Nu Skin Enterprises Inc
Buy, Hold or Sell?

Let's analyse Nu Skin Enterprises Inc together

Penke I guess you are interested in Nu Skin Enterprises 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 Nu Skin Enterprises 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 Nu Skin Enterprises Inc

I send you an email if I find something interesting about Nu Skin Enterprises Inc.

Quick analysis of Nu Skin Enterprises Inc (30 sec.)

What can you expect buying and holding a share of Nu Skin Enterprises Inc? (30 sec.)

How much money do you get?

$1.55

When do you have the money?

1 year

How often do you get paid?

100.0%

What is your share worth?

Current worth

$16.55

Expected worth in 1 year

$15.08

How sure are you?

82.5%

+ What do you gain per year?

Total Gains per Share

$0.08

Return On Investment

0.7%

For what price can you sell your share?

Current Price per Share

$12.24

Expected price per share

$11.84 - $15.75

How sure are you?

50%

1. Valuation of Nu Skin Enterprises Inc (5 min.)

Live pricePrice per Share (EOD)

$12.24

Book Value per Share

$16.55

Intrinsic Value Per Share

$-31.54 - $31.36

Total Value Per Share

$-14.99 - $47.91

My calculation of the intrinsic value of Nu Skin Enterprises 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: ($0.61) 3Y: ($0.30) TTM: ($0.30)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($0.02) 3Y: ($-0.07) TTM: ($0.11)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$0.47	$2.54	$0.05 - $2.68
2	$-0.14	$5.24	$-1.12 - $2.93
3	$-1.72	$8.09	$-2.28 - $3.17
4	$-4.16	$11.08	$-3.44 - $3.42
5	$-7.34	$14.20	$-4.61 - $3.67
6	$-11.18	$17.43	$-5.77 - $3.91
7	$-15.59	$20.77	$-6.94 - $4.16
8	$-20.51	$24.21	$-8.10 - $4.40
9	$-25.84	$27.75	$-9.26 - $4.65
10	$-31.54	$31.36	$-10.43 - $4.90

2. Growth of Nu Skin Enterprises Inc (5 min.)

Is Nu Skin Enterprises Inc growing?

	Current year	Previous year	Grow	Grow %
How rich?	$821.9m	$903.6m	-$45.4m	-5.3%

How much money is Nu Skin Enterprises Inc making?

	Current year	Previous year	Grow	Grow %
Making money	$2.1m	$26.1m	-$24m	-1,119.1%
Net Profit Margin	0.5%	4.7%	-	-

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

Quarterly Yearly

3. Financial Health of Nu Skin Enterprises Inc (5 min.)

4. Comparing to competitors in the Household & Personal Products industry (5 min.)

Industry Rankings (Household & Personal Products)

Richest
#43 / 184

Most Revenue
#47 / 184

Most Profit
#92 / 184

Most Efficient
#123 / 184

What can you expect buying and holding a share of Nu Skin Enterprises Inc? (5 min.)

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

What can you expect buying and holding a share of Nu Skin Enterprises Inc?

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

Speculation

The Price per Share of Nu Skin Enterprises Inc is $12.24. 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 Nu Skin Enterprises 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 Nu Skin Enterprises 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 $16.55. Based on the TTM, the Book Value Change Per Share is $-0.37 per quarter. Based on the YOY, the Book Value Change Per Share is $0.01 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 $0.39 per quarter.

Based on historical numbers we can estimate the returns while holding a share of Nu Skin Enterprises 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	0.15	1.2%	0.04	0.3%	0.52	4.2%	0.59	4.8%	0.61	5.0%
Usd Book Value Change Per Share	0.06	0.5%	-0.37	-3.0%	0.01	0.1%	0.13	1.1%	0.07	0.5%
Usd Dividend Per Share	0.39	3.2%	0.39	3.2%	0.38	3.1%	0.38	3.1%	0.36	2.9%
Usd Total Gains Per Share	0.45	3.7%	0.02	0.2%	0.40	3.2%	0.51	4.2%	0.43	3.5%
Usd Price Per Share	19.42	-	28.29	-	41.68	-	41.31	-	49.97	-
Price to Earnings Ratio	33.11	-	21.17	-	6.14	-	9.16	-	18.41	-
Price-to-Total Gains Ratio	43.33	-	74.82	-	36.66	-	70.51	-	150.69	-
Price to Book Ratio	1.17	-	1.63	-	2.32	-	2.48	-	3.32	-
Price-to-Total Gains Ratio	43.33	-	74.82	-	36.66	-	70.51	-	150.69	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	12.24
Number of shares	81

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.39	0.38
Usd Book Value Change Per Share	-0.37	0.13
Usd Total Gains Per Share	0.02	0.51
Gains per Quarter (81 shares)	1.64	41.28
Gains per Year (81 shares)	6.54	165.14

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	126	-119	-3	122	43	155
2	252	-239	4	244	87	320
3	378	-358	11	366	130	485
4	504	-477	18	487	173	650
5	630	-597	25	609	217	815
6	755	-716	32	731	260	980
7	881	-836	39	853	303	1145
8	1007	-955	46	975	346	1310
9	1133	-1074	53	1097	390	1475
10	1259	-1194	60	1218	433	1640

How sure are you?

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

Linear %

	Trailing 12 Months				3Y				5 Year				10 Year				ALLTIME
				%				%				%				%				%
Earnings Per Share	3.0	1.0	0.0	75.0%	9.0	3.0	0.0	75.0%	17.0	3.0	0.0	85.0%	36.0	4.0	0.0	90.0%	103.0	5.0	0.0	95.4%
Book Value Change Per Share	2.0	2.0	0.0	50.0%	7.0	5.0	0.0	58.3%	14.0	6.0	0.0	70.0%	25.0	15.0	0.0	62.5%	79.0	27.0	2.0	73.1%
Dividend per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	20.0	0.0	0.0	100.0%	40.0	0.0	0.0	100.0%	92.0	0.0	16.0	85.2%
Total Gains per Share	3.0	1.0	0.0	75.0%	9.0	3.0	0.0	75.0%	16.0	4.0	0.0	80.0%	33.0	7.0	0.0	82.5%	90.0	18.0	0.0	83.3%

Fundamentals of Nu Skin Enterprises Inc

About Nu Skin Enterprises Inc

https://www.nuskin.com
Household & Personal Products
3700
75 West Center Street, Provo, UT, United States, 84601
Google Maps Bing Maps

Nu Skin Enterprises, Inc., together with its subsidiaries, engages in the development and distribution of various beauty and wellness products worldwide. It offers skin care devices, cosmetics, and other personal care products, including ageLOC LumiSpa and ageLOC LumiSpa iO; and nutricentials skin care products. The company also provides wellness products, such as LifePak nutritional supplements, ageLOC TR90 weight management system, and Beauty Focus Collagen+. In addition, it is involved in the research and product development of skin care products and nutritional supplements. The company sells its products under the Nu Skin, Pharmanex, and ageLOC brands through retail stores, website, digital platforms, and independent direct sellers and marketers, as well as a service center. Nu Skin Enterprises, Inc. was founded in 1984 and is headquartered in Provo, Utah.

Fundamental data was last updated by Penke on 2024-04-26 08:09:05.

Financial Health

Profitability Details

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

Operating Efficiency Details

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

Liquidity Details

	Compared to previous year	Compared to industry
The company is able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.

Solvency Details

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

Valuation

Valuation Details

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

1.1. Profitability of Nu Skin Enterprises Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit Nu Skin Enterprises Inc earns for each $1 of revenue.

Above 10% is considered healthy but always compare Nu Skin Enterprises Inc to the Household & Personal Products industry mean.
A Net Profit Margin of 1.5% means that $0.01 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Nu Skin Enterprises Inc:

The MRQ is 1.5%. The company is making a profit. +1
The TTM is 0.5%. The company is not making a profit/loss.

Trends

Current period		Compared to		+/-
MRQ	1.5%	TTM	0.5%	+1.0%
TTM	0.5%	YOY	4.7%	-4.2%
TTM	0.5%	5Y	5.0%	-4.5%
5Y	5.0%	10Y	5.5%	-0.5%

Compared to industry (Household & Personal Products)

Period	Company	Industry (mean)	+/-
MRQ	1.5%	4.2%	-2.7%
TTM	0.5%	4.5%	-4.0%
YOY	4.7%	4.6%	+0.1%
5Y	5.0%	5.0%	0.0%
10Y	5.5%	6.1%	-0.6%

Measures how much net profit Nu Skin Enterprises Inc earns for each $1 of revenue.

Revenue is the amount of profit Nu Skin Enterprises 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 Nu Skin Enterprises 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 Nu Skin Enterprises Inc to the Household & Personal Products industry mean.
Can be used to compare companies within the Household & Personal Products industry.

You typically want a high profit margin. This means that for each $1 in sales, Nu Skin Enterprises Inc makes more profit. This shows the investor how efficiently Nu Skin Enterprises Inc is operating in general and compared to other companies in the same industry. Nu Skin Enterprises Inc operates in the Household & Personal Products industry.

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of Nu Skin Enterprises Inc. If profit margins remain low (compared to the Household & Personal Products 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 Nu Skin Enterprises Inc is 0.01. This means that Nu Skin Enterprises Inc earned $0.01 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 Household & Personal Products industry is 4.2%.
What is the trend?
The trend is important because it shows you how Nu Skin Enterprises Inc is performing over time. The most recent quarter might be important if Nu Skin Enterprises 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 Nu Skin Enterprises 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 Nu Skin Enterprises Inc with other companies in the same industry (Household & Personal Products).
Net profit margin should rise over the years.
Can be influenced when Nu Skin Enterprises Inc sells assets (profit will increase while costs remain the same).
It won’t show what part of Nu Skin Enterprises 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 Nu Skin Enterprises 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 Nu Skin Enterprises Inc = 7,282
Total revenue MRQ Nu Skin Enterprises Inc = 488,640
$7,282 / $488,640 = 0.01 or 1.5%

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 Nu Skin Enterprises Inc is using its assets to generate profit.

Above 5% is considered healthy but always compare Nu Skin Enterprises Inc to the Household & Personal Products industry mean.
0.4% Return on Assets means that Nu Skin Enterprises Inc generated $0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Nu Skin Enterprises Inc:

The MRQ is 0.4%. Using its assets, the company is inefficient in making profit. -1
The TTM is 0.1%. Using its assets, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	0.4%	TTM	0.1%	+0.3%
TTM	0.1%	YOY	1.4%	-1.3%
TTM	0.1%	5Y	1.7%	-1.6%
5Y	1.7%	10Y	2.0%	-0.3%

Compared to industry (Household & Personal Products)

Period	Company	Industry (mean)	+/-
MRQ	0.4%	1.4%	-1.0%
TTM	0.1%	1.5%	-1.4%
YOY	1.4%	1.6%	-0.2%
5Y	1.7%	1.8%	-0.1%
10Y	2.0%	2.1%	-0.1%

Shows how efficient Nu Skin Enterprises 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 Nu Skin Enterprises Inc to the Household & Personal Products 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 Nu Skin Enterprises Inc is using its resources to generate profit. If the return on assets (0.4%) from Nu Skin Enterprises Inc are higher than the Household & Personal Products mean (1.4%) that means Nu Skin Enterprises 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 Nu Skin Enterprises Inc is 0.4%. This means the company generated $0.00 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the Household & Personal Products industry is 1.4%.
What is the trend?
The trend is important because it shows you how Nu Skin Enterprises Inc is performing over time. The most recent quarter might be important if Nu Skin Enterprises 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 Nu Skin Enterprises 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 Nu Skin Enterprises Inc

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

Income statement
Balance sheet

Net income MRQ (income statement) from Nu Skin Enterprises Inc = 7,282
Total assets MRQ (balance sheet) from Nu Skin Enterprises Inc = 1,806,463
7,282 / 1,806,463 = 0.00 or 0.4%

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

Above 15%-20% is considered healthy but always compare Nu Skin Enterprises Inc to the Household & Personal Products industry mean.
0.9% Return on Equity means Nu Skin Enterprises Inc generated $0.01 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Nu Skin Enterprises Inc:

The MRQ is 0.9%. Using its investors money, the company is inefficient in making profit. -1
The TTM is 0.2%. Using its investors money, the company is inefficient in making profit. -1

Trends

Current period		Compared to		+/-
MRQ	0.9%	TTM	0.2%	+0.7%
TTM	0.2%	YOY	2.8%	-2.6%
TTM	0.2%	5Y	3.6%	-3.4%
5Y	3.6%	10Y	4.0%	-0.4%

Compared to industry (Household & Personal Products)

Period	Company	Industry (mean)	+/-
MRQ	0.9%	2.8%	-1.9%
TTM	0.2%	3.0%	-2.8%
YOY	2.8%	3.2%	-0.4%
5Y	3.6%	3.3%	+0.3%
10Y	4.0%	3.6%	+0.4%

Shows how efficient Nu Skin Enterprises 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 Nu Skin Enterprises Inc to the Household & Personal Products 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 Household & Personal Products 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 Nu Skin Enterprises Inc is 0.9%. This means Nu Skin Enterprises Inc generated $0.01 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the Household & Personal Products industry is 2.8%.
What is the trend?
The trend is important because it shows you how Nu Skin Enterprises Inc is performing over time. The most recent quarter might be important if Nu Skin Enterprises 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 Nu Skin Enterprises Inc up to 10 years back (depending if Nu Skin Enterprises 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 Nu Skin Enterprises Inc

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Nu Skin Enterprises Inc = 7,282
Shareholders equity (balance sheet) MRQ Nu Skin Enterprises Inc = 821,968
7,282 / 821,968 = 0.01 or 0.9%

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 Nu Skin Enterprises Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Nu Skin Enterprises Inc is operating .

Measures how much profit Nu Skin Enterprises 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 Nu Skin Enterprises Inc to the Household & Personal Products industry mean.
An Operating Margin of 5.3% means the company generated $0.05 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Nu Skin Enterprises Inc:

The MRQ is 5.3%. The company is operating less efficient.
The TTM is 2.1%. The company is operating less efficient.

Trends

Current period		Compared to		+/-
MRQ	5.3%	TTM	2.1%	+3.3%
TTM	2.1%	YOY	7.6%	-5.6%
TTM	2.1%	5Y	7.4%	-5.3%
5Y	7.4%	10Y	8.7%	-1.3%

Compared to industry (Household & Personal Products)

Period	Company	Industry (mean)	+/-
MRQ	5.3%	7.3%	-2.0%
TTM	2.1%	4.9%	-2.8%
YOY	7.6%	7.2%	+0.4%
5Y	7.4%	7.2%	+0.2%
10Y	8.7%	8.2%	+0.5%

Measures how efficient Nu Skin Enterprises 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 Nu Skin Enterprises Inc to the Household & Personal Products 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 Nu Skin Enterprises 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 Nu Skin Enterprises Inc is 5.3%. This means that Nu Skin Enterprises Inc earned $0.05 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the Household & Personal Products industry is 7.3%.
What is the trend?
The trend is important because it shows you how Nu Skin Enterprises Inc is performing over time. The most recent quarter might be important if Nu Skin Enterprises 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 Nu Skin Enterprises 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 Nu Skin Enterprises Inc

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Nu Skin Enterprises Inc = 26,066
Total revenue MRQ Nu Skin Enterprises Inc = 488,640
$26,066 / $488,640 = 0.05 or 5.3%

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 Nu Skin Enterprises Inc is keeping operating costs low.

Below 1 is considered healthy (always compare to Household & Personal Products industry mean).
An Operation Ratio of 0.95 means that the operating costs are $0.95 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Nu Skin Enterprises Inc:

The MRQ is 0.947. The company is less efficient in keeping operating costs low.
The TTM is 0.965. The company is less efficient in keeping operating costs low.

Trends

Current period		Compared to		+/-
MRQ	0.947	TTM	0.965	-0.019
TTM	0.965	YOY	0.929	+0.036
TTM	0.965	5Y	0.916	+0.049
5Y	0.916	10Y	0.900	+0.016

Compared to industry (Household & Personal Products)

Period	Company	Industry (mean)	+/-
MRQ	0.947	1.272	-0.325
TTM	0.965	1.191	-0.226
YOY	0.929	1.114	-0.185
5Y	0.916	1.138	-0.222
10Y	0.900	1.052	-0.152

Measures how efficient Nu Skin Enterprises 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 Nu Skin Enterprises Inc to the Household & Personal Products 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 Nu Skin Enterprises Inc is 94.7%. This means that Nu Skin Enterprises Inc earned $0.95 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 Household & Personal Products industry is 1.27.
What is the trend?
The trend is important because it shows you how Nu Skin Enterprises Inc is performing over time. The most recent quarter might be important if Nu Skin Enterprises 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 Nu Skin Enterprises 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 Nu Skin Enterprises 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
(136,215 +326,359) \ 488,640 = 0.95

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 Nu Skin Enterprises Inc.

1.3. Liquidity

1.3.1. Current Ratio

Measures if Nu Skin Enterprises Inc is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to Household & Personal Products industry mean).
A Current Ratio of 2.10 means the company has $2.10 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Nu Skin Enterprises Inc:

The MRQ is 2.103. The company is able to pay all its short-term debts. +1
The TTM is 1.894. The company is able to pay all its short-term debts. +1

Trends

Current period		Compared to		+/-
MRQ	2.103	TTM	1.894	+0.209
TTM	1.894	YOY	2.065	-0.171
TTM	1.894	5Y	1.841	+0.053
5Y	1.841	10Y	1.821	+0.020

Compared to industry (Household & Personal Products)

Period	Company	Industry (mean)	+/-
MRQ	2.103	1.651	+0.452
TTM	1.894	1.702	+0.192
YOY	2.065	1.628	+0.437
5Y	1.841	1.693	+0.148
10Y	1.821	1.708	+0.113

Measures if Nu Skin Enterprises 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 Household & Personal Products 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 Nu Skin Enterprises 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 Nu Skin Enterprises Inc is 2.10. This means Nu Skin Enterprises Inc has $2.10 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the Household & Personal Products industry is 1.65.
What is the trend?
The trend is important because it shows you how Nu Skin Enterprises Inc is performing over time. The most recent quarter might be important if Nu Skin Enterprises 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 Nu Skin Enterprises 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 Nu Skin Enterprises Inc

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
691,644 \ 328,871) = 2.10

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

Above 1 is considered healthy but always compare Nu Skin Enterprises Inc to the Household & Personal Products industry mean.
A Quick Ratio of 1.07 means the company can pay off $1.07 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Nu Skin Enterprises Inc:

The MRQ is 1.072. The company is just able to pay all its short-term debts with the most liquid assets.
The TTM is 0.872. The company is just not able to pay all its short-term debts with the most liquid assets. -1

Trends

Current period		Compared to		+/-
MRQ	1.072	TTM	0.872	+0.200
TTM	0.872	YOY	0.973	-0.101
TTM	0.872	5Y	0.922	-0.050
5Y	0.922	10Y	0.917	+0.005

Compared to industry (Household & Personal Products)

Period	Company	Industry (mean)	+/-
MRQ	1.072	0.761	+0.311
TTM	0.872	0.768	+0.104
YOY	0.973	0.772	+0.201
5Y	0.922	0.872	+0.050
10Y	0.917	0.919	-0.002

Measures if Nu Skin Enterprises 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 Nu Skin Enterprises Inc to the Household & Personal Products 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 Nu Skin Enterprises Inc can pay off its short term debts. This shows if Nu Skin Enterprises 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 Nu Skin Enterprises Inc is 1.07. This means that Nu Skin Enterprises Inc can pay off $1.07 for each $1 in debt (using most liquid assets).
How does it compare to the industry?
The mean MRQ Quick Ratio of the Household & Personal Products industry is 0.76.
What is the trend?
The trend is important because it shows you how Nu Skin Enterprises Inc is performing over time. The most recent quarter might be important if Nu Skin Enterprises 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 Nu Skin Enterprises 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 Nu Skin Enterprises 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 Nu Skin Enterprises Inc: (267,816 + 11,759 +72,879) / 328,871 = 1.07

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 Nu Skin Enterprises Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of Nu Skin Enterprises Inc assets are financed with debt.

Below 1 (100%) is considered healthy but always compare Nu Skin Enterprises Inc to Household & Personal Products industry mean.
A Debt to Asset Ratio of 0.54 means that Nu Skin Enterprises Inc assets are financed with 54.5% credit (debt) and the remaining percentage (100% - 54.5%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Nu Skin Enterprises Inc:

The MRQ is 0.545. The company is able to pay all its debts by selling its assets. +1
The TTM is 0.531. The company is able to pay all its debts by selling its assets. +1

Trends

Current period		Compared to		+/-
MRQ	0.545	TTM	0.531	+0.014
TTM	0.531	YOY	0.510	+0.021
TTM	0.531	5Y	0.530	+0.001
5Y	0.530	10Y	0.512	+0.018

Compared to industry (Household & Personal Products)

Period	Company	Industry (mean)	+/-
MRQ	0.545	0.448	+0.097
TTM	0.531	0.459	+0.072
YOY	0.510	0.463	+0.047
5Y	0.530	0.446	+0.084
10Y	0.512	0.448	+0.064

Measures how much % of Nu Skin Enterprises Inc assets are financed with debt.

When there are more debts than assets, that means creditors have a larger stake Nu Skin Enterprises Inc than its shareholders.

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Nu Skin Enterprises Inc to Household & Personal Products 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 Nu Skin Enterprises Inc is 0.54. This means means that Nu Skin Enterprises Inc is financed with 54.5% 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 Household & Personal Products industry is 165.1%.
What is the trend?
The trend is important because it shows you how Nu Skin Enterprises Inc is performing over time. The most recent quarter might be important if Nu Skin Enterprises 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 Nu Skin Enterprises 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 Nu Skin Enterprises Inc has so much debt.

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Nu Skin Enterprises Inc

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

Balance sheet
Debt to asset ratio = total debt \ total assets
984,495 \ 1,806,463 = 54.5% or 0.54.

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 Nu Skin Enterprises Inc is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare Nu Skin Enterprises Inc to the Household & Personal Products industry mean.
A Debt to Equity ratio of 119.8% means that company has $1.20 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Nu Skin Enterprises Inc:

The MRQ is 1.198. The company is able to pay all its debts with equity. +1
The TTM is 1.134. The company is able to pay all its debts with equity. +1

Trends

Current period		Compared to		+/-
MRQ	1.198	TTM	1.134	+0.063
TTM	1.134	YOY	1.042	+0.092
TTM	1.134	5Y	1.129	+0.005
5Y	1.129	10Y	1.063	+0.066

Compared to industry (Household & Personal Products)

Period	Company	Industry (mean)	+/-
MRQ	1.198	0.787	+0.411
TTM	1.134	0.802	+0.332
YOY	1.042	0.789	+0.253
5Y	1.129	0.821	+0.308
10Y	1.063	0.841	+0.222

Measures if Nu Skin Enterprises 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 Nu Skin Enterprises 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 Nu Skin Enterprises Inc is 1.20. This means that Nu Skin Enterprises Inc can pay off $1.20 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Household & Personal Products industry is 0.79.
What is the trend?
The trend is important because it shows you how Nu Skin Enterprises Inc is performing over time. The most recent quarter might be important if Nu Skin Enterprises 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 Nu Skin Enterprises 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 Nu Skin Enterprises Inc

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
984,495 \ 821,968 = 1.20 or 119.8%

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 Nu Skin Enterprises 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 Nu Skin Enterprises Inc generates.

Above 15 is considered overpriced but always compare Nu Skin Enterprises Inc to the Household & Personal Products industry mean.
A PE ratio of 33.11 means the investor is paying $33.11 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Nu Skin Enterprises Inc:

The EOD is 20.870. Based on the earnings, the company is fair priced.
The MRQ is 33.112. Based on the earnings, the company is overpriced. -1
The TTM is 21.171. Based on the earnings, the company is fair priced.

Trends

Current period		Compared to		+/-
EOD	20.870	MRQ	33.112	-12.242
MRQ	33.112	TTM	21.171	+11.941
TTM	21.171	YOY	6.144	+15.027
TTM	21.171	5Y	9.160	+12.011
5Y	9.160	10Y	18.409	-9.249

Compared to industry (Household & Personal Products)

Period	Company	Industry (mean)	+/-
EOD	20.870	18.603	+2.267
MRQ	33.112	16.380	+16.732
TTM	21.171	16.611	+4.560
YOY	6.144	20.049	-13.905
5Y	9.160	20.206	-11.046
10Y	18.409	22.487	-4.078

Measures how much money you pay for each share for every $1 in earnings Nu Skin Enterprises 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 Nu Skin Enterprises Inc to the Household & Personal Products 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 Nu Skin Enterprises Inc is 33.11. This means the investor is paying $33.11 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Household & Personal Products industry is 16.38.
What is the trend?
The trend is important because it shows you how Nu Skin Enterprises Inc is performing over time. The most recent quarter might be important if Nu Skin Enterprises 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 Nu Skin Enterprises 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 Nu Skin Enterprises 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 \ 49,479 = EPS
PE ratio MRQ = 33.11

* 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 Nu Skin Enterprises Inc:

The EOD is 4.499. Based on how much money comes from the company's main activities, the company is cheap. +2
The MRQ is 7.138. Based on how much money comes from the company's main activities, the company is cheap. +2
The TTM is 4.811. Based on how much money comes from the company's main activities, the company is cheap. +2

Trends

Current period		Compared to		+/-
EOD	4.499	MRQ	7.138	-2.639
MRQ	7.138	TTM	4.811	+2.326
TTM	4.811	YOY	-5.842	+10.653
TTM	4.811	5Y	14.183	-9.372
5Y	14.183	10Y	13.574	+0.608

Compared to industry (Household & Personal Products)

Period	Company	Industry (mean)	+/-
EOD	4.499	9.318	-4.819
MRQ	7.138	9.830	-2.692
TTM	4.811	10.208	-5.397
YOY	-5.842	5.777	-11.619
5Y	14.183	12.487	+1.696
10Y	13.574	12.477	+1.097

2. Book Value per Share

2.3. Price to Book Ratio

Measures if the stock price of Nu Skin Enterprises Inc is to cheap or to expensive compared to its book value.

