Sealed Air Corporation
Buy, Hold or Sell?

Let's analyse Sealed Air Corporation together

Penke I guess you are interested in Sealed Air Corporation. 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 Sealed Air Corporation. 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 Sealed Air Corporation

I send you an email if I find something interesting about Sealed Air Corporation.

Quick analysis of Sealed Air Corporation (30 sec.)

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

How much money do you get?

$0.81

When do you have the money?

1 year

How often do you get paid?

100.0%

What is your share worth?

Current worth

$3.79

Expected worth in 1 year

$5.23

How sure are you?

70.0%

+ What do you gain per year?

Total Gains per Share

$2.25

Return On Investment

7.1%

For what price can you sell your share?

Current Price per Share

$31.50

Expected price per share

$28.17 - $34.56

How sure are you?

50%

1. Valuation of Sealed Air Corporation (5 min.)

Live pricePrice per Share (EOD)

$31.50

Book Value per Share

$3.79

Intrinsic Value Per Share

$21.23 - $29.69

Total Value Per Share

$25.02 - $33.48

My calculation of the intrinsic value of Sealed Air Corporation 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: ($0.54) 3Y: ($0.64) TTM: ($0.47)
The change per quarter (trend) of the Free Cash Flow Per Share is 10Y: ($0.01) 3Y: ($0.01) TTM: ($0.05)

Years	Total Low est.	Total High est.	Added Free Cash Flow
1	$2.16	$2.64	$2.30 - $2.75
2	$4.33	$5.37	$2.44 - $2.93
3	$6.51	$8.18	$2.59 - $3.11
4	$8.67	$11.07	$2.73 - $3.29
5	$10.82	$14.04	$2.87 - $3.46
6	$12.96	$17.06	$3.02 - $3.64
7	$15.07	$20.15	$3.16 - $3.82
8	$17.15	$23.28	$3.30 - $4.00
9	$19.21	$26.47	$3.45 - $4.17
10	$21.23	$29.69	$3.59 - $4.35

2. Growth of Sealed Air Corporation (5 min.)

Is Sealed Air Corporation growing?

	Current year	Previous year	Grow	Grow %
How rich?	$549.5m	$238.1m	$191.1m	44.5%

How much money is Sealed Air Corporation making?

	Current year	Previous year	Grow	Grow %
Making money	$85.4m	$122.9m	-$37.5m	-43.9%
Net Profit Margin	6.2%	8.7%	-	-

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

Quarterly Yearly

3. Financial Health of Sealed Air Corporation (5 min.)

4. Comparing to competitors in the Packaging & Containers industry (5 min.)

Industry Rankings (Packaging & Containers)

Richest
#47 / 219

Most Revenue
#26 / 219

Most Profit
#20 / 219

Most Efficient
#63 / 219

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

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

What can you expect buying and holding a share of Sealed Air Corporation?

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

Speculation

The Price per Share of Sealed Air Corporation is $31.50. 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 Sealed Air Corporation.
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 Sealed Air Corporation, 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 $3.79. Based on the TTM, the Book Value Change Per Share is $0.36 per quarter. Based on the YOY, the Book Value Change Per Share is $0.18 per quarter.
You may receive quarterly/yearly dividend in the form of additional shares.
You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is $0.20 per quarter.

Based on historical numbers we can estimate the returns while holding a share of Sealed Air Corporation.

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	0.86	2.7%	0.59	1.9%	0.83	2.6%	0.70	2.2%	0.62	2.0%
Usd Book Value Change Per Share	0.97	3.1%	0.36	1.1%	0.18	0.6%	0.30	1.0%	-0.07	-0.2%
Usd Dividend Per Share	0.20	0.6%	0.20	0.6%	0.20	0.6%	0.18	0.6%	0.16	0.5%
Usd Total Gains Per Share	1.17	3.7%	0.56	1.8%	0.38	1.2%	0.48	1.5%	0.10	0.3%
Usd Price Per Share	36.52	-	38.82	-	54.77	-	45.70	-	44.31	-
Price to Earnings Ratio	10.67	-	18.29	-	16.73	-	18.71	-	16.09	-
Price-to-Total Gains Ratio	31.11	-	116.87	-	0.19	-	53.39	-	124.90	-
Price to Book Ratio	9.63	-	13.63	-	36.57	-	28.56	-	18.88	-
Price-to-Total Gains Ratio	31.11	-	116.87	-	0.19	-	53.39	-	124.90	-

When do you get the money?

Usd Investment	$.00
Usd Price Per Share	31.5
Number of shares	31

Gains per Quarter	Trailing 12 Months	5 Year
Usd Dividend Per Share	0.20	0.18
Usd Book Value Change Per Share	0.36	0.30
Usd Total Gains Per Share	0.56	0.48
Gains per Quarter (31 shares)	17.45	15.01
Gains per Year (31 shares)	69.78	60.05

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	25	45	60	23	37	50
2	50	89	130	45	75	110
3	76	134	200	68	112	170
4	101	178	270	91	149	230
5	126	223	340	113	187	290
6	151	267	410	136	224	350
7	177	312	480	159	262	410
8	202	356	550	182	299	470
9	227	401	620	204	336	530
10	252	445	690	227	374	590

How sure are you?

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

Linear %

	Trailing 12 Months				3Y				5 Year				10 Year				ALLTIME
				%				%				%				%				%
Earnings Per Share	4.0	0.0	0.0	100.0%	12.0	0.0	0.0	100.0%	20.0	0.0	0.0	100.0%	37.0	3.0	0.0	92.5%	99.0	10.0	0.0	90.8%
Book Value Change Per Share	3.0	1.0	0.0	75.0%	8.0	4.0	0.0	66.7%	15.0	5.0	0.0	75.0%	22.0	18.0	0.0	55.0%	63.0	43.0	3.0	57.8%
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%	93.0	0.0	16.0	85.3%
Total Gains per Share	4.0	0.0	0.0	100.0%	10.0	2.0	0.0	83.3%	17.0	3.0	0.0	85.0%	28.0	12.0	0.0	70.0%	73.0	33.0	3.0	67.0%

Fundamentals of Sealed Air Corporation

About Sealed Air Corporation

https://www.sealedair.com
Packaging & Containers
17000
2415 Cascade Pointe Boulevard, Charlotte, NC, United States, 28208
Google Maps Bing Maps

Sealed Air Corporation provides packaging solutions in the Americas, Europe, the Middle East, Africa, Asia, Australia, and New Zealand. It operates through two segments, Food and Protective. The Food segment offers integrated packaging materials and automation equipment solutions to provide food safety, shelf life extension, reduce food waste, automate processes, and optimize total cost for food processors in the fresh red meat, smoked and processed meats, poultry, seafood, plant-based, fluids and liquids and cheese markets under the CRYOVAC, CRYOVAC Grip & Tear, CRYOVAC Darfresh, LIQUIBOX, Simple Steps, and Optidure brands. This segment sells its solutions directly to customers through its sales, marketing, and customer service personnel. The Protective segment provides shrink films, bagging systems, foam, inflatable, and suspension and retention packaging solutions to protect goods to e-commerce, consumer goods, pharmaceutical and medical devices, and industrial manufacturing markets under the SEALED AIR, BUBBLE WRAP, AUTOBAG, Instapak, and Korrvu brands. This segment sells its solutions through supply distributors, as well as directly to fabricators, original equipment manufacturers, contract manufacturers, logistics partners, and e-commerce/fulfillment operations. The company was incorporated in 1960 and is headquartered in Charlotte, North Carolina.

Fundamental data was last updated by Penke on 2024-04-05 00:57:05.

Financial Health

Profitability Details

	Compared to previous year	Compared to industry
The company is making a profit.
Using its assets, the company is less efficient in making profit.
Using its investors money, the company is efficient 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 just 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 just able to pay all its debts by selling its assets.
The company is unable to pay all its debts with equity.

Valuation

Valuation Details

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

1.1. Profitability of Sealed Air Corporation.

1.1. Profitability

1.1.1. Net Profit Margin

Measures how much net profit Sealed Air Corporation earns for each $1 of revenue.

Above 10% is considered healthy but always compare Sealed Air Corporation to the Packaging & Containers industry mean.
A Net Profit Margin of 9.0% means that $0.09 for each $1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of Sealed Air Corporation:

The MRQ is 9.0%. The company is making a profit. +1
The TTM is 6.2%. The company is making a profit. +1

Trends

Current period		Compared to		+/-
MRQ	9.0%	TTM	6.2%	+2.8%
TTM	6.2%	YOY	8.7%	-2.5%
TTM	6.2%	5Y	7.9%	-1.7%
5Y	7.9%	10Y	7.6%	+0.3%

Compared to industry (Packaging & Containers)

Period	Company	Industry (mean)	+/-
MRQ	9.0%	3.7%	+5.3%
TTM	6.2%	4.5%	+1.7%
YOY	8.7%	4.8%	+3.9%
5Y	7.9%	4.3%	+3.6%
10Y	7.6%	4.3%	+3.3%

Measures how much net profit Sealed Air Corporation earns for each $1 of revenue.

Revenue is the amount of profit Sealed Air Corporation 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 Sealed Air Corporation 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 Sealed Air Corporation to the Packaging & Containers industry mean.
Can be used to compare companies within the Packaging & Containers industry.

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

Why do investors use net profit margin in their analysis

It helps investors to determine the efficiency of Sealed Air Corporation. If profit margins remain low (compared to the Packaging & Containers 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 Sealed Air Corporation is 0.09. This means that Sealed Air Corporation earned $0.09 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Net Profit Margin of the Packaging & Containers industry is 3.7%.
What is the trend?
The trend is important because it shows you how Sealed Air Corporation is performing over time. The most recent quarter might be important if Sealed Air Corporation 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 Sealed Air Corporation 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 Sealed Air Corporation with other companies in the same industry (Packaging & Containers).
Net profit margin should rise over the years.
Can be influenced when Sealed Air Corporation sells assets (profit will increase while costs remain the same).
It won’t show what part of Sealed Air Corporation 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 Sealed Air Corporation

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 Sealed Air Corporation = 124,000
Total revenue MRQ Sealed Air Corporation = 1,377,500
$124,000 / $1,377,500 = 0.09 or 9.0%

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 Sealed Air Corporation is using its assets to generate profit.

Above 5% is considered healthy but always compare Sealed Air Corporation to the Packaging & Containers industry mean.
1.7% Return on Assets means that Sealed Air Corporation generated $0.02 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of Sealed Air Corporation:

The MRQ is 1.7%. Using its assets, the company is less efficient in making profit.
The TTM is 1.2%. Using its assets, the company is less efficient in making profit.

Trends

Current period		Compared to		+/-
MRQ	1.7%	TTM	1.2%	+0.6%
TTM	1.2%	YOY	2.0%	-0.8%
TTM	1.2%	5Y	1.7%	-0.6%
5Y	1.7%	10Y	1.6%	+0.1%

Compared to industry (Packaging & Containers)

Period	Company	Industry (mean)	+/-
MRQ	1.7%	1.2%	+0.5%
TTM	1.2%	1.4%	-0.2%
YOY	2.0%	1.5%	+0.5%
5Y	1.7%	1.7%	+0.0%
10Y	1.6%	1.6%	+0.0%

Shows how efficient Sealed Air Corporation 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 Sealed Air Corporation to the Packaging & Containers 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 Sealed Air Corporation is using its resources to generate profit. If the return on assets (1.7%) from Sealed Air Corporation are higher than the Packaging & Containers mean (1.2%) that means Sealed Air Corporation 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 Sealed Air Corporation is 1.7%. This means the company generated $0.02 for each $1 in assets.
How does it compare to the industry?
The mean MRQ Return on Assets of the Packaging & Containers industry is 1.2%.
What is the trend?
The trend is important because it shows you how Sealed Air Corporation is performing over time. The most recent quarter might be important if Sealed Air Corporation 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 Sealed Air Corporation 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 Sealed Air Corporation

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

Income statement
Balance sheet

Net income MRQ (income statement) from Sealed Air Corporation = 124,000
Total assets MRQ (balance sheet) from Sealed Air Corporation = 7,200,600
124,000 / 7,200,600 = 0.02 or 1.7%

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

Above 15%-20% is considered healthy but always compare Sealed Air Corporation to the Packaging & Containers industry mean.
22.6% Return on Equity means Sealed Air Corporation generated $0.23 for each $1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of Sealed Air Corporation:

The MRQ is 22.6%. Using its investors money, the company is efficient in making profit. +1
The TTM is 19.6%. Using its investors money, the company is efficient in making profit. +1

Trends

Current period		Compared to		+/-
MRQ	22.6%	TTM	19.6%	+3.0%
TTM	19.6%	YOY	56.1%	-36.5%
TTM	19.6%	5Y	65.6%	-46.1%
5Y	65.6%	10Y	39.2%	+26.4%

Compared to industry (Packaging & Containers)

Period	Company	Industry (mean)	+/-
MRQ	22.6%	3.4%	+19.2%
TTM	19.6%	3.7%	+15.9%
YOY	56.1%	4.1%	+52.0%
5Y	65.6%	3.6%	+62.0%
10Y	39.2%	3.6%	+35.6%

Shows how efficient Sealed Air Corporation 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 Sealed Air Corporation to the Packaging & Containers 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 Packaging & Containers 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 Sealed Air Corporation is 22.6%. This means Sealed Air Corporation generated $0.23 for each $1 the owners (shareholders) invested.
How does it compare to the industry?
The mean MRQ Return on Equity of the Packaging & Containers industry is 3.4%.
What is the trend?
The trend is important because it shows you how Sealed Air Corporation is performing over time. The most recent quarter might be important if Sealed Air Corporation 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 Sealed Air Corporation up to 10 years back (depending if Sealed Air Corporation 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 Sealed Air Corporation

You need the following data to determine ROE:

Income statement
Balance sheet
Net profit MRQ (income statement) Sealed Air Corporation = 124,000
Shareholders equity (balance sheet) MRQ Sealed Air Corporation = 549,500
124,000 / 549,500 = 0.23 or 22.6%

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 Sealed Air Corporation.

1.2. Operating Efficiency

1.2.1. Operating Margin

Measures how efficient Sealed Air Corporation is operating .

Measures how much profit Sealed Air Corporation 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 Sealed Air Corporation to the Packaging & Containers industry mean.
An Operating Margin of 15.2% means the company generated $0.15 for each $1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of Sealed Air Corporation:

The MRQ is 15.2%. The company is operating efficient. +1
The TTM is 14.5%. The company is operating less efficient.

Trends

Current period		Compared to		+/-
MRQ	15.2%	TTM	14.5%	+0.8%
TTM	14.5%	YOY	16.7%	-2.3%
TTM	14.5%	5Y	15.2%	-0.8%
5Y	15.2%	10Y	13.8%	+1.5%

Compared to industry (Packaging & Containers)

Period	Company	Industry (mean)	+/-
MRQ	15.2%	6.7%	+8.5%
TTM	14.5%	4.8%	+9.7%
YOY	16.7%	6.9%	+9.8%
5Y	15.2%	6.9%	+8.3%
10Y	13.8%	6.2%	+7.6%

Measures how efficient Sealed Air Corporation 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 Sealed Air Corporation to the Packaging & Containers 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 Sealed Air Corporation 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 Sealed Air Corporation is 15.2%. This means that Sealed Air Corporation earned $0.15 for each $1 in revenue in the most recent quarter.
How does it compare to the industry?
The mean MRQ Operating Margin of the Packaging & Containers industry is 6.7%.
What is the trend?
The trend is important because it shows you how Sealed Air Corporation is performing over time. The most recent quarter might be important if Sealed Air Corporation 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 Sealed Air Corporation 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 Sealed Air Corporation

You need the following data to determine operating margin:

Income statement
Operating earnings MRQ Sealed Air Corporation = 209,900
Total revenue MRQ Sealed Air Corporation = 1,377,500
$209,900 / $1,377,500 = 0.15 or 15.2%

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 Sealed Air Corporation is keeping operating costs low.

