Miller Industries Inc
Buy, Hold or Sell?

Let's analyse Miller Industries Inc together

Penke I guess you are interested in Miller Industries 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 Miller Industries 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 Miller Industries Inc

I send you an email if I find something interesting about Miller Industries Inc.

Quick analysis of Miller Industries Inc (30 sec.)

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

How much money do you get?

$0.72

When do you have the money?

1 year

How often do you get paid?

100.0%

What is your share worth?

Current worth

$30.19

Expected worth in 1 year

$34.75

How sure are you?

100.0%

+ What do you gain per year?

Total Gains per Share

$5.27

Return On Investment

10.8%

For what price can you sell your share?

Current Price per Share

$48.99

Expected price per share

$40.94 - $53.82

How sure are you?

50%

1. Valuation of Miller Industries Inc (5 min.)

Live pricePrice per Share (EOD)

$48.99

Book Value per Share

$30.19

Intrinsic Value Per Share

$-39.62 - $4.69

Total Value Per Share

$-9.43 - $34.88

My calculation of the intrinsic value of Miller Industries 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: ($0.05) 3Y: ($-0.31) TTM: ($-0.03)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($0.00) 3Y: ($-0.05) TTM: ($-0.02)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$-1.73	$0.25	$-2.12 - $0.28
2	$-4.15	$0.56	$-2.98 - $0.35
3	$-7.17	$0.92	$-3.85 - $0.42
4	$-10.72	$1.33	$-4.71 - $0.48
5	$-14.72	$1.79	$-5.58 - $0.55
6	$-19.13	$2.29	$-6.44 - $0.62
7	$-23.87	$2.83	$-7.30 - $0.69
8	$-28.90	$3.42	$-8.17 - $0.76
9	$-34.16	$4.03	$-9.03 - $0.82
10	$-39.62	$4.69	$-9.89 - $0.89

2. Growth of Miller Industries Inc (5 min.)

Is Miller Industries Inc growing?

	Current year	Previous year	Grow	Grow %
How rich?	$347.9m	$289.8m	$34.5m	10.7%

How much money is Miller Industries Inc making?

	Current year	Previous year	Grow	Grow %
Making money	$14.5m	$5m	$9.4m	65.1%
Net Profit Margin	5.1%	2.4%	-	-

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

Quarterly Yearly

3. Financial Health of Miller Industries Inc (5 min.)

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

Industry Rankings (Auto Parts)

Richest
#196 / 559

Most Revenue
#214 / 559

Most Profit
#193 / 559

Most Efficient
#216 / 559

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

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

What can you expect buying and holding a share of Miller Industries Inc?

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

Speculation

The Price per Share of Miller Industries Inc is $48.99. 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 Miller Industries 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 Miller Industries 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 $30.19. Based on the TTM, the Book Value Change Per Share is $1.14 per quarter. Based on the YOY, the Book Value Change Per Share is $0.11 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 $0.18 per quarter.

Based on historical numbers we can estimate the returns while holding a share of Miller Industries 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	1.45	3.0%	1.27	2.6%	0.44	0.9%	0.71	1.5%	0.59	1.2%
Usd Book Value Change Per Share	1.33	2.7%	1.14	2.3%	0.11	0.2%	0.52	1.1%	0.40	0.8%
Usd Dividend Per Share	0.18	0.4%	0.18	0.4%	0.18	0.4%	0.18	0.4%	0.17	0.4%
Usd Total Gains Per Share	1.51	3.1%	1.32	2.7%	0.29	0.6%	0.69	1.4%	0.57	1.2%
Usd Price Per Share	42.29	-	38.08	-	24.70	-	33.14	-	28.15	-
Price to Earnings Ratio	7.30	-	7.90	-	19.03	-	15.92	-	15.00	-
Price-to-Total Gains Ratio	28.05	-	30.10	-	112.55	-	90.58	-	77.86	-
Price to Book Ratio	1.40	-	1.35	-	0.97	-	1.34	-	1.38	-
Price-to-Total Gains Ratio	28.05	-	30.10	-	112.55	-	90.58	-	77.86	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	48.99
Number of shares	20

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.18	0.18
Usd Book Value Change Per Share	1.14	0.52
Usd Total Gains Per Share	1.32	0.69
Gains per Quarter (20 shares)	26.36	13.90
Gains per Year (20 shares)	105.43	55.60

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	14	91	95	14	41	46
2	29	182	200	29	82	102
3	43	273	305	43	124	158
4	57	364	410	57	165	214
5	72	455	515	72	206	270
6	86	547	620	86	247	326
7	100	638	725	100	289	382
8	115	729	830	115	330	438
9	129	820	935	129	371	494
10	143	911	1040	144	412	550

How sure are you?

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

Linear %

	Trailing 12 Months				3Y				5 Year				10 Year				ALLTIME
				%				%				%				%				%
Earnings Per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	20.0	0.0	0.0	100.0%	40.0	0.0	0.0	100.0%	103.0	11.0	0.0	90.4%
Book Value Change Per Share	4.0	0.0	0.0	100.0%	10.0	2.0	0.0	83.3%	18.0	2.0	0.0	90.0%	37.0	3.0	0.0	92.5%	85.0	21.0	8.0	74.6%
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%	56.0	0.0	58.0	49.1%
Total Gains per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	20.0	0.0	0.0	100.0%	40.0	0.0	0.0	100.0%	90.0	16.0	8.0	78.9%

Fundamentals of Miller Industries Inc

About Miller Industries Inc

https://www.millerind.com
Auto Parts
1805
8503 Hilltop Drive, Ooltewah, TN, United States, 37363
Google Maps Bing Maps

Miller Industries, Inc., together with its subsidiaries, manufactures and sells towing and recovery equipment. The company offers wreckers that are used to recover and tow disabled vehicles and other equipment; and car carriers, which are specialized flat-bed vehicles with hydraulic tilt mechanisms, which are used to transport new or disabled vehicles and other equipment. It also provides transport trailers for moving various vehicles for auto auctions, car dealerships, leasing companies, and other similar operations. The company markets its products under the Century, Vulcan, Challenger, Holmes, Champion, Chevron, Eagle, Titan, Jige, and Boniface brands. Miller Industries, Inc. sells its products through independent distributors in North America, and Canada, Mexico; and through prime contractors to governmental entities. Miller Industries, Inc. was incorporated in 1990 and is headquartered in Ooltewah, Tennessee.

Fundamental data was last updated by Penke on 2024-04-04 19:09:03.

Financial Health

Profitability Details

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

Operating Efficiency Details

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

Liquidity Details

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

Solvency Details

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

Valuation

Valuation Details

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

1.1. Profitability of Miller Industries Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit Miller Industries Inc earns for each $1 of revenue.

Above 10% is considered healthy but always compare Miller Industries Inc to the Auto Parts industry mean.
A Net Profit Margin of 5.6% means that $0.06 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Miller Industries Inc:

The MRQ is 5.6%. The company is making a profit. +1
The TTM is 5.1%. The company is making a profit. +1

Trends

Current period		Compared to		+/-
MRQ	5.6%	TTM	5.1%	+0.6%
TTM	5.1%	YOY	2.4%	+2.7%
TTM	5.1%	5Y	3.8%	+1.2%
5Y	3.8%	10Y	3.7%	+0.1%

Compared to industry (Auto Parts)

Period	Company	Industry (mean)	+/-
MRQ	5.6%	3.3%	+2.3%
TTM	5.1%	3.8%	+1.3%
YOY	2.4%	3.7%	-1.3%
5Y	3.8%	3.0%	+0.8%
10Y	3.7%	4.1%	-0.4%

Measures how much net profit Miller Industries Inc earns for each $1 of revenue.

Revenue is the amount of profit Miller Industries 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 Miller Industries 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 Miller Industries Inc to the Auto Parts industry mean.
Can be used to compare companies within the Auto Parts industry.

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

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of Miller Industries Inc. If profit margins remain low (compared to the Auto Parts 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 Miller Industries Inc is 0.06. This means that Miller Industries Inc earned $0.06 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 Auto Parts industry is 3.3%.
What is the trend?
The trend is important because it shows you how Miller Industries Inc is performing over time. The most recent quarter might be important if Miller Industries 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 Miller Industries 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 Miller Industries Inc with other companies in the same industry (Auto Parts).
Net profit margin should rise over the years.
Can be influenced when Miller Industries Inc sells assets (profit will increase while costs remain the same).
It won’t show what part of Miller Industries 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 Miller Industries 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 Miller Industries Inc = 16,695
Total revenue MRQ Miller Industries Inc = 296,246
$16,695 / $296,246 = 0.06 or 5.6%

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 Miller Industries Inc is using its assets to generate profit.

Above 5% is considered healthy but always compare Miller Industries Inc to the Auto Parts industry mean.
2.6% Return on Assets means that Miller Industries Inc generated $0.03 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Miller Industries Inc:

The MRQ is 2.6%. Using its assets, the company is less efficient in making profit.
The TTM is 2.4%. Using its assets, the company is less efficient in making profit.

Trends

Current period		Compared to		+/-
MRQ	2.6%	TTM	2.4%	+0.1%
TTM	2.4%	YOY	1.0%	+1.4%
TTM	2.4%	5Y	1.7%	+0.7%
5Y	1.7%	10Y	1.8%	0.0%

Compared to industry (Auto Parts)

Period	Company	Industry (mean)	+/-
MRQ	2.6%	1.4%	+1.2%
TTM	2.4%	1.5%	+0.9%
YOY	1.0%	1.4%	-0.4%
5Y	1.7%	1.3%	+0.4%
10Y	1.8%	1.8%	0.0%

Shows how efficient Miller Industries 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 Miller Industries Inc to the Auto Parts 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 Miller Industries Inc is using its resources to generate profit. If the return on assets (2.6%) from Miller Industries Inc are higher than the Auto Parts mean (1.4%) that means Miller Industries 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 Miller Industries Inc is 2.6%. This means the company generated $0.03 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the Auto Parts industry is 1.4%.
What is the trend?
The trend is important because it shows you how Miller Industries Inc is performing over time. The most recent quarter might be important if Miller Industries 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 Miller Industries 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 Miller Industries Inc

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

Income statement
Balance sheet

Net income MRQ (income statement) from Miller Industries Inc = 16,695
Total assets MRQ (balance sheet) from Miller Industries Inc = 654,101
16,695 / 654,101 = 0.03 or 2.6%

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

Above 15%-20% is considered healthy but always compare Miller Industries Inc to the Auto Parts industry mean.
4.8% Return on Equity means Miller Industries Inc generated $0.05 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Miller Industries Inc:

The MRQ is 4.8%. Using its investors money, the company is inefficient in making profit. -1
The TTM is 4.5%. Using its investors money, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	4.8%	TTM	4.5%	+0.3%
TTM	4.5%	YOY	1.7%	+2.7%
TTM	4.5%	5Y	2.9%	+1.6%
5Y	2.9%	10Y	2.8%	+0.0%

Compared to industry (Auto Parts)

Period	Company	Industry (mean)	+/-
MRQ	4.8%	2.9%	+1.9%
TTM	4.5%	3.1%	+1.4%
YOY	1.7%	3.1%	-1.4%
5Y	2.9%	2.4%	+0.5%
10Y	2.8%	3.2%	-0.4%

Shows how efficient Miller Industries 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 Miller Industries Inc to the Auto Parts 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 Auto Parts 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 Miller Industries Inc is 4.8%. This means Miller Industries Inc generated $0.05 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the Auto Parts industry is 2.9%.
What is the trend?
The trend is important because it shows you how Miller Industries Inc is performing over time. The most recent quarter might be important if Miller Industries 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 Miller Industries Inc up to 10 years back (depending if Miller Industries 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 Miller Industries Inc

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Miller Industries Inc = 16,695
Shareholders equity (balance sheet) MRQ Miller Industries Inc = 347,920
16,695 / 347,920 = 0.05 or 4.8%

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

1.2. Operating Efficiency of Miller Industries Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Miller Industries Inc is operating .

Measures how much profit Miller Industries 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 Miller Industries Inc to the Auto Parts industry mean.
An Operating Margin of 7.5% means the company generated $0.08 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Miller Industries Inc:

The MRQ is 7.5%. The company is operating less efficient.
The TTM is 6.6%. The company is operating less efficient.

Trends

Current period		Compared to		+/-
MRQ	7.5%	TTM	6.6%	+0.9%
TTM	6.6%	YOY	3.0%	+3.6%
TTM	6.6%	5Y	4.9%	+1.8%
5Y	4.9%	10Y	4.9%	0.0%

Compared to industry (Auto Parts)

Period	Company	Industry (mean)	+/-
MRQ	7.5%	5.4%	+2.1%
TTM	6.6%	4.1%	+2.5%
YOY	3.0%	4.7%	-1.7%
5Y	4.9%	4.8%	+0.1%
10Y	4.9%	5.6%	-0.7%

Measures how efficient Miller Industries 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 Miller Industries Inc to the Auto Parts 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 Miller Industries 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 Miller Industries Inc is 7.5%. This means that Miller Industries Inc earned $0.08 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the Auto Parts industry is 5.4%.
What is the trend?
The trend is important because it shows you how Miller Industries Inc is performing over time. The most recent quarter might be important if Miller Industries 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 Miller Industries 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 Miller Industries Inc

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Miller Industries Inc = 22,274
Total revenue MRQ Miller Industries Inc = 296,246
$22,274 / $296,246 = 0.08 or 7.5%

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

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

Operation earnings can be calculated in multiple ways:

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

1.2.2. Operating Ratio

Measures how efficient Miller Industries Inc is keeping operating costs low.

Below 1 is considered healthy (always compare to Auto Parts industry mean).
An Operation Ratio of 0.92 means that the operating costs are $0.92 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Miller Industries Inc:

The MRQ is 0.925. The company is less efficient in keeping operating costs low.
The TTM is 0.932. The company is less efficient in keeping operating costs low.

Trends

Current period		Compared to		+/-
MRQ	0.925	TTM	0.932	-0.007
TTM	0.932	YOY	0.965	-0.034
TTM	0.932	5Y	0.948	-0.016
5Y	0.948	10Y	0.948	+0.000

Compared to industry (Auto Parts)

Period	Company	Industry (mean)	+/-
MRQ	0.925	1.641	-0.716
TTM	0.932	1.622	-0.690
YOY	0.965	1.617	-0.652
5Y	0.948	1.561	-0.613
10Y	0.948	1.364	-0.416

Measures how efficient Miller Industries 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 Miller Industries Inc to the Auto Parts 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 Miller Industries Inc is 92.5%. This means that Miller Industries Inc earned $0.92 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 Auto Parts industry is 1.64.
What is the trend?
The trend is important because it shows you how Miller Industries Inc is performing over time. The most recent quarter might be important if Miller Industries 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 Miller Industries 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 Miller Industries 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
(257,606 +16,366) \ 296,246 = 0.92

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 Miller Industries Inc.

1.3. Liquidity

1.3.1. Current Ratio

Measures if Miller Industries Inc is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to Auto Parts industry mean).
A Current Ratio of 2.17 means the company has $2.17 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Miller Industries Inc:

The MRQ is 2.175. The company is able to pay all its short-term debts. +1
The TTM is 2.191. The company is able to pay all its short-term debts. +1

Trends

Current period		Compared to		+/-
MRQ	2.175	TTM	2.191	-0.016
TTM	2.191	YOY	2.354	-0.163
TTM	2.191	5Y	2.343	-0.152
5Y	2.343	10Y	2.329	+0.014

Compared to industry (Auto Parts)

Period	Company	Industry (mean)	+/-
MRQ	2.175	1.608	+0.567
TTM	2.191	1.613	+0.578
YOY	2.354	1.601	+0.753
5Y	2.343	1.586	+0.757
10Y	2.329	1.446	+0.883

Measures if Miller Industries 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 Auto Parts 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 Miller Industries 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 Miller Industries Inc is 2.17. This means Miller Industries Inc has $2.17 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the Auto Parts industry is 1.61.
What is the trend?
The trend is important because it shows you how Miller Industries Inc is performing over time. The most recent quarter might be important if Miller Industries 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 Miller Industries 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 Miller Industries Inc

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
510,471 \ 234,714) = 2.17

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

Above 1 is considered healthy but always compare Miller Industries Inc to the Auto Parts industry mean.
A Quick Ratio of 1.35 means the company can pay off $1.35 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Miller Industries Inc:

The MRQ is 1.347. The company is able to pay all its short-term debts with the most liquid assets. +1
The TTM is 1.375. The company is able to pay all its short-term debts with the most liquid assets. +1

Trends

Current period		Compared to		+/-
MRQ	1.347	TTM	1.375	-0.029
TTM	1.375	YOY	1.617	-0.241
TTM	1.375	5Y	1.663	-0.287
5Y	1.663	10Y	1.618	+0.045

Compared to industry (Auto Parts)

Period	Company	Industry (mean)	+/-
MRQ	1.347	0.642	+0.705
TTM	1.375	0.682	+0.693
YOY	1.617	0.723	+0.894
5Y	1.663	0.749	+0.914
10Y	1.618	0.782	+0.836

Measures if Miller Industries 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 Miller Industries Inc to the Auto Parts 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 Miller Industries Inc can pay off its short term debts. This shows if Miller Industries 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 Miller Industries Inc is 1.35. This means that Miller Industries Inc can pay off $1.35 for each $1 in debt (using most liquid assets).
How does it compare to the industry?
The mean MRQ Quick Ratio of the Auto Parts industry is 0.64.
What is the trend?
The trend is important because it shows you how Miller Industries Inc is performing over time. The most recent quarter might be important if Miller Industries 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 Miller Industries 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 Miller Industries 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 Miller Industries Inc: (29,909 + 0 +286,138) / 234,714 = 1.35

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 Miller Industries Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of Miller Industries Inc assets are financed with debt.

Below 1 (100%) is considered healthy but always compare Miller Industries Inc to Auto Parts industry mean.
A Debt to Asset Ratio of 0.47 means that Miller Industries Inc assets are financed with 46.8% credit (debt) and the remaining percentage (100% - 46.8%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Miller Industries Inc:

The MRQ is 0.468. The company is very able to pay all its debts by selling its assets. +2
The TTM is 0.460. The company is very able to pay all its debts by selling its assets. +2

Trends

Current period		Compared to		+/-
MRQ	0.468	TTM	0.460	+0.008
TTM	0.460	YOY	0.403	+0.057
TTM	0.460	5Y	0.378	+0.082
5Y	0.378	10Y	0.375	+0.003

Compared to industry (Auto Parts)

Period	Company	Industry (mean)	+/-
MRQ	0.468	0.497	-0.029
TTM	0.460	0.497	-0.037
YOY	0.403	0.490	-0.087
5Y	0.378	0.489	-0.111
10Y	0.375	0.487	-0.112

Measures how much % of Miller Industries Inc assets are financed with debt.

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

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Miller Industries Inc to Auto Parts 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 Miller Industries Inc is 0.47. This means means that Miller Industries Inc is financed with 46.8% credit and the remaining percentage is financed by it's owners (shareholders).
How does it compare to the industry?
The mean MRQ Current Ratio of the Auto Parts industry is 160.8%.
What is the trend?
The trend is important because it shows you how Miller Industries Inc is performing over time. The most recent quarter might be important if Miller Industries 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 Miller Industries 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 Miller Industries Inc has so much debt.

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Miller Industries Inc

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

Balance sheet
Debt to asset ratio = total debt \ total assets
306,181 \ 654,101 = 46.8% or 0.47.

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 Miller Industries Inc is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare Miller Industries Inc to the Auto Parts industry mean.
A Debt to Equity ratio of 88.0% means that company has $0.88 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Miller Industries Inc:

The MRQ is 0.880. The company is very able to pay all its debts with equity. +2
The TTM is 0.855. The company is very able to pay all its debts with equity. +2

Trends

Current period		Compared to		+/-
MRQ	0.880	TTM	0.855	+0.025
TTM	0.855	YOY	0.677	+0.178
TTM	0.855	5Y	0.624	+0.231
5Y	0.624	10Y	0.610	+0.015

Compared to industry (Auto Parts)

Period	Company	Industry (mean)	+/-
MRQ	0.880	1.009	-0.129
TTM	0.855	1.007	-0.152
YOY	0.677	1.009	-0.332
5Y	0.624	1.010	-0.386
10Y	0.610	1.047	-0.437

Measures if Miller Industries 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 Miller Industries 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 Miller Industries Inc is 0.88. This means that Miller Industries Inc can pay off $0.88 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Auto Parts industry is 1.01.
What is the trend?
The trend is important because it shows you how Miller Industries Inc is performing over time. The most recent quarter might be important if Miller Industries 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 Miller Industries 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 Miller Industries Inc

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
306,181 \ 347,920 = 0.88 or 88.0%

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

Common shares.
Preferred shares.
Retained earnings.

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

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

2. Market Valuation of Miller Industries 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 Miller Industries Inc generates.

