NAPCO Security Technologies Inc
Buy, Hold or Sell?

Let's analyse NAPCO Security Technologies Inc together

Penke I guess you are interested in NAPCO Security Technologies 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 NAPCO Security Technologies 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 NAPCO Security Technologies Inc

I send you an email if I find something interesting about NAPCO Security Technologies Inc.

Quick analysis of NAPCO Security Technologies Inc (30 sec.)

What can you expect buying and holding a share of NAPCO Security Technologies Inc? (30 sec.)

How much money do you get?

$0.28

When do you have the money?

1 year

How often do you get paid?

15.0%

What is your share worth?

Current worth

$4.27

Expected worth in 1 year

$5.04

How sure are you?

95.0%

+ What do you gain per year?

Total Gains per Share

$1.05

Return On Investment

2.4%

For what price can you sell your share?

Current Price per Share

$43.38

Expected price per share

$37.84 - $46.01

How sure are you?

50%

1. Valuation of NAPCO Security Technologies Inc (5 min.)

Live pricePrice per Share (EOD)

$43.38

Book Value per Share

$4.27

Intrinsic Value Per Share

$4.73 - $7.85

Total Value Per Share

$9.00 - $12.12

My calculation of the intrinsic value of NAPCO Security Technologies 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: ($0.07) 3Y: ($0.14) TTM: ($0.27)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($0.00) 3Y: ($0.00) TTM: ($0.03)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$0.31	$0.58	$0.35 - $0.62
2	$0.68	$1.21	$0.43 - $0.69
3	$1.09	$1.89	$0.50 - $0.77
4	$1.53	$2.63	$0.58 - $0.84
5	$2.01	$3.40	$0.66 - $0.92
6	$2.52	$4.22	$0.73 - $1.00
7	$3.05	$5.08	$0.81 - $1.07
8	$3.60	$5.97	$0.88 - $1.15
9	$4.16	$6.90	$0.96 - $1.22
10	$4.73	$7.85	$1.03 - $1.30

2. Growth of NAPCO Security Technologies Inc (5 min.)

Is NAPCO Security Technologies Inc growing?

	Current year	Previous year	Grow	Grow %
How rich?	$157.9m	$117.6m	$29.1m	19.8%

How much money is NAPCO Security Technologies Inc making?

	Current year	Previous year	Grow	Grow %
Making money	$8.5m	$6.3m	$2.2m	25.9%
Net Profit Margin	19.2%	15.4%	-	-

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

Quarterly Yearly

3. Financial Health of NAPCO Security Technologies Inc (5 min.)

4. Comparing to competitors in the Security & Protection Services industry (5 min.)

Industry Rankings (Security & Protection Services)

Richest
#36 / 113

Most Revenue
#44 / 113

Most Profit
#25 / 113

Most Efficient
#6 / 113

What can you expect buying and holding a share of NAPCO Security Technologies Inc? (5 min.)

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

What can you expect buying and holding a share of NAPCO Security Technologies Inc?

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

Speculation

The Price per Share of NAPCO Security Technologies Inc is $43.38. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

The fundamentals: the financial health trends of NAPCO Security Technologies 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 NAPCO Security Technologies 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 $4.27. Based on the TTM, the Book Value Change Per Share is $0.19 per quarter. Based on the YOY, the Book Value Change Per Share is $0.17 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 $0.07 per quarter.

Based on historical numbers we can estimate the returns while holding a share of NAPCO Security Technologies Inc.

How much money are you going to get?

	MRQ		TTM		YOY		5Y		10Y
	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share	$	% of Price per Share
Usd Eps	0.34	0.8%	0.25	0.6%	0.19	0.4%	0.14	0.3%	0.09	0.2%
Usd Book Value Change Per Share	0.28	0.6%	0.19	0.4%	0.17	0.4%	0.13	0.3%	0.08	0.2%
Usd Dividend Per Share	0.08	0.2%	0.07	0.2%	0.03	0.1%	0.02	0.0%	0.01	0.0%
Usd Total Gains Per Share	0.36	0.8%	0.26	0.6%	0.20	0.5%	0.15	0.3%	0.09	0.2%
Usd Price Per Share	34.25	-	32.18	-	24.42	-	29.21	-	18.82	-
Price to Earnings Ratio	25.14	-	45.32	-	32.86	-	65.61	-	74.76	-
Price-to-Total Gains Ratio	96.46	-	275.01	-	142.85	-	238.57	-	446.64	-
Price to Book Ratio	8.03	-	8.17	-	7.64	-	10.99	-	8.47	-
Price-to-Total Gains Ratio	96.46	-	275.01	-	142.85	-	238.57	-	446.64	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	43.38
Number of shares	23

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.07	0.02
Usd Book Value Change Per Share	0.19	0.13
Usd Total Gains Per Share	0.26	0.15
Gains per Quarter (23 shares)	6.04	3.38
Gains per Year (23 shares)	24.16	13.53

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	7	18	14	2	12	4
2	13	35	38	4	23	18
3	20	53	62	6	35	32
4	26	71	86	7	47	46
5	33	88	110	9	58	60
6	39	106	134	11	70	74
7	46	124	158	13	82	88
8	52	141	182	15	93	102
9	59	159	206	17	105	116
10	65	177	230	19	117	130

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%	19.0	1.0	0.0	95.0%	39.0	1.0	0.0	97.5%	113.0	17.0	0.0	86.9%
Book Value Change Per Share	3.0	1.0	0.0	75.0%	11.0	1.0	0.0	91.7%	18.0	2.0	0.0	90.0%	37.0	3.0	0.0	92.5%	87.0	38.0	5.0	66.9%
Dividend per Share	4.0	0.0	0.0	100.0%	6.0	0.0	6.0	50.0%	6.0	0.0	14.0	30.0%	6.0	0.0	34.0	15.0%	6.0	0.0	124.0	4.6%
Total Gains per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	19.0	1.0	0.0	95.0%	38.0	2.0	0.0	95.0%	88.0	37.0	5.0	67.7%

Fundamentals of NAPCO Security Technologies Inc

About NAPCO Security Technologies Inc

https://www.napcosecurity.com
Security & Protection Services
1150
333 Bayview Avenue, Amityville, NY, United States, 11701
Google Maps Bing Maps

Napco Security Technologies, Inc. develops, manufactures, and sells electronic security products in the United States and internationally. The company offers access control systems, door-locking products, intrusion and fire alarm systems, and video surveillance systems for commercial, residential, institutional, industrial, and governmental applications. Its access control systems include various types of identification readers, control panels, PC-based computers, and electronically activated door-locking devices; and door locking devices comprise microprocessor-based electronic door locks with push button, card readers and bio-metric operation, door alarms, mechanical door locks, and simple dead bolt locks. The company's alarm systems include automatic communicators, cellular communication devices, control panels, combination control panels/digital communicators and digital keypad systems, fire alarm control panels, and area detectors; and video surveillance systems comprise video cameras, control panels, video monitors, or PCs. It also buys and resells various identification readers, video cameras, PC-based computers, and various peripheral equipment for access control and video surveillance systems; offers school security products; and markets peripheral and related equipment manufactured by other companies. The company markets and sells its products to independent distributors, dealers, and installers of security equipment. Napco Security Technologies, Inc. was founded in 1969 and is headquartered in Amityville, New York.

Fundamental data was last updated by Penke on 2024-04-11 16:10:07.

Financial Health

Profitability Details

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

Operating Efficiency Details

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

Liquidity Details

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

Solvency Details

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

1.1. Profitability of NAPCO Security Technologies Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit NAPCO Security Technologies Inc earns for each $1 of revenue.

Above 10% is considered healthy but always compare NAPCO Security Technologies Inc to the Security & Protection Services industry mean.
A Net Profit Margin of 26.5% means that $0.27 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of NAPCO Security Technologies Inc:

The MRQ is 26.5%. The company is making a huge profit. +2
The TTM is 19.2%. The company is making a huge profit. +2

Trends

Current period		Compared to		+/-
MRQ	26.5%	TTM	19.2%	+7.3%
TTM	19.2%	YOY	15.4%	+3.8%
TTM	19.2%	5Y	13.9%	+5.3%
5Y	13.9%	10Y	10.4%	+3.5%

Compared to industry (Security & Protection Services)

Period	Company	Industry (mean)	+/-
MRQ	26.5%	3.1%	+23.4%
TTM	19.2%	1.7%	+17.5%
YOY	15.4%	2.7%	+12.7%
5Y	13.9%	2.2%	+11.7%
10Y	10.4%	1.8%	+8.6%

Measures how much net profit NAPCO Security Technologies Inc earns for each $1 of revenue.

Revenue is the amount of profit NAPCO Security Technologies 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 NAPCO Security Technologies 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 NAPCO Security Technologies Inc to the Security & Protection Services industry mean.
Can be used to compare companies within the Security & Protection Services industry.

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

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of NAPCO Security Technologies Inc. If profit margins remain low (compared to the Security & Protection Services 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 NAPCO Security Technologies Inc is 0.27. This means that NAPCO Security Technologies Inc earned $0.27 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 Security & Protection Services industry is 3.1%.
What is the trend?
The trend is important because it shows you how NAPCO Security Technologies Inc is performing over time. The most recent quarter might be important if NAPCO Security Technologies 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 NAPCO Security Technologies 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 NAPCO Security Technologies Inc with other companies in the same industry (Security & Protection Services).
Net profit margin should rise over the years.
Can be influenced when NAPCO Security Technologies Inc sells assets (profit will increase while costs remain the same).
It won’t show what part of NAPCO Security Technologies 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 NAPCO Security Technologies 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 NAPCO Security Technologies Inc = 12,610
Total revenue MRQ NAPCO Security Technologies Inc = 47,547
$12,610 / $47,547 = 0.27 or 26.5%

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 NAPCO Security Technologies Inc is using its assets to generate profit.

Above 5% is considered healthy but always compare NAPCO Security Technologies Inc to the Security & Protection Services industry mean.
6.8% Return on Assets means that NAPCO Security Technologies Inc generated $0.07 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of NAPCO Security Technologies Inc:

The MRQ is 6.8%. Using its assets, the company is efficient in making profit. +1
The TTM is 4.8%. Using its assets, the company is less efficient in making profit.

Trends

Current period		Compared to		+/-
MRQ	6.8%	TTM	4.8%	+1.9%
TTM	4.8%	YOY	4.2%	+0.6%
TTM	4.8%	5Y	3.7%	+1.1%
5Y	3.7%	10Y	3.0%	+0.7%

Compared to industry (Security & Protection Services)

Period	Company	Industry (mean)	+/-
MRQ	6.8%	1.3%	+5.5%
TTM	4.8%	0.7%	+4.1%
YOY	4.2%	1.1%	+3.1%
5Y	3.7%	1.1%	+2.6%
10Y	3.0%	0.5%	+2.5%

Shows how efficient NAPCO Security Technologies 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 NAPCO Security Technologies Inc to the Security & Protection Services 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 NAPCO Security Technologies Inc is using its resources to generate profit. If the return on assets (6.8%) from NAPCO Security Technologies Inc are higher than the Security & Protection Services mean (1.3%) that means NAPCO Security Technologies 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 NAPCO Security Technologies Inc is 6.8%. This means the company generated $0.07 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the Security & Protection Services industry is 1.3%.
What is the trend?
The trend is important because it shows you how NAPCO Security Technologies Inc is performing over time. The most recent quarter might be important if NAPCO Security Technologies 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 NAPCO Security Technologies 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 NAPCO Security Technologies Inc

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

Income statement
Balance sheet

Net income MRQ (income statement) from NAPCO Security Technologies Inc = 12,610
Total assets MRQ (balance sheet) from NAPCO Security Technologies Inc = 185,878
12,610 / 185,878 = 0.07 or 6.8%

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

Above 15%-20% is considered healthy but always compare NAPCO Security Technologies Inc to the Security & Protection Services industry mean.
8.0% Return on Equity means NAPCO Security Technologies Inc generated $0.08 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of NAPCO Security Technologies Inc:

The MRQ is 8.0%. Using its investors money, the company is less efficient in making profit.
The TTM is 5.7%. Using its investors money, the company is less efficient in making profit.

Trends

Current period		Compared to		+/-
MRQ	8.0%	TTM	5.7%	+2.3%
TTM	5.7%	YOY	5.3%	+0.4%
TTM	5.7%	5Y	4.6%	+1.1%
5Y	4.6%	10Y	3.8%	+0.8%

Compared to industry (Security & Protection Services)

Period	Company	Industry (mean)	+/-
MRQ	8.0%	2.4%	+5.6%
TTM	5.7%	1.9%	+3.8%
YOY	5.3%	2.3%	+3.0%
5Y	4.6%	1.9%	+2.7%
10Y	3.8%	1.0%	+2.8%

Shows how efficient NAPCO Security Technologies 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 NAPCO Security Technologies Inc to the Security & Protection Services 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 Security & Protection Services 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 NAPCO Security Technologies Inc is 8.0%. This means NAPCO Security Technologies Inc generated $0.08 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the Security & Protection Services industry is 2.4%.
What is the trend?
The trend is important because it shows you how NAPCO Security Technologies Inc is performing over time. The most recent quarter might be important if NAPCO Security Technologies 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 NAPCO Security Technologies Inc up to 10 years back (depending if NAPCO Security Technologies 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 NAPCO Security Technologies Inc

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) NAPCO Security Technologies Inc = 12,610
Shareholders equity (balance sheet) MRQ NAPCO Security Technologies Inc = 157,984
12,610 / 157,984 = 0.08 or 8.0%

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 NAPCO Security Technologies Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient NAPCO Security Technologies Inc is operating .

Measures how much profit NAPCO Security Technologies 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 NAPCO Security Technologies Inc to the Security & Protection Services industry mean.
An Operating Margin of 29.0% means the company generated $0.29 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of NAPCO Security Technologies Inc:

The MRQ is 29.0%. The company is operating very efficient. +2
The TTM is 22.0%. The company is operating efficient. +1

Trends

Current period		Compared to		+/-
MRQ	29.0%	TTM	22.0%	+7.0%
TTM	22.0%	YOY	17.8%	+4.2%
TTM	22.0%	5Y	14.9%	+7.1%
5Y	14.9%	10Y	11.1%	+3.9%

Compared to industry (Security & Protection Services)

Period	Company	Industry (mean)	+/-
MRQ	29.0%	3.4%	+25.6%
TTM	22.0%	2.2%	+19.8%
YOY	17.8%	3.9%	+13.9%
5Y	14.9%	3.9%	+11.0%
10Y	11.1%	2.8%	+8.3%

Measures how efficient NAPCO Security Technologies 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 NAPCO Security Technologies Inc to the Security & Protection Services 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 NAPCO Security Technologies 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 NAPCO Security Technologies Inc is 29.0%. This means that NAPCO Security Technologies Inc earned $0.29 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the Security & Protection Services industry is 3.4%.
What is the trend?
The trend is important because it shows you how NAPCO Security Technologies Inc is performing over time. The most recent quarter might be important if NAPCO Security Technologies 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 NAPCO Security Technologies 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 NAPCO Security Technologies Inc

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ NAPCO Security Technologies Inc = 13,805
Total revenue MRQ NAPCO Security Technologies Inc = 47,547
$13,805 / $47,547 = 0.29 or 29.0%

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

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

Operation earnings can be calculated in multiple ways:

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

1.2.2. Operating Ratio

Measures how efficient NAPCO Security Technologies Inc is keeping operating costs low.

Below 1 is considered healthy (always compare to Security & Protection Services industry mean).
An Operation Ratio of 0.71 means that the operating costs are $0.71 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of NAPCO Security Technologies Inc:

The MRQ is 0.710. The company is efficient in keeping operating costs low. +1
The TTM is 0.780. The company is efficient in keeping operating costs low. +1

Trends

Current period		Compared to		+/-
MRQ	0.710	TTM	0.780	-0.070
TTM	0.780	YOY	0.822	-0.042
TTM	0.780	5Y	0.842	-0.062
5Y	0.842	10Y	0.883	-0.040

Compared to industry (Security & Protection Services)

Period	Company	Industry (mean)	+/-
MRQ	0.710	1.454	-0.744
TTM	0.780	1.453	-0.673
YOY	0.822	1.405	-0.583
5Y	0.842	1.391	-0.549
10Y	0.883	1.236	-0.353

Measures how efficient NAPCO Security Technologies 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 NAPCO Security Technologies Inc to the Security & Protection Services 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 NAPCO Security Technologies Inc is 71.0%. This means that NAPCO Security Technologies Inc earned $0.71 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 Security & Protection Services industry is 1.45.
What is the trend?
The trend is important because it shows you how NAPCO Security Technologies Inc is performing over time. The most recent quarter might be important if NAPCO Security Technologies 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 NAPCO Security Technologies 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 NAPCO Security Technologies 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
(22,535 +11,207) \ 47,547 = 0.71

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 NAPCO Security Technologies Inc.

1.3. Liquidity

1.3.1. Current Ratio

Measures if NAPCO Security Technologies Inc is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to Security & Protection Services industry mean).
A Current Ratio of 7.06 means the company has $7.06 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of NAPCO Security Technologies Inc:

The MRQ is 7.059. The company is very able to pay all its short-term debts. +2
The TTM is 6.843. The company is very able to pay all its short-term debts. +2

Trends

Current period		Compared to		+/-
MRQ	7.059	TTM	6.843	+0.216
TTM	6.843	YOY	5.262	+1.581
TTM	6.843	5Y	5.509	+1.334
5Y	5.509	10Y	5.251	+0.258

Compared to industry (Security & Protection Services)

Period	Company	Industry (mean)	+/-
MRQ	7.059	2.033	+5.026
TTM	6.843	2.019	+4.824
YOY	5.262	2.045	+3.217
5Y	5.509	2.280	+3.229
10Y	5.251	1.959	+3.292

Measures if NAPCO Security Technologies 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 Security & Protection Services 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 NAPCO Security Technologies 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 NAPCO Security Technologies Inc is 7.06. This means NAPCO Security Technologies Inc has $7.06 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the Security & Protection Services industry is 2.03.
What is the trend?
The trend is important because it shows you how NAPCO Security Technologies Inc is performing over time. The most recent quarter might be important if NAPCO Security Technologies 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 NAPCO Security Technologies 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 NAPCO Security Technologies Inc

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
149,728 \ 21,211) = 7.06

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

Above 1 is considered healthy but always compare NAPCO Security Technologies Inc to the Security & Protection Services industry mean.
A Quick Ratio of 6.53 means the company can pay off $6.53 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of NAPCO Security Technologies Inc:

The MRQ is 6.532. The company is very able to pay all its short-term debts with the most liquid assets. +2
The TTM is 6.172. The company is very able to pay all its short-term debts with the most liquid assets. +2

Trends

Current period		Compared to		+/-
MRQ	6.532	TTM	6.172	+0.360
TTM	6.172	YOY	3.613	+2.559
TTM	6.172	5Y	3.812	+2.360
5Y	3.812	10Y	3.037	+0.775

Compared to industry (Security & Protection Services)

Period	Company	Industry (mean)	+/-
MRQ	6.532	1.055	+5.477
TTM	6.172	1.085	+5.087
YOY	3.613	1.167	+2.446
5Y	3.812	1.264	+2.548
10Y	3.037	1.335	+1.702

Measures if NAPCO Security Technologies 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 NAPCO Security Technologies Inc to the Security & Protection Services 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 NAPCO Security Technologies Inc can pay off its short term debts. This shows if NAPCO Security Technologies 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 NAPCO Security Technologies Inc is 6.53. This means that NAPCO Security Technologies Inc can pay off $6.53 for each $1 in debt (using most liquid assets).
How does it compare to the industry?
The mean MRQ Quick Ratio of the Security & Protection Services industry is 1.06.
What is the trend?
The trend is important because it shows you how NAPCO Security Technologies Inc is performing over time. The most recent quarter might be important if NAPCO Security Technologies 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 NAPCO Security Technologies 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 NAPCO Security Technologies 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 NAPCO Security Technologies Inc: (78,967 + 31,656 +27,919) / 21,211 = 6.53

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 NAPCO Security Technologies Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of NAPCO Security Technologies Inc assets are financed with debt.

Below 1 (100%) is considered healthy but always compare NAPCO Security Technologies Inc to Security & Protection Services industry mean.
A Debt to Asset Ratio of 0.15 means that NAPCO Security Technologies Inc assets are financed with 15.0% credit (debt) and the remaining percentage (100% - 15.0%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of NAPCO Security Technologies Inc:

The MRQ is 0.150. The company is very able to pay all its debts by selling its assets. +2
The TTM is 0.155. The company is very able to pay all its debts by selling its assets. +2

Trends

Current period		Compared to		+/-
MRQ	0.150	TTM	0.155	-0.005
TTM	0.155	YOY	0.206	-0.051
TTM	0.155	5Y	0.204	-0.049
5Y	0.204	10Y	0.214	-0.010

Compared to industry (Security & Protection Services)

Period	Company	Industry (mean)	+/-
MRQ	0.150	0.407	-0.257
TTM	0.155	0.407	-0.252
YOY	0.206	0.398	-0.192
5Y	0.204	0.444	-0.240
10Y	0.214	0.425	-0.211

Measures how much % of NAPCO Security Technologies Inc assets are financed with debt.

When there are more debts than assets, that means creditors have a larger stake NAPCO Security Technologies Inc than its shareholders.

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare NAPCO Security Technologies Inc to Security & Protection Services 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 NAPCO Security Technologies Inc is 0.15. This means means that NAPCO Security Technologies Inc is financed with 15.0% credit and the remaining percentage is financed by it's owners (shareholders).
How does it compare to the industry?
The mean MRQ Current Ratio of the Security & Protection Services industry is 203.3%.
What is the trend?
The trend is important because it shows you how NAPCO Security Technologies Inc is performing over time. The most recent quarter might be important if NAPCO Security Technologies 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 NAPCO Security Technologies 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 NAPCO Security Technologies Inc has so much debt.

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example NAPCO Security Technologies Inc

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

Balance sheet
Debt to asset ratio = total debt \ total assets
27,894 \ 185,878 = 15.0% or 0.15.

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 NAPCO Security Technologies Inc is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare NAPCO Security Technologies Inc to the Security & Protection Services industry mean.
A Debt to Equity ratio of 17.7% means that company has $0.18 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of NAPCO Security Technologies Inc:

The MRQ is 0.177. The company is very able to pay all its debts with equity. +2
The TTM is 0.184. The company is very able to pay all its debts with equity. +2

Trends

Current period		Compared to		+/-
MRQ	0.177	TTM	0.184	-0.007
TTM	0.184	YOY	0.261	-0.078
TTM	0.184	5Y	0.258	-0.075
5Y	0.258	10Y	0.277	-0.018

Compared to industry (Security & Protection Services)

Period	Company	Industry (mean)	+/-
MRQ	0.177	0.620	-0.443
TTM	0.184	0.603	-0.419
YOY	0.261	0.638	-0.377
5Y	0.258	0.813	-0.555
10Y	0.277	0.817	-0.540

Measures if NAPCO Security Technologies 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 NAPCO Security Technologies 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 NAPCO Security Technologies Inc is 0.18. This means that NAPCO Security Technologies Inc can pay off $0.18 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Security & Protection Services industry is 0.62.
What is the trend?
The trend is important because it shows you how NAPCO Security Technologies Inc is performing over time. The most recent quarter might be important if NAPCO Security Technologies 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 NAPCO Security Technologies 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 NAPCO Security Technologies Inc

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
27,894 \ 157,984 = 0.18 or 17.7%

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

Common shares.
Preferred shares.
Retained earnings.

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

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

2. Market Valuation of NAPCO Security Technologies 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 NAPCO Security Technologies Inc generates.

Above 15 is considered overpriced but always compare NAPCO Security Technologies Inc to the Security & Protection Services industry mean.
A PE ratio of 25.14 means the investor is paying $25.14 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of NAPCO Security Technologies Inc:

The EOD is 31.837. Based on the earnings, the company is overpriced. -1
The MRQ is 25.136. Based on the earnings, the company is overpriced. -1
The TTM is 45.318. Based on the earnings, the company is overpriced. -1

Trends

Current period		Compared to		+/-
EOD	31.837	MRQ	25.136	+6.701
MRQ	25.136	TTM	45.318	-20.181
TTM	45.318	YOY	32.863	+12.454
TTM	45.318	5Y	65.608	-20.291
5Y	65.608	10Y	74.765	-9.157

Compared to industry (Security & Protection Services)

Period	Company	Industry (mean)	+/-
EOD	31.837	8.726	+23.111
MRQ	25.136	7.699	+17.437
TTM	45.318	7.570	+37.748
YOY	32.863	10.825	+22.038
5Y	65.608	12.108	+53.500
10Y	74.765	13.222	+61.543

Measures how much money you pay for each share for every $1 in earnings NAPCO Security Technologies 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 NAPCO Security Technologies Inc to the Security & Protection Services 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 NAPCO Security Technologies Inc is 25.14. This means the investor is paying $25.14 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Security & Protection Services industry is 7.70.
What is the trend?
The trend is important because it shows you how NAPCO Security Technologies Inc is performing over time. The most recent quarter might be important if NAPCO Security Technologies 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 NAPCO Security Technologies 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 NAPCO Security Technologies 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 \ 37,018 = EPS
PE ratio MRQ = 25.14

* 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 NAPCO Security Technologies Inc:

The EOD is 56.880. Based on how much money comes from the company's main activities, the company is overpriced. -1
The MRQ is 44.909. Based on how much money comes from the company's main activities, the company is fair priced.
The TTM is 31.786. Based on how much money comes from the company's main activities, the company is fair priced.

Trends

Current period		Compared to		+/-
EOD	56.880	MRQ	44.909	+11.971
MRQ	44.909	TTM	31.786	+13.123
TTM	31.786	YOY	112.493	-80.708
TTM	31.786	5Y	73.646	-41.860
5Y	73.646	10Y	39.392	+34.254

Compared to industry (Security & Protection Services)

Period	Company	Industry (mean)	+/-
EOD	56.880	3.443	+53.437
MRQ	44.909	3.337	+41.572
TTM	31.786	-0.005	+31.791
YOY	112.493	0.020	+112.473
5Y	73.646	2.197	+71.449
10Y	39.392	2.856	+36.536

2. Book Value per Share

2.3. Price to Book Ratio

Measures if the stock price of NAPCO Security Technologies Inc is to cheap or to expensive compared to its book value.

At or below 1 is considered healthy (always compare to Security & Protection Services industry mean).
A PB ratio of 8.03 means the investor is paying $8.03 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of NAPCO Security Technologies Inc:

The EOD is 10.165. Based on the equity, the company is expensive. -2
The MRQ is 8.025. Based on the equity, the company is overpriced. -1
The TTM is 8.171. Based on the equity, the company is overpriced. -1

Trends

Current period		Compared to		+/-
EOD	10.165	MRQ	8.025	+2.139
MRQ	8.025	TTM	8.171	-0.146
TTM	8.171	YOY	7.636	+0.535
TTM	8.171	5Y	10.987	-2.816
5Y	10.987	10Y	8.467	+2.520

Compared to industry (Security & Protection Services)

Period	Company	Industry (mean)	+/-
EOD	10.165	1.593	+8.572
MRQ	8.025	1.754	+6.271
TTM	8.171	1.750	+6.421
YOY	7.636	1.954	+5.682
5Y	10.987	2.112	+8.875
10Y	8.467	3.001	+5.466

2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of NAPCO Security Technologies Inc.

