Landmark Bancorp Inc
Buy, Hold or Sell?

Let's analyse Landmark Bancorp Inc together

Penke I guess you are interested in Landmark Bancorp 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 Landmark Bancorp 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 Landmark Bancorp Inc

I send you an email if I find something interesting about Landmark Bancorp Inc.

Quick analysis of Landmark Bancorp Inc (30 sec.)

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

How much money do you get?

$0.80

When do you have the money?

1 year

How often do you get paid?

100.0%

What is your share worth?

Current worth

$23.15

Expected worth in 1 year

$26.01

How sure are you?

82.5%

+ What do you gain per year?

Total Gains per Share

$3.66

Return On Investment

19.1%

For what price can you sell your share?

Current Price per Share

$19.19

Expected price per share

$19.00 - $19.98

How sure are you?

50%

1. Valuation of Landmark Bancorp Inc (5 min.)

Live pricePrice per Share (EOD)

$19.19

Book Value per Share

$23.15

Intrinsic Value Per Share

$-54.98 - $25.22

Total Value Per Share

$-31.83 - $48.37

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

The following numbers are based on moving averages and per share and per quarter.
I use a 6% discount rate for the low estimation and 3% for the high estimation.
The current Free Cash Flow Per Share is 10Y: ($0.64) 3Y: ($0.98) TTM: ($0.47)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($-0.01) 3Y: ($-0.13) TTM: ($-0.48)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$1.19	$3.71	$0.43 - $3.70
2	$0.38	$7.12	$-1.69 - $3.50
3	$-2.20	$10.24	$-3.82 - $3.30
4	$-6.36	$13.09	$-5.94 - $3.10
5	$-11.91	$15.69	$-8.07 - $2.90
6	$-18.67	$18.04	$-10.19 - $2.70
7	$-26.49	$20.15	$-12.32 - $2.50
8	$-35.24	$22.05	$-14.44 - $2.30
9	$-44.77	$23.73	$-16.57 - $2.10
10	$-54.98	$25.22	$-18.69 - $1.90

2. Growth of Landmark Bancorp Inc (5 min.)

Is Landmark Bancorp Inc growing?

	Current year	Previous year	Grow	Grow %
How rich?	$126.9m	$114.4m	$3.4m	2.9%

How much money is Landmark Bancorp Inc making?

	Current year	Previous year	Grow	Grow %
Making money	$3m	$2.4m	$589.5k	19.3%
Net Profit Margin	20.3%	19.3%	-	-

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

Quarterly Yearly

3. Financial Health of Landmark Bancorp Inc (5 min.)

4. Comparing to competitors in the Banks - Regional industry (5 min.)

Industry Rankings (Banks - Regional)

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

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

What can you expect buying and holding a share of Landmark Bancorp Inc?

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

Speculation

The Price per Share of Landmark Bancorp Inc is $19.19. 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 Landmark Bancorp Inc.
The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
The book value: what is the market price compared to it's book value.

Investing

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

You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is $23.15. Based on the TTM, the Book Value Change Per Share is $0.71 per quarter. Based on the YOY, the Book Value Change Per Share is $-1.12 per quarter.
You may receive quarterly/yearly dividend in the form of additional shares.
You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.20 per quarter.

Based on historical numbers we can estimate the returns while holding a share of Landmark Bancorp Inc.

How much money are you going to get?

	MRQ		TTM		YOY		5Y		10Y
	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share
Usd Eps	0.48	2.5%	0.56	2.9%	0.45	2.3%	0.64	3.3%	0.51	2.7%
Usd Book Value Change Per Share	3.17	16.5%	0.71	3.7%	-1.12	-5.8%	0.32	1.7%	0.29	1.5%
Usd Dividend Per Share	0.20	1.0%	0.20	1.0%	0.19	1.0%	0.18	0.9%	0.15	0.8%
Usd Total Gains Per Share	3.37	17.6%	0.91	4.8%	-0.92	-4.8%	0.50	2.6%	0.45	2.3%
Usd Price Per Share	19.80	-	20.11	-	24.97	-	23.73	-	24.81	-
Price to Earnings Ratio	10.28	-	9.07	-	15.65	-	10.47	-	11.99	-
Price-to-Total Gains Ratio	5.87	-	41.03	-	-8.63	-	29.55	-	39.33	-
Price to Book Ratio	0.85	-	0.94	-	1.20	-	1.11	-	1.42	-
Price-to-Total Gains Ratio	5.87	-	41.03	-	-8.63	-	29.55	-	39.33	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	19.19
Number of shares	52

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.20	0.18
Usd Book Value Change Per Share	0.71	0.32
Usd Total Gains Per Share	0.91	0.50
Gains per Quarter (52 shares)	47.55	25.86
Gains per Year (52 shares)	190.21	103.42

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	42	149	180	37	66	93
2	83	297	370	74	133	196
3	125	446	560	111	199	299
4	167	594	750	148	265	402
5	208	743	940	186	332	505
6	250	891	1130	223	398	608
7	292	1040	1320	260	464	711
8	333	1189	1510	297	531	814
9	375	1337	1700	334	597	917
10	416	1486	1890	371	663	1020

How sure are you?

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

Linear %

	Trailing 12 Months				3Y				5 Year				10 Year				ALLTIME
				%				%				%				%				%
Earnings Per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	20.0	0.0	0.0	100.0%	39.0	1.0	0.0	97.5%	116.0	3.0	0.0	97.5%
Book Value Change Per Share	2.0	2.0	0.0	50.0%	7.0	5.0	0.0	58.3%	15.0	5.0	0.0	75.0%	31.0	9.0	0.0	77.5%	87.0	31.0	1.0	73.1%
Dividend per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	20.0	0.0	0.0	100.0%	40.0	0.0	0.0	100.0%	111.0	0.0	8.0	93.3%
Total Gains per Share	3.0	1.0	0.0	75.0%	8.0	4.0	0.0	66.7%	16.0	4.0	0.0	80.0%	33.0	7.0	0.0	82.5%	94.0	25.0	0.0	79.0%

Fundamentals of Landmark Bancorp Inc

About Landmark Bancorp Inc

https://www.banklandmark.com
Banks - Regional
0
701 Poyntz Avenue, Manhattan, KS, United States, 66502
Google Maps Bing Maps

Landmark Bancorp, Inc. operates as the financial holding company for Landmark National Bank that provides various financial and banking services to its local communities. It offers non-interest bearing demand, money market, checking, and savings accounts, as well as certificates of deposit. The company also provides one-to-four family residential real estate, construction and land, commercial real estate, commercial, paycheck protection program, municipal, and agriculture loans; and consumer and other loans, including automobile, boat, and home improvement and home equity loans, as well as insurance, and mobile and online banking services. In addition, the company invests in certain investment and mortgage-related securities. It operates in the eastern, central, southeast, and southwest Kansas. The company was founded in 1885 and is headquartered in Manhattan, Kansas.

Fundamental data was last updated by Penke on 2024-04-11 13:03:04.

Financial Health

Profitability Details

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

Operating Efficiency Details

	Compared to previous year	Compared to industry
The company is operating very efficient.

Liquidity Details

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

Solvency Details

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

Valuation

Valuation Details

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

1.1. Profitability of Landmark Bancorp Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit Landmark Bancorp Inc earns for each $1 of revenue.

Above 10% is considered healthy but always compare Landmark Bancorp Inc to the Banks - Regional industry mean.
A Net Profit Margin of 15.1% means that $0.15 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Landmark Bancorp Inc:

The MRQ is 15.1%. The company is making a huge profit. +2
The TTM is 20.3%. The company is making a huge profit. +2

Trends

Current period		Compared to		+/-
MRQ	15.1%	TTM	20.3%	-5.2%
TTM	20.3%	YOY	19.3%	+1.0%
TTM	20.3%	5Y	24.5%	-4.2%
5Y	24.5%	10Y	22.3%	+2.2%

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
MRQ	15.1%	18.4%	-3.3%
TTM	20.3%	28.0%	-7.7%
YOY	19.3%	25.2%	-5.9%
5Y	24.5%	22.8%	+1.7%
10Y	22.3%	19.8%	+2.5%

Measures how much net profit Landmark Bancorp Inc earns for each $1 of revenue.

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

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

The net profit margin looks at how much net profit Landmark Bancorp Inc earns for each $1 in revenue.

How to use net profit margin

Higher profit margin is better (more profit).
Above 10% is considered healthy but always compare Landmark Bancorp Inc to the Banks - Regional industry mean.
Can be used to compare companies within the Banks - Regional industry.

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

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of Landmark Bancorp Inc. If profit margins remain low (compared to the Banks - Regional 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 Landmark Bancorp Inc is 0.15. This means that Landmark Bancorp Inc earned $0.15 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 Banks - Regional industry is 18.4%.
What is the trend?
The trend is important because it shows you how Landmark Bancorp Inc is performing over time. The most recent quarter might be important if Landmark Bancorp Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Landmark Bancorp Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate net profit margin

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

Real example of Landmark Bancorp Inc

You need the following data to determine net profit margin:

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

Net income MRQ Landmark Bancorp Inc = 2,639
Total revenue MRQ Landmark Bancorp Inc = 17,486
$2,639 / $17,486 = 0.15 or 15.1%

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 Landmark Bancorp Inc is using its assets to generate profit.

Above 5% is considered healthy but always compare Landmark Bancorp Inc to the Banks - Regional industry mean.
0.2% Return on Assets means that Landmark Bancorp Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Landmark Bancorp Inc:

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

Trends

Current period		Compared to		+/-
MRQ	0.2%	TTM	0.2%	0.0%
TTM	0.2%	YOY	0.2%	+0.0%
TTM	0.2%	5Y	0.3%	-0.1%
5Y	0.3%	10Y	0.3%	+0.0%

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
MRQ	0.2%	0.1%	+0.1%
TTM	0.2%	0.2%	0.0%
YOY	0.2%	0.2%	0.0%
5Y	0.3%	0.2%	+0.1%
10Y	0.3%	0.2%	+0.1%

Shows how efficient Landmark Bancorp Inc is using its assets to generate profit.

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

How to use return on assets

Higher is better.
Above 5% is considered healthy but always compare Landmark Bancorp Inc to the Banks - Regional 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 Landmark Bancorp Inc is using its resources to generate profit. If the return on assets (0.2%) from Landmark Bancorp Inc are higher than the Banks - Regional mean (0.1%) that means Landmark Bancorp Inc is using its resources better than their competitors. If not, that means their competitors are more efficient in using their resources to generate profit.

An investor should always look at:

What is the current return on assets?
The current most recent quarter (MRQ) Return on Assets of Landmark Bancorp Inc is 0.2%. This means the company generated $0.00 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the Banks - Regional industry is 0.1%.
What is the trend?
The trend is important because it shows you how Landmark Bancorp Inc is performing over time. The most recent quarter might be important if Landmark Bancorp Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Landmark Bancorp Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate return on assets

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

Real example Landmark Bancorp Inc

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

Income statement
Balance sheet

Net income MRQ (income statement) from Landmark Bancorp Inc = 2,639
Total assets MRQ (balance sheet) from Landmark Bancorp Inc = 1,561,672
2,639 / 1,561,672 = 0.00 or 0.2%

ROA is an important ratio as it will tell you how effectively Landmark Bancorp Inc is using its resources to generate profits. Example:

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

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

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

1.1.3. Return on Equity

Shows how efficient Landmark Bancorp Inc is using its investors money to generate profit.

Above 15%-20% is considered healthy but always compare Landmark Bancorp Inc to the Banks - Regional industry mean.
2.1% Return on Equity means Landmark Bancorp Inc generated $0.02 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Landmark Bancorp Inc:

The MRQ is 2.1%. Using its investors money, the company is inefficient in making profit. -1
The TTM is 2.6%. Using its investors money, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	2.1%	TTM	2.6%	-0.5%
TTM	2.6%	YOY	2.1%	+0.5%
TTM	2.6%	5Y	3.0%	-0.3%
5Y	3.0%	10Y	2.8%	+0.2%

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
MRQ	2.1%	1.4%	+0.7%
TTM	2.6%	2.5%	+0.1%
YOY	2.1%	2.7%	-0.6%
5Y	3.0%	2.5%	+0.5%
10Y	2.8%	2.8%	0.0%

Shows how efficient Landmark Bancorp Inc is using its investors money to generate profit.

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

How to use return on equity

Higher is better.
Above 15%-20% is considered healthy but always compare Landmark Bancorp Inc to the Banks - Regional 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 Banks - Regional 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 Landmark Bancorp Inc is 2.1%. This means Landmark Bancorp Inc generated $0.02 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the Banks - Regional industry is 1.4%.
What is the trend?
The trend is important because it shows you how Landmark Bancorp Inc is performing over time. The most recent quarter might be important if Landmark Bancorp Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Landmark Bancorp Inc up to 10 years back (depending if Landmark Bancorp Inc existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate return on equity

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

Real example of Landmark Bancorp Inc

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Landmark Bancorp Inc = 2,639
Shareholders equity (balance sheet) MRQ Landmark Bancorp Inc = 126,914
2,639 / 126,914 = 0.02 or 2.1%

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 Landmark Bancorp Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Landmark Bancorp Inc is operating .

Measures how much profit Landmark Bancorp Inc makes for each $1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
Above 15% is considered healthy but always compare Landmark Bancorp Inc to the Banks - Regional industry mean.
An Operating Margin of 12.0% means the company generated $0.12 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Landmark Bancorp Inc:

The MRQ is 12.0%. The company is operating less efficient.
The TTM is 26.9%. The company is operating very efficient. +2

Trends

Current period		Compared to		+/-
MRQ	12.0%	TTM	26.9%	-14.9%
TTM	26.9%	YOY	31.8%	-4.9%
TTM	26.9%	5Y	37.2%	-10.4%
5Y	37.2%	10Y	36.8%	+0.5%

Measures how efficient Landmark Bancorp Inc is operating .

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

How to use operating margin

Higher is better
Above 15% is considered healthy but always compare Landmark Bancorp Inc to the Banks - Regional 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 Landmark Bancorp Inc is making from it’s core business.

The three steps every investor should look at:

What is the current net profit margin?
The current most recent quarter (MRQ) Operating Margin of Landmark Bancorp Inc is 12.0%. This means that Landmark Bancorp Inc 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 Banks - Regional industry is .
What is the trend?
The trend is important because it shows you how Landmark Bancorp Inc is performing over time. The most recent quarter might be important if Landmark Bancorp Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Landmark Bancorp Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate operating margin

Operating margin = operating earnings / total revenue

Real example of Landmark Bancorp Inc

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Landmark Bancorp Inc = 2,528
Total revenue MRQ Landmark Bancorp Inc = 17,486
$2,528 / $17,486 = 0.12 or 12.0%

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 Landmark Bancorp Inc is keeping operating costs low.

Below 1 is considered healthy (always compare to Banks - Regional industry mean).
An Operation Ratio of 0.04 means that the operating costs are $0.04 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Landmark Bancorp Inc:

The MRQ is 0.042. The company is very efficient in keeping operating costs low. +2
The TTM is -0.024.

Trends

Current period		Compared to		+/-
MRQ	0.042	TTM	-0.024	+0.066
TTM	-0.024	YOY	-0.116	+0.092
TTM	-0.024	5Y	0.050	-0.073
5Y	0.050	10Y	0.131	-0.082

Measures how efficient Landmark Bancorp Inc is keeping operating costs low.

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

How to use operating ratio

Lower is better.
Below 1 is considered healthy but always compare Landmark Bancorp Inc to the Banks - Regional 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 Landmark Bancorp Inc is 4.2%. This means that Landmark Bancorp Inc earned $0.04 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 Banks - Regional industry is .
What is the trend?
The trend is important because it shows you how Landmark Bancorp Inc is performing over time. The most recent quarter might be important if Landmark Bancorp Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Landmark Bancorp Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate operating ratio

Operating ratio = Operating expenses + COGS \ Net sales

Real life example Landmark Bancorp Inc

You need the following data to determine operating ratio:

Income statement

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

(cost of revenue + total operating expenses) \ total revenue
(0 +730) \ 17,486 = 0.04

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 Landmark Bancorp Inc.

1.3. Liquidity

1.3.1. Current Ratio

Measures if Landmark Bancorp Inc is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to Banks - Regional industry mean).
A Current Ratio of 0.03 means the company has $0.03 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Landmark Bancorp Inc:

The MRQ is 0.035. The company is unable to pay all its short-term debts. -2
The TTM is 17.387. The company is very able to pay all its short-term debts. +2

Trends

Current period		Compared to		+/-
MRQ	0.035	TTM	17.387	-17.353
TTM	17.387	YOY	31.474	-14.086
TTM	17.387	5Y	36.964	-19.577
5Y	36.964	10Y	38.419	-1.455

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
TTM	17.387	0.124	+17.263
YOY	31.474	0.225	+31.249
5Y	36.964	0.219	+36.745
10Y	38.419	0.131	+38.288

Measures if Landmark Bancorp Inc is able to pay off Short-term Debt.

How to use current ratio

Higher is better
Above 1.5 is considered healthy (always compare to Banks - Regional 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 Landmark Bancorp Inc if something happens in the market that will cause sales to plummet.

The three steps every investor should look at:

What is the current current Ratio?
The current most recent quarter (MRQ) Current Ratio of Landmark Bancorp Inc is 0.03. This means Landmark Bancorp Inc has $0.03 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the Banks - Regional industry is .
What is the trend?
The trend is important because it shows you how Landmark Bancorp Inc is performing over time. The most recent quarter might be important if Landmark Bancorp Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Landmark Bancorp Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate current ratio

Current ratio = current assets \ current liabilities

Real life example Landmark Bancorp Inc

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
40,288 \ 1,158,848) = 0.03

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

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

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

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

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

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

1.3.2. Quick Ratio

Measures if Landmark Bancorp Inc is able to pay off Short-term Debt but only using the most liquid assets.

Above 1 is considered healthy but always compare Landmark Bancorp Inc to the Banks - Regional industry mean.
A Quick Ratio of 0.83 means the company can pay off $0.83 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Landmark Bancorp Inc:

The MRQ is 0.830. The company is just not able to pay all its short-term debts with the most liquid assets. -1
The TTM is 35.092. The company is very able to pay all its short-term debts with the most liquid assets. +2

Trends

Current period		Compared to		+/-
MRQ	0.830	TTM	35.092	-34.262
TTM	35.092	YOY	59.316	-24.224
TTM	35.092	5Y	48.114	-13.023
5Y	48.114	10Y	55.098	-6.983

Measures if Landmark Bancorp Inc is able to pay off Short-term Debt but only using the most liquid assets.

How to use quick ratio

Higher is better.
Above 1 is considered healthy but always compare Landmark Bancorp Inc to the Banks - Regional industry mean.
Can be very different between industries.
Can be used to compare companies.

Why do investors use quick ratio in their analysis

Shows how fast Landmark Bancorp Inc can pay off its short term debts. This shows if Landmark Bancorp Inc can survive emergencies due to market changes or other reasons.

The three steps every investor should look at:

What is the current Quick Ratio?
The current most recent quarter (MRQ) quickRatio of Landmark Bancorp Inc is 0.83. This means that Landmark Bancorp Inc can pay off $0.83 for each $1 in debt (using most liquid assets).
How does it compare to the industry?
The mean MRQ Quick Ratio of the Banks - Regional industry is .
What is the trend?
The trend is important because it shows you how Landmark Bancorp Inc is performing over time. The most recent quarter might be important if Landmark Bancorp Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Landmark Bancorp Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate quick ratio

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

Real life example Landmark Bancorp Inc

You need the following data to determine operating ratio:

Balance sheet
Quick ratio = cash and short-term investments + short-term investments + netReceivables / total current liabilities
MRQ quick ratio Landmark Bancorp Inc: (479,870 + 452,769 +28,988) / 1,158,848 = 0.83

The quick ratio measures the same thing as the current ratio, only it uses the most liquid assets a company has. Meaning, the assets that can be sold for cash the easiest and fastest.

As the quick ratio only incorporates the most liquid assets, you should also check the current ratio which also includes less liquid assets. But they may be harder to sell.

1.4. Solvency of Landmark Bancorp Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of Landmark Bancorp Inc assets are financed with debt.

Below 1 (100%) is considered healthy but always compare Landmark Bancorp Inc to Banks - Regional industry mean.
A Debt to Asset Ratio of 0.92 means that Landmark Bancorp Inc assets are financed with 91.9% credit (debt) and the remaining percentage (100% - 91.9%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Landmark Bancorp Inc:

The MRQ is 0.919. The company is just able to pay all its debts by selling its assets.
The TTM is 0.924. The company is just able to pay all its debts by selling its assets.

Trends

Current period		Compared to		+/-
MRQ	0.919	TTM	0.924	-0.005
TTM	0.924	YOY	0.916	+0.008
TTM	0.924	5Y	0.905	+0.019
5Y	0.905	10Y	0.907	-0.002

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
MRQ	0.919	0.915	+0.004
TTM	0.924	0.917	+0.007
YOY	0.916	0.919	-0.003
5Y	0.905	0.919	-0.014
10Y	0.907	0.927	-0.020

Measures how much % of Landmark Bancorp Inc assets are financed with debt.

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

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Landmark Bancorp Inc to Banks - Regional 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 Landmark Bancorp Inc is 0.92. This means means that Landmark Bancorp Inc is financed with 91.9% 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 Banks - Regional industry is .
What is the trend?
The trend is important because it shows you how Landmark Bancorp Inc is performing over time. The most recent quarter might be important if Landmark Bancorp Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Landmark Bancorp Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Landmark Bancorp Inc

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

Balance sheet
Debt to asset ratio = total debt \ total assets
1,434,758 \ 1,561,672 = 91.9% or 0.92.

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 Landmark Bancorp Inc is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare Landmark Bancorp Inc to the Banks - Regional industry mean.
A Debt to Equity ratio of 1,130.5% means that company has $11.30 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Landmark Bancorp Inc:

The MRQ is 11.305. The company is unable to pay all its debts with equity. -1
The TTM is 12.140. The company is unable to pay all its debts with equity. -1

Trends

Current period		Compared to		+/-
MRQ	11.305	TTM	12.140	-0.835
TTM	12.140	YOY	10.982	+1.157
TTM	12.140	5Y	9.728	+2.412
5Y	9.728	10Y	9.909	-0.181

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
MRQ	11.305	10.829	+0.476
TTM	12.140	11.013	+1.127
YOY	10.982	11.363	-0.381
5Y	9.728	11.437	-1.709
10Y	9.909	13.038	-3.129

Measures if Landmark Bancorp Inc is able to pay off its debts by using shareholders equity.

How to use debt to equity ratio

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

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

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

The three steps every investor should look at:

What is the current debt to equity ratio?
The current most recent quarter (MRQ) quickRatio of Landmark Bancorp Inc is 11.30. This means that Landmark Bancorp Inc can pay off $11.30 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Banks - Regional industry is 10.83.
What is the trend?
The trend is important because it shows you how Landmark Bancorp Inc is performing over time. The most recent quarter might be important if Landmark Bancorp Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Landmark Bancorp Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate debt to equity ratio

Debt to equity ratio = total debt \ shareholders equity.

Real life example Landmark Bancorp Inc

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
1,434,758 \ 126,914 = 11.30 or 1,130.5%

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 Landmark Bancorp 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 Landmark Bancorp Inc generates.

Above 15 is considered overpriced but always compare Landmark Bancorp Inc to the Banks - Regional industry mean.
A PE ratio of 10.28 means the investor is paying $10.28 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Landmark Bancorp Inc:

The EOD is 9.964. Based on the earnings, the company is underpriced. +1
The MRQ is 10.278. Based on the earnings, the company is underpriced. +1
The TTM is 9.065. Based on the earnings, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	9.964	MRQ	10.278	-0.314
MRQ	10.278	TTM	9.065	+1.213
TTM	9.065	YOY	15.646	-6.580
TTM	9.065	5Y	10.473	-1.408
5Y	10.473	10Y	11.987	-1.513

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
EOD	9.964	7.498	+2.466
MRQ	10.278	6.680	+3.598
TTM	9.065	5.295	+3.770
YOY	15.646	6.943	+8.703
5Y	10.473	9.770	+0.703
10Y	11.987	9.943	+2.044

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

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

How to use PE ratio

Above 15 is considered overpriced but is hard to determine. Always compare Landmark Bancorp Inc to the Banks - Regional 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 Landmark Bancorp Inc is 10.28. This means the investor is paying $10.28 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Banks - Regional industry is 6.68.
What is the trend?
The trend is important because it shows you how Landmark Bancorp Inc is performing over time. The most recent quarter might be important if Landmark Bancorp Inc released a new product or service. And you can use MRQ to see if they performed better vs last year. You can find all the trends for Landmark Bancorp Inc up to 10 years back (depending if the company existed 10 years ago) when you exit this learning section.