Below 1 is considered healthy (always compare to Packaging & Containers industry mean).
An Operation Ratio of 0.85 means that the operating costs are $0.85 for each $1 in net sales.

Let's take a look of the Operating Ratio trends of Sealed Air Corporation:

The MRQ is 0.848. The company is less efficient in keeping operating costs low.
The TTM is 0.852. The company is less efficient in keeping operating costs low.

Trends

Current period		Compared to		+/-
MRQ	0.848	TTM	0.852	-0.005
TTM	0.852	YOY	0.831	+0.022
TTM	0.852	5Y	0.847	+0.005
5Y	0.847	10Y	0.861	-0.014

Compared to industry (Packaging & Containers)

Period	Company	Industry (mean)	+/-
MRQ	0.848	1.597	-0.749
TTM	0.852	1.553	-0.701
YOY	0.831	1.492	-0.661
5Y	0.847	1.383	-0.536
10Y	0.861	1.216	-0.355

Measures how efficient Sealed Air Corporation 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 Sealed Air Corporation to the Packaging & Containers 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 Sealed Air Corporation is 84.8%. This means that Sealed Air Corporation earned $0.85 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 Packaging & Containers industry is 1.60.
What is the trend?
The trend is important because it shows you how Sealed Air Corporation is performing over time. The most recent quarter might be important if Sealed Air Corporation 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 Sealed Air Corporation 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 Sealed Air Corporation

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
(990,600 +177,000) \ 1,377,500 = 0.85

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 Sealed Air Corporation.

1.3. Liquidity

1.3.1. Current Ratio

Measures if Sealed Air Corporation is able to pay off Short-term Debt.

Above 1.5 is considered healthy (always compare to Packaging & Containers industry mean).
A Current Ratio of 1.30 means the company has $1.30 in assets for each $1 in short-term debts.

Let's take a look of the Current Ratio trends of Sealed Air Corporation:

The MRQ is 1.301. The company is just able to pay all its short-term debts.
The TTM is 1.231. The company is just able to pay all its short-term debts.

Trends

Current period		Compared to		+/-
MRQ	1.301	TTM	1.231	+0.070
TTM	1.231	YOY	1.187	+0.044
TTM	1.231	5Y	1.176	+0.055
5Y	1.176	10Y	1.248	-0.072

Compared to industry (Packaging & Containers)

Period	Company	Industry (mean)	+/-
MRQ	1.301	1.555	-0.254
TTM	1.231	1.548	-0.317
YOY	1.187	1.521	-0.334
5Y	1.176	1.537	-0.361
10Y	1.248	1.486	-0.238

Measures if Sealed Air Corporation 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 Packaging & Containers 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 Sealed Air Corporation 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 Sealed Air Corporation is 1.30. This means Sealed Air Corporation has $1.30 in assets for each $1 in short-term debts.
How does it compare to the industry?
The mean MRQ Current Ratio of the Packaging & Containers industry is 1.56.
What is the trend?
The trend is important because it shows you how Sealed Air Corporation is performing over time. The most recent quarter might be important if Sealed Air Corporation 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 Sealed Air Corporation 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 Sealed Air Corporation

You need the following data to determine operating ratio:

Balance sheet
Current ratio = current assets \ current liabilities
1,963,300 \ 1,509,000) = 1.30

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

Above 1 is considered healthy but always compare Sealed Air Corporation to the Packaging & Containers industry mean.
A Quick Ratio of 0.62 means the company can pay off $0.62 for each $1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of Sealed Air Corporation:

The MRQ is 0.615. The company is just not able to pay all its short-term debts with the most liquid assets. -1
The TTM is 0.535. 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	0.615	TTM	0.535	+0.080
TTM	0.535	YOY	0.623	-0.088
TTM	0.535	5Y	0.629	-0.095
5Y	0.629	10Y	0.680	-0.050

Compared to industry (Packaging & Containers)

Period	Company	Industry (mean)	+/-
MRQ	0.615	0.697	-0.082
TTM	0.535	0.733	-0.198
YOY	0.623	0.807	-0.184
5Y	0.629	0.846	-0.217
10Y	0.680	0.868	-0.188

Measures if Sealed Air Corporation 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 Sealed Air Corporation to the Packaging & Containers 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 Sealed Air Corporation can pay off its short term debts. This shows if Sealed Air Corporation 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 Sealed Air Corporation is 0.62. This means that Sealed Air Corporation can pay off $0.62 for each $1 in debt (using most liquid assets).
How does it compare to the industry?
The mean MRQ Quick Ratio of the Packaging & Containers industry is 0.70.
What is the trend?
The trend is important because it shows you how Sealed Air Corporation is performing over time. The most recent quarter might be important if Sealed Air Corporation 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 Sealed Air Corporation 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 Sealed Air Corporation

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 Sealed Air Corporation: (346,100 + 0 +582,100) / 1,509,000 = 0.62

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 Sealed Air Corporation.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Measures how much % of Sealed Air Corporation assets are financed with debt.

Below 1 (100%) is considered healthy but always compare Sealed Air Corporation to Packaging & Containers industry mean.
A Debt to Asset Ratio of 0.92 means that Sealed Air Corporation assets are financed with 92.4% credit (debt) and the remaining percentage (100% - 92.4%) is financed by its owners/shareholders.

Let's take a look of the Debt to Asset Ratio trends of Sealed Air Corporation:

The MRQ is 0.924. The company is just able to pay all its debts by selling its assets.
The TTM is 0.942. The company is just able to pay all its debts by selling its assets.

Trends

Current period		Compared to		+/-
MRQ	0.924	TTM	0.942	-0.018
TTM	0.942	YOY	0.961	-0.020
TTM	0.942	5Y	0.987	-0.045
5Y	0.987	10Y	0.960	+0.027

Compared to industry (Packaging & Containers)

Period	Company	Industry (mean)	+/-
MRQ	0.924	0.491	+0.433
TTM	0.942	0.493	+0.449
YOY	0.961	0.510	+0.451
5Y	0.987	0.496	+0.491
10Y	0.960	0.491	+0.469

Measures how much % of Sealed Air Corporation assets are financed with debt.

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

How to use debt to asset ratio

Lower is better.
below 1 (100%) is considered healthy but always compare Sealed Air Corporation to Packaging & Containers 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 Sealed Air Corporation is 0.92. This means means that Sealed Air Corporation is financed with 92.4% 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 Packaging & Containers industry is 155.5%.
What is the trend?
The trend is important because it shows you how Sealed Air Corporation is performing over time. The most recent quarter might be important if Sealed Air Corporation 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 Sealed Air Corporation 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 Sealed Air Corporation has so much debt.

How to calculate debt to asset ratio

Debt to asset ratio = total debt \ total assets

Real life example Sealed Air Corporation

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

Balance sheet
Debt to asset ratio = total debt \ total assets
6,651,100 \ 7,200,600 = 92.4% or 0.92.

The debt to total assets ratio shows if the company is owned by creditors or shareholders. Or in other words, the total debt in relation to the total amount of assets. It shows how much debt the company used to finance its assets.

1.4.2. Debt to Equity Ratio

Measures if Sealed Air Corporation is able to pay off its debts by using shareholders equity.

Below 2 is considered healthy but always compare Sealed Air Corporation to the Packaging & Containers industry mean.
A Debt to Equity ratio of 1,210.4% means that company has $12.10 debt for each $1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of Sealed Air Corporation:

The MRQ is 12.104. The company is unable to pay all its debts with equity. -1
The TTM is 16.655. The company is unable to pay all its debts with equity. -1

Trends

Current period		Compared to		+/-
MRQ	12.104	TTM	16.655	-4.551
TTM	16.655	YOY	26.151	-9.496
TTM	16.655	5Y	31.703	-15.048
5Y	31.703	10Y	20.454	+11.250

Compared to industry (Packaging & Containers)

Period	Company	Industry (mean)	+/-
MRQ	12.104	0.989	+11.115
TTM	16.655	1.007	+15.648
YOY	26.151	1.046	+25.105
5Y	31.703	1.071	+30.632
10Y	20.454	1.088	+19.366

Measures if Sealed Air Corporation 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 Sealed Air Corporation 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 Sealed Air Corporation is 12.10. This means that Sealed Air Corporation can pay off $12.10 for each $1 in debt.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Packaging & Containers industry is 0.99.
What is the trend?
The trend is important because it shows you how Sealed Air Corporation is performing over time. The most recent quarter might be important if Sealed Air Corporation 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 Sealed Air Corporation 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 Sealed Air Corporation

You need the following data to determine equity ratio:

Balance sheet
Debt to equity ratio = total debt \ shareholders equity
6,651,100 \ 549,500 = 12.10 or 1,210.4%

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 Sealed Air Corporation

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 Sealed Air Corporation generates.

Above 15 is considered overpriced but always compare Sealed Air Corporation to the Packaging & Containers industry mean.
A PE ratio of 10.67 means the investor is paying $10.67 for every $1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of Sealed Air Corporation:

The EOD is 9.202. Based on the earnings, the company is underpriced. +1
The MRQ is 10.669. Based on the earnings, the company is underpriced. +1
The TTM is 18.290. Based on the earnings, the company is fair priced.

Trends

Current period		Compared to		+/-
EOD	9.202	MRQ	10.669	-1.467
MRQ	10.669	TTM	18.290	-7.621
TTM	18.290	YOY	16.734	+1.556
TTM	18.290	5Y	18.712	-0.422
5Y	18.712	10Y	16.092	+2.620

Compared to industry (Packaging & Containers)

Period	Company	Industry (mean)	+/-
EOD	9.202	12.720	-3.518
MRQ	10.669	11.448	-0.779
TTM	18.290	11.932	+6.358
YOY	16.734	13.133	+3.601
5Y	18.712	15.092	+3.620
10Y	16.092	16.092	0.000

Measures how much money you pay for each share for every $1 in earnings Sealed Air Corporation 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 Sealed Air Corporation to the Packaging & Containers 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 Sealed Air Corporation is 10.67. This means the investor is paying $10.67 for every $1 in earnings.
How does it compare to the industry?
The mean MRQ Quick Ratio of the Packaging & Containers industry is 11.45.
What is the trend?
The trend is important because it shows you how Sealed Air Corporation is performing over time. The most recent quarter might be important if Sealed Air Corporation 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 Sealed Air Corporation 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 Sealed Air Corporation

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 \ 144,900 = EPS
PE ratio MRQ = 10.67

* 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 Sealed Air Corporation:

The EOD is 4.314. Based on how much money comes from the company's main activities, the company is cheap. +2
The MRQ is 5.002. Based on how much money comes from the company's main activities, the company is cheap. +2
The TTM is -31.637. Based on how much money comes from the company's main activities, the company is expensive. -2

Trends

Current period		Compared to		+/-
EOD	4.314	MRQ	5.002	-0.688
MRQ	5.002	TTM	-31.637	+36.638
TTM	-31.637	YOY	-17.585	-14.051
TTM	-31.637	5Y	0.494	-32.131
5Y	0.494	10Y	9.365	-8.871

Compared to industry (Packaging & Containers)

Period	Company	Industry (mean)	+/-
EOD	4.314	4.658	-0.344
MRQ	5.002	5.091	-0.089
TTM	-31.637	4.256	-35.893
YOY	-17.585	1.441	-19.026
5Y	0.494	1.063	-0.569
10Y	9.365	2.596	+6.769

2. Book Value per Share

2.3. Price to Book Ratio

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

At or below 1 is considered healthy (always compare to Packaging & Containers industry mean).
A PB ratio of 9.63 means the investor is paying $9.63 for each $1 in book value.

Let's take a look of the Price to Book Ratio trends of Sealed Air Corporation:

The EOD is 8.306. Based on the equity, the company is overpriced. -1
The MRQ is 9.630. Based on the equity, the company is overpriced. -1
The TTM is 13.630. Based on the equity, the company is expensive. -2

Trends

Current period		Compared to		+/-
EOD	8.306	MRQ	9.630	-1.324
MRQ	9.630	TTM	13.630	-4.000
TTM	13.630	YOY	36.573	-22.943
TTM	13.630	5Y	28.564	-14.934
5Y	28.564	10Y	18.877	+9.687

Compared to industry (Packaging & Containers)

Period	Company	Industry (mean)	+/-
EOD	8.306	1.368	+6.938
MRQ	9.630	1.497	+8.133
TTM	13.630	1.540	+12.090
YOY	36.573	1.703	+34.870
5Y	28.564	1.757	+26.807
10Y	18.877	1.975	+16.902

2. Total Gains per Share

3. Holders & Insider Transactions

Let's take a look at which institutions, funds and insiders are holding shares of Sealed Air Corporation.

3.1. Institutions holding Sealed Air Corporation

Institutions are holding 96.813% of the shares of Sealed Air Corporation.

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2023-12-31	BlackRock Inc	19.2843	0.026	27864601	1346644	5.0782
2023-12-31	Vanguard Group Inc	11.1449	0.0129	16103623	-749975	-4.4499
2023-12-31	T. Rowe Price Investment Management,Inc.	7.1794	0.2463	10373797	254760	2.5176
2023-12-31	HSBC Holdings PLC	3.6958	0.1706	5340247	5138700	2549.6286
2023-12-31	Millennium Management LLC	3.5496	0.081	5129019	2009580	64.4212
2023-12-31	State Street Corporation	3.5169	0.009	5081653	-814508	-13.8142
2023-12-31	Harris Associates L.P.	3.4265	0.3116	4951041	-1121605	-18.4698
2023-12-31	Bank of America Corp	1.8652	0.0099	2695073	266713	10.9833
2023-12-31	Balyasny Asset Management LLC	1.6375	0.1623	2366110	2366110	0
2023-12-31	Earnest Partners LLC	1.6122	0.4248	2329532	169612	7.8527
2023-12-31	Morgan Stanley - Brokerage Accounts	1.5693	0.0073	2267500	673428	42.2458
2023-12-31	Amvescap Plc.	1.527	0.0192	2206486	-3031854	-57.8781
2023-12-31	Geode Capital Management, LLC	1.4975	0.0083	2163761	-1028228	-32.2128
2023-12-31	Goldman Sachs Group Inc	1.435	0.0068	2073462	1508020	266.6976
2023-12-31	DePrince Race & Zollo Inc	1.2665	1.5087	1830080	125183	7.3426
2023-12-31	Bank of New York Mellon Corp	1.1062	0.0118	1598448	246385	18.2229
2023-12-31	NORGES BANK	1.0038	0.0093	1450397	-31049	-2.0959
2023-12-31	Franklin Resources Inc	0.9882	0.0244	1427854	-10158	-0.7064
2023-12-31	Dimensional Fund Advisors, Inc.	0.9344	0.0144	1350129	138197	11.403
2023-12-31	Northern Trust Corp	0.9279	0.0089	1340774	-522977	-28.0605
Total		69.1681	3.0735	99943587	+6932978	+6.9%

3.2. Funds holding Sealed Air Corporation

Date	Name	Total Shares	Total Assets	Current Shares	Change	%
2024-02-29	iShares Core S&P Small-Cap ETF	6.7635	0.4399	9772770	0	0
2024-02-29	BlackRock Equity Dividend Instl	4.9125	1.3123	7098225	-29870	-0.419
2023-12-31	T. Rowe Price Mid-Cap Growth	3.4516	0.6015	4987400	-11800	-0.236
2023-12-31	T. Rowe Price US Mid-Cap Growth Equity	3.4516	0.5995	4987400	-11800	-0.236
2024-02-29	Vanguard Total Stock Mkt Idx Inv	3.13	0.0102	4522679	-10966	-0.2419
2024-02-29	Vanguard Small Cap Index	2.5765	0.0924	3722853	34450	0.934
2024-02-29	Vanguard Small Cap Value Index Inv	1.7556	0.1664	2536743	12883	0.5104
2024-02-29	Vanguard Institutional Extnd Mkt Idx Tr	1.4782	0.073	2135863	11429	0.538
2024-02-29	SPDR® Portfolio S&P 600 Sm Cap ETF	0.9036	0.4434	1305684	266	0.0204
2023-12-31	T. Rowe Price U.S. Mid-Cap Gr Eq Tr-Z	0.8312	0.5945	1201100	50800	4.4162
2024-02-29	Vanguard Tax-Managed Small Cap Adm	0.7809	0.4428	1128405	0	0
2024-02-29	Templeton Glb Climate Change A(Ydis)EUR	0.7771	2.7482	1122902	0	0
2023-12-31	BlackRock Equity Dividend F	0.7527	1.3526	1087562	49341	4.7525
2024-02-29	iShares S&P Small-Cap 600 Value ETF	0.7522	0.5386	1086868	0	0
2024-02-29	BlackRock Large Cap Focus Value Instl	0.725	1.9365	1047615	-11100	-1.0484
2023-12-31	JNL/T. Rowe Price Mid-Cap Growth A	0.6231	0.6063	900300	42300	4.9301
2024-02-29	Invesco Small Cap Value A	0.6231	0.7641	900300	18500	2.098
2023-12-31	Oakmark Equity And Income Investor	0.6209	0.5058	897200	0	0
2023-12-31	Harris Assoc. Oakmark Eq & Inc CIT	0.6209	0.5055	897200	0	0
2023-12-31	T. Rowe Price Instl Mid-Cap Equity Gr	0.6054	0.6055	874800	-18200	-2.0381
Total		36.1356	14.339	52213869	+126233	+0.2%

3.3. Insider Transactions

Insiders are holding 0.839% of the shares of Sealed Air Corporation.