3.1. Institutions holding NAPCO Security Technologies Inc

Institutions are holding 81.962% of the shares of NAPCO Security Technologies Inc.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	BlackRock Inc	6.8053	0.0022	2503119	271264	12.1542
2023-12-31	Vanguard Group Inc	6.6721	0.0018	2454124	55028	2.2937
2023-12-31	T. Rowe Price Investment Management,Inc.	5.7344	0.047	2109212	197086	10.3072
2023-12-31	FMR Inc	4.2025	0.0041	1545752	-31407	-1.9914
2023-12-31	Fidelity International Ltd	3.992	0.0528	1468328	0	0
2023-12-31	Dimensional Fund Advisors, Inc.	3.2349	0.0119	1189859	-45926	-3.7163
2023-12-31	GW&K Investment Management, LLC	3.1251	0.3671	1149474	40166	3.6208
2023-12-31	HHG PLC	2.533	0.019	931677	22322	2.4547
2023-12-31	abrdn PLC	2.4026	0.0656	883726	291920	49.327
2023-12-31	Geode Capital Management, LLC	1.9977	0.0026	734808	55843	8.2247
2023-12-31	Next Century Growth Investors LLC	1.9684	2.4119	724021	176530	32.2435
2023-12-31	State Street Corporation	1.8924	0.0012	696076	53807	8.3776
2023-12-31	Wellington Management Company LLP	1.879	0.0044	691148	434164	168.9459
2023-12-31	Granite Investment Partners, LLC	1.8326	0.8984	674054	113615	20.2725
2023-12-31	Divisadero Street Capital Management, LP	1.793	5.1038	659498	-50502	-7.113
2023-12-31	Northern Trust Corp	1.566	0.0036	576007	89799	18.4693
2023-12-31	Wasatch Advisors Inc.	1.5535	0.1078	571416	67175	13.322
2023-12-31	Handelsbanken Fonder AB	1.5497	0.0949	570000	-190000	-25
2023-12-31	Royal Bank of Canada	1.458	0.0043	536276	24829	4.8547
2023-12-31	Kennedy Capital Management Inc	1.2579	0.3461	462665	-176	-0.038
Total		57.4501	9.5505	21131240	+1575537	+7.5%

3.2. Funds holding NAPCO Security Technologies Inc

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	Fidelity Small Cap America Sr B	3.992	2.6564	1468328	0	0
2024-02-29	Vanguard Total Stock Mkt Idx Inv	2.7804	0.003	1022669	0	0
2024-03-28	iShares Russell 2000 ETF	2.2024	0.0497	810101	390	0.0482
2024-02-29	abrdn Global Smaller Companies I Acc	2.2005	2.9144	809402	0	0
2023-12-31	Janus Henderson US Small Cap Growth	2.1541	0.8903	792330	0	0
2023-12-31	Janus Henderson Venture D	2.1541	0.8843	792330	0	0
2023-08-31	SilverCross Global Small-Cap A EUR	2.1503	4.1565	790934	14934	1.9245
2023-12-31	T. Rowe Price Small-Cap Stock	2.0545	0.2735	755689	-1100	-0.1454
2023-12-31	T. Rowe Price US Small-Cap Core Equity	2.0545	0.2728	755689	-1100	-0.1454
2024-02-29	Vanguard Information Technology ETF	1.964	0.0427	722402	4898	0.6826
2023-12-31	FIAM Small Cap Core Composite	1.4739	0.4756	542134	-12672	-2.284
2024-01-31	FIAM Small Cap Core CIT Cl B	1.4515	0.4895	533906	-8228	-1.5177
2024-03-31	Handelsbanken Amerika Småbl Tema A10 EUR	1.3594	1.1687	500000	0	0
2024-02-29	Vanguard Institutional Extnd Mkt Idx Tr	1.1782	0.0191	433355	-393	-0.0906
2023-12-31	T. Rowe Price US Smlr Cm Eq A USD	1.0641	0.4854	391394	40621	11.5804
2024-02-29	DFA US Micro Cap I	1.0098	0.2333	371440	0	0
2023-12-31	T. Rowe Price U.S. SC Core Eq Tr-Z	0.9853	0.266	362396	24417	7.2244
2024-02-29	DFA US Small Cap I	0.967	0.1032	355689	0	0
2024-01-31	Fidelity Small Cap Index	0.9144	0.0471	336338	4967	1.4989
2023-12-31	T. Rowe Price Instl Small-Cap Stock	0.8806	0.2521	323906	0	0
Total		34.991	15.6836	12870432	+66734	+0.5%

3.3. Insider Transactions

Insiders are holding 5.305% of the shares of NAPCO Security Technologies Inc.

Date	Owner	Type	Amount	Price
2024-04-08	Richard Soloway	SELL	50000	40.75
2024-02-14	Richard Soloway	SELL	28000	45.12
2024-02-12	Kevin S Buchel	SELL	10000	44.8
2024-02-09	Michael Carrieri	SELL	5200	45.92

4. Summary

4.1. Key Performance Indicators

The key performance indicators of NAPCO Security Technologies Inc compared to the Most Recent Quarter (MRQ).

	End of day	+/-	Most Recent Quarter	Trailing 12 Months	+/-	Year-Over-Year	+/-	5 Year	+/-	10 Year	+/-
Book Value Change Per Share	-	-	0.276	0.192	+44%	0.174	+59%	0.127	+118%	0.081	+242%
Book Value Per Share	-	-	4.268	3.957	+8%	3.184	+34%	2.780	+54%	2.076	+106%
Current Ratio	-	-	7.059	6.843	+3%	5.262	+34%	5.509	+28%	5.251	+34%
Debt To Asset Ratio	-	-	0.150	0.155	-3%	0.206	-27%	0.204	-26%	0.214	-30%
Debt To Equity Ratio	-	-	0.177	0.184	-4%	0.261	-32%	0.258	-32%	0.277	-36%
Dividend Per Share	-	-	0.079	0.071	+12%	0.031	+156%	0.020	+291%	0.010	+681%
Eps	-	-	0.341	0.250	+36%	0.189	+80%	0.142	+140%	0.092	+272%
Free Cash Flow Per Share	-	-	0.191	0.266	-28%	0.001	+30913%	0.106	+79%	0.070	+174%
Free Cash Flow To Equity Per Share	-	-	0.111	0.211	-47%	0.003	+3245%	0.102	+9%	0.054	+106%
Gross Profit Margin	-	-	1.000	0.846	+18%	0.956	+5%	0.960	+4%	0.980	+2%
Intrinsic Value_10Y_max	-	-	7.853	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	4.732	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	0.577	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	0.314	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	1.894	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	1.087	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	3.404	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	2.013	-	-	-	-	-	-	-	-
Market Cap	1595603160.000	+21%	1267866500.000	1193286527.500	+6%	902110612.500	+41%	1079583326.000	+17%	698854656.500	+81%
Net Profit Margin	-	-	0.265	0.192	+38%	0.154	+72%	0.139	+91%	0.104	+156%
Operating Margin	-	-	0.290	0.220	+32%	0.178	+63%	0.149	+94%	0.111	+162%
Operating Ratio	-	-	0.710	0.780	-9%	0.822	-14%	0.842	-16%	0.883	-20%
Pb Ratio	10.165	+21%	8.025	8.171	-2%	7.636	+5%	10.987	-27%	8.467	-5%
Pe Ratio	31.837	+21%	25.136	45.318	-45%	32.863	-24%	65.608	-62%	74.765	-66%
Price Per Share	43.380	+21%	34.250	32.183	+6%	24.418	+40%	29.214	+17%	18.815	+82%
Price To Free Cash Flow Ratio	56.880	+21%	44.909	31.786	+41%	112.493	-60%	73.646	-39%	39.392	+14%
Price To Total Gains Ratio	122.168	+21%	96.456	275.010	-65%	142.853	-32%	238.570	-60%	446.643	-78%
Quick Ratio	-	-	6.532	6.172	+6%	3.613	+81%	3.812	+71%	3.037	+115%
Return On Assets	-	-	0.068	0.048	+40%	0.042	+61%	0.037	+83%	0.030	+126%
Return On Equity	-	-	0.080	0.057	+40%	0.053	+51%	0.046	+73%	0.038	+112%
Total Gains Per Share	-	-	0.355	0.263	+35%	0.205	+73%	0.147	+141%	0.091	+291%
Usd Book Value	-	-	157984000.000	146715000.000	+8%	117610250.000	+34%	102757450.000	+54%	77346925.000	+104%
Usd Book Value Change Per Share	-	-	0.276	0.192	+44%	0.174	+59%	0.127	+118%	0.081	+242%
Usd Book Value Per Share	-	-	4.268	3.957	+8%	3.184	+34%	2.780	+54%	2.076	+106%
Usd Dividend Per Share	-	-	0.079	0.071	+12%	0.031	+156%	0.020	+291%	0.010	+681%
Usd Eps	-	-	0.341	0.250	+36%	0.189	+80%	0.142	+140%	0.092	+272%
Usd Free Cash Flow	-	-	7058000.000	9869250.000	-28%	23000.000	+30587%	3935450.000	+79%	2585975.000	+173%
Usd Free Cash Flow Per Share	-	-	0.191	0.266	-28%	0.001	+30913%	0.106	+79%	0.070	+174%
Usd Free Cash Flow To Equity Per Share	-	-	0.111	0.211	-47%	0.003	+3245%	0.102	+9%	0.054	+106%
Usd Market Cap	1595603160.000	+21%	1267866500.000	1193286527.500	+6%	902110612.500	+41%	1079583326.000	+17%	698854656.500	+81%
Usd Price Per Share	43.380	+21%	34.250	32.183	+6%	24.418	+40%	29.214	+17%	18.815	+82%
Usd Profit	-	-	12610000.000	8519000.000	+48%	6316000.000	+100%	4970000.000	+154%	3265600.000	+286%
Usd Revenue	-	-	47547000.000	44353250.000	+7%	40235250.000	+18%	33646700.000	+41%	27483100.000	+73%
Usd Total Gains Per Share	-	-	0.355	0.263	+35%	0.205	+73%	0.147	+141%	0.091	+291%
	EOD	+4 -4	MRQ	TTM	+28 -8	YOY	+33 -3	5Y	+34 -2	10Y	+33 -3

4.2. Fundamental Score

Let's check the fundamental score of NAPCO Security Technologies Inc based on Penke's default stock scanner.

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	31.837
Price to Book Ratio (EOD)	Between	0-1	10.165
Net Profit Margin (MRQ)	Greater than	0	0.265
Operating Margin (MRQ)	Greater than	0	0.290
Quick Ratio (MRQ)	Greater than	1	6.532
Current Ratio (MRQ)	Greater than	1	7.059
Debt to Asset Ratio (MRQ)	Less than	1	0.150
Debt to Equity Ratio (MRQ)	Less than	1	0.177
Return on Equity (MRQ)	Greater than	0.15	0.080
Return on Assets (MRQ)	Greater than	0.05	0.068
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 NAPCO Security Technologies Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	66.503
Ma 20	Greater than	Ma 50	40.401
Ma 50	Greater than	Ma 100	41.377
Ma 100	Greater than	Ma 200	38.276
Open	Greater than	Close	43.440
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

Latest Balance Sheet

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

Summary

Total Assets	185,878
Total Liabilities	27,894
Total Stockholder Equity	157,984

	As reported
Total Liabilities	27,894
Total Stockholder Equity	+ 157,984
Total Assets	= 185,878

Assets

Total Assets	185,878
Total Current Assets	149,728
Long-term Assets	36,150

Total Current Assets

Total Current Assets (as reported)	149,728
Cash And Cash Equivalents	47,311
Short-term Investments	31,656
Net Receivables	27,919
Inventory	39,316
Other Current Assets	3,526
Total Current Assets (calculated)	149,728
+/-	0

Long-term Assets

Long-term Assets (as reported)	36,150
Property Plant Equipment	14,713
Intangible Assets	3,771
Long-term Assets Other	13,609
Long-term Assets (calculated)	32,093
+/-	4,057

Liabilities & Shareholders' Equity

Total Current Liabilities	21,211
Long-term Liabilities	6,683
Total Stockholder Equity	157,984

Total Current Liabilities

Total Current Liabilities (as reported)	21,211
Accounts payable	8,288
Other Current Liabilities	12,923
Total Current Liabilities (calculated)	21,211
+/-	0

Long-term Liabilities

Long-term Liabilities (as reported)	6,683
Capital Lease Obligations Min Short Term Debt	5,601
Long-term Liabilities (calculated)	5,601
+/-	1,082

Total Stockholder Equity

Total Stockholder Equity (as reported)	157,984
Common Stock	397
Retained Earnings	154,945
Other Stockholders Equity	2,642
Total Stockholder Equity (calculated)	157,984
+/-	0

Other

Capital Stock	397
Cash and Short Term Investments	78,967
Common Stock Shares Outstanding	37,018
Liabilities and Stockholders Equity	185,878
Net Debt	-41,710
Net Invested Capital	157,984
Net Working Capital	128,517
Property Plant and Equipment Gross	58,696
Short Long Term Debt Total	5,601

Balance Sheet

Currency in USD. All numbers in thousands.

Trend

2023-12-31

2023-09-30

2023-06-30

2023-03-31

2022-12-31

2022-09-30

2022-06-30

2022-03-31

2021-12-31

2021-09-30

2021-06-30

2021-03-31

2020-12-31

2020-09-30

2020-06-30

2020-03-31

2019-12-31

2019-09-30

2019-06-30

2019-03-31

2018-12-31

2018-09-30

2018-06-30

2018-03-31

2017-12-31

2017-09-30

2017-06-30

2017-03-31

2016-12-31

2016-09-30

2016-06-30

2016-03-31

2015-12-31

2015-09-30

2015-06-30

2015-03-31

2014-12-31

2014-09-30

2014-06-30

2014-03-31

2013-12-31

2013-09-30

2013-06-30

2013-03-31

2012-12-31

2012-09-30

2012-06-30

2012-03-31

2011-12-31

2011-09-30

2011-06-30

2011-03-31

2010-12-31

2010-09-30

2010-06-30

2010-03-31

2009-12-31

2009-09-30

2009-06-30

2009-03-31

2008-12-31

2008-09-30

2008-06-30

2008-03-31

2007-12-31

2007-09-30

2007-06-30

2007-03-31

2006-12-31

2006-09-30

2006-06-30

2006-03-31

2005-12-31

2005-09-30

2005-06-30

2005-03-31

2004-12-31

2004-09-30

2004-06-30

2004-03-31

2003-12-31

2003-09-30

2003-06-30

2003-03-31

2002-12-31

2002-09-30

2002-06-30

2002-03-31

2001-12-31

2001-09-30

2001-06-30

2001-03-31

2000-12-31

2000-09-30

2000-06-30

2000-03-31

1999-12-31

1999-09-30

1999-06-30

1999-03-31

1998-12-31

1998-09-30

1998-06-30

1998-03-31

1997-12-31

1997-09-30

1997-06-30

1997-03-31

1996-12-31

1996-09-30

1996-06-30

1996-03-31

1995-12-31

1995-09-30

1995-06-30

1995-03-31

1994-12-31

1994-09-30

1994-06-30

1994-03-31

1993-12-31

1993-09-30

1993-06-30

1993-03-31

1992-12-31

1992-09-30

1992-06-30

1992-03-31

1991-12-31

1991-09-30

1991-06-30

1991-03-31

1990-12-31

1990-09-30

1990-06-30

1990-03-31

1989-12-31

1989-09-30

1989-06-30

1989-03-31

1988-12-31

1988-09-30

1988-06-30

1988-03-31

1987-12-31

1987-09-30

1987-06-30

1987-03-31

1986-12-31

1986-09-30

1986-06-30

1986-03-31

1985-12-31

1985-09-30

> Total Assets

0
0
0
16,000
0
0
0
20,300
0
0
0
31,700
0
0
0
32,700
0
0
0
38,800
0
0
0
40,700
41,800
42,000
43,700
44,100
43,500
46,900
48,900
51,200
49,700
48,900
51,400
53,800
55,500
56,100
55,500
55,700
55,700
54,300
55,600
57,300
57,300
55,500
57,200
57,200
57,200
59,400
58,400
58,600
57,300
56,100
55,300
55,800
54,200
54,100
54,445
55,529
65,651
63,205
63,338
63,677
62,942
61,961
60,121
59,868
59,868
56,442
55,548
57,349
54,120
57,349
54,674
56,672
55,496
54,847
55,154
59,907
61,539
64,363
66,369
71,722
73,091
76,158
76,816
76,785
76,121
76,382
79,989
76,723
105,468
104,015
94,696
81,586
81,586
76,478
74,498
73,668
73,668
66,580
68,672
68,795
67,877
65,158
63,493
64,750
62,118
61,027
59,866
63,903
61,730
60,322
60,846
63,364
62,637
61,680
61,712
65,037
63,416
61,460
62,399
64,769
64,246
64,039
66,005
70,862
69,745
70,487
70,210
73,269
77,248
78,301
79,595
85,908
97,448
101,360
101,740
105,838
106,028
108,293
114,453
123,293
125,178
131,391
137,373
148,576
151,598
154,363
165,282
166,654
176,689
185,878

185,878

176,689

166,654

165,282

154,363

151,598

148,576

137,373

131,391

125,178

123,293

114,453

108,293

106,028

105,838

101,740

101,360

97,448

85,908

79,595

78,301

77,248

73,269

70,210

70,487

69,745

70,862

66,005

64,039

64,246

64,769

62,399

61,460

63,416

65,037

61,712

61,680

62,637

63,364

60,846

60,322

61,730

63,903

59,866

61,027

62,118

64,750

63,493

65,158

67,877

68,795

68,672

66,580

73,668

74,498

76,478

81,586

94,696

104,015

105,468

76,723

79,989

76,382

76,121

76,785

76,816

76,158

73,091

71,722

66,369

64,363

61,539

59,907

55,154

54,847

55,496

56,672

54,674

57,349

54,120

57,349

55,548

56,442

59,868

60,121

61,961

62,942

63,677

63,338

63,205

65,651

55,529

54,445

54,100

54,200

55,800

55,300

56,100

57,300

58,600

58,400

59,400

57,200

55,500

57,300

55,600

54,300

55,700

55,500

56,100

55,500

53,800

51,400

48,900

49,700

51,200

48,900

46,900

43,500

44,100

43,700

42,000

41,800

40,700

38,800

32,700

31,700

20,300

16,000

> Total Current Assets

0
0
0
10,400
0
0
0
13,700
0
0
0
18,700
0
0
0
19,700
0
0
0
25,300
0
0
0
26,900
28,200
28,400
30,300
30,600
30,100
33,500
35,600
37,800
36,400
35,600
37,900
40,100
41,400
41,100
39,700
39,900
39,900
38,500
40,000
41,500
41,500
40,200
42,100
42,000
42,000
44,600
43,800
44,200
43,100
42,000
41,100
41,700
40,200
40,300
40,574
40,975
43,439
41,206
41,341
42,106
41,504
40,728
39,060
38,957
38,957
35,722
34,987
37,919
34,957
37,919
35,733
37,840
36,771
36,038
36,576
41,474
42,919
45,502
47,352
52,843
54,152
57,140
57,860
50,890
49,376
49,151
52,424
50,026
60,011
58,262
49,552
44,513
44,513
42,455
41,657
42,812
42,812
37,670
39,897
42,181
41,834
39,131
38,007
40,449
37,357
36,104
35,319
41,836
39,971
38,921
40,078
42,679
42,213
41,179
41,380
45,023
43,124
41,109
42,089
45,884
45,436
44,469
46,080
51,271
49,613
49,136
48,994
53,703
56,861
56,516
58,459
65,455
68,668
71,278
71,777
78,460
76,549
79,262
85,692
95,986
97,519
103,328
109,728
119,635
121,015
119,576
130,642
131,359
137,773
149,728

149,728

137,773

131,359

130,642

119,576

121,015

119,635

109,728

103,328

97,519

95,986

85,692

79,262

76,549

78,460

71,777

71,278

68,668

65,455

58,459

56,516

56,861

53,703

48,994

49,136

49,613

51,271

46,080

44,469

45,436

45,884

42,089

41,109

43,124

45,023

41,380

41,179

42,213

42,679

40,078

38,921

39,971

41,836

35,319

36,104

37,357

40,449

38,007

39,131

41,834

42,181

39,897

37,670

42,812

41,657

42,455

44,513

49,552

58,262

60,011

50,026

52,424

49,151

49,376

50,890

57,860

57,140

54,152

52,843

47,352

45,502

42,919

41,474

36,576

36,038

36,771

37,840

35,733

37,919

34,957

37,919

34,987

35,722

38,957

39,060

40,728

41,504

42,106

41,341

41,206

43,439

40,975

40,574

40,300

40,200

41,700

41,100

42,000

43,100

44,200

43,800

44,600

42,000

42,100

40,200

41,500

40,000

38,500

39,900

39,700

41,100

41,400

40,100

37,900

35,600

36,400

37,800

35,600

33,500

30,100

30,600

30,300

28,400

28,200

26,900

25,300

19,700

18,700

13,700

10,400

Cash And Cash Equivalents

0
0
0
1,800
0
0
0
2,900
0
0
0
900
0
0
0
2,500
0
0
0
2,400
0
0
0
1,100
1,000
1,000
1,100
400
500
1,700
1,000
900
300
1,000
600
1,300
500
100
100
400
400
1,100
200
400
400
900
1,500
1,000
1,000
1,200
2,000
2,000
2,200
1,900
2,000
2,200
1,700
1,600
1,488
2,384
3,296
1,689
2,396
1,037
879
2,744
1,953
1,500
1,500
1,863
1,764
1,794
1,426
1,794
1,488
796
1,540
1,579
1,153
1,178
929
822
988
2,738
1,066
731
1,202
1,748
1,916
971
2,060
2,765
4,276
5,631
2,567
4,109
4,109
7,828
5,825
5,522
5,522
2,777
3,640
3,077
2,972
2,254
2,997
2,979
2,327
2,377
1,856
3,229
3,706
3,379
2,425
2,483
3,741
1,710
1,675
2,346
2,806
1,881
3,294
3,805
4,715
3,784
2,428
3,454
4,453
3,949
4,347
5,308
7,469
7,921
5,499
8,028
10,774
11,778
11,040
18,248
21,870
26,796
28,710
34,806
37,744
41,951
42,127
41,730
29,448
32,007
31,515
35,955
43,577
47,311

47,311

43,577

35,955

31,515

32,007

29,448

41,730

42,127

41,951

37,744

34,806

28,710

26,796

21,870

18,248

11,040

11,778

10,774

8,028

5,499

7,921

7,469

5,308

4,347

3,949

4,453

3,454

2,428

3,784

4,715

3,805

3,294

1,881

2,806

2,346

1,675

1,710

3,741

2,483

2,425

3,379

3,706

3,229

1,856

2,377

2,327

2,979

2,997

2,254

2,972

3,077

3,640

2,777

5,522

5,825

7,828

4,109

2,567

5,631

4,276

2,765

2,060

971

1,916

1,748

1,202

731

1,066

2,738

988

822

929

1,178

1,153

1,579

1,540

796

1,488

1,794

1,426

1,794

1,764

1,863

1,500

1,953

2,744

879

1,037

2,396

1,689

3,296

2,384

1,488

1,600

1,700

2,200

2,000

1,900

2,200

2,000

1,200

1,000

1,500

900

400

200

1,100

400

100

500

1,300

600

1,000

300

900

1,000

1,700

500

400

1,100

1,000

1,100

2,400

2,500

900

2,900

1,800

Short-term Investments

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5,361
5,413
5,435
5,417
5,245
5,068
14,951
15,096
25,426
30,796
31,052
31,656

31,656

31,052

30,796

25,426

15,096

14,951

5,068

5,245

5,417

5,435

5,413

5,361

Net Receivables

0
0
0
3,600
0
0
0
4,500
0
0
0
5,700
0
0
0
5,600
0
0
0
8,600
0
0
0
9,500
8,100
7,700
7,800
9,600
9,100
10,200
11,100
12,100
12,100
12,300
13,000
14,700
14,100
13,500
11,900
13,600
13,600
12,200
12,600
13,800
13,800
12,100
12,200
13,900
13,900
12,700
12,200
14,800
13,700
12,300
12,300
16,400
14,400
13,000
14,589
18,027
16,734
14,359
12,030
16,940
15,010
13,607
14,123
18,313
18,313
13,712
13,408
17,425
12,157
17,425
15,905
19,927
17,477
17,094
17,587
21,899
20,890
21,284
20,729
25,153
23,818
22,774
22,343
25,579
22,106
21,251
22,251
25,823
26,479
22,997
19,364
20,191
20,191
16,412
16,428
18,525
18,525
14,943
16,672
17,640
15,546
14,488
13,870
16,408
14,686
14,102
14,565
18,275
14,311
13,704
14,213
17,025
14,099
15,397
14,737
17,994
15,293
15,639
16,137
19,012
17,311
16,267
16,930
20,275
17,746
17,361
18,057
22,738
22,104
19,845
22,369
25,970
24,736
23,098
23,346
22,932
19,206
21,223
22,355
28,081
25,556
23,531
24,209
29,218
21,721
20,985
24,170
26,144
23,126
27,919

27,919

23,126

26,144

24,170

20,985

21,721

29,218

24,209

23,531

25,556

28,081

22,355

21,223

19,206

22,932

23,346

23,098

24,736

25,970

22,369

19,845

22,104

22,738

18,057

17,361

17,746

20,275

16,930

16,267

17,311

19,012

16,137

15,639

15,293

17,994

14,737

15,397

14,099

17,025

14,213

13,704

14,311

18,275

14,565

14,102

14,686

16,408

13,870

14,488

15,546

17,640

16,672

14,943

18,525

16,428

16,412

20,191

19,364

22,997

26,479

25,823

22,251

21,251

22,106

25,579

22,343

22,774

23,818

25,153

20,729

21,284

20,890

21,899

17,587

17,094

17,477

19,927

15,905

17,425

12,157

17,425

13,408

13,712

18,313

14,123

13,607

15,010

16,940

12,030

14,359

16,734

18,027

14,589

13,000

14,400

16,400

12,300

13,700

14,800

12,200

12,700

13,900

12,200

12,100

13,800

12,600

12,200

13,600

11,900

13,500

14,100

14,700

13,000

12,300

12,100

11,100

10,200

9,100

9,600

7,800

7,700

8,100

9,500

8,600

5,600

5,700

4,500

3,600

Other Current Assets

0
0
0
300
0
0
0
700
0
0
0
600
0
0
0
1,000
0
0
0
900
0
0
0
900
700
900
800
500
600
500
600
400
500
700
500
500
600
500
400
1,700
1,700
1,900
1,700
0
1,400
1,600
1,500
1,400
1,400
2,100
1,700
2,000
2,000
2,200
2,100
1,600
1,200
1,800
1,477
1,086
1,373
1,637
896
895
680
887
669
1,213
1,213
1,008
595
1,778
2,417
1,778
1,876
2,523
2,541
2,373
2,604
2,155
2,320
2,348
2,520
2,286
2,455
2,869
2,531
2,221
2,234
2,425
2,056
1,890
2,366
2,032
1,609
1,328
1,328
1,239
1,424
1,395
1,395
1,224
1,349
1,478
1,220
1,304
1,334
1,614
1,646
1,045
949
1,219
1,242
1,369
1,228
989
849
1,053
1,283
1,046
957
976
1,170
936
920
856
1,270
1,330
1,130
1,139
1,170
1,124
2,130
1,634
1,892
1,881
2,018
1,662
1,920
2,049
1,945
1,860
1,884
2,408
1,868
2,615
2,726
2,838
2,840
2,827
2,610
3,402
3,072
3,526