At or below 1 is considered healthy (always compare to Household & Personal Products industry mean).
A PB ratio of 1.17 means the investor is paying $1.17 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Nu Skin Enterprises Inc:

The EOD is 0.740. Based on the equity, the company is cheap. +2
The MRQ is 1.173. Based on the equity, the company is underpriced. +1
The TTM is 1.631. Based on the equity, the company is underpriced. +1

Trends

Current period		Compared to		+/-
EOD	0.740	MRQ	1.173	-0.434
MRQ	1.173	TTM	1.631	-0.457
TTM	1.631	YOY	2.323	-0.692
TTM	1.631	5Y	2.477	-0.846
5Y	2.477	10Y	3.324	-0.846

Compared to industry (Household & Personal Products)

Period	Company	Industry (mean)	+/-
EOD	0.740	1.512	-0.772
MRQ	1.173	1.711	-0.538
TTM	1.631	1.787	-0.156
YOY	2.323	2.000	+0.323
5Y	2.477	2.083	+0.394
10Y	3.324	2.816	+0.508

2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Nu Skin Enterprises Inc.

3.1. Institutions holding Nu Skin Enterprises Inc

Institutions are holding 85.196% of the shares of Nu Skin Enterprises Inc.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	BlackRock Inc	17.2168	0.0042	8508678	462531	5.7485
2023-12-31	Vanguard Group Inc	12.5762	0.0026	6215271	-20224	-0.3243
2023-12-31	State Street Corporation	5.8108	0.0027	2871749	-131676	-4.3842
2023-12-31	Amvescap Plc.	5.7807	0.0132	2856897	1162785	68.6368
2023-12-31	Renaissance Technologies Corp	3.9026	0.058	1928696	-65600	-3.2894
2023-12-31	Dimensional Fund Advisors, Inc.	2.8184	0.0079	1392882	-345859	-19.8913
2023-12-31	Charles Schwab Investment Management Inc	2.3425	0.0057	1157697	173193	17.5919
2023-12-31	Geode Capital Management, LLC	2.1534	0.0022	1064233	-27607	-2.5285
2023-12-31	Morgan Stanley - Brokerage Accounts	1.9726	0.0017	974883	-129025	-11.688
2023-09-30	Citadel Advisors Llc	1.9086	0.0043	943259	477858	102.6766
2023-12-31	Bank of New York Mellon Corp	1.6927	0.0033	836550	69108	9.005
2023-12-31	Aristotle Capital Boston, LLC	1.6171	0.4744	799168	20399	2.6194
2023-12-31	Northern Trust Corp	1.1164	0.0019	551741	-3413	-0.6148
2023-12-31	Goldman Sachs Group Inc	0.9958	0.0009	492146	115316	30.6016
2023-12-31	NORGES BANK	0.9305	0.0016	459840	153470	50.093
2023-12-31	Victory Capital Management Inc.	0.9282	0.0094	458745	-1952	-0.4237
2023-12-31	Two Sigma Advisers, LLC	0.9043	0.0203	446900	69800	18.5097
2023-12-31	ProShare Advisors LLC	0.8858	0.026	437783	97541	28.6681
2023-09-30	VOLORIDGE INVESTMENT MANAGEMENT, LLC	0.8658	0.0448	427886	385951	920.3553
2023-12-31	American Century Companies Inc	0.732	0.0048	361778	-19826	-5.1954
Total		67.1512	0.6899	33186782	+2442770	+7.4%

3.2. Funds holding Nu Skin Enterprises Inc

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-03-28	iShares Core S&P Small-Cap ETF	6.7734	0.0576	3347490	4768	0.1426
2024-02-29	Vanguard Total Stock Mkt Idx Inv	3.1391	0.0013	1551373	-92700	-5.6384
2024-03-31	Vanguard Small Cap Index	2.5446	0.0118	1257555	-15861	-1.2455
2024-03-28	iShares Russell 2000 ETF	2.5304	0.0264	1250528	603	0.0482
2024-03-31	Vanguard Small Cap Value Index Inv	1.7125	0.021	846357	-15785	-1.8309
2024-03-29	Schwab Fundamental US Small Company ETF	1.6414	0.1345	811190	0	0
2024-03-31	Vanguard Institutional Extnd Mkt Idx Tr	1.5245	0.0099	753423	11741	1.583
2024-03-28	iShares S&P Small-Cap 600 Value ETF	1.2315	0.1165	608633	-5953	-0.9686
2024-03-28	ProShares Russell 2000 Dividend Growers	1.1889	1.0329	587568	0	0
2024-01-31	Fidelity Small Cap Index	1.0177	0.0377	502953	6304	1.2693
2024-03-28	iShares Russell 2000 Value ETF	0.9564	0.0521	472647	-300	-0.0634
2024-03-31	Vanguard Consumer Staples ETF	0.938	0.0809	463585	977	0.2112
2024-03-28	SPDR® Portfolio S&P 600 Sm Cap ETF	0.8973	0.0583	443431	450	0.1016
2024-03-31	Vanguard Tax-Managed Small Cap Adm	0.7907	0.0595	390753	53353	15.813
2024-03-29	Avantis US Small Cap Value ETF	0.7567	0.0477	373957	0	0
2024-03-31	SPDR® S&P 600 Small Cap Value ETF	0.704	0.1202	347901	706	0.2033
2024-03-31	State St Russell Sm/Mid Cp® Indx NL Cl C	0.6103	0.0097	301601	0	0
2023-12-31	Federated Hermes MDT Small Cap Core IS	0.6063	0.493	299618	299618	0
2023-12-31	Federated Hermes MDT SCC Institutional	0.6063	0.4918	299618	299618	0
2023-12-31	Victory Market Neutral Income I	0.5821	0.1832	287662	10900	3.9384
Total		30.7521	3.046	15197843	+558439	+3.7%

3.3. Insider Transactions

Insiders are holding 2.168% of the shares of Nu Skin Enterprises Inc.

Date	Owner	Type	Amount	Price
2024-04-25	Andrew D Lipman	SELL	2000	12.34
2024-03-25	Andrew D Lipman	SELL	2000	12.32
2024-02-26	Andrew D Lipman	SELL	2000	12.46
2024-01-25	Andrew D Lipman	SELL	2000	18.55
2023-12-26	Andrew D Lipman	SELL	2000	19.39
2023-11-27	Andrew D Lipman	SELL	2000	17.11
2023-11-03	Andrew D Lipman	SELL	15400	17.68
2023-10-25	Andrew D Lipman	SELL	2000	19.23
2023-09-25	Andrew D Lipman	SELL	2000	23.02
2023-08-25	Andrew D Lipman	SELL	2000	23.33
2023-08-21	Laura Nathanson	SELL	6068	24.12
2023-08-07	Emma S Battle	SELL	1272	26.15
2023-07-25	Andrew D Lipman	SELL	2000	28.99
2023-06-26	Andrew D Lipman	SELL	2000	32.12
2023-05-25	Andrew D Lipman	SELL	2000	34.28
2023-05-09	Edwina D Woodbury	SELL	1255	37.87

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Nu Skin Enterprises 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	-	-	0.060	-0.368	+712%	0.014	+326%	0.134	-55%	0.067	-10%
Book Value Per Share	-	-	16.550	17.182	-4%	17.889	-7%	16.715	-1%	15.439	+7%
Current Ratio	-	-	2.103	1.894	+11%	2.065	+2%	1.841	+14%	1.821	+15%
Debt To Asset Ratio	-	-	0.545	0.531	+3%	0.510	+7%	0.530	+3%	0.512	+6%
Debt To Equity Ratio	-	-	1.198	1.134	+6%	1.042	+15%	1.129	+6%	1.063	+13%
Dividend Per Share	-	-	0.388	0.389	0%	0.381	+2%	0.376	+3%	0.361	+7%
Eps	-	-	0.147	0.042	+247%	0.518	-72%	0.593	-75%	0.607	-76%
Free Cash Flow Per Share	-	-	0.680	0.302	+125%	0.242	+181%	0.583	+17%	0.609	+12%
Free Cash Flow To Equity Per Share	-	-	0.272	0.354	-23%	-0.256	+194%	0.018	+1398%	0.025	+1009%
Gross Profit Margin	-	-	-23.901	-9.811	-59%	-0.916	-96%	-3.277	-86%	-5.455	-77%
Intrinsic Value_10Y_max	-	-	31.360	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	-31.543	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	2.540	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	0.470	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	8.091	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	-1.723	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	14.196	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	-7.338	-	-	-	-	-	-	-	-
Market Cap	607892256.000	-59%	964482648.000	1413779304.500	-32%	2106399997.500	-54%	2156366406.900	-55%	2764205039.200	-65%
Net Profit Margin	-	-	0.015	0.005	+228%	0.047	-68%	0.050	-70%	0.055	-73%
Operating Margin	-	-	0.053	0.021	+159%	0.076	-30%	0.074	-28%	0.087	-38%
Operating Ratio	-	-	0.947	0.965	-2%	0.929	+2%	0.916	+3%	0.900	+5%
Pb Ratio	0.740	-59%	1.173	1.631	-28%	2.323	-49%	2.477	-53%	3.324	-65%
Pe Ratio	20.870	-59%	33.112	21.171	+56%	6.144	+439%	9.160	+261%	18.409	+80%
Price Per Share	12.240	-59%	19.420	28.285	-31%	41.678	-53%	41.305	-53%	49.972	-61%
Price To Free Cash Flow Ratio	4.499	-59%	7.138	4.811	+48%	-5.842	+182%	14.183	-50%	13.574	-47%
Price To Total Gains Ratio	27.310	-59%	43.330	74.823	-42%	36.663	+18%	70.510	-39%	150.690	-71%
Quick Ratio	-	-	1.072	0.872	+23%	0.973	+10%	0.922	+16%	0.917	+17%
Return On Assets	-	-	0.004	0.001	+318%	0.014	-71%	0.017	-76%	0.020	-79%
Return On Equity	-	-	0.009	0.002	+430%	0.028	-68%	0.036	-75%	0.040	-78%
Total Gains Per Share	-	-	0.448	0.020	+2120%	0.395	+13%	0.510	-12%	0.428	+5%
Usd Book Value	-	-	821968000.000	858117500.000	-4%	903616250.000	-9%	868348600.000	-5%	842352925.000	-2%
Usd Book Value Change Per Share	-	-	0.060	-0.368	+712%	0.014	+326%	0.134	-55%	0.067	-10%
Usd Book Value Per Share	-	-	16.550	17.182	-4%	17.889	-7%	16.715	-1%	15.439	+7%
Usd Dividend Per Share	-	-	0.388	0.389	0%	0.381	+2%	0.376	+3%	0.361	+7%
Usd Eps	-	-	0.147	0.042	+247%	0.518	-72%	0.593	-75%	0.607	-76%
Usd Free Cash Flow	-	-	33782000.000	15037250.000	+125%	12251500.000	+176%	30465200.000	+11%	32916475.000	+3%
Usd Free Cash Flow Per Share	-	-	0.680	0.302	+125%	0.242	+181%	0.583	+17%	0.609	+12%
Usd Free Cash Flow To Equity Per Share	-	-	0.272	0.354	-23%	-0.256	+194%	0.018	+1398%	0.025	+1009%
Usd Market Cap	607892256.000	-59%	964482648.000	1413779304.500	-32%	2106399997.500	-54%	2156366406.900	-55%	2764205039.200	-65%
Usd Price Per Share	12.240	-59%	19.420	28.285	-31%	41.678	-53%	41.305	-53%	49.972	-61%
Usd Profit	-	-	7282000.000	2148750.000	+239%	26194500.000	-72%	31277400.000	-77%	33789675.000	-78%
Usd Revenue	-	-	488640000.000	492282750.000	-1%	556414750.000	-12%	594640450.000	-18%	596881375.000	-18%
Usd Total Gains Per Share	-	-	0.448	0.020	+2120%	0.395	+13%	0.510	-12%	0.428	+5%
	EOD	+4 -4	MRQ	TTM	+19 -17	YOY	+16 -20	5Y	+12 -24	10Y	+16 -20

4.2. Fundamental Score

Let's check the fundamental score of Nu Skin Enterprises Inc based on Penke's default stock scanner.

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	20.870
Price to Book Ratio (EOD)	Between	0-1	0.740
Net Profit Margin (MRQ)	Greater than	0	0.015
Operating Margin (MRQ)	Greater than	0	0.053
Quick Ratio (MRQ)	Greater than	1	1.072
Current Ratio (MRQ)	Greater than	1	2.103
Debt to Asset Ratio (MRQ)	Less than	1	0.545
Debt to Equity Ratio (MRQ)	Less than	1	1.198
Return on Equity (MRQ)	Greater than	0.15	0.009
Return on Assets (MRQ)	Greater than	0.05	0.004
Total			6/10 (60.0%)

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 Nu Skin Enterprises Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	42.419
Ma 20	Greater than	Ma 50	12.641
Ma 50	Greater than	Ma 100	12.840
Ma 100	Greater than	Ma 200	15.662
Open	Greater than	Close	12.340
Total			1/5 (20.0%)

Create your own Symbol Scanner

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

Latest Balance Sheet

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

Summary

Total Assets	1,806,463
Total Liabilities	984,495
Total Stockholder Equity	821,968

	As reported
Total Liabilities	984,495
Total Stockholder Equity	+ 821,968
Total Assets	= 1,806,463

Assets

Total Assets	1,806,463
Total Current Assets	691,644
Long-term Assets	1,114,819

Total Current Assets

Total Current Assets (as reported)	691,644
Cash And Cash Equivalents	256,057
Short-term Investments	11,759
Net Receivables	72,879
Inventory	279,978
Other Current Assets	70,971
Total Current Assets (calculated)	691,644
+/-	0

Long-term Assets

Long-term Assets (as reported)	1,114,819
Property Plant Equipment	523,072
Goodwill	230,768
Long Term Investments	36,374
Intangible Assets	105,309
Long-term Assets Other	110,033
Long-term Assets (calculated)	1,005,556
+/-	109,263

Liabilities & Shareholders' Equity

Total Current Liabilities	328,871
Long-term Liabilities	655,624
Total Stockholder Equity	821,968

Total Current Liabilities

Total Current Liabilities (as reported)	328,871
Short-term Debt	48,898
Short Long Term Debt	25,000
Accounts payable	43,505
Other Current Liabilities	216,080
Total Current Liabilities (calculated)	333,483
+/-	4,612

Long-term Liabilities

Long-term Liabilities (as reported)	655,624
Long term Debt	478,040
Capital Lease Obligations	104,290
Long-term Liabilities Other	8,950
Long-term Liabilities (calculated)	591,280
+/-	64,344

Total Stockholder Equity

Total Stockholder Equity (as reported)	821,968
Common Stock	91
Retained Earnings	1,870,470
Accumulated Other Comprehensive Income	-100,006
Other Stockholders Equity	-948,587
Total Stockholder Equity (calculated)	821,968
+/-	0

Other

Capital Stock	91
Cash and Short Term Investments	267,816
Common Stock Shares Outstanding	49,479
Current Deferred Revenue	20,388
Liabilities and Stockholders Equity	1,806,463
Net Debt	351,273
Net Invested Capital	1,325,008
Net Working Capital	373,000
Property Plant and Equipment Gross	897,613
Short Long Term Debt Total	607,330

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

> Total Assets

0
0
0
118,200
0
0
0
331,700
342,100
306,800
326,300
352,400
485,000
461,600
478,600
606,400
575,800
586,100
615,300
643,200
579,193
592,028
589,249
590,803
590,803
576,075
578,073
582,352
582,352
595,433
594,998
611,838
598,785
602,097
623,552
623,747
603,875
618,163
575,939
609,737
659,496
669,692
674,538
678,866
656,827
650,275
651,643
664,849
688,627
686,199
719,471
683,243
697,215
690,037
681,771
709,772
699,037
707,599
740,958
748,449
770,810
772,567
819,710
892,224
856,818
888,203
898,848
990,956
1,028,487
1,134,971
1,115,723
1,152,907
1,207,793
1,392,707
1,688,487
1,821,062
1,641,621
1,603,614
1,573,249
1,614,434
1,612,617
1,602,620
1,553,458
1,505,843
1,511,473
1,780,869
1,751,815
1,474,045
1,494,416
1,507,145
1,547,331
1,589,872
1,774,669
1,746,363
1,746,237
1,694,446
1,755,101
1,791,098
1,736,905
1,769,006
1,746,319
1,794,493
1,816,711
1,957,076
1,950,099
2,049,980
1,974,409
1,906,480
1,892,249
1,900,901
1,763,172
1,820,970
1,824,645
1,893,776
1,793,091
1,806,463

1,806,463

1,793,091

1,893,776

1,824,645

1,820,970

1,763,172

1,900,901

1,892,249

1,906,480

1,974,409

2,049,980

1,950,099

1,957,076

1,816,711

1,794,493

1,746,319

1,769,006

1,736,905

1,791,098

1,755,101

1,694,446

1,746,237

1,746,363

1,774,669

1,589,872

1,547,331

1,507,145

1,494,416

1,474,045

1,751,815

1,780,869

1,511,473

1,505,843

1,553,458

1,602,620

1,612,617

1,614,434

1,573,249

1,603,614

1,641,621

1,821,062

1,688,487

1,392,707

1,207,793

1,152,907

1,115,723

1,134,971

1,028,487

990,956

898,848

888,203

856,818

892,224

819,710

772,567

770,810

748,449

740,958

707,599

699,037

709,772

681,771

690,037

697,215

683,243

719,471

686,199

688,627

664,849

651,643

650,275

656,827

678,866

674,538

669,692

659,496

609,737

575,939

618,163

603,875

623,747

623,552

602,097

598,785

611,838

594,998

595,433

582,352

578,073

576,075

590,803

589,249

592,028

579,193

643,200

615,300

586,100

575,800

606,400

478,600

461,600

485,000

352,400

326,300

306,800

342,100

331,700

118,200

> Total Current Assets

0
0
0
104,300
0
0
0
280,200
290,000
253,500
272,000
276,300
351,200
316,000
329,000
354,800
321,900
326,100
295,300
282,900
220,393
234,854
234,438
221,891
221,891
216,989
221,278
237,861
237,861
242,741
246,067
276,439
261,960
265,137
285,415
276,737
298,499
320,554
273,833
268,349
305,604
308,723
311,834
308,154
295,488
282,895
278,533
276,959
271,121
268,244
293,848
266,344
272,241
273,029
274,482
290,404
293,125
303,788
337,528
337,943
370,178
364,015
403,416
422,526
415,250
433,550
443,897
530,087
550,538
644,840
605,079
599,403
619,303
765,796
1,013,357
1,118,334
920,118
846,047
805,422
834,667
823,149
807,707
776,883
706,392
742,158
1,010,700
982,469
714,337
705,839
720,299
749,229
777,789
833,801
815,039
826,315
799,237
747,682
788,183
739,129
740,166
729,569
785,840
772,262
903,198
900,888
961,522
890,872
872,950
849,208
882,893
777,842
759,868
773,562
792,575
701,122
691,644

691,644

701,122

792,575

773,562

759,868

777,842

882,893

849,208

872,950

890,872

961,522

900,888

903,198

772,262

785,840

729,569

740,166

739,129

788,183

747,682

799,237

826,315

815,039

833,801

777,789

749,229

720,299

705,839

714,337

982,469

1,010,700

742,158

706,392

776,883

807,707

823,149

834,667

805,422

846,047

920,118

1,118,334

1,013,357

765,796

619,303

599,403

605,079

644,840

550,538

530,087

443,897

433,550

415,250

422,526

403,416

364,015

370,178

337,943

337,528

303,788

293,125

290,404

274,482

273,029

272,241

266,344

293,848

268,244

271,121

276,959

278,533

282,895

295,488

308,154

311,834

308,723

305,604

268,349

273,833

320,554

298,499

276,737

285,415

265,137

261,960

276,439

246,067

242,741

237,861

221,278

216,989

221,891

234,438

234,854

220,393

282,900

295,300

326,100

321,900

354,800

329,000

316,000

351,200

276,300

272,000

253,500

290,000

280,200

104,300

Cash And Cash Equivalents

0
0
0
63,200
0
0
0
207,100
196,800
151,400
154,200
166,300
159,100
156,200
174,300
188,800
160,000
146,800
108,200
110,200
33,131
48,014
49,899
63,996
63,996
61,314
65,871
75,923
75,923
95,058
105,411
120,341
103,867
113,650
144,435
122,568
135,363
169,774
123,598
109,865
150,802
151,637
152,814
155,409
129,773
121,553
118,287
121,353
100,806
99,011
118,024
87,327
97,537
92,558
101,276
114,586
117,034
125,302
160,639
158,045
180,136
172,674
197,627
230,337
215,941
233,403
242,034
272,974
276,206
371,801
321,929
320,025
325,720
402,678
553,499
525,153
284,580
219,501
194,944
288,415
304,712
292,414
305,808
289,354
250,087
544,848
516,994
357,246
335,578
345,102
363,769
426,399
421,484
402,031
390,066
386,911
310,288
360,632
320,034
335,630
352,578
375,512
366,710
402,683
339,099
354,759
282,412
339,593
302,216
363,923
294,136
264,725
229,941
235,554
233,314
256,057

256,057

233,314

235,554

229,941

264,725

294,136

363,923

302,216

339,593

282,412

354,759

339,099

402,683

366,710

375,512

352,578

335,630

320,034

360,632

310,288

386,911

390,066

402,031

421,484

426,399

363,769

345,102

335,578

357,246

516,994

544,848

250,087

289,354

305,808

292,414

304,712

288,415

194,944

219,501

284,580

525,153

553,499

402,678

325,720

320,025

321,929

371,801

276,206

272,974

242,034

233,403

215,941

230,337

197,627

172,674

180,136

158,045

160,639

125,302

117,034

114,586

101,276

92,558

97,537

87,327

118,024

99,011

100,806

121,353

118,287

121,553

129,773

155,409

152,814

151,637

150,802

109,865

123,598

169,774

135,363

122,568

144,435

113,650

103,867

120,341

105,411

95,058

75,923

65,871

61,314

63,996

49,899

48,014

33,131

110,200

108,200

146,800

160,000

188,800

174,300

156,200

159,100

166,300

154,200

151,400

196,800

207,100

63,200

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
10,230
5,775
10,605
0
0
15,825
2,000
0
0
12,200
0
7,700
5,225
1,910
1,820
0
0
0
0
0
0
0
0
0
0
0
0
0
17,727
13,695
13,639
15,804
13,378
8,534
8,754
12,099
21,974
18,703
14,227
12,227
11,793
11,632
11,518
10,883
14,371
14,972
11,503
15,603
10,880
11,759
7,982
7,983
11,847
8,615
8,200
11,388
11,346
8,038
7,733
7,458
8,413
9,087
10,788
11,301
21,216
23,615
24,499
19,190
15,221
15,313
17,877
13,868
13,784
16,774
16,772
16,673
11,759

11,759

16,673

16,772

16,774

13,784

13,868

17,877

15,313

15,221

19,190

24,499

23,615

21,216

11,301

10,788

9,087

8,413

7,458

7,733

8,038

11,346

11,388

8,200

8,615

11,847

7,983

7,982

11,759

10,880

15,603

11,503

14,972

14,371

10,883

11,518

11,632

11,793

12,227

14,227

18,703

21,974

12,099

8,754

8,534

13,378

15,804

13,639

13,695

17,727

1,820

1,910

5,225

7,700

12,200

2,000

15,825

10,605

5,775

10,230

Net Receivables

0
0
0
5,000
0
0
0
16,900
19,300
15,200
18,900
20,300
46,200
30,400
32,200
36,100
38,000
43,700
33,000
34,600
36,394
32,924
34,621
18,191
18,191
33,662
35,193
32,279
32,279
29,644
23,608
19,476
17,248
16,028
17,189
15,054
18,123
16,054
15,880
16,057
17,390
17,295
16,605
16,683
16,511
17,695
18,935
19,421
20,509
24,320
26,822
23,424
23,938
25,802
22,167
16,496
19,829
20,614
20,898
22,513
22,406
26,150
29,132
25,701
30,622
32,885
36,228
31,615
38,092
44,198
42,293
36,850
43,809
59,043
50,506
68,652
56,644
41,712
40,612
35,834
34,919
43,543
35,682
35,464
31,985
31,706
35,985
31,199
28,838
35,010
37,725
33,196
54,014
50,180
57,175
53,282
57,390
61,571
56,342
50,378
43,973
64,371
60,016
63,370
60,625
64,701
52,441
41,299
52,171
43,694
47,991
47,360
60,008
67,166
77,251
72,879

72,879

77,251

67,166

60,008

47,360

47,991

43,694

52,171

41,299

52,441

64,701

60,625

63,370

60,016

64,371

43,973

50,378

56,342

61,571

57,390

53,282

57,175

50,180

54,014

33,196

37,725

35,010

28,838

31,199

35,985

31,706

31,985

35,464

35,682

43,543

34,919

35,834

40,612

41,712

56,644

68,652

50,506

59,043

43,809

36,850

42,293

44,198

38,092

31,615

36,228

32,885

30,622

25,701

29,132

26,150

22,406

22,513

20,898

20,614

19,829

16,496

22,167

25,802

23,938

23,424

26,822

24,320

20,509

19,421

18,935

17,695

16,511

16,683

16,605

17,295

17,390

16,057

15,880

16,054

18,123

15,054

17,189

16,028

17,248

19,476

23,608

29,644

32,279

35,193

33,662

18,191

34,621

32,924

36,394

34,600

33,000

43,700

38,000

36,100

32,200

30,400

46,200

20,300

18,900

15,200

19,300

16,900

5,000

Other Current Assets

0
0
0
3,400
0
0
0
11,300
19,200
28,800
39,200
37,300
45,100
48,800
57,100
50,400
51,200
64,600
73,200
52,300
60,137
61,881
60,424
44,513
57,689
38,161
37,137
45,404
45,404
27,752
29,945
48,316
49,055
46,073
36,732
2,000
51,151
46,953
45,922
44,723
40,377
33,700
38,406
36,663
33,633
37,185
39,565
44,093
44,062
49,984
43,752
49,576
48,020
45,174
40,947
44,944
43,345
45,950
46,855
51,724
53,163
51,372
58,374
52,013
55,875
58,831
60,235
95,660
101,827
90,525
88,001
93,276
92,151
117,138
143,066
162,886
149,523
180,957
188,532
160,134
159,098
155,205
164,046
101,947
169,833
162,710
160,537
65,076
77,717
85,547
87,282
52,893
66,705
70,898
78,395
51,877
67,655
65,551
72,298
69,854
66,457
73,200
63,916
14,732
114,118
126,586
121,626
76,906
97,923
103,188
94,366
87,816
100,302
100,833
82,781
70,971