Date	Owner	Type	Amount	Price	Post Transaction Amount	Link
2023-09-08	Edward L Doheny Ii	BUY	10000	33.85

4. Summary

4.1. Key Performance Indicators

The key performance indicators of Sealed Air Corporation 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	-	-	0.974	0.359	+171%	0.175	+456%	0.301	+223%	-0.068	+107%
Book Value Per Share	-	-	3.792	2.963	+28%	1.618	+134%	0.721	+426%	1.668	+127%
Current Ratio	-	-	1.301	1.231	+6%	1.187	+10%	1.176	+11%	1.248	+4%
Debt To Asset Ratio	-	-	0.924	0.942	-2%	0.961	-4%	0.987	-6%	0.960	-4%
Debt To Equity Ratio	-	-	12.104	16.655	-27%	26.151	-54%	31.703	-62%	20.454	-41%
Dividend Per Share	-	-	0.200	0.203	-2%	0.201	0%	0.183	+9%	0.165	+21%
Eps	-	-	0.856	0.590	+45%	0.833	+3%	0.697	+23%	0.621	+38%
Free Cash Flow Per Share	-	-	1.825	0.469	+289%	0.642	+184%	0.668	+173%	0.539	+239%
Free Cash Flow To Equity Per Share	-	-	0.317	1.774	-82%	-0.110	+135%	0.552	-42%	-0.045	+114%
Gross Profit Margin	-	-	1.000	1.000	0%	1.000	0%	0.768	+30%	0.884	+13%
Intrinsic Value_10Y_max	-	-	29.688	-	-	-	-	-	-	-	-
Intrinsic Value_10Y_min	-	-	21.226	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_max	-	-	2.637	-	-	-	-	-	-	-	-
Intrinsic Value_1Y_min	-	-	2.163	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_max	-	-	8.182	-	-	-	-	-	-	-	-
Intrinsic Value_3Y_min	-	-	6.507	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_max	-	-	14.036	-	-	-	-	-	-	-	-
Intrinsic Value_5Y_min	-	-	10.825	-	-	-	-	-	-	-	-
Market Cap	4551561000.000	-16%	5291748000.000	5623232500.000	-6%	8084213500.000	-35%	6899119700.000	-23%	7600854425.000	-30%
Net Profit Margin	-	-	0.090	0.062	+45%	0.087	+3%	0.079	+14%	0.076	+18%
Operating Margin	-	-	0.152	0.145	+5%	0.167	-9%	0.152	+0%	0.138	+11%
Operating Ratio	-	-	0.848	0.852	-1%	0.831	+2%	0.847	+0%	0.861	-2%
Pb Ratio	8.306	-16%	9.630	13.630	-29%	36.573	-74%	28.564	-66%	18.877	-49%
Pe Ratio	9.202	-16%	10.669	18.290	-42%	16.734	-36%	18.712	-43%	16.092	-34%
Price Per Share	31.500	-16%	36.520	38.823	-6%	54.768	-33%	45.702	-20%	44.313	-18%
Price To Free Cash Flow Ratio	4.314	-16%	5.002	-31.637	+733%	-17.585	+452%	0.494	+912%	9.365	-47%
Price To Total Gains Ratio	26.833	-16%	31.110	116.866	-73%	0.190	+16249%	53.392	-42%	124.896	-75%
Quick Ratio	-	-	0.615	0.535	+15%	0.623	-1%	0.629	-2%	0.680	-10%
Return On Assets	-	-	0.017	0.012	+48%	0.020	-14%	0.017	+0%	0.016	+6%
Return On Equity	-	-	0.226	0.196	+15%	0.561	-60%	0.656	-66%	0.392	-42%
Total Gains Per Share	-	-	1.174	0.563	+109%	0.376	+212%	0.484	+142%	0.097	+1108%
Usd Book Value	-	-	549500000.000	429200000.000	+28%	238100000.000	+131%	102595000.000	+436%	331447500.000	+66%
Usd Book Value Change Per Share	-	-	0.974	0.359	+171%	0.175	+456%	0.301	+223%	-0.068	+107%
Usd Book Value Per Share	-	-	3.792	2.963	+28%	1.618	+134%	0.721	+426%	1.668	+127%
Usd Dividend Per Share	-	-	0.200	0.203	-2%	0.201	0%	0.183	+9%	0.165	+21%
Usd Eps	-	-	0.856	0.590	+45%	0.833	+3%	0.697	+23%	0.621	+38%
Usd Free Cash Flow	-	-	264500000.000	68000000.000	+289%	94000000.000	+181%	101095000.000	+162%	88862500.000	+198%
Usd Free Cash Flow Per Share	-	-	1.825	0.469	+289%	0.642	+184%	0.668	+173%	0.539	+239%
Usd Free Cash Flow To Equity Per Share	-	-	0.317	1.774	-82%	-0.110	+135%	0.552	-42%	-0.045	+114%
Usd Market Cap	4551561000.000	-16%	5291748000.000	5623232500.000	-6%	8084213500.000	-35%	6899119700.000	-23%	7600854425.000	-30%
Usd Price Per Share	31.500	-16%	36.520	38.823	-6%	54.768	-33%	45.702	-20%	44.313	-18%
Usd Profit	-	-	124000000.000	85400000.000	+45%	122900000.000	+1%	105295000.000	+18%	104162500.000	+19%
Usd Revenue	-	-	1377500000.000	1372225000.000	+0%	1410475000.000	-2%	1317945000.000	+5%	1427837500.000	-4%
Usd Total Gains Per Share	-	-	1.174	0.563	+109%	0.376	+212%	0.484	+142%	0.097	+1108%
	EOD	+4 -4	MRQ	TTM	+26 -9	YOY	+23 -12	5Y	+26 -10	10Y	+29 -7

4.2. Fundamental Score

Let's check the fundamental score of Sealed Air Corporation based on Penke's default stock scanner.

Penke's Stock Scanner

Indicator	Condition		Value
Price to Earnings Ratio (EOD)	Between	0-15	9.202
Price to Book Ratio (EOD)	Between	0-1	8.306
Net Profit Margin (MRQ)	Greater than	0	0.090
Operating Margin (MRQ)	Greater than	0	0.152
Quick Ratio (MRQ)	Greater than	1	0.615
Current Ratio (MRQ)	Greater than	1	1.301
Debt to Asset Ratio (MRQ)	Less than	1	0.924
Debt to Equity Ratio (MRQ)	Less than	1	12.104
Return on Equity (MRQ)	Greater than	0.15	0.226
Return on Assets (MRQ)	Greater than	0.05	0.017
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 Sealed Air Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	33.477
Ma 20	Greater than	Ma 50	33.971
Ma 50	Greater than	Ma 100	35.091
Ma 100	Greater than	Ma 200	35.208
Open	Greater than	Close	31.150
Total			0/5 (0.0%)

Create your own Symbol Scanner

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

Reversals in quarterly reports

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

	2022-12-31		2023-03-31		2023-06-30		2023-09-30		2023-12-31
Other Stockholders Equity	-1,863,800	-59,400	-1,923,200	3,500	-1,919,700	11,500	-1,908,200	2,901,300	993,100
Tax Provision	84,500	-50,700	33,800	11,500	45,300	-25,000	20,300	-29,300	-9,000
Income Tax Expense	84,500	-50,700	33,800	11,500	45,300	-25,000	20,300	-29,300	-9,000

Latest Balance Sheet

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

Summary

Total Assets	7,200,600
Total Liabilities	6,651,100
Total Stockholder Equity	549,500

	As reported
Total Liabilities	6,651,100
Total Stockholder Equity	+ 549,500
Total Assets	= 7,200,600

Assets

Total Assets	7,200,600
Total Current Assets	1,963,300
Long-term Assets	5,237,300

Total Current Assets

Total Current Assets (as reported)	1,963,300
Cash And Cash Equivalents	346,100
Net Receivables	582,100
Inventory	774,300
Other Current Assets	260,800
Total Current Assets (calculated)	1,963,300
+/-	0

Long-term Assets

Long-term Assets (as reported)	5,237,300
Property Plant Equipment	1,524,000
Goodwill	2,892,500
Intangible Assets	439,000
Long-term Assets Other	237,200
Long-term Assets (calculated)	5,092,700
+/-	144,600

Liabilities & Shareholders' Equity

Total Current Liabilities	1,509,000
Long-term Liabilities	5,142,100
Total Stockholder Equity	549,500

Total Current Liabilities

Total Current Liabilities (as reported)	1,509,000
Short-term Debt	205,600
Short Long Term Debt	169,700
Accounts payable	764,600
Other Current Liabilities	510,100
Total Current Liabilities (calculated)	1,650,000
+/-	141,000

Long-term Liabilities

Long-term Liabilities (as reported)	5,142,100
Long term Debt	4,513,900
Capital Lease Obligations	102,600
Long-term Liabilities Other	383,300
Long-term Liabilities (calculated)	4,999,800
+/-	142,300

Total Stockholder Equity

Total Stockholder Equity (as reported)	549,500
Common Stock	15,400
Retained Earnings	496,500
Accumulated Other Comprehensive Income	-955,500
Other Stockholders Equity	993,100
Total Stockholder Equity (calculated)	549,500
+/-	0

Other

Capital Stock	15,400
Cash and Short Term Investments	346,100
Common Stock Shares Outstanding	144,900
Current Deferred Revenue	28,700
Liabilities and Stockholders Equity	7,200,600
Net Debt	4,440,100
Net Invested Capital	5,233,100
Net Working Capital	454,300
Property Plant and Equipment Gross	4,266,900
Short Long Term Debt Total	4,786,200

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

> Total Assets

0
0
0
1,683,000
498,400
4,146,900
4,055,600
4,015,500
4,039,900
4,018,600
3,956,600
3,956,200
3,855,200
3,871,994
3,865,078
3,989,601
4,048,098
4,076,317
4,013,235
4,018,714
3,907,909
3,982,394
4,073,761
4,094,285
4,260,766
4,315,600
4,701,000
4,790,000
4,704,100
4,713,500
4,763,000
4,846,100
4,855,000
4,820,100
4,828,700
4,825,600
4,864,200
4,882,000
5,031,000
4,844,600
5,020,900
5,116,900
5,198,000
5,350,300
5,438,300
5,558,600
5,381,600
5,283,300
4,986,000
5,180,900
5,628,500
5,332,800
5,420,100
5,335,900
5,339,600
5,571,600
5,399,400
5,490,300
5,587,300
5,618,300
11,496,700
11,294,200
11,108,800
10,177,700
10,015,400
9,273,300
9,219,400
9,343,800
9,126,100
8,570,300
8,531,900
8,354,500
8,041,700
7,853,500
7,955,400
7,586,300
7,426,000
7,539,300
7,526,700
7,605,800
7,389,100
7,421,200
7,626,900
5,939,400
5,280,300
5,041,100
4,859,200
4,997,000
5,050,200
5,155,000
5,216,500
5,676,400
5,765,200
5,671,000
5,756,300
5,828,200
6,083,800
5,918,700
6,006,600
6,159,800
6,229,300
6,117,000
6,105,400
6,075,100
6,214,700
7,356,200
7,524,400
7,367,700
7,200,600

7,200,600

7,367,700

7,524,400

7,356,200

6,214,700

6,075,100

6,105,400

6,117,000

6,229,300

6,159,800

6,006,600

5,918,700

6,083,800

5,828,200

5,756,300

5,671,000

5,765,200

5,676,400

5,216,500

5,155,000

5,050,200

4,997,000

4,859,200

5,041,100

5,280,300

5,939,400

7,626,900

7,421,200

7,389,100

7,605,800

7,526,700

7,539,300

7,426,000

7,586,300

7,955,400

7,853,500

8,041,700

8,354,500

8,531,900

8,570,300

9,126,100

9,343,800

9,219,400

9,273,300

10,015,400

10,177,700

11,108,800

11,294,200

11,496,700

5,618,300

5,587,300

5,490,300

5,399,400

5,571,600

5,339,600

5,335,900

5,420,100

5,332,800

5,628,500

5,180,900

4,986,000

5,283,300

5,381,600

5,558,600

5,438,300

5,350,300

5,198,000

5,116,900

5,020,900

4,844,600

5,031,000

4,882,000

4,864,200

4,825,600

4,828,700

4,820,100

4,855,000

4,846,100

4,763,000

4,713,500

4,704,100

4,790,000

4,701,000

4,315,600

4,260,766

4,094,285

4,073,761

3,982,394

3,907,909

4,018,714

4,013,235

4,076,317

4,048,098

3,989,601

3,865,078

3,871,994

3,855,200

3,956,200

3,956,600

4,018,600

4,039,900

4,015,500

4,055,600

4,146,900

498,400

1,683,000

> Total Current Assets

0
0
0
529,000
250,800
846,400
801,000
829,900
844,600
875,600
851,400
873,500
803,200
830,985
848,830
871,714
877,080
945,791
890,834
896,829
776,352
876,901
933,392
986,291
1,056,258
1,114,600
1,464,200
1,547,300
1,427,800
1,454,900
1,532,200
1,611,200
1,611,200
1,619,800
1,669,500
1,672,500
1,695,400
1,683,600
1,814,000
1,601,100
1,756,700
1,825,100
1,860,500
1,939,300
1,936,100
2,015,000
1,778,000
1,694,800
1,672,700
1,908,500
2,294,200
1,943,700
2,073,400
2,036,000
2,057,400
2,219,600
2,040,000
2,122,100
2,207,800
2,290,600
3,262,600
2,983,800
3,039,100
3,481,900
3,364,700
3,276,700
3,332,200
3,434,500
3,420,000
2,670,500
2,886,100
2,912,700
2,691,600
2,676,600
2,745,000
2,485,600
2,215,600
2,319,100
2,360,000
2,376,100
2,215,300
4,287,500
4,446,900
2,575,700
1,866,400
1,665,200
1,531,000
1,595,400
1,554,800
1,555,200
1,576,600
1,591,400
1,564,000
1,560,200
1,632,100
1,667,400
1,881,500
1,759,500
1,806,700
1,970,900
2,069,600
1,947,000
2,011,100
2,031,200
2,116,800
2,067,100
2,213,900
2,122,800
1,963,300