Things to be aware of

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

How to calculate PE ratio

PE ratio = market value per share \ earnings per share

Real life example Landmark Bancorp Inc

You need the following data to determine the PE ratio:

Balance sheet
Income statement

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

EPS = (net profit - preferred dividends) \ end of period outstanding shares*
Net profit = revenue - expenses
0 \ 5,481 = EPS
PE ratio MRQ = 10.28

* 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 Landmark Bancorp Inc:

The EOD is -58.827. Based on how much money comes from the company's main activities, the company is expensive. -2
The MRQ is -60.682. Based on how much money comes from the company's main activities, the company is expensive. -2
The TTM is -7.512. Based on how much money comes from the company's main activities, the company is expensive. -2

Trends

Current period		Compared to		+/-
EOD	-58.827	MRQ	-60.682	+1.855
MRQ	-60.682	TTM	-7.512	-53.169
TTM	-7.512	YOY	8.874	-16.387
TTM	-7.512	5Y	0.814	-8.327
5Y	0.814	10Y	19.734	-18.920

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
EOD	-58.827	-2.096	-56.731
MRQ	-60.682	-1.868	-58.814
TTM	-7.512	-0.342	-7.170
YOY	8.874	6.448	+2.426
5Y	0.814	0.429	+0.385
10Y	19.734	0.091	+19.643

2. Book Value per Share

2.3. Price to Book Ratio

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

At or below 1 is considered healthy (always compare to Banks - Regional industry mean).
A PB ratio of 0.85 means the investor is paying $0.85 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Landmark Bancorp Inc:

The EOD is 0.829. Based on the equity, the company is cheap. +2
The MRQ is 0.855. Based on the equity, the company is cheap. +2
The TTM is 0.936. Based on the equity, the company is cheap. +2

Trends

Current period		Compared to		+/-
EOD	0.829	MRQ	0.855	-0.026
MRQ	0.855	TTM	0.936	-0.081
TTM	0.936	YOY	1.198	-0.262
TTM	0.936	5Y	1.110	-0.174
5Y	1.110	10Y	1.421	-0.311

Compared to industry (Banks - Regional)

Period	Company	Industry (mean)	+/-
EOD	0.829	0.433	+0.396
MRQ	0.855	0.386	+0.469
TTM	0.936	0.470	+0.466
YOY	1.198	0.642	+0.556
5Y	1.110	0.795	+0.315
10Y	1.421	1.025	+0.396

2. Total Gains per Share

3. Holders & Insider Transactions

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

3.1. Institutions holding Landmark Bancorp Inc

Institutions are holding 17.608% of the shares of Landmark Bancorp Inc.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	Manufacturers Life Insurance Co	3.5967	0.0023	197014	-3	-0.0015
2023-12-31	Dimensional Fund Advisors, Inc.	3.1652	0.001	173377	-1224	-0.701
2023-12-31	Kornitzer Capital Management Inc	2.2044	0.0465	120748	127	0.1053
2023-12-31	Renaissance Technologies Corp	1.3348	0.0022	73114	-516	-0.7008
2023-12-31	Vanguard Group Inc	0.9282	0	50844	941	1.8857
2023-12-31	Geode Capital Management, LLC	0.7941	0.0001	43498	3031	7.4901
2023-12-31	Bridgeway Capital Management, LLC	0.7058	0.0161	38659	984	2.6118
2023-12-31	Trust Co	0.4619	0.0644	25299	-420	-1.633
2023-12-31	RBF LLC	0.4175	0.0274	22871	0	0
2023-12-31	Bank of Oklahoma National Association	0.4056	0.0086	22216	-1	-0.0045
2023-12-31	First Manhattan Co. LLC	0.3758	0.0014	20583	-6	-0.0291
2023-12-31	Northern Trust Corp	0.3168	0.0001	17354	5317	44.1721
2023-12-31	BlackRock Inc	0.2702	0	14801	-242	-1.6087
2023-12-31	Private Advisor Group, LLC	0.2215	0.0019	12131	12131	0
2023-12-31	Empowered Funds, LLC	0.2039	0.0054	11168	11168	0
2023-12-31	Bank of America Corp	0.1452	0	7952	-1	-0.0126
2023-12-31	LSV Asset Management	0.1159	0.0003	6349	0	0
2023-12-31	UBS Group AG	0.0764	0	4183	-11	-0.2623
2023-12-31	U.S. Bancorp	0.0476	0.0001	2609	0	0
2023-12-31	Morgan Stanley - Brokerage Accounts	0.0098	0	538	0	0
Total		15.7973	0.1778	865308	+31275	+3.6%

3.2. Funds holding Landmark Bancorp Inc

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-01-31	JHancock Regional Bank A	1.8076	0.263	98853	0	0
2024-01-31	JH Financial Opportunities	1.1845	0.1975	64780	0	0
2024-02-29	DFA US Small Cap Value I	1.0198	0.0071	55774	0	0
2024-02-29	Vanguard Institutional Extnd Mkt Idx Tr	0.9026	0.001	49361	0	0
2024-03-31	VT De Lisle America B USD	0.6941	0.1633	37958	0	0
2024-02-29	DFA US Micro Cap I	0.4723	0.0071	25828	0	0
2024-02-29	Fidelity Extended Market Index	0.4259	0.0012	23293	-113	-0.4828
2023-12-31	Bridgeway Omni Small-Cap Value N	0.3238	0.0268	17707	0	0
2023-12-31	Bridgeway Omni Small-Cap Value	0.3238	0.0267	17707	0	0
2024-02-29	DFA US Small Cap I	0.2787	0.0019	15241	0	0
2024-02-29	DFA US Core Equity 2 I	0.2512	0.0008	13738	0	0
2024-03-28	EA Bridgeway Omni Small-Cap Value ETF	0.2202	0.0189	12043	0	0
2024-03-28	iShares Micro-Cap ETF	0.1736	0.0199	9496	-17	-0.1787
2024-02-29	Fidelity Total Market Index	0.1606	0.0002	8781	0	0
2023-12-31	Bridgeway Ultra-Small Company Market	0.1575	0.0899	8615	0	0
2024-02-29	DFA US Core Equity 1 I	0.1388	0.0004	7590	0	0
2024-02-29	DFA US Vector Equity I	0.0925	0.0021	5058	0	0
2024-03-29	Dimensional US Targeted Value ETF	0.0912	0.001	4990	0	0
2024-02-29	Fidelity Series Total Market Index	0.0804	0.0001	4398	0	0
2024-03-29	Dimensional US Small Cap ETF	0.0732	0.001	4001	0	0
Total		8.8723	0.8299	485212	-130	0.0%

3.3. Insider Transactions

Insiders are holding 29.52% of the shares of Landmark Bancorp Inc.

Date	Owner	Type	Amount	Price
2023-11-21	Richard Ball	BUY	2788	19.49
2023-11-20	Mark A Herpich	BUY	480	18.91
2023-11-17	Mark A Herpich	BUY	72	18.9
2023-11-16	Richard Ball	BUY	501	18.68
2023-11-14	Richard Ball	BUY	528	18.94
2023-11-09	Michael E Scheopner	BUY	638	17.87
2023-11-09	Richard Ball	BUY	733	18.25
2023-11-07	Richard Ball	BUY	100	17.5
2023-07-14	Richard Ball	BUY	1380	21.59
2023-07-12	Richard Ball	BUY	133	21.35
2023-06-30	Richard Ball	BUY	73	21.86
2023-06-28	Richard Ball	BUY	703	21.57
2023-06-26	Richard Ball	BUY	10	21.96
2023-06-20	Jim Lewis	BUY	133	21.76
2023-06-15	Jim Lewis	BUY	238	21.74
2023-06-06	Richard Ball	BUY	114	21.5
2023-06-01	Jim Lewis	BUY	133	20.79
2023-05-30	Jim Lewis	BUY	33	20.64
2023-05-26	Jim Lewis	BUY	67	20
2023-05-24	Jim Lewis	BUY	867	20.41

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Landmark Bancorp 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	-	-	3.172	0.714	+344%	-1.116	+135%	0.319	+895%	0.293	+984%
Book Value Per Share	-	-	23.155	21.506	+8%	20.880	+11%	21.467	+8%	18.206	+27%
Current Ratio	-	-	0.035	17.387	-100%	31.474	-100%	36.964	-100%	38.419	-100%
Debt To Asset Ratio	-	-	0.919	0.924	-1%	0.916	+0%	0.905	+2%	0.907	+1%
Debt To Equity Ratio	-	-	11.305	12.140	-7%	10.982	+3%	9.728	+16%	9.909	+14%
Dividend Per Share	-	-	0.201	0.200	+1%	0.191	+5%	0.178	+13%	0.154	+30%
Eps	-	-	0.481	0.558	-14%	0.451	+7%	0.641	-25%	0.515	-6%
Free Cash Flow Per Share	-	-	-0.082	0.474	-117%	1.090	-107%	0.792	-110%	0.639	-113%
Free Cash Flow To Equity Per Share	-	-	-2.042	2.388	-186%	1.383	-248%	3.824	-153%	2.669	-176%
Gross Profit Margin	-	-	1.000	1.000	0%	1.000	0%	0.980	+2%	0.962	+4%
Intrinsic Value_10Y_max	-	-	25.216	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	-54.983	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	3.708	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	1.193	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	10.240	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	-2.200	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	15.688	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	-11.906	-	-	-	-	-	-	-	-
Market Cap	105115144.000	-3%	108498750.605	110238928.214	-2%	136831644.455	-21%	129987392.106	-17%	135923836.847	-20%
Net Profit Margin	-	-	0.151	0.203	-26%	0.193	-22%	0.245	-38%	0.223	-32%
Operating Margin	-	-	0.120	0.269	-56%	0.318	-62%	0.372	-68%	0.368	-67%
Operating Ratio	-	-	0.042	-0.024	+157%	-0.116	+378%	0.050	-16%	0.131	-68%
Pb Ratio	0.829	-3%	0.855	0.936	-9%	1.198	-29%	1.110	-23%	1.421	-40%
Pe Ratio	9.964	-3%	10.278	9.065	+13%	15.646	-34%	10.473	-2%	11.987	-14%
Price Per Share	19.190	-3%	19.795	20.111	-2%	24.968	-21%	23.725	-17%	24.812	-20%
Price To Free Cash Flow Ratio	-58.827	+3%	-60.682	-7.512	-88%	8.874	-784%	0.814	-7553%	19.734	-407%
Price To Total Gains Ratio	5.689	-3%	5.868	41.029	-86%	-8.635	+247%	29.545	-80%	39.331	-85%
Quick Ratio	-	-	0.830	35.092	-98%	59.316	-99%	48.114	-98%	55.098	-98%
Return On Assets	-	-	0.002	0.002	-15%	0.002	-9%	0.003	-41%	0.003	-35%
Return On Equity	-	-	0.021	0.026	-20%	0.021	-3%	0.030	-30%	0.028	-25%
Total Gains Per Share	-	-	3.373	0.914	+269%	-0.925	+127%	0.497	+578%	0.447	+654%
Usd Book Value	-	-	126914000.000	117885500.000	+8%	114433000.000	+11%	117614350.000	+8%	99737950.000	+27%
Usd Book Value Change Per Share	-	-	3.172	0.714	+344%	-1.116	+135%	0.319	+895%	0.293	+984%
Usd Book Value Per Share	-	-	23.155	21.506	+8%	20.880	+11%	21.467	+8%	18.206	+27%
Usd Dividend Per Share	-	-	0.201	0.200	+1%	0.191	+5%	0.178	+13%	0.154	+30%
Usd Eps	-	-	0.481	0.558	-14%	0.451	+7%	0.641	-25%	0.515	-6%
Usd Free Cash Flow	-	-	-447000.000	2600750.000	-117%	5976000.000	-107%	4342100.000	-110%	3499300.000	-113%
Usd Free Cash Flow Per Share	-	-	-0.082	0.474	-117%	1.090	-107%	0.792	-110%	0.639	-113%
Usd Free Cash Flow To Equity Per Share	-	-	-2.042	2.388	-186%	1.383	-248%	3.824	-153%	2.669	-176%
Usd Market Cap	105115144.000	-3%	108498750.605	110238928.214	-2%	136831644.455	-21%	129987392.106	-17%	135923836.847	-20%
Usd Price Per Share	19.190	-3%	19.795	20.111	-2%	24.968	-21%	23.725	-17%	24.812	-20%
Usd Profit	-	-	2639000.000	3059000.000	-14%	2469500.000	+7%	3514000.000	-25%	2808300.000	-6%
Usd Revenue	-	-	17486000.000	15250750.000	+15%	13145000.000	+33%	14208450.000	+23%	12310600.000	+42%
Usd Total Gains Per Share	-	-	3.373	0.914	+269%	-0.925	+127%	0.497	+578%	0.447	+654%
	EOD	+3 -5	MRQ	TTM	+15 -20	YOY	+18 -17	5Y	+16 -20	10Y	+16 -20

4.2. Fundamental Score

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

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	9.964
Price to Book Ratio (EOD)	Between	0-1	0.829
Net Profit Margin (MRQ)	Greater than	0	0.151
Operating Margin (MRQ)	Greater than	0	0.120
Quick Ratio (MRQ)	Greater than	1	0.830
Current Ratio (MRQ)	Greater than	1	0.035
Debt to Asset Ratio (MRQ)	Less than	1	0.919
Debt to Equity Ratio (MRQ)	Less than	1	11.305
Return on Equity (MRQ)	Greater than	0.15	0.021
Return on Assets (MRQ)	Greater than	0.05	0.002
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 Landmark Bancorp Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	47.083
Ma 20	Greater than	Ma 50	19.290
Ma 50	Greater than	Ma 100	19.456
Ma 100	Greater than	Ma 200	19.749
Open	Greater than	Close	19.010
Total			1/5 (20.0%)

Create your own Symbol Scanner

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

Reversals in quarterly reports

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

	2022-12-31		2023-03-31		2023-06-30		2023-09-30		2023-12-31
Other Current Liabilities	-22,532	1,668	-20,864	-23	-20,887	-2,298	-23,185	1,169,319	1,146,134
Long-term Assets Other	-502,113	-2,052	-504,165	3,332	-500,833	29,074	-471,759	531,625	59,866
Net Working Capital	499,014	-5,944	493,070	-9,541	483,529	-26,036	457,493	-1,576,053	-1,118,560

Latest Balance Sheet

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

Summary

Total Assets	1,561,672
Total Liabilities	1,434,758
Total Stockholder Equity	126,914

	As reported
Total Liabilities	1,434,758
Total Stockholder Equity	+ 126,914
Total Assets	= 1,561,672

Assets

Total Assets	1,561,672
Total Current Assets	40,288
Long-term Assets	1,521,384

Total Current Assets

Total Current Assets (as reported)	40,288
Cash And Cash Equivalents	32,019
Short-term Investments	452,769
Net Receivables	28,988
Inventory	-508,858
Other Current Assets	40,288
Total Current Assets (calculated)	45,206
+/-	4,918

Long-term Assets

Long-term Assets (as reported)	1,521,384
Property Plant Equipment	19,709
Goodwill	32,377
Long Term Investments	464,447
Intangible Assets	6,399
Other Assets	1,026,475
Long-term Assets (calculated)	1,549,407
+/-	28,023

Liabilities & Shareholders' Equity

Total Current Liabilities	1,158,848
Long-term Liabilities	275,910
Total Stockholder Equity	126,914

Total Current Liabilities

Total Current Liabilities (as reported)	1,158,848
Short-term Debt	12,714
Other Current Liabilities	1,146,134
Total Current Liabilities (calculated)	1,158,848
+/-	0

Long-term Liabilities

Long-term Liabilities (as reported)	275,910
Long term Debt	99,027
Long-term Liabilities (calculated)	99,027
+/-	176,883

Total Stockholder Equity

Total Stockholder Equity (as reported)	126,914
Common Stock	55
Retained Earnings	54,282
Accumulated Other Comprehensive Income	-16,556
Other Stockholders Equity	89,133
Total Stockholder Equity (calculated)	126,914
+/-	0

Other

Capital Stock	55
Cash and Short Term Investments	479,870
Common Stock Shares Outstanding	5,481
Liabilities and Stockholders Equity	1,561,672
Net Debt	67,008
Net Invested Capital	225,941
Net Working Capital	-1,118,560
Property Plant and Equipment Gross	36,596
Short Long Term Debt Total	99,027

Balance Sheet

Currency in USD. All numbers in thousands.

Trend

2023-12-31

2023-09-30

2023-06-30

2023-03-31

2022-12-31

2022-09-30

2022-06-30

2022-03-31

2021-12-31

2021-09-30

2021-06-30

2021-03-31

2020-12-31

2020-09-30

2020-06-30

2020-03-31

2019-12-31

2019-09-30

2019-06-30

2019-03-31

2018-12-31

2018-09-30

2018-06-30

2018-03-31

2017-12-31

2017-09-30

2017-06-30

2017-03-31

2016-12-31

2016-09-30

2016-06-30

2016-03-31

2015-12-31

2015-09-30

2015-06-30

2015-03-31

2014-12-31

2014-09-30

2014-06-30

2014-03-31

2013-12-31

2013-09-30

2013-06-30

2013-03-31

2012-12-31

2012-09-30

2012-06-30

2012-03-31

2011-12-31

2011-09-30

2011-06-30

2011-03-31

2010-12-31

2010-09-30

2010-06-30

2010-03-31

2009-12-31

2009-09-30

2009-06-30

2009-03-31

2008-12-31

2008-09-30

2008-06-30

2008-03-31

2007-12-31

2007-09-30

2007-06-30

2007-03-31

2006-12-31

2006-09-30

2006-06-30

2006-03-31

2005-12-31

2005-09-30

2005-06-30

2005-03-31

2004-12-31

2004-09-30

2004-06-30

2004-03-31

2003-12-31

2003-09-30

2003-06-30

2003-03-31

2002-12-31

2002-09-30

2002-06-30

2002-03-31

2001-12-31

2001-09-30

2001-06-30

2001-03-31

2000-12-31

2000-09-30

2000-06-30

2000-03-31

1999-12-31

1999-09-30

1999-06-30

1999-03-31

1998-12-31

1998-09-30

1998-06-30

1998-03-31

1997-12-31

1997-09-30

1997-06-30

1997-03-31

1996-12-31

1996-09-30

1996-06-30

1996-03-31

1995-12-31

1995-09-30

1995-06-30

1995-03-31

1994-12-31

1994-09-30

1994-06-30

1994-03-31

> Total Assets

182,300
182,400
188,700
195,300
201,000
188,700
208,600
198,500
193,400
200,500
213,700
222,000
223,800
228,100
227,900
233,600
231,300
229,300
225,400
223,700
236,600
242,600
244,100
245,500
244,661
248,769
250,676
228,678
223,215
209,774
200,255
349,700
338,938
338,001
336,523
341,314
332,605
327,706
333,561
334,046
330,587
477,781
457,371
442,091
444,020
447,176
451,236
465,110
603,074
593,577
607,860
590,568
605,313
603,354
602,344
606,455
608,394
616,557
604,183
602,213
617,281
613,140
603,921
584,167
586,049
576,190
567,303
561,506
571,735
577,445
580,208
598,240
619,549
660,467
644,218
614,067
650,635
641,886
630,053
828,301
825,373
836,011
851,863
863,470
872,108
889,714
866,915
878,376
892,454
896,322
907,684
911,382
923,017
910,799
930,129
929,454
938,994
978,180
962,330
985,784
981,003
1,001,889
1,008,731
998,465
989,074
1,118,937
1,148,942
1,188,027
1,248,875
1,250,426
1,254,534
1,328,968
1,306,434
1,292,351
1,355,296
1,502,867
1,520,817
1,539,340
1,557,586
1,561,672

1,561,672

1,557,586

1,539,340

1,520,817

1,502,867

1,355,296

1,292,351

1,306,434

1,328,968

1,254,534

1,250,426

1,248,875

1,188,027

1,148,942

1,118,937

989,074

998,465

1,008,731

1,001,889

981,003

985,784

962,330

978,180

938,994

929,454

930,129

910,799

923,017

911,382

907,684

896,322

892,454

878,376

866,915

889,714

872,108

863,470

851,863

836,011

825,373

828,301

630,053

641,886

650,635

614,067

644,218

660,467

619,549

598,240

580,208

577,445

571,735

561,506

567,303

576,190

586,049

584,167

603,921

613,140

617,281

602,213

604,183

616,557

608,394

606,455

602,344

603,354

605,313

590,568

607,860

593,577

603,074

465,110

451,236

447,176

444,020

442,091

457,371

477,781

330,587

334,046

333,561

327,706

332,605

341,314

336,523

338,001

338,938

349,700

200,255

209,774

223,215

228,678

250,676

248,769

244,661

245,500

244,100

242,600

236,600

223,700

225,400

229,300

231,300

233,600

227,900

228,100

223,800

222,000

213,700

200,500

193,400

198,500

208,600

188,700

201,000

195,300

188,700

182,400

182,300

> Total Current Assets

16,800
1,500
3,300
2,800
3,000
2,700
2,800
2,100
2,600
2,300
2,500
5,200
2,500
2,800
4,200
4,900
7,800
2,500
4,400
6,100
6,700
7,000
8,200
7,900
7,701
7,534
7,113
7,762
8,458
10,086
20,001
29,889
9,995
9,331
7,070
246,292
234,777
235,167
223,010
227,738
223,405
311,520
300,559
293,631
297,826
293,518
287,374
306,613
427,070
428,505
436,508
413,877
418,548
414,352
416,542
411,433
413,841
414,534
405,430
401,660
404,705
403,052
393,401
383,296
386,465
380,108
372,130
355,282
352,149
353,747
357,398
363,846
365,667
369,811
369,026
365,093
383,087
367,763
361,925
480,261
475,670
470,736
469,046
467,676
487,841
483,194
467,008
477,647
472,120
482,710
486,208
478,595
479,237
474,335
493,084
494,033
493,341
531,738
539,279
550,913
549,049
574,361
594,479
590,864
629,954
767,293
803,226
844,327
881,922
861,318
830,833
902,734
596,778
525,406
567,640
521,546
513,934
504,416
480,678
40,288

40,288

480,678

504,416

513,934

521,546

567,640

525,406

596,778

902,734

830,833

861,318

881,922

844,327

803,226

767,293

629,954

590,864

594,479

574,361

549,049

550,913

539,279

531,738

493,341

494,033

493,084

474,335

479,237

478,595

486,208

482,710

472,120

477,647

467,008

483,194

487,841

467,676

469,046

470,736

475,670

480,261

361,925

367,763

383,087

365,093

369,026

369,811

365,667

363,846

357,398

353,747

352,149

355,282

372,130

380,108

386,465

383,296

393,401

403,052

404,705

401,660

405,430

414,534

413,841

411,433

416,542

414,352

418,548

413,877

436,508

428,505

427,070

306,613

287,374

293,518

297,826

293,631

300,559

311,520

223,405

227,738

223,010

235,167

234,777

246,292

7,070

9,331

9,995

29,889

20,001

10,086

8,458

7,762

7,113

7,534

7,701

7,900

8,200

7,000

6,700

6,100

4,400

2,500

7,800

4,900

4,200

2,800

2,500

5,200

2,500

2,300

2,600

2,100

2,800

2,700

3,000

2,800

3,300

1,500

16,800

Cash And Cash Equivalents

15,900
400
2,000
1,400
1,400
1,400
1,100
800
1,200
900
1,000
3,700
900
1,100
2,800
3,400
6,400
1,100
3,000
5,000
5,300
5,500
6,300
6,300
6,166
5,912
5,372
6,216
7,119
8,672
20,001
22,163
9,995
9,331
7,070
11,449
7,194
17,828
5,386
7,708
5,044
13,937
8,882
7,845
13,762
7,354
7,835
21,491
16,816
13,833
20,969
12,752
14,488
12,266
14,035
14,739
12,568
13,059
10,525
13,788
10,264
18,853
20,681
12,379
10,338
9,655
13,042
9,735
10,540
10,642
15,167
17,501
28,824
31,486
23,117
14,920
35,942
10,209
12,130
29,735
26,337
18,003
13,365
12,760
25,967
15,135
12,674
13,569
9,853
14,317
17,650
19,996
20,062
10,594
18,772
16,584
13,042
19,883
16,286
19,114
14,333
14,299
21,736
13,694
28,782
18,187
15,820
84,818
109,151
131,018
117,314
196,591
112,700
38,773
58,078
32,240
32,350
28,374
29,725
32,019

32,019

29,725

28,374

32,350

32,240

58,078

38,773

112,700

196,591

117,314

131,018

109,151

84,818

15,820

18,187

28,782

13,694

21,736

14,299

14,333

19,114

16,286

19,883

13,042

16,584

18,772

10,594

20,062

19,996

17,650

14,317

9,853

13,569

12,674

15,135

25,967

12,760

13,365

18,003

26,337

29,735

12,130

10,209

35,942

14,920

23,117

31,486

28,824

17,501

15,167

10,642

10,540

9,735

13,042

9,655

10,338

12,379

20,681

18,853

10,264

13,788

10,525

13,059

12,568

14,739

14,035

12,266

14,488

12,752

20,969

13,833

16,816

21,491

7,835

7,354

13,762

7,845

8,882

13,937

5,044

7,708

5,386

17,828

7,194

11,449

7,070

9,331

9,995

22,163

20,001

8,672

7,119

6,216

5,372

5,912

6,166

6,300

5,500

5,300

5,000

3,000

1,100

6,400

3,400

2,800

1,100

900

3,700

1,000

900

1,200

800

1,100

1,400

2,000

400

15,900

Short-term Investments

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
18,974
0
0
84,606,087
85,950,588
7,467
90,988,907
85,800,336
103,970,661
5,939
100,606,310
151,213,921
141,999,062
4,935
131,520,943
139,026,971
145,975,496
17,393
146,262,761
134,557,744
140,454,136
2,000
156,318,239
157,981,549
155,110,013
0
0
0
0
0
9,078
7,909
7,950
7,991
8,031
0
8,170
8,183
8,197
8,214
8,230
6,671
6,671
254,154
239,018
213,300
231,986
238,476
232,873
300,246
301,892
318,515
335,809
348,931
337,296
358,273
352,436
353,438
373,633
366,550
374,426
385,563
396,920
389,842
389,388
387,983
398,102
398,137
376,039
388,345
387,392
382,295
369,317
362,998
314,489
306,825
299,530
297,270
320,905
343,944
378,518
380,717
466,983
486,633
484,106
489,306
490,170
484,378
456,857
452,769

