,000	-1,354,000	-1,330,000	-1,198,000	-1,268,000	-1,358,000	-1,508,000	-1,576,000	-1,671,000	-1,266,000	-1,296,000	-1,261,000	-1,288,000	-1,245,000	-1,159,000	-1,216,000	-1,053,000	-643,000	-556,000	-574,000	-577,000	-714,000	-786,000	-777,000	-744,000	-483,000	-589,000	-468,000	-559,000	-337,000	-142,000	-202,000	-297,000	-249,000	-395,000	-331,000	-287,000	-404,000	-441,000	-571,000	-489,000	196,100	356,100	363,700	245,100	30,600	-35,100	-60,400	-73,900	91,800	32,000	-19,300	-43,100	-9,700	14,400	118,000	181,000	0	0	0	0	0
Additional Paid In Capital	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3,982,000	3,977,000	3,939,000	3,889,000	3,683,000	3,511,000	3,504,000	3,447,000	3,445,000	3,443,000	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
Capital Lease Obligations	380,000	375,000	379,000	382,000	387,000	376,000	425,000	408,000	421,000	437,000	443,000	450,000	463,000	449,000	446,000	410,000	426,000	386,000	479,000	485,000	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
Capital Stock	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	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
Capital Surpluse	0	4,201,000	4,195,000	4,195,000	4,156,000	4,155,000	4,154,000	4,152,000	4,102,000	4,096,000	4,093,000	4,085,000	4,048,000	4,042,000	4,037,000	4,034,000	4,008,000	4,009,000	4,013,000	4,010,000	3,984,000	3,982,000	3,977,000	3,939,000	3,889,000	3,683,000	3,511,000	3,504,000	3,447,000	3,445,000	3,443,000	3,439,000	3,407,000	3,419,000	3,416,000	3,414,000	3,385,000	3,366,000	3,359,000	3,334,000	3,305,000	3,297,000	3,294,000	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
Cash	540,000	496,000	502,000	615,000	654,000	515,000	608,000	807,000	1,041,000	505,000	510,000	673,000	1,593,000	1,168,000	1,254,000	1,594,000	525,000	418,000	449,000	444,000	340,000	446,000	408,000	453,000	470,000	451,000	509,000	457,000	425,000	439,000	383,000	208,000	269,000	433,000	599,000	1,003,000	860,000	582,000	403,000	277,000	520,000	397,000	172,000	247,000	387,000	435,000	452,000	463,000	554,000	453,000	683,000	632,000	966,000	1,003,000	766,000	1,110,000	1,745,000	1,619,000	2,295,000	470,000	657,000	107,200	140,700	166,400	154,000	150,700	167,500	143,500	263,200	245,800	200,100	150,300	142,800	200,100	251,500	256,400	243,200	0	0	0	197,800	22,500
Cash And Equivalents	0	496,000	502,000	615,000	654,000	515,000	608,000	807,000	1,041,000	505,000	510,000	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
Cash And Short Term Investments	540,000	496,000	502,000	615,000	654,000	515,000	608,000	807,000	1,041,000	505,000	510,000	673,000	1,593,000	1,168,000	1,254,000	1,594,000	525,000	418,000	449,000	444,000	340,000	446,000	408,000	453,000	470,000	451,000	509,000	457,000	425,000	439,000	383,000	208,000	269,000	433,000	599,000	1,003,000	860,000	582,000	403,000	277,000	520,000	397,000	172,000	247,000	387,000	435,000	452,000	463,000	554,000	453,000	683,000	632,000	966,000	1,003,000	766,000	1,110,000	1,745,000	1,619,000	2,295,000	470,000	657,000	107,200	140,700	166,400	154,000	150,700	167,500	143,500	263,200	245,800	200,100	150,300	142,800	200,100	251,500	256,400	243,200	0	0	0	0	0
Common Stock	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,400	2,400	2,400	2,200	2,200	2,200	2,200	2,200	2,200	2,200	2,200	2,200	2,200	2,200	2,200	30,500	0	0	0	0	0
Common Stock Shares Outstanding	172,000	177,000	180,300	184,400	189,000	199,200	207,000	215,400	219,000	221,300	222,900	222,600	222,000	221,300	219,700	223,200	227,000	227,400	232,100	235,100	237,000	240,800	242,700	245,900	241,000	244,000	243,700	242,500	241,000	240,100	240,000	237,900	241,000	246,600	247,500	247,200	243,900	246,700	245,700	244,500	240,900	242,500	242,200	239,000	239,000	240,800	240,500	240,100	236,500	237,600	243,700	242,900	237,600	241,000	240,800	234,800	234,800	234,000	271,300	233,700	233,707	233,600	233,700	233,841	227,100	221,000	233,500	233,400	220,800	233,200	233,200	233,100	220,600	220,500	233,000	220,500	220,500	220,500	220,500	221,200	0	0
Common Stock Total Equity	0	0	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	3,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,000	2,400	2,400	2,400	2,200	2,200	2,200	2,200	2,200	2,200	2,200	2,200	2,200	2,200	2,200	2,200	0	0	0	0	0	0
Current Deferred Revenue	0	0	0	0	147,000	167,000	196,000	0	206,000	0	0	0	288,000	0	0	0	0	406,000	0	0	324,000	540,000	469,000	0	208,000	-920,000	0	0	-1,162,000	655,000	-1,087,000	0	0	0	0	0	5,000	0	0	0	11,000	0	0	0	16,000	0	0	0	0	0	0	0	0	0	35,000	0	0	0	212,000	0	0	0	0	0	0	0	822,200	0	64,600	625,600	0	592,300	31,200	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	407,000	424,000	418,000	424,000	444,000	410,000	435,000	217,000	240,000	241,000	243,000	238,000	219,000	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
Deferred Long Term Liab	0	0	0	238,000	250,000	249,000	220,000	0	161,000	201,000	222,000	0	250,000	50,000	40,000	54,000	29,000	0	0	279,000	296,000	280,000	293,000	269,000	264,000	426,000	454,000	437,000	427,000	471,000	466,000	425,000	422,000	348,000	339,000	327,000	333,000	295,000	270,000	292,000	313,000	267,000	171,000	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
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
Good Will	644,000	639,000	643,000	642,000	641,000	636,000	648,000	650,000	650,000	741,000	744,000	739,000	533,000	523,000	522,000	396,000	276,000	274,000	275,000	277,000	275,000	388,000	393,000	141,000	140,000	139,000	137,000	122,000	121,000	123,000	123,000	123,000	116,000	117,000	119,000	119,000	122,000	126,000	130,000	130,000	131,000	131,000	130,000	116,000	117,000	107,000	106,000	108,000	114,000	110,000	111,000	94,000	94,000	94,000	94,000	94,000	94,000	94,000	94,000	92,000	92,000	92,500	95,300	94,600	92,500	92,500	92,400	91,700	90,200	91,300	91,300	91,200	91,200	3,300	3,300	2,300	3,300	3,300	0	0	3,300	3,300
Intangible Assets	387,000	395,000	406,000	415,000	425,000	433,000	448,000	461,000	469,000	404,000	415,000	422,000	453,000	403,000	408,000	351,000	197,000	202,000	212,000	215,000	219,000	119,000	118,000	55,000	56,000	56,000	79,000	82,000	66,000	97,000	97,000	106,000	86,000	86,000	92,000	94,000	95,000	71,000	75,000	82,000	87,000	55,000	59,000	63,000	68,000	74,000	78,000	87,000	91,000	99,000	109,000	99,000	105,000	112,000	107,000	120,000	125,000	133,000	138,000	144,000	153,000	160,000	165,500	170,800	173,200	177,900	175,600	186,200	187,600	194,900	203,200	208,700	307,500	217,500	230,900	239,700	248,900	268,100	0	0	320,100	42,900
Inventory	867,000	941,000	1,012,000	1,048,000	995,000	1,079,000	1,401,000	1,382,000	1,201,000	1,174,000	1,193,000	1,006,000	848,000	819,000	885,000	1,008,000	914,000	961,000	1,094,000	1,228,000	1,134,000	1,231,000	1,178,000	1,203,000	1,073,000	1,084,000	1,520,000	1,486,000	1,344,000	1,444,000	1,522,000	1,689,000	1,692,000	1,850,000	1,938,000	1,869,000	2,025,000	1,788,000	1,847,000	1,911,000	1,741,000	1,695,000	1,698,000	1,797,000	1,819,000	1,807,000	1,645,000	1,638,000	1,539,000	1,687,000	1,746,000	1,608,000	1,396,000	1,375,000	1,324,000	1,248,000	1,184,000	1,113,000	1,162,000	1,333,000	1,500,000	1,541,100	1,564,600	1,647,700	1,451,900	1,459,300	1,348,000	1,581,800	1,520,100	1,422,200	1,545,600	1,311,000	1,309,200	1,335,200	1,311,200	1,381,100	1,253,900	1,132,600	0	0	1,039,300	298,100
Liabilities And Stockholders Equity	7,248,000	7,369,000	7,553,000	7,763,000	8,220,000	8,132,000	8,721,000	9,402,000	9,392,000	8,569,000	8,506,000	8,300,000	8,713,000	8,097,000	8,126,000	8,458,000	8,320,000	8,115,000	8,500,000	8,640,000	7,953,000	10,896,000	11,054,000	10,703,000	10,244,000	9,983,000	9,688,000	9,488,000	9,189,000	9,707,000	9,727,000	9,840,000	9,820,000	10,236,000	10,578,000	10,751,000	11,002,000	9,409,000	9,442,000	9,227,000	9,188,000	9,021,000	8,654,000	8,719,000	8,884,000	8,946,000	8,729,000	8,953,000	8,657,000	9,008,000	9,476,000	9,040,000	8,714,000	8,866,000	8,065,000	8,387,000	8,626,000	8,710,000	9,153,000	7,270,000	8,058,000	8,410,700	8,747,100	8,680,200	8,165,600	8,320,800	8,515,200	8,613,400	8,444,900	9,402,700	9,443,000	8,827,100	8,870,500	8,787,600	9,081,700	9,686,000	9,436,500	0	0	0	0	0
Long Term Debt	1,676,000	1,493,000	1,562,000	1,509,000	1,671,000	1,476,000	1,508,000	1,529,000	1,538,000	1,567,000	1,521,000	1,510,000	1,528,000	1,557,000	1,527,000	2,049,000	2,177,000	2,204,000	2,277,000	2,323,000	2,224,000	2,277,000	2,311,000	2,298,000	2,258,000	2,845,000	4,072,000	4,161,000	4,135,000	4,468,000	4,653,000	4,724,000	4,625,000	4,709,000	4,920,000	4,835,000	4,933,000	3,752,000	3,809,000	3,621,000	3,633,000	3,574,000	3,454,000	3,493,000	3,418,000	3,553,000	3,605,000	3,632,000	3,734,000	3,851,000	3,890,000	3,861,000	3,631,000	3,957,000	3,703,000	3,864,000	3,786,000	4,033,000	3,995,000	3,618,000	3,683,000	3,511,300	3,572,800	3,587,300	3,505,000	3,560,100	3,524,600	3,516,000	3,457,400	4,099,100	4,258,700	4,465,900	4,413,300	4,396,800	4,628,600	4,868,800	6,291,900	6,145,900	0	0	5,773,000	1,672,300
Long Term Debt Total	0	1,493,000	1,562,000	1,509,000	1,671,000	1,476,000	1,508,000	1,529,000	1,538,000	1,567,000	1,521,000	1,510,000	1,528,000	1,557,000	1,527,000	2,049,000	2,177,000	2,204,000	2,277,000	2,323,000	2,224,000	2,277,000	2,311,000	2,298,000	2,258,000	2,845,000	4,072,000	4,161,000	4,135,000	4,468,000	4,653,000	4,724,000	4,625,000	4,709,000	4,920,000	4,829,000	4,933,000	3,752,000	3,809,000	3,621,000	3,633,000	3,574,000	3,454,000	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
Long Term Investments	438,000	450,000	425,000	441,000	425,000	430,000	431,000	485,000	470,000	466,000	433,000	411,000	373,000	482,000	461,000	460,000	569,000	454,000	596,000	646,000	560,000	303,000	296,000	284,000	266,000	255,000	325,000	336,000	332,000	337,000	335,000	344,000	347,000	346,000	350,000	350,000	350,000	292,000	290,000	285,000	286,000	275,000	247,000	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
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