Above 15 is considered overpriced but always compare Miller Industries Inc to the Auto Parts industry mean.
A PE ratio of 7.30 means the investor is paying $7.30 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Miller Industries Inc:

The EOD is 8.453. Based on the earnings, the company is underpriced. +1
The MRQ is 7.297. Based on the earnings, the company is cheap. +2
The TTM is 7.896. Based on the earnings, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	8.453	MRQ	7.297	+1.156
MRQ	7.297	TTM	7.896	-0.599
TTM	7.896	YOY	19.035	-11.138
TTM	7.896	5Y	15.920	-8.023
5Y	15.920	10Y	15.003	+0.917

Compared to industry (Auto Parts)

Period	Company	Industry (mean)	+/-
EOD	8.453	13.831	-5.378
MRQ	7.297	13.412	-6.115
TTM	7.896	13.955	-6.059
YOY	19.035	15.966	+3.069
5Y	15.920	18.014	-2.094
10Y	15.003	20.864	-5.861

Measures how much money you pay for each share for every $1 in earnings Miller Industries 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 Miller Industries Inc to the Auto Parts 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 Miller Industries Inc is 7.30. This means the investor is paying $7.30 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Auto Parts industry is 13.41.
What is the trend?
The trend is important because it shows you how Miller Industries Inc is performing over time. The most recent quarter might be important if Miller Industries 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 Miller Industries 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 Miller Industries 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 \ 11,523 = EPS
PE ratio MRQ = 7.30

* 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 Miller Industries Inc:

The EOD is 32.170. Based on how much money comes from the company's main activities, the company is fair priced.
The MRQ is 27.770. Based on how much money comes from the company's main activities, the company is underpriced. +1
The TTM is -6.215. Based on how much money comes from the company's main activities, the company is expensive. -2

Trends

Current period		Compared to		+/-
EOD	32.170	MRQ	27.770	+4.400
MRQ	27.770	TTM	-6.215	+33.985
TTM	-6.215	YOY	17.177	-23.392
TTM	-6.215	5Y	4.975	-11.190
5Y	4.975	10Y	-3.458	+8.433

Compared to industry (Auto Parts)

Period	Company	Industry (mean)	+/-
EOD	32.170	5.149	+27.021
MRQ	27.770	4.914	+22.856
TTM	-6.215	4.023	-10.238
YOY	17.177	1.269	+15.908
5Y	4.975	2.964	+2.011
10Y	-3.458	3.023	-6.481

2. Book Value per Share

2.3. Price to Book Ratio

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

At or below 1 is considered healthy (always compare to Auto Parts industry mean).
A PB ratio of 1.40 means the investor is paying $1.40 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Miller Industries Inc:

The EOD is 1.623. Based on the equity, the company is underpriced. +1
The MRQ is 1.401. Based on the equity, the company is underpriced. +1
The TTM is 1.349. Based on the equity, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	1.623	MRQ	1.401	+0.222
MRQ	1.401	TTM	1.349	+0.052
TTM	1.349	YOY	0.975	+0.374
TTM	1.349	5Y	1.344	+0.005
5Y	1.344	10Y	1.384	-0.040

Compared to industry (Auto Parts)

Period	Company	Industry (mean)	+/-
EOD	1.623	1.460	+0.163
MRQ	1.401	1.438	-0.037
TTM	1.349	1.479	-0.130
YOY	0.975	1.644	-0.669
5Y	1.344	1.655	-0.311
10Y	1.384	2.132	-0.748

2. Total Gains per Share

3. Holders & Insider Transactions

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

3.1. Institutions holding Miller Industries Inc

Institutions are holding 84.097% of the shares of Miller Industries Inc.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	Thrivent Financial For Lutherans	9.2599	0.0977	1059855	0	0
2023-12-31	Dimensional Fund Advisors, Inc.	7.8173	0.0111	894744	-1973	-0.22
2023-12-31	BlackRock Inc	6.9997	0.0009	801161	50809	6.7714
2023-12-31	Vanguard Group Inc	4.9608	0.0005	567794	21425	3.9213
2023-12-31	Royce & Associates, LP	4.2976	0.1921	491887	-29446	-5.6482
2023-12-31	FMR Inc	4.0681	0.0015	465623	45225	10.7577
2023-12-31	Systematic Financial Management LP	3.4283	0.4923	392395	-32	-0.0082
2023-12-31	Hotchkis & Wiley Capital Management LLC	3.306	0.057	378393	-6740	-1.75
2023-12-31	Advisory Research Inc	3.0687	2.2911	351238	-16075	-4.3764
2023-12-31	Franklin Resources Inc	3.0505	0.0069	349153	-11381	-3.1567
2023-12-31	Geode Capital Management, LLC	2.0649	0.0011	236336	15244	6.8949
2023-12-31	Mutual Of America Capital Management LLC	1.9644	0.1095	224840	-90818	-28.771
2023-12-31	State Street Corporation	1.8758	0.0004	214703	15414	7.7345
2023-12-31	Goldman Sachs Group Inc	1.8304	0.0008	209496	87381	71.5563
2023-12-31	Huber Capital Management LLC	1.6508	2.0103	188945	-5016	-2.5861
2023-12-31	Pacific Ridge Capital Partners, LLC	1.4565	1.4319	166708	-2122	-1.2569
2023-12-31	Lord, Abbett & Co LLC	1.3175	0.0229	150801	-483	-0.3193
2023-12-31	Ameriprise Financial Inc	1.1475	0.0017	131334	5350	4.2466
2023-12-31	Allspring Global Investments Holdings, LLC	1.1163	0.009	127769	-6010	-4.4925
2023-12-31	Diversified Investment Strategies, LLC	0.9934	3.5235	113700	-3700	-3.1516
Total		65.6744	10.2622	7516875	+67052	+0.9%

3.2. Funds holding Miller Industries Inc

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	Thrivent Small Cap Stock A	5.9241	1.0431	678053	0	0
2023-12-31	Fidelity Low-Priced Stock	2.7487	0.0484	314609	6815	2.2141
2024-02-29	Vanguard Total Stock Mkt Idx Inv	2.7463	0.0009	314326	0	0
2024-01-31	DFA US Small Cap Value I	2.5747	0.0784	294691	-4560	-1.5238
2024-02-29	iShares Russell 2000 ETF	2.2871	0.0189	261768	-43	-0.0164
2023-12-31	Thrivent Small Cap Stock	2.161	1.0521	247338	0	0
2023-12-31	Advisory Research Partners Fund	1.8784	10.9764	215000	14016	6.9737
2024-02-29	Templeton Global Smaller Comp A	1.7026	1.0215	194869	0	0
2023-12-31	Royce Pennsylvania Mutual Invmt	1.6789	0.4353	192159	-12765	-6.2291
2024-02-29	MoA Small Cap Value Fund	1.5979	2.1071	182892	-13839	-7.0345
2024-02-29	Vanguard Institutional Extnd Mkt Idx Tr	1.5699	0.0079	179685	-206	-0.1145
2024-01-31	Lord Abbett Small Cap Value A	1.3175	1.5652	150801	0	0
2024-01-31	American Beacon Small Cp Val R5	1.2863	0.1242	147221	5200	3.6614
2024-02-29	Franklin MicroCap Value A	1.2494	3.1214	143000	0	0
2023-12-31	FTF Royce US Smaller Companies W Acc	1.1651	1.45	133354	-14900	-10.0503
2024-02-29	AdvisorShares Focused Equity ETF	1.0369	4.04	118682	1104	0.939
2023-12-31	Huber Small Cap Value	0.9868	5.0109	112945	910	0.8122
2023-12-31	Fidelity Small Cap Index	0.9701	0.0185	111035	2612	2.4091
2024-01-31	DFA US Targeted Value I	0.9589	0.0343	109747	0	0
2024-02-29	Allspring Small Company Value Admin	0.9131	0.686	104507	21416	25.7742
Total		36.7537	32.8405	4206682	+5760	+0.1%

3.3. Insider Transactions

Insiders are holding 4.133% of the shares of Miller Industries Inc.

Date	Owner	Type	Amount	Price	Post Transaction Amount
2019-08-13	Jeffrey I Badgley	SELL	10000	32.53	2180
2019-08-12	Theodore H Ashford Iii	SELL	8000	32.22	13903
2019-08-09	Jeffrey I Badgley	SELL	7820	32.53	2180
2019-08-09	Theodore H Ashford Iii	SELL	6000	32.3	13903
2019-05-17	A Russell Chandler Iii	SELL	8000	30.67	66742
2019-05-13	A Russell Chandler Iii	SELL	13000	31.2	66833
2019-05-10	Richard H Roberts	SELL	1500	33.64	33732
2018-08-10	Jeffrey I Badgley	SELL	3000	28.36	10000
2018-05-21	A Russell Chandler Iii	SELL	400	26.65	72981
2017-11-10	A Russell Chandler Iii	SELL	1000	25.15
2017-05-10	Jeffrey I Badgley	SELL	2000	25.84	13000
2017-05-08	William G Miller Ii	SELL	24500	25.66	24500
2017-03-31	Jeffrey I Badgley	SELL	6428	25.56	15000
2016-05-09	A Russell Chandler Iii	SELL	1000	20.4	69069
2015-06-03	A Russell Chandler Iii	SELL	2000	20.1
2015-04-01	Jeffrey I Badgley	SELL	7800	24.95
2014-03-31	Vincent J Tiano	SELL	4000	19.16
2014-03-28	Jeffrey I Badgley	SELL	3572	19.42
2014-03-27	Vincent J Tiano	SELL	6000	19.48
2014-03-21	Jeffrey I Badgley	SELL	2000	19.4

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Miller Industries 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	-	-	1.328	1.139	+17%	0.107	+1136%	0.516	+158%	0.402	+231%
Book Value Per Share	-	-	30.194	28.202	+7%	25.322	+19%	24.754	+22%	20.504	+47%
Current Ratio	-	-	2.175	2.191	-1%	2.354	-8%	2.343	-7%	2.329	-7%
Debt To Asset Ratio	-	-	0.468	0.460	+2%	0.403	+16%	0.378	+24%	0.375	+25%
Debt To Equity Ratio	-	-	0.880	0.855	+3%	0.677	+30%	0.624	+41%	0.610	+44%
Dividend Per Share	-	-	0.180	0.179	+0%	0.180	+0%	0.179	+0%	0.173	+4%
Eps	-	-	1.449	1.266	+14%	0.444	+226%	0.714	+103%	0.592	+145%
Free Cash Flow Per Share	-	-	0.381	-0.026	+107%	-1.050	+376%	0.078	+390%	0.053	+619%
Free Cash Flow To Equity Per Share	-	-	0.201	0.120	+67%	-0.247	+223%	0.091	+121%	0.012	+1550%
Gross Profit Margin	-	-	1.000	1.000	0%	1.000	0%	1.000	0%	1.000	0%
Intrinsic Value_10Y_max	-	-	4.686	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	-39.622	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	0.249	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	-1.729	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	0.917	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	-7.167	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	1.787	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	-14.725	-	-	-	-	-	-	-	-
Market Cap	560719944.000	+13%	487307670.000	438060000.000	+11%	282649092.000	+72%	379772385.600	+28%	322391904.000	+51%
Net Profit Margin	-	-	0.056	0.051	+11%	0.024	+138%	0.038	+48%	0.037	+54%
Operating Margin	-	-	0.075	0.066	+13%	0.030	+147%	0.049	+54%	0.049	+54%
Operating Ratio	-	-	0.925	0.932	-1%	0.965	-4%	0.948	-2%	0.948	-2%
Pb Ratio	1.623	+14%	1.401	1.349	+4%	0.975	+44%	1.344	+4%	1.384	+1%
Pe Ratio	8.453	+14%	7.297	7.896	-8%	19.035	-62%	15.920	-54%	15.003	-51%
Price Per Share	48.990	+14%	42.290	38.080	+11%	24.695	+71%	33.142	+28%	28.148	+50%
Price To Free Cash Flow Ratio	32.170	+14%	27.770	-6.215	+122%	17.177	+62%	4.975	+458%	-3.458	+112%
Price To Total Gains Ratio	32.490	+14%	28.046	30.099	-7%	112.554	-75%	90.577	-69%	77.859	-64%
Quick Ratio	-	-	1.347	1.375	-2%	1.617	-17%	1.663	-19%	1.618	-17%
Return On Assets	-	-	0.026	0.024	+6%	0.010	+146%	0.017	+47%	0.018	+46%
Return On Equity	-	-	0.048	0.045	+8%	0.017	+174%	0.029	+67%	0.028	+69%
Total Gains Per Share	-	-	1.508	1.318	+14%	0.287	+425%	0.695	+117%	0.575	+162%
Usd Book Value	-	-	347920000.000	324422500.000	+7%	289823250.000	+20%	283656000.000	+23%	234843400.000	+48%
Usd Book Value Change Per Share	-	-	1.328	1.139	+17%	0.107	+1136%	0.516	+158%	0.402	+231%
Usd Book Value Per Share	-	-	30.194	28.202	+7%	25.322	+19%	24.754	+22%	20.504	+47%
Usd Dividend Per Share	-	-	0.180	0.179	+0%	0.180	+0%	0.179	+0%	0.173	+4%
Usd Eps	-	-	1.449	1.266	+14%	0.444	+226%	0.714	+103%	0.592	+145%
Usd Free Cash Flow	-	-	4387000.000	-283500.000	+106%	-12023500.000	+374%	892000.000	+392%	607050.000	+623%
Usd Free Cash Flow Per Share	-	-	0.381	-0.026	+107%	-1.050	+376%	0.078	+390%	0.053	+619%
Usd Free Cash Flow To Equity Per Share	-	-	0.201	0.120	+67%	-0.247	+223%	0.091	+121%	0.012	+1550%
Usd Market Cap	560719944.000	+13%	487307670.000	438060000.000	+11%	282649092.000	+72%	379772385.600	+28%	322391904.000	+51%
Usd Price Per Share	48.990	+14%	42.290	38.080	+11%	24.695	+71%	33.142	+28%	28.148	+50%
Usd Profit	-	-	16695000.000	14572250.000	+15%	5086500.000	+228%	8191550.000	+104%	6784900.000	+146%
Usd Revenue	-	-	296246000.000	288338250.000	+3%	212114000.000	+40%	209436850.000	+41%	178760100.000	+66%
Usd Total Gains Per Share	-	-	1.508	1.318	+14%	0.287	+425%	0.695	+117%	0.575	+162%
	EOD	+4 -4	MRQ	TTM	+27 -8	YOY	+27 -8	5Y	+27 -8	10Y	+27 -8

4.2. Fundamental Score

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

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	8.453
Price to Book Ratio (EOD)	Between	0-1	1.623
Net Profit Margin (MRQ)	Greater than	0	0.056
Operating Margin (MRQ)	Greater than	0	0.075
Quick Ratio (MRQ)	Greater than	1	1.347
Current Ratio (MRQ)	Greater than	1	2.175
Debt to Asset Ratio (MRQ)	Less than	1	0.468
Debt to Equity Ratio (MRQ)	Less than	1	0.880
Return on Equity (MRQ)	Greater than	0.15	0.048
Return on Assets (MRQ)	Greater than	0.05	0.026
Total			7/10 (70.0%)

Create your own Stock Scanner

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

4.3. Technical Score

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

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	46.684
Ma 20	Greater than	Ma 50	50.627
Ma 50	Greater than	Ma 100	47.470
Ma 100	Greater than	Ma 200	44.073
Open	Greater than	Close	49.480
Total			4/5 (80.0%)

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
Total Other Income Expense Net		1,843	293	2,136	-1,907	229	65	294	-1,594	-1,300

Latest Balance Sheet

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

Summary

Total Assets	654,101
Total Liabilities	306,181
Total Stockholder Equity	347,920

	As reported
Total Liabilities	306,181
Total Stockholder Equity	+ 347,920
Total Assets	= 654,101

Assets

Total Assets	654,101
Total Current Assets	510,471
Long-term Assets	143,630

Total Current Assets

Total Current Assets (as reported)	510,471
Cash And Cash Equivalents	29,909
Net Receivables	286,138
Inventory	189,807
Other Current Assets	4,617
Total Current Assets (calculated)	510,471
+/-	0

Long-term Assets

Long-term Assets (as reported)	143,630
Property Plant Equipment	115,898
Goodwill	20,022
Long-term Assets Other	819
Long-term Assets (calculated)	136,739
+/-	6,891

Liabilities & Shareholders' Equity

Total Current Liabilities	234,714
Long-term Liabilities	71,467
Total Stockholder Equity	347,920

Total Current Liabilities

Total Current Liabilities (as reported)	234,714
Short-term Debt	320
Accounts payable	191,782
Other Current Liabilities	36,511
Total Current Liabilities (calculated)	228,613
+/-	6,101

Long-term Liabilities

Long-term Liabilities (as reported)	71,467
Long term Debt	60,000
Capital Lease Obligations	826
Long-term Liabilities (calculated)	60,826
+/-	10,641

Total Stockholder Equity

Total Stockholder Equity (as reported)	347,920
Common Stock	114
Retained Earnings	200,165
Accumulated Other Comprehensive Income	-5,933
Other Stockholders Equity	153,574
Total Stockholder Equity (calculated)	347,920
+/-	0

Other

Capital Stock	114
Cash and Short Term Investments	29,909
Common Stock Shares Outstanding	11,523
Current Deferred Revenue	6,101
Liabilities and Stockholders Equity	654,101
Net Debt	30,917
Net Invested Capital	407,920
Net Working Capital	275,757
Property Plant and Equipment Gross	218,384
Short Long Term Debt Total	60,826

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

> Total Assets

32,700
0
39,800
49,400
0
0
94,700
99,300
99,300
128,800
159,600
215,300
215,300
245,700
301,500
329,700
329,700
379,400
392,900
392,500
392,500
399,700
396,600
323,694
323,694
305,719
298,449
298,449
281,287
272,158
272,158
231,714
225,604
204,604
162,177
162,177
156,454
144,404
131,818
121,260
128,060
127,006
127,822
144,476
149,588
145,693
144,570
156,926
159,878
168,361
197,432
207,274
194,964
185,164
189,042
182,362
184,556
183,138
174,281
166,094
162,158
171,223
172,320
178,174
183,979
187,793
199,876
228,898
223,197
213,756
211,842
217,643
207,727
201,804
202,351
212,455
224,789
227,416
226,669
229,015
240,945
251,212
262,355
269,052
277,381
274,315
270,855
296,462
307,346
297,404
297,438
307,709
321,423
323,069
317,238
327,805
348,865
358,647
368,184
402,675
422,550
401,122
391,967
417,886
363,973
399,310
398,410
427,660
427,479
408,625
438,847
467,481
497,849
477,264
501,429
558,165
606,995
587,406
654,101

654,101

587,406

606,995

558,165

501,429

477,264

497,849

467,481

438,847

408,625

427,479

427,660

398,410

399,310

363,973

417,886

391,967

401,122

422,550

402,675

368,184

358,647

348,865

327,805

317,238

323,069

321,423

307,709

297,438

297,404

307,346

296,462

270,855

274,315

277,381

269,052

262,355

251,212

240,945

229,015

226,669

227,416

224,789

212,455

202,351

201,804

207,727

217,643

211,842

213,756

223,197

228,898

199,876

187,793

183,979

178,174

172,320

171,223

162,158

166,094

174,281

183,138

184,556

182,362

189,042

185,164

194,964

207,274

197,432

168,361

159,878

156,926

144,570

145,693

149,588

144,476

127,822

127,006

128,060

121,260

131,818

144,404

156,454

162,177

204,604

225,604

231,714

272,158

281,287

298,449

305,719

323,694

396,600

399,700

392,500

392,900

379,400

329,700

301,500

245,700

215,300

159,600

128,800

99,300

94,700

49,400

39,800

32,700

> Total Current Assets

23,700
0
30,500
39,400
0
0
80,000
79,500
79,500
98,400
113,600
125,400
125,400
121,800
145,100
155,800
155,800
183,300
191,400
184,900
184,900
192,200
192,400
194,355
194,355
184,710
182,761
182,761
166,947
160,573
160,573
162,865
157,101
139,363
109,642
109,642
109,392
102,441
95,485
85,358
93,235
92,411
94,395
111,891
117,991
114,400
113,418
125,698
127,419
133,205
149,778
157,718
145,975
136,655
134,443
126,688
128,482
127,736
119,256
112,019
108,664
118,980
125,072
132,630
137,505
141,983
154,156
184,380
179,164
170,041
166,841
172,850
163,340
157,588
158,281
168,461
180,846
184,099
183,935
187,043
198,108
207,708
218,430
224,532
232,232
227,406
219,265
240,223
244,696
229,995
225,640
230,889
238,641
236,724
227,433
235,818
253,505
262,072
273,218
304,799
321,853
296,065
287,452
312,355
256,894
289,106
286,269
315,385
315,161
296,931
328,968
356,267
371,012
351,530
376,048
434,037
468,895
449,109
510,471

510,471

449,109

468,895

434,037

376,048

351,530

371,012

356,267

328,968

296,931

315,161

315,385

286,269

289,106

256,894

312,355

287,452

296,065

321,853

304,799

273,218

262,072

253,505

235,818

227,433

236,724

238,641

230,889

225,640

229,995

244,696

240,223

219,265

227,406

232,232

224,532

218,430

207,708

198,108

187,043

183,935

184,099

180,846

168,461

158,281

157,588

163,340

172,850

166,841

170,041

179,164

184,380

154,156

141,983

137,505

132,630

125,072

118,980

108,664

112,019

119,256

127,736

128,482

126,688

134,443

136,655

145,975

157,718

149,778

133,205

127,419

125,698

113,418

114,400

117,991

111,891

94,395

92,411

93,235

85,358

95,485

102,441

109,392

109,642

139,363

157,101

162,865

160,573

166,947

182,761

184,710

194,355

192,400

192,200

184,900

191,400

183,300

155,800

145,100

121,800

125,400

113,600

98,400

79,500

80,000

39,400

30,500

23,700

Cash And Cash Equivalents

700
0
1,200
2,600
0
0
32,000
24,100
24,100
12,500
17,000
8,500
8,500
2,300
5,300
7,400
7,400
8,300
11,900
9,300
9,300
9,900
9,500
5,990
5,990
9,721
9,630
9,630
6,627
8,781
8,781
6,406
8,091
9,337
2,097
2,097
3,793
5,340
5,240
2,954
3,418
1,763
2,812
2,661
6,669
7,703
6,147
5,511
3,127
4,550
8,204
12,734
8,564
11,304
23,282
24,233
22,166
20,427
19,445
21,414
27,390
38,212
36,160
38,477
38,767
42,962
46,334
39,073
54,931
35,653
50,153
37,587
40,760
43,492
48,591
47,427
43,413
41,205
42,864
40,544
39,052
36,279
39,597
38,305
35,971
40,965
38,449
33,346
29,552
32,840
31,115
24,499
32,030
33,499
21,895
15,056
19,713
18,665
27,037
18,979
27,236
27,459
26,072
43,094
37,116
47,512
57,521
56,199
53,934
50,407
54,332
29,292
-1,052
33,208
40,153
29,720
-807
26,847
29,909

29,909

26,847

-807

29,720

40,153

33,208

-1,052

29,292

54,332

50,407

53,934

56,199

57,521

47,512

37,116

43,094

26,072

27,459

27,236

18,979

27,037

18,665

19,713

15,056

21,895

33,499

32,030

24,499

31,115

32,840

29,552

33,346

38,449

40,965

35,971

38,305

39,597

36,279

39,052

40,544

42,864

41,205

43,413

47,427

48,591

43,492

40,760

37,587

50,153

35,653

54,931

39,073

46,334

42,962

38,767

38,477

36,160

38,212

27,390

21,414

19,445

20,427

22,166

24,233

23,282

11,304

8,564

12,734

8,204

4,550

3,127

5,511

6,147

7,703

6,669

2,661

2,812

1,763

3,418

2,954

5,240

5,340

3,793

2,097

9,337

8,091

6,406

8,781

6,627

9,630

9,721

5,990

9,500

9,900

9,300

11,900

8,300

7,400

5,300

2,300

8,500

17,000

12,500

24,100

32,000

2,600

1,200

700

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
-354
0
0
0
0
0
0
0
0
0
1,569
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
47,512
57,521
56,199
53,934
50,407
0
29,292
32,181
34,152
40,153
0
31,309
0
0

31,309

40,153

34,152

32,181

29,292

50,407

53,934

56,199

57,521

47,512

1,569

-354

Net Receivables

10,100
0
13,000
17,800
0
0
23,400
28,200
28,200
39,000
41,600
49,800
49,800
47,700
60,600
67,000
67,000
76,300
81,400
81,100
81,100
89,100
83,500
90,437
90,437
75,331
73,450
73,450
75,104
73,602
73,602
65,044
64,641
58,065
46,616
46,616
42,113
39,805
37,990
34,196
39,608
47,910
49,336
59,123
64,643
63,749
65,792
73,146
72,581
79,136
84,186
85,600
81,086
76,569
67,035
54,118
55,390
56,735
52,424
40,299
37,754
40,473
44,673
52,318
57,463
61,665
60,110
84,389
67,239
72,497
61,085
74,327
67,347
62,991
59,113
64,133
79,535
82,994
80,821
82,005
96,109
98,966
116,498
116,066
131,323
115,424
109,170
128,317
138,383
125,908
125,383
132,666
134,177
135,356
132,699
136,684
148,023
155,693
149,142
183,848
197,760
165,789
168,619
168,900
123,161
149,806
141,642
167,694
161,778
131,308
153,977
193,884
191,246
167,887
177,663
233,115
264,542
240,590
286,138

286,138

240,590

264,542

233,115

177,663

167,887

191,246

193,884

153,977

131,308

161,778

167,694

141,642

149,806

123,161

168,900

168,619

165,789

197,760

183,848

149,142

155,693

148,023

136,684

132,699

135,356

134,177

132,666

125,383

125,908

138,383

128,317

109,170

115,424

131,323

116,066

116,498

98,966

96,109

82,005

80,821

82,994

79,535

64,133

59,113

62,991

67,347

74,327

61,085

72,497

67,239

84,389

60,110

61,665

57,463

52,318

44,673

40,473

37,754

40,299

52,424

56,735

55,390

54,118

67,035

76,569

81,086

85,600

84,186

79,136

72,581

73,146

65,792

63,749

64,643

59,123

49,336

47,910

39,608

34,196

37,990

39,805

42,113

46,616

58,065

64,641

65,044

73,602

75,104

73,450

75,331

90,437

83,500

89,100

81,100

81,400

76,300

67,000

60,600

47,700

49,800

41,600

39,000

28,200

23,400

17,800

13,000

10,100

Inventory

11,400
0
15,300
17,400
0
0
22,500
25,000
25,000
44,200
52,200
60,600
60,600
63,200
67,700
71,800
71,800
90,200
88,900
77,900
77,900
83,700
88,400
83,604
83,604
82,805
76,888
76,888
67,835
63,614
63,614
65,138
58,913
52,906
27,815
27,815
34,399
29,604
26,715
30,632
32,288
32,968
34,994
42,061
39,177
36,902
38,318
41,935
47,194
46,559
43,155
45,045
42,767
36,416
39,313
42,191
44,974
44,538
43,107
44,373
38,224
35,676
36,061
33,691
33,303
29,757
38,938
53,361
50,108
55,085
48,240
52,412
47,723
45,159
45,045
49,973
51,408
53,723
54,172
56,659
55,177
65,593
56,460
61,773
57,554
64,482
66,232
71,421
69,277
64,838
64,136
67,561
68,231
64,648
68,567
77,653
81,219
84,104
93,767
96,156
90,973
98,072
87,965
92,641
90,902
87,448
83,939
84,940
91,996
108,838
114,908
124,348
141,191
144,382
153,656
164,431
167,458
176,329
189,807