70,971

82,781

100,833

100,302

87,816

94,366

103,188

97,923

76,906

121,626

126,586

114,118

14,732

63,916

73,200

66,457

69,854

72,298

65,551

67,655

51,877

78,395

70,898

66,705

52,893

87,282

85,547

77,717

65,076

160,537

162,710

169,833

101,947

164,046

155,205

159,098

160,134

188,532

180,957

149,523

162,886

143,066

117,138

92,151

93,276

88,001

90,525

101,827

95,660

60,235

58,831

55,875

52,013

58,374

51,372

53,163

51,724

46,855

45,950

43,345

44,944

40,947

45,174

48,020

49,576

43,752

49,984

44,062

44,093

39,565

37,185

33,633

36,663

38,406

33,700

40,377

44,723

45,922

46,953

51,151

2,000

36,732

46,073

49,055

48,316

29,945

27,752

45,404

37,137

38,161

57,689

44,513

60,424

61,881

60,137

52,300

73,200

64,600

51,200

50,400

57,100

48,800

45,100

37,300

39,200

28,800

19,200

11,300

3,400

> Long-term Assets

0
0
0
13,900
0
0
0
51,500
52,100
53,300
54,300
76,100
133,800
145,600
149,600
251,600
253,900
260,000
320,000
360,300
358,800
357,174
354,811
0
368,912
359,086
356,795
0
344,491
352,692
348,931
335,399
336,825
336,960
338,137
347,010
305,376
297,609
302,106
341,388
353,892
360,969
362,704
370,712
361,339
367,380
373,110
387,890
417,506
417,955
425,623
416,899
424,974
417,008
407,289
419,368
405,912
403,811
403,430
410,506
400,632
408,552
416,294
469,698
441,568
454,653
454,951
460,869
477,949
490,131
510,644
553,504
588,490
626,911
675,130
702,728
721,503
757,567
767,827
779,767
789,468
794,913
776,575
799,451
769,315
770,169
769,346
759,708
788,577
786,846
798,102
812,083
940,868
931,324
919,922
895,209
1,007,419
1,002,915
997,776
1,028,840
1,016,750
1,008,653
1,044,449
1,053,878
1,049,211
1,088,458
1,083,537
1,033,530
1,043,041
1,018,008
985,330
1,061,102
1,051,083
1,101,201
1,091,969
1,114,819

1,114,819

1,091,969

1,101,201

1,051,083

1,061,102

985,330

1,018,008

1,043,041

1,033,530

1,083,537

1,088,458

1,049,211

1,053,878

1,044,449

1,008,653

1,016,750

1,028,840

997,776

1,002,915

1,007,419

895,209

919,922

931,324

940,868

812,083

798,102

786,846

788,577

759,708

769,346

770,169

769,315

799,451

776,575

794,913

789,468

779,767

767,827

757,567

721,503

702,728

675,130

626,911

588,490

553,504

510,644

490,131

477,949

460,869

454,951

454,653

441,568

469,698

416,294

408,552

400,632

410,506

403,430

403,811

405,912

419,368

407,289

417,008

424,974

416,899

425,623

417,955

417,506

387,890

373,110

367,380

361,339

370,712

362,704

360,969

353,892

341,388

302,106

297,609

305,376

347,010

338,137

336,960

336,825

335,399

348,931

352,692

344,491

356,795

359,086

368,912

354,811

357,174

358,800

360,300

320,000

260,000

253,900

251,600

149,600

145,600

133,800

76,100

54,300

53,300

52,100

51,500

13,900

Property Plant Equipment

0
0
0
6,900
0
0
0
8,900
8,700
9,700
10,300
10,900
27,900
35,900
35,500
42,200
41,900
46,100
55,100
57,900
58,872
57,773
57,729
60,562
60,562
60,950
60,851
57,355
57,355
55,942
54,075
55,342
56,763
56,568
59,664
60,528
61,870
64,612
67,793
76,511
80,320
81,830
81,951
84,053
71,754
74,681
81,544
85,883
86,818
86,392
88,789
88,529
87,822
84,743
83,193
82,336
77,165
75,958
76,644
79,356
80,308
88,979
95,416
133,722
134,303
138,981
145,913
149,505
156,184
169,527
194,609
229,787
264,363
304,619
352,709
396,042
411,929
429,332
440,352
464,783
473,177
473,216
459,644
454,537
453,648
453,342
451,571
444,732
450,607
450,707
449,555
464,587
508,476
503,452
496,704
464,535
562,934
561,497
563,210
597,930
597,164
587,548
621,832
653,453
611,376
610,905
592,936
574,647
581,771
561,449
538,470
543,540
536,669
525,035
515,247
523,072

523,072

515,247

525,035

536,669

543,540

538,470

561,449

581,771

574,647

592,936

610,905

611,376

653,453

621,832

587,548

597,164

597,930

563,210

561,497

562,934

464,535

496,704

503,452

508,476

464,587

449,555

450,707

450,607

444,732

451,571

453,342

453,648

454,537

459,644

473,216

473,177

464,783

440,352

429,332

411,929

396,042

352,709

304,619

264,363

229,787

194,609

169,527

156,184

149,505

145,913

138,981

134,303

133,722

95,416

88,979

80,308

79,356

76,644

75,958

77,165

82,336

83,193

84,743

87,822

88,529

88,789

86,392

86,818

85,883

81,544

74,681

71,754

84,053

81,951

81,830

80,320

76,511

67,793

64,612

61,870

60,528

59,664

56,568

56,763

55,342

54,075

55,942

57,355

60,851

60,950

60,562

57,729

57,773

58,872

57,900

55,100

46,100

41,900

42,200

35,500

35,900

27,900

10,900

10,300

9,700

8,700

8,900

6,900

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
118,768
118,768
118,768
118,768
118,768
118,768
111,331
111,331
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
112,446
114,954
114,954
114,954
114,954
114,954
114,954
114,954
114,954
187,423
187,423
187,423
196,573
196,573
196,573
196,573
196,573
196,573
196,573
196,573
202,979
202,979
215,582
215,582
206,432
206,432
206,432
206,432
206,432
206,432
229,469
229,469
230,768

230,768

229,469

206,432

215,582

202,979

196,573

187,423

114,954

112,446

111,331

118,768

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
35,868
0
0
0
39,493
0
0
0
36,374

36,374

39,493

35,868

Intangible Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
197,108
0
0
0
0
182,785
181,106
181,394
182,246
187,255
186,310
186,034
186,340
185,336
174,178
173,367
191,451
194,946
206,675
205,007
203,583
93,653
92,341
90,595
91,349
90,182
88,500
87,912
86,163
85,933
84,392
83,157
87,888
85,111
83,974
84,064
81,968
80,588
79,925
79,311
78,270
76,342
75,317
70,375
83,333
80,195
79,094
76,920
92,518
89,922
87,644
85,901
83,168
81,377
79,258
77,234
75,062
72,998
70,900
68,862
67,009
69,424
67,410
65,408
63,553
61,678
59,802
68,904
67,647
100,601
95,887
91,957
89,989
86,935
84,482
83,172
80,321
77,796
76,161
74,391
89,532
87,135
98,955
88,497
76,991
74,874
72,665
68,743
66,701
64,711
112,619
108,972
105,309

105,309

108,972

112,619

64,711

66,701

68,743

72,665

74,874

76,991

88,497

98,955

87,135

89,532

74,391

76,161

77,796

80,321

83,172

84,482

86,935

89,989

91,957

95,887

100,601

67,647

68,904

59,802

61,678

63,553

65,408

67,410

69,424

67,009

68,862

70,900

72,998

75,062

77,234

79,258

81,377

83,168

85,901

87,644

89,922

92,518

76,920

79,094

80,195

83,333

70,375

75,317

76,342

78,270

79,311

79,925

80,588

81,968

84,064

83,974

85,111

87,888

83,157

84,392

85,933

86,163

87,912

88,500

90,182

91,349

90,595

92,341

93,653

203,583

205,007

206,675

194,946

191,451

173,367

174,178

185,336

186,340

186,034

186,310

187,255

182,246

181,394

181,106

182,785

197,108

Other Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
299,928
299,401
297,082
308,350
301,310
298,136
295,944
287,136
291,491
296,750
294,856
280,057
280,062
280,392
278,473
286,482
243,506
232,997
234,313
264,877
273,572
279,139
280,753
286,659
289,585
292,699
291,566
302,007
330,688
331,563
336,834
328,370
337,152
332,265
324,096
337,032
328,747
327,853
326,786
331,150
320,324
319,573
320,878
335,976
307,265
315,672
309,038
311,364
321,765
320,604
316,035
323,717
324,127
322,292
322,421
306,686
309,574
328,235
327,475
314,984
316,291
321,697
316,931
344,914
315,667
316,827
317,775
136,469
337,970
336,139
348,547
347,496
144,368
144,562
143,838
144,112
160,977
160,363
154,821
154,016
145,217
148,371
151,181
293,186
147,721
158,712
186,522
175,460
168,507
166,916
158,695
244,429
243,271
234,078
238,281
0

238,281

234,078

243,271

244,429

158,695

166,916

168,507

175,460

186,522

158,712

147,721

293,186

151,181

148,371

145,217

154,016

154,821

160,363

160,977

144,112

143,838

144,562

144,368

347,496

348,547

336,139

337,970

136,469

317,775

316,827

315,667

344,914

316,931

321,697

316,291

314,984

327,475

328,235

309,574

306,686

322,421

322,292

324,127

323,717

316,035

320,604

321,765

311,364

309,038

315,672

307,265

335,976

320,878

319,573

320,324

331,150

326,786

327,853

328,747

337,032

324,096

332,265

337,152

328,370

336,834

331,563

330,688

302,007

291,566

292,699

289,585

286,659

280,753

279,139

273,572

264,877

234,313

232,997

243,506

286,482

278,473

280,392

280,062

280,057

294,856

296,750

291,491

287,136

295,944

298,136

301,310

308,350

297,082

299,401

299,928

> Total Liabilities

0
0
0
56,400
0
0
0
223,900
212,100
145,600
140,200
174,900
341,300
305,600
289,600
351,800
308,400
298,200
306,000
333,800
255,616
252,109
239,322
224,070
224,070
210,927
214,435
202,462
202,462
222,243
212,510
225,352
211,209
200,981
217,904
333,499
298,570
294,302
294,595
313,504
343,885
332,617
321,867
324,238
316,993
304,720
318,620
345,869
410,734
397,023
421,746
408,234
412,835
391,913
373,993
393,592
378,082
373,034
390,672
372,762
373,143
369,075
388,563
420,975
389,379
379,944
358,717
416,720
406,982
567,702
565,332
562,295
591,090
700,620
946,058
962,443
778,041
711,856
633,842
671,996
688,768
698,735
692,940
680,222
710,042
950,629
897,404
809,975
806,831
807,575
829,808
885,276
975,541
942,829
914,103
912,579
943,906
956,148
891,105
893,717
945,821
1,002,481
989,238
1,062,805
1,078,625
1,132,154
1,037,932
993,708
958,049
959,866
921,238
923,674
931,675
998,431
970,904
984,495

984,495

970,904

998,431

931,675

923,674

921,238

959,866

958,049

993,708

1,037,932

1,132,154

1,078,625

1,062,805

989,238

1,002,481

945,821

893,717

891,105

956,148

943,906

912,579

914,103

942,829

975,541

885,276

829,808

807,575

806,831

809,975

897,404

950,629

710,042

680,222

692,940

698,735

688,768

671,996

633,842

711,856

778,041

962,443

946,058

700,620

591,090

562,295

565,332

567,702

406,982

416,720

358,717

379,944

389,379

420,975

388,563

369,075

373,143

372,762

390,672

373,034

378,082

393,592

373,993

391,913

412,835

408,234

421,746

397,023

410,734

345,869

318,620

304,720

316,993

324,238

321,867

332,617

343,885

313,504

294,595

294,302

298,570

333,499

217,904

200,981

211,209

225,352

212,510

222,243

202,462

214,435

210,927

224,070

239,322

252,109

255,616

333,800

306,000

298,200

308,400

351,800

289,600

305,600

341,300

174,900

140,200

145,600

212,100

223,900

56,400

> Total Current Liabilities

0
0
0
56,500
0
0
0
213,900
212,100
145,600
140,200
174,900
180,800
176,100
160,000
190,200
201,800
192,800
195,200
208,300
180,892
176,139
113,630
99,056
99,056
91,660
91,585
85,348
85,348
97,623
89,447
95,800
77,676
65,728
76,346
133,169
127,645
127,237
133,975
150,948
155,886
161,362
149,724
159,056
151,681
152,505
169,696
167,541
160,380
164,811
170,640
171,169
160,866
161,445
149,935
166,368
161,088
167,815
177,599
185,212
202,524
190,688
213,813
216,448
189,511
182,092
182,584
241,171
238,529
299,077
300,614
320,103
359,369
473,630
708,510
776,792
588,741
518,676
450,174
418,329
409,762
420,749
411,061
407,597
448,063
491,105
451,380
399,011
394,917
400,502
419,825
447,370
734,448
447,054
428,260
439,655
402,043
414,548
368,407
356,760
420,104
484,635
466,350
542,856
561,576
616,297
540,596
529,694
494,456
384,143
365,538
359,243
372,768
445,039
434,015
328,871

328,871

434,015

445,039

372,768

359,243

365,538

384,143

494,456

529,694

540,596

616,297

561,576

542,856

466,350

484,635

420,104

356,760

368,407

414,548

402,043

439,655

428,260

447,054

734,448

447,370

419,825

400,502

394,917

399,011

451,380

491,105

448,063

407,597

411,061

420,749

409,762

418,329

450,174

518,676

588,741

776,792

708,510

473,630

359,369

320,103

300,614

299,077

238,529

241,171

182,584

182,092

189,511

216,448

213,813

190,688

202,524

185,212

177,599

167,815

161,088

166,368

149,935

161,445

160,866

171,169

170,640

164,811

160,380

167,541

169,696

152,505

151,681

159,056

149,724

161,362

155,886

150,948

133,975

127,237

127,645

133,169

76,346

65,728

77,676

95,800

89,447

97,623

85,348

91,585

91,660

99,056

113,630

176,139

180,892

208,300

195,200

192,800

201,800

190,200

160,000

176,100

180,800

174,900

140,200

145,600

212,100

213,900

56,500

Short-term Debt

0
0
0
0
0
0
0
81,500
81,500
10,000
10,000
10,000
15,700
10,300
11,200
14,500
52,300
52,300
54,900
55,900
50,450
48,051
0
0
0
0
0
0
0
0
0
0
0
0
0
17,915
18,287
17,733
22,596
18,540
17,935
27,502
27,215
26,757
26,779
27,118
31,739
26,652
26,767
31,133
31,988
31,441
33,381
27,257
27,230
30,196
28,518
29,024
30,412
35,400
41,487
32,809
38,116
27,865
27,550
27,972
28,586
28,608
27,608
28,100
28,926
39,019
56,531
69,461
68,562
67,824
88,031
99,828
92,926
82,770
83,899
74,966
66,743
67,849
94,697
96,896
73,328
82,727
99,482
100,533
101,701
77,840
362,659
97,481
82,455
69,455
45,000
59,500
25,000
27,500
95,000
95,000
30,000
74,981
90,000
152,500
110,000
107,500
110,000
40,000
42,500
25,000
47,500
140,000
140,000
48,898

48,898

140,000

47,500

25,000

42,500

40,000

110,000

107,500

110,000

152,500

90,000

74,981

30,000

95,000

27,500

25,000

59,500

45,000

69,455

82,455

97,481

362,659

77,840

101,701

100,533

99,482

82,727

73,328

96,896

94,697

67,849

66,743

74,966

83,899

82,770

92,926

99,828

88,031

67,824

68,562

69,461

56,531

39,019

28,926

28,100

27,608

28,608

28,586

27,972

27,550

27,865

38,116

32,809

41,487

35,400

30,412

29,024

28,518

30,196

27,230

27,257

33,381

31,441

31,988

31,133

26,767

26,652

31,739

27,118

26,779

26,757

27,215

27,502

17,935

18,540

22,596

17,733

18,287

17,915

48,051

50,450

55,900

54,900

52,300

14,500

11,200

10,300

15,700

10,000

81,500

Short Long Term Debt

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
82,770
0
0
0
67,849
0
96,896
73,328
82,727
99,482
424,592
101,701
77,840
362,659
97,481
82,455
69,455
45,000
59,500
25,000
27,500
95,000
95,000
30,000
30,000
90,000
152,500
110,000
107,500
110,000
40,000
42,500
25,000
47,500
140,000
140,000
25,000

25,000

140,000

47,500

25,000

42,500

40,000

110,000

107,500

110,000

152,500

90,000

30,000

95,000

27,500

25,000

59,500

45,000

69,455

82,455

97,481

362,659

77,840

101,701

424,592

99,482

82,727

73,328

96,896

67,849

82,770

Accounts payable

0
0
0
4,400
0
0
0
6,600
7,200
6,700
6,700
9,400
23,300
12,000
10,600
17,900
16,300
21,200
17,700
22,700
16,044
12,093
15,038
15,837
15,837
15,885
17,685
14,733
14,733
19,982
15,104
17,992
22,318
15,686
18,042
18,816
17,676
15,567
16,565
25,182
20,891
19,083
18,555
20,276
27,401
21,555
22,966
20,815
28,485
27,848
28,293
24,108
22,552
27,449
18,588
20,378
19,099
19,218
16,547
25,292
28,979
28,385
28,763
25,480
27,537
28,620
30,945
32,181
42,014
44,764
41,181
47,882
52,255
48,954
67,516
82,684
51,276
35,836
28,275
34,712
33,564
39,464
35,718
28,832
34,084
43,360
40,490
41,261
42,076
37,846
41,638
50,341
62,253
58,920
52,843
47,617
52,273
48,551
39,404
38,979
39,891
51,655
55,298
66,174
67,083
60,632
52,023
49,993
40,719
55,013
41,620
53,963
49,494
49,529
48,583
43,505

43,505

48,583

49,529

49,494

53,963

41,620

55,013

40,719

49,993

52,023

60,632

67,083

66,174

55,298

51,655

39,891

38,979

39,404

48,551

52,273

47,617

52,843

58,920

62,253

50,341

41,638

37,846

42,076

41,261

40,490

43,360

34,084

28,832

35,718

39,464

33,564

34,712

28,275

35,836

51,276

82,684

67,516

48,954

52,255

47,882

41,181

44,764

42,014

32,181

30,945

28,620

27,537

25,480

28,763

28,385

28,979

25,292

16,547

19,218

19,099

20,378

18,588

27,449

22,552

24,108

28,293

27,848

28,485

20,815

22,966

21,555

27,401

20,276

18,555

19,083

20,891

25,182

16,565

15,567

17,676

18,816

18,042

15,686

22,318

17,992

15,104

19,982

14,733

17,685

15,885

15,837

15,038

12,093

16,044

22,700

17,700

21,200

16,300

17,900

10,600

12,000

23,300

9,400

6,700

7,200

6,600

4,400

Other Current Liabilities

0
0
0
52,100
0
0
0
125,800
123,400
128,900
123,500
155,500
141,800
153,800
138,200
157,800
133,200
119,300
122,600
129,700
114,398
115,995
98,592
72,463
83,219
75,775
73,900
63,585
70,615
77,641
74,343
77,808
55,358
50,042
58,304
17,915
91,682
93,937
94,814
107,226
117,060
114,777
103,954
112,023
97,501
103,832
114,991
120,074
105,128
105,830
110,359
115,620
104,933
106,739
104,117
115,794
113,471
119,573
130,640
124,520
132,058
129,494
146,934
163,103
134,424
125,500
123,053
158,375
168,907
226,213
230,507
228,594
250,583
355,215
572,432
612,688
449,434
383,012
328,973
294,687
292,299
306,319
308,600
304,272
319,282
350,849
337,562
261,529
253,359
262,123
276,486
306,520
309,536
290,653
292,962
302,479
304,770
306,497
304,003
270,119
285,213
337,980
381,052
366,647
404,493
403,165
378,573
339,062
343,737
289,130
263,718
253,227
258,374
242,810
233,532
216,080

216,080

233,532

242,810

258,374

253,227

263,718

289,130

343,737

339,062

378,573

403,165

404,493

366,647

381,052

337,980

285,213

270,119

304,003

306,497

304,770

302,479

292,962

290,653

309,536

306,520

276,486

262,123

253,359

261,529

337,562

350,849

319,282

304,272

308,600

306,319

292,299

294,687

328,973

383,012

449,434

612,688

572,432

355,215

250,583

228,594

230,507

226,213

168,907

158,375

123,053

125,500

134,424

163,103

146,934

129,494

132,058

124,520

130,640

119,573

113,471

115,794

104,117

106,739

104,933

115,620

110,359

105,830

105,128

120,074

114,991

103,832

97,501

112,023

103,954

114,777

117,060

107,226

94,814

93,937

91,682

17,915

58,304

50,042

55,358

77,808

74,343

77,641

70,615

63,585

73,900

75,775

83,219

72,463

98,592

115,995

114,398

129,700

122,600

119,300

133,200

157,800

138,200

153,800

141,800

155,500

123,500

128,900

123,400

125,800

52,100

> Long-term Liabilities

0
0
0
-100
0
0
0
10,000
0
0
0
116,700
160,500
129,500
129,600
161,600
106,600
105,400
110,800
125,500
74,724
75,970
125,692
0
125,014
119,267
122,850
0
117,114
124,620
123,063
129,552
133,533
135,253
141,558
200,330
170,925
167,065
160,620
162,556
187,999
171,255
172,143
165,182
165,312
152,215
148,924
178,328
250,354
232,212
251,106
237,065
251,969
230,468
224,058
227,224
216,994
205,219
213,073
187,550
170,619
178,387
174,750
204,527
199,868
197,852
176,133
175,549
168,453
268,625
264,718
242,192
231,721
226,990
237,548
185,651
189,300
193,180
183,668
253,667
279,006
277,986
281,879
272,625
261,979
459,524
446,024
410,964
411,914
407,073
409,983
437,906
241,093
495,775
485,843
472,924
541,863
541,600
522,698
536,957
525,717
517,846
522,888
519,949
517,049
515,857
497,336
464,014
463,593
575,723
555,700
564,431
558,907
553,392
536,889
655,624

655,624

536,889

553,392

558,907

564,431

555,700

575,723

463,593

464,014

497,336

515,857

517,049

519,949

522,888

517,846

525,717

536,957

522,698

541,600

541,863

472,924

485,843

495,775

241,093

437,906

409,983

407,073

411,914

410,964

446,024

459,524

261,979

272,625

281,879

277,986

279,006

253,667

183,668

193,180

189,300

185,651

237,548

226,990

231,721

242,192

264,718

268,625

168,453

175,549

176,133

197,852

199,868

204,527

174,750

178,387

170,619

187,550

213,073

205,219

216,994

227,224

224,058

230,468

251,969

237,065

251,106

232,212

250,354

178,328

148,924

152,215

165,312

165,182

172,143

171,255

187,999

162,556

160,620

167,065

170,925

200,330

141,558

135,253

133,533

129,552

123,063

124,620

117,114

122,850

119,267

125,014

125,692

75,970

74,724

125,500

110,800

105,400

106,600

161,600

129,600

129,500

160,500

116,700

10,000

-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
113,258
107,300
133,013
123,431
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
361,008
356,247
348,986
341,724
334,461
327,197
319,932
312,664
305,393
298,120
288,343
278,563
268,781
258,995
387,179
382,323
377,466
372,609
367,753
362,896
0

362,896

367,753

372,609

377,466

382,323

387,179

258,995

268,781

278,563

288,343

298,120

305,393

312,664

319,932

327,197

334,461

341,724

348,986

356,247

361,008

123,431

133,013

107,300

113,258

Other Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
36,093
36,093
38,549
40,130
41,239
41,441
41,583
43,396
43,431
43,442
43,332
47,820
51,428
54,176
54,480
21,668
21,202
20,608
19,983
21,952
29,219
30,612
33,584
27,176
41,692
41,478
40,553
29,684
73,576
73,083
67,994
56,572
72,806
71,564
65,296
55,254
65,607
66,238
68,329
55,157
55,966
65,129
67,450
60,274
76,437
79,565
66,772
56,533
72,371
77,913
81,966
56,089
92,939
98,326
116,942
57,847
77,910
81,559
87,885
73,083
97,809
100,808
95,657
74,703
93,602
97,473
89,726
76,799
82,913
83,014
93,464
90,398
133,818
125,250
120,076
111,916
104,541
108,512
100,021
96,795
90,375
94,871
88,785
102,281
110,692
119,299
123,032
106,474
98,650
93,475
90,594
98,285
107,522
0
93,958
0

93,958

107,522

98,285

90,594

93,475

98,650

106,474

123,032

119,299

110,692

102,281

88,785

94,871

90,375

96,795

100,021

108,512

104,541

111,916

120,076

125,250

133,818

90,398

93,464

83,014

82,913

76,799

89,726

97,473

93,602

74,703

95,657

100,808

97,809

73,083

87,885

81,559

77,910

57,847

116,942

98,326

92,939

56,089

81,966

77,913

72,371

56,533

66,772

79,565

76,437

60,274

67,450

65,129

55,966

55,157

68,329

66,238

65,607

55,254

65,296

71,564

72,806

56,572

67,994

73,083

73,576

29,684

40,553

41,478

41,692

27,176

33,584

30,612

29,219

21,952

19,983

20,608

21,202

21,668

54,480

54,176

51,428

47,820

43,332

43,442

43,431

43,396

41,583

41,441

41,239

40,130

38,549

36,093

> Total Stockholder Equity

0
0
0
61,800
0
0
0
107,800
130,000
161,200
186,100
177,500
143,700
156,000
189,000
254,600
267,400
287,900
309,300
309,400
323,577
339,919
349,927
366,733
366,733
365,148
363,638
379,890
379,890
373,190
382,488
386,486
387,576
401,116
405,648
290,248
305,305
323,861
281,344
296,233
315,611
337,075
352,671
354,628
339,834
345,555
333,023
318,980
277,893
289,176
297,725
275,009
284,380
298,124
307,778
316,180
320,955
334,565
350,286
375,687
397,667
403,492
431,147
471,249
467,439
508,259
540,131
574,236
621,505
567,269
550,391
590,612
616,703
692,087
742,429
858,619
863,580
891,758
939,407
942,438
923,849
903,885
860,518
825,621
801,431
830,240
854,411
664,070
687,585
699,570
717,523
704,596
799,128
803,534
832,134
781,867
811,195
834,950
845,800
875,289
800,498
792,012
827,473
894,271
871,474
917,826
936,477
912,772
934,200
941,035
841,934
897,296
892,970
895,345
822,187
821,968