Net Debt	1,528,000	1,110,000	1,071,000	905,000	1,083,000	1,349,000	913,000	1,151,000	509,000	1,515,000	1,055,000	1,344,000	528,000	1,405,000	1,369,000	999,000	1,864,000	2,304,000	2,535,000	2,640,000	1,980,000	2,031,000	2,158,000	1,881,000	1,828,000	2,423,000	3,607,000	3,765,000	3,771,000	4,118,000	4,367,000	4,620,000	4,526,000	4,441,000	4,455,000	4,355,000	4,346,000	3,450,000	3,668,000	3,619,000	3,396,000	3,477,000	3,603,000	3,544,000	3,319,000	3,248,000	3,296,000	3,362,000	3,392,000	3,628,000	3,496,000	3,429,000	3,184,000	3,338,000	3,105,000	3,070,000	2,472,000	2,612,000	2,391,000	3,309,000	3,231,000	3,850,800	3,817,500	3,654,900	3,419,500	3,561,600	3,615,900	3,551,300	3,382,100	4,080,100	4,232,000	4,359,500	4,315,100	4,240,600	4,455,100	4,639,900	6,056,300	0	0	0	0	0
Net Invested Capital	4,939,000	5,035,000	5,188,000	5,283,000	5,361,000	5,262,000	5,668,000	5,893,000	5,928,000	5,362,000	5,292,000	5,130,000	5,640,000	5,346,000	5,358,000	5,426,000	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
Net Receivables	753,000	827,000	861,000	887,000	834,000	1,004,000	1,288,000	1,643,000	1,519,000	1,239,000	1,122,000	1,022,000	910,000	889,000	835,000	1,027,000	953,000	1,090,000	1,310,000	1,286,000	1,272,000	1,394,000	1,377,000	1,407,000	1,283,000	1,247,000	1,629,000	1,508,000	1,435,000	1,466,000	1,546,000	1,572,000	1,449,000	1,632,000	1,754,000	1,668,000	1,707,000	1,676,000	1,870,000	1,724,000	1,575,000	1,703,000	1,714,000	1,646,000	1,583,000	1,653,000	1,717,000	1,829,000	1,534,000	1,776,000	1,837,000	1,773,000	1,479,000	1,620,000	1,483,000	1,383,000	1,019,000	1,157,000	946,000	827,000	913,000	1,303,900	1,404,400	1,284,500	1,262,700	1,309,600	1,456,800	1,400,800	1,257,300	1,415,400	1,701,100	1,359,500	1,482,600	1,407,700	1,520,000	1,781,800	1,540,400	0	0	0	0	0
Net Tangible Assets	0	2,395,000	2,972,000	3,763,000	2,558,000	3,774,000	4,147,000	3,232,000	4,378,000	3,779,000	2,568,000	2,402,000	3,519,000	2,296,000	2,251,000	2,496,000	2,214,000	2,006,000	2,124,000	2,128,000	2,026,000	2,451,000	2,553,000	2,714,000	2,424,000	1,916,000	1,451,000	1,248,000	1,100,000	1,368,000	1,309,000	1,270,000	1,240,000	1,400,000	1,447,000	1,384,000	1,561,000	2,037,000	1,948,000	1,808,000	1,762,000	1,635,000	1,520,000	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
Net Working Capital	1,142,000	1,123,000	1,344,000	1,403,000	1,444,000	1,601,000	1,815,000	1,870,000	1,877,000	1,490,000	1,420,000	1,365,000	1,589,000	1,080,000	1,077,000	2,000,000	539,000	1,824,000	1,363,000	1,418,000	1,347,000	2,915,000	3,078,000	3,102,000	2,714,000	2,677,000	2,097,000	1,980,000	1,777,000	1,994,000	2,102,000	2,048,000	1,917,000	2,186,000	2,473,000	2,413,000	2,707,000	2,372,000	2,304,000	2,013,000	2,000,000	2,029,000	1,841,000	1,880,000	1,938,000	2,337,000	2,261,000	2,223,000	2,120,000	2,316,000	2,381,000	2,271,000	1,955,000	2,388,000	2,188,000	2,173,000	2,329,000	2,467,000	2,416,000	1,480,000	1,635,000	842,600	958,000	1,069,000	1,119,900	1,048,100	1,187,800	1,280,300	1,263,500	1,529,400	1,632,700	1,348,000	1,208,300	1,328,300	1,481,100	1,494,300	1,346,100	0	0	0	0	0
Non Current Assets Total	4,934,000	4,975,000	5,033,000	5,063,000	5,075,000	4,936,000	5,284,000	5,414,000	5,464,000	5,455,000	5,472,000	5,371,000	5,145,000	5,096,000	5,022,000	4,684,000	5,773,000	4,386,000	5,487,000	5,504,000	4,995,000	4,679,000	4,681,000	4,318,000	4,265,000	4,216,000	5,708,000	5,653,000	5,634,000	5,924,000	5,936,000	6,010,000	5,986,000	5,985,000	5,983,000	5,864,000	5,963,000	4,915,000	4,994,000	4,999,000	5,029,000	4,895,000	4,722,000	4,716,000	4,765,000	4,704,000	4,620,000	4,744,000	4,711,000	4,734,000	4,896,000	4,725,000	4,706,000	4,621,000	4,292,000	4,434,000	4,486,000	4,630,000	4,604,000	4,485,000	4,818,000	5,231,800	5,422,200	5,346,300	5,070,400	5,150,300	5,139,900	5,207,700	5,108,300	5,650,900	5,805,400	5,809,700	5,774,500	5,724,100	5,873,400	6,094,500	6,237,400	0	0	0	0	0
Non Current Liabilities Other	89,000	951,000	969,000	334,000	758,000	502,000	1,020,000	679,000	1,083,000	840,000	870,000	875,000	910,000	1,192,000	1,208,000	1,198,000	1,282,000	821,000	1,010,000	1,457,000	1,073,000	1,073,000	1,085,000	1,084,000	1,086,000	1,031,000	1,401,000	1,386,000	1,382,000	1,208,000	1,211,000	1,224,000	1,227,000	1,323,000	1,355,000	1,348,000	1,453,000	844,000	911,000	922,000	954,000	1,120,000	1,095,000	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
Non Current Liabilities Total	2,598,000	2,444,000	2,531,000	2,476,000	2,679,000	2,553,000	2,748,000	2,744,000	2,782,000	2,991,000	3,007,000	3,002,000	3,061,000	2,799,000	2,775,000	3,301,000	3,488,000	3,572,000	4,030,000	4,059,000	3,593,000	3,630,000	3,689,000	3,651,000	3,608,000	4,302,000	5,927,000	5,984,000	5,944,000	6,147,000	6,330,000	6,373,000	6,274,000	6,380,000	6,614,000	6,504,000	6,719,000	4,891,000	4,990,000	4,835,000	4,900,000	4,961,000	4,720,000	4,771,000	4,807,000	4,825,000	4,875,000	4,947,000	5,055,000	5,116,000	5,041,000	4,988,000	4,811,000	5,121,000	4,833,000	4,969,000	4,950,000	5,394,000	5,266,000	4,727,000	4,821,000	4,309,600	4,413,400	4,444,300	4,337,200	4,550,000	4,573,800	4,673,300	4,605,800	5,232,700	5,471,200	5,507,900	5,441,800	5,396,100	5,646,700	5,890,800	7,928,700	0	0	0	0	0
Non Currrent Assets Other	611,000	1,052,000	1,077,000	1,063,000	1,060,000	623,000	1,075,000	673,000	1,093,000	605,000	1,044,000	571,000	961,000	520,000	500,000	487,000	2,090,000	467,000	619,000	600,000	587,000	565,000	561,000	509,000	497,000	463,000	508,000	515,000	489,000	665,000	597,000	576,000	555,000	632,000	650,000	641,000	538,000	506,000	483,000	467,000	459,000	452,000	455,000	442,000	368,000	484,000	488,000	478,000	487,000	475,000	471,000	474,000	502,000	479,000	271,000	441,000	363,000	375,000	361,000	359,000	373,000	569,700	580,800	529,400	464,600	424,700	585,600	401,800	379,700	1,102,000	545,200	627,800	553,600	570,700	613,800	631,700	645,100	0	0	0	0	0
Noncontrolling Interest In Consolidated Entity	0	0	231,000	227,000	216,000	210,000	204,000	197,000	181,000	175,000	158,000	171,000	154,000	155,000	143,000	140,000	137,000	0	0	243,000	229,000	1,006,000	1,006,000	859,000	751,000	480,000	211,000	197,000	180,000	183,000	179,000	186,000	187,000	188,000	184,000	176,000	173,000	162,000	155,000	157,000	149,000	142,000	134,000	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
Other Assets	0	2,792,000	2,824,000	832,000	833,000	3,246,000	7,910,000	3,019,000	3,055,000	3,616,000	5,681,000	853,000	1,654,000	815,000	789,000	774,000	778,000	742,000	878,000	892,000	911,000	865,000	860,000	721,000	1,167,000	1,181,000	1,480,000	1,467,000	1,422,000	1,626,000	1,559,000	1,573,000	1,540,000	1,605,000	1,655,000	1,614,000	1,540,000	1,212,000	1,218,000	1,205,000	1,205,000	1,150,000	1,109,000	1,073,000	1,020,000	1,078,000	1,084,000	1,096,000	1,089,000	1,075,000	1,071,000	1,085,000	1,101,000	1,027,000	1,051,000	1,061,000	970,000	1,068,000	1,016,000	1,014,000	1,169,000	1,447,500	1,494,800	1,408,300	1,307,800	1,143,900	1,314,800	1,101,000	1,048,900	1,609,800	1,159,000	1,224,100	1,131,300	1,030,900	1,065,000	1,089,600	1,086,500	1,043,300	0	0	1,145,200	691,200
Other Current Assets	154,000	130,000	145,000	150,000	190,000	115,000	140,000	156,000	167,000	196,000	209,000	228,000	217,000	125,000	130,000	145,000	155,000	99,000	101,000	110,000	212,000	180,000	192,000	262,000	202,000	1,938,000	253,000	309,000	2,211,000	317,000	2,269,000	281,000	424,000	200,000	190,000	347,000	313,000	295,000	219,000	202,000	200,000	205,000	248,000	204,000	222,000	234,000	209,000	196,000	245,000	292,000	271,000	251,000	113,000	146,000	200,000	132,000	109,000	107,000	96,000	94,000	99,000	94,300	110,900	129,000	116,600	122,700	304,000	170,500	175,700	536,100	63,700	122,000	84,000	44,100	79,200	102,800	95,800	160,700	0	0	162,600	42,900
Other Current Liab	395,000	432,000	420,000	429,000	527,000	468,000	285,000	732,000	625,000	569,000	529,000	505,000	222,000	583,000	723,000	739,000	974,000	586,000	437,000	476,000	230,000	1,564,000	1,578,000	2,254,000	2,053,000	3,090,000	669,000	632,000	1,778,000	20,000	1,689,000	652,000	686,000	839,000	786,000	754,000	785,000	672,000	725,000	760,000	758,000	727,000	743,000	690,000	727,000	718,000	696,000	665,000	702,000	751,000	778,000	732,000	647,000	628,000	535,000	566,000	625,000	668,000	594,000	560,000	653,000	880,100	878,300	903,800	888,400	912,700	10,100	829,700	802,400	323,200	697,500	39,200	718,400	683,600	646,500	654,200	792,900	672,500	0	0	664,100	192,200
Other Liab	0	622,000	0	0	672,000	751,000	870,000	857,000	1,244,000	1,424,000	1,092,000	1,091,000	2,244,000	839,000	846,000	887,000	927,000	1,018,000	1,334,000	1,306,000	1,369,000	1,352,000	1,378,000	1,352,000	1,086,000	1,031,000	1,401,000	1,386,000	1,381,000	1,207,000	1,210,000	1,223,000	1,226,000	1,316,000	1,348,000	1,342,000	1,447,000	838,000	906,000	917,000	948,000	1,115,000	1,091,000	1,115,000	1,161,000	910,000	929,000	987,000	1,012,000	941,000	844,000	828,000	866,000	828,000	795,000	816,000	875,000	1,017,000	1,019,000	980,000	1,021,000	611,500	660,000	692,100	677,800	930,000	947,600	963,800	955,800	925,900	923,200	771,000	770,200	733,700	807,800	810,900	844,100	653,200	0	0	713,400	234,300
Other Stockholder Equity	1,871,000	1,915,000	2,006,000	2,099,000	2,184,000	2,432,000	2,678,000	2,959,000	3,143,000	3,233,000	3,328,000	3,316,000	3,298,000	3,288,000	3,280,000	3,273,000	3,356,000	3,365,000	3,447,000	3,521,000	3,541,000	3,638,000	3,667,000	3,712,000	3,724,000	3,514,000	3,336,000	3,325,000	3,280,000	3,274,000	3,269,000	3,261,000	3,255,000	3,348,000	3,342,000	3,336,000	3,321,000	3,299,000	3,289,000	3,261,000	3,242,000	3,231,000	3,225,000	3,217,000	3,202,000	3,196,000	3,190,000	3,185,000	3,166,000	3,164,000	3,209,000	3,202,000	3,175,000	3,172,000	3,167,000	3,163,000	3,144,000	3,140,000	3,137,000	3,133,000	3,128,000	3,139,500	3,138,000	3,135,600	2,831,900	2,827,500	2,823,900	2,810,500	2,798,400	2,795,400	2,792,800	2,790,200	2,779,800	2,776,000	2,774,700	2,773,300	682,000	0	0	0	0	0
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	287,500	287,500	287,500	287,500	287,500	287,500	287,500	287,500	287,500	287,500	287,500	287,500	770,500	748,600	0	0	681,500	412,800
