Juniper Networks Inc
Buy, Hold or Sell?

Let's analyse Juniper together

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

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

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

Get notifications about Juniper Networks Inc

I send you an email if I find something interesting about Juniper Networks Inc.

Quick analysis of Juniper (30 sec.)

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

How much money do you get?

$0.86

When do you have the money?

1 year

How often do you get paid?

97.5%

What is your share worth?

Current worth

$13.83

Expected worth in 1 year

$14.09

How sure are you?

72.5%

+ What do you gain per year?

Total Gains per Share

$1.12

Return On Investment

3.2%

For what price can you sell your share?

Current Price per Share

$34.95

Expected price per share

$31.03 - $37.26

How sure are you?

50%

1. Valuation of Juniper (5 min.)

Live pricePrice per Share (EOD)

$34.95

Book Value per Share

$13.83

Intrinsic Value Per Share

$-6.93 - $1.84

Total Value Per Share

$6.90 - $15.67

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

The following numbers are based on moving averages and per share and per quarter.
I use a 6% discount rate for the low estimation and 3% for the high estimation.
The current Free Cash Flow Per Share is 10Y: ($0.42) 3Y: ($0.33) TTM: ($0.55)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($-0.02) 3Y: ($-0.03) TTM: ($-0.09)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$0.98	$1.47	$0.83 - $1.38
2	$1.47	$2.61	$0.35 - $1.08
3	$1.51	$3.44	$-0.13 - $0.78
4	$1.16	$3.97	$-0.61 - $0.48
5	$0.47	$4.22	$-1.09 - $0.18
6	$-0.53	$4.21	$-1.58 - $-0.12
7	$-1.81	$3.95	$-2.06 - $-0.43
8	$-3.32	$3.46	$-2.54 - $-0.73
9	$-5.04	$2.75	$-3.02 - $-1.03
10	$-6.93	$1.84	$-3.50 - $-1.33

2. Growth of Juniper (5 min.)

Is Juniper growing?

	Current year	Previous year	Grow	Grow %
How rich?	$4.4b	$4.3b	$71.3m	1.6%

How much money is Juniper making?

	Current year	Previous year	Grow	Grow %
Making money	$77.5m	$117.7m	-$40.2m	-51.8%
Net Profit Margin	5.6%	8.7%	-	-

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

Quarterly Yearly

3. Financial Health of Juniper (5 min.)

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

Industry Rankings (Communication Equipment)

Richest
#12 / 341

Most Revenue
#25 / 341

Most Profit
#23 / 341

Most Efficient
#103 / 341

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

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

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

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

Speculation

The Price per Share of Juniper is $34.95. 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 Juniper.
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 Juniper, 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 $13.83. Based on the TTM, the Book Value Change Per Share is $0.07 per quarter. Based on the YOY, the Book Value Change Per Share is $0.14 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 $0.22 per quarter.

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

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	0.38	1.1%	0.24	0.7%	0.36	1.0%	0.25	0.7%	0.24	0.7%
Usd Book Value Change Per Share	0.50	1.4%	0.07	0.2%	0.14	0.4%	0.00	0.0%	-0.02	0.0%
Usd Dividend Per Share	0.22	0.6%	0.22	0.6%	0.21	0.6%	0.20	0.6%	0.17	0.5%
Usd Total Gains Per Share	0.71	2.0%	0.28	0.8%	0.35	1.0%	0.20	0.6%	0.15	0.4%
Usd Price Per Share	29.48	-	30.76	-	30.94	-	27.56	-	26.72	-
Price to Earnings Ratio	19.26	-	46.68	-	27.03	-	32.75	-	25.18	-
Price-to-Total Gains Ratio	41.32	-	196.75	-	151.76	-	61.40	-	41.57	-
Price to Book Ratio	2.13	-	2.28	-	2.36	-	2.07	-	2.07	-
Price-to-Total Gains Ratio	41.32	-	196.75	-	151.76	-	61.40	-	41.57	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	34.95
Number of shares	28

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.22	0.20
Usd Book Value Change Per Share	0.07	0.00
Usd Total Gains Per Share	0.28	0.20
Gains per Quarter (28 shares)	7.87	5.72
Gains per Year (28 shares)	31.48	22.89

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	24	7	21	22	0	13
2	48	15	52	45	1	36
3	72	22	83	67	1	59
4	96	30	114	90	2	82
5	121	37	145	112	2	105
6	145	44	176	135	3	128
7	169	52	207	157	3	151
8	193	59	238	180	4	174
9	217	66	269	202	4	197
10	241	74	300	224	4	220

How sure are you?

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

Linear %

	Trailing 12 Months				3Y				5 Year				10 Year				ALLTIME
				%				%				%				%				%
Earnings Per Share	4.0	0.0	0.0	100.0%	11.0	1.0	0.0	91.7%	19.0	1.0	0.0	95.0%	37.0	3.0	0.0	92.5%	86.0	14.0	0.0	86.0%
Book Value Change Per Share	1.0	3.0	0.0	25.0%	5.0	7.0	0.0	41.7%	11.0	9.0	0.0	55.0%	24.0	16.0	0.0	60.0%	65.0	34.0	1.0	65.0%
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%	39.0	0.0	1.0	97.5%	42.0	0.0	58.0	42.0%
Total Gains per Share	4.0	0.0	0.0	100.0%	10.0	2.0	0.0	83.3%	16.0	4.0	0.0	80.0%	29.0	11.0	0.0	72.5%	70.0	29.0	1.0	70.0%

Fundamentals of Juniper

About Juniper Networks Inc

https://www.juniper.net
Communication Equipment
11144
1133 Innovation Way, Sunnyvale, CA, United States, 94089
Google Maps Bing Maps

Juniper Networks, Inc. designs, develops, and sells network products and services worldwide. The company offers routing products, such as ACX series universal access routers to deploy high-bandwidth services; MX series Ethernet routers that function as a universal edge platform; PTX series packet transport routers; wide-area network SDN controllers; and session smart routers. It also provides switching products, including EX series Ethernet switches to address the access, aggregation, and core layer switching requirements of micro branch, branch office, and campus environments; QFX series of core, spine, and top-of-rack data center switches; and juniper access points, which provide Wi-Fi access and performance. In addition, the company offers security products comprising SRX series services gateways for the data center; Branch SRX family provides an integrated and next-generation firewall; virtual firewall that delivers various features of physical firewalls; and advanced malware protection, a cloud-based service and Juniper ATP. Further, it offers Junos OS, a network operating system; Contrail networking, which provides an open-source and standards-based platform for SDN; Mist AI-driven Wired, Wireless, and WAN assurance solutions to set and measure key metrics; Mist AI-driven Marvis Virtual Network Assistant, which identifies the root cause of issues; Juniper Paragon Automation, a modular portfolio of cloud-native software applications; and Juniper Apstra to automate the network lifecycle in a single system. Additionally, the company provides software-as-a-service, technical support, maintenance, and professional services, as well as education and training programs. It sells its products through direct sales, distributors, value-added resellers, and original equipment manufacturers to end-users in the cloud, service provider, and enterprise markets. The company was incorporated in 1996 and is headquartered in Sunnyvale, California.

Fundamental data was last updated by Penke on 2024-04-26 04:13:05.

Financial Health

Profitability Details

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

Operating Efficiency Details

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

1.1. Profitability of Juniper Networks Inc.

1.1. Profitability

1.1.1. Net Profit Margin

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

Above 10% is considered healthy but always compare Juniper to the Communication Equipment industry mean.
A Net Profit Margin of 9.1% means that $0.09 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Juniper Networks Inc:

The MRQ is 9.1%. The company is making a profit. +1
The TTM is 5.6%. The company is making a profit. +1

Trends

Current period		Compared to		+/-
MRQ	9.1%	TTM	5.6%	+3.5%
TTM	5.6%	YOY	8.7%	-3.1%
TTM	5.6%	5Y	6.5%	-0.9%
5Y	6.5%	10Y	6.7%	-0.2%

Compared to industry (Communication Equipment)

Period	Company	Industry (mean)	+/-
MRQ	9.1%	0.8%	+8.3%
TTM	5.6%	1.3%	+4.3%
YOY	8.7%	2.9%	+5.8%
5Y	6.5%	0.9%	+5.6%
10Y	6.7%	1.7%	+5.0%

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

Revenue is the amount of profit Juniper 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 Juniper 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 Juniper to the Communication Equipment industry mean.
Can be used to compare companies within the Communication Equipment industry.

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

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of Juniper. If profit margins remain low (compared to the Communication Equipment 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 Juniper is 0.09. This means that Juniper earned $0.09 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 Communication Equipment industry is 0.8%.
What is the trend?
The trend is important because it shows you how Juniper is performing over time. The most recent quarter might be important if Juniper 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 Juniper 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 Juniper with other companies in the same industry (Communication Equipment).
Net profit margin should rise over the years.
Can be influenced when Juniper sells assets (profit will increase while costs remain the same).
It won’t show what part of Juniper 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 Juniper

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 Juniper = 124,300
Total revenue MRQ Juniper = 1,364,800
$124,300 / $1,364,800 = 0.09 or 9.1%

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 Juniper is using its assets to generate profit.

Above 5% is considered healthy but always compare Juniper to the Communication Equipment industry mean.
1.3% Return on Assets means that Juniper generated $0.01 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Juniper Networks Inc:

The MRQ is 1.3%. Using its assets, the company is less efficient in making profit.
The TTM is 0.8%. Using its assets, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	1.3%	TTM	0.8%	+0.5%
TTM	0.8%	YOY	1.3%	-0.5%
TTM	0.8%	5Y	0.9%	-0.1%
5Y	0.9%	10Y	0.9%	0.0%

Compared to industry (Communication Equipment)

Period	Company	Industry (mean)	+/-
MRQ	1.3%	0.2%	+1.1%
TTM	0.8%	0.5%	+0.3%
YOY	1.3%	0.9%	+0.4%
5Y	0.9%	0.5%	+0.4%
10Y	0.9%	0.6%	+0.3%

Shows how efficient Juniper 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 Juniper to the Communication Equipment 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 Juniper is using its resources to generate profit. If the return on assets (1.3%) from Juniper are higher than the Communication Equipment mean (0.2%) that means Juniper 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 Juniper is 1.3%. 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 Communication Equipment industry is 0.2%.
What is the trend?
The trend is important because it shows you how Juniper is performing over time. The most recent quarter might be important if Juniper 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 Juniper 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 Juniper

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

Income statement
Balance sheet

Net income MRQ (income statement) from Juniper = 124,300
Total assets MRQ (balance sheet) from Juniper = 9,518,500
124,300 / 9,518,500 = 0.01 or 1.3%

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

Above 15%-20% is considered healthy but always compare Juniper to the Communication Equipment industry mean.
2.8% Return on Equity means Juniper generated $0.03 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Juniper Networks Inc:

The MRQ is 2.8%. Using its investors money, the company is inefficient in making profit. -1
The TTM is 1.8%. Using its investors money, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	2.8%	TTM	1.8%	+1.0%
TTM	1.8%	YOY	2.7%	-0.9%
TTM	1.8%	5Y	1.8%	-0.1%
5Y	1.8%	10Y	1.8%	+0.0%

Compared to industry (Communication Equipment)

Period	Company	Industry (mean)	+/-
MRQ	2.8%	1.0%	+1.8%
TTM	1.8%	1.0%	+0.8%
YOY	2.7%	2.0%	+0.7%
5Y	1.8%	0.9%	+0.9%
10Y	1.8%	1.5%	+0.3%

Shows how efficient Juniper 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 Juniper to the Communication Equipment 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 Communication Equipment 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 Juniper is 2.8%. This means Juniper generated $0.03 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the Communication Equipment industry is 1.0%.
What is the trend?
The trend is important because it shows you how Juniper is performing over time. The most recent quarter might be important if Juniper 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 Juniper up to 10 years back (depending if Juniper 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 Juniper

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Juniper = 124,300
Shareholders equity (balance sheet) MRQ Juniper = 4,492,700
124,300 / 4,492,700 = 0.03 or 2.8%

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 Juniper Networks Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Juniper is operating .

Measures how much profit Juniper 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 Juniper to the Communication Equipment industry mean.
An Operating Margin of 11.7% means the company generated $0.12 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Juniper Networks Inc:

The MRQ is 11.7%. The company is operating less efficient.
The TTM is 13.5%. The company is operating less efficient.

Trends

Current period		Compared to		+/-
MRQ	11.7%	TTM	13.5%	-1.8%
TTM	13.5%	YOY	8.6%	+4.8%
TTM	13.5%	5Y	11.3%	+2.2%
5Y	11.3%	10Y	16.1%	-4.8%

Compared to industry (Communication Equipment)

Period	Company	Industry (mean)	+/-
MRQ	11.7%	1.8%	+9.9%
TTM	13.5%	1.4%	+12.1%
YOY	8.6%	3.6%	+5.0%
5Y	11.3%	2.6%	+8.7%
10Y	16.1%	2.6%	+13.5%

Measures how efficient Juniper 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 Juniper to the Communication Equipment 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 Juniper 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 Juniper is 11.7%. This means that Juniper earned $0.12 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the Communication Equipment industry is 1.8%.
What is the trend?
The trend is important because it shows you how Juniper is performing over time. The most recent quarter might be important if Juniper 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 Juniper 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 Juniper

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Juniper = 125,700
Total revenue MRQ Juniper = 1,364,800
$125,700 / $1,364,800 = 0.12 or 11.7%

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 Juniper is keeping operating costs low.

Below 1 is considered healthy (always compare to Communication Equipment industry mean).
An Operation Ratio of 0.89 means that the operating costs are $0.89 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Juniper Networks Inc:

The MRQ is 0.894. The company is less efficient in keeping operating costs low.
The TTM is 0.898. The company is less efficient in keeping operating costs low.

Trends

Current period		Compared to		+/-
MRQ	0.894	TTM	0.898	-0.004
TTM	0.898	YOY	0.901	-0.003
TTM	0.898	5Y	0.902	-0.004
5Y	0.902	10Y	0.871	+0.031

Compared to industry (Communication Equipment)

Period	Company	Industry (mean)	+/-
MRQ	0.894	1.556	-0.662
TTM	0.898	1.541	-0.643
YOY	0.901	1.509	-0.608
5Y	0.902	1.494	-0.592
10Y	0.871	1.316	-0.445

Measures how efficient Juniper 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 Juniper to the Communication Equipment 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 Juniper is 89.4%. This means that Juniper earned $0.89 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 Communication Equipment industry is 1.56.
What is the trend?
The trend is important because it shows you how Juniper is performing over time. The most recent quarter might be important if Juniper 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 Juniper 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 Juniper

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
(557,600 +662,000) \ 1,364,800 = 0.89

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 Juniper Networks Inc.

1.3. Liquidity

1.3.1. Current Ratio

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

Above 1.5 is considered healthy (always compare to Communication Equipment industry mean).
A Current Ratio of 1.80 means the company has $1.80 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Juniper Networks Inc:

The MRQ is 1.804. The company is able to pay all its short-term debts. +1
The TTM is 1.739. The company is able to pay all its short-term debts. +1

Trends

Current period		Compared to		+/-
MRQ	1.804	TTM	1.739	+0.065
TTM	1.739	YOY	1.661	+0.079
TTM	1.739	5Y	1.836	-0.097
5Y	1.836	10Y	2.017	-0.181

Compared to industry (Communication Equipment)

Period	Company	Industry (mean)	+/-
MRQ	1.804	1.898	-0.094
TTM	1.739	1.898	-0.159
YOY	1.661	1.876	-0.215
5Y	1.836	1.943	-0.107
10Y	2.017	1.897	+0.120

Measures if Juniper 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 Communication Equipment 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 Juniper 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 Juniper is 1.80. This means Juniper has $1.80 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the Communication Equipment industry is 1.90.
What is the trend?
The trend is important because it shows you how Juniper is performing over time. The most recent quarter might be important if Juniper 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 Juniper 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 Juniper

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
3,795,500 \ 2,104,000) = 1.80

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

Above 1 is considered healthy but always compare Juniper to the Communication Equipment industry mean.
A Quick Ratio of 1.14 means the company can pay off $1.14 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Juniper Networks Inc:

The MRQ is 1.136. The company is just able to pay all its short-term debts with the most liquid assets.
The TTM is 1.092. The company is just able to pay all its short-term debts with the most liquid assets.

Trends

Current period		Compared to		+/-
MRQ	1.136	TTM	1.092	+0.044
TTM	1.092	YOY	1.240	-0.149
TTM	1.092	5Y	1.693	-0.601
5Y	1.693	10Y	2.031	-0.338

Compared to industry (Communication Equipment)

Period	Company	Industry (mean)	+/-
MRQ	1.136	0.800	+0.336
TTM	1.092	0.846	+0.246
YOY	1.240	0.952	+0.288
5Y	1.693	1.014	+0.679
10Y	2.031	1.065	+0.966

1.4. Solvency of Juniper Networks Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

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

Below 1 (100%) is considered healthy but always compare Juniper to Communication Equipment industry mean.
A Debt to Asset Ratio of 0.53 means that Juniper assets are financed with 52.8% credit (debt) and the remaining percentage (100% - 52.8%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Juniper Networks Inc:

The MRQ is 0.528. The company is able to pay all its debts by selling its assets. +1
The TTM is 0.532. The company is able to pay all its debts by selling its assets. +1

Trends

Current period		Compared to		+/-
MRQ	0.528	TTM	0.532	-0.004
TTM	0.532	YOY	0.519	+0.013
TTM	0.532	5Y	0.504	+0.028
5Y	0.504	10Y	0.483	+0.020

Compared to industry (Communication Equipment)

Period	Company	Industry (mean)	+/-
MRQ	0.528	0.467	+0.061
TTM	0.532	0.469	+0.063
YOY	0.519	0.469	+0.050
5Y	0.504	0.471	+0.033
10Y	0.483	0.457	+0.026

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

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

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Juniper to Communication Equipment 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 Juniper is 0.53. This means means that Juniper is financed with 52.8% credit and the remaining percentage is financed by it's owners (shareholders).
How does it compare to the industry?
The mean MRQ Current Ratio of the Communication Equipment industry is 189.8%.
What is the trend?
The trend is important because it shows you how Juniper is performing over time. The most recent quarter might be important if Juniper 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 Juniper 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 Juniper has so much debt.

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Juniper

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

Balance sheet
Debt to asset ratio = total debt \ total assets
5,025,800 \ 9,518,500 = 52.8% or 0.53.

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

Below 2 is considered healthy but always compare Juniper to the Communication Equipment industry mean.
A Debt to Equity ratio of 111.9% means that company has $1.12 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Juniper Networks Inc:

The MRQ is 1.119. The company is able to pay all its debts with equity. +1
The TTM is 1.136. The company is able to pay all its debts with equity. +1

Trends

Current period		Compared to		+/-
MRQ	1.119	TTM	1.136	-0.017
TTM	1.136	YOY	1.077	+0.059
TTM	1.136	5Y	1.020	+0.116
5Y	1.020	10Y	0.949	+0.071

Compared to industry (Communication Equipment)

Period	Company	Industry (mean)	+/-
MRQ	1.119	0.852	+0.267
TTM	1.136	0.847	+0.289
YOY	1.077	0.880	+0.197
5Y	1.020	0.905	+0.115
10Y	0.949	0.948	+0.001

Measures if Juniper 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 Juniper 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 Juniper is 1.12. This means that Juniper can pay off $1.12 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Communication Equipment industry is 0.85.
What is the trend?
The trend is important because it shows you how Juniper is performing over time. The most recent quarter might be important if Juniper 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 Juniper 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 Juniper

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
5,025,800 \ 4,492,700 = 1.12 or 111.9%

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 Juniper Networks Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every $1 in earnings Juniper generates.

Above 15 is considered overpriced but always compare Juniper to the Communication Equipment industry mean.
A PE ratio of 19.26 means the investor is paying $19.26 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Juniper Networks Inc:

The EOD is 22.837. Based on the earnings, the company is fair priced.
The MRQ is 19.263. Based on the earnings, the company is fair priced.
The TTM is 46.683. Based on the earnings, the company is overpriced. -1

Trends

Current period		Compared to		+/-
EOD	22.837	MRQ	19.263	+3.574
MRQ	19.263	TTM	46.683	-27.420
TTM	46.683	YOY	27.031	+19.651
TTM	46.683	5Y	32.750	+13.933
5Y	32.750	10Y	25.176	+7.574

Compared to industry (Communication Equipment)

Period	Company	Industry (mean)	+/-
EOD	22.837	5.977	+16.860
MRQ	19.263	6.140	+13.123
TTM	46.683	7.824	+38.859
YOY	27.031	12.047	+14.984
5Y	32.750	15.683	+17.067
10Y	25.176	19.055	+6.121

Measures how much money you pay for each share for every $1 in earnings Juniper 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 Juniper to the Communication Equipment 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 Juniper is 19.26. This means the investor is paying $19.26 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Communication Equipment industry is 6.14.
What is the trend?
The trend is important because it shows you how Juniper is performing over time. The most recent quarter might be important if Juniper 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 Juniper 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 Juniper

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 \ 324,600 = EPS
PE ratio MRQ = 19.26

* 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 Juniper Networks Inc:

The EOD is -107.935. Based on how much money comes from the company's main activities, the company is expensive. -2
The MRQ is -91.042. Based on how much money comes from the company's main activities, the company is expensive. -2
The TTM is -13.951. Based on how much money comes from the company's main activities, the company is expensive. -2

Trends

Current period		Compared to		+/-
EOD	-107.935	MRQ	-91.042	-16.893
MRQ	-91.042	TTM	-13.951	-77.091
TTM	-13.951	YOY	29.311	-43.261
TTM	-13.951	5Y	15.506	-29.456
5Y	15.506	10Y	14.650	+0.855

Compared to industry (Communication Equipment)

Period	Company	Industry (mean)	+/-
EOD	-107.935	2.637	-110.572
MRQ	-91.042	2.618	-93.660
TTM	-13.951	0.437	-14.388
YOY	29.311	-0.245	+29.556
5Y	15.506	1.830	+13.676
10Y	14.650	2.146	+12.504

2. Book Value per Share

2.3. Price to Book Ratio

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

At or below 1 is considered healthy (always compare to Communication Equipment industry mean).
A PB ratio of 2.13 means the investor is paying $2.13 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Juniper Networks Inc:

The EOD is 2.527. Based on the equity, the company is underpriced. +1
The MRQ is 2.132. Based on the equity, the company is underpriced. +1
The TTM is 2.279. Based on the equity, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	2.527	MRQ	2.132	+0.396
MRQ	2.132	TTM	2.279	-0.147
TTM	2.279	YOY	2.355	-0.076
TTM	2.279	5Y	2.066	+0.213
5Y	2.066	10Y	2.072	-0.006

Compared to industry (Communication Equipment)

Period	Company	Industry (mean)	+/-
EOD	2.527	1.861	+0.666
MRQ	2.132	1.868	+0.264
TTM	2.279	1.982	+0.297
YOY	2.355	1.989	+0.366
5Y	2.066	2.281	-0.215
10Y	2.072	2.652	-0.580

2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Juniper Networks Inc.

3.1. Institutions holding Juniper Networks Inc

Institutions are holding 94.067% of the shares of Juniper Networks Inc.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	Vanguard Group Inc	12.679	0.0265	41126775	137652	0.3358
2023-12-31	BlackRock Inc	10.7771	0.0263	34957592	-37719	-0.1078
2023-12-31	Dodge & Cox	10.6265	0.645	34469105	-243875	-0.7025
2023-12-31	State Street Corporation	4.9855	0.0232	16171321	556413	3.5633
2023-12-31	First Trust Advisors L.P.	4.0788	0.4256	13230251	495037	3.8872
2023-12-31	Geode Capital Management, LLC	2.5237	0.0252	8186171	108586	1.3443
2023-12-31	Goldman Sachs Group Inc	2.2486	0.0193	7293666	3866243	112.8032
2023-12-31	Legal & General Group PLC	2.0606	0.0506	6683843	701109	11.7189
2023-12-31	Amvescap Plc.	1.8969	0.0432	6153045	443981	7.7768
2023-12-31	Fidelity International Ltd	1.5858	0.1593	5143941	-56795	-1.0921
2023-12-31	NORGES BANK	1.4304	0.0239	4639683	1641274	54.7382
2023-12-31	Dimensional Fund Advisors, Inc.	1.3443	0.0375	4360425	-519804	-10.6512
2023-12-31	Morgan Stanley - Brokerage Accounts	1.3297	0.0112	4313083	699252	19.3493
2023-12-31	American Century Companies Inc	1.2809	0.0842	4154948	107068	2.645
2023-12-31	ING Investment Management LLC	1.2213	0.1396	3961359	108410	2.8137
2023-12-31	Northern Trust Corp	1.0008	0.0173	3246271	-161007	-4.7254
2023-12-31	Bank of New York Mellon Corp	0.9766	0.0189	3167652	35195	1.1236
2023-12-31	UBS Asset Mgmt Americas Inc	0.8999	0.0339	2919021	-117951	-3.8838
2023-12-31	Pacer Advisors, INC.	0.8722	0.236	2829071	2804509	11418.0808
2023-12-31	Charles Schwab Investment Management Inc	0.8698	0.0211	2821292	54735	1.9785
Total		64.6884	2.0678	209828515	+10622313	+5.1%

3.2. Funds holding Juniper Networks Inc

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-03-31	Dodge & Cox Stock I	8.2373	0.9036	26720265	0	0
2024-02-29	Vanguard Total Stock Mkt Idx Inv	3.091	0.024	10026509	-20974	-0.2087
2024-03-31	Vanguard Small Cap Index	2.5318	0.2068	8212779	-14193	-0.1725
2024-03-31	Vanguard Institutional 500 Index Trust	2.5011	0.027	8113050	157342	1.9777
2024-03-31	Vanguard Small Cap Value Index Inv	1.7043	0.3672	5528314	-78339	-1.3973
2024-02-29	Fidelity Global Technology A-Dis-EUR	1.2815	0.7149	4156858	3603	0.0868
2024-03-28	L&G Cyber Security ETF	1.2445	5.7335	4036909	-4762	-0.1178
2024-03-31	SPDR® S&P 500 ETF Trust	1.1859	0.0267	3846763	-30178	-0.7784
2024-02-29	Fidelity 500 Index	1.179	0.0275	3824328	38481	1.0164
2024-03-28	iShares MSCI USA Min Vol Factor ETF	1.1002	0.5375	3568922	0	0
2024-03-28	iShares Core S&P 500 ETF	1.0288	0.027	3337216	24576	0.7419
2024-03-28	Invesco S&P 500® Equal Weight ETF	0.8748	0.193	2837785	7040	0.2487
2024-03-31	Vanguard Information Technology ETF	0.798	0.1232	2588538	33944	1.3287
2024-03-31	First Trust Dow Jones Internet ETF	0.7264	1.3594	2356226	0	0
2024-03-31	Technology Select Sector SPDR® ETF	0.6845	0.1258	2220384	46271	2.1283
2024-03-31	Vanguard Institutional Index I	0.6534	0.027	2119643	22232	1.06
2024-03-31	American Century U.S. Mid Cap Value	0.5429	0.7299	1761148	-757263	-30.0691
2024-03-31	American Century Mid Cap Value Inv	0.5429	0.7289	1761148	-757263	-30.0691
2024-03-28	Invesco S&P 500® Equal Weight Tech ETF	0.5033	1.5239	1632554	0	0
2024-03-31	State St S&P 500® Indx SL Cl III	0.4773	0.0266	1548182	4900	0.3175
Total		30.8889	13.4334	100197521	-1324583	-1.3%

3.3. Insider Transactions

Insiders are holding 1.282% of the shares of Juniper Networks Inc.