3,526

3,072

3,402

2,610

2,827

2,840

2,838

2,726

2,615

1,868

2,408

1,884

1,860

1,945

2,049

1,920

1,662

2,018

1,881

1,892

1,634

2,130

1,124

1,170

1,139

1,130

1,330

1,270

856

920

936

1,170

976

957

1,046

1,283

1,053

849

989

1,228

1,369

1,242

1,219

949

1,045

1,646

1,614

1,334

1,304

1,220

1,478

1,349

1,224

1,395

1,424

1,239

1,328

1,609

2,032

2,366

1,890

2,056

2,425

2,234

2,221

2,531

2,869

2,455

2,286

2,520

2,348

2,320

2,155

2,604

2,373

2,541

2,523

1,876

1,778

2,417

1,778

595

1,008

1,213

669

887

680

895

896

1,637

1,373

1,086

1,477

1,800

1,200

1,600

2,100

2,200

2,000

1,700

2,100

1,400

1,500

1,600

1,400

1,700

1,900

1,700

400

500

600

500

700

500

400

600

500

600

500

800

900

700

900

1,000

600

700

300

> Long-term Assets

0
0
0
5,600
0
0
0
6,600
0
0
0
13,000
0
0
0
13,000
0
0
0
13,500
0
0
0
13,800
13,600
13,600
13,400
13,500
13,400
13,400
13,300
13,400
13,300
13,300
13,500
13,700
14,100
15,000
15,800
15,800
15,800
15,800
15,600
0
15,800
15,300
15,100
15,200
15,200
14,800
14,600
14,400
14,200
14,100
14,200
14,100
14,000
13,800
13,871
14,554
22,212
21,999
21,997
21,571
21,438
21,233
21,061
0
20,911
20,720
20,561
19,430
19,163
19,430
18,941
18,832
18,725
18,809
18,578
18,433
18,620
18,861
19,017
18,879
18,939
19,018
18,956
25,895
26,745
27,231
27,565
26,697
45,457
45,753
45,144
37,073
37,073
34,023
32,841
30,856
30,856
28,910
28,775
26,614
26,043
26,027
25,486
24,301
24,761
24,923
24,547
22,067
21,759
21,401
20,768
20,685
20,423
20,501
20,332
20,014
20,292
20,351
20,310
18,885
18,810
19,570
19,925
19,591
20,132
21,351
21,216
19,566
20,387
21,785
21,136
20,453
28,780
30,082
29,963
27,378
29,479
29,031
28,761
27,307
27,659
28,063
27,645
28,941
30,583
34,787
34,640
35,295
38,916
36,150

36,150

38,916

35,295

34,640

34,787

30,583

28,941

27,645

28,063

27,659

27,307

28,761

29,031

29,479

27,378

29,963

30,082

28,780

20,453

21,136

21,785

20,387

19,566

21,216

21,351

20,132

19,591

19,925

19,570

18,810

18,885

20,310

20,351

20,292

20,014

20,332

20,501

20,423

20,685

20,768

21,401

21,759

22,067

24,547

24,923

24,761

24,301

25,486

26,027

26,043

26,614

28,775

28,910

30,856

32,841

34,023

37,073

45,144

45,753

45,457

26,697

27,565

27,231

26,745

25,895

18,956

19,018

18,939

18,879

19,017

18,861

18,620

18,433

18,578

18,809

18,725

18,832

18,941

19,430

19,163

19,430

20,561

20,720

20,911

21,061

21,233

21,438

21,571

21,997

21,999

22,212

14,554

13,871

13,800

14,000

14,100

14,200

14,100

14,200

14,400

14,600

14,800

15,200

15,100

15,300

15,800

15,600

15,800

15,000

14,100

13,700

13,500

13,300

13,400

13,300

13,400

13,500

13,400

13,600

13,800

13,500

13,000

6,600

5,600

Property Plant Equipment

0
0
0
2,400
0
0
0
5,300
0
0
0
9,100
0
0
0
9,300
0
0
0
9,900
0
0
0
10,300
10,100
10,000
9,900
10,000
9,900
9,900
10,000
10,000
9,900
9,900
10,100
10,400
10,800
11,700
12,500
12,500
12,500
12,700
12,500
12,500
12,500
12,300
12,200
12,100
12,100
11,800
11,600
11,500
11,400
11,400
11,300
11,300
11,200
11,100
11,169
11,105
10,961
10,880
10,937
10,663
10,543
10,351
10,191
9,964
9,964
9,797
9,626
9,466
9,283
9,466
9,086
8,987
8,865
8,937
8,722
8,533
8,751
9,026
9,186
9,038
8,978
9,065
8,967
9,135
9,201
9,021
8,950
8,989
9,601
9,455
9,215
9,070
9,070
8,604
8,383
8,106
8,106
7,863
7,763
7,741
7,519
7,432
7,373
7,247
7,060
6,963
6,793
6,586
6,495
6,512
6,517
6,394
6,294
6,306
6,262
6,234
6,162
6,091
6,033
6,049
5,974
6,207
6,512
6,543
6,820
6,710
6,818
6,791
6,969
7,405
7,602
7,694
15,252
15,557
15,506
15,483
15,304
15,226
15,094
15,209
15,385
15,279
15,353
15,289
13,966
13,945
15,213
15,105
14,834
14,713

14,713

14,834

15,105

15,213

13,945

13,966

15,289

15,353

15,279

15,385

15,209

15,094

15,226

15,304

15,483

15,506

15,557

15,252

7,694

7,602

7,405

6,969

6,791

6,818

6,710

6,820

6,543

6,512

6,207

5,974

6,049

6,033

6,091

6,162

6,234

6,262

6,306

6,294

6,394

6,517

6,512

6,495

6,586

6,793

6,963

7,060

7,247

7,373

7,432

7,519

7,741

7,763

7,863

8,106

8,383

8,604

9,070

9,215

9,455

9,601

8,989

8,950

9,021

9,201

9,135

8,967

9,065

8,978

9,038

9,186

9,026

8,751

8,533

8,722

8,937

8,865

8,987

9,086

9,466

9,283

9,466

9,626

9,797

9,964

10,191

10,351

10,543

10,663

10,937

10,880

10,961

11,105

11,169

11,100

11,200

11,300

11,400

11,500

11,600

11,800

12,100

12,200

12,300

12,500

12,700

12,500

11,700

10,800

10,400

10,100

9,900

10,000

9,900

10,000

9,900

10,000

10,100

10,300

9,900

9,300

9,100

5,300

2,400

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
9,938
9,686
0
0
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
10,584
10,609
10,609
923
923
923
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

923

10,609

10,584

9,686

9,938

Intangible Assets

0
0
0
0
0
0
0
0
0
0
0
3,700
0
0
0
3,600
0
0
0
3,400
0
0
0
3,300
3,300
3,300
3,300
3,200
3,200
3,200
3,200
3,100
3,100
3,100
3,000
3,000
3,000
3,000
2,900
2,900
2,900
2,800
2,800
2,800
2,800
2,800
2,700
2,700
2,700
2,600
2,600
2,600
2,600
2,500
2,500
2,500
2,500
2,400
2,405
2,379
10,108
9,984
0
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
9,686
16,039
16,238
16,103
15,209
15,209
14,539
14,204
13,870
13,870
13,293
13,004
12,316
12,050
11,783
11,517
11,251
11,021
10,792
10,563
10,334
10,138
9,943
9,748
9,552
9,386
9,219
9,052
8,886
8,749
8,618
8,488
8,357
8,247
8,137
8,026
7,916
7,823
7,731
7,638
7,545
7,467
7,388
7,310
7,232
7,166
7,100
7,034
5,116
5,010
4,903
4,797
4,691
4,593
4,495
4,398
4,300
4,210
4,119
4,029
3,939
3,855
3,771

3,771

3,855

3,939

4,029

4,119

4,210

4,300

4,398

4,495

4,593

4,691

4,797

4,903

5,010

5,116

7,034

7,100

7,166

7,232

7,310

7,388

7,467

7,545

7,638

7,731

7,823

7,916

8,026

8,137

8,247

8,357

8,488

8,618

8,749

8,886

9,052

9,219

9,386

9,552

9,748

9,943

10,138

10,334

10,563

10,792

11,021

11,251

11,517

11,783

12,050

12,316

13,004

13,293

13,870

14,204

14,539

15,209

16,103

16,238

16,039

9,686

9,984

10,108

2,379

2,405

2,400

2,500

2,600

2,700

2,800

2,900

3,000

3,100

3,200

3,300

3,400

3,600

3,700

Other Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,702
3,449
11,251
11,119
11,060
10,908
10,895
10,882
10,870
10,947
10,935
10,923
10,935
9,964
9,880
9,868
9,855
9,845
9,860
9,872
9,856
9,900
9,869
9,835
9,831
9,841
9,961
9,953
9,989
16,760
17,544
18,210
18,615
17,708
35,856
36,298
35,929
28,003
27,233
25,419
24,458
22,750
21,210
21,047
21,012
18,873
18,524
18,595
18,113
17,054
17,701
17,960
17,754
15,481
15,264
14,889
14,251
14,291
1
14,195
14,070
13,780
14,130
14,260
14,277
12,836
12,836
13,363
13,413
13,048
13,312
14,641
6,760
5,230
5,951
6,992
6,224
5,527
6,362
7,425
8,279
6,779
9,165
8,902
8,870
7,407
7,681
8,289
7,947
9,352
12,407
16,723
13,493
16,251
0
0

16,251

13,493

16,723

12,407

9,352

7,947

8,289

7,681

7,407

8,870

8,902

9,165

6,779

8,279

7,425

6,362

5,527

6,224

6,992

5,951

5,230

6,760

14,641

13,312

13,048

13,413

13,363

12,836

14,277

14,260

14,130

13,780

14,070

14,195

14,291

14,251

14,889

15,264

15,481

17,754

17,960

17,701

17,054

18,113

18,595

18,524

18,873

21,012

21,047

21,210

22,750

24,458

25,419

27,233

28,003

35,929

36,298

35,856

17,708

18,615

18,210

17,544

16,760

9,989

9,953

9,961

9,841

9,831

9,835

9,869

9,900

9,856

9,872

9,860

9,845

9,855

9,868

9,880

9,964

10,935

10,923

10,935

10,947

10,870

10,882

10,895

10,908

11,060

11,119

11,251

3,449

2,702

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
2,031
1,992
1,853
1,762
1,718
0
0
0
0
0
0
1,005
932
965
854
634
625
745
818
436
401
955
993
644
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

644

993

955

401

436

818

745

625

634

854

965

932

1,005

1,718

1,762

1,853

1,992

2,031

> Total Liabilities

0
0
0
5,400
0
0
0
6,300
0
0
0
13,500
0
0
0
12,200
0
0
0
16,200
0
0
0
17,600
18,500
18,300
19,700
19,600
18,800
21,700
23,200
24,400
22,600
21,200
23,600
25,800
27,200
27,600
27,300
27,100
27,100
25,100
26,300
27,700
27,700
25,000
26,500
26,000
26,000
27,600
26,400
29,800
28,200
26,900
25,600
24,500
23,300
23,000
22,836
22,170
32,619
29,724
30,733
30,733
30,837
29,659
27,580
25,574
25,574
21,979
23,710
23,992
21,020
23,992
19,143
18,768
17,073
15,504
14,636
16,229
16,553
17,784
17,950
20,725
21,049
22,669
23,031
23,381
24,141
24,883
25,252
23,034
51,334
49,458
45,228
41,071
41,071
38,561
38,392
39,426
39,426
33,278
34,660
33,366
32,608
29,579
27,611
27,027
24,829
23,919
22,652
23,568
21,551
19,770
19,613
19,612
19,202
18,107
18,244
18,533
16,659
14,261
14,576
13,496
12,372
11,195
12,208
13,973
11,921
11,517
10,504
9,816
13,539
13,656
13,188
14,736
23,026
23,058
21,930
27,937
25,704
24,688
26,404
30,056
24,084
27,866
30,934
34,785
30,883
24,867
24,587
26,485
28,677
27,894

27,894

28,677

26,485

24,587

24,867

30,883

34,785

30,934

27,866

24,084

30,056

26,404

24,688

25,704

27,937

21,930

23,058

23,026

14,736

13,188

13,656

13,539

9,816

10,504

11,517

11,921

13,973

12,208

11,195

12,372

13,496

14,576

14,261

16,659

18,533

18,244

18,107

19,202

19,612

19,613

19,770

21,551

23,568

22,652

23,919

24,829

27,027

27,611

29,579

32,608

33,366

34,660

33,278

39,426

38,392

38,561

41,071

45,228

49,458

51,334

23,034

25,252

24,883

24,141

23,381

23,031

22,669

21,049

20,725

17,950

17,784

16,553

16,229

14,636

15,504

17,073

18,768

19,143

23,992

21,020

23,992

23,710

21,979

25,574

27,580

29,659

30,837

30,733

29,724

32,619

22,170

22,836

23,000

23,300

24,500

25,600

26,900

28,200

29,800

26,400

27,600

26,000

26,500

25,000

27,700

26,300

25,100

27,100

27,300

27,600

27,200

25,800

23,600

21,200

22,600

24,400

23,200

21,700

18,800

19,600

19,700

18,300

18,500

17,600

16,200

12,200

13,500

6,300

5,400

> Total Current Liabilities

0
0
0
1,300
0
0
0
2,400
0
0
0
9,800
0
0
0
8,600
0
0
0
12,700
0
0
0
14,400
15,300
9,300
11,100
11,500
10,800
14,700
15,900
17,900
16,200
14,600
11,400
12,100
12,600
12,700
11,800
11,300
11,300
9,800
11,100
12,900
12,900
12,100
13,900
11,900
11,900
11,300
10,400
10,200
9,000
8,100
7,200
6,800
5,800
5,900
5,940
5,695
8,631
8,426
9,503
8,874
9,845
9,204
8,163
8,447
8,447
6,677
7,071
9,076
8,078
9,076
8,152
8,848
8,438
7,344
7,926
10,457
10,083
10,175
10,300
11,895
12,145
10,694
10,084
9,410
9,626
8,803
9,384
8,733
13,861
12,799
43,195
22,109
22,109
38,339
38,278
39,310
39,310
9,666
11,999
12,996
21,719
19,640
18,565
8,244
8,203
8,193
7,298
8,615
9,494
8,106
8,844
9,243
9,233
8,517
9,054
9,433
8,959
7,611
8,001
8,996
8,747
9,145
8,708
10,473
8,421
9,517
8,504
9,402
13,125
13,242
12,774
14,372
15,090
15,080
13,871
15,620
13,855
13,479
15,712
20,176
15,701
19,414
22,665
26,493
23,980
17,999
17,783
19,686
21,896
21,211

21,211

21,896

19,686

17,783

17,999

23,980

26,493

22,665

19,414

15,701

20,176

15,712

13,479

13,855

15,620

13,871

15,080

15,090

14,372

12,774

13,242

13,125

9,402

8,504

9,517

8,421

10,473

8,708

9,145

8,747

8,996

8,001

7,611

8,959

9,433

9,054

8,517

9,233

9,243

8,844

8,106

9,494

8,615

7,298

8,193

8,203

8,244

18,565

19,640

21,719

12,996

11,999

9,666

39,310

38,278

38,339

22,109

43,195

12,799

13,861

8,733

9,384

8,803

9,626

9,410

10,084

10,694

12,145

11,895

10,300

10,175

10,083

10,457

7,926

7,344

8,438

8,848

8,152

9,076

8,078

9,076

7,071

6,677

8,447

8,163

9,204

9,845

8,874

9,503

8,426

8,631

5,695

5,940

5,900

5,800

6,800

7,200

8,100

9,000

10,200

10,400

11,300

11,900

13,900

12,100

12,900

11,100

9,800

11,300

11,800

12,700

12,600

12,100

11,400

14,600

16,200

17,900

15,900

14,700

10,800

11,500

11,100

9,300

15,300

14,400

12,700

8,600

9,800

2,400

1,300

Short-term Debt

0
0
0
0
0
0
0
200
0
0
0
6,200
0
0
0
6,200
0
0
0
7,500
0
0
0
9,200
10,200
4,800
4,900
5,600
5,800
7,000
6,800
9,000
8,500
8,400
2,400
2,600
3,300
3,100
2,600
2,700
2,700
1,300
1,300
0
2,200
2,600
2,600
900
900
900
900
1,700
1,700
1,700
1,700
1,400
1,200
1,000
1,058
1,023
3,106
3,117
3,129
3,533
3,650
3,509
2,867
2,664
2,664
1,900
2,025
1,900
1,900
1,900
1,900
1,900
1,488
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,572
3,572
0
0
0
0
0
29,849
29,849
2,679
3,572
3,572
12,172
12,172
12,172
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,600
1,250
925
300
300
300
3,500
3,500
3,500
2,000
2,000
0
0
0
0
0
0
0
0
1,794
434
1,084
1,735
2,386
0
0
2,386
0
0
0
0
0
0
0

2,386

1,735

1,084

434

1,794

2,000

3,500

300

925

1,250

1,600

12,172

3,572

2,679

29,849

3,572

1,488

1,900

2,025

1,900

2,664

2,867

3,509

3,650

3,533

3,129

3,117

3,106

1,023

1,058

1,000

1,200

1,400

1,700

900

2,600

2,200

1,300

2,700

2,600

3,100

3,300

2,600

2,400

8,400

8,500

9,000

6,800

7,000

5,800

5,600

4,900

4,800

10,200

9,200

7,500

6,200

200

Short Long Term Debt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
11,800
0
0
0
1,600
0
0
925
300
300
300
3,500
3,500
3,500
2,000
2,000
0
0
0
0
0
0
0
0
1,794
434
1,084
1,735
2,386
0
0
0
0
0
0
0
0
0
0

2,386

1,735

1,084

434

1,794

2,000

3,500

300

925

1,600

11,800

Accounts payable

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
3,700
3,800
3,300
4,100
3,500
2,600
3,300
4,600
5,300
4,000
2,400
4,900
5,900
5,900
5,700
5,800
4,000
4,000
3,200
5,100
0
1,500
5,000
6,600
5,500
5,500
4,800
4,000
3,900
3,400
3,100
3,500
3,700
3,300
3,600
3,527
2,551
3,665
3,624
4,678
3,361
4,282
3,979
3,483
2,994
2,994
2,499
2,698
3,374
3,025
3,374
3,027
3,789
3,863
4,759
4,597
5,249
6,049
6,160
5,758
6,060
5,998
6,374
5,602
5,045
5,383
5,027
6,173
4,857
5,917
5,714
4,946
4,049
4,049
3,641
3,862
5,320
5,320
3,562
4,062
4,649
5,892
4,400
3,309
3,163
3,707
3,712
3,224
3,318
4,162
3,030
4,001
4,082
3,846
3,604
3,866
3,954
3,468
2,891
3,203
4,328
4,220
4,777
4,442
5,653
4,306
4,488
4,180
4,807
4,812
4,994
4,856
5,135
5,952
6,534
5,348
6,547
5,094
4,402
5,669
6,095
6,217
10,109
9,935
11,072
13,440
8,110
7,005
8,061
11,084
8,288

8,288

11,084

8,061

7,005

8,110

13,440

11,072

9,935

10,109

6,217

6,095

5,669

4,402

5,094

6,547

5,348

6,534

5,952

5,135

4,856

4,994

4,812

4,807

4,180

4,488

4,306

5,653

4,442

4,777

4,220

4,328

3,203

2,891

3,468

3,954

3,866

3,604

3,846

4,082

4,001

3,030

4,162

3,318

3,224

3,712

3,707

3,163

3,309

4,400

5,892

4,649

4,062

3,562

5,320

3,862

3,641

4,049

4,946

5,714

5,917

4,857

6,173

5,027

5,383

5,045

5,602

6,374

5,998

6,060

5,758

6,160

6,049

5,249

4,597

4,759

3,863

3,789

3,027

3,374

3,025

3,374

2,698

2,499

2,994

3,483

3,979

4,282

3,361

4,678

3,624

3,665

2,551

3,527

3,600

3,300

3,700

3,500

3,100

3,400

3,900

4,000

4,800

5,500

6,600

5,000

1,500

5,100

3,200

4,000

5,800

5,700

5,900

4,900

2,400

4,000

5,300

4,600

3,300

2,600

3,500

4,100

3,300

3,800

3,700

Other Current Liabilities

0
0
0
1,300
0
0
0
2,200
0
0
0
3,600
0
0
0
2,400
0
0
0
5,200
0
0
0
1,500
1,300
1,200
2,100
2,400
2,400
4,400
4,500
3,600
3,700
3,800
4,100
3,600
3,400
3,900
3,400
4,600
4,600
5,300
4,700
0
11,400
4,500
4,700
5,500
5,500
5,600
5,500
4,600
3,900
3,300
2,000
1,700
1,300
1,300
1,355
2,121
1,860
1,685
19
1,097
1,913
1,716
1,813
2,693
2,789
2,278
2,348
3,802
3,153
3,802
3,225
3,159
3,087
2,585
3,329
5,208
4,034
4,015
4,542
5,835
6,147
4,320
4,482
4,365
4,243
3,776
3,211
3,876
4,372
3,513
38,249
18,060
18,060
34,698
34,416
4,141
4,141
3,425
4,365
437
3,655
3,068
3,084
3,481
2,896
2,881
2,474
3,697
3,732
3,476
3,243
3,561
3,787
3,313
3,588
3,879
3,891
3,470
3,873
4,368
4,227
4,068
4,266
4,820
4,115
5,029
4,324
4,595
8,313
8,248
7,918
9,237
9,138
8,546
8,523
9,073
8,327
7,993
8,308
11,695
9,484
9,305
12,730
15,421
10,289
9,061
10,778
11,625
10,812
12,923

12,923

10,812

11,625

10,778

9,061

10,289

15,421

12,730

9,305

9,484

11,695

8,308

7,993

8,327

9,073

8,523

8,546

9,138

9,237

7,918

8,248

8,313

4,595

4,324

5,029

4,115

4,820

4,266

4,068

4,227

4,368

3,873

3,470

3,891

3,879

3,588

3,313

3,787

3,561

3,243

3,476

3,732

3,697

2,474

2,881

2,896

3,481

3,084

3,068

3,655

437

4,365

3,425

4,141

34,416

34,698

18,060

38,249

3,513

4,372

3,876

3,211

3,776

4,243

4,365

4,482

4,320

6,147

5,835

4,542

4,015

4,034

5,208

3,329

2,585

3,087

3,159

3,225

3,802

3,153

3,802

2,348

2,278

2,789

2,693

1,813

1,716

1,913

1,097

1,685

1,860

2,121

1,355

1,300

1,700

2,000

3,300

3,900

4,600

5,500

5,600

5,500

4,700

4,500

11,400

4,700

5,300

4,600

3,400

3,900

3,400

3,600

4,100

3,800

3,700

3,600

4,500

4,400

2,400

2,100

1,200

1,300

1,500

5,200

2,400

3,600

2,200

1,300

> Long-term Liabilities

0
0
0
4,100
0
0
0
3,900
0
0
0
3,700
0
0
0
3,600
0
0
0
3,500
0
0
0
3,200
3,200
9,000
8,600
8,100
8,000
7,000
7,300
6,500
6,400
6,600
12,200
13,700
14,600
14,900
15,500
15,800
15,800
15,300
15,200
0
14,800
12,900
12,600
14,100
14,100
16,300
16,000
19,600
19,200
18,800
18,400
17,700
17,500
17,100
16,896
16,475
23,988
21,298
21,230
21,859
20,992
20,455
19,417
0
17,127
15,302
16,639
14,916
12,942
14,916
10,991
9,920
8,635
8,160
6,710
5,772
6,470
7,609
7,650
8,830
8,904
11,975
12,947
13,971
14,515
16,080
15,868
14,301
37,473
36,659
2,033
18,962
18,962
222
114
116
116
23,612
22,661
20,370
10,889
9,939
9,046
18,783
16,626
15,726
15,354
14,953
12,057
11,664
10,769
10,369
9,969
9,590
9,190
9,100
7,700
6,650
6,575
4,500
3,625
2,050
3,500
3,500
3,500
2,000
2,000
414
414
414
414
364
7,936
7,978
8,059
12,317
11,849
11,209
10,692
9,880
8,383
8,452
8,269
8,292
6,903
6,868
6,804
6,799
6,781
6,683

6,683

6,781

6,799

6,804

6,868

6,903

8,292

8,269

8,452

8,383

9,880

10,692

11,209

11,849

12,317

8,059

7,978

7,936

364

414

2,000

3,500

2,050

3,625

4,500

6,575

6,650

7,700

9,100

9,190

9,590

9,969

10,369

10,769

11,664

12,057

14,953

15,354

15,726

16,626

18,783

9,046

9,939

10,889

20,370

22,661

23,612

116

114

222

18,962

2,033

36,659

37,473

14,301

15,868

16,080

14,515

13,971

12,947

11,975

8,904

8,830

7,650

7,609

6,470

5,772

6,710

8,160

8,635

9,920

10,991

14,916

12,942

14,916

16,639

15,302

17,127

19,417

20,455

20,992

21,859

21,230

21,298

23,988

16,475

16,896

17,100

17,500

17,700

18,400

18,800

19,200

19,600

16,000

16,300

14,100

12,600

12,900

14,800

15,200

15,300

15,800

15,500

14,900

14,600

13,700

12,200

6,600

6,400

6,500

7,300

7,000

8,000

8,100

8,600

9,000

3,200

3,500

3,600

3,700

3,900

4,100

Long term Debt Total

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
10,712
9,819
8,926
18,657
16,500
15,600
15,200
14,800
11,900
11,500
10,600
10,200
0
9,400
9,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,110
3,470
2,820
2,169
1,518
0
0
1,518
0
0
0
0
0
0
0

1,518

2,169

2,820

3,470

2,110

9,000

9,400

10,200

10,600

11,500

11,900

14,800

15,200

15,600

16,500

18,657

8,926

9,819

10,712

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
2,031
1,992
1,853
1,762
1,718
0
0
0
0
0
0
1,005
932
965
854
634
625
745
818
436
401
955
993
644
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