189,807

176,329

167,458

164,431

153,656

144,382

141,191

124,348

114,908

108,838

91,996

84,940

83,939

87,448

90,902

92,641

87,965

98,072

90,973

96,156

93,767

84,104

81,219

77,653

68,567

64,648

68,231

67,561

64,136

64,838

69,277

71,421

66,232

64,482

57,554

61,773

56,460

65,593

55,177

56,659

54,172

53,723

51,408

49,973

45,045

45,159

47,723

52,412

48,240

55,085

50,108

53,361

38,938

29,757

33,303

33,691

36,061

35,676

38,224

44,373

43,107

44,538

44,974

42,191

39,313

36,416

42,767

45,045

43,155

46,559

47,194

41,935

38,318

36,902

39,177

42,061

34,994

32,968

32,288

30,632

26,715

29,604

34,399

27,815

52,906

58,913

65,138

63,614

67,835

76,888

82,805

83,604

88,400

83,700

77,900

88,900

90,200

71,800

67,700

63,200

60,600

52,200

44,200

25,000

22,500

17,400

15,300

11,400

Other Current Assets

1,500
0
1,000
1,600
0
0
2,100
2,200
2,200
2,700
2,800
6,500
6,500
8,600
11,500
9,600
9,600
8,500
9,200
16,600
16,600
9,500
11,000
14,324
14,324
16,853
22,793
17,381
17,381
14,576
24,599
26,277
5,484
5,986
33,114
33,114
27,208
26,249
25,540
14,218
15,045
7,628
5,728
4,537
4,486
4,353
2,422
1,582
747
675
14,233
14,339
13,558
12,366
4,813
6,146
5,952
6,036
4,280
21,414
27,390
38,212
36,160
38,477
38,767
42,962
46,334
39,073
54,931
35,653
50,153
37,587
40,760
43,492
5,532
3,350
2,921
2,700
2,190
3,766
7,770
6,870
5,875
8,388
7,384
6,535
5,414
7,139
7,484
6,409
5,006
6,163
4,203
3,221
4,272
6,425
4,550
3,610
3,272
5,816
5,884
4,745
4,796
7,720
5,715
4,340
3,167
6,552
7,453
6,378
5,751
8,743
7,446
6,053
-35,577
6,771
6,393
5,343
4,617

4,617

5,343

6,393

6,771

-35,577

6,053

7,446

8,743

5,751

6,378

7,453

6,552

3,167

4,340

5,715

7,720

4,796

4,745

5,884

5,816

3,272

3,610

4,550

6,425

4,272

3,221

4,203

6,163

5,006

6,409

7,484

7,139

5,414

6,535

7,384

8,388

5,875

6,870

7,770

3,766

2,190

2,700

2,921

3,350

5,532

43,492

40,760

37,587

50,153

35,653

54,931

39,073

46,334

42,962

38,767

38,477

36,160

38,212

27,390

21,414

4,280

6,036

5,952

6,146

4,813

12,366

13,558

14,339

14,233

675

747

1,582

2,422

4,353

4,486

4,537

5,728

7,628

15,045

14,218

25,540

26,249

27,208

33,114

5,986

5,484

26,277

24,599

14,576

17,381

22,793

16,853

14,324

11,000

9,500

16,600

9,200

8,500

9,600

11,500

8,600

6,500

2,800

2,700

2,200

2,100

1,600

1,000

1,500

> Long-term Assets

9,000
0
9,300
10,000
0
0
14,700
19,800
19,800
30,400
46,000
89,900
89,900
123,900
156,400
173,900
173,900
196,100
201,500
207,600
207,600
207,500
204,200
0
129,339
121,009
115,688
115,688
114,340
111,585
111,585
68,849
68,503
65,241
0
52,535
47,062
41,963
36,333
35,902
34,825
34,595
33,427
32,585
31,597
31,293
31,152
31,228
32,459
35,156
47,654
49,556
48,989
48,509
54,599
55,674
56,074
55,402
55,025
54,075
53,494
52,243
47,248
45,544
46,474
45,810
45,720
44,518
44,033
43,715
45,001
44,793
44,387
44,216
44,070
43,994
43,943
43,317
42,734
41,972
42,837
43,504
43,925
44,520
45,149
46,909
51,590
56,239
62,650
67,409
71,798
76,820
82,782
86,345
89,805
91,987
95,360
96,575
94,966
97,876
100,697
105,057
104,515
105,531
107,079
110,204
112,141
112,275
112,318
111,694
109,879
111,214
126,837
125,734
125,381
124,128
138,100
138,297
143,630

143,630

138,297

138,100

124,128

125,381

125,734

126,837

111,214

109,879

111,694

112,318

112,275

112,141

110,204

107,079

105,531

104,515

105,057

100,697

97,876

94,966

96,575

95,360

91,987

89,805

86,345

82,782

76,820

71,798

67,409

62,650

56,239

51,590

46,909

45,149

44,520

43,925

43,504

42,837

41,972

42,734

43,317

43,943

43,994

44,070

44,216

44,387

44,793

45,001

43,715

44,033

44,518

45,720

45,810

46,474

45,544

47,248

52,243

53,494

54,075

55,025

55,402

56,074

55,674

54,599

48,509

48,989

49,556

47,654

35,156

32,459

31,228

31,152

31,293

31,597

32,585

33,427

34,595

34,825

35,902

36,333

41,963

47,062

52,535

65,241

68,503

68,849

111,585

114,340

115,688

121,009

129,339

204,200

207,500

207,600

201,500

196,100

173,900

156,400

123,900

89,900

46,000

30,400

19,800

14,700

10,000

9,300

9,000

Property Plant Equipment

4,400
0
4,800
5,500
0
0
8,600
13,700
13,700
19,000
19,900
49,200
49,200
62,500
71,700
85,800
85,800
96,000
97,200
96,000
96,000
95,000
92,200
70,284
70,284
65,097
61,325
58,564
58,564
54,761
53,122
52,259
42,363
38,237
23,121
23,121
22,435
21,608
20,977
20,282
19,414
18,997
18,762
18,247
17,686
17,410
17,443
17,673
19,389
22,190
27,527
29,605
31,894
32,885
33,807
35,177
35,833
35,486
34,757
34,027
33,576
32,875
32,203
31,509
33,825
33,897
33,813
32,618
32,139
31,828
33,120
32,918
32,503
32,333
32,188
32,089
32,040
31,415
30,834
30,097
30,962
31,629
32,050
32,339
32,975
34,791
39,475
44,115
50,497
55,246
59,613
64,657
70,642
74,189
77,628
79,829
83,162
84,373
82,850
85,719
88,551
92,934
92,375
93,530
95,036
98,193
100,088
100,165
100,179
99,555
97,727
98,954
114,600
113,489
113,054
111,823
116,825
116,921
115,898

115,898

116,921

116,825

111,823

113,054

113,489

114,600

98,954

97,727

99,555

100,179

100,165

100,088

98,193

95,036

93,530

92,375

92,934

88,551

85,719

82,850

84,373

83,162

79,829

77,628

74,189

70,642

64,657

59,613

55,246

50,497

44,115

39,475

34,791

32,975

32,339

32,050

31,629

30,962

30,097

30,834

31,415

32,040

32,089

32,188

32,333

32,503

32,918

33,120

31,828

32,139

32,618

33,813

33,897

33,825

31,509

32,203

32,875

33,576

34,027

34,757

35,486

35,833

35,177

33,807

32,885

31,894

29,605

27,527

22,190

19,389

17,673

17,443

17,410

17,686

18,247

18,762

18,997

19,414

20,282

20,977

21,608

22,435

23,121

38,237

42,363

52,259

53,122

54,761

58,564

61,325

65,097

70,284

92,200

95,000

96,000

97,200

96,000

85,800

71,700

62,500

49,200

19,900

19,000

13,700

8,600

5,500

4,800

4,400

Goodwill

0
0
0
0
0
0
0
0
6,000
8,300
8,000
37,800
47,000
53,500
76,700
82,900
88,400
91,100
95,200
104,400
104,100
105,300
104,900
49,994
49,038
48,849
47,106
47,570
46,357
45,954
33,400
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
20,594
20,594
20,022

20,022

20,594

11,619

33,400

45,954

46,357

47,570

47,106

48,849

49,038

49,994

104,900

105,300

104,100

104,400

95,200

91,100

88,400

82,900

76,700

53,500

47,000

37,800

8,000

8,300

6,000

Intangible Assets

4,500
0
4,500
3,500
0
0
5,400
5,100
5,100
8,300
8,000
37,800
37,800
53,500
76,700
82,900
82,900
91,100
95,200
104,400
104,400
105,300
104,900
49,994
49,994
48,849
47,106
47,106
47,570
45,954
45,954
11,619
11,619
11,619
537
537
11,619
11,619
392
11,976
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
11,619
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

11,619

11,976

392

11,619

537

11,619

45,954

47,570

47,106

48,849

49,994

104,900

105,300

104,400

95,200

91,100

82,900

76,700

53,500

37,800

8,000

8,300

5,100

5,400

3,500

4,500

Long-term Assets Other

100
0
0
1,000
0
0
700
1,000
1,000
3,100
18,100
2,900
2,900
7,900
8,000
5,200
5,200
9,000
9,100
7,200
7,200
7,200
7,100
9,061
9,061
7,063
7,257
7,257
8,206
10,870
10,870
4,971
14,521
15,385
17,258
17,258
13,008
8,736
3,345
3,644
3,792
3,979
3,046
2,719
2,292
2,264
2,090
1,936
1,451
1,347
922
746
631
548
558
487
425
382
107
74
82
63
61
5
284
294
288
281
275
268
262
256
265
264
263
286
284
283
281
256
256
256
256
562
555
499
496
505
534
544
566
544
521
537
558
539
579
583
497
538
527
504
521
382
424
392
434
491
520
520
533
641
618
-4,569
-5,522
-5,473
681
782
819

819

782

681

-5,473

-5,522

-4,569

618

641

533

520

491

434

392

424

382

521

504

527

538

497

583

579

539

558

537

521

544

566

544

534

505

496

499

555

562

256

281

283

284

286

263

264

265

256

262

268

275

281

288

294

284

107

382

425

487

558

548

631

746

922

1,347

1,451

1,936

2,090

2,264

2,292

2,719

3,046

3,979

3,792

3,644

3,345

8,736

13,008

17,258

15,385

14,521

4,971

10,870

8,206

7,257

7,063

9,061

7,100

7,200

9,100

9,000

5,200

8,000

7,900

2,900

18,100

3,100

1,000

700

1,000

100

> Total Liabilities

29,800
0
15,000
22,900
0
0
32,000
34,200
34,200
52,600
50,400
76,500
76,500
88,400
130,800
149,500
149,500
185,800
200,000
205,200
205,200
212,000
206,600
209,873
209,873
196,428
190,162
190,162
174,754
168,013
168,013
169,350
162,886
142,916
122,480
122,480
115,710
111,022
103,821
84,270
85,276
82,724
81,037
95,646
96,189
86,613
79,815
85,884
81,960
83,536
84,049
88,160
70,430
56,405
56,554
48,813
49,504
48,583
42,309
33,463
25,768
32,853
30,881
37,738
41,850
41,568
49,308
70,600
59,159
58,068
59,191
63,530
53,907
46,173
44,861
54,604
66,028
67,412
64,956
65,462
75,651
84,939
93,901
101,130
105,972
101,101
96,993
121,014
126,410
113,642
112,836
121,273
129,659
126,967
114,138
119,117
135,958
139,320
140,621
168,073
180,246
153,355
134,040
156,459
99,085
127,061
115,957
143,123
137,901
118,756
150,311
178,635
209,383
188,740
207,972
256,498
291,277
255,021
306,181

306,181

255,021

291,277

256,498

207,972

188,740

209,383

178,635

150,311

118,756

137,901

143,123

115,957

127,061

99,085

156,459

134,040

153,355

180,246

168,073

140,621

139,320

135,958

119,117

114,138

126,967

129,659

121,273

112,836

113,642

126,410

121,014

96,993

101,101

105,972

101,130

93,901

84,939

75,651

65,462

64,956

67,412

66,028

54,604

44,861

46,173

53,907

63,530

59,191

58,068

59,159

70,600

49,308

41,568

41,850

37,738

30,881

32,853

25,768

33,463

42,309

48,583

49,504

48,813

56,554

56,405

70,430

88,160

84,049

83,536

81,960

85,884

79,815

86,613

96,189

95,646

81,037

82,724

85,276

84,270

103,821

111,022

115,710

122,480

142,916

162,886

169,350

168,013

174,754

190,162

196,428

209,873

206,600

212,000

205,200

200,000

185,800

149,500

130,800

88,400

76,500

50,400

52,600

34,200

32,000

22,900

15,000

29,800

> Total Current Liabilities

15,700
0
14,300
22,400
0
0
30,300
29,800
29,800
44,500
43,800
63,400
63,400
53,900
62,600
51,000
51,000
48,900
49,700
63,400
63,400
76,200
67,100
90,554
90,554
190,899
185,086
185,086
75,633
72,601
72,601
80,055
78,581
84,633
119,816
119,816
113,682
109,097
64,349
53,810
57,795
77,872
54,417
70,119
64,931
61,505
63,012
69,437
65,823
69,731
73,512
78,093
65,691
52,086
52,351
45,134
46,277
45,723
39,892
32,983
25,703
32,779
30,825
37,706
41,836
41,559
47,325
68,620
57,181
56,090
57,081
61,420
51,797
44,063
43,103
52,846
64,270
65,654
63,114
63,620
73,809
83,097
91,717
98,946
103,788
98,917
94,494
108,515
103,911
91,143
105,843
109,304
107,612
104,983
101,699
106,164
119,068
127,584
123,388
134,559
157,074
140,395
124,282
121,813
89,571
122,096
110,682
137,910
132,644
113,716
144,271
162,685
163,429
137,917
156,145
204,770
224,599
188,514
234,714

234,714

188,514

224,599

204,770

156,145

137,917

163,429

162,685

144,271

113,716

132,644

137,910

110,682

122,096

89,571

121,813

124,282

140,395

157,074

134,559

123,388

127,584

119,068

106,164

101,699

104,983

107,612

109,304

105,843

91,143

103,911

108,515

94,494

98,917

103,788

98,946

91,717

83,097

73,809

63,620

63,114

65,654

64,270

52,846

43,103

44,063

51,797

61,420

57,081

56,090

57,181

68,620

47,325

41,559

41,836

37,706

30,825

32,779

25,703

32,983

39,892

45,723

46,277

45,134

52,351

52,086

65,691

78,093

73,512

69,731

65,823

69,437

63,012

61,505

64,931

70,119

54,417

77,872

57,795

53,810

64,349

109,097

113,682

119,816

84,633

78,581

80,055

72,601

75,633

185,086

190,899

90,554

67,100

76,200

63,400

49,700

48,900

51,000

62,600

53,900

63,400

43,800

44,500

29,800

30,300

22,400

14,300

15,700

Short-term Debt

700
0
300
1,700
0
0
5,000
0
800
6,200
5,200
4,500
4,500
6,500
8,600
4,900
4,900
2,400
2,400
4,200
4,200
3,000
2,700
15,949
15,949
121,024
109,828
109,828
7,213
6,221
6,221
14,085
11,215
17,275
35,244
35,244
36,243
32,510
2,050
2,162
2,240
20,829
2,052
6,322
1,525
1,618
1,595
1,560
1,569
1,586
1,623
1,598
1,594
1,602
1,802
1,867
1,858
1,901
1,849
1,696
282
234
185
129
70
58
44
31
16
10
5
2
0
0
-3,581
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,000
10,000
20,000
20,000
394
409
386
389
305
752
862
732
719
612
509
443
375
393
389
370
376
358
330
316
311
307
311
282
320

320

282

311

307

311

316

330

358

376

370

389

393

375

443

509

612

719

732

862

752

305

389

386

409

394

20,000

10,000

5,000

-3,581

129

185

234

282

1,696

1,849

1,901

1,858

1,867

1,802

1,602

1,594

1,598

1,623

1,586

1,569

1,560

1,595

1,618

1,525

6,322

2,052

20,829

2,240

2,162

2,050

32,510

36,243

35,244

17,275

11,215

14,085

6,221

7,213

109,828

121,024

15,949

2,700

3,000

4,200

2,400

4,900

8,600

6,500

4,500

5,200

6,200

800

5,000

1,700

300

700

Short Long Term Debt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,000
10,000
20,000
20,000
394
409
386
389
305
380
479
368
368
276
185
100
0
0
0
0
0
0
0
0
0
0
0
0
0

100

185

276

368

479

380

305

389

386

409

394

20,000

10,000

5,000

Accounts payable

11,500
0
11,100
16,600
0
0
18,800
21,300
21,300
27,400
29,500
38,500
38,500
25,800
28,200
27,900
27,900
32,800
29,100
42,800
42,800
50,300
37,300
46,177
46,177
37,647
41,388
43,064
43,064
44,721
36,366
41,284
41,956
38,094
25,213
25,213
29,341
33,702
34,164
26,000
30,404
34,702
36,224
46,579
46,810
44,516
45,352
51,127
49,249
53,031
58,620
59,222
49,516
37,532
39,926
32,792
33,977
33,317
26,710
18,397
13,078
20,934
19,139
27,127
29,785
28,268
34,008
50,343
38,376
39,359
39,692
46,067
36,368
31,547
30,745
39,745
48,943
51,256
47,388
47,696
56,788
64,678
70,618
79,905
81,802
76,693
73,405
88,203
79,265
69,186
85,116
87,281
82,619
79,335
79,304
82,695
91,953
100,900
98,220
107,786
129,449
114,871
95,750
96,787
59,481
92,970
85,534
113,351
108,078
87,793
119,029
139,311
137,702
107,477
125,500
169,458
188,869
146,790
191,782

191,782

146,790

188,869

169,458

125,500

107,477

137,702

139,311

119,029

87,793

108,078

113,351

85,534

92,970

59,481

96,787

95,750

114,871

129,449

107,786

98,220

100,900

91,953

82,695

79,304

79,335

82,619

87,281

85,116

69,186

79,265

88,203

73,405

76,693

81,802

79,905

70,618

64,678

56,788

47,696

47,388

51,256

48,943

39,745

30,745

31,547

36,368

46,067

39,692

39,359

38,376

50,343

34,008

28,268

29,785

27,127

19,139

20,934

13,078

18,397

26,710

33,317

33,977

32,792

39,926

37,532

49,516

59,222

58,620

53,031

49,249

51,127

45,352

44,516

46,810

46,579

36,224

34,702

30,404

26,000

34,164

33,702

29,341

25,213

38,094

41,956

41,284

36,366

44,721

43,064

41,388

37,647

46,177

37,300

50,300

42,800

29,100

32,800

27,900

28,200

25,800

38,500

29,500

27,400

21,300

18,800

16,600

11,100

11,500

Other Current Liabilities

3,500
0
2,900
4,100
0
0
6,500
8,500
7,700
10,900
9,100
20,400
20,400
21,600
25,800
18,200
18,200
13,700
18,200
16,400
16,400
22,900
27,100
28,246
28,428
32,228
33,870
24,721
25,356
21,659
24,083
24,686
25,410
29,264
58,769
59,359
48,098
42,885
28,135
25,648
25,151
22,341
16,141
17,218
16,596
15,371
16,065
16,750
15,005
15,114
13,269
17,273
14,581
12,952
10,623
10,475
10,442
10,505
11,333
12,890
12,343
11,611
11,501
10,450
11,981
13,233
13,273
18,246
18,789
16,721
17,384
15,351
15,429
12,516
12,358
13,101
15,327
14,398
15,726
15,924
17,021
18,419
21,099
19,041
21,986
22,224
21,089
20,312
24,646
21,957
20,727
22,023
24,993
25,648
22,001
23,060
26,729
26,295
24,863
26,021
26,763
24,792
27,813
24,414
29,581
28,683
24,773
24,166
24,177
25,553
24,866
23,016
25,397
29,850
30,092
34,763
35,177
40,228
36,511

36,511

40,228

35,177

34,763

30,092

29,850

25,397

23,016

24,866

25,553

24,177

24,166

24,773

28,683

29,581

24,414

27,813

24,792

26,763

26,021

24,863

26,295

26,729

23,060

22,001

25,648

24,993

22,023

20,727

21,957

24,646

20,312

21,089

22,224

21,986

19,041

21,099

18,419

17,021

15,924

15,726

14,398

15,327

13,101

12,358

12,516

15,429

15,351

17,384

16,721

18,789

18,246

13,273

13,233

11,981

10,450

11,501

11,611

12,343

12,890

11,333

10,505

10,442

10,475

10,623

12,952

14,581

17,273

13,269

15,114

15,005

16,750

16,065

15,371

16,596

17,218

16,141

22,341

25,151

25,648

28,135

42,885

48,098

59,359

58,769

29,264

25,410

24,686

24,083

21,659

25,356

24,721

33,870

32,228

28,428

28,246

27,100

22,900

16,400

18,200

13,700

18,200

25,800

21,600

20,400

9,100

10,900

7,700

8,500

6,500

4,100

2,900

3,500

> Long-term Liabilities

14,100
0
700
500
0
0
1,700
4,400
4,400
8,100
6,600
13,100
13,100
34,500
68,200
98,500
98,500
136,900
150,300
141,800
141,800
135,800
139,500
0
119,319
5,529
5,076
5,076
99,121
95,412
95,412
89,295
84,305
58,283
0
2,664
2,028
1,925
39,472
30,460
27,481
4,852
26,620
25,527
31,258
25,108
16,803
16,447
16,137
13,805
10,537
10,067
4,739
4,319
4,203
3,679
3,227
2,860
2,417
480
65
74
56
32
14
9
1,983
1,980
1,978
1,978
2,110
2,110
2,110
2,110
1,758
1,758
1,758
1,758
1,842
1,842
1,842
1,842
2,184
2,184
2,184
2,184
2,499
12,499
22,499
22,499
6,993
11,969
22,047
21,984
12,439
12,953
16,890
11,736
17,233
33,514
23,172
12,960
9,758
34,646
9,514
4,965
5,275
5,213
5,257
5,040
6,040
15,950
45,954
50,823
51,827
51,728
66,678
66,507
71,467

71,467

66,507

66,678

51,728

51,827

50,823

45,954

15,950

6,040

5,040

5,257

5,213

5,275

4,965

9,514

34,646

9,758

12,960

23,172

33,514

17,233

11,736

16,890

12,953

12,439

21,984

22,047

11,969

6,993

22,499

12,499

2,499

2,184

1,842

1,758

2,110

1,978

1,980

1,983

480

2,417

2,860

3,227

3,679

4,203

4,319

4,739

10,067

10,537

13,805

16,137

16,447

16,803

25,108

31,258

25,527

26,620

4,852

27,481

30,460

39,472

1,925

2,028

2,664

58,283

84,305

89,295

95,412

99,121

5,076

5,529

119,319

139,500

135,800

141,800

150,300

136,900

98,500

68,200

34,500

13,100

6,600

8,100

4,400

1,700

500

700

14,100

Long term Debt Total

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,000
20,000
20,000
5,000
10,000
20,000
20,000
10,212
10,718
15,582
10,488
15,533
30,286
20,079
10,092
4,998
29,998
5,000
20
15
9
4
0
0
10,000
40,000
45,000
45,000
45,000
60,000
60,000
0

60,000

45,000

40,000

10,000

5,000

29,998

4,998

10,092

20,079

30,286

15,533

10,488

15,582

10,718

10,212

20,000

10,000

5,000

20,000

10,000

Other Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,767
0
1,450
1,372
1,212
1,013
9,545
7,067
5,965
0
2,275
1,999
1,471
336
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,184
0
0
0
0
0
0
0
1,993
1,969
2,047
1,984
1,102
2,235
1,308
1,248
1,700
1,743
1,864
1,765
3,416
3,387
3,360
3,792
4,144
4,143
4,261
4,159
5,170
5,134
5,232
5,195
6,230
0
6,182
6,085
0