821,968

822,187

895,345

892,970

897,296

841,934

941,035

934,200

912,772

936,477

917,826

871,474

894,271

827,473

792,012

800,498

875,289

845,800

834,950

811,195

781,867

832,134

803,534

799,128

704,596

717,523

699,570

687,585

664,070

854,411

830,240

801,431

825,621

860,518

903,885

923,849

942,438

939,407

891,758

863,580

858,619

742,429

692,087

616,703

590,612

550,391

567,269

621,505

574,236

540,131

508,259

467,439

471,249

431,147

403,492

397,667

375,687

350,286

334,565

320,955

316,180

307,778

298,124

284,380

275,009

297,725

289,176

277,893

318,980

333,023

345,555

339,834

354,628

352,671

337,075

315,611

296,233

281,344

323,861

305,305

290,248

405,648

401,116

387,576

386,486

382,488

373,190

379,890

363,638

365,148

366,733

349,927

339,919

323,577

309,400

309,300

287,900

267,400

254,600

189,000

156,000

143,700

177,500

186,100

161,200

130,000

107,800

61,800

Common Stock

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
100
100
87
86
85
85
85
83
83
82
82
82
82
81
80
80
80
71
71
72
70
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91
91

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
692,835
720,387
749,940
756,898
790,236
0
866,632
902,003
950,127
992,418
1,039,903
1,076,671
1,133,480
1,226,629
1,334,277
1,368,990
1,368,126
1,415,981
1,442,082
1,457,670
1,481,842
1,477,905
1,493,941
1,477,415
1,502,270
1,539,255
1,558,589
1,564,291
1,587,277
1,609,926
1,609,168
1,611,864
1,642,535
1,675,376
1,635,751
1,658,879
1,684,675
1,708,213
1,727,772
1,726,816
1,749,311
1,786,373
1,840,740
1,868,881
1,909,179
1,939,901
1,911,734
1,931,157
1,946,002
1,901,309
1,939,497
1,931,481
1,938,898
0
0

1,938,898

1,931,481

1,939,497

1,901,309

1,946,002

1,931,157

1,911,734

1,939,901

1,909,179

1,868,881

1,840,740

1,786,373

1,749,311

1,726,816

1,727,772

1,708,213

1,684,675

1,658,879

1,635,751

1,675,376

1,642,535

1,611,864

1,609,168

1,609,926

1,587,277

1,564,291

1,558,589

1,539,255

1,502,270

1,477,415

1,493,941

1,477,905

1,481,842

1,457,670

1,442,082

1,415,981

1,368,126

1,368,990

1,334,277

1,226,629

1,133,480

1,076,671

1,039,903

992,418

950,127

902,003

866,632

790,236

756,898

749,940

720,387

692,835

Accumulated Other Comprehensive Income

-100,006

-108,836

-101,446

-91,005

-86,509

-109,385

-90,638

-69,528

-73,896

-75,658

-68,553

-71,626

-64,768

-83,108

-93,441

-100,289

-85,292

-94,961

-81,276

-75,794

-79,934

-82,555

-75,460

-55,474

-66,318

-69,233

-74,743

-74,771

-84,122

-68,523

-71,463

-67,250

-71,269

-73,000

-63,251

-61,976

-51,521

-44,964

-42,284

-66,250

-46,228

-53,864

-55,272

-55,372

-51,822

-58,457

-59,207

-54,550

-62,565

-63,859

-53,962

-55,171

-58,539

-66,120

-72,005

-69,334

-68,134

-68,393

-69,781

-69,951

-70,061

-71,214

-68,774

-67,851

-67,759

-65,624

-64,152

-64,879

-65,107

-66,647

-67,690

-67,451

-68,701

-67,823

-64,280

-65,465

-73,226

-67,862

-70,882

-73,696

-73,247

-73,121

-67,435

-71,970

-68,988

-65,492

-65,347

-49,485

-76,738

-59,365

-52,983

-46,094

-71,794

-48,611

-50,169

-53,372

-55,100

-49,300

-56,000

-51,000

-48,100

-51,500

-39,700

-46,600

-8,500

-8,900

-8,400

-7,400

Capital Surplus

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
247,077
250,912
256,505
261,126
271,957
0
292,240
296,619
305,336
310,868
317,293
319,802
332,588
357,701
397,383
399,677
410,440
412,177
414,394
412,892
418,243
415,026
419,921
419,804
431,459
431,563
439,635
449,762
448,928
460,782
466,349
523,233
532,996
545,234
552,564
553,270
556,294
557,283
557,544
557,916
563,115
570,491
579,801
579,204
586,976
590,678
601,703
599,258
606,349
609,886
613,278
611,483
615,579
619,193
0

619,193

615,579

611,483

613,278

609,886

606,349

599,258

601,703

590,678

586,976

579,204

579,801

570,491

563,115

557,916

557,544

557,283

556,294

553,270

552,564

545,234

532,996

523,233

466,349

460,782

448,928

449,762

439,635

431,563

431,459

419,804

419,921

415,026

418,243

412,892

414,394

412,177

410,440

399,677

397,383

357,701

332,588

319,802

317,293

310,868

305,336

296,619

292,240

271,957

261,126

256,505

250,912

247,077

Treasury Stock

-1,526,860

-1,518,535

-1,509,867

-1,505,076

-1,461,593

-1,446,374

-1,427,064

-1,384,036

-1,324,826

-1,324,834

-1,325,251

-1,326,605

-1,306,012

-1,296,628

-1,280,586

-1,304,694

-1,284,043

-1,261,983

-1,251,788

-1,250,123

-1,047,975

-1,032,117

-1,028,629

-1,017,063

-959,504

-933,040

-884,828

-862,608

-843,878

-844,615

-848,335

-826,904

-788,128

-718,800

-724,489

-714,853

-694,529

-629,078

-522,658

-522,162

-508,443

-500,063

-495,505

-476,748

-474,123

-464,506

-442,077

-433,567

-428,684

-421,810

-418,475

-417,017

-414,693

-414,220

-412,791

-413,976

-390,195

-391,270

-392,839

-346,889

-308,848

-287,608

-283,950

-284,138

-279,049

-275,795

-275,597

-273,721

Other Stockholders Equity

0
0
0
1,600
0
0
0
96,300
105,400
114,300
115,200
80,900
100,600
84,100
103,400
144,600
129,500
133,000
138,800
131,200
130,359
133,952
134,257
0
131,984
114,385
104,492
0
116,206
88,410
86,656
94,543
88,497
90,843
85,880
-36,987
-30,656
-26,685
-75,787
-60,093
-109,818
-105,854
-98,663
-105,000
-102,447
-102,752
-122,539
-147,674
-190,894
-187,623
-183,837
-203,914
-201,056
-199,922
-198,030
-198,150
-197,930
-199,188
-203,800
-201,482
-201,753
-217,434
-223,331
-219,782
-234,550
-228,068
-223,037
-229,487
-225,589
-323,949
-384,118
-397,382
-405,059
-386,484
-430,291
-429,749
-469,908
-434,459
-431,665
-447,735
-471,912
-515,048
-544,478
-597,411
-609,075
-601,121
-615,935
-810,610
-802,026
-813,055
-823,261
-838,345
-757,827
-764,092
-760,333
-773,975
-771,775
-768,816
-767,504
-767,574
-826,409
-863,949
-875,883
-881,792
-925,872
-922,891
-927,857
-925,157
-927,520
-914,420
-950,081
-955,783
-947,597
-942,198
-951,525
-948,587

-948,587

-951,525

-942,198

-947,597

-955,783

-950,081

-914,420

-927,520

-925,157

-927,857

-922,891

-925,872

-881,792

-875,883

-863,949

-826,409

-767,574

-767,504

-768,816

-771,775

-773,975

-760,333

-764,092

-757,827

-838,345

-823,261

-813,055

-802,026

-810,610

-615,935

-601,121

-609,075

-597,411

-544,478

-515,048

-471,912

-447,735

-431,665

-434,459

-469,908

-429,749

-430,291

-386,484

-405,059

-397,382

-384,118

-323,949

-225,589

-229,487

-223,037

-228,068

-234,550

-219,782

-223,331

-217,434

-201,753

-201,482

-203,800

-199,188

-197,930

-198,150

-198,030

-199,922

-201,056

-203,914

-183,837

-187,623

-190,894

-147,674

-122,539

-102,752

-102,447

-105,000

-98,663

-105,854

-109,818

-60,093

-75,787

-26,685

-30,656

-36,987

85,880

90,843

88,497

94,543

86,656

88,410

116,206

104,492

114,385

131,984

134,257

133,952

130,359

131,200

138,800

133,000

129,500

144,600

103,400

84,100

100,600

80,900

115,200

114,300

105,400

96,300

1,600

Balance Sheet

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31
Accounts Payable	43,505	53,963	49,993	66,174	38,979	47,617	50,341	41,261	28,832	34,712	82,684	47,882	32,181	25,480	25,292	20,378	24,108	20,815	20,276	25,182	18,816	17,992	14,733	15,837	22,700	17,900	9,400	6,600	4,400
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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
Accumulated Other Comprehensive Income	-100,006	-86,509	-73,896	-64,768	-85,292	-79,934	-66,318	-84,122	-71,269	-51,521	-46,228	-51,822	-62,565	-58,539	-68,134	-70,061	-67,759	-65,107	-68,701	-73,226	-73,247	-68,988	-49,485	-46,094	-55,100	-48,100	-8,500	0	0
Additional Paid In Capital	0	0	0	0	0	0	439,635	439,635	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Lease Obligations	104,290	76,540	127,504	164,984	145,050	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	91	91	91	91	91	91	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	613,278	601,703	579,801	557,544	552,564	466,349	439,635	419,921	414,394	397,383	317,293	292,240	256,505	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	256,057	264,725	339,593	402,683	335,630	386,911	426,399	357,246	289,354	288,415	525,153	320,025	272,974	230,337	158,045	114,586	87,327	121,353	155,409	109,865	122,568	120,341	75,923	63,996	110,200	188,800	166,300	207,100	63,200
Cash And Equivalents	0	264,725	339,593	402,683	335,630	386,911	426,399	357,246	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	267,816	278,509	354,814	423,899	344,043	398,257	438,246	368,126	303,725	300,208	547,127	333,403	290,701	230,337	158,045	114,586	92,552	121,353	155,409	120,095	122,568	120,341	75,923	63,996	110,200	188,800	166,300	207,100	63,200
Common Stock	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	71	81	82	85	100	0	0	0	0
Common Stock Shares Outstanding	49,860	50,525	51,427	52,765	55,927	56,476	54,852	56,097	59,057	60,887	61,448	63,025	64,546	64,547	64,296	64,132	65,584	70,506	71,356	72,627	79,541	83,128	83,915	85,642	87,893	87,018	87,312	83,039	80,400
Common Stock Total Equity	0	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	71	81	82	85	100	91	0	0	0
Current Deferred Revenue	20,388	27,053	33,139	35,054	20,162	20,104	12,669	13,494	6,644	6,160	13,596	4,608	22,007	0	0	0	0	0	0	0	78,523	0	0	0	0	0	0	0	0
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Long Term Liab	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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
Good Will	230,768	206,432	206,432	202,979	196,573	196,573	114,954	114,954	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	118,768	118,768	0	0	0	112,446	0	0	0
Intangible Assets	105,309	66,701	76,991	89,532	80,321	89,989	67,647	63,553	67,009	75,062	83,168	92,518	83,333	78,270	81,968	87,888	86,163	91,349	203,583	191,451	186,340	182,246	0	197,108	0	91,349	0	0	0
Inventory	279,978	346,183	399,931	314,366	275,891	295,821	253,454	249,936	265,256	338,491	339,669	135,874	112,111	114,475	105,661	114,378	100,792	92,092	99,399	87,474	83,338	88,306	84,255	82,015	85,800	79,500	52,400	44,900	32,700
Liabilities And Stockholders Equity	1,806,463	1,820,970	1,906,480	1,957,076	1,769,006	1,694,446	1,589,872	1,474,045	1,505,843	1,614,434	1,821,062	1,152,907	990,956	892,224	748,449	709,772	683,243	664,849	678,866	609,737	623,747	611,838	582,352	590,803	643,200	606,400	352,400	331,700	118,200
Long Term Debt	478,040	377,466	268,781	305,393	334,461	361,008	310,790	334,165	181,745	164,567	113,852	154,963	107,944	133,013	121,119	158,760	169,229	136,173	123,483	132,701	147,488	81,732	73,718	84,884	0	0	0	0	0
Long Term Debt Total	0	389,606	274,099	313,121	334,461	361,008	310,790	334,165	181,745	0	0	0	0	133,013	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	36,374	39,493	35,868	11,344	0	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
Net Debt	351,273	214,281	125,447	97,694	132,032	43,552	-37,769	59,646	-39,760	-41,078	-343,477	-126,043	-136,422	-69,459	-1,526	74,370	113,343	41,472	-5,169	41,376	24,920	-38,609	-2,205	20,888	35,100	-35,600	-156,300	-115,600	-63,200
Net Invested Capital	1,325,008	1,299,762	1,289,053	1,229,664	1,237,250	1,212,330	1,093,226	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Receivables	72,879	47,360	41,299	63,370	50,378	53,282	33,196	31,199	35,464	35,834	68,652	36,850	31,615	25,701	22,513	16,496	23,424	19,421	16,683	16,057	15,054	19,476	32,279	18,191	34,600	36,100	20,300	16,900	5,000
Net Tangible Assets	0	897,296	912,772	894,271	875,289	781,867	704,596	664,070	825,621	942,438	858,619	590,612	574,236	280,533	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Working Capital	373,000	400,625	343,256	360,342	383,406	359,582	330,419	315,326	298,795	416,338	341,542	279,300	288,916	206,078	152,731	124,036	95,175	109,418	149,098	117,401	143,568	180,639	152,513	122,835	74,600	164,600	101,400	66,300	47,800
Non Current Assets Total	1,114,819	1,061,102	1,033,530	1,053,878	1,028,840	895,209	812,083	759,708	799,451	779,767	702,728	553,504	460,869	469,698	410,506	419,368	416,899	387,890	370,712	341,388	347,010	335,399	344,491	368,912	360,300	251,600	76,100	51,500	13,900
Non Current Liabilities Other	8,950	76,540	88,759	112,275	105,701	27,768	127,116	76,799	0	0	0	0	0	71,514	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	655,624	564,431	464,014	519,949	536,957	472,924	437,906	410,964	272,625	253,667	185,651	242,192	175,549	204,527	187,550	227,224	237,065	178,328	165,182	162,556	200,330	129,552	117,114	125,014	125,500	161,600	0	10,000	-100
Non Currrent Assets Other	110,033	115,166	113,109	50,572	154,016	144,112	164,895	136,469	165,459	127,476	111,072	118,753	115,585	145,260	136,736	136,698	69,704	98,212	83,076	73,426	100,142	97,811	287,136	308,350	302,400	209,400	65,200	42,600	7,000
Noncontrolling Interest In Consolidated Entity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	0	244,429	175,460	293,186	154,016	144,112	164,895	136,469	165,459	127,476	111,072	118,753	115,585	145,260	136,736	136,698	129,761	98,212	83,076	73,426	100,142	92,108	287,136	111,242	0	0	0	0	0
Other Current Assets	70,971	87,816	76,906	14,732	69,854	51,877	52,893	65,076	101,947	160,134	162,886	93,276	95,660	52,013	51,724	44,944	49,576	44,093	36,663	44,723	2,000	48,316	45,404	57,689	52,300	50,400	37,300	11,300	3,400
Other Current Liab	216,080	253,227	339,062	366,647	270,119	302,479	306,520	261,529	304,272	294,687	612,688	228,594	158,375	163,103	124,520	115,794	115,620	120,074	112,023	107,226	17,915	77,808	70,615	83,219	129,700	157,800	155,500	125,800	52,100
Other Liab	0	98,285	106,474	102,281	96,795	111,916	127,116	76,799	90,880	73,083	57,847	56,089	56,533	60,274	55,157	55,254	56,572	29,684	27,176	21,952	21,668	47,820	43,396	40,130	0	0	0	0	0
Other Stockholder Equity	-948,587	-955,783	-925,157	-881,792	-767,282	-774,041	-838,345	-810,610	-597,411	-447,735	-429,749	-397,382	-229,487	-219,782	-201,482	-198,150	-203,914	-147,674	-105,000	-60,093	-36,987	94,543	116,206	131,984	131,200	144,600	80,900	96,300	1,600
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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
Property Plant And Equipment Gross	897,613	444,806	453,674	653,453	597,930	464,535	464,587	444,732	454,537	464,783	396,042	229,787	149,505	133,722	79,356	82,336	88,529	85,883	84,053	76,511	60,528	55,342	57,355	60,562	57,900	42,200	10,900	0	0
Property Plant And Equipment Net	523,072	543,540	574,647	653,453	597,930	464,535	464,587	444,732	454,537	464,783	396,042	229,787	149,505	133,722	79,356	82,336	88,529	85,883	84,053	76,511	60,528	55,342	57,355	60,562	57,900	42,200	10,900	8,900	6,900
Property Plant Equipment	0	444,806	453,674	468,181	453,604	464,535	464,587	444,732	454,537	464,783	396,042	229,787	149,505	133,722	79,356	82,336	88,529	85,883	84,053	76,511	60,528	55,342	57,355	60,562	0	0	0	0	0
Retained Earnings	1,870,470	1,939,497	1,911,734	1,840,740	1,727,772	1,635,751	1,609,168	1,558,589	1,493,941	1,442,082	1,334,277	1,039,903	866,632	749,940	645,078	584,239	546,832	531,563	526,537	477,912	431,615	385,589	340,340	306,458	244,800	158,100	105,100	11,500	60,200
Retained Earnings Total Equity	0	1,939,497	1,911,734	1,840,740	1,727,772	1,635,751	1,609,168	1,558,589	1,493,941	1,442,082	1,334,277	1,039,903	866,632	749,940	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt	25,000	25,000	107,500	30,000	27,500	69,455	77,840	82,727	67,849	82,770	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt Total	607,330	479,006	465,040	500,377	467,662	430,463	388,630	416,892	249,594	247,337	181,676	193,982	136,552	160,878	156,519	188,956	200,670	162,825	150,240	151,241	147,488	81,732	73,718	84,884	145,300	153,200	10,000	91,500	0
Short Term Debt	48,898	25,000	107,500	74,981	27,500	69,455	77,840	82,727	67,849	82,770	67,824	39,019	28,608	27,865	35,400	30,196	31,441	26,652	26,757	18,540	17,915	0	0	0	55,900	14,500	10,000	81,500	0
Short Term Investments	11,759	13,784	15,221	21,216	8,413	11,346	11,847	10,880	14,371	11,793	21,974	13,378	17,727	0	0	0	5,225	0	0	10,230	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
Total Assets	1,806,463	1,820,970	1,906,480	1,957,076	1,769,006	1,694,446	1,589,872	1,474,045	1,505,843	1,614,434	1,821,062	1,152,907	990,956	892,224	748,449	709,772	683,243	664,849	678,866	609,737	623,747	611,838	582,352	590,803	643,200	606,400	352,400	331,700	118,200
Total Current Assets	691,644	759,868	872,950	903,198	740,166	799,237	777,789	714,337	706,392	834,667	1,118,334	599,403	530,087	422,526	337,943	290,404	266,344	276,959	308,154	268,349	276,737	276,439	237,861	221,891	282,900	354,800	276,300	280,200	104,300
Total Current Liabilities	328,871	359,243	529,694	542,856	356,760	439,655	447,370	399,011	407,597	418,329	776,792	320,103	241,171	216,448	185,212	166,368	171,169	167,541	159,056	150,948	133,169	95,800	85,348	99,056	208,300	190,200	174,900	213,900	56,500
Total Liab	984,495	923,674	993,708	1,062,805	893,717	912,579	885,276	809,975	680,222	671,996	962,443	562,295	416,720	420,975	372,762	393,592	408,234	345,869	324,238	313,504	333,499	225,352	202,462	224,070	333,800	351,800	174,900	223,900	56,400
Total Permanent Equity	0	0	0	0	0	0	664,070	664,070	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Stockholder Equity	821,968	897,296	912,772	894,271	875,289	781,867	704,596	664,070	825,621	942,438	858,619	590,612	574,236	471,249	375,687	316,180	275,009	318,980	354,628	296,233	290,248	386,486	379,890	366,733	309,400	254,600	177,500	107,800	61,800
Treasury Stock	0	0	-1,526,860	-1,461,593	-1,324,826	-1,326,605	-1,304,694	-1,250,123	-1,017,063	-862,608	-826,904	-714,853	-522,162	-476,748	-433,567	-417,017	-413,976	-346,889	-284,138	-273,721	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