1,963,300

2,122,800

2,213,900

2,067,100

2,116,800

2,031,200

2,011,100

1,947,000

2,069,600

1,970,900

1,806,700

1,759,500

1,881,500

1,667,400

1,632,100

1,560,200

1,564,000

1,591,400

1,576,600

1,555,200

1,554,800

1,595,400

1,531,000

1,665,200

1,866,400

2,575,700

4,446,900

4,287,500

2,215,300

2,376,100

2,360,000

2,319,100

2,215,600

2,485,600

2,745,000

2,676,600

2,691,600

2,912,700

2,886,100

2,670,500

3,420,000

3,434,500

3,332,200

3,276,700

3,364,700

3,481,900

3,039,100

2,983,800

3,262,600

2,290,600

2,207,800

2,122,100

2,040,000

2,219,600

2,057,400

2,036,000

2,073,400

1,943,700

2,294,200

1,908,500

1,672,700

1,694,800

1,778,000

2,015,000

1,936,100

1,939,300

1,860,500

1,825,100

1,756,700

1,601,100

1,814,000

1,683,600

1,695,400

1,672,500

1,669,500

1,619,800

1,611,200

1,532,200

1,454,900

1,427,800

1,547,300

1,464,200

1,114,600

1,056,258

986,291

933,392

876,901

776,352

896,829

890,834

945,791

877,080

871,714

848,830

830,985

803,200

873,500

851,400

875,600

844,600

829,900

801,000

846,400

250,800

529,000

Cash And Cash Equivalents

0
0
0
0
35,500
59,500
34,100
39,900
45,000
85,300
60,000
74,400
13,700
17,721
18,766
6,251
11,229
102,358
64,675
51,534
13,805
28,983
15,200
77,234
126,751
150,500
450,300
511,200
365,000
412,800
475,800
517,300
358,000
377,700
455,100
417,000
455,800
438,200
531,000
227,200
373,100
415,900
379,200
374,500
430,300
430,900
267,000
274,400
128,900
426,200
789,200
487,100
694,500
627,500
663,000
761,800
675,600
696,000
705,000
800,300
722,800
538,500
503,900
540,800
679,600
625,800
640,100
776,700
992,400
413,100
356,500
420,700
322,600
536,300
569,200
334,300
358,400
315,700
297,500
332,800
363,700
258,400
243,000
1,304,700
594,000
326,900
180,100
191,300
271,700
236,000
222,200
200,000
262,400
274,600
289,700
316,800
548,700
370,000
273,100
393,700
561,000
278,200
281,200
248,800
456,100
303,100
285,100
281,300
346,100

346,100

281,300

285,100

303,100

456,100

248,800

281,200

278,200

561,000

393,700

273,100

370,000

548,700

316,800

289,700

274,600

262,400

200,000

222,200

236,000

271,700

191,300

180,100

326,900

594,000

1,304,700

243,000

258,400

363,700

332,800

297,500

315,700

358,400

334,300

569,200

536,300

322,600

420,700

356,500

413,100

992,400

776,700

640,100

625,800

679,600

540,800

503,900

538,500

722,800

800,300

705,000

696,000

675,600

761,800

663,000

627,500

694,500

487,100

789,200

426,200

128,900

274,400

267,000

430,900

430,300

374,500

379,200

415,900

373,100

227,200

531,000

438,200

455,800

417,000

455,100

377,700

358,000

517,300

475,800

412,800

365,000

511,200

450,300

150,500

126,751

77,234

15,200

28,983

13,805

51,534

64,675

102,358

11,229

6,251

18,766

17,721

13,700

74,400

60,000

85,300

45,000

39,900

34,100

59,500

35,500

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
54,100
37,000
0
37,000
44,100
42,500
47,800
84,700
33,900
39,900
39,700
44,700
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,000
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

1,000

44,700

39,700

39,900

33,900

84,700

47,800

42,500

44,100

37,000

54,100

Net Receivables

0
0
0
273,000
140,400
416,900
423,500
438,400
453,100
449,200
450,100
465,400
470,000
473,055
483,415
491,335
505,935
473,692
460,610
486,040
418,161
499,706
543,296
535,581
546,761
553,600
570,000
588,700
615,200
578,800
589,900
613,600
662,500
634,200
642,500
669,200
674,000
657,900
673,300
699,100
721,300
704,200
748,100
792,000
789,800
796,200
716,700
689,300
682,800
637,900
677,800
690,500
666,700
641,500
642,800
691,900
697,100
696,100
731,500
717,100
1,385,800
1,330,600
1,359,900
1,354,500
1,326,000
1,325,300
1,373,400
1,349,700
1,274,300
1,066,200
1,332,100
1,405,300
1,406,300
1,164,200
1,224,300
1,081,600
905,900
954,700
1,017,500
948,600
1,053,200
534,500
403,500
638,900
727,700
577,800
615,400
630,200
613,100
593,400
630,300
571,700
669,600
581,700
600,400
663,800
681,700
690,200
744,500
766,700
732,800
775,400
732,800
753,900
736,900
608,500
598,400
612,600
582,100

582,100

612,600

598,400

608,500

736,900

753,900

732,800

775,400

732,800

766,700

744,500

690,200

681,700

663,800

600,400

581,700

669,600

571,700

630,300

593,400

613,100

630,200

615,400

577,800

727,700

638,900

403,500

534,500

1,053,200

948,600

1,017,500

954,700

905,900

1,081,600

1,224,300

1,164,200

1,406,300

1,405,300

1,332,100

1,066,200

1,274,300

1,349,700

1,373,400

1,325,300

1,326,000

1,354,500

1,359,900

1,330,600

1,385,800

717,100

731,500

696,100

697,100

691,900

642,800

641,500

666,700

690,500

677,800

637,900

682,800

689,300

716,700

796,200

789,800

792,000

748,100

704,200

721,300

699,100

673,300

657,900

674,000

669,200

642,500

634,200

662,500

613,600

589,900

578,800

615,200

588,700

570,000

553,600

546,761

535,581

543,296

499,706

418,161

486,040

460,610

473,692

505,935

491,335

483,415

473,055

470,000

465,400

450,100

449,200

453,100

438,400

423,500

416,900

140,400

273,000

Other Current Assets

0
0
0
27,000
16,000
57,400
41,900
50,300
71,200
71,600
72,200
70,300
73,600
74,534
74,358
75,499
50,800
56,235
58,116
59,947
55,816
54,911
57,749
56,308
53,297
54,900
62,300
71,900
76,400
73,000
73,700
74,300
118,700
117,300
117,900
114,900
112,400
115,300
121,700
119,500
119,000
119,500
120,900
123,900
134,300
145,500
139,200
95,200
296,700
295,400
297,900
252,900
242,800
264,900
239,200
226,800
171,500
171,000
169,500
197,300
355,900
223,700
292,000
725,600
622,700
521,700
499,300
478,200
464,900
417,200
414,000
321,000
227,800
184,500
180,500
298,700
279,200
308,700
293,600
321,700
135,200
95,800
3,268,300
84,400
37,900
196,700
155,300
168,500
125,100
128,400
128,000
201,400
61,700
135,700
103,800
55,900
54,400
47,000
58,400
69,500
50,100
49,700
64,400
66,100
57,500
193,800
200,300
195,000
260,800

260,800

195,000

200,300

193,800

57,500

66,100

64,400

49,700

50,100

69,500

58,400

47,000

54,400

55,900

103,800

135,700

61,700

201,400

128,000

128,400

125,100

168,500

155,300

196,700

37,900

84,400

3,268,300

95,800

135,200

321,700

293,600

308,700

279,200

298,700

180,500

184,500

227,800

321,000

414,000

417,200

464,900

478,200

499,300

521,700

622,700

725,600

292,000

223,700

355,900

197,300

169,500

171,000

171,500

226,800

239,200

264,900

242,800

252,900

297,900

295,400

296,700

95,200

139,200

145,500

134,300

123,900

120,900

119,500

119,000

119,500

121,700

115,300

112,400

114,900

117,900

117,300

118,700

74,300

73,700

73,000

76,400

71,900

62,300

54,900

53,297

56,308

57,749

54,911

55,816

59,947

58,116

56,235

50,800

75,499

74,358

74,534

73,600

70,300

72,200

71,600

71,200

50,300

41,900

57,400

16,000

27,000

> Long-term Assets

0
0
0
1,154,000
247,600
3,300,500
3,254,600
3,185,600
3,195,300
3,143,000
3,105,200
3,082,700
3,052,000
3,041,009
3,016,248
3,117,887
3,171,018
3,130,526
3,122,401
3,121,885
3,131,557
3,105,493
3,140,369
3,107,994
3,204,508
3,201,000
3,236,800
3,242,700
3,276,300
3,258,600
3,230,800
3,234,900
3,243,800
3,200,300
3,159,200
3,153,100
3,168,800
3,198,400
3,217,000
3,243,500
3,264,200
3,291,800
3,337,500
3,411,000
3,502,200
3,543,600
3,603,600
3,588,500
3,313,300
3,272,400
3,334,300
3,389,100
3,346,700
3,299,900
3,282,200
3,352,000
3,359,400
3,368,200
3,379,500
3,327,700
8,234,100
8,310,400
8,069,700
6,695,800
6,650,700
5,996,600
5,887,200
5,909,300
5,706,100
5,899,800
5,645,800
5,441,800
5,350,100
5,176,900
5,210,400
5,100,700
5,210,400
5,220,200
5,166,700
5,229,700
5,173,800
3,133,700
3,180,000
3,363,700
3,413,900
3,375,900
3,328,200
3,401,600
3,495,400
3,599,800
3,639,900
4,085,000
4,201,200
4,110,800
4,124,200
4,160,800
4,202,300
4,159,200
4,199,900
4,188,900
4,159,700
4,170,000
4,094,300
4,043,900
4,097,900
5,289,100
5,310,500
5,244,900
5,237,300

5,237,300

5,244,900

5,310,500

5,289,100

4,097,900

4,043,900

4,094,300

4,170,000

4,159,700

4,188,900

4,199,900

4,159,200

4,202,300

4,160,800

4,124,200

4,110,800

4,201,200

4,085,000

3,639,900

3,599,800

3,495,400

3,401,600

3,328,200

3,375,900

3,413,900

3,363,700

3,180,000

3,133,700

5,173,800

5,229,700

5,166,700

5,220,200

5,210,400

5,100,700

5,210,400

5,176,900

5,350,100

5,441,800

5,645,800

5,899,800

5,706,100

5,909,300

5,887,200

5,996,600

6,650,700

6,695,800

8,069,700

8,310,400

8,234,100

3,327,700

3,379,500

3,368,200

3,359,400

3,352,000

3,282,200

3,299,900

3,346,700

3,389,100

3,334,300

3,272,400

3,313,300

3,588,500

3,603,600

3,543,600

3,502,200

3,411,000

3,337,500

3,291,800

3,264,200

3,243,500

3,217,000

3,198,400

3,168,800

3,153,100

3,159,200

3,200,300

3,243,800

3,234,900

3,230,800

3,258,600

3,276,300

3,242,700

3,236,800

3,201,000

3,204,508

3,107,994

3,140,369

3,105,493

3,131,557

3,121,885

3,122,401

3,130,526

3,171,018

3,117,887

3,016,248

3,041,009

3,052,000

3,082,700

3,105,200

3,143,000

3,195,300

3,185,600

3,254,600

3,300,500

247,600

1,154,000

Property Plant Equipment

0
0
0
1,082,000
171,100
1,214,900
1,180,600
1,118,500
1,116,600
1,070,800
1,043,400
1,030,700
1,023,400
1,006,448
995,590
1,018,278
1,032,141
1,015,314
1,021,558
1,039,027
1,050,438
1,024,943
1,042,430
1,011,941
1,013,017
1,007,900
1,026,900
1,012,800
1,042,400
1,026,700
1,008,700
1,003,100
1,008,600
972,500
939,400
924,300
911,200
913,100
924,600
934,900
970,100
991,600
1,028,000
1,058,400
1,080,100
1,115,300
1,140,400
1,105,200
1,051,400
1,009,700
1,037,200
1,037,900
1,010,700
979,700
943,300
965,300
948,300
958,300
957,000
915,200
1,322,100
1,329,800
1,286,800
1,233,900
1,212,800
1,181,400
1,140,100
1,145,400
1,134,500
1,118,400
1,099,700
1,024,300
993,200
913,700
928,400
905,900
930,700
954,400
980,000
1,033,500
1,060,300
910,100
926,700
951,000
998,400
1,013,600
983,700
1,022,000
1,036,200
1,026,100
1,050,100
1,196,100
1,236,300
1,184,000
1,196,900
1,213,700
1,265,800
1,247,700
1,273,500
1,277,200
1,295,800
1,317,800
1,307,100
1,301,100
1,346,100
1,478,900
1,502,600
1,472,200
1,524,000

1,524,000

1,472,200

1,502,600

1,478,900

1,346,100

1,301,100

1,307,100

1,317,800

1,295,800

1,277,200

1,273,500

1,247,700

1,265,800

1,213,700

1,196,900

1,184,000

1,236,300

1,196,100

1,050,100

1,026,100

1,036,200

1,022,000

983,700

1,013,600

998,400

951,000

926,700

910,100

1,060,300

1,033,500

980,000

954,400

930,700

905,900

928,400

913,700

993,200

1,024,300

1,099,700

1,118,400

1,134,500

1,145,400

1,140,100

1,181,400

1,212,800

1,233,900

1,286,800

1,329,800

1,322,100

915,200

957,000

958,300

948,300

965,300

943,300

979,700

1,010,700

1,037,900

1,037,200

1,009,700

1,051,400

1,105,200

1,140,400

1,115,300

1,080,100

1,058,400

1,028,000

991,600

970,100

934,900

924,600

913,100

911,200

924,300

939,400

972,500

1,008,600

1,003,100

1,008,700

1,026,700

1,042,400

1,012,800

1,026,900

1,007,900

1,013,017

1,011,941

1,042,430

1,024,943

1,050,438

1,039,027

1,021,558

1,015,314

1,032,141

1,018,278

995,590

1,006,448

1,023,400

1,030,700

1,043,400

1,070,800

1,116,600

1,118,500

1,180,600

1,214,900

171,100

1,082,000

Goodwill

0
0
0
13,000
0
0
0
0
0
0
0
0
0
0
0
0
1,959,909
1,942,936
1,927,239
1,914,806
1,913,000
1,911,733
1,921,342
1,922,163
1,926,244
1,925,500
1,932,000
1,931,900
1,939,500
1,942,200
1,942,000
1,944,400
1,953,400
1,949,100
1,947,400
1,945,300
1,908,800
1,940,300
1,946,800
1,959,000
1,957,100
1,967,100
1,970,600
1,987,300
1,969,700
1,975,600
1,975,000
1,963,100
1,938,100
1,932,600
1,949,200
1,949,700
1,948,700
1,941,400
1,938,800
1,947,800
1,945,900
1,952,100
1,954,200
1,947,600
4,220,500
4,273,400
4,184,200
3,117,400
3,137,100
3,160,100
3,133,600
3,157,100
3,114,600
3,115,700
3,123,100
3,057,000
3,005,500
2,954,600
2,959,700
2,917,000
2,909,500
2,929,400
2,906,800
2,913,500
2,855,600
1,884,700
1,889,100
1,898,300
1,939,800
1,943,300
1,932,000
1,951,900
1,947,600
1,950,000
1,957,200
2,213,100
2,216,900
2,195,800
2,196,400
2,207,700
2,222,600
2,217,200
2,220,900
2,213,300
2,189,400
2,192,200
2,173,900
2,157,100
2,174,500
2,908,900
2,919,300
2,913,300
2,892,500