6,085

6,182

6,230

5,195

5,232

5,134

5,170

4,159

4,261

4,143

4,144

3,792

3,360

3,387

3,416

1,765

1,864

1,743

1,700

1,248

1,308

2,235

1,102

1,984

2,047

1,969

1,993

2,184

336

1,471

1,999

2,275

5,965

7,067

9,545

1,013

1,212

1,372

1,450

11,767

Deferred Long Term Liability

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,978
1,978
2,110
2,110
2,110
2,110
1,758
1,758
1,758
1,758
1,842
1,842
1,842
1,842
2,184
2,184
2,184
2,184
2,499
2,499
2,499
2,499
1,993
1,969
2,047
1,984
1,125
1,086
1,308
1,248
1,700
1,743
1,864
1,765
3,416
3,387
3,360
3,792
4,144
4,143
4,261
4,159
5,170
5,134
5,232
5,195
6,230
6,159
6,182
0
0

6,182

6,159

6,230

5,195

5,232

5,134

5,170

4,159

4,261

4,143

4,144

3,792

3,360

3,387

3,416

1,765

1,864

1,743

1,700

1,248

1,308

1,086

1,125

1,984

2,047

1,969

1,993

2,499

2,184

1,842

1,758

2,110

1,978

> Total Stockholder Equity

2,900
0
24,800
26,500
0
0
62,700
65,100
65,100
76,200
109,200
138,800
138,800
157,300
170,700
180,200
180,200
193,600
192,900
187,300
187,300
187,700
190,000
113,821
113,821
109,291
108,287
106,533
106,533
104,145
84,843
62,364
62,718
61,688
39,697
39,697
40,744
33,382
27,997
36,990
42,784
44,282
46,785
48,830
53,399
59,080
64,755
71,042
77,918
84,825
113,383
119,114
124,534
128,759
132,488
133,549
135,052
134,555
131,972
132,631
136,390
138,370
141,439
140,436
142,129
146,225
150,568
158,298
164,038
155,688
152,651
154,113
153,820
155,631
157,490
157,948
158,970
160,311
162,231
163,553
165,294
166,273
168,454
167,922
171,409
173,214
173,862
175,448
180,936
183,762
184,602
186,436
191,764
196,102
203,100
208,688
212,907
219,327
227,563
234,602
242,304
247,767
257,927
261,427
264,888
272,249
282,453
284,537
289,578
289,869
288,536
288,846
288,466
288,524
293,457
301,667
315,718
332,385
347,920

347,920

332,385

315,718

301,667

293,457

288,524

288,466

288,846

288,536

289,869

289,578

284,537

282,453

272,249

264,888

261,427

257,927

247,767

242,304

234,602

227,563

219,327

212,907

208,688

203,100

196,102

191,764

186,436

184,602

183,762

180,936

175,448

173,862

173,214

171,409

167,922

168,454

166,273

165,294

163,553

162,231

160,311

158,970

157,948

157,490

155,631

153,820

154,113

152,651

155,688

164,038

158,298

150,568

146,225

142,129

140,436

141,439

138,370

136,390

132,631

131,972

134,555

135,052

133,549

132,488

128,759

124,534

119,114

113,383

84,825

77,918

71,042

64,755

59,080

53,399

48,830

46,785

44,282

42,784

36,990

27,997

33,382

40,744

39,697

61,688

62,718

62,364

84,843

104,145

106,533

108,287

109,291

113,821

190,000

187,700

187,300

192,900

193,600

180,200

170,700

157,300

138,800

109,200

76,200

65,100

62,700

26,500

24,800

2,900

Common Stock

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
500
500
500
467
467
467
467
467
467
93
93
93
93
93
93
93
93
93
93
107
111
111
112
112
112
113
113
113
114
114
115
115
116
116
116
116
116
116
116
116
116
116
116
116
117
117
117
118
119
113
110
111
111
111
112
112
112
112
113
113
113
113
113
113
113
113
113
113
113
113
113
113
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114
114

114

113

112

111

110

113

119

118

117

116

115

114

113

112

111

107

467

500

Retained Earnings Total Equity

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-1,686
1,821
5,400
5,973
7,080
8,531
8,760
8,519
9,847
10,894
11,696
12,369
14,061
15,860
19,822
21,077
25,129
26,482
28,545
29,976
34,634
38,228
40,752
42,547
45,924
48,332
55,580
60,201
65,752
72,606
81,354
87,966
96,598
102,621
112,261
115,639
119,412
123,912
133,879
135,003
139,465
141,257
141,918
141,928
143,631
146,807
150,124
157,285
170,141
0
0

170,141

157,285

150,124

146,807

143,631

141,928

141,918

141,257

139,465

135,003

133,879

123,912

119,412

115,639

112,261

102,621

96,598

87,966

81,354

72,606

65,752

60,201

55,580

48,332

45,924

42,547

40,752

38,228

34,634

29,976

28,545

26,482

25,129

21,077

19,822

15,860

14,061

12,369

11,696

10,894

9,847

8,519

8,760

8,531

7,080

5,973

5,400

1,821

-1,686

Accumulated Other Comprehensive Income

0
0
0
-1,400
0
0
-1,000
-2,100
-2,100
-2,100
-4,600
-20,500
-20,500
-35,000
-36,700
-29,400
-29,400
-29,400
-29,400
-37,200
-1,000
-800
-1,000
-47,186
-1,278
-1,893
-1,569
-47,186
-2,139
-1,999
-40,619
-2,674
-1,977
-2,045
-19,369
-1,694
406
-122
757
1,245
965
936
1,939
1,859
1,199
1,061
528
653
1,610
1,684
2,105
2,165
2,416
2,693
3,880
3,862
4,320
2,905
-441
-870
1,403
1,583
2,417
380
-1,469
-478
66
956
1,764
1,920
137
435
-1,119
-860
-70
23
-293
-114
814
1,173
1,214
394
-1,398
-3,466
-4,127
-3,686
-5,101
-5,042
-4,212
-4,980
-6,667
-6,778
-4,970
-3,223
-3,293
-2,476
-3,808
-4,298
-4,810
-4,533
-5,463
-6,023
-5,503
-5,575
-5,887
-3,026
-2,789
-2,029
-1,450
-2,951
-4,945
-4,920
-7,225
-10,566
-9,173
-8,194
-7,283
-6,461
-5,933

-5,933

-6,461

-7,283

-8,194

-9,173

-10,566

-7,225

-4,920

-4,945

-2,951

-1,450

-2,029

-2,789

-3,026

-5,887

-5,575

-5,503

-6,023

-5,463

-4,533

-4,810

-4,298

-3,808

-2,476

-3,293

-3,223

-4,970

-6,778

-6,667

-4,980

-4,212

-5,042

-5,101

-3,686

-4,127

-3,466

-1,398

394

1,214

1,173

814

-114

-293

-70

-860

-1,119

435

137

1,920

1,764

956

-478

-1,469

380

2,417

1,583

1,403

-870

-441

2,905

4,320

3,862

3,880

2,693

2,416

2,165

2,105

1,684

1,610

653

528

1,061

1,199

1,859

1,939

936

965

1,245

757

-122

406

-1,694

-19,369

-2,045

-1,977

-2,674

-40,619

-1,999

-2,139

-47,186

-1,569

-1,893

-1,278

-47,186

-1,000

-800

-1,000

-37,200

-29,400

-36,700

-35,000

-20,500

-4,600

-2,100

-1,000

-1,400

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
163,841
151,834
147,004
147,594
147,748
147,849
148,688
149,294
149,304
149,419
149,608
149,898
149,906
149,906
149,917
150,198
150,294
150,305
150,305
150,401
150,401
150,401
150,404
150,554
150,696
150,879
150,699
150,849
150,849
150,905
150,905
151,055
151,055
151,055
151,055
151,249
151,249
151,249
151,249
151,449
151,449
151,449
151,449
151,724
151,946
152,169
152,392
152,462
152,746
153,191
0

153,191

152,746

152,462

152,392

152,169

151,946

151,724

151,449

151,249

151,055

150,905

150,849

150,699

150,879

150,696

150,554

150,404

150,401

150,305

150,294

150,198

149,917

149,906

149,898

149,608

149,419

149,304

149,294

148,688

147,849

147,748

147,594

147,004

151,834

163,841

Treasury Stock

Other Stockholders Equity

1,100
0
24,100
24,100
0
0
55,100
57,000
54,900
57,500
86,700
131,300
110,800
122,000
133,500
168,700
139,300
145,000
142,000
181,400
144,200
144,600
146,400
0
144,707
144,713
144,713
0
144,714
145,088
0
145,088
145,088
145,088
0
145,088
145,088
145,088
145,090
152,969
157,286
157,291
157,202
157,302
157,366
157,762
157,996
158,275
158,651
158,787
159,702
159,978
160,273
160,623
160,700
160,852
160,851
160,852
160,919
161,094
161,194
161,294
161,512
161,701
162,085
162,266
162,447
163,257
163,841
151,834
147,004
147,594
147,748
147,849
148,688
149,294
149,304
149,419
149,608
149,898
149,906
149,906
149,917
150,198
150,294
150,305
150,305
150,401
150,401
150,401
150,404
150,554
150,696
150,879
150,699
150,849
150,849
150,905
150,905
151,055
151,055
151,055
151,055
151,249
151,249
151,249
151,249
151,449
151,449
151,449
151,449
151,724
151,946
152,169
152,392
152,462
152,746
153,191
153,574