644

993

955

401

436

818

745

625

634

854

965

932

1,005

1,718

1,762

1,853

1,992

2,031

Other Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,243
2,520
2,520
2,520
2,243
2,243
2,243
2,243
2,243
2,243
2,243
1,836
1,836
2,605
2,653
288
294
299
305
210
213
218
222
114
116
118
121
63
165
177
120
120
126
126
126
154
153
157
164
169
169
169
190
190
0
0
0
0
0
0
0
0
0
0
0
0
414
414
414
414
364
552
855
941
1,300
1,272
1,288
1,427
1,272
1,298
1,373
1,309
1,224
1,067
1,082
1,067
1,110
0
0

1,110

1,067

1,082

1,067

1,224

1,309

1,373

1,298

1,272

1,427

1,288

1,272

1,300

941

855

552

364

414

190

169

164

157

153

154

126

120

177

165

121

118

116

114

222

218

213

210

305

299

294

288

2,653

2,605

1,836

2,243

2,520

2,243

Deferred Long Term Liability

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
72
260
563
649
112
22
30
0
347
368
443
380
166
0
0
0
0
0
0

166

380

443

368

347

112

649

563

260

> Total Stockholder Equity

0
0
0
10,600
0
0
0
14,000
0
0
0
18,200
0
0
0
20,500
0
0
0
22,600
0
0
0
23,100
23,300
23,700
24,000
24,500
24,700
25,200
25,700
26,800
27,100
27,700
27,800
28,000
28,300
28,500
28,200
28,600
28,600
29,200
29,300
0
29,600
30,500
30,700
31,200
31,200
31,800
32,000
28,800
29,100
29,200
29,700
31,300
30,900
31,100
31,609
33,359
33,032
33,481
32,605
32,944
32,105
32,302
32,541
34,294
34,294
34,463
31,838
33,357
33,100
33,357
35,531
37,904
38,423
39,343
40,518
43,678
44,986
46,579
48,419
50,850
51,895
53,342
53,638
53,257
51,833
51,352
54,590
53,542
53,987
54,410
49,468
40,515
40,515
37,917
36,106
34,242
34,242
33,302
34,012
35,429
35,269
35,579
35,882
37,723
37,289
37,108
37,214
40,335
40,179
40,552
41,233
43,752
43,435
43,573
43,468
46,504
46,757
47,199
47,823
51,273
51,874
52,844
53,797
56,889
57,824
58,970
59,706
63,453
63,709
64,645
66,407
71,172
74,422
78,302
79,810
77,901
80,324
83,605
88,049
93,237
101,094
103,525
106,439
113,791
120,715
129,496
140,695
140,169
148,012
157,984

157,984

148,012

140,169

140,695

129,496

120,715

113,791

106,439

103,525

101,094

93,237

88,049

83,605

80,324

77,901

79,810

78,302

74,422

71,172

66,407

64,645

63,709

63,453

59,706

58,970

57,824

56,889

53,797

52,844

51,874

51,273

47,823

47,199

46,757

46,504

43,468

43,573

43,435

43,752

41,233

40,552

40,179

40,335

37,214

37,108

37,289

37,723

35,882

35,579

35,269

35,429

34,012

33,302

34,242

36,106

37,917

40,515

49,468

54,410

53,987

53,542

54,590

51,352

51,833

53,257

53,638

53,342

51,895

50,850

48,419

46,579

44,986

43,678

40,518

39,343

38,423

37,904

35,531

33,357

33,100

33,357

31,838

34,463

34,294

32,541

32,302

32,105

32,944

32,605

33,481

33,032

33,359

31,609

31,100

30,900

31,300

29,700

29,200

29,100

28,800

32,000

31,800

31,200

30,700

30,500

29,600

29,300

29,200

28,600

28,200

28,500

28,300

28,000

27,800

27,700

27,100

26,800

25,700

25,200

24,700

24,500

24,000

23,700

23,300

23,100

22,600

20,500

18,200

14,000

10,600

Common Stock

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
100
100
59
59
59
59
59
59
59
60
60
60
60
61
61
61
61
61
70
71
85
85
86
87
88
132
133
200
200
201
201
201
201
201
201
201
201
201
201
201
201
201
201
201
201
201
201
201
201
201
201
201
201
208
208
208
210
210
210
210
210
210
210
210
210
211
211
211
211
211
212
212
212
212
212
212
212
212
212
212
212
212
212
212
212
212
212
212
212
396
396
396
396
396
397
397
397
397

397

396

212

211

210

208

201

200

133

132

100

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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
26,604
26,913
27,216
29,057
28,623
28,758
28,869
32,078
32,201
32,568
33,219
35,554
35,713
36,664
37,059
40,399
40,714
41,690
42,734
46,172
46,740
47,597
48,549
51,771
52,661
53,894
55,723
59,420
60,205
63,074
66,196
70,924
74,157
77,729
81,344
79,444
81,763
84,960
89,320
94,345
102,097
102,950
93,312
112,911
119,313
127,759
138,599
115,995
0
0

115,995

138,599

127,759

119,313

112,911

93,312

102,950

102,097

94,345

89,320

84,960

81,763

79,444

81,344

77,729

74,157

70,924

66,196

63,074

60,205

59,420

55,723

53,894

52,661

51,771

48,549

47,597

46,740

46,172

42,734

41,690

40,714

40,399

37,059

36,664

35,713

35,554

33,219

32,568

32,201

32,078

28,869

28,758

28,623

29,057

27,216

26,913

26,604

Accumulated Other Comprehensive Income

0
0
0
-600
0
0
0
-900
0
0
0
-1,300
0
0
0
-1,900
0
0
0
-2,500
0
0
0
-3,300
-3,600
-3,900
-4,100
-4,500
-4,600
-4,900
-5,200
-5,500
-5,900
-6,100
-6,500
-6,800
-7,100
-7,400
-7,700
-8,000
-8,000
-8,400
-8,900
-9,100
-9,100
-9,700
-10,100
-10,300
-10,300
-10,900
-10,800
-11,100
-11,300
-11,600
-12,000
-12,300
-12,600
-13,000
-13,314
-13,712
-14,132
-14,492
-14,876
-15,288
-15,624
-15,962
-16,317
-16,696
-16,696
-17,319
-17,640
-17,946
-17,946
-17,946
-17,946
-19,105
11,202
-19,105
-19,105
-20,217
-373
-601
-730
-645
-21,391
-21,391
-21,391
-22,588
-22,588
-22,588
-22,588
-23,779
-23,779
-23,779
0
-27,851
-27,851
0
0
-29,115
-29,115
0
0
-30,011
-30,011
0
0
-31,112
-31,364
-31,619
-31,881
-32,154
-32,371
-32,594
-32,836
-33,016
-33,096
-33,305
-33,527
-33,784
-33,989
-34,198
-34,415
-34,662
-34,857
-35,070
-35,300
-35,568
-35,805
-36,052
-36,311
-36,600
-36,846
-37,106
-37,387
-37,685
-37,980
-38,291
-38,597
-38,907
-39,224
0
0
0
0
0
0
0
0
0
0
0
0
0

-39,224

-38,907

-38,597

-38,291

-37,980

-37,685

-37,387

-37,106

-36,846

-36,600

-36,311

-36,052

-35,805

-35,568

-35,300

-35,070

-34,857

-34,662

-34,415

-34,198

-33,989

-33,784

-33,527

-33,305

-33,096

-33,016

-32,836

-32,594

-32,371

-32,154

-31,881

-31,619

-31,364

-31,112

-30,011

-29,115

-27,851

-23,779

-22,588

-21,391

-645

-730

-601

-373

-20,217

-19,105

11,202

-19,105

-17,946

-17,640

-17,319

-16,696

-16,317

-15,962

-15,624

-15,288

-14,876

-14,492

-14,132

-13,712

-13,314

-13,000

-12,600

-12,300

-12,000

-11,600

-11,300

-11,100

-10,800

-10,900

-10,300

-10,100

-9,700

-9,100

-8,900

-8,400

-8,000

-7,700

-7,400

-7,100

-6,800

-6,500

-6,100

-5,900

-5,500

-5,200

-4,900

-4,600

-4,500

-4,100

-3,900

-3,600

-3,300

-2,500

-1,900

-1,300

-900

-600

Capital Surplus

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
14,079
14,080
14,080
14,080
14,080
15,449
15,444
15,356
15,812
15,818
15,848
16,032
16,065
16,133
16,133
16,133
16,165
16,611
16,611
16,622
16,655
16,768
16,768
16,638
16,683
16,790
16,840
16,890
16,910
17,066
17,066
17,103
17,120
17,428
17,671
17,766
17,870
17,954
18,038
18,201
18,306
19,700
18,201
20,005
20,527
20,862
21,220
20,527
0
0

20,527

21,220

20,862

20,527

20,005

18,201

19,700

18,306

18,201

18,038

17,954

17,870

17,766

17,671

17,428

17,120

17,103

17,066

16,910

16,890

16,840

16,790

16,683

16,638

16,768

16,655

16,622

16,611

16,165

16,133

16,065

16,032

15,848

15,818

15,812

15,356

15,444

15,449

14,080

14,079

Treasury Stock

-19,521

-19,417

-17,067

-15,707

-13,618

-13,069

-11,926

-11,732

-11,733

-11,313

-10,332

-10,238

-9,934

-9,434

-8,553

-8,044

-7,307

-5,615

-5,510

-3,761

-2,390

-944

-7,859

-5,417

-5,174

-4,764

-4,478

-4,449

Other Stockholders Equity

0
0
0
1,300
0
0
0
1,600
0
0
0
2,100
0
0
0
2,700
0
0
0
3,300
0
0
0
4,100
4,400
4,700
4,900
5,300
5,400
5,700
6,000
6,300
6,700
6,900
7,300
7,500
7,900
8,200
8,500
8,800
8,800
9,200
9,700
0
9,900
10,500
10,900
11,100
11,100
11,700
11,700
7,400
7,700
7,900
8,400
8,500
8,800
9,300
9,631
10,035
10,455
10,830
10,936
10,945
11,038
11,448
11,835
0
12,361
13,220
11,122
11,429
11,454
11,429
17,946
19,250
137
30,540
30,701
31,845
12,492
12,787
13,280
13,213
34,052
34,354
33,518
33,345
32,032
30,378
30,339
31,588
31,712
31,802
8,095
36,015
36,015
8,296
8,349
37,506
37,506
8,428
8,443
38,468
8,464
8,465
8,465
39,577
39,829
39,761
40,018
40,203
40,139
40,368
40,640
41,004
40,608
40,004
39,726
39,679
39,822
39,496
39,293
39,552
39,780
40,106
40,336
40,474
40,756
40,916
40,082
40,421
40,138
38,465
37,386
37,721
38,033
38,652
36,851
37,152
37,573
-1,567
-1,483
-1,320
-1,215
179
214
484
1,006
1,341
1,699
2,032
2,339
2,642

2,642

2,339

2,032

1,699

1,341

1,006

484

214

179

-1,215

-1,320

-1,483

-1,567

37,573

37,152

36,851

38,652

38,033

37,721

37,386

38,465

40,138

40,421

40,082

40,916

40,756

40,474

40,336

40,106

39,780

39,552

39,293

39,496

39,822

39,679

39,726

40,004

40,608

41,004

40,640

40,368

40,139

40,203

40,018

39,761

39,829

39,577

8,465

8,464

38,468

8,443

8,428

37,506

8,349

8,296

36,015

8,095

31,802

31,712

31,588

30,339

30,378

32,032

33,345

33,518

34,354

34,052

13,213

13,280

12,787

12,492

31,845

30,701

30,540

137

19,250

17,946

11,429

11,454

11,429

11,122

13,220

12,361

11,835

11,448

11,038

10,945

10,936

10,830

10,455

10,035

9,631

9,300

8,800

8,500

8,400

7,900

7,700

7,400

11,700

11,100

10,900

10,500

9,900

9,700

9,200

8,800

8,500

8,200

7,900

7,500

7,300

6,900

6,700

6,300

6,000

5,700

5,400

5,300

4,900

4,700

4,400

4,100

3,300

2,700

2,100

1,600

1,300

Balance Sheet

Currency in USD. All numbers in thousands.

	2023-06-30	2022-06-30	2021-06-30	2020-06-30	2019-06-30	2018-06-30	2017-06-30	2016-06-30	2015-06-30	2014-06-30	2013-06-30	2012-06-30	2011-06-30	2010-06-30	2009-06-30	2008-06-30	2007-06-30	2006-06-30	2005-06-30	2004-06-30	2003-06-30	2002-06-30	2001-06-30	2000-06-30	1999-06-30	1998-06-30	1997-06-30	1996-06-30	1995-06-30	1994-06-30	1993-06-30	1992-06-30	1991-06-30	1990-06-30	1989-06-30	1988-06-30	1987-06-30	1986-06-30
Accounts Payable	8,061	11,072	6,095	6,547	5,135	4,807	5,653	4,328	3,954	4,082	3,318	3,163	4,649	5,320	4,049	4,857	5,045	6,060	5,249	3,374	3,374	2,994	3,361	2,551	3,700	3,900	5,500	1,500	4,000	5,900	5,300	3,500	3,700	-	-	-	-	-
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-	-	-	-	-
Accumulated Other Comprehensive Income	0	0	0	-38,907	-37,685	-36,600	-35,568	-34,662	-33,784	-33,016	-32,154	-31,112	-30,011	-29,115	-27,851	-23,779	-22,588	-645	-20,217	-17,946	-17,946	-16,696	-15,288	-13,712	-12,300	-11,100	-10,300	-9,100	-8,000	-6,800	-5,500	-4,500	-3,300	-2,500	-1,900	-1,300	-900	-600
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	-	-	-	-	-
Capital Lease Obligations	5,689	7,068	7,090	7,113	0	0	0	0	0	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	397	396	212	212	212	0	0	0	0	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	20,005	18,201	17,766	17,103	16,890	16,638	16,622	16,133	16,032	15,356	14,080	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Cash	35,955	41,730	34,806	18,248	8,028	5,308	3,454	3,805	2,346	2,483	3,229	2,979	3,077	5,522	4,109	2,765	1,748	2,738	1,178	1,794	1,794	1,500	1,037	2,384	2,200	2,000	1,000	400	400	1,300	900	400	1,100	2,400	2,500	900	2,900	1,800
Cash And Equivalents	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Cash And Short Term Investments	66,751	46,798	40,219	18,248	8,028	5,308	3,454	3,805	2,346	2,483	3,229	2,979	3,077	5,522	4,109	2,765	1,748	2,738	1,178	1,794	1,794	1,500	1,037	2,384	2,200	2,000	1,000	400	400	1,300	900	400	1,100	2,400	2,500	900	2,900	1,800
Common Stock	397	396	212	212	212	212	212	211	210	210	208	201	201	201	201	201	201	200	87	61	61	60	59	59	100	0	0	0	0	0	0	0	0	-	-	-	-	-
Common Stock Shares Outstanding	37,005	36,867	36,808	36,986	37,248	37,650	37,708	37,788	38,338	38,856	38,724	38,606	38,352	38,192	38,192	39,604	41,198	41,210	40,568	39,733	38,707	37,714	38,092	37,940	37,930	46,278	47,336	47,228	53,967	48,385	46,840	47,222	44,972	47,222	47,741	47,719	47,660	46,718
Common Stock Total Equity	0	396	212	212	212	212	212	211	210	210	208	201	201	201	201	201	201	200	87	71	61	60	59	59	100	0	0	0	0	0	0	0	0	-	-	-	-	-
Current Deferred Revenue	0	0	0	0	0	0	0	0	0	0	0	0	4,338	0	0	0	0	0	0	0	0	0	883	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Deferred Long Term Asset Charges	0	0	0	0	0	0	644	436	0	1,005	0	1,762	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	166	347	112	72	0	0	0	0	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	-	-	-	-	-
Good Will	0	0	0	0	0	0	0	0	0	0	0	0	0	0	923	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	2,379	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Intangible Assets	3,939	4,300	4,691	5,116	7,232	7,545	7,916	8,357	8,886	9,552	10,334	11,251	12,316	13,870	15,209	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	2,379	2,500	2,600	2,700	2,800	2,900	3,000	3,100	3,200	3,300	3,400	3,600	3,700	-	-
Inventory	35,062	40,781	25,278	35,231	29,576	24,533	26,212	21,428	22,757	21,443	18,471	19,448	19,986	17,370	18,885	19,548	21,342	22,666	16,242	16,922	16,922	17,931	23,234	19,478	21,500	25,400	25,700	25,900	24,200	23,600	24,400	20,100	15,400	13,400	10,600	11,500	5,600	4,700
Liabilities And Stockholders Equity	166,654	148,576	123,293	105,838	85,908	73,269	70,862	64,769	65,037	63,364	63,903	64,750	68,795	73,668	81,586	76,723	76,785	71,722	59,907	57,349	57,349	59,868	63,677	55,529	55,800	58,600	57,200	57,300	55,700	53,800	51,200	44,100	40,700	38,800	32,700	31,700	20,300	16,000
Long Term Debt	0	0	1,518	2,110	0	0	3,500	4,500	9,100	10,200	14,800	18,657	20,205	0	18,749	12,400	10,900	4,700	1,950	6,400	14,100	16,588	21,567	16,183	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Long Term Debt Total	0	0	1,518	2,110	0	0	3,500	4,500	9,100	10,200	14,800	18,657	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	-	-	-	-	-
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	-	-	-	-	-
Net Debt	-30,266	-34,662	-23,812	-7,231	-8,028	-5,308	46	995	8,354	9,317	13,171	17,278	20,700	50,604	14,640	9,635	9,152	1,962	772	14,206	14,206	17,752	24,063	14,822	16,400	18,300	13,200	13,800	17,600	15,000	14,600	13,100	10,600	7,800	6,700	8,600	900	2,100
Net Invested Capital	140,169	113,791	97,141	81,805	71,172	63,453	60,389	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Net Receivables	26,144	29,218	28,081	22,932	25,970	22,738	20,275	19,012	17,994	17,025	18,275	16,408	17,640	18,525	20,191	25,823	25,579	25,153	21,899	17,425	17,425	18,313	16,940	18,027	16,400	14,800	13,900	13,800	13,600	14,700	12,100	9,600	9,500	8,600	5,600	5,700	4,500	3,600
Net Tangible Assets	136,230	109,491	88,546	72,785	63,940	55,908	48,973	42,916	37,618	34,200	30,001	26,472	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Net Working Capital	111,673	93,142	75,810	61,046	51,083	44,301	40,798	36,888	35,590	33,436	33,221	32,205	29,185	3,502	22,404	41,293	41,480	40,948	31,017	28,843	28,843	30,510	33,232	35,280	34,900	34,000	30,100	28,600	28,600	28,000	19,900	19,100	12,500	-	-	-	-	-
Non Current Assets Total	35,295	28,941	27,307	27,378	20,453	19,566	19,591	18,885	20,014	20,685	22,067	24,301	26,614	30,856	37,073	26,697	25,895	18,879	18,433	19,430	19,430	20,911	21,571	14,554	14,100	14,400	15,200	15,800	15,800	13,700	13,400	13,500	13,800	13,500	13,000	13,000	6,600	5,600
Non Current Liabilities Other	0	8,126	8,015	8,301	292	414	0	0	0	169	153	126	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	6,799	8,292	9,880	12,317	364	414	3,500	4,500	9,100	10,369	14,953	18,783	20,370	116	18,962	14,301	13,971	8,830	5,772	14,916	14,916	17,127	21,859	16,475	17,700	19,600	14,100	14,800	15,800	13,700	6,500	8,100	3,200	3,500	3,600	3,700	3,900	4,100
Non Currrent Assets Other	13,599	9,186	7,407	6,779	5,527	4,666	4,488	4,043	4,260	3,734	3,621	4,041	4,474	7,038	10,286	8,022	7,074	155	214	278	278	229	437	1,070	300	300	400	500	400	300	300	300	200	200	100	200	1,300	3,200
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	-	-	-	-	-
Other Assets	16,251	9,352	7,407	6,779	5,527	5,230	5,132	4,479	4,894	4,739	5,147	5,803	6,557	8,880	11,871	8,022	7,074	155	214	159	278	1,261	1,222	1,070	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Other Current Assets	3,402	2,838	2,408	2,049	1,881	1,124	1,330	936	1,046	989	1,219	1,614	1,478	1,395	1,328	1,890	2,221	2,286	2,155	1,778	1,778	1,213	895	1,086	1,600	2,000	1,400	1,400	1,700	500	400	500	900	900	1,000	600	700	300
Other Current Liab	11,625	15,421	11,695	7,279	9,237	4,595	4,820	4,368	3,879	3,561	3,697	3,481	437	4,141	18,060	3,876	4,365	5,835	5,208	3,802	3,802	2,789	1,097	2,121	1,700	4,600	5,500	11,400	4,600	3,600	3,600	2,400	1,500	5,200	2,400	3,600	2,200	1,300
Other Liab	1,110	1,224	1,272	1,300	364	414	0	0	0	169	153	126	165	116	213	294	1,836	2,243	2,243	2,243	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Other Stockholder Equity	2,032	484	-1,320	-1,755	36	40,421	40,474	39,552	39,679	41,004	40,203	39,577	38,468	37,506	36,015	31,588	33,345	13,213	31,845	11,429	11,429	12,361	10,945	10,035	8,500	7,400	11,100	9,900	8,800	7,500	6,300	5,300	4,100	3,300	2,700	2,100	1,600	1,300
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	-	-	-	-	-
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	-	-	-	-	-
Property Plant And Equipment Gross	15,105	15,289	15,209	15,483	7,694	6,791	6,543	6,049	6,234	6,394	6,586	7,247	7,741	8,106	9,070	8,989	9,135	9,038	8,533	8,987	9,466	9,964	10,663	11,105	11,300	11,500	12,100	12,500	12,500	10,400	10,000	10,000	10,300	9,900	9,300	9,100	5,300	2,400
Property Plant And Equipment Net	15,105	15,289	15,209	15,483	7,694	6,791	6,543	6,049	6,234	6,394	6,586	7,247	7,741	8,106	9,070	8,989	9,135	9,038	8,533	9,466	9,466	9,964	10,663	11,105	11,300	11,500	12,100	12,500	12,500	10,400	10,000	10,000	10,300	9,900	9,300	9,100	5,300	2,400
Property Plant Equipment	15,105	7,939	15,209	15,483	7,694	6,791	6,543	6,049	6,234	6,394	6,586	7,247	7,741	8,106	9,070	8,989	9,135	9,038	8,533	8,987	9,466	9,964	10,663	11,105	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Retained Earnings	137,740	112,911	94,345	79,444	70,924	59,420	51,771	46,172	40,399	35,554	32,078	29,057	26,771	25,650	32,150	45,532	42,299	38,082	31,963	39,813	39,813	38,569	37,228	36,977	35,000	32,500	30,400	28,800	27,800	27,300	26,000	23,700	22,300	21,800	19,700	17,400	13,300	9,900
Retained Earnings Total Equity	0	112,911	94,345	79,444	70,924	59,420	51,771	46,172	0	35,554	32,078	29,057	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	2,386	1,794	0	0	2,700	300	1,600	11,800	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	5,689	7,068	10,994	11,017	0	0	3,500	4,800	10,700	11,800	16,400	20,257	23,777	56,126	18,749	12,400	10,900	4,700	1,950	16,000	16,000	19,252	25,100	17,206	18,600	20,300	14,200	14,200	18,000	16,300	15,500	13,500	11,700	10,200	9,200	9,500	3,800	3,900
Short Term Debt	0	0	2,386	1,794	0	0	2,700	300	1,600	1,600	1,600	1,600	3,572	29,849	0	0	0	0	0	1,900	1,900	2,664	3,533	1,023	1,400	1,700	900	0	2,700	2,600	9,000	5,600	9,200	7,500	6,200	6,200	200	-
Short Term Investments	30,796	5,068	5,413	460	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Total Assets	166,654	148,576	123,293	105,838	85,908	73,269	70,862	64,769	65,037	63,364	63,903	64,750	68,795	73,668	81,586	76,723	76,785	71,722	59,907	57,349	57,349	59,868	63,677	55,529	55,800	58,600	57,200	57,300	55,700	53,800	51,200	44,100	40,700	38,800	32,700	31,700	20,300	16,000
Total Current Assets	131,359	119,635	95,986	78,460	65,455	53,703	51,271	45,884	45,023	42,679	41,836	40,449	42,181	42,812	44,513	50,026	50,890	52,843	41,474	37,919	37,919	38,957	42,106	40,975	41,700	44,200	42,000	41,500	39,900	40,100	37,800	30,600	26,900	25,300	19,700	18,700	13,700	10,400
Total Current Liabilities	19,686	26,493	20,176	15,620	14,372	9,402	10,473	8,996	9,433	9,243	8,615	8,244	12,996	39,310	22,109	8,733	9,410	11,895	10,457	9,076	9,076	8,447	8,874	5,695	6,800	10,200	11,900	12,900	11,300	12,100	17,900	11,500	14,400	12,700	8,600	9,800	2,400	1,300
Total Liab	26,485	34,785	30,056	27,937	14,736	9,816	13,973	13,496	18,533	19,612	23,568	27,027	33,366	39,426	41,071	23,034	23,381	20,725	16,229	23,992	23,992	25,574	30,733	22,170	24,500	29,800	26,000	27,700	27,100	25,800	24,400	19,600	17,600	16,200	12,200	13,500	6,300	5,400
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	-	-	-	-	-
Total Stockholder Equity	140,169	113,791	93,237	77,901	71,172	63,453	56,889	51,273	46,504	43,752	40,335	37,723	35,429	34,242	40,515	53,542	53,257	50,850	43,678	33,357	33,357	34,294	32,944	33,359	31,300	28,800	31,200	29,600	28,600	28,000	26,800	24,500	23,100	22,600	20,500	18,200	14,000	10,600
Treasury Stock	0	-19,521	-19,521	-19,521	-17,067	-13,069	-11,732	-11,732	-10,238	-8,044	-7,307	-5,615	-5,615	-5,615	-5,615	-5,615	-2,390	0	0	0	-7,859	-5,417	-5,174	-4,449	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	-	-	-	-	-