	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
Accounts Payable	43,505	48,583	49,529	49,494	53,963	41,620	55,013	40,719	49,993	52,023	60,632	67,083	66,174	55,298	51,655	39,891	38,979	39,404	48,551	52,273	47,617	52,843	58,920	62,253	50,341	41,638	37,846	42,076	41,261	40,490	43,360	34,084	28,832	35,718	39,464	33,564	34,712	28,275	35,836	51,276	82,684	67,516	48,954	52,255	47,882	41,181	44,764	42,014	32,181	30,945	28,620	27,537	25,480	28,763	28,385	28,979	25,292	16,547	19,218	19,099	20,378	18,588	27,449	22,552	24,108	28,293	27,848	28,485	20,815	22,966	21,555	27,401	20,276	18,555	19,083	20,891	25,182	16,565	15,567	17,676	18,816	18,042	15,686	22,318	17,992	15,104	19,982	14,733	14,733	17,685	15,885	15,837	15,837	15,038	12,093	16,044	22,700	17,700	21,200	16,300	17,900	10,600	12,000	23,300	9,400	6,700	6,700	7,200	6,600	-	-	-	4,400	-	-	-
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-	-	-	-	-	-	-	-
Accumulated Other Comprehensive Income	-100,006	-108,836	-101,446	-91,005	-86,509	-109,385	-90,638	-69,528	-73,896	-75,658	-68,553	-71,626	-64,768	-83,108	-93,441	-100,289	-85,292	-94,961	-81,276	-75,794	-79,934	-82,555	-75,460	-55,474	-66,318	-69,233	-74,743	-74,771	-84,122	-68,523	-71,463	-67,250	-71,269	-73,000	-63,251	-61,976	-51,521	-44,964	-42,284	-66,250	-46,228	-53,864	-55,272	-55,372	-51,822	-58,457	-59,207	-54,550	-62,565	-63,859	-53,962	-55,171	-58,539	-66,120	-72,005	-69,334	-68,134	-68,393	-69,781	-69,951	-70,061	-71,214	-68,774	-67,851	-67,759	-65,624	-64,152	-64,879	-65,107	-66,647	-67,690	-67,451	-68,701	-67,823	-64,280	-65,465	-73,226	-67,862	-70,882	-73,696	-73,247	-73,121	-67,435	-71,970	-68,988	-65,492	-65,347	-49,485	-76,738	-59,365	-52,983	-46,094	-71,794	-48,611	-50,169	-53,372	-55,100	-49,300	-56,000	-51,000	-48,100	-51,500	-39,700	-46,600	-8,500	-8,900	-8,400	-7,400	-	-	-	-	-	-	-	-
Additional Paid In Capital	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	439,635	0	0	0	439,635	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	104,290	68,208	74,487	78,776	76,540	78,053	90,156	100,844	127,504	95,741	100,826	108,237	164,984	121,439	103,043	108,145	145,050	80,953	84,102	81,075	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	91	91	91	91	91	91	91	91	91	91	91	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	619,193	615,579	611,483	613,278	609,886	606,349	599,258	601,703	590,678	586,976	579,204	579,801	570,491	563,115	557,916	557,544	557,283	556,294	553,270	552,564	545,234	532,996	523,233	466,349	460,782	448,928	449,762	439,635	431,563	431,459	419,804	419,921	415,026	418,243	412,892	414,394	412,177	410,440	399,677	397,383	357,701	332,588	319,802	317,293	310,868	305,336	296,619	292,240	0	271,957	261,126	256,505	250,912	247,077	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	256,057	233,314	235,554	229,941	264,725	294,136	363,923	302,216	339,593	282,412	354,759	339,099	402,683	366,710	375,512	352,578	335,630	320,034	360,632	310,288	386,911	390,066	402,031	421,484	426,399	363,769	345,102	335,578	357,246	516,994	544,848	250,087	289,354	305,808	292,414	304,712	288,415	194,944	219,501	284,580	525,153	553,499	402,678	325,720	320,025	321,929	371,801	276,206	272,974	242,034	233,403	215,941	230,337	197,627	172,674	180,136	158,045	160,639	125,302	117,034	114,586	101,276	92,558	97,537	87,327	118,024	99,011	100,806	121,353	118,287	121,553	129,773	155,409	152,814	151,637	150,802	109,865	123,598	169,774	135,363	122,568	144,435	113,650	103,867	120,341	105,411	95,058	75,923	75,923	65,871	61,314	63,996	63,996	49,899	48,014	33,131	110,200	108,200	146,800	160,000	188,800	174,300	156,200	159,100	166,300	154,200	151,400	196,800	207,100	-	-	-	63,200	-	-	-
Cash And Equivalents	0	233,314	235,554	229,941	264,725	294,136	363,923	302,216	339,593	282,412	354,759	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	267,816	249,987	252,326	246,715	278,509	308,004	381,800	317,529	354,814	301,602	379,258	362,714	423,899	378,011	386,300	361,665	344,043	327,492	368,365	318,326	398,257	401,454	410,231	430,099	438,246	371,752	353,084	347,337	368,126	532,597	556,351	265,059	303,725	316,691	303,932	316,344	300,208	207,171	233,728	303,283	547,127	565,598	411,432	334,254	333,403	337,733	385,440	289,901	290,701	242,034	233,403	215,941	230,337	197,627	172,674	180,136	158,045	160,639	125,302	117,034	114,586	101,276	94,378	99,447	92,552	125,724	99,011	113,006	121,353	118,287	123,553	145,598	155,409	152,814	162,242	156,577	120,095	123,598	169,774	135,363	122,568	144,435	113,650	103,867	120,341	105,411	95,058	75,923	0	65,871	61,314	63,996	0	49,899	48,014	33,131	110,200	108,200	146,800	160,000	188,800	174,300	156,200	159,100	166,300	154,200	151,400	196,800	207,100	-	-	-	63,200	-	-	-
Common Stock	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	70	72	71	71	80	80	80	81	82	82	82	82	83	83	85	85	85	86	87	100	100	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-
Common Stock Shares Outstanding	49,479	49,859	50,161	50,058	49,783	50,199	50,960	51,066	50,801	51,260	51,557	52,172	51,308	52,243	51,925	55,101	55,807	55,788	55,943	56,128	56,341	56,704	56,713	55,959	55,053	54,834	54,839	54,057	55,539	57,852	56,356	56,411	57,524	58,663	59,713	60,261	60,442	60,777	61,118	61,227	61,881	61,508	61,121	60,566	60,893	62,060	64,230	65,017	62,230	64,708	64,193	64,017	61,888	64,065	65,072	64,767	62,474	63,885	63,726	63,522	63,334	64,206	64,269	64,166	63,457	65,334	65,343	66,811	65,939	70,580	71,148	70,131	70,131	71,632	71,452	71,353	69,747	72,554	73,747	72,467	70,691	81,733	81,561	82,207	80,790	83,028	83,568	82,389	82,389	83,498	84,231	84,092	84,092	85,409	86,192	87,196	86,542	87,917	88,000	88,000	88,000	85,000	88,000	86,410	82,195	87,714	88,235	88,621	62,813	64,839	80,400	105,789	83,636	83,636	83,636	83,636
Common Stock Total Equity	0	0	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	91	70	72	71	71	80	80	80	81	82	82	82	82	83	83	85	85	85	86	87	100	100	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-
Current Deferred Revenue	20,388	11,900	12,700	17,400	27,053	17,700	0	0	33,139	0	0	0	35,054	0	0	0	20,162	0	0	0	20,104	0	0	0	12,669	0	0	0	13,494	0	0	0	6,644	0	0	0	6,160	0	0	0	13,596	0	0	0	4,608	0	0	0	22,007	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	78,523	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-
Deferred Long Term Asset Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-
Deferred Long Term Liab	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-
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	-	-	-	-	-	-	-	-
Good Will	230,768	229,469	229,469	206,432	206,432	206,432	206,432	206,432	206,432	215,582	215,582	202,979	202,979	196,573	196,573	196,573	196,573	196,573	196,573	196,573	196,573	187,423	187,423	187,423	114,954	114,954	114,954	114,954	114,954	114,954	114,954	114,954	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	112,446	111,331	111,331	118,768	118,768	118,768	118,768	118,768	118,768	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	105,309	108,972	112,619	64,711	66,701	68,743	72,665	74,874	76,991	88,497	98,955	87,135	89,532	74,391	76,161	77,796	80,321	83,172	84,482	86,935	89,989	91,957	95,887	100,601	67,647	68,904	59,802	61,678	63,553	65,408	67,410	69,424	67,009	68,862	70,900	72,998	75,062	77,234	79,258	81,377	83,168	85,901	87,644	89,922	92,518	76,920	79,094	80,195	83,333	70,375	75,317	76,342	78,270	79,311	79,925	80,588	81,968	84,064	83,974	85,111	87,888	83,157	84,392	85,933	86,163	87,912	88,500	90,182	91,349	90,595	92,341	93,653	203,583	205,007	206,675	194,946	191,451	173,367	174,178	185,336	186,340	186,034	186,310	187,255	182,246	181,394	181,106	182,785	0	0	0	0	197,108	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-
Inventory	279,978	291,103	372,250	366,537	346,183	327,481	354,211	381,585	399,931	415,203	390,977	363,431	314,366	270,319	261,969	257,474	275,891	282,997	292,696	304,311	295,821	289,291	283,730	282,983	253,454	252,470	246,658	251,947	249,936	253,350	259,933	275,281	265,256	260,464	305,027	312,788	338,491	369,107	389,650	410,668	339,669	254,187	178,183	149,089	135,874	137,052	124,677	120,718	112,111	105,400	108,431	112,812	114,475	118,283	113,819	114,473	105,661	109,136	111,922	112,917	114,378	110,092	107,675	100,836	100,792	97,550	94,929	93,544	92,092	101,746	104,462	99,746	99,399	104,009	95,486	91,260	87,474	88,433	87,773	93,862	83,338	87,059	89,386	91,790	88,306	87,103	90,287	84,255	84,255	83,077	83,852	82,015	82,015	89,494	92,035	90,731	85,800	80,900	71,000	72,700	79,500	65,400	80,600	100,800	52,400	59,700	58,100	54,700	44,900	-	-	-	32,700	-	-	-
Liabilities And Stockholders Equity	1,806,463	1,793,091	1,893,776	1,824,645	1,820,970	1,763,172	1,900,901	1,892,249	1,906,480	1,974,409	2,049,980	1,950,099	1,957,076	1,816,711	1,794,493	1,746,319	1,769,006	1,736,905	1,791,098	1,755,101	1,694,446	1,746,237	1,746,363	1,774,669	1,589,872	1,547,331	1,507,145	1,494,416	1,474,045	1,751,815	1,780,869	1,511,473	1,505,843	1,553,458	1,602,620	1,612,617	1,614,434	1,573,249	1,603,614	1,641,621	1,821,062	1,688,487	1,392,707	1,207,793	1,152,907	1,115,723	1,134,971	1,028,487	990,956	898,848	888,203	856,818	892,224	819,710	772,567	770,810	748,449	740,958	707,599	699,037	709,772	681,771	690,037	697,215	683,243	719,471	686,199	688,627	664,849	651,643	650,275	656,827	678,866	674,538	669,692	659,496	609,737	575,939	618,163	603,875	623,747	623,552	602,097	598,785	611,838	594,998	595,433	582,352	582,352	578,073	576,075	590,803	590,803	589,249	592,028	579,193	643,200	615,300	586,100	575,800	606,400	478,600	461,600	485,000	352,400	326,300	306,800	342,100	331,700	-	-	-	118,200	-	-	-
Long Term Debt	478,040	362,896	367,753	372,609	377,466	382,323	387,179	258,995	268,781	278,563	288,343	298,120	305,393	312,664	319,932	327,197	334,461	341,724	348,986	356,247	361,008	365,767	370,525	107,275	310,790	316,519	324,059	329,001	334,165	356,298	362,051	168,377	181,745	186,222	177,178	181,197	164,567	95,783	111,621	109,882	113,852	120,606	128,664	138,782	154,963	182,752	190,712	96,082	107,944	109,361	118,287	123,431	133,013	107,300	113,258	114,653	121,119	139,030	138,981	151,387	158,760	158,762	158,904	179,163	169,229	183,112	159,129	176,778	136,173	108,371	110,737	123,620	123,483	138,559	140,643	158,780	132,701	140,637	146,457	149,723	147,488	87,077	81,077	82,105	81,732	79,731	81,178	73,107	73,718	81,267	77,826	76,908	84,884	87,143	39,877	38,631	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-
Long Term Debt Total	0	362,896	367,753	372,609	377,466	382,323	387,179	258,995	268,781	278,563	288,343	298,120	305,393	312,664	319,932	327,197	334,461	341,724	348,986	356,247	361,008	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	123,431	133,013	107,300	113,258	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	36,374	0	0	0	39,493	0	0	0	35,868	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-	-	-	-	-	-	-	-
Net Debt	351,273	337,790	346,686	268,944	214,281	208,740	153,412	167,623	125,447	201,892	186,910	157,258	97,694	97,393	142,463	177,764	132,032	127,643	131,956	172,034	43,552	58,156	65,975	48,450	-37,769	54,451	79,490	92,905	59,646	-87,368	-85,901	12,987	-39,760	-52,843	-40,270	-39,616	-41,078	-6,235	-8,052	-86,667	-343,477	-364,331	-204,553	-130,407	-126,043	-110,251	-152,989	-152,516	-136,422	-104,087	-87,144	-64,960	-69,459	-52,211	-26,607	-23,996	-1,526	14,517	42,703	62,871	74,370	84,716	93,603	115,007	113,343	97,076	91,251	102,739	41,472	21,823	16,302	20,626	-5,169	12,960	16,508	25,913	41,376	39,635	-5,584	32,647	24,920	-57,358	-32,573	-21,762	-38,609	-25,680	-13,880	-2,205	-2,205	15,396	16,512	20,888	20,888	37,244	39,914	55,950	35,100	34,500	-11,900	-24,000	-35,600	-33,500	-16,300	17,100	-156,300	-144,200	-141,400	-115,300	-115,600	-	-	-	-63,200	-	-	-
Net Invested Capital	1,325,008	1,325,083	1,403,098	1,313,079	1,299,762	1,266,757	1,368,214	1,303,195	1,289,053	1,325,040	1,358,669	1,259,594	1,229,664	1,170,137	1,206,944	1,222,695	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	72,879	77,251	67,166	60,008	47,360	47,991	43,694	52,171	41,299	52,441	64,701	60,625	63,370	60,016	64,371	43,973	50,378	56,342	61,571	57,390	53,282	57,175	50,180	54,014	33,196	37,725	35,010	28,838	31,199	35,985	31,706	31,985	35,464	35,682	43,543	34,919	35,834	40,612	41,712	56,644	68,652	50,506	59,043	43,809	36,850	42,293	44,198	38,092	31,615	36,228	32,885	30,622	25,701	29,132	26,150	22,406	22,513	20,898	20,614	19,829	16,496	22,167	25,802	23,938	23,424	26,822	24,320	20,509	19,421	18,935	17,695	16,511	16,683	16,605	17,295	17,390	16,057	15,880	16,054	18,123	15,054	17,189	16,028	17,248	19,476	23,608	29,644	32,279	32,279	35,193	33,662	18,191	18,191	34,621	32,924	36,394	34,600	33,000	43,700	38,000	36,100	32,200	30,400	46,200	20,300	18,900	15,200	19,300	16,900	-	-	-	5,000	-	-	-
Net Tangible Assets	0	483,746	895,345	621,827	897,296	566,759	661,938	652,894	912,772	632,398	603,289	581,360	894,271	556,509	519,278	526,129	875,289	566,055	553,895	527,687	781,867	832,134	803,534	799,128	704,596	717,523	699,570	687,585	664,070	854,411	830,240	801,431	825,621	860,518	903,885	923,849	942,438	939,407	891,758	875,559	858,619	742,429	692,087	616,703	590,612	550,391	567,269	621,505	574,236	0	508,259	278,651	280,533	239,390	211,121	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-
Net Working Capital	373,000	267,107	347,536	400,794	400,625	412,304	498,750	354,752	343,256	350,276	345,225	339,312	360,342	305,912	301,205	309,465	383,406	370,722	373,635	345,639	359,582	398,055	367,985	99,353	330,419	329,404	319,797	310,922	315,326	531,089	519,595	294,095	298,795	365,822	386,958	413,387	416,338	355,248	327,371	331,377	341,542	304,847	292,166	259,934	279,300	304,465	345,763	312,009	288,916	261,313	251,458	225,739	206,078	189,603	173,327	167,654	152,731	159,929	135,973	132,037	124,036	124,547	111,584	111,375	95,175	123,208	103,433	110,741	109,418	108,837	130,390	143,807	149,098	162,110	147,361	149,718	117,401	139,858	193,317	170,854	143,568	209,069	199,409	184,284	180,639	156,620	145,118	152,513	152,513	129,693	125,329	122,835	122,835	120,808	58,715	39,501	74,600	100,100	133,300	120,100	164,600	169,000	139,900	170,400	101,400	131,800	107,900	77,900	-	-	-	-	-	-	-	-
Non Current Assets Total	1,114,819	1,091,969	1,101,201	1,051,083	1,061,102	985,330	1,018,008	1,043,041	1,033,530	1,083,537	1,088,458	1,049,211	1,053,878	1,044,449	1,008,653	1,016,750	1,028,840	997,776	1,002,915	1,007,419	895,209	919,922	931,324	940,868	812,083	798,102	786,846	788,577	759,708	769,346	770,169	769,315	799,451	776,575	794,913	789,468	779,767	767,827	757,567	721,503	702,728	675,130	626,911	588,490	553,504	510,644	490,131	477,949	460,869	454,951	454,653	441,568	469,698	416,294	408,552	400,632	410,506	403,430	403,811	405,912	419,368	407,289	417,008	424,974	416,899	425,623	417,955	417,506	387,890	373,110	367,380	361,339	370,712	362,704	360,969	353,892	341,388	302,106	297,609	305,376	347,010	338,137	336,960	336,825	335,399	348,931	352,692	344,491	0	356,795	359,086	368,912	0	354,811	357,174	358,800	360,300	320,000	260,000	253,900	251,600	149,600	145,600	133,800	76,100	54,300	53,300	52,100	51,500	-	-	-	13,900	-	-	-
Non Current Liabilities Other	8,950	105,785	111,152	107,522	76,540	95,324	98,388	103,754	88,759	123,032	126,688	110,692	112,275	88,785	94,871	90,375	105,701	100,021	108,512	104,541	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	76,437	71,514	67,450	65,129	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	655,624	536,889	553,392	558,907	564,431	555,700	575,723	463,593	464,014	497,336	515,857	517,049	519,949	522,888	517,846	525,717	536,957	522,698	541,600	541,863	472,924	485,843	495,775	241,093	437,906	409,983	407,073	411,914	410,964	446,024	459,524	261,979	272,625	281,879	277,986	279,006	253,667	183,668	193,180	189,300	185,651	237,548	226,990	231,721	242,192	264,718	268,625	168,453	175,549	176,133	197,852	199,868	204,527	174,750	178,387	170,619	187,550	213,073	205,219	216,994	227,224	224,058	230,468	251,969	237,065	251,106	232,212	250,354	178,328	148,924	152,215	165,312	165,182	172,143	171,255	187,999	162,556	160,620	167,065	170,925	200,330	141,558	135,253	133,533	129,552	123,063	124,620	117,114	0	122,850	119,267	125,014	0	125,692	75,970	74,724	125,500	110,800	105,400	106,600	161,600	129,600	129,500	160,500	116,700	0	0	0	10,000	-	-	-	-100	-	-	-
Non Currrent Assets Other	110,033	238,281	234,078	243,271	115,166	171,685	177,462	179,964	113,109	186,522	163,016	147,721	72,500	151,653	148,371	145,217	154,016	154,821	160,363	160,977	144,112	143,838	144,562	144,368	164,895	164,689	161,383	161,338	136,469	137,413	134,463	131,289	165,459	135,623	138,351	130,847	127,476	137,795	136,531	115,751	111,072	124,074	122,202	121,759	118,753	126,669	129,064	129,124	115,585	126,217	127,909	118,477	100,233	129,121	127,202	127,290	87,706	130,276	131,433	131,190	70,271	128,493	135,427	138,773	69,704	136,476	130,617	128,060	98,212	88,525	87,912	83,486	83,076	75,746	72,464	78,626	73,426	60,946	58,819	58,170	100,142	92,439	94,082	92,807	97,811	113,462	115,644	287,136	287,136	295,944	298,136	308,350	308,350	297,082	299,401	299,928	302,400	264,900	213,900	212,000	209,400	114,100	109,700	105,900	65,200	44,000	43,600	43,400	42,600	-	-	-	7,000	-	-	-
Noncontrolling Interest In Consolidated Entity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	238,281	234,078	243,271	244,429	158,695	166,916	168,507	175,460	186,522	158,712	147,721	293,186	151,181	148,371	145,217	154,016	154,821	160,363	160,977	144,112	143,838	144,562	144,368	347,496	348,547	336,139	337,970	136,469	317,775	316,827	315,667	344,914	316,931	321,697	316,291	314,984	327,475	328,235	309,574	306,686	322,421	322,292	324,127	323,717	316,035	320,604	321,765	311,364	309,038	315,672	307,265	335,976	320,878	319,573	320,324	331,150	326,786	327,853	328,747	337,032	324,096	332,265	337,152	328,370	336,834	331,563	330,688	302,007	291,566	292,699	289,585	286,659	280,753	279,139	273,572	264,877	234,313	232,997	243,506	286,482	278,473	280,392	280,062	280,057	294,856	296,750	291,491	287,136	295,944	298,136	301,310	308,350	297,082	299,401	299,928	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-
Other Current Assets	70,971	82,781	100,833	100,302	87,816	94,366	103,188	97,923	76,906	121,626	126,586	114,118	14,732	63,916	73,200	66,457	69,854	72,298	65,551	67,655	51,877	78,395	70,898	66,705	52,893	87,282	85,547	77,717	65,076	160,537	162,710	169,833	101,947	164,046	155,205	159,098	160,134	188,532	180,957	149,523	162,886	143,066	117,138	92,151	93,276	88,001	90,525	101,827	95,660	60,235	58,831	55,875	52,013	58,374	51,372	53,163	51,724	46,855	45,950	43,345	44,944	40,947	45,174	48,020	49,576	43,752	49,984	44,062	44,093	39,565	37,185	33,633	36,663	38,406	33,700	40,377	44,723	45,922	46,953	51,151	2,000	36,732	46,073	49,055	48,316	29,945	27,752	45,404	45,404	37,137	38,161	57,689	44,513	60,424	61,881	60,137	52,300	73,200	64,600	51,200	50,400	57,100	48,800	45,100	37,300	39,200	28,800	19,200	11,300	-	-	-	3,400	-	-	-
Other Current Liab	216,080	233,532	242,810	258,374	253,227	263,718	289,130	343,737	339,062	378,573	403,165	404,493	366,647	381,052	337,980	285,213	270,119	304,003	306,497	304,770	302,479	292,962	290,653	309,536	306,520	276,486	262,123	253,359	261,529	337,562	350,849	319,282	304,272	308,600	306,319	292,299	294,687	328,973	383,012	449,434	612,688	572,432	355,215	250,583	228,594	230,507	226,213	168,907	158,375	123,053	125,500	134,424	163,103	146,934	129,494	132,058	124,520	130,640	119,573	113,471	115,794	104,117	106,739	104,933	115,620	110,359	105,830	105,128	120,074	114,991	103,832	97,501	112,023	103,954	114,777	117,060	107,226	94,814	93,937	91,682	17,915	58,304	50,042	55,358	77,808	74,343	77,641	70,615	63,585	73,900	75,775	83,219	72,463	98,592	115,995	114,398	129,700	122,600	119,300	133,200	157,800	138,200	153,800	141,800	155,500	123,500	128,900	123,400	125,800	-	-	-	52,100	-	-	-
Other Liab	0	93,958	0	107,522	98,285	90,594	93,475	98,650	106,474	123,032	119,299	110,692	102,281	88,785	94,871	90,375	96,795	100,021	108,512	104,541	111,916	120,076	125,250	133,818	90,398	93,464	83,014	82,913	76,799	89,726	97,473	93,602	74,703	95,657	100,808	97,809	73,083	87,885	81,559	77,910	57,847	116,942	98,326	92,939	56,089	81,966	77,913	72,371	56,533	66,772	79,565	76,437	60,274	67,450	65,129	55,966	55,157	68,329	66,238	65,607	55,254	65,296	71,564	72,806	56,572	67,994	73,083	73,576	29,684	40,553	41,478	41,692	27,176	33,584	30,612	29,219	21,952	19,983	20,608	21,202	21,668	54,480	54,176	51,428	47,820	43,332	43,442	43,431	43,396	41,583	41,441	41,239	40,130	38,549	36,093	36,093	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-
Other Stockholder Equity	-948,587	-951,525	-942,198	-947,597	-955,783	-950,081	-914,420	-927,520	-925,157	-927,857	-922,891	-925,872	-881,792	-875,883	-863,949	-826,409	-767,574	-767,504	-768,816	-771,775	-773,975	-760,333	-764,092	-757,827	-838,345	-823,261	-813,055	-802,026	-810,610	-615,935	-601,121	-609,075	-597,411	-544,478	-515,048	-471,912	-447,735	-431,665	-434,459	-469,908	-429,749	-430,291	-386,484	-405,059	-397,382	-384,118	-323,949	-225,589	-229,487	-223,037	-228,068	-234,550	-219,782	-223,331	-217,434	-201,753	-201,482	-203,800	-199,188	-197,930	-198,150	-198,030	-199,922	-201,056	-203,914	-183,837	-187,623	-190,894	-147,674	-122,539	-102,752	-102,447	-105,000	-98,663	-105,854	-109,818	-60,093	-75,787	-26,685	-30,656	-36,987	85,880	90,843	88,497	94,543	86,656	88,410	116,206	0	104,492	114,385	131,984	0	134,257	133,952	130,359	131,200	138,800	133,000	129,500	144,600	103,400	84,100	100,600	80,900	115,200	114,300	105,400	96,300	-	-	-	1,600	-	-	-
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-
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	-	-	-	-	-	-	-	-
Property Plant And Equipment Gross	897,613	515,247	430,328	536,669	444,806	538,470	0	0	453,674	0	610,905	611,376	653,453	621,832	587,548	597,164	597,930	563,210	561,497	562,934	464,535	496,704	503,452	508,476	464,587	449,555	450,707	450,607	444,732	451,571	453,342	453,648	454,537	459,644	473,216	473,177	464,783	440,352	429,332	411,929	396,042	352,709	304,619	264,363	229,787	194,609	169,527	156,184	149,505	145,913	138,981	134,303	133,722	95,416	88,979	80,308	79,356	76,644	75,958	77,165	82,336	83,193	84,743	87,822	88,529	88,789	86,392	86,818	85,883	81,544	74,681	71,754	84,053	81,951	81,830	80,320	76,511	67,793	64,612	61,870	60,528	59,664	56,568	56,763	55,342	54,075	55,942	57,355	57,355	60,851	60,950	60,562	60,562	57,729	57,773	58,872	57,900	55,100	46,100	41,900	42,200	35,500	35,900	27,900	10,900	10,300	9,700	8,700	-	-	-	-	-	-	-	-
Property Plant And Equipment Net	523,072	515,247	525,035	536,669	543,540	538,470	561,449	581,771	574,647	592,936	610,905	611,376	653,453	621,832	587,548	597,164	597,930	563,210	561,497	562,934	464,535	496,704	503,452	508,476	464,587	449,555	450,707	450,607	444,732	451,571	453,342	453,648	454,537	459,644	473,216	473,177	464,783	440,352	429,332	411,929	396,042	352,709	304,619	264,363	229,787	194,609	169,527	156,184	149,505	145,913	138,981	134,303	133,722	95,416	88,979	80,308	79,356	76,644	75,958	77,165	82,336	83,193	84,743	87,822	88,529	88,789	86,392	86,818	85,883	81,544	74,681	71,754	84,053	81,951	81,830	80,320	76,511	67,793	64,612	61,870	60,528	59,664	56,568	56,763	55,342	54,075	55,942	57,355	0	60,851	60,950	60,562	0	57,729	57,773	58,872	57,900	55,100	46,100	41,900	42,200	35,500	35,900	27,900	10,900	10,300	9,700	8,700	8,900	-	-	-	6,900	-	-	-
Property Plant Equipment	0	515,247	525,035	437,986	444,806	433,367	443,036	448,822	453,674	592,936	610,905	464,247	468,181	456,083	444,848	449,486	453,604	447,653	442,990	445,605	464,535	496,704	503,452	508,476	464,587	449,555	450,707	450,607	444,732	451,571	453,342	453,648	454,537	459,644	473,216	473,177	464,783	440,352	429,332	411,929	396,042	352,709	304,619	264,363	229,787	194,609	169,527	156,184	149,505	145,913	138,981	134,303	133,722	95,416	88,979	80,308	79,356	76,644	75,958	77,165	82,336	83,193	84,743	87,822	88,529	88,789	86,392	86,818	85,883	81,544	74,681	71,754	84,053	81,951	81,830	80,320	76,511	67,793	64,612	61,870	60,528	59,664	56,568	56,763	55,342	54,075	55,942	55,571	57,355	60,851	60,950	61,614	60,562	57,729	57,773	58,872	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-
Retained Earnings	1,870,470	1,882,457	1,938,898	1,931,481	1,939,497	1,901,309	1,946,002	1,931,157	1,911,734	1,939,901	1,909,179	1,868,881	1,840,740	1,786,373	1,749,311	1,726,816	1,727,772	1,708,213	1,684,675	1,658,879	1,635,751	1,675,376	1,642,535	1,611,864	1,609,168	1,609,926	1,587,277	1,564,291	1,558,589	1,539,255	1,502,270	1,477,415	1,493,941	1,477,905	1,481,842	1,457,670	1,442,082	1,415,981	1,368,126	1,378,397	1,334,277	1,226,629	1,133,480	1,076,671	1,039,903	992,418	950,127	902,003	866,632	827,077	790,236	756,898	749,940	720,387	692,835	668,329	645,078	621,995	603,662	588,794	584,239	576,717	566,955	553,345	546,832	547,471	540,708	533,696	531,563	522,471	516,216	509,190	526,537	517,243	505,838	489,338	477,912	461,512	454,925	440,341	431,615	413,415	403,920	392,726	385,589	372,488	361,436	340,340	340,340	330,857	322,474	306,458	306,458	290,253	275,293	259,626	244,800	232,000	210,900	188,900	158,100	137,100	111,600	89,700	105,100	79,800	55,300	32,000	11,500	-	-	-	60,200	-	-	-
Retained Earnings Total Equity	0	0	1,938,898	1,931,481	1,939,497	1,901,309	1,946,002	1,931,157	1,911,734	1,939,901	1,909,179	1,868,881	1,840,740	1,786,373	1,749,311	1,726,816	1,727,772	1,708,213	1,684,675	1,658,879	1,635,751	1,675,376	1,642,535	1,611,864	1,609,168	1,609,926	1,587,277	1,564,291	1,558,589	1,539,255	1,502,270	1,477,415	1,493,941	1,477,905	1,481,842	1,457,670	1,442,082	1,415,981	1,368,126	1,368,990	1,334,277	1,226,629	1,133,480	1,076,671	1,039,903	992,418	950,127	902,003	866,632	0	790,236	756,898	749,940	720,387	692,835	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	25,000	140,000	140,000	47,500	25,000	42,500	40,000	110,000	107,500	110,000	152,500	90,000	30,000	30,000	95,000	95,000	27,500	25,000	59,500	45,000	69,455	82,455	97,481	362,659	77,840	101,701	424,592	99,482	82,727	73,328	96,896	0	67,849	0	0	0	82,770	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	607,330	571,104	582,240	498,885	479,006	502,876	517,335	469,839	465,040	484,304	541,669	496,357	500,377	464,103	517,975	530,342	467,662	447,677	492,588	482,322	430,463	448,222	468,006	469,934	388,630	418,220	424,592	428,483	416,892	429,626	458,947	263,074	249,594	252,965	252,144	265,096	247,337	188,709	211,449	197,913	181,676	189,168	198,125	195,313	193,982	211,678	218,812	123,690	136,552	137,947	146,259	150,981	160,878	145,416	146,067	156,140	156,519	175,156	168,005	179,905	188,956	185,992	186,161	212,544	200,670	215,100	190,262	203,545	162,825	140,110	137,855	150,399	150,240	165,774	168,145	176,715	151,241	163,233	164,190	168,010	147,488	87,077	81,077	82,105	81,732	79,731	81,178	73,718	73,718	81,267	77,826	84,884	84,884	87,143	87,928	89,081	145,300	142,700	134,900	136,000	153,200	140,800	139,900	176,200	10,000	10,000	10,000	81,500	91,500	-	-	-	-	-	-	-
Short Term Debt	48,898	140,000	140,000	47,500	25,000	42,500	40,000	110,000	107,500	110,000	152,500	90,000	74,981	30,000	95,000	95,000	27,500	25,000	59,500	45,000	69,455	82,455	97,481	362,659	77,840	101,701	100,533	99,482	82,727	73,328	96,896	94,697	67,849	66,743	74,966	83,899	82,770	92,926	99,828	88,031	67,824	68,562	69,461	56,531	39,019	28,926	28,100	27,608	28,608	28,586	27,972	27,550	27,865	38,116	32,809	41,487	35,400	30,412	29,024	28,518	30,196	27,230	27,257	33,381	31,441	31,988	31,133	26,767	26,652	31,739	27,118	26,779	26,757	27,215	27,502	17,935	18,540	22,596	17,733	18,287	17,915	0	0	0	0	0	0	0	0	0	0	0	0	0	48,051	50,450	55,900	54,900	52,300	52,300	14,500	11,200	10,300	15,700	10,000	10,000	10,000	81,500	81,500	-	-	-	-	-	-	-
Short Term Investments	11,759	16,673	16,772	16,774	13,784	13,868	17,877	15,313	15,221	19,190	24,499	23,615	21,216	11,301	10,788	9,087	8,413	7,458	7,733	8,038	11,346	11,388	8,200	8,615	11,847	7,983	7,982	11,759	10,880	15,603	11,503	14,972	14,371	10,883	11,518	11,632	11,793	12,227	14,227	18,703	21,974	12,099	8,754	8,534	13,378	15,804	13,639	13,695	17,727	0	0	0	0	0	0	0	0	0	0	0	0	0	1,820	1,910	5,225	7,700	0	12,200	0	0	2,000	15,825	0	0	10,605	5,775	10,230	0	0	0	0	0	0	0	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	-	-	-	-	-	-	-	-
Total Assets	1,806,463	1,793,091	1,893,776	1,824,645	1,820,970	1,763,172	1,900,901	1,892,249	1,906,480	1,974,409	2,049,980	1,950,099	1,957,076	1,816,711	1,794,493	1,746,319	1,769,006	1,736,905	1,791,098	1,755,101	1,694,446	1,746,237	1,746,363	1,774,669	1,589,872	1,547,331	1,507,145	1,494,416	1,474,045	1,751,815	1,780,869	1,511,473	1,505,843	1,553,458	1,602,620	1,612,617	1,614,434	1,573,249	1,603,614	1,641,621	1,821,062	1,688,487	1,392,707	1,207,793	1,152,907	1,115,723	1,134,971	1,028,487	990,956	898,848	888,203	856,818	892,224	819,710	772,567	770,810	748,449	740,958	707,599	699,037	709,772	681,771	690,037	697,215	683,243	719,471	686,199	688,627	664,849	651,643	650,275	656,827	678,866	674,538	669,692	659,496	609,737	575,939	618,163	603,875	623,747	623,552	602,097	598,785	611,838	594,998	595,433	582,352	582,352	578,073	576,075	590,803	590,803	589,249	592,028	579,193	643,200	615,300	586,100	575,800	606,400	478,600	461,600	485,000	352,400	326,300	306,800	342,100	331,700	-	-	-	118,200	-	-	-
Total Current Assets	691,644	701,122	792,575	773,562	759,868	777,842	882,893	849,208	872,950	890,872	961,522	900,888	903,198	772,262	785,840	729,569	740,166	739,129	788,183	747,682	799,237	826,315	815,039	833,801	777,789	749,229	720,299	705,839	714,337	982,469	1,010,700	742,158	706,392	776,883	807,707	823,149	834,667	805,422	846,047	920,118	1,118,334	1,013,357	765,796	619,303	599,403	605,079	644,840	550,538	530,087	443,897	433,550	415,250	422,526	403,416	364,015	370,178	337,943	337,528	303,788	293,125	290,404	274,482	273,029	272,241	266,344	293,848	268,244	271,121	276,959	278,533	282,895	295,488	308,154	311,834	308,723	305,604	268,349	273,833	320,554	298,499	276,737	285,415	265,137	261,960	276,439	246,067	242,741	237,861	237,861	221,278	216,989	221,891	221,891	234,438	234,854	220,393	282,900	295,300	326,100	321,900	354,800	329,000	316,000	351,200	276,300	272,000	253,500	290,000	280,200	-	-	-	104,300	-	-	-
Total Current Liabilities	328,871	434,015	445,039	372,768	359,243	365,538	384,143	494,456	529,694	540,596	616,297	561,576	542,856	466,350	484,635	420,104	356,760	368,407	414,548	402,043	439,655	428,260	447,054	734,448	447,370	419,825	400,502	394,917	399,011	451,380	491,105	448,063	407,597	411,061	420,749	409,762	418,329	450,174	518,676	588,741	776,792	708,510	473,630	359,369	320,103	300,614	299,077	238,529	241,171	182,584	182,092	189,511	216,448	213,813	190,688	202,524	185,212	177,599	167,815	161,088	166,368	149,935	161,445	160,866	171,169	170,640	164,811	160,380	167,541	169,696	152,505	151,681	159,056	149,724	161,362	155,886	150,948	133,975	127,237	127,645	133,169	76,346	65,728	77,676	95,800	89,447	97,623	85,348	85,348	91,585	91,660	99,056	99,056	113,630	176,139	180,892	208,300	195,200	192,800	201,800	190,200	160,000	176,100	180,800	174,900	140,200	145,600	212,100	213,900	-	-	-	56,500	-	-	-
Total Liab	984,495	970,904	998,431	931,675	923,674	921,238	959,866	958,049	993,708	1,037,932	1,132,154	1,078,625	1,062,805	989,238	1,002,481	945,821	893,717	891,105	956,148	943,906	912,579	914,103	942,829	975,541	885,276	829,808	807,575	806,831	809,975	897,404	950,629	710,042	680,222	692,940	698,735	688,768	671,996	633,842	711,856	778,041	962,443	946,058	700,620	591,090	562,295	565,332	567,702	406,982	416,720	358,717	379,944	389,379	420,975	388,563	369,075	373,143	372,762	390,672	373,034	378,082	393,592	373,993	391,913	412,835	408,234	421,746	397,023	410,734	345,869	318,620	304,720	316,993	324,238	321,867	332,617	343,885	313,504	294,595	294,302	298,570	333,499	217,904	200,981	211,209	225,352	212,510	222,243	202,462	202,462	214,435	210,927	224,070	224,070	239,322	252,109	255,616	333,800	306,000	298,200	308,400	351,800	289,600	305,600	341,300	174,900	140,200	145,600	212,100	223,900	-	-	-	56,400	-	-	-
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	664,070	0	0	0	664,070	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	821,968	822,187	895,345	892,970	897,296	841,934	941,035	934,200	912,772	936,477	917,826	871,474	894,271	827,473	792,012	800,498	875,289	845,800	834,950	811,195	781,867	832,134	803,534	799,128	704,596	717,523	699,570	687,585	664,070	854,411	830,240	801,431	825,621	860,518	903,885	923,849	942,438	939,407	891,758	863,580	858,619	742,429	692,087	616,703	590,612	550,391	567,269	621,505	574,236	540,131	508,259	467,439	471,249	431,147	403,492	397,667	375,687	350,286	334,565	320,955	316,180	307,778	298,124	284,380	275,009	297,725	289,176	277,893	318,980	333,023	345,555	339,834	354,628	352,671	337,075	315,611	296,233	281,344	323,861	305,305	290,248	405,648	401,116	387,576	386,486	382,488	373,190	379,890	379,890	363,638	365,148	366,733	366,733	349,927	339,919	323,577	309,400	309,300	287,900	267,400	254,600	189,000	156,000	143,700	177,500	186,100	161,200	130,000	107,800	-	-	-	61,800	-	-	-
Treasury Stock	0	0	0	0	0	0	0	0	-1,526,860	-1,518,535	-1,509,867	-1,505,076	-1,461,593	-1,446,374	-1,427,064	-1,384,036	-1,324,826	-1,324,826	-1,324,834	-1,325,251	-1,326,605	-1,306,012	-1,296,628	-1,280,586	-1,304,694	-1,284,043	-1,261,983	-1,251,788	-1,250,123	-1,047,975	-1,032,117	-1,028,629	-1,017,063	-959,504	-933,040	-884,828	-862,608	-843,878	-844,615	-848,335	-826,904	-788,128	-718,800	-724,489	-714,853	-694,529	-629,078	-522,658	-522,162	-508,443	-500,063	-495,505	-476,748	-474,123	-464,506	-442,077	-433,567	-428,684	-421,810	-418,475	-417,017	-414,693	-414,220	-412,791	-413,976	-390,195	-391,270	-392,839	-346,889	-308,848	-287,608	-283,950	-284,138	-279,049	-275,795	-275,597	-273,721	0	0	0	0	0	0	0	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	-	-	-	-	-	-	-	-