153,574

153,191

152,746

152,462

152,392

152,169

151,946

151,724

151,449

151,249

151,055

150,905

150,849

150,699

150,879

150,696

150,554

150,404

150,401

150,305

150,294

150,198

149,917

149,906

149,898

149,608

149,419

149,304

149,294

148,688

147,849

147,748

147,594

147,004

151,834

163,841

163,257

162,447

162,266

162,085

161,701

161,512

161,294

161,194

161,094

160,919

160,852

160,851

160,852

160,700

160,623

160,273

159,978

159,702

158,787

158,651

158,275

157,996

157,762

157,366

157,302

157,202

157,291

157,286

152,969

145,090

145,088

144,714

144,713

144,707

146,400

144,600

144,200

181,400

142,000

145,000

139,300

168,700

133,500

122,000

110,800

131,300

86,700

57,500

54,900

57,000

55,100

24,100

1,100

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	191,782	125,500	119,029	85,534	95,750	98,220	79,304	85,116	73,405	70,618	47,388	30,745	39,692	34,008	19,139	26,710	39,926	58,620	45,352	36,224	34,164	25,213	43,064	46,177	42,800	27,900	38,500	21,300	21,300	16,600
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	-5,933	-9,173	-4,945	-2,789	-5,503	-4,810	-3,293	-6,667	-5,101	-1,398	814	-70	137	66	2,417	-441	3,880	2,105	528	1,939	757	-1,694	-2,139	-1,278	-37,200	-29,400	-20,500	-2,100	-2,100	-1,400
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	826	908	1,246	1,506	1,695	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Stock	114	114	114	114	114	114	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	152,392	151,449	151,249	151,055	150,905	150,699	150,404	150,305	149,917	149,608	148,688	147,004	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	29,909	40,153	54,332	57,521	26,072	27,037	21,895	31,115	38,449	39,597	42,864	48,591	50,153	46,334	36,160	19,445	23,282	8,204	6,147	2,812	5,240	2,097	6,627	5,990	9,300	7,400	8,500	24,100	24,100	2,600
Cash And Equivalents	0	40,153	54,332	57,521	26,072	27,037	21,895	31,115	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	29,909	40,153	54,332	57,521	26,072	27,037	21,895	31,115	38,449	39,597	42,864	48,591	7,363	46,334	36,160	19,445	23,282	8,204	6,147	2,812	5,240	2,097	6,627	5,990	9,300	7,400	8,500	24,100	24,100	2,600
Common Stock	114	114	114	114	114	114	114	113	113	113	113	112	110	117	116	116	116	115	113	112	93	93	467	467	467	0	0	0	0	0
Common Stock Shares Outstanding	11,507	11,417	11,411	11,405	11,400	11,393	11,385	11,374	11,360	11,354	11,324	11,258	11,984	12,163	11,902	11,656	11,655	11,596	11,474	10,982	9,385	9,348	9,342	9,339	9,457	9,407	8,286	6,301	6,301	5,182
Common Stock Total Equity	0	114	114	114	114	114	114	113	113	113	113	112	110	117	116	116	116	115	113	112	93	93	93	467	467	0	0	0	0	0
Current Deferred Revenue	6,101	242	257	272	324	0	0	0	0	0	0	0	0	0	0	5,172	4,975	5,974	9,821	5,736	4,371	6,147	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	6,230	5,170	4,144	3,416	1,700	1,125	1,993	2,499	2,184	1,842	1,758	2,110	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earning Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Good Will	20,022	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	33,435	47,570	49,994	104,400	82,900	37,800	0	0
Intangible Assets	0	0	0	0	0	0	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	392	537	47,570	49,994	104,400	82,900	37,800	5,100	5,100	3,500
Inventory	189,807	153,656	114,908	83,939	87,965	93,767	68,567	64,136	66,232	56,460	54,172	45,045	48,240	38,938	36,061	43,107	39,313	43,155	38,318	34,994	26,715	27,815	67,835	83,604	77,900	71,800	60,600	25,000	25,000	17,400
Liabilities And Stockholders Equity	654,101	501,429	438,847	398,410	391,967	368,184	317,238	297,438	270,855	262,355	226,669	202,351	211,842	199,876	172,320	174,281	189,042	197,432	144,570	127,822	131,818	162,177	281,287	323,694	392,500	329,700	215,300	99,300	99,300	49,400
Long Term Debt	60,000	45,000	0	0	4,998	15,533	10,212	5,000	0	0	0	0	0	5	56	2,417	4,203	10,537	16,803	24,345	29,927	1,214	91,562	99,121	119,319	0	0	0	0	0
Long Term Debt Total	0	45,000	0	15	4,998	15,533	10,212	5,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	0	0	0	0	0	0	0	0	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
Net Debt	30,917	5,755	-53,086	-56,015	-19,011	-11,199	-11,289	-26,115	-38,449	-39,597	-42,864	-48,591	5	49	241	-15,179	-17,277	3,956	12,251	23,585	26,737	34,361	99,707	129,278	128,800	93,300	7,300	-19,600	-19,600	-800
Net Invested Capital	407,920	338,457	288,536	282,453	263,293	243,401	213,706	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	286,138	177,663	153,977	141,642	168,619	149,142	132,699	125,383	109,170	116,498	80,821	59,113	61,085	60,110	44,673	52,424	67,035	84,186	65,792	49,336	37,990	46,616	75,104	90,437	81,100	67,000	49,800	28,200	28,200	17,800
Net Tangible Assets	0	281,838	276,917	270,834	246,308	215,944	191,481	172,983	162,243	156,835	150,612	145,871	141,032	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Working Capital	275,757	219,903	184,697	175,587	163,170	149,830	125,734	119,797	124,771	126,713	120,821	115,178	109,760	106,831	94,247	79,364	82,092	76,266	50,406	39,978	31,136	-10,174	91,314	103,801	121,500	104,800	62,000	49,700	49,700	17,000
Non Current Assets Total	143,630	125,381	109,879	112,141	104,515	94,966	89,805	71,798	51,590	43,925	42,734	44,070	45,001	45,720	47,248	55,025	54,599	47,654	31,152	33,427	36,333	52,535	114,340	129,339	207,600	173,900	89,900	19,800	19,800	10,000
Non Current Liabilities Other	0	597	870	1,131	1,344	0	1,102	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	71,467	51,827	6,040	5,275	9,758	17,233	12,439	6,993	2,499	2,184	1,842	1,758	2,110	1,983	56	2,417	4,203	10,537	16,803	26,620	39,472	2,664	99,121	119,319	141,800	98,500	13,100	4,400	4,400	500
Non Currrent Assets Other	819	-5,522	533	434	521	497	558	566	496	256	281	263	262	288	61	107	558	922	2,090	3,046	3,345	17,258	8,206	9,061	7,200	5,200	2,900	1,000	1,000	1,000
Noncontrolling Interest In Consolidated Entity	0	0	0	0	0	0	0	0	0	0	-518	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	0	708	533	1,902	521	497	558	566	1,722	256	281	263	262	288	3,426	8,649	9,173	8,508	2,090	3,046	3,345	17,258	4,174	8,206	9,061	0	0	0	0	0
Other Current Assets	4,617	-35,577	5,751	3,167	4,796	3,272	4,272	5,006	5,414	5,875	2,190	1,951	50,153	46,334	36,160	4,280	4,813	14,233	2,422	5,728	23,757	32,366	17,381	14,324	16,600	9,600	6,500	2,200	2,200	1,600
Other Current Liab	36,511	30,092	24,609	24,501	27,489	24,863	22,001	20,727	21,089	21,099	15,726	12,358	17,384	13,273	11,501	11,333	10,623	13,269	16,065	16,141	28,135	59,359	25,356	28,428	16,400	18,200	20,400	7,700	8,500	4,100
Other Liab	0	6,230	5,170	4,144	3,416	1,700	2,227	1,993	0	2,184	0	0	0	0	0	0	0	0	0	2,275	9,545	1,450	0	0	0	0	0	0	0	0
Other Stockholder Equity	153,574	152,392	151,449	151,249	151,055	150,905	150,699	150,404	150,305	149,917	149,608	148,688	147,004	162,447	161,512	160,919	160,700	159,702	157,996	157,202	145,090	145,088	144,714	144,707	181,400	168,700	131,300	57,000	57,000	25,500
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	218,384	113,054	97,727	100,088	92,375	82,850	77,628	59,613	39,475	32,050	30,834	32,188	33,120	33,813	32,203	34,757	33,807	27,527	17,443	18,762	20,977	23,121	53,122	70,284	70,284	96,000	85,800	49,200	13,700	5,500
Property Plant And Equipment Net	115,898	113,054	97,727	100,088	92,375	82,850	77,628	59,613	39,475	32,050	30,834	32,188	33,120	33,813	32,203	34,757	33,807	27,527	17,443	18,762	20,977	23,121	58,564	70,284	96,000	85,800	49,200	13,700	13,700	5,500
Property Plant Equipment	0	112,145	96,496	98,620	90,735	82,850	77,628	59,613	39,475	32,050	30,834	32,188	33,120	33,813	32,203	34,757	33,807	27,527	17,443	18,762	20,977	23,121	53,122	58,564	70,284	0	0	0	0	0
Retained Earnings	200,165	150,124	141,918	133,879	112,261	81,354	55,580	40,752	28,545	19,822	11,696	8,760	5,400	-12,062	-22,606	-28,622	-32,208	-48,539	-93,882	-112,468	-117,943	-103,790	-36,509	-30,075	43,100	40,900	28,000	10,200	10,200	2,400
Retained Earnings Total Equity	0	150,124	141,918	133,879	112,261	81,354	55,580	40,752	28,545	19,822	11,696	8,760	5,400	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	368	305	394	5,000	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	60,826	45,908	1,246	1,506	7,061	15,838	10,606	5,000	0	0	0	0	5	49	241	4,266	6,005	12,160	18,398	26,397	31,977	36,458	106,334	135,268	138,100	100,700	15,800	4,500	4,500	1,800
Short Term Debt	320	311	376	375	719	305	394	5,000	0	0	0	0	5	44	185	1,849	1,802	1,623	1,595	2,052	2,050	35,244	7,213	15,949	4,200	4,900	4,500	800	0	1,700
Short Term Investments	0	40,153	0	57,521	0	0	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
Total Assets	654,101	501,429	438,847	398,410	391,967	368,184	317,238	297,438	270,855	262,355	226,669	202,351	211,842	199,876	172,320	174,281	189,042	197,432	144,570	127,822	131,818	162,177	281,287	323,694	392,500	329,700	215,300	99,300	99,300	49,400
Total Current Assets	510,471	376,048	328,968	286,269	287,452	273,218	227,433	225,640	219,265	218,430	183,935	158,281	166,841	154,156	125,072	119,256	134,443	149,778	113,418	94,395	95,485	109,642	166,947	194,355	184,900	155,800	125,400	79,500	79,500	39,400
Total Current Liabilities	234,714	156,145	144,271	110,682	124,282	123,388	101,699	105,843	94,494	91,717	63,114	43,103	57,081	47,325	30,825	39,892	52,351	73,512	63,012	54,417	64,349	119,816	75,633	90,554	63,400	51,000	63,400	29,800	29,800	22,400
Total Liab	306,181	207,972	150,311	115,957	134,040	140,621	114,138	112,836	96,993	93,901	64,956	44,861	59,191	49,308	30,881	42,309	56,554	84,049	79,815	81,037	103,821	122,480	174,754	209,873	205,200	149,500	76,500	34,200	34,200	22,900
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	347,920	293,457	288,536	282,453	257,927	227,563	203,100	184,602	173,862	168,454	162,231	157,490	152,651	150,568	141,439	131,972	132,488	113,383	64,755	46,785	27,997	39,697	106,533	113,821	187,300	180,200	138,800	65,100	65,100	26,500
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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
Accounts Payable	191,782	146,790	188,869	169,458	125,500	107,477	137,702	139,311	119,029	87,793	108,078	113,351	85,534	92,970	59,481	96,787	95,750	114,871	129,449	107,786	98,220	100,900	91,953	82,695	79,304	79,335	82,619	87,281	85,116	69,186	79,265	88,203	73,405	76,693	81,802	79,905	70,618	64,678	56,788	47,696	47,388	51,256	48,943	39,745	30,745	31,547	36,368	46,067	39,692	39,359	38,376	50,343	34,008	28,268	29,785	27,127	19,139	20,934	13,078	18,397	26,710	33,317	33,977	32,792	39,926	37,532	49,516	59,222	58,620	53,031	49,249	51,127	45,352	44,516	46,810	46,579	36,224	34,702	30,404	26,000	34,164	33,702	29,341	25,213	25,213	38,094	41,956	41,284	36,366	44,721	43,064	43,064	41,388	37,647	46,177	46,177	37,300	50,300	42,800	42,800	29,100	32,800	27,900	27,900	28,200	25,800	38,500	38,500	29,500	27,400	21,300	21,300	18,800	-	-	16,600	11,100	-	11,500
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
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
Accumulated Other Comprehensive Income	-5,933	-6,461	-7,283	-8,194	-9,173	-10,566	-7,225	-4,920	-4,945	-2,951	-1,450	-2,029	-2,789	-3,026	-5,887	-5,575	-5,503	-6,023	-5,463	-4,533	-4,810	-4,298	-3,808	-2,476	-3,293	-3,223	-4,970	-6,778	-6,667	-4,980	-4,212	-5,042	-5,101	-3,686	-4,127	-3,466	-1,398	394	1,214	1,173	814	-114	-293	23	-70	-860	-1,119	435	137	1,920	1,764	956	66	-478	-1,469	380	2,417	1,583	1,403	-870	-441	2,905	4,320	3,862	3,880	2,693	2,416	2,165	2,105	1,684	1,610	653	528	1,061	1,199	1,859	1,939	936	965	1,245	757	-122	406	-1,694	-19,369	-2,045	-1,977	-2,674	-40,619	-1,999	-2,139	-47,186	-1,569	-1,893	-1,278	-47,186	-1,000	-800	-1,000	-37,200	-29,400	-29,400	-29,400	-29,400	-36,700	-35,000	-20,500	-20,500	-4,600	-2,100	-2,100	-2,100	-1,000	-	-	-1,400	-	-	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
Capital Lease Obligations	826	704	807	876	908	944	1,052	1,174	1,246	1,251	1,385	1,463	1,506	1,516	1,478	1,597	1,695	1,467	1,612	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	114	114	114	114	114	114	114	114	114	114	114	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	153,191	152,746	152,462	152,392	152,169	151,946	151,724	151,449	151,449	151,449	151,449	151,249	151,249	151,249	151,249	151,055	151,055	151,055	151,055	150,905	150,905	150,849	150,849	150,699	150,879	150,696	150,554	150,404	150,401	150,401	150,401	150,305	150,305	150,294	150,198	149,917	149,906	149,906	149,898	149,608	149,419	149,304	149,294	148,688	147,849	147,748	147,594	147,004	151,834	163,841	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	29,909	26,847	-807	29,720	40,153	33,208	-1,052	29,292	54,332	50,407	53,934	56,199	57,521	47,512	37,116	43,094	26,072	27,459	27,236	18,979	27,037	18,665	19,713	15,056	21,895	33,499	32,030	24,499	31,115	32,840	29,552	33,346	38,449	40,965	35,971	38,305	39,597	36,279	39,052	40,544	42,864	41,205	43,413	47,427	48,591	43,492	40,760	37,587	50,153	35,653	54,931	39,073	46,334	42,962	38,767	38,477	36,160	38,212	27,390	21,414	19,445	20,427	22,166	24,233	23,282	11,304	8,564	12,734	8,204	4,550	3,127	5,511	6,147	7,703	6,669	2,661	2,812	1,763	3,418	2,954	5,240	5,340	3,793	2,097	2,097	9,337	8,091	6,406	8,781	8,781	6,627	9,630	9,630	9,721	5,990	5,990	9,500	9,900	9,300	9,300	11,900	8,300	7,400	7,400	5,300	2,300	8,500	8,500	17,000	12,500	24,100	24,100	32,000	-	-	2,600	1,200	-	700
Cash And Equivalents	0	26,847	30,502	29,720	40,153	33,208	31,129	29,292	54,332	50,407	53,934	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	29,909	26,847	30,502	29,720	40,153	33,208	31,129	29,292	54,332	50,407	53,934	56,199	57,521	47,512	37,116	43,094	26,072	27,459	27,236	18,979	27,037	18,665	19,713	15,056	21,895	33,499	32,030	24,499	31,115	32,840	29,552	33,346	38,449	40,965	35,971	38,305	39,597	36,279	39,052	40,544	42,864	41,205	43,413	47,427	48,591	5,946	7,510	8,524	7,363	6,806	6,886	7,557	8,774	7,599	7,972	8,144	8,178	4,619	5,296	5,933	19,445	20,427	22,166	24,233	23,282	11,304	8,564	12,734	8,204	4,550	3,127	5,511	6,147	7,703	6,669	2,661	2,812	1,763	3,418	2,954	5,240	5,340	3,793	2,097	0	9,337	8,091	6,406	0	8,781	6,627	0	9,630	9,721	5,990	0	9,500	9,900	9,300	9,300	11,900	8,300	7,400	7,400	5,300	2,300	8,500	8,500	17,000	12,500	24,100	24,100	32,000	-	-	2,600	1,200	-	700
Common Stock	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	113	113	113	113	113	113	113	113	113	113	113	113	113	113	112	112	112	112	111	111	111	110	113	119	118	117	117	117	116	116	116	116	116	116	116	116	116	116	116	116	115	115	114	114	113	113	113	112	112	112	111	111	107	93	93	93	93	93	93	93	93	93	93	467	467	467	467	467	467	500	500	500	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
Common Stock Shares Outstanding	11,523	11,515	11,526	11,431	11,417	11,417	11,417	11,421	11,411	11,411	11,411	11,410	11,405	11,405	11,405	11,405	11,400	11,400	11,400	11,400	11,395	11,393	11,393	11,393	11,387	11,373	11,383	11,380	11,375	11,374	11,374	11,373	11,360	11,368	11,366	11,367	11,353	11,354	11,354	11,353	11,334	11,325	11,318	11,316	11,279	11,258	11,251	11,249	11,411	11,965	12,295	12,260	12,199	12,168	12,181	12,092	12,082	11,971	11,855	11,644	11,770	11,601	11,623	11,632	11,637	11,667	11,664	11,651	11,617	11,577	11,593	11,598	11,555	11,505	11,401	11,415	10,832	11,304	10,909	10,785	9,487	9,359	9,346	9,345	9,341	9,349	9,355	9,341	9,342	9,342	9,339	9,342	9,342	9,342	9,342	9,342	9,383	12,000	9,892	9,333	9,625	8,857	10,487	9,250	9,600	9,200	8,663	9,600	8,667	8,000	6,849	6,250	5,714	5,667	6,000	5,727	6,000	5,000	5,836
Common Stock Total Equity	0	0	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	114	113	113	113	113	113	113	113	113	113	113	113	113	113	113	112	112	112	112	111	111	111	110	113	119	118	117	117	117	116	116	116	116	116	116	116	116	116	116	116	116	115	115	114	114	113	113	113	112	112	112	111	111	107	93	93	93	93	93	93	93	100	93	93	467	467	467	467	467	467	500	500	500	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
Current Deferred Revenue	6,101	1,214	242	242	242	274	5,170	0	0	0	0	0	0	0	0	0	0	0	0	25,669	1,700	0	0	0	1,125	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3,581	0	0	0	0	0	0	0	5,218	0	0	0	5,882	0	0	0	5,172	0	0	0	4,975	0	0	0	5,974	10,283	10,041	11,123	9,821	7,820	8,160	8,197	5,736	5,376	6,346	6,476	4,371	4,107	6,384	6,147	0	15,823	21,648	0	0	0	-1,202	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
Deferred Long Term Liab	0	0	6,182	6,159	6,230	5,195	5,232	5,134	5,170	4,159	4,261	4,143	4,144	3,792	3,360	3,387	3,416	1,765	1,864	1,743	1,700	1,248	1,308	1,086	1,125	1,984	2,047	1,969	1,993	2,499	2,499	2,499	2,499	2,184	2,184	2,184	2,184	1,842	1,842	1,842	1,842	1,758	1,758	1,758	1,758	2,110	2,110	2,110	2,110	1,978	1,978	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
Earning Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
Good Will	20,022	20,594	20,594	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	33,400	45,954	46,357	47,570	47,106	48,849	49,038	49,994	104,900	105,300	104,100	104,400	95,200	91,100	88,400	82,900	76,700	53,500	47,000	37,800	8,000	8,300	6,000	0	-	-	-	0	-	-	0
Intangible Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,619	11,976	392	11,619	11,619	537	537	11,619	11,619	11,619	45,954	45,954	47,570	47,106	47,106	48,849	49,994	49,994	104,900	105,300	104,400	104,400	95,200	91,100	82,900	82,900	76,700	53,500	37,800	37,800	8,000	8,300	5,100	5,100	5,400	-	-	3,500	4,500	-	4,500
Inventory	189,807	176,329	167,458	164,431	153,656	144,382	141,191	124,348	114,908	108,838	91,996	84,940	83,939	87,448	90,902	92,641	87,965	98,072	90,973	96,156	93,767	84,104	81,219	77,653	68,567	64,648	68,231	67,561	64,136	64,838	69,277	71,421	66,232	64,482	57,554	61,773	56,460	65,593	55,177	56,659	54,172	53,723	51,408	49,973	45,045	45,159	47,723	52,412	48,240	55,085	50,108	53,361	38,938	29,757	33,303	33,691	36,061	35,676	38,224	44,373	43,107	44,538	44,974	42,191	39,313	36,416	42,767	45,045	43,155	46,559	47,194	41,935	38,318	36,902	39,177	42,061	34,994	32,968	32,288	30,632	26,715	29,604	34,399	27,815	27,815	52,906	58,913	65,138	63,614	63,614	67,835	76,888	76,888	82,805	83,604	83,604	88,400	83,700	77,900	77,900	88,900	90,200	71,800	71,800	67,700	63,200	60,600	60,600	52,200	44,200	25,000	25,000	22,500	-	-	17,400	15,300	-	11,400
Liabilities And Stockholders Equity	654,101	587,406	606,995	558,165	501,429	477,264	497,849	467,481	438,847	408,625	427,479	427,660	398,410	399,310	363,973	417,886	391,967	401,122	422,550	402,675	368,184	358,647	348,865	327,805	317,238	323,069	321,423	307,709	297,438	297,404	307,346	296,462	270,855	274,315	277,381	269,052	262,355	251,212	240,945	229,015	226,669	227,416	224,789	212,455	202,351	201,804	207,727	217,643	211,842	213,756	223,197	228,898	199,876	187,793	183,979	178,174	172,320	171,223	162,158	166,094	174,281	183,138	184,556	182,362	189,042	185,164	194,964	207,274	197,432	168,361	159,878	156,926	144,570	145,693	149,588	144,476	127,822	127,006	128,060	121,260	131,818	144,404	156,454	162,177	162,177	204,604	225,604	231,714	272,158	272,158	281,287	298,449	298,449	305,719	323,694	323,694	396,600	399,700	392,500	392,500	392,900	379,400	329,700	329,700	301,500	245,700	215,300	215,300	159,600	128,800	99,300	99,300	94,700	-	-	49,400	39,800	-	32,700
Long Term Debt	60,000	60,000	60,000	45,000	45,000	45,000	40,000	10,000	0	0	0	0	0	0	5,000	29,998	4,998	10,092	20,079	30,286	15,533	10,488	15,582	10,718	10,212	20,000	20,000	10,000	5,000	20,000	20,000	10,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	5	9	14	32	56	74	65	480	2,417	2,860	3,227	3,679	4,203	4,319	4,739	10,067	10,537	13,805	16,137	16,447	16,803	24,772	29,787	23,528	24,345	4,852	21,516	23,393	29,927	912	816	864	1,214	55,255	69,510	86,267	91,562	95,412	99,912	99,121	5,018	5,471	119,207	119,319	131,212	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
Long Term Debt Total	0	60,000	60,000	45,000	45,000	45,000	40,000	10,000	0	0	4	9	15	20	5,000	29,998	4,998	10,092	20,079	30,286	15,533	10,488	15,582	10,718	10,212	20,000	20,000	10,000	5,000	20,000	20,000	10,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
Long Term Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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
Net Debt	30,917	33,857	61,614	16,156	5,444	12,736	42,104	-18,118	-53,086	-49,156	-52,549	-54,736	-56,015	-45,896	-30,453	-11,223	-19,011	-15,532	-5,066	13,544	-11,199	-7,788	-3,745	-3,929	-11,289	-13,499	-12,030	-14,499	-26,115	-12,840	-9,552	-23,346	-38,449	-40,965	-35,971	-38,305	-39,597	-36,279	-39,052	-40,544	-42,864	-41,205	-43,413	-47,427	-48,591	-43,492	-40,760	2	5	10	16	33	49	67	84	161	241	308	347	2,176	-15,179	-15,666	-17,081	-18,687	-17,277	-5,383	-2,231	-1,069	3,956	10,841	14,579	12,496	12,251	18,687	24,643	27,189	23,585	19,066	20,338	-792	26,737	28,082	33,266	34,361	34,361	63,193	72,634	93,946	92,852	92,852	99,707	105,216	105,216	116,774	129,278	129,278	124,400	120,800	128,800	128,800	137,900	128,300	93,300	93,300	69,700	36,800	7,300	7,300	-6,200	900	-19,600	-19,600	-26,000	-	-	-800	-300	-	13,900
Net Invested Capital	407,920	392,385	375,718	346,667	338,457	333,524	328,466	298,846	288,536	289,869	289,578	284,537	282,453	272,349	270,073	291,701	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	286,138	240,590	264,542	233,115	177,663	167,887	191,246	193,884	153,977	131,308	161,778	167,694	141,642	149,806	123,161	168,900	168,619	165,789	197,760	183,848	149,142	155,693	148,023	136,684	132,699	135,356	134,177	132,666	125,383	125,908	138,383	128,317	109,170	115,424	131,323	116,066	116,498	98,966	96,109	82,005	80,821	82,994	79,535	64,133	59,113	62,991	67,347	74,327	61,085	72,497	67,239	84,389	60,110	61,665	57,463	52,318	44,673	40,473	37,754	40,299	52,424	56,735	55,390	54,118	67,035	76,569	81,086	85,600	84,186	79,136	72,581	73,146	65,792	63,749	64,643	59,123	49,336	47,910	39,608	34,196	37,990	39,805	42,113	46,616	46,616	58,065	64,641	65,044	73,602	73,602	75,104	73,450	73,450	75,331	90,437	90,437	83,500	89,100	81,100	81,100	81,400	76,300	67,000	67,000	60,600	47,700	49,800	49,800	41,600	39,000	28,200	28,200	23,400	-	-	17,800	13,000	-	10,100
Net Tangible Assets	0	311,791	295,124	290,048	281,838	276,905	276,847	277,227	276,917	278,250	277,959	272,918	270,834	260,630	253,269	249,808	246,308	236,148	230,685	222,983	215,944	207,708	201,288	197,069	191,481	184,483	180,145	174,817	172,983	172,143	169,317	163,829	162,243	161,595	159,790	156,303	156,835	154,654	153,675	151,934	150,612	148,385	147,142	146,329	145,871	144,012	142,201	142,494	141,032	144,069	152,419	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	275,757	260,595	244,296	229,267	219,903	213,613	207,583	193,582	184,697	183,215	182,517	177,475	175,587	167,010	167,323	190,542	163,170	155,670	164,779	170,240	149,830	134,488	134,437	129,654	125,734	131,741	131,029	121,585	119,797	138,852	140,785	131,708	124,771	128,489	128,444	125,586	126,713	124,611	124,299	123,423	120,821	118,445	116,576	115,615	115,178	113,525	111,543	111,430	109,760	113,951	121,983	115,760	106,831	100,424	95,669	94,924	94,247	86,201	82,961	79,036	79,364	82,013	82,205	81,554	82,092	84,569	80,284	79,625	76,266	63,474	61,596	56,261	50,406	52,895	53,060	41,772	39,978	14,539	35,440	31,548	31,136	-6,656	-4,290	-10,174	-10,174	54,730	78,520	82,810	87,972	87,972	91,314	-2,325	-2,325	-6,189	103,801	103,801	125,300	116,000	121,500	121,500	141,700	134,400	104,800	104,800	82,500	67,900	62,000	62,000	69,800	53,900	49,700	49,700	-	-	-	17,000	-	-	8,000
Non Current Assets Total	143,630	138,297	138,100	124,128	125,381	125,734	126,837	111,214	109,879	111,694	112,318	112,275	112,141	110,204	107,079	105,531	104,515	105,057	100,697	97,876	94,966	96,575	95,360	91,987	89,805	86,345	82,782	76,820	71,798	67,409	62,650	56,239	51,590	46,909	45,149	44,520	43,925	43,504	42,837	41,972	42,734	43,317	43,943	43,994	44,070	44,216	44,387	44,793	45,001	43,715	44,033	44,518	45,720	45,810	46,474	45,544	47,248	52,243	53,494	54,075	55,025	55,402	56,074	55,674	54,599	48,509	48,989	49,556	47,654	35,156	32,459	31,228	31,152	31,293	31,597	32,585	33,427	34,595	34,825	35,902	36,333	41,963	47,062	52,535	0	65,241	68,503	68,849	111,585	111,585	114,340	115,688	115,688	121,009	129,339	0	204,200	207,500	207,600	207,600	201,500	196,100	173,900	173,900	156,400	123,900	89,900	89,900	46,000	30,400	19,800	19,800	14,700	-	-	10,000	9,300	-	9,000
Non Current Liabilities Other	0	0	496	569	597	628	722	816	870	881	996	1,070	1,131	1,173	1,154	1,261	1,344	1,103	1,229	1,485	0	0	0	1,149	1,102	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	71,467	66,507	66,678	51,728	51,827	50,823	45,954	15,950	6,040	5,040	5,257	5,213	5,275	4,965	9,514	34,646	9,758	12,960	23,172	33,514	17,233	11,736	16,890	12,953	12,439	21,984	22,047	11,969	6,993	22,499	22,499	12,499	2,499	2,184	2,184	2,184	2,184	1,842	1,842	1,842	1,842	1,758	1,758	1,758	1,758	2,110	2,110	2,110	2,110	1,978	1,978	1,980	1,983	9	14	32	56	74	65	480	2,417	2,860	3,227	3,679	4,203	4,319	4,739	10,067	10,537	13,805	16,137	16,447	16,803	25,108	31,258	25,527	26,620	4,852	27,481	30,460	39,472	1,925	2,028	2,664	0	58,283	84,305	89,295	95,412	95,412	99,121	5,076	5,076	5,529	119,319	0	139,500	135,800	141,800	141,800	150,300	136,900	98,500	98,500	68,200	34,500	13,100	13,100	6,600	8,100	4,400	4,400	1,700	-	-	500	700	-	14,100
Non Currrent Assets Other	819	782	681	-5,473	-5,522	-4,569	618	641	533	520	520	491	434	392	424	382	521	504	527	538	497	583	579	539	558	537	521	544	566	544	534	505	496	499	555	562	256	256	256	256	281	283	284	286	263	264	265	256	262	268	275	281	288	294	284	5	61	63	82	74	107	382	425	487	558	548	631	746	922	1,347	1,451	1,936	2,090	2,264	2,292	2,719	3,046	3,979	3,792	3,644	3,345	8,736	13,008	17,258	17,258	15,385	14,521	4,971	10,870	10,870	8,206	7,257	7,257	7,063	9,061	9,061	7,100	7,200	7,200	7,200	9,100	9,000	5,200	5,200	8,000	7,900	2,900	2,900	18,100	3,100	1,000	1,000	700	-	-	1,000	-	-	100
Noncontrolling Interest In Consolidated Entity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-518	0	0	-97	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	782	681	686	708	626	618	641	533	520	520	491	1,902	392	424	382	521	504	527	538	497	583	579	539	12,177	12,156	12,140	12,163	12,185	12,163	12,153	12,124	12,115	12,118	12,174	12,181	11,875	11,875	11,875	11,875	11,900	11,902	11,903	11,905	11,882	11,883	11,884	11,875	11,881	11,887	11,894	11,900	11,907	11,913	12,649	14,035	15,045	19,368	19,918	20,048	20,268	19,916	20,241	20,497	20,792	15,624	17,095	19,951	20,127	12,966	13,070	13,555	13,709	13,883	13,911	14,338	14,665	15,598	15,411	15,620	15,356	20,355	24,627	27,607	29,414	27,004	26,140	16,590	4,174	56,824	57,164	55,776	54,363	55,912	56,770	59,055	112,016	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
Other Current Assets	4,617	5,343	6,393	6,771	-35,577	6,053	7,446	8,743	5,751	6,378	7,453	6,552	3,167	4,340	5,715	7,720	4,796	4,745	5,884	5,816	3,272	3,610	4,550	6,425	4,272	3,221	4,203	6,163	5,006	6,409	7,484	7,139	5,414	6,535	7,384	8,388	5,875	6,870	7,770	3,766	2,190	2,700	2,921	3,350	5,532	43,492	40,760	37,587	50,153	35,653	54,931	39,073	46,334	42,962	38,767	38,477	36,160	38,212	27,390	21,414	4,280	6,036	5,952	6,146	4,813	12,366	13,558	14,339	14,233	675	747	1,582	2,422	4,353	4,486	4,537	5,728	7,628	15,045	14,218	25,540	26,249	27,208	33,114	33,114	5,986	5,484	26,277	24,599	14,576	17,381	17,381	22,793	16,853	14,324	14,324	11,000	9,500	16,600	16,600	9,200	8,500	9,600	9,600	11,500	8,600	6,500	6,500	2,800	2,700	2,200	2,200	2,100	-	-	1,600	1,000	-	1,500
Other Current Liab	36,511	40,228	35,177	34,763	30,092	29,850	25,397	23,016	24,866	25,553	24,177	24,166	24,773	28,683	29,581	24,414	27,813	24,792	26,763	26,021	24,863	26,295	26,729	23,060	22,001	25,648	24,993	22,023	20,727	21,957	24,646	20,312	21,089	22,224	21,986	19,041	21,099	18,419	17,021	15,924	15,726	14,398	15,327	13,101	12,358	12,516	15,429	15,351	17,384	16,721	18,789	18,246	13,273	13,233	11,981	10,450	11,501	11,611	12,343	12,890	11,333	10,505	10,442	10,475	10,623	12,952	14,581	17,273	13,269	15,114	15,005	16,750	16,065	15,371	16,596	17,218	16,141	22,341	25,151	25,648	28,135	42,885	48,098	59,359	58,769	29,264	25,410	24,686	24,083	21,659	25,356	24,721	33,870	32,228	28,428	28,246	27,100	22,900	16,400	16,400	18,200	13,700	18,200	18,200	25,800	21,600	20,400	20,400	9,100	10,900	7,700	8,500	6,500	-	-	4,100	2,900	-	3,500
Other Liab	0	6,085	6,182	0	6,230	5,195	5,232	5,134	5,170	4,159	4,261	4,143	4,144	3,792	3,360	3,387	3,416	1,765	1,864	1,743	1,700	1,248	1,308	2,235	1,102	1,984	2,047	1,969	1,993	0	0	0	0	0	0	0	2,184	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	336	1,471	1,999	2,275	0	5,965	7,067	9,545	1,013	1,212	1,372	1,450	0	11,767	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
Other Stockholder Equity	153,574	153,191	152,746	152,462	152,392	152,169	151,946	151,724	151,449	151,449	151,449	151,449	151,249	151,249	151,249	151,249	151,055	151,055	151,055	151,055	150,905	150,905	150,849	150,849	150,699	150,879	150,696	150,554	150,404	150,401	150,401	150,401	150,305	150,305	150,294	150,198	149,917	149,906	149,906	149,898	149,608	149,419	149,304	149,294	148,688	147,849	147,748	147,594	147,004	151,834	163,841	163,257	162,447	162,266	162,085	161,701	161,512	161,294	161,194	161,094	160,919	160,852	160,851	160,852	160,700	160,623	160,273	159,978	159,702	158,787	158,651	158,275	157,996	157,762	157,366	157,302	157,202	157,291	157,286	152,969	145,090	145,088	145,088	145,088	0	145,088	145,088	145,088	0	145,088	144,714	0	144,713	144,713	144,707	0	146,400	144,600	144,200	181,400	142,000	145,000	139,300	168,700	133,500	122,000	110,800	131,300	86,700	57,500	54,900	57,000	55,100	-	-	24,100	24,100	-	1,100
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
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
Property Plant And Equipment Gross	218,384	116,921	116,825	111,823	113,054	113,489	0	0	0	0	100,179	100,165	100,088	98,193	95,036	93,530	92,375	92,934	88,551	85,719	82,850	84,373	83,162	79,829	77,628	74,189	70,642	64,657	59,613	55,246	50,497	44,115	39,475	34,791	32,975	32,339	32,050	31,629	30,962	30,097	30,834	31,415	32,040	32,089	32,188	32,333	32,503	32,918	33,120	31,828	32,139	32,618	33,813	33,897	33,825	31,509	32,203	32,875	33,576	34,027	34,757	35,486	35,833	35,177	33,807	32,885	31,894	29,605	27,527	22,190	19,389	17,673	17,443	17,410	17,686	18,247	18,762	18,997	19,414	20,282	20,977	21,608	22,435	23,121	23,121	38,237	42,363	53,100	54,761	54,761	58,564	61,325	61,325	65,097	70,284	70,284	92,200	95,000	94,400	96,000	97,200	96,000	94,400	85,800	71,700	62,500	55,700	49,200	19,900	19,000	13,900	13,700	8,600	-	-	5,500	4,800	-	4,400
Property Plant And Equipment Net	115,898	116,921	116,825	111,823	113,054	113,489	114,600	98,954	97,727	99,555	100,179	100,165	100,088	98,193	95,036	93,530	92,375	92,934	88,551	85,719	82,850	84,373	83,162	79,829	77,628	74,189	70,642	64,657	59,613	55,246	50,497	44,115	39,475	34,791	32,975	32,339	32,050	31,629	30,962	30,097	30,834	31,415	32,040	32,089	32,188	32,333	32,503	32,918	33,120	31,828	32,139	32,618	33,813	33,897	33,825	31,509	32,203	32,875	33,576	34,027	34,757	35,486	35,833	35,177	33,807	32,885	31,894	29,605	27,527	22,190	19,389	17,673	17,443	17,410	17,686	18,247	18,762	18,997	19,414	20,282	20,977	21,608	22,435	23,121	0	38,237	42,363	52,259	0	54,761	58,564	0	61,325	65,097	70,284	0	92,200	95,000	96,000	96,000	97,200	96,000	85,800	85,800	71,700	62,500	49,200	49,200	19,900	19,000	13,700	13,700	8,600	-	-	5,500	4,800	-	4,400
Property Plant Equipment	0	116,921	116,055	110,976	112,145	112,545	113,550	97,787	96,496	98,324	100,179	98,734	98,620	96,719	93,604	91,984	90,735	91,527	87,004	83,929	82,850	84,373	83,162	79,829	77,628	74,189	70,642	64,657	59,613	55,246	50,497	44,115	39,475	34,791	32,975	32,339	32,050	31,629	30,962	30,097	30,834	31,415	32,040	32,089	32,188	32,333	32,503	32,918	33,120	31,828	32,139	32,618	33,813	33,897	33,825	31,509	32,203	32,875	33,576	34,027	34,757	35,486	35,833	35,177	33,807	32,885	31,894	29,605	27,527	22,190	19,389	17,673	17,443	17,410	17,686	18,247	18,762	18,997	19,414	20,282	20,977	21,608	22,435	22,424	23,121	38,237	42,363	52,259	53,122	54,761	56,634	58,564	61,325	65,097	67,418	70,284	92,182	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