Date	Owner	Type	Amount	Price
2024-04-05	Rami Rahim	SELL	5555	37.06
2024-04-03	Rami Rahim	SELL	5555	37.04
2024-03-06	Rami Rahim	SELL	5555	37.43
2024-03-04	Rami Rahim	SELL	5555	37.53
2024-02-21	Robert Mobassaly	SELL	5173	36.78
2024-02-20	Manoj Leelanivas	SELL	79267	36.97
2024-02-12	Manoj Leelanivas	SELL	98530	37
2024-02-07	Rami Rahim	SELL	5556	37.1
2024-02-05	Rami Rahim	SELL	5556	36.91
2024-01-09	Robert Mobassaly	SELL	5496	36.35
2024-01-04	Rami Rahim	SELL	5556	29.96
2024-01-02	Rami Rahim	SELL	5556	29.29
2023-12-06	Rami Rahim	SELL	5556	28.91
2023-12-04	Rami Rahim	SELL	5556	28.77
2023-12-01	Anne Delsanto	SELL	900	28.37
2023-11-15	Kenneth Bradley Miller	SELL	15000	27.72
2023-11-08	Rami Rahim	SELL	5556	26.93
2023-11-06	Rami Rahim	SELL	5556	27.27
2023-11-01	Anne Delsanto	SELL	900	26.95
2023-10-06	Rami Rahim	SELL	5556	26.68

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Juniper Networks Inc compared to the Most Recent Quarter (MRQ).

	End of day	+/-	Most Recent Quarter	Trailing 12 Months	+/-	Year-Over-Year	+/-	5 Year	+/-	10 Year	+/-
Book Value Change Per Share	-	-	0.497	0.066	+655%	0.143	+249%	0.004	+12422%	-0.015	+103%
Book Value Per Share	-	-	13.829	13.499	+2%	13.148	+5%	13.360	+4%	12.925	+7%
Current Ratio	-	-	1.804	1.739	+4%	1.661	+9%	1.836	-2%	2.017	-11%
Debt To Asset Ratio	-	-	0.528	0.532	-1%	0.519	+2%	0.504	+5%	0.483	+9%
Debt To Equity Ratio	-	-	1.119	1.136	-2%	1.077	+4%	1.020	+10%	0.949	+18%
Dividend Per Share	-	-	0.216	0.215	+1%	0.205	+5%	0.200	+8%	0.170	+28%
Eps	-	-	0.383	0.238	+61%	0.358	+7%	0.246	+56%	0.239	+60%
Free Cash Flow Per Share	-	-	-0.081	0.547	-115%	-0.007	-91%	0.334	-124%	0.421	-119%
Free Cash Flow To Equity Per Share	-	-	-0.302	0.073	-515%	-0.408	+35%	-0.223	-26%	-0.128	-58%
Gross Profit Margin	-	-	-1.501	-4.695	+213%	-1.836	+22%	-2.816	+88%	-1.757	+17%
Intrinsic Value_10Y_max	-	-	1.839	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	-6.933	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	1.470	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	0.980	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	3.436	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	1.512	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	4.221	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	0.469	-	-	-	-	-	-	-	-
Market Cap	11354766259.200	+16%	9577639751.680	10036856034.080	-5%	10197249500.000	-6%	9174980656.816	+4%	9698367478.408	-1%
Net Profit Margin	-	-	0.091	0.056	+62%	0.087	+5%	0.065	+40%	0.067	+36%
Operating Margin	-	-	0.117	0.135	-13%	0.086	+35%	0.113	+3%	0.161	-27%
Operating Ratio	-	-	0.894	0.898	0%	0.901	-1%	0.902	-1%	0.871	+3%
Pb Ratio	2.527	+16%	2.132	2.279	-6%	2.355	-9%	2.066	+3%	2.072	+3%
Pe Ratio	22.837	+16%	19.263	46.683	-59%	27.031	-29%	32.750	-41%	25.176	-23%
Price Per Share	34.950	+16%	29.480	30.755	-4%	30.935	-5%	27.558	+7%	26.720	+10%
Price To Free Cash Flow Ratio	-107.935	-19%	-91.042	-13.951	-85%	29.311	-411%	15.506	-687%	14.650	-721%
Price To Total Gains Ratio	48.985	+16%	41.319	196.751	-79%	151.759	-73%	61.399	-33%	41.574	-1%
Quick Ratio	-	-	1.136	1.092	+4%	1.240	-8%	1.693	-33%	2.031	-44%
Return On Assets	-	-	0.013	0.008	+59%	0.013	+0%	0.009	+44%	0.009	+42%
Return On Equity	-	-	0.028	0.018	+58%	0.027	+2%	0.018	+50%	0.018	+52%
Total Gains Per Share	-	-	0.713	0.281	+154%	0.348	+105%	0.204	+249%	0.154	+362%
Usd Book Value	-	-	4492700000.000	4403500000.000	+2%	4332200000.000	+4%	4453435000.000	+1%	4704832500.000	-5%
Usd Book Value Change Per Share	-	-	0.497	0.066	+655%	0.143	+249%	0.004	+12422%	-0.015	+103%
Usd Book Value Per Share	-	-	13.829	13.499	+2%	13.148	+5%	13.360	+4%	12.925	+7%
Usd Dividend Per Share	-	-	0.216	0.215	+1%	0.205	+5%	0.200	+8%	0.170	+28%
Usd Eps	-	-	0.383	0.238	+61%	0.358	+7%	0.246	+56%	0.239	+60%
Usd Free Cash Flow	-	-	-26300000.000	178350000.000	-115%	-1875000.000	-93%	111325000.000	-124%	154827500.000	-117%
Usd Free Cash Flow Per Share	-	-	-0.081	0.547	-115%	-0.007	-91%	0.334	-124%	0.421	-119%
Usd Free Cash Flow To Equity Per Share	-	-	-0.302	0.073	-515%	-0.408	+35%	-0.223	-26%	-0.128	-58%
Usd Market Cap	11354766259.200	+16%	9577639751.680	10036856034.080	-5%	10197249500.000	-6%	9174980656.816	+4%	9698367478.408	-1%
Usd Price Per Share	34.950	+16%	29.480	30.755	-4%	30.935	-5%	27.558	+7%	26.720	+10%
Usd Profit	-	-	124300000.000	77550000.000	+60%	117750000.000	+6%	81835000.000	+52%	85477500.000	+45%
Usd Revenue	-	-	1364800000.000	1391125000.000	-2%	1325300000.000	+3%	1224580000.000	+11%	1216032500.000	+12%
Usd Total Gains Per Share	-	-	0.713	0.281	+154%	0.348	+105%	0.204	+249%	0.154	+362%
	EOD	+5 -3	MRQ	TTM	+25 -11	YOY	+26 -10	5Y	+24 -12	10Y	+19 -17

4.2. Fundamental Score

Let's check the fundamental score of Juniper Networks Inc based on Penke's default stock scanner.

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	22.837
Price to Book Ratio (EOD)	Between	0-1	2.527
Net Profit Margin (MRQ)	Greater than	0	0.091
Operating Margin (MRQ)	Greater than	0	0.117
Quick Ratio (MRQ)	Greater than	1	1.136
Current Ratio (MRQ)	Greater than	1	1.804
Debt to Asset Ratio (MRQ)	Less than	1	0.528
Debt to Equity Ratio (MRQ)	Less than	1	1.119
Return on Equity (MRQ)	Greater than	0.15	0.028
Return on Assets (MRQ)	Greater than	0.05	0.013
Total			5/10 (50.0%)

Create your own Stock Scanner

Investing is personal. The best investors buy stocks based on their own analysis. Create your personal Stock Scanner with the key performance indicators that are important to you.
Create your own Stock Scanner

4.3. Technical Score

Let's check the technical score of Juniper Networks Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	18.710
Ma 20	Greater than	Ma 50	36.546
Ma 50	Greater than	Ma 100	36.836
Ma 100	Greater than	Ma 200	35.049
Open	Greater than	Close	35.200
Total			3/5 (60.0%)

Create your own Symbol Scanner

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

Reversals in quarterly reports

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

		2022-12-31		2023-03-31		2023-06-30		2023-09-30		2023-12-31
Tax Provision		22,400	-2,800	19,600	-4,600	15,000	-10,000	5,000	-15,400	-10,400
Income Tax Expense		22,400	-2,800	19,600	-4,600	15,000	-10,000	5,000	-15,400	-10,400

Latest Balance Sheet

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

Summary

Total Assets	9,518,500
Total Liabilities	5,025,800
Total Stockholder Equity	4,492,700

	As reported
Total Liabilities	5,025,800
Total Stockholder Equity	+ 4,492,700
Total Assets	= 9,518,500

Assets

Total Assets	9,518,500
Total Current Assets	3,795,500
Long-term Assets	5,723,000

Total Current Assets

Total Current Assets (as reported)	3,795,500
Cash And Cash Equivalents	1,068,100
Short-term Investments	139,400
Net Receivables	1,044,100
Inventory	952,400
Other Current Assets	134,200
Total Current Assets (calculated)	3,338,200
+/-	457,300

Long-term Assets

Long-term Assets (as reported)	5,723,000
Property Plant Equipment	801,300
Goodwill	3,734,400
Long Term Investments	116,800
Intangible Assets	91,800
Long-term Assets Other	978,700
Long-term Assets (calculated)	5,723,000
+/-	0

Liabilities & Shareholders' Equity

Total Current Liabilities	2,104,000
Long-term Liabilities	2,921,800
Total Stockholder Equity	4,492,700

Total Current Liabilities

Total Current Liabilities (as reported)	2,104,000
Short-term Debt	204,500
Accounts payable	295,100
Other Current Liabilities	474,400
Total Current Liabilities (calculated)	974,000
+/-	1,130,000

Long-term Liabilities

Long-term Liabilities (as reported)	2,921,800
Long term Debt	1,616,800
Capital Lease Obligations	82,900
Long-term Liabilities Other	122,700
Long-term Liabilities (calculated)	1,822,400
+/-	1,099,400

Total Stockholder Equity

Total Stockholder Equity (as reported)	4,492,700
Retained Earnings	-2,296,400
Accumulated Other Comprehensive Income	49,100
Other Stockholders Equity	6,740,000
Total Stockholder Equity (calculated)	4,492,700
+/-	0

Other

Cash and Short Term Investments	1,207,500
Common Stock Shares Outstanding	324,600
Current Deferred Revenue	1,130,000
Liabilities and Stockholders Equity	9,518,500
Net Debt	631,600
Net Invested Capital	6,109,500
Net Working Capital	1,691,500
Property Plant and Equipment Gross	2,094,400
Short Long Term Debt Total	1,699,700

Balance Sheet

Currency in USD. All numbers in thousands.

Trend

2023-12-31

2023-09-30

2023-06-30

2023-03-31

2022-12-31

2022-09-30

2022-06-30

2022-03-31

2021-12-31

2021-09-30

2021-06-30

2021-03-31

2020-12-31

2020-09-30

2020-06-30

2020-03-31

2019-12-31

2019-09-30

2019-06-30

2019-03-31

2018-12-31

2018-09-30

2018-06-30

2018-03-31

2017-12-31

2017-09-30

2017-06-30

2017-03-31

2016-12-31

2016-09-30

2016-06-30

2016-03-31

2015-12-31

2015-09-30

2015-06-30

2015-03-31

2014-12-31

2014-09-30

2014-06-30

2014-03-31

2013-12-31

2013-09-30

2013-06-30

2013-03-31

2012-12-31

2012-09-30

2012-06-30

2012-03-31

2011-12-31

2011-09-30

2011-06-30

2011-03-31

2010-12-31

2010-09-30

2010-06-30

2010-03-31

2009-12-31

2009-09-30

2009-06-30

2009-03-31

2008-12-31

2008-09-30

2008-06-30

2008-03-31

2007-12-31

2007-09-30

2007-06-30

2007-03-31

2006-12-31

2006-09-30

2006-06-30

2006-03-31

2005-12-31

2005-09-30

2005-06-30

2005-03-31

2004-12-31

2004-09-30

2004-06-30

2004-03-31

2003-12-31

2003-09-30

2003-06-30

2003-03-31

2002-12-31

2002-09-30

2002-06-30

2002-03-31

2001-12-31

2001-09-30

2001-06-30

2001-03-31

2000-12-31

2000-09-30

2000-06-30

2000-03-31

1999-12-31

1999-09-30

1999-06-30

1999-03-31

> Total Assets

67,100
143,100
147,600
513,400
1,694,885
1,830,352
1,945,425
2,103,129
2,228,972
2,251,739
2,266,776
2,389,588
2,389,588
2,337,108
2,620,590
2,614,669
2,627,830
2,980,300
2,727,916
2,411,097
2,516,588
6,679,521
6,771,212
6,999,714
7,161,190
7,383,816
7,817,799
8,026,599
8,035,764
7,040,271
7,205,848
7,040,271
7,474,335
6,116,650
6,503,802
6,885,406
7,059,186
7,259,994
6,991,628
7,187,341
7,066,144
7,225,762
7,414,447
7,590,263
7,678,735
7,744,327
7,890,897
8,467,851
9,693,700
9,793,117
9,707,092
9,983,820
9,945,023
10,046,281
9,960,594
9,832,100
9,830,400
10,016,100
10,197,700
10,326,000
9,723,600
10,137,300
9,569,000
8,403,100
8,666,600
8,282,800
8,505,900
8,619,200
8,917,700
9,062,800
9,145,200
9,656,500
9,638,000
9,752,900
9,739,800
9,833,800
9,078,500
9,121,000
9,100,300
9,363,300
9,137,900
8,903,300
8,753,600
8,837,700
8,609,500
8,741,500
8,694,700
9,378,300
8,711,100
8,723,400
8,721,400
8,887,000
8,827,900
8,861,000
8,976,200
9,326,700
9,316,300
9,375,500
9,404,800
9,518,500

9,518,500

9,404,800

9,375,500

9,316,300

9,326,700

8,976,200

8,861,000

8,827,900

8,887,000

8,721,400

8,723,400

8,711,100

9,378,300

8,694,700

8,741,500

8,609,500

8,837,700

8,753,600

8,903,300

9,137,900

9,363,300

9,100,300

9,121,000

9,078,500

9,833,800

9,739,800

9,752,900

9,638,000

9,656,500

9,145,200

9,062,800

8,917,700

8,619,200

8,505,900

8,282,800

8,666,600

8,403,100

9,569,000

10,137,300

9,723,600

10,326,000

10,197,700

10,016,100

9,830,400

9,832,100

9,960,594

10,046,281

9,945,023

9,983,820

9,707,092

9,793,117

9,693,700

8,467,851

7,890,897

7,744,327

7,678,735

7,590,263

7,414,447

7,225,762

7,066,144

7,187,341

6,991,628

7,259,994

7,059,186

6,885,406

6,503,802

6,116,650

7,474,335

7,040,271

7,205,848

7,040,271

8,035,764

8,026,599

7,817,799

7,383,816

7,161,190

6,999,714

6,771,212

6,679,521

2,516,588

2,411,097

2,727,916

2,980,300

2,627,830

2,614,669

2,620,590

2,337,108

2,389,588

2,266,776

2,251,739

2,228,972

2,103,129

1,945,425

1,830,352

1,694,885

513,400

147,600

143,100

67,100

> Total Current Assets

58,900
126,000
101,700
377,800
1,391,812
1,258,414
1,276,026
1,348,547
1,281,914
1,175,975
1,215,603
1,126,048
1,126,048
1,054,115
738,246
680,929
666,868
931,811
839,588
690,809
774,609
1,187,621
1,187,043
1,413,733
1,554,600
1,614,432
1,741,443
1,818,456
1,853,572
2,057,049
2,294,941
2,057,049
2,937,324
1,670,286
2,104,917
2,555,115
2,766,762
2,943,784
2,602,291
2,816,206
2,757,815
2,595,149
2,653,771
2,878,959
2,996,980
2,899,306
2,866,811
3,214,370
4,304,427
4,285,943
4,131,590
4,439,661
4,231,018
4,229,756
3,942,299
3,600,700
3,540,000
3,651,600
3,680,400
3,703,900
3,879,800
3,497,700
3,063,300
2,971,900
3,101,700
2,726,900
2,898,100
2,912,400
3,274,200
3,453,800
3,429,400
3,971,900
3,993,800
4,145,100
4,278,800
4,184,500
3,920,700
4,104,600
4,290,700
4,581,800
4,309,600
3,758,600
3,187,500
3,209,800
2,972,700
3,001,200
3,038,500
3,271,200
2,600,300
2,646,100
2,739,600
2,956,600
3,038,300
3,072,000
3,208,700
3,617,100
3,658,100
3,751,000
3,871,300
3,795,500

3,795,500

3,871,300

3,751,000

3,658,100

3,617,100

3,208,700

3,072,000

3,038,300

2,956,600

2,739,600

2,646,100

2,600,300

3,271,200

3,038,500

3,001,200

2,972,700

3,209,800

3,187,500

3,758,600

4,309,600

4,581,800

4,290,700

4,104,600

3,920,700

4,184,500

4,278,800

4,145,100

3,993,800

3,971,900

3,429,400

3,453,800

3,274,200

2,912,400

2,898,100

2,726,900

3,101,700

2,971,900

3,063,300

3,497,700

3,879,800

3,703,900

3,680,400

3,651,600

3,540,000

3,600,700

3,942,299

4,229,756

4,231,018

4,439,661

4,131,590

4,285,943

4,304,427

3,214,370

2,866,811

2,899,306

2,996,980

2,878,959

2,653,771

2,595,149

2,757,815

2,816,206

2,602,291

2,943,784

2,766,762

2,555,115

2,104,917

1,670,286

2,937,324

2,057,049

2,294,941

2,057,049

1,853,572

1,818,456

1,741,443

1,614,432

1,554,600

1,413,733

1,187,043

1,187,621

774,609

690,809

839,588

931,811

666,868

680,929

738,246

1,054,115

1,126,048

1,215,603

1,175,975

1,281,914

1,348,547

1,276,026

1,258,414

1,391,812

377,800

101,700

126,000

58,900

Cash And Cash Equivalents

48,900
92,400
36,500
158,000
1,068,529
797,125
571,201
563,005
557,742
512,415
666,472
606,845
606,845
589,826
248,770
194,435
250,342
516,493
457,510
365,606
428,494
675,905
667,714
713,182
819,548
857,061
888,404
918,401
904,295
1,087,614
1,333,355
1,087,614
2,037,839
860,070
1,349,277
1,716,110
2,037,414
2,040,405
1,778,497
2,019,084
2,004,983
1,554,151
1,618,590
1,604,723
1,723,949
1,660,086
1,460,914
1,811,887
2,944,383
2,838,066
2,722,449
2,910,420
2,913,095
3,044,310
2,707,940
2,407,800
2,043,700
2,249,900
2,271,500
2,284,000
2,579,400
2,159,800
1,615,900
1,639,600
1,810,800
1,330,300
1,453,500
1,420,900
1,646,000
1,756,900
1,689,000
1,833,200
2,242,000
2,392,500
2,363,700
2,006,500
2,614,200
2,690,400
2,501,700
2,489,000
2,155,600
1,381,300
1,204,800
1,215,800
1,398,600
1,460,300
1,341,500
1,361,900
989,100
986,700
1,010,700
922,500
1,013,300
721,800
830,900
880,100
923,500
1,089,400
1,243,500
1,068,100

1,068,100

1,243,500

1,089,400

923,500

880,100

830,900

721,800

1,013,300

922,500

1,010,700

986,700

989,100

1,361,900

1,341,500

1,460,300

1,398,600

1,215,800

1,204,800

1,381,300

2,155,600

2,489,000

2,501,700

2,690,400

2,614,200

2,006,500

2,363,700

2,392,500

2,242,000

1,833,200

1,689,000

1,756,900

1,646,000

1,420,900

1,453,500

1,330,300

1,810,800

1,639,600

1,615,900

2,159,800

2,579,400

2,284,000

2,271,500

2,249,900

2,043,700

2,407,800

2,707,940

3,044,310

2,913,095

2,910,420

2,722,449

2,838,066

2,944,383

1,811,887

1,460,914

1,660,086

1,723,949

1,604,723

1,618,590

1,554,151

2,004,983

2,019,084

1,778,497

2,040,405

2,037,414

1,716,110

1,349,277

860,070

2,037,839

1,087,614

1,333,355

1,087,614

904,295

918,401

888,404

857,061

819,548

713,182

667,714

675,905

428,494

365,606

457,510

516,493

250,342

194,435

248,770

589,826

606,845

666,472

512,415

557,742

563,005

571,201

797,125

1,068,529

158,000

36,500

92,400

48,900

Short-term Investments

0
15,400
48,100
187,900
281,475
384,764
567,731
581,738
504,872
494,953
411,450
382,797
382,797
374,476
387,794
384,036
305,687
315,870
309,143
215,906
233,195
308,425
290,798
404,659
435,301
445,465
497,716
510,364
510,606
548,345
514,218
548,345
426,725
342,956
272,961
240,355
146,775
263,248
242,440
172,896
212,616
423,955
448,986
570,522
592,679
563,315
638,523
474,514
493,557
631,781
632,396
641,323
517,403
394,507
439,278
441,500
613,100
542,900
573,700
561,900
378,100
460,500
299,500
332,200
398,200
517,700
529,900
527,100
599,400
587,100
632,700
752,300
742,300
752,700
922,000
1,026,100
317,700
432,300
887,300
1,070,100
1,227,400
1,418,900
1,040,800
738,000
523,000
397,600
499,300
412,100
294,100
335,500
321,100
315,500
293,400
294,300
226,200
210,300
174,900
144,700
133,600
139,400

139,400

133,600

144,700

174,900

210,300

226,200

294,300

293,400

315,500

321,100

335,500

294,100

412,100

499,300

397,600

523,000

738,000

1,040,800

1,418,900

1,227,400

1,070,100

887,300

432,300

317,700

1,026,100

922,000

752,700

742,300

752,300

632,700

587,100

599,400

527,100

529,900

517,700

398,200

332,200

299,500

460,500

378,100

561,900

573,700

542,900

613,100

441,500

439,278

394,507

517,403

641,323

632,396

631,781

493,557

474,514

638,523

563,315

592,679

570,522

448,986

423,955

212,616

172,896

242,440

263,248

146,775

240,355

272,961

342,956

426,725

548,345

514,218

548,345

510,606

510,364

497,716

445,465

435,301

404,659

290,798

308,425

233,195

215,906

309,143

315,870

305,687

384,036

387,794

374,476

382,797

411,450

494,953

504,872

581,738

567,731

384,764

281,475

187,900

48,100

15,400

Net Receivables

8,600
17,300
13,600
24,000
29,964
60,733
116,319
176,535
193,169
137,121
111,905
103,524
103,524
62,264
74,046
78,501
84,508
73,767
48,526
77,964
87,442
140,650
162,040
187,306
184,789
205,366
240,888
268,907
304,750
250,818
285,459
250,818
257,838
258,838
279,530
379,759
369,057
423,791
368,604
429,970
361,958
429,130
373,241
458,652
402,934
391,545
473,953
596,622
471,012
488,037
444,000
577,386
450,987
406,756
397,082
438,400
532,600
509,100
549,300
578,300
597,900
560,800
617,000
598,900
507,600
533,000
577,500
780,700
783,900
750,300
753,600
1,054,100
670,900
750,400
724,300
852,000
679,900
702,200
648,300
754,600
645,400
659,400
635,800
879,700
675,100
754,700
754,000
964,100
758,900
768,300
774,300
994,400
848,800
1,048,400
1,027,600
1,227,300
1,061,800
908,500
937,300
1,044,100

1,044,100

937,300

908,500

1,061,800

1,227,300

1,027,600

1,048,400

848,800

994,400

774,300

768,300

758,900

964,100

754,000

754,700

675,100

879,700

635,800

659,400

645,400

754,600

648,300

702,200

679,900

852,000

724,300

750,400

670,900

1,054,100

753,600

750,300

783,900

780,700

577,500

533,000

507,600

598,900

617,000

560,800

597,900

578,300

549,300

509,100

532,600

438,400

397,082

406,756

450,987

577,386

444,000

488,037

471,012

596,622

473,953

391,545

402,934

458,652

373,241

429,130

361,958

429,970

368,604

423,791

369,057

379,759

279,530

258,838

257,838

250,818

285,459

250,818

304,750

268,907

240,888

205,366

184,789

187,306

162,040

140,650

87,442

77,964

48,526

73,767

84,508

78,501

74,046

62,264

103,524

111,905

137,121

193,169

176,535

116,319

60,733

29,964

24,000

13,600

17,300

8,600

Other Current Assets

1,400
900
3,500
7,900
11,844
15,792
20,775
27,269
26,131
31,486
25,776
32,882
32,882
27,549
27,636
23,957
26,331
25,681
24,409
31,333
25,478
62,641
66,491
108,586
114,962
106,540
114,435
74,108
133,921
170,272
161,909
170,272
214,922
208,422
203,149
218,891
213,516
216,340
212,750
194,256
178,258
187,913
212,954
245,062
277,418
284,360
293,421
331,347
395,475
328,059
332,745
310,532
349,533
384,183
168,625
140,400
199,200
209,000
156,500
199,900
184,000
165,200
206,500
254,200
236,900
207,600
138,800
183,700
244,900
359,500
354,100
332,300
338,600
249,500
268,800
299,900
308,900
279,700
253,400
268,100
281,200
299,000
306,100
376,300
376,000
388,600
443,700
533,100
558,200
344,100
410,300
451,600
163,300
138,200
124,000
680,000
736,400
682,700
580,600
134,200

134,200

580,600

682,700

736,400

680,000

124,000

138,200

163,300

451,600

410,300

344,100

558,200

533,100

443,700

388,600

376,000

376,300

306,100

299,000

281,200

268,100

253,400

279,700

308,900

299,900

268,800

249,500

338,600

332,300

354,100

359,500

244,900

183,700

138,800

207,600

236,900

254,200

206,500

165,200

184,000

199,900

156,500

209,000

199,200

140,400

168,625

384,183

349,533

310,532

332,745

328,059

395,475

331,347

293,421

284,360

277,418

245,062

212,954

187,913

178,258

194,256

212,750

216,340

213,516

218,891

203,149

208,422

214,922

170,272

161,909

170,272

133,921

74,108

114,435

106,540

114,962

108,586

66,491

62,641

25,478

31,333

24,409

25,681

26,331

23,957

27,636

27,549

32,882

25,776

31,486

26,131

27,269

20,775

15,792

11,844

7,900

3,500

900

1,400

> Long-term Assets

8,200
17,100
45,900
135,600
303,073
571,938
669,399
754,582
947,058
1,075,764
1,051,173
0
1,263,540
1,282,993
1,882,344
1,933,740
1,960,962
2,048,489
1,888,328
1,720,288
1,741,979
5,491,900
5,584,169
5,585,981
5,606,590
5,769,384
6,076,356
6,208,143
6,182,192
0
0
4,983,222
4,537,011
4,446,364
4,398,885
4,330,291
4,292,424
4,316,210
4,389,337
4,371,135
4,308,329
4,630,613
4,760,676
4,711,304
4,681,755
4,845,021
5,024,086
5,253,481
5,389,273
5,507,174
5,575,502
5,544,159
5,714,005
5,816,525
6,018,295
6,231,400
6,290,400
6,364,500
6,517,300
6,622,100
5,843,800
6,639,600
6,505,700
5,431,200
5,564,900
5,555,900
5,607,800
5,706,800
5,643,500
5,609,000
5,715,800
5,684,600
5,644,200
5,607,800
5,461,000
5,649,300
5,157,800
5,016,400
4,809,600
4,781,500
4,828,300
5,144,700
5,566,100
5,627,900
5,636,800
5,740,300
5,656,200
6,107,100
6,110,800
6,077,300
5,981,800
5,930,400
5,789,600
5,789,000
5,767,500
5,709,600
5,658,200
5,624,500
5,533,500
5,723,000