Property Plant And Equipment Gross	6,651,000	2,672,000	2,354,000	2,733,000	6,404,000	2,647,000	2,486,000	0	0	0	2,977,000	2,946,000	2,950,000	2,907,000	2,876,000	2,737,000	2,779,000	2,680,000	3,492,000	3,508,000	3,064,000	3,004,000	3,014,000	3,117,000	3,098,000	3,035,000	4,228,000	4,186,000	4,212,000	4,298,000	4,377,000	4,437,000	4,446,000	4,380,000	4,328,000	4,250,000	4,423,000	3,703,000	3,776,000	3,794,000	3,824,000	3,745,000	3,613,000	3,643,000	3,745,000	3,626,000	3,536,000	3,648,000	3,622,000	3,659,000	3,825,000	3,640,000	3,605,000	3,594,000	3,241,000	3,373,000	3,516,000	3,562,000	3,588,000	3,471,000	3,649,000	3,784,300	3,927,400	3,938,000	3,762,600	4,006,400	3,825,100	4,106,700	4,059,400	3,942,100	4,646,400	4,585,600	4,643,200	4,693,200	4,808,400	5,004,900	5,150,900	0	0	0	0	0
Property Plant And Equipment Net	2,742,000	2,313,000	2,354,000	2,366,000	2,377,000	2,647,000	2,486,000	2,941,000	2,576,000	2,958,000	2,551,000	2,946,000	2,505,000	2,907,000	2,876,000	2,737,000	2,383,000	2,680,000	3,492,000	3,508,000	3,064,000	3,004,000	3,014,000	3,117,000	3,098,000	3,035,000	4,228,000	4,186,000	4,212,000	4,298,000	4,377,000	4,437,000	4,446,000	4,380,000	4,328,000	4,250,000	4,423,000	3,703,000	3,776,000	3,794,000	3,824,000	3,745,000	3,613,000	3,643,000	3,745,000	3,626,000	3,536,000	3,648,000	3,622,000	3,659,000	3,825,000	3,640,000	3,605,000	3,594,000	3,241,000	3,373,000	3,516,000	3,562,000	3,588,000	3,471,000	3,649,000	3,784,300	3,927,400	3,938,000	3,762,600	4,006,400	3,825,100	4,106,700	4,059,400	3,942,100	4,646,400	4,585,600	4,643,200	4,693,200	4,808,400	5,004,900	5,150,900	0	0	0	0	0
Property Plant Equipment	0	2,313,000	2,354,000	2,366,000	2,377,000	2,288,000	2,486,000	2,551,000	2,576,000	2,540,000	2,977,000	2,514,000	2,505,000	2,477,000	2,457,000	2,357,000	2,383,000	2,680,000	3,492,000	3,055,000	3,064,000	3,004,000	3,014,000	3,117,000	3,098,000	3,035,000	4,228,000	4,186,000	4,212,000	4,298,000	4,377,000	4,437,000	4,446,000	4,380,000	4,328,000	4,250,000	4,423,000	3,703,000	3,776,000	3,794,000	3,824,000	3,745,000	3,613,000	3,643,000	3,745,000	3,626,000	3,536,000	3,648,000	3,622,000	3,659,000	3,825,000	3,640,000	3,605,000	3,594,000	3,241,000	3,373,000	3,516,000	3,562,000	3,588,000	3,471,000	3,649,000	3,784,300	3,927,400	3,938,000	3,762,600	4,006,400	3,825,100	4,106,700	4,059,400	3,942,100	4,646,400	4,585,600	4,643,200	4,693,200	4,808,400	5,004,900	5,150,900	5,014,800	0	0	5,079,300	1,287,200
Retained Earnings	2,622,000	2,736,000	2,781,000	2,804,000	2,705,000	2,836,000	2,778,000	2,595,000	2,435,000	1,881,000	1,714,000	1,603,000	1,564,000	1,260,000	1,252,000	1,350,000	690,000	424,000	432,000	360,000	292,000	671,000	724,000	393,000	161,000	-48,000	-164,000	-300,000	-325,000	-423,000	-447,000	-504,000	-528,000	-503,000	-528,000	-526,000	-493,000	-425,000	-582,000	-669,000	-687,000	-698,000	-732,000	-747,000	-687,000	-623,000	-715,000	-815,000	-947,000	-1,029,000	-970,000	-1,060,000	-1,090,000	-1,096,000	-1,127,000	-1,217,000	-1,015,000	-1,054,000	-962,000	-1,344,000	-1,031,000	-1,606,700	-1,562,700	-1,562,800	-1,540,100	-1,520,700	-1,348,500	-1,255,400	-1,277,600	-1,258,800	-1,175,300	-1,438,200	-1,505,800	-1,444,800	-1,414,900	-1,527,600	-1,471,200	0	0	0	0	0
Retained Earnings Total Equity	0	0	2,781,000	2,804,000	2,705,000	2,836,000	2,778,000	2,595,000	2,435,000	1,881,000	1,714,000	1,603,000	1,564,000	1,260,000	1,252,000	1,350,000	690,000	0	0	360,000	292,000	671,000	724,000	393,000	161,000	-48,000	-164,000	-300,000	-325,000	-423,000	-447,000	-504,000	-528,000	-503,000	-528,000	-526,000	-493,000	-425,000	-582,000	-669,000	-687,000	-698,000	-732,000	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
Short Long Term Debt	12,000	113,000	11,000	11,000	66,000	12,000	13,000	21,000	12,000	16,000	44,000	57,000	593,000	567,000	650,000	134,000	212,000	132,000	228,000	276,000	46,000	25,000	30,000	36,000	40,000	29,000	4,117,000	61,000	50,000	88,000	96,000	0	170,000	0	0	0	267,000	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
Short Long Term Debt Total	2,068,000	1,606,000	1,573,000	1,520,000	1,737,000	1,864,000	1,521,000	1,958,000	1,550,000	2,020,000	1,565,000	2,017,000	2,121,000	2,573,000	2,623,000	2,593,000	2,389,000	2,722,000	2,984,000	3,084,000	2,320,000	2,477,000	2,566,000	2,334,000	2,298,000	2,874,000	4,116,000	4,222,000	4,196,000	4,557,000	4,750,000	4,828,000	4,795,000	4,874,000	5,054,000	5,358,000	5,206,000	4,032,000	4,071,000	3,896,000	3,916,000	3,874,000	3,775,000	3,791,000	3,706,000	3,683,000	3,748,000	3,825,000	3,946,000	4,081,000	4,179,000	4,061,000	4,150,000	4,341,000	3,871,000	4,180,000	4,217,000	4,231,000	4,686,000	3,779,000	3,888,000	3,958,000	3,958,200	3,821,300	3,573,500	3,712,300	3,783,400	3,694,800	3,645,300	4,325,900	4,432,100	4,509,800	4,457,900	4,440,700	4,706,600	4,896,300	6,299,500	0	0	0	0	0
Short Term Debt	58,000	113,000	11,000	11,000	66,000	62,000	13,000	71,000	12,000	70,000	44,000	106,000	593,000	613,000	694,000	179,000	212,000	169,000	288,000	331,000	96,000	200,000	255,000	36,000	40,000	29,000	44,000	61,000	60,000	88,000	96,000	103,000	170,000	158,000	127,000	529,000	267,000	274,000	257,000	270,000	277,000	295,000	317,000	298,000	288,000	130,000	143,000	193,000	212,000	230,000	289,000	200,000	519,000	384,000	168,000	316,000	431,000	198,000	691,000	161,000	205,000	451,100	385,400	234,000	68,500	152,200	258,800	178,800	187,900	226,800	173,400	43,900	44,600	43,900	78,000	27,500	37,500	0	0	0	0	0
Short Term Investments	0	0	0	0	0	0	0	0	0	466,000	433,000	0	373,000	448,000	0	0	0	0	0	0	0	0	1,000	9,000	11,000	11,000	11,000	12,000	11,000	11,000	10,000	10,000	12,000	4,000	9,000	9,000	10,000	10,000	9,000	9,000	9,000	9,000	9,000	9,000	9,000	9,000	9,000	15,000	8,000	6,000	7,000	7,000	7,000	8,000	7,000	8,000	5,000	7,000	6,000	3,000	5,000	5,900	3,400	0	0	0	0	0	0	0	0	0	0	0	0	0	8,900	0	0	0	10,500	9,100
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
Total Assets	7,248,000	7,369,000	7,553,000	7,763,000	8,220,000	8,132,000	8,721,000	9,402,000	9,392,000	8,569,000	8,506,000	8,300,000	8,713,000	8,097,000	8,126,000	8,458,000	8,320,000	8,115,000	8,500,000	8,640,000	7,953,000	10,896,000	11,054,000	10,703,000	10,244,000	9,983,000	9,688,000	9,488,000	9,189,000	9,707,000	9,727,000	9,840,000	9,820,000	10,236,000	10,578,000	10,751,000	11,002,000	9,409,000	9,442,000	9,227,000	9,188,000	9,021,000	8,654,000	8,719,000	8,884,000	8,946,000	8,729,000	8,953,000	8,657,000	9,008,000	9,476,000	9,040,000	8,714,000	8,866,000	8,065,000	8,387,000	8,626,000	8,710,000	9,153,000	7,270,000	8,058,000	8,410,700	8,747,100	8,680,200	8,165,600	8,320,800	8,515,200	8,613,400	8,444,900	9,402,700	9,443,000	8,827,100	8,870,500	8,787,600	9,081,700	9,686,000	9,436,500	8,993,800	0	0	8,737,400	2,747,200
Total Current Assets	2,314,000	2,394,000	2,520,000	2,700,000	3,145,000	3,196,000	3,437,000	3,988,000	3,928,000	3,114,000	3,034,000	2,929,000	3,568,000	3,001,000	3,104,000	3,774,000	2,547,000	3,729,000	3,013,000	3,136,000	2,958,000	6,217,000	6,373,000	6,385,000	5,979,000	5,767,000	3,980,000	3,835,000	3,555,000	3,783,000	3,791,000	3,830,000	3,834,000	4,251,000	4,595,000	4,887,000	5,039,000	4,494,000	4,448,000	4,228,000	4,159,000	4,126,000	3,932,000	4,003,000	4,119,000	4,242,000	4,109,000	4,209,000	3,946,000	4,274,000	4,580,000	4,315,000	4,008,000	4,245,000	3,773,000	3,953,000	4,140,000	4,080,000	4,549,000	2,785,000	3,240,000	3,178,900	3,324,900	3,333,900	3,095,200	3,170,500	3,375,300	3,405,700	3,336,600	3,751,800	3,637,600	3,017,400	3,096,000	3,063,500	3,208,300	3,591,500	3,199,100	0	0	0	0	0
Total Current Liabilities	1,172,000	1,271,000	1,176,000	1,297,000	1,701,000	1,595,000	1,622,000	2,118,000	2,051,000	1,624,000	1,614,000	1,564,000	1,979,000	1,921,000	2,027,000	1,774,000	2,008,000	1,905,000	1,650,000	1,718,000	1,611,000	3,302,000	3,295,000	3,283,000	3,265,000	3,090,000	1,883,000	1,855,000	1,778,000	1,789,000	1,689,000	1,782,000	1,917,000	2,065,000	2,122,000	2,474,000	2,332,000	2,122,000	2,144,000	2,215,000	2,159,000	2,097,000	2,091,000	2,123,000	2,181,000	1,905,000	1,848,000	1,986,000	1,826,000	1,958,000	2,199,000	2,044,000	2,053,000	1,857,000	1,585,000	1,780,000	1,811,000	1,613,000	2,133,000	1,305,000	1,605,000	2,336,300	2,366,900	2,264,900	1,975,300	2,122,400	2,187,500	2,125,400	2,073,100	2,222,400	2,004,900	1,669,400	1,887,700	1,735,200	1,727,200	2,097,200	1,853,000	1,683,200	0	0	1,686,300	612,400
Total Liab	3,770,000	3,715,000	3,707,000	3,773,000	4,380,000	4,148,000	4,370,000	4,862,000	4,833,000	4,615,000	4,621,000	4,566,000	5,040,000	4,720,000	4,802,000	5,075,000	5,496,000	5,477,000	5,680,000	5,777,000	5,204,000	6,932,000	6,984,000	6,934,000	6,873,000	7,392,000	7,810,000	7,839,000	7,722,000	7,936,000	8,019,000	8,155,000	8,191,000	8,445,000	8,736,000	8,978,000	9,051,000	7,013,000	7,134,000	7,050,000	7,059,000	7,058,000	6,811,000	6,894,000	6,988,000	6,730,000	6,723,000	6,933,000	6,881,000	7,074,000	7,240,000	7,032,000	6,864,000	6,978,000	6,418,000	6,749,000	6,761,000	7,007,000	7,399,000	6,032,000	6,426,000	6,645,900	6,780,300	6,709,200	6,312,500	6,672,400	6,761,300	6,798,700	6,678,900	7,455,100	7,476,100	7,177,300	7,329,500	7,131,300	7,373,900	7,988,000	9,781,700	8,724,400	0	0	8,407,500	2,532,000
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
Total Stockholder Equity	3,251,000	3,429,000	3,615,000	3,763,000	3,624,000	3,774,000	4,147,000	4,343,000	4,378,000	3,779,000	3,727,000	3,563,000	3,519,000	3,222,000	3,181,000	3,243,000	2,687,000	2,482,000	2,611,000	2,620,000	2,520,000	2,958,000	3,064,000	3,769,000	2,620,000	2,591,000	1,667,000	1,452,000	1,467,000	1,588,000	1,708,000	1,499,000	1,629,000	1,603,000	1,658,000	1,773,000	1,778,000	2,234,000	2,153,000	2,020,000	1,980,000	1,821,000	1,709,000	1,695,000	1,773,000	2,092,000	1,888,000	1,904,000	1,662,000	1,800,000	2,099,000	1,942,000	1,790,000	1,829,000	1,647,000	1,617,000	1,844,000	1,684,000	1,736,000	1,220,000	1,610,000	1,731,300	1,933,800	1,938,900	1,826,600	1,627,100	1,730,000	1,784,400	1,736,600	1,918,100	1,939,200	1,622,400	1,520,600	1,611,200	1,663,900	1,653,400	-382,000	111,500	0	0	299,400	215,200
Treasury Stock	0	0	0	0	0	0	0	0	-934,000	-833,000	-731,000	-731,000	-731,000	-731,000	-731,000	-731,000	-635,000	-623,000	-542,000	-461,000	0	-325,000	-288,000	-201,000	-150,000	-150,000	-150,000	-150,000	-150,000	-150,000	-150,000	-150,000	-135,000	-50,000	-50,000	-50,000	-50,000	-50,000	-50,000	-50,000	-50,000	-50,000	-50,000	-50,000	-50,000	-50,000	-50,000	-50,000	-50,000	-50,000	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
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