Retained Earnings	200,165	185,541	170,141	157,285	150,124	146,807	143,631	141,928	141,918	141,257	139,465	135,003	133,879	123,912	119,412	115,639	112,261	102,621	96,598	87,966	81,354	72,606	65,752	60,201	55,580	48,332	45,924	42,547	40,752	38,228	34,634	29,976	28,545	26,482	25,129	21,077	19,822	15,860	14,061	12,369	11,696	10,894	9,847	8,519	8,760	8,531	7,080	5,973	5,400	1,821	-1,686	-6,033	-12,062	-15,680	-18,604	-21,761	-22,606	-24,623	-26,323	-27,709	-28,622	-29,318	-30,235	-31,281	-32,208	-34,673	-38,271	-43,144	-48,539	-75,760	-82,457	-87,999	-93,882	-99,856	-105,278	-110,443	-112,468	-114,056	-115,578	-117,331	-117,943	-111,677	-104,843	-103,790	-103,790	-81,448	-80,486	-80,143	-39,037	-39,037	-36,509	-35,324	-35,324	-33,996	-30,075	-30,075	44,100	43,400	43,100	43,100	50,900	48,600	40,900	40,900	37,200	35,300	28,000	28,000	22,500	18,700	10,200	10,200	7,600	-	-	2,400	700	-	-2,300
Retained Earnings Total Equity	0	0	170,141	157,285	150,124	146,807	143,631	141,928	141,918	141,257	139,465	135,003	133,879	123,912	119,412	115,639	112,261	102,621	96,598	87,966	81,354	72,606	65,752	60,201	55,580	48,332	45,924	42,547	40,752	38,228	34,634	29,976	28,545	26,482	25,129	21,077	19,822	15,860	14,061	12,369	11,696	10,894	9,847	8,519	8,760	8,531	7,080	5,973	5,400	1,821	-1,686	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	100	185	276	368	368	479	380	305	389	386	409	394	20,000	20,000	10,000	5,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
Short Long Term Debt Total	60,826	60,704	60,807	45,876	45,597	45,944	41,052	11,174	1,246	1,251	1,385	1,463	1,506	1,616	6,663	31,871	7,061	11,927	22,170	32,523	15,838	10,877	15,968	11,127	10,606	20,000	20,000	10,000	5,000	20,000	20,000	10,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2	5	10	16	33	49	67	84	161	241	308	347	2,176	4,266	4,761	5,085	5,546	6,005	5,921	6,333	11,665	12,160	15,391	17,706	18,007	18,398	26,390	31,312	29,850	26,397	20,829	23,756	2,162	31,977	33,422	37,059	36,458	36,458	72,530	80,725	100,352	101,633	101,633	106,334	114,846	114,846	126,495	135,268	135,268	133,900	130,700	138,100	138,100	149,800	136,600	100,700	100,700	75,000	39,100	15,800	15,800	10,800	13,400	4,500	4,500	6,000	-	-	1,800	900	-	14,600
Short Term Debt	320	282	311	307	311	316	330	358	376	370	389	393	375	443	509	612	719	732	862	752	305	389	386	409	394	20,000	20,000	10,000	5,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-3,581	0	0	2	5	10	16	31	44	58	70	129	185	234	282	1,696	1,849	1,901	1,858	1,867	1,802	1,602	1,594	1,598	1,623	1,586	1,569	1,560	1,595	1,618	1,525	6,322	2,052	20,829	2,240	2,162	2,050	32,510	36,243	35,244	35,244	17,275	11,215	14,085	6,221	6,221	7,213	109,828	109,828	121,024	15,949	15,949	2,700	3,000	4,200	4,200	2,400	2,400	4,900	4,900	8,600	6,500	4,500	4,500	5,200	6,200	800	0	5,000	-	-	1,700	300	-	700
Short Term Investments	0	0	31,309	0	40,153	34,152	32,181	29,292	0	50,407	53,934	56,199	57,521	47,512	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,569	0	0	0	0	0	0	0	0	0	-354	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
Total Assets	654,101	587,406	606,995	558,165	501,429	477,264	497,849	467,481	438,847	408,625	427,479	427,660	398,410	399,310	363,973	417,886	391,967	401,122	422,550	402,675	368,184	358,647	348,865	327,805	317,238	323,069	321,423	307,709	297,438	297,404	307,346	296,462	270,855	274,315	277,381	269,052	262,355	251,212	240,945	229,015	226,669	227,416	224,789	212,455	202,351	201,804	207,727	217,643	211,842	213,756	223,197	228,898	199,876	187,793	183,979	178,174	172,320	171,223	162,158	166,094	174,281	183,138	184,556	182,362	189,042	185,164	194,964	207,274	197,432	168,361	159,878	156,926	144,570	145,693	149,588	144,476	127,822	127,006	128,060	121,260	131,818	144,404	156,454	162,177	162,177	204,604	225,604	231,714	272,158	272,158	281,287	298,449	298,449	305,719	323,694	323,694	396,600	399,700	392,500	392,500	392,900	379,400	329,700	329,700	301,500	245,700	215,300	215,300	159,600	128,800	99,300	99,300	94,700	-	-	49,400	39,800	-	32,700
Total Current Assets	510,471	449,109	468,895	434,037	376,048	351,530	371,012	356,267	328,968	296,931	315,161	315,385	286,269	289,106	256,894	312,355	287,452	296,065	321,853	304,799	273,218	262,072	253,505	235,818	227,433	236,724	238,641	230,889	225,640	229,995	244,696	240,223	219,265	227,406	232,232	224,532	218,430	207,708	198,108	187,043	183,935	184,099	180,846	168,461	158,281	157,588	163,340	172,850	166,841	170,041	179,164	184,380	154,156	141,983	137,505	132,630	125,072	118,980	108,664	112,019	119,256	127,736	128,482	126,688	134,443	136,655	145,975	157,718	149,778	133,205	127,419	125,698	113,418	114,400	117,991	111,891	94,395	92,411	93,235	85,358	95,485	102,441	109,392	109,642	109,642	139,363	157,101	162,865	160,573	160,573	166,947	182,761	182,761	184,710	194,355	194,355	192,400	192,200	184,900	184,900	191,400	183,300	155,800	155,800	145,100	121,800	125,400	125,400	113,600	98,400	79,500	79,500	80,000	-	-	39,400	30,500	-	23,700
Total Current Liabilities	234,714	188,514	224,599	204,770	156,145	137,917	163,429	162,685	144,271	113,716	132,644	137,910	110,682	122,096	89,571	121,813	124,282	140,395	157,074	134,559	123,388	127,584	119,068	106,164	101,699	104,983	107,612	109,304	105,843	91,143	103,911	108,515	94,494	98,917	103,788	98,946	91,717	83,097	73,809	63,620	63,114	65,654	64,270	52,846	43,103	44,063	51,797	61,420	57,081	56,090	57,181	68,620	47,325	41,559	41,836	37,706	30,825	32,779	25,703	32,983	39,892	45,723	46,277	45,134	52,351	52,086	65,691	78,093	73,512	69,731	65,823	69,437	63,012	61,505	64,931	70,119	54,417	77,872	57,795	53,810	64,349	109,097	113,682	119,816	119,816	84,633	78,581	80,055	72,601	72,601	75,633	185,086	185,086	190,899	90,554	90,554	67,100	76,200	63,400	63,400	49,700	48,900	51,000	51,000	62,600	53,900	63,400	63,400	43,800	44,500	29,800	29,800	30,300	-	-	22,400	14,300	-	15,700
Total Liab	306,181	255,021	291,277	256,498	207,972	188,740	209,383	178,635	150,311	118,756	137,901	143,123	115,957	127,061	99,085	156,459	134,040	153,355	180,246	168,073	140,621	139,320	135,958	119,117	114,138	126,967	129,659	121,273	112,836	113,642	126,410	121,014	96,993	101,101	105,972	101,130	93,901	84,939	75,651	65,462	64,956	67,412	66,028	54,604	44,861	46,173	53,907	63,530	59,191	58,068	59,159	70,600	49,308	41,568	41,850	37,738	30,881	32,853	25,768	33,463	42,309	48,583	49,504	48,813	56,554	56,405	70,430	88,160	84,049	83,536	81,960	85,884	79,815	86,613	96,189	95,646	81,037	82,724	85,276	84,270	103,821	111,022	115,710	122,480	122,480	142,916	162,886	169,350	168,013	168,013	174,754	190,162	190,162	196,428	209,873	209,873	206,600	212,000	205,200	205,200	200,000	185,800	149,500	149,500	130,800	88,400	76,500	76,500	50,400	52,600	34,200	34,200	32,000	-	-	22,900	15,000	-	29,800
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
Total Stockholder Equity	347,920	332,385	315,718	301,667	293,457	288,524	288,466	288,846	288,536	289,869	289,578	284,537	282,453	272,249	264,888	261,427	257,927	247,767	242,304	234,602	227,563	219,327	212,907	208,688	203,100	196,102	191,764	186,436	184,602	183,762	180,936	175,448	173,862	173,214	171,409	167,922	168,454	166,273	165,294	163,553	162,231	160,311	158,970	157,948	157,490	155,631	153,820	154,113	152,651	155,688	164,038	158,298	150,568	146,225	142,129	140,436	141,439	138,370	136,390	132,631	131,972	134,555	135,052	133,549	132,488	128,759	124,534	119,114	113,383	84,825	77,918	71,042	64,755	59,080	53,399	48,830	46,785	44,282	42,784	36,990	27,997	33,382	40,744	39,697	39,697	61,688	62,718	62,364	84,843	104,145	106,533	106,533	108,287	109,291	113,821	113,821	190,000	187,700	187,300	187,300	192,900	193,600	180,200	180,200	170,700	157,300	138,800	138,800	109,200	76,200	65,100	65,100	62,700	-	-	26,500	24,800	-	2,900
Treasury Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
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	-307	-209	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	40,153	54,332	57,521	26,072	27,037	21,895	31,115	38,449	39,597	42,864	48,591	50,153	46,334	36,160	19,445	23,282	8,204	6,170	2,812	6,820	3,849	9,863	5,990	9,331	7,400	8,500	25,100	2,600	2,600	500
Capital Expenditures	12,097	28,939	9,150	17,500	17,391	13,342	24,693	25,026	11,900	5,345	2,430	2,889	3,961	5,279	755	4,850	8,718	12,564	1,425	695	1,178	1,090	3,622	8,612	38,900	51,800	18,800	5,600	5,600	1,900
Cash And Cash Equivalents Changes	0	-11,321	-3,189	31,449	-965	5,142	-9,220	-7,334	-1,148	-3,267	-5,727	-1,562	3,819	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	0	1,154	-2,487	1,973	-920	1,049	765	-3,361	-31	151	-173	269	1,338	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	-10,244	-14,179	-3,189	31,449	-965	5,142	-9,220	-7,334	-1,148	-3,267	-5,727	-1,562	3,819	10,174	16,715	-3,837	15,078	2,034	3,341	-4,008	3,545	-6,014	637	-3,341	2,000	-1,200	-16,600	21,500	31,000	2,000
Change In Working Capital	-59,524	-53,388	-13,060	20,123	-14,958	-20,682	-13,970	-6,695	-1,153	-9,443	-11,093	-8,267	1,994	-4,407	7,196	-4,016	680	-12,053	-7,257	-16,294	14,307	1,600	16,851	458	-18,400	-42,900	-30,400	-9,500	-9,500	-9,500
Change Receivables	0	-24,345	-12,723	27,375	-19,605	-19,353	-6,668	-17,253	5,736	-36,366	-21,993	1,884	-1,365	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	-105,599	-24,345	-12,723	27,375	-19,605	-19,353	-6,668	-17,253	5,736	-36,366	-21,993	1,884	-1,365	-16,378	7,629	11,588	17,305	0	0	0	7,393	-1,742	3,271	14,712	0	0	0	0	0	0
Change To Inventory	-30,421	-40,748	-32,071	5,466	5,453	-23,865	-2,844	1,018	-11,015	-3,284	-8,506	3,033	-9,360	-4,081	9,239	-6,827	5,156	-3,496	-4,579	-7,288	2,200	5,286	15,032	-6,378	-6,200	-2,300	-20,400	-3,400	-3,400	-8,900
Change To Liabilities	0	10,551	34,221	-14,691	114	21,487	-5,223	12,901	4,157	30,056	19,579	-13,454	11,381	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Netincome	0	2,125	1,037	1,158	1,852	1,088	-1,240	2,871	919	503	-166	1,448	-339	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	6,291	-2,205	-1,837	1,359	3,111	1,348	-3,391	307	5,545	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	13,243	11,762	11,036	9,598	9,127	7,745	6,147	4,828	4,317	4,015	3,763	3,807	3,675	3,533	3,475	3,516	3,257	2,844	3,240	4,030	8,065	6,554	13,556	17,793	15,500	10,200	5,800	900	900	500
Dividends Paid	8,249	8,220	8,216	8,212	8,208	8,200	8,188	7,715	7,253	6,778	6,294	5,762	5,546	1,163	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
End Period Cash Flow	29,909	40,153	54,332	57,521	26,072	27,037	21,895	31,115	38,449	39,597	42,864	48,591	50,153	46,334	36,160	19,445	23,282	8,204	6,153	2,812	7,394	3,849	6,627	5,990	9,400	7,300	8,500	24,100	25,100	2,500
Exchange Rate Changes	0	0	-1,160	1,595	-437	-589	2,653	-525	-2,347	-1,314	864	-335	-209	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	-1,134	-48,094	6,118	43,209	17,741	8,555	-10,740	-4,100	8,159	4,568	-1,238	3,220	24,377	12,246	18,964	-240	19,852	5,564	11,935	-6,408	12,200	18,500	18,249	-92	-35,400	-72,100	-29,800	-5,900	-5,900	-5,600
Investments	-31,320	-28,931	-9,059	-17,224	-17,063	-13,201	-23,390	-25,023	0	24	76	33	177	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	45,000	-22	-5,398	-10,369	5,179	5,606	5,000	5,000	5,000	0	-15	-47	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	58,291	20,346	16,255	29,830	39,111	33,746	23,016	19,922	15,976	14,838	8,688	9,122	23,008	11,707	6,016	3,586	16,331	45,343	18,586	5,475	-14,153	-45,694	-6,434	-73,143	2,200	12,700	14,500	7,800	7,800	5,400
Other Cashflows From Financing Activities	30,000	45,000	-9,059	-400	-367	5,235	5,752	5,003	292	213	846	1,267	1,284	392	165	-1,723	-6,845	-6,279	-10,962	-6,746	-15,388	-38,092	-29,168	-4,151	32,800	68,700	-12,500	800	800	-11,000
Other Cashflows From Investing Activities	0	8	91	276	328	141	1,303	3	1	20	19	20	1,017	0	0	0	0	25	1,421	4,454	9,175	19,134	0	8,742	86	0	0	0	0	0
Other Non Cash Items	75	321	200	194	150	370	-522	-444	250	260	-16	-95	-944	285	898	852	695	1,448	-1,209	1,076	16,905	58,838	-900	76,142	-100	200	-200	-200	0	-300
Sale Purchase Of Stock	0	0	0	0	0	56	146	3	186	186	621	851	-20,000	0	0	0	0	0	0	0	0	0	0	0	-2,300	-4,200	-4,200	0	0	-3,400
Stock Based Compensation	1,059	743	-175	212	-6	150	150	96	96	96	75	332	399	399	399	0	-109	-18,123	0	0	-15,472	-5,434	0	0	-800	-1,400	0	0	0	0
Total Cash From Financing Activities	6,751	36,765	-8,238	-13,631	-18,597	-2,965	-2,436	-2,712	-6,961	-6,565	-5,448	-4,500	-21,543	-949	-3,929	-1,722	-6,229	-4,954	-10,242	-2,484	-20,258	-44,350	-29,161	-4,051	30,600	65,500	17,300	31,000	31,000	7,800
Total Cash From Operating Activities	10,963	-19,155	15,268	60,709	35,132	21,897	13,953	20,926	20,059	9,913	1,192	6,109	28,338	17,525	19,719	4,610	28,570	18,128	13,360	-5,713	13,378	19,590	21,871	8,520	3,500	-20,300	-11,000	-300	-300	-3,700
Total Cashflows From Investing Activities	0	-28,931	-9,059	-17,224	-17,063	-13,201	-23,390	-25,023	-11,899	-5,301	-2,335	-2,836	-2,767	0	0	0	0	0	223	3,896	8,856	18,238	0	8,281	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	1995-03-31	1994-06-30
Begin Period Cash Flow	26,847	30,502	29,720	40,153	33,208	31,129	29,292	54,332	50,407	53,934	56,199	57,521	47,512	37,116	43,094	26,072	27,459	27,236	18,979	27,037	18,665	19,713	15,056	21,895	33,499	32,030	24,499	31,115	32,840	29,552	33,346	38,449	40,965	35,971	38,305	39,597	36,279	39,052	40,544	42,864	41,205	43,413	47,427	48,591	43,492	40,760	37,587	50,153	35,653	54,931	39,073	46,334	42,962	38,767	38,477	36,160	38,212	27,390	21,414	19,445	20,427	22,166	24,233	23,282	11,304	8,564	12,734	8,204	4,550	3,127	5,511	5,969	7,703	6,669	2,661	3,270	2,236	3,418	3,434	7,394	6,803	3,793	5,824	9,337	9,337	8,091	6,406	9,863	7,405	7,405	9,630	9,721	9,721	10,470	9,500	9,500	9,900	11,000	9,300	3,500	0	2,200	7,400	3,000	500	0	8,500	4,400	0	0	24,500	1,200	800	500
Capital Expenditures	2,363	3,124	4,861	1,749	3,812	2,287	18,749	4,091	1,293	2,439	2,929	2,489	4,809	5,146	4,019	3,526	1,957	6,997	5,282	3,155	691	3,259	5,512	3,880	5,447	4,942	7,911	6,393	5,871	5,955	7,451	5,749	6,023	2,805	1,656	1,416	1,647	1,686	1,810	202	358	351	906	815	853	744	601	691	2,517	518	318	608	812	873	3,286	308	149	155	229	222	355	724	1,507	2,264	1,317	1,573	3,025	2,803	5,875	3,510	2,295	884	594	831	490	226	428	143	61	63	106	178	792	3,970	3,970	1,759	1,495	1,806	1,173	1,173	1,222	609	609	794	88	88	1,500	4,300	9,100	9,100	10,600	4,500	37,000	37,000	5,100	900	15,700	15,700	2,800	100	3,300	3,300	800	600
Cash And Cash Equivalents Changes	0	0	190	-10,572	6,580	3,878	3,261	-25,040	3,925	-3,527	-2,265	-1,322	10,009	10,396	-5,978	17,022	-1,387	223	8,257	-8,058	8,372	-1,048	4,657	-6,839	-11,604	1,469	7,531	-6,616	-1,725	3,288	-3,794	-5,103	-2,516	4,994	-2,334	-1,292	3,318	-2,773	-1,492	-2,320	1,659	-2,208	-4,014	-1,164	5,099	2,732	3,173	-12,566	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	589	-2,105	1,462	1,374	1,348	-3,030	532	1,147	-826	-3,340	1,137	1,519	2,015	-2,698	-218	1,251	93	-2,046	418	939	1,819	-2,127	-1,078	978	2,001	-1,136	-2,302	1,076	-413	-1,722	986	910	1,008	-2,935	997	924	4	-1,774	523	283	428	-1,407	-59	542	911	-1,125	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	3,062	-3,655	782	-10,433	6,945	2,079	1,837	-25,040	3,925	-3,527	-2,265	-1,322	10,009	10,396	-5,978	17,022	-1,387	223	8,257	-8,058	8,372	-1,048	4,657	-6,839	-11,604	1,469	7,531	-6,616	-1,725	3,288	-3,794	-5,103	-2,516	4,994	-2,334	-1,292	3,318	-2,773	-1,492	-2,320	1,659	-2,208	-4,014	-1,164	5,099	2,732	3,173	-12,566	14,500	-19,278	15,858	-7,261	3,372	4,195	290	2,317	-2,052	10,822	5,976	1,969	-982	-1,739	-2,067	951	11,978	2,740	-4,170	4,530	3,654	1,423	-2,384	-458	-1,550	1,034	4,008	-609	576	-1,182	-16	-3,960	591	3,010	-2,031	-5,488	-5,488	1,246	1,685	-3,457	1,376	1,376	-3,003	-91	-91	-749	-3,510	-3,510	-400	-1,100	-2,400	-12,400	3,500	-3,800	2,200	24,000	3,000	500	-9,000	-8,200	4,400	-8,500	-8,000	-2,800	1,200	300
Change In Working Capital	-11,698	-19,839	-8,592	-19,395	-1,291	-5,227	-12,793	-34,077	1,902	-4,770	-7,168	-3,024	1,464	11,716	16,700	-9,757	-8,783	9,464	13,230	-28,869	-6,960	-1,445	-1,578	-10,699	-5,219	1,327	-1,640	-8,438	12,994	4,583	-12,002	-12,270	431	5,024	-5,541	-1,067	320	-3,354	-2,406	-4,003	-28	-4,365	-5,265	-1,435	3,306	-55	2,787	-14,305	19,186	-10,791	10,117	-16,518	-2,535	-1,206	-1,498	832	-6,491	7,437	4,410	1,840	-801	-2,247	-2,603	1,635	7,836	-1,632	-4,782	-742	3,087	-921	-7,347	-6,872	-281	1,499	-2,419	-6,056	-515	-5,416	-2,641	-7,722	5,102	9,246	-1,271	-5,218	-64,904	4,985	3,442	-1,609	-1,994	382	2,782	3,864	7,793	2,237	3,358	-21,499	-9,300	4,300	12,700	12,700	-4,100	-18,200	-12,700	-12,700	-9,200	-7,800	-7,200	-7,200	-6,400	-11,200	-4,800	-4,800	-1,900	100
Change Receivables	0	0	-28,992	-55,235	-9,198	22,561	2,252	-39,960	-23,035	30,096	6,028	-25,812	8,187	-25,977	45,507	-342	-2,764	32,021	-14,216	-34,646	6,454	-10,222	-11,841	-3,744	2,650	-863	-1,102	-7,353	-63	11,567	-9,022	-19,735	5,951	15,686	-15,629	-272	-17,954	-3,056	-14,097	-1,259	2,431	-3,832	-15,703	-4,889	3,866	4,570	6,977	-13,529	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-45,512	24,140	-28,992	-55,235	-9,198	22,561	2,252	-39,960	-23,035	30,096	6,028	-25,812	8,187	-25,977	45,507	-342	-2,764	32,021	-14,216	-34,646	6,454	-10,222	-11,841	-3,744	2,650	-863	-1,102	-7,353	-63	11,567	-9,022	-19,735	5,951	15,686	-15,629	-272	-17,954	-3,056	-14,097	-1,259	2,431	-3,832	-15,703	-4,889	3,866	4,570	6,977	-13,529	11,055	-5,318	17,200	-24,302	1,495	-4,086	-5,676	-8,111	-4,277	-2,893	3,352	11,447	11,588	9,303	11,382	12,638	17,305	7,600	3,029	-1,471	0	0	0	-7,494	0	0	0	-9,761	0	0	0	3,914	452	5,438	3,510	6,965	0	2,154	0	6,929	2,863	408	2,041	14,712	15,719	14,496	10,602	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Inventory	-12,760	-8,254	913	-10,320	-8,123	-5,143	-18,048	-9,434	-7,081	-17,676	-6,746	-568	3,630	5,057	1,503	-4,724	10,516	-7,469	4,513	-2,107	-10,019	-822	-4,585	-8,439	-3,804	4,408	9	-3,457	-95	3,909	2,566	-5,362	-2,416	-6,532	4,004	-6,071	8,314	-10,854	2,885	-3,629	101	-2,030	-1,478	-5,099	420	2,675	3,916	-3,978	5,908	-4,905	3,611	-13,974	-8,885	4,070	-533	1,267	235	2,645	8,024	-1,665	-707	-632	-2,523	-2,965	-2,055	6,580	2,477	-1,846	3,731	615	-4,340	-3,502	-1,857	2,047	2,274	-7,043	-1,202	-821	-1,883	-3,382	3,555	4,355	-938	-2,552	-2,552	6,399	6,571	-5,132	-2,423	-2,423	8,611	6,206	6,206	1,995	4,322	4,322	-4,900	-4,300	9,800	9,800	1,400	-9,600	-1,300	-1,300	-500	2,000	-6,400	-6,400	-7,900	-5,600	-1,600	-1,600	-2,200	-2,900
Change To Liabilities	0	-42,517	18,898	48,265	14,568	-24,019	1,655	18,347	31,486	-18,337	-5,442	26,696	-11,490	31,117	-32,325	-1,993	-16,317	-16,339	22,840	9,930	-3,813	8,660	13,029	3,611	-2,987	-3,196	-2,548	3,508	15,454	-11,969	-5,133	14,549	-4,090	-5,040	5,076	8,211	8,963	9,632	8,802	2,659	-3,083	1,214	11,488	9,960	-922	-7,842	-9,017	4,327	11,381	8,928	9,605	20,948	0	0	11,482	0	0	0	0	0	0	0	0	0	0	0	0	0	0	6,771	2,972	0	0	0	0	0	0	0	0	0	0	0	3,366	0	0	0	5,900	5,009	0	838	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	361	138	263	1,312	215	315	283	703	-49	130	253	413	500	24	221	1,684	-239	159	248	519	-11	206	374	-748	-12	-656	176	2,590	54	111	116	684	157	50	28	343	32	107	21	-330	108	54	2	-89	1,178	269	90	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	6,792	3,349	3,349	426	6,739	4,081	-4,955	283	2,721	-1,008	-4,201	-2,827	-71	7,238	-6,177	2,816	-673	906	-1,690	-1,028	630	5,029	-1,520	1,348	1,472	4,615	-1,136	-3,391	1,076	-413	0	307	0	0	0	5,545	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	3,562	3,320	3,213	3,148	3,134	3,005	2,830	2,793	2,912	2,790	2,894	2,440	2,683	2,325	2,337	2,253	2,515	2,398	2,107	2,107	2,168	2,059	1,772	1,746	1,978	1,483	1,340	1,346	1,469	1,161	1,095	1,103	1,279	1,007	999	1,032	1,157	985	937	936	961	953	951	898	1,025	932	936	914	1,097	846	856	876	993	868	842	830	833	874	880	888	810	905	880	921	1,038	749	741	729	633	729	752	730	625	784	904	927	1,087	829	1,103	1,011	2,222	3,328	1,257	258	258	2,064	1,850	2,382	2,966	2,966	3,655	3,095	3,095	3,220	4,893	4,893	4,300	4,300	4,800	4,800	4,300	3,400	3,800	3,800	2,700	2,000	4,700	4,700	400	500	500	500	100	100
Dividends Paid	2,071	2,059	2,060	2,059	2,055	2,056	2,054	2,055	2,054	2,054	2,054	2,054	2,053	2,053	2,053	2,053	2,052	2,053	2,051	2,052	2,051	2,051	2,049	2,049	2,049	2,048	2,048	2,043	1,929	1,928	1,929	1,929	1,815	1,814	1,815	1,809	1,695	1,696	1,695	1,692	1,577	1,575	1,573	1,569	1,447	1,439	1,439	1,437	1,337	1,365	1,429	1,415	1,163	1,163	1,163	1,163	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
End Period Cash Flow	29,909	26,847	30,502	29,720	40,153	33,208	31,129	29,292	54,332	50,407	53,934	56,199	57,521	47,512	37,116	43,094	26,072	27,459	27,236	18,979	27,037	18,665	19,713	15,056	21,895	33,499	32,030	24,499	31,115	32,840	29,552	33,346	38,449	40,965	35,971	38,305	39,597	36,279	39,052	40,544	42,864	41,205	43,413	47,427	48,591	43,492	40,760	37,587	50,153	35,653	54,931	39,073	46,334	42,962	38,767	38,477	36,160	38,212	27,390	21,414	19,445	20,427	22,166	24,233	23,282	11,304	8,564	12,734	8,204	4,550	3,127	5,511	6,153	7,703	6,669	2,661	2,812	2,236	3,418	3,434	7,394	6,803	3,793	3,849	3,849	9,337	8,091	6,406	8,781	8,781	6,627	9,630	9,630	9,721	5,990	5,990	9,500	9,900	-2,400	7,400	3,500	-3,800	2,200	7,400	3,000	500	-9,000	8,500	4,400	-8,500	-8,000	24,500	1,200	800
Exchange Rate Changes	0	0	0	0	0	0	0	40	-1,039	-848	348	379	166	1,617	272	-460	316	-355	-501	103	-334	34	-729	440	-24	1,206	1,574	-103	-1,067	-164	440	266	-950	247	-333	-1,311	-849	-552	-30	117	613	366	-121	6	654	-54	-1,371	436	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	4,387	-1,821	4,813	-8,513	8,635	938	-24,640	-33,027	6,939	-622	-557	358	11,771	15,948	20,868	-5,378	5,151	12,702	20,897	-21,009	5,835	6,021	2,488	-5,789	-140	2,312	-3,442	-9,470	15,635	5,365	-11,660	-13,440	249	6,551	-282	1,641	5,830	-529	215	-948	2,413	-1,131	-2,377	-143	5,064	4,201	5,937	-11,982	21,949	-5,635	16,206	-8,143	2,953	3,610	1,158	4,525	-2,561	10,633	6,836	4,056	1,286	-773	-1,984	1,231	11,768	2,709	692	4,683	5,335	3,572	-2,922	-421	5,422	7,337	3,536	-3,755	2,028	-3,247	-641	-4,548	4,629	8,750	-1,256	-5,807	-5,807	12,630	12,306	-629	2,202	2,202	2,542	8,949	8,949	2,876	-1,892	-1,892	-5,900	2,700	5,400	5,400	-8,300	-15,400	-40,500	-40,500	-11,700	-4,500	-14,300	-14,300	-4,900	-7,300	-4,300	-4,300	-1,800	600
Investments	-1,567	-3,335	-22,424	-1,749	-3,812	-2,287	-18,749	-4,083	-1,208	-2,437	-2,925	-2,489	-4,576	-5,145	-3,987	-3,516	-1,660	-6,973	-5,275	-3,155	0	0	0	0	0	0	0	0	0	15	-650	0	0	0	0	1	1	4	10	9	5	14	47	10	21	4	4	4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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
Net Borrowings	0	0	15,000	15,000	15,000	5,000	30,000	10,000	-6	-5	-6	-5	-103	-5,111	-25,092	24,908	-5,094	-10,090	-10,090	14,905	4,898	-5,093	4,875	499	-9,394	-9,394	10,000	5,000	-15,000	-15,000	10,000	10,000	5,000	0	0	0	5,000	0	0	0	0	0	0	0	-10	0	-1	-4	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	16,695	17,461	14,915	9,220	9,292	5,232	3,757	2,065	2,715	3,846	6,516	3,178	12,020	6,553	5,826	5,431	11,692	8,076	10,683	8,660	10,799	8,677	7,600	6,670	9,296	4,456	5,425	3,839	4,453	5,522	6,587	3,360	3,878	3,168	5,866	3,064	5,657	3,494	3,387	2,300	2,168	2,524	2,789	1,207	1,676	2,890	2,546	2,010	4,917	4,872	5,776	7,444	3,617	2,924	3,158	2,008	2,017	1,700	1,386	913	696	917	1,046	927	2,465	3,598	4,873	5,395	27,231	6,687	5,542	5,883	5,974	5,422	5,165	2,025	1,588	1,522	1,753	612	-6,266	-6,834	-494	-22,342	-22,342	-962	-343	-22,047	21	20	-1,185	-1,325	-1,325	-1,830	-74,243	-74,243	800	-1,100	-7,800	-7,800	2,300	4,000	3,200	3,200	2,400	2,300	4,800	4,800	3,900	3,300	2,600	2,600	1,700	1,000
Other Cashflows From Financing Activities	-1,567	-3,335	15,000	-1,749	-3,812	5,000	30,000	10,000	-1,208	-2,437	-2,925	-2,489	-103	-113	-25,092	24,908	-92	-5,090	-10,090	14,905	4,898	-5,037	4,875	499	-9,391	1	10,142	5,000	-14,997	-5,940	10,000	10,000	-6,023	10	96	186	11	-1,682	8	194	189	115	10	532	807	1	43	416	728	161	485	611	81	66	231	14	121	44	-213	-201	-480	-317	-464	-461	-479	-457	-5,416	-493	-3,241	-2,308	-313	-417	-8,368	-6,319	638	3,087	-1,534	-64	-3,166	-1,982	-6,461	-8,232	-4,193	-19,526	-263	-11,487	-9,170	-4,167	87	-2,092	-8,787	1,866	-11,681	-5,113	349	349	4,200	-4,600	-12,000	-12,000	12,000	10,900	24,000	24,000	26,600	4,900	-37,600	-37,600	26,800	-1,400	-2,000	-2,000	3,100	-300
Other Cashflows From Investing Activities	0	-17,774	-17,563	0	8	8	8	8	85	2	4	0	233	1	32	10	297	24	7	0	24	-15	72	60	0	-2	1,305	0	-2	0	5	0	1	0	0	0	20	0	0	0	16	3	0	0	0	19	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	391	286	156	25	25	25	87	1,421	123	123	77	4,454	0	2,776	2,712	9,175	4,412	6,952	2,564	19,134	0	0	1,285	0	1,237	498	8,742	7,402	3,583	3,460	86	70	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	-29	-110	108	106	47	29	0	245	-300	55	14	200	60	50	45	194	35	-139	41	57	74	48	231	17	134	37	-744	51	-624	91	46	43	171	79	49	-49	41	63	50	106	-1	16	45	126	-250	45	93	17	-623	-117	-350	145	53	85	75	125	263	175	50	410	565	45	33	132	164	152	152	150	-19,741	587	426	722	-302	-1,003	-108	-412	296	-39	-795	1,614	3,680	3,205	44	13,905	0	8,295	8,848	22,356	22,280	-1	-166	0	-6	-67	76,842	0	-400	-500	-100	-100	-200	-100	100	-300	-200	-700	0	0	100	100	0	0	-400	0
Sale Purchase Of Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	56	56	0	0	3	1	142	0	3	0	0	0	0	5	96	85	6	0	8	172	112	94	10	405	499	1	54	-6,327	-6,327	-12,575	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-400	-400	-1,000	0	0	0	0	0	0	0	0	0	0	0	0	0
Stock Based Compensation	259	569	8	223	223	223	222	75	0	0	0	56	0	0	0	57	0	0	0	150	0	0	0	150	0	0	0	150	0	0	0	96	0	0	0	96	0	0	0	96	0	0	0	-127	32	100	100	100	100	99	100	100	100	99	100	100	100	99	100	100	0	0	0	77	0	-109	0	77	0	0	0	77	0	0	0	0	0	0	-145	0	0	-55	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	100	0	0	0	-400	0	0	0	0	0	0	0	0	0	0	0
Total Cash From Financing Activities	-2,071	-2,059	12,940	-2,059	-2,055	2,940	27,941	7,939	-2,060	-2,059	-2,060	-2,059	-2,161	-7,170	-27,150	22,850	-7,151	-12,148	-12,146	12,848	2,847	-7,088	2,826	-1,550	-11,440	-2,047	8,094	2,957	-16,926	-1,928	8,071	8,071	-1,815	-1,804	-1,719	-1,623	-1,684	-1,696	-1,687	-1,498	-1,388	-1,460	-1,563	-1,037	-640	-1,438	-1,397	-1,025	-6,273	-13,485	-962	-823	58	49	163	-1,219	45	-42	-1,842	-2,090	-480	-317	-464	-461	-480	-182	-5,198	-369	-2,400	-2,250	-13	-291	-8,134	-5,922	702	3,112	-1,611	-59	1,156	-1,970	-6,461	-8,232	-4,193	-19,526	-19,526	-11,487	-9,170	-4,167	-2,092	-2,092	-8,786	-11,681	-11,681	-5,113	349	349	4,200	-4,600	-12,400	-12,400	11,000	10,900	24,000	24,000	26,800	5,300	-8,200	-8,200	27,100	-1,400	-2,800	-2,800	3,100	-300
Total Cash From Operating Activities	6,750	1,303	9,674	-6,764	12,447	3,225	-5,891	-28,936	8,232	1,817	2,372	2,847	16,580	21,094	24,887	-1,852	7,108	19,699	26,179	-17,854	6,526	9,280	8,000	-1,909	5,307	7,254	4,469	-3,077	21,506	11,320	-4,209	-7,691	6,272	9,356	1,374	3,057	7,477	1,157	2,025	-746	2,771	-780	-1,471	672	5,917	4,945	6,538	-11,291	24,466	-5,117	16,524	-7,535	3,765	4,483	4,444	4,833	-2,412	10,788	7,065	4,278	1,641	-49	-477	3,495	13,085	4,282	3,717	7,486	11,210	7,082	-627	463	6,016	7,337	3,536	-3,529	2,456	-3,104	-580	-4,485	4,735	8,928	-464	-9,777	-9,777	14,389	13,801	1,177	3,375	3,375	3,764	9,558	9,558	3,670	-1,980	-1,980	-4,400	7,000	14,500	14,500	2,300	-10,900	-3,500	-3,500	-6,600	-3,600	1,400	1,400	-2,100	-7,400	-1,000	-1,000	-1,000	1,200
Total Cashflows From Investing Activities	0	-27,508	-22,424	-1,749	-3,812	-2,287	-18,749	-4,083	-1,208	-2,437	-2,925	-2,489	-4,576	-5,145	-3,987	-3,516	-1,660	-6,973	-5,275	-3,155	-667	-3,274	-5,440	-3,820	-5,447	-4,944	-6,606	-6,393	-5,238	-5,940	-8,096	-5,749	-6,023	-2,805	-1,656	-1,415	-1,626	-1,682	-1,800	-193	-337	-334	-859	-805	-832	-721	-597	-686	-2,767	-278	236	523	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	223	0	0	0	3,896	0	2,720	2,674	8,856	3,381	6,099	2,501	18,238	0	0	0	0	0	0	8,281	6,004	4,138	3,101	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	1,001,500	766,037	647,624	572,928	721,678	628,370	548,000	536,840	483,353	439,791	361,734	302,606	342,557	260,566	202,272	237,362	343,885	349,639	301,943	205,021	179,008	174,516	409,388	472,193	420,200	309,300	232,800	103,900	103,900	78,000
Depreciation And Amortization	13,243	11,762	11,036	9,598	9,127	7,745	6,147	4,828	4,317	4,015	3,763	3,807	3,675	3,533	3,475	3,516	3,257	2,844	3,240	4,030	8,065	6,554	13,556	17,793	15,500	10,200	5,800	900	900	500
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	78,767	17,349	12,085	29,714	43,636	43,541	25,780	27,410	21,465	20,037	10,469	13,365	38,856	19,666	10,832	8,365	29,042	32,945	25,648	12,383	8,895	11,109	-9,608	91,768	14,800	32,400	23,600	12,000	12,400	8,600
Ebitda	92,010	29,111	23,121	39,312	52,763	51,286	31,927	32,238	25,782	24,052	14,232	17,172	42,531	23,199	14,307	11,881	32,299	35,789	28,888	16,413	16,960	17,663	3,948	109,561	30,300	42,600	29,400	12,900	13,300	9,100
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Extraordinary Items	0	0	0	0	0	477	-1,102	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	151,854	82,419	69,852	78,358	96,488	83,336	67,101	64,279	57,613	52,985	42,436	40,057	70,102	46,331	35,295	33,627	56,147	59,782	49,941	31,287	26,988	28,543	495,462	109,295	105,700	87,900	59,600	21,800	21,800	16,700
Income Before Tax	73,784	25,732	21,766	38,097	50,385	41,663	30,339	31,077	24,863	23,498	13,863	12,653	38,128	19,290	9,949	5,768	25,650	29,427	21,636	7,726	3,286	6,741	-9,608	-86,451	4,500	20,900	22,900	12,400	12,400	8,700
Income Tax Expense	15,493	5,386	5,511	8,267	11,274	7,917	7,323	11,155	8,887	8,660	5,175	3,531	15,120	7,583	3,933	2,182	9,319	2,454	2,936	740	1,216	3,217	-3,174	-13,308	2,300	8,200	8,400	4,600	4,600	3,300
Interest Expense	5,974	3,379	1,355	1,215	2,378	1,878	1,588	1,161	919	554	369	712	728	305	883	1,241	3,392	3,518	4,012	4,657	21,832	53,586	16,734	12,427	10,400	3,400	600	400	0	400
Interest Income	0	4,048	1,891	0	0	0	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	-66	-542	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	58,291	20,346	16,255	29,830	39,111	33,746	23,016	19,922	15,976	14,904	9,230	9,122	23,008	11,707	6,016	3,586	16,331	45,343	18,586	5,475	-14,153	-45,694	-6,434	-73,143	2,200	12,700	14,500	7,800	7,800	5,700
Net Income Applicable To Common Shares	0	20,346	16,255	29,830	39,111	33,746	23,016	19,922	15,976	14,904	9,230	9,122	23,008	11,707	6,016	3,586	16,331	26,973	18,700	6,986	2,070	3,524	0	0	0	0	0	0	0	0
Net Income From Continuing Ops	50,888	20,346	16,255	29,830	39,111	33,746	23,016	19,922	15,976	14,838	8,688	9,122	23,008	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	-5,816	-3,379	-1,355	-1,215	-2,378	-1,878	-1,588	-1,161	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	-253	387	0	0	0	0	815	161	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	1,161	919	554	369	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	78,767	17,349	12,085	29,714	43,636	43,541	31,540	31,077	24,863	23,498	13,863	12,653	38,856	19,666	10,832	7,687	29,042	32,945	25,648	12,383	10,259	11,109	-9,608	8,872	14,800	28,300	23,600	12,200	12,200	8,600
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	1,074,587	818,864	693,857	612,642	765,072	667,912	583,561	569,158	514,844	468,287	389,938	329,298	373,803	287,231	226,735	263,302	370,990	376,476	326,236	223,925	196,419	191,950	505,070	572,616	511,100	368,900	268,800	113,500	113,500	86,100
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	12,815	11,762	11,036	9,598	9,127	7,745	6,147	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	4,030	3,564	4,718	3,702	3,127	1,943	1,797	1,797	1,899	1,304	1,436	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling And Marketing Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling General Administrative	69,838	52,827	46,233	39,714	43,394	39,542	35,561	32,318	31,491	28,496	28,323	27,507	31,407	26,665	24,905	25,940	27,105	26,837	24,293	18,904	17,411	17,434	49,904	65,392	82,630	75,400	49,400	30,200	0	0
Tax Provision	13,551	5,386	5,511	8,267	11,274	7,917	7,323	11,155	8,887	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Operating Expenses	73,087	52,827	46,233	39,714	43,394	39,542	35,561	32,318	31,491	28,496	28,204	26,692	31,246	26,665	24,463	25,940	27,105	26,837	24,293	18,904	17,411	17,434	65,392	100,423	90,900	59,600	36,000	9,600	9,600	8,100
Total Other Income Expense Net	-4,983	8,383	9,681	8,383	6,749	-253	387	277	-340	-437	119	815	-728	-71	883	-678	-3,392	-3,518	-4,012	-4,657	682	-4,368	-16,734	-82,896	100	-4,100	-100	200	200	400
Total Revenue	1,153,354	848,456	717,476	651,286	818,166	711,706	615,101	601,119	540,966	492,776	404,170	342,663	412,659	306,897	237,567	270,989	400,032	409,421	351,884	236,308	205,996	203,059	495,462	581,488	525,900	397,200	292,400	125,700	125,700	94,700