5,723,000

5,533,500

5,624,500

5,658,200

5,709,600

5,767,500

5,789,000

5,789,600

5,930,400

5,981,800

6,077,300

6,110,800

6,107,100

5,656,200

5,740,300

5,636,800

5,627,900

5,566,100

5,144,700

4,828,300

4,781,500

4,809,600

5,016,400

5,157,800

5,649,300

5,461,000

5,607,800

5,644,200

5,684,600

5,715,800

5,609,000

5,643,500

5,706,800

5,607,800

5,555,900

5,564,900

5,431,200

6,505,700

6,639,600

5,843,800

6,622,100

6,517,300

6,364,500

6,290,400

6,231,400

6,018,295

5,816,525

5,714,005

5,544,159

5,575,502

5,507,174

5,389,273

5,253,481

5,024,086

4,845,021

4,681,755

4,711,304

4,760,676

4,630,613

4,308,329

4,371,135

4,389,337

4,316,210

4,292,424

4,330,291

4,398,885

4,446,364

4,537,011

4,983,222

6,182,192

6,208,143

6,076,356

5,769,384

5,606,590

5,585,981

5,584,169

5,491,900

1,741,979

1,720,288

1,888,328

2,048,489

1,960,962

1,933,740

1,882,344

1,282,993

1,263,540

1,051,173

1,075,764

947,058

754,582

669,399

571,938

303,073

135,600

45,900

17,100

8,200

Property Plant Equipment

8,100
9,100
9,400
12,400
16,694
28,397
33,039
36,440
250,702
252,215
252,715
251,811
251,811
258,442
271,493
266,962
259,317
252,666
243,526
244,491
243,550
257,583
269,729
275,612
286,438
291,705
296,234
319,885
321,388
328,953
335,830
328,953
360,665
380,041
389,661
401,818
407,591
422,429
427,211
436,433
435,228
448,296
449,814
456,107
457,957
466,172
484,802
493,881
516,445
544,389
576,415
598,581
647,414
711,953
768,530
811,900
839,000
860,200
868,200
882,300
905,700
889,900
888,800
904,300
912,200
921,200
959,900
1,021,000
1,047,300
1,066,600
1,067,000
1,063,800
1,050,400
1,026,200
1,007,500
1,021,100
1,013,800
987,100
967,600
951,700
1,076,600
1,046,700
1,020,600
1,000,600
968,700
955,800
941,300
946,900
929,400
906,000
889,500
864,300
842,500
820,900
812,900
808,400
803,700
813,400
808,000
801,300

801,300

808,000

813,400

803,700

808,400

812,900

820,900

842,500

864,300

889,500

906,000

929,400

946,900

941,300

955,800

968,700

1,000,600

1,020,600

1,046,700

1,076,600

951,700

967,600

987,100

1,013,800

1,021,100

1,007,500

1,026,200

1,050,400

1,063,800

1,067,000

1,066,600

1,047,300

1,021,000

959,900

921,200

912,200

904,300

888,800

889,900

905,700

882,300

868,200

860,200

839,000

811,900

768,530

711,953

647,414

598,581

576,415

544,389

516,445

493,881

484,802

466,172

457,957

456,107

449,814

448,296

435,228

436,433

427,211

422,429

407,591

401,818

389,661

380,041

360,665

328,953

335,830

328,953

321,388

319,885

296,234

291,705

286,438

275,612

269,729

257,583

243,550

244,491

243,526

252,666

259,317

266,962

271,493

258,442

251,811

252,715

252,215

250,702

36,440

33,039

28,397

16,694

12,400

9,400

9,100

8,100

Goodwill

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
987,661
987,661
983,397
983,397
983,397
983,397
4,421,838
4,420,988
4,427,930
4,433,530,000
4,576,088,000
4,826,579,000
4,904,239,000
4,904,306
3,627,255
3,625,038
3,627,255
3,649,574
3,651,240
3,658,602
3,658,602
3,658,602
3,658,602
3,658,602
3,658,602
3,658,602
3,658,602
3,658,602
3,658,602
3,658,602
3,711,726
3,759,631
3,927,807
3,927,280
3,927,883
3,928,525
3,928,144
3,987,707
3,987,707
3,987,073
4,057,800
4,057,800
4,057,700
4,057,700
4,057,700
4,071,300
4,071,500
3,911,700
2,981,500
2,981,300
2,981,300
2,981,300
2,981,300
2,981,300
3,001,600
3,048,400
3,081,700
3,079,400
3,079,400
3,096,200
3,096,200
3,096,200
3,096,100
3,094,300
3,108,800
3,109,300
3,338,300
3,338,300
3,337,100
3,337,100
3,337,100
3,337,100
3,669,600
3,753,300
3,754,100
3,754,100
3,762,100
3,733,900
3,733,800
3,734,300
3,734,400
3,734,400
3,734,400
3,734,300
3,734,400

3,734,400

3,734,300

3,734,400

3,734,300

3,733,800

3,733,900

3,762,100

3,754,100

3,753,300

3,669,600

3,337,100

3,338,300

3,109,300

3,108,800

3,094,300

3,096,100

3,096,200

3,079,400

3,081,700

3,048,400

3,001,600

2,981,300

2,981,500

3,911,700

4,071,500

4,071,300

4,057,700

4,057,800

3,987,073

3,987,707

3,928,144

3,928,525

3,927,883

3,927,280

3,927,807

3,759,631

3,711,726

3,658,602

3,651,240

3,649,574

3,627,255

3,625,038

3,627,255

4,904,306

4,904,239,000

4,826,579,000

4,576,088,000

4,433,530,000

4,427,930

4,420,988

4,421,838

983,397

987,661

Long Term Investments

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
420,498
531,509
483,505
450,450
512,817
599,036
535,178
645,609
750,603
775,457
740,659
785,285
832,966
900,769
988,100
1,015,200
1,026,400
1,188,600
1,251,900
521,200
1,340,100
1,405,600
1,133,100
1,241,600
1,228,300
1,263,600
1,244,200
1,171,400
1,147,100
1,158,400
1,071,800
1,059,400
1,069,400
913,600
988,400
516,500
407,800
259,000
199,000
119,700
74,800
581,100
589,800
608,300
712,400
720,400
656,600
481,400
493,200
504,000
455,500
362,200
269,500
197,800
139,600
92,600
62,300
40,900
116,800

116,800

40,900

62,300

92,600

139,600

197,800

269,500

362,200

455,500

504,000

493,200

481,400

656,600

720,400

712,400

608,300

589,800

581,100

74,800

119,700

199,000

259,000

407,800

516,500

988,400

913,600

1,069,400

1,059,400

1,071,800

1,158,400

1,147,100

1,171,400

1,244,200

1,263,600

1,228,300

1,241,600

1,133,100

1,405,600

1,340,100

521,200

1,251,900

1,188,600

1,026,400

1,015,200

988,100

900,769

832,966

785,285

740,659

775,457

750,603

645,609

535,178

599,036

512,817

450,450

483,505

531,509

420,498

Intangible Assets

0
0
0
25,900
0
0
0
136,047
136,047
0
0
222,034
222,034
0
1,090,682
1,083,114
1,075,849
1,072,205
1,062,473
1,050,663
1,047,384
4,717,763
4,695,179
4,683,909
4,685,198
4,859,165
5,142,827
5,174,160
245,332
217,354
192,957
217,354
145,093
120,983
99,399
77,844
51,350
41,979
35,420
28,861
23,502
18,594
15,895
13,834
12,672
23,360
47,629
121,803
143,506
136,736
130,034
123,114
152,541
143,774
118,655
128,900
131,200
123,600
115,900
106,900
115,100
105,300
90,800
62,400
50,500
44,800
39,200
33,900
30,600
69,100
113,200
130,200
125,900
121,700
133,000
128,100
123,800
119,400
115,000
118,500
113,500
205,600
195,700
185,800
170,700
161,300
151,900
266,700
335,100
315,300
295,100
284,300
215,600
196,200
177,700
160,500
143,300
126,200
109,000
91,800

91,800

109,000

126,200

143,300

160,500

177,700

196,200

215,600

284,300

295,100

315,300

335,100

266,700

151,900

161,300

170,700

185,800

195,700

205,600

113,500

118,500

115,000

119,400

123,800

128,100

133,000

121,700

125,900

130,200

113,200

69,100

30,600

33,900

39,200

44,800

50,500

62,400

90,800

105,300

115,100

106,900

115,900

123,600

131,200

128,900

118,655

143,774

152,541

123,114

130,034

136,736

143,506

121,803

47,629

23,360

12,672

13,834

15,895

18,594

23,502

28,861

35,420

41,979

51,350

77,844

99,399

120,983

145,093

217,354

192,957

217,354

245,332

5,174,160

5,142,827

4,859,165

4,685,198

4,683,909

4,695,179

4,717,763

1,047,384

1,050,663

1,062,473

1,072,205

1,075,849

1,083,114

1,090,682

222,034

136,047

25,900

Long-term Assets Other

100
8,000
36,500
97,300
286,379
543,541
636,360
582,095
696,356
823,549
187,698
789,695
789,695
274,274
520,169
583,664
625,796
723,618
582,329
425,134
451,045
516,554
619,261
626,460
634,954
618,514
637,295
714,098
-715,096,834
688,696
640,204
-610,974,304
-259,037,243
-172,780,883
-129,902,486
133,002
-221,431,119
-219,267,800
-282,484,896
176,160
70,426
75,928
90,773
88,701
92,290
122,741
-181,822,012
174,812
-159,875,567
-152,710,437
-167,383,929
153,661
-168,072,942
-177,271,875
-229,130,732
244,700
95,800
155,300
157,500
323,300
90,100
81,400
51,300
349,900
231,100
242,000
165,400
426,400
412,900
311,400
308,700
317,600
329,100
311,100
310,700
415,500
407,500
406,000
373,700
403,500
409,200
479,300
430,400
514,600
552,000
573,700
505,500
567,300
611,600
608,700
539,100
564,200
635,400
768,600
844,800
866,700
884,200
888,200
841,300
978,700

978,700

841,300

888,200

884,200

866,700

844,800

768,600

635,400

564,200

539,100

608,700

611,600

567,300

505,500

573,700

552,000

514,600

430,400

479,300

409,200

403,500

373,700

406,000

407,500

415,500

310,700

311,100

329,100

317,600

308,700

311,400

412,900

426,400

165,400

242,000

231,100

349,900

51,300

81,400

90,100

323,300

157,500

155,300

95,800

244,700

-229,130,732

-177,271,875

-168,072,942

153,661

-167,383,929

-152,710,437

-159,875,567

174,812

-181,822,012

122,741

92,290

88,701

90,773

75,928

70,426

176,160

-282,484,896

-219,267,800

-221,431,119

133,002

-129,902,486

-172,780,883

-259,037,243

-610,974,304

640,204

688,696

-715,096,834

714,098

637,295

618,514

634,954

626,460

619,261

516,554

451,045

425,134

582,329

723,618

625,796

583,664

520,169

274,274

789,695

187,698

823,549

696,356

582,095

636,360

543,541

286,379

97,300

36,500

8,000

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
0
0
8,695
14,083
10,555
9,784
8,205
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

8,205

9,784

10,555

14,083

8,695

> Total Liabilities

20,000
29,100
34,400
55,700
1,224,450
1,301,555
1,352,386
1,373,127
1,398,208
1,409,743
1,443,129
1,392,219
1,392,219
1,365,149
1,206,986
1,184,138
1,182,054
1,498,535
1,203,233
848,654
878,042
930,193
961,846
1,006,977
1,026,234
1,060,930
1,106,900
1,126,889
1,116,165
1,138,681
1,178,945
1,138,681
1,276,650
1,316,166
1,344,029
1,531,546
1,576,895
1,254,674
1,214,841
1,285,936
1,236,480
1,408,933
1,457,025
1,765,498
1,557,412
1,572,522
1,573,998
1,859,051
2,796,851
2,831,187
2,768,908
2,894,162
2,772,064
2,837,358
2,880,714
2,832,600
2,774,000
2,898,500
2,886,000
3,023,800
3,414,100
3,525,800
3,378,600
3,484,000
4,049,500
4,034,900
4,077,800
4,044,800
4,279,600
4,386,600
4,372,700
4,685,500
4,619,600
4,666,700
4,573,000
5,152,900
4,753,800
4,703,300
4,449,400
4,540,100
4,286,700
4,312,100
4,111,200
4,227,100
4,218,800
4,277,200
4,133,900
4,834,800
4,281,500
4,382,500
4,337,600
4,570,100
4,561,000
4,612,300
4,638,100
4,851,600
4,881,100
5,020,600
5,073,600
5,025,800

5,025,800

5,073,600

5,020,600

4,881,100

4,851,600

4,638,100

4,612,300

4,561,000

4,570,100

4,337,600

4,382,500

4,281,500

4,834,800

4,133,900

4,277,200

4,218,800

4,227,100

4,111,200

4,312,100

4,286,700

4,540,100

4,449,400

4,703,300

4,753,800

5,152,900

4,573,000

4,666,700

4,619,600

4,685,500

4,372,700

4,386,600

4,279,600

4,044,800

4,077,800

4,034,900

4,049,500

3,484,000

3,378,600

3,525,800

3,414,100

3,023,800

2,886,000

2,898,500

2,774,000

2,832,600

2,880,714

2,837,358

2,772,064

2,894,162

2,768,908

2,831,187

2,796,851

1,859,051

1,573,998

1,572,522

1,557,412

1,765,498

1,457,025

1,408,933

1,236,480

1,285,936

1,214,841

1,254,674

1,576,895

1,531,546

1,344,029

1,316,166

1,276,650

1,138,681

1,178,945

1,138,681

1,116,165

1,126,889

1,106,900

1,060,930

1,026,234

1,006,977

961,846

930,193

878,042

848,654

1,203,233

1,498,535

1,182,054

1,184,138

1,206,986

1,365,149

1,392,219

1,443,129

1,409,743

1,398,208

1,373,127

1,352,386

1,301,555

1,224,450

55,700

34,400

29,100

20,000

> Total Current Liabilities

17,200
26,600
34,400
55,700
74,450
135,830
191,306
216,408
245,852
259,743
293,129
242,219
242,219
215,149
264,872
242,024
239,940
258,541
261,157
290,813
319,639
481,913
513,268
502,837
515,784
554,066
583,538
627,400
631,376
663,595
690,663
663,595
749,229
1,202,739
1,232,220
1,379,843
1,401,731
1,028,071
982,745
1,056,610
996,976
1,061,845
1,083,269
1,375,785
1,255,152
1,221,019
1,240,767
1,471,976
1,403,744
1,429,348
1,366,680
1,466,703
1,360,756
1,453,264
1,501,801
1,422,000
1,423,700
1,425,800
1,400,600
1,441,400
1,446,300
1,573,500
1,449,000
1,527,700
1,770,400
1,762,500
1,734,900
1,801,900
1,515,300
1,581,800
1,508,400
1,725,100
1,582,600
1,672,800
1,572,100
1,738,200
1,830,000
1,808,500
1,740,500
1,842,500
1,489,100
1,766,200
1,422,900
1,543,900
1,536,500
1,596,300
1,501,600
2,161,100
1,607,700
1,690,900
1,639,100
1,876,500
1,858,400
1,949,900
1,896,700
2,078,900
2,074,200
2,262,200
2,236,800
2,104,000

2,104,000

2,236,800

2,262,200

2,074,200

2,078,900

1,896,700

1,949,900

1,858,400

1,876,500

1,639,100

1,690,900

1,607,700

2,161,100

1,501,600

1,596,300

1,536,500

1,543,900

1,422,900

1,766,200

1,489,100

1,842,500

1,740,500

1,808,500

1,830,000

1,738,200

1,572,100

1,672,800

1,582,600

1,725,100

1,508,400

1,581,800

1,515,300

1,801,900

1,734,900

1,762,500

1,770,400

1,527,700

1,449,000

1,573,500

1,446,300

1,441,400

1,400,600

1,425,800

1,423,700

1,422,000

1,501,801

1,453,264

1,360,756

1,466,703

1,366,680

1,429,348

1,403,744

1,471,976

1,240,767

1,221,019

1,255,152

1,375,785

1,083,269

1,061,845

996,976

1,056,610

982,745

1,028,071

1,401,731

1,379,843

1,232,220

1,202,739

749,229

663,595

690,663

663,595

631,376

627,400

583,538

554,066

515,784

502,837

513,268

481,913

319,639

290,813

261,157

258,541

239,940

242,024

264,872

215,149

242,219

293,129

259,743

245,852

216,408

191,306

135,830

74,450

55,700

34,400

26,600

17,200

Short-term Debt

1,200
1,200
0
0
0
0
0
0
0
0
158,802
0
0
0
0
130,934
0
0
0
152,296
0
0
0
0
0
0
0
192,386
165,137
0
0
205,149
0
399,944
399,764
399,496
399,440
286,804
265,042
313,960
0
0
0
392,212
0
0
0
0
0
0
0
0
0
0
0
0
0
3,000
0
0
0
0
437,900
1,349,000
299,900
299,900
299,900
299,900
0
0
0
-10,800
0
2,135,000
-13,200
2,215,800
349,300
349,500
349,700
349,900
36,700
299,500
0
0
0
0
0
421,500
0
0
0
0
0
0
0
47,400
0
197,200
201,100
204,500

204,500

201,100

197,200

47,400

421,500

299,500

36,700

349,900

349,700

349,500

349,300

2,215,800

-13,200

2,135,000

-10,800

299,900

1,349,000

437,900

3,000

392,212

313,960

265,042

286,804

399,440

399,496

399,764

399,944

205,149

165,137

192,386

152,296

130,934

158,802

1,200

Short Long Term Debt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,349,000
0
0
0
1,937,400
0
0
0
2,133,700
0
2,135,000
2,135,700
2,215,800
349,300
349,500
349,700
349,900
36,700
299,500
0
0
0
0
0
421,500
0
0
0
0
0
0
0
0
0
0
0
0

421,500

299,500

36,700

349,900

349,700

349,500

349,300

2,215,800

2,135,700

2,135,000

2,133,700

1,937,400

1,349,000

Accounts payable

5,400
6,400
8,400
15,400
55,002
37,914
48,431
72,347
86,074
62,947
56,484
76,417
76,417
55,534
58,066
51,747
61,729
58,109
54,057
61,237
65,229
92,799
105,391
113,890
106,723
116,145
149,042
165,172
160,278
136,614
159,512
136,614
180,465
176,669
205,671
219,101
212,392
233,707
231,129
249,854
215,706
236,529
243,585
242,591
230,330
243,228
251,431
292,270
228,275
250,068
262,594
324,843
195,420
199,563
224,242
209,300
223,800
206,400
205,600
200,400
222,200
246,300
242,200
234,600
223,600
222,600
209,100
159,300
233,000
228,400
208,400
221,000
201,900
210,700
205,400
217,600
189,200
183,200
184,700
208,800
219,100
183,300
229,000
219,500
236,400
238,000
269,600
277,000
244,800
259,800
269,700
273,700
318,300
360,600
352,700
347,400
357,500
371,800
324,400
295,100

295,100

324,400

371,800

357,500

347,400

352,700

360,600

318,300

273,700

269,700

259,800

244,800

277,000

269,600

238,000

236,400

219,500

229,000

183,300

219,100

208,800

184,700

183,200

189,200

217,600

205,400

210,700

201,900

221,000

208,400

228,400

233,000

159,300

209,100

222,600

223,600

234,600

242,200

246,300

222,200

200,400

205,600

206,400

223,800

209,300

224,242

199,563

195,420

324,843

262,594

250,068

228,275

292,270

251,431

243,228

230,330

242,591

243,585

236,529

215,706

249,854

231,129

233,707

212,392

219,101

205,671

176,669

180,465

136,614

159,512

136,614

160,278

165,172

149,042

116,145

106,723

113,890

105,391

92,799

65,229

61,237

54,057

58,109

61,729

51,747

58,066

55,534

76,417

56,484

62,947

86,074

72,347

48,431

37,914

55,002

15,400

8,400

6,400

5,400

Other Current Liabilities

10,600
6,200
10,600
34,300
56,350
67,044
108,105
109,436
134,272
166,966
45,779
165,802
165,802
127,139
161,827
13,197
126,653
145,113
153,321
1,968
154,090
226,622
235,221
229,197
211,201
218,124
225,296
56,360
65,617
465,299
469,776
61,682
241,052
244,198
243,296
335,667
314,036
40,470
53,239
33,047
308,211
329,350
358,852
169,330
404,854
433,213
394,899
519,442
442,220
471,858
435,262
429,197
404,715
480,426
505,850
519,200
425,200
466,000
463,100
535,200
451,600
524,000
40,500
512,300
391,400
444,600
411,500
519,800
389,000
420,400
381,500
482,900
388,200
464,100
402,500
490,300
403,300
403,700
392,000
454,500
409,900
463,400
452,300
511,500
445,400
523,800
481,800
595,300
465,700
539,900
539,600
664,900
573,100
648,900
649,700
663,600
642,400
655,300
673,700
474,400

474,400

673,700

655,300

642,400

663,600

649,700

648,900

573,100

664,900

539,600

539,900

465,700

595,300

481,800

523,800

445,400

511,500

452,300

463,400

409,900

454,500

392,000

403,700

403,300

490,300

402,500

464,100

388,200

482,900

381,500

420,400

389,000

519,800

411,500

444,600

391,400

512,300

40,500

524,000

451,600

535,200

463,100

466,000

425,200

519,200

505,850

480,426

404,715

429,197

435,262

471,858

442,220

519,442

394,899

433,213

404,854

169,330

358,852

329,350

308,211

33,047

53,239

40,470

314,036

335,667

243,296

244,198

241,052

61,682

469,776

465,299

65,617

56,360

225,296

218,124

211,201

229,197

235,221

226,622

154,090

1,968

153,321

145,113

126,653

13,197

161,827

127,139

165,802

45,779

166,966

134,272

109,436

108,105

67,044

56,350

34,300

10,600

6,200

10,600

> Long-term Liabilities

2,800
2,500
23,800
21,400
1,150,000
1,165,725
1,161,080
1,156,719
1,152,356
1,150,000
1,150,000
0
1,150,000
1,150,000
942,114
942,114
942,114
1,239,994
942,076
557,841
558,403
448,280
448,578
504,140
510,450
506,864
523,362
499,489
484,789
0
0
475,086
527,421
113,427
111,809
151,703
175,164
226,603
232,096
229,326
239,504
347,088
373,756
389,713
302,260
351,503
333,231
387,075
1,393,107
1,401,839
1,402,228
1,427,459
1,411,308
1,384,094
1,378,913
1,410,600
1,350,300
1,472,700
1,485,400
1,582,400
1,967,800
1,952,300
1,929,600
1,956,300
2,279,100
2,272,400
2,342,900
2,242,900
2,764,300
2,804,800
2,864,300
2,960,400
3,037,000
2,993,900
3,000,900
3,414,700
2,923,800
2,894,800
2,708,900
2,697,600
2,797,600
2,545,900
2,688,300
2,683,200
2,682,300
2,680,900
2,632,300
2,673,700
2,673,800
2,691,600
2,698,500
2,693,600
2,702,600
2,662,400
2,741,400
2,772,700
2,806,900
2,758,400
2,836,800
2,921,800

2,921,800

2,836,800

2,758,400

2,806,900

2,772,700

2,741,400

2,662,400

2,702,600

2,693,600

2,698,500

2,691,600

2,673,800

2,673,700

2,632,300

2,680,900

2,682,300

2,683,200

2,688,300

2,545,900

2,797,600

2,697,600

2,708,900

2,894,800

2,923,800

3,414,700

3,000,900

2,993,900

3,037,000

2,960,400

2,864,300

2,804,800

2,764,300

2,242,900

2,342,900

2,272,400

2,279,100

1,956,300

1,929,600

1,952,300

1,967,800

1,582,400

1,485,400

1,472,700

1,350,300

1,410,600

1,378,913

1,384,094

1,411,308

1,427,459

1,402,228

1,401,839

1,393,107

387,075

333,231

351,503

302,260

389,713

373,756

347,088

239,504

229,326

232,096

226,603

175,164

151,703

111,809

113,427

527,421

475,086

484,789

499,489

523,362

506,864

510,450

504,140

448,578

448,280

558,403

557,841

942,076

1,239,994

942,114

1,150,000

1,152,356

1,156,719

1,161,080

1,165,725

1,150,000

21,400

23,800

2,500

2,800

Long term Debt Total

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
998,923
998,960
998,997
999,034
999,071
999,108
999,145
999,200
999,200
999,300
999,300
999,300
1,348,900
1,348,900
1,348,900
1,349,000
1,648,700
1,648,700
1,648,700
1,648,800
2,131,800
2,132,500
2,133,100
2,133,700
2,134,400
2,135,000
2,135,700
2,136,300
1,787,700
1,788,200
1,788,600
1,789,100
1,789,600
1,490,500
1,687,600
1,683,900
1,712,900
1,720,100
1,714,100
1,705,800
1,685,200
1,694,400
1,692,000
1,686,800
1,648,400
1,625,800
1,595,700
1,601,300
1,616,700
1,602,600
0
0

1,602,600

1,616,700

1,601,300

1,595,700

1,625,800

1,648,400

1,686,800

1,692,000

1,694,400

1,685,200

1,705,800

1,714,100

1,720,100

1,712,900

1,683,900

1,687,600

1,490,500

1,789,600

1,789,100

1,788,600

1,788,200

1,787,700

2,136,300

2,135,700

2,135,000

2,134,400

2,133,700

2,133,100

2,132,500

2,131,800

1,648,800

1,648,700

1,349,000

1,348,900

999,300

999,200

999,145

999,108

999,071

999,034

998,997

998,960

998,923

Deferred Long Term Asset Charges

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,695
14,083
10,555
9,784
8,205
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

8,205

9,784

10,555

14,083

8,695

Other Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
46,740
510,450
506,864
523,362
99,530
84,845
75,142
88,338
90,750
127,477
113,427
111,809
151,703
175,164
226,603
232,096
229,326
239,504
347,088
373,756
389,713
302,260
351,503
333,231
387,075
394,184
402,879
403,231
428,425
412,237
384,986
379,768
411,400
351,100
474,000
486,100
529,800
618,900
603,400
580,700
499,900
630,400
623,700
694,200
548,500
632,500
672,300
731,200
742,800
902,600
858,900
865,200
1,215,800
1,136,100
1,106,600
920,300
848,800
831,300
887,900
837,000
838,100
815,800
796,100
759,000
804,400
823,300
836,500
851,600
864,600
881,300
911,500
1,022,400
966,300
0
0
1,056,100
0

1,056,100

966,300

1,022,400

911,500

881,300

864,600

851,600

836,500

823,300

804,400

759,000

796,100

815,800

838,100

837,000

887,900

831,300

848,800

920,300

1,106,600

1,136,100

1,215,800

865,200

858,900

902,600

742,800

731,200

672,300

632,500

548,500

694,200

623,700

630,400

499,900

580,700

603,400

618,900

529,800

486,100

474,000

351,100

411,400

379,768

384,986

412,237

428,425

403,231

402,879

394,184

387,075

333,231

351,503

302,260

389,713

373,756

347,088

239,504

229,326

232,096

226,603

175,164

151,703

111,809

113,427

127,477

90,750

88,338

75,142

84,845

99,530

523,362

506,864

510,450

46,740

Deferred Long Term Liability

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
152,622
162,363
181,937
169,920
223,217
190,701
224,165
217,024
222,802
216,968
254,364
238,964
219,617
221,217
229,900
206,000
277,600
289,300
363,500
381,700
370,100
345,600
294,900
319,200
309,000
310,500
345,200
366,700
362,600
385,600
449,100
500,500
503,000
485,500
509,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

509,000

485,500

503,000

500,500

449,100

385,600

362,600

366,700

345,200

310,500

309,000

319,200

294,900

345,600

370,100

381,700

363,500

289,300

277,600

206,000

229,900

221,217

219,617

238,964

254,364

216,968

222,802

217,024

224,165

190,701

223,217

169,920

181,937

162,363

152,622

> Total Stockholder Equity

47,100
114,000
113,200
457,700
470,435
528,797
593,039
730,002
830,764
841,996
823,647
997,369
997,369
971,959
1,413,604
1,430,531
1,445,776
1,481,765
1,524,683
1,562,443
1,638,546
5,749,328
5,809,366
5,992,737
6,134,956
6,322,886
6,710,899
6,899,710
6,919,599
5,901,590
6,026,903
5,901,590
6,197,685
4,800,484
5,159,773
5,353,860
5,482,291
6,005,320
5,776,787
5,901,405
5,829,664
5,816,829
5,957,422
5,822,136
6,119,199
6,170,849
6,316,149
6,608,200
6,896,849
6,961,930
6,938,184
7,089,658
7,172,959
7,208,923
7,079,880
6,999,500
7,056,400
7,117,600
7,311,700
7,302,200
6,309,500
6,611,500
6,190,400
4,919,100
4,617,100
4,247,900
4,428,100
4,574,400
4,638,100
4,676,200
4,772,500
4,971,000
5,018,400
5,086,200
5,166,800
4,680,900
4,324,700
4,417,700
4,650,900
4,823,200
4,851,200
4,591,200
4,642,400
4,610,600
4,390,700
4,464,300
4,560,800
4,543,500
4,429,600
4,340,900
4,383,800
4,316,900
4,266,900
4,248,700
4,338,100
4,475,100
4,435,200
4,354,900
4,331,200
4,492,700