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
Begin Period Cash Flow	654,000	1,041,000	1,593,000	525,000	340,000	719,000	414,000	269,000	870,000	520,000	387,000	554,000	966,000	1,745,000	657,000	154,000	263,200	142,800	243,200	197,800	22,500	47,700	0	0
Capital Expenditures	230,000	272,000	342,000	249,000	274,000	313,000	282,000	421,000	663,000	601,000	471,000	412,000	330,000	236,000	189,000	418,000	665,100	549,900	338,700	226,600	193,300	70,200	76,400	90,300
Cash And Cash Equivalents Changes	0	-359,000	-549,000	1,061,000	187,000	-190,000	294,000	157,000	-603,000	340,000	133,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	0	823,000	718,000	4,916,000	463,000	882,000	536,000	41,000	-214,000	-90,000	-101,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	-114,000	-387,000	-552,000	1,068,000	185,000	-379,000	294,000	156,000	-601,000	340,000	133,000	-167,000	-412,000	-779,000	1,088,000	503,000	-109,200	120,400	-100,400	45,400	175,300	-25,200	-76,400	-90,300
Change In Working Capital	-159,000	-64,000	-461,000	-127,000	-20,000	-131,000	-86,000	355,000	-118,000	-94,000	-33,000	-156,000	-335,000	-755,000	259,000	-340,000	-383,800	90,100	-5,500	-274,000	103,600	73,100	156,400	0
Change Receivables	0	146,000	-315,000	100,000	138,000	-13,000	-183,000	-35,000	121,000	2,000	-11,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	103,000	146,000	-315,000	-91,000	114,000	-13,000	-183,000	-35,000	121,000	2,000	-11,000	44,000	-4,000	-254,000	9,000	6,000	3,000	6,400	4,200	700	69,500	0	0	0
Change To Inventory	125,000	-6,000	-367,000	145,000	77,000	-86,000	-104,000	283,000	179,000	-20,000	77,000	-248,000	-161,000	-207,000	351,000	-119,000	-73,900	-58,800	-96,900	-158,900	87,800	1,300	0	0
Change To Liabilities	0	-441,000	704,000	-483,000	-171,000	-7,000	248,000	58,000	-204,000	14,000	2,000	169,000	136,000	61,000	1,000	0	0	43,500	49,100	141,200	0	124,400	0	0
Change To Netincome	0	111,000	-84,000	-4,666,000	120,000	88,000	403,000	-48,000	168,000	64,000	144,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	-120,000	-121,000	-404,000	-256,000	-4,000	63,000	140,000	-226,000	-162,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	278,000	281,000	296,000	283,000	270,000	343,000	319,000	432,000	399,000	445,000	448,000	432,000	439,000	405,000	442,000	398,000	412,900	465,700	500,800	536,800	353,400	152,700	197,500	200,300
Dividends Paid	169,000	171,000	159,000	144,000	150,000	156,000	120,000	120,000	121,000	121,000	120,000	96,000	96,000	96,000	96,000	97,000	102,800	14,400	10,800	0	2,200	0	0	0
End Period Cash Flow	540,000	654,000	1,041,000	1,593,000	525,000	340,000	708,000	425,000	269,000	860,000	520,000	387,000	554,000	966,000	1,745,000	657,000	154,000	263,200	142,800	243,200	197,800	22,500	-76,400	-90,300
Exchange Rate Changes	0	0	0	0	0	0	18,000	-6,000	-16,000	-11,000	-3,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	-21,000	642,000	610,000	4,000	623,000	894,000	937,000	667,000	-88,000	159,000	237,000	362,000	35,000	-294,000	915,000	349,000	-716,600	343,200	635,400	-45,800	32,100	18,500	-76,400	-90,300
Investments	300,000	-279,000	-524,000	99,000	-260,000	-973,000	7,000	-202,000	12,000	-57,000	-104,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance Of Capital Stock	4,000	6,000	10,000	3,000	2,000	61,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Borrowings	0	207,000	-581,000	-256,000	-42,000	48,000	-2,098,000	-569,000	-281,000	1,308,000	111,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	35,000	523,000	1,104,000	1,066,000	598,000	650,000	741,000	357,000	126,000	345,000	149,000	373,000	250,000	33,000	106,000	595,000	-172,100	229,800	-34,600	-227,700	-319,800	-15,500	-842,900	-138,600
Other Cashflows From Financing Activities	-96,000	188,000	370,000	-53,000	698,000	54,000	-107,000	-41,000	304,000	-96,000	-11,000	469,000	289,000	1,408,000	-4,000	-6,000	-167,100	-946,800	-2,084,100	78,100	1,512,900	28,600	-76,400	-90,300
Other Cashflows From Investing Activities	0	-7,000	-182,000	1,613,000	14,000	-660,000	-424,000	8,000	51,000	-1,005,000	9,000	4,000	50,000	38,000	8,000	0	865,700	912,600	0	11,700	0	0	0	0
Other Non Cash Items	37,000	56,000	18,000	-1,168,000	113,000	434,000	264,000	-105,000	163,000	87,000	105,000	136,000	10,000	187,000	46,000	-108,000	268,200	171,500	507,000	291,000	91,800	-121,600	489,000	-61,700
Sale Purchase Of Stock	-349,000	-1,005,000	-200,000	-96,000	-208,000	-277,000	802,000	597,000	-100,000	1,833,000	1,023,000	-50,000	-58,000	-6,000	-2,000	-4,000	0	0	0	0	0	0	0	0
Stock Based Compensation	28,000	29,000	32,000	27,000	29,000	27,000	36,000	34,000	30,000	28,000	29,000	27,000	24,000	27,000	20,000	20,000	26,000	18,400	9,500	-80,800	0	0	0	0
Total Cash From Financing Activities	-620,000	-994,000	-977,000	-655,000	-450,000	-424,000	-519,000	-723,000	-562,000	1,197,000	-6,000	-473,000	-490,000	-543,000	184,000	230,000	-269,900	-961,200	-603,000	83,500	786,700	-93,000	0	0
Total Cash From Operating Activities	209,000	914,000	952,000	253,000	897,000	1,207,000	1,219,000	1,088,000	575,000	760,000	708,000	774,000	365,000	-58,000	1,104,000	767,000	-51,500	893,100	974,100	180,800	225,400	88,700	0	0
Total Cashflows From Investing Activities	0	-279,000	-524,000	1,463,000	-260,000	-973,000	-424,000	-202,000	-600,000	-1,606,000	-566,000	-471,000	-280,000	-182,000	0	0	200,500	173,900	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	2002-12-31
Begin Period Cash Flow	496,000	502,000	615,000	654,000	515,000	608,000	807,000	1,041,000	505,000	510,000	673,000	1,593,000	1,168,000	1,254,000	1,594,000	525,000	418,000	449,000	444,000	340,000	697,000	763,000	676,000	719,000	626,000	520,000	457,000	414,000	450,000	373,000	218,000	257,000	437,000	599,000	994,000	870,000	582,000	403,000	277,000	520,000	397,000	172,000	247,000	387,000	435,000	452,000	463,000	554,000	453,000	683,000	632,000	966,000	1,003,000	766,000	1,110,000	1,745,000	1,619,000	2,295,000	470,000	657,000	107,200	140,700	166,400	154,000	150,700	167,500	143,500	263,200	245,800	200,100	150,300	142,800	200,100	251,500	256,400	243,500	221,000	187,100	168,200	197,800	0	0
Capital Expenditures	83,000	50,000	51,000	46,000	86,000	48,000	69,000	69,000	92,000	76,000	76,000	98,000	79,000	54,000	55,000	61,000	93,000	45,000	66,000	70,000	133,000	71,000	54,000	55,000	123,000	58,000	73,000	74,000	131,000	101,000	90,000	99,000	209,000	158,000	147,000	149,000	250,000	137,000	107,000	107,000	176,000	114,000	92,000	89,000	164,000	85,000	82,000	81,000	113,000	93,000	64,000	60,000	104,000	54,000	41,000	37,000	49,000	40,000	39,000	61,000	57,200	110,300	119,100	131,400	198,400	183,900	177,600	105,200	222,900	115,700	107,200	104,100	136,700	73,300	68,900	59,800	81,600	50,800	38,400	55,800	191,000	70,200
Cash And Cash Equivalents Changes	0	0	-98,000	-44,000	130,000	-67,000	-190,000	-232,000	537,000	-2,000	-165,000	-919,000	414,000	-93,000	-342,000	1,082,000	0	0	0	98,000	-196,000	-57,000	122,000	-59,000	82,000	117,000	52,000	43,000	-25,000	66,000	165,000	-49,000	-176,000	-166,000	-395,000	134,000	278,000	179,000	126,000	-243,000	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
Cash Flows Other Operating	0	0	3,000	24,000	-143,000	106,000	588,000	272,000	208,000	247,000	168,000	95,000	5,036,000	-120,000	-39,000	39,000	0	0	0	60,000	184,000	235,000	219,000	244,000	172,000	297,000	143,000	-76,000	88,000	-39,000	-23,000	15,000	-159,000	-32,000	39,000	-62,000	48,000	-120,000	-20,000	2,000	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
Change In Cash	44,000	-6,000	-113,000	-39,000	139,000	-93,000	-199,000	-234,000	536,000	-5,000	-163,000	-920,000	425,000	-86,000	-340,000	1,069,000	107,000	-31,000	5,000	104,000	-357,000	-66,000	87,000	-43,000	82,000	117,000	52,000	43,000	-25,000	66,000	165,000	-49,000	-168,000	-166,000	-395,000	133,000	278,000	179,000	126,000	-243,000	123,000	225,000	-75,000	-140,000	-48,000	-17,000	-11,000	-91,000	101,000	-230,000	51,000	-334,000	-37,000	237,000	-344,000	-635,000	126,000	-676,000	1,825,000	-187,000	549,800	-33,500	-25,700	12,400	3,300	-16,800	24,000	-119,700	17,400	45,700	49,800	7,500	-57,300	-51,400	-4,900	12,900	22,200	33,900	18,900	-29,600	0	0
Change In Working Capital	124,000	62,000	-96,000	-229,000	268,000	100,000	-179,000	-253,000	93,000	-82,000	-266,000	-206,000	-143,000	92,000	87,000	-163,000	94,000	75,000	34,000	-223,000	139,000	-5,000	-46,000	-219,000	46,000	36,000	-77,000	-91,000	129,000	226,000	98,000	-98,000	15,000	3,000	-55,000	-81,000	301,000	40,000	-190,000	-245,000	135,000	91,000	-103,000	-156,000	143,000	-70,000	-98,000	-131,000	189,000	-116,000	-118,000	-290,000	133,000	-140,000	-264,000	-484,000	97,000	-234,000	411,000	-15,000	-25,300	-74,800	-114,800	-125,100	-151,500	47,500	-81,800	-198,000	145,600	104,100	-35,700	-123,900	167,000	9,700	-21,400	-160,800	2,400	-162,400	36,200	-150,200	0	0