2,892,500

2,913,300

2,919,300

2,908,900

2,174,500

2,157,100

2,173,900

2,192,200

2,189,400

2,213,300

2,220,900

2,217,200

2,222,600

2,207,700

2,196,400

2,195,800

2,216,900

2,213,100

1,957,200

1,950,000

1,947,600

1,951,900

1,932,000

1,943,300

1,939,800

1,898,300

1,889,100

1,884,700

2,855,600

2,913,500

2,906,800

2,929,400

2,909,500

2,917,000

2,959,700

2,954,600

3,005,500

3,057,000

3,123,100

3,115,700

3,114,600

3,157,100

3,133,600

3,160,100

3,137,100

3,117,400

4,184,200

4,273,400

4,220,500

1,947,600

1,954,200

1,952,100

1,945,900

1,947,800

1,938,800

1,941,400

1,948,700

1,949,700

1,949,200

1,932,600

1,938,100

1,963,100

1,975,000

1,975,600

1,969,700

1,987,300

1,970,600

1,967,100

1,957,100

1,959,000

1,946,800

1,940,300

1,908,800

1,945,300

1,947,400

1,949,100

1,953,400

1,944,400

1,942,000

1,942,200

1,939,500

1,931,900

1,932,000

1,925,500

1,926,244

1,922,163

1,921,342

1,911,733

1,913,000

1,914,806

1,927,239

1,942,936

1,959,909

13,000

Intangible Assets

0
0
0
0
52,600
1,906,300
1,894,400
1,870,400
1,907,700
1,894,900
1,883,900
1,873,100
1,860,000
1,857,843
1,843,946
1,919,375
1,959,909
0
0
0
1,913,000
1,913,000
1,921,342
1,922,163
1,926,244
1,925,500
1,932,000
1,931,900
1,939,500
1,942,200
1,942,000
1,944,400
1,953,400
1,949,100
1,947,400
1,945,300
1,908,800
1,908,800
1,957,600
1,969,000
1,974,000
1,982,800
1,987,300
2,008,800
2,040,100
1,975,600
2,045,700
2,030,500
2,002,300
1,995,300
2,011,200
2,010,300
2,007,100
1,997,300
2,008,200
2,023,000
2,023,900
2,031,100
2,031,900
2,025,200
2,103,200
2,080,600
2,019,600
1,772,400
1,729,900
1,092,300
1,059,800
1,049,000
1,016,900
990,200
961,200
909,600
872,200
837,500
832,400
812,800
784,300
783,600
764,400
741,800
710,100
39,300
41,000
44,800
83,600
87,200
85,600
102,300
101,700
103,300
100,500
182,100
177,800
175,900
171,800
167,600
171,000
164,200
162,100
157,400
152,600
150,900
147,100
140,600
138,400
472,000
463,300
445,800
439,000

439,000

445,800

463,300

472,000

138,400

140,600

147,100

150,900

152,600

157,400

162,100

164,200

171,000

167,600

171,800

175,900

177,800

182,100

100,500

103,300

101,700

102,300

85,600

87,200

83,600

44,800

41,000

39,300

710,100

741,800

764,400

783,600

784,300

812,800

832,400

837,500

872,200

909,600

961,200

990,200

1,016,900

1,049,000

1,059,800

1,092,300

1,729,900

1,772,400

2,019,600

2,080,600

2,103,200

2,025,200

2,031,900

2,031,100

2,023,900

2,023,000

2,008,200

1,997,300

2,007,100

2,010,300

2,011,200

1,995,300

2,002,300

2,030,500

2,045,700

1,975,600

2,040,100

2,008,800

1,987,300

1,982,800

1,974,000

1,969,000

1,957,600

1,908,800

1,945,300

1,947,400

1,949,100

1,953,400

1,944,400

1,942,000

1,942,200

1,939,500

1,931,900

1,932,000

1,925,500

1,926,244

1,922,163

1,921,342

1,913,000

1,959,909

1,919,375

1,843,946

1,857,843

1,860,000

1,873,100

1,883,900

1,894,900

1,907,700

1,870,400

1,894,400

1,906,300

52,600

Other Assets

0
0
0
0
0
0
0
0
0
0
0
0
0
2,034,561
2,020,658
2,099,609
2,138,877
2,115,212
2,100,843
2,082,858
2,081,119
2,080,550
2,097,939
2,096,053
2,191,491
2,193,100
2,209,900
2,229,900
2,233,900
2,231,900
2,222,100
2,231,800
2,235,200
2,227,800
2,219,800
2,228,800
2,257,600
2,285,300
2,292,400
2,308,600
2,294,100
2,300,200
2,309,500
2,352,600
2,422,100
2,428,300
2,463,200
2,483,300
2,261,900
2,262,700
2,297,000
2,351,200
2,336,000
2,320,200
2,338,900
2,386,700
2,411,100
2,409,900
2,422,500
2,412,500
6,912,000
6,980,600
6,782,900
5,461,900
5,002,000
4,815,200
4,747,100
4,763,900
4,582,000
4,781,400
4,545,200
4,417,500
4,356,900
4,263,200
4,282,000
4,194,800
4,279,700
4,265,800
4,186,700
4,196,200
4,113,500
2,223,600
2,253,300
2,412,700
2,415,500
331,800
326,900
325,400
409,900
412,200
422,200
452,600
530,400
515,000
520,100
535,400
-400
530,100
543,400
541,000
521,900
449,600
466,200
445,100
438,900
429,300
425,300
413,600
0

413,600

425,300

429,300

438,900

445,100

466,200

449,600

521,900

541,000

543,400

530,100

-400

535,400

520,100

515,000

530,400

452,600

422,200

412,200

409,900

325,400

326,900

331,800

2,415,500

2,412,700

2,253,300

2,223,600

4,113,500

4,196,200

4,186,700

4,265,800

4,279,700

4,194,800

4,282,000

4,263,200

4,356,900

4,417,500

4,545,200

4,781,400

4,582,000

4,763,900

4,747,100

4,815,200

5,002,000

5,461,900

6,782,900

6,980,600

6,912,000

2,412,500

2,422,500

2,409,900

2,411,100

2,386,700

2,338,900

2,320,200

2,336,000

2,351,200

2,297,000

2,262,700

2,261,900

2,483,300

2,463,200

2,428,300

2,422,100

2,352,600

2,309,500

2,300,200

2,294,100

2,308,600

2,292,400

2,285,300

2,257,600

2,228,800

2,219,800

2,227,800

2,235,200

2,231,800

2,222,100

2,231,900

2,233,900

2,229,900

2,209,900

2,193,100

2,191,491

2,096,053

2,097,939

2,080,550

2,081,119

2,082,858

2,100,843

2,115,212

2,138,877

2,099,609

2,020,658

2,034,561

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
147,100
162,500
179,600
167,300
172,200
167,000
129,300
134,600
126,500
118,500
255,800
150,500
153,200
161,300
63,100
83,400
80,600
78,000
105,900
100,600
120,400
102,700
204,700
201,600
170,300
178,400
210,500
122,400
129,700
0
176,200
0
0
0
170,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

170,500

176,200

129,700

122,400

210,500

178,400

170,300

201,600

204,700

102,700

120,400

100,600

105,900

78,000

80,600

83,400

63,100

161,300

153,200

150,500

255,800

118,500

126,500

134,600

129,300

167,000

172,200

167,300

179,600

162,500

147,100

> Total Liabilities

0
0
0
302,000
241,100
1,867,100
1,786,600
1,817,400
1,811,900
1,790,900
1,698,200
1,670,500
1,542,500
1,568,827
1,529,881
1,776,669
1,902,596
1,926,412
3,216,759
3,193,770
3,057,757
3,099,378
3,136,846
3,106,804
3,447,806
2,112,900
2,442,800
3,760,700
3,580,500
3,552,100
3,578,400
3,614,400
3,521,500
3,460,900
3,472,300
3,450,100
3,472,100
3,445,700
3,524,900
3,293,700
3,366,100
3,324,000
3,334,700
3,382,900
3,418,700
3,425,100
3,247,100
3,265,600
3,061,400
3,260,700
3,557,400
3,160,300
3,219,800
3,104,900
3,115,400
3,173,000
2,997,800
2,997,300
3,014,600
3,085,200
8,544,300
8,252,100
8,246,700
8,477,200
8,239,100
7,847,300
7,846,100
7,927,800
7,735,900
7,089,900
7,116,200
7,027,200
6,878,900
6,703,800
6,880,700
7,144,300
6,898,900
6,978,200
6,939,700
7,053,000
6,779,400
6,826,400
7,287,400
5,178,800
5,128,000
5,405,900
5,231,600
5,442,700
5,398,800
5,447,400
5,557,700
5,980,500
5,961,400
5,852,900
5,826,400
5,803,700
5,911,300
5,817,300
5,912,800
6,032,100
5,980,600
5,926,600
5,905,700
5,856,900
5,870,600
7,009,700
7,112,000
6,959,300
6,651,100

6,651,100

6,959,300

7,112,000

7,009,700

5,870,600

5,856,900

5,905,700

5,926,600

5,980,600

6,032,100

5,912,800

5,817,300

5,911,300

5,803,700

5,826,400

5,852,900

5,961,400

5,980,500

5,557,700

5,447,400

5,398,800

5,442,700

5,231,600

5,405,900

5,128,000

5,178,800

7,287,400

6,826,400

6,779,400

7,053,000

6,939,700

6,978,200

6,898,900

7,144,300

6,880,700

6,703,800

6,878,900

7,027,200

7,116,200

7,089,900

7,735,900

7,927,800

7,846,100

7,847,300

8,239,100

8,477,200

8,246,700

8,252,100

8,544,300

3,085,200

3,014,600

2,997,300

2,997,800

3,173,000

3,115,400

3,104,900

3,219,800

3,160,300

3,557,400

3,260,700

3,061,400

3,265,600

3,247,100

3,425,100

3,418,700

3,382,900

3,334,700

3,324,000

3,366,100

3,293,700

3,524,900

3,445,700

3,472,100

3,450,100

3,472,300

3,460,900

3,521,500

3,614,400

3,578,400

3,552,100

3,580,500

3,760,700

2,442,800

2,112,900

3,447,806

3,106,804

3,136,846

3,099,378

3,057,757

3,193,770

3,216,759

1,926,412

1,902,596

1,776,669

1,529,881

1,568,827

1,542,500

1,670,500

1,698,200

1,790,900

1,811,900

1,817,400

1,786,600

1,867,100

241,100

302,000

> Total Current Liabilities

0
0
0
206,000
163,600
618,600
533,100
542,700
535,000
703,300
564,700
678,500
582,100
571,385
550,858
608,381
674,568
640,568
623,776
651,288
626,980
600,778
639,592
631,394
1,152,754
1,133,500
1,138,300
1,171,100
1,190,400
1,167,300
1,185,200
1,215,800
1,303,800
1,255,500
1,296,400
1,515,700
1,533,500
1,505,700
1,557,800
1,339,400
1,406,100
1,342,500
1,649,200
1,694,400
1,741,600
1,729,600
1,713,200
1,739,800
1,622,200
1,536,800
1,855,900
1,453,500
1,433,800
1,386,900
1,402,100
1,445,100
1,447,700
1,443,600
1,459,300
1,535,800
2,383,500
2,234,300
2,322,800
2,915,800
2,339,300
2,513,800
2,564,700
2,646,700
2,728,500
2,125,400
2,210,100
2,020,300
1,730,900
1,594,200
1,654,000
1,983,200
1,807,100
1,899,900
1,893,400
2,283,800
2,118,900
2,661,600
3,070,000
1,516,900
1,378,200
1,422,800
1,374,100
1,566,600
1,488,600
1,481,100
1,587,400
1,502,300
1,436,900
1,367,800
1,354,700
1,313,200
1,367,400
1,326,400
1,405,900
1,925,400
2,007,300
1,482,900
1,505,400
1,877,000
2,081,800
1,732,800
1,850,000
1,719,900
1,509,000

1,509,000

1,719,900

1,850,000

1,732,800

2,081,800

1,877,000

1,505,400

1,482,900

2,007,300

1,925,400

1,405,900

1,326,400

1,367,400

1,313,200

1,354,700

1,367,800

1,436,900

1,502,300

1,587,400

1,481,100

1,488,600

1,566,600

1,374,100

1,422,800

1,378,200

1,516,900

3,070,000

2,661,600

2,118,900

2,283,800

1,893,400

1,899,900

1,807,100

1,983,200

1,654,000

1,594,200

1,730,900

2,020,300

2,210,100

2,125,400

2,728,500

2,646,700

2,564,700

2,513,800

2,339,300

2,915,800

2,322,800

2,234,300

2,383,500

1,535,800

1,459,300

1,443,600

1,447,700

1,445,100

1,402,100

1,386,900

1,433,800

1,453,500

1,855,900

1,536,800

1,622,200

1,739,800

1,713,200

1,729,600

1,741,600

1,694,400

1,649,200

1,342,500

1,406,100

1,339,400

1,557,800

1,505,700

1,533,500

1,515,700

1,296,400

1,255,500

1,303,800

1,215,800

1,185,200

1,167,300

1,190,400

1,171,100

1,138,300

1,133,500

1,152,754

631,394

639,592

600,778

626,980

651,288

623,776

640,568

674,568

608,381

550,858

571,385

582,100

678,500

564,700

703,300

535,000

542,700

533,100

618,600

163,600

206,000

Short-term Debt

0
0
0
0
26,600
284,300
164,100
94,100
85,200
278,900
148,700
238,100
159,600
135,843
149,443
176,289
291,846
222,946
209,056
192,335
137,491
95,619
95,560
66,190
55,404
46,900
43,500
36,200
20,600
22,000
16,600
16,400
23,600
28,100
29,800
26,600
21,800
261,700
271,500
19,500
25,700
22,400
332,900
336,300
340,200
350,800
295,400
286,700
189,100
186,400
483,400
34,000
34,700
21,500
24,900
28,300
30,000
14,000
11,700
24,100
36,400
36,100
51,200
451,000
41,000
231,400
229,900
255,200
304,600
695,600
713,800
418,300
131,500
86,500
94,300
315,200
288,500
414,700
357,600
660,800
420,700
393,400
655,500
86,000
27,500
157,300
118,600
313,400
237,700
282,900
296,900
243,800
141,800
211,300
128,400
53,500
53,800
54,700
47,000
511,200
509,700
31,500
32,000
425,800
464,600
216,800
363,500
269,000
205,600

205,600

269,000

363,500

216,800

464,600

425,800

32,000

31,500

509,700

511,200

47,000

54,700

53,800

53,500

128,400

211,300

141,800

243,800

296,900

282,900

237,700

313,400

118,600

157,300

27,500

86,000

655,500

393,400

420,700

660,800

357,600

414,700

288,500

315,200

94,300

86,500

131,500

418,300

713,800

695,600

304,600

255,200

229,900

231,400

41,000

451,000

51,200

36,100

36,400

24,100

11,700

14,000

30,000

28,300

24,900

21,500

34,700

34,000

483,400

186,400

189,100

286,700

295,400

350,800

340,200

336,300

332,900

22,400

25,700

19,500

271,500

261,700

21,800

26,600

29,800

28,100

23,600

16,400

16,600

22,000

20,600

36,200

43,500

46,900

55,404

66,190

95,560

95,619

137,491

192,335

209,056

222,946

291,846

176,289

149,443

135,843

159,600

238,100

148,700

278,900

85,200

94,100

164,100

284,300

26,600

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
1,000
0
0
0
46,600
414,700
357,600
660,800
297,000
393,400
4,445,600
2,000
800
1,600
1,500
5,100
4,900
282,900
296,900
219,200
115,600
187,200
103,500
29,200
29,500
20,600
12,100
477,300
488,500
10,300
10,700
395,000
440,600
189,700
334,300
239,700
169,700

169,700

239,700

334,300

189,700

440,600

395,000

10,700

10,300

488,500

477,300

12,100

20,600

29,500

29,200

103,500

187,200

115,600

219,200

296,900

282,900

4,900

5,100

1,500

1,600

800

2,000

4,445,600

393,400

297,000

660,800

357,600

414,700

46,600

1,000

Accounts payable

0
0
0
111,000
48,800
152,700
163,200
170,200
176,600
167,100
164,000
168,800
175,200
173,024
159,305
160,648
154,881
162,365
153,662
142,880
135,533
132,213
158,407
156,187
167,039
168,600
165,300
169,700
191,700
185,500
200,800
217,200
248,500
239,500
271,800
241,100
250,300
248,100
257,600
276,900
283,900
292,900
295,700
312,200
316,300
313,700
319,400
306,300
277,200
216,400
218,600
228,100
214,200
223,900
239,600
238,200
232,000
265,500
263,600
279,200
619,000
621,500
621,200
545,900
483,800
573,900
557,500
525,000
524,500
573,000
592,000
660,200
638,700
686,800
733,300
716,600
675,300
719,700
777,600
823,300
885,700
581,100
646,700
778,200
723,800
729,900
790,700
775,300
765,000
769,100
753,000
712,700
738,500
715,300
724,100
718,800
754,200
814,000
880,700
918,300
959,900
958,100
987,800
912,500
865,600
826,300
793,300
746,100
764,600