4,492,700

4,331,200

4,354,900

4,435,200

4,475,100

4,338,100

4,248,700

4,266,900

4,316,900

4,383,800

4,340,900

4,429,600

4,543,500

4,560,800

4,464,300

4,390,700

4,610,600

4,642,400

4,591,200

4,851,200

4,823,200

4,650,900

4,417,700

4,324,700

4,680,900

5,166,800

5,086,200

5,018,400

4,971,000

4,772,500

4,676,200

4,638,100

4,574,400

4,428,100

4,247,900

4,617,100

4,919,100

6,190,400

6,611,500

6,309,500

7,302,200

7,311,700

7,117,600

7,056,400

6,999,500

7,079,880

7,208,923

7,172,959

7,089,658

6,938,184

6,961,930

6,896,849

6,608,200

6,316,149

6,170,849

6,119,199

5,822,136

5,957,422

5,816,829

5,829,664

5,901,405

5,776,787

6,005,320

5,482,291

5,353,860

5,159,773

4,800,484

6,197,685

5,901,590

6,026,903

5,901,590

6,919,599

6,899,710

6,710,899

6,322,886

6,134,956

5,992,737

5,809,366

5,749,328

1,638,546

1,562,443

1,524,683

1,481,765

1,445,776

1,430,531

1,413,604

971,959

997,369

823,647

841,996

830,764

730,002

593,039

528,797

470,435

457,700

113,200

114,000

47,100

Common Stock

0
0
0
0
0
0
0
3
756,006
777,531
772,827
3
3
952,778
1,467,505
4
1,472,275
1,495,981
1,532,209
4
1,598,459
5,797,219
5,781,856
5
5,948,635,000
6,045,410,000
6,355,320,000
6
0
6
6
6
6
5
5
5
5
5
5
5
5
5
5
5
5
5
5,000
5
5
5
5
5
5
5
5
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
4,823,200
4,851,200
4,591,200
4,642,400
0
4,390,700
4,464,300
0
4,543,500
4,429,600
4,340,900
4,383,800
4,316,900
0
4,248,700
4,338,100
0
0
0
0
0

4,338,100

4,248,700

4,316,900

4,383,800

4,340,900

4,429,600

4,543,500

4,464,300

4,390,700

4,642,400

4,591,200

4,851,200

4,823,200

5,000

6,355,320,000

6,045,410,000

5,948,635,000

5,781,856

5,797,219

1,598,459

1,532,209

1,495,981

1,472,275

1,467,505

952,778

772,827

777,531

756,006

Retained Earnings

-49,800
-53,700
-55,200
-52,200
-44,096
-24,479
33,592
95,749
154,315
117,184
87,458
82,332
82,332
42,560
-45,770
-37,318
-33,635
-20,057
-12,852
1,881
35,421
22,867
71,626
137,627
213,062
302,073
386,126
491,656
491,656
-1,661,491
-1,603,217
-1,661,491
-1,517,718
-3,025,137
-2,936,232
-2,813,328
-2,756,006
-2,703,786
-2,995,858
-2,905,852
-3,030,090
-3,064,463
-3,052,395
-3,236,525
-3,143,924
-3,181,733
-3,137,836
-3,108,337
-3,111,537
-3,090,731
-3,068,565
-2,972,402
-2,974,595
-2,937,653
-2,968,220
-2,911,400
-2,862,000
-2,778,200
-2,708,800
-2,631,300
-2,947,800
-2,727,100
-2,963,700
-3,861,100
-3,938,400
-4,057,800
-3,886,800
-3,741,200
-3,685,100
-3,596,400
-3,470,400
-3,281,800
-3,248,700
-3,139,000
-3,046,500
-3,355,800
-3,303,300
-3,175,700
-3,023,000
-2,831,400
-2,806,500
-2,888,700
-2,832,700
-2,741,400
-2,831,400
-2,768,500
-2,669,200
-2,669,000
-2,762,600
-2,757,800
-2,697,000
-2,653,600
-2,677,900
-2,625,400
-2,504,200
-2,375,500
-2,381,200
-2,425,900
-2,419,800
-2,296,400

-2,296,400

-2,419,800

-2,425,900

-2,381,200

-2,375,500

-2,504,200

-2,625,400

-2,677,900

-2,653,600

-2,697,000

-2,757,800

-2,762,600

-2,669,000

-2,669,200

-2,768,500

-2,831,400

-2,741,400

-2,832,700

-2,888,700

-2,806,500

-2,831,400

-3,023,000

-3,175,700

-3,303,300

-3,355,800

-3,046,500

-3,139,000

-3,248,700

-3,281,800

-3,470,400

-3,596,400

-3,685,100

-3,741,200

-3,886,800

-4,057,800

-3,938,400

-3,861,100

-2,963,700

-2,727,100

-2,947,800

-2,631,300

-2,708,800

-2,778,200

-2,862,000

-2,911,400

-2,968,220

-2,937,653

-2,974,595

-2,972,402

-3,068,565

-3,090,731

-3,111,537

-3,108,337

-3,137,836

-3,181,733

-3,143,924

-3,236,525

-3,052,395

-3,064,463

-3,030,090

-2,905,852

-2,995,858

-2,703,786

-2,756,006

-2,813,328

-2,936,232

-3,025,137

-1,517,718

-1,661,491

-1,603,217

-1,661,491

491,656

386,126

302,073

213,062

137,627

71,626

22,867

35,421

1,881

-12,852

-20,057

-33,635

-37,318

-45,770

42,560

82,332

87,458

117,184

154,315

95,749

33,592

-24,479

-44,096

-52,200

-55,200

-53,700

-49,800

Capital Surplus

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
8,881,808
9,006,351
9,060,089
9,267,584
9,363,244
9,449,553
9,717,783
9,998,125
10,041,418
10,011,736
10,079,169
10,147,785
10,154,457
10,042,392
9,905,700
9,923,100
9,899,500
9,953,900
9,868,900
9,255,400
9,325,500
9,157,100
8,794,000
8,584,700
8,313,000
8,334,300
8,334,800
8,330,700
8,277,000
8,256,300
8,281,600
8,288,700
8,241,700
8,211,000
8,042,100
7,615,500
7,609,800
7,698,400
7,672,800
7,668,600
7,491,200
7,501,900
7,370,500
7,281,300
7,255,700
7,214,800
7,156,900
7,110,900
7,042,800
7,036,800
6,972,600
6,933,100
6,874,200
6,894,900
6,846,400
6,808,100
6,749,700
0
0

6,749,700

6,808,100

6,846,400

6,894,900

6,874,200

6,933,100

6,972,600

7,036,800

7,042,800

7,110,900

7,156,900

7,214,800

7,255,700

7,281,300

7,370,500

7,501,900

7,491,200

7,668,600

7,672,800

7,698,400

7,609,800

7,615,500

8,042,100

8,211,000

8,241,700

8,288,700

8,281,600

8,256,300

8,277,000

8,330,700

8,334,800

8,334,300

8,313,000

8,584,700

8,794,000

9,157,100

9,325,500

9,255,400

9,868,900

9,953,900

9,899,500

9,923,100

9,905,700

10,042,392

10,154,457

10,147,785

10,079,169

10,011,736

10,041,418

9,998,125

9,717,783

9,449,553

9,363,244

9,267,584

9,060,089

9,006,351

8,881,808

Treasury Stock

Other Stockholders Equity

96,900
172,200
172,100
513,700
517,922
530,157
540,315
735,100
-55,303
-23,614
-720
0
959,681
-23,379
-8,131
1,461,906
1,472,275
1,495,981
1,532,209
1,557,372
0
0
0
5,888,215
5,948,635
6,045,410
6,355,320
6,431,954
7,080,914
0
0
7,571,493
7,711,827
7,814,942
8,083,620
8,154,932
8,222,989
8,699,356
8,777,987
8,811,497
8,878,103
8,881,808
9,006,351
9,060,089
9,267,584
9,363,244
9,444,553
9,717,783
9,998,125
10,041,418
10,011,736
10,079,169
10,147,785
10,154,457
10,042,392
9,906,200
9,923,600
9,899,500
9,953,900
9,868,900
9,255,400
9,325,500
9,157,100
8,794,000
8,584,700
8,313,000
8,334,300
8,334,800
8,330,700
8,277,000
8,256,300
8,290,100
8,288,700
8,241,700
8,219,700
8,042,100
7,615,500
7,609,800
7,698,400
7,672,800
7,668,600
7,491,200
7,501,900
7,370,500
7,281,300
7,255,700
7,214,800
7,156,900
7,110,900
7,042,800
7,036,800
6,972,600
6,933,100
6,874,200
6,894,900
6,846,400
6,808,100
6,749,700
6,728,900
6,740,000