452,769

456,857

484,378

490,170

489,306

484,106

486,633

466,983

380,717

378,518

343,944

320,905

297,270

299,530

306,825

314,489

362,998

369,317

382,295

387,392

388,345

376,039

398,137

398,102

387,983

389,388

389,842

396,920

385,563

374,426

366,550

373,633

353,438

352,436

358,273

337,296

348,931

335,809

318,515

301,892

300,246

232,873

238,476

231,986

213,300

239,018

254,154

6,671

8,230

8,214

8,197

8,183

8,170

8,031

7,991

7,950

7,909

9,078

155,110,013

157,981,549

156,318,239

2,000

140,454,136

134,557,744

146,262,761

17,393

145,975,496

139,026,971

131,520,943

4,935

141,999,062

151,213,921

100,606,310

5,939

103,970,661

85,800,336

90,988,907

7,467

85,950,588

84,606,087

18,974

Net Receivables

900
1,100
1,300
1,400
1,600
1,300
1,700
1,300
1,400
1,400
1,500
1,500
1,600
1,700
1,400
1,500
1,400
1,400
1,400
1,100
1,400
1,500
1,900
1,600
1,535
1,623
1,741
1,546
1,339
1,414
0
7,726
7,726
0
0
5,731
5,731
0
0
5,000
5,630
8,245
7,688
7,525
7,887
8,116
8,560
9,394
18,407
17,582
18,259
7,292
7,800
7,157
7,275
7,179
8,008
7,517
6,742
8,617
9,915
9,107
7,626
10,928
10,332
9,833
9,003
10,029
10,114
8,682
7,818
8,083
9,102
9,287
9,718
7,951
8,453
8,899
8,871
10,904
10,821
11,261
11,700
9,911
10,358
10,941
10,385
10,526
10,371
9,476
10,032
13,028
13,198
11,690
13,077
13,037
13,560
14,224
15,450
13,306
12,881
11,941
12,268
11,394
12,150
13,576
14,246
14,000
13,925
12,546
13,190
13,458
17,095
19,911
25,456
26,088
24,198
25,148
29,459
28,988

28,988

29,459

25,148

24,198

26,088

25,456

19,911

17,095

13,458

13,190

12,546

13,925

14,000

14,246

13,576

12,150

11,394

12,268

11,941

12,881

13,306

15,450

14,224

13,560

13,037

13,077

11,690

13,198

13,028

10,032

9,476

10,371

10,526

10,385

10,941

10,358

9,911

11,700

11,261

10,821

10,904

8,871

8,899

8,453

7,951

9,718

9,287

9,102

8,083

7,818

8,682

10,114

10,029

9,003

9,833

10,332

10,928

7,626

9,107

9,915

8,617

6,742

7,517

8,008

7,179

7,275

7,157

7,800

7,292

18,259

17,582

18,407

9,394

8,560

8,116

7,887

7,525

7,688

8,245

5,630

5,000

5,731

7,726

1,414

1,339

1,546

1,741

1,623

1,535

1,600

1,900

1,500

1,400

1,100

1,400

1,500

1,400

1,700

1,600

1,500

1,400

1,300

1,700

1,300

1,600

1,400

1,300

1,100

900

Other Current Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
229,112
227,583
217,338
217,624
215,030
212,731
289,338
283,989
278,260
276,177
278,048
270,979
275,729
391,846
397,090
397,280
393,833
396,260
394,929
395,232
389,515
393,265
393,959
388,162
379,255
375,448
367,183
357,144
351,998
357,764
360,620
341,915
327,335
323,298
326,209
326,183
331,591
327,741
329,038
336,191
128,922
106,706
110,179
108,051
139,376
136,620
122,957
108,172
96,074
114,220
98,845
91,513
100,114
78,263
92,367
84,100
60,008
49,057
62,209
71,847
76,429
68,637
99,494
131,504
130,148
134,443
165,826
191,158
202,778
274,533
428,705
473,630
448,239
437,941
373,810
321,811
325,426
5,424
-19,911
64,092
39,053
39,040
35,341
37,837
40,288

40,288

37,837

35,341

39,040

39,053

64,092

-19,911

5,424

325,426

321,811

373,810

437,941

448,239

473,630

428,705

274,533

202,778

191,158

165,826

134,443

130,148

131,504

99,494

68,637

76,429

71,847

62,209

49,057

60,008

84,100

92,367

78,263

100,114

91,513

98,845

114,220

96,074

108,172

122,957

136,620

139,376

108,051

110,179

106,706

128,922

336,191

329,038

327,741

331,591

326,183

326,209

323,298

327,335

341,915

360,620

357,764

351,998

357,144

367,183

375,448

379,255

388,162

393,959

393,265

389,515

395,232

394,929

396,260

393,833

397,280

397,090

391,846

275,729

270,979

278,048

276,177

278,260

283,989

289,338

212,731

215,030

217,624

217,338

227,583

229,112

> Long-term Assets

98,900
115,700
113,000
118,100
117,800
113,000
105,700
91,600
82,600
79,500
80,300
76,600
75,100
71,000
63,800
60,200
53,500
54,100
44,200
41,000
51,400
55,600
56,100
53,000
50,737
50,419
50,002
38,936
53,071
45,279
32,354
78,832
91,867
91,529
93,080
95,023
97,828
92,540
110,551
106,308
107,182
166,261
156,812
148,460
146,195
153,658
163,863
158,497
176,004
165,071
171,352
176,691
186,765
189,003
185,801
195,022
194,553
202,022
198,753
200,553
212,576
210,088
210,520
200,871
199,584
196,082
195,173
206,224
219,586
223,698
222,810
234,394
253,882
290,656
275,192
248,974
267,548
274,123
268,128
348,494
349,703
365,275
382,817
395,794
384,267
406,520
399,907
400,729
420,334
413,612
421,476
432,787
443,780
436,464
437,045
435,421
445,653
446,442
423,051
434,871
431,954
427,528
414,252
407,601
359,120
351,644
345,716
343,700
366,953
389,108
423,701
426,234
512,485
531,802
532,923
60,532
60,249
59,838
59,702
1,521,384

1,521,384

59,702

59,838

60,249

60,532

532,923

531,802

512,485

426,234

423,701

389,108

366,953

343,700

345,716

351,644

359,120

407,601

414,252

427,528

431,954

434,871

423,051

446,442

445,653

435,421

437,045

436,464

443,780

432,787

421,476

413,612

420,334

400,729

399,907

406,520

384,267

395,794

382,817

365,275

349,703

348,494

268,128

274,123

267,548

248,974

275,192

290,656

253,882

234,394

222,810

223,698

219,586

206,224

195,173

196,082

199,584

200,871

210,520

210,088

212,576

200,553

198,753

202,022

194,553

195,022

185,801

189,003

186,765

176,691

171,352

165,071

176,004

158,497

163,863

153,658

146,195

148,460

156,812

166,261

107,182

106,308

110,551

92,540

97,828

95,023

93,080

91,529

91,867

78,832

32,354

45,279

53,071

38,936

50,002

50,419

50,737

53,000

56,100

55,600

51,400

41,000

44,200

54,100

53,500

60,200

63,800

71,000

75,100

76,600

80,300

79,500

82,600

91,600

105,700

113,000

117,800

118,100

113,000

115,700

98,900

Property Plant Equipment

1,000
1,000
900
1,100
900
900
1,000
1,000
1,000
1,000
900
1,000
900
1,000
1,200
1,400
1,900
1,700
1,700
1,700
1,900
1,800
1,800
2,300
1,715
1,678
1,635
1,579
1,529
1,480
1,465
3,521
3,529
3,610
3,869
3,755
3,765
3,749
3,687
3,631
3,667
5,353
5,764
5,864
5,758
5,771
7,685
8,412
11,982
12,992
13,626
13,767
13,632
14,441
14,331
14,259
14,350
14,223
14,112
13,956
13,816
16,614
16,490
15,877
15,658
15,454
15,311
15,225
15,038
14,854
14,807
14,692
14,955
15,292
15,106
14,967
14,829
14,635
14,636
20,976
21,006
20,851
20,657
20,954
21,311
21,127
21,076
20,958
20,844
20,760
20,607
20,407
20,156
19,938
20,999
20,824
21,051
21,381
21,225
21,127
21,111
21,314
21,338
21,133
20,991
20,844
20,617
20,493
20,320
20,137
20,361
20,803
20,919
20,679
20,628
24,327
24,241
24,027
23,911
19,709

19,709

23,911

24,027

24,241

24,327

20,628

20,679

20,919

20,803

20,361

20,137

20,320

20,493

20,617

20,844

20,991

21,133

21,338

21,314

21,111

21,127

21,225

21,381

21,051

20,824

20,999

19,938

20,156

20,407

20,607

20,760

20,844

20,958

21,076

21,127

21,311

20,954

20,657

20,851

21,006

20,976

14,636

14,635

14,829

14,967

15,106

15,292

14,955

14,692

14,807

14,854

15,038

15,225

15,311

15,454

15,658

15,877

16,490

16,614

13,816

13,956

14,112

14,223

14,350

14,259

14,331

14,441

13,632

13,767

13,626

12,992

11,982

8,412

7,685

5,771

5,758

5,864

5,764

5,353

3,667

3,631

3,687

3,749

3,765

3,755

3,869

3,610

3,529

3,521

1,465

1,480

1,529

1,579

1,635

1,678

1,715

2,300

1,800

1,900

1,700

1,900

1,400

1,200

1,000

900

1,000

900

1,000

900

1,100

900

1,000

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
2,109
2,108,801
2,108,801
1,971
1,971,178
1,971,178
1,971,178
1,971
1,971,178
8,118,166
7,651,891
7,652
7,651,892
7,651,892
7,651,892
7,536
13,009,167
13,009,167
13,009,167
13,009
13,009,167
13,009,167
13,009,167
12,894,167
12,894,167
12,894,167
12,894,167
12,894,167
12,894
12,894
12,894
12,894
12,894
12,894
12,894
12,894
12,894
12,894
12,894
12,894
12,894
13,075
13,075
13,075
13,075
13,075
13,075
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
17,532
32,199
32,199
32,199
32,377
32,377

32,377

32,199

17,532

13,075

12,894

12,894,167

13,009,167

13,009

13,009,167

7,536

7,651,892

7,652

7,651,891

8,118,166

1,971,178

1,971

1,971,178

1,971

2,108,801

2,109

Long Term Investments

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
315,810
315,649
319,835
309,149
310,021
317,059
323,077
319,582
329,302
323,292
421,880
420,798
423,684
426,097
426,861
433,546
439,177
425,822
434,388
433,302
440,121
439,152
425,978
426,543
432,497
437,022
440,278
442,466
473,160
483,225
494,116
390,386
523,460
904,972
903,965
878,548
1,017,238
1,047,421
301,743
1,054,183
347,164
1,046,933
383,622
469,839
489,514
490,747
498,300
500,513
497,319
468,391
464,447

464,447

468,391

497,319

500,513

498,300

490,747

489,514

469,839

383,622

1,046,933

347,164

1,054,183

301,743

1,047,421

1,017,238

878,548

903,965

904,972

523,460

390,386

494,116

483,225

473,160

442,466

440,278

437,022

432,497

426,543

425,978

439,152

440,121

433,302

434,388

425,822

439,177

433,546

426,861

426,097

423,684

420,798

421,880

323,292

329,302

319,582

323,077

317,059

310,021

309,149

319,835

315,649

315,810

Intangible Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,109
1,203,679
1,151,564
1,971
1,102,900
1,019,539
921,942
2,931
937,859
1,576,168
1,397,018
8,992
1,263,968
1,207,990
2,550,195
9,954
4,750,106
4,512,120
4,261,905
17,040
3,805,612
3,571,044
3,351,441
3,144,001
2,952,959
2,768,032
2,584,209
2,406,840
2,375
2,609
2,590
2,481
2,328
2,236
2,218
2,233
2,123
1,982
1,875
1,923
1,994
2,408
2,266
2,394
2,429
2,694
2,712
4,469
4,613
4,481
4,434
4,370
4,337
4,399
4,387
4,304
4,188
4,148
4,042
3,986
3,849
3,802
3,742
3,659
3,504
3,358
3,230
3,091
2,925
2,858
2,834
2,829
2,764
3,097
3,578
3,932
4,134
4,275
4,305
4,277
4,195
4,077
4,016
7,819
7,461
7,126
6,782
6,399

6,399

6,782

7,126

7,461

7,819

4,016

4,077

4,195

4,277

4,305

4,275

4,134

3,932

3,578

3,097

2,764

2,829

2,834

2,858

2,925

3,091

3,230

3,358

3,504

3,659

3,742

3,802

3,849

3,986

4,042

4,148

4,188

4,304

4,387

4,399

4,337

4,370

4,434

4,481

4,613

4,469

2,712

2,694

2,429

2,394

2,266

2,408

1,994

1,923

1,875

1,982

2,123

2,233

2,218

2,236

2,328

2,481

2,590

2,609

2,375

2,406,840

2,584,209

2,768,032

2,952,959

3,144,001

3,351,441

3,571,044

3,805,612

17,040

4,261,905

4,512,120

4,750,106

9,954

2,550,195

1,207,990

1,263,968

8,992

1,397,018

1,576,168

937,859

2,931

921,942

1,019,539

1,102,900

1,971

1,151,564

1,203,679

2,109

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
397,864
396,993
398,988
387,597
374,604
327,586
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

327,586

374,604

387,597

398,988

396,993

397,864

Other Assets

66,600
65,200
72,400
74,400
80,200
73,000
100,100
104,800
108,200
118,700
130,900
140,200
146,200
154,300
159,900
168,500
170,000
172,700
176,800
176,600
178,500
180,000
179,800
184,600
186,223
190,816
193,561
181,980
161,686
154,408
147,901
240,979
237,077
237,142
236,372
436,337
430,433
420,246
444,113
440,354
437,769
644,043
614,182
590,551
590,215
600,833
615,099
623,607
779,077
758,648
779,211
767,259
792,078
792,357
788,145
801,476
802,947
818,579
802,936
802,767
829,857
823,228
814,441
785,038
785,633
772,272
762,476
767,730
791,321
801,143
803,018
832,634
873,431
951,123
919,410
863,041
918,183
916,009
898,181
-454
1,175,076
1,201,286
1,234,680
1,259,264
1,256,375
1,296,234
1,266,822
1,279,105
1,312,788
1,309,934
1,329,160
1,344,169
1,366,797
1,347,263
1,367,174
1,364,875
1,384,647
1,424,622
1,385,381
1,420,655
1,412,957
1,429,417
1,422,983
1,406,066
1,348,194
1,470,581
1,494,658
1,531,727
1,615,828
1,639,534
1,678,235
1,755,202
197,171
235,143
254,733
920,789
946,634
975,086
1,017,206
1,026,475

1,026,475

1,017,206

975,086

946,634

920,789

254,733

235,143

197,171

1,755,202

1,678,235

1,639,534

1,615,828

1,531,727

1,494,658

1,470,581

1,348,194

1,406,066

1,422,983

1,429,417

1,412,957

1,420,655

1,385,381

1,424,622

1,384,647

1,364,875

1,367,174

1,347,263

1,366,797

1,344,169

1,329,160

1,309,934

1,312,788

1,279,105

1,266,822

1,296,234

1,256,375

1,259,264

1,234,680

1,201,286

1,175,076

-454

898,181

916,009

918,183

863,041

919,410

951,123

873,431

832,634

803,018

801,143

791,321

767,730

762,476

772,272

785,633

785,038

814,441

823,228

829,857

802,767

802,936

818,579

802,947

801,476

788,145

792,357

792,078

767,259

779,211

758,648

779,077

623,607

615,099

600,833

590,215

590,551

614,182

644,043

437,769

440,354

444,113

420,246

430,433

436,337

236,372

237,142

237,077

240,979

147,901

154,408

161,686

181,980

193,561

190,816

186,223

184,600

179,800

180,000

178,500

176,600

176,800

172,700

170,000

168,500

159,900

154,300

146,200

140,200

130,900

118,700

108,200

104,800

100,100

73,000

80,200

74,400

72,400

65,200

66,600

> Total Liabilities

145,800
146,500
152,100
159,500
164,800
152,100
173,900
163,900
160,100
167,400
181,300
189,300
191,100
196,600
195,700
200,700
198,700
199,300
200,400
200,400
213,700
220,600
221,700
222,800
221,702
225,278
227,014
205,075
198,474
184,363
174,156
309,495
299,637
297,983
295,486
300,240
291,312
285,631
290,702
291,474
287,460
435,397
414,562
399,922
401,844
403,821
407,334
421,037
558,071
547,890
559,350
541,332
555,173
554,133
551,138
554,159
557,601
566,975
554,187
550,808
565,470
560,591
549,499
530,272
531,585
522,484
512,174
507,689
517,157
521,153
522,188
539,120
559,460
599,009
581,297
550,734
586,487
579,477
566,837
765,609
759,837
767,301
781,821
791,825
796,864
814,518
787,834
797,806
807,254
806,955
817,898
826,431
836,348
819,764
843,126
841,832
854,546
891,765
875,520
893,883
884,156
899,010
902,693
889,858
877,940
1,001,657
1,027,072
1,061,355
1,120,594
1,118,070
1,119,128
1,193,325
1,182,921
1,175,049
1,249,812
1,391,434
1,403,099
1,421,987
1,448,029
1,434,758

1,434,758

1,448,029

1,421,987

1,403,099

1,391,434

1,249,812

1,175,049

1,182,921

1,193,325

1,119,128

1,118,070

1,120,594

1,061,355

1,027,072

1,001,657

877,940

889,858

902,693

899,010

884,156

893,883

875,520

891,765

854,546

841,832

843,126

819,764

836,348

826,431

817,898

806,955

807,254

797,806

787,834

814,518

796,864

791,825

781,821

767,301

759,837

765,609

566,837

579,477

586,487

550,734

581,297

599,009

559,460

539,120

522,188

521,153

517,157

507,689

512,174

522,484

531,585

530,272

549,499

560,591

565,470

550,808

554,187

566,975

557,601

554,159

551,138

554,133

555,173

541,332

559,350

547,890

558,071

421,037

407,334

403,821

401,844

399,922

414,562

435,397

287,460

291,474

290,702

285,631

291,312

300,240

295,486

297,983

299,637

309,495

174,156

184,363

198,474

205,075

227,014

225,278

221,702

222,800

221,700

220,600

213,700

200,400

199,300

198,700

200,700

195,700

196,600

191,100

189,300

181,300

167,400

160,100

163,900

173,900

152,100

164,800

159,500

152,100

146,500

145,800

> Total Current Liabilities

0
100
0
21,100
19,100
13,600
1,100
400
0
0
100
0
0
0
0
0
0
0
0
0
0
57,000
37,000
41,500
60,500
73,000
57,000
46,000
42,000
26,000
21,000
28,697
0
27,453
27,349
26,203
25,576
25,427
28,285
25,257
6,000
7,125
12,952
81,053
386,700
388,600
392,700
63,212
528,500
517,300
528,900
6,431
538,700
537,600
8,312
8,418
10,170
550,500
531,200
6,896
0
0
0
9,494
7,372
5,945
6,677
6,074
32,274
33,135
35,187
35,823
31,361
29,389
30,742
8,267
20,363
10,423
7,498
9,833
10,112
14,208
10,182
10,723
13,829
12,311
16,057
12,421
17,495
10,623
15,728
12,043
15,387
10,911
12,795
9,681
10,961
10,873
12,517
13,338
13,591
11,144
13,809
12,611
16,607
17,610
19,010
17,306
23,532
14,122
24,571
15,790
14,701
15,708
19,775
22,532
20,864
20,887
23,185
1,158,848

1,158,848

23,185

20,887

20,864

22,532

19,775

15,708

14,701

15,790

24,571

14,122

23,532

17,306

19,010

17,610

16,607

12,611

13,809

11,144

13,591

13,338

12,517

10,873

10,961

9,681

12,795

10,911

15,387

12,043

15,728

10,623

17,495

12,421

16,057

12,311

13,829

10,723

10,182

14,208

10,112

9,833

7,498

10,423

20,363

8,267

30,742

29,389

31,361

35,823

35,187

33,135

32,274

6,074

6,677

5,945

7,372

9,494

6,896

531,200

550,500

10,170

8,418

8,312

537,600

538,700

6,431

528,900

517,300

528,500

63,212

392,700

388,600

386,700

81,053

12,952

7,125

6,000

25,257

28,285

25,427

25,576

26,203

27,349

27,453

28,697

21,000

26,000

42,000

46,000

57,000

73,000

60,500

41,500

37,000

57,000

100

400

1,100

13,600

19,100

21,100

100

Short-term Debt

0
0
0
21,100
19,100
13,600
1,100
400
0
0
100
0
0
0
0
0
0
0
0
0
0
57,000
37,000
41,500
60,500
73,000
57,000
46,000
42,000
26,000
21,000
28,697
0
27,453
27,349
26,203
25,576
25,427
28,285
25,257
6,000
7,125
12,952
81,053
81,053
0
0
63,212
63,212
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25,328
25,217
27,238
27,434
23,591
21,639
23,296
38,426
35,717
45,808
35,698
35,689
35,680
35,671
49,662
43,253
35,000
70,559
48,300
37,600
47,111
48,000
52,700
39,100
33,450
31,000
64,400
31,600
39,747
85,600
60,300
20,000
10,300
22,400
17,200
3,000
0
8,000
20,069
0
0
0
0
0
0
6,223
16,349
38,402
28,750
22,293
12,590
12,714

12,714

12,590

22,293

28,750

38,402

16,349

6,223

20,069

8,000

3,000

17,200

22,400

10,300

20,000

60,300

85,600

39,747

31,600

64,400

31,000

33,450

39,100

52,700

48,000

47,111

37,600

48,300

70,559

35,000

43,253

49,662

35,671

35,680

35,689

35,698

45,808

35,717

38,426

23,296

21,639

23,591

27,434

27,238

25,217

25,328

63,212

81,053

12,952

7,125

6,000

25,257

28,285

25,427

25,576

26,203

27,349

27,453

28,697

21,000

26,000

42,000

46,000

57,000

73,000

60,500

41,500

37,000

57,000

100

400

1,100

13,600

19,100

21,100

Short Long Term Debt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
76,547
0
0
0
70,658
0
59,527
65,225
10,000
46,941
63,831
97,321
25,000
10,747
5,000
5,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

5,000

10,747

25,000

97,321

63,831

46,941

10,000

65,225

59,527

70,658

76,547

Accounts payable

0
100
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
157,606
147,370
165,325
155,466
151,823
153,022
148,064
0
264,302
262,638
260,474
264,281
258,839
254,918
257,178
253,108
251,368
337,453
318,608
302,867
307,203
302,929
329,013
331,273
454,316
429,797
443,369
6,431
457,507
446,061
8,312
8,418
10,170
447,797
435,363
6,896
457,213
461,578
450,842
9,494
7,372
5,945
6,677
6,074
6,946
7,918
7,949
8,389
7,770
7,750
7,446
8,267
20,363
10,423
7,498
9,833
10,112
14,208
10,182
10,723
13,829
12,311
16,057
12,421
17,495
10,623
15,728
12,043
15,387
10,911
12,795
9,681
10,961
10,873
12,517
13,338
13,591
11,144
13,809
12,611
16,607
17,610
19,010
17,306
23,532
14,122
24,571
15,790
14,701
15,708
19,775
22,532
20,864
20,887
23,185
0