764,600

746,100

793,300

826,300

865,600

912,500

987,800

958,100

959,900

918,300

880,700

814,000

754,200

718,800

724,100

715,300

738,500

712,700

753,000

769,100

765,000

775,300

790,700

729,900

723,800

778,200

646,700

581,100

885,700

823,300

777,600

719,700

675,300

716,600

733,300

686,800

638,700

660,200

592,000

573,000

524,500

525,000

557,500

573,900

483,800

545,900

621,200

621,500

619,000

279,200

263,600

265,500

232,000

238,200

239,600

223,900

214,200

228,100

218,600

216,400

277,200

306,300

319,400

313,700

316,300

312,200

295,700

292,900

283,900

276,900

257,600

248,100

250,300

241,100

271,800

239,500

248,500

217,200

200,800

185,500

191,700

169,700

165,300

168,600

167,039

156,187

158,407

132,213

135,533

142,880

153,662

162,365

154,881

160,648

159,305

173,024

175,200

168,800

164,000

167,100

176,600

170,200

163,200

152,700

48,800

111,000

Other Current Liabilities

0
0
0
95,000
88,200
181,600
205,800
278,400
273,200
257,300
252,000
271,600
247,300
262,518
242,110
271,444
227,841
179,802
185,543
316,073
348,859
372,946
385,625
409,017
926,072
918,000
929,500
965,200
972,300
959,800
967,800
982,200
1,026,000
987,900
994,800
1,248,000
1,261,400
995,900
1,028,700
1,043,000
598,700
1,027,200
1,020,600
1,045,900
520,500
1,065,100
1,098,400
1,146,800
387,400
378,900
426,600
1,191,400
414,300
384,500
370,300
401,000
384,900
365,400
374,500
412,200
1,728,100
734,100
796,400
963,300
937,600
819,500
876,300
953,400
974,300
856,800
904,300
941,800
960,700
820,900
826,400
951,400
843,300
765,500
758,200
799,700
812,500
1,687,100
1,738,100
453,000
564,200
468,800
379,900
400,000
428,900
367,900
460,500
482,400
514,800
404,200
435,900
481,000
527,300
423,500
447,300
464,100
504,800
493,300
485,600
538,700
751,600
689,700
669,500
685,000
510,100

510,100

685,000

669,500

689,700

751,600

538,700

485,600

493,300

504,800

464,100

447,300

423,500

527,300

481,000

435,900

404,200

514,800

482,400

460,500

367,900

428,900

400,000

379,900

468,800

564,200

453,000

1,738,100

1,687,100

812,500

799,700

758,200

765,500

843,300

951,400

826,400

820,900

960,700

941,800

904,300

856,800

974,300

953,400

876,300

819,500

937,600

963,300

796,400

734,100

1,728,100

412,200

374,500

365,400

384,900

401,000

370,300

384,500

414,300

1,191,400

426,600

378,900

387,400

1,146,800

1,098,400

1,065,100

520,500

1,045,900

1,020,600

1,027,200

598,700

1,043,000

1,028,700

995,900

1,261,400

1,248,000

994,800

987,900

1,026,000

982,200

967,800

959,800

972,300

965,200

929,500

918,000

926,072

409,017

385,625

372,946

348,859

316,073

185,543

179,802

227,841

271,444

242,110

262,518

247,300

271,600

252,000

257,300

273,200

278,400

205,800

181,600

88,200

95,000

> Long-term Liabilities

0
0
0
96,000
77,500
1,248,500
1,253,500
1,274,700
1,276,900
1,087,600
1,133,500
992,000
960,400
997,442
979,023
1,168,288
1,228,028
1,285,844
2,592,983
2,542,482
2,430,777
2,498,600
2,497,254
2,475,410
2,295,052
979,400
1,304,500
2,589,600
2,390,100
2,384,800
2,393,200
2,398,600
2,217,700
2,205,400
2,175,900
1,934,400
1,938,600
1,940,000
1,967,100
1,954,300
1,960,000
1,981,500
1,685,500
1,688,500
1,677,100
1,695,500
1,533,900
1,525,800
1,439,200
1,723,900
1,701,500
1,706,800
1,786,000
1,718,000
1,713,300
1,727,900
1,550,100
1,553,700
1,555,300
1,549,400
6,160,800
6,017,800
5,923,900
5,561,400
5,899,800
5,333,500
5,281,400
5,281,100
5,007,400
4,964,500
4,906,100
5,006,900
5,148,000
5,109,600
5,226,700
5,161,100
5,091,800
5,078,300
5,046,300
4,769,200
4,660,500
4,164,800
4,217,400
3,661,900
3,749,800
3,983,100
3,857,500
3,876,100
3,910,200
3,966,300
3,970,300
4,478,200
4,524,500
4,485,100
4,471,700
4,490,500
4,543,900
4,490,900
4,506,900
4,106,700
3,973,300
4,443,700
4,400,300
3,979,900
3,788,800
5,276,900
5,262,000
5,239,400
5,142,100

5,142,100

5,239,400

5,262,000

5,276,900

3,788,800

3,979,900

4,400,300

4,443,700

3,973,300

4,106,700

4,506,900

4,490,900

4,543,900

4,490,500

4,471,700

4,485,100

4,524,500

4,478,200

3,970,300

3,966,300

3,910,200

3,876,100

3,857,500

3,983,100

3,749,800

3,661,900

4,217,400

4,164,800

4,660,500

4,769,200

5,046,300

5,078,300

5,091,800

5,161,100

5,226,700

5,109,600

5,148,000

5,006,900

4,906,100

4,964,500

5,007,400

5,281,100

5,281,400

5,333,500

5,899,800

5,561,400

5,923,900

6,017,800

6,160,800

1,549,400

1,555,300

1,553,700

1,550,100

1,727,900

1,713,300

1,718,000

1,786,000

1,706,800

1,701,500

1,723,900

1,439,200

1,525,800

1,533,900

1,695,500

1,677,100

1,688,500

1,685,500

1,981,500

1,960,000

1,954,300

1,967,100

1,940,000

1,938,600

1,934,400

2,175,900

2,205,400

2,217,700

2,398,600

2,393,200

2,384,800

2,390,100

2,589,600

1,304,500

979,400

2,295,052

2,475,410

2,497,254

2,498,600

2,430,777

2,542,482

2,592,983

1,285,844

1,228,028

1,168,288

979,023

997,442

960,400

992,000

1,133,500

1,087,600

1,276,900

1,274,700

1,253,500

1,248,500

77,500

96,000

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
1,559,300
1,559,600
1,399,200
1,398,800
1,401,900
1,403,600
5,010,900
4,988,000
4,935,600
4,486,300
4,540,800
4,376,500
4,351,700
4,335,200
4,116,400
4,110,500
4,054,900
4,197,700
4,282,500
4,261,800
4,369,000
4,334,900
4,302,700
4,280,000
4,259,100
4,000,700
3,938,300
3,762,700
3,790,100
3,219,400
3,230,500
3,247,900
3,217,100
3,242,500
3,236,500
3,284,600
3,291,700
3,694,000
3,698,600
3,687,200
3,692,700
3,710,100
3,731,400
3,706,600
3,711,800
3,315,400
3,219,600
3,689,500
3,655,400
3,235,700
3,237,900
4,640,400
4,636,600
4,630,900
0

4,630,900

4,636,600

4,640,400

3,237,900

3,235,700

3,655,400

3,689,500

3,219,600

3,315,400

3,711,800

3,706,600

3,731,400

3,710,100

3,692,700

3,687,200

3,698,600

3,694,000

3,291,700

3,284,600

3,236,500

3,242,500

3,217,100

3,247,900

3,230,500

3,219,400

3,790,100

3,762,700

3,938,300

4,000,700

4,259,100

4,280,000

4,302,700

4,334,900

4,369,000

4,261,800

4,282,500

4,197,700

4,054,900

4,110,500

4,116,400

4,335,200

4,351,700

4,376,500

4,540,800

4,486,300

4,935,600

4,988,000

5,010,900

1,403,600

1,401,900

1,398,800

1,399,200

1,559,600

1,559,300

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
147,100
162,500
179,600
167,300
172,200
167,000
129,300
134,600
126,500
118,500
255,800
150,500
153,200
161,300
63,100
83,400
80,600
78,000
105,900
100,600
120,400
102,700
204,700
201,600
170,300
178,400
210,500
122,400
129,700
0
176,200
0
0
0
170,500
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

170,500

176,200

129,700

122,400

210,500

178,400

170,300

201,600

204,700

102,700

120,400

100,600

105,900

78,000

80,600

83,400

63,100

161,300

153,200

150,500

255,800

118,500

126,500

134,600

129,300

167,000

172,200

167,300

179,600

162,500

147,100

Other Liabilities

0
0
0
0
0
0
0
0
0
0
0
0
0
77,881
79,138
73,053
72,994
73,242
73,496
73,291
65,682
67,717
71,558
70,175
68,980
78,000
83,300
87,800
95,400
87,200
98,100
93,100
102,800
107,700
95,300
99,500
101,700
128,300
134,700
129,800
125,800
154,400
152,100
155,700
135,600
164,800
168,400
151,700
143,500
134,300
136,100
141,400
153,300
150,100
146,800
160,800
142,900
154,900
143,500
145,800
617,900
613,300
576,800
546,800
646,000
631,500
620,100
646,800
647,900
626,300
612,700
577,900
704,000
692,900
701,400
679,900
714,100
734,700
725,800
709,900
671,200
397,800
422,900
437,800
490,800
735,200
640,400
633,600
673,700
681,700
678,600
726,800
760,900
738,000
720,300
725,900
759,300
736,000
746,300
743,600
709,200
0
700,800
692,300
501,300
0
559,400
544,000
0

544,000

559,400

501,300

692,300

700,800

709,200

743,600

746,300

736,000

759,300

725,900

720,300

738,000

760,900

726,800

678,600

681,700

673,700

633,600

640,400

735,200

490,800

437,800

422,900

397,800

671,200

709,900

725,800

734,700

714,100

679,900

701,400

692,900

704,000

577,900

612,700

626,300

647,900

646,800

620,100

631,500

646,000

546,800

576,800

613,300

617,900

145,800

143,500

154,900

142,900

160,800

146,800

150,100

153,300

141,400

136,100

134,300

143,500

151,700

168,400

164,800

135,600

155,700

152,100

154,400

125,800

129,800

134,700

128,300

101,700

99,500

95,300

107,700

102,800

93,100

98,100

87,200

95,400

87,800

83,300

78,000

68,980

70,175

71,558

67,717

65,682

73,291

73,496

73,242

72,994

73,053

79,138

77,881

Deferred Long Term Liability

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
7,200
7,500
8,000
0
9,900
0
0
0
0
528,300
472,500
325,500
309,600
314,100
278,600
227,700
231,600
231,300
161,500
154,900
156,300
146,300
75,000
63,600
61,400
58,600
51,000
4,300
4,400
4,700
28,500
27,400
19,400
18,500
20,400
20,800
20,600
20,300
30,700
31,400
31,600
31,500
31,000
32,000
38,600
39,200
46,700
45,700
46,800
51,900
33,400
97,000
70,700
0
0

70,700

97,000

33,400

51,900

46,800

45,700

46,700

39,200

38,600

32,000

31,000

31,500

31,600

31,400

30,700

20,300

20,600

20,800

20,400

18,500

19,400

27,400

28,500

4,700

4,400

4,300

51,000

58,600

61,400

63,600

75,000

146,300

156,300

154,900

161,500

231,300

231,600

227,700

278,600

314,100

309,600

325,500

472,500

528,300

9,900

8,000

7,500

7,200

> Total Stockholder Equity

0
0
0
1,382,000
257,300
2,279,800
2,269,000
2,198,100
2,228,000
2,227,700
2,258,400
2,285,700
2,312,700
2,303,167
2,335,197
2,212,932
2,145,502
2,149,905
796,476
824,944
850,152
883,016
936,915
987,481
812,960
2,202,700
2,258,200
1,029,300
1,123,600
1,161,400
1,184,600
1,231,700
1,333,500
1,359,200
1,356,400
1,375,500
1,392,100
1,436,300
1,506,100
1,550,900
1,654,800
1,792,900
1,863,300
1,967,400
2,019,600
2,133,500
2,134,500
2,017,700
1,924,600
1,918,100
2,069,400
2,171,300
2,199,600
2,230,900
2,224,600
2,399,500
2,404,600
2,496,600
2,576,900
2,538,100
2,957,500
3,047,900
2,868,800
1,699,900
1,775,800
1,425,800
1,373,400
1,414,300
1,388,800
1,479,000
1,414,300
1,327,300
1,162,800
1,149,700
1,074,700
442,000
527,100
561,100
587,000
552,800
609,700
594,800
339,500
760,600
152,300
-364,800
-372,400
-445,700
-348,600
-292,400
-341,200
-304,100
-196,200
-181,900
-70,100
24,500
172,500
101,400
93,800
127,700
248,700
190,400
199,700
218,200
344,100
346,500
412,400
408,400
549,500

549,500

408,400

412,400

346,500

344,100

218,200

199,700

190,400

248,700

127,700

93,800

101,400

172,500

24,500

-70,100

-181,900

-196,200

-304,100

-341,200

-292,400

-348,600

-445,700

-372,400

-364,800

152,300

760,600

339,500

594,800

609,700

552,800

587,000

561,100

527,100

442,000

1,074,700

1,149,700

1,162,800

1,327,300

1,414,300

1,479,000

1,388,800

1,414,300

1,373,400

1,425,800

1,775,800

1,699,900

2,868,800

3,047,900

2,957,500

2,538,100

2,576,900

2,496,600

2,404,600

2,399,500

2,224,600

2,230,900

2,199,600

2,171,300

2,069,400

1,918,100

1,924,600

2,017,700

2,134,500

2,133,500

2,019,600

1,967,400

1,863,300

1,792,900

1,654,800

1,550,900

1,506,100

1,436,300

1,392,100

1,375,500

1,356,400

1,359,200

1,333,500

1,231,700

1,184,600

1,161,400

1,123,600

1,029,300

2,258,200

2,202,700

812,960

987,481

936,915

883,016

850,152

824,944

796,476

2,149,905

2,145,502

2,212,932

2,335,197

2,303,167

2,312,700

2,285,700

2,258,400

2,227,700

2,228,000

2,198,100

2,269,000

2,279,800

257,300

1,382,000

Common Stock

0
0
0
0
0
0
0
0
0
0
0
8,400
8,400
8,415
8,419
8,427
8,435
8,436
8,438
8,444
8,449
8,461
8,466
8,466
8,476
8,500
8,500
8,500
8,600
8,600
8,600
8,600
8,600
8,600
8,600
9,500
9,500
9,500
8,600
8,600
8,600
16,700
16,800
16,800
16,800
16,800
16,800
16,800
16,800
18,600
18,600
18,700
18,700
18,700
18,700
18,700
18,800
18,900
18,900
18,900
22,100
22,300
22,300
22,300
22,400
22,500
22,500
22,400
22,400
22,500
22,500
22,500
22,500
22,600
22,600
22,600
22,600
22,700
22,700
22,700
22,800
23,000
23,000
23,000
23,000
23,200
23,200
23,200
23,200
23,200
23,200
23,200
23,200
23,200
23,200
23,200
23,200
23,200
23,200
23,200
23,200
23,300
23,300
23,300
23,300
23,400
23,400
23,400
15,400