6,740,000

6,728,900

6,749,700

6,808,100

6,846,400

6,894,900

6,874,200

6,933,100

6,972,600

7,036,800

7,042,800

7,110,900

7,156,900

7,214,800

7,255,700

7,281,300

7,370,500

7,501,900

7,491,200

7,668,600

7,672,800

7,698,400

7,609,800

7,615,500

8,042,100

8,219,700

8,241,700

8,288,700

8,290,100

8,256,300

8,277,000

8,330,700

8,334,800

8,334,300

8,313,000

8,584,700

8,794,000

9,157,100

9,325,500

9,255,400

9,868,900

9,953,900

9,899,500

9,923,600

9,906,200

10,042,392

10,154,457

10,147,785

10,079,169

10,011,736

10,041,418

9,998,125

9,717,783

9,444,553

9,363,244

9,267,584

9,060,089

9,006,351

8,881,808

8,878,103

8,811,497

8,777,987

8,699,356

8,222,989

8,154,932

8,083,620

7,814,942

7,711,827

7,571,493

7,080,914

6,431,954

6,355,320

6,045,410

5,948,635

5,888,215

1,557,372

1,532,209

1,495,981

1,472,275

1,461,906

-8,131

-23,379

959,681

-720

-23,614

-55,303

735,100

540,315

530,157

517,922

513,700

172,100

172,200

96,900

Balance Sheet

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31
Accounts Payable	295,100	347,400	273,700	277,000	219,500	208,800	217,600	221,000	159,300	234,600	200,400	209,300	324,843	292,270	242,591	249,854	219,101	179,553	165,172	113,890	61,237	51,747	76,417	72,347	15,400	4,700
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
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
Accumulated Other Comprehensive Income	49,100	4,200	-2,100	55,600	-18,500	-18,200	-5,400	-37,300	-19,200	-13,800	64,600	4,700	-17,590	-1,251	-1,433	-4,245	12,251	1,266	-23,906	-33,110	3,186	5,939	-44,647	-100,850	-3,800	0
Additional Paid In Capital	0	0	0	0	0	0	8,042,100	8,281,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Lease Obligations	82,900	117,700	142,200	163,500	158,100	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Surpluse	0	6,846,400	6,972,600	7,156,900	7,370,500	7,672,800	8,042,100	8,281,600	8,334,800	8,794,000	9,868,900	9,905,700	10,079,169	9,717,783	9,060,089	0	0	0	0	0	0	0	0	0	0	0
Cash	1,068,100	880,100	922,500	1,361,900	1,215,800	2,489,000	2,006,500	1,833,200	1,420,900	1,639,600	2,284,000	2,407,800	2,910,420	1,811,887	1,604,723	2,019,084	1,716,110	1,596,333	918,401	713,182	365,606	194,435	606,845	563,005	158,000	20,100
Cash And Equivalents	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash And Short Term Investments	1,207,500	1,090,400	1,238,000	1,774,000	1,953,800	3,559,100	3,032,600	2,585,500	1,948,000	1,971,800	2,845,900	2,849,300	3,551,743	2,286,401	2,175,245	2,191,980	1,956,465	2,040,243	1,428,765	1,117,841	581,512	578,471	989,642	1,144,743	345,900	20,100
Common Stock	0	0	4,316,900	4,543,500	4,610,600	4,823,200	0	0	0	0	0	0	5	5	5	5	5	6	6	5	4	4	3	3	0	0
Common Stock Shares Outstanding	325,900	329,500	331,600	335,200	348,200	354,400	384,200	387,800	399,400	457,400	510,300	526,200	541,400	538,800	534,015	551,433	579,145	567,454	600,189	543,700	414,100	350,695	319,378	347,858	1,135,932	233,226
Common Stock Total Equity	0	0	0	0	0	0	0	0	0	0	0	0	5	5	5	5	5	6	6	5	4	4	3	3	0	0
Current Deferred Revenue	1,130,000	1,020,500	937,900	867,300	812,900	829,300	1,030,300	1,032,000	822,900	780,800	705,800	693,500	712,663	660,264	571,652	459,749	425,579	312,253	213,482	159,750	75,312	46,146	0	34,625	6,000	0
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	10,555	0	0	0	0	0	0	0	0	0	0	0
Deferred Long Term Liab	0	0	0	0	0	0	509,000	449,100	345,200	294,900	363,500	229,900	254,364	224,165	181,937	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
Good Will	3,734,400	3,734,400	3,762,100	3,669,600	3,337,100	3,108,800	3,096,200	3,081,700	2,981,300	2,981,500	4,057,700	4,057,800	3,928,144	3,927,807	3,658,602	3,658,602	3,658,602	3,624,652	4,904,239,000	4,427,930	983,397	987,661	0	0	0	0
Intangible Assets	91,800	160,500	284,300	266,700	185,800	118,500	128,100	130,200	33,900	62,400	106,900	128,900	123,114	121,803	13,834	28,861	77,844	169,202	5,174,160	4,683,909	1,050,663	1,083,114	222,034	136,047	25,900	0
Inventory	952,400	619,400	272,600	210,200	90,600	80,600	93,800	87,600	66,600	54,500	37,500	62,500	69,100	21,600	-53,677	0	0	0	46,676	0	0	1,400	0	0	0	0
Liabilities And Stockholders Equity	9,518,500	9,326,700	8,887,000	9,378,300	8,837,700	9,363,300	9,833,800	9,656,500	8,619,200	8,403,100	10,326,000	9,832,100	9,983,820	8,467,851	7,529,831	7,187,341	6,885,406	7,368,395	8,026,599	6,999,714	2,411,097	2,614,669	2,389,588	2,103,129	513,400	36,700
Long Term Debt	1,616,800	1,601,300	1,686,800	1,705,800	1,683,900	1,789,100	2,136,300	2,133,700	1,648,800	1,349,000	999,300	999,200	999,034	0	0	0	0	399,944	399,959	400,000	557,841	942,114	1,150,000	1,156,719	0	0
Long Term Debt Total	0	1,601,300	1,686,800	1,705,800	1,683,900	1,789,100	2,136,300	2,133,700	1,648,800	1,349,000	999,300	999,200	999,034	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	116,800	139,600	455,500	656,600	589,800	199,000	988,400	1,071,800	1,244,200	1,133,100	1,251,900	988,100	740,659	535,178	483,505	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
Net Debt	631,600	838,900	906,500	928,900	626,200	-350,000	129,800	300,500	527,800	-290,600	-1,284,700	-1,408,600	-1,802,915	-1,708,064	-1,434,478	-2,019,084	-1,316,614	-1,196,389	-458,242	-313,182	192,235	747,679	543,155	593,714	-158,000	-12,700
Net Invested Capital	6,109,500	1,601,300	1,686,800	6,670,800	6,297,600	6,962,200	6,817,200	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Receivables	1,044,100	1,227,300	994,400	964,100	879,700	754,600	852,000	1,054,100	780,700	598,900	578,300	438,400	577,386	596,622	458,652	429,970	379,759	249,445	268,907	187,306	77,964	78,501	103,524	176,535	24,000	8,100
Net Tangible Assets	0	580,200	270,500	607,200	1,087,700	1,595,900	1,456,600	1,750,600	1,559,200	1,875,200	3,137,600	2,812,300	3,037,924	2,558,590	2,149,700	0	0	0	0	0	0	0	0	0	0	0
Net Working Capital	1,691,500	1,538,200	1,080,100	1,110,100	1,665,900	2,739,300	2,446,300	2,246,800	1,110,500	1,444,200	2,262,500	2,178,700	2,972,958	1,742,394	1,617,982	1,759,596	1,175,272	1,759,189	1,191,056	910,896	399,996	438,905	883,829	1,132,139	322,100	14,400
Non Current Assets Total	5,723,000	5,709,600	5,930,400	6,107,100	5,627,900	4,781,500	5,649,300	5,684,600	5,706,800	5,431,200	6,622,100	6,231,400	5,544,159	5,253,481	4,704,549	4,371,135	4,330,291	4,846,589	6,208,143	5,585,981	1,720,288	1,933,740	1,263,540	754,582	135,600	7,900
Non Current Liabilities Other	122,700	131,700	58,400	967,900	999,300	908,500	769,400	375,300	248,900	312,400	219,600	181,500	174,061	162,910	207,776	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	2,921,800	2,772,700	2,693,600	2,673,700	2,683,200	2,697,600	3,414,700	2,960,400	2,242,900	1,956,300	1,582,400	1,410,600	1,427,459	387,075	389,713	229,326	151,703	490,694	499,489	504,140	557,841	942,114	1,150,000	1,156,719	21,400	5,200
Non Currrent Assets Other	978,700	866,700	564,200	567,300	514,600	403,500	415,500	317,600	426,400	202,900	243,500	72,100	-154,156,339	-161,360,188	89,157	-101,238,840	-59,195,998	-573,409,694	-691,735,902	626,460	425,134	583,664	789,695	582,095	97,300	200
Noncontrolling Interest In Consolidated Entity	0	0	0	0	0	0	0	0	0	0	0	500	476	600	2,629	0	0	0	0	0	0	0	0	0	0	0
Other Assets	0	448,200	564,200	1,410,000	298,000	288,100	299,400	275,800	276,700	89,500	135,800	212,700	101,861	152,712	85,812	131,624	132,698	128,744	82,556	45,305	49,641	26,330	81,463	131,527	0	0
Other Current Assets	134,200	680,000	451,600	533,100	376,300	268,100	299,900	332,300	183,700	254,200	199,900	140,400	310,532	331,347	245,062	194,256	218,891	232,118	74,108	108,586	31,333	23,957	32,882	27,269	7,900	600
Other Current Liab	474,400	663,600	617,700	595,300	469,200	454,500	490,300	482,900	519,800	512,300	535,200	519,200	429,197	519,442	169,330	33,047	335,667	38,499	56,360	229,197	1,968	13,197	165,802	109,436	34,300	7,500
Other Liab	0	966,300	864,600	804,400	838,100	820,600	1,278,400	824,400	594,100	499,900	529,800	373,900	428,425	387,075	389,713	229,326	151,703	90,750	99,530	46,740	0	0	0	0	0	0
Other Stockholder Equity	6,740,000	6,846,400	6,972,600	7,156,900	7,370,500	7,672,800	8,042,100	8,290,100	8,334,800	8,794,000	9,868,900	9,906,200	10,079,169	9,717,783	9,060,089	8,811,497	8,154,932	7,646,047	6,431,954	5,888,215	1,557,372	1,461,906	959,681	735,100	513,700	60,200
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
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
Property Plant And Equipment Gross	2,094,400	808,400	864,300	946,900	1,000,600	951,700	1,021,100	1,063,800	1,021,000	904,300	882,300	811,900	598,581	493,881	456,107	436,433	401,818	349,930	319,885	275,612	244,491	266,962	251,811	36,440	12,400	0
Property Plant And Equipment Net	801,300	808,400	864,300	946,900	1,000,600	951,700	1,021,100	1,063,800	1,021,000	904,300	882,300	811,900	598,581	493,881	455,651	436,433	401,818	349,930	319,885	275,612	244,491	266,962	251,811	36,440	12,400	7,700
Property Plant Equipment	0	666,800	864,300	762,300	830,900	951,700	1,021,100	1,063,800	1,021,000	904,300	882,300	811,900	598,581	493,881	455,651	436,433	401,818	349,930	319,885	275,612	244,491	266,962	251,811	36,440	0	0
Retained Earnings	-2,296,400	-2,375,500	-2,653,600	-2,669,000	-2,741,400	-2,831,400	-3,355,800	-3,281,800	-3,741,200	-3,861,100	-2,631,300	-2,911,400	-2,972,402	-3,108,337	-3,128,472	-2,905,852	-2,813,328	-1,532,235	491,656	137,627	1,881	-37,318	82,332	95,749	-52,200	-43,100
Retained Earnings Total Equity	0	-2,375,500	-2,653,600	-2,669,000	-2,741,400	-2,831,400	-3,355,800	-3,281,800	-3,741,200	-3,861,100	-2,631,300	-2,911,400	-2,972,402	-3,108,337	-3,236,525	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt	0	0	0	421,500	0	349,900	2,215,800	2,133,700	1,937,400	1,349,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt Total	1,699,700	1,719,000	1,829,000	2,290,800	1,842,000	2,139,000	2,136,300	2,133,700	1,948,700	1,349,000	999,300	999,200	1,107,505	103,823	170,245	0	399,496	399,944	460,159	400,000	557,841	942,114	1,150,000	1,156,719	0	7,400
Short Term Debt	204,500	47,400	47,200	421,500	42,300	349,900	2,215,800	-10,800	299,900	1,349,000	0	0	0	0	223,727	313,960	399,496	232,312	192,386	0	152,296	130,934	0	0	0	2,200
Short Term Investments	139,400	210,300	315,500	412,100	738,000	1,070,100	1,026,100	752,300	527,100	332,200	561,900	441,500	641,323	474,514	570,522	172,896	240,355	443,910	510,364	404,659	215,906	384,036	382,797	581,738	187,900	0
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Assets	9,518,500	9,326,700	8,887,000	9,378,300	8,837,700	9,363,300	9,833,800	9,656,500	8,619,200	8,403,100	10,326,000	9,832,100	9,983,820	8,467,851	7,529,831	7,187,341	6,885,406	7,368,395	8,026,599	6,999,714	2,411,097	2,614,669	2,389,588	2,103,129	513,400	36,700
Total Current Assets	3,795,500	3,617,100	2,956,600	3,271,200	3,209,800	4,581,800	4,184,500	3,971,900	2,912,400	2,971,900	3,703,900	3,600,700	4,439,661	3,214,370	2,825,282	2,816,206	2,555,115	2,521,806	1,818,456	1,413,733	690,809	680,929	1,126,048	1,348,547	377,800	28,800
Total Current Liabilities	2,104,000	2,078,900	1,876,500	2,161,100	1,543,900	1,842,500	1,738,200	1,725,100	1,801,900	1,527,700	1,441,400	1,422,000	1,466,703	1,471,976	1,207,300	1,056,610	1,379,843	762,617	627,400	502,837	290,813	242,024	242,219	216,408	55,700	14,400
Total Liab	5,025,800	4,851,600	4,570,100	4,834,800	4,227,100	4,540,100	5,152,900	4,685,500	4,044,800	3,484,000	3,023,800	2,832,600	2,894,162	1,859,051	1,597,013	1,285,936	1,531,546	1,253,311	1,126,889	1,006,977	848,654	1,184,138	1,392,219	1,373,127	55,700	19,600
Total Permanent Equity	0	0	0	0	0	0	4,680,900	4,962,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Stockholder Equity	4,492,700	4,475,100	4,316,900	4,543,500	4,610,600	4,823,200	4,680,900	4,971,000	4,574,400	4,919,100	7,302,200	6,999,500	7,089,658	6,608,800	5,930,189	5,901,405	5,353,860	6,115,084	6,899,710	5,992,737	1,562,443	1,430,531	997,369	730,002	457,700	17,100
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31
Accounts Payable	295,100	324,400	371,800	357,500	347,400	352,700	360,600	318,300	273,700	269,700	259,800	244,800	277,000	269,600	238,000	236,400	219,500	229,000	183,300	219,100	208,800	184,700	183,200	189,200	217,600	205,400	210,700	201,900	221,000	208,400	228,400	233,000	159,300	209,100	222,600	223,600	234,600	242,200	246,300	222,200	200,400	205,600	206,400	223,800	209,300	224,242	199,563	195,420	324,843	262,594	250,068	228,275	292,270	251,431	243,228	230,330	242,591	243,585	236,529	215,706	249,854	231,129	233,707	212,392	219,101	205,671	176,669	180,465	136,614	159,512	136,614	160,278	165,172	149,042	116,145	106,723	113,890	105,391	92,799	65,229	61,237	54,057	58,109	61,729	51,747	58,066	55,534	76,417	76,417	56,484	62,947	86,074	72,347	48,431	37,914	55,002	15,400	8,400	6,400	5,400
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Other Comprehensive Income	49,100	22,100	31,100	8,300	4,200	-52,600	-100	11,700	-2,100	44,000	55,900	81,300	55,600	15,200	-22,900	-59,200	-18,500	-26,800	-11,300	-10,900	-18,200	-24,500	-16,400	12,500	-5,400	-6,400	-16,500	-21,600	-37,300	-13,400	-4,400	-7,500	-19,200	-19,400	-7,300	-29,200	-13,800	-3,000	13,100	1,900	64,600	66,600	-3,700	-5,200	4,700	5,227	-8,362	-712	-17,590	-5,468	10,770	9,746	-1,251	4,427	-10,667	-4,466	-1,433	3,461	-521	-18,354	-4,245	-5,347	9,745	15,303	12,251	12,380	10,674	3,570	-8,418	-1,000	-8,000	6,919,599	-23,906	-30,547	-24,597	-26,741	-33,110	-44,116	-70,758	4,666	3,186	5,326	5,841	7,136	5,939	-8,131	-23,379	-44,647	0	-36,638	-52,719	-79,557	-100,850	19,132	23,119	-3,391	-3,800	-3,700	-4,500	0
Additional Paid In Capital	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	8,042,100	0	0	0	8,281,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	82,900	90,700	95,500	105,500	117,700	123,300	125,100	133,700	142,200	154,900	160,700	164,000	163,500	159,200	162,100	153,600	158,100	163,500	167,500	176,700	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Surpluse	0	0	6,749,700	6,808,100	6,846,400	6,894,900	6,874,200	6,933,100	6,972,600	7,036,800	7,042,800	7,110,900	7,156,900	7,214,800	7,255,700	7,281,300	7,370,500	7,501,900	7,491,200	7,668,600	7,672,800	7,698,400	7,609,800	7,615,500	8,042,100	8,211,000	8,241,700	8,288,700	8,281,600	8,256,300	8,277,000	8,330,700	8,334,800	8,334,300	8,313,000	8,584,700	8,794,000	9,157,100	9,325,500	9,255,400	9,868,900	9,953,900	9,899,500	9,923,100	9,905,700	10,042,392	10,154,457	10,147,785	10,079,169	10,011,736	10,041,418	9,998,125	9,717,783	9,449,553	9,363,244	9,267,584	9,060,089	9,006,351	8,881,808	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,068,100	1,243,500	1,089,400	923,500	880,100	830,900	721,800	1,013,300	922,500	1,010,700	986,700	989,100	1,361,900	1,341,500	1,460,300	1,398,600	1,215,800	1,204,800	1,381,300	2,155,600	2,489,000	2,501,700	2,690,400	2,614,200	2,006,500	2,363,700	2,392,500	2,242,000	1,833,200	1,689,000	1,756,900	1,646,000	1,420,900	1,453,500	1,330,300	1,810,800	1,639,600	1,615,900	2,159,800	2,579,400	2,284,000	2,271,500	2,249,900	2,043,700	2,407,800	2,707,940	3,044,310	2,913,095	2,910,420	2,722,449	2,838,066	2,944,383	1,811,887	1,460,914	1,660,086	1,723,949	1,604,723	1,618,590	1,554,151	2,004,983	2,019,084	1,778,497	2,040,405	2,037,414	1,716,110	1,349,277	860,070	2,037,839	1,087,614	1,333,355	1,087,614	904,295	918,401	888,404	857,061	819,548	713,182	667,714	675,905	428,494	365,606	457,510	516,493	250,342	194,435	248,770	589,826	606,845	606,845	666,472	512,415	557,742	563,005	571,201	797,125	1,068,529	158,000	36,500	92,400	48,900
Cash And Equivalents	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash And Short Term Investments	1,207,500	1,377,100	1,234,100	1,098,400	1,090,400	1,057,100	1,016,100	1,306,700	1,238,000	1,331,800	1,322,200	1,283,200	1,774,000	1,840,800	1,857,900	1,921,600	1,953,800	2,245,600	2,800,200	3,383,000	3,559,100	3,389,000	3,122,700	2,931,900	3,032,600	3,285,700	3,145,200	2,984,300	2,585,500	2,321,700	2,344,000	2,245,400	1,948,000	1,983,400	1,848,000	2,209,000	1,971,800	1,915,400	2,620,300	2,957,500	2,845,900	2,845,200	2,792,800	2,656,800	2,849,300	3,147,218	3,438,817	3,430,498	3,551,743	3,354,845	3,469,847	3,437,940	2,286,401	2,099,437	2,223,401	2,316,628	2,175,245	2,067,576	1,978,106	2,217,599	2,191,980	2,020,937	2,303,653	2,184,189	1,956,465	1,622,238	1,203,026	2,464,564	1,635,959	0	0	1,414,901	1,428,765	1,386,120	1,302,526	1,254,849	1,117,841	958,512	984,330	661,689	581,512	766,653	832,363	556,029	578,471	636,564	964,302	989,642	0	1,077,922	1,007,368	1,062,614	1,144,743	1,138,932	1,181,889	1,350,004	345,900	84,600	107,800	48,900
Common Stock	0	0	0	0	0	4,338,100	4,248,700	0	4,316,900	4,383,800	4,340,900	4,429,600	4,543,500	0	4,464,300	4,390,700	0	4,642,400	4,591,200	4,851,200	4,823,200	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5	5	5	5	5	5	5	5	5,000	5	5	5	5	5	5	5	5	5	5	5	5	5	6	6	6	6	0	6	6,355,320,000	6,045,410,000	5,948,635,000	5	5,781,856	5,797,219	1,598,459	4	1,532,209	1,495,981	1,472,275	4	1,467,505	952,778	3	3	772,827	777,531	756,006	3	0	0	0	0	0	0	0
Common Stock Shares Outstanding	324,600	323,800	326,000	329,100	329,900	328,900	328,100	331,100	332,200	331,100	330,400	326,300	332,700	334,500	333,100	335,100	340,800	345,500	349,100	352,700	350,800	350,500	351,300	360,600	371,500	382,700	385,600	388,000	385,600	384,500	386,300	389,300	390,900	389,200	397,200	414,200	426,100	454,800	476,500	496,500	505,600	508,600	506,300	512,700	513,100	524,500	531,800	533,700	533,335	536,583	546,452	548,825	530,789	534,880	538,947	536,718	521,141	538,132	532,850	524,429	524,429	554,350	559,328	560,407	523,672	561,401	580,736	604,905	566,098	599,626	566,098	603,589	565,927	606,327	592,231	587,659	542,651	562,718	506,189	421,859	394,496	408,083	399,542	390,947	375,549	369,944	342,172	329,367	329,367	320,178	318,196	344,918	315,571	349,721	346,411	350,290	295,544	592,284	644,394	300,396
Common 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	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5	5	6	6	6	6	6	6	0	0	5	5	5,781,856	5,797,219	1,598,459	4	0	0	4	4	1,467,505	952,778	3	3	772,827	777,531	756,006	3	0	0	0	0	0	0	0
Current Deferred Revenue	1,130,000	1,037,600	1,037,900	1,074,300	1,020,500	894,300	940,400	967,000	937,900	829,800	891,200	897,200	867,300	750,200	834,500	854,700	812,900	741,600	820,000	860,100	829,300	814,100	872,100	888,200	1,030,300	977,400	998,000	992,500	1,032,000	918,500	933,000	893,300	822,900	814,400	795,400	855,500	780,800	728,400	803,200	772,500	705,800	731,900	750,400	774,700	693,500	771,709	773,275	760,621	712,663	668,824	707,422	733,249	660,264	594,437	544,578	619,968	571,652	480,832	495,966	473,059	459,749	433,335	467,090	475,863	425,579	383,489	381,928	327,712	260,150	0	0	240,344	213,482	209,200	219,797	197,860	159,750	172,656	162,492	100,320	75,312	53,779	55,319	51,558	46,146	44,979	32,476	30,628	0	32,064	29,830	25,506	34,625	34,770	30,872	19,448	6,000	15,400	12,800	0
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	8,205	9,784	10,555	14,083	8,695	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Long Term Liab	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	509,000	485,500	503,000	500,500	449,100	385,600	362,600	366,700	345,200	310,500	309,000	319,200	294,900	345,600	370,100	381,700	363,500	289,300	277,600	206,000	229,900	221,217	219,617	238,964	254,364	216,968	222,802	217,024	224,165	190,701	223,217	169,920	181,937	162,363	152,622	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earning Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Good Will	3,734,400	3,734,300	3,734,400	3,734,400	3,734,400	3,734,300	3,733,800	3,733,900	3,762,100	3,754,100	3,754,100	3,753,300	3,669,600	3,337,100	3,337,100	3,337,100	3,337,100	3,338,300	3,338,300	3,109,300	3,108,800	3,094,300	3,096,100	3,096,200	3,096,200	3,096,200	3,079,400	3,079,400	3,081,700	3,048,400	3,001,600	2,981,300	2,981,300	2,981,300	2,981,300	2,981,300	2,981,500	3,911,700	4,071,500	4,071,300	4,057,700	4,057,700	4,057,700	4,057,800	4,057,800	3,987,073	3,987,707	3,987,707	3,928,144	3,928,525	3,927,883	3,927,280	3,927,807	3,759,631	3,711,726	3,658,602	3,658,602	3,658,602	3,658,602	3,658,602	3,658,602	3,658,602	3,658,602	3,658,602	3,658,602	3,658,602	3,651,240	3,649,574	3,627,255	3,625,038	3,627,255	4,904,306	4,904,239,000	4,826,579,000	4,576,088,000	4,433,530,000	4,427,930	4,420,988	4,421,838	983,397	983,397	983,397	983,397	987,661	987,661	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Intangible Assets	91,800	109,000	126,200	143,300	160,500	177,700	196,200	215,600	284,300	295,100	315,300	335,100	266,700	151,900	161,300	170,700	185,800	195,700	205,600	113,500	118,500	115,000	119,400	123,800	128,100	133,000	121,700	125,900	130,200	113,200	69,100	30,600	33,900	39,200	44,800	50,500	62,400	90,800	105,300	115,100	106,900	115,900	123,600	131,200	128,900	118,655	143,774	152,541	123,114	130,034	136,736	143,506	121,803	47,629	23,360	12,672	13,834	15,895	18,594	23,502	28,861	35,420	41,979	51,350	77,844	99,399	120,983	145,093	217,354	192,957	217,354	245,332	5,174,160	5,142,827	4,859,165	4,685,198	4,683,909	4,695,179	4,717,763	1,047,384	1,050,663	1,062,473	1,072,205	1,075,849	1,083,114	1,090,682	0	222,034	222,034	0	0	136,047	136,047	0	0	0	25,900	0	0	0
Inventory	952,400	976,300	925,700	761,500	619,400	519,600	394,900	317,000	272,600	223,200	211,500	247,100	210,200	166,400	118,000	97,300	90,600	90,100	92,100	92,400	80,600	74,100	79,500	92,600	93,800	84,900	87,600	94,800	87,600	99,700	104,900	90,900	66,600	63,600	66,100	59,000	54,500	43,800	35,400	54,700	37,500	55,200	50,100	54,100	62,500	229,374	104,800	92,000	69,100	0	0	0	21,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	46,676	0	0	0	0	0	0	0	0	0	0	0	1,400	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Liabilities And Stockholders Equity	9,518,500	9,404,800	9,375,500	9,316,300	9,326,700	8,976,200	8,861,000	8,827,900	8,887,000	8,721,400	8,723,400	8,711,100	9,378,300	8,694,700	8,741,500	8,609,500	8,837,700	8,753,600	8,903,300	9,137,900	9,363,300	9,100,300	9,121,000	9,078,500	9,833,800	9,739,800	9,752,900	9,638,000	9,656,500	9,145,200	9,062,800	8,917,700	8,619,200	8,505,900	8,282,800	8,666,600	8,403,100	9,569,000	10,137,300	9,723,600	10,326,000	10,197,700	10,016,100	9,830,400	9,832,100	9,960,594	10,046,281	9,945,023	9,983,820	9,707,092	9,793,117	9,693,700	8,467,851	7,890,897	7,744,327	7,678,735	7,590,263	7,414,447	7,225,762	7,066,144	7,187,341	6,991,628	7,259,994	7,059,186	6,885,406	6,503,802	6,116,650	7,474,335	7,040,271	7,205,848	7,040,271	8,035,764	8,026,599	7,817,799	7,383,816	7,161,190	6,999,714	6,771,212	6,679,521	2,516,588	2,411,097	2,727,916	2,980,300	2,627,830	2,614,669	2,620,590	2,337,108	2,389,588	2,389,588	2,266,776	2,251,739	2,228,972	2,103,129	1,945,425	1,830,352	1,694,885	513,400	147,600	143,100	67,100
Long Term Debt	1,616,800	1,588,500	1,602,600	1,616,700	1,601,300	1,595,700	1,625,800	1,648,400	1,686,800	1,692,000	1,694,400	1,685,200	1,705,800	1,714,100	1,720,100	1,712,900	1,683,900	1,687,600	1,490,500	1,789,600	1,789,100	1,788,600	1,788,200	1,787,700	2,136,300	2,135,700	2,135,000	2,134,400	2,133,700	2,133,100	2,132,500	2,131,800	1,648,800	1,648,700	1,648,700	1,648,700	1,349,000	1,348,900	1,348,900	1,348,900	999,300	999,300	999,300	999,200	999,200	999,145	999,108	999,071	999,034	998,997	998,960	998,923	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	399,944	399,944	399,944	399,944	399,944	399,959	0	0	0	400,000	448,578	448,280	558,403	557,841	942,076	1,239,994	942,114	942,114	942,114	1,150,000	1,150,000	1,150,000	1,150,000	1,150,000	1,152,356	1,156,719	1,161,080	1,165,725	1,150,000	0	0	0	0
Long Term Debt Total	0	0	1,602,600	1,616,700	1,601,300	1,595,700	1,625,800	1,648,400	1,686,800	1,692,000	1,694,400	1,685,200	1,705,800	1,714,100	1,720,100	1,712,900	1,683,900	1,687,600	1,490,500	1,789,600	1,789,100	1,788,600	1,788,200	1,787,700	2,136,300	2,135,700	2,135,000	2,134,400	2,133,700	2,133,100	2,132,500	2,131,800	1,648,800	1,648,700	1,648,700	1,648,700	1,349,000	1,348,900	1,348,900	1,348,900	999,300	999,300	999,300	999,200	999,200	999,145	999,108	999,071	999,034	998,997	998,960	998,923	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	116,800	40,900	62,300	92,600	139,600	197,800	269,500	362,200	455,500	504,000	493,200	481,400	656,600	720,400	712,400	608,300	589,800	581,100	74,800	119,700	199,000	259,000	407,800	516,500	988,400	913,600	1,069,400	1,059,400	1,071,800	1,158,400	1,147,100	1,171,400	1,244,200	1,263,600	1,228,300	1,241,600	1,133,100	1,405,600	1,340,100	521,200	1,251,900	1,188,600	1,026,400	1,015,200	988,100	900,769	832,966	785,285	740,659	775,457	750,603	645,609	535,178	599,036	512,817	450,450	483,505	531,509	420,498	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Negative Goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Debt	631,600	435,700	608,700	798,700	838,900	888,100	1,029,100	768,800	906,500	836,200	868,400	860,100	928,900	531,800	421,900	467,900	626,200	646,300	576,200	-189,300	-350,000	-363,400	-552,700	-477,200	129,800	-228,000	-257,500	-107,600	300,500	444,100	375,600	485,800	527,800	495,100	618,300	137,800	-290,600	-267,000	-810,900	-1,230,500	-1,284,700	-1,272,200	-1,250,600	-1,044,500	-1,408,600	-1,708,795	-2,045,202	-1,802,656	-1,802,915	-1,611,810	-1,732,845	-1,843,830	-1,811,887	-1,362,716	-1,565,136	-1,631,373	-1,434,478	-1,445,247	-1,393,101	-1,924,401	-2,019,084	-1,778,497	-2,040,405	-1,637,974	-1,316,614	-949,513	-460,126	-1,637,895	-687,670	-419,193	-139,325	-504,351	-458,242	-399,062	-380,673	-340,437	-313,182	-219,136	-227,625	129,909	192,235	484,566	723,501	691,772	747,679	693,344	560,174	543,155	925,952	483,528	637,585	594,614	593,714	589,879	368,600	81,471	-158,000	-36,500	-88,700	-44,900
Net Invested Capital	6,109,500	1,588,500	1,602,600	1,616,700	1,601,300	1,595,700	1,625,800	1,648,400	1,686,800	1,692,000	1,694,400	1,685,200	6,670,800	6,286,700	6,184,400	6,103,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Receivables	1,044,100	937,300	908,500	1,061,800	1,227,300	1,027,600	1,048,400	848,800	994,400	774,300	768,300	758,900	964,100	754,000	754,700	675,100	879,700	635,800	659,400	645,400	754,600	648,300	702,200	679,900	852,000	724,300	750,400	670,900	1,054,100	753,600	750,300	783,900	780,700	577,500	533,000	507,600	598,900	617,000	560,800	597,900	578,300	549,300	509,100	532,600	438,400	397,082	406,756	450,987	577,386	444,000	488,037	471,012	596,622	473,953	391,545	402,934	458,652	373,241	429,130	361,958	429,970	368,604	423,791	369,057	379,759	279,530	258,838	257,838	250,818	285,459	250,818	304,750	268,907	240,888	205,366	184,789	187,306	162,040	140,650	87,442	77,964	48,526	73,767	84,508	78,501	74,046	62,264	103,524	103,524	111,905	137,121	193,169	176,535	116,319	60,733	29,964	24,000	13,600	17,300	8,600
Net Tangible Assets	0	487,900	494,300	557,500	580,200	426,100	318,700	317,400	270,500	334,600	271,500	341,200	607,200	1,071,800	965,900	882,900	1,087,700	1,108,400	1,047,300	1,628,400	1,595,900	1,441,600	1,202,200	1,104,700	1,456,600	1,928,900	1,885,100	1,813,100	1,750,600	1,610,900	1,605,500	1,626,200	1,559,200	1,407,600	1,221,800	1,585,300	1,875,200	2,187,900	2,434,700	2,123,100	3,137,600	3,138,100	2,936,300	2,866,900	2,812,300	2,973,676	3,076,966	3,032,235	3,037,924	2,879,149	2,896,843	2,825,553	2,558,590	2,508,889	2,435,763	2,447,925	2,149,700	2,282,925	2,139,633	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Working Capital	1,691,500	1,634,500	1,488,800	1,583,900	1,538,200	1,312,000	1,122,100	1,179,900	1,080,100	1,100,500	955,200	992,600	1,110,100	1,536,900	1,404,900	1,436,200	1,665,900	1,764,600	1,992,400	2,820,500	2,739,300	2,550,200	2,296,100	2,090,700	2,446,300	2,706,700	2,472,300	2,411,200	2,246,800	1,921,000	1,872,000	1,758,900	1,110,500	1,163,200	964,400	1,331,300	1,444,200	1,614,300	1,924,200	2,433,500	2,262,500	2,279,800	2,225,800	2,116,300	2,178,700	2,440,498	2,776,492	2,870,262	2,972,958	2,764,910	2,856,595	2,900,683	1,742,394	1,626,044	1,678,287	1,741,828	1,503,174	1,570,502	1,533,304	1,760,839	1,759,596	1,619,546	1,915,713	1,365,031	1,175,272	872,697	467,547	2,188,095	1,393,454	1,604,278	1,393,454	1,222,196	1,191,056	1,157,905	1,060,366	1,038,816	910,896	673,775	705,708	454,970	399,996	578,431	673,270	426,928	438,905	473,374	838,966	883,829	883,829	922,474	916,232	1,036,062	1,132,139	1,084,720	1,122,584	1,317,362	322,100	67,300	99,400	41,700
Non Current Assets Total	5,723,000	5,533,500	5,624,500	5,658,200	5,709,600	5,767,500	5,789,000	5,789,600	5,930,400	5,981,800	6,077,300	6,110,800	6,107,100	5,656,200	5,740,300	5,636,800	5,627,900	5,566,100	5,144,700	4,828,300	4,781,500	4,809,600	5,016,400	5,157,800	5,649,300	5,461,000	5,607,800	5,644,200	5,684,600	5,715,800	5,609,000	5,643,500	5,706,800	5,607,800	5,555,900	5,564,900	5,431,200	6,505,700	6,639,600	5,843,800	6,622,100	6,517,300	6,364,500	6,290,400	6,231,400	6,018,295	5,816,525	5,714,005	5,544,159	5,575,502	5,507,174	5,389,273	5,253,481	5,024,086	4,845,021	4,681,755	4,711,304	4,760,676	4,630,613	4,308,329	4,371,135	4,389,337	4,316,210	4,292,424	4,330,291	4,398,885	4,446,364	4,537,011	4,983,222	0	0	6,182,192	6,208,143	6,076,356	5,769,384	5,606,590	5,585,981	5,584,169	5,491,900	1,741,979	1,720,288	1,888,328	2,048,489	1,960,962	1,933,740	1,882,344	1,282,993	1,263,540	0	1,051,173	1,075,764	947,058	754,582	669,399	571,938	303,073	135,600	45,900	17,100	8,200
Non Current Liabilities Other	122,700	154,100	135,800	119,300	131,700	158,800	115,000	88,300	58,400	73,100	71,900	76,400	967,900	918,200	960,800	969,400	999,300	1,000,700	1,055,400	1,008,000	908,500	920,300	1,106,600	1,136,100	769,400	379,700	355,900	402,100	375,300	345,600	309,700	265,800	248,900	383,700	314,700	311,200	312,400	235,100	233,300	237,200	219,600	196,800	196,400	145,100	181,500	158,551	165,369	173,273	174,061	186,263	180,077	177,160	162,910	142,530	128,286	132,340	207,776	211,393	194,466	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	2,921,800	2,836,800	2,758,400	2,806,900	2,772,700	2,741,400	2,662,400	2,702,600	2,693,600	2,698,500	2,691,600	2,673,800	2,673,700	2,632,300	2,680,900	2,682,300	2,683,200	2,688,300	2,545,900	2,797,600	2,697,600	2,708,900	2,894,800	2,923,800	3,414,700	3,000,900	2,993,900	3,037,000	2,960,400	2,864,300	2,804,800	2,764,300	2,242,900	2,342,900	2,272,400	2,279,100	1,956,300	1,929,600	1,952,300	1,967,800	1,582,400	1,485,400	1,472,700	1,350,300	1,410,600	1,378,913	1,384,094	1,411,308	1,427,459	1,402,228	1,401,839	1,393,107	387,075	333,231	351,503	302,260	389,713	373,756	347,088	239,504	229,326	232,096	226,603	175,164	151,703	111,809	113,427	527,421	475,086	0	0	484,789	499,489	523,362	506,864	510,450	504,140	448,578	448,280	558,403	557,841	942,076	1,239,994	942,114	942,114	942,114	1,150,000	1,150,000	0	1,150,000	1,150,000	1,152,356	1,156,719	1,161,080	1,165,725	1,150,000	21,400	23,800	2,500	2,800
Non Currrent Assets Other	978,700	841,300	888,200	884,200	866,700	844,800	768,600	635,400	564,200	539,100	608,700	611,600	567,300	505,500	573,700	552,000	514,600	430,400	479,300	409,200	403,500	373,700	406,000	407,500	415,500	310,700	311,100	329,100	317,600	308,700	311,400	412,900	426,400	165,400	242,000	231,100	349,900	51,300	81,400	90,100	323,300	157,500	155,300	95,800	244,700	-229,130,732	-177,271,875	-168,072,942	153,661	-167,383,929	-152,710,437	-159,875,567	174,812	-181,822,012	122,741	92,290	88,701	90,773	75,928	70,426	176,160	-282,484,896	-219,267,800	-221,431,119	133,002	-129,902,486	-172,780,883	-259,037,243	-610,974,304	640,204	688,696	-715,096,834	714,098	637,295	618,514	634,954	626,460	619,261	516,554	451,045	425,134	582,329	723,618	625,796	583,664	520,169	274,274	789,695	789,695	187,698	823,549	696,356	582,095	636,360	543,541	286,379	97,300	36,500	8,000	100
Noncontrolling Interest In Consolidated Entity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	500	500	476	476	476	476	476	468	510	600	750	956	2,124	2,629	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	783,200	0	0	448,200	844,800	768,600	328,400	564,200	539,100	608,700	286,000	1,410,000	248,100	383,000	124,500	298,000	216,000	479,300	194,400	197,700	285,100	317,400	4,144,000	4,628,200	4,453,500	4,581,600	4,593,800	4,620,800	4,648,800	4,542,400	4,596,200	4,685,800	4,647,900	4,634,700	4,652,700	4,526,900	5,616,900	5,749,700	4,938,100	5,739,800	5,649,100	5,504,300	5,451,400	5,419,500	5,249,765	5,104,572	5,066,591	4,945,578	4,999,087	4,962,785	4,872,828	4,759,600	4,539,284	4,378,849	4,223,798	4,255,653	4,310,862	4,182,317	3,873,101	3,934,702	3,962,126	3,893,781	3,884,833	3,928,473	4,009,224	4,066,323	4,176,346	4,496,659	4,575,077	4,654,269	5,860,804	5,888,258	5,780,122	5,477,679	5,320,152	5,310,369	5,314,440	5,234,317	1,498,429	1,475,797	1,644,802	1,795,823	1,701,645	1,666,778	1,610,851	1,024,551	919,745	1,011,729	798,458	823,549	696,356	718,142	636,360	543,541	286,379	0	0	0	0
Other Current Assets	134,200	580,600	682,700	736,400	680,000	124,000	138,200	163,300	451,600	410,300	344,100	558,200	533,100	443,700	388,600	376,000	376,300	306,100	299,000	281,200	268,100	253,400	279,700	308,900	299,900	268,800	249,500	338,600	332,300	354,100	359,500	244,900	183,700	138,800	207,600	236,900	254,200	206,500	165,200	184,000	199,900	156,500	209,000	199,200	140,400	168,625	384,183	349,533	310,532	332,745	328,059	395,475	331,347	293,421	284,360	277,418	245,062	212,954	187,913	178,258	194,256	212,750	216,340	213,516	218,891	203,149	208,422	214,922	170,272	161,909	170,272	133,921	74,108	114,435	106,540	114,962	108,586	66,491	62,641	25,478	31,333	24,409	25,681	26,331	23,957	27,636	27,549	32,882	32,882	25,776	31,486	26,131	27,269	20,775	15,792	11,844	7,900	3,500	900	1,400
Other Current Liab	474,400	673,700	655,300	642,400	663,600	649,700	648,900	573,100	664,900	539,600	539,900	465,700	595,300	481,800	523,800	445,400	511,500	452,300	463,400	409,900	454,500	392,000	403,700	403,300	490,300	402,500	464,100	388,200	482,900	381,500	420,400	389,000	519,800	411,500	444,600	391,400	512,300	40,500	524,000	451,600	535,200	463,100	466,000	425,200	519,200	505,850	480,426	404,715	429,197	435,262	471,858	442,220	519,442	394,899	433,213	404,854	169,330	358,852	329,350	308,211	33,047	53,239	40,470	314,036	335,667	243,296	244,198	241,052	61,682	469,776	465,299	65,617	56,360	225,296	218,124	211,201	229,197	235,221	226,622	154,090	1,968	153,321	145,113	126,653	13,197	161,827	127,139	165,802	165,802	45,779	166,966	134,272	109,436	108,105	67,044	56,350	34,300	10,600	6,200	10,600
Other Liab	0	1,056,100	0	0	966,300	1,022,400	911,500	881,300	864,600	851,600	836,500	823,300	804,400	759,000	796,100	815,800	838,100	837,000	887,900	831,300	848,800	920,300	1,106,600	1,136,100	1,215,800	865,200	858,900	902,600	742,800	731,200	672,300	632,500	548,500	694,200	623,700	630,400	499,900	580,700	603,400	618,900	529,800	486,100	474,000	351,100	411,400	379,768	384,986	412,237	428,425	403,231	402,879	394,184	387,075	333,231	351,503	302,260	389,713	373,756	347,088	239,504	229,326	232,096	226,603	175,164	151,703	111,809	113,427	127,477	90,750	88,338	75,142	84,845	99,530	523,362	506,864	510,450	46,740	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Stockholder Equity	6,740,000	6,728,900	6,749,700	6,808,100	6,846,400	6,894,900	6,874,200	6,933,100	6,972,600	7,036,800	7,042,800	7,110,900	7,156,900	7,214,800	7,255,700	7,281,300	7,370,500	7,501,900	7,491,200	7,668,600	7,672,800	7,698,400	7,609,800	7,615,500	8,042,100	8,219,700	8,241,700	8,288,700	8,290,100	8,256,300	8,277,000	8,330,700	8,334,800	8,334,300	8,313,000	8,584,700	8,794,000	9,157,100	9,325,500	9,255,400	9,868,900	9,953,900	9,899,500	9,923,600	9,906,200	10,042,392	10,154,457	10,147,785	10,079,169	10,011,736	10,041,418	9,998,125	9,717,783	9,444,553	9,363,244	9,267,584	9,060,089	9,006,351	8,881,808	8,878,103	8,811,497	8,777,987	8,699,356	8,222,989	8,154,932	8,083,620	7,814,942	7,711,827	7,571,493	0	0	7,080,914	6,431,954	6,355,320	6,045,410	5,948,635	5,888,215	0	0	0	1,557,372	1,532,209	1,495,981	1,472,275	1,461,906	-8,131	-23,379	959,681	0	-720	-23,614	-55,303	735,100	540,315	530,157	517,922	513,700	172,100	172,200	96,900
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Preferred Stock Total Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Property Plant And Equipment Gross	2,094,400	808,000	813,400	803,700	808,400	812,900	0	0	0	0	906,000	929,400	946,900	941,300	955,800	968,700	1,000,600	1,020,600	1,046,700	1,076,600	951,700	967,600	987,100	1,013,800	1,021,100	1,007,500	1,026,200	1,050,400	1,063,800	1,067,000	1,066,600	1,047,300	1,021,000	959,900	921,200	912,200	904,300	888,800	889,900	905,700	882,300	868,200	855,300	839,000	811,900	768,530	711,953	647,414	598,581	576,415	544,389	516,445	493,881	484,802	466,172	457,957	456,107	449,814	448,296	435,228	436,433	427,211	422,429	407,591	401,818	389,661	380,041	360,665	328,953	335,830	328,953	321,388	319,885	296,234	291,705	286,438	275,612	269,729	257,583	243,550	244,491	243,526	252,666	259,317	266,962	271,493	258,442	251,811	251,811	252,715	252,215	250,702	36,440	33,039	28,397	16,694	12,400	9,400	0	0
Property Plant And Equipment Net	801,300	808,000	813,400	803,700	808,400	812,900	820,900	842,500	864,300	889,500	906,000	929,400	946,900	941,300	955,800	968,700	1,000,600	1,020,600	1,046,700	1,076,600	951,700	967,600	987,100	1,013,800	1,021,100	1,007,500	1,026,200	1,050,400	1,063,800	1,067,000	1,066,600	1,047,300	1,021,000	959,900	921,200	912,200	904,300	888,800	889,900	905,700	882,300	868,200	860,200	839,000	811,900	768,530	711,953	647,414	598,581	576,415	544,389	516,445	493,881	484,802	466,172	457,957	456,107	449,814	448,296	435,228	436,433	427,211	422,429	407,591	401,818	389,661	380,041	360,665	328,953	0	0	321,388	319,885	296,234	291,705	286,438	275,612	269,729	257,583	243,550	244,491	243,526	252,666	259,317	266,962	271,493	258,442	251,811	0	252,715	252,215	250,702	36,440	33,039	28,397	16,694	12,400	9,400	9,100	8,100
Property Plant Equipment	0	808,000	689,100	671,000	666,800	812,900	820,900	689,400	864,300	889,500	906,000	929,400	762,300	768,600	781,600	802,900	830,900	848,700	870,000	892,400	951,700	967,600	987,100	1,013,800	1,021,100	1,007,500	1,026,200	1,050,400	1,063,800	1,067,000	1,066,600	1,047,300	1,021,000	959,900	921,200	912,200	904,300	888,800	889,900	905,700	882,300	868,200	855,300	839,000	811,900	768,530	711,953	647,414	598,581	576,415	544,389	516,445	493,881	484,802	466,172	457,957	455,651	449,814	448,296	435,228	436,433	427,211	422,429	407,591	401,818	389,661	380,041	360,665	349,930	335,830	328,953	321,388	319,885	296,234	291,705	286,438	275,612	269,729	257,583	243,550	244,491	243,526	252,666	259,317	266,962	271,493	258,442	253,917	251,811	252,715	252,215	250,702	36,440	33,039	28,397	16,694	0	0	0	0
Retained Earnings	-2,296,400	-2,419,800	-2,425,900	-2,381,200	-2,375,500	-2,504,200	-2,625,400	-2,677,900	-2,653,600	-2,697,000	-2,757,800	-2,762,600	-2,669,000	-2,669,200	-2,768,500	-2,831,400	-2,741,400	-2,832,700	-2,888,700	-2,806,500	-2,831,400	-3,023,000	-3,175,700	-3,303,300	-3,355,800	-3,046,500	-3,139,000	-3,248,700	-3,281,800	-3,470,400	-3,596,400	-3,685,100	-3,741,200	-3,886,800	-4,057,800	-3,938,400	-3,861,100	-2,963,700	-2,727,100	-2,947,800	-2,631,300	-2,708,800	-2,778,200	-2,862,000	-2,911,400	-2,968,220	-2,937,653	-2,974,595	-2,972,402	-3,068,565	-3,090,731	-3,111,537	-3,108,337	-3,137,836	-3,181,733	-3,143,924	-3,236,525	-3,052,395	-3,064,463	-3,030,090	-2,905,852	-2,995,858	-2,703,786	-2,756,006	-2,813,328	-2,936,232	-3,025,137	-1,517,718	-1,661,491	-1,603,217	-1,661,491	491,656	491,656	386,126	302,073	213,062	137,627	71,626	22,867	35,421	1,881	-12,852	-20,057	-33,635	-37,318	-45,770	42,560	82,332	82,332	87,458	117,184	154,315	95,749	33,592	-24,479	-44,096	-52,200	-55,200	-53,700	-49,800
Retained Earnings Total Equity	0	0	-2,425,900	-2,381,200	-2,375,500	-2,504,200	-2,625,400	-2,677,900	-2,653,600	-2,697,000	-2,757,800	-2,762,600	-2,669,000	-2,669,200	-2,768,500	-2,831,400	-2,741,400	-2,832,700	-2,888,700	-2,806,500	-2,831,400	-3,023,000	-3,175,700	-3,303,300	-3,355,800	-3,046,500	-3,139,000	-3,248,700	-3,281,800	-3,470,400	-3,596,400	-3,685,100	-3,741,200	-3,886,800	-4,057,800	-3,938,400	-3,861,100	-2,963,700	-2,727,100	-2,947,800	-2,631,300	-2,708,800	-2,778,200	-2,862,000	-2,911,400	-2,968,220	-2,937,653	-2,974,595	-2,972,402	-3,068,565	-3,090,731	-3,111,537	-3,108,337	-3,137,836	-3,181,733	-3,143,924	-3,236,525	-3,052,395	-3,064,463	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt	0	0	0	0	0	0	0	0	0	0	0	0	421,500	0	0	0	0	0	299,500	36,700	349,900	349,700	349,500	349,300	2,215,800	2,135,700	2,135,000	0	2,133,700	0	0	0	1,937,400	0	0	0	1,349,000	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
Short Long Term Debt Total	1,699,700	1,679,200	1,698,100	1,722,200	1,719,000	1,719,000	1,750,900	1,782,100	1,829,000	1,846,900	1,855,100	1,849,200	2,290,800	1,873,300	1,882,200	1,866,500	1,842,000	1,851,100	1,957,500	1,966,300	2,139,000	2,138,300	2,137,700	2,137,000	2,136,300	2,135,700	2,135,000	2,134,400	2,133,700	2,133,100	2,132,500	2,131,800	1,948,700	1,948,600	1,948,600	1,948,600	1,349,000	1,348,900	1,348,900	1,348,900	999,300	999,300	999,300	999,200	999,200	999,145	999,108	1,110,439	1,107,505	1,110,639	1,105,221	1,100,553	0	98,198	94,950	92,576	170,245	173,343	161,050	80,582	0	0	0	399,440	399,496	399,764	399,944	399,944	399,944	914,162	948,289	399,944	460,159	489,342	476,388	479,111	400,000	448,578	448,280	558,403	557,841	942,076	1,239,994	942,114	942,114	942,114	1,150,000	1,150,000	1,532,797	1,150,000	1,150,000	1,152,356	1,156,719	1,161,080	1,165,725	1,150,000	0	0	3,700	4,000
Short Term Debt	204,500	201,100	197,200	0	47,400	0	0	0	0	0	0	0	421,500	0	0	0	0	0	299,500	36,700	349,900	349,700	349,500	349,300	2,215,800	-13,200	2,135,000	0	-10,800	0	0	0	299,900	299,900	299,900	299,900	1,349,000	437,900	0	0	0	0	3,000	0	0	0	0	0	0	0	0	0	0	0	0	0	392,212	0	0	0	313,960	265,042	286,804	399,440	399,496	399,764	399,944	0	205,149	0	0	165,137	192,386	0	0	0	0	0	0	0	152,296	0	0	0	130,934	0	0	0	0	158,802	0	0	0	0	0	0	0	0	1,200	1,200
Short Term Investments	139,400	133,600	144,700	174,900	210,300	226,200	294,300	293,400	315,500	321,100	335,500	294,100	412,100	499,300	397,600	523,000	738,000	1,040,800	1,418,900	1,227,400	1,070,100	887,300	432,300	317,700	1,026,100	922,000	752,700	742,300	752,300	632,700	587,100	599,400	527,100	529,900	517,700	398,200	332,200	299,500	460,500	378,100	561,900	573,700	542,900	613,100	441,500	439,278	394,507	517,403	641,323	632,396	631,781	493,557	474,514	638,523	563,315	592,679	570,522	448,986	423,955	212,616	172,896	242,440	263,248	146,775	240,355	272,961	342,956	426,725	548,345	514,218	548,345	510,606	510,364	497,716	445,465	435,301	404,659	290,798	308,425	233,195	215,906	309,143	315,870	305,687	384,036	387,794	374,476	382,797	382,797	411,450	494,953	504,872	581,738	567,731	384,764	281,475	187,900	48,100	15,400	0
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Assets	9,518,500	9,404,800	9,375,500	9,316,300	9,326,700	8,976,200	8,861,000	8,827,900	8,887,000	8,721,400	8,723,400	8,711,100	9,378,300	8,694,700	8,741,500	8,609,500	8,837,700	8,753,600	8,903,300	9,137,900	9,363,300	9,100,300	9,121,000	9,078,500	9,833,800	9,739,800	9,752,900	9,638,000	9,656,500	9,145,200	9,062,800	8,917,700	8,619,200	8,505,900	8,282,800	8,666,600	8,403,100	9,569,000	10,137,300	9,723,600	10,326,000	10,197,700	10,016,100	9,830,400	9,832,100	9,960,594	10,046,281	9,945,023	9,983,820	9,707,092	9,793,117	9,693,700	8,467,851	7,890,897	7,744,327	7,678,735	7,590,263	7,414,447	7,225,762	7,066,144	7,187,341	6,991,628	7,259,994	7,059,186	6,885,406	6,503,802	6,116,650	7,474,335	7,040,271	7,205,848	7,040,271	8,035,764	8,026,599	7,817,799	7,383,816	7,161,190	6,999,714	6,771,212	6,679,521	2,516,588	2,411,097	2,727,916	2,980,300	2,627,830	2,614,669	2,620,590	2,337,108	2,389,588	2,389,588	2,266,776	2,251,739	2,228,972	2,103,129	1,945,425	1,830,352	1,694,885	513,400	147,600	143,100	67,100
Total Current Assets	3,795,500	3,871,300	3,751,000	3,658,100	3,617,100	3,208,700	3,072,000	3,038,300	2,956,600	2,739,600	2,646,100	2,600,300	3,271,200	3,038,500	3,001,200	2,972,700	3,209,800	3,187,500	3,758,600	4,309,600	4,581,800	4,290,700	4,104,600	3,920,700	4,184,500	4,278,800	4,145,100	3,993,800	3,971,900	3,429,400	3,453,800	3,274,200	2,912,400	2,898,100	2,726,900	3,101,700	2,971,900	3,063,300	3,497,700	3,879,800	3,703,900	3,680,400	3,651,600	3,540,000	3,600,700	3,942,299	4,229,756	4,231,018	4,439,661	4,131,590	4,285,943	4,304,427	3,214,370	2,866,811	2,899,306	2,996,980	2,878,959	2,653,771	2,595,149	2,757,815	2,816,206	2,602,291	2,943,784	2,766,762	2,555,115	2,104,917	1,670,286	2,937,324	2,057,049	2,294,941	2,057,049	1,853,572	1,818,456	1,741,443	1,614,432	1,554,600	1,413,733	1,187,043	1,187,621	774,609	690,809	839,588	931,811	666,868	680,929	738,246	1,054,115	1,126,048	1,126,048	1,215,603	1,175,975	1,281,914	1,348,547	1,276,026	1,258,414	1,391,812	377,800	101,700	126,000	58,900
Total Current Liabilities	2,104,000	2,236,800	2,262,200	2,074,200	2,078,900	1,896,700	1,949,900	1,858,400	1,876,500	1,639,100	1,690,900	1,607,700	2,161,100	1,501,600	1,596,300	1,536,500	1,543,900	1,422,900	1,766,200	1,489,100	1,842,500	1,740,500	1,808,500	1,830,000	1,738,200	1,572,100	1,672,800	1,582,600	1,725,100	1,508,400	1,581,800	1,515,300	1,801,900	1,734,900	1,762,500	1,770,400	1,527,700	1,449,000	1,573,500	1,446,300	1,441,400	1,400,600	1,425,800	1,423,700	1,422,000	1,501,801	1,453,264	1,360,756	1,466,703	1,366,680	1,429,348	1,403,744	1,471,976	1,240,767	1,221,019	1,255,152	1,375,785	1,083,269	1,061,845	996,976	1,056,610	982,745	1,028,071	1,401,731	1,379,843	1,232,220	1,202,739	749,229	663,595	690,663	663,595	631,376	627,400	583,538	554,066	515,784	502,837	513,268	481,913	319,639	290,813	261,157	258,541	239,940	242,024	264,872	215,149	242,219	242,219	293,129	259,743	245,852	216,408	191,306	135,830	74,450	55,700	34,400	26,600	17,200
Total Liab	5,025,800	5,073,600	5,020,600	4,881,100	4,851,600	4,638,100	4,612,300	4,561,000	4,570,100	4,337,600	4,382,500	4,281,500	4,834,800	4,133,900	4,277,200	4,218,800	4,227,100	4,111,200	4,312,100	4,286,700	4,540,100	4,449,400	4,703,300	4,753,800	5,152,900	4,573,000	4,666,700	4,619,600	4,685,500	4,372,700	4,386,600	4,279,600	4,044,800	4,077,800	4,034,900	4,049,500	3,484,000	3,378,600	3,525,800	3,414,100	3,023,800	2,886,000	2,898,500	2,774,000	2,832,600	2,880,714	2,837,358	2,772,064	2,894,162	2,768,908	2,831,187	2,796,851	1,859,051	1,573,998	1,572,522	1,557,412	1,765,498	1,457,025	1,408,933	1,236,480	1,285,936	1,214,841	1,254,674	1,576,895	1,531,546	1,344,029	1,316,166	1,276,650	1,138,681	1,178,945	1,138,681	1,116,165	1,126,889	1,106,900	1,060,930	1,026,234	1,006,977	961,846	930,193	878,042	848,654	1,203,233	1,498,535	1,182,054	1,184,138	1,206,986	1,365,149	1,392,219	1,392,219	1,443,129	1,409,743	1,398,208	1,373,127	1,352,386	1,301,555	1,224,450	55,700	34,400	29,100	20,000
Total Permanent Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4,650,900	4,417,700	4,324,700	4,680,900	5,158,100	5,086,200	5,018,400	4,962,500	4,772,500	4,676,200	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Stockholder Equity	4,492,700	4,331,200	4,354,900	4,435,200	4,475,100	4,338,100	4,248,700	4,266,900	4,316,900	4,383,800	4,340,900	4,429,600	4,543,500	4,560,800	4,464,300	4,390,700	4,610,600	4,642,400	4,591,200	4,851,200	4,823,200	4,650,900	4,417,700	4,324,700	4,680,900	5,166,800	5,086,200	5,018,400	4,971,000	4,772,500	4,676,200	4,638,100	4,574,400	4,428,100	4,247,900	4,617,100	4,919,100	6,190,400	6,611,500	6,309,500	7,302,200	7,311,700	7,117,600	7,056,400	6,999,500	7,079,880	7,208,923	7,172,959	7,089,658	6,938,184	6,961,930	6,896,849	6,608,200	6,316,149	6,170,849	6,119,199	5,822,136	5,957,422	5,816,829	5,829,664	5,901,405	5,776,787	6,005,320	5,482,291	5,353,860	5,159,773	4,800,484	6,197,685	5,901,590	6,026,903	5,901,590	6,919,599	6,899,710	6,710,899	6,322,886	6,134,956	5,992,737	5,809,366	5,749,328	1,638,546	1,562,443	1,524,683	1,481,765	1,445,776	1,430,531	1,413,604	971,959	997,369	997,369	823,647	841,996	830,764	730,002	593,039	528,797	470,435	457,700	113,200	114,000	47,100
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Warrants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Cash Flow