23,185

20,887

20,864

22,532

19,775

15,708

14,701

15,790

24,571

14,122

23,532

17,306

19,010

17,610

16,607

12,611

13,809

11,144

13,591

13,338

12,517

10,873

10,961

9,681

12,795

10,911

15,387

12,043

15,728

10,623

17,495

12,421

16,057

12,311

13,829

10,723

10,182

14,208

10,112

9,833

7,498

10,423

20,363

8,267

7,446

7,750

7,770

8,389

7,949

7,918

6,946

6,074

6,677

5,945

7,372

9,494

450,842

461,578

457,213

6,896

435,363

447,797

10,170

8,418

8,312

446,061

457,507

6,431

443,369

429,797

454,316

331,273

329,013

302,929

307,203

302,867

318,608

337,453

251,368

253,108

257,178

254,918

258,839

264,281

260,474

262,638

264,302

148,064

153,022

151,823

155,466

165,325

147,370

157,606

100

Other Current Liabilities

0
-100
0
-21,100
-19,100
-13,600
-1,100
-400
0
0
-100
0
0
0
0
0
0
0
0
0
0
-57,000
-37,000
-41,500
-60,500
-73,000
-57,000
-46,000
-42,000
-26,000
-21,000
-28,697
0
-27,453
-27,349
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-6,431
0
0
-8,312
-8,418
-10,170
0
0
-6,896
0
0
0
-9,494
-7,372
-5,945
-6,677
-6,074
0
448,437
451,229
454,134
492,345
533,875
514,820
-8,267
-20,363
-10,423
-7,498
-9,833
-10,112
-14,208
-10,182
-10,723
-13,829
-12,311
-16,057
-12,421
-17,495
-10,623
-15,728
-12,043
-15,387
-10,911
-12,795
-9,681
-10,961
-10,873
-12,517
-13,338
-13,591
-11,144
-13,809
-12,611
-16,607
-17,610
-19,010
-17,306
-23,532
-14,122
-24,571
-15,790
-14,701
-15,708
-19,775
-22,532
-20,864
-20,887
-23,185
1,146,134

1,146,134

-23,185

-20,887

-20,864

-22,532

-19,775

-15,708

-14,701

-15,790

-24,571

-14,122

-23,532

-17,306

-19,010

-17,610

-16,607

-12,611

-13,809

-11,144

-13,591

-13,338

-12,517

-10,873

-10,961

-9,681

-12,795

-10,911

-15,387

-12,043

-15,728

-10,623

-17,495

-12,421

-16,057

-12,311

-13,829

-10,723

-10,182

-14,208

-10,112

-9,833

-7,498

-10,423

-20,363

-8,267

514,820

533,875

492,345

454,134

451,229

448,437

-6,074

-6,677

-5,945

-7,372

-9,494

-6,896

-10,170

-8,418

-8,312

-6,431

-27,349

-27,453

-28,697

-21,000

-26,000

-42,000

-46,000

-57,000

-73,000

-60,500

-41,500

-37,000

-57,000

-100

-400

-1,100

-13,600

-19,100

-21,100

-100

> Long-term Liabilities

0
100
13,600
21,100
19,100
13,600
25,500
20,000
15,900
17,400
33,500
43,300
38,600
50,100
46,200
51,500
45,100
47,500
41,700
42,300
55,100
57,000
21,000
23,300
60,500
1,700
57,000
46,000
42,000
26,000
21,000
28,697
0
27,453
27,349
26,203
25,576
25,427
28,285
8,498
25,546
87,462
78,930
13,518
90,896
96,540
73,850
22,046
97,235
110,870
104,927
90,416
90,184
100,013
92,643
93,088
100,155
111,400
111,043
104,366
98,875
89,972
90,724
82,183
77,631
83,789
69,330
70,301
35,790
39,581
35,772
49,163
35,754
35,745
35,735
59,967
58,512
68,840
60,232
68,744
71,543
68,557
83,304
76,547
69,299
102,665
84,242
70,658
81,367
80,711
86,459
72,867
68,275
63,831
97,321
66,593
74,024
115,601
95,727
41,651
31,951
44,051
38,851
24,651
21,651
29,651
41,720
21,651
21,651
21,651
21,651
29,054
21,651
21,651
19,775
22,532
20,864
120,129
116,810
275,910

275,910

116,810

120,129

20,864

22,532

19,775

21,651

29,054

21,651

41,720

29,651

21,651

24,651

38,851

44,051

31,951

41,651

95,727

115,601

74,024

66,593

97,321

63,831

68,275

72,867

86,459

80,711

81,367

70,658

84,242

102,665

69,299

76,547

83,304

68,557

71,543

68,744

60,232

68,840

58,512

59,967

35,735

35,745

35,754

49,163

35,772

39,581

35,790

70,301

69,330

83,789

77,631

82,183

90,724

89,972

98,875

104,366

111,043

111,400

100,155

93,088

92,643

100,013

90,184

90,416

104,927

110,870

97,235

22,046

73,850

96,540

90,896

13,518

78,930

87,462

25,546

8,498

28,285

25,427

25,576

26,203

27,349

27,453

28,697

21,000

26,000

42,000

46,000

57,000

1,700

60,500

23,300

21,000

57,000

55,100

42,300

41,700

47,500

45,100

51,500

46,200

50,100

38,600

43,300

33,500

17,400

15,900

20,000

25,500

13,600

19,100

21,100

13,600

100

Long term Debt Total

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
25,217
27,238
27,434
23,591
21,639
23,296
21,541
22,795
23,032
24,534
33,055
35,863
32,886
33,642
33,294
34,299
32,106
35,942
33,058
34,256
32,711
33,759
33,767
34,825
32,831
32,921
34,993
34,277
30,001
35,427
36,897
38,464
35,934
37,930
39,199
30,853
31,843
30,051
28,022
25,816
26,185
27,870
29,054
28,655
27,874
38,000
0
50,401
43,944
0
0

43,944

50,401

38,000

27,874

28,655

29,054

27,870

26,185

25,816

28,022

30,051

31,843

30,853

39,199

37,930

35,934

38,464

36,897

35,427

30,001

34,277

34,993

32,921

32,831

34,825

33,767

33,759

32,711

34,256

33,058

35,942

32,106

34,299

33,294

33,642

32,886

35,863

33,055

24,534

23,032

22,795

21,541

23,296

21,639

23,591

27,434

27,238

25,217

Other Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,596
4,908
4,689
3,609
4,650
5,342
5,092
0
6,742
7,891
7,663
9,756
6,897
5,286
5,239
4,611
4,546
3,357
4,072
2,484
3,744
4,353
4,471
4,506
6,520
7,223
11,054
6,431
7,482
8,058
8,312
8,419
10,170
7,778
7,781
6,896
9,382
9,041
7,933
9,494
7,372
5,945
6,677
6,074
6,946
7,918
7,949
8,389
7,770
7,750
7,446
8,267
20,363
10,423
7,498
9,833
10,112
14,208
10,182
10,723
13,829
12,311
16,057
12,421
17,495
10,623
15,728
12,043
15,387
10,911
12,795
9,681
10,703
10,524
12,115
12,896
13,024
10,347
13,217
12,157
15,117
16,977
18,570
16,672
23,381
13,974
24,436
15,665
14,579
15,576
19,527
0
0
19,674
0
0

19,674

19,527

15,576

14,579

15,665

24,436

13,974

23,381

16,672

18,570

16,977

15,117

12,157

13,217

10,347

13,024

12,896

12,115

10,524

10,703

9,681

12,795

10,911

15,387

12,043

15,728

10,623

17,495

12,421

16,057

12,311

13,829

10,723

10,182

14,208

10,112

9,833

7,498

10,423

20,363

8,267

7,446

7,750

7,770

8,389

7,949

7,918

6,946

6,074

6,677

5,945

7,372

9,494

7,933

9,041

9,382

6,896

7,781

7,778

10,170

8,419

8,312

8,058

7,482

6,431

11,054

7,223

6,520

4,506

4,471

4,353

3,744

2,484

4,072

3,357

4,546

4,611

5,239

5,286

6,897

9,756

7,663

7,891

6,742

5,092

5,342

4,650

3,609

4,689

4,908

3,596

> Total Stockholder Equity

36,500
35,900
36,600
35,800
36,200
36,600
34,700
34,600
33,300
33,100
32,400
32,700
32,700
31,500
32,200
32,900
32,600
30,000
25,000
23,300
22,900
22,000
22,400
22,700
22,959
23,491
23,662
23,603
24,742
25,410
26,099
40,205
39,301
40,019
41,037
41,074
41,293
42,075
42,859
42,572
43,127
42,384
42,809
42,169
42,177
43,354
43,902
44,073
45,003
45,687
48,510
49,236
50,140
49,222
51,206
52,296
50,793
49,582
49,996
51,406
51,811
52,549
54,422
53,895
54,464
53,706
55,129
53,817
54,578
56,292
58,020
59,120
60,089
61,458
62,921
63,333
64,148
62,409
63,216
62,692
65,536
68,710
70,042
71,645
75,244
75,196
79,081
80,570
85,200
89,367
89,786
84,951
86,669
91,035
87,003
87,622
84,448
86,415
86,810
91,901
96,847
102,879
106,038
108,607
111,134
117,280
121,870
126,672
128,281
132,356
135,406
135,643
123,513
117,302
105,484
111,433
117,718
117,353
109,557
126,914

126,914

109,557

117,353

117,718

111,433

105,484

117,302

123,513

135,643

135,406

132,356

128,281

126,672

121,870

117,280

111,134

108,607

106,038

102,879

96,847

91,901

86,810

86,415

84,448

87,622

87,003

91,035

86,669

84,951

89,786

89,367

85,200

80,570

79,081

75,196

75,244

71,645

70,042

68,710

65,536

62,692

63,216

62,409

64,148

63,333

62,921

61,458

60,089

59,120

58,020

56,292

54,578

53,817

55,129

53,706

54,464

53,895

54,422

52,549

51,811

51,406

49,996

49,582

50,793

52,296

51,206

49,222

50,140

49,236

48,510

45,687

45,003

44,073

43,902

43,354

42,177

42,169

42,809

42,384

43,127

42,572

42,859

42,075

41,293

41,074

41,037

40,019

39,301

40,205

26,099

25,410

24,742

23,603

23,662

23,491

22,959

22,700

22,400

22,000

22,900

23,300

25,000

30,000

32,600

32,900

32,200

31,500

32,700

32,400

33,100

33,300

34,600

34,700

36,600

36,200

35,800

36,600

35,900

36,500

Common Stock

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
200
200
228
228
228
228
228
228
228
21
21
21
22
22
22
22
22
22
22
22
22
22
22
22
22
22
22
22
22
23
23
23
23
24
24
24
24
24
24
24
24
25
25
25
25
26
26
26
26
28
28
28
28
29
29
29
29
31
32
32
32
33
33
33
33
35
36
36
36
38
39
39
39
41
41
41
42
44
44
44
44
46
46
46
46
48
48
48
48
50
50
50
50
52
52
52
52
55

228

200

Retained Earnings

15,900
16,200
16,700
15,900
16,100
16,700
16,800
17,000
17,300
17,600
17,500
17,900
18,400
18,800
19,300
19,700
20,000
20,400
20,700
21,200
21,300
21,800
22,300
22,700
23,059
23,406
24,023
24,329
24,725
25,398
25,881
23,074
23,715
24,590
25,496
24,295
25,296
26,193
27,085
25,213
25,806
26,525
27,308
25,229
25,673
26,264
27,137
25,322
26,364
27,581
28,666
26,758
27,558
28,470
29,468
27,493
27,769
28,914
29,633
27,819
28,377
28,939
28,601
27,523
28,191
26,668
27,295
25,767
26,243
26,462
27,449
26,200
27,398
28,687
29,363
27,623
28,508
29,362
30,089
27,187
28,286
29,760
31,330
29,321
31,464
33,446
35,340
32,988
34,552
36,073
37,437
34,293
35,724
37,333
33,897
30,214
31,499
33,514
35,702
32,073
33,381
35,105
36,843
34,293
36,736
40,938
45,462
44,947
49,363
53,391
56,957
52,593
54,677
56,662
58,114
52,174
53,231
55,498
57,280
54,282

54,282

57,280

55,498

53,231

52,174

58,114

56,662

54,677

52,593

56,957

53,391

49,363

44,947

45,462

40,938

36,736

34,293

36,843

35,105

33,381

32,073

35,702

33,514

31,499

30,214

33,897

37,333

35,724

34,293

37,437

36,073

34,552

32,988

35,340

33,446

31,464

29,321

31,330

29,760

28,286

27,187

30,089

29,362

28,508

27,623

29,363

28,687

27,398

26,200

27,449

26,462

26,243

25,767

27,295

26,668

28,191

27,523

28,601

28,939

28,377

27,819

29,633

28,914

27,769

27,493

29,468

28,470

27,558

26,758

28,666

27,581

26,364

25,322

27,137

26,264

25,673

25,229

27,308

26,525

25,806

25,213

27,085

26,193

25,296

24,295

25,496

24,590

23,715

23,074

25,881

25,398

24,725

24,329

24,023

23,406

23,059

22,700

22,300

21,800

21,300

21,200

20,700

20,400

20,000

19,700

19,300

18,800

18,400

17,900

17,500

17,600

17,300

17,000

16,800

16,700

16,100

15,900

16,700

16,200

15,900

Capital Surplus

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27,174
27,211
29,313
29,343
29,370
29,386
32,223
32,258
32,499
32,514
36,400
36,922
36,936
36,961
40,473
40,564
40,568
40,618
45,372
46,312
46,763
47,295
51,968
52,025
52,067
52,109
57,772
58,160
58,356
58,460
63,775
63,844
63,904
63,975
69,029
69,147
69,224
69,303
72,230
72,336
72,413
72,489
79,120
79,206
79,284
79,329
0
84,413
84,475
0
0

84,475

84,413

79,329

79,284

79,206

79,120

72,489

72,413

72,336

72,230

69,303

69,224

69,147

69,029

63,975

63,904

63,844

63,775

58,460

58,356

58,160

57,772

52,109

52,067

52,025

51,968

47,295

46,763

46,312

45,372

40,618

40,568

40,564

40,473

36,961

36,936

36,922

36,400

32,514

32,499

32,258

32,223

29,386

29,370

29,343

29,313

27,211

27,174

Treasury Stock

-1,040

-538

-2,349

-2,023

-947

-935

-3,502

-206

-1,103

-839

-265

-139

-414

-415

-414

-3,206

-4,766

-3,778

-3,377

-2,792

-4,097

-3,266

-4,142

-3,528

-2,006

-22,623

-22,805

-22,534

-21,630

-21,832

Other Stockholders Equity

20,600
19,700
19,900
19,900
20,100
19,900
17,900
17,600
16,000
15,400
14,900
14,800
14,300
12,700
12,900
13,200
12,600
8,600
4,300
2,100
1,600
200
600
600
697
806
-59
-422
-417
-412
-255
17,031
15,393
14,383
13,970
15,003
14,432
14,460
14,687
16,540
16,277
15,899
14,947
16,764
16,800
16,999
17,073
19,454
19,473
19,529
19,543
22,469
22,401
21,855
21,643
24,098
20,860
20,894
20,933
22,938
22,965
23,004
23,044
24,844
25,057
25,082
25,100
27,102
27,154
27,174
27,211
29,313
29,343
29,370
29,386
32,223
32,258
32,499
32,514
36,400
36,922
36,936
36,961
40,473
40,564
40,568
40,618
45,372
46,312
46,763
47,295
51,968
52,025
52,067
52,109
57,772
58,160
58,356
58,460
63,775
63,844
63,904
63,975
69,029
67,124
66,875
66,954
72,230
72,336
72,413
72,489
79,120
79,206
78,746
78,289
84,273
84,413
84,475
84,568
89,133