Change Receivables	0	0	0	-23,000	206,000	82,000	-8,000	-134,000	27,000	-128,000	-97,000	-117,000	-3,000	-76,000	213,000	-34,000	0	0	0	-13,000	116,000	-35,000	10,000	-104,000	-35,000	0	-91,000	-57,000	-29,000	84,000	15,000	-105,000	174,000	89,000	-93,000	-49,000	163,000	139,000	-151,000	-149,000	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
Change To Account Receivables	86,000	17,000	17,000	17,000	206,000	82,000	-8,000	-134,000	27,000	-1,527,000	-1,589,000	-1,509,000	-199,000	-35,000	214,000	-71,000	-69,000	108,000	-26,000	-13,000	116,000	-35,000	11,000	-104,000	-35,000	-28,000	-91,000	-57,000	-29,000	84,000	15,000	-105,000	174,000	89,000	-93,000	-49,000	163,000	139,000	-151,000	-149,000	135,000	40,000	-101,000	-85,000	136,000	46,000	100,000	-238,000	-4,000	-39,000	0	-317,000	260,000	-80,000	-115,000	-254,000	9,000	-387,000	138,000	4,000	6,000	0	0	900	56,400	0	0	2,700	6,400	182,200	63,300	2,200	4,200	132,300	-2,400	-1,000	700	0	0	0	69,500	0
Change To Inventory	92,000	56,000	27,000	-50,000	122,000	111,000	-52,000	-187,000	-38,000	3,000	-176,000	-156,000	-9,000	75,000	171,000	-92,000	58,000	-26,000	135,000	-90,000	84,000	-63,000	-2,000	-105,000	14,000	19,000	-15,000	-110,000	37,000	69,000	155,000	22,000	133,000	39,000	-47,000	54,000	92,000	-3,000	63,000	-172,000	-41,000	39,000	88,000	-9,000	4,000	-113,000	-74,000	-65,000	112,000	-3,000	-99,000	-171,000	-23,000	21,000	-109,000	-96,000	-73,000	72,000	238,000	114,000	-20,900	-53,000	78,800	-123,900	-24,400	-79,400	89,800	-59,900	-40,200	-41,700	35,800	-12,700	13,000	-30,000	35,200	-115,100	-61,200	-95,800	-67,100	65,200	87,800	1,300
Change To Liabilities	0	-11,000	-156,000	-162,000	46,000	-92,000	-448,000	53,000	523,000	-48,000	79,000	107,000	-262,000	116,000	-300,000	-37,000	37,000	-4,000	-12,000	-126,000	-92,000	87,000	10,000	-12,000	125,000	57,000	-32,000	98,000	33,000	112,000	-57,000	-30,000	-133,000	-93,000	43,000	-24,000	-2,000	24,000	-82,000	74,000	0	0	0	0	169,000	137,000	104,000	135,000	136,000	204,000	319,000	286,000	61,000	46,000	83,000	97,000	1,000	12,000	0	0	0	16,900	28,900	36,800	0	0	0	0	43,500	0	0	0	49,100	0	0	10,100	141,200	102,100	0	0	0	124,400
Change To Netincome	0	29,000	36,000	-56,000	5,000	17,000	79,000	10,000	-7,000	186,000	30,000	-20,000	-4,632,000	18,000	-34,000	-18,000	-225,000	181,000	68,000	48,000	-112,000	-15,000	157,000	58,000	116,000	242,000	5,000	40,000	-136,000	2,000	62,000	24,000	62,000	37,000	64,000	5,000	41,000	30,000	0	-7,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	14,000	0	0	0	174,000	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	3,000	-46,000	-46,000	-89,000	-89,000	10,000	-52,000	-113,000	91,000	-72,000	-27,000	-248,000	-18,000	-40,000	-98,000	-70,000	-70,000	-63,000	-85,000	-7,000	81,000	-74,000	-40,000	47,000	8,000	33,000	-22,000	140,000	-39,000	-15,000	0	-226,000	0	0	0	-162,000	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
Depreciation	70,000	69,000	70,000	69,000	74,000	64,000	72,000	71,000	77,000	72,000	73,000	74,000	77,000	70,000	69,000	67,000	69,000	19,000	92,000	90,000	93,000	85,000	84,000	82,000	84,000	80,000	108,000	106,000	110,000	113,000	109,000	100,000	102,000	103,000	99,000	95,000	110,000	96,000	116,000	123,000	122,000	110,000	109,000	107,000	108,000	108,000	107,000	109,000	112,000	113,000	111,000	103,000	110,000	99,000	98,000	98,000	104,000	112,000	100,000	126,000	107,900	98,800	97,500	93,800	99,600	96,300	107,800	109,200	112,500	118,700	117,500	117,000	127,900	123,500	123,500	125,900	126,500	131,000	151,600	127,700	0	0
Dividends Paid	40,000	42,000	43,000	44,000	39,000	41,000	45,000	46,000	40,000	41,000	41,000	37,000	35,000	36,000	36,000	37,000	35,000	38,000	38,000	39,000	38,000	40,000	39,000	39,000	30,000	30,000	30,000	30,000	30,000	30,000	30,000	30,000	29,000	30,000	31,000	31,000	30,000	31,000	30,000	30,000	30,000	30,000	30,000	30,000	24,000	24,000	24,000	24,000	24,000	24,000	24,000	24,000	24,000	24,000	24,000	24,000	25,000	24,000	24,000	23,000	23,200	23,400	23,400	27,000	25,700	25,700	25,700	25,700	3,600	3,600	3,600	3,600	3,600	3,600	3,600	0	0	0	0	0	2,200	0
End Period Cash Flow	540,000	496,000	502,000	615,000	654,000	515,000	608,000	807,000	1,041,000	505,000	510,000	673,000	1,593,000	1,168,000	1,254,000	1,594,000	525,000	418,000	449,000	444,000	340,000	697,000	763,000	676,000	708,000	637,000	509,000	457,000	425,000	439,000	383,000	208,000	269,000	433,000	599,000	1,003,000	860,000	582,000	403,000	277,000	520,000	397,000	172,000	247,000	387,000	435,000	452,000	463,000	554,000	453,000	683,000	632,000	966,000	1,003,000	766,000	1,110,000	1,745,000	1,619,000	2,295,000	470,000	657,000	107,200	140,700	166,400	154,000	150,700	167,500	143,500	263,200	245,800	200,100	150,300	142,800	200,100	251,500	256,400	243,200	221,000	187,100	168,200	197,800	0
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	6,000	4,000	3,000	5,000	-7,000	-1,000	0	2,000	-3,000	-6,000	1,000	-8,000	-5,000	-5,000	0	-1,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	81,000	113,000	-11,000	-200,000	224,000	240,000	162,000	16,000	698,000	110,000	-83,000	-115,000	86,000	29,000	25,000	-136,000	148,000	338,000	238,000	-101,000	140,000	223,000	429,000	108,000	353,000	291,000	228,000	19,000	109,000	304,000	265,000	-11,000	-21,000	48,000	0	-115,000	167,000	223,000	-57,000	-174,000	144,000	276,000	-20,000	-163,000	54,000	123,000	76,000	109,000	227,000	-69,000	61,000	-184,000	188,000	38,000	-75,000	-445,000	148,000	-142,000	1,008,000	-99,000	663,500	-83,800	-89,700	-141,000	-293,200	-225,900	-61,500	-136,000	59,300	171,700	136,000	-23,800	84,000	225,200	186,500	139,700	43,300	-40,900	91,000	-139,200	34,400	18,500
Investments	-86,000	-49,000	-49,000	489,000	-91,000	-59,000	-64,000	-65,000	-85,000	-70,000	-46,000	-323,000	99,000	-47,000	-359,000	1,511,000	-118,000	-24,000	-64,000	-54,000	0	0	0	0	7,000	7,000	-4,000	-3,000	-1,000	-3,000	7,000	0	-54,000	0	0	66,000	-57,000	0	0	-11,000	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
Issuance Of Capital Stock	1,000	4,000	0	0	0	0	1,000	5,000	3,000	1,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	46,000	54,000	-224,000	215,000	-2,000	-11,000	5,000	-21,000	24,000	-15,000	-539,000	-54,000	16,000	-28,000	-190,000	31,000	31,000	-102,000	267,000	-130,000	-101,000	293,000	-14,000	-613,000	-1,317,000	-160,000	-8,000	-290,000	-209,000	-28,000	-42,000	-5,000	-176,000	-335,000	235,000	1,174,000	-21,000	186,000	-31,000	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
Net Income	-57,000	15,000	33,000	166,000	-74,000	115,000	242,000	240,000	604,000	230,000	171,000	99,000	360,000	57,000	-59,000	708,000	308,000	41,000	118,000	131,000	-315,000	-8,000	626,000	347,000	388,000	78,000	183,000	92,000	137,000	64,000	94,000	62,000	9,000	63,000	39,000	15,000	-35,000	194,000	124,000	62,000	42,000	70,000	54,000	-17,000	-38,000	120,000	128,000	163,000	91,000	-32,000	192,000	-1,000	33,000	56,000	116,000	-172,000	62,000	-68,000	406,000	-294,000	584,200	-20,200	23,700	7,300	2,200	-150,000	-70,900	46,600	-18,800	-83,300	262,900	69,000	-61,000	-29,900	112,700	-56,400	-3,100	41,600	-181,700	-84,500	0	0
Other Cashflows From Financing Activities	55,000	184,000	-85,000	-234,000	204,000	-2,000	-9,000	-5,000	-85,000	27,000	343,000	6,000	-20,000	-1,000	-359,000	-25,000	-3,000	-130,000	-95,000	913,000	-106,000	-50,000	23,000	-21,000	-26,000	-70,000	-9,000	-2,000	2,000	31,000	484,000	40,000	-9,000	30,000	-27,000	307,000	-52,000	-28,000	-4,000	-12,000	-7,000	-2,000	13,000	-5,000	405,000	-5,000	4,000	-19,000	40,000	97,000	68,000	84,000	187,000	484,000	41,000	690,000	11,000	-19,000	880,000	61,000	-55,300	76,900	129,100	180,200	-170,200	-112,200	82,900	32,400	-742,800	-133,200	-111,400	40,600	-32,600	-299,200	-146,900	-1,609,000	1,689,700	1,788,100	-84,700	164,600	226,500	0
Other Cashflows From Investing Activities	0	538,000	2,000	535,000	-5,000	-11,000	5,000	4,000	7,000	6,000	4,000	-225,000	338,000	7,000	-304,000	1,572,000	-26,000	39,000	18,000	16,000	-29,000	-99,000	-396,000	-136,000	-382,000	-92,000	-4,000	54,000	215,000	17,000	10,000	-2,000	37,000	-1,000	15,000	66,000	-990,000	-1,000	-28,000	14,000	4,000	1,000	4,000	1,000	4,000	2,000	2,000	1,000	50,000	10,000	5,000	0	38,000	39,000	34,000	0	8,000	7,000	4,000	0	0	0	0	0	865,700	364,300	15,300	15,400	912,600	208,000	201,100	8,500	0	0	0	3,900	11,700	0	0	0	0	0