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31
Begin Period Cash Flow	897,700	942,700	1,383,000	1,276,500	2,505,800	2,059,100	1,833,200	1,420,900	1,639,600	2,284,000	2,407,800	2,910,400	1,811,887	1,604,723	2,019,084	1,716,110	1,596,333	918,401	713,182	365,606	194,435	606,845	563,005	158,043	20,100	30,400
Capital Expenditures	159,400	105,100	100,000	100,400	109,600	147,400	151,200	214,700	210,300	192,900	243,100	414,000	266,314	185,291	153,101	164,604	146,858	102,093	98,192	63,185	19,388	36,127	241,129	34,999	10,000	6,500
Cash And Cash Equivalents Changes	0	-23,300	-428,200	100,700	-1,228,100	457,300	173,300	412,300	-218,700	-644,400	-123,800	-502,600	1,098,533	207,164	-414,361	0	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	0	-366,100	-136,400	-14,000	-57,800	-46,200	28,500	-40,100	-43,500	-145,600	-127,400	-29,200	35,713	-67,525	158,919	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	186,600	-45,000	-440,300	106,500	-1,229,300	446,700	173,300	412,300	-218,700	-644,400	-123,800	-502,600	1,098,533	207,164	-414,361	302,974	119,777	677,932	205,219	347,576	171,171	-412,410	43,840	404,962	137,900	-10,300
Change In Working Capital	70,000	-574,600	-199,100	-90,500	-292,300	-197,600	694,900	18,500	-97,600	-53,700	-139,900	-22,900	197,863	-151,165	212,897	107,581	168,203	220,623	-15,110	57,173	62,535	-13,762	67,407	-23,095	19,200	2,300
Change Receivables	0	-232,000	-31,800	-76,100	-118,100	96,300	203,800	-263,500	-218,900	-16,800	-139,900	139,100	18,633	-129,199	-28,682	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	183,400	-232,000	-31,800	-76,100	-118,100	96,300	203,800	-263,500	-218,900	-16,800	-139,900	139,100	18,633	-129,199	-28,682	-50,211,000	-120,904,000	-68,053,000	-68,053,000	-81,398	537	39,362	73,011	0	0	0
Change To Inventory	-484,400	-394,200	-366,500	-170,600	-188,000	-363,500	489,000	-68,200	62,600	-74,300	-131,000	-42,000	95,340	-198,077	74,671	30,441,000	85,935,110	17,830,857	17,743,000	52,008	-13,500	-48,455	0	0	0	0
Change To Liabilities	0	63,800	128,900	41,900	-74,400	-235,700	448,100	336,400	164,800	-12,400	127,400	-132,800	150,742	283,056	251,112	17,469	79,295	35,209	14,864	101,176	35,924	0	0	0	0	0
Change To Netincome	0	-56,800	398,700	190,000	223,900	269,300	47,900	273,800	179,900	1,086,400	352,500	290,300	186,588	-48,658	151,147	49,554	71,403	8,934	0	0	0	0	0	0	0	0
Change To Operating Activities	0	-682,700	-320,500	-74,700	-141,000	-40,900	-1,900	-64,700	-1,000	-102,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	194,700	217,700	237,400	212,400	210,300	210,500	225,600	206,700	176,500	186,100	189,900	187,000	170,038	155,288	148,373	167,474	193,166	173,490	138,904	145,674	70,040	63,047	147,678	38,001	10,200	3,800
Dividends Paid	-280,800	270,400	259,100	264,100	260,100	249,300	150,400	152,500	156,300	86,000	0	0	0	3,000	0	0	0	0	0	0	0	0	0	0	0	0
End Period Cash Flow	1,084,300	897,700	942,700	1,383,000	1,276,500	2,505,800	2,006,500	1,833,200	1,420,900	1,639,600	2,284,000	2,407,800	2,910,420	1,811,887	1,604,723	2,019,084	1,716,110	1,596,333	918,401	713,182	365,606	194,435	606,845	563,005	158,000	20,100
Exchange Rate Changes	0	0	0	0	0	0	17,000	-14,000	-21,100	-17,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	713,400	-7,500	589,700	511,600	419,300	713,700	1,108,900	891,300	682,200	570,500	599,200	228,400	720,412	627,044	642,996	710,575	639,665	653,511	544,751	376,263	159,166	-33,717	51,630	234,084	10,500	-31,300
Investments	127,100	407,500	305,800	308,400	-47,500	751,900	-124,800	-89,300	-304,200	503,700	-309,800	-22,400	-409,030	39,730	-783,923	0	0	0	0	0	0	0	0	0	0	0
Issuance Of Capital Stock	62,100	57,200	56,400	54,700	55,600	56,900	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Borrowings	0	0	-423,800	363,300	-469,400	-16,900	16,900	194,000	595,000	346,100	-1,400	-1,400	991,556	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	310,200	471,000	252,700	257,800	345,000	566,900	306,200	601,200	633,700	-334,300	439,800	186,500	425,012	619,373	223,281	511,749	360,830	-1,001,437	354,029	135,746	39,199	-119,650	-13,417	147,916	-9,000	-31,000
Other Cashflows From Financing Activities	-2,300	407,500	-61,700	744,300	480,600	-19,600	16,900	500,700	1,202,300	364,900	35,800	4,600	1,020,684	42,013	27,523	62,857	29,686	9,650	-583,736	-144,967	-399,263	-145,975	-307,416	1,123,325	-7,400	4,500
Other Cashflows From Investing Activities	0	108,200	700	-496,900	-371,100	-39,700	-33,000	-146,100	5,800	123,200	-21,500	-225,600	-31,894	-387,189	-11,276	0	0	20,464	0	0	0	0	0	0	0	0
Other Non Cash Items	280,600	-3,300	104,400	94,400	60,800	9,600	-14,500	-3,200	-22,800	742,200	35,700	67,300	13,788	-57,153	2,019	73,543	71,069	1,362,928	165,120	100,855	6,780	72,775	91,091	106,261	100	100
Sale Purchase Of Stock	-397,600	-315,200	-443,500	-381,100	-554,900	-756,600	-725,800	-324,600	-1,153,600	-2,262,500	-577,800	-650,600	-548,590	-565,473	-453,888	-604,700	-1,623,190	-186,388	-17	-63,610	0	0	0	-130,000	0	0
Stock Based Compensation	279,400	209,300	222,600	190,200	202,200	217,100	187,500	224,600	217,300	240,000	244,600	242,700	172,800	181,957	139,659	108,133,000	87,990,000	22,320,000	17,637,000	104,831	26,042	17,904	0	0	0	0
Total Cash From Financing Activities	-618,800	-528,400	-1,131,700	-222,400	-1,228,800	-968,600	-794,800	-229,600	-581,400	-1,824,200	-401,700	-548,300	819,045	-72,421	-262,158	-422,393	-1,238,497	-89,598	146,012	-33,405	-307,508	-119,355	58,497	1,030,040	422,900	5,200
Total Cash From Operating Activities	872,800	97,600	689,700	612,000	528,900	861,100	1,260,100	1,106,000	892,500	763,400	842,300	642,400	986,726	812,335	796,097	875,179	786,523	755,604	642,943	439,448	178,554	2,410	292,759	269,083	20,500	-24,800
Total Cashflows From Investing Activities	0	407,500	13,800	-288,900	-528,200	564,800	-309,000	-450,100	-508,700	434,000	-564,400	-596,700	-707,238	-532,750	-948,300	0	571,751	11,926	0	0	300,125	0	0	0	0	0