Cash Flow

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31
Begin Period Cash Flow	264,725	339,593	402,683	335,630	386,911	426,399	357,246	289,354	288,415	525,153	320,025	272,974	230,337	158,045	114,586	87,327	121,353	155,409	109,865	122,568	120,341	75,923	63,996	110,162	188,800	174,300	207,100	63,200	16,300
Capital Expenditures	58,490	59,056	68,615	63,823	66,067	70,371	60,156	50,221	56,622	101,476	185,103	96,645	41,809	53,783	20,215	16,007	22,736	37,661	30,884	34,996	23,518	19,026	15,126	23,030	43,300	47,100	7,400	5,700	5,400
Cash And Cash Equivalents Changes	0	-58,521	-63,090	67,053	-51,281	-39,488	69,153	67,892	939	-236,738	205,128	47,051	42,637	72,292	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	0	50,375	25,967	14,394	-40,084	-649	2,592	65,175	-2,180	-41,386	-45,936	-13,937	11,255	2,223	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	-8,668	-74,868	-63,090	67,053	-51,281	-39,488	69,153	67,892	939	-236,738	205,128	47,051	42,637	72,292	43,459	27,259	-34,026	-34,056	45,544	-12,703	2,227	44,418	11,927	-46,166	-78,600	14,500	-40,800	143,900	46,900
Change In Working Capital	-81,683	-92,675	-193,620	52,564	-132,435	-71,884	47,089	28,324	65,701	-382,295	140,570	33,743	-14,339	21,435	-4,831	-18,115	-36,315	-14,439	8,701	24,015	17,541	25,999	-5,994	-55,914	-89,700	-43,100	-25,000	33,700	22,800
Change Receivables	0	-11,449	20,219	-11,207	2,746	-10,453	-103	3,357	-2,246	30,766	-34,304	-7,884	-5,890	-6,649	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	-22,679	-11,449	20,219	-11,207	2,746	-10,453	-103	3,357	-2,246	30,766	-34,304	-7,884	-5,890	-6,649	-7,043	7,069	-2,786	-2,786	-626	3,860	3,860	-1,127	0	3,217	0	0	0	0	0
Change To Inventory	-13,222	40,314	-95,320	-31,137	18,446	-33,371	7,537	9,801	59,652	-16,518	-207,436	-22,605	2,415	-4,293	9,740	-14,910	-12,312	163	-11,925	-4,136	4,968	-4,051	-2,240	3,736	-2,100	-3,600	-7,600	-12,200	-17,100
Change To Liabilities	0	-127,397	-113,859	126,677	-69,083	-27,411	37,063	-18,654	10,475	-355,157	428,246	78,169	10,635	30,154	12,200	0	0	6,352	17,279	17,276	2,000	17,419	0	0	0	0	0	0	0
Change To Netincome	0	-21,065	80,989	15,068	15,703	69,732	54,465	101	51,997	81,731	-10,205	22,176	19,720	781	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Operating Activities	0	-130,803	-105,240	70,072	-146,443	-18,896	32,821	1,723	12,592	-350,590	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	69,600	72,506	76,320	73,991	76,650	83,003	71,564	72,397	71,365	54,924	34,923	33,412	32,850	29,616	28,557	30,393	32,967	29,132	31,366	28,661	23,084	21,602	32,426	37,602	33,200	41,000	24,000	5,400	2,000
Dividends Paid	-77,622	77,015	76,272	78,387	82,189	80,581	76,058	78,438	81,187	81,371	70,514	48,374	36,638	31,189	29,006	27,940	27,145	27,791	25,408	22,627	21,851	19,593	16,431	0	0	27,791	0	47,100	12,200
End Period Cash Flow	256,057	264,725	339,593	402,683	335,630	386,911	426,399	357,246	289,354	288,415	525,153	320,025	272,974	230,337	158,045	114,586	87,327	121,353	155,409	109,865	122,568	120,341	75,923	63,996	110,200	188,800	166,300	207,100	63,200
Exchange Rate Changes	0	0	-11,244	12,506	-3,006	-16,751	18,134	-14,796	-24,404	-47,528	-10,624	4,820	-3,468	7,209	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	60,149	49,006	72,967	315,318	111,864	132,367	242,399	225,042	265,487	-157,940	345,073	214,331	182,506	134,100	113,729	87,300	25,917	38,134	83,216	95,354	85,508	92,090	59,291	20,358	-13,000	71,500	85,300	115,500	59,600
Investments	-132,488	-8,023	-1,148	-656	2,728	116	-63	1,052	-4,224	9,806	-8,596	4,349	-17,727	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
Net Borrowings	0	22,423	40,000	-27,500	-69,455	22,655	-36,226	170,974	709	76,638	11,097	73,643	-44,996	-7,401	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	8,595	104,778	147,266	191,355	173,553	121,887	129,437	143,086	133,046	189,176	364,888	221,645	153,330	136,051	89,845	65,347	43,872	32,817	74,033	77,674	67,876	64,843	50,313	61,700	86,700	103,900	93,600	81,700	40,200
Other Cashflows From Financing Activities	196,802	481,975	168,861	120,764	142,675	-7,243	91,443	-945	5,337	6,062	45,187	7,750	-4,936	6,908	7,328	4,051	67,994	28,614	12,926	-16,241	75,000	22,120	-15,126	-52,821	-49,500	-40,200	-71,400	-15,000	3,300
Other Cashflows From Investing Activities	0	-8,023	-18,963	-14,949	-8,073	-38,506	-31,745	-8,692	-4,224	0	0	-12,562	-11,663	0	0	0	0	0	0	0	0	0	0	60	0	0	0	0	0
Other Non Cash Items	124,571	62,712	82,601	49,085	48,289	58,052	-4,062	40,218	27,235	53,828	-1,077	-3,874	36,916	3,681	-1,966	-1,751,591	-3,008	17,148	-907	-715	525	-1,328	-2,328	0	100	16,800	100	400	0
Sale Purchase Of Stock	-13,011	-70,045	-80,420	-144,334	-825	-69,565	-71,731	-247,208	-164,094	-45,724	-140,865	-201,471	-67,149	-58,516	-21,144	-6,094	-71,100	-67,452	-24,638	-72,311	-150,009	-18,139	-18,139	-12,765	-26,900	-10,500	-20,300	0	0
Stock Based Compensation	15,646	12,367	23,194	24,060	9,909	26,609	19,314	8,890	7,400	17,504	32,620	21,358	15,450	10,835	9,989	7,273	9,301	9,301	907	715	715	747	0	0	0	0	0	0	0
Total Cash From Financing Activities	10,730	-99,504	-104,702	-245,166	-154,794	-116,714	-159,572	-134,714	-235,920	-41,076	-120,725	-163,887	-107,011	-69,017	-73,010	-62,694	-57,632	-74,618	-30,943	-94,552	-87,968	-32,490	-33,765	-65,292	-73,500	-48,700	-91,700	36,700	-8,900
Total Cash From Operating Activities	118,639	108,062	141,582	379,141	177,931	202,738	302,555	275,263	322,109	-56,464	530,176	310,976	224,315	187,883	133,944	103,307	48,653	75,795	114,100	130,350	109,026	111,116	74,417	43,388	30,300	118,600	92,700	121,200	65,000
Total Cashflows From Investing Activities	0	-67,079	-88,726	-79,428	-71,412	-108,761	-91,964	-57,861	-60,846	-91,670	-193,699	-104,858	-71,199	-53,783	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
Begin Period Cash Flow	233,314	235,554	229,941	264,725	294,136	363,923	302,216	339,593	282,412	354,759	339,099	402,683	366,710	375,512	352,578	335,630	320,034	360,632	310,288	386,911	390,066	402,031	421,484	426,399	363,769	345,102	335,578	357,246	516,994	544,848	250,087	289,354	305,808	292,414	304,712	288,415	194,944	219,501	284,580	525,153	553,499	402,678	325,720	320,025	321,929	371,801	276,206	272,974	242,034	233,403	215,941	230,337	197,627	172,674	180,136	158,045	160,639	125,302	117,034	114,586	101,276	92,558	97,537	87,327	118,024	99,011	100,806	121,353	118,287	121,553	129,773	155,409	152,814	151,637	150,802	109,865	123,598	169,774	135,363	122,568	144,435	113,650	103,867	120,341	105,411	95,058	73,799	65,871	65,871	61,314	51,537	49,899	49,899	48,014	33,131	110,162	108,200	146,800	160,000	188,800	18,100	0	159,100	174,300	2,800	0	196,700	207,100
Capital Expenditures	20,385	11,906	14,712	11,487	13,782	25,456	9,539	10,279	18,231	13,535	17,476	19,373	15,013	20,118	9,305	19,387	13,283	23,570	15,449	13,765	28,078	13,864	15,777	12,652	21,191	11,214	11,823	15,928	15,202	10,305	13,772	10,942	12,451	9,329	16,651	18,191	20,896	23,444	26,598	30,538	42,035	60,553	41,276	41,239	32,178	34,325	15,515	14,627	13,824	11,545	9,939	6,501	25,091	10,639	11,333	6,720	8,148	5,111	3,771	3,185	4,027	5,288	3,981	2,711	5,853	6,520	5,071	5,292	7,506	6,698	9,832	13,625	6,609	6,860	8,570	8,845	13,077	8,060	7,929	5,930	10,337	2,815	4,187	6,179	5,731	4,758	5,803	3,514	3,514	3,887	3,156	9,913	9,913	4,085	4,159	4,873	7,100	24,500	8,300	3,400	32,700	2,300	9,100	3,000	2,800	2,100	1,400	1,100
Cash And Cash Equivalents Changes	0	0	11,010	-35,393	-38,654	-57,879	75,389	-37,377	57,181	-72,347	15,660	-63,584	35,973	-8,802	22,934	16,948	15,596	-40,598	50,344	-76,623	-3,155	-11,965	-19,453	-4,915	62,630	18,667	9,524	-21,668	-159,748	-27,854	294,761	-39,267	-16,454	13,394	-12,298	16,297	93,471	-24,557	-65,079	-240,573	-28,346	150,821	76,958	5,695	-1,904	-49,872	95,595	3,232	0	0	50,342	-14,396	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	6,866	-5,193	15,896	25,567	15,500	-6,588	51,090	956	-17,350	-8,729	52,614	-14,265	-10,884	-13,071	-25,380	-9,072	-1,287	-4,345	29,888	-10,315	-6,333	-13,889	23,007	-2,708	-3,596	-14,111	96,892	-993	4,039	-34,763	19,793	-16,806	-6,316	1,149	18,214	-13,646	-51,735	5,781	9,360	-18,794	-18,952	-17,550	-7,033	13,016	-33,991	14,071	0	0	22,197	25,591	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	22,743	-2,240	5,613	-34,784	-29,411	-69,787	61,707	-37,377	57,181	-72,347	15,660	-63,584	35,973	-8,802	22,934	16,948	15,596	-40,598	50,344	-76,623	-3,155	-11,965	-19,453	-4,915	62,630	18,667	9,524	-21,668	-159,748	-27,854	294,761	-39,267	-16,454	13,394	-12,298	16,297	93,471	-24,557	-65,079	-240,573	-28,346	150,821	76,958	5,695	-1,904	-49,872	95,595	3,232	30,940	8,631	17,462	-14,396	32,710	24,953	-7,462	22,091	-2,594	35,337	8,268	2,448	13,310	8,718	-4,979	10,210	-30,697	19,013	-1,795	-20,547	3,066	-3,266	-8,220	-25,636	2,595	1,177	835	40,937	-13,733	-46,176	34,411	12,795	-21,867	30,785	9,783	-16,474	14,930	10,353	21,259	10,052	10,052	4,557	9,777	14,097	14,097	1,885	14,883	-77,031	2,000	-38,600	-13,200	-28,800	14,500	18,100	-2,900	-15,200	12,100	2,800	-45,300	-10,400
Change In Working Capital	19,460	-16,783	-23,547	-60,813	-11,100	10,523	-24,906	-67,192	50,321	-53,234	-81,137	-109,570	-13,403	33,821	22,694	9,452	-19,825	-20,729	-2,544	-89,337	44,478	-21,636	-27,460	-67,266	73,178	6,849	-13	-32,925	46,746	-16,611	61,047	-62,858	14,551	34,824	15,086	1,240	23,249	-55,492	-91,790	-258,262	-52,100	157,430	34,950	290	191	4,073	56,143	-26,664	23,215	-14,307	-11,076	-12,171	14,421	10,149	-2,033	-1,102	-14,261	9,329	3,044	-2,943	-2,300	-2,813	-3,696	-9,306	319	-6,404	-17,725	-12,505	1,014	4,116	-12,795	-6,774	8,323	-9,741	6,281	3,838	8,410	3,150	15,799	-3,344	17,422	21,785	-3,872	-17,794	20,124	-507	9,337	3,170	22,820	1,047	4,753	-875	2,027	-11,293	-5,332	-38,414	-2,500	-52,400	-7,000	-27,800	1,700	-15,700	14,000	-43,100	23,700	-21,200	-4,400	-23,100
Change Receivables	0	0	-7,032	-15,336	4,074	-8,597	5,537	-12,463	11,842	11,166	-3,225	436	-1,934	4,070	-18,424	5,081	6,727	4,239	-4,075	-4,145	3,892	-7,570	1,814	-8,589	5,012	-2,303	-6,081	3,269	2,686	-3,924	341	4,254	-179	6,426	-8,596	103	3,672	-27	15,524	11,597	-18,231	8,574	-16,599	-8,048	2,551	3,012	-19,969	6,522	0	0	11,502	-5,079	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
Change To Account Receivables	5,150	-5,461	-7,032	-15,336	4,074	-8,597	5,537	-12,463	11,842	11,166	-3,225	436	-1,934	4,070	-18,424	5,081	6,727	4,239	-4,075	-4,145	3,892	-7,570	1,814	-8,589	5,012	-2,303	-6,081	3,269	2,686	-3,924	341	4,254	-179	6,426	-8,596	103	3,672	-27	15,524	11,597	-18,231	8,574	-16,599	-8,048	2,551	3,012	-6,925	-6,522	4,890	-4,357	-1,344	-5,079	1,843	-4,438	-3,938	-116	-3,053	541	-316	-4,215	-2,647,000	440	0	234	-2,786	0	0	-794	-2,786	0	0	172	-626	0	0	-1,333	3,860	0	0	-3,069	3,860	1,725	2,886	2,234	-1,127	2,243	0	-31	0	0	0	0	3,217	0	1,660	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Inventory	12,679	-7,446	1,279	-19,734	-8,108	16,209	15,001	17,212	14,051	-29,147	-26,448	-53,776	-36,019	-5,069	-813	10,764	11,671	3,690	10,356	-7,271	-6,506	-10,122	-10,119	-6,624	2,498	-3,667	6,366	2,340	-5,156	8,086	13,777	-6,906	-6,040	37,983	7,313	20,396	20,589	17,111	22,512	-76,730	-87,283	-74,925	-29,233	-15,995	887	-10,580	-4,550	-8,362	-5,780	252	5,300	2,643	4,446	-269	-95	-8,375	2,729	4,732	2,832	-553	-3,499	-4,642	-7,914	1,145	-3,748	-2,825	-1,594	-4,145	2,510	2,716	-4,716	-347	4,610	-8,523	-4,226	-3,786	959	-660	6,089	-10,524	3,721	2,327	2,404	-3,484	-1,203	3,184	-568	-1,178	-1,178	775	-4,688	7,479	7,479	2,541	-1,304	-4,980	-1,900	-9,800	700	8,900	-7,700	6,600	7,200	-9,700	7,300	-1,700	-3,300	-9,900
Change To Liabilities	0	-472	-16,704	-11,984	-11,694	-11,384	-49,547	-54,772	-18,661	-40,462	-6,799	-34,203	-15,988	60,934	64,184	17,547	-1,877	-8,597	3,592	-62,201	17,204	6,371	-12,822	-38,164	42,661	15,527	3,298	-24,423	-47,676	-19,780	42,890	5,912	977	7,221	22,685	-20,408	-19,226	-49,311	-78,091	-208,529	44,054	242,575	99,734	41,883	3,786	-1,375	73,467	2,291	7,701	0	-7,161	-2,572	13,209	20,146	8,506	11,124	12,200	7,630	4,972	1,956	0	0	0	0	0	0	0	0	6,352	0	0	0	17,279	3,685	2,151	6,492	17,276	9,734	5,550	3,194	2,000	0	0	0	17,419	11,077	12,873	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	88,273	7,057	1,811	-50,429	13,865	7,193	8,306	41,956	18,039	22,933	11,642	3,841	-1,530	2,876	9,881	-36	-104	8,676	7,167	41,999	7,716	8,310	11,707	36,297	5,811	3,219	9,138	-14,093	-9,374	15,042	8,526	10,490	13,271	8,155	20,081	9,046	-12,202	44,711	40,176	-38,035	18,457	1,171	8,202	4,118	4,357	4,212	9,489	0	0	3,475	-1,530	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-3,404	-3,404	-3,404	-17,553	14,381	-61,353	-66,278	26,525	-29,001	-44,665	-58,099	15,598	31,999	30,359	-7,884	-37,648	-20,443	-5,274	-83,078	52,435	917	-18,016	-54,232	32,821	9,368	3,934	-14,111	1,723	-993	4,039	0	12,592	0	0	0	-350,590	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	17,261	18,192	17,164	16,983	18,571	18,171	18,634	17,130	18,462	19,933	19,581	18,344	18,712	17,920	18,264	19,095	18,686	19,305	19,052	19,607	20,170	22,691	21,235	18,907	19,039	17,445	17,455	17,625	18,995	18,718	17,739	16,945	19,264	18,000	17,506	16,595	15,991	13,968	12,714	12,251	10,897	8,499	7,915	7,612	8,184	8,290	8,434	8,504	8,829	8,168	7,935	7,918	7,043	7,567	7,718	7,288	7,204	6,878	7,066	7,409	7,555	7,505	7,366	7,967	8,975	8,036	8,139	7,817	8,079	6,880	6,342	7,831	7,883	8,053	7,898	7,532	7,660	6,891	7,833	6,277	6,021	5,784	5,692	5,587	5,288	5,542	5,588	8,092	8,092	8,174	7,683	10,099	10,099	9,074	9,214	9,215	8,600	9,200	7,500	7,900	7,500	12,600	16,800	4,100	5,700	6,400	6,000	5,900
Dividends Paid	-19,269	-19,486	19,475	19,392	19,027	19,303	19,392	19,293	18,936	19,007	19,040	19,289	19,100	19,245	19,356	20,686	20,553	20,552	20,553	20,531	20,186	20,304	20,290	19,801	18,993	19,023	19,055	18,987	18,853	19,887	19,858	19,840	19,805	20,203	20,485	20,694	20,407	20,453	20,370	20,141	17,623	17,751	17,626	17,514	11,748	11,885	12,283	12,458	9,967	9,957	8,364	8,350	7,777	7,737	7,886	7,789	7,236	7,238	7,246	7,286	6,975	6,998	6,991	6,976	6,675	6,782	6,779	6,909	6,772	6,964	7,036	7,019	6,476	6,342	6,309	6,281	5,569	5,569	5,735	5,754	4,934	5,640	5,630	5,647	4,870	4,893	4,904	4,127	4,127	4,153	4,182	3,969	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
End Period Cash Flow	256,057	233,314	235,554	229,941	264,725	294,136	363,923	302,216	339,593	282,412	354,759	339,099	402,683	366,710	375,512	352,578	335,630	320,034	360,632	310,288	386,911	390,066	402,031	421,484	426,399	363,769	345,102	335,578	357,246	516,994	544,848	250,087	289,354	305,808	292,414	304,712	288,415	194,944	219,501	284,580	525,153	553,499	402,678	325,720	320,025	321,929	371,801	276,206	272,974	242,034	233,403	215,941	230,337	197,627	172,674	180,136	158,045	160,639	125,302	117,034	114,586	101,276	92,558	97,537	87,327	118,024	99,011	100,806	121,353	118,287	121,553	129,773	155,409	152,814	151,637	150,802	109,865	123,598	169,774	135,363	122,568	144,435	113,650	103,867	120,341	105,411	95,058	75,923	75,923	65,871	61,314	63,996	63,996	49,899	48,014	33,131	110,200	108,200	-13,200	160,000	14,500	18,100	-2,900	159,100	12,100	2,800	-45,300	196,700
Exchange Rate Changes	0	0	0	0	0	0	0	-1,026	-835	-4,628	1,996	-7,777	12,608	5,075	4,739	-9,916	4,528	-7,896	-2,310	2,672	-616	-7,067	-17,776	8,708	5,949	8,660	-1,005	4,530	-12,982	865	-6,766	4,087	-1,557	-11,527	-1,551	-9,769	-5,772	-2,886	-20,095	-18,775	645	3,067	-4,008	-10,328	-499	3,613	-1,860	3,566	0	0	2,276	1,240	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	33,782	39,121	20,810	-33,564	11,743	2,985	37,016	-2,738	91,278	16,679	3,239	-38,229	79,680	98,249	87,749	49,640	36,620	29,981	67,214	-21,951	60,810	48,053	37,269	-13,765	125,558	60,563	50,879	5,399	74,631	39,300	124,769	-13,658	67,694	73,033	68,753	56,007	73,897	10,164	-50,863	-191,138	3,998	234,733	77,195	29,147	39,548	36,571	121,277	16,935	83,118	35,040	28,570	35,778	24,479	40,522	36,835	32,264	23,117	45,541	29,582	15,489	35,499	18,209	22,205	11,387	11,396	10,677	942	2,902	19,933	19,826	387	-2,012	25,367	9,199	28,418	20,232	24,962	22,887	36,022	11,483	36,240	40,414	14,457	-5,603	37,653	16,222	25,828	21,358	21,358	15,542	20,865	15,516	15,516	8,656	15,390	-19,204	11,800	-46,600	14,300	7,500	13,000	20,100	43,700	-5,300	52,000	7,600	23,500	2,200
Investments	-15,398	-11,906	-514	-3,209	397	245	-8,811	146	2,654	-4,379	-36,439	577	473	-1,332	-9,305	203	-13,283	-113	-282	3,123	4,750	-3,126	-3,126	-1,508	-3,088	-3,088	16,153	-13,128	3,485	-3,445	1,648	-636	-4,224	0	0	0	9,806	1,450	5,274	3,082	-9,875	-3,345	-220	4,844	2,425	-2,165	4,089	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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
Net Borrowings	0	-5,836	87,500	17,500	-22,500	-2,500	54,923	-7,500	-12,500	-52,500	52,027	52,500	-7,500	-72,500	-7,500	60,000	-5,000	-42,000	7,000	-29,455	-18,159	-20,164	-5,871	66,849	-30,966	-7,765	-4,665	7,170	-5,699	-31,474	199,734	8,413	-3,554	-1,181	-12,276	17,720	63,585	-12,712	11,599	14,166	-1	-10,012	8,926	12,184	-84	-10,881	92,990	-8,382	0	0	-23,961	-8,092	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	7,282	-36,955	26,892	11,376	57,215	-25,390	34,237	38,716	-9,231	49,729	59,338	47,430	73,467	56,307	41,851	19,730	40,112	44,090	46,349	43,002	-17,759	53,146	50,961	35,539	18,235	41,672	42,041	27,489	38,185	56,872	44,713	3,316	35,840	16,267	44,657	36,282	46,507	68,308	10,100	64,261	125,271	110,900	74,435	54,282	59,233	54,176	60,407	47,829	49,523	46,798	41,701	15,308	37,330	35,289	32,392	31,040	30,319	25,571	22,114	11,841	14,497	16,760	20,601	13,489	6,035	13,545	13,792	10,500	15,864	13,218	14,063	-10,328	15,770	17,747	22,809	17,707	21,969	20,906	20,319	14,480	23,134	15,135	16,824	12,783	17,972	15,945	18,034	13,610	13,610	12,536	11,585	16,205	16,205	14,960	15,667	14,868	12,800	21,100	22,000	30,800	22,700	25,500	22,000	33,700	25,300	24,500	23,300	20,500
Other Cashflows From Financing Activities	-3,198	-11,906	90,598	24,184	1,258	-25,211	476,005	3,516	30,987	1,946	66,405	69,523	2,443	945	53,783	63,593	1	14,982	24,848	102,844	1,784	3,042	504,864	76,242	8,066	8,582	49,631	25,164	51,917	-27,290	-6,478	3,402	32,560	287	593	2,602	-3,575	49,420	55,056	5,610	52,402	10,368	27,691	2,245	4,795	1,169	103,304	4,735	15,756	5,551	3,218	1,529	38,466	1,559	-4,383	7,702	5,616	1,120	-13,931	3	-5,623	68	42	111	1,542	20,000	41	80,187	47,667	10,481	280	186	-12,074	2,182	-5,000	30,000	-16,241	-71,007	-7,929	-5,930	75,000	911	95	178	13,411	-4,758	-7,446	27,919	-3,514	-3,887	-3,156	2,857	-10,572	-4,067	-4,064	-55,678	-6,700	100	-25,100	-24,500	1,900	-1,500	-36,400	-3,700	-20,200	-2,700	-71,500	-11,100
Other Cashflows From Investing Activities	0	-80,998	-77,275	-3,209	-8,023	-8,420	-8,665	146	-20,111	-22,765	-18,386	577	-14,949	-1,129	203	203	-5,345	-5,345	-573	-7,500	-10,195	0	0	-28,311	0	-6,650	-25,095	0	-4,292	0	-1,100	-3,300	0	0	0	0	0	0	0	0	0	0	0	0	-12,562	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	60	719	701	606	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	15,167	93,968	8,989	6,447	11,901	23,852	15,491	11,468	41,264	9,854	16,709	14,774	11,279	11,641	9,833	16,332	10,650	13,779	12,027	11,833	49,972	4,353	8,843	-5,116	-1,026	-2,422	-1,301	687	-5,886	1,230	11,108	33,766	2,282	11,142	1,281	12,530	6,258	-694	44,819	3,445	-2,740	800	1,199	-336	-3,650	714	2,860	-3,798	-226	6,151	-974	31,965	331	-958	5,444	-1,136	-104	671	-1,893	-640	-9,879,226	2,045	1,915	-111	-9,217	2,020	1,807	-187	-8,655	2,310	2,609	20,452	8,701	0	0	-194	18,066	0	0	-194	17,541	525	0	-130	-6,994	0	-1,328	-53,586	0	-2,328	0	0	0	0	0	0	0	0	100	200	13,800	0	0	3,000	100	0	0	0
Sale Purchase Of Stock	4,764	-13,011	4,782	4,184	-10,007	-40,028	-10,004	-10,006	-10,005	-10,005	-10,004	-50,406	-16,973	-19,994	-46,481	-60,886	-3,150	-3,151	-3,133	-825	-21,343	-12,399	-18,437	-17,386	-23,896	-25,700	-15,319	-6,816	-205,515	-17,397	-4,290	-20,006	-60,036	-28,196	-49,562	-26,300	-20,722	-490	5,719	-25,002	-49,999	-76,251	7,627	-14,615	-21,863	-66,294	-107,884	-5,430	-16,104	-17,228	-11,858	-21,959	-8,556	-10,699	-29,112	-10,149	-7,447	-7,767	-3,929	-2,001	-2,500	-1,579	-2,007	-8	-25,018	-4	-55	-46,023	-37,947	-24,143	-5,187	-175	-5,521	-7,606	-6,466	-5,045	-1,304	0	0	-141,590	-141,590	-188	-2,285	-5,946	-9,430	-1,735	-5,618	-3,880	-3,880	-3,523	-4,880	-1,221	-1,221	-6,557	-2,540	-2,447	-7,300	-4,100	-3,700	-11,800	-9,000	0	0	0	0	0	0	0
Stock Based Compensation	3,118	3,725	4,801	4,002	3,047	3,171	2,022	4,127	6,718	3,093	6,580	6,803	8,621	7,115	4,869	3,455	260	1,015	3,593	5,041	6,298	7,044	6,506	6,761	4,821	6,912	3,652	3,929	3,727	-2,423	5,139	2,447	2,956	-2,980	3,865	3,559	1,184	2,594	5,044	8,682	9,616	11,593	5,699	5,712	5,102	5,125	6,854	4,277	3,940	3,748	4,071	3,691	3,096	3,344	2,363	2,032	3,589	2,361	1,932	2,107	8,129,000	0	0	1,948	9,301	0	0	2,382	9,301	0	0	246	907	0	0	194	715	0	0	194	715	0	0	130	747	0	0	5,252	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	-20,265	-38,374	67,989	1,380	-50,794	-61,109	46,158	-33,759	-35,916	-80,019	29,388	-18,155	-41,839	-110,794	-69,554	-22,979	-25,552	-62,570	-13,705	-52,967	-57,904	-49,825	-38,946	29,961	-65,789	-43,906	-31,408	-18,469	-220,590	-64,574	176,210	-25,760	-78,367	-48,112	-79,500	-29,941	25,346	-33,285	605	-33,742	-23,114	-83,634	3,991	-17,968	-30,816	-87,891	-23,879	-21,301	-22,021	-20,192	-13,384	-51,414	5,191	-22,591	-41,381	-10,236	-24,735	-13,885	-25,106	-9,284	-22,406	-7,304	-27,497	-5,487	-45,298	14,466	-15,183	-11,617	-18,634	-24,162	-25,465	-6,357	-23,767	-12,155	-15,404	20,383	-21,898	-70,469	-1,465	-720	-63,816	-4,917	-7,820	-11,415	-9,716	-6,502	-10,045	-7,237	-7,237	-7,665	-9,062	1,840	1,840	-6,510	-2,528	-58,094	-6,900	-3,800	-27,300	-35,500	-7,100	-1,500	-36,400	-3,700	-20,200	0	-71,500	0
Total Cash From Operating Activities	54,167	51,027	35,522	-22,077	25,525	28,441	46,555	7,541	109,509	30,214	20,715	-18,856	94,693	118,367	97,054	69,027	49,903	53,551	82,663	-8,186	88,888	61,917	53,046	-1,113	146,749	71,777	62,702	21,327	89,833	49,605	138,541	-2,716	80,145	82,362	85,404	74,198	94,793	33,608	-24,265	-160,600	46,033	295,286	118,471	70,386	71,726	70,896	136,792	31,562	96,942	46,585	38,509	42,279	49,570	51,161	48,168	38,984	31,265	50,652	33,353	18,674	39,526	23,497	26,186	14,098	17,249	17,197	6,013	8,194	27,439	26,524	10,219	11,613	31,976	16,059	36,988	29,077	38,039	30,947	43,951	17,413	46,577	43,229	18,644	576	43,384	20,980	31,631	24,872	24,872	19,429	24,021	25,429	25,429	12,741	19,549	-14,331	18,900	-22,100	22,600	10,900	45,700	22,400	52,800	-2,300	54,800	9,700	24,900	3,300
Total Cashflows From Investing Activities	0	-11,906	-92,501	-14,696	-13,385	-25,211	-18,350	-10,133	-15,577	-17,914	-36,439	-18,796	-29,489	-21,450	-9,305	-19,184	-13,283	-23,683	-16,304	-18,142	-33,523	-16,990	-15,777	-42,471	-24,279	-17,864	-20,765	-29,056	-16,009	-13,750	-13,224	-14,878	-16,675	-9,329	-16,651	-18,191	-20,896	-21,994	-21,324	-27,456	-51,910	-63,898	-41,496	-36,395	-42,315	-36,490	-15,458	-10,595	0	0	22,941	-6,501	0	0	0	0	0	0	0	0	0	0	0	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