89,133

84,568

84,475

84,413

84,273

78,289

78,746

79,206

79,120

72,489

72,413

72,336

72,230

66,954

66,875

67,124

69,029

63,975

63,904

63,844

63,775

58,460

58,356

58,160

57,772

52,109

52,067

52,025

51,968

47,295

46,763

46,312

45,372

40,618

40,568

40,564

40,473

36,961

36,936

36,922

36,400

32,514

32,499

32,258

32,223

29,386

29,370

29,343

29,313

27,211

27,174

27,154

27,102

25,100

25,082

25,057

24,844

23,044

23,004

22,965

22,938

20,933

20,894

20,860

24,098

21,643

21,855

22,401

22,469

19,543

19,529

19,473

19,454

17,073

16,999

16,800

16,764

14,947

15,899

16,277

16,540

14,687

14,460

14,432

15,003

13,970

14,383

15,393

17,031

-255

-412

-417

-422

-59

806

697

600

200

1,600

2,100

4,300

8,600

12,600

13,200

12,900

12,700

14,300

14,800

14,900

15,400

16,000

17,600

17,900

19,900

20,100

19,900

19,700

20,600

Balance Sheet

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31	1994-12-31
Accounts Payable	0	22,532	15,790	17,306	12,611	13,338	9,681	12,043	12,421	10,723	9,833	8,267	8,389	6,074	9,494	6,896	8,418	6,431	331,273	302,867	253,108	264,281	148,064	165,325	0	0	0	0	0	0
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Other Comprehensive Income	-16,556	-25,066	3,880	9,447	5,239	-3,991	-405	-1,348	2,175	1,818	-926	3,458	3,579	922	1,503	625	681	-14	-726	154	797	1,754	245	-530	-700	0	0	0	0	0
Additional Paid In Capital	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Lease Obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Stock	55	52	50	48	46	44	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	79,120	72,230	69,029	63,775	57,772	51,968	45,372	0	36,400	32,223	29,313	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	32,019	32,240	196,591	84,818	13,694	19,114	16,584	19,996	13,569	12,760	29,735	14,920	17,501	9,735	12,379	13,788	14,739	12,752	21,491	7,845	7,708	11,449	20,001	5,372	6,300	3,000	2,800	1,000	1,100	2,000
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
Cash And Short Term Investments	-27,101	521,546	577,308	382,088	376,692	407,459	404,567	405,559	367,007	361,691	329,981	228,220	24,172	17,918	20,370	13,788	14,739	12,752	21,491	7,845	7,708	11,449	20,001	5,372	6,300	3,000	2,800	1,000	1,100	2,000
Common Stock	55	52	50	48	46	44	41	38	35	33	31	29	28	26	25	24	24	23	22	22	22	22	228	228	200	0	0	0	0	0
Common Stock Shares Outstanding	5,481	5,508	5,520	5,504	5,599	5,307	5,279	5,189	5,083	4,999	4,858	4,801	4,750	4,723	4,705	4,771	5,105	5,376	5,381	5,530	5,377	5,984	3,519	3,594	5,209	3,893	7,267	5,436	8,540	6,691
Common Stock Total Equity	0	0	50	48	46	44	41	38	35	33	31	29	28	26	25	24	24	23	22	22	22	22	228	228	200	0	0	0	0	0
Current Deferred Revenue	0	-15,870	8,387	10,935	-4,937	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Long Term Liab	0	0	0	0	0	0	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	374,604	397,864	399,941	396,379	372,400	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Good Will	32,377	32,199	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	13,075	12,894	12,894	12,894	12,894,167	12,894,167	13,009	7,536	7,652	1,971	1,971	0	0	0	0	0	0	0	0
Intangible Assets	6,399	7,819	4,277	3,932	2,829	3,091	3,659	3,986	4,304	4,370	4,469	2,394	1,923	2,233	2,481	2,406,840	3,144,001	17,040	9,954	8,992	2,931	1,971	0	0	0	0	0	0	0	0
Inventory	-1,887	-65,141	-203,547	-91,477	-18,541	35	436	1,279	1,000	10,926	8,264	9,607	12,018	15,770	5,832	3,422	2,216	1,820	1,912	1,325	1,015	5,051	2,719	9,024	0	0	0	0	0	0
Liabilities And Stockholders Equity	1,561,672	1,502,867	1,328,968	1,188,027	998,465	985,784	929,454	911,382	878,376	863,470	828,301	614,067	598,240	561,506	584,167	602,213	606,455	590,568	465,110	442,091	334,046	341,314	200,255	250,676	244,100	225,400	227,900	213,700	208,600	188,700
Long Term Debt	99,027	68,253	29,054	28,022	39,199	41,651	34,993	33,767	33,058	65,247	33,055	21,541	27,434	52,301	61,715	83,511	86,188	83,146	77,508	80,821	33,755	23,094	21,000	27,000	0	0	0	0	0	0
Long Term Debt Total	0	0	29,054	28,022	39,199	36,897	34,993	33,767	33,058	0	33,055	21,541	27,434	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	464,447	498,300	383,622	301,743	903,965	393,121	440,278	425,978	434,388	345,613	421,880	323,077	319,835	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Negative Goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Debt	67,008	36,013	-167,537	-56,796	28,505	37,783	50,009	52,871	57,089	63,787	39,009	45,047	59,096	60,566	69,804	90,578	78,349	77,664	63,768	86,726	26,047	14,754	999	51,628	51,700	38,700	43,400	32,600	25,500	11,600
Net Invested Capital	225,941	179,686	164,697	148,323	133,258	133,552	154,215	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	28,988	26,088	13,458	14,000	11,394	13,306	13,037	13,028	10,526	9,911	10,904	7,951	8,083	10,029	10,928	8,617	7,179	7,292	9,394	7,525	5,000	5,731	0	1,741	1,900	1,400	1,400	1,500	1,700	1,300
Net Tangible Assets	0	75,228	118,027	108,934	88,246	73,773	66,431	63,433	58,734	52,220	40,349	47,864	44,303	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Working Capital	-1,118,560	499,014	574,976	378,782	375,475	537,575	484,352	466,552	465,226	456,953	470,428	356,826	328,023	349,208	373,802	394,764	403,015	407,446	243,401	212,577	202,481	220,088	-999	-49,887	-28,800	0	0	2,400	1,700	0
Non Current Assets Total	1,521,384	60,532	426,234	343,700	407,601	434,871	435,421	432,787	400,729	395,794	348,494	248,974	234,394	206,224	200,871	200,553	195,022	176,691	158,497	148,460	106,308	95,023	32,354	50,002	56,100	44,200	63,800	80,300	105,700	113,000
Non Current Liabilities Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	275,910	22,532	29,054	28,022	42,199	41,651	66,593	72,867	70,658	76,547	68,744	59,967	49,163	70,301	82,183	104,366	93,088	90,416	22,046	13,518	8,498	26,203	21,000	57,000	21,000	41,700	46,200	33,500	25,500	13,600
Non Currrent Assets Other	56,625	-502,113	-426,234	-343,700	-407,601	138,823	85,057	68,796	106,638	102,315	147,699	134,284	148,131	-191,097	-185,496	15,301	16,038	17,040	9,954	8,992	2,931	1,971	-32,354	-50,002	-56,100	-44,200	-63,800	-80,300	-105,700	-113,000
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
Other Assets	0	920,789	311,968	448,239	202,778	1,420,655	1,364,875	1,344,169	1,279,105	1,259,264	-454	863,041	832,634	767,730	785,038	802,767	801,476	767,259	623,607	590,551	440,354	436,337	147,901	193,561	179,800	176,800	159,900	130,900	100,100	72,400
Other Current Assets	40,288	39,053	203,547	91,477	18,541	130,148	76,429	60,008	100,114	96,074	139,376	128,922	331,591	327,335	351,998	379,255	389,515	393,833	275,729	278,260	215,030	229,112	0	0	0	0	0	0	0	0
Other Current Liab	1,146,134	-22,532	-15,790	-17,306	-12,611	-13,338	-9,681	-12,043	-12,421	-10,723	-9,833	-8,267	454,134	-6,074	-9,494	-6,896	-8,418	-6,431	0	0	0	0	-21,000	-57,000	-37,000	0	0	-100	-1,100	0
Other Liab	0	0	15,665	16,672	12,157	12,871	9,407	11,775	12,134	10,723	9,833	8,267	8,389	6,074	9,494	6,896	8,419	6,431	4,506	2,484	4,611	9,756	5,092	4,689	0	0	0	0	0	0
Other Stockholder Equity	89,133	84,273	79,120	72,230	69,029	63,775	57,772	51,968	45,372	40,473	36,400	32,223	29,313	27,102	24,844	22,938	24,098	22,469	19,454	16,764	16,540	15,003	-255	-59	600	4,300	12,900	14,900	17,900	19,900
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
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
Property Plant And Equipment Gross	36,596	40,954	36,584	36,240	21,133	21,127	20,824	20,407	20,958	20,954	20,634	14,967	14,692	15,225	15,877	13,956	14,259	13,767	8,412	5,864	3,631	3,755	1,465	1,635	1,800	1,700	1,200	900	1,000	900
Property Plant And Equipment Net	19,709	24,327	20,803	20,493	21,133	21,127	20,824	20,407	20,958	20,954	20,976	14,967	14,692	15,225	15,877	13,956	14,259	13,767	8,412	5,864	3,631	3,755	1,465	1,635	1,800	1,700	1,200	900	1,000	900
Property Plant Equipment	0	24,327	20,803	20,493	21,133	21,127	20,824	20,407	20,958	20,954	20,634	14,967	14,692	15,225	15,877	13,956	14,259	13,767	8,412	5,864	3,631	3,755	1,465	1,635	0	0	0	0	0	0
Retained Earnings	54,282	52,174	52,593	44,947	34,293	32,073	30,214	34,293	32,988	29,321	27,187	27,623	26,200	25,767	27,523	27,819	27,493	26,758	25,322	25,229	25,213	24,295	25,881	24,023	22,300	20,700	19,300	17,500	16,800	16,700
Retained Earnings Total Equity	0	0	52,593	44,947	34,293	32,073	30,214	34,293	32,988	0	27,187	27,623	26,200	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	25,000	10,000	70,658	76,547	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	99,027	68,253	29,054	28,022	42,199	56,897	66,593	72,867	70,658	76,547	68,744	59,967	76,597	70,301	82,183	104,366	93,088	90,416	85,258	94,571	33,755	26,203	21,000	57,000	58,000	41,700	46,200	33,600	26,600	13,600
Short Term Debt	12,714	38,402	7,403	6,371	17,548	20,000	31,600	39,100	37,600	76,547	35,689	38,426	27,434	0	0	0	0	0	63,212	81,053	25,257	26,203	21,000	57,000	37,000	0	0	100	1,100	0
Short Term Investments	452,769	489,306	380,717	297,270	362,998	388,345	387,983	385,563	353,438	348,931	300,246	213,300	6,671	8,183	7,991	0	0	2,000	17,393	4,935	5,939	7,467	18,974	4,037	0	0	0	0	0	0
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Assets	1,561,672	1,502,867	1,328,968	1,188,027	998,465	985,784	929,454	911,382	878,376	863,470	828,301	614,067	598,240	561,506	584,167	602,213	606,455	590,568	465,110	442,091	334,046	341,314	200,255	250,676	244,100	225,400	227,900	213,700	208,600	188,700
Total Current Assets	40,288	521,546	590,766	396,088	388,086	550,913	494,033	478,595	477,647	467,676	480,261	365,093	363,846	355,282	383,296	401,660	411,433	413,877	306,613	293,631	227,738	246,292	20,001	7,113	8,200	4,400	4,200	2,500	2,800	3,300
Total Current Liabilities	1,158,848	22,532	15,790	17,306	12,611	13,338	9,681	12,043	12,421	10,723	9,833	8,267	35,823	6,074	9,494	6,896	8,418	6,431	63,212	81,053	25,257	26,203	21,000	57,000	37,000	0	0	100	1,100	0
Total Liab	1,434,758	1,391,434	1,193,325	1,061,355	889,858	893,883	841,832	826,431	797,806	791,825	765,609	550,734	539,120	507,689	530,272	550,808	554,159	541,332	421,037	399,922	291,474	300,240	174,156	227,014	221,700	200,400	195,700	181,300	173,900	152,100
Total Permanent Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Stockholder Equity	126,914	111,433	135,643	126,672	108,607	91,901	87,622	84,951	80,570	71,645	62,692	63,333	59,120	53,817	53,895	51,406	52,296	49,236	44,073	42,169	42,572	41,074	26,099	23,662	22,400	25,000	32,200	32,400	34,700	36,600
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-935	-206	-139	-414	-3,206	-2,792	-3,266	-22,623	-22,534	0	0	0	0	0	0
Warrants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-12-31	1994-09-30	1994-06-30	1994-03-31
Accounts Payable	0	23,185	20,887	20,864	22,532	19,775	15,708	14,701	15,790	24,571	14,122	23,532	17,306	19,010	17,610	16,607	12,611	13,809	11,144	13,591	13,338	12,517	10,873	10,961	9,681	12,795	10,911	15,387	12,043	15,728	10,623	17,495	12,421	16,057	12,311	13,829	10,723	10,182	14,208	10,112	9,833	7,498	10,423	20,363	8,267	7,446	7,750	7,770	8,389	7,949	7,918	6,946	6,074	6,677	5,945	7,372	9,494	450,842	461,578	457,213	6,896	435,363	447,797	10,170	8,418	8,312	446,061	457,507	6,431	443,369	429,797	454,316	331,273	329,013	302,929	307,203	302,867	318,608	337,453	251,368	253,108	257,178	254,918	258,839	264,281	260,474	262,638	264,302	0	148,064	153,022	151,823	155,466	165,325	147,370	157,606	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	100	-
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Accumulated Other Comprehensive Income	-16,556	-32,343	-22,672	-19,978	-25,066	-30,969	-18,156	-10,420	3,880	5,912	6,504	6,534	9,447	9,408	9,421	7,228	5,239	5,176	3,826	-422	-3,991	-7,394	-5,496	-5,252	-405	958	1,596	-1,119	-1,348	5,018	6,495	4,300	2,175	3,090	1,149	3,183	1,818	1,719	1,982	296	-926	584	519	3,353	3,458	4,144	3,373	3,320	3,579	3,334	2,630	1,155	922	2,709	1,931	1,191	1,503	2,753	582	445	625	-594	-251	2,140	681	71	-1,126	158	-14	278	-1,445	-857	-726	-330	69	-319	154	532	-62	1,023	797	1,065	1,401	1,544	1,754	1,550	1,024	172	79	245	196	206	-533	-530	-949	-1,025	-800	-700	0	0	0	0	1,000	0	0	0	0	0	0	0	100	0	0	0	0	0	0	0	0	-
Additional Paid In Capital	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Capital Lease Obligations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Capital Stock	55	52	52	52	52	50	50	50	50	48	48	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	84,475	84,413	0	79,329	79,284	79,206	79,120	72,489	72,413	72,336	72,230	69,303	69,224	69,147	69,029	63,975	63,904	63,844	63,775	58,460	58,356	58,160	57,772	52,109	52,067	52,025	51,968	47,295	46,763	46,312	45,372	40,618	40,568	40,564	40,473	36,961	36,936	36,922	36,400	32,514	32,499	32,258	32,223	29,386	29,370	29,343	29,313	27,211	27,174	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	32,019	29,725	28,374	32,350	32,240	58,078	38,773	112,700	196,591	117,314	131,018	109,151	84,818	15,820	18,187	28,782	13,694	21,736	14,299	14,333	19,114	16,286	19,883	13,042	16,584	18,772	10,594	20,062	19,996	17,650	14,317	9,853	13,569	12,674	15,135	25,967	12,760	13,365	18,003	26,337	29,735	12,130	10,209	35,942	14,920	23,117	31,486	28,824	17,501	15,167	10,642	10,540	9,735	13,042	9,655	10,338	12,379	20,681	18,853	10,264	13,788	10,525	13,059	12,568	14,739	14,035	12,266	14,488	12,752	20,969	13,833	16,816	21,491	7,835	7,354	13,762	7,845	8,882	13,937	5,044	7,708	5,386	17,828	7,194	11,449	7,070	9,331	9,995	22,163	20,001	8,672	7,119	6,216	5,372	5,912	6,166	6,300	6,300	5,500	5,300	5,000	3,000	1,100	6,400	3,400	2,800	1,100	900	3,700	1,000	900	1,200	800	1,100	1,400	1,400	1,400	2,000	400	15,900
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Cash And Short Term Investments	479,870	480,678	504,416	513,934	521,546	542,184	525,406	579,683	577,308	495,832	474,962	430,056	382,088	315,350	325,012	343,271	376,692	391,053	396,594	401,725	407,459	392,325	418,020	411,144	404,567	408,160	400,436	416,982	405,559	392,076	380,867	383,486	367,007	365,110	373,408	363,263	361,691	349,174	336,518	328,229	329,981	245,003	248,685	267,928	228,220	23,117	31,486	28,824	24,172	23,397	18,856	18,737	17,918	21,212	9,655	18,369	20,370	28,631	26,762	19,342	13,788	10,525	13,059	12,568	14,739	14,035	12,266	14,488	12,752	20,969	13,833	16,816	21,491	7,835	7,354	13,762	7,845	8,882	13,937	5,044	7,708	5,386	17,828	7,194	11,449	7,070	9,331	9,995	22,163	20,001	8,672	7,119	6,216	5,372	5,912	6,166	6,300	6,300	5,500	5,300	5,000	3,000	1,100	6,400	3,400	2,800	1,100	900	3,700	1,000	900	1,200	800	1,100	1,400	1,400	1,400	2,000	400	15,900
Common Stock	55	52	52	52	52	50	50	50	50	48	48	48	48	46	46	46	46	44	44	44	44	42	41	41	41	39	39	39	38	36	36	36	35	33	33	33	33	32	32	32	31	29	29	29	29	28	28	28	28	26	26	26	26	25	25	25	25	24	24	24	24	24	24	24	24	23	23	23	23	22	22	22	22	22	22	22	22	22	22	22	22	22	22	22	22	22	21	21	21	228	228	228	228	228	228	228	200	200	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Common Stock Shares Outstanding	5,481	5,483	5,481	5,482	5,490	5,242	5,253	5,268	5,268	5,262	5,253	5,247	5,233	5,235	5,226	5,323	5,338	5,335	5,332	5,332	5,330	5,328	5,310	5,298	5,275	5,287	5,294	5,292	5,266	5,227	5,192	5,139	5,106	5,096	5,084	5,066	5,041	5,013	4,988	4,945	4,886	4,854	4,865	4,840	4,832	4,801	4,808	4,779	4,533	4,757	4,753	4,740	4,513	4,726	4,722	4,699	4,471	4,705	4,705	4,706	4,473	4,717	4,734	4,927	4,692	5,061	5,376	5,434	4,882	5,411	5,380	5,428	4,846	5,396	5,315	5,371	4,846	5,219	5,325	5,328	5,074	5,357	5,287	5,321	5,155	5,593	7,436	5,933	7,459	4,157	4,701	4,509	4,728	4,339	4,825	4,803	3,306	3,190	3,350	3,555	3,614	4,328	4,544	4,855	4,955	4,780	5,019	5,304	5,386	5,347	5,615	5,723	6,022	8,276	8,690	8,690	8,690	6,373	6,691	8,255
Common Stock Total Equity	0	0	52	52	0	50	50	50	50	48	48	48	48	46	46	46	46	44	44	44	44	42	41	41	41	39	39	39	38	36	36	36	35	33	33	33	33	32	32	32	31	29	29	29	29	28	28	28	28	26	26	26	26	25	25	25	25	24	24	24	24	24	24	24	24	23	23	23	23	22	22	22	22	22	22	22	22	22	22	22	22	22	22	22	22	22	21	21	21	228	228	228	228	228	228	228	200	200	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Current Deferred Revenue	0	10,595	-1,406	-7,886	-15,870	3,426	9,485	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	327,586	374,604	387,597	398,988	396,993	397,864	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	32,377	32,377	32,199	32,199	32,199	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	17,532	13,075	13,075	13,075	13,075	13,075	13,075	12,894	12,894	12,894	12,894	12,894	12,894	12,894	12,894	12,894	12,894	12,894	12,894	12,894	12,894,167	12,894,167	12,894,167	12,894,167	12,894,167	13,009,167	13,009,167	13,009,167	13,009	13,009,167	13,009,167	13,009,167	7,536	7,651,892	7,651,892	7,651,892	7,652	7,651,891	8,118,166	1,971,178	1,971	1,971,178	1,971,178	1,971,178	1,971	2,108,801	2,108,801	2,109	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Intangible Assets	6,399	6,782	7,126	7,461	7,819	4,016	4,077	4,195	4,277	4,305	4,275	4,134	3,932	3,578	3,097	2,764	2,829	2,834	2,858	2,925	3,091	3,230	3,358	3,504	3,659	3,742	3,802	3,849	3,986	4,042	4,148	4,188	4,304	4,387	4,399	4,337	4,370	4,434	4,481	4,613	4,469	2,712	2,694	2,429	2,394	2,266	2,408	1,994	1,923	1,875	1,982	2,123	2,233	2,218	2,236	2,328	2,481	2,590	2,609	2,375	2,406,840	2,584,209	2,768,032	2,952,959	3,144,001	3,351,441	3,571,044	3,805,612	17,040	4,261,905	4,512,120	4,750,106	9,954	2,550,195	1,207,990	1,263,968	8,992	1,397,018	1,576,168	937,859	2,931	921,942	1,019,539	1,102,900	1,971	1,151,564	1,203,679	2,109	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Inventory	-508,858	-67,296	-60,489	-63,238	-65,141	-64,092	1,288	1,288	-13,458	2,578	1,385	1,474	1,774	1,488	314	570	290	473	91	54	35	139	452	416	6,971	9,260	10,762	9,591	6,796	10,276	10,775	13,733	15,465	9,126	18,173	16,597	10,926	10,392	11,197	9,492	8,264	4,224	10,321	7,527	9,607	12,351	8,463	12,527	12,018	11,339	11,013	6,263	15,770	14,255	12,914	9,147	5,832	5,767	9,460	15,528	3,422	3,578	7,089	3,962	2,216	3,575	3,373	1,967	1,820	1,948	4,137	2,693	1,912	1,539	1,054	1,741	1,325	1,177	608	1,666	1,015	4,784	5,233	4,664	5,051	5,794	2,234	2,544	0	2,719	3,874	1,910	503	9,024	573	670	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Liabilities And Stockholders Equity	1,561,672	1,557,586	1,539,340	1,520,817	1,502,867	1,355,296	1,292,351	1,306,434	1,328,968	1,254,534	1,250,426	1,248,875	1,188,027	1,148,942	1,118,937	989,074	998,465	1,008,731	1,001,889	981,003	985,784	962,330	978,180	938,994	929,454	930,129	910,799	923,017	911,382	907,684	896,322	892,454	878,376	866,915	889,714	872,108	863,470	851,863	836,011	825,373	828,301	630,053	641,886	650,635	614,067	644,218	660,467	619,549	598,240	580,208	577,445	571,735	561,506	567,303	576,190	586,049	584,167	603,921	613,140	617,281	602,213	604,183	616,557	608,394	606,455	602,344	603,354	605,313	590,568	607,860	593,577	603,074	465,110	451,236	447,176	444,020	442,091	457,371	477,781	330,587	334,046	333,561	327,706	332,605	341,314	336,523	338,001	338,938	349,700	200,255	209,774	223,215	228,678	250,676	248,769	244,661	245,500	244,100	242,600	236,600	223,700	225,400	229,300	231,300	233,600	227,900	228,100	223,800	222,000	213,700	200,500	193,400	198,500	208,600	188,700	201,000	195,300	188,700	182,400	182,300
Long Term Debt	99,027	116,810	120,129	88,205	68,253	112,900	27,874	28,655	29,054	27,870	26,185	25,816	28,022	30,051	31,843	30,853	39,199	37,930	35,934	38,464	36,897	35,427	30,001	34,277	34,993	32,921	32,831	34,825	33,767	33,759	32,711	34,256	33,058	35,942	32,106	34,299	33,294	33,642	32,886	35,863	33,055	24,534	23,032	22,795	21,541	23,296	21,639	23,591	27,434	27,238	25,217	56,318	56,101	62,730	78,589	72,331	76,883	82,624	83,072	93,275	98,600	104,243	105,900	94,755	88,188	85,811	92,869	84,093	83,146	97,370	104,954	92,562	83,008	71,550	94,740	89,096	90,821	91,632	94,337	31,296	33,755	28,285	25,427	25,576	26,203	27,349	27,453	28,593	0	21,000	26,000	42,000	46,000	57,000	73,000	60,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Long Term Debt Total	0	0	43,944	50,401	0	38,000	27,874	28,655	29,054	27,870	26,185	25,816	28,022	30,051	31,843	30,853	39,199	37,930	35,934	38,464	36,897	35,427	30,001	34,277	34,993	32,921	32,831	34,825	33,767	33,759	32,711	34,256	33,058	35,942	32,106	34,299	33,294	33,642	32,886	35,863	33,055	24,534	23,032	22,795	21,541	23,296	21,639	23,591	27,434	27,238	25,217	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	464,447	468,391	497,319	500,513	498,300	490,747	489,514	469,839	383,622	1,046,933	347,164	1,054,183	301,743	1,047,421	1,017,238	878,548	903,965	904,972	523,460	390,386	494,116	483,225	473,160	442,466	440,278	437,022	432,497	426,543	425,978	439,152	440,121	433,302	434,388	425,822	439,177	433,546	426,861	426,097	423,684	420,798	421,880	323,292	329,302	319,582	323,077	317,059	310,021	309,149	319,835	315,649	315,810	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Negative Goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Net Debt	67,008	87,085	91,755	55,855	36,013	54,822	-10,899	-84,045	-167,537	-89,444	-104,833	-83,335	-56,796	34,300	21,656	2,071	28,505	33,394	44,035	34,431	37,783	79,441	95,718	60,982	50,009	78,549	53,237	48,213	52,871	68,809	66,395	71,514	57,089	71,568	87,530	43,332	63,787	69,939	50,554	45,206	39,009	48,102	58,631	22,570	45,047	35,914	25,898	30,521	59,096	47,843	54,156	50,578	60,566	56,288	74,134	67,293	69,804	70,043	71,119	88,611	90,578	100,518	98,341	87,587	78,349	78,609	87,747	75,696	77,664	83,958	97,037	80,418	63,768	66,015	89,187	77,134	86,726	82,999	80,651	26,502	26,047	22,898	7,598	18,382	14,754	20,279	18,122	-9,995	6,534	999	17,328	34,881	39,784	51,628	68,788	54,334	58,500	51,700	51,500	49,800	37,300	38,700	46,400	38,700	48,100	43,400	49,000	37,700	39,600	32,600	16,500	14,700	19,600	25,500	12,200	17,700	19,700	11,600	-400	-15,900
Net Invested Capital	225,941	226,367	237,482	205,923	179,686	218,384	145,176	152,168	164,697	163,276	158,541	154,097	148,323	163,590	146,931	132,785	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	28,988	29,459	25,148	24,198	26,088	25,456	19,911	17,095	13,458	13,190	12,546	13,925	14,000	14,246	13,576	12,150	11,394	12,268	11,941	12,881	13,306	15,450	14,224	13,560	13,037	13,077	11,690	13,198	13,028	10,032	9,476	10,371	10,526	10,385	10,941	10,358	9,911	11,700	11,261	10,821	10,904	8,871	8,899	8,453	7,951	9,718	9,287	9,102	8,083	7,818	8,682	10,114	10,029	9,003	9,833	10,332	10,928	7,626	9,107	9,915	8,617	6,742	7,517	8,008	7,179	7,275	7,157	7,800	7,292	18,259	17,582	18,407	9,394	8,560	8,116	7,887	7,525	7,688	8,245	5,630	5,000	0	0	5,731	5,731	0	0	7,726	7,726	0	1,414	1,339	1,546	1,741	1,623	1,535	1,600	1,900	1,500	1,400	1,100	1,400	1,400	1,400	1,500	1,400	1,700	1,600	1,500	1,500	1,400	1,400	1,300	1,700	1,300	1,600	1,400	1,300	1,100	900
Net Tangible Assets	0	0	81,542	81,710	75,228	87,916	99,718	105,914	118,027	117,770	114,692	110,581	108,934	100,760	96,651	90,838	88,246	85,672	82,489	78,774	73,773	66,048	65,525	63,412	66,431	65,729	69,701	65,288	63,433	68,212	67,687	63,480	58,734	57,162	53,265	53,375	52,220	48,076	46,697	43,391	40,349	47,429	46,640	48,644	47,864	47,580	45,975	45,201	44,303	43,251	41,416	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-1,118,560	457,493	483,529	493,070	499,014	547,865	509,698	582,077	886,944	806,262	847,196	858,390	827,021	784,216	749,683	613,347	578,253	580,670	563,217	535,458	537,575	526,762	520,865	482,380	484,352	480,289	463,424	463,850	466,552	470,480	472,087	454,625	465,226	450,951	470,883	474,012	456,953	458,864	456,528	465,558	470,428	354,427	357,340	362,724	356,826	338,284	340,422	334,306	328,023	322,211	320,612	319,875	349,208	365,453	374,163	379,093	373,802	0	0	0	394,764	-125,770	-135,966	403,672	403,015	408,230	-123,248	-120,152	407,446	-92,392	-88,795	-101,430	243,401	-105,326	-95,082	-88,874	212,577	287,607	304,395	217,405	202,481	194,726	209,740	209,201	220,088	-20,279	-18,122	0	1,192	-999	-15,914	-33,542	-38,238	-49,887	-65,466	-52,799	-33,600	-28,800	-50,000	0	0	0	0	0	0	0	0	0	0	2,400	0	0	1,700	1,700	-10,900	-16,100	-18,300	0	1,400	-
Non Current Assets Total	1,521,384	59,702	59,838	60,249	60,532	532,923	531,802	512,485	426,234	423,701	389,108	366,953	343,700	345,716	351,644	359,120	407,601	414,252	427,528	431,954	434,871	423,051	446,442	445,653	435,421	437,045	436,464	443,780	432,787	421,476	413,612	420,334	400,729	399,907	406,520	384,267	395,794	382,817	365,275	349,703	348,494	268,128	274,123	267,548	248,974	275,192	290,656	253,882	234,394	222,810	223,698	219,586	206,224	195,173	196,082	199,584	200,871	210,520	210,088	212,576	200,553	198,753	202,022	194,553	195,022	185,801	189,003	186,765	176,691	171,352	165,071	176,004	158,497	163,863	153,658	146,195	148,460	156,812	166,261	107,182	106,308	110,551	92,540	97,828	95,023	93,080	91,529	91,867	78,832	32,354	45,279	53,071	38,936	50,002	50,419	50,737	53,000	56,100	55,600	51,400	41,000	44,200	54,100	53,500	60,200	63,800	71,000	75,100	76,600	80,300	79,500	82,600	91,600	105,700	113,000	117,800	118,100	113,000	115,700	98,900
Non Current Liabilities Other	0	0	76,185	37,804	0	74,900	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	275,910	116,810	120,129	20,864	22,532	19,775	21,651	21,651	29,054	21,651	21,651	21,651	21,651	41,720	29,651	21,651	24,651	38,851	44,051	31,951	41,651	95,727	115,601	74,024	66,593	97,321	63,831	68,275	72,867	86,459	80,711	81,367	70,658	84,242	102,665	69,299	76,547	83,304	68,557	71,543	68,744	60,232	68,840	58,512	59,967	35,735	35,745	35,754	49,163	35,772	39,581	35,790	70,301	69,330	83,789	77,631	82,183	90,724	89,972	98,875	104,366	111,043	111,400	100,155	93,088	92,643	100,013	90,184	90,416	104,927	110,870	97,235	22,046	73,850	96,540	90,896	13,518	78,930	87,462	25,546	8,498	28,285	25,427	25,576	26,203	27,349	27,453	0	28,697	21,000	26,000	42,000	46,000	57,000	1,700	60,500	23,300	21,000	57,000	55,100	42,300	41,700	47,500	45,100	51,500	46,200	50,100	38,600	43,300	33,500	17,400	15,900	20,000	25,500	13,600	19,100	21,100	13,600	100	-
Non Currrent Assets Other	59,866	-471,759	-500,833	-504,165	-502,113	-532,923	51,658	39,277	39,204	39,100	-371,444	-366,953	-301,743	-324,606	442,281	-338,824	214,172	203,426	172,798	142,532	138,823	-402,289	-425,552	-424,617	85,057	80,518	69,810	58,381	68,796	89,972	97,916	84,616	106,638	97,867	106,039	-1	102,315	116,153	130,798	144,050	147,699	114,342	116,538	112,440	134,284	103,927	81,415	119,490	148,131	157,227	157,351	-204,569	-191,097	-180,061	-180,952	-184,362	-185,496	-195,036	-194,585	-197,307	15,301	15,478	15,662	15,847	16,038	16,361	16,580	16,815	17,040	17,271	17,521	17,759	9,954	10,202	8,860	8,916	8,992	9,049	9,694	2,909	2,931	2,893	2,991	3,074	1,971	-93,080	-91,529	-91,867	-78,832	-32,354	-45,279	-53,071	-38,936	-50,002	-50,419	-50,737	-53,000	-56,100	-55,600	-51,400	-41,000	-44,200	-54,100	-53,500	-60,200	-63,800	-71,000	-75,100	-76,600	-80,300	-79,500	-82,600	-91,600	-105,700	-113,000	-117,800	-118,100	-113,000	-115,700	-98,900
Noncontrolling Interest In Consolidated Entity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Other Assets	1,026,475	1,017,206	975,086	946,634	920,789	254,733	235,143	197,171	1,755,202	1,678,235	1,639,534	1,615,828	1,531,727	1,494,658	1,470,581	1,348,194	1,406,066	1,422,983	1,429,417	1,412,957	1,420,655	1,385,381	1,424,622	1,384,647	1,364,875	1,367,174	1,347,263	1,366,797	1,344,169	1,329,160	1,309,934	1,312,788	1,279,105	1,266,822	1,296,234	1,256,375	1,259,264	1,234,680	1,201,286	1,175,076	-454	898,181	916,009	918,183	863,041	919,410	951,123	873,431	832,634	803,018	801,143	791,321	767,730	762,476	772,272	785,633	785,038	814,441	823,228	829,857	802,767	802,936	818,579	802,947	801,476	788,145	792,357	792,078	767,259	779,211	758,648	779,077	623,607	615,099	600,833	590,215	590,551	614,182	644,043	437,769	440,354	444,113	420,246	430,433	436,337	236,372	237,142	237,077	240,979	147,901	154,408	161,686	181,980	193,561	190,816	186,223	184,600	179,800	180,000	178,500	176,600	176,800	172,700	170,000	168,500	159,900	154,300	146,200	140,200	130,900	118,700	108,200	104,800	100,100	73,000	80,200	74,400	72,400	65,200	66,600
Other Current Assets	40,288	37,837	35,341	39,040	39,053	64,092	-19,911	5,424	325,426	321,811	373,810	437,941	448,239	473,630	428,705	274,533	202,778	191,158	165,826	134,443	130,148	131,504	99,494	68,637	76,429	71,847	62,209	49,057	60,008	84,100	92,367	78,263	100,114	91,513	98,845	114,220	96,074	108,172	122,957	136,620	139,376	108,051	110,179	106,706	128,922	336,191	329,038	327,741	331,591	326,183	326,209	323,298	327,335	341,915	360,620	357,764	351,998	357,144	367,183	375,448	379,255	388,162	393,959	393,265	389,515	395,232	394,929	396,260	393,833	397,280	397,090	391,846	275,729	270,979	278,048	276,177	278,260	283,989	289,338	212,731	215,030	217,624	217,338	227,583	229,112	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Other Current Liab	1,146,134	-23,185	-20,887	-20,864	-22,532	-19,775	-15,708	-14,701	-15,790	-24,571	-14,122	-23,532	-17,306	-19,010	-17,610	-16,607	-12,611	-13,809	-11,144	-13,591	-13,338	-12,517	-10,873	-10,961	-9,681	-12,795	-10,911	-15,387	-12,043	-15,728	-10,623	-17,495	-12,421	-16,057	-12,311	-13,829	-10,723	-10,182	-14,208	-10,112	-9,833	-7,498	-10,423	-20,363	-8,267	514,820	533,875	492,345	454,134	451,229	448,437	0	-6,074	-6,677	-5,945	-7,372	-9,494	0	0	0	-6,896	0	0	-10,170	-8,418	-8,312	0	0	-6,431	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-27,349	-27,453	0	-28,697	-21,000	-26,000	-42,000	-46,000	-57,000	-73,000	-60,500	-41,500	-37,000	-57,000	0	0	0	0	0	0	0	0	0	0	-100	0	0	-400	-1,100	-13,600	-19,100	-21,100	0	-100	-
Other Liab	0	0	19,674	0	0	19,527	15,576	14,579	15,665	24,436	13,974	23,381	16,672	18,570	16,977	15,117	12,157	13,217	10,347	13,024	12,896	12,115	10,524	10,703	9,681	12,795	10,911	15,387	12,043	15,728	10,623	17,495	12,421	16,057	12,311	13,829	10,723	10,182	14,208	10,112	9,833	7,498	10,423	20,363	8,267	7,446	7,750	7,770	8,389	7,949	7,918	6,946	6,074	6,677	5,945	7,372	9,494	7,933	9,041	9,382	6,896	7,781	7,778	10,170	8,419	8,312	8,058	7,482	6,431	11,054	7,223	6,520	4,506	4,471	4,353	3,744	2,484	4,072	3,357	4,546	4,611	5,239	5,286	6,897	9,756	7,663	7,891	6,742	0	5,092	5,342	4,650	3,609	4,689	4,908	3,596	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	89,133	84,568	84,475	84,413	84,273	78,289	78,746	79,206	79,120	72,489	72,413	72,336	72,230	66,954	66,875	67,124	69,029	63,975	63,904	63,844	63,775	58,460	58,356	58,160	57,772	52,109	52,067	52,025	51,968	47,295	46,763	46,312	45,372	40,618	40,568	40,564	40,473	36,961	36,936	36,922	36,400	32,514	32,499	32,258	32,223	29,386	29,370	29,343	29,313	27,211	27,174	27,154	27,102	25,100	25,082	25,057	24,844	23,044	23,004	22,965	22,938	20,933	20,894	20,860	24,098	21,643	21,855	22,401	22,469	19,543	19,529	19,473	19,454	17,073	16,999	16,800	16,764	14,947	15,899	16,277	16,540	14,687	14,460	14,432	15,003	13,970	14,383	15,393	17,031	-255	-412	-417	-422	-59	806	697	600	600	200	1,600	2,100	4,300	8,600	12,600	13,200	12,900	12,700	14,300	14,800	14,900	15,400	16,000	17,600	17,900	19,900	20,100	19,900	19,900	19,700	20,600
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Preferred Stock Total Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Property Plant And Equipment Gross	36,596	0	0	0	40,954	0	0	0	0	0	20,137	20,320	0	20,617	20,844	20,991	21,133	21,338	21,314	21,111	21,127	21,225	21,381	21,051	20,824	20,999	19,938	20,156	20,407	20,607	20,760	20,844	20,958	21,076	21,127	21,311	20,954	20,657	20,851	21,006	20,634	14,636	14,635	14,829	14,967	15,106	15,292	14,955	14,692	14,807	14,854	15,038	15,225	15,311	15,454	15,658	15,877	16,490	16,614	13,816	13,956	14,112	14,223	14,350	14,259	14,331	14,441	13,632	13,767	13,626	12,992	11,982	8,412	7,685	5,771	5,758	5,864	5,764	5,353	3,667	3,631	3,687	3,749	3,765	3,755	3,869	3,610	3,529	3,521	1,465	1,480	1,529	1,579	1,635	1,678	1,715	2,300	1,800	1,800	1,900	1,700	1,700	1,700	1,900	1,400	1,200	1,000	900	1,000	900	1,000	1,000	1,000	1,000	900	900	1,100	900	1,000	1,000
Property Plant And Equipment Net	19,709	23,911	24,027	24,241	24,327	20,628	20,679	20,919	20,803	20,361	20,137	20,320	20,493	20,617	20,844	20,991	21,133	21,338	21,314	21,111	21,127	21,225	21,381	21,051	20,824	20,999	19,938	20,156	20,407	20,607	20,760	20,844	20,958	21,076	21,127	21,311	20,954	20,657	20,851	21,006	20,976	14,636	14,635	14,829	14,967	15,106	15,292	14,955	14,692	14,807	14,854	15,038	15,225	15,311	15,454	15,658	15,877	16,490	16,614	13,816	13,956	14,112	14,223	14,350	14,259	14,331	14,441	13,632	13,767	13,626	12,992	11,982	8,412	7,685	5,771	5,758	5,864	5,764	5,353	3,667	3,631	3,687	3,749	3,765	3,755	3,869	3,610	3,529	3,521	1,465	1,480	1,529	1,579	1,635	1,678	1,715	2,300	1,800	1,800	1,900	1,700	1,700	1,700	1,900	1,400	1,200	1,000	900	1,000	900	1,000	1,000	1,000	1,000	900	900	1,100	900	1,000	1,000
Property Plant Equipment	0	0	24,027	24,241	24,327	20,628	20,679	20,919	20,803	20,361	20,137	20,320	20,493	20,617	20,844	20,991	21,133	21,338	21,314	21,111	21,127	21,225	21,381	21,051	20,824	20,999	19,938	20,156	20,407	20,607	20,760	20,844	20,958	21,076	21,127	21,311	20,954	20,657	20,851	21,006	20,634	14,636	14,635	14,829	14,967	15,106	15,292	14,955	14,692	14,807	14,854	15,038	15,225	15,311	15,454	15,658	15,877	16,490	16,614	13,816	13,956	14,112	14,223	14,350	14,259	14,331	14,441	13,632	13,767	13,626	12,992	11,982	8,412	7,685	5,771	5,758	5,864	5,764	5,353	3,667	3,631	3,687	3,749	3,765	3,755	3,869	3,610	3,529	0	1,465	1,480	1,529	1,579	1,635	1,678	1,715	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Retained Earnings	54,282	57,280	55,498	53,231	52,174	58,114	56,662	54,677	52,593	56,957	53,391	49,363	44,947	45,462	40,938	36,736	34,293	36,843	35,105	33,381	32,073	35,702	33,514	31,499	30,214	33,897	37,333	35,724	34,293	37,437	36,073	34,552	32,988	35,340	33,446	31,464	29,321	31,330	29,760	28,286	27,187	30,089	29,362	28,508	27,623	29,363	28,687	27,398	26,200	27,449	26,462	26,243	25,767	27,295	26,668	28,191	27,523	28,601	28,939	28,377	27,819	29,633	28,914	27,769	27,493	29,468	28,470	27,558	26,758	28,666	27,581	26,364	25,322	27,137	26,264	25,673	25,229	27,308	26,525	25,806	25,213	27,085	26,193	25,296	24,295	25,496	24,590	23,715	23,074	25,881	25,398	24,725	24,329	24,023	23,406	23,059	22,700	22,300	21,800	21,300	21,200	20,700	20,400	20,000	19,700	19,300	18,800	18,400	17,900	17,500	17,600	17,300	17,000	16,800	16,700	16,100	15,900	16,700	16,200	15,900
Retained Earnings Total Equity	0	0	55,498	53,231	0	58,114	56,662	54,677	52,593	56,957	53,391	49,363	44,947	45,462	40,938	36,736	34,293	36,843	35,105	33,381	32,073	35,702	33,514	31,499	30,214	33,897	37,333	35,724	34,293	37,437	36,073	34,552	32,988	35,340	33,446	31,464	29,321	31,330	29,760	28,286	27,187	30,089	29,362	28,508	27,623	29,363	28,687	27,398	26,200	27,449	26,462	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Short Long Term Debt	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5,000	5,000	10,747	25,000	97,321	63,831	46,941	10,000	65,225	59,527	0	70,658	0	0	0	76,547	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	99,027	116,810	120,129	88,205	68,253	112,900	27,874	28,655	29,054	27,870	26,185	25,816	28,022	50,120	39,843	30,853	42,199	55,130	58,334	48,764	56,897	95,727	115,601	74,024	66,593	97,321	63,831	68,275	72,867	86,459	80,712	81,367	70,658	84,242	102,665	69,299	76,547	83,304	68,557	71,543	68,744	60,232	68,840	58,512	59,967	59,031	57,384	59,345	76,597	63,010	64,798	61,118	70,301	69,330	83,789	77,631	82,183	90,724	89,972	98,875	104,366	111,043	111,400	100,155	93,088	92,643	100,013	90,184	90,416	104,927	110,870	97,235	85,258	73,850	96,540	90,896	94,571	91,882	94,587	31,546	33,755	28,285	25,427	25,576	26,203	27,349	27,453	28,697	28,697	21,000	26,000	42,000	46,000	57,000	74,700	60,500	64,800	58,000	57,000	55,100	42,300	41,700	47,500	45,100	51,500	46,200	50,100	38,600	43,300	33,600	17,400	15,900	20,400	26,600	13,600	19,100	21,100	13,600	0	-
Short Term Debt	12,714	12,590	22,293	28,750	38,402	16,349	6,223	0	0	0	0	0	0	20,069	8,000	0	3,000	17,200	22,400	10,300	20,000	60,300	85,600	39,747	31,600	64,400	31,000	33,450	39,100	52,700	48,000	47,111	37,600	48,300	70,559	35,000	43,253	49,662	35,671	35,680	35,689	35,698	45,808	35,717	38,426	23,296	21,639	23,591	27,434	27,238	25,217	25,328	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	63,212	63,212	0	0	81,053	81,053	12,952	7,125	6,000	25,257	28,285	25,427	25,576	26,203	27,349	27,453	0	28,697	21,000	26,000	42,000	46,000	57,000	73,000	60,500	41,500	37,000	57,000	0	0	0	0	0	0	0	0	0	0	100	0	0	400	1,100	13,600	19,100	21,100	0	0	-
Short Term Investments	452,769	456,857	484,378	490,170	489,306	484,106	486,633	466,983	380,717	378,518	343,944	320,905	297,270	299,530	306,825	314,489	362,998	369,317	382,295	387,392	388,345	376,039	398,137	398,102	387,983	389,388	389,842	396,920	385,563	374,426	366,550	373,633	353,438	352,436	358,273	337,296	348,931	335,809	318,515	301,892	300,246	232,873	238,476	231,986	213,300	239,018	254,154	6,671	6,671	8,230	8,214	8,197	8,183	8,170	0	8,031	7,991	7,950	7,909	9,078	0	0	0	0	0	155,110,013	157,981,549	156,318,239	2,000	140,454,136	134,557,744	146,262,761	17,393	145,975,496	139,026,971	131,520,943	4,935	141,999,062	151,213,921	100,606,310	5,939	103,970,661	85,800,336	90,988,907	7,467	85,950,588	84,606,087	0	0	18,974	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Total Assets	1,561,672	1,557,586	1,539,340	1,520,817	1,502,867	1,355,296	1,292,351	1,306,434	1,328,968	1,254,534	1,250,426	1,248,875	1,188,027	1,148,942	1,118,937	989,074	998,465	1,008,731	1,001,889	981,003	985,784	962,330	978,180	938,994	929,454	930,129	910,799	923,017	911,382	907,684	896,322	892,454	878,376	866,915	889,714	872,108	863,470	851,863	836,011	825,373	828,301	630,053	641,886	650,635	614,067	644,218	660,467	619,549	598,240	580,208	577,445	571,735	561,506	567,303	576,190	586,049	584,167	603,921	613,140	617,281	602,213	604,183	616,557	608,394	606,455	602,344	603,354	605,313	590,568	607,860	593,577	603,074	465,110	451,236	447,176	444,020	442,091	457,371	477,781	330,587	334,046	333,561	327,706	332,605	341,314	336,523	338,001	338,938	349,700	200,255	209,774	223,215	228,678	250,676	248,769	244,661	245,500	244,100	242,600	236,600	223,700	225,400	229,300	231,300	233,600	227,900	228,100	223,800	222,000	213,700	200,500	193,400	198,500	208,600	188,700	201,000	195,300	188,700	182,400	182,300
Total Current Assets	40,288	480,678	504,416	513,934	521,546	567,640	525,406	596,778	902,734	830,833	861,318	881,922	844,327	803,226	767,293	629,954	590,864	594,479	574,361	549,049	550,913	539,279	531,738	493,341	494,033	493,084	474,335	479,237	478,595	486,208	482,710	472,120	477,647	467,008	483,194	487,841	467,676	469,046	470,736	475,670	480,261	361,925	367,763	383,087	365,093	369,026	369,811	365,667	363,846	357,398	353,747	352,149	355,282	372,130	380,108	386,465	383,296	393,401	403,052	404,705	401,660	405,430	414,534	413,841	411,433	416,542	414,352	418,548	413,877	436,508	428,505	427,070	306,613	287,374	293,518	297,826	293,631	300,559	311,520	223,405	227,738	223,010	235,167	234,777	246,292	7,070	9,331	9,995	29,889	20,001	10,086	8,458	7,762	7,113	7,534	7,701	7,900	8,200	7,000	6,700	6,100	4,400	2,500	7,800	4,900	4,200	2,800	2,500	5,200	2,500	2,300	2,600	2,100	2,800	2,700	3,000	2,800	3,300	1,500	16,800
Total Current Liabilities	1,158,848	23,185	20,887	20,864	22,532	19,775	15,708	14,701	15,790	24,571	14,122	23,532	17,306	19,010	17,610	16,607	12,611	13,809	11,144	13,591	13,338	12,517	10,873	10,961	9,681	12,795	10,911	15,387	12,043	15,728	10,623	17,495	12,421	16,057	12,311	13,829	10,723	10,182	14,208	10,112	9,833	7,498	10,423	20,363	8,267	30,742	29,389	31,361	35,823	35,187	33,135	32,274	6,074	6,677	5,945	7,372	9,494	0	0	0	6,896	531,200	550,500	10,170	8,418	8,312	537,600	538,700	6,431	528,900	517,300	528,500	63,212	392,700	388,600	386,700	81,053	12,952	7,125	6,000	25,257	28,285	25,427	25,576	26,203	27,349	27,453	0	28,697	21,000	26,000	42,000	46,000	57,000	73,000	60,500	41,500	37,000	57,000	0	0	0	0	0	0	0	0	0	0	100	0	0	400	1,100	13,600	19,100	21,100	0	100	-
Total Liab	1,434,758	1,448,029	1,421,987	1,403,099	1,391,434	1,249,812	1,175,049	1,182,921	1,193,325	1,119,128	1,118,070	1,120,594	1,061,355	1,027,072	1,001,657	877,940	889,858	902,693	899,010	884,156	893,883	875,520	891,765	854,546	841,832	843,126	819,764	836,348	826,431	817,898	806,955	807,254	797,806	787,834	814,518	796,864	791,825	781,821	767,301	759,837	765,609	566,837	579,477	586,487	550,734	581,297	599,009	559,460	539,120	522,188	521,153	517,157	507,689	512,174	522,484	531,585	530,272	549,499	560,591	565,470	550,808	554,187	566,975	557,601	554,159	551,138	554,133	555,173	541,332	559,350	547,890	558,071	421,037	407,334	403,821	401,844	399,922	414,562	435,397	287,460	291,474	290,702	285,631	291,312	300,240	295,486	297,983	299,637	309,495	174,156	184,363	198,474	205,075	227,014	225,278	221,702	222,800	221,700	220,600	213,700	200,400	200,400	199,300	198,700	200,700	195,700	196,600	191,100	189,300	181,300	167,400	160,100	163,900	173,900	152,100	164,800	159,500	152,100	146,500	145,800
Total Permanent Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Total Stockholder Equity	126,914	109,557	117,353	117,718	111,433	105,484	117,302	123,513	135,643	135,406	132,356	128,281	126,672	121,870	117,280	111,134	108,607	106,038	102,879	96,847	91,901	86,810	86,415	84,448	87,622	87,003	91,035	86,669	84,951	89,786	89,367	85,200	80,570	79,081	75,196	75,244	71,645	70,042	68,710	65,536	62,692	63,216	62,409	64,148	63,333	62,921	61,458	60,089	59,120	58,020	56,292	54,578	53,817	55,129	53,706	54,464	53,895	54,422	52,549	51,811	51,406	49,996	49,582	50,793	52,296	51,206	49,222	50,140	49,236	48,510	45,687	45,003	44,073	43,902	43,354	42,177	42,169	42,809	42,384	43,127	42,572	42,859	42,075	41,293	41,074	41,037	40,019	39,301	40,205	26,099	25,410	24,742	23,603	23,662	23,491	22,959	22,700	22,400	22,000	22,900	23,300	25,000	30,000	32,600	32,900	32,200	31,500	32,700	32,700	32,400	33,100	33,300	34,600	34,700	36,600	36,200	35,800	36,600	35,900	36,500
Treasury Stock	0	0	0	0	0	-1,040	-538	0	0	0	0	0	0	-2,349	-2,349	-2,023	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-947	-947	-947	-935	-3,502	-3,502	-3,502	-206	-1,103	-839	-265	-139	-414	-415	-415	-414	-3,206	-3,206	-3,206	-3,206	-4,766	-3,778	-3,377	-2,792	-4,097	-4,097	-4,097	-3,266	-4,142	-3,528	-2,006	0	-22,623	-22,805	-22,805	-22,805	-22,534	-21,630	-21,832	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Warrants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-