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-12-31	1994-09-30	1994-06-30	1994-03-31	1993-12-31	1993-09-30	1993-06-30	1993-03-31	1992-12-31	1992-09-30	1992-06-30	1992-03-31	1991-12-31	1991-09-30	1991-06-30	1991-03-31	1990-12-31	1990-09-30	1990-06-30	1990-03-31	1989-12-31	1989-09-30	1989-06-30	1989-03-31	1988-12-31	1988-09-30	1988-06-30	1988-03-31	1987-12-31	1987-09-30	1987-06-30	1987-03-31	1986-12-31	1986-09-30	1986-06-30	1986-03-31	1985-12-31	1985-09-30
Accounts Payable	8,288	11,084	8,061	7,005	8,110	13,440	11,072	9,935	10,109	6,217	6,095	5,669	4,402	5,094	6,547	5,348	6,534	5,952	5,135	4,856	4,994	4,812	4,807	4,180	4,488	4,306	5,653	4,442	4,777	4,220	4,328	3,203	2,891	3,468	3,954	3,866	3,604	3,846	4,082	4,001	3,030	4,162	3,318	3,224	3,712	3,707	3,163	3,309	4,400	5,892	4,649	4,062	3,562	5,320	5,320	3,862	3,641	4,049	4,049	4,946	5,714	5,917	4,857	6,173	5,027	5,383	5,045	5,602	6,374	5,998	6,060	5,758	6,160	6,049	5,249	4,597	4,759	3,863	3,789	3,027	3,374	3,025	3,374	2,698	2,499	2,994	2,994	3,483	3,979	4,282	3,361	4,678	3,624	3,665	2,551	3,527	3,600	3,300	3,700	3,500	3,100	3,400	3,900	4,000	4,800	5,500	5,500	6,600	5,000	1,500	0	5,100	3,200	4,000	4,000	5,800	5,700	5,900	5,900	4,900	2,400	4,000	5,300	4,600	3,300	2,600	3,500	4,100	3,300	3,800	3,700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Accumulated Other Comprehensive Income	0	0	0	0	0	0	0	0	0	0	0	0	0	-39,224	-38,907	-38,597	-38,291	-37,980	-37,685	-37,387	-37,106	-36,846	-36,600	-36,311	-36,052	-35,805	-35,568	-35,300	-35,070	-34,857	-34,662	-34,415	-34,198	-33,989	-33,784	-33,527	-33,305	-33,096	-33,016	-32,836	-32,594	-32,371	-32,154	-31,881	-31,619	-31,364	-31,112	0	0	-30,011	-30,011	0	0	-29,115	-29,115	0	0	-27,851	-27,851	0	-23,779	-23,779	-23,779	-22,588	-22,588	-22,588	-22,588	-21,391	-21,391	-21,391	-645	-730	-601	-373	-20,217	-19,105	-19,105	11,202	-19,105	-17,946	-17,946	-17,946	-17,946	-17,640	-17,319	-16,696	-16,696	-16,317	-15,962	-15,624	-15,288	-14,876	-14,492	-14,132	-13,712	-13,314	-13,000	-12,600	-12,300	-12,000	-11,600	-11,300	-11,100	-10,800	-10,900	-10,300	-10,300	-10,100	-9,700	-9,100	-9,100	-8,900	-8,400	-8,000	-8,000	-7,700	-7,400	-7,100	-6,800	-6,500	-6,100	-5,900	-5,500	-5,200	-4,900	-4,600	-4,500	-4,100	-3,900	-3,600	-3,300	-	-	-	-2,500	-	-	-	-1,900	-	-	-	-1,300	-	-	-	-900	-	-	-	-600	-	-	-
Additional Paid In Capital	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital Lease Obligations	5,601	5,648	5,689	5,737	5,786	5,836	7,068	7,073	7,079	7,085	7,090	7,096	7,102	7,107	7,113	7,118	7,123	7,384	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	397	397	397	397	396	396	396	396	396	212	212	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Capital Surpluse	0	0	20,527	21,220	20,862	20,527	20,005	18,201	19,700	18,306	18,201	18,038	17,954	17,870	17,766	17,671	17,428	17,120	17,103	17,066	17,066	16,910	16,890	16,840	16,790	16,683	16,638	16,768	16,768	16,655	16,622	16,611	16,611	16,165	16,133	16,133	16,133	16,065	16,032	15,848	15,818	15,812	15,356	15,444	15,449	14,080	14,080	14,080	14,080	14,079	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	47,311	43,577	35,955	31,515	32,007	29,448	41,730	42,127	41,951	37,744	34,806	28,710	26,796	21,870	18,248	11,040	11,778	10,774	8,028	5,499	7,921	7,469	5,308	4,347	3,949	4,453	3,454	2,428	3,784	4,715	3,805	3,294	1,881	2,806	2,346	1,675	1,710	3,741	2,483	2,425	3,379	3,706	3,229	1,856	2,377	2,327	2,979	2,997	2,254	2,972	3,077	3,640	2,777	5,522	5,522	5,825	7,828	4,109	4,109	2,567	5,631	4,276	2,765	2,060	971	1,916	1,748	1,202	731	1,066	2,738	988	822	929	1,178	1,153	1,579	1,540	796	1,488	1,794	1,426	1,794	1,764	1,863	1,500	1,500	1,953	2,744	879	1,037	2,396	1,689	3,296	2,384	1,488	1,600	1,700	2,200	2,000	1,900	2,200	2,000	2,000	1,200	1,000	1,000	1,500	900	400	400	200	1,100	400	400	100	100	500	1,300	600	1,000	300	900	1,000	1,700	500	400	1,100	1,000	1,000	1,100	-	-	-	2,400	-	-	-	2,500	-	-	-	900	-	-	-	2,900	-	-	-	1,800	-	-	-
Cash And Equivalents	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Cash And Short Term Investments	78,967	74,629	66,751	56,941	47,103	44,399	46,798	47,372	47,368	43,179	40,219	34,071	26,796	21,870	18,248	11,040	11,778	10,774	8,028	5,499	7,921	7,469	5,308	4,347	3,949	4,453	3,454	2,428	3,784	4,715	3,805	3,294	1,881	2,806	2,346	1,675	1,710	3,741	2,483	2,425	3,379	3,706	3,229	1,856	2,377	2,327	2,979	2,997	2,254	2,972	3,077	3,640	2,777	5,522	5,522	5,825	7,828	4,109	4,109	2,567	5,631	4,276	2,765	2,060	971	1,916	1,748	1,202	731	1,066	2,738	988	822	929	1,178	1,153	1,579	1,540	796	1,488	1,794	1,426	1,794	1,764	1,863	1,500	0	1,953	2,744	879	1,037	2,396	1,689	3,296	2,384	1,488	1,600	1,700	2,200	2,000	1,900	2,200	2,000	2,000	1,200	1,000	1,000	1,500	900	400	0	200	1,100	400	400	100	100	500	1,300	600	1,000	300	900	1,000	1,700	500	400	1,100	1,000	1,000	1,100	-	-	-	2,400	-	-	-	2,500	-	-	-	900	-	-	-	2,900	-	-	-	1,800	-	-	-
Common Stock	397	397	397	397	396	396	396	396	396	212	212	212	212	212	212	212	212	212	212	212	212	212	212	212	212	212	212	212	211	211	211	211	211	210	210	210	210	210	210	210	210	210	208	208	208	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	200	200	133	132	88	87	86	85	85	71	70	61	61	61	61	61	60	60	60	60	59	59	59	59	59	59	59	100	100	100	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Common Stock Shares Outstanding	37,018	37,076	37,137	37,082	36,997	36,990	36,879	36,879	36,898	36,844	36,840	36,824	36,805	36,784	36,682	37,032	37,076	37,072	37,068	37,066	37,298	37,552	37,452	37,544	37,766	37,758	37,768	37,710	37,702	37,676	37,608	37,656	37,914	37,972	37,930	38,146	38,378	38,824	38,824	38,942	38,888	38,682	38,882	38,838	38,992	38,194	38,194	38,818	38,512	38,192	38,192	38,386	38,192	38,192	38,192	38,192	38,192	38,191	38,191	38,191	38,191	38,959	38,191	39,252	39,642	40,314	39,135	41,153	41,258	41,615	39,903	41,423	41,188	41,139	39,105	40,750	40,968	40,354	45,935	37,517	34,581	34,581	34,581	35,680	39,446	36,653	18,326	37,879	37,433	36,810	36,810	37,535	38,044	37,765	37,788	38,220	37,859	39,248	39,248	32,380	26,983	40,478	40,478	35,978	43,173	47,973	47,973	43,173	44,972	47,973	23,987	53,967	46,261	40,478	40,478	46,261	53,967	43,173	35,978	35,978	49,815	53,967	49,060	49,060	44,972	43,173	46,261	46,261	47,973	43,173	47,135	47,135	47,135	47,135	47,135	47,135	47,135	47,125	47,114	47,114	47,081	47,071	46,984	46,984	46,952	46,952	46,952	46,952	46,941	46,898	46,812	46,812	46,801	46,790
Common Stock Total Equity	0	0	396	397	396	396	396	396	396	212	212	212	212	212	212	212	212	212	212	212	212	212	212	212	212	212	212	212	211	211	211	211	211	210	210	210	210	210	210	210	210	210	208	208	208	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	201	200	200	133	132	88	87	86	85	85	71	70	61	61	61	61	61	60	60	60	60	59	59	59	59	59	59	59	100	100	100	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Current Deferred Revenue	0	0	0	0	828	251	0	0	0	0	0	0	0	0	-1,794	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	4,338	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,468	0	0	0	0	0	0	0	0	0	883	1,677	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	644	993	955	401	436	818	745	625	634	854	965	932	1,005	0	0	0	0	0	0	1,718	1,762	1,853	1,992	2,031	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Deferred Long Term Liab	0	0	0	0	0	0	166	380	443	368	347	0	30	22	112	649	563	260	72	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Earning Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Good Will	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	923	923	923	10,609	10,609	10,584	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	0	0	9,686	9,938	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Intangible Assets	3,771	3,855	3,939	4,029	4,119	4,210	4,300	4,398	4,495	4,593	4,691	4,797	4,903	5,010	5,116	7,034	7,100	7,166	7,232	7,310	7,388	7,467	7,545	7,638	7,731	7,823	7,916	8,026	8,137	8,247	8,357	8,488	8,618	8,749	8,886	9,052	9,219	9,386	9,552	9,748	9,943	10,138	10,334	10,563	10,792	11,021	11,251	11,517	11,783	12,050	12,316	13,004	13,293	13,870	13,870	14,204	14,539	15,209	15,209	16,103	16,238	16,039	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	9,686	0	9,984	10,108	2,379	2,405	2,400	2,500	2,500	2,500	2,500	2,600	2,600	2,600	2,600	2,700	2,700	2,700	2,800	2,800	2,800	2,800	2,800	2,900	2,900	2,900	3,000	3,000	3,000	3,000	3,100	3,100	3,100	3,200	3,200	3,200	3,200	3,300	3,300	3,300	3,300	-	-	-	3,400	-	-	-	3,600	-	-	-	3,700	-	-	-	-	-	-	-	-	-	-	-
Inventory	39,316	36,946	35,062	46,921	48,661	52,055	40,781	35,421	29,814	26,916	25,278	27,382	29,383	33,528	35,231	35,471	34,740	31,140	29,576	28,699	27,116	25,158	24,533	25,420	26,687	26,284	26,212	25,452	23,562	21,792	21,428	20,631	21,723	23,168	22,757	22,886	22,238	22,767	21,443	21,474	19,788	20,041	18,471	17,299	17,909	18,698	19,448	19,806	21,085	22,096	19,986	18,236	18,726	17,370	17,370	17,980	16,976	18,885	18,885	26,012	27,602	26,890	19,548	26,057	24,504	23,120	21,342	31,784	30,766	26,813	22,666	23,115	21,048	18,780	16,242	15,232	14,992	15,213	14,594	16,464	16,922	18,957	16,922	19,220	19,139	17,931	17,931	22,315	23,490	24,935	23,234	26,019	23,521	22,036	19,478	23,020	23,900	22,900	21,500	24,700	25,600	25,200	25,400	27,900	28,600	25,700	25,700	26,900	25,600	25,900	25,900	25,500	23,300	24,200	24,200	27,300	27,000	26,200	23,600	23,800	21,600	23,500	24,400	22,900	21,100	19,900	20,100	20,600	18,800	18,400	15,400	-	-	-	13,400	-	-	-	10,600	-	-	-	11,500	-	-	-	5,600	-	-	-	4,700	-	-	-
Liabilities And Stockholders Equity	185,878	176,689	166,654	165,282	154,363	151,598	148,576	137,373	131,391	125,178	123,293	114,453	108,293	106,028	105,838	101,740	101,360	97,448	85,908	79,595	78,301	77,248	73,269	70,210	70,487	69,745	70,862	66,005	64,039	64,246	64,769	62,399	61,460	63,416	65,037	61,712	61,680	62,637	63,364	60,846	60,322	61,730	63,903	59,866	61,027	62,118	64,750	63,493	65,158	67,877	68,795	68,672	66,580	73,668	73,668	74,498	76,478	81,586	81,586	94,696	104,015	105,468	76,723	79,989	76,382	76,121	76,785	76,816	76,158	73,091	71,722	66,369	64,363	61,539	59,907	55,154	54,847	55,496	56,672	54,674	57,349	54,120	57,349	55,548	56,442	59,868	59,868	60,121	61,961	62,942	63,677	63,338	63,205	65,651	55,529	54,445	54,100	54,200	55,800	55,300	56,100	57,300	58,600	58,400	59,400	57,200	57,200	57,200	55,500	57,300	57,300	55,600	54,300	55,700	55,700	55,500	56,100	55,500	53,800	51,400	48,900	49,700	51,200	48,900	46,900	43,500	44,100	43,700	42,000	41,800	40,700	-	-	-	38,800	-	-	-	32,700	-	-	-	31,700	-	-	-	20,300	-	-	-	16,000	-	-	-
Long Term Debt	0	0	0	0	0	0	0	1,518	0	0	1,518	2,169	2,820	3,470	2,110	0	0	0	0	0	0	0	0	2,000	2,000	3,500	3,500	3,500	2,050	3,625	4,500	6,575	6,650	7,700	9,100	9,000	9,400	9,800	10,200	10,600	11,500	11,900	14,800	15,200	15,600	16,500	18,657	8,926	9,819	10,712	20,205	22,598	23,491	25,384	0	0	0	0	18,749	0	34,635	35,528	12,400	13,900	12,400	10,900	10,900	9,200	7,700	4,700	4,700	3,700	3,700	2,600	1,950	2,913	4,363	4,838	6,400	10,175	11,650	12,126	14,100	16,100	14,763	16,675	16,588	19,125	20,163	20,700	21,567	20,938	21,006	23,696	16,183	16,454	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Long Term Debt Total	0	0	0	0	0	0	0	1,518	0	0	1,518	2,169	2,820	3,470	2,110	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	9,000	9,400	0	10,200	10,600	11,500	11,900	14,800	15,200	15,600	16,500	18,657	8,926	9,819	10,712	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Negative Goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Debt	-41,710	-37,929	-30,266	-25,778	-26,221	-23,612	-34,662	-35,054	-34,872	-30,659	-23,812	-17,710	-15,790	-10,859	-7,231	-3,922	-4,655	-3,390	-8,028	-5,499	-7,921	-7,469	-5,308	-2,347	-1,949	-953	46	1,072	-1,434	-790	995	4,206	6,019	6,494	8,354	8,925	9,290	7,659	9,317	9,775	9,721	9,794	13,171	14,944	14,823	15,773	17,278	18,101	19,737	19,912	20,700	22,530	23,393	50,604	50,604	24,875	23,772	14,640	14,640	31,733	32,576	34,824	9,635	11,840	11,429	8,984	9,152	7,998	6,969	3,634	1,962	2,712	2,878	1,671	772	1,760	2,784	4,786	7,504	10,587	14,206	12,600	14,206	16,361	14,800	17,752	17,752	20,039	20,928	23,471	24,063	21,671	22,434	23,506	14,822	16,024	16,100	16,500	16,400	17,200	17,700	17,800	18,300	14,100	15,100	13,200	13,200	13,000	13,900	13,800	13,800	15,600	14,900	17,600	17,600	18,100	18,000	17,400	15,000	14,000	14,000	14,700	14,600	13,000	12,100	13,200	13,100	11,500	12,000	11,600	10,600	-	-	-	7,800	-	-	-	6,700	-	-	-	8,600	-	-	-	900	-	-	-	2,100	-	-	-
Net Invested Capital	157,984	148,012	140,169	140,695	129,496	120,715	113,791	106,439	103,525	101,094	97,141	91,953	87,509	84,228	81,805	79,810	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	27,919	23,126	26,144	24,170	20,985	21,721	29,218	24,209	23,531	25,556	28,081	22,355	21,223	19,206	22,932	23,346	23,098	24,736	25,970	22,369	19,845	22,104	22,738	18,057	17,361	17,746	20,275	16,930	16,267	17,311	19,012	16,137	15,639	15,293	17,994	14,737	15,397	14,099	17,025	14,213	13,704	14,311	18,275	14,565	14,102	14,686	16,408	13,870	14,488	15,546	17,640	16,672	14,943	18,525	18,525	16,428	16,412	20,191	20,191	19,364	22,997	26,479	25,823	22,251	21,251	22,106	25,579	22,343	22,774	23,818	25,153	20,729	21,284	20,890	21,899	17,587	17,094	17,477	19,927	15,905	17,425	12,157	17,425	13,408	13,712	18,313	18,313	14,123	13,607	15,010	16,940	12,030	14,359	16,734	18,027	14,589	13,000	14,400	16,400	12,300	12,300	13,700	14,800	12,200	12,700	13,900	13,900	12,200	12,100	13,800	13,800	12,600	12,200	13,600	13,600	11,900	13,500	14,100	14,700	13,000	12,300	12,100	12,100	11,100	10,200	9,100	9,600	7,800	7,700	8,100	9,500	-	-	-	8,600	-	-	-	5,600	-	-	-	5,700	-	-	-	4,500	-	-	-	3,600	-	-	-
Net Tangible Assets	0	0	113,187	136,666	125,377	116,505	109,491	87,697	99,030	96,501	88,546	83,252	78,702	75,314	72,785	72,776	71,202	67,256	63,940	59,097	57,257	56,242	55,908	52,068	51,239	50,001	48,973	45,771	44,707	43,627	42,916	39,335	38,581	38,008	37,618	34,416	34,354	34,049	34,200	31,485	30,609	30,041	30,001	26,651	26,316	26,268	26,472	24,365	23,796	23,219	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	128,517	115,877	111,673	112,859	101,577	97,035	93,142	87,063	83,914	81,818	75,810	69,980	65,783	62,694	61,046	57,050	56,198	53,578	51,083	45,685	43,274	43,736	44,301	40,490	39,619	41,192	40,798	37,372	35,324	36,689	36,888	34,088	33,498	34,165	35,590	32,326	32,662	32,980	33,436	31,234	30,815	30,477	33,221	28,021	27,911	29,154	32,205	19,442	19,491	20,115	29,185	27,898	28,004	3,502	3,502	3,379	4,116	22,404	22,404	6,357	45,463	46,150	41,293	43,040	40,348	39,750	41,480	47,776	46,446	42,007	40,948	37,052	35,327	32,836	31,017	28,650	28,694	28,333	28,992	27,581	28,843	26,879	28,843	27,916	29,045	30,510	30,510	30,897	31,524	31,659	33,232	31,838	32,780	34,808	35,280	34,634	34,400	34,400	34,900	33,900	33,900	34,100	34,000	33,400	33,300	30,100	30,100	28,200	28,100	28,600	28,600	28,900	28,700	28,600	28,600	27,900	28,400	28,800	28,000	26,500	21,000	20,200	19,900	19,700	18,800	19,300	19,100	19,200	19,100	12,900	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Non Current Assets Total	36,150	38,916	35,295	34,640	34,787	30,583	28,941	27,645	28,063	27,659	27,307	28,761	29,031	29,479	27,378	29,963	30,082	28,780	20,453	21,136	21,785	20,387	19,566	21,216	21,351	20,132	19,591	19,925	19,570	18,810	18,885	20,310	20,351	20,292	20,014	20,332	20,501	20,423	20,685	20,768	21,401	21,759	22,067	24,547	24,923	24,761	24,301	25,486	26,027	26,043	26,614	28,775	28,910	30,856	30,856	32,841	34,023	37,073	37,073	45,144	45,753	45,457	26,697	27,565	27,231	26,745	25,895	18,956	19,018	18,939	18,879	19,017	18,861	18,620	18,433	18,578	18,809	18,725	18,832	18,941	19,430	19,163	19,430	20,561	20,720	20,911	0	21,061	21,233	21,438	21,571	21,997	21,999	22,212	14,554	13,871	13,800	14,000	14,100	14,200	14,100	14,200	14,400	14,600	14,800	15,200	15,200	15,100	15,300	15,800	0	15,600	15,800	15,800	15,800	15,800	15,000	14,100	13,700	13,500	13,300	13,300	13,400	13,300	13,400	13,400	13,500	13,400	13,600	13,600	13,800	-	-	-	13,500	-	-	-	13,000	-	-	-	13,000	-	-	-	6,600	-	-	-	5,600	-	-	-
Non Current Liabilities Other	0	0	6,903	6,804	6,868	6,903	8,126	8,015	8,009	8,015	8,015	8,523	8,359	8,357	8,301	7,410	7,415	7,676	292	414	414	414	414	0	0	0	0	0	0	0	0	0	0	0	0	190	190	0	169	169	164	157	153	154	126	126	126	120	120	177	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	6,683	6,781	6,799	6,804	6,868	6,903	8,292	8,269	8,452	8,383	9,880	10,692	11,209	11,849	12,317	8,059	7,978	7,936	364	414	414	414	414	2,000	2,000	3,500	3,500	3,500	2,050	3,625	4,500	6,575	6,650	7,700	9,100	9,190	9,590	9,969	10,369	10,769	11,664	12,057	14,953	15,354	15,726	16,626	18,783	9,046	9,939	10,889	20,370	22,661	23,612	116	116	114	222	18,962	18,962	2,033	36,659	37,473	14,301	15,868	16,080	14,515	13,971	12,947	11,975	8,904	8,830	7,650	7,609	6,470	5,772	6,710	8,160	8,635	9,920	10,991	14,916	12,942	14,916	16,639	15,302	17,127	0	19,417	20,455	20,992	21,859	21,230	21,298	23,988	16,475	16,896	17,100	17,500	17,700	18,400	18,800	19,200	19,600	16,000	16,300	14,100	14,100	12,600	12,900	14,800	0	15,200	15,300	15,800	15,800	15,500	14,900	14,600	13,700	12,200	6,600	6,400	6,500	7,300	7,000	8,000	8,100	8,600	9,000	3,200	3,200	-	-	-	3,500	-	-	-	3,600	-	-	-	3,700	-	-	-	3,900	-	-	-	4,100	-	-	-