Income Statement

Currency in USD. All numbers in thousands.

	2023-12-31	2022-12-31	2021-12-31	2020-12-31	2019-12-31	2018-12-31	2017-12-31	2016-12-31	2015-12-31	2014-12-31	2013-12-31	2012-12-31	2011-12-31	2010-12-31	2009-12-31	2008-12-31	2007-12-31	2006-12-31	2005-12-31	2004-12-31	2003-12-31	2002-12-31	2001-12-31	2000-12-31	1999-12-31	1998-12-31	1997-12-31	1996-12-31	1995-12-31
Cost Of Revenue	611,850	630,915	675,223	658,028	581,420	634,140	502,078	500,457	489,510	478,434	505,806	353,152	322,624	272,431	243,648	228,597	209,283	195,203	206,163	191,211	176,545	190,868	178,083	111,740	118,500	169,100	224,400	187,800	94,600
Depreciation And Amortization	69,600	96,988	103,740	73,991	76,650	83,003	71,564	72,397	71,365	54,924	34,923	33,412	32,850	29,616	28,557	30,393	32,967	29,132	31,366	28,661	23,084	21,602	32,426	37,602	33,200	41,000	24,000	5,400	2,000
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
Ebit	68,058	110,847	233,992	257,564	190,776	219,666	274,483	231,104	244,702	352,188	554,112	340,844	207,865	196,895	147,193	119,810	112,898	99,800	127,295	129,377	118,059	108,697	63,101	84,420	131,100	169,800	127,800	125,500	58,300
Ebitda	137,658	207,835	337,732	331,555	267,426	302,669	346,047	303,501	316,067	407,112	589,035	374,256	240,715	226,511	175,750	150,203	145,865	128,932	158,661	158,038	141,143	130,299	95,527	122,022	164,300	210,800	151,800	130,900	60,300
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
Extraordinary Items	0	0	0	0	0	0	-47,700	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gross Profit	1,357,281	1,594,744	2,020,446	1,923,906	1,838,996	2,044,868	1,777,021	1,707,340	1,757,537	2,091,061	2,670,912	1,816,512	1,421,367	1,264,828	1,087,410	1,019,049	948,384	920,206	974,767	946,653	809,912	773,199	707,538	768,018	775,700	744,400	666,100	490,800	264,000
Income Before Tax	26,578	88,970	232,459	256,232	255,172	219,666	265,567	212,839	211,959	298,507	556,940	345,242	226,769	207,613	141,124	100,653	68,478	52,676	118,951	122,141	107,739	102,925	79,861	96,406	128,400	166,700	149,300	131,200	59,300
Income Tax Expense	17,983	-15,808	85,193	64,877	81,619	97,779	136,130	69,753	78,913	109,331	192,052	123,597	73,439	71,562	51,279	35,306	24,606	19,859	44,918	44,467	39,863	38,082	29,548	34,706	41,700	62,800	55,700	49,500	19,100
Interest Expense	0	21,877	11,000	13,100	19,200	0	0	0	0	0	0	0	4,800	6,900	7,800	7,800	0	0	0	0	0	0	0	0	0	0	0	0	0
Interest Income	0	13,500	11,000	13,100	19,200	21,800	7,900	15,600	7,900	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	2,100	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	8,595	104,778	147,266	191,355	173,553	121,887	129,437	143,086	133,046	189,176	364,888	221,645	153,330	136,051	89,845	65,347	43,872	32,817	74,033	77,674	67,876	64,843	50,313	61,700	86,700	103,900	93,600	81,700	40,200
Net Income Applicable To Common Shares	0	104,778	147,266	191,355	173,553	121,887	129,437	143,086	133,046	189,176	364,888	221,645	153,330	136,051	89,845	65,347	43,872	32,817	74,033	77,674	67,876	64,843	50,313	61,700	0	0	0	0	0
Net Income From Continuing Ops	58,528	104,778	147,266	191,355	173,553	121,887	129,437	143,086	133,046	189,176	364,888	221,645	153,330	136,051	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	0	0	0	0	0	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	-21,877	-1,533	-1,332	-12,254	-21,194	-8,916	-18,265	-32,743	-53,681	2,828	4,398	-6,973	-9,449	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Recurring	0	48,494	51,870	0	0	70,686	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	68,058	110,847	233,992	257,564	190,776	240,860	274,483	231,104	244,702	352,188	554,112	340,844	233,742	217,062	147,713	125,428	70,913	54,703	123,123	125,759	107,307	105,811	71,481	90,413	129,700	169,800	138,500	128,300	58,800
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
Other Operating Expenses	1,901,073	2,066,318	2,409,807	2,324,370	2,152,990	2,367,462	2,004,616	1,976,693	2,002,345	2,217,307	2,622,606	1,828,820	1,510,249	1,320,197	1,172,621	1,122,218	1,066,979	1,049,591	1,057,807	1,012,105	873,558	858,256	814,140	789,345	764,500	743,700	752,000	550,300	299,800
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
Reconciled Depreciation	70,910	72,506	76,320	73,991	76,650	83,003	71,564	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Research Development	22,600	23,300	27,200	23,300	30,100	23,000	22,000	24,300	20,100	18,900	18,000	14,900	13,600	12,400	10,400	9,600	10,000	8,700	7,500	7,700	6,400	7,000	0	0	0	0	0	0	0
Selling And Marketing Expenses	742,365	879,634	1,068,189	1,019,494	955,600	1,071,020	938,024	922,083	951,372	1,116,572	1,476,772	970,219	751,448	646,348	550,637	529,368	496,454	480,136	497,421	487,631	407,088	0	0	0	0	0	0	0	0
Selling General Administrative	546,858	555,769	666,395	646,848	615,970	662,302	564,514	554,153	561,463	622,301	640,028	505,449	436,177	401,418	378,336	364,253	361,242	353,412	354,223	333,263	289,925	667,388	636,057	640,003	612,800	533,600	503,600	0	0
Tax Provision	-16,923	-15,808	85,193	64,877	81,619	97,779	136,130	69,753	78,913	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Operating Expenses	1,289,223	1,435,403	1,734,584	1,666,342	1,571,570	1,733,322	1,502,538	1,476,236	1,512,835	1,738,873	2,116,800	1,475,668	1,187,625	1,047,766	928,973	893,621	857,696	854,388	851,644	820,894	697,013	667,388	636,057	677,605	646,000	574,600	527,600	362,500	205,200
Total Other Income Expense Net	-41,480	-21,877	-1,533	-1,332	64,396	-21,194	-8,916	-18,265	-32,743	-53,681	2,828	4,398	-6,973	-9,449	-17,313	-24,775	-22,210	-33,982	-4,172	-3,618	-5,160	-2,886	8,380	5,993	-1,400	-3,100	10,700	2,800	500
Total Revenue	1,969,131	2,225,659	2,695,669	2,581,934	2,420,416	2,679,008	2,279,099	2,207,797	2,247,047	2,569,495	3,176,718	2,169,664	1,743,991	1,537,259	1,331,058	1,247,646	1,157,667	1,115,409	1,180,930	1,137,864	986,457	964,067	885,621	879,758	894,200	913,500	890,500	678,600	358,600