15,400

23,400

23,300

23,200

23,000

22,800

22,700

22,600

22,500

22,400

22,500

22,400

22,300

22,100

18,900

18,800

18,700

18,600

16,800

16,700

8,600

9,500

8,600

8,500

8,476

8,466

8,461

8,449

8,444

8,438

8,436

8,435

8,427

8,419

8,415

8,400

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
1,620,500
1,675,900
1,706,100
1,744,800
1,788,500
1,841,100
1,766,500
1,735,200
1,696,200
438,400
254,800
231,900
262,400
274,500
276,400
319,700
352,600
383,900
448,500
517,600
517,900
577,900
675,200
740,800
758,600
900,300
1,040,000
965,400
1,022,800
1,796,000
1,735,200
1,502,900
1,593,200
1,646,700
1,835,500
1,868,000
1,876,400
1,919,200
1,998,500
2,099,900
2,175,100
2,283,800
2,400,700
2,485,600
2,562,800
2,640,100
2,790,700
2,909,300
2,993,600
3,098,300
3,163,400
3,195,500
3,266,300
0
0

3,266,300

3,195,500

3,163,400

3,098,300

2,993,600

2,909,300

2,790,700

2,640,100

2,562,800

2,485,600

2,400,700

2,283,800

2,175,100

2,099,900

1,998,500

1,919,200

1,876,400

1,868,000

1,835,500

1,646,700

1,593,200

1,502,900

1,735,200

1,796,000

1,022,800

965,400

1,040,000

900,300

758,600

740,800

675,200

577,900

517,900

517,600

448,500

383,900

352,600

319,700

276,400

274,500

262,400

231,900

254,800

438,400

1,696,200

1,735,200

1,766,500

1,841,100

1,788,500

1,744,800

1,706,100

1,675,900

1,620,500

Accumulated Other Comprehensive Income

0
0
0
2,764,000
-144,100
-735,400
-761,900
-793,900
-829,500
-836,000
-858,800
-227,600
-198,000
-190,788
-193,794
-200,701
-206,373
-214,877
-213,987
-221,410
-221,051
-239,504
-243,448
-252,093
-233,412
-232,300
-200,100
-197,400
-156,000
-156,600
-165,000
-159,500
-90,500
-124,700
-155,400
-166,700
-186,000
-171,900
-142,900
-123,700
-123,900
-99,000
-86,700
-40,800
-57,200
40,600
49,600
-55,800
-175,800
-235,000
-132,400
-80,100
-112,700
-137,600
-197,200
-86,500
-110,300
-50,400
-23,400
-119,300
-145,100
-37,300
-183,900
-93,300
-164,900
-181,600
-272,700
-249,000
-277,400
-274,900
-255,300
-380,800
-613,800
-675,300
-684,100
-813,200
-820,000
-854,300
-843,500
-858,900
-949,100
-899,000
-920,600
-835,900
-844,900
-825,800
-858,800
-870,700
-919,900
-898,600
-911,400
-928,800
-909,000
-1,018,300
-993,000
-998,900
-963,500
-969,600
-944,800
-967,600
-933,900
-926,100
-962,300
-1,029,500
-978,800
-949,200
-957,600
-1,000,500
-955,500

-955,500

-1,000,500

-957,600

-949,200

-978,800

-1,029,500

-962,300

-926,100

-933,900

-967,600

-944,800

-969,600

-963,500

-998,900

-993,000

-1,018,300

-909,000

-928,800

-911,400

-898,600

-919,900

-870,700

-858,800

-825,800

-844,900

-835,900

-920,600

-899,000

-949,100

-858,900

-843,500

-854,300

-820,000

-813,200

-684,100

-675,300

-613,800

-380,800

-255,300

-274,900

-277,400

-249,000

-272,700

-181,600

-164,900

-93,300

-183,900

-37,300

-145,100

-119,300

-23,400

-50,400

-110,300

-86,500

-197,200

-137,600

-112,700

-80,100

-132,400

-235,000

-175,800

-55,800

49,600

40,600

-57,200

-40,800

-86,700

-99,000

-123,900

-123,700

-142,900

-171,900

-186,000

-166,700

-155,400

-124,700

-90,500

-159,500

-165,000

-156,600

-156,000

-197,400

-200,100

-232,300

-233,412

-252,093

-243,448

-239,504

-221,051

-221,410

-213,987

-214,877

-206,373

-200,701

-193,794

-190,788

-198,000

-227,600

-858,800

-836,000

-829,500

-793,900

-761,900

-735,400

-144,100

2,764,000

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
1,135,500
1,144,300
1,152,700
1,160,600
1,168,400
1,173,000
1,689,600
1,680,500
1,687,300
1,685,600
1,684,900
1,680,600
1,688,800
1,694,000
1,695,300
1,708,800
1,721,700
1,733,000
1,787,000
1,809,700
1,829,800
1,843,600
1,915,000
1,936,600
1,953,900
1,958,900
1,974,100
1,983,500
1,943,700
1,933,300
1,939,600
2,025,800
2,035,000
2,043,200
2,049,600
2,047,800
2,053,000
2,064,700
2,073,500
2,059,600
2,070,900
2,082,700
2,093,000
2,090,800
2,103,700
2,113,000
2,123,400
2,122,900
2,134,200
2,145,200
2,155,300
2,152,800
2,156,300
2,167,800
0

2,167,800

2,156,300

2,152,800

2,155,300

2,145,200

2,134,200

2,122,900

2,123,400

2,113,000

2,103,700

2,090,800

2,093,000

2,082,700

2,070,900

2,059,600

2,073,500

2,064,700

2,053,000

2,047,800

2,049,600

2,043,200

2,035,000

2,025,800

1,939,600

1,933,300

1,943,700

1,983,500

1,974,100

1,958,900

1,953,900

1,936,600

1,915,000

1,843,600

1,829,800

1,809,700

1,787,000

1,733,000

1,721,700

1,708,800

1,695,300

1,694,000

1,688,800

1,680,600

1,684,900

1,685,600

1,687,300

1,680,500

1,689,600

1,173,000

1,168,400

1,160,600

1,152,700

1,144,300

1,135,500

Treasury Stock

-4,076,000

-4,019,100

-3,989,100

-3,939,000

-3,754,700

-3,681,000

-3,651,100

-3,528,600

-3,380,900

-3,366,300

-3,346,300

-3,382,400

-3,332,800

-3,336,500

-3,288,100

-3,165,000

-3,090,900

-2,700,600

-2,155,800

-1,729,400

-1,478,100

-1,470,200

-1,304,700

-1,284,700

-1,265,700

-1,188,900

-611,500

-524,900

-481,400

-431,300

-427,200

-297,100

-327,600

-353,400

-353,100

-352,800

-375,600

-375,500

-374,700

-362,700

-352,900

-352,100

-364,600

-363,700

-363,600

-363,400

-383,200

-383,100

-372,700

-316,700

-286,900

-286,600

-284,200

-278,900

-278,200

-273,100

-229,900

-222,200

-222,000

-179,500

-140,800

-105,600

-103,700

-103,400

-78,600

-44,600

-19,600

-31,139

-31,136

-31,135

-31,133

-31,132

-31,125

-31,121

-31,143

-27,734

-23,497

-22,404

Other Stockholders Equity

0
0
0
-1,382,000
305,500
1,187,000
1,212,200
1,249,400
1,274,500
1,253,300
1,275,100
627,100
608,500
614,174
615,367
623,886
657,941
661,986
662,633
-700,005
667,955
-692,012
-665,376
-646,533
-320,994
1,019,200
1,027,200
-3,768,600
-3,676,800
1,005,500
975,800
953,700
956,100
960,300
925,400
890,700
853,500
840,100
836,300
796,700
797,700
791,900
792,100
794,100
799,200
773,800
722,400
720,700
719,300
731,200
738,600
746,700
762,500
776,700
782,600
791,400
790,000
785,900
792,900
797,500
1,314,000
1,327,700
1,334,200
1,332,500
1,331,500
1,353,000
1,361,200
1,366,400
1,367,700
1,411,700
1,294,500
1,301,700
1,305,600
1,284,800
1,218,300
654,700
649,300
651,900
649,200
488,700
496,000
505,400
214,300
-222,500
-761,000
-1,065,100
-1,130,000
-1,244,900
-1,286,900
-1,285,000
-1,329,400
-1,317,700
-1,308,900
-1,286,700
-1,275,400
-1,283,600
-1,287,900
-1,437,800
-1,547,400
-1,568,000
-1,631,300
-1,816,100
-1,854,900
-1,873,900
-1,863,800
-1,923,200
-1,919,700
-1,908,200
993,100