Non Currrent Assets Other	13,609	43,426	39,259	14,164	15,895	12,156	9,186	7,894	8,289	7,681	7,407	8,870	8,902	9,165	6,779	7,423	7,425	6,362	5,527	6,142	6,337	5,349	4,666	5,667	5,449	5,005	4,488	4,394	4,271	4,188	4,043	4,971	4,897	4,756	4,260	4,164	4,011	3,811	3,734	2,970	3,405	3,575	3,621	5,317	5,498	4,962	4,041	4,743	4,820	4,443	4,474	6,067	6,082	7,038	7,038	8,395	8,394	10,286	10,286	9,217	9,451	9,233	8,022	8,929	8,524	7,858	7,074	303	267	275	155	145	149	183	214	170	186	174	159	169	278	194	278	217	205	229	229	399	411	424	437	1,122	1,135	1,143	1,070	297	300	300	300	400	200	200	300	400	400	400	400	200	200	500	500	300	300	400	400	400	300	300	300	400	300	300	300	100	300	300	300	200	300	200	200	-	-	-	200	-	-	-	100	-	-	-	200	-	-	-	1,300	-	-	-	3,200	-	-	-
Noncontrolling Interest In Consolidated Entity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Assets	0	0	16,251	13,493	16,723	12,407	9,352	7,947	8,289	7,681	7,407	8,870	8,902	9,165	6,779	8,279	7,425	6,362	5,527	6,224	6,992	5,951	5,230	6,760	14,641	13,312	13,048	13,413	13,363	12,836	12,836	14,277	14,260	14,130	13,780	14,070	14,195	1	14,291	14,251	14,889	15,264	15,481	17,754	17,960	17,701	17,054	18,113	18,595	18,524	18,873	21,012	21,047	21,210	22,750	24,458	25,419	27,233	28,003	35,929	36,298	35,856	17,708	18,615	18,210	17,544	16,760	9,989	9,953	9,961	9,841	9,831	9,835	9,869	9,900	9,856	9,872	9,860	9,845	9,855	9,868	9,880	9,964	10,935	10,923	10,935	10,947	10,870	10,882	10,895	10,908	11,060	11,119	11,251	3,449	2,702	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Current Assets	3,526	3,072	3,402	2,610	2,827	2,840	2,838	2,726	2,615	1,868	2,408	1,884	1,860	1,945	2,049	1,920	1,662	2,018	1,881	1,892	1,634	2,130	1,124	1,170	1,139	1,130	1,330	1,270	856	920	936	1,170	976	957	1,046	1,283	1,053	849	989	1,228	1,369	1,242	1,219	949	1,045	1,646	1,614	1,334	1,304	1,220	1,478	1,349	1,224	1,395	1,395	1,424	1,239	1,328	1,328	1,609	2,032	2,366	1,890	2,056	2,425	2,234	2,221	2,531	2,869	2,455	2,286	2,520	2,348	2,320	2,155	2,604	2,373	2,541	2,523	1,876	1,778	2,417	1,778	595	1,008	1,213	1,213	669	887	680	895	896	1,637	1,373	1,086	1,477	1,800	1,200	1,600	2,100	2,200	2,000	2,000	1,700	2,100	1,400	1,400	1,500	1,600	1,400	0	1,700	1,900	1,700	1,700	400	500	600	500	500	700	500	400	600	500	600	500	800	900	700	900	-	-	-	900	-	-	-	1,000	-	-	-	600	-	-	-	700	-	-	-	300	-	-	-
Other Current Liab	12,923	10,812	11,625	10,778	9,061	10,289	15,421	12,730	9,305	9,484	11,695	8,308	7,993	8,327	9,073	8,523	8,546	9,138	9,237	7,918	8,248	8,313	4,595	4,324	5,029	4,115	4,820	4,266	4,068	4,227	4,368	3,873	3,470	3,891	3,879	3,588	3,313	3,787	3,561	3,243	3,476	3,732	3,697	2,474	2,881	2,896	3,481	3,084	3,068	3,655	437	4,365	3,425	4,141	4,141	34,416	34,698	18,060	18,060	38,249	3,513	4,372	3,876	3,211	3,776	4,243	4,365	4,482	4,320	6,147	5,835	4,542	4,015	4,034	5,208	3,329	2,585	3,087	3,159	3,225	3,802	3,153	3,802	2,348	2,278	2,789	2,693	1,813	1,716	1,913	1,097	19	1,685	1,860	2,121	1,355	1,300	1,300	1,700	2,000	3,300	3,900	4,600	5,500	5,600	5,500	5,500	4,700	4,500	11,400	0	4,700	5,300	4,600	4,600	3,400	3,900	3,400	3,600	4,100	3,800	3,700	3,600	4,500	4,400	2,400	2,400	2,100	1,200	1,300	1,500	-	-	-	5,200	-	-	-	2,400	-	-	-	3,600	-	-	-	2,200	-	-	-	1,300	-	-	-
Other Liab	0	0	1,110	1,067	1,082	1,067	1,224	1,309	1,373	1,298	1,272	1,427	1,288	1,272	1,300	941	855	552	364	414	414	414	414	0	0	0	0	0	0	0	0	0	0	0	0	190	190	169	169	169	164	157	153	154	126	126	126	120	120	177	165	63	121	118	116	114	222	218	213	210	305	299	294	288	2,653	2,605	1,836	1,836	2,243	2,243	2,243	2,243	2,243	2,243	2,243	2,520	2,520	2,520	2,243	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Stockholder Equity	2,642	2,339	2,032	1,699	1,341	1,006	484	214	179	-1,215	-1,320	-1,483	-1,567	37,573	37,152	36,851	38,652	38,033	37,721	37,386	38,465	40,138	40,421	40,082	40,916	40,756	40,474	40,336	40,106	39,780	39,552	39,293	39,496	39,822	39,679	39,726	40,004	40,608	41,004	40,640	40,368	40,139	40,203	40,018	39,761	39,829	39,577	8,465	8,465	8,464	38,468	8,443	8,428	37,506	37,506	8,349	8,296	36,015	36,015	8,095	31,802	31,712	31,588	30,339	30,378	32,032	33,345	33,518	34,354	34,052	13,213	13,280	12,787	12,492	31,845	30,701	30,540	137	19,250	17,946	11,429	11,454	11,429	11,122	13,220	12,361	0	11,835	11,448	11,038	10,945	10,936	10,830	10,455	10,035	9,631	9,300	8,800	8,500	8,400	7,900	7,700	7,400	11,700	11,700	11,100	11,100	10,900	10,500	9,900	0	9,700	9,200	8,800	8,800	8,500	8,200	7,900	7,500	7,300	6,900	6,700	6,300	6,000	5,700	5,400	5,300	4,900	4,700	4,400	4,100	-	-	-	3,300	-	-	-	2,700	-	-	-	2,100	-	-	-	1,600	-	-	-	1,300	-	-	-
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Preferred Stock Total Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Property Plant And Equipment Gross	58,696	14,834	15,105	15,213	13,945	13,966	0	0	0	0	15,209	15,094	15,226	15,304	15,483	15,506	15,557	15,252	7,694	7,602	7,405	6,969	6,791	6,818	6,710	6,820	6,543	6,512	6,207	5,974	6,049	6,033	6,091	6,162	6,234	6,262	6,306	6,294	6,394	6,517	6,512	6,495	6,586	6,793	6,963	7,060	7,247	7,373	7,432	7,519	7,741	7,763	7,863	7,939	8,106	8,383	8,604	8,807	9,070	9,215	9,455	9,601	8,989	8,950	9,021	9,201	9,135	8,967	9,065	8,978	9,038	9,186	9,026	8,751	8,533	8,722	8,937	8,865	8,987	9,086	9,152	9,283	9,466	9,626	9,797	9,964	9,964	10,191	10,351	10,543	10,663	10,937	10,880	10,961	11,105	11,169	11,100	11,200	11,300	11,300	11,400	11,400	11,500	11,600	11,800	11,900	12,100	12,200	12,300	12,500	12,500	12,500	12,700	12,600	12,500	12,500	11,700	10,800	10,400	10,100	9,900	9,900	10,000	10,000	9,900	9,900	10,000	9,900	10,000	10,100	10,300	-	-	-	9,900	-	-	-	9,300	-	-	-	9,100	-	-	-	5,300	-	-	-	2,400	-	-	-
Property Plant And Equipment Net	14,713	14,834	15,105	15,213	13,945	13,966	15,289	15,353	15,279	15,385	15,209	15,094	15,226	15,304	15,483	15,506	15,557	15,252	7,694	7,602	7,405	6,969	6,791	6,818	6,710	6,820	6,543	6,512	6,207	5,974	6,049	6,033	6,091	6,162	6,234	6,262	6,306	6,294	6,394	6,517	6,512	6,495	6,586	6,793	6,963	7,060	7,247	7,373	7,432	7,519	7,741	7,763	7,863	8,106	8,106	8,383	8,604	9,070	9,070	9,215	9,455	9,601	8,989	8,950	9,021	9,201	9,135	8,967	9,065	8,978	9,038	9,186	9,026	8,751	8,533	8,722	8,937	8,865	8,987	9,086	9,466	9,283	9,466	9,626	9,797	9,964	0	10,191	10,351	10,543	10,663	10,937	10,880	10,961	11,105	11,169	11,100	11,200	11,300	11,300	11,400	11,400	11,500	11,600	11,800	12,100	12,100	12,200	12,300	12,500	0	12,500	12,700	12,500	12,500	12,500	11,700	10,800	10,400	10,100	9,900	9,900	10,000	10,000	9,900	9,900	10,000	9,900	10,000	10,100	10,300	-	-	-	9,900	-	-	-	9,300	-	-	-	9,100	-	-	-	5,300	-	-	-	2,400	-	-	-
Property Plant Equipment	0	0	7,920	9,335	7,984	7,920	7,939	7,836	15,279	15,385	15,209	7,715	7,842	7,914	15,483	8,105	8,151	7,580	7,694	7,602	7,405	6,969	6,791	6,818	6,710	6,820	6,543	6,512	6,207	5,974	6,049	6,033	6,091	6,162	6,234	6,262	6,306	6,295	6,394	6,517	6,512	6,495	6,586	6,793	6,963	7,060	7,247	7,373	7,432	7,519	7,741	7,763	7,863	7,939	8,106	8,383	8,604	8,807	9,070	9,215	9,455	9,601	8,989	8,950	9,021	9,201	9,135	8,967	9,065	8,978	9,038	9,186	9,026	8,751	8,533	8,722	8,937	8,865	8,987	9,086	9,152	9,283	9,466	9,626	9,797	9,922	9,964	10,191	10,351	10,543	10,663	10,937	10,880	10,961	11,105	11,169	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Retained Earnings	154,945	145,276	137,740	138,599	127,759	119,313	112,911	105,829	102,950	102,097	94,345	89,320	84,960	81,763	79,444	81,344	77,729	74,157	70,924	66,196	63,074	60,205	59,420	55,723	53,894	52,661	51,771	48,549	47,597	46,740	46,172	42,734	41,690	40,714	40,399	37,059	36,664	35,713	35,554	33,219	32,568	32,201	32,078	28,869	28,758	28,623	29,057	27,216	26,913	26,604	26,771	25,368	24,673	25,650	25,650	27,556	29,420	32,150	32,150	41,172	46,186	45,853	45,532	46,638	43,361	42,188	42,299	41,310	40,178	39,034	38,082	35,736	34,261	32,779	31,963	28,836	27,823	26,999	37,688	35,461	39,813	39,531	39,813	38,295	38,501	38,569	38,569	36,963	36,756	36,632	37,228	36,486	37,084	36,650	36,977	35,233	34,700	34,600	35,000	33,300	32,900	32,700	32,500	31,100	31,000	30,400	30,400	29,900	29,700	28,800	28,800	28,500	28,400	27,800	27,800	27,400	27,700	27,500	27,300	27,000	26,900	26,300	26,000	24,900	24,400	23,900	23,700	23,200	22,900	22,500	22,300	-	-	-	21,800	-	-	-	19,700	-	-	-	17,400	-	-	-	13,300	-	-	-	9,900	-	-	-
Retained Earnings Total Equity	0	0	115,995	138,599	127,759	119,313	112,911	93,312	102,950	102,097	94,345	89,320	84,960	81,763	79,444	81,344	77,729	74,157	70,924	66,196	63,074	60,205	59,420	55,723	53,894	52,661	51,771	48,549	47,597	46,740	46,172	42,734	41,690	40,714	40,399	37,059	36,664	35,713	35,554	33,219	32,568	32,201	32,078	28,869	28,758	28,623	29,057	27,216	26,913	26,604	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	2,386	1,735	1,084	434	1,794	0	0	0	0	0	0	0	0	2,000	2,000	3,500	3,500	3,500	300	300	300	925	0	0	1,600	0	0	0	11,800	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	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Short Long Term Debt Total	5,601	5,648	5,689	5,737	5,786	5,836	7,068	7,073	7,079	7,085	10,994	11,000	11,006	11,011	11,017	7,118	7,123	7,384	0	0	0	0	0	2,000	2,000	3,500	3,500	3,500	2,350	3,925	4,800	7,500	7,900	9,300	10,700	10,600	11,000	11,400	11,800	12,200	13,100	13,500	16,400	16,800	17,200	18,100	20,257	21,098	21,991	22,884	23,777	26,170	26,170	56,126	56,126	30,700	31,600	18,749	18,749	34,300	38,207	39,100	12,400	13,900	12,400	10,900	10,900	9,200	7,700	4,700	4,700	3,700	3,700	2,600	1,950	2,913	4,363	6,326	8,300	12,075	16,000	14,026	16,000	18,125	16,663	19,252	19,252	21,992	23,672	24,350	25,100	24,067	24,123	26,802	17,206	17,512	17,700	18,200	18,600	19,200	19,600	20,000	20,300	16,100	16,300	14,200	14,200	14,500	14,800	14,200	14,200	15,800	16,000	18,000	18,000	18,200	18,100	17,900	16,300	14,600	15,000	15,000	15,500	14,000	13,800	13,700	13,500	12,600	13,000	12,600	11,700	-	-	-	10,200	-	-	-	9,200	-	-	-	9,500	-	-	-	3,800	-	-	-	3,900	-	-	-
Short Term Debt	0	0	0	0	0	0	0	2,386	0	0	2,386	1,735	1,084	434	1,794	0	0	0	0	0	0	0	0	2,000	2,000	3,500	3,500	3,500	300	300	300	925	1,250	1,600	1,600	1,600	1,600	1,600	1,600	1,600	1,600	1,600	1,600	1,600	1,600	1,600	1,600	12,172	12,172	12,172	3,572	3,572	2,679	29,849	29,849	0	0	0	0	0	3,572	3,572	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,488	1,900	1,900	1,900	1,900	1,900	2,025	1,900	2,664	2,664	2,867	3,509	3,650	3,533	3,129	3,117	3,106	1,023	1,058	1,000	1,200	1,400	1,700	1,700	1,700	1,700	900	900	900	900	2,600	2,600	2,200	0	1,300	1,300	2,700	2,700	2,600	3,100	3,300	2,600	2,400	8,400	8,500	9,000	6,800	7,000	5,800	5,600	4,900	4,800	10,200	9,200	-	-	-	7,500	-	-	-	6,200	-	-	-	6,200	-	-	-	200	-	-	-	-	-	-	-
Short Term Investments	31,656	31,052	30,796	25,426	15,096	14,951	5,068	5,245	5,417	5,435	5,413	5,361	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Assets	185,878	176,689	166,654	165,282	154,363	151,598	148,576	137,373	131,391	125,178	123,293	114,453	108,293	106,028	105,838	101,740	101,360	97,448	85,908	79,595	78,301	77,248	73,269	70,210	70,487	69,745	70,862	66,005	64,039	64,246	64,769	62,399	61,460	63,416	65,037	61,712	61,680	62,637	63,364	60,846	60,322	61,730	63,903	59,866	61,027	62,118	64,750	63,493	65,158	67,877	68,795	68,672	66,580	73,668	73,668	74,498	76,478	81,586	81,586	94,696	104,015	105,468	76,723	79,989	76,382	76,121	76,785	76,816	76,158	73,091	71,722	66,369	64,363	61,539	59,907	55,154	54,847	55,496	56,672	54,674	57,349	54,120	57,349	55,548	56,442	59,868	59,868	60,121	61,961	62,942	63,677	63,338	63,205	65,651	55,529	54,445	54,100	54,200	55,800	55,300	56,100	57,300	58,600	58,400	59,400	57,200	57,200	57,200	55,500	57,300	57,300	55,600	54,300	55,700	55,700	55,500	56,100	55,500	53,800	51,400	48,900	49,700	51,200	48,900	46,900	43,500	44,100	43,700	42,000	41,800	40,700	-	-	-	38,800	-	-	-	32,700	-	-	-	31,700	-	-	-	20,300	-	-	-	16,000	-	-	-
Total Current Assets	149,728	137,773	131,359	130,642	119,576	121,015	119,635	109,728	103,328	97,519	95,986	85,692	79,262	76,549	78,460	71,777	71,278	68,668	65,455	58,459	56,516	56,861	53,703	48,994	49,136	49,613	51,271	46,080	44,469	45,436	45,884	42,089	41,109	43,124	45,023	41,380	41,179	42,213	42,679	40,078	38,921	39,971	41,836	35,319	36,104	37,357	40,449	38,007	39,131	41,834	42,181	39,897	37,670	42,812	42,812	41,657	42,455	44,513	44,513	49,552	58,262	60,011	50,026	52,424	49,151	49,376	50,890	57,860	57,140	54,152	52,843	47,352	45,502	42,919	41,474	36,576	36,038	36,771	37,840	35,733	37,919	34,957	37,919	34,987	35,722	38,957	38,957	39,060	40,728	41,504	42,106	41,341	41,206	43,439	40,975	40,574	40,300	40,200	41,700	41,100	42,000	43,100	44,200	43,800	44,600	42,000	42,000	42,100	40,200	41,500	41,500	40,000	38,500	39,900	39,900	39,700	41,100	41,400	40,100	37,900	35,600	36,400	37,800	35,600	33,500	30,100	30,600	30,300	28,400	28,200	26,900	-	-	-	25,300	-	-	-	19,700	-	-	-	18,700	-	-	-	13,700	-	-	-	10,400	-	-	-
Total Current Liabilities	21,211	21,896	19,686	17,783	17,999	23,980	26,493	22,665	19,414	15,701	20,176	15,712	13,479	13,855	15,620	13,871	15,080	15,090	14,372	12,774	13,242	13,125	9,402	8,504	9,517	8,421	10,473	8,708	9,145	8,747	8,996	8,001	7,611	8,959	9,433	9,054	8,517	9,233	9,243	8,844	8,106	9,494	8,615	7,298	8,193	8,203	8,244	18,565	19,640	21,719	12,996	11,999	9,666	39,310	39,310	38,278	38,339	22,109	22,109	43,195	12,799	13,861	8,733	9,384	8,803	9,626	9,410	10,084	10,694	12,145	11,895	10,300	10,175	10,083	10,457	7,926	7,344	8,438	8,848	8,152	9,076	8,078	9,076	7,071	6,677	8,447	8,447	8,163	9,204	9,845	8,874	9,503	8,426	8,631	5,695	5,940	5,900	5,800	6,800	7,200	8,100	9,000	10,200	10,400	11,300	11,900	11,900	13,900	12,100	12,900	12,900	11,100	9,800	11,300	11,300	11,800	12,700	12,600	12,100	11,400	14,600	16,200	17,900	15,900	14,700	10,800	11,500	11,100	9,300	15,300	14,400	-	-	-	12,700	-	-	-	8,600	-	-	-	9,800	-	-	-	2,400	-	-	-	1,300	-	-	-
Total Liab	27,894	28,677	26,485	24,587	24,867	30,883	34,785	30,934	27,866	24,084	30,056	26,404	24,688	25,704	27,937	21,930	23,058	23,026	14,736	13,188	13,656	13,539	9,816	10,504	11,517	11,921	13,973	12,208	11,195	12,372	13,496	14,576	14,261	16,659	18,533	18,244	18,107	19,202	19,612	19,613	19,770	21,551	23,568	22,652	23,919	24,829	27,027	27,611	29,579	32,608	33,366	34,660	33,278	39,426	39,426	38,392	38,561	41,071	41,071	45,228	49,458	51,334	23,034	25,252	24,883	24,141	23,381	23,031	22,669	21,049	20,725	17,950	17,784	16,553	16,229	14,636	15,504	17,073	18,768	19,143	23,992	21,020	23,992	23,710	21,979	25,574	25,574	27,580	29,659	30,837	30,733	30,733	29,724	32,619	22,170	22,836	23,000	23,300	24,500	25,600	26,900	28,200	29,800	26,400	27,600	26,000	26,000	26,500	25,000	27,700	27,700	26,300	25,100	27,100	27,100	27,300	27,600	27,200	25,800	23,600	21,200	22,600	24,400	23,200	21,700	18,800	19,600	19,700	18,300	18,500	17,600	-	-	-	16,200	-	-	-	12,200	-	-	-	13,500	-	-	-	6,300	-	-	-	5,400	-	-	-
Total Permanent Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Stockholder Equity	157,984	148,012	140,169	140,695	129,496	120,715	113,791	106,439	103,525	101,094	93,237	88,049	83,605	80,324	77,901	79,810	78,302	74,422	71,172	66,407	64,645	63,709	63,453	59,706	58,970	57,824	56,889	53,797	52,844	51,874	51,273	47,823	47,199	46,757	46,504	43,468	43,573	43,435	43,752	41,233	40,552	40,179	40,335	37,214	37,108	37,289	37,723	35,882	35,579	35,269	35,429	34,012	33,302	34,242	34,242	36,106	37,917	40,515	40,515	49,468	54,410	53,987	53,542	54,590	51,352	51,833	53,257	53,638	53,342	51,895	50,850	48,419	46,579	44,986	43,678	40,518	39,343	38,423	37,904	35,531	33,357	33,100	33,357	31,838	34,463	34,294	34,294	32,541	32,302	32,105	32,944	32,605	33,481	33,032	33,359	31,609	31,100	30,900	31,300	29,700	29,200	29,100	28,800	32,000	31,800	31,200	31,200	30,700	30,500	29,600	0	29,300	29,200	28,600	28,600	28,200	28,500	28,300	28,000	27,800	27,700	27,100	26,800	25,700	25,200	24,700	24,500	24,000	23,700	23,300	23,100	-	-	-	22,600	-	-	-	20,500	-	-	-	18,200	-	-	-	14,000	-	-	-	10,600	-	-	-
Treasury Stock	0	0	-19,521	-19,521	-19,521	-19,521	-19,521	-19,521	-19,521	-19,521	-19,521	-19,521	-19,521	-19,521	-19,521	-19,417	-17,067	-17,067	-17,067	-17,067	-15,707	-13,618	-13,069	-13,069	-11,926	-11,732	-11,732	-11,732	-11,732	-11,732	-11,732	-11,733	-11,313	-10,332	-10,238	-9,934	-9,434	-8,553	-8,044	-8,044	-8,044	-8,044	-7,307	-7,307	-7,307	-5,615	-5,615	-5,615	-5,615	-5,615	-5,615	-5,615	-5,615	-5,615	-5,615	-5,615	-5,615	-5,615	-5,615	-5,615	-5,615	-5,615	-5,615	-5,615	-5,510	-3,761	-2,390	-944	0	0	0	0	0	0	0	0	0	0	0	0	-7,859	-7,859	-7,859	-7,859	-5,417	-5,417	-5,417	-5,417	-5,417	-5,417	-5,174	-4,764	-4,478	-4,449	-4,449	-4,449	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Warrants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-