Other Non Cash Items	39,000	-2,000	11,000	-149,000	31,000	-22,000	44,000	3,000	23,000	-18,000	6,000	27,000	-324,000	-150,000	-2,000	-692,000	-80,000	232,000	12,000	-51,000	373,000	223,000	-342,000	-56,000	26,000	147,000	60,000	-28,000	-95,000	-19,000	-1,000	10,000	27,000	25,000	82,000	29,000	42,000	36,000	1,000	8,000	34,000	12,000	8,000	51,000	84,000	28,000	4,000	20,000	-38,000	42,000	-66,000	72,000	35,000	32,000	-43,000	163,000	8,000	27,000	2,000	9,000	-142,700	22,500	-16,400	13,400	-300	-228,600	259,400	1,900	108,900	-55,100	24,500	7,400	57,700	155,400	29,500	29,400	88,600	73,800	111,600	17,000	0	0
Sale Purchase Of Stock	-53,000	-102,000	-97,000	-97,000	-250,000	-251,000	-301,000	-203,000	-98,000	-102,000	-1,000	-6,000	-1,000	-96,000	1,000	-96,000	-12,000	-81,000	-82,000	-33,000	-102,000	-40,000	153,000	-15,000	19,000	777,000	4,000	2,000	1,000	0	0	0	-100,000	1,000	1,000	0	1,592,000	30,000	211,000	4,000	409,000	123,000	3,000	481,000	7,000	34,000	1,000	-7,000	1,000	-51,000	3,000	-8,000	6,000	2,000	2,000	-6,000	-2,000	0	0	0	-200	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Stock Based Compensation	6,000	7,000	6,000	9,000	3,000	5,000	10,000	11,000	8,000	8,000	7,000	9,000	7,000	6,000	7,000	7,000	7,000	7,000	7,000	8,000	5,000	7,000	249,000	7,000	11,000	6,000	9,000	10,000	9,000	8,000	9,000	8,000	9,000	4,000	8,000	9,000	6,000	6,000	8,000	8,000	8,000	7,000	6,000	8,000	6,000	6,000	5,000	10,000	5,000	3,000	8,000	8,000	8,000	7,000	5,000	7,000	6,000	5,000	4,000	5,000	9,600	-14,600	34,100	6,100	48,100	214,000	-5,600	5,300	18,400	219,400	-137,100	3,500	0	100	0	244,400	-80,800	0	0	0	0	0
Total Cash From Financing Activities	-39,000	-117,000	-85,000	-379,000	-89,000	-296,000	-357,000	-252,000	-168,000	-118,000	-112,000	-579,000	-109,000	-129,000	-63,000	-354,000	-19,000	-383,000	-231,000	183,000	-307,000	-181,000	133,000	-86,000	-170,000	-125,000	-193,000	-31,000	-326,000	-244,000	-115,000	-38,000	-144,000	-216,000	-391,000	189,000	1,135,000	-41,000	174,000	-71,000	-18,000	39,000	-48,000	21,000	-95,000	-114,000	-88,000	-176,000	-155,000	-157,000	-22,000	-156,000	-229,000	166,000	-296,000	-184,000	-30,000	-533,000	831,000	-84,000	-78,700	53,500	105,700	149,500	-195,900	-137,900	57,200	6,700	-746,400	-136,800	-115,000	37,000	-33,400	-306,400	-143,300	-119,900	-44,700	87,300	-85,100	126,000	786,700	0
Total Cash From Operating Activities	164,000	163,000	40,000	-154,000	310,000	288,000	231,000	85,000	790,000	186,000	-7,000	-17,000	165,000	83,000	80,000	-75,000	241,000	383,000	304,000	-31,000	273,000	294,000	483,000	163,000	476,000	349,000	301,000	93,000	240,000	405,000	355,000	88,000	188,000	206,000	147,000	34,000	417,000	360,000	50,000	-67,000	320,000	390,000	72,000	-74,000	218,000	208,000	158,000	190,000	340,000	24,000	125,000	-124,000	292,000	92,000	-34,000	-408,000	197,000	-102,000	1,047,000	-38,000	720,700	26,500	29,400	-9,600	-94,800	-42,000	116,100	-30,800	282,200	287,400	243,200	80,300	220,700	298,500	255,400	199,500	124,900	9,900	129,400	-83,400	225,400	88,700
Total Cashflows From Investing Activities	0	391,000	-49,000	489,000	-91,000	-59,000	-64,000	-65,000	-85,000	-70,000	-46,000	-323,000	358,000	-47,000	-359,000	1,511,000	-118,000	-142,000	-118,000	-54,000	-162,000	-170,000	-505,000	-136,000	-230,000	-111,000	-59,000	-24,000	68,000	-96,000	-73,000	-101,000	-217,000	-150,000	-152,000	-81,000	-1,269,000	-135,000	-98,000	-104,000	-566,000	-388,000	-182,000	0	-471,000	-299,000	-185,000	0	-280,000	-200,000	-111,000	0	-182,000	-85,000	-49,000	0	0	0	0	0	0	0	0	0	200,500	0	0	0	173,900	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
Cost Of Revenue	5,205,000	6,477,000	6,678,000	4,918,000	5,415,000	7,354,000	6,546,000	7,979,000	8,451,000	9,659,000	9,326,000	9,153,000	9,381,000	7,789,000	6,695,000	8,951,000	8,111,100	9,084,100	11,209,500	10,089,200	6,373,100	2,421,000	0	3,404,400
Depreciation And Amortization	278,000	469,000	215,000	283,000	270,000	343,000	319,000	432,000	399,000	445,000	448,000	432,000	439,000	405,000	442,000	398,000	412,900	465,700	500,800	536,800	353,400	152,700	197,500	200,300
Discontinued Operations	0	12,000	49,000	775,000	169,000	-195,000	158,000	-4,000	-4,000	-8,000	-5,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Ebit	187,000	672,000	795,000	277,000	232,000	1,119,000	914,000	650,000	714,000	795,000	671,000	945,000	781,000	653,000	-558,000	-516,000	939,100	690,700	1,436,600	959,500	176,500	73,900	-709,400	-78,700
Ebitda	465,000	1,141,000	1,010,000	560,000	502,000	1,462,000	1,233,000	1,082,000	1,113,000	1,240,000	1,119,000	1,377,000	1,220,000	1,058,000	-116,000	-118,000	1,352,000	1,156,400	1,937,400	1,496,300	529,900	226,600	-511,900	121,600
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Extraordinary Items	0	12,000	49,000	775,000	170,000	-77,000	272,000	-18,000	-302,000	0	0	2,000	4,000	0	6,000	14,000	0	55,900	0	0	0	169,700	0	0
Gross Profit	906,000	1,546,000	1,775,000	1,100,000	1,382,000	2,025,000	1,812,000	1,678,000	1,848,000	1,919,000	1,753,000	2,034,000	1,840,000	1,461,000	1,068,000	1,264,000	1,539,700	1,539,500	1,752,100	1,396,600	707,800	240,000	2,757,400	-78,700
Income Before Tax	99,000	697,000	1,313,000	337,000	391,000	942,000	647,000	448,000	176,000	404,000	279,000	547,000	360,000	20,000	485,000	669,000	30,200	347,500	62,200	-249,600	-290,500	-154,600	0	0
Income Tax Expense	64,000	186,000	209,000	46,000	-38,000	97,000	64,000	87,000	46,000	51,000	125,000	169,000	109,000	29,000	370,000	190,000	-12,100	-49,000	23,500	-29,100	30,800	8,500	133,500	59,900
Interest Expense	65,000	62,000	67,000	86,000	111,000	115,000	165,000	202,000	205,000	205,000	190,000	226,000	249,000	229,000	238,000	263,000	286,900	350,700	426,900	607,200	0	0	0	0
Interest Income	0	7,000	48,000	132,000	75,000	122,000	152,000	198,000	199,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Minority Interest	-52,000	-63,000	59,000	32,000	36,000	313,000	105,000	31,000	33,000	22,000	21,000	10,000	7,000	5,000	0	1,000	0	2,900	1,700	7,200	0	28,800	0	0
Net Income	101,000	460,000	1,045,000	291,000	429,000	337,000	636,000	326,000	93,000	323,000	128,000	363,000	247,000	27,000	114,000	609,000	-172,100	229,800	-34,600	-227,700	-319,800	-22,200	-842,900	-138,600
Net Income Applicable To Common Shares	0	460,000	1,045,000	1,034,000	562,000	337,000	636,000	326,000	93,000	323,000	128,000	368,000	244,000	0	117,000	478,000	51,500	393,600	0	0	0	0	0	0
Net Income From Continuing Ops	35,000	511,000	1,104,000	291,000	429,000	845,000	583,000	361,000	130,000	353,000	154,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	-65,000	-62,000	-67,000	-86,000	-111,000	-115,000	-165,000	-202,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Operating Income Net Other	0	0	148,000	78,000	51,000	81,000	13,000	5,000	-24,000	-24,000	-41,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Recurring	0	0	0	0	-41,000	-3,000	48,000	81,000	302,000	158,000	151,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	84,000	672,000	795,000	277,000	232,000	1,038,000	851,000	647,000	405,000	633,000	510,000	845,000	606,000	410,000	-71,000	165,000	536,200	736,500	813,900	400,400	176,500	66,300	-709,400	-78,700
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
Other Operating Expenses	6,009,000	7,265,000	7,618,000	5,536,000	6,369,000	8,344,000	7,459,000	8,911,000	9,592,000	10,787,000	10,418,000	10,250,000	10,448,000	8,811,000	7,682,000	10,014,000	8,932,700	9,867,100	12,024,100	10,786,100	6,904,400	2,594,700	3,466,800	3,404,400
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Reconciled Depreciation	278,000	281,000	296,000	283,000	270,000	343,000	319,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Research Development	115,000	125,000	150,000	135,000	137,000	152,000	138,000	152,000	160,000	158,000	140,000	152,000	166,000	151,000	145,000	154,000	144,700	115,400	95,500	83,000	65,600	23,800	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
Selling General Administrative	689,000	711,000	851,000	775,000	786,000	830,000	798,000	920,000	982,000	974,000	942,000	951,000	921,000	861,000	860,000	882,000	871,300	795,300	676,900	777,800	554,200	175,700	0	0
Tax Provision	64,000	186,000	209,000	46,000	-38,000	97,000	64,000	87,000	60,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Operating Expenses	804,000	788,000	940,000	618,000	954,000	990,000	913,000	932,000	1,141,000	1,128,000	1,092,000	1,097,000	1,067,000	1,022,000	987,000	1,063,000	821,600	783,000	814,600	696,900	531,300	173,700	3,466,800	0
Total Other Income Expense Net	62,000	25,000	518,000	60,000	159,000	22,000	-87,000	-96,000	-326,000	-182,000	-192,000	-164,000	-164,000	-190,000	642,000	731,000	-207,900	69,400	-490,900	-255,800	-467,000	-7,600	0	0
Total Revenue	6,111,000	8,023,000	8,453,000	6,018,000	6,797,000	9,379,000	8,358,000	9,657,000	10,299,000	11,578,000	11,079,000	11,187,000	11,221,000	9,250,000	7,763,000	10,215,000	9,650,800	10,623,600	12,961,600	11,485,800	7,080,900	2,661,000	2,757,400	3,325,700