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	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
Cost Of Revenue	257,606	231,700	260,335	251,858	200,329	182,377	183,126	200,205	186,092	146,883	160,568	154,081	154,087	150,523	110,802	157,516	176,208	173,721	197,133	174,616	157,814	174,214	155,609	140,733	141,263	137,713	135,486	133,538	133,438	130,481	137,076	135,845	121,111	113,409	133,996	114,836	131,208	105,431	109,922	93,230	97,034	94,280	94,104	76,316	73,010	68,742	76,781	84,073	93,112	81,161	80,092	88,192	66,613	62,253	69,234	62,467	57,034	48,695	46,190	50,353	53,007	58,608	66,390	59,357	73,400	79,637	93,096	97,752	100,057	92,228	78,062	79,291	78,517	76,051	79,461	67,914	59,263	55,435	50,952	39,370	44,730	44,611	49,422	-73,029	-73,029	81,820	86,366	89,796	99,807	99,807	99,765	96,986	96,986	107,903	130,993	130,993	117,700	118,000	124,100	124,100	103,100	103,800	85,500	85,500	84,100	74,200	84,100	84,100	56,300	51,600	29,300	29,300	25,900	-	-	23,800	20,300	-	15,700
Depreciation And Amortization	3,562	3,320	3,213	3,148	3,134	3,005	2,830	2,793	2,912	2,790	2,894	2,440	2,683	2,325	2,337	2,253	2,515	2,398	2,107	2,107	2,168	2,059	1,772	1,746	1,978	1,483	1,340	1,346	1,469	1,161	1,095	1,103	1,279	1,007	999	1,032	1,157	985	937	936	961	953	951	898	1,025	932	936	914	1,097	846	856	876	993	868	842	830	833	874	880	888	810	905	880	921	1,038	749	741	729	633	729	752	730	625	784	904	927	1,087	829	1,103	1,011	2,222	3,328	1,257	258	258	2,064	1,850	2,382	2,966	2,966	3,655	3,095	3,095	3,220	4,893	4,893	4,300	4,300	4,800	4,800	4,300	3,400	3,800	3,800	2,700	2,000	4,700	4,700	400	500	500	500	200	-	-	100	200	-	100
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
Ebit	22,274	23,844	20,678	9,663	9,786	7,841	5,448	2,902	1,443	5,643	8,619	4,504	12,400	8,821	7,935	7,473	12,870	11,062	14,188	12,128	8,696	9,891	10,974	9,753	7,401	7,176	9,007	6,365	6,018	8,859	10,591	5,301	5,054	5,366	9,628	4,456	7,989	5,705	5,491	3,710	2,731	4,090	4,492	1,958	2,788	2,631	4,400	3,546	8,338	8,148	9,786	12,584	5,930	4,949	5,297	3,309	3,354	2,898	2,248	1,965	2,003	1,725	2,028	1,931	4,678	6,574	8,701	9,089	9,419	8,504	7,461	7,561	7,655	7,215	7,302	3,476	3,353	3,374	3,327	2,329	-436	1,439	4,581	4,015	4,015	1,527	2,884	2,044	2,313	2,313	3,458	2,448	2,448	1,063	68,868	-84,924	4,900	12,700	-9,200	-9,200	6,500	9,100	7,000	7,100	5,000	12,300	8,700	7,500	5,700	4,900	3,800	4,100	3,200	-	-	2,500	2,300	-	1,700
Ebitda	25,836	27,164	23,891	12,811	12,920	10,846	8,278	5,695	4,355	8,433	11,513	6,944	15,083	11,146	10,272	9,726	15,385	13,460	16,295	14,235	10,864	11,950	12,746	11,499	9,379	8,659	10,347	7,711	7,487	10,020	11,686	6,404	6,333	6,373	10,627	5,488	9,146	6,690	6,428	4,646	3,692	5,043	5,443	2,856	3,813	3,563	5,336	4,460	9,435	8,994	10,642	13,460	6,923	5,817	6,139	4,139	4,187	3,772	3,128	2,853	2,813	2,630	2,908	2,852	5,716	7,323	9,442	9,818	10,052	9,233	8,213	8,291	8,280	7,999	8,206	4,403	4,440	4,203	4,430	3,340	1,786	4,767	5,838	4,273	4,273	3,591	4,734	4,426	5,279	5,279	7,113	5,543	5,543	4,283	73,761	-80,031	9,200	17,000	-4,400	-4,400	10,800	12,500	10,800	10,900	7,700	14,300	13,400	12,200	6,100	5,400	4,300	4,600	3,400	29,600	28,200	2,600	2,500	22,300	1,800
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
Extraordinary Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,812	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	38,640	42,868	39,929	30,417	25,525	23,180	18,374	15,340	15,599	17,832	20,590	15,831	24,250	17,843	17,727	18,538	26,932	21,746	25,213	22,597	22,154	21,476	21,279	18,427	18,453	15,650	17,603	15,395	15,156	17,116	19,037	12,970	15,324	12,796	17,541	11,952	16,570	12,967	12,510	10,938	11,244	10,828	11,730	8,634	9,393	9,215	10,565	10,884	16,279	15,616	17,474	20,733	13,069	11,411	12,022	9,828	9,975	8,852	8,065	8,403	8,911	8,127	8,325	8,264	11,112	13,055	15,729	16,251	16,641	15,136	13,861	14,145	14,053	13,429	13,477	8,982	7,938	7,865	8,696	6,788	5,089	5,710	8,540	-10,485	-10,485	11,980	13,886	14,534	15,115	15,115	19,669	22,700	22,700	21,428	21,295	21,295	28,500	30,700	17,400	17,400	29,500	30,300	26,400	26,400	21,100	20,500	28,800	28,800	11,600	10,700	7,100	7,100	5,500	29,600	28,200	4,600	4,500	22,300	3,500
Income Before Tax	20,974	22,031	18,978	11,799	11,629	6,799	4,820	2,484	3,901	5,357	8,279	4,229	14,886	8,591	7,506	7,114	14,820	10,638	13,467	11,460	10,415	11,425	10,490	9,333	8,953	6,707	8,692	5,987	7,142	8,500	10,332	5,103	6,113	5,075	9,383	4,293	8,966	5,527	5,365	3,640	3,576	3,988	4,408	1,891	2,699	2,439	4,186	3,329	8,144	7,974	9,572	12,438	6,054	4,815	5,221	3,199	3,265	2,747	2,352	1,585	1,130	1,471	1,690	1,477	3,898	5,556	7,819	8,377	8,554	7,653	6,493	6,727	6,859	6,362	6,102	2,313	2,122	2,226	2,093	1,285	105	-1,908	2,532	5,965	5,965	-589	535	28	111	111	-1,732	-1,946	-1,946	-2,758	-88,951	-88,951	1,900	-2,100	-12,600	-12,600	3,900	6,800	5,400	5,400	4,100	3,700	7,500	7,500	6,000	5,200	4,100	4,100	3,200	-	-	2,700	2,400	-	1,600
Income Tax Expense	4,279	4,572	4,063	2,579	2,337	1,567	1,063	419	1,186	1,511	1,763	1,051	2,866	2,038	1,680	1,683	3,128	2,562	2,784	2,800	-384	2,748	2,890	2,663	-343	2,251	3,267	2,148	2,689	2,978	3,745	1,743	2,234	1,907	3,517	1,229	3,309	2,033	1,978	1,340	1,408	1,464	1,619	684	1,023	-451	1,640	1,319	3,227	3,102	3,796	4,994	2,437	1,891	2,064	1,191	1,248	1,047	966	672	434	554	644	550	1,433	1,958	2,946	2,982	-307	967	951	844	881	910	903	242	303	233	18	185	-569	82	889	2,559	2,559	179	216	263	90	90	-547	-621	-621	-927	-14,708	-14,708	1,100	-900	-4,800	-4,800	1,600	2,800	2,200	2,200	1,700	1,400	2,700	2,700	2,200	2,000	1,500	1,500	1,200	-1,700	-1,500	1,000	900	-1,500	600
Interest Expense	1,449	1,813	1,700	1,012	1,291	1,042	628	418	454	286	340	275	197	230	429	359	565	424	721	668	449	525	484	420	426	469	315	378	345	359	259	198	220	291	245	163	180	178	126	70	116	102	84	67	89	192	214	217	194	174	214	146	124	134	76	110	89	234	235	325	195	254	338	454	780	1,018	882	712	865	851	968	834	796	883	1,200	1,163	1,231	1,619	1,234	1,044	6,399	3,347	4,185	23,798	2,141	2,116	2,349	2,100	2,202	2,202	5,190	4,394	4,394	3,821	4,027	4,027	3,000	14,800	3,400	3,400	2,700	2,200	1,700	1,700	1,000	400	1,200	0	300	300	300	0	-	-	-	200	100	-	100
Interest Income	0	2,407	1,427	674	863	1,675	939	470	563	484	298	546	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-66	-211	-98	-112	-121	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
Net Income	16,695	17,459	14,915	9,220	9,292	5,232	3,757	2,065	2,715	3,846	6,516	3,178	12,020	6,553	5,826	5,431	11,692	8,076	10,683	8,660	10,799	8,677	7,600	6,670	9,296	4,456	5,425	3,839	4,453	5,522	6,587	3,360	3,879	3,168	5,866	3,064	5,657	3,494	3,387	2,366	2,379	2,622	2,901	1,328	1,676	2,890	2,546	2,010	4,917	4,872	5,776	7,444	3,617	2,924	3,157	2,008	2,017	1,700	1,386	913	696	917	1,046	927	2,465	3,598	4,873	5,395	27,231	6,686	5,542	5,883	5,974	5,422	5,165	2,025	1,588	1,522	1,753	612	-6,266	-6,835	-493	-22,342	-22,342	-962	-342	-22,047	21	21	-1,185	-1,325	-1,325	-1,831	-74,243	-74,243	800	-1,200	-7,800	-7,800	2,300	4,000	3,200	3,200	2,400	2,300	4,800	4,800	3,800	3,200	2,600	2,600	2,000	1,700	1,500	1,700	1,500	1,500	1,000
Net Income Applicable To Common Shares	0	17,459	14,915	9,220	9,292	5,232	3,757	2,065	2,715	3,846	6,516	3,178	12,020	6,553	5,826	5,431	11,692	8,076	10,683	8,660	10,799	8,677	7,600	6,670	9,296	4,456	5,425	3,839	4,453	5,522	6,587	3,360	3,878	3,168	5,866	3,064	5,657	3,494	3,387	2,366	2,379	2,622	2,901	1,328	1,676	2,890	2,546	2,010	4,917	4,872	5,776	7,444	3,617	2,924	3,158	2,008	2,017	1,700	1,386	913	696	917	1,046	927	2,465	3,598	4,873	5,395	8,861	6,687	5,542	5,883	5,978	5,452	5,199	2,071	1,819	1,993	2,074	1,100	674	-1,643	1,643	1,742	2,677	847	1,494	2,164	-20	20	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
Net Income From Continuing Ops	16,695	17,459	14,915	9,220	9,292	5,232	3,757	2,065	2,715	3,846	6,516	3,178	12,020	6,553	5,826	5,431	11,692	8,076	10,683	8,660	10,799	8,677	7,600	6,670	9,296	4,456	5,425	3,839	4,453	5,522	6,587	3,360	3,878	3,168	5,866	3,064	5,657	3,494	3,387	2,300	2,168	2,524	2,789	1,207	1,676	2,890	2,546	2,010	0	4,872	5,776	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
Net Interest Income	-1,449	-1,813	-1,700	-1,012	-1,291	-1,042	-628	-418	-454	-286	-340	-275	-197	-230	-429	-359	-565	-424	-721	-668	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-253	0	0	0	387	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	15	97	1,039	-336	0	9	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
Non Recurring	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	525	484	420	0	469	315	378	345	359	259	198	220	291	245	163	180	178	126	70	116	102	84	67	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	22,274	23,550	20,449	9,663	9,786	7,841	5,448	2,902	1,443	5,643	8,619	4,504	12,400	8,821	7,935	7,473	12,870	11,062	14,188	12,128	8,696	9,891	10,974	9,753	9,582	6,707	8,692	5,987	7,142	8,500	10,332	5,103	6,113	5,075	9,383	4,293	8,966	5,705	5,365	3,640	3,576	3,988	4,408	1,891	2,788	2,631	3,361	3,546	8,338	8,148	9,786	12,584	5,930	4,949	5,297	3,309	3,354	2,898	2,248	1,965	2,003	1,725	2,028	1,931	4,678	6,574	8,701	9,089	9,419	8,504	7,461	7,561	7,655	7,215	7,302	3,476	3,353	3,374	3,327	2,329	1,610	1,439	3,899	4,015	4,015	1,527	2,884	2,086	2,313	2,313	3,458	2,448	2,448	1,063	-8,028	-8,028	4,900	6,700	-9,200	-9,200	6,500	9,100	7,000	7,000	5,000	8,200	8,700	8,700	5,900	5,000	3,800	3,800	3,200	29,600	28,200	2,500	2,300	22,300	1,700
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	273,972	251,018	279,815	269,782	213,446	197,050	195,777	212,591	197,272	158,866	172,587	165,132	163,529	159,754	120,869	168,490	187,966	184,174	208,101	184,831	168,639	183,664	165,287	150,322	150,134	146,293	144,552	142,582	140,933	138,976	145,394	143,855	129,989	120,933	141,644	122,276	138,343	112,662	116,886	100,396	104,586	101,018	101,342	82,992	79,615	75,326	83,985	91,411	101,053	88,629	87,780	96,341	73,625	68,752	75,959	68,986	63,288	54,649	51,668	56,791	59,915	65,010	72,687	65,690	79,834	86,118	100,124	104,914	107,279	98,860	84,462	85,875	84,915	82,265	85,636	73,420	63,848	59,926	56,321	43,829	48,891	48,882	54,063	87,529	87,529	92,273	97,368	102,244	112,609	112,609	115,976	117,238	117,238	128,268	160,316	160,316	141,300	142,000	150,700	150,700	126,100	125,000	104,900	104,900	100,200	86,500	104,200	104,200	62,000	57,300	32,600	32,600	28,200	-	-	25,900	22,500	-	17,500
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
Reconciled Depreciation	3,562	3,320	3,213	3,148	3,134	3,005	2,830	2,793	2,912	2,790	2,894	2,440	2,683	2,325	2,337	2,253	2,515	2,398	2,107	2,107	2,168	2,059	1,772	1,746	1,978	1,483	1,340	1,346	1,469	1,161	1,095	1,103	1,279	1,007	999	1,032	1,157	985	937	936	961	953	951	898	1,025	932	936	914	1,097	846	856	876	993	868	842	830	833	874	880	888	810	905	880	921	1,038	749	741	729	633	729	752	730	625	784	904	927	1,087	829	1,103	1,011	2,222	3,328	1,257	258	258	2,064	1,850	2,382	2,966	2,966	3,655	3,095	3,095	3,220	4,893	4,893	4,300	4,300	3,000	4,800	4,300	3,400	3,000	3,800	2,700	2,000	1,700	4,700	400	500	200	500	200	-	-	100	200	-	100
Research Development	0	0	0	0	4,030	0	0	0	0	0	0	0	0	0	0	0	3,702	3,702	3,702	3,702	3,127	3,127	3,127	3,127	1,943	0	0	0	1,797	0	0	0	1,595	0	0	0	1,899	0	0	0	1,304	0	0	0	1,436	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	12,448	0	14,076	14,076	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
Selling And Marketing Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
Selling General Administrative	16,366	19,318	19,480	17,924	13,117	14,673	12,651	12,386	11,180	11,983	12,019	39,714	39,714	9,231	10,067	10,974	11,758	10,453	10,968	10,215	10,825	9,450	9,678	9,589	8,871	8,580	9,066	9,044	7,495	8,495	8,318	8,010	8,879	7,524	7,648	7,440	7,135	7,231	6,964	7,166	7,655	6,749	7,220	6,699	6,620	6,681	7,204	7,002	8,084	7,477	7,697	8,149	7,012	6,499	6,677	6,477	6,696	5,954	5,817	6,438	6,908	6,402	6,297	6,333	6,434	6,481	7,028	7,162	7,222	6,632	6,400	6,584	6,398	6,214	6,175	5,506	4,585	4,491	5,369	4,459	4,161	4,271	4,641	3,882	14,500	10,453	11,002	37,348	12,802	12,802	12,556	17,157	17,157	17,145	18,534	24,430	19,300	19,700	17,000	21,800	18,700	17,800	17,000	15,600	13,400	10,300	10,200	15,400	5,300	5,200	3,400	0	-	-	-	0	-	-	0
Tax Provision	4,279	4,572	4,063	2,579	2,337	1,567	1,063	419	1,186	1,511	1,763	1,051	2,866	2,038	1,680	1,683	3,128	2,562	2,784	2,800	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	0	-	-	0
Total Operating Expenses	16,366	19,318	19,480	17,924	13,117	14,673	12,651	12,386	11,180	11,983	12,019	11,051	9,442	9,231	10,067	10,974	11,758	10,453	10,968	10,215	10,825	9,450	9,678	9,589	8,871	8,580	9,066	9,044	7,495	8,495	8,318	8,010	8,878	7,524	7,648	7,440	7,135	7,231	6,964	7,166	7,552	6,738	7,238	6,676	6,605	6,584	7,204	7,338	7,941	7,468	7,688	8,149	7,012	6,499	6,725	6,519	6,254	5,954	5,478	6,438	6,908	6,402	6,297	6,333	6,434	6,481	7,028	7,162	7,222	6,632	6,400	6,584	6,398	6,214	6,175	5,506	4,585	4,491	5,369	4,459	4,161	4,271	4,641	-14,500	-14,500	10,453	11,002	12,448	12,802	12,802	16,211	20,252	20,252	20,365	29,323	29,323	23,600	24,000	26,600	26,600	23,000	21,200	19,400	19,400	16,100	12,300	20,100	20,100	5,700	5,700	3,300	3,300	2,300	-	-	2,100	2,200	-	1,800
Total Other Income Expense Net	-1,300	294	229	2,136	1,843	-1,042	-275	-52	-64	-206	48	-276	275	209	275	-91	211	-231	-57	-254	-465	-76	-627	915	-203	106	470	14	-174	238	-128	341	-113	94	-265	-56	-289	-31	-55	-62	103	11	-18	23	-89	-192	-1,039	-217	-194	-174	-214	-146	56	-37	-76	-110	-89	83	339	-55	-873	-254	-338	-454	-780	-1,018	-882	-712	-865	-851	-968	-834	-796	-853	-1,200	-1,163	-1,231	-1,148	-1,234	-1,044	1,364	-3,347	-682	1,950	0	-2,116	-2,349	42	0	-2,202	-5,190	0	-4,394	-3,821	-76,896	80,923	-3,000	-6,000	-3,400	-3,400	-2,600	-2,300	-1,600	-1,600	-900	-4,100	-1,200	-1,200	200	100	300	300	-	-	-	200	100	-	-100
Total Revenue	296,246	274,568	300,264	282,275	225,854	205,557	201,500	215,545	201,691	164,715	181,158	169,912	178,337	168,366	128,529	176,054	203,140	195,467	222,346	197,213	179,968	195,690	176,888	159,160	159,716	153,363	153,089	148,933	148,594	147,597	156,113	148,815	136,435	126,205	151,537	126,788	147,778	118,398	122,432	104,168	108,278	105,108	105,834	84,950	82,403	77,957	87,346	94,957	109,391	96,777	97,566	108,925	79,682	73,664	81,256	72,295	67,009	57,547	54,255	58,756	61,918	66,735	74,715	67,621	84,512	92,692	108,825	114,003	116,698	107,364	91,923	93,436	92,570	89,480	92,938	76,896	67,201	63,300	59,648	46,158	49,819	50,321	57,962	-83,514	-83,514	93,800	100,252	104,330	114,922	114,922	119,434	119,686	119,686	129,331	152,288	152,288	146,200	148,700	141,500	141,500	132,600	134,100	111,900	111,900	105,200	94,700	112,900	112,900	67,900	62,300	36,400	36,400	31,400	29,600	28,200	28,400	24,800	22,300	19,200