Cash Flow

Currency in USD. All numbers in thousands.

	2023-06-30	2022-06-30	2021-06-30	2020-06-30	2019-06-30	2018-06-30	2017-06-30	2016-06-30	2015-06-30	2014-06-30	2013-06-30	2012-06-30	2011-06-30	2010-06-30	2009-06-30	2008-06-30	2007-06-30	2006-06-30	2005-06-30	2004-06-30	2003-06-30	2002-06-30	2001-06-30	2000-06-30	1999-06-30	1998-06-30	1997-06-30	1996-06-30	1995-06-30	1994-06-30	1993-06-30	1992-06-30	1991-06-30
Begin Period Cash Flow	41,730	34,806	18,248	8,028	5,308	3,454	3,805	2,346	2,483	3,229	2,979	3,077	5,522	4,109	2,765	1,748	2,738	1,178	796	1,500	1,500	1,037	2,384	2,230	2,000	1,000	400	400	1,300	900	400	1,100	2,400
Capital Expenditures	2,962	1,482	1,007	1,615	1,988	1,280	1,414	693	730	753	383	606	737	300	648	1,045	1,294	1,679	658	752	752	709	1,035	1,221	1,100	600	700	1,200	3,300	1,600	1,200	900	1,400
Cash And Cash Equivalents Changes	0	6,924	16,558	10,220	2,720	1,854	-351	1,459	-137	-746	250	-98	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	-533	-359	-168	307	55	-260	110	70	178	-310	11	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	-5,775	6,924	16,558	10,220	2,720	1,854	-351	1,459	-137	-746	250	-98	-2,445	1,413	1,344	1,017	-990	1,560	382	294	294	463	-1,347	154	200	1,000	700	0	-900	500	500	-700	-1,300
Change In Working Capital	-2,041	-12,199	5,292	-2,298	-5,596	-2,247	-4,541	1,974	-2,453	-106	-714	-1,186	66	7,651	10,466	-2,092	-9,492	-7,836	-228	3,989	3,989	4,176	-966	-327	-1,300	-3,200	-400	500	-1,200	-1,500	-3,900	-4,000	-3,100
Change Receivables	0	-1,154	-5,049	2,800	-1,440	-2,503	-1,273	-988	-1,156	1,347	-1,823	1,222	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	3,261	-1,154	-5,049	2,800	-1,440	-2,503	-1,273	-988	-1,156	1,347	-1,823	1,222	73	2,154	7,626	0	0	0	0	0	872	0	1,702	0	0	0	0	0	0	0	0	0	0
Change To Inventory	1,883	-19,274	8,794	-6,793	-5,991	857	-4,785	1,988	-1,388	-2,276	1,021	401	-799	4,358	5,164	951	-5,770	-6,424	-1,648	2,041	2,041	5,303	-3,159	2,017	3,900	300	200	-1,800	-600	800	-4,300	-4,700	-2,100
Change To Liabilities	-6,581	8,762	1,906	1,862	1,528	-656	1,777	864	21	645	398	-2,820	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Netincome	-2,316	-839	1,098	2,589	-138	1,054	16	-7	-75	-367	618	721	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	-529	-533	-359	-168	307	55	-260	110	-51	235	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	1,930	1,771	1,696	1,495	1,409	1,409	1,374	1,420	1,570	1,740	1,974	2,275	2,311	2,658	2,727	1,191	1,201	1,192	1,156	1,294	1,294	1,529	2,032	1,554	1,400	1,300	1,400	1,400	1,400	1,500	1,400	1,300	1,200
Dividends Paid	2,298	2,298	2,298	3,984	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
End Period Cash Flow	35,955	41,730	34,806	18,248	8,028	5,308	3,454	3,805	2,346	2,483	3,229	2,979	3,077	5,522	4,109	2,765	1,748	2,738	1,178	1,794	1,794	1,500	1,037	2,384	2,200	2,000	1,100	400	400	1,400	900	400	1,100
Exchange Rate Changes	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	21,738	6,850	21,980	8,691	6,665	6,585	1,034	8,467	3,157	3,990	4,516	3,490	3,627	4,985	6,144	2,739	-4,968	-1,847	6,547	5,730	5,730	6,382	291	1,601	1,800	-700	2,100	2,300	-2,600	-200	-1,600	-2,500	-2,800
Investments	-28,262	-81	-5,422	-1,615	-1,988	-1,280	-1,414	-693	0	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
Net Borrowings	0	0	0	3,904	3,904	-3,500	-1,300	-5,900	-1,100	-4,600	-3,857	-3,588	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	27,127	19,599	14,901	8,520	12,223	7,649	5,599	5,773	4,845	3,476	3,021	2,286	1,121	-6,500	-13,382	3,718	4,217	6,119	5,629	1,010	1,010	1,341	251	2,010	2,500	2,000	1,600	1,000	500	1,300	2,300	1,400	500
Other Cashflows From Financing Activities	-28,262	-1,563	-6,429	11,791	-1,988	106	1,415	-693	500	149	26	-68	-737	-300	26,960	1,500	6,200	2,960	-6,414	-3,255	-3,255	-5,928	6,276	-1,468	-1,600	4,200	-1,400	-2,300	1,700	700	2,100	1,800	1,500
Other Cashflows From Investing Activities	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	-962	-2,274	428	1,966	-298	828	-447	-485	-406	-867	374	514	1,121	1,422	9,587	314	570	226	-61	16	16	45	78	-265	200	100	200	200	100	100	-100	0	0
Sale Purchase Of Stock	0	155	-104	-2,454	-3,998	-1,337	49	-1,108	-2,194	-285	-435	0	0	0	0	-3,225	-2,390	0	0	-2,442	-2,442	-243	-725	0	0	-2,500	0	0	0	0	0	0	0
Stock Based Compensation	1,464	1,649	435	583	160	146	102	103	101	76	0	8	66	227	349	0	0	0	0	0	0	0	0	0	0	0	0	0	200	0	0	0	0
Total Cash From Financing Activities	-2,213	155	155	1,529	-3,945	-4,731	-1,385	-7,008	-3,294	-4,736	-4,266	-3,588	-6,072	-3,572	19,781	-1,722	3,978	3,407	-6,165	-5,436	-5,436	-5,919	5,610	-1,447	-1,600	1,700	-1,400	-2,300	1,700	700	2,100	1,800	1,500
Total Cash From Operating Activities	24,700	8,332	22,987	10,306	8,653	7,865	2,448	9,160	3,887	4,743	4,899	4,096	4,364	5,285	6,792	3,784	-3,674	-168	7,205	6,482	6,482	7,091	1,326	2,822	2,900	-100	2,800	3,500	700	1,400	-400	-1,600	-1,400
Total Cashflows From Investing Activities	-28,262	-1,563	-6,429	-1,615	-1,988	-1,280	-1,414	-693	-730	-753	-383	-606	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-12-31	1994-09-30	1994-06-30	1994-03-31	1993-12-31	1993-09-30	1993-06-30	1993-03-31	1992-12-31	1992-09-30	1992-06-30	1992-03-31	1991-12-31	1991-09-30
Begin Period Cash Flow	43,577	35,955	31,515	32,007	29,448	41,730	42,127	41,951	37,744	34,806	28,710	26,796	21,870	18,248	11,040	11,778	10,774	8,028	5,499	7,921	7,469	5,308	4,347	3,949	4,453	3,454	2,428	3,784	4,715	3,805	3,294	1,881	2,806	2,346	1,675	1,710	3,741	2,483	2,425	3,379	3,706	3,229	1,856	2,377	2,327	2,979	2,997	2,254	2,972	3,077	3,640	2,777	4,711	5,825	5,825	7,828	6,233	2,567	2,567	5,631	4,276	2,765	2,060	971	1,916	1,748	1,202	731	1,066	2,738	988	822	929	1,178	1,153	1,579	1,540	796	1,488	1,794	1,764	1,794	1,764	1,863	2,565	1,953	1,953	2,744	879	1,037	2,396	1,689	3,296	2,384	1,488	1,600	1,700	2,200	2,000	1,900	2,200	2,000	800	600	0	1,000	600	600	200	400	0	0	300	400	100	0	600	1,300	0	600	400	900	0	1,200	500	400	100	0	1,000	1,100
Capital Expenditures	426	256	415	1,731	444	372	293	418	249	522	441	177	246	143	291	260	882	181	390	479	695	424	262	367	137	514	299	535	446	134	263	159	138	133	229	178	220	103	141	246	241	125	67	92	159	65	176	219	177	34	283	172	282	53	53	96	107	220	220	102	211	115	377	221	103	344	508	199	373	214	218	451	540	470	110	65	343	140	237	220	146	83	146	150	190	152	152	195	146	216	72	409	380	174	334	387	300	200	400	200	300	200	0	0	100	200	200	100	200	300	300	400	200	300	300	1,000	1,300	700	600	600	200	200	500	300	0	0	0	0	0	0
Cash And Cash Equivalents Changes	0	0	-12,282	-492	2,559	-12,282	-397	6,096	4,207	2,938	6,096	1,914	4,926	3,622	7,208	-738	1,004	2,746	2,529	-2,422	452	2,161	961	398	-504	999	1,026	-1,356	-931	910	511	1,413	-925	460	671	-35	-2,031	1,258	58	-954	-327	477	1,373	-521	50	-652	-18	743	-718	-105	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-699	173	342	-416	-88	-524	-788	-3,453	-524	-24	85	104	-129	-257	355	-137	11	-258	490	64	46	-30	-131	170	90	-430	109	-29	256	-194	-18	66	360	-307	-80	97	120	144	-97	11	-302	268	-92	-184	29	-83	188	-123	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	3,734	7,622	4,440	-492	2,559	-12,282	-397	176	4,207	2,938	6,096	1,914	4,926	3,622	7,208	-738	1,004	2,746	2,529	-2,422	452	2,161	961	398	-504	999	1,026	-1,356	-931	910	511	1,413	-925	460	671	-35	-2,031	1,258	58	-954	-327	477	1,373	-521	50	-652	-18	743	-718	-105	-563	863	-1,934	-303	-303	-2,003	1,595	1,542	1,542	-3,064	1,355	1,511	705	1,089	-945	168	546	471	-335	-1,672	1,750	166	-107	-249	25	-426	39	744	-692	-306	30	-368	30	-99	-702	-453	-453	-791	1,865	-158	-1,359	707	-1,607	912	896	-112	-100	-500	200	100	-300	200	0	800	600	-300	0	600	600	200	0	-900	-600	300	0	100	-600	-700	700	-300	600	-500	-100	-700	1,200	100	-700	100	0	-100
Change In Working Capital	-4,321	-964	13,036	-214	-5,805	-9,058	-9,208	-3,547	1,486	-930	243	2,459	1,585	1,005	3,938	-2,645	-2,716	-875	-2,004	-4,658	-70	1,136	-2,239	-698	622	68	-1,917	-3,228	-357	961	-448	993	-53	1,482	-2,401	147	-1,865	1,666	-1,832	-954	-557	3,237	-2,498	-445	746	1,483	-1,909	850	-537	410	-1,400	544	316	1,330	1,330	-601	2,692	3,772	3,772	5,447	1,489	-242	3,521	-5,017	-2,063	1,467	-853	-1,258	-4,616	-2,765	-1,992	-1,606	-2,413	-1,825	-3,097	-367	1,154	2,082	-437	-153	-465	1,946	-465	-1,129	-1,534	-808	-387	845	-135	-1,573	-4,793	1,674	-2,028	-472	646	234	34,400	-500	1,000	33,900	-200	100	600	100	1,400	1,900	1,900	100	28,100	-300	-300	200	-100	700	700	-500	-400	800	1,500	5,500	800	300	200	900	-500	200	-100	100	-500	-1,200
Change Receivables	0	0	7,903	-3,095	358	7,903	-5,026	-5,756	1,812	2,738	-5,756	-1,132	-1,887	3,726	414	-447	1,593	1,240	-3,571	-2,540	2,266	2,405	-4,696	-701	385	2,509	-3,355	-663	1,039	1,706	-2,885	-543	-360	2,800	-3,443	715	-1,417	2,989	-2,691	-459	584	3,913	-3,679	-644	641	1,859	-2,681	668	773	2,462	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	-4,620	3,172	-1,905	-3,095	358	7,903	-5,026	-678	1,812	2,738	-5,756	-1,132	-1,887	3,726	414	-447	1,593	1,240	-3,571	-2,540	2,266	2,405	-4,696	-701	385	2,509	-3,355	-663	1,039	1,706	-2,885	-543	-360	2,800	-3,443	715	-1,417	2,989	-2,691	-459	584	3,913	-3,679	-644	641	1,859	-2,681	668	773	2,462	-2,188	-1,808	986	-1,518	-1,518	-171	816	-1,333	-1,333	8,959	4,578	1,138	0	3,731	4,363	3,513	0	2,890	2,449	1,375	0	1,065	595	942	0	2,375	2,870	2,485	0	0	0	0	872	0	0	0	0	0	0	0	1,702	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Inventory	1,615	-6,620	13,842	2,796	-634	-14,121	-7,965	-6,022	-3,463	-1,824	3,045	2,030	4,407	-688	1,006	-731	-4,666	-2,402	8	-1,391	-2,943	-1,665	1,098	1,046	-728	-559	-416	-2,000	-1,902	-467	560	1,015	1,323	-910	493	-798	327	-1,410	339	-1,383	338	-1,570	167	798	207	-151	486	1,341	638	-2,064	-395	27	647	1,586	1,586	-1,017	1,345	5,920	5,920	1,865	-1,304	-1,317	7,558	-2,176	-1,940	-2,491	3,348	-1,018	-3,953	-4,147	449	-2,067	-2,268	-2,538	-1,010	-238	219	-619	2,328	0	0	0	2,041	0	0	0	5,303	0	0	0	0	0	0	0	2,017	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Liabilities	0	0	-2,432	-197	-5,931	-2,432	3,870	3,461	3,925	-2,295	3,478	1,585	-1,020	-2,137	2,646	-1,210	2	424	1,548	-469	117	332	1,313	-1,013	1,096	-2,052	1,764	-135	397	-249	1,621	715	-998	-474	189	537	-695	-10	400	744	-1,382	883	1,316	-867	-10	-41	257	-1,076	-2,136	135	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Netincome	0	0	-81	341	1	242	-2,764	447	1,369	-3,797	859	179	-38	14	1,277	457	650	205	-966	589	87	152	1,337	378	-874	213	-227	-39	214	68	102	5	-60	-54	-262	108	6	73	-491	36	81	7	710	-183	54	37	498	144	36	43	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	0	-805	282	23	-29	-88	-108	-788	451	-524	-24	85	104	-129	-257	355	-137	11	-258	490	64	46	-30	-131	170	-260	-430	109	-29	110	-194	0	0	-51	0	0	0	235	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	551	537	532	470	471	457	451	436	446	438	429	412	428	427	377	374	380	364	377	364	341	327	383	354	342	330	381	344	327	322	382	350	344	344	427	393	378	372	463	440	422	415	507	493	490	484	637	558	544	536	608	575	567	677	677	667	658	1,287	1,287	552	510	378	337	293	284	277	340	297	286	278	381	291	266	254	312	281	271	292	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Dividends Paid	2,941	2,942	2,298	2,298	2,298	2,298	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	47,311	43,577	35,955	31,515	32,007	29,448	41,730	42,127	41,951	37,744	34,806	28,710	26,796	21,870	18,248	11,040	11,778	10,774	8,028	5,499	7,921	7,469	5,308	4,347	3,949	4,453	3,454	2,428	3,784	4,715	3,805	3,294	1,881	2,806	2,346	1,675	1,710	3,741	2,483	2,425	3,379	3,706	3,229	1,856	2,377	2,327	2,979	2,997	2,254	2,972	3,077	3,640	2,777	5,522	5,522	5,825	7,828	4,109	4,109	2,567	5,631	4,276	2,765	2,060	971	1,916	1,748	1,202	731	1,066	2,738	988	822	929	1,178	1,153	1,579	1,540	796	1,488	1,794	1,426	1,794	1,764	1,863	1,500	1,500	1,953	2,744	879	1,037	2,396	1,689	3,296	2,384	1,488	1,600	1,700	2,200	100	1,900	2,200	2,000	800	600	-300	1,000	600	600	200	400	-900	-600	300	400	100	-600	600	700	-300	600	400	-100	-700	1,200	500	-700	100	0	1,000
Exchange Rate Changes	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	7,058	10,953	11,869	9,597	2,609	-2,337	-374	194	4,089	2,941	6,115	7,317	4,926	3,622	3,401	1,541	1,004	2,746	2,500	-1,062	2,532	2,695	2,916	1,496	1,186	987	1,160	-2,506	595	1,785	3,211	2,233	1,069	1,954	875	865	-750	2,167	334	-74	73	3,657	1,861	-116	1,266	1,505	891	1,636	175	788	1,830	863	1,042	590	590	-1,110	2,488	2,435	2,435	883	2,305	521	2,206	-308	-698	1,539	292	-85	-3,494	-1,681	750	-2	-1,264	-1,331	1,019	862	1,954	2,712	2,865	361	2,156	1,581	2,156	898	1,316	2,220	2,220	857	2,470	835	-2,082	667	919	787	1,181	120	400	-100	700	500	0	600	800	800	-500	-100	-100	900	900	300	300	-700	1,100	500	500	-100	-600	-2,400	-1,000	100	600	100	-1,800	-800	1,300	100	-900	400	-100	-1,000
Investments	-809	-645	-5,549	-20,204	-494	-10,028	-23	-436	-21	-19	-19	-5,403	-246	-143	-292	-260	-882	-181	-390	-479	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Issuance Of Capital Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Borrowings	0	0	0	0	0	0	0	0	0	0	0	0	0	0	3,904	3,904	3,904	3,904	0	0	0	0	-2,000	-2,000	-1,500	-1,500	-1,300	1,150	-1,575	-875	-2,700	-400	-1,400	-1,400	100	-400	-400	-400	-400	-900	-400	-2,900	-400	-400	-900	-2,157	-909	-893	-893	-893	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	12,610	10,478	1,439	10,840	8,446	6,402	7,931	2,879	1,037	7,752	5,025	4,360	3,197	2,319	-1,900	3,615	3,572	3,233	4,728	3,122	2,869	1,504	3,697	1,829	1,233	890	3,222	952	857	568	3,438	1,044	976	315	3,340	395	951	159	2,335	650	368	123	3,209	111	135	-434	1,841	303	309	-167	1,403	695	157	-1,906	-1,906	-1,864	-912	-9,022	-9,022	-5,014	332	322	-1,106	3,277	1,173	374	989	1,132	1,144	952	2,346	1,475	1,483	815	3,231	1,013	872	513	2,155	734	1,284	-282	1,284	-206	219	1,606	1,606	207	124	-596	742	-598	434	-327	1,744	566	100	-400	1,600	500	100	300	1,300	100	200	500	500	200	500	300	300	100	300	400	400	-300	200	200	300	100	600	300	1,100	500	500	200	500	300	400	200
Other Cashflows From Financing Activities	-809	-645	-5,549	-11,857	45	-10,362	-316	-436	2,293	2,185	-460	-5,580	-246	-143	3,911	-2,279	-882	-181	29	-479	9	15	45	45	-1,690	12	-134	1,500	49	-134	-263	-159	-138	-133	500	-178	-220	-103	124	20	-241	5	-88	-5	-316	-65	-68	-219	-177	-34	-283	-172	-2,786	-53	-53	-96	-107	-220	-220	-3,941	-924	25,539	-1,500	1,500	1,502	-344	1,700	556	3,000	-214	1,000	210	892	858	-1,027	-1,450	-1,963	-1,974	-3,775	-1,475	-2,128	-1,974	-2,128	-1,019	-2,040	-2,820	-152	-1,680	-605	-750	741	318	-2,526	7,758	-285	-262	-500	-400	-500	-400	-300	-400	-200	-200	1,100	-200	-200	-300	-300	-100	-300	-200	-1,700	-200	-200	200	-1,300	1,700	1,700	-400	-200	-600	1,700	100	100	200	700	-200	300	1,000
Other Cashflows From Investing Activities	0	0	-9,990	10,078	-50	-9,990	0	0	0	0	0	0	0	0	-2	2	2	2	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	-334	931	-1,635	316	183	174	598	996	39	-3,907	516	42	-130	0	1,728	199	39	0	-301	16	-7	-6	803	5	0	20	-447	0	5	-5	-445	45	-10	-75	-401	15	-5	-15	-1,077	75	75	60	354	-44	20	-434	2,345	303	-5	-167	1,675	-489	-65	364	364	1,096	-48	9,628	9,628	-313	112	160	-92	290	97	19	314	98	114	44	-86	282	-60	-105	683	0	0	-35	1,384	0	1,483	0	1,483	2,383	2,821	1,574	0	0	2,627	3,220	2,041	0	2,893	1,760	-875	-293	-33,800	1,000	-1,500	-33,700	400	400	-1,100	600	-2,000	-2,300	-2,300	700	-27,500	600	0	-600	1,100	-300	-300	1,700	900	-2,700	-2,200	-4,900	-600	-300	-2,600	-1,900	1,300	-300	-1,300	0	0	0
Sale Purchase Of Stock	0	0	45	37	0	45	0	0	139	16	0	0	0	-104	-104	-2,279	0	0	29	-1,360	-2,089	-549	45	-1,143	-190	12	0	0	49	0	0	-420	-594	-94	-304	-500	-881	-509	0	20	0	-285	0	0	-435	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-105	-1,749	-1,371	-1,446	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-243	-410	-286	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Stock Based Compensation	303	307	330	322	335	477	270	35	1,255	89	163	84	84	104	86	172	308	17	8	0	147	5	5	5	103	33	5	-1	65	33	11	0	60	32	0	0	68	33	59	10	6	1	0	0	0	434	-1,831	-298	1	7	14	14	15	42	42	53	63	69	69	280	0	0	0	0	0	0	0	0	0	0	105	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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 Cash From Financing Activities	-2,941	-2,942	-2,295	37	45	45	155	155	139	16	16	16	16	3,809	3,807	-2,279	0	29	29	-1,360	-2,080	-534	-1,955	-1,098	-1,690	12	-134	1,150	-1,526	-875	-2,700	-820	-1,994	-1,494	-204	-900	-1,281	-909	-276	-880	-400	-3,180	-488	-405	-1,216	-2,157	-909	-893	-893	-893	-2,393	0	-2,786	-893	-893	-893	-893	-893	-893	-3,947	-924	25,545	-1,501	1,397	-247	-1,371	254	556	3,159	9	1,000	168	1,157	1,082	-994	-1,288	-1,915	-1,968	-3,557	-667	-2,126	-1,949	-2,126	-997	-2,018	-2,673	-2,673	-1,648	-605	-993	338	40	-2,526	7,758	-285	-262	-500	-400	-500	-400	-300	-400	-200	-200	1,100	-200	-200	-300	-300	-100	-100	-200	-1,700	-200	-200	200	0	1,700	1,700	-400	0	-600	1,700	100	100	200	700	-200	300	1,000
Total Cash From Operating Activities	7,484	11,209	12,284	11,328	3,053	-1,965	-81	612	4,338	3,463	6,556	7,494	5,172	3,765	3,692	1,801	1,886	2,927	2,890	-583	3,227	3,119	3,178	1,863	1,323	1,501	1,459	-1,971	1,041	1,919	3,474	2,392	1,207	2,087	1,104	1,043	-530	2,270	475	172	314	3,782	1,928	-24	1,425	1,570	1,067	1,855	352	822	2,113	1,035	1,042	643	643	-1,014	2,595	2,655	2,655	985	2,516	636	2,583	-87	-595	1,883	800	114	-3,121	-1,467	968	449	-724	-861	1,129	927	2,297	2,852	3,102	581	2,302	1,664	2,302	1,048	1,506	2,372	2,372	1,052	2,616	1,051	-2,010	1,076	1,299	961	1,515	507	700	100	1,100	700	300	800	800	800	-400	100	100	1,000	1,100	600	600	-300	1,300	800	800	900	700	-1,700	-400	700	800	300	-1,300	-500	1,300	100	-900	400	-100	-1,000
Total Cashflows From Investing Activities	0	0	-10,362	-11,857	-494	-10,362	-316	-460	-270	-541	-460	-5,580	-246	-143	-292	-260	-882	-181	-390	-479	-695	-424	-262	-367	-137	-514	-299	-535	-446	-134	-263	-159	-138	-133	-229	-178	-220	-103	-141	-246	-241	-125	-67	-92	-159	-65	-176	-219	-177	-34	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

Income Statement

Currency in USD. All numbers in thousands.

	2023-06-30	2022-06-30	2021-06-30	2020-06-30	2019-06-30	2018-06-30	2017-06-30	2016-06-30	2015-06-30	2014-06-30	2013-06-30	2012-06-30	2011-06-30	2010-06-30	2009-06-30	2008-06-30	2007-06-30	2006-06-30	2005-06-30	2004-06-30	2003-06-30	2002-06-30	2001-06-30	2000-06-30	1999-06-30	1998-06-30	1997-06-30	1996-06-30	1995-06-30	1994-06-30	1993-06-30	1992-06-30	1991-06-30	1990-06-30	1989-06-30	1988-06-30	1987-06-30	1986-06-30
Cost Of Revenue	96,764	84,437	63,884	57,767	59,042	53,751	57,796	54,929	51,715	50,669	49,662	49,776	51,291	53,235	54,469	47,955	43,013	43,607	41,305	41,939	41,939	41,119	40,454	38,580	37,100	37,100	39,100	36,400	35,400	34,300	33,200	27,900	26,200	23,600	24,900	21,600	16,700	14,100
Depreciation And Amortization	1,930	1,771	1,696	3,347	1,409	1,409	1,374	1,420	1,570	1,740	1,974	2,275	2,311	2,658	2,727	1,191	1,201	1,192	1,156	1,294	1,294	1,529	2,032	1,554	1,400	1,300	1,400	1,400	1,400	1,500	1,400	1,300	1,200	1,000	900	600	300	200
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Ebit	30,325	18,225	17,335	10,813	13,466	8,414	6,378	6,323	5,276	4,302	1,808	3,920	2,913	-6,946	-5,067	3,179	6,518	9,537	8,968	2,098	1,625	2,866	1,626	3,122	2,000	2,500	4,000	3,000	2,200	2,300	3,200	1,300	500	3,200	3,900	7,000	5,900	5,300
Ebitda	32,255	19,996	19,031	14,160	14,875	9,823	7,752	7,743	6,846	6,042	3,782	6,195	5,224	-4,288	-2,340	4,370	7,719	10,729	10,124	3,392	2,919	4,395	3,658	4,676	3,400	3,800	5,400	4,400	3,600	3,800	4,600	2,600	1,700	4,200	4,800	7,600	6,200	5,500
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Extraordinary Items	0	0	0	0	0	-245	0	0	0	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	73,233	59,156	50,151	43,592	43,890	37,995	29,578	27,584	26,047	23,713	21,724	21,152	20,101	14,522	15,096	20,412	23,189	25,941	23,924	15,401	15,401	14,717	14,317	15,097	13,500	13,200	14,200	12,700	12,700	12,600	13,400	10,900	10,000	12,500	11,800	13,600	10,900	9,500
Income Before Tax	31,228	21,846	17,330	10,804	13,445	8,333	6,295	6,144	5,061	4,007	3,208	2,553	807	-7,584	-16,681	2,310	6,139	9,251	8,628	1,625	1,625	1,359	226	1,747	600	1,500	2,200	1,500	1,000	2,100	0	600	100	3,000	3,400	6,400	6,100	5,100
Income Tax Expense	4,101	2,247	2,429	2,284	1,222	684	696	371	216	531	187	267	-314	-1,084	-3,299	-1,408	1,922	3,264	3,226	615	615	18	25	-263	-1,900	-500	600	500	500	1,000	900	-800	-400	900	1,100	2,200	2,700	2,200
Interest Expense	903	283	5	9	21	81	83	179	215	295	574	1,367	1,660	2,366	1,637	869	379	154	113	473	0	1,507	1,350	1,375	1,400	1,000	1,800	1,500	1,200	100	0	700	400	200	500	600	200	0
Interest Income	903	0	0	0	21	81	83	179	215	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	-	-	-	-	-
Net Income	27,127	19,599	15,413	7,795	12,223	7,649	5,599	5,773	4,845	3,476	3,021	2,286	1,121	-6,500	-13,382	3,718	4,217	6,119	5,629	1,010	1,010	1,341	251	2,010	2,500	2,000	1,600	1,000	500	1,300	2,300	1,400	500	2,100	2,300	4,200	3,400	2,900
Net Income Applicable To Common Shares	27,127	19,599	14,901	8,520	12,223	7,649	5,599	5,773	4,845	3,476	3,021	2,286	1,121	0	0	3,718	4,217	6,119	5,629	3,335	1,010	1,341	251	2,010	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Net Income From Continuing Ops	27,127	19,599	14,901	8,520	12,223	7,649	5,599	5,773	4,845	3,476	3,021	2,286	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Net Interest Income	903	-283	-5	-9	-21	-81	-83	-179	0	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	3,904	0	0	0	0	0	0	-5	-14	-14	-109	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	1,852	0	0	0	0	0	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	30,325	18,225	17,335	10,813	13,466	8,414	6,378	6,323	5,281	4,316	3,796	3,811	2,513	-5,211	-14,917	3,137	6,501	9,523	8,910	2,225	2,225	2,817	1,859	3,122	2,000	2,600	3,700	2,900	2,300	2,200	3,200	1,400	700	3,500	4,000	7,000	6,000	5,300
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Other Operating Expenses	139,672	125,368	96,700	88,694	89,466	83,332	80,996	76,190	72,481	70,066	67,590	67,117	68,479	72,045	74,632	65,230	59,701	60,025	56,319	55,115	55,115	53,019	52,912	50,555	48,600	47,700	49,600	46,200	45,800	44,700	43,400	37,400	35,500	32,600	32,700	28,200	21,600	18,300
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	-	-	-	-	-
Reconciled Depreciation	1,930	1,771	1,696	1,495	1,409	1,409	1,374	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Research Development	9,328	8,024	7,620	7,257	7,212	6,630	6,723	6,723	6,723	5,059	5,119	4,264	4,392	4,922	5,116	5,500	5,319	5,109	4,865	4,254	4,516	4,239	4,220	4,234	0	0	0	0	0	0	0	0	0	-	-	-	-	-
Selling And Marketing Expenses	2,931	2,889	1,306	1,722	2,047	0	0	0	0	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	30,649	30,018	23,890	21,948	21,165	22,951	23,200	21,261	20,766	19,397	17,928	17,341	17,188	18,810	20,163	17,275	16,688	16,418	15,014	13,176	13,176	11,900	12,458	10,421	10,100	9,300	9,100	8,400	9,000	0	0	0	0	-	-	-	-	-
Tax Provision	4,101	2,247	2,429	2,284	1,222	684	696	371	216	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	42,908	40,931	32,816	30,927	30,424	29,581	23,200	21,261	20,766	19,397	17,928	17,341	17,188	18,810	20,163	17,275	16,688	16,418	15,014	13,176	13,176	11,900	12,458	11,975	11,500	10,600	10,500	9,800	10,400	10,400	10,200	9,500	9,300	9,000	7,800	6,600	4,900	4,200
Total Other Income Expense Net	903	3,621	-5	-9	-21	-81	-83	-179	-5	-14	-14	-109	-446	-930	-9,977	-42	-17	-14	-58	127	-600	-49	233	-1,375	-1,400	100	-300	-100	100	-100	0	100	200	300	100	-600	100	200
Total Revenue	169,997	143,593	114,035	101,359	102,932	91,746	87,374	82,513	77,762	74,382	71,386	70,928	71,392	67,757	69,565	68,367	66,202	69,548	65,229	57,340	57,340	55,836	54,771	53,677	50,600	50,300	53,300	49,100	48,100	46,900	46,600	38,800	36,200	36,100	36,700	35,200	27,600	23,600