	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	2002-12-31
Cost Of Revenue	1,251,000	1,275,000	1,342,000	1,337,000	1,460,000	1,662,000	1,824,000	1,824,000	1,838,000	1,802,000	1,593,000	1,445,000	1,306,000	1,231,000	1,085,000	1,296,000	1,347,000	1,347,000	1,761,000	1,637,000	1,830,000	1,920,000	1,849,000	1,755,000	1,694,000	1,695,000	2,095,000	2,003,000	1,988,000	1,965,000	2,087,000	1,939,000	1,956,000	2,165,000	2,191,000	2,139,000	2,502,000	2,369,000	2,483,000	2,305,000	2,259,000	2,335,000	2,379,000	2,353,000	2,199,000	2,204,000	2,387,000	2,363,000	2,243,000	2,486,000	2,433,000	2,219,000	2,032,000	1,986,000	1,958,000	1,813,000	1,747,000	1,771,000	1,629,000	1,548,000	1,883,600	2,379,700	2,514,200	2,173,500	1,987,700	2,090,600	2,137,900	2,240,000	2,190,400	2,313,100	2,885,700	2,809,300	2,890,100	2,729,200	2,830,000	2,772,300	2,761,300	2,566,800	2,420,000	2,359,900	6,019,700	2,268,300
Depreciation And Amortization	70,000	69,000	70,000	75,000	74,000	107,000	128,000	87,000	77,000	72,000	73,000	74,000	77,000	70,000	69,000	67,000	69,000	19,000	92,000	90,000	93,000	85,000	84,000	82,000	84,000	80,000	108,000	106,000	110,000	113,000	109,000	100,000	102,000	103,000	99,000	95,000	110,000	96,000	116,000	123,000	122,000	110,000	109,000	107,000	108,000	108,000	107,000	109,000	112,000	113,000	111,000	103,000	110,000	99,000	98,000	98,000	104,000	112,000	100,000	126,000	107,900	98,800	97,500	93,800	99,600	96,300	107,800	109,200	112,500	118,700	117,500	117,000	127,900	123,500	123,500	125,900	126,500	131,000	151,600	127,700	0	0
Discontinued Operations	0	0	-2,000	122,000	-18,000	-1,000	30,000	1,000	3,000	-5,000	1,000	1,000	-7,000	-7,000	5,000	777,000	43,000	68,000	57,000	1,000	-406,000	-237,000	334,000	114,000	97,000	63,000	-1,000	-1,000	-1,000	-1,000	-1,000	-1,000	-302,000	0	-2,000	-2,000	-1,000	0	0	-7,000	0	-2,000	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
Ebit	-26,000	63,000	84,000	61,000	47,000	138,000	293,000	304,000	178,000	285,000	202,000	195,000	353,000	102,000	-41,000	69,000	-1,000	135,000	217,000	160,000	182,000	292,000	327,000	318,000	282,000	190,000	305,000	209,000	217,000	162,000	177,000	153,000	98,000	183,000	262,000	171,000	130,000	242,000	231,000	192,000	164,000	238,000	174,000	95,000	118,000	284,000	256,000	287,000	145,000	234,000	231,000	179,000	119,000	183,000	160,000	183,000	96,000	174,000	-773,000	-59,000	-897,500	142,000	118,800	108,900	66,000	566,600	136,600	167,600	193,100	146,400	358,700	186,200	139,400	316,400	327,600	651,500	737,800	162,800	-28,600	86,700	0	0
Ebitda	44,000	132,000	154,000	136,000	121,000	245,000	421,000	391,000	255,000	357,000	275,000	269,000	430,000	172,000	28,000	136,000	68,000	154,000	309,000	250,000	275,000	377,000	411,000	400,000	366,000	270,000	413,000	315,000	327,000	275,000	286,000	253,000	200,000	286,000	361,000	266,000	240,000	338,000	347,000	315,000	286,000	348,000	283,000	202,000	226,000	392,000	363,000	396,000	257,000	347,000	342,000	282,000	229,000	282,000	258,000	281,000	200,000	286,000	-673,000	67,000	-789,600	240,800	216,300	202,700	165,600	662,900	244,400	276,800	305,600	265,100	476,200	303,200	267,300	439,900	451,100	777,400	864,300	293,800	123,000	214,400	0	0
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
Extraordinary Items	0	0	-2,000	122,000	-18,000	-1,000	31,000	1,000	3,000	-5,000	1,000	1,000	-7,000	0	5,000	777,000	47,000	68,000	55,000	1,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,000	1,000	0	0	2,000	-1,000	1,000	1,000	0	0	0	0	6,000	0	0	0	3,600	1,600	8,400	400	0	0	-2,400	2,400	48,700	7,200	50,500	0	0	0	-4,000	4,000	0	0	0	0	0	169,700
Gross Profit	152,000	231,000	254,000	269,000	190,000	349,000	538,000	565,000	469,000	483,000	431,000	392,000	362,000	279,000	162,000	297,000	310,000	340,000	433,000	397,000	406,000	524,000	555,000	540,000	509,000	474,000	521,000	466,000	407,000	398,000	457,000	416,000	376,000	473,000	549,000	450,000	449,000	515,000	505,000	450,000	446,000	507,000	451,000	349,000	420,000	537,000	527,000	550,000	389,000	490,000	501,000	460,000	380,000	415,000	385,000	281,000	349,000	337,000	237,000	145,000	164,800	350,800	381,500	366,900	378,600	389,400	379,700	407,300	345,500	372,900	458,200	378,400	260,900	392,600	509,500	590,600	414,900	368,000	334,000	278,900	1,061,200	392,700
Income Before Tax	-59,000	42,000	61,000	55,000	-25,000	146,000	309,000	304,000	699,000	268,000	213,000	133,000	404,000	72,000	-77,000	-62,000	114,000	3,000	170,000	182,000	104,000	256,000	293,000	289,000	216,000	151,000	229,000	116,000	167,000	64,000	127,000	90,000	-30,000	112,000	75,000	19,000	-22,000	154,000	167,000	105,000	63,000	153,000	98,000	-35,000	-56,000	181,000	195,000	227,000	87,000	13,000	158,000	102,000	22,000	98,000	93,000	-193,000	-10,000	-66,000	720,000	-159,000	623,900	-4,400	34,700	14,800	103,700	-168,800	37,900	59,000	-18,800	52,900	237,300	78,300	-78,100	-19,900	182,000	-24,300	-3,000	10,600	-178,300	-79,700	0	0
Income Tax Expense	-2,000	27,000	28,000	11,000	31,000	30,000	67,000	65,000	95,000	38,000	42,000	34,000	37,000	15,000	-13,000	7,000	-151,000	30,000	50,000	52,000	13,000	27,000	4,000	53,000	-14,000	35,000	45,000	23,000	29,000	-1,000	32,000	27,000	-39,000	49,000	34,000	2,000	12,000	-40,000	43,000	36,000	20,000	81,000	44,000	-20,000	-17,000	61,000	65,000	60,000	-2,000	55,000	34,000	22,000	-17,000	41,000	39,000	-34,000	-79,000	-17,000	311,000	138,000	147,700	17,700	21,200	3,400	-3,000	-13,500	-8,000	13,000	-65,000	-17,400	24,300	8,400	-45,300	7,700	29,000	32,100	-3,400	-36,100	5,500	4,900	30,800	8,500
Interest Expense	17,000	15,000	15,000	18,000	16,000	16,000	16,000	14,000	15,000	15,000	18,000	19,000	23,000	24,000	21,000	18,000	25,000	27,000	29,000	30,000	29,000	30,000	29,000	27,000	31,000	39,000	47,000	48,000	50,000	52,000	50,000	50,000	47,000	49,000	53,000	56,000	57,000	49,000	51,000	48,000	44,000	48,000	47,000	51,000	54,000	56,000	57,000	59,000	62,000	63,000	65,000	59,000	272,000	64,000	43,000	66,000	238,000	69,000	58,000	55,000	263,000	68,200	65,500	64,800	286,900	71,500	70,000	73,800	426,600	83,400	95,700	86,800	425,600	101,100	101,100	139,600	607,200	154,600	144,900	160,000	433,400	198,300
Interest Income	0	15,000	13,000	7,000	7,000	2,000	3,000	1,000	10,000	16,000	22,000	0	6,000	3,000	15,000	126,000	60,000	156,000	21,000	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
Minority Interest	-12,000	-15,000	-12,000	13,000	-17,000	15,000	14,000	17,000	10,000	-16,000	158,000	17,000	17,000	9,000	3,000	3,000	137,000	156,000	209,000	12,000	25,000	3,000	209,000	76,000	41,000	32,000	16,000	16,000	9,000	9,000	7,000	6,000	5,000	8,000	10,000	10,000	3,000	6,000	5,000	8,000	1,000	6,000	7,000	7,000	2,000	4,000	4,000	0	5,000	2,000	10,000	5,000	2,000	1,000	2,000	0	2,000	0	0	0	500	500	3,100	3,400	4,400	0	-400	400	1,800	400	300	400	200	1,600	0	0	6,100	200	700	200	0	28,800
Net Income	-71,000	69,000	19,000	44,000	-56,000	100,000	228,000	223,000	597,000	209,000	156,000	83,000	343,000	48,000	-62,000	705,000	303,000	30,000	110,000	119,000	-340,000	-11,000	414,000	274,000	246,000	147,000	167,000	76,000	128,000	55,000	87,000	56,000	4,000	55,000	29,000	5,000	-38,000	188,000	119,000	54,000	41,000	64,000	47,000	-24,000	-40,000	116,000	124,000	163,000	105,000	-34,000	114,000	62,000	30,000	55,000	114,000	-172,000	66,000	-68,000	406,000	-290,000	598,200	-20,200	23,700	7,300	2,200	-150,000	-70,900	46,600	-18,800	-83,300	262,900	69,000	-61,000	-29,800	112,700	-56,400	-1,200	43,700	-185,400	-84,800	0	0
Net Income Applicable To Common Shares	0	0	19,000	153,000	-91,000	100,000	228,000	223,000	597,000	209,000	156,000	83,000	343,000	48,000	-62,000	705,000	303,000	30,000	229,000	119,000	-340,000	-11,000	414,000	274,000	246,000	147,000	167,000	76,000	128,000	55,000	87,000	56,000	4,000	55,000	29,000	5,000	-38,000	188,000	119,000	54,000	42,000	64,000	47,000	0	252,000	116,000	126,000	167,000	99,000	-114,000	114,000	75,000	37,000	56,000	52,000	0	79,000	-408,000	408,000	0	482,200	-10,400	10,400	8,000	77,900	-62,500	62,500	47,400	32,100	48,100	169,900	56,700	0	-64,900	64,900	0	-24,500	24,500	0	0	0	0
Net Income From Continuing Ops	-57,000	15,000	33,000	44,000	-56,000	116,000	242,000	239,000	604,000	230,000	171,000	99,000	367,000	57,000	-64,000	-69,000	265,000	-27,000	120,000	130,000	91,000	229,000	289,000	236,000	190,000	116,000	184,000	93,000	138,000	65,000	95,000	63,000	9,000	63,000	41,000	17,000	-34,000	194,000	124,000	69,000	0	72,000	54,000	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
Net Interest Income	-17,000	-15,000	-15,000	-18,000	-16,000	-16,000	-16,000	-14,000	-15,000	-15,000	-18,000	-19,000	-23,000	-24,000	-21,000	-18,000	-25,000	-27,000	-29,000	-30,000	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
Non Operating Income Net Other	0	0	26,000	13,000	0	31,000	32,000	16,000	34,000	41,000	28,000	45,000	26,000	31,000	9,000	12,000	0	0	0	-9,000	26,000	19,000	23,000	13,000	7,000	1,000	3,000	2,000	0	1,000	2,000	2,000	4,000	-8,000	-18,000	-2,000	-30,000	1,000	2,000	3,000	0	3,000	4,000	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
Non Recurring	0	0	0	0	0	0	0	0	0	0	0	0	0	12,000	19,000	3,000	0	0	0	1,000	-13,000	6,000	2,000	2,000	-17,000	13,000	16,000	36,000	-6,000	45,000	29,000	13,000	81,000	14,000	114,000	93,000	67,000	39,000	13,000	39,000	0	37,000	29,000	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
Operating Income	-54,000	27,000	50,000	61,000	47,000	138,000	293,000	304,000	215,000	245,000	209,000	126,000	389,000	59,000	-69,000	54,000	50,000	152,000	203,000	145,000	176,000	267,000	299,000	296,000	256,000	223,000	275,000	162,000	215,000	118,000	176,000	138,000	13,000	169,000	146,000	77,000	65,000	202,000	216,000	150,000	121,000	198,000	141,000	50,000	75,000	235,000	250,000	285,000	147,000	77,000	220,000	162,000	94,000	167,000	127,000	22,000	59,000	25,000	-61,000	-94,000	-118,800	92,900	104,800	86,100	177,300	116,000	108,800	136,900	84,100	153,000	335,400	167,500	50,200	126,500	285,100	349,500	179,500	165,900	-30,700	84,900	153,600	64,300
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
Other Operating Expenses	1,446,000	1,473,000	1,538,000	1,552,000	1,627,000	1,861,000	2,045,000	2,085,000	2,086,000	2,041,000	1,804,000	1,687,000	1,264,000	1,439,000	1,297,000	1,536,000	1,606,000	1,578,000	1,991,000	1,888,000	2,073,000	2,171,000	2,103,000	1,997,000	1,930,000	1,933,000	2,313,000	2,262,000	2,168,000	2,200,000	2,339,000	2,204,000	2,238,000	2,455,000	2,480,000	2,419,000	2,819,000	2,643,000	2,759,000	2,566,000	2,543,000	2,607,000	2,660,000	2,608,000	2,504,000	2,459,000	2,659,000	2,628,000	2,489,000	2,744,000	2,705,000	2,510,000	2,313,000	2,230,000	2,199,000	2,069,000	2,024,000	2,021,000	1,864,000	1,773,000	2,174,600	2,608,200	2,786,100	2,445,100	2,244,200	2,149,700	2,394,900	2,498,200	2,359,400	2,529,500	2,999,300	3,012,400	3,077,700	2,924,000	3,035,600	3,003,000	2,697,400	2,768,900	2,784,700	2,553,900	0	0
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
Reconciled Depreciation	70,000	69,000	70,000	69,000	74,000	64,000	72,000	71,000	77,000	72,000	73,000	74,000	77,000	70,000	69,000	67,000	69,000	19,000	92,000	90,000	93,000	85,000	84,000	81,000	84,000	21,000	108,000	106,000	110,000	113,000	109,000	100,000	102,000	103,000	99,000	95,000	110,000	96,000	116,000	123,000	122,000	110,000	109,000	107,000	108,000	108,000	107,000	109,000	112,000	113,000	111,000	103,000	110,000	99,000	98,000	98,000	104,000	112,000	100,000	126,000	107,900	98,800	97,500	93,800	99,600	96,300	107,800	109,200	112,500	118,700	117,500	117,000	127,900	123,500	123,500	125,900	126,500	131,000	151,600	127,700	0	0
Research Development	28,000	28,000	29,000	30,000	28,000	31,000	36,000	38,000	37,000	38,000	37,000	38,000	34,000	33,000	32,000	36,000	28,000	35,000	39,000	37,000	39,000	37,000	38,000	38,000	35,000	35,000	38,000	37,000	38,000	38,000	39,000	37,000	36,000	41,000	41,000	42,000	45,000	40,000	37,000	36,000	35,000	35,000	34,000	36,000	40,000	35,000	38,000	39,000	43,000	42,000	42,000	39,000	40,000	39,000	36,000	36,000	37,000	36,000	36,000	36,000	35,700	38,800	40,500	39,000	39,800	35,400	36,200	33,300	26,800	35,300	26,000	27,300	23,500	22,100	25,600	24,300	11,500	22,400	22,800	26,400	65,600	23,800
Selling And Marketing Expenses	0	0	0	0	0	0	0	0	0	0	0	0	13,000	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
Selling General Administrative	169,000	165,000	167,000	188,000	179,000	165,000	203,000	216,000	231,000	204,000	209,000	207,000	199,000	178,000	186,000	199,000	201,000	193,000	196,000	216,000	218,000	213,000	207,000	192,000	215,000	198,000	227,000	228,000	242,000	221,000	234,000	223,000	255,000	232,000	249,000	246,000	274,000	227,000	244,000	229,000	245,000	238,000	233,000	226,000	278,000	220,000	232,000	221,000	230,000	217,000	256,000	218,000	233,000	202,000	208,000	218,000	249,000	214,000	200,000	197,000	189,400	231,400	235,200	237,800	225,100	216,600	221,700	224,900	236,000	211,900	87,600	175,800	165,800	172,600	180,000	161,700	112,000	169,900	198,900	183,500	554,200	175,700
Tax Provision	-2,000	27,000	28,000	11,000	31,000	30,000	67,000	65,000	95,000	38,000	42,000	34,000	37,000	15,000	-13,000	7,000	-147,000	30,000	80,000	52,000	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
Total Operating Expenses	195,000	198,000	196,000	215,000	167,000	199,000	221,000	261,000	248,000	239,000	211,000	242,000	-42,000	208,000	212,000	240,000	259,000	231,000	230,000	251,000	243,000	251,000	254,000	242,000	236,000	238,000	218,000	259,000	180,000	235,000	252,000	265,000	282,000	290,000	289,000	280,000	317,000	274,000	276,000	261,000	284,000	272,000	281,000	255,000	305,000	255,000	272,000	265,000	246,000	258,000	272,000	291,000	281,000	244,000	241,000	256,000	277,000	250,000	235,000	225,000	291,000	228,500	271,900	271,600	256,500	59,100	257,000	258,200	169,000	216,400	113,600	203,100	187,600	194,800	205,600	230,700	-63,900	202,100	364,700	194,000	0	0
Total Other Income Expense Net	1,000	24,000	18,000	-6,000	-72,000	8,000	16,000	14,000	493,000	39,000	11,000	2,000	23,000	25,000	-6,000	-101,000	88,000	-79,000	-4,000	66,000	-30,000	13,000	21,000	18,000	-26,000	-46,000	-27,000	-43,000	-10,000	-47,000	-28,000	-11,000	-77,000	-22,000	-132,000	-95,000	-97,000	-38,000	-11,000	-36,000	-55,000	-34,000	-25,000	-78,000	-117,000	-45,000	-3,000	1,000	6,000	-156,000	-6,000	-8,000	-16,000	-9,000	-8,000	-157,000	-22,000	-88,000	776,000	-20,000	775,700	-16,800	-5,600	-10,500	60,300	-234,700	-8,800	-16,300	-15,600	10,600	-12,700	-10,200	-64,900	-116,700	-20,800	-289,300	-255,000	3,100	-2,100	-1,800	0	0
Total Revenue	1,403,000	1,506,000	1,596,000	1,606,000	1,650,000	2,011,000	2,362,000	2,389,000	2,307,000	2,285,000	2,024,000	1,837,000	1,668,000	1,510,000	1,247,000	1,593,000	1,657,000	1,687,000	2,194,000	2,034,000	2,236,000	2,444,000	2,404,000	2,295,000	2,203,000	2,169,000	2,616,000	2,469,000	2,395,000	2,363,000	2,544,000	2,355,000	2,332,000	2,638,000	2,740,000	2,589,000	2,951,000	2,884,000	2,988,000	2,755,000	2,705,000	2,842,000	2,830,000	2,702,000	2,619,000	2,741,000	2,914,000	2,913,000	2,632,000	2,976,000	2,934,000	2,679,000	2,412,000	2,401,000	2,343,000	2,094,000	2,096,000	2,108,000	1,866,000	1,693,000	2,048,400	2,730,500	2,895,700	2,540,400	2,366,300	2,480,000	2,517,600	2,647,300	2,535,900	2,686,000	3,343,900	3,187,700	3,151,000	3,121,800	3,339,500	3,362,900	3,176,200	2,934,800	2,754,000	2,638,800	7,080,900	2,661,000