	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
Cost Of Revenue	136,215	206,505	135,542	133,588	147,816	173,500	148,100	161,499	173,775	158,907	171,975	170,566	194,751	183,374	154,110	125,793	140,566	140,162	154,028	146,664	161,853	157,457	168,549	146,281	148,459	120,832	121,521	111,266	108,520	125,863	128,205	137,869	121,437	152,755	110,263	105,055	106,505	109,275	156,010	106,644	164,672	139,816	111,273	90,045	95,044	86,768	95,584	75,756	80,171	70,631	71,168	100,654	70,906	68,755	67,937	64,833	67,097	62,108	60,637	53,806	58,164	56,917	59,319	54,197	55,275	52,239	51,090	50,679	51,392	48,372	48,445	46,994	51,048	51,532	53,919	49,664	52,141	47,641	47,506	43,923	45,947	43,697	45,292	41,609	48,466	49,689	48,629	46,395	46,395	45,861	43,312	29,508	29,508	27,765	29,390	25,076	28,500	28,400	28,500	33,100	46,400	40,300	40,800	41,600	55,000	55,100	59,500	54,800	-	-	-	-	-	-	-	-
Depreciation And Amortization	17,261	18,192	17,164	19,574	18,571	18,171	18,634	17,130	18,462	19,933	19,581	18,344	18,712	17,920	18,264	19,095	18,686	19,305	19,052	19,607	20,170	22,691	21,235	18,907	19,039	17,445	17,455	17,625	18,995	18,718	17,739	16,945	19,264	18,000	17,506	16,595	15,991	13,968	12,714	12,251	10,897	8,499	7,915	7,612	8,184	8,290	8,434	8,504	8,829	8,168	7,935	7,918	7,043	7,567	7,718	7,288	7,204	6,878	7,066	7,409	7,555	7,505	7,366	7,967	8,975	8,036	8,139	7,817	8,079	6,880	6,342	7,831	7,883	8,053	7,898	7,532	7,660	6,891	7,833	6,277	6,021	5,784	5,692	5,587	5,288	5,542	5,588	8,092	8,092	8,174	7,683	10,099	10,099	9,074	9,214	9,215	8,600	9,200	7,500	7,900	7,500	12,600	16,800	4,100	5,700	6,400	6,000	5,900	-	-	-	-	-	-	-	-
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	-	-	-	-	-	-	-	-
Ebit	26,066	-44,557	42,506	16,064	45,628	21,793	51,527	52,145	105,597	45,451	85,376	62,913	88,697	56,308	39,810	17,470	35,993	50,587	55,150	68,653	139,633	80,675	61,529	40,083	80,081	46,917	47,284	46,262	41,788	82,374	62,059	-8,796	42,450	24,541	71,801	68,646	75,307	90,988	42,023	88,946	177,698	159,776	106,668	75,047	80,718	72,838	92,847	59,524	68,148	65,924	58,238	25,329	51,542	46,002	58,730	38,215	36,187	38,522	29,625	40,159	28,833	38,521	24,821	33,253	55,212	19,214	20,127	18,345	25,040	20,791	25,315	28,654	28,028	31,642	38,209	29,416	32,894	34,112	37,657	24,714	38,073	36,074	24,774	19,138	29,401	26,589	32,225	15,641	18,622	19,408	21,999	13,977	19,649	24,375	26,216	19,853	20,000	35,600	30,400	45,200	51,900	34,300	24,300	48,800	26,900	32,400	39,400	29,000	-	-	-	-	-	-	-	-
Ebitda	43,327	-26,365	59,670	35,638	64,199	39,964	70,161	69,275	124,059	65,384	104,957	81,257	107,409	74,228	58,074	36,565	54,679	69,892	74,202	88,260	159,803	103,366	82,764	58,990	99,120	64,362	64,739	63,887	60,783	101,092	79,798	8,149	61,714	42,541	89,307	85,241	91,298	104,956	54,737	101,197	188,595	168,275	114,583	82,659	88,902	81,128	101,281	68,028	76,977	74,092	66,173	33,247	58,585	53,569	66,448	45,503	43,391	45,400	36,691	47,568	36,388	46,026	32,187	41,220	64,187	27,250	28,266	26,162	33,119	27,671	31,657	36,485	35,911	39,695	46,107	36,948	40,554	41,003	45,490	30,991	44,094	41,858	30,466	24,725	34,689	32,131	37,813	23,733	26,714	27,582	29,682	24,076	29,748	33,449	35,430	29,068	28,600	44,800	37,900	53,100	59,400	46,900	41,100	52,900	32,600	38,800	45,400	34,900	-343,000	183,600	163,500	124,200	-182,600	83,200	80,500	77,700
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	-	-	-	-	-	-	-	-
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	-	-	-	-	-	-	-	-
Gross Profit	352,425	292,267	364,715	347,874	374,524	364,305	412,515	443,400	499,661	482,245	532,080	506,460	553,442	519,973	458,256	392,235	442,793	449,772	469,472	476,959	521,434	517,855	535,641	469,938	517,742	442,866	428,580	387,833	422,809	478,299	472,270	333,962	450,761	418,553	449,946	438,277	503,102	529,525	494,017	564,417	891,114	787,796	571,654	460,049	493,201	439,414	497,651	386,246	415,133	357,785	353,258	295,191	330,314	314,798	320,425	299,291	310,956	272,134	261,928	242,392	259,414	253,349	262,394	243,892	250,800	238,472	236,151	222,961	237,781	227,973	235,666	218,786	239,683	239,259	256,138	239,687	254,181	235,672	236,735	220,065	229,973	206,488	195,428	178,023	201,734	203,175	196,295	186,165	186,165	178,324	175,305	194,099	194,099	187,802	197,569	188,549	200,600	191,700	182,800	200,700	212,300	177,600	168,300	186,300	168,100	171,300	170,500	156,200	207,300	183,600	163,500	124,200	117,200	83,200	80,500	77,700
Income Before Tax	9,328	-34,451	37,113	14,588	24,355	-28,964	42,887	50,692	18,436	68,165	81,364	64,495	91,433	74,753	59,655	30,391	53,578	64,913	70,876	65,805	14,177	73,693	71,599	60,197	98,674	63,190	62,008	41,695	62,136	76,679	68,738	5,286	58,425	28,113	69,043	56,378	75,171	106,029	33,618	97,593	191,994	168,779	113,396	82,771	91,795	83,606	94,543	75,298	76,031	60,334	65,919	24,485	56,787	52,221	51,874	46,731	48,766	38,110	35,333	18,915	24,034	21,983	33,041	21,595	10,574	19,226	21,921	16,757	25,468	21,231	22,501	-16,524	26,606	28,376	35,863	28,106	33,720	33,184	32,253	22,984	36,721	24,024	26,704	20,290	28,527	25,309	28,625	21,603	21,603	19,898	18,389	25,321	25,321	23,375	24,479	23,231	19,900	25,200	34,400	48,900	41,200	40,500	34,900	50,100	40,700	39,100	37,000	32,500	-	-	-	-	-	-	-	-
Income Tax Expense	2,046	2,504	10,221	3,212	-32,860	-3,574	8,650	11,976	27,666	18,436	22,026	17,065	17,966	18,446	17,804	10,661	13,466	20,823	24,527	22,803	31,936	20,547	20,638	24,658	80,439	21,518	19,967	14,206	23,951	19,807	24,025	1,970	22,585	11,846	24,386	20,096	28,664	37,721	14,111	33,332	66,723	57,879	38,961	28,489	32,562	29,430	34,136	27,469	26,508	13,536	24,218	9,177	19,457	16,932	19,482	15,691	18,447	12,539	13,219	7,074	9,537	5,223	12,440	8,106	4,539	5,681	8,129	6,257	9,604	8,013	8,438	-6,196	10,836	10,629	13,054	10,399	11,751	12,278	11,934	8,504	13,587	8,889	9,880	7,507	10,555	9,364	10,591	7,993	7,993	7,362	6,804	9,116	9,116	8,415	8,812	8,363	7,100	4,100	12,400	18,100	18,500	15,000	12,900	16,400	15,400	14,600	13,700	12,000	-21,400	-20,100	-20,100	-20,100	-12,500	-9,200	-9,200	-9,200
Interest Expense	-1,476	0	0	1,476	3,104	38,804	8,640	1,453	0	0	0	0	0	0	0	0	19,200	19,200	19,200	19,200	18,300	18,300	500	3,000	22,200	0	0	0	15,600	0	0	0	7,900	0	0	0	5,700	0	0	0	3,000	0	0	0	5,200	0	0	0	4,800	0	0	0	5,800	0	0	0	6,900	0	0	0	3,600	1,600	2,600	0	0	0	0	0	0	0	0	0	900	1,500	1,700	1,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-
Interest Income	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-2,100	2,100	-2,100	2,100	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	7,282	-36,955	26,892	11,376	57,215	-25,390	34,237	38,716	-9,230	49,729	59,338	47,430	73,467	56,307	41,851	19,730	40,112	44,090	46,349	43,002	-17,759	53,146	50,961	35,539	18,235	41,672	42,041	27,489	38,185	56,872	44,713	3,316	35,840	16,267	44,657	36,282	46,507	68,308	19,507	64,261	125,271	110,900	74,435	54,282	59,233	54,176	60,407	47,829	49,523	46,798	41,701	15,308	37,330	35,289	32,392	31,040	30,319	25,571	22,114	11,841	14,497	16,760	20,601	13,489	6,035	13,545	13,792	10,500	15,864	13,218	14,063	-10,328	15,770	17,747	22,809	17,707	21,969	20,906	20,319	14,480	23,134	15,135	16,824	12,783	17,972	15,945	18,034	13,610	13,610	12,536	11,585	16,205	16,205	14,960	15,667	14,868	12,800	21,100	22,000	30,800	22,700	25,500	22,000	33,700	25,300	24,500	23,300	20,500	21,400	20,100	20,100	20,100	12,500	9,200	9,200	9,200
Net Income Applicable To Common Shares	0	-36,955	26,892	11,376	57,215	-25,390	34,237	38,716	-9,231	49,729	59,338	47,430	73,467	56,307	41,851	19,730	40,112	44,090	46,349	43,002	-17,759	53,146	50,961	35,539	18,235	41,672	42,041	27,489	38,185	56,872	44,713	3,316	35,840	16,267	44,657	36,282	46,507	68,308	19,507	54,854	125,271	110,900	74,435	54,282	59,233	54,176	60,407	47,829	49,523	46,798	41,701	15,308	37,330	35,289	32,392	31,040	30,319	25,571	22,114	11,841	14,497	16,760	20,601	13,489	6,035	13,545	13,792	10,500	15,864	13,218	14,063	0	15,770	17,747	22,809	17,707	21,969	20,906	20,319	14,480	23,134	15,135	16,824	12,783	17,972	15,945	18,034	12,892	13,610	12,536	11,585	12,582	16,205	14,960	15,667	14,868	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-
Net Income From Continuing Ops	7,282	-36,955	26,892	11,376	57,215	-25,390	34,237	38,716	-9,231	49,729	59,338	47,430	73,467	56,307	41,851	19,730	40,112	44,090	46,349	43,002	-17,759	53,146	50,961	35,539	18,235	41,672	42,041	27,489	38,185	56,872	44,713	3,316	35,840	16,267	44,657	36,282	46,507	68,308	19,507	54,854	125,271	110,900	74,435	54,282	59,233	54,176	60,407	47,829	0	0	41,701	15,308	0	35,289	32,392	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-5,393	-1,476	-3,104	-8,680	-8,640	-1,453	-1,884	2,781	-4,012	1,582	2,736	525	1,581	-6,174	-1,101	-4,979	-3,326	-2,848	-4,254	-6,982	-11,165	1,207	-446	-1,172	-2,731	-4,567	1,353	-5,695	-11,060	-2,863	-3,289	-14,428	-2,758	-12,268	-16,127	1,073	-21,119	-17,508	3,399	504	-1,187	112	2,893	1,239	-3,369	3,635	0	0	-127	-422	0	-674	-7,287	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	9,787	18,370	30,124	0	0	51,870	0	0	0	0	0	0	0	0	0	0	0	70,686	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	26,066	-26,365	42,506	16,064	45,628	21,793	51,527	52,145	20,319	65,384	85,376	62,913	88,697	74,228	58,074	36,565	54,679	69,892	74,202	68,653	18,431	80,675	82,764	58,990	99,120	64,362	64,739	46,262	60,783	82,374	79,798	8,149	61,714	42,541	71,801	68,646	91,298	104,956	54,737	101,197	188,595	168,275	114,583	82,659	88,902	82,367	97,912	71,663	75,576	67,213	66,046	24,907	58,889	52,895	59,161	46,117	52,168	40,943	34,451	20,151	38,821	30,252	28,931	27,424	13,118	19,220	21,024	17,551	25,254	21,011	23,908	-15,470	27,317	30,009	37,036	28,761	33,307	33,648	34,955	23,849	37,397	24,457	25,739	19,714	28,964	25,949	30,425	18,622	18,622	19,653	20,194	19,649	19,649	23,875	25,347	21,542	19,900	30,400	32,400	47,100	51,900	37,400	29,600	51,000	33,800	35,700	38,200	30,800	-343,000	183,600	163,500	124,200	-182,600	83,200	80,500	77,700
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-	-	-	-	-	-	-	-
Other Operating Expenses	462,574	525,137	457,751	455,611	476,511	527,965	509,088	552,754	601,247	575,768	618,679	614,113	659,496	629,119	554,292	481,463	528,680	520,042	549,298	554,970	594,170	594,637	621,426	557,229	567,081	499,336	485,362	452,837	470,546	521,788	520,677	463,682	510,484	528,767	488,408	474,686	518,309	533,844	595,290	569,864	867,191	759,337	568,344	467,435	499,343	443,815	495,323	390,339	419,728	361,203	358,380	370,938	342,331	330,658	329,201	318,007	326,920	292,487	286,553	266,661	278,757	280,014	292,782	270,665	273,182	271,491	266,217	256,089	263,919	255,334	260,203	270,135	263,414	260,782	273,021	260,590	273,015	249,665	249,286	240,139	238,523	220,136	214,981	199,918	221,236	226,915	214,499	213,938	213,938	204,532	198,423	203,958	203,958	191,692	201,612	192,083	209,200	189,700	178,900	186,700	206,800	180,500	179,500	176,900	189,300	190,700	191,800	180,200	550,300	-	-	-	299,800	-	-	-
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	-	-	-	-	-	-	-	-
Reconciled Depreciation	18,584	18,192	17,164	16,983	18,571	18,171	18,634	17,130	18,462	19,933	19,581	18,344	18,712	17,920	18,264	19,095	18,686	19,305	19,052	19,607	20,170	22,691	21,235	18,907	19,039	17,445	17,455	17,625	18,995	18,718	17,739	16,945	19,264	18,000	17,506	16,595	15,991	13,968	12,714	12,251	10,897	8,499	7,915	7,612	8,184	8,290	8,434	8,504	8,829	8,168	7,935	7,918	7,043	7,567	7,718	7,288	7,204	6,878	7,066	7,409	7,555	7,505	7,366	7,967	8,975	8,036	8,139	7,817	8,079	6,880	6,342	7,831	7,883	8,053	7,898	7,532	7,660	6,891	7,833	6,277	6,021	5,784	5,692	5,587	5,288	5,542	5,588	8,092	8,092	8,174	7,683	10,099	10,099	9,074	9,214	9,215	8,600	9,200	7,500	7,900	7,500	12,600	16,800	4,100	5,700	6,400	6,000	5,900	-	-	-	-	-	-	-	-
Research Development	22,600	0	0	0	23,300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	22,000	0	0	0	22,000	0	0	0	24,300	0	0	0	20,100	0	0	0	18,900	0	0	0	18,000	0	0	0	14,900	0	0	0	13,600	0	0	0	12,400	0	0	0	10,400	0	0	0	9,600	0	0	0	10,000	0	0	0	8,700	0	0	0	7,500	0	0	0	7,700	0	0	0	6,400	0	0	0	7,000	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	181,326	187,750	185,165	188,124	201,031	216,478	219,426	242,699	260,831	255,719	277,893	273,746	284,129	280,695	248,628	206,042	228,127	231,937	245,828	249,708	269,052	271,509	272,757	257,702	265,378	235,285	228,353	209,008	222,887	255,274	248,363	195,559	237,658	240,260	239,449	234,005	256,693	263,203	283,575	313,101	508,846	456,975	308,769	241,883	264,620	235,701	267,363	202,535	214,603	184,203	183,500	169,142	168,945	162,402	160,739	154,262	154,927	137,916	134,630	123,164	529,368,000	132,217	136,983	127,913	496,454	125,289	123,317	116,438	480,136	120,625	122,971	112,298	497,421	121,136	129,192	123,743	487,631	121,824	121,398	112,582	407,088	105,044	0	0	321,848	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	145,033	130,882	137,044	133,899	127,664	137,987	141,562	148,556	166,641	161,142	168,811	169,801	180,616	165,050	151,554	149,628	159,987	147,943	149,442	158,598	163,265	165,671	180,120	153,246	153,244	143,219	135,488	132,563	139,139	140,651	144,109	130,254	151,389	135,752	138,696	135,626	155,111	161,366	155,705	150,119	193,673	162,546	148,302	135,507	139,679	121,346	132,376	112,048	124,954	106,369	103,712	101,142	102,480	99,501	100,525	98,912	104,896	92,463	91,286	89,691	364,253,000	90,880	96,480	88,555	361,242	93,963	91,810	88,972	353,412	86,337	88,787	90,003	354,223	88,114	89,910	87,183	333,263	80,200	80,382	83,634	289,925	71,395	169,689	158,309	494,618	177,226	165,870	167,543	167,543	158,671	155,111	164,351	164,351	154,853	163,007	157,792	172,100	152,100	142,900	145,700	152,900	127,600	121,900	131,200	128,600	129,200	126,300	119,500	-	-	-	-	-	-	-	-
Tax Provision	2,046	2,504	10,221	3,212	-32,860	-3,574	8,650	11,976	27,666	18,436	22,026	17,065	17,966	18,446	17,804	10,661	13,466	20,823	24,527	22,803	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	326,359	318,632	322,209	322,023	328,695	354,465	360,988	391,255	427,472	416,861	446,704	443,547	464,745	445,745	400,182	355,670	388,114	379,880	395,270	408,306	432,317	437,180	452,877	410,948	418,622	378,504	363,841	341,571	362,026	395,925	392,472	325,813	389,047	376,012	378,145	369,631	411,804	424,569	439,280	463,220	702,519	619,521	457,071	377,390	404,299	357,047	399,739	314,583	339,557	290,572	287,212	270,284	271,425	261,903	261,264	253,174	259,823	230,379	225,916	212,855	220,593	223,097	233,463	216,468	217,907	219,252	215,127	205,410	212,527	206,962	211,758	223,141	212,366	209,250	219,102	210,926	220,874	202,024	201,780	196,216	192,576	176,439	169,689	158,309	172,770	177,226	165,870	167,543	167,543	158,671	155,111	174,450	174,450	163,927	172,222	167,007	180,700	161,300	150,400	153,600	160,400	140,200	138,700	135,300	134,300	135,600	132,300	125,400	-550,300	-	-	-	-299,800	-	-	-
Total Other Income Expense Net	-16,738	-8,086	-5,393	-1,476	-21,273	-50,757	-8,640	-1,453	-53,753	2,781	-4,012	1,582	2,736	525	1,581	-6,174	-1,101	-4,979	-3,326	-2,848	-74,940	-6,982	-11,165	1,207	-446	-1,172	-2,731	-4,567	1,353	-5,695	-11,060	-2,863	-3,289	-14,428	-2,758	-12,268	-16,127	1,073	-21,119	-3,604	3,399	504	-1,187	112	2,893	1,239	-3,369	3,635	5,255	-6,879	-127	-422	4,798	-674	-7,287	614	5,433	-3,645	-679	-10,622	-6,987	-8,269	4,110	-5,829	-22,319	6	897	-794	214	220	-1,407	-33,009	-711	-1,633	-1,173	-655	413	-464	-2,702	-865	-676	-6,025	965	576	-437	-640	-1,800	2,981	2,981	245	-1,805	5,672	5,672	-500	-868	1,689	-100	-5,200	2,000	1,900	-10,700	3,100	5,300	2,200	6,900	3,300	-1,200	1,800	-	-	-	-	-	-	-	-
Total Revenue	488,640	498,772	500,257	481,462	522,340	537,805	560,615	604,899	673,436	641,152	704,055	677,026	748,193	703,347	612,366	518,028	583,359	589,934	623,500	623,623	683,287	675,312	704,190	616,219	666,201	563,698	550,101	499,099	531,329	604,162	600,475	471,831	572,198	571,308	560,209	543,332	609,607	638,800	650,027	671,061	1,055,786	927,612	682,927	550,094	588,245	526,182	593,235	462,002	495,304	428,416	424,426	395,845	401,220	383,553	388,362	364,124	378,053	334,242	322,565	296,198	317,578	310,266	321,713	298,089	306,075	290,711	287,241	273,640	289,173	276,345	284,111	265,780	290,731	290,791	310,057	289,351	306,322	283,313	284,241	263,988	275,920	250,185	240,720	219,632	250,200	252,864	244,924	232,560	232,560	224,185	218,617	223,607	223,607	215,567	226,959	213,625	229,100	220,100	211,300	233,800	258,700	217,900	209,100	227,900	223,100	226,400	230,000	211,000	207,300	183,600	163,500	124,200	117,200	83,200	80,500	77,700

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

Gross Profit (+$)
totalRevenue	1,969,131
Cost of Revenue	-611,850
Gross Profit	1,357,281	1,357,281

Operating Income (+$)
Gross Profit	1,357,281
Operating Expense	-1,289,223
Operating Income	68,058	68,058

Operating Expense (+$)
Research Development	22,600
Selling General Administrative	546,858
Selling And Marketing Expenses	742,365
Operating Expense	1,289,223	1,311,823

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

Pretax Income (+$)
Operating Income	68,058
Net Interest Income	0
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	26,578	109,538 EBIT - interestExpense = 68,058 26,578 8,595
Interest Expense	0
Earnings Before Interest and Taxes (EBIT)	68,058	26,578
Earnings Before Interest and Taxes (EBITDA)	137,658

After tax Income (+$)
Income Before Tax	26,578
Tax Provision	--16,923
Net Income From Continuing Ops	58,528	43,501
Net Income	8,595
Net Income Applicable To Common Shares	0

Non-recurring Events
Discontinued Operations	0
Extraordinary Items	0
Effect of Accounting Charges	0
Other Items	0
Non Recurring	0
Other Operating Expenses	1,901,073
Total Other Income/Expenses Net	-41,480	0

Technical Analysis of Nu Skin Enterprises 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 Nu Skin Enterprises Inc. The general trend of Nu Skin Enterprises Inc is BEARISH with 100.0% 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 Nu Skin Enterprises 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 (-100.0%)		Bearish trend (100.0%)
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 Nu Skin Enterprises 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: 14.04 < 15.71 < 15.75.

The bearish price targets are: 11.84.

Tweet this

Nu Skin Enterprises 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 Nu Skin Enterprises Inc. The current mas is .

The long score for the Moving Averages is 0/14.
The longshort score for the Moving Averages is -14/(-14 +14).

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

Directionalities and relatives.

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

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

Shows the moving average of the selected period.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

There are various kinds of moving averages:

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

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

Simple moving average

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

Source: Tradingview.com

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

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

Exponential moving average

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

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

Where:

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

Smoothed moving average

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

Linear weighted moving average

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

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

Where:

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

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

Source: Tradingview.com

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

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

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

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

Nu Skin Enterprises 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 Nu Skin Enterprises Inc. The current macd is -0.20864435.

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

Nu Skin Enterprises 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 Nu Skin Enterprises Inc. The current adx is 12.72.

The long score for the Directional Movement Index (DMI) is 0/7.
The longshort score for the Directional Movement Index (DMI) is -1/(-7 +7).

PLUS_ID < MINUS_DI: The +DI line is below the -DI line. This indicates a bearish signal in the market, as the negative directional movement is currently stronger than the positive directional movement, showing that sellers have the upper hand. Market psychology suggests that traders are pessimistic, expecting further price decreases, and are more willing to sell Nu Skin Enterprises Inc shares, leading to potential downward momentum in its price. -1
PLUS_ID < MINUS_DI && ADX < 25 && ADX trending down: The ADX is below 25 and indicates a weak or no trend. Also, the ADX is declining so there is no trend indication.

Nu Skin Enterprises 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 Nu Skin Enterprises Inc. The current sar is 11.94.

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

Nu Skin Enterprises 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 Nu Skin Enterprises Inc. The current rsi is 42.42. The current phase is Continuation in bear market.

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

Continuation in bear market: Downtrend continues after a consolidation or pullback. Hold or add to short positions.
Trending down: The RSI is trending down. -1

Measures the speed and change of price movements.

There are four types of indicators:

Trend indicators
Momentum indicators
Volatility indicators
Volume indicators

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

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

Original usage

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

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

How you can use RSI (Divergence)

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

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

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

Source: Tradingview.com

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

Use tradingview to add indicators

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

Tradingview

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

View tool on Tradingview.com

RSI divergence

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

There are four types of divergences:

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

Regular bullish divergence

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

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

Source: Tradingview.com

Regular bearish divergence

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

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

Source: Tradingview.com

Hidden bullish divergence

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

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

Source: Tradingview.com

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

Hidden bearish divergence

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

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

Source: Tradingview.com

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

Nu Skin Enterprises 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 Nu Skin Enterprises Inc. The current phase is Continuation in bear market.

The long score for the Stochastic Oscillator is 0/6.
The longshort score for the Stochastic Oscillator is -4/(-6 +6).

STOCH < 50: The STOCH %K is below 50. There are more sellers than buyers. -1
STOCH %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 Nu Skin Enterprises Inc price going down in the near term. -2
Trending down: The STOCH %K is trending down. -1

Nu Skin Enterprises 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 Nu Skin Enterprises Inc. The current cci is -77.49030699.

Nu Skin Enterprises 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 Nu Skin Enterprises Inc. The current cmo is -16.84492507.

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

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

Nu Skin Enterprises 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 Nu Skin Enterprises Inc. The current willr is -69.6969697.

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

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

Nu Skin Enterprises 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 Nu Skin Enterprises Inc.

Nu Skin Enterprises 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 Nu Skin Enterprises Inc. The current atr is 0.47531556.

Nu Skin Enterprises 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 Nu Skin Enterprises Inc. The current obv is -30,191,234.

Nu Skin Enterprises 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 Nu Skin Enterprises Inc. The current mfi is 48.69.

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

MFI < 50: -1

Nu Skin Enterprises Inc Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Nu Skin Enterprises Inc.

6.2. Trading Signals

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

Date	Indicator	Signal
2023-12-04	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
2023-12-05	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-06	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-07	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2023-12-08	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-11	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2023-12-13	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2023-12-14	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-19	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2023-12-20	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-21	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2023-12-22	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-28	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-02	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-01-03	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-01-04	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-01-08	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-09	STOCH	LONG EXIT		The %K line crosses below the %D line.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-01-10	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-11	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-01-12	STOCH	LONG EXIT		The %K line crosses below the %D line.
	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
2024-01-17	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
2024-01-18	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-22	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
2024-01-23	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-01-25	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-01-26	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
2024-01-29	STOCH	LONG EXIT		The %K line crosses below the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-02-01	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-02-02	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-02-05	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
2024-02-06	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
2024-02-07	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-02-09	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-02-12	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-02-13	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-02-15	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
	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-02-16	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-21	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-22	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-23	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-26	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-28	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-05	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-06	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	RSI	LONG ENTRY	SHORT CLOSE	30 crossover to upside
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-07	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
2024-03-11	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-03-13	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-03-14	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-15	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	MFI	LONG ENTRY	SHORT CLOSE	80 crossover to upside
2024-03-18	STOCH	LONG EXIT		The %K line crosses below the %D line.
	MFI	SHORT ENTRY	LONG CLOSE	80 crossover to downside
2024-03-19	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
2024-03-22	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-03-25	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-27	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
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-04-01	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-04-02	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-04-04	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-04-05	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-04-08	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-09	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-04-10	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-04-12	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-17	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
2024-04-18	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-04-19	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
2024-04-24	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-04-25	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.

6.3. Candlestick Patterns

Nu Skin Enterprises Inc Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

Let's check the technical score of Nu Skin Enterprises Inc based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	42.419
Ma 20	Greater than	Ma 50	12.641
Ma 50	Greater than	Ma 100	12.840
Ma 100	Greater than	Ma 200	15.662
Open	Greater than	Close	12.340
Total			1/5 (20.0%)

Create your own Symbol Scanner

Get notifications about Nu Skin Enterprises Inc

I send you an email if I find something interesting about Nu Skin Enterprises Inc.

Nu Skin Enterprises Inc Buy, Hold or Sell?

Let's analyse Nu Skin Enterprises Inc together

Get notifications about Nu Skin Enterprises Inc

Quick analysis of Nu Skin Enterprises Inc (30 sec.)

What can you expect buying and holding a share of Nu Skin Enterprises 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 Nu Skin Enterprises Inc (5 min.)

$12.24

$16.55

$-31.54 - $31.36

$-14.99 - $47.91

2. Growth of Nu Skin Enterprises Inc (5 min.)

Is Nu Skin Enterprises Inc growing?

How much money is Nu Skin Enterprises Inc making?

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

3. Financial Health of Nu Skin Enterprises Inc (5 min.)

4. Comparing to competitors in the Household & Personal Products industry (5 min.)

Industry Rankings (Household & Personal Products)

What can you expect buying and holding a share of Nu Skin Enterprises Inc? (5 min.)

What can you expect buying and holding a share of Nu Skin Enterprises Inc?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Nu Skin Enterprises Inc

About Nu Skin Enterprises Inc

Financial Health

Valuation

1.1. Profitability of Nu Skin Enterprises Inc.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

Compared to industry (Household & Personal Products)

1.1.2. Return on Assets

Trends

Compared to industry (Household & Personal Products)

1.1.3. Return on Equity

Trends

Compared to industry (Household & Personal Products)

1.2. Operating Efficiency of Nu Skin Enterprises Inc.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

Compared to industry (Household & Personal Products)

1.2.2. Operating Ratio

Trends

Compared to industry (Household & Personal Products)

1.3. Liquidity of Nu Skin Enterprises Inc.

1.3. Liquidity

1.3.1. Current Ratio

Trends

Compared to industry (Household & Personal Products)

1.3.2. Quick Ratio

Trends

Compared to industry (Household & Personal Products)

1.4. Solvency of Nu Skin Enterprises Inc.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

Compared to industry (Household & Personal Products)

1.4.2. Debt to Equity Ratio

Trends

Compared to industry (Household & Personal Products)

2. Market Valuation of Nu Skin Enterprises Inc

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

Compared to industry (Household & Personal Products)

Nu Skin Enterprises Inc
Buy, Hold or Sell?