Cash Flow

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31	1994-12-31
Begin Period Cash Flow	23,156	189,213	84,818	13,694	19,114	16,584	19,996	13,569	12,760	29,735	14,920	17,501	9,735	12,379	13,788	14,739	14,752	21,491	7,845	7,708	11,449	22,163	5,090	5,976	2,800	2,700	500	500	1,100	2,400
Capital Expenditures	1,092	876	1,324	359	1,038	1,308	1,449	596	1,223	1,461	650	799	349	320	814	747	1,115	873	1,922	1,232	338	760	39	107	200	700	400	100	200	0
Cash And Cash Equivalents Changes	0	0	104,395	71,124	-5,420	2,530	-3,412	6,427	809	-16,975	14,815	-2,581	7,766	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	0	0	556	-2,369	1	-681	-2,201	-2,541	-2,909	-1,696	1,386	-1,310	2,248	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	3,945	-166,057	104,395	71,124	-5,420	2,530	-3,412	6,427	809	-16,975	14,815	-2,581	7,766	-2,644	-1,409	-952	-13	-6,739	13,645	137	-3,741	-10,715	14,911	-886	3,200	100	2,300	2,800	-500	-1,400
Change In Working Capital	-4,647	10,144	-125	1,227	-2,378	3,187	-4,375	-3,702	-2,859	-340	1,251	-1,485	1,731	-3,639	-396	-1,697	1,102	-9,850	250	-1,118	-4,384	2,931	1,132	-447	600	-600	200	600	100	-500
Change Receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	-1,276	5,146	611	-2,606	49	-470	-2,013	-2,398	-2,530	-1,201	648	-1,274	-585	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Inventory	0	0	0	0	0	0	4,372	14,424	4,199	3,073	6,546	8,271	5,597	0	0	1,694	596	939	322	875	0	0	0	0	0	0	0	0	0	0
Change To Liabilities	0	0	-736	3,833	-2,427	3,657	-2,362	-1,304	-329	861	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Netincome	0	0	8,652	-8,495	-2,859	3,790	-1,126	9,483	-4,483	-2,875	2,810	3,806	3,856	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	0	-736	3,833	-2,427	3,657	-2,362	-1,304	-329	861	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	2,035	2,580	2,598	2,589	2,224	2,116	2,288	2,541	2,517	2,422	1,709	2,131	1,659	1,762	1,713	1,842	1,798	1,884	1,150	1,025	888	851	524	397	400	500	300	300	200	200
Dividends Paid	4,390	4,198	3,818	3,633	3,508	3,325	3,108	2,912	2,547	2,415	2,243	2,121	2,014	1,908	1,806	1,754	1,768	1,567	1,444	1,421	1,331	1,240	632	651	800	900	700	800	1,600	100
End Period Cash Flow	27,101	23,156	189,213	84,818	13,694	19,114	16,584	19,996	13,569	12,760	29,735	14,920	17,501	9,735	12,379	13,788	14,739	14,752	21,491	7,845	7,708	11,449	20,001	5,090	6,000	2,800	2,800	500	600	1,000
Exchange Rate Changes	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	8,032	23,904	29,835	14,455	8,245	20,075	1,607	18,421	5,815	7,212	11,448	11,586	12,721	-2,379	3,217	5,332	6,655	-2,493	3,901	3,506	5,380	8,352	9,819	1,560	5,700	2,600	9,300	1,400	3,200	8,000
Investments	-50,611	-197,159	-47,813	-104,552	-7,437	-63,412	-16,087	-40,858	-7,717	-45,952	-42,973	6,720	-31,943	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance Of Capital Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Borrowings	0	0	1,032	-14,177	-14,698	-9,863	-6,474	2,009	-6,089	7,603	81,100	-16,630	6,296	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	12,236	9,878	18,011	19,493	10,662	10,426	4,369	8,961	10,506	8,049	4,655	6,367	4,484	2,043	3,272	4,553	5,402	6,010	3,897	4,251	4,852	4,578	2,490	2,383	2,400	2,400	2,500	1,400	1,800	1,600
Other Cashflows From Financing Activities	77,139	338,984	133,508	343,266	444,060	695,664	647,633	446,844	342,034	128,573	29	1	12	40	-4,162	6	8	18,627	15,363	-14,487	-4,882	-15,759	-54,114	411,353	91,900	33,300	10,500	3,600	17,800	59,200
Other Cashflows From Investing Activities	0	0	-7,317	-1,364	542	431	-3,616	1,171	570	1,604	27,025	4,462	-183	1,612	2,638	1,411	402	2,335	446	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	-1,256	3,073	9,544	-8,296	-1,316	4,462	115	10,239	-3,767	-1,410	4,843	5,063	5,882	-1,802	852	-133,945	-118,960	349	804	456	6,146	2,155	7,579	-666	2,500	1,000	6,700	-500	1,200	6,000
Sale Purchase Of Stock	-75	-1,239	22	-2,349	36	-7	228	1,796	593	520	104,252	47,918	31,353	1,553	-12	-6,612	-18,834	0	0	0	0	0	0	0	0	0	0	0	0	0
Stock Based Compensation	352	295	323	304	286	223	172	59	16	55	58	82	107	100	157	134,310	118,313	-1,625	-1,158	-502	-2,149	-1,486	-1,682	0	0	0	0	-100	-100	800
Total Cash From Financing Activities	41,952	6,322	129,690	160,862	-6,770	45,436	14,684	27,693	2,141	22,801	19,315	-25,349	27,171	-20,636	-31,070	-5,946	8,743	-4,371	-13,928	-20,443	-6,213	-16,998	-54,747	4,202	15,600	-3,800	9,800	2,800	16,200	22,600
Total Cash From Operating Activities	9,124	24,780	31,159	14,814	9,283	21,383	3,056	19,017	7,038	8,673	12,098	12,385	13,070	-2,059	4,031	5,332	7,770	-1,620	5,823	4,738	5,717	9,112	9,858	1,667	5,900	3,300	9,700	1,500	3,400	8,000
Total Cashflows From Investing Activities	0	0	-56,454	-104,552	-7,933	-64,289	-21,152	-40,283	-8,370	-48,449	-16,598	10,383	-32,475	20,051	25,630	0	0	0	21,750	15,842	0	0	0	0	0	0	0	0	0	0