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

Gross Profit (+$)
totalRevenue	6,111,000
Cost of Revenue	-5,205,000
Gross Profit	906,000	906,000

Operating Income (+$)
Gross Profit	906,000
Operating Expense	-804,000
Operating Income	84,000	102,000

Operating Expense (+$)
Research Development	115,000
Selling General Administrative	689,000
Selling And Marketing Expenses	0
Operating Expense	804,000	804,000

Net Interest Income (+$)
Interest Income	0
Interest Expense	-65,000
Other Finance Cost	-0
Net Interest Income	-65,000

Pretax Income (+$)
Operating Income	84,000
Net Interest Income	-65,000
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	99,000	22,000 EBIT - interestExpense = 122,000 165,000 166,000
Interest Expense	65,000
Earnings Before Interest and Taxes (EBIT)	187,000	164,000
Earnings Before Interest and Taxes (EBITDA)	465,000

After tax Income (+$)
Income Before Tax	99,000
Tax Provision	-64,000
Net Income From Continuing Ops	35,000	35,000
Net Income	101,000
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	6,009,000
Total Other Income/Expenses Net	62,000	65,000

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

Indicator phases

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

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

1. Price Targets

1.1 Support & Resistance

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

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

Score

Let's take a look at the Support & Resistance of Huntsman Corporation.

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

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

The bullish price targets are: 24.78 < 25.88 < 26.34.

The bearish price targets are: 23.59 > 23.12 > 22.90.

Tweet this

Huntsman 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 Huntsman Corporation. The current mas is .

The long score for the Moving Averages is 4/14.
The longshort score for the Moving Averages is -6/(-14 +14).

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

Huntsman 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 Huntsman Corporation. The current macd is -0.46108186.

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

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

Huntsman 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 Huntsman Corporation. The current adx is 21.34.

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

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

Huntsman 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 Huntsman Corporation. The current sar is 25.23.

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

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

Huntsman 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 Huntsman Corporation. The current rsi is 31.31. The current phase is Continuation in bear market.

The long score for the Relative Strength Index (RSI) is 0/13.
The longshort score for the Relative Strength Index (RSI) is -3/(-13 +13).

Continuation in bear market: Downtrend continues after a consolidation or pullback. Hold or add to short positions.

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.

Huntsman 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 Huntsman Corporation. The current phase is Oversold in bear market.

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

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

Huntsman 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 Huntsman Corporation. The current cci is -112.82429345.

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

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

Huntsman 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 Huntsman Corporation. The current cmo is -53.92255637.

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

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

Huntsman 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 Huntsman Corporation. The current willr is -93.2173913.

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

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

Huntsman 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 Huntsman Corporation.

Huntsman 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 Huntsman Corporation. The current atr is 0.55008347.

Huntsman 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 Huntsman Corporation. The current obv is -96,165,838.

Huntsman 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 Huntsman Corporation. The current mfi is 20.83.

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

MFI < 50: -1

Huntsman Corporation Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Huntsman 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
2023-11-28	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2023-11-29	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2023-12-01	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-04	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
2023-12-05	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-06	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-07	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
2023-12-08	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-12	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
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2023-12-13	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	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).
2023-12-14	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2023-12-15	STOCH	LONG EXIT		The %K line crosses below the %D line.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2023-12-19	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-20	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-21	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-27	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-29	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-01-02	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-01-03	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).
2024-01-04	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-01-05	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.
2024-01-09	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.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-01-10	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-01-11	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
2024-01-12	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-16	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
2024-01-17	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	MFI	SHORT ENTRY	LONG CLOSE	20 crossover to downside
2024-01-18	MFI	LONG ENTRY	SHORT CLOSE	20 crossover to upside
2024-01-23	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2024-01-25	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-01-26	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-01-31	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-02	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-02-05	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
2024-02-06	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2024-02-07	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
2024-02-12	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-02-13	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-02-15	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-16	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-02-21	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-02-22	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-02-23	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-29	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-01	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-04	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-07	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-03-11	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-14	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
2024-03-19	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-03-20	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
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-03-22	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-25	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-03-27	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-03-28	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
2024-04-01	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
2024-04-02	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-04-03	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-04-04	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-04-05	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
2024-04-08	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
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
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-04-12	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
2024-04-15	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-17	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-04-18	MFI	SHORT ENTRY	LONG CLOSE	20 crossover to downside
2024-04-19	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	MFI	LONG ENTRY	SHORT CLOSE	20 crossover to upside

6.3. Candlestick Patterns

Huntsman Corporation Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

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

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	31.313
Ma 20	Greater than	Ma 50	25.060
Ma 50	Greater than	Ma 100	25.155
Ma 100	Greater than	Ma 200	24.836
Open	Greater than	Close	23.560
Total			1/5 (20.0%)

Create your own Symbol Scanner

Get notifications about Huntsman Corporation

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

Huntsman Corporation Buy, Hold or Sell?

Let's analyse Huntsman together

Get notifications about Huntsman Corporation

Quick analysis of Huntsman (30 sec.)

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

$23.72

$20.10

$5.52 - $21.80

$25.62 - $41.90

2. Growth of Huntsman (5 min.)

Is Huntsman growing?

How much money is Huntsman making?

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

3. Financial Health of Huntsman (5 min.)

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

Industry Rankings (Chemicals)

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

What can you expect buying and holding a share of Huntsman?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Huntsman

About Huntsman Corporation

Financial Health

Valuation

1.1. Profitability of Huntsman Corporation.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

Compared to industry (Chemicals)

1.1.2. Return on Assets

Trends

Compared to industry (Chemicals)

1.1.3. Return on Equity

Trends

Compared to industry (Chemicals)

1.2. Operating Efficiency of Huntsman Corporation.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

Compared to industry (Chemicals)

1.2.2. Operating Ratio

Trends

Compared to industry (Chemicals)

1.3. Liquidity of Huntsman Corporation.

1.3. Liquidity

1.3.1. Current Ratio

Trends

Compared to industry (Chemicals)

1.3.2. Quick Ratio

Trends

Compared to industry (Chemicals)

1.4. Solvency of Huntsman Corporation.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

Compared to industry (Chemicals)

1.4.2. Debt to Equity Ratio

Trends

Compared to industry (Chemicals)

2. Market Valuation of Huntsman Corporation

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

Compared to industry (Chemicals)

Huntsman Corporation
Buy, Hold or Sell?