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

Gross Profit (+$)
totalRevenue	1,153,354
Cost of Revenue	-1,001,500
Gross Profit	151,854	151,854

Operating Income (+$)
Gross Profit	151,854
Operating Expense	-73,087
Operating Income	78,767	78,767

Operating Expense (+$)
Research Development	0
Selling General Administrative	69,838
Selling And Marketing Expenses	0
Operating Expense	73,087	69,838

Net Interest Income (+$)
Interest Income	0
Interest Expense	-5,974
Other Finance Cost	-158
Net Interest Income	-5,816

Pretax Income (+$)
Operating Income	78,767
Net Interest Income	-5,816
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	73,784	83,750 EBIT - interestExpense = 72,793 73,784 64,265
Interest Expense	5,974
Earnings Before Interest and Taxes (EBIT)	78,767	79,758
Earnings Before Interest and Taxes (EBITDA)	92,010

After tax Income (+$)
Income Before Tax	73,784
Tax Provision	-13,551
Net Income From Continuing Ops	50,888	60,233
Net Income	58,291
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	1,074,587
Total Other Income/Expenses Net	-4,983	5,816

Technical Analysis of Miller Industries 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 Miller Industries Inc. The general trend of Miller Industries Inc is BULLISH 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 Miller Industries 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 Miller Industries Inc.

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

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

The bullish price targets are: 53.82.

The bearish price targets are: 46.84 > 43.78 > 40.94.

Tweet this

Miller Industries 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 Miller Industries Inc. The current mas is .

The long score for the Moving Averages is 13/14.
The longshort score for the Moving Averages is 12/(-14 +14).

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

Directionalities and relatives.

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

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

Shows the moving average of the selected period.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

There are various kinds of moving averages:

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

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

Simple moving average

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

Source: Tradingview.com

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

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

Exponential moving average

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

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

Where:

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

Smoothed moving average

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

Linear weighted moving average

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

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

Where:

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

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

Source: Tradingview.com

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

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

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

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

Miller Industries 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 Miller Industries Inc. The current macd is 0.74521943.

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 Miller Industries Inc price going down in the near term. -2
MACD > 0: The MACD is above the zero line (centerline), it indicates a bullish signal for Miller Industries Inc. This means that the short-term moving average is higher than the long-term moving average, signaling positive momentum and suggesting a higher likelihood of the Miller Industries Inc price continuing to rise in the near future. It indicates that buyers are gaining control, and there is optimism in the market, leading to potential price increases. +1
Trending down: The MACD line is trending down. This indicates that the short-term moving average is falling faster than the long-term moving average, suggesting negative momentum in the market. This signals that sellers are becoming more active and insecure, leading to potential price decreases as traders anticipate further losses and are willing to sell at lower prices. -1

Miller Industries 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 Miller Industries Inc. The current adx is 34.67.

The long score for the Directional Movement Index (DMI) is 0/7.
The longshort score for the Directional Movement Index (DMI) is -3/(-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 Miller Industries Inc shares, leading to potential downward momentum in its price. -1
PLUS_ID < MINUS_DI && ADX > 25 && ADX trending down: The ADX is above 25 and indicates a strong bearish trend. The ADX is declining, the bearish trend is weakening. Could be a potential reversal to the upside. -2

Miller Industries 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 Miller Industries Inc. The current sar is 52.73.

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

Miller Industries 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 Miller Industries Inc. The current rsi is 46.68. The current phase is Correction in bull 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).

Correction in bull market: Moderate price decline, potential pause in the uptrend. Reassess the market, wait for signs of stabilization.
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.

Miller Industries 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 Miller Industries Inc. The current phase is Oversold in bull market.

The long score for the Stochastic Oscillator is 1/6.
The longshort score for the Stochastic Oscillator is -4/(-6 +6).

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

Miller Industries 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 Miller Industries Inc. The current cci is -91.66779108.

Miller Industries 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 Miller Industries Inc. The current cmo is -22.38535188.

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

Miller Industries 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 Miller Industries Inc. The current willr is -97.37771054.

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

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

Miller Industries 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 Miller Industries Inc.

Miller Industries 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 Miller Industries Inc. The current atr is 1.29246901.

Miller Industries 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 Miller Industries Inc. The current obv is 1,922,226.

Miller Industries 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 Miller Industries Inc. The current mfi is 47.92.

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

Miller Industries Inc Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Miller Industries 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
2023-11-28	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-11-29	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2023-11-30	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-05	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-06	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2023-12-07	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2023-12-08	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2023-12-11	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
2023-12-12	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-13	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2023-12-14	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
2023-12-15	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-18	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
2023-12-19	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-21	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
2023-12-27	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-02	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-01-03	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-01-04	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-01-05	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-09	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-01-10	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-16	STOCH	LONG EXIT		The %K line crosses below the %D line.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-01-17	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-01-18	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-22	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-01-24	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-01-25	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
2024-01-26	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-29	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-30	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2024-01-31	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-02-01	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-02-05	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-02-06	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
2024-02-07	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-02-12	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-13	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-02-15	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-02-16	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-23	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-02-26	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
2024-02-29	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-01	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-05	STOCH	LONG EXIT		The %K line crosses below the %D line.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-03-07	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-03-08	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).
2024-03-12	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-14	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-19	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
2024-03-20	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-25	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-03-26	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	RSI	SHORT ENTRY	LONG CLOSE	70 crossover to downside
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-27	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-03-29	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-04-01	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
2024-04-02	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
2024-04-03	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
2024-04-04	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
	MFI	LONG ENTRY	SHORT CLOSE	80 crossover to upside
2024-04-08	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-04-10	RSI	SHORT ENTRY	LONG CLOSE	70 crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
	MFI	SHORT ENTRY	LONG CLOSE	80 crossover to downside
2024-04-11	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-12	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-04-17	WILLR	SHORT ENTRY	LONG CLOSE	-80 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.

6.3. Candlestick Patterns

Miller Industries Inc Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

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

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	46.684
Ma 20	Greater than	Ma 50	50.627
Ma 50	Greater than	Ma 100	47.470
Ma 100	Greater than	Ma 200	44.073
Open	Greater than	Close	49.480
Total			4/5 (80.0%)

Create your own Symbol Scanner

Get notifications about Miller Industries Inc

I send you an email if I find something interesting about Miller Industries Inc.

Miller Industries Inc Buy, Hold or Sell?

Let's analyse Miller Industries Inc together

Get notifications about Miller Industries Inc

Quick analysis of Miller Industries Inc (30 sec.)

What can you expect buying and holding a share of Miller Industries 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 Miller Industries Inc (5 min.)

$48.99

$30.19

$-39.62 - $4.69

$-9.43 - $34.88

2. Growth of Miller Industries Inc (5 min.)

Is Miller Industries Inc growing?

How much money is Miller Industries Inc making?

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

3. Financial Health of Miller Industries Inc (5 min.)

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

Industry Rankings (Auto Parts)

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

What can you expect buying and holding a share of Miller Industries Inc?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Miller Industries Inc

About Miller Industries Inc

Financial Health

Valuation

1.1. Profitability of Miller Industries Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

Compared to industry (Auto Parts)

1.1.2. Return on Assets

Trends

Compared to industry (Auto Parts)

1.1.3. Return on Equity

Trends

Compared to industry (Auto Parts)

1.2. Operating Efficiency of Miller Industries Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

Compared to industry (Auto Parts)

1.2.2. Operating Ratio

Trends

Compared to industry (Auto Parts)

1.3. Liquidity of Miller Industries Inc.

1.3. Liquidity

1.3.1. Current Ratio

Trends

Compared to industry (Auto Parts)

1.3.2. Quick Ratio

Trends

Compared to industry (Auto Parts)

1.4. Solvency of Miller Industries Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

Compared to industry (Auto Parts)

1.4.2. Debt to Equity Ratio

Trends

Compared to industry (Auto Parts)

2. Market Valuation of Miller Industries Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

Compared to industry (Auto Parts)

Miller Industries Inc
Buy, Hold or Sell?