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-12-31	1994-09-30	1994-06-30
Begin Period Cash Flow	23,821	20,038	23,764	23,156	49,234	30,413	106,319	189,213	117,314	131,018	109,151	84,818	15,820	18,187	28,782	13,694	21,736	14,299	14,333	19,114	16,286	19,883	13,042	16,584	18,772	10,594	20,062	19,996	17,650	14,317	9,853	13,569	12,674	15,135	25,967	12,760	13,365	18,003	26,337	29,735	12,130	10,209	35,942	14,920	23,117	31,486	28,824	17,501	15,167	10,642	10,540	9,735	13,042	9,655	10,338	12,379	20,681	18,853	14,354	13,788	10,525	13,059	12,568	14,739	14,035	12,266	14,488	14,752	20,969	13,833	16,816	21,491	7,835	7,354	13,762	7,845	8,882	13,937	5,044	7,708	5,386	17,828	7,194	11,449	7,070	9,331	9,995	22,163	20,001	8,437	6,860	5,937	5,090	5,632	5,882	6,000	6,000	5,300	300	4,600	2,800	0	3,100	3,200	2,700	200	0	3,400	500	0	0	500	500	0	200	400	1,000	0	0
Capital Expenditures	476	203	96	221	215	222	43	396	714	476	62	72	120	19	100	120	52	289	454	243	156	97	578	477	82	1,316	39	12	78	132	208	178	174	540	134	643	592	80	127	662	287	231	37	95	78	52	173	496	97	181	30	41	156	101	37	26	138	124	474	78	472	572	304	169	99	81	738	197	2,237	822	1,034	381	902	762	188	71	328	584	159	161	69	47	100	122	66	359	192	143	35	35	-49	-50	-56	14	21	0	100	0	0	0	0	100	100	300	200	300	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash And Cash Equivalents Changes	0	0	-3,726	608	0	18,821	-75,906	-82,894	71,899	-13,704	21,867	24,333	68,998	-28,050	0	15,088	-8,042	7,437	-34	-4,781	2,828	-3,597	6,841	-3,542	-2,188	8,178	-9,468	66	2,346	3,333	4,464	-3,716	895	-2,461	-10,832	13,207	-605	-4,638	-8,334	-3,398	17,605	1,921	-25,733	21,022	-8,197	-8,369	2,662	11,323	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-191	-78	0	-1,608	-42	800	-307	-787	1,583	67	1,288	-1,791	0	-933	320	744	-599	-464	-685	236	-1,012	780	-1,019	92	-735	-539	-161	-787	-168	-1,425	-165	-1,011	-274	-1,459	450	-3,850	2,346	-642	2,046	-3,137	-8,945	11,422	2,026	-1,241	-2,095	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	3,280	3,783	-3,726	608	-26,078	18,821	-75,906	-82,894	71,899	-13,704	21,867	24,333	68,998	-2,367	-10,595	15,088	-8,042	7,437	-34	-4,781	2,828	-3,597	6,841	-3,542	-2,188	8,178	-9,468	66	2,346	3,333	4,464	-3,716	895	-2,461	-10,832	13,207	-605	-4,638	-8,334	-3,398	17,605	1,921	-25,733	21,022	-8,197	-8,369	2,662	11,323	2,334	4,525	102	805	-3,307	3,387	-683	-2,041	-8,302	1,828	4,499	566	3,262	-2,533	491	-2,171	704	1,769	-2,222	-264	-6,218	7,137	-2,983	-4,674	13,656	481	-6,408	5,916	-1,037	-5,054	8,892	-2,664	2,322	-12,442	10,635	-4,255	4,378	-2,260	-664	-12,169	2,162	11,564	1,577	923	847	-542	-250	-118	0	700	300	300	1,800	2,000	-5,500	3,100	500	1,900	200	-2,700	2,900	500	4,000	-400	-10,400	1,700	-100	200	-600	600	-15,400
Change In Working Capital	-4,467	1,325	94	-1,599	8,729	1,417	276	-278	-3,591	3,828	47	-409	837	2,198	-3,828	2,020	-878	1,990	-1,455	-2,035	1,877	270	1,434	-394	-2,490	499	-1,765	-619	-3,161	3,533	-563	-3,511	-1,643	1,555	-4,530	1,759	1,806	-3,850	2,346	-642	2,021	-3,221	-8,938	11,389	1,890	-1,280	-359	-1,736	-609	-13	737	-35,407	-16,848	-7,978	-6,357	3,169	-10,105	-9,651	-1,653	3,045	-3,770	-9,105	693	2,408	-5,109	2,191	-4,196	4,671	-22,631	8,003	1,435	183,669	-43,973	-6,144	-4,308	85,248	-75,030	-16,787	86,990	14,924	7,755	-15,014	539	-10,887	220,088	-2,260	-323,969	333,300	1,446	-1,127	932	758	569	209	276	67	-1,000	-100	1,300	-400	-200	-100	-1,100	1,700	-1,100	1,500	-600	-600	-100	-600	700	-100	600	-1,100	700	2,200	0	-200	0
Change Receivables	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	-651	-795	72	98	5,974	-1,595	-46	813	-295	-767	1,598	75	1,009	-151	-2,536	-928	341	739	-601	-430	-658	340	-990	838	-980	150	-663	-520	-93	-769	-113	-1,423	-82	-914	-193	-1,341	1,463	126	-1,850	-940	567	-279	1,010	-650	1,075	-962	-265	-1,122	-1,225	78	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Inventory	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,912	0	1,409	4,372	1,235	0	0	14,424	9,785	7,607	2,836	4,199	7,853	0	0	3,073	1,530	0	0	6,546	6,350	1,072	2,880	8,271	4,242	6,490	714	5,597	5,909	5,392	0	0	0	0	0	0	0	0	0	1,694	0	0	0	596	0	0	0	939	0	0	0	322	0	0	0	875	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Liabilities	0	0	22	-1,697	0	3,012	322	-1,091	-3,296	4,595	-1,551	-484	-172	-1,891	0	2,948	-1,219	1,251	-854	-1,605	2,535	-70	2,424	-1,232	-1,510	349	-1,102	-99	-3,068	4,302	-450	-2,088	-1,561	2,469	-4,337	3,100	861	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Netincome	0	0	-2,257	997	-2,451	4,188	-1,428	-1,389	4,412	1,969	1,887	883	1,281	-7,658	-9,191	-1,491	6,980	-1,399	-6,347	-2,093	5,019	3,415	-5,058	414	3,669	-820	-833	-3,142	3,858	1,128	3,386	1,111	-5,163	8,932	-1,705	-6,547	45	78	-1,605	-1,393	-927	4,444	-2,618	1,911	3,300	-3,285	3,491	300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	0	22	22	22	3,012	322	-1,091	-3,296	4,595	-1,551	-484	-172	2,349	-1,292	2,948	-1,219	1,251	-854	-1,605	2,535	-70	2,424	-1,232	-2,362	349	-1,102	0	-1,304	0	0	0	-329	0	0	0	861	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	507	793	782	768	779	587	618	596	631	628	657	682	680	711	671	527	576	597	541	510	527	531	531	527	569	573	585	561	634	658	620	629	627	632	637	621	615	608	613	586	537	468	248	456	508	719	460	444	439	417	182	179	221	208	182	179	193	196	191	187	1,841,676	195,710	0	0	1,798,328	0	0	0	0	-35,311	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	230	230	643	27	-58	-88	238	54	305	-200	300	0	0	-100	400	0	0	0	200	0	0	0	400	0	0	0	100	0	0	-100	100	0
Dividends Paid	1,103	1,096	1,095	1,096	1,053	1,048	1,048	1,049	964	951	952	951	912	903	898	920	884	875	874	875	842	832	830	821	785	775	774	774	745	730	724	713	644	635	634	634	608	604	603	600	575	558	555	555	534	529	529	529	507	502	503	502	481	476	476	475	454	451	450	451	436	431	431	456	442	440	442	444	430	379	379	379	366	361	359	359	356	353	356	356	350	339	319	323	320	299	305	316	299	158	158	158	159	164	165	122	200	200	100	300	200	200	200	300	200	200	200	100	200	600	100	0	0	0	0	0	0	0	0
End Period Cash Flow	27,101	23,821	20,038	23,764	23,156	49,234	30,413	106,319	189,213	117,314	131,018	109,151	84,818	15,820	18,187	28,782	13,694	21,736	14,299	14,333	19,114	16,286	19,883	13,042	16,584	18,772	10,594	20,062	19,996	17,650	14,317	9,853	13,569	12,674	15,135	25,967	12,760	13,365	18,003	26,337	29,735	12,130	10,209	35,942	14,920	23,117	31,486	28,824	17,501	15,167	10,642	10,540	9,735	13,042	9,655	10,338	12,379	20,681	18,853	14,354	13,788	10,525	13,059	12,568	14,739	14,035	12,266	14,488	14,752	20,969	13,833	16,816	21,491	7,835	7,354	13,762	7,845	8,882	13,937	5,044	7,708	5,386	17,828	7,194	11,449	7,070	9,331	9,995	22,163	20,001	8,437	6,860	5,937	5,090	5,632	5,882	6,000	6,000	300	300	4,600	2,000	-5,500	3,100	3,200	1,900	200	-2,700	3,400	500	0	-400	500	500	-100	200	400	600	-15,400
Exchange Rate Changes	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	-447	5,931	1,691	3,228	10,062	8,751	2,896	2,195	4,470	11,016	7,509	6,840	8,281	8,862	-7,348	4,660	10,270	3,932	-4,685	-1,272	10,173	7,562	-306	2,646	4,592	-3,262	785	-508	4,019	7,733	5,911	758	-3,420	13,448	-2,482	-1,731	4,086	-618	3,715	29	2,298	3,199	-9,527	15,478	7,754	-2,234	6,446	-380	1,215	1,613	806	9,087	-1,489	2,848	-1,699	-2,039	-196	4,677	6,977	-8,241	2,177	4,848	-2,415	722	3,153	904	1,213	1,385	-1,318	5,307	1,706	-7,314	397	-84	1,990	1,598	412	374	3,415	-695	4,311	2,067	-394	-604	4,743	-2,310	2,295	3,625	-1,847	-8,829	-780	-70	19,502	-524	1,534	121	400	200	2,000	2,700	1,000	4,300	-300	-900	-500	6,600	700	1,400	700	-100	100	1,000	500	1,900	0	300	1,200	-400	8,900
Investments	12,790	-24,999	-20,859	-13,989	5,640	-58,587	-66,347	-77,101	-12,780	-14,520	8,362	-34,896	25,513	-188,583	-124,837	29,207	-6,343	3,351	-11,777	7,332	-24,148	7,280	-29,439	-17,105	-8,119	-5,051	2,515	-5,432	-12,993	-10,039	-8,168	-9,658	-9,100	14,838	-26,994	13,539	-14,783	-21,932	-14,803	2,926	-13,621	7,310	-18,844	-17,818	15,882	11,719	-12,154	-8,727	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance Of Capital Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Borrowings	0	0	38,048	29,271	31,924	85,026	-781	-399	1,184	1,685	369	-2,206	-22,098	30,613	8,990	-11,346	-12,931	-3,204	9,570	-8,133	-38,847	-19,924	41,527	7,381	-30,778	33,440	-4,494	-4,642	-13,642	5,698	-706	10,659	-13,634	-18,473	33,316	-7,298	-6,808	14,698	-3,086	2,799	80,835	-8,608	10,328	-1,455	936	1,647	-19,222	9	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	2,639	2,878	3,362	3,357	1,212	2,500	3,033	3,133	3,147	4,517	4,980	5,367	5,603	5,427	5,100	3,363	3,268	2,613	2,598	2,183	2,462	3,020	2,845	2,099	2,442	-2,661	2,383	2,205	2,345	2,094	2,245	2,277	2,584	2,529	2,616	2,777	2,099	2,174	2,077	1,699	521	1,285	1,409	1,440	1,617	1,205	1,818	1,727	1,295	1,489	722	978	844	1,103	-1,047	1,143	1,138	113	1,012	1,009	760	1,150	1,576	1,067	1,366	1,438	1,354	1,245	1,529	1,464	1,596	1,421	911	1,233	950	803	1,091	1,136	1,075	949	1,081	1,232	1,215	1,324	1,236	1,205	1,180	958	-638	640	831	338	680	781	511	491	600	800	500	500	600	600	600	600	600	600	700	500	700	200	400	400	400	600	400	400	400	500	400
Other Cashflows From Financing Activities	8,217	194,026	163,357	193,777	182,189	173,809	-8,098	-8,916	83,434	-7,706	7,255	55,241	62,314	34,845	147,874	98,233	107,424	98,585	136,545	101,506	158,976	123,281	175,500	237,907	141,577	189,155	155,847	161,054	166,571	121,693	116,107	42,473	135,433	78,876	80,252	47,473	70,465	43,972	16,214	14	4,546	57,403	17,075	1	22,202	-15,420	6,175	38,911	12,589	3,369	5,371	5	9	-998	-7,617	31	-11,679	-9,927	-855	18,299	0	-10,595	14,044	5	13,409	-2,213	-731	4	30	10,311	-8,335	21,218	100,290	29,041	11,774	47,041	16,663	4,170	23,258	2,097	32,691	14,024	3,807	8,937	2,856	-2,663	-2,673	-10,583	-4,097	-9,491	8,174	70,789	110,413	291,264	85,003	21,185	13,900	15,700	27,600	24,800	23,800	21,900	18,000	-3,900	5,700	-2,700	3,900	2,000	7,300	-11,100	4,100	20,900	-900	1,700	4,000	4,500	6,000	40,700	-200
Other Cashflows From Investing Activities	0	0	-2,324	-913	-2,569	-489	-1,990	2,376	-1,805	142	-5,158	305	-14	253	-2	45	516	11	1	14	120	282	9	20	149	-4,163	165	233	1,171	71	470	630	33	318	154	65	1,266	19	83	236	25,096	1,677	27	225	85	67	4,310	0	0	0	0	1,475	1,612	1,036	645	142	2,638	1,954	1,095	2	1,411	1,409	668	205	402	364	339	40	2,335	588	565	397	446	387	248	67	0	0	67	64	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	844	1,422	-2,365	303	800	4,215	-807	-1,135	4,208	1,925	2,851	560	2,762	751	-10,191	-1,618	7,035	-1,191	-5,743	-1,417	3,783	4,818	-4,871	732	2,553	1,203	-903	-2,738	3,918	1,192	4,561	2,824	-3,816	9,272	-1,513	-6,302	76	676	-1,218	-944	-311	4,905	-2,115	2,364	3,155	-2,532	4,725	-285	602	11	-805	43,378	14,873	9,616	5,560	-6,504	10,126	14,143	8,092	-12,404	-2,241,005	3,698	-4,380	-2,584	-2,024,054	-2,643	365,399	-4,333	17,546	31,974	360,313	-192,023	44,360	5,589	5,535	-84,382	74,678	16,610	-84,490	-16,406	-4,457	15,897	-2,048	9,082	-216,515	-3,156	1,308	2,809	-24,717	-8,950	-2,570	-1,108	18,340	-1,738	815	-477	800	-800	200	2,600	300	3,500	300	-2,300	-400	4,600	400	1,600	-400	300	-1,000	900	-800	2,200	-1,100	0	700	-800	8,500
Sale Purchase Of Stock	-75	0	0	52	-199	-502	-538	0	-326	0	0	2,349	2,349	-2,382	-326	-2,023	-36	0	0	0	-7	50	150	334	-228	0	0	23	-1,796	509	451	941	-593	50	0	79	-520	0	0	-2,586	-1,244	0	199	26,481	-5	0	5	0	10,201	0	0	17,106	1,676	0	0	8,492	12	0	0	-12	-26,799	0	0	-9,512	-41,118	0	0	-6,329	0	0	0	0	0	0	0	0	0	0	0	-322,459	0	0	0	-259,561	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Stock Based Compensation	109	93	62	88	86	45	78	86	86	76	77	84	63	79	77	85	86	71	60	69	68	55	46	54	53	42	42	35	36	23	-882	-1,374	-1,408	0	4	12	1	25	14	15	14	15	14	15	15	16	21	30	31	37	0	0	100	0	0	0	157	0	-276	0	134,310	2,213,656	0	0	118,313	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	22,289	0	0	0	0	0	-56	0	0	0	0	0	-100	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Cash From Financing Activities	-10,744	22,648	17,766	12,282	-41,995	69,146	-10,465	-10,364	82,014	-10,342	5,934	52,084	35,084	23,112	121,490	-18,824	-12,485	143	16,427	-10,855	16,683	-18,721	36,577	10,897	1,190	20,654	-12,933	5,773	11,320	5,568	6,251	4,554	13,382	-31,065	18,490	1,334	8,826	17,893	2,671	-6,589	3,832	-10,265	2,611	23,137	-31,918	-17,921	4,060	20,430	16,021	502	2,521	8,127	-4,232	-11,484	-8,102	3,182	-21,196	-10,387	-11,314	11,827	-2,893	-13,035	11,522	-1,540	2,241	-3,689	-2,343	12,533	-13,651	7,643	-11,012	12,649	13,533	-29,514	1,471	583	-14,030	-10,097	8,253	-4,568	170	4,876	-4,328	-6,931	1,189	-3,066	-4,118	-11,003	-4,916	-9,649	-14,984	-7,368	-22,746	100	2,839	-437	1,700	2,200	4,000	11,700	-2,300	-5,700	600	-4,200	5,500	-2,900	3,700	1,900	7,100	-11,700	4,000	20,900	-10,400	1,700	4,000	4,500	6,000	5,600	-200
Total Cash From Operating Activities	29	6,134	1,787	3,449	10,277	8,973	2,939	2,591	5,184	11,492	7,571	6,912	8,401	8,881	-7,248	4,780	10,322	4,221	-4,231	-1,029	10,329	7,659	272	3,123	4,674	-1,946	824	-496	4,097	7,865	6,119	936	-3,246	13,988	-2,616	-1,088	4,678	-538	3,842	691	2,585	3,430	-9,490	15,573	7,832	-2,182	6,619	116	1,312	1,794	836	9,128	-1,333	2,949	-1,662	-2,013	-58	4,801	7,451	-8,163	1,704	4,848	-2,111	891	3,252	985	1,951	1,582	-3,555	6,129	2,740	-6,934	1,299	678	2,177	1,669	739	958	3,574	-534	4,379	2,114	-294	-482	4,809	-1,952	2,487	3,767	-1,882	-8,793	-780	-70	19,502	-510	1,555	121	500	200	2,000	2,700	1,000	4,400	-200	-600	-300	6,900	700	1,400	700	0	100	1,000	500	1,900	0	300	1,200	-400	8,900
Total Cashflows From Investing Activities	0	0	-23,279	-15,123	-23,279	-59,298	-68,380	-75,121	-15,299	-14,854	8,362	-34,663	25,513	-188,329	-124,837	29,132	-5,879	3,073	-12,230	7,103	-24,184	7,465	-30,008	-17,562	-8,052	-10,530	2,641	-5,211	-13,071	-10,100	-7,906	-9,206	-9,241	14,616	-26,706	12,961	-14,109	-21,993	-14,847	2,500	11,188	8,756	-18,854	-17,688	15,889	11,734	-8,017	-9,223	0	0	0	0	20,051	17,793	5,871	0	25,630	12,678	5,264	0	0	0	0	0	0	0	0	0	0	0	0	0	21,750	22,926	0	3,664	15,842	3,588	0	2,438	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Income Statement

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31	1994-12-31
Cost Of Revenue	0	0	0	0	0	0	4,035	3,691	2,381	3,786	3,881	5,810	6,659	12,205	12,386	16,015	18,123	15,873	9,343	7,460	5,895	7,293	10,029	11,496	0	0	0	0	0	0
Depreciation And Amortization	1,844	1,446	1,601	1,602	1,206	1,111	1,258	1,397	1,355	1,296	749	1,178	1,659	1,762	767	1,842	1,798	1,884	1,150	1,025	888	851	524	397	400	500	300	300	200	200
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
Ebit	14,190	15,656	22,825	24,280	12,115	17,964	8,087	15,610	18,663	15,387	9,442	13,044	9,647	7,733	13,450	19,278	24,573	23,728	14,513	13,261	12,782	14,052	14,180	14,885	13,900	14,100	13,900	10,900	11,100	8,400
Ebitda	14,190	17,102	24,426	25,882	13,321	19,075	9,345	17,007	20,018	16,683	10,191	14,222	11,306	9,495	14,217	21,120	26,372	25,612	15,664	14,286	13,670	14,903	14,704	15,281	14,300	14,600	14,200	11,200	11,300	8,600
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Extraordinary Items	0	0	0	0	0	-85	352	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	64,683	52,580	60,581	63,842	46,163	43,359	33,264	40,889	42,926	39,735	29,736	30,585	29,789	27,186	25,664	25,574	23,599	25,669	18,223	18,074	16,596	16,306	8,882	7,979	8,600	8,200	7,900	6,600	6,100	5,300
Income Before Tax	14,190	11,310	22,825	24,280	12,115	11,594	3,472	11,275	14,420	11,075	5,401	8,181	4,988	1,428	3,418	5,663	6,705	8,089	5,556	6,261	7,127	6,941	4,485	3,655	3,800	3,900	4,100	2,200	2,800	2,500
Income Tax Expense	1,954	1,432	4,814	4,787	1,453	1,168	-897	2,314	3,914	3,026	746	1,814	504	-615	146	1,110	1,303	2,079	1,659	2,010	2,275	2,363	1,780	1,272	1,400	1,500	1,600	800	1,000	900
Interest Expense	21,391	4,346	1,506	2,769	6,757	5,365	3,585	3,191	3,081	3,186	3,081	3,910	4,659	6,305	9,086	13,615	17,868	15,639	8,957	7,000	5,655	7,111	9,909	11,229	10,100	10,200	9,800	8,700	8,300	5,900
Interest Income	64,683	43,226	39,826	39,253	37,111	33,153	29,700	29,230	28,997	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
Net Income	12,236	9,878	18,011	19,493	10,662	10,426	4,369	8,961	10,506	8,049	4,655	6,367	4,484	2,043	3,272	4,553	5,402	6,010	3,897	4,251	4,852	4,578	2,490	2,383	2,400	2,400	2,500	1,400	1,800	1,600
Net Income Applicable To Common Shares	0	9,878	18,011	19,493	10,662	10,426	4,369	8,961	10,506	8,049	4,655	6,367	4,484	2,043	3,272	4,553	5,402	6,010	3,897	4,251	4,852	4,578	2,704	2,383	0	0	0	0	0	0
Net Income From Continuing Ops	12,236	9,878	18,011	19,493	10,662	10,426	4,369	8,961	10,506	8,049	4,655	6,367	4,484	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	43,292	38,880	38,320	36,484	30,354	27,788	26,115	26,039	25,916	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Operating Income Net Other	0	0	0	0	0	0	0	0	0	0	0	423	114	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Recurring	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	14,190	15,656	22,825	24,280	12,115	16,959	7,057	14,466	17,501	14,261	8,482	12,091	9,647	7,733	12,504	19,278	24,573	23,728	14,513	13,261	12,782	14,052	14,180	14,885	13,900	14,100	13,900	10,900	11,100	8,400
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	2,452	1,892	37,756	39,562	34,048	26,400	2,284	1,654	1,666	1,630	1,537	1,551	11,276	1,448	1,158	916,615	852,355	1,941	3,710	4,813	3,814	2,254	5,298	6,906	5,300	5,900	6,000	4,300	5,000	3,100
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	0	0	0	0
Reconciled Depreciation	3,114	1,446	1,601	2,589	2,224	2,116	2,288	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Research Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling And Marketing Expenses	0	0	0	526	566	589	589	573	618	534	435	443	554	617	480	447	415	434	402	300	0	0	0	0	0	0	100	100	100	100
Selling General Administrative	2,452	20,405	22,173	22,721	19,509	17,858	16,835	17,101	17,054	16,281	12,011	10,994	10,650	11,116	10,689	8,795	8,227	8,725	6,120	5,844	4,835	4,849	2,675	2,339	2,500	2,500	2,200	1,900	1,900	1,600
Tax Provision	1,954	1,432	4,814	4,787	1,453	1,168	-897	2,314	3,914	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Operating Expenses	2,452	1,892	-37,756	-39,562	-34,048	-26,400	2,284	1,654	1,666	1,630	1,537	1,551	11,276	1,448	1,158	916,615	852,355	-1,941	-3,710	-4,813	-3,814	-2,254	5,298	6,906	5,300	5,900	6,000	4,300	5,000	3,100
Total Other Income Expense Net	14,190	-4,346	22,825	24,280	12,115	-5,365	-3,585	-3,191	-3,081	-3,186	-3,081	-3,910	-4,659	-6,305	-9,086	-13,615	-17,868	-15,639	-8,957	-7,000	-5,655	-7,111	-9,695	-11,229	-10,100	-10,200	-9,800	-8,700	-8,300	-5,900
Total Revenue	64,683	52,580	60,581	63,842	46,163	43,359	33,264	40,889	42,926	39,735	29,736	30,585	29,789	27,186	25,664	25,574	23,599	25,669	18,223	18,074	16,596	16,306	8,882	7,979	8,600	8,200	7,900	6,600	6,100	5,300