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31
Begin Period Cash Flow	1,261,200	1,107,200	941,800	897,700	849,600	740,600	1,032,800	942,700	1,032,800	1,009,400	1,012,200	1,383,000	1,401,800	1,521,200	1,459,800	1,276,500	1,266,000	1,443,400	2,173,100	2,505,800	2,522,800	2,712,000	2,645,000	2,059,100	2,363,700	2,392,500	2,242,000	1,833,200	1,689,000	1,756,900	1,646,000	1,420,900	1,453,500	1,330,300	1,810,800	1,639,600	1,615,900	2,159,800	2,579,400	2,284,000	2,271,500	2,249,900	2,043,700	2,407,800	2,707,940	3,044,310	2,913,095	2,910,420	2,722,449	2,838,066	2,944,383	1,811,887	1,460,914	1,660,086	1,723,949	1,604,723	1,618,590	1,554,151	2,004,983	2,019,084	1,778,497	2,040,405	2,037,414	1,716,110	1,349,277	860,070	2,037,839	1,596,333	904,295	1,087,614	904,295	918,401	888,404	857,061	819,548	713,182	667,714	675,905	428,494	365,606	457,510	516,493	250,342	194,435	248,770	589,826	705,184	666,472	666,472	512,415	557,742	563,005	571,201	797,125	1,068,529	158,043	36,500	92,400	48,900	20,100
Capital Expenditures	35,400	40,800	41,100	42,100	31,700	23,900	24,500	25,000	30,500	28,400	21,400	19,700	32,500	24,100	22,000	21,800	26,100	28,300	27,300	27,900	36,500	31,600	37,100	42,200	53,600	33,300	32,200	32,100	51,800	46,000	67,600	49,300	55,400	71,100	39,600	44,200	52,000	42,600	41,000	57,300	50,100	40,700	80,800	71,500	91,950	152,337	87,722	81,991	78,428	71,945	61,969	53,972	47,810	54,324	45,350	37,807	39,891	33,786	45,198	34,226	42,876	40,881	47,435	33,412	35,906	35,901	42,678	32,373	25,187	26,404	25,187	18,228	39,319	18,236	18,088	22,549	18,496	25,009	12,068	7,612	5,252	4,631	4,283	5,222	11,372	4,163	14,816	8,085	8,085	7,313	6,363	219,368	7,335	6,801	14,554	6,309	4,600	1,700	2,300	1,400
Cash And Cash Equivalents Changes	0	0	164,800	42,900	40,300	124,500	-279,900	91,800	-81,700	25,500	-3,200	-368,800	-27,100	-126,800	55,100	199,500	8,100	-171,700	-730,200	-334,300	-17,300	-183,700	78,600	579,700	-357,200	-28,800	150,500	408,800	144,200	-67,900	110,900	225,100	-32,600	123,200	-480,500	171,200	23,700	-543,900	-419,600	295,400	12,500	21,600	206,200	-364,100	-300,120	-336,370	131,215	2,675	187,971	-115,617	-106,317	1,132,496	350,973	-199,172	-63,863	119,226	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	91,600	22,000	172,400	-136,300	-311,800	-90,400	-95,300	-56,000	-3,200	18,100	86,900	-73,000	-34,100	6,200	47,800	-50,300	-73,000	17,700	-66,700	-1,300	33,500	-11,700	-16,000	-100	49,100	-4,500	18,800	-900	1,600	-59,600	-52,300	50,500	-19,900	-21,800	4,900	-179,400	-6,600	35,500	-60,400	19,900	-33,300	-53,600	24,889	-7,619	-10,294	-36,176	27,624	-6,996	72,954	-57,869	288	117,229	-4,562	-180,480	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-176,900	154,000	165,400	44,100	48,100	109,000	-292,200	90,100	-90,100	23,400	-2,800	-370,800	-18,800	-119,400	61,400	183,300	10,500	-177,400	-729,700	-332,700	-17,000	-189,200	67,000	585,900	-357,200	-28,800	150,500	408,800	144,200	-67,900	110,900	225,100	-32,600	123,200	-480,500	171,200	23,700	-543,900	-419,600	295,400	12,500	21,600	206,200	-364,100	-300,140	-336,370	131,215	2,675	187,971	-115,617	-106,317	1,132,496	350,973	-199,172	-63,863	119,226	-13,867	64,439	-450,832	-14,101	240,587	-261,908	2,991	321,304	366,833	489,207	-1,177,769	441,506	183,319	245,741	183,319	-14,106	29,997	31,343	37,513	106,366	45,468	-8,191	247,411	62,888	-91,904	-58,983	266,151	55,907	-54,335	-341,056	-115,358	-59,627	-59,627	154,057	-45,327	-5,263	-8,196	-225,924	-271,404	910,486	121,500	-55,900	43,500	28,800
Change In Working Capital	-265,100	251,000	104,200	-20,100	54,500	-199,400	-448,700	19,000	-209,200	-77,000	62,500	24,600	-18,900	-143,000	-63,600	135,000	-195,400	-57,500	-87,300	47,900	-128,700	-120,000	-57,800	108,900	426,100	-76,300	40,700	304,400	7,400	-34,200	89,600	-44,300	-152,200	22,800	-3,400	35,200	37,300	-263,300	171,600	700	73,000	-55,400	64,200	-221,700	-96,543	19,829	72,234	-18,420	25,766	13,829	99,084	59,184	73,139	-134,309	33,040	-118,903	198,180	103,174	29,782	50,213	3,727	21,059	15,599	67,196	47,072	50,370	56,699	14,062	133,557	210,824	171,258	-58,017	2,258	-15,584	2,234	-4,018	-30,275	9,533	51,892	26,023	7,896	27,264	35,471	-8,096	-12,269	-21,232	16,752	-80,101	-38,645	62,955	67,315	17,238	-51,602	-5,094	25,179	8,422	6,100	10,000	200	2,900
Change Receivables	0	0	153,400	166,100	-197,700	19,900	-199,700	145,500	-220,900	-6,000	-9,700	204,800	-202,200	1,400	-77,900	202,600	-243,300	22,900	-6,300	108,600	-104,600	53,400	-23,300	170,800	-128,100	27,100	-78,200	383,000	-300,100	-2,900	42,700	-3,200	-203,200	-44,700	-25,200	54,200	16,400	-54,600	37,100	-15,700	-28,900	-18,700	2,000	-94,300	-41,268	9,674	44,232	126,462	-133,386	44,037	-17,628	125,610	-114,106	-82,261	11,450	55,718	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-106,300	-29,800	153,400	166,100	-197,700	19,900	-199,700	145,500	-220,900	-6,000	-9,700	204,800	-202,200	1,400	-77,900	202,600	-243,300	22,900	-6,300	108,600	-104,600	53,400	-23,300	170,800	-128,100	27,100	-78,200	383,000	-300,100	-2,900	42,700	-3,200	-203,200	-44,700	-25,200	54,200	16,400	-54,600	37,100	-15,700	-28,900	-18,700	2,000	-94,300	-41,268	9,674	44,232	126,462	-133,386	44,037	-17,628	125,610	-114,106	-82,261	11,450	55,718	-85,411	55,889	-67,172	68,012	-50,211,000	11,155	0	10,702,000	-120,904,000	0	0	-7,611,000	-81,400	0	18,558	-35,437,000	-68,053,000	0	0	2,517,000	-81,398	0	0	-9,478	537	29,975	4,734	-6,007	39,362	40,563	41,260	37,608	73,011	64,630	39,414	0	0	0	0	0	0	0	0	0
Change To Inventory	-98,700	-70,700	-169,300	-145,700	-70,700	-130,200	-78,400	0	-226,900	-9,000	4,200	-134,800	-42,900	-75,700	7,000	-59,000	-96,000	-15,600	-43,300	-33,100	-148,900	-82,900	-61,300	-70,400	458,800	-16,500	71,600	-24,900	57,100	-19,000	7,300	-113,600	-9,400	87,600	40,500	-56,100	-6,500	-103,300	29,100	6,400	-21,100	-7,600	16,200	-118,500	-27,788	-9,029	29,985	-35,168	50,312	0	0	0	0	-84,082	36,060	-196,795	0	0	0	0	30,441,000	0	0	-5,590,476	-6,983	0	0	6,983	114,120	0	0	40,486,965	17,743,000	0	0	4,650,000	52,008	0	0	5,486	-13,500	0	0	-3,975	-48,455	0	0	-5,484	0	0	0	0	0	0	0	0	0	0	0	0
Change To Liabilities	0	31,300	130,700	-52,400	89,800	3,800	41,300	-26,000	141,100	-39,200	10,900	16,100	107,200	-60,900	58,900	-63,300	10,100	-16,700	10,600	-78,400	54,600	-172,100	-68,000	-50,200	553,700	-93,400	62,900	-75,100	295,400	-22,800	45,300	18,500	103,300	17,100	41,600	2,800	16,000	-43,800	34,500	-19,100	162,300	-56,600	95,500	-73,800	-80,164	17,774	52,200	-122,610	144,767	-37,903	50,932	-7,054	250,992	53	26,152	5,859	211,553	139	0	0	17,469	48,779	54,514	0	79,295	59,648	0	0	35,209	14,280	0	0	14,864	5,837	0	0	101,176	77,577	55,210	4,578	35,924	15,763	12,693	0	0	0	0	0	0	79,282	48,130	38,563	0	120,143	68,565	18,609	0	0	0	0
Change To Netincome	0	-46,800	63,100	66,700	-177,600	75,800	13,200	52,000	141,100	66,400	72,200	125,900	48,700	51,500	37,500	52,300	57,900	76,000	58,300	31,700	85,600	55,200	56,400	72,100	-103,200	45,000	28,800	77,300	76,000	46,300	73,200	78,300	26,400	29,900	67,200	56,400	979,000	49,400	91,400	-33,400	110,800	91,300	80,200	70,200	105,738	88,334	21,540	74,688	64,894	58,782	54,367	8,545	856	-77,565	20,481	7,570	43,672	84,813	37,412	0	49,554	0	0	0	71,403	0	0	0	8,934	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	268,400	268,400	268,400	43,800	-215,800	-260,900	-249,800	-151,800	-37,100	41,600	-173,200	24,500	-34,600	59,300	-123,900	-12,300	-37,600	-8,800	-82,300	-66,100	63,400	38,700	-76,900	-1,100	-22,600	68,300	-3,500	-84,100	-54,000	1,600	-59,600	-1,000	0	0	0	-102,000	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
Depreciation	47,300	48,900	49,100	49,400	52,300	53,900	55,200	56,300	58,100	58,400	60,500	60,400	54,400	52,000	52,000	54,000	54,800	53,800	53,000	48,700	51,300	48,300	55,200	55,700	55,900	57,600	56,300	55,800	54,800	53,300	51,600	47,000	45,000	42,500	41,500	47,500	44,200	46,300	47,500	48,100	54,800	41,400	42,100	51,600	49,145	48,028	46,431	43,396	44,052	43,337	41,891	40,758	42,922	39,618	37,479	35,269	36,570	36,448	37,819	37,536	32,851	38,859	40,375	55,389	49,916	48,056	48,934	46,260	43,164	44,082	43,164	41,828	24,257	43,295	37,290	34,062	40,416	43,989	48,067	13,202	10,689	17,688	20,496	21,167	8,393	25,370	4,884	32,385	32,385	35,730	26,929	52,634	21,761	5,383	6,117	4,740	6,400	1,400	300	2,100
Dividends Paid	-70,300	70,000	69,900	70,600	67,600	68,000	67,300	67,500	64,200	65,000	64,700	65,200	66,100	66,200	66,300	65,500	63,700	64,700	65,500	66,200	62,300	62,100	62,800	62,100	36,900	37,700	37,800	38,000	38,100	38,000	38,100	38,300	38,300	38,500	38,700	40,800	42,200	43,800	0	346,500	1,400	0	0	0	60	0	0	0	0	0	0	0	0	0	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
End Period Cash Flow	1,084,300	1,261,200	1,107,200	941,800	897,700	849,600	740,600	1,032,800	942,700	1,032,800	1,009,400	1,012,200	1,383,000	1,401,800	1,521,200	1,459,800	1,276,500	1,266,000	1,443,400	2,173,100	2,505,800	2,522,800	2,712,000	2,645,000	2,006,500	2,363,700	2,392,500	2,242,000	1,833,200	1,689,000	1,756,900	1,646,000	1,420,900	1,453,500	1,330,300	1,810,800	1,639,600	1,615,900	2,159,800	2,579,400	2,284,000	2,271,500	2,249,900	2,043,700	2,407,800	2,707,940	3,044,310	2,913,095	2,910,420	2,722,449	2,838,066	2,944,383	1,811,887	1,460,914	1,660,086	1,723,949	1,604,723	1,618,590	1,554,151	2,004,983	2,019,084	1,778,497	2,040,405	2,037,414	1,716,110	1,349,277	860,070	2,037,839	1,087,614	1,333,355	1,087,614	904,295	918,401	888,404	857,061	819,548	713,182	667,714	675,905	428,494	365,606	457,510	516,493	250,342	194,435	248,770	589,826	606,845	606,845	666,472	512,415	557,742	563,005	571,201	797,125	1,068,529	158,000	36,500	92,400	48,900
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	3,700	3,900	2,200	7,200	-14,200	-6,500	1,100	5,600	-5,700	-9,500	6,200	-12,100	-17,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-26,300	288,400	301,900	149,400	87,900	27,900	-291,400	168,100	85,500	108,300	235,800	160,100	93,300	92,300	75,600	250,400	69,600	156,700	61,500	131,500	175,900	175,700	133,200	228,900	160,600	168,600	266,500	513,200	282,000	199,400	286,800	123,100	61,600	221,900	223,600	175,100	238,900	-121,100	384,000	68,700	340,300	135,700	203,600	-80,400	62,879	20,904	124,342	20,275	165,177	113,219	256,338	185,678	323,225	77,087	175,993	50,739	219,714	190,160	103,483	129,639	172,235	163,743	153,107	221,490	200,737	157,339	161,318	120,271	248,273	138,510	248,273	64,774	158,191	126,688	148,032	111,840	123,955	80,211	106,944	65,153	57,693	38,306	55,987	7,180	-5,096	-47,880	13,051	-23,456	-23,456	72,646	93,370	-90,930	121,242	51,559	46,359	14,924	8,000	9,000	-3,400	-3,100
Investments	-118,400	-3,900	12,500	42,200	76,300	136,600	88,900	63,900	63,100	5,400	-61,100	298,400	145,000	-70,000	42,500	190,900	297,000	-119,000	-152,200	-73,300	-98,800	-320,200	211,000	959,900	-171,300	-19,300	43,400	22,400	-43,000	-59,100	20,700	-7,900	19,000	-43,000	-103,100	-177,100	229,800	117,600	-816,300	972,600	-94,200	-79,200	67,200	-203,600	-87,964	-101,467	87,891	79,140	24,335	-51,183	-255,503	-126,679	223,614	-161,716	-28,908	6,740	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	200	30,100	500	31,100	400	27,700	500	28,600	400	27,100	700	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Borrowings	0	0	-1,300	0	0	0	0	0	0	0	0	-423,800	363,300	-4,800	4,800	4,800	4,800	-119,400	-104,800	-350,000	-350,000	-600	300	-16,600	16,900	16,900	16,900	0	17,200	-800	-16,400	194,000	594,200	0	0	595,000	355,100	300,000	0	46,100	0	0	0	-1,400	30	0	-1,430	0	0	0	0	991,556	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	124,300	76,100	24,400	85,400	180,400	121,500	113,400	55,700	132,900	88,900	62,000	-31,100	30,800	145,400	61,200	20,400	168,400	99,300	46,200	31,100	192,200	223,800	116,500	34,400	-156,800	174,400	179,800	108,800	197,400	172,400	140,000	91,400	197,800	197,700	158,000	80,200	-769,600	103,600	221,100	110,600	151,800	99,100	97,900	91,000	95,697	16,814	57,719	16,270	96,163	83,671	115,518	129,660	190,083	134,337	130,343	164,610	21,133	83,786	14,769	-4,460	132,476	148,508	120,410	110,355	122,904	85,099	86,180	66,647	-1,206,456	58,274	-1,206,456	75,763	105,530	84,053	89,011	75,435	66,001	48,759	-12,554	33,540	14,733	7,205	13,578	3,683	8,452	-88,330	6,231	-5,126	-5,126	-29,726	-37,131	58,566	62,157	58,071	19,617	8,071	3,100	-1,600	-3,800	-6,700
Other Cashflows From Financing Activities	-1,000	165,400	-1,300	42,200	76,300	27,200	-99,500	63,900	800	-22,400	-3,400	-58,300	779,500	-103,500	4,800	168,900	950,000	480,600	-452,800	-104,100	-1,200	-1,600	-200	-16,600	16,900	-85,600	11,200	-9,700	4,300	200	5,600	494,000	4,900	3,100	2,600	1,191,700	9,200	257,100	-6,000	407,700	-4,700	9,600	34,900	-1,200	13,703	-23,940	1,525	12,002	548,033,630	-21,487	6,823	1,043,128	28,987	8,706	-16,282	20,602	24,412	15,429	5,178	-17,496	22,305	31,915	6,456	2,181	14,019	11,875	3,053	739	-52,324	4,011	-52,324	56,113	-17	-141,292	-164,573	-67,403	-142,657	-5,581	-114,581	-50,960	-410,854	-284,106	295,697	32,441	-69,046	-145,975	-144,384	-65,029	-65,029	68,962	-156,745	-154,604	-130,000	-294,442	-334,552	1,123,325	-100	-3,600	-300	-3,400
Other Cashflows From Investing Activities	0	300	-100	5,900	32,500	800	900	-9,900	700	600	700	-1,300	-487,400	-9,400	100	-200	-95,000	100	-273,300	-2,900	-29,900	-1,500	-202,800	194,500	75,000	-33,000	0	0	-47,000	-76,800	-22,300	0	-2,300	8,100	0	0	105,300	20,000	25,000	-2,100	1,600	-1,000	-12,100	-10,000	-48,996	-85,609	-543	-90,452	351	64	-3,736	-28,573	-241,424	-69,254	-74,961	-1,550	0	0	0	0	0	0	0	520	0	0	2,593	2,593	20,464	20,726	18,878	6,180	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	128,400	5,200	9,200	15,900	-500	14,300	-34,000	16,900	3,500	11,500	21,700	7,800	60,300	9,300	4,000	20,800	9,900	16,600	21,200	-2,200	18,100	2,000	-200	1,700	-13,900	-4,900	-800	-1,000	-5,000	400	-4,000	5,400	-5,000	-12,500	-4,400	-900	855,900	-27,300	-36,700	-49,700	15,100	8,200	7,800	4,600	-7,032	81,417	-21,321	14,236	56,821	25	-43,058	-39,041	-20,989	-4,645	-10,999	-20,520	-1,932	-6,524	11,932	-1,424	32,724	-3,802	24,158	21,962	16,751	9,715	12,183	25,675	1,303,195	19,216	1,326,260	363	65,465	33,160	37,585	28,910	66,309	2,939	31,607	-4,599	29,627	-9,220	-9,275	-4,352	1,700	40,475	0	37,471	0	11,000	42,620	0	96,261	0	10,000	0	-3,000	900	2,200	0
Sale Purchase Of Stock	-800	-125,500	-120,000	-151,300	-88,400	-500	-100,000	-126,300	-149,500	-50,900	-111,200	-131,900	-75,400	-100,400	-2,100	-203,200	-200,000	-51,100	-300,900	-2,900	-1,100	-1,300	200	-754,200	-330,300	-140,200	-125,600	-129,700	-700	-113,800	-126,700	-83,400	-96,000	-52,900	-602,300	-402,400	-501,500	-853,900	-1,300	-905,800	-245,700	-92,900	-106,700	-132,500	-250,530	-249,983	-93,999	-56,088	-548,041,410	-193,419	-150,000	-205,171	-176,775	-135,026	-177,447	-76,225	-212,407	-72,111	-49,524	-119,846	-42,513	-440,912	-68,218	-53,057	5	0	-1,594,055	-29,140	122,788	0	0	-186,388	0	0	0	-8,408	-8,408	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Stock Based Compensation	81,800	74,700	62,000	60,900	55,400	61,500	47,200	45,200	59,700	54,900	50,500	57,500	51,500	52,700	44,000	42,000	55,100	57,500	55,700	33,900	36,900	53,200	56,600	70,400	36,400	45,000	44,100	62,000	62,500	54,700	55,600	51,800	56,000	56,400	58,900	46,000	54,600	65,300	59,300	60,800	63,900	69,300	61,500	49,900	56,698	59,115	66,199	60,688	7,564	58,993	97,698	47,586	48,270	44,391	44,603	40,561	38,214	34,354	33,529	33,562	108,133,000	0	0	22,728,000	87,990,000	0	0	25,942,000	44,000	0	0	23,065,000	17,637,000	0	0	22,327,000	104,831	0	0	4,599	26,042	0	0	7,522	17,904	0	0	16,229	0	0	0	0	0	0	0	0	0	0	0	0
Total Cash From Financing Activities	-71,900	-165,400	-190,700	-190,800	-155,600	-40,800	-166,800	-165,200	-213,300	-88,800	-178,600	-651,000	222,000	-139,700	-63,100	-241,600	-263,500	-209,500	-366,200	-389,600	-64,500	-37,700	-62,800	-803,600	-350,200	-149,000	-161,600	-134,000	-33,600	-124,900	-175,400	104,300	-105,200	-54,300	-607,200	185,300	-532,700	-560,400	12,700	-743,800	-235,200	-33,900	-62,500	-70,100	-226,042	-235,495	-80,475	-6,288	-1,892	-177,717	-103,416	1,102,070	45,558	-45,289	-135,987	63,297	-155,179	24,031	-16,296	-114,714	-16,182	-370,668	-25,898	-9,645	68,044	229,159	-1,521,532	-14,168	-34,496	21,800	-34,496	-78,754	42,955	27,711	35,966	39,380	45,674	-5,581	-114,581	41,083	-396,502	-241,810	319,740	11,064	8,435	-136,354	1,159	20,773	20,773	5,136	11,685	20,903	-106,102	10,158	2,235	1,123,749	324,600	-3,500	69,400	32,400
Total Cash From Operating Activities	9,100	329,200	343,000	191,500	119,600	51,800	-266,900	193,100	116,000	136,700	257,200	179,800	125,800	116,400	97,600	272,200	95,700	185,000	88,800	159,400	212,400	207,300	170,300	271,100	214,200	201,900	298,700	545,300	333,800	245,400	354,400	172,400	117,000	293,000	263,200	219,300	290,900	-78,500	425,000	126,000	390,400	176,400	284,400	-8,900	154,829	173,241	212,064	102,266	243,605	185,164	318,307	239,650	371,035	131,411	221,343	88,546	259,605	223,946	148,681	163,865	215,111	204,624	200,542	254,902	236,643	193,240	203,996	152,644	273,460	164,914	273,460	83,002	197,510	144,924	166,120	134,389	142,451	105,220	119,012	72,765	62,945	42,937	60,270	12,402	6,276	-43,717	27,867	-15,371	-15,371	79,959	99,733	128,438	128,577	58,360	60,913	21,233	12,600	10,700	-1,100	-1,700
Total Cashflows From Investing Activities	0	-3,900	12,500	42,200	76,300	113,500	153,800	63,900	15,600	-22,400	-81,800	102,400	-374,900	-103,500	20,600	168,900	175,900	-147,200	-452,800	-104,100	-165,200	-353,300	-28,900	1,112,200	-224,900	-85,600	11,200	-9,700	-141,800	-181,900	-69,200	-57,200	-38,700	-106,000	-142,700	-221,300	283,100	95,000	-857,300	913,200	-142,700	-120,900	-15,700	-285,100	-228,907	-274,116	-374	-93,303	-53,742	-123,064	-321,208	-209,224	-65,620	-285,294	-149,219	-32,617	0	0	0	0	0	0	0	76,047	571,751	509,605	442,797	303,030	11,926	0	0	0	0	0	0	0	0	84,190	192,020	0	300,125	58,472	0	32,441	0	0	0	78,950	0	0	0	0	0	0	0	0	0	0	0	0

Income Statement

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31
Cost Of Revenue	2,362,600	2,342,900	1,995,300	1,871,400	1,828,600	1,906,300	1,955,100	1,874,800	1,779,200	1,768,900	1,727,700	1,656,600	1,580,119	1,351,519	1,157,802	1,165,966	927,638	754,290	652,866	410,574	257,349	230,108	372,771	237,554	45,300	1,900
Depreciation And Amortization	194,700	212,300	237,400	212,400	280,900	210,500	225,600	206,700	176,500	186,100	189,900	187,000	170,038	155,288	148,373	167,474	193,166	173,490	138,904	145,674	70,040	63,047	147,678	38,001	10,200	3,800
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Ebit	470,100	519,100	533,900	544,100	442,200	586,800	979,300	907,100	910,800	1,614,300	644,100	405,700	740,768	799,961	518,952	723,785	410,371	358,667	465,316	260,227	77,327	72,989	40,863	224,089	-14,600	-34,300
Ebitda	470,100	731,400	771,300	756,500	723,100	797,300	1,204,900	1,113,800	1,087,300	1,800,400	834,000	592,700	910,806	955,249	667,325	891,259	603,537	532,157	604,220	405,901	147,367	136,036	188,541	262,090	-4,400	-30,500
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
Extraordinary Items	0	0	0	0	0	-2,800	-289,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gross Profit	3,201,900	2,958,300	2,740,100	2,573,700	2,616,800	2,741,200	3,072,100	3,115,300	3,078,600	2,858,200	2,941,400	2,708,800	2,868,590	2,741,747	2,158,110	2,406,410	1,908,450	1,549,290	1,411,091	925,445	444,044	316,439	514,251	435,947	57,300	1,900
Income Before Tax	349,000	536,300	310,100	265,200	414,400	532,700	811,800	838,200	852,200	-86,300	525,500	291,500	571,716	778,154	481,392	728,891	510,583	-897,049	502,199	219,018	58,994	-115,150	16,537	230,372	-6,600	-31,000
Income Tax Expense	29,200	60,500	57,400	7,400	69,400	-34,200	505,600	237,000	218,500	248,000	85,700	105,000	146,704	158,781	258,111	217,142	149,753	104,388	148,170	83,272	19,795	4,500	29,954	82,456	2,400	31,000
Interest Expense	76,900	58,600	50,800	77,000	88,700	103,200	101,200	97,700	83,300	66,900	58,400	52,900	49,500	0	0	0	0	0	3,925,000	5,379	39,099	55,605	0	0	0	31,000
Interest Income	43,500	19,600	14,900	36,300	79,100	72,700	53,000	35,400	54,700	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	-124	971	-1,771	0	0	0	0	0	0	0	0	0	0	0
Net Income	310,200	471,000	252,700	257,800	345,000	566,900	306,200	601,200	633,700	-334,300	439,800	186,500	425,136	618,402	225,052	511,749	360,830	-1,001,437	354,029	135,746	39,199	-119,650	-13,417	147,916	-9,000	-31,000
Net Income Applicable To Common Shares	0	471,000	252,700	257,800	345,000	566,900	306,200	592,700	633,700	-334,300	439,800	186,500	425,136	618,402	116,999	511,749	360,830	0	354,029	135,746	39,199	0	0	147,916	0	0
Net Income From Continuing Ops	366,300	471,000	252,700	257,800	345,000	566,900	306,200	592,700	633,700	-334,300	439,800	186,500	425,012	619,373	115,228	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	-33,400	-39,000	-35,900	-40,700	-9,600	-30,500	-48,200	-62,300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Operating Income Net Other	0	12,400	-77,400	-87,900	-27,800	-39,500	-36,300	-62,300	-59,800	333,400	-40,400	-16,600	-46,808	10,570	1,366	0	0	0	0	0	0	0	0	0	0	0
Non Recurring	0	20,200	42,900	68,000	35,300	7,300	65,600	3,300	-600	1,017,000	39,100	46,800	0	17,147	201,794	0	0	0	0	0	0	0	0	0	0	0
Operating Income	470,100	519,100	533,900	544,100	442,200	572,200	848,100	900,500	912,000	-419,700	565,900	308,100	618,524	767,584	480,026	694,974	407,062	-997,782	445,730	203,210	57,011	-127,037	40,863	194,089	-14,600	-32,300
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
Other Operating Expenses	4,996,400	4,761,900	4,305,000	4,024,000	3,967,900	4,068,000	4,113,500	4,086,300	3,946,400	4,029,800	4,064,100	4,008,500	3,792,467	3,308,535	2,816,423	2,877,402	2,428,326	3,264,848	1,607,809	1,110,367	630,397	567,369	846,159	469,412	117,200	36,100
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
Reconciled Depreciation	199,700	217,700	237,400	212,400	210,300	210,500	225,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Research Development	1,144,400	1,036,100	1,007,200	958,400	955,700	1,003,200	980,700	1,013,700	994,500	1,006,200	1,043,200	1,101,600	1,026,790	917,855	741,708	731,151	622,961	480,247	355,417	238,363	176,104	161,891	159,730	87,833	41,500	24,000
Selling And Marketing Expenses	1,233,900	1,133,400	1,052,700	938,800	939,300	927,400	950,200	972,900	943,800	1,023,600	1,075,900	1,042,000	1,001,060	857,072	734,038	782,940,000	666,688,000	0	439,596,000	302,345	145,784	126,803	0	0	0	0
Selling General Administrative	255,500	249,500	249,800	255,400	244,300	231,100	227,500	224,900	228,900	231,100	217,300	203,600	179,132	177,859	159,459	144,837,000	116,489,000	655,067	74,756,000	53,261	28,462	34,263	190,301	110,205	26,200	0
Tax Provision	62,000	60,500	57,400	7,400	69,400	-34,200	505,600	234,700	218,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Operating Expenses	2,633,800	2,419,000	2,309,700	2,152,600	2,139,300	2,161,700	2,158,400	2,211,500	2,167,200	2,260,900	2,336,400	2,351,900	2,212,348	1,957,016	1,658,621	1,711,436	1,500,688	2,510,558	954,943	699,793	373,048	337,261	473,388	231,858	71,900	34,200
Total Other Income Expense Net	-121,100	17,200	-223,800	-278,900	-27,800	-46,800	-101,900	-65,600	-59,200	-683,600	-79,500	-65,400	-84,526	-6,577	-19,463	-28,811	-2,609	-1,319,935	-9,168	-34,575	-6,331	-95,127	-24,326	-20,000	8,000	2,000
Total Revenue	5,564,500	5,301,200	4,735,400	4,445,100	4,445,400	4,647,500	5,027,200	4,990,100	4,857,800	4,627,100	4,669,100	4,365,400	4,448,709	4,093,266	3,315,912	3,572,376	2,836,088	2,303,580	2,063,957	1,336,019	701,393	546,547	887,022	673,501	102,600	3,800