	2023-12-31	2023-09-30	2023-06-30	2023-03-31	2022-12-31	2022-09-30	2022-06-30	2022-03-31	2021-12-31	2021-09-30	2021-06-30	2021-03-31	2020-12-31	2020-09-30	2020-06-30	2020-03-31	2019-12-31	2019-09-30	2019-06-30	2019-03-31	2018-12-31	2018-09-30	2018-06-30	2018-03-31	2017-12-31	2017-09-30	2017-06-30	2017-03-31	2016-12-31	2016-09-30	2016-06-30	2016-03-31	2015-12-31	2015-09-30	2015-06-30	2015-03-31	2014-12-31	2014-09-30	2014-06-30	2014-03-31	2013-12-31	2013-09-30	2013-06-30	2013-03-31	2012-12-31	2012-09-30	2012-06-30	2012-03-31	2011-12-31	2011-09-30	2011-06-30	2011-03-31	2010-12-31	2010-09-30	2010-06-30	2010-03-31	2009-12-31	2009-09-30	2009-06-30	2009-03-31	2008-12-31	2008-09-30	2008-06-30	2008-03-31	2007-12-31	2007-09-30	2007-06-30	2007-03-31	2006-12-31	2006-09-30	2006-06-30	2006-03-31	2005-12-31	2005-09-30	2005-06-30	2005-03-31	2004-12-31	2004-09-30	2004-06-30	2004-03-31	2003-12-31	2003-09-30	2003-06-30	2003-03-31	2002-12-31	2002-09-30	2002-06-30	2002-03-31	2001-12-31	2001-09-30	2001-06-30	2001-03-31	2000-12-31	2000-09-30	2000-06-30	2000-03-31	1999-12-31	1999-09-30	1999-06-30	1999-03-31	1998-12-31	1998-09-30	1998-06-30	1998-03-31	1997-12-31	1997-09-30	1997-06-30	1997-03-31	1996-12-31	1996-09-30	1996-06-30	1996-03-31	1995-12-31	1995-09-30	1995-06-30	1995-03-31	1994-12-31	1994-09-30	1994-06-30	1994-03-31	1993-12-31	1993-09-30	1993-06-30	1993-03-31	1992-12-31	1992-09-30	1992-06-30	1992-03-31	1991-12-31	1991-09-30	1991-06-30	1991-03-31	1990-12-31	1990-09-30	1990-06-30	1990-03-31	1989-12-31	1989-09-30	1989-06-30	1989-03-31	1988-12-31	1988-09-30	1988-06-30	1988-03-31	1987-12-31	1987-09-30	1987-06-30	1987-03-31	1986-12-31	1986-09-30	1986-06-30	1986-03-31	1985-12-31	1985-09-30
Cost Of Revenue	22,535	19,263	31,725	20,861	22,852	21,326	24,005	21,347	21,965	17,595	20,283	15,318	15,802	12,481	15,015	14,283	13,702	14,767	16,653	14,414	14,158	13,817	15,122	13,308	14,272	14,295	15,838	14,144	14,098	13,716	14,421	13,700	14,296	12,512	13,618	12,548	13,468	12,081	13,242	11,955	13,272	12,200	13,500	12,511	12,571	11,080	12,835	12,172	12,722	12,047	14,222	12,247	12,918	17,596	17,596	11,864	12,649	16,617	16,617	13,110	12,865	11,877	17,599	10,699	10,910	8,747	14,219	10,072	10,252	8,470	12,649	10,729	11,174	9,055	10,390	10,647	11,101	9,167	11,504	10,120	13,062	6,852	13,062	9,910	10,290	13,944	13,944	9,861	9,987	7,327	13,159	9,429	9,962	7,904	11,072	10,479	9,200	7,900	11,500	9,000	8,300	8,400	10,200	9,200	8,600	10,500	10,500	10,400	9,200	9,900	9,900	9,100	8,600	9,300	9,300	8,400	9,100	8,500	9,500	8,100	9,200	7,500	7,200	9,700	9,400	6,900	7,900	7,200	7,200	5,700	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Depreciation And Amortization	551	537	532	470	471	457	451	436	446	438	429	412	428	427	377	374	380	364	377	364	341	327	383	354	342	330	381	344	327	322	382	350	344	344	427	393	378	372	463	440	422	415	507	493	490	484	637	558	544	536	608	575	567	677	677	667	658	1,287	1,287	552	510	378	337	293	284	277	340	297	286	278	381	291	266	254	312	281	271	292	43	30	-9	0	0	69	13	12	0	12	13	12	-80	-1	-161	7	0	15	0	0	0	200	0	0	-200	100	0	100	0	0	100	0	0	0	100	-200	0	0	-100	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Discontinued Operations	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Ebit	13,805	11,555	1,708	11,932	9,436	7,249	8,194	4,107	824	275	5,984	4,616	3,669	2,654	1,017	3,671	3,994	3,609	4,766	3,647	2,953	1,759	4,277	1,912	824	1,059	3,081	1,136	737	716	3,384	1,214	1,023	320	3,459	473	715	251	2,819	745	530	259	3,072	-238	350	-396	2,520	674	882	-128	2,401	670	545	-2,627	-2,318	82	-410	-2,905	-11,747	-3,784	712	909	-507	1,580	1,296	810	1,832	1,272	1,849	1,565	3,687	2,328	2,266	1,256	4,774	1,745	1,505	944	3,853	1,259	2,025	-434	1,884	9	424	1,908	1,624	547	549	-187	1,146	-152	720	145	1,413	996	0	-500	1,600	-500	-300	100	700	500	300	1,100	600	300	1,000	600	300	200	800	1,100	0	-400	600	0	0	0	0	0	0	0	0	0	200	100	100	100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Ebitda	14,356	12,092	2,240	12,402	9,907	7,706	8,645	4,543	1,270	713	6,413	5,028	4,097	3,081	1,394	4,045	4,374	3,973	5,143	4,011	3,294	2,086	4,660	2,266	1,166	1,389	3,462	1,480	1,064	1,038	3,766	1,564	1,367	664	3,886	866	1,093	623	3,282	1,185	952	674	3,579	255	840	88	3,157	1,232	1,426	408	3,009	1,245	1,112	-1,950	-1,641	749	248	-1,618	-10,460	-3,232	1,222	1,287	-170	1,873	1,580	1,087	2,172	1,569	2,135	1,843	4,068	2,619	2,532	1,510	5,086	2,026	1,776	1,236	3,896	1,289	2,016	-434	1,884	78	437	1,920	1,920	559	562	-175	1,066	-153	559	152	1,752	1,011	500	-200	2,000	-300	100	500	500	600	600	1,200	600	700	1,100	500	500	600	900	900	400	100	500	500	500	500	800	500	1,400	600	700	400	400	400	500	200	-25,900	9,200	9,500	7,900	-22,900	9,200	9,400	7,800	-24,400	8,800	10,400	9,300	-18,400	9,800	8,900	6,600	-14,700	7,600	7,000	6,000	-12,500	6,600	6,300	4,900
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Extraordinary Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	25,012	22,413	12,933	22,671	19,462	18,167	19,224	14,558	11,443	13,456	15,146	12,910	11,403	10,692	7,991	11,956	12,127	11,518	12,931	10,729	10,671	9,559	12,138	8,892	6,840	6,879	9,846	6,663	6,617	6,452	9,638	6,108	6,201	5,637	9,343	5,346	6,103	5,255	8,276	5,317	5,081	5,039	8,295	4,652	4,641	4,136	7,037	5,064	4,895	4,156	6,475	5,513	4,690	3,040	3,040	4,151	3,992	2,362	2,362	914	6,214	5,606	4,504	5,523	5,256	5,129	6,311	5,494	5,825	5,559	8,411	6,356	6,049	5,125	9,637	5,096	4,918	4,273	7,383	4,622	5,288	2,983	5,288	3,496	3,569	5,180	5,180	3,460	3,321	2,756	4,301	3,049	3,836	3,131	5,857	3,606	3,000	2,500	5,500	2,700	2,600	2,700	4,400	2,800	2,800	4,700	4,700	3,200	3,100	3,800	3,800	3,000	2,900	4,400	4,400	2,800	2,900	2,700	4,100	2,800	3,000	2,700	5,000	3,100	3,000	2,300	3,900	2,300	2,500	2,200	9,600	9,200	9,500	7,900	9,700	9,200	9,400	7,800	8,300	8,800	10,400	9,300	9,800	9,800	8,900	6,600	6,900	7,600	7,000	6,000	5,800	6,600	6,300	4,900
Income Before Tax	14,534	11,995	2,090	12,369	9,623	7,146	8,013	3,930	1,328	8,100	6,032	4,984	3,666	2,648	-841	4,040	4,003	3,602	4,763	3,642	3,288	1,752	4,263	1,893	1,144	1,033	3,438	1,119	1,046	692	3,726	1,169	978	271	3,405	421	1,039	196	2,763	686	420	138	3,445	133	209	-579	2,042	387	584	-460	1,710	316	106	-2,318	-2,318	-2,355	-973	-11,747	-11,747	-5,874	461	478	-773	1,373	1,070	639	1,761	1,137	1,761	1,480	3,474	2,250	2,256	1,271	4,950	1,551	1,337	790	3,721	1,128	1,884	-434	1,884	-201	224	1,624	1,624	207	124	-596	717	-598	881	138	1,413	644	0	-500	1,600	-1,000	-300	100	500	400	300	600	600	300	700	300	300	200	500	1,300	0	-400	300	0	0	0	0	0	0	0	0	0	200	100	100	100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Income Tax Expense	1,924	1,517	651	1,529	1,177	744	476	1,051	291	348	1,007	624	469	329	1,059	425	431	369	35	520	419	248	566	64	-89	143	216	167	189	124	288	125	2	-44	65	26	88	37	428	36	52	15	236	22	74	-145	201	84	275	-293	307	-379	-51	-412	-412	-491	-61	-2,725	-2,725	-859	129	156	333	-1,904	-102	265	772	5	617	528	1,260	775	773	456	1,946	538	465	277	1,566	394	600	-152	600	5	5	302	18	340	425	409	404	446	286	472	-331	127	400	-100	400	-1,300	-400	-200	-800	400	100	100	100	100	200	200	0	100	200	700	0	-100	100	300	200	400	200	200	300	100	200	200	-300	-200	-300	-100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Expense	729	440	382	437	187	103	181	177	58	7,825	48	44	3	6	6	5	9	7	3	5	6	7	14	19	22	26	24	17	18	24	40	45	45	49	54	52	54	55	56	59	110	121	134	122	141	183	478	287	298	332	691	354	439	309	607	2,437	563	8,842	467	2,090	251	431	266	207	226	171	71	135	88	85	81	78	10	15	403	194	168	154	132	131	141	128	150	210	200	49	272	340	425	409	429	446	161	7	339	352	0	300	400	500	400	400	200	0	300	500	0	400	300	200	0	400	300	200	0	500	300	0	0	0	0	0	0	0	0	0	200	300	400	100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Interest Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	5	9	7	3	5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-112	112	0	0	58	0	0	0	0	0	0	0	-2	2	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income	12,610	10,478	1,439	9,549	8,446	6,402	7,537	2,879	1,037	7,752	5,025	4,360	3,197	2,319	-1,900	3,615	3,572	3,233	4,728	3,122	2,869	1,504	3,697	1,829	1,233	890	3,222	952	857	568	3,438	1,044	976	315	3,340	395	951	159	2,335	650	368	123	3,209	111	135	-434	1,841	303	309	-167	1,403	695	157	-1,906	-1,906	-1,864	-912	-9,022	-9,022	-5,015	332	322	-1,106	3,277	1,172	374	989	1,132	1,144	952	2,346	1,475	1,483	815	3,231	1,013	872	513	2,155	734	1,284	-282	1,284	-206	219	1,606	1,606	207	124	-596	742	-598	434	-327	1,744	517	100	-400	1,600	300	100	300	1,300	100	200	500	500	200	500	300	300	100	300	400	400	-300	200	200	300	100	600	300	1,100	500	500	200	500	300	400	200	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Income Applicable To Common Shares	0	0	3,084	10,840	8,446	6,402	7,537	5,537	1,037	7,752	5,025	4,360	3,197	2,319	-1,900	3,615	3,572	3,233	4,728	3,122	2,869	1,504	3,697	1,829	1,233	890	3,222	952	857	568	3,438	1,044	976	315	3,340	395	951	159	2,335	650	368	123	3,209	111	135	-434	1,841	303	309	-167	1,403	695	157	0	0	0	0	0	0	-332	332	322	441	3,277	1,173	374	989	1,132	1,144	952	2,346	1,475	1,483	815	3,231	1,013	872	513	2,155	734	728	0	1,184	-145	145	0	1,606	207	124	0	742	-434	434	0	1,744	517	0	0	0	0	0	0	0	0	0	0	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	12,610	10,478	1,439	10,840	8,446	6,402	7,537	2,879	1,037	7,752	5,025	4,360	3,197	2,319	-1,900	3,615	3,572	3,233	4,728	3,122	2,869	1,504	3,697	1,829	1,233	890	3,222	952	857	568	3,438	1,044	976	315	3,340	395	951	159	2,335	650	368	123	3,209	111	135	-434	1,841	303	309	-167	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Net Interest Income	729	440	382	437	187	-103	-181	-177	58	17	48	-44	-3	-6	-6	-5	9	-7	-3	-5	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	3,904	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-3	-3	-4	-3	-4	-3	5	-3	-4	-4	-3	-4	-3	-4	-3	-67	-15	-13	-14	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	1,852	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	13,805	11,555	1,708	11,932	9,436	7,249	8,194	4,107	1,270	4,179	5,984	5,028	3,669	2,654	-835	4,045	3,994	3,609	4,766	3,647	3,294	1,759	4,277	1,912	1,166	1,059	3,462	1,136	1,064	716	3,756	1,217	1,026	324	3,462	477	1,096	246	2,823	749	534	262	3,583	258	354	-399	2,369	689	895	-142	2,042	657	531	-1,697	-1,697	-1,751	-410	-11,254	-11,254	-5,260	766	830	-519	1,568	1,285	803	1,828	1,268	1,844	1,561	3,683	2,324	2,264	1,252	4,886	1,673	1,450	901	3,853	1,259	2,025	-294	2,025	9	424	1,908	1,908	547	549	-187	1,146	-152	720	145	1,752	996	500	-200	2,000	-500	100	500	700	500	600	1,100	1,100	700	1,000	500	500	600	800	1,100	1,100	100	600	500	500	500	800	500	1,400	600	700	400	400	400	500	200	-25,900	9,200	9,500	7,900	-22,900	9,200	9,400	7,800	-24,400	8,800	10,400	9,300	-18,400	9,800	8,900	6,600	-14,700	7,600	7,000	6,000	-12,500	6,600	6,300	4,900
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other Operating Expenses	33,742	30,121	42,950	31,600	32,878	32,244	35,035	31,798	32,138	26,872	29,445	23,200	23,536	20,519	21,989	22,194	21,835	22,676	24,818	21,496	21,535	21,617	22,983	20,288	19,946	20,115	22,222	19,671	19,651	19,452	20,303	18,591	19,471	17,825	19,499	17,417	18,475	17,090	18,695	16,523	17,819	16,977	18,212	16,905	16,858	15,615	17,503	16,547	16,722	16,345	18,255	17,103	17,077	22,333	22,333	16,843	17,051	21,638	21,638	18,029	18,313	16,653	22,622	14,654	14,881	13,073	18,702	14,298	14,233	12,468	17,377	14,761	14,959	12,928	15,141	14,070	14,569	12,539	15,034	13,483	16,325	10,129	16,325	13,397	13,435	17,216	17,216	12,774	12,759	10,270	16,314	12,630	13,078	10,890	15,177	13,089	11,700	10,600	15,000	12,200	10,800	10,600	13,900	11,500	10,800	14,100	14,100	12,900	11,300	13,200	13,200	11,500	10,700	12,600	12,600	11,100	11,400	10,700	13,100	10,400	11,400	9,700	10,800	12,200	11,700	8,800	11,400	9,100	9,200	7,700	35,500	-	-	-	32,600	-	-	-	32,700	-	-	-	28,200	-	-	-	21,600	-	-	-	18,300	-	-	-
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Reconciled Depreciation	551	537	532	470	471	457	451	436	446	438	429	412	428	427	377	374	380	364	377	364	341	327	383	354	342	330	381	344	327	322	382	350	344	344	427	393	378	372	463	440	422	415	507	493	490	484	637	558	544	536	608	575	567	561	677	667	658	656	1,287	552	510	378	337	293	284	277	340	297	286	278	381	291	266	254	312	281	271	292	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Research Development	2,542	2,437	2,364	2,314	2,222	2,428	2,106	2,009	1,978	1,931	1,945	1,902	1,884	1,889	1,870	1,815	1,823	1,749	1,854	1,851	1,762	1,745	1,715	1,669	1,639	1,607	1,788	1,698	1,609	1,628	1,648	1,513	1,519	1,489	1,387	1,350	1,327	1,318	1,246	1,275	1,252	1,286	1,277	1,187	1,319	1,336	1,130	1,094	1,009	1,031	972	935	1,217	1,268	1,160	1,295	1,238	1,229	1,293	1,259	1,252	1,312	1,403	1,375	1,390	1,332	1,381	1,325	1,320	1,293	1,419	1,287	1,258	1,145	1,173	1,222	1,274	1,196	369	1,332	1,269	1,284	4,516	0	0	0	4,239	0	0	0	4,220	0	0	0	4,234	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Selling And Marketing Expenses	0	0	746	926	505	754	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	8,665	8,421	8,115	7,499	7,299	7,736	8,924	8,442	8,195	7,346	7,217	5,980	11,999	5,104	5,104	6,096	6,310	6,160	6,311	5,231	5,615	6,055	6,146	5,311	5,674	5,820	6,384	5,527	5,553	5,736	5,882	4,891	5,175	5,313	5,881	4,869	5,007	5,009	5,453	4,568	4,547	4,777	4,712	4,394	4,287	4,535	4,668	4,375	4,000	4,298	4,033	4,856	4,159	4,737	4,737	4,979	4,402	5,021	5,021	4,919	5,448	4,776	5,023	3,955	3,971	4,326	4,483	4,226	3,981	3,998	4,728	4,032	3,785	3,873	4,751	3,423	3,468	3,372	3,530	3,363	3,263	3,277	3,263	3,487	3,145	3,272	3,272	2,913	2,772	2,943	3,155	3,201	3,116	2,986	2,551	2,610	2,500	2,700	2,100	3,200	2,500	2,200	2,400	2,300	2,200	2,200	2,200	2,500	2,100	1,900	1,900	2,400	2,100	1,900	1,900	2,700	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Tax Provision	1,924	1,517	651	1,529	1,177	744	476	1,051	291	348	1,007	624	469	329	1,059	425	431	369	35	520	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	11,207	10,858	11,225	10,739	10,026	10,918	11,030	10,451	10,173	9,277	9,162	7,882	7,734	8,038	6,974	7,911	8,133	7,909	8,165	7,082	7,377	7,800	7,861	6,980	5,674	5,820	6,384	5,527	5,553	5,736	5,882	4,891	5,175	5,313	5,881	4,869	5,007	5,009	5,453	4,568	4,547	4,777	4,712	4,394	4,287	4,535	4,668	4,375	4,000	4,298	4,033	4,856	4,159	4,737	4,737	4,979	4,402	5,021	5,021	4,919	5,448	4,776	5,023	3,955	3,971	4,326	4,483	4,226	3,981	3,998	4,728	4,032	3,785	3,873	4,751	3,423	3,468	3,372	3,530	3,363	3,263	3,277	3,263	3,487	3,145	3,272	3,272	2,913	2,772	2,943	3,155	3,201	3,116	2,986	4,105	2,610	2,500	2,700	3,500	3,200	2,500	2,200	3,700	2,300	2,200	3,600	3,600	2,500	2,100	3,300	3,300	2,400	2,100	3,300	3,300	2,700	2,300	2,200	3,600	2,300	2,200	2,200	3,600	2,500	2,300	1,900	3,500	1,900	2,000	2,000	-35,500	-	-	-	-32,600	-	-	-	-32,700	-	-	-	-28,200	-	-	-	-21,600	-	-	-	-18,300	-	-	-
Total Other Income Expense Net	729	440	382	437	187	-103	-181	-177	58	3,904	48	-44	-3	-6	-1,852	-5	9	-7	-3	-5	-6	-7	-14	-19	-22	-26	-24	-17	-18	-24	10	-3	-3	-4	-3	-4	-3	5	-4	-4	-4	-3	-4	-3	-4	-3	-151	15	13	-14	-405	-13	-14	-621	-621	-910	-563	-9,731	-493	-221	54	-79	-12	-12	-11	-7	-4	-4	-5	-4	-4	-4	-2	-4	112	-72	-55	-43	-43	-30	9	-140	-141	-69	-13	-12	-12	-12	-13	-12	80	1	161	-7	-339	-15	0	-300	-400	-200	-400	-400	200	-100	-300	-100	-500	-400	-100	-200	0	-400	-100	200	200	-500	100	0	0	0	0	0	0	0	0	0	-200	-300	-400	-100	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Total Revenue	47,547	41,676	44,658	43,532	42,314	39,493	43,229	35,905	33,408	31,051	35,429	28,228	27,205	23,173	23,006	26,239	25,829	26,285	29,584	25,143	24,829	23,376	27,260	22,200	21,112	21,174	25,684	20,807	20,715	20,168	24,059	19,808	20,497	18,149	22,961	17,894	19,571	17,336	21,518	17,272	18,353	17,239	21,795	17,163	17,212	15,216	19,872	17,236	17,617	16,203	20,697	17,760	17,608	20,636	20,636	16,015	16,641	18,979	18,979	14,024	19,079	17,483	22,103	16,222	16,166	13,876	20,530	15,566	16,077	14,029	21,060	17,085	17,223	14,180	20,027	15,743	16,019	13,440	18,887	14,742	18,350	9,835	18,350	13,406	13,859	19,124	19,124	13,321	13,308	10,083	17,460	12,478	13,798	11,035	16,929	14,085	12,200	10,400	17,000	11,700	10,900	11,100	14,600	12,000	11,400	15,200	15,200	13,600	12,300	13,700	13,700	12,100	11,500	13,700	13,700	11,200	12,000	11,200	13,600	10,900	12,200	10,200	12,200	12,800	12,400	9,200	11,800	9,500	9,700	7,900	9,600	9,200	9,500	7,900	9,700	9,200	9,400	7,800	8,300	8,800	10,400	9,300	9,800	9,800	8,900	6,600	6,900	7,600	7,000	6,000	5,800	6,600	6,300	4,900

Latest Income Statement (annual, 2023-06-30)

Gross Profit (+$)
totalRevenue	169,997
Cost of Revenue	-96,764
Gross Profit	73,233	73,233

Operating Income (+$)
Gross Profit	73,233
Operating Expense	-42,908
Operating Income	30,325	30,325

Operating Expense (+$)
Research Development	9,328
Selling General Administrative	30,649
Selling And Marketing Expenses	2,931
Operating Expense	42,908	42,908

Net Interest Income (+$)
Interest Income	903
Interest Expense	-903
Other Finance Cost	-903
Net Interest Income	903

Pretax Income (+$)
Operating Income	30,325
Net Interest Income	903
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	31,228	29,422 EBIT - interestExpense = 29,422 31,228 28,030
Interest Expense	903
Earnings Before Interest and Taxes (EBIT)	30,325	32,131
Earnings Before Interest and Taxes (EBITDA)	32,255

After tax Income (+$)
Income Before Tax	31,228
Tax Provision	-4,101
Net Income From Continuing Ops	27,127	27,127
Net Income	27,127
Net Income Applicable To Common Shares	27,127

Non-recurring Events
Discontinued Operations	0
Extraordinary Items	0
Effect of Accounting Charges	0
Other Items	0
Non Recurring	0
Other Operating Expenses	139,672
Total Other Income/Expenses Net	903	-903

Technical Analysis of NAPCO Security Technologies 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 NAPCO Security Technologies Inc. The general trend of NAPCO Security Technologies Inc is BULLISH with 71.4% 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 NAPCO Security Technologies 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 (71.4%)		Bearish trend (-71.4%)
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 NAPCO Security Technologies 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: 45.91 < 46.01.

The bearish price targets are: 41.79 > 38.54 > 37.84.

Tweet this

NAPCO Security Technologies 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 NAPCO Security Technologies Inc. The current mas is .

The long score for the Moving Averages is 12/14.
The longshort score for the Moving Averages is 10/(-14 +14).

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

NAPCO Security Technologies 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 NAPCO Security Technologies Inc. The current macd is 0.58749673.

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

MACD line > signal line: The MACD line is above the signal line, which indicates a bullish signal in the market. This means that the positive momentum is currently stronger than the average momentum, suggesting that buyers are more active than sellers, and there's a higher probability of the NAPCO Security Technologies Inc price going up in the near term. +2
MACD > 0: The MACD is above the zero line (centerline), it indicates a bullish signal for NAPCO Security Technologies 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 NAPCO Security Technologies 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 up: The MACD line is trending up. This indicates that the short-term moving average is rising faster than the long-term moving average, suggesting positive momentum in the market. This signals that buyers are becoming more active and confident, leading to potential price increases as traders anticipate further gains and are willing to buy at higher prices. +1

NAPCO Security Technologies 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 NAPCO Security Technologies Inc. The current adx is 19.90.

The long score for the Directional Movement Index (DMI) is 1/7.
The longshort score for the Directional Movement Index (DMI) is 1/(-7 +7).

PLUS_ID > MINUS_DI: The +DI line is above the -DI line. This indicates a bullish signal in the market, as the positive directional movement is currently stronger than the negative directional movement, showing that buyers have the upper hand. Market psychology suggests that traders are optimistic, expecting further price increases, and are more willing to buy NAPCO Security Technologies Inc shares, leading to potential upward momentum in its price. +1
PLUS_ID > MINUS_DI && ADX < 25 && ADX trending down: The ADX is below 25 and indicates a weak or no trend. Also, the ADX is declining so there is no trend indication.

NAPCO Security Technologies 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 NAPCO Security Technologies Inc. The current sar is 38.51.

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

Close > SAR: The price is above the SAR. It's generally considered a bullish signal. +1

NAPCO Security Technologies 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 NAPCO Security Technologies Inc. The current rsi is 66.50. The current phase is Continuation in bull market.

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

Continuation in bull market: Uptrend continues after a consolidation or pullback. Hold or add to existing positions.
Trending down: The RSI is trending down. -1

Measures the speed and change of price movements.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

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

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

Original usage

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

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

How you can use RSI (Divergence)

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

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

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

Source: Tradingview.com

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

Use tradingview to add indicators

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

Tradingview

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

View tool on Tradingview.com

RSI divergence

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

There are four types of divergences:

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

Regular bullish divergence

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

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

Source: Tradingview.com

Regular bearish divergence

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

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

Source: Tradingview.com

Hidden bullish divergence

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

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

Source: Tradingview.com

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

Hidden bearish divergence

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

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

Source: Tradingview.com

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

NAPCO Security Technologies 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 NAPCO Security Technologies Inc. The current phase is Overbought in bull market.

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

STOCH > 50: The STOCH %K is above 50. There are more buyers than sellers. +1
STOCH > 80: The STOCH %K is above 80 and overbought. +2
STOCH %K line < STOCH %D line: The STOCH %K line is 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 NAPCO Security Technologies Inc price going down in the near term. -2
Trending down: The STOCH %K is trending down. -1

NAPCO Security Technologies 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 NAPCO Security Technologies Inc. The current cci is 160.21.

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

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

NAPCO Security Technologies 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 NAPCO Security Technologies Inc. The current cmo is 44.75.

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

CMO > 0: The CMO is above 0, the momentum of the price is positive, indicating a potential uptrend in the price. +1

NAPCO Security Technologies 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 NAPCO Security Technologies Inc. The current willr is -15.03067485.

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

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

NAPCO Security Technologies 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 NAPCO Security Technologies Inc.

NAPCO Security Technologies 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 NAPCO Security Technologies Inc. The current atr is 1.22584973.

NAPCO Security Technologies 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 NAPCO Security Technologies Inc. The current obv is 31,328.

NAPCO Security Technologies 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 NAPCO Security Technologies Inc. The current mfi is 66.20.

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

MFI > 50: +1

NAPCO Security Technologies Inc Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for NAPCO Security Technologies Inc.

6.2. Trading Signals

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

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

6.3. Candlestick Patterns

NAPCO Security Technologies Inc Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

Let's check the technical score of NAPCO Security Technologies Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	66.503
Ma 20	Greater than	Ma 50	40.401
Ma 50	Greater than	Ma 100	41.377
Ma 100	Greater than	Ma 200	38.276
Open	Greater than	Close	43.440
Total			4/5 (80.0%)

Create your own Symbol Scanner

Get notifications about NAPCO Security Technologies Inc

I send you an email if I find something interesting about NAPCO Security Technologies Inc.

NAPCO Security Technologies Inc Buy, Hold or Sell?

Let's analyse NAPCO Security Technologies Inc together

Get notifications about NAPCO Security Technologies Inc

Quick analysis of NAPCO Security Technologies Inc (30 sec.)

What can you expect buying and holding a share of NAPCO Security Technologies 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 NAPCO Security Technologies Inc (5 min.)

$43.38

$4.27

$4.73 - $7.85

$9.00 - $12.12

2. Growth of NAPCO Security Technologies Inc (5 min.)

Is NAPCO Security Technologies Inc growing?

How much money is NAPCO Security Technologies Inc making?

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

3. Financial Health of NAPCO Security Technologies Inc (5 min.)

4. Comparing to competitors in the Security & Protection Services industry (5 min.)

Industry Rankings (Security & Protection Services)

What can you expect buying and holding a share of NAPCO Security Technologies Inc? (5 min.)

What can you expect buying and holding a share of NAPCO Security Technologies Inc?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of NAPCO Security Technologies Inc

About NAPCO Security Technologies Inc

Financial Health

Valuation

1.1. Profitability of NAPCO Security Technologies Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

Compared to industry (Security & Protection Services)

1.1.2. Return on Assets

Trends

Compared to industry (Security & Protection Services)

1.1.3. Return on Equity

Trends

Compared to industry (Security & Protection Services)

1.2. Operating Efficiency of NAPCO Security Technologies Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

Compared to industry (Security & Protection Services)

1.2.2. Operating Ratio

Trends

Compared to industry (Security & Protection Services)

1.3. Liquidity of NAPCO Security Technologies Inc.

1.3. Liquidity

1.3.1. Current Ratio

Trends

Compared to industry (Security & Protection Services)

1.3.2. Quick Ratio

Trends

Compared to industry (Security & Protection Services)

1.4. Solvency of NAPCO Security Technologies Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

Compared to industry (Security & Protection Services)

1.4.2. Debt to Equity Ratio

Trends

Compared to industry (Security & Protection Services)

2. Market Valuation of NAPCO Security Technologies Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

Compared to industry (Security & Protection Services)

NAPCO Security Technologies Inc
Buy, Hold or Sell?