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-12-31	1994-09-30	1994-06-30	1994-03-31
Cost Of Revenue	0	-2,516	-1,164	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,145	1,916	1,497	1,207	1,166	8,082	980	870	813	948	1,110	820	770	873	969	0	787	947	1,097	955	797	931	1,058	1,095	1,192	1,964	1,315	1,339	1,500	1,640	1,872	1,647	2,064	2,070	5,647	563	2,305	4,094	3,169	2,818	3,826	3,744	3,812	4,633	4,436	4,695	4,595	4,397	4,312	4,195	3,814	3,552	2,398	2,449	2,335	2,161	2,040	2,042	2,036	1,342	1,360	1,411	1,515	1,609	1,648	1,719	1,815	2,111	0	2,048	2,370	2,688	2,923	2,962	2,992	2,817	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Depreciation And Amortization	437	474	472	461	481	314	335	316	376	376	412	437	436	465	424	277	319	332	291	264	273	278	283	277	312	320	328	298	356	373	331	337	334	340	346	335	322	339	331	304	271	238	17	223	271	481	215	444	439	417	182	179	221	208	182	179	193	196	191	187	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	230	230	643	27	-58	-88	238	54	305	-200	300	0	0	-100	400	0	0	0	200	0	0	0	400	0	0	0	100	0	0	-100	100	0	-
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Ebit	2,091	3,075	3,591	7,219	3,103	4,432	4,486	4,471	4,263	6,265	6,890	7,390	7,432	7,646	7,344	5,614	5,019	5,247	5,166	4,458	4,280	5,304	4,768	3,612	3,856	-4,012	4,262	3,981	3,531	3,833	4,098	4,148	4,379	4,560	4,723	5,001	4,037	4,040	3,948	3,362	1,176	2,588	2,815	2,863	3,095	2,674	3,704	3,338	2,326	3,066	1,888	2,367	2,124	2,914	-417	3,112	3,150	2,053	3,573	3,728	656	1,450	2,170	1,387	1,532	1,805	1,763	1,606	1,781	2,012	2,256	2,040	1,244	1,778	1,381	1,153	1,583	1,679	1,604	1,394	1,532	1,829	1,753	2,014	1,874	1,825	1,795	1,446	1,407	3,233	3,674	3,518	3,754	4,046	3,709	3,584	3,600	3,800	1,000	800	3,500	3,500	1,000	1,000	1,000	3,600	1,000	1,000	1,100	3,000	800	600	700	3,200	800	600	2,400	2,200	600	500
Ebitda	2,528	3,549	4,063	7,680	3,584	4,746	4,821	4,787	4,639	6,641	7,302	7,827	7,868	8,111	7,768	5,891	5,338	5,579	5,457	4,722	4,553	5,582	5,051	3,889	4,168	-3,692	4,590	4,279	3,887	4,206	4,429	4,485	4,713	4,900	5,069	5,336	4,359	4,379	4,279	3,666	1,447	2,826	2,832	3,086	3,366	3,155	3,919	3,782	2,765	3,483	2,070	2,546	2,345	3,122	-235	3,291	3,343	2,249	3,764	3,915	3,483	4,694	5,682	5,420	5,908	6,430	6,298	5,937	6,014	6,127	6,055	5,532	3,581	4,126	3,612	3,194	3,473	3,591	3,520	2,677	2,832	3,180	3,207	3,563	3,458	3,494	3,577	3,523	1,637	3,876	3,701	3,460	3,666	4,284	3,763	3,889	3,400	4,100	3,500	3,300	3,400	3,900	3,600	3,500	3,600	3,800	3,500	3,400	3,400	3,400	3,000	2,600	3,000	3,300	3,000	2,600	2,300	2,300	2,000	1,900
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Extraordinary Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-85	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	17,486	14,278	14,662	14,577	14,698	12,980	12,694	12,208	13,734	15,078	15,453	16,316	16,968	17,432	15,987	13,455	12,028	12,214	11,469	10,452	10,528	11,747	11,089	9,995	10,035	2,456	10,764	10,009	9,787	10,294	10,510	10,298	10,660	10,903	11,306	10,057	10,120	10,117	10,262	9,236	8,360	7,371	6,989	7,016	7,643	7,740	9,299	7,328	9,677	7,118	6,643	6,970	6,976	6,606	6,708	6,333	6,165	6,585	6,949	6,448	6,303	6,261	6,733	6,277	5,753	6,036	5,981	5,828	6,438	6,405	6,488	6,337	4,602	4,953	4,497	4,171	4,846	4,792	4,725	3,712	3,987	4,080	4,103	4,427	4,413	4,162	4,035	3,696	3,761	2,412	2,344	1,975	2,150	1,950	1,954	1,958	2,100	2,200	2,300	2,000	2,100	2,000	2,100	2,200	2,000	2,000	2,000	1,900	2,000	2,000	1,500	1,500	1,600	1,500	1,500	1,500	1,500	1,400	1,500	1,300
Income Before Tax	2,528	3,549	4,063	4,050	746	3,022	3,672	3,870	4,184	5,635	6,263	6,743	6,751	6,910	6,471	4,148	3,291	3,196	3,104	2,524	2,381	3,585	3,273	2,355	2,633	-5,184	3,125	2,898	2,440	2,750	2,999	3,086	3,316	3,495	3,663	3,946	2,957	2,974	2,869	2,275	113	1,627	1,826	1,835	1,966	1,472	2,444	2,299	1,226	1,926	716	1,120	760	1,344	-2,064	1,388	1,145	-141	1,204	1,210	656	1,450	2,170	1,387	1,532	1,805	1,763	1,606	1,781	2,012	2,256	2,040	1,244	1,778	1,381	1,153	1,583	1,679	1,604	1,394	1,532	1,829	1,753	2,014	1,874	1,825	1,795	1,446	-1,068	1,200	1,319	875	1,091	986	852	861	1,000	1,100	1,000	800	1,000	900	1,000	1,000	1,000	1,000	1,000	1,000	1,100	200	800	600	700	800	800	600	600	700	600	500
Income Tax Expense	-111	671	701	693	-466	522	639	737	1,037	1,118	1,283	1,376	1,148	1,483	1,371	785	23	583	506	341	-81	565	428	256	191	-2,523	742	693	354	656	754	809	732	966	1,047	1,169	858	800	792	576	-408	342	417	395	349	267	626	572	-69	437	-6	142	-84	241	-1,017	245	7	-254	192	201	-104	300	594	321	165	367	409	361	252	548	660	619	333	544	432	350	492	543	529	446	451	597	537	690	639	621	615	488	-430	560	488	322	410	205	341	357	400	300	400	300	400	300	400	400	400	400	400	400	400	2,800	300	200	300	200	300	200	200	200	200	200
Interest Expense	6,600	6,168	4,993	3,630	2,357	1,137	531	321	344	378	382	402	437	490	626	1,216	1,471	1,786	1,812	1,688	1,645	1,466	1,247	1,007	966	919	880	820	813	798	810	770	770	773	769	769	787	797	797	805	797	731	758	795	892	964	1,015	1,039	1,100	1,140	1,172	1,247	1,364	1,570	1,647	1,724	2,005	2,194	2,369	2,518	2,827	3,244	3,512	4,033	4,376	4,625	4,535	4,332	4,232	4,115	3,799	3,492	2,337	2,349	2,230	2,041	1,890	1,912	1,916	1,282	1,300	1,351	1,454	1,549	1,584	1,668	1,782	2,077	2,475	2,033	2,355	2,643	2,878	3,060	2,857	2,723	2,600	2,700	2,500	2,500	2,500	2,600	2,600	2,500	2,600	2,600	2,500	2,400	2,300	2,800	2,200	2,000	2,300	2,400	2,200	2,000	1,800	1,500	1,400	1,400
Interest Income	17,486	16,794	15,826	14,577	14,243	10,588	9,429	8,966	9,480	9,991	10,362	9,993	10,537	9,757	9,641	9,318	9,489	9,445	9,293	8,884	8,823	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Net Income	2,639	2,878	3,362	3,357	1,212	2,500	3,033	3,133	3,147	4,517	4,980	5,367	5,603	5,427	5,100	3,363	3,268	2,613	2,598	2,183	2,462	3,020	2,845	2,099	2,442	-2,661	2,383	2,205	2,086	2,094	2,245	2,277	2,584	2,529	2,616	2,777	2,099	2,174	2,077	1,699	521	1,285	1,409	1,440	1,617	1,205	1,818	1,727	1,295	1,489	722	978	844	1,103	-1,047	1,143	1,138	113	1,012	1,009	760	1,150	1,576	1,067	1,366	1,438	1,354	1,245	1,529	1,464	1,596	1,421	911	1,233	950	803	1,091	1,136	1,075	949	1,081	1,232	1,215	1,324	1,236	1,205	1,180	958	-638	640	831	553	466	781	511	504	600	800	600	500	600	600	600	600	600	600	600	600	700	200	500	400	400	600	500	400	400	500	400	300
Net Income Applicable To Common Shares	0	0	3,362	3,357	1,212	2,500	3,033	3,133	3,147	4,517	4,980	5,367	5,603	5,427	5,100	3,363	3,268	2,613	2,598	2,183	2,462	3,020	2,845	2,099	2,442	-2,661	2,383	2,205	2,345	2,094	2,326	2,393	2,584	2,529	2,616	2,777	2,099	2,174	2,077	1,699	521	1,285	1,409	1,440	1,617	1,205	1,818	1,727	1,295	1,489	722	978	844	1,103	-1,143	1,143	1,138	113	1,012	1,009	760	1,150	1,576	1,067	1,366	1,437	1,354	1,245	1,529	1,464	1,596	1,421	911	1,233	950	803	1,092	1,135	1,075	949	1,081	1,232	1,215	1,324	1,236	1,204	1,180	958	0	640	831	553	680	781	511	504	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Net Income From Continuing Ops	2,639	2,878	3,362	3,357	1,212	2,500	3,033	3,133	3,147	4,517	4,980	5,367	5,603	5,427	5,100	3,363	3,268	2,613	2,598	2,183	2,462	3,020	2,845	2,099	2,442	-2,661	2,383	2,205	2,345	2,094	2,129	2,277	2,584	2,529	2,616	2,777	2,099	2,174	2,077	1,699	521	1,285	1,409	1,440	1,617	1,205	1,818	1,727	0	1,489	722	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	10,886	10,626	10,833	10,947	11,886	9,451	8,898	8,645	9,136	9,613	9,980	9,591	10,100	9,267	9,015	8,102	8,018	7,659	7,481	7,196	7,178	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Non Operating Income Net Other	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	127	0	132	164	0	167	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Non Recurring	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	2,528	3,549	4,063	7,219	3,103	4,432	4,486	4,471	4,008	6,013	6,645	7,145	7,188	7,400	7,097	5,364	4,762	4,982	4,916	4,212	4,026	5,051	4,520	3,362	3,599	-4,265	4,005	3,718	3,253	3,548	3,809	3,856	4,086	4,268	4,432	4,715	3,744	3,771	3,666	3,080	910	2,358	2,584	2,630	2,858	2,436	3,459	3,338	2,326	3,066	1,888	2,367	2,124	2,914	-417	3,112	3,150	2,053	3,573	3,728	3,483	4,694	5,682	5,420	5,908	6,430	6,298	5,937	6,014	6,127	6,055	5,532	3,581	4,126	3,612	3,194	3,473	3,591	3,520	2,677	2,832	3,180	3,207	3,563	3,458	3,494	3,577	3,523	1,407	3,233	3,674	3,518	3,754	4,046	3,709	3,584	3,600	3,800	3,500	3,300	3,500	3,500	3,600	3,500	3,600	3,600	3,500	3,400	3,400	3,000	3,000	2,600	3,000	3,200	3,000	2,600	2,400	2,200	2,000	1,900
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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Other Operating Expenses	730	624	607	491	1,477	472	415	7,737	1,831	413	431	392	15,212	531	502	513	2,249	612	612	562	2,266	552	595	555	2,284	8,726	642	456	1,654	424	448	385	1,666	417	384	358	1,630	354	436	398	1,537	500	364	332	1,551	402	415	394	2,892	2,747	884	444	1,448	250	305	815	1,813	311	311	2,971	916,615	197,098	210,276	199,292	852,355	187,753	240,887	226,795	425	241,145	237,568	191,895	1,021	174,483	195,920	170,983	4,310	69,523	82,222	78,694	1,154	56,565	65,504	122,779	955	668	458	173	2,354	821	1,329	1,544	1,604	2,096	1,755	1,626	1,500	1,600	1,200	1,300	1,400	1,500	1,500	1,300	1,600	1,600	1,500	1,500	1,400	1,000	1,500	1,100	1,400	1,700	1,500	1,100	900	800	500	600
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Reconciled Depreciation	771	474	472	461	481	314	335	316	376	376	412	437	680	711	671	527	576	597	541	510	527	531	531	527	569	573	585	561	634	658	620	629	627	632	637	621	615	608	613	586	537	468	248	456	508	719	460	444	439	417	182	179	221	208	182	179	193	196	191	187	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	230	230	643	27	-58	-88	238	54	305	-200	300	0	0	-100	400	0	0	0	200	0	0	0	400	0	0	0	100	0	0	-100	100	0	-
Research Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Selling And Marketing Expenses	0	0	0	0	0	0	0	0	0	0	0	301	75	150	151	150	65	166	169	166	91	166	165	167	91	166	166	166	75	166	166	166	185	184	125	124	188	126	108	112	114	107	107	107	80	121	121	121	129	128	138	159	243	137	119	118	119	121	119	121	182	88	89	88	93	107	106	109	106	109	111	108	109	111	97	85	300	0	0	0	0	0	0	0	0	0	0	0	0	53	14	18	21	75	21	35	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Selling General Administrative	730	5,811	5,572	5,542	5,626	5,434	5,315	5,115	5,586	5,630	5,515	5,442	5,850	6,070	5,756	5,045	5,133	5,017	4,734	4,625	4,507	4,711	4,414	4,226	3,981	4,367	4,328	4,159	4,299	4,347	4,233	4,222	4,241	4,334	4,292	4,187	4,236	4,089	3,971	3,985	3,527	2,885	2,821	2,778	2,836	2,750	2,735	2,673	2,710	2,600	2,593	2,747	2,937	2,746	2,722	2,711	2,711	2,725	2,407	2,523	2,356	2,214	2,097	2,128	2,030	2,120	2,033	2,043	2,336	2,140	2,113	2,136	1,590	1,567	1,505	1,458	1,534	1,577	1,515	1,218	1,270	1,142	1,210	1,213	1,216	1,214	1,208	1,212	1,100	796	614	638	627	634	565	532	600	600	600	600	600	600	700	600	600	700	500	500	500	500	500	500	500	500	500	500	500	500	400	400
Tax Provision	-111	671	701	693	-466	522	639	737	1,037	1,118	1,283	1,376	1,148	1,483	1,371	785	23	583	506	341	-166	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	730	624	607	491	1,477	472	415	-7,737	1,831	413	431	392	15,212	531	502	513	2,249	612	612	562	2,266	552	595	555	2,284	644	642	456	1,654	424	448	385	1,666	417	384	358	1,630	354	436	398	1,537	500	364	332	1,551	402	415	394	2,892	2,747	884	444	1,448	250	305	252	-1,813	311	311	2,971	916,615	197,098	210,276	199,292	852,355	187,753	240,887	226,795	-425	241,145	237,568	191,895	-1,021	174,483	195,920	170,983	-4,310	69,523	82,222	78,694	-1,154	56,565	65,504	122,779	-955	-668	-458	-173	-2,354	821	1,329	1,544	1,604	2,096	1,755	1,626	1,500	1,600	1,200	1,300	1,400	1,500	1,500	1,300	1,600	1,600	1,500	1,500	1,400	1,000	1,500	1,100	1,400	1,700	1,500	1,100	900	800	500	600
Total Other Income Expense Net	2,528	3,549	4,063	-3,169	-2,357	-1,410	-814	-601	176	-378	-382	-402	-437	-490	-626	-1,216	-1,471	-1,786	-1,812	-1,688	-1,645	-1,466	-1,247	-1,007	-966	-919	-880	-820	-813	-798	-810	-770	-770	-773	-769	-769	-787	-797	-797	-805	-797	-731	-758	-795	-892	-964	-1,015	-1,039	-1,100	-1,140	-1,172	-1,247	-1,364	-1,570	-1,647	-1,724	-2,005	-2,194	-2,369	-2,518	-2,827	-3,244	-3,512	-4,033	-4,376	-4,625	-4,535	-4,332	-4,232	-4,115	-3,799	-3,492	-2,337	-2,349	-2,230	-2,041	-1,890	-1,912	-1,916	-1,282	-1,300	-1,351	-1,454	-1,549	-1,584	-1,668	-1,782	-2,077	-2,475	-2,033	-2,355	-2,643	-2,664	-3,060	-2,857	-2,723	-2,600	-2,700	-2,500	-2,500	-2,500	-2,600	-2,600	-2,500	-2,600	-2,600	-2,500	-2,400	-2,300	-2,800	-2,200	-2,000	-2,300	-2,400	-2,200	-2,000	-1,800	-1,500	-1,400	-1,400
Total Revenue	17,486	14,278	14,662	14,577	14,698	12,980	12,694	12,208	13,734	15,078	15,453	16,316	16,968	17,432	15,987	13,455	12,028	12,214	11,469	10,452	10,528	11,747	11,089	9,995	10,035	10,538	10,764	10,009	9,787	10,294	10,510	10,298	10,660	10,903	11,306	10,057	10,120	10,117	10,262	9,236	8,360	7,371	6,989	7,016	7,643	7,740	9,299	7,328	9,677	7,118	6,643	6,970	6,976	6,606	6,708	6,896	6,165	6,585	6,949	6,448	6,303	6,261	6,733	6,277	5,753	6,036	5,981	5,828	6,438	6,405	6,488	6,337	4,602	4,953	4,497	4,171	4,846	4,792	4,725	3,712	3,987	4,080	4,103	4,427	4,413	4,162	4,035	3,696	3,761	2,412	2,344	1,975	2,150	1,950	1,954	1,958	2,100	2,200	2,300	2,000	2,100	2,000	2,100	2,200	2,000	2,000	2,000	1,900	2,000	2,000	1,500	1,500	1,600	1,500	1,500	1,500	1,500	1,400	1,500	1,300

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

Gross Profit (+$)
totalRevenue	64,683
Cost of Revenue	-0
Gross Profit	64,683	64,683

Operating Income (+$)
Gross Profit	64,683
Operating Expense	-2,452
Operating Income	14,190	62,231

Operating Expense (+$)
Research Development	0
Selling General Administrative	2,452
Selling And Marketing Expenses	0
Operating Expense	2,452	2,452

Net Interest Income (+$)
Interest Income	64,683
Interest Expense	-21,391
Other Finance Cost	-0
Net Interest Income	43,292

Pretax Income (+$)
Operating Income	14,190
Net Interest Income	43,292
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	14,190	0 EBIT - interestExpense = -7,201 14,190 33,627
Interest Expense	21,391
Earnings Before Interest and Taxes (EBIT)	14,190	35,581
Earnings Before Interest and Taxes (EBITDA)	14,190

After tax Income (+$)
Income Before Tax	14,190
Tax Provision	-1,954
Net Income From Continuing Ops	12,236	12,236
Net Income	12,236
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	2,452
Total Other Income/Expenses Net	14,190	-43,292

Technical Analysis of Landmark Bancorp Inc
The psychology behind the price

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

General trend

First of all, I'm going to put something in the back of your mind. One of the most stable factors that gives you more confidence as a trader: the general trend of Landmark Bancorp Inc. The general trend of Landmark Bancorp Inc is BEARISH with 85.7% 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 Landmark Bancorp Inc's overall trend. For convenience I use the most commonly used moving averages: 20, 50, 100 & 200. Of course you can use other moving averages or other indicators to determine the trend.

Indicator phases

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

Indicator zone transitions	Bullish trend (-85.7%)		Bearish trend (85.7%)
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 Landmark Bancorp Inc.

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

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

The bullish price targets are: 19.73 < 19.81 < 19.98.

The bearish price targets are: 19.08 > 19.08 > 19.00.

Tweet this

Landmark Bancorp 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 Landmark Bancorp Inc. The current mas is .

The long score for the Moving Averages is 1/14.
The longshort score for the Moving Averages is -12/(-14 +14).

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

Directionalities and relatives.

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

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

Shows the moving average of the selected period.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

There are various kinds of moving averages:

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

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

Simple moving average

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

Source: Tradingview.com

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

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

Exponential moving average

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

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

Where:

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

Smoothed moving average

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

Linear weighted moving average

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

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

Where:

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

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

Source: Tradingview.com

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

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

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

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

Landmark Bancorp 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 Landmark Bancorp Inc. The current macd is -0.08551679.

The long score for the Moving Average Convergence/Divergence (MACD) is 1/4.
The longshort score for the Moving Average Convergence/Divergence (MACD) is -2/(-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 Landmark Bancorp Inc price going down in the near term. -2
MACD < 0: The MACD is below the zero line (centerline), it indicates a bearish signal for Landmark Bancorp Inc. This means that the short-term moving average is lower than the long-term moving average, signaling negative momentum and suggesting a higher likelihood of the Landmark Bancorp Inc price continuing to fall in the near future. It indicates that sellers are gaining control, and there is negativism in the market, leading to potential price decreases. -1
Trending up: The MACD line is trending up. This indicates that the short-term moving average is rising faster than the long-term moving average, suggesting positive momentum in the market. This signals that buyers are becoming more active and confident, leading to potential price increases as traders anticipate further gains and are willing to buy at higher prices. +1

Landmark Bancorp 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 Landmark Bancorp Inc. The current adx is 16.70.

The long score for the Directional Movement Index (DMI) is 0/7.
The longshort score for the Directional Movement Index (DMI) is -1/(-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 Landmark Bancorp Inc shares, leading to potential downward momentum in its price. -1
PLUS_ID < MINUS_DI && ADX < 25 && ADX trending down: The ADX is below 25 and indicates a weak or no trend. Also, the ADX is declining so there is no trend indication.

Landmark Bancorp 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 Landmark Bancorp Inc. The current sar is 19.87.

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

Landmark Bancorp 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 Landmark Bancorp Inc. The current rsi is 47.08. The current phase is Continuation in bear market.

The long score for the Relative Strength Index (RSI) is 0/13.
The longshort score for the Relative Strength Index (RSI) is -4/(-13 +13).

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

Landmark Bancorp 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 Landmark Bancorp Inc. The current phase is Continuation in bear market.

The long score for the Stochastic Oscillator is 3/6.
The longshort score for the Stochastic Oscillator is 2/(-6 +6).

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

Landmark Bancorp 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 Landmark Bancorp Inc. The current cci is -102.64356444.

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

Landmark Bancorp 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 Landmark Bancorp Inc. The current cmo is -5.44698784.

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

Landmark Bancorp 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 Landmark Bancorp Inc. The current willr is -60.55045872.

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

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

Landmark Bancorp 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 Landmark Bancorp Inc.

Landmark Bancorp 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 Landmark Bancorp Inc. The current atr is 0.44359029.

Landmark Bancorp 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 Landmark Bancorp Inc. The current obv is -80,500.

Landmark Bancorp 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 Landmark Bancorp Inc. The current mfi is 39.52.

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

MFI < 50: -1

Landmark Bancorp Inc Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Landmark Bancorp Inc.

6.2. Trading Signals

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

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

6.3. Candlestick Patterns

Landmark Bancorp Inc Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

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

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	47.083
Ma 20	Greater than	Ma 50	19.290
Ma 50	Greater than	Ma 100	19.456
Ma 100	Greater than	Ma 200	19.749
Open	Greater than	Close	19.010
Total			1/5 (20.0%)

Create your own Symbol Scanner

Get notifications about Landmark Bancorp Inc

I send you an email if I find something interesting about Landmark Bancorp Inc.

Landmark Bancorp Inc Buy, Hold or Sell?

Let's analyse Landmark Bancorp Inc together

Get notifications about Landmark Bancorp Inc

Quick analysis of Landmark Bancorp Inc (30 sec.)

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

How much money do you get?

What is your share worth?

+ What do you gain per year?

For what price can you sell your share?

1. Valuation of Landmark Bancorp Inc (5 min.)

$19.19

$23.15

$-54.98 - $25.22

$-31.83 - $48.37

2. Growth of Landmark Bancorp Inc (5 min.)

Is Landmark Bancorp Inc growing?

How much money is Landmark Bancorp Inc making?

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

3. Financial Health of Landmark Bancorp Inc (5 min.)

4. Comparing to competitors in the Banks - Regional industry (5 min.)

Industry Rankings (Banks - Regional)

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

What can you expect buying and holding a share of Landmark Bancorp Inc?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Landmark Bancorp Inc

About Landmark Bancorp Inc

Financial Health

Valuation

1.1. Profitability of Landmark Bancorp Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

Compared to industry (Banks - Regional)

1.1.2. Return on Assets

Trends

Compared to industry (Banks - Regional)

1.1.3. Return on Equity

Trends

Compared to industry (Banks - Regional)

1.2. Operating Efficiency of Landmark Bancorp Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

1.2.2. Operating Ratio

Trends

1.3. Liquidity of Landmark Bancorp Inc.

1.3. Liquidity

1.3.1. Current Ratio

Trends

Compared to industry (Banks - Regional)

1.3.2. Quick Ratio

Trends

1.4. Solvency of Landmark Bancorp Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

Compared to industry (Banks - Regional)

1.4.2. Debt to Equity Ratio

Trends

Compared to industry (Banks - Regional)

2. Market Valuation of Landmark Bancorp Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

Compared to industry (Banks - Regional)

Landmark Bancorp Inc
Buy, Hold or Sell?