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31
Cost Of Revenue	557,600	587,400	617,000	600,600	621,800	626,800	575,500	518,800	549,500	496,600	490,400	458,800	505,600	480,400	466,700	418,700	488,800	454,700	465,700	419,400	470,100	468,800	503,200	464,200	488,300	485,400	507,000	474,400	517,100	485,800	464,900	407,000	477,200	451,200	440,700	404,500	426,500	411,100	481,300	450,000	470,000	439,100	430,200	388,400	407,800	444,480	405,886	398,443	421,822	394,192	398,378	365,727	397,940	334,620	318,362	300,597	316,621	286,708	285,961	268,512	304,270	307,579	289,281	264,836	262,469	232,286	220,774	212,109	188,923	190,185	188,923	184,947	183,364	171,087	155,221	143,195	126,751	113,034	96,770	74,019	70,629	62,939	62,430	61,351	63,092	68,865	48,155	58,783	58,783	119,767	80,480	113,741	101,410	70,291	40,752	25,101	18,400	12,500	8,600	5,200
Depreciation And Amortization	47,300	48,900	49,100	48,400	48,100	79,900	55,200	73,900	58,100	58,400	60,500	60,400	54,400	52,000	52,000	54,000	54,800	53,800	53,000	48,700	51,300	48,300	55,200	55,700	55,900	57,600	56,300	55,800	54,800	53,300	51,600	47,000	45,000	42,500	41,500	47,500	44,200	46,300	47,500	48,100	54,800	41,400	42,100	51,600	49,145	48,028	46,431	43,396	44,052	43,337	41,891	40,758	42,922	39,618	37,479	35,269	36,570	1,330	37,819	37,536	32,851	38,859	40,375	55,389	49,916	48,056	48,934	46,260	43,164	44,082	43,164	41,828	24,257	43,295	37,290	34,062	40,416	43,989	48,067	13,202	10,689	17,688	20,496	21,167	8,393	25,370	4,884	32,385	32,385	35,730	26,929	52,634	21,761	5,383	6,117	4,740	6,400	1,400	300	2,100
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Ebit	159,300	212,600	266,300	115,700	203,500	149,300	63,000	58,500	154,100	123,900	128,900	127,000	259,300	127,500	100,100	57,200	178,000	136,300	125,200	73,300	206,800	168,900	159,400	51,700	275,100	248,100	274,200	195,100	298,200	251,600	208,600	148,700	278,900	258,000	239,300	134,600	1,017,800	142,400	232,300	221,800	231,600	157,000	154,700	121,800	153,500	105,305	89,858	78,502	174,614	186,645	188,146	191,363	243,992	198,948	186,588	176,482	12,277	136,941	110,748	89,806	209,685	201,956	169,450	142,694	141,225	107,901	87,865	73,380	83,320	73,053	-1,204,451	92,330	139,820	114,260	110,305	100,930	90,226	71,411	51,720	46,870	49,898	25,790	1,582	56	9,051	42,111	6,475	-22,539	-22,539	-15,703	53,338	87,000	111,453	76,207	30,543	5,885	-1,100	-2,400	-4,700	-7,200
Ebitda	206,600	261,500	315,400	164,100	251,600	229,200	118,200	132,400	212,200	182,300	189,400	187,400	313,700	179,500	152,100	111,200	232,800	190,100	178,200	122,000	258,100	217,200	214,600	107,400	331,000	305,700	330,500	250,900	353,000	304,900	260,200	195,700	323,900	300,500	280,800	182,100	1,062,000	188,700	279,800	269,900	286,400	198,400	196,800	173,400	202,645	153,333	136,289	121,898	218,666	229,982	230,037	232,121	286,914	238,566	224,067	211,751	48,847	138,271	148,567	127,342	242,536	240,815	209,825	198,083	191,141	155,957	136,799	119,640	126,484	117,135	-1,161,287	134,158	164,077	157,555	147,595	134,992	130,642	115,400	99,787	60,072	60,587	43,478	22,078	21,223	17,444	67,481	11,359	9,846	9,846	20,027	80,267	139,634	133,214	81,590	36,660	10,625	5,300	-1,000	-4,400	-5,100
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Extraordinary Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-2,800	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gross Profit	807,200	810,400	813,100	771,200	827,000	787,800	694,100	649,400	750,400	692,200	681,900	615,600	717,000	657,800	619,600	579,300	719,300	678,400	636,800	582,300	710,900	711,000	700,900	618,400	751,200	772,400	801,900	746,600	868,500	799,500	756,400	690,900	842,400	797,400	781,500	662,900	675,100	714,800	748,200	720,100	803,600	746,500	720,500	670,800	733,000	673,831	667,873	634,055	698,935	711,604	722,166	735,885	792,001	677,787	659,938	612,021	624,833	537,204	500,402	495,671	619,223	639,383	589,753	558,051	546,713	502,762	444,148	414,827	378,546	383,382	378,546	381,767	392,100	375,266	337,807	305,917	303,302	261,980	210,129	150,034	136,326	109,189	102,673	95,856	92,174	83,161	68,881	92,250	92,250	81,936	121,701	218,364	193,976	130,910	72,276	38,785	27,000	17,100	9,000	4,800
Income Before Tax	117,600	82,800	41,500	107,100	205,000	140,200	145,500	45,600	161,300	111,800	74,800	-37,800	39,200	111,600	86,100	28,300	174,000	118,100	77,800	44,500	188,400	152,000	150,900	41,400	200,200	239,000	245,200	140,600	282,900	236,600	192,200	126,500	260,600	249,600	226,000	116,000	-694,400	165,600	294,500	148,000	185,200	137,500	125,900	76,900	139,900	38,813	89,488	23,278	122,484	121,069	157,232	170,931	231,639	195,741	189,043	161,731	3,948	129,688	96,963	81,462	184,773	211,696	172,138	160,284	167,991	130,708	118,475	96,409	-1,185,625	85,545	-1,185,625	110,604	133,867	125,156	131,946	111,228	101,340	73,404	5,082	49,356	20,231	14,905	17,795	6,063	9,952	-86,830	6,981	-8,440	-8,440	-30,991	-33,024	88,992	99,580	87,852	30,419	12,521	5,000	-1,200	-3,800	-6,700
Income Tax Expense	-10,400	5,000	15,000	19,600	22,400	16,600	31,600	-10,100	28,400	22,900	12,800	-6,700	8,400	-33,800	24,900	7,900	5,600	18,800	31,600	13,400	-3,800	-71,800	34,400	7,000	348,300	64,600	65,400	31,800	85,500	64,200	52,200	35,100	62,800	51,900	68,000	35,800	75,200	62,000	73,400	37,400	33,400	38,400	28,000	-14,100	44,200	21,999	31,769	7,008	26,321	37,398	41,714	41,271	41,556	61,404	58,700	-2,879	-17,185	45,902	82,194	85,922	52,297	63,188	51,728	49,929	45,087	45,609	32,295	26,762	20,831	27,271	20,831	34,841	28,337	41,103	42,935	35,793	35,339	24,645	7,472	15,816	5,498	7,700	4,217	2,380	1,500	1,500	750	-3,314	-3,314	-1,265	4,107	30,426	37,423	29,781	10,802	4,450	1,900	400	100	6,700
Interest Expense	20,600	20,500	19,700	9,700	17,500	15,200	13,400	12,500	12,300	12,200	12,600	13,700	18,500	19,100	19,300	20,100	20,400	22,100	22,000	24,200	25,500	25,800	25,900	26,000	25,600	25,300	25,000	25,300	25,100	25,100	25,000	22,500	21,400	21,600	21,800	18,500	16,700	16,900	17,800	15,400	15,000	14,200	14,900	14,300	12,300	12,800	13,500	14,200	13,900	14,000	15,188	6,500	2,600	2,600	2,000	1,600	6,000	0	0	0	0	0	0	0	0	1,656,000	1,222,000	1,064,000	813,000	0	0	1,089,000	3,925,000	851,000	1,095,000	363,000	5,379	987	1,480	2,500	39,099	9,386	12,354	11,949	55,605	13,631	14,763	15,132	15,770	15,090	15,538	14,979	19,415	14,610	14,758	3,894	0	0	0	6,700
Interest Income	15,300	14,100	11,700	9,500	8,200	5,500	3,300	2,600	4,400	3,000	3,400	4,100	5,900	6,100	9,300	15,000	16,100	19,700	19,800	23,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-8	8	-42	-90	-150	-206	-168	1,495	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	124,300	76,100	24,400	85,400	180,400	121,500	113,400	55,700	132,900	88,900	62,000	-31,100	30,800	145,400	61,200	20,400	168,400	99,300	46,200	31,100	192,200	223,800	116,500	34,400	-148,100	174,400	179,800	108,800	197,400	172,400	140,000	91,400	197,800	197,700	158,000	80,200	-769,600	103,600	221,100	110,600	151,800	99,100	97,900	91,000	95,700	16,814	57,719	16,270	96,163	83,663	115,560	129,750	190,233	134,543	130,511	163,115	22,904	83,786	14,769	-4,460	132,476	148,508	120,410	110,355	122,904	85,099	86,180	66,647	-1,206,456	58,274	-1,206,456	75,763	105,530	84,053	89,011	75,435	66,001	48,759	-12,554	33,540	14,733	7,205	13,578	3,683	8,452	-88,330	6,231	-5,126	-5,126	-29,726	-37,131	58,566	62,157	58,071	19,617	8,071	3,100	-1,600	-3,900	-6,700
Net Income Applicable To Common Shares	0	76,100	24,400	85,400	180,400	121,500	113,400	55,700	132,900	88,900	62,000	-31,100	30,800	145,400	61,200	20,400	168,400	99,300	46,200	31,100	192,200	223,800	116,500	34,400	-148,100	165,700	179,800	108,800	188,900	172,400	140,000	91,400	197,800	197,700	158,000	80,200	-769,600	103,600	221,100	110,600	151,800	99,100	97,900	91,000	95,697	16,814	57,719	16,270	96,163	83,663	115,560	129,750	190,233	134,543	130,511	163,115	22,904	83,786	14,769	0	132,476	148,508	120,410	110,355	122,904	85,099	86,180	66,647	70,982	58,274	-75,763	75,763	104,857	83,496	88,160	74,188	66,001	48,759	-33,540	33,540	14,733	7,205	13,578	3,683	8,452	-6,231	6,231	0	0	0	-58,566	58,566	62,157	58,071	19,617	8,071	0	0	0	0
Net Income From Continuing Ops	124,300	76,100	24,400	85,400	180,400	121,500	113,400	55,700	132,900	88,900	62,000	-31,100	30,800	145,400	61,200	20,400	168,400	99,300	46,200	31,100	192,200	223,800	116,500	34,400	-148,100	165,700	179,800	108,800	188,900	172,400	140,000	91,400	197,800	197,700	158,000	80,200	-769,600	103,600	221,100	110,600	151,800	99,100	97,900	91,000	95,697	16,814	57,719	16,270	96,163	83,671	115,518	129,660	190,083	134,337	130,343	164,610	0	83,786	14,769	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-5,300	-6,400	-8,000	-9,700	-9,300	-9,700	-10,100	-9,900	-7,900	-9,200	-9,200	-9,600	-12,600	-13,000	-10,000	-5,100	-4,300	-2,400	-2,200	-700	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-9,500	-10,700	-700	-11,200	37,200	-12,900	7,400	-8,300	-10,900	-65,600	-58,900	-13,500	-4,400	-11,100	-4,600	-20,400	-4,600	1,800	-8,400	-8,100	-8,900	-14,100	-2,500	-5,100	-13,000	-15,700	-15,100	-13,400	-11,600	-22,200	-18,500	-8,400	-17,100	-15,800	7,400	-6,800	178,600	154,200	-10,200	-7,500	-12,600	-10,100	9,017	-3,956	2,770	-24,431	-10,701	-15,957	-13,688	-6,462	4,841	205	4,065	1,459	0	1,733	1,273	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	16,500	-500	-2,100	13,000	500	8,800	100	1,900	21,600	19,300	53,100	1,200	4,800	8,900	-300	-1,100	21,400	15,300	5,000	4,400	-200	-1,900	36,200	2,000	8,000	19,400	100	800	2,400	2,400	-100	0	-1,900	1,400	859,800	-15,000	58,200	114,000	18,100	6,000	8,000	7,000	14,846	31,018	-206	1,142	0	0	1,769	-347	8,597	181	264	8,105	0	4,493	7,529	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	125,700	87,600	141,100	115,700	203,500	149,300	63,000	58,500	153,900	120,100	85,700	27,800	98,100	125,100	90,500	39,400	178,600	138,500	82,400	42,700	196,800	160,100	159,800	55,500	202,700	244,100	258,200	156,300	298,000	250,000	203,800	148,700	279,100	258,000	243,100	131,800	-701,800	172,400	115,900	-6,200	195,400	145,000	138,500	87,000	130,900	42,769	86,718	47,709	133,185	137,026	170,920	177,393	226,798	195,536	184,978	160,272	5,852	127,955	95,690	81,198	189,874	201,956	160,450	142,694	147,580	112,763	86,223	60,496	-1,208,801	73,053	-1,204,451	90,926	116,432	108,742	119,625	100,930	90,226	70,918	-4,804	46,870	34,706	7,040	10,857	4,408	11,746	-130,010	6,475	-10,199	-22,539	-26,703	-9,235	87,000	91,453	76,207	20,543	5,885	-1,100	-2,500	-4,200	-6,900
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	1,219,600	1,247,700	1,272,500	1,256,600	1,247,400	1,252,300	1,161,300	1,100,900	1,145,900	1,066,800	1,065,000	1,027,300	1,071,400	1,011,900	991,000	949,700	1,029,800	995,700	998,700	943,700	979,200	1,015,300	1,044,500	1,029,000	1,000,600	1,011,700	1,042,700	1,045,300	1,087,500	1,034,500	1,015,100	949,200	1,040,600	990,600	981,000	934,200	943,600	968,500	1,055,400	1,062,300	1,060,100	1,034,600	1,004,100	954,800	998,600	1,044,274	984,086	981,608	972,208	951,939	947,855	920,465	954,546	815,165	792,517	744,241	932,390	691,464	683,144	678,756	733,619	745,006	718,584	680,193	661,402	622,085	578,699	566,140	1,771,920	500,514	1,771,920	475,788	447,562	434,003	378,063	348,182	339,827	305,319	288,038	177,183	172,249	151,103	154,246	152,799	143,614	175,727	110,561	173,572	173,572	228,406	199,076	245,105	193,933	124,994	92,485	58,001	46,500	32,000	22,300	16,900
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Reconciled Depreciation	47,300	48,900	49,100	49,400	52,300	53,900	55,200	56,300	58,100	58,400	60,500	60,400	54,400	52,000	52,000	54,000	54,800	53,800	53,000	48,700	51,300	48,300	55,200	55,700	55,900	57,600	56,300	55,800	54,800	53,300	51,600	47,000	45,000	42,500	41,500	47,500	44,200	46,300	47,500	48,100	54,800	41,400	42,100	51,600	49,145	48,028	46,431	43,396	44,052	43,337	41,891	40,758	42,922	39,618	37,479	35,269	36,570	36,448	37,819	37,536	32,851	38,859	40,375	55,389	49,916	48,056	48,934	46,260	43,164	44,082	43,164	41,828	24,257	43,295	37,290	34,062	40,416	43,989	48,067	13,202	10,689	17,688	20,496	21,167	8,393	25,370	4,884	32,385	32,385	35,730	26,929	52,634	21,761	5,383	6,117	4,740	6,400	1,400	300	2,100
Research Development	289,100	288,500	282,000	284,800	269,200	274,000	244,300	248,600	254,900	251,800	245,800	254,700	242,500	242,400	241,000	232,500	239,600	244,500	244,000	227,600	231,200	253,800	248,800	269,400	227,900	236,400	240,200	276,200	263,000	251,800	247,900	251,000	247,200	247,000	251,600	248,700	233,500	253,200	255,500	264,000	258,700	264,600	257,700	262,200	275,100	288,178	268,734	269,602	250,465	257,096	257,250	261,979	254,942	231,151	224,768	206,994	187,210	185,204	183,894	185,400	180,134	194,014	186,357	170,646	165,279	167,887	148,702	141,093	116,222	123,389	116,222	113,688	107,547	90,504	81,238	76,128	68,759	64,881	58,093	46,630	44,695	44,932	43,007	43,470	44,281	48,771	33,770	36,765	36,765	37,897	42,077	42,991	30,243	23,600	18,000	15,990	15,800	11,500	8,000	6,200
Selling And Marketing Expenses	310,900	311,500	308,300	303,200	299,000	286,800	274,300	273,300	278,800	263,400	257,800	252,700	246,100	229,300	224,200	239,200	246,500	235,300	229,000	228,500	224,900	224,800	238,300	239,400	233,600	232,500	239,900	244,200	254,500	242,900	243,700	231,800	255,900	235,300	232,400	225,800	243,000	249,200	258,000	273,400	283,200	268,700	266,200	255,200	263,800	261,026	259,455	257,719	253,201	254,933	246,635	246,291	257,690	204,704	202,303	192,375	204,875	177,345	170,575	181,243	782,940,000	200,600,000	190,338,000	185,948,000	666,688,000	177,762,000	156,845,000	150,656,000	136,001,000	0	0	129,429,000	439,596,000	116,222,000	102,280,000	91,428,000	302,345	81,953	75,657	43,540	145,784	34,710	33,710	32,984	126,803	37,749	25,894	27,578	0	33,591	0	0	0	0	0	0	0	0	0	0
Selling General Administrative	62,000	60,300	65,200	68,000	57,400	64,700	67,200	60,200	62,700	55,000	71,000	61,100	77,200	59,800	59,100	59,300	54,900	61,200	60,000	68,200	53,000	67,900	54,200	56,000	50,800	57,400	55,600	50,500	52,900	54,000	58,600	59,400	60,300	57,100	56,300	55,200	40,600	55,000	60,600	74,900	48,200	61,100	48,800	47,800	50,700	49,442	48,775	54,666	45,493	44,455	44,260	44,924	45,068	43,773	45,880	43,138	118,263	39,877	39,175	39,211	144,837,000	37,623,000	35,609,000	33,634,000	116,489,000	29,182,000	27,996,000	27,258,000	24,166,000	163,912	160,167	23,099,000	74,756,000	26,801,000	15,395,000	15,467,000	53,261	12,426	17,371	8,865	28,462	6,524	7,296	7,472	84,719	46,857	34,998	50,333	50,333	42,776	45,402	51,790	45,437	28,831	21,418	14,519	10,700	7,300	0	0
Tax Provision	-10,400	5,000	15,000	19,600	22,400	16,600	31,600	-10,100	28,400	22,900	12,800	-6,700	8,400	-33,800	24,900	7,900	5,600	18,800	31,600	13,400	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	662,000	660,300	655,500	656,000	625,600	625,500	585,800	582,100	596,400	570,200	574,600	568,500	565,800	531,500	524,300	531,000	541,000	541,000	533,000	524,300	509,100	546,500	541,300	564,800	512,300	526,300	535,700	570,900	570,400	548,700	550,200	542,200	563,400	539,400	540,300	529,700	517,100	557,400	574,100	612,300	590,100	595,500	573,900	566,400	590,800	599,794	578,200	583,165	550,386	557,747	549,477	554,738	556,606	480,545	474,155	443,644	615,769	404,756	397,183	410,244	429,349	437,427	429,303	415,357	398,933	389,799	357,925	354,031	1,582,997	310,329	1,582,997	290,841	264,198	262,916	222,842	204,987	213,076	192,285	191,268	103,164	101,620	88,164	91,816	91,448	80,522	106,862	62,406	114,789	114,789	108,639	118,596	131,364	92,523	54,703	51,733	32,900	28,100	19,500	13,700	11,700
Total Other Income Expense Net	-22,300	-67,300	-116,100	-8,600	1,500	-9,100	82,500	-12,900	7,300	-10,200	-32,500	-84,900	-112,000	-14,700	-9,200	-20,000	-4,300	-19,300	-26,000	-13,500	-13,400	-12,500	-8,700	-12,200	-38,700	-7,100	-21,000	-35,100	-15,200	-14,200	-14,000	-22,200	-18,400	-8,400	-15,200	-17,200	-852,400	8,200	120,400	40,200	-28,300	-13,500	-20,700	-27,500	-2,300	-35,224	-185	-27,612	-26,065	-32,788	-15,457	-10,216	-3,176	-1,706	2,427	-8,105	98	-4,493	-9,154	-6,065	-18,312	9,740	-10,499	17,590	-190	5,062	5,103	-12,584	-1,287,771	-15,310	-1,287,771	-1,404	-11,918	-1,910	4,660	10,298	11,114	-1,716	-32,859	2,486	-15,192	-4,765	9,275	4,352	2,601	-65,992	-111	14,099	0	-12,476	-46,045	1,992	-10,000	11,645	-10,000	6,636	6,100	1,200	900	300
Total Revenue	1,364,800	1,397,800	1,430,100	1,371,800	1,448,800	1,414,600	1,269,600	1,168,200	1,299,900	1,188,800	1,172,300	1,074,400	1,222,600	1,138,200	1,086,300	998,000	1,208,100	1,133,100	1,102,500	1,001,700	1,181,000	1,179,800	1,204,100	1,082,600	1,239,500	1,257,800	1,308,900	1,221,000	1,385,600	1,285,300	1,221,300	1,097,900	1,319,600	1,248,600	1,222,200	1,067,400	1,101,600	1,125,900	1,229,500	1,170,100	1,273,600	1,185,600	1,150,700	1,059,200	1,140,800	1,118,311	1,073,759	1,032,498	1,120,757	1,105,796	1,120,544	1,101,612	1,189,941	1,012,407	978,300	912,618	941,454	823,912	786,363	764,183	923,493	946,962	879,034	822,887	809,182	735,048	664,922	626,936	567,469	573,567	567,469	566,714	575,464	546,353	493,028	449,112	430,053	375,014	306,899	224,053	206,955	172,128	165,103	157,207	155,266	152,026	117,036	151,033	151,033	201,703	202,181	332,105	295,386	201,201	113,028	63,886	45,400	29,600	17,600	10,000

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

Gross Profit (+$)
totalRevenue	5,564,500
Cost of Revenue	-2,362,600
Gross Profit	3,201,900	3,201,900

Operating Income (+$)
Gross Profit	3,201,900
Operating Expense	-2,633,800
Operating Income	470,100	568,100

Operating Expense (+$)
Research Development	1,144,400
Selling General Administrative	255,500
Selling And Marketing Expenses	1,233,900
Operating Expense	2,633,800	2,633,800

Net Interest Income (+$)
Interest Income	43,500
Interest Expense	-76,900
Other Finance Cost	-0
Net Interest Income	-33,400

Pretax Income (+$)
Operating Income	470,100
Net Interest Income	-33,400
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	349,000	591,200 EBIT - interestExpense = 393,200 339,400 387,100
Interest Expense	76,900
Earnings Before Interest and Taxes (EBIT)	470,100	425,900
Earnings Before Interest and Taxes (EBITDA)	470,100

After tax Income (+$)
Income Before Tax	349,000
Tax Provision	-62,000
Net Income From Continuing Ops	366,300	287,000
Net Income	310,200
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	4,996,400
Total Other Income/Expenses Net	-121,100	33,400

Technical Analysis of Juniper
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 Juniper. The general trend of Juniper is BULLISH with 14.3% confidence. It is very important for your mental being to use each indicator with this in mind. But beware, also the general trend flips once in a while! You can use moving averages to determine Juniper's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

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

Indicator zone transitions	Bullish trend (14.3%)		Bearish trend (-14.3%)
Overbought to neutral	Bullish pullback	=	Bearish reversal
Upper to lower neutral	Bullish correction	=	Bearish continuation
Nuetral to oversold	Oversold	=	Oversold
Oversold to neutral	Bullish reversal	=	Bearish correction
Lower to upper neutral	Bullish continuation	=	Bearish pullback
Nuetral to overbought	Overbought	=	Overbought

1. Price Targets

1.1 Support & Resistance

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

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

Score

Let's take a look at the Support & Resistance of Juniper Networks Inc.

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

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

The bullish price targets are: 36.20 < 36.79 < 37.26.

The bearish price targets are: 33.55 > 32.09 > 31.03.

Tweet this

Juniper Networks Inc Daily Support & Resistance Chart

2. Trend Indicators

2.1 Moving Averages

Shows the moving average of the selected period.

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

Score

Let's take a look at the Moving Averages of Juniper Networks Inc. The current mas is .

The long score for the Moving Averages is 8/14.
The longshort score for the Moving Averages is 2/(-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 up: The MA 100 is trending up. +1
Close < MA 100: The price is below the MA 100. -1
MA 100 > MA 200: The MA 100 is higher than the MA 200. +1
MA 200 trending up: The MA 200 is trending up. +1
Close > MA 200: The price is above the MA 200. +1

Directionalities and relatives.

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

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

Shows the moving average of the selected period.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

There are various kinds of moving averages:

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

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

Simple moving average

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

Source: Tradingview.com

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

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

Exponential moving average

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

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

Where:

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

Smoothed moving average

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

Linear weighted moving average

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

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

Where:

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

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

Source: Tradingview.com

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

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

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

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

Juniper Networks Inc Daily Moving Averages Chart

2.2 Moving Average Convergence/Divergence (MACD)

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

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

Score

Let's take a look at the Moving Average Convergence/Divergence (MACD) of Juniper Networks Inc. The current macd is -0.3698679.

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 Juniper price going down in the near term. -2
MACD < 0: The MACD is below the zero line (centerline), it indicates a bearish signal for Juniper. 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 Juniper 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

Juniper Networks Inc Daily Moving Average Convergence/Divergence (MACD) Chart

2.3 Directional Movement Index (DMI)

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

Score

Let's take a look at the Directional Movement Index (DMI) of Juniper Networks Inc. The current adx is 33.26.

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

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

Juniper Networks Inc Daily Directional Movement Index (DMI) Chart

2.4 Parabolic SAR

Shows the current trend and potential entry and exit signals.

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

Score

Let's take a look at the Parabolic SAR of Juniper Networks Inc. The current sar is 36.49.

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

Juniper Networks Inc Daily Parabolic SAR Chart

3. Momentum Indicators

3.1 Relative Strength Index (RSI)

Measures the speed and change of price movements.

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

Score

Let's take a look at the Relative Strength Index (RSI) of Juniper Networks Inc. The current rsi is 18.71. The current phase is Oversold in bull market.

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

Oversold in bull market: Short-term excessive selling, potential for rebound. Consider buying at a perceived discount, watch for reversal signs. +1
Trending down: The RSI is trending down. -1

Measures the speed and change of price movements.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

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

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

Original usage

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

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

How you can use RSI (Divergence)

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

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

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

Source: Tradingview.com

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

Use tradingview to add indicators

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

Tradingview

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

View tool on Tradingview.com

RSI divergence

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

There are four types of divergences:

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

Regular bullish divergence

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

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

Source: Tradingview.com

Regular bearish divergence

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

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

Source: Tradingview.com

Hidden bullish divergence

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

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

Source: Tradingview.com

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

Hidden bearish divergence

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

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

Source: Tradingview.com

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

Juniper Networks Inc Daily Relative Strength Index (RSI) Chart

3.2 Stochastic Oscillator

Compares a certain price to multiple prices ranging over time.

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

Score

Let's take a look at the Stochastic Oscillator of Juniper Networks Inc. The current phase is Oversold in bull market.

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

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

Juniper Networks Inc Daily Stochastic Oscillator Chart

3.3 Commodity Channel Index (CCI)

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

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

Score

Let's take a look at the Commodity Channel Index (CCI) of Juniper Networks Inc. The current cci is -219.13191529.

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

Juniper Networks Inc Daily Commodity Channel Index (CCI) Chart

3.4 Chande Momentum Oscillator (CMO)

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

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

Score

Let's take a look at the Chande Momentum Oscillator (CMO) of Juniper Networks Inc. The current cmo is -78.1935255.

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

Juniper Networks Inc Daily Chande Momentum Oscillator (CMO) Chart

3.5 Williams %R

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

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

Score

Let's take a look at the Williams %R of Juniper Networks Inc. The current willr is -93.50912779.

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

Juniper Networks Inc Daily Williams %R Chart

4. Volatility Indicators

4.1 Bollinger Bands

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

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

Score

Let's take a look at the Bollinger Bands of Juniper Networks Inc.

Juniper Networks Inc Daily Bollinger Bands Chart

4.2 Average True Range (ATR)

Measures market volatility

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

Score

Let's take a look at the Average True Range (ATR) of Juniper Networks Inc. The current atr is 0.33087508.

Juniper Networks Inc Daily Average True Range (ATR) Chart

5. Volume Indicators

5.1 On-Balance Volume (OBV)

Measures market volatility

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

Score

Let's take a look at the On-Balance Volume (OBV) of Juniper Networks Inc. The current obv is 19,484,220.

Juniper Networks Inc Daily On-Balance Volume (OBV) Chart

5.2 Money Flow Index (MFI)

Measures the flow of money in and out of a security

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

Score

Let's take a look at the Money Flow Index (MFI) of Juniper Networks Inc. The current mfi is 17.77.

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

MFI < 50: -1
MFI < 20: -1

Juniper Networks Inc Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Juniper Networks Inc.

6.2. Trading Signals

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

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

6.3. Candlestick Patterns

Juniper Networks Inc Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

Let's check the technical score of Juniper Networks Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	18.710
Ma 20	Greater than	Ma 50	36.546
Ma 50	Greater than	Ma 100	36.836
Ma 100	Greater than	Ma 200	35.049
Open	Greater than	Close	35.200
Total			3/5 (60.0%)

Create your own Symbol Scanner

Get notifications about Juniper Networks Inc

I send you an email if I find something interesting about Juniper Networks Inc.

Juniper Networks Inc Buy, Hold or Sell?

Let's analyse Juniper together

Get notifications about Juniper Networks Inc

Quick analysis of Juniper (30 sec.)

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

$34.95

$13.83

$-6.93 - $1.84

$6.90 - $15.67

2. Growth of Juniper (5 min.)

Is Juniper growing?

How much money is Juniper making?

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

3. Financial Health of Juniper (5 min.)

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

Industry Rankings (Communication Equipment)

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

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

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Juniper

About Juniper Networks Inc

Financial Health

Valuation

1.1. Profitability of Juniper Networks Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

Compared to industry (Communication Equipment)

1.1.2. Return on Assets

Trends

Compared to industry (Communication Equipment)

1.1.3. Return on Equity

Trends

Compared to industry (Communication Equipment)

1.2. Operating Efficiency of Juniper Networks Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

Compared to industry (Communication Equipment)

1.2.2. Operating Ratio

Trends

Compared to industry (Communication Equipment)

1.3. Liquidity of Juniper Networks Inc.

1.3. Liquidity

1.3.1. Current Ratio

Trends

Compared to industry (Communication Equipment)

1.3.2. Quick Ratio

Trends

Compared to industry (Communication Equipment)

1.4. Solvency of Juniper Networks Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

Compared to industry (Communication Equipment)

1.4.2. Debt to Equity Ratio

Trends

Compared to industry (Communication Equipment)

2. Market Valuation of Juniper Networks Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

Compared to industry (Communication Equipment)

Juniper Networks Inc
Buy, Hold or Sell?