993,100

-1,908,200

-1,919,700

-1,923,200

-1,863,800

-1,873,900

-1,854,900

-1,816,100

-1,631,300

-1,568,000

-1,547,400

-1,437,800

-1,287,900

-1,283,600

-1,275,400

-1,286,700

-1,308,900

-1,317,700

-1,329,400

-1,285,000

-1,286,900

-1,244,900

-1,130,000

-1,065,100

-761,000

-222,500

214,300

505,400

496,000

488,700

649,200

651,900

649,300

654,700

1,218,300

1,284,800

1,305,600

1,301,700

1,294,500

1,411,700

1,367,700

1,366,400

1,361,200

1,353,000

1,331,500

1,332,500

1,334,200

1,327,700

1,314,000

797,500

792,900

785,900

790,000

791,400

782,600

776,700

762,500

746,700

738,600

731,200

719,300

720,700

722,400

773,800

799,200

794,100

792,100

791,900

797,700

796,700

836,300

840,100

853,500

890,700

925,400

960,300

956,100

953,700

975,800

1,005,500

-3,676,800

-3,768,600

1,027,200

1,019,200

-320,994

-646,533

-665,376

-692,012

667,955

-700,005

662,633

661,986

657,941

623,886

615,367

614,174

608,500

627,100

1,275,100

1,253,300

1,274,500

1,249,400

1,212,200

1,187,000

305,500

-1,382,000

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
Accounts Payable	764,600	865,600	959,900	754,200	738,500	765,000	723,800	885,700	675,300	638,700	524,500	483,800	619,000	232,000	214,200	277,200	316,300	283,900	250,300	248,500	191,700	167,039	135,533	154,881	175,200	176,600	48,800	274,700
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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
Accumulated Other Comprehensive Income	-955,500	-978,800	-933,900	-963,500	-909,000	-919,900	-844,900	-949,100	-820,000	-613,800	-277,400	-164,900	-145,100	-110,300	-112,700	-175,800	-57,200	-123,900	-186,000	-90,500	-156,000	-233,412	-221,051	-206,373	-198,000	-829,500	-144,100	-64,600
Additional Paid In Capital	0	0	0	0	0	0	1,939,600	1,974,100	527,100	1,162,800	1,390,500	1,444,300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Lease Obligations	102,600	73,600	65,700	77,500	91,900	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	15,400	23,300	23,200	23,200	23,200	23,200	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	2,155,300	2,123,400	2,093,000	2,073,500	2,049,600	1,939,600	1,974,100	1,915,000	1,787,000	1,695,300	1,684,900	1,689,600	1,152,700	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	346,100	456,100	561,000	548,700	262,400	271,700	594,000	363,700	358,400	322,600	992,400	679,600	722,800	675,600	694,500	128,900	430,300	373,100	455,800	358,000	365,000	126,751	13,805	11,229	13,700	45,000	35,500	68,300
Cash And Equivalents	0	456,100	561,000	548,700	262,400	271,700	594,000	333,700	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	346,100	456,100	561,000	548,700	262,400	271,700	594,000	363,700	359,400	322,600	992,400	679,600	722,800	675,600	694,500	128,900	430,300	407,000	499,900	412,100	365,000	126,751	13,805	11,229	13,700	45,000	35,500	68,300
Common Stock	15,400	23,300	23,200	23,200	23,200	23,200	23,000	22,800	22,600	22,500	22,400	22,400	22,100	18,800	18,700	16,800	16,800	8,600	9,500	8,600	8,600	8,476	8,449	8,435	8,400	0	0	800
Common Stock Shares Outstanding	144,900	147,400	152,400	156,000	155,200	160,200	188,900	197,200	206,700	213,900	214,200	192,800	185,400	176,700	182,600	188,600	186,772	186,463	190,186	191,644	160,400	172,816	166,677	166,894	166,786	166,624	145,356	184,012
Common Stock Total Equity	0	23,300	23,200	23,200	23,200	23,200	23,000	22,800	22,600	22,500	22,400	22,400	22,100	18,800	18,700	16,800	16,800	8,600	9,500	8,600	8,600	8,476	8,449	8,435	8,400	0	0	800
Current Deferred Revenue	28,700	0	32,900	32,100	41,800	57,000	62,700	0	0	0	925,100	876,900	831,200	787,900	746,800	768,500	564,600	497,800	0	5,700	5,800	4,239	5,097	0	0	0	0	123,300
Deferred Long Term Asset Charges	0	0	0	0	0	170,500	176,200	210,500	204,700	105,900	63,100	255,800	129,300	179,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Deferred Long Term Liab	0	33,400	46,700	31,000	30,700	20,400	28,500	51,000	75,000	161,500	278,600	472,500	0	8,000	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
Good Will	2,892,500	2,174,500	2,189,400	2,222,600	2,216,900	1,947,600	1,939,800	2,855,600	2,909,500	3,005,500	3,114,600	3,137,100	4,222,700	1,945,900	1,948,700	1,938,100	1,969,700	1,957,100	1,908,800	1,953,400	1,939,500	1,926,244	1,913,000	1,959,909	0	0	0	40,600
Intangible Assets	439,000	138,400	152,600	171,000	177,800	101,700	83,600	710,100	784,300	872,200	1,016,900	1,729,900	2,119,300	2,023,900	2,007,100	2,002,300	2,040,100	1,974,000	1,908,800	1,953,400	1,939,500	1,926,244	1,913,000	1,959,909	1,860,000	1,907,700	52,600	0
Inventory	774,300	866,300	725,700	596,700	570,300	544,900	506,800	659,900	660,800	707,600	688,400	736,400	798,100	495,800	469,400	564,300	581,700	509,400	409,100	417,900	371,200	329,449	288,570	309,116	245,900	275,300	58,900	376,100
Liabilities And Stockholders Equity	7,200,600	6,214,700	6,229,300	6,083,800	5,765,200	5,050,200	5,280,300	7,389,100	7,426,000	8,041,700	9,126,100	10,015,400	11,418,000	5,401,000	5,415,900	4,986,000	5,438,300	5,020,900	4,864,200	4,855,000	4,704,100	4,260,766	3,907,909	4,048,098	3,855,200	4,039,900	498,400	4,945,800
Long Term Debt	4,513,900	3,237,900	3,219,600	3,731,400	3,698,600	3,236,500	3,230,500	3,938,300	4,266,800	4,282,500	4,116,400	4,540,800	5,010,900	1,399,200	1,626,300	1,289,900	1,531,600	1,826,600	1,813,000	2,088,000	2,259,800	868,030	788,111	944,453	0	0	0	0
Long Term Debt Total	0	3,237,900	3,219,600	3,731,400	3,698,600	3,236,500	3,230,500	3,938,300	4,302,700	4,282,500	4,116,400	4,540,800	5,010,900	1,399,200	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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
Net Debt	4,440,100	3,296,000	3,212,800	3,289,700	3,643,700	3,202,500	2,664,000	3,995,300	4,232,800	4,091,400	3,407,100	3,902,200	4,324,500	753,600	966,500	1,350,100	1,441,500	1,479,200	1,379,000	1,753,600	1,915,400	796,683	911,797	1,225,070	811,000	1,036,700	39,600	1,319,900
Net Invested Capital	5,233,100	4,022,600	3,956,800	3,933,400	3,618,000	3,125,600	3,410,300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Receivables	582,100	736,900	732,800	681,700	669,600	613,100	727,700	1,053,200	905,900	1,406,300	1,274,300	1,326,000	1,385,800	697,100	666,700	682,800	789,800	721,300	674,000	662,500	615,200	546,761	418,161	505,935	470,000	453,100	140,400	831,400
Net Tangible Assets	0	-1,968,800	-2,093,300	-2,221,100	-2,595,200	-2,397,900	-1,871,100	-2,956,000	-3,166,700	-2,714,900	-2,742,400	-2,887,300	-3,366,200	458,700	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Working Capital	454,300	35,000	62,300	514,100	127,800	66,200	488,200	96,400	408,500	960,700	691,500	1,025,400	847,400	589,900	636,500	50,500	194,500	350,600	161,900	307,400	237,400	-96,496	149,372	202,512	221,100	309,600	87,200	287,800
Non Current Assets Total	5,237,300	4,097,900	4,159,700	4,202,300	4,201,200	3,495,400	3,413,900	5,173,800	5,210,400	5,350,100	5,706,100	6,650,700	8,202,500	3,362,700	3,344,700	3,313,300	3,502,200	3,264,200	3,168,800	3,243,800	3,276,300	3,204,508	3,131,557	3,171,018	3,052,000	3,195,300	247,600	3,170,900
Non Current Liabilities Other	383,300	467,900	661,600	781,500	795,900	653,300	490,800	671,200	714,100	704,000	647,900	646,000	617,900	142,900	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	5,142,100	3,788,800	3,973,300	4,543,900	4,524,500	3,910,200	3,749,800	4,660,500	5,091,800	5,148,000	5,007,400	5,899,800	6,078,200	1,575,600	1,769,000	1,439,200	1,677,100	1,960,000	1,938,600	2,217,700	2,390,100	2,295,052	2,430,777	1,228,028	960,400	1,276,900	77,500	2,826,300
Non Currrent Assets Other	237,200	284,100	337,700	330,400	324,100	239,400	215,900	547,800	585,900	479,200	440,100	570,900	538,400	468,500	385,300	229,000	248,400	161,600	218,400	215,500	209,400	181,004	162,433	178,968	168,600	171,000	23,900	949,800
Noncontrolling Interest In Consolidated Entity	0	0	0	0	0	0	0	0	527,100	1,162,800	1,400	500	-5,100	-3,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	0	438,900	521,900	-400	530,400	409,900	392,100	2,387,600	549,900	479,200	450,500	670,900	588,300	387,200	328,900	248,900	341,200	320,100	337,300	281,800	294,400	196,147	168,119	178,968	0	0	0	0
Other Current Assets	260,800	57,500	50,100	54,400	61,700	125,100	37,900	135,200	279,200	227,800	464,900	622,700	308,800	169,800	240,600	296,700	134,300	119,000	112,400	118,700	76,400	53,297	55,816	50,800	73,600	71,200	16,000	315,200
Other Current Liab	510,100	751,600	504,800	527,300	514,800	428,900	564,200	812,500	843,300	960,700	974,300	937,600	881,500	398,500	439,000	387,400	520,500	598,700	1,261,400	1,026,000	972,300	926,072	348,859	227,841	247,300	273,200	88,200	773,900
Other Liab	0	501,300	709,200	759,300	760,900	673,700	519,300	924,200	804,000	704,000	647,900	646,000	617,900	142,900	153,300	143,500	135,600	125,800	101,700	102,800	95,400	68,980	65,682	72,994	0	0	0	0
Other Stockholder Equity	993,100	-1,863,800	-1,631,300	-1,287,900	-1,308,900	-1,286,900	-761,000	496,000	649,300	1,305,600	1,367,700	1,331,500	1,314,000	790,000	762,500	719,300	799,200	797,700	853,500	956,100	-3,676,800	-320,994	667,955	657,941	608,500	1,274,500	305,500	523,600
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
Preferred Stock Total Equity	0	0	0	0	0	0	0	0	527,100	1,162,800	1,390,500	1,444,300	0	0	0	0	0	0	0	0	0	1,327,005	1,366,154	1,392,373	0	0	0	0
Property Plant And Equipment Gross	4,266,900	1,346,100	1,295,800	1,265,800	1,232,000	1,036,200	998,400	1,060,300	930,700	993,200	1,134,500	1,212,800	1,322,100	948,300	1,010,700	1,051,400	1,080,100	970,100	911,200	1,008,600	1,042,400	1,013,017	1,050,438	1,032,141	1,023,400	1,116,600	171,100	1,871,300
Property Plant And Equipment Net	1,524,000	1,346,100	1,295,800	1,265,800	1,236,300	1,036,200	998,400	1,060,300	930,700	993,200	1,134,500	1,212,800	1,322,100	948,300	1,010,700	1,051,400	1,080,100	970,100	911,200	1,008,600	1,042,400	1,013,017	1,050,438	1,032,141	1,023,400	1,116,600	171,100	1,871,300
Property Plant Equipment	0	1,346,100	1,295,800	1,189,700	1,141,900	1,036,200	998,400	1,060,300	930,700	993,200	1,134,500	1,212,800	1,322,100	948,300	1,010,700	1,051,400	1,080,100	970,100	911,200	1,008,600	1,042,400	1,013,017	1,050,438	1,032,141	0	0	0	0
Retained Earnings	496,500	3,163,400	2,790,700	2,400,700	1,998,500	1,835,000	1,735,200	1,040,000	675,200	448,500	276,400	254,800	1,766,500	1,706,100	1,531,100	1,364,300	1,260,800	972,400	715,100	459,300	243,700	31,885	394,799	293,126	132,100	-8,000	95,900	172,600
Retained Earnings Total Equity	0	3,163,400	2,790,700	2,400,700	1,998,500	1,835,500	1,735,200	1,040,000	675,200	448,500	276,400	254,800	1,766,500	1,706,100	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt	169,700	440,600	488,500	29,500	115,600	237,700	27,500	420,700	46,600	1,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt Total	4,786,200	3,752,100	3,773,800	3,838,400	3,906,100	3,474,200	3,258,000	4,359,000	4,591,200	4,414,000	4,399,500	4,581,800	5,047,300	1,429,200	1,661,000	1,479,000	1,871,800	1,852,300	1,834,800	2,111,600	2,280,400	923,434	925,602	1,236,299	824,700	1,081,700	75,100	1,388,200
Short Term Debt	205,600	464,600	509,700	53,800	141,800	237,700	27,500	420,700	288,500	131,500	304,600	41,000	36,400	30,000	34,700	189,100	340,200	25,700	21,800	23,600	20,600	55,404	137,491	291,846	159,600	85,200	26,600	315,200
Short Term Investments	0	0	0	0	13,200	0	0	0	1,000	0	0	0	0	0	0	0	0	33,900	44,100	54,100	0	0	0	0	0	0	0	0
Temporary Equity Redeemable Noncontrolling Interests	0	0	0	0	0	0	0	0	527,100	1,162,800	1,390,500	1,444,300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Assets	7,200,600	6,214,700	6,229,300	6,083,800	5,765,200	5,050,200	5,280,300	7,389,100	7,426,000	8,041,700	9,126,100	10,015,400	11,418,000	5,401,000	5,415,900	4,986,000	5,438,300	5,020,900	4,864,200	4,855,000	4,704,100	4,260,766	3,907,909	4,048,098	3,855,200	4,039,900	498,400	4,945,800
Total Current Assets	1,963,300	2,116,800	2,069,600	1,881,500	1,564,000	1,554,800	1,866,400	2,215,300	2,215,600	2,691,600	3,420,000	3,364,700	3,215,500	2,038,300	2,071,200	1,672,700	1,936,100	1,756,700	1,695,400	1,611,200	1,427,800	1,056,258	776,352	877,080	803,200	844,600	250,800	1,774,900
Total Current Liabilities	1,509,000	2,081,800	2,007,300	1,367,400	1,436,900	1,488,600	1,378,200	2,118,900	1,807,100	1,730,900	2,728,500	2,339,300	2,368,100	1,448,400	1,434,700	1,622,200	1,741,600	1,406,100	1,533,500	1,303,800	1,190,400	1,152,754	626,980	674,568	582,100	535,000	163,600	1,487,100
Total Liab	6,651,100	5,870,600	5,980,600	5,911,300	5,961,400	5,398,800	5,128,000	6,779,400	6,898,900	6,878,900	7,735,900	8,239,100	8,446,300	3,024,000	3,203,700	3,061,400	3,418,700	3,366,100	3,472,100	3,521,500	3,580,500	3,447,806	3,057,757	1,902,596	1,542,500	1,811,900	241,100	4,313,400
Total Permanent Equity	0	0	0	0	0	0	152,300	0	527,100	1,162,800	1,390,500	1,444,300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Stockholder Equity	549,500	344,100	248,700	172,500	-196,200	-348,600	152,300	609,700	527,100	1,162,800	1,388,800	1,775,800	2,976,800	2,379,900	2,211,500	1,924,600	2,019,600	1,654,800	1,392,100	1,333,500	1,123,600	812,960	850,152	2,145,502	2,312,700	2,228,000	257,300	632,400
Treasury Stock	0	-4,019,100	-3,754,700	-3,380,900	-3,382,400	-3,336,500	-2,700,600	-1,478,100	-1,265,700	-481,400	-327,600	-353,400	-375,600	-362,700	-364,600	-383,200	-286,900	-278,200	-222,000	-103,700	-19,600	-31,139	-31,133	-31,143	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

	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
Accounts Payable	764,600	746,100	793,300	826,300	865,600	912,500	987,800	958,100	959,900	918,300	880,700	814,000	754,200	718,800	724,100	715,300	738,500	712,700	753,000	769,100	765,000	775,300	790,700	729,900	723,800	778,200	646,700	581,100	885,700	823,300	777,600	719,700	675,300	716,600	733,300	686,800	638,700	660,200	592,000	573,000	524,500	525,000	557,500	573,900	483,800	545,900	621,200	621,500	619,000	279,200	263,600	265,500	232,000	238,200	239,600	223,900	214,200	228,100	218,600	216,400	277,200	306,300	319,400	313,700	316,300	312,200	295,700	292,900	283,900	276,900	257,600	248,100	250,300	241,100	271,800	239,500	248,500	217,200	200,800	185,500	191,700	169,700	165,300	168,600	167,039	156,187	158,407	132,213	135,533	142,880	153,662	162,365	154,881	160,648	159,305	173,024	175,200	168,800	164,000	167,100	176,600	170,200	163,200	152,700	48,800	111,000	0	0	0
Accumulated Amortization	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Depreciation	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Accumulated Other Comprehensive Income	-955,500	-1,000,500	-957,600	-949,200	-978,800	-1,029,500	-962,300	-926,100	-933,900	-967,600	-944,800	-969,600	-963,500	-998,900	-993,000	-1,018,300	-909,000	-928,800	-911,400	-898,600	-919,900	-870,700	-858,800	-825,800	-844,900	-835,900	-920,600	-899,000	-949,100	-858,900	-843,500	-854,300	-820,000	-813,200	-684,100	-675,300	-613,800	-380,800	-255,300	-274,900	-277,400	-249,000	-272,700	-181,600	-164,900	-93,300	-183,900	-37,300	-145,100	-119,300	-23,400	-50,400	-110,300	-86,500	-197,200	-137,600	-112,700	-80,100	-132,400	-235,000	-175,800	-55,800	49,600	40,600	-57,200	-40,800	-86,700	-99,000	-123,900	-123,700	-142,900	-171,900	-186,000	-166,700	-155,400	-124,700	-90,500	-159,500	-165,000	-156,600	-156,000	-197,400	-200,100	-232,300	-233,412	-252,093	-243,448	-239,504	-221,051	-221,410	-213,987	-214,877	-206,373	-200,701	-193,794	-190,788	-198,000	-227,600	-858,800	-836,000	-829,500	-793,900	-761,900	-735,400	-144,100	2,764,000	0	0	0
Additional Paid In Capital	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2,043,200	2,035,000	2,025,800	1,939,600	0	0	0	1,974,100	0	0	0	527,100	0	1,074,700	1,149,700	1,162,800	1,327,300	1,415,600	1,480,400	1,390,500	1,416,000	1,373,300	1,426,000	1,444,300	1,700,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Lease Obligations	102,600	93,800	95,200	85,300	73,600	100,200	65,400	67,000	65,700	101,800	105,500	104,800	77,500	78,800	83,600	84,000	91,900	82,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Capital Stock	15,400	23,400	23,400	23,400	23,300	23,300	23,300	23,300	23,200	23,200	23,200	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	2,167,800	2,156,300	2,152,800	2,155,300	2,145,200	2,134,200	2,122,900	2,123,400	2,113,000	2,103,700	2,090,800	2,093,000	2,082,700	2,070,900	2,059,600	2,073,500	2,064,700	2,053,000	2,047,800	2,049,600	2,043,200	2,035,000	2,025,800	1,939,600	1,933,300	1,943,700	1,983,500	1,974,100	1,958,900	1,953,900	1,936,600	1,915,000	1,843,600	1,829,800	1,809,700	1,787,000	1,733,000	1,721,700	1,708,800	1,695,300	1,694,000	1,688,800	1,680,600	1,684,900	1,685,600	1,687,300	1,680,500	1,689,600	1,173,000	1,168,400	1,160,600	1,152,700	1,144,300	1,135,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash	346,100	281,300	285,100	303,100	456,100	248,800	281,200	278,200	561,000	393,700	273,100	370,000	548,700	316,800	289,700	274,600	262,400	200,000	222,200	236,000	271,700	191,300	180,100	326,900	594,000	1,304,700	243,000	258,400	363,700	332,800	297,500	315,700	358,400	334,300	569,200	536,300	322,600	420,700	356,500	413,100	992,400	776,700	640,100	625,800	679,600	540,800	503,900	538,500	722,800	800,300	705,000	696,000	675,600	761,800	663,000	627,500	694,500	487,100	789,200	426,200	128,900	274,400	267,000	430,900	430,300	374,500	379,200	415,900	373,100	227,200	531,000	438,200	455,800	417,000	455,100	377,700	358,000	517,300	475,800	412,800	365,000	511,200	450,300	150,500	126,751	77,234	15,200	28,983	13,805	51,534	64,675	102,358	11,229	6,251	18,766	17,721	13,700	74,400	60,000	85,300	45,000	39,900	34,100	59,500	35,500	0	0	0	0
Cash And Equivalents	0	281,300	285,100	303,100	456,100	248,800	281,200	278,200	561,000	393,700	273,100	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	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	346,100	281,300	285,100	303,100	456,100	248,800	281,200	278,200	561,000	393,700	273,100	370,000	548,700	316,800	289,700	274,600	262,400	200,000	222,200	236,000	271,700	191,300	180,100	326,900	594,000	1,304,700	243,000	258,400	363,700	332,800	297,500	315,700	359,400	334,300	569,200	536,300	322,600	420,700	356,500	413,100	992,400	776,700	640,100	625,800	679,600	540,800	503,900	538,500	722,800	800,300	705,000	696,000	675,600	761,800	663,000	627,500	694,500	487,100	789,200	426,200	128,900	274,400	267,000	430,900	430,300	419,200	418,900	455,800	407,000	311,900	578,800	480,700	499,900	454,000	455,100	414,700	412,100	517,300	475,800	412,800	365,000	511,200	450,300	150,500	126,751	77,234	15,200	28,983	13,805	51,534	64,675	102,358	11,229	6,251	18,766	17,721	13,700	74,400	60,000	85,300	45,000	39,900	34,100	59,500	35,500	0	0	0	0
Common Stock	15,400	23,400	23,400	23,400	23,300	23,300	23,300	23,300	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,000	23,000	23,000	23,000	22,800	22,700	22,700	22,700	22,600	22,600	22,600	22,600	22,500	22,500	22,500	22,500	22,400	22,400	22,500	22,500	22,400	22,300	22,300	22,300	22,100	18,900	18,900	18,900	18,800	18,700	18,700	18,700	18,700	18,700	18,600	18,600	16,800	16,800	16,800	16,800	16,800	16,800	16,800	16,700	8,600	8,600	8,600	9,500	9,500	9,500	8,600	8,600	8,600	8,600	8,600	8,600	8,600	8,500	8,500	8,500	8,476	8,466	8,466	8,461	8,449	8,444	8,438	8,436	8,435	8,427	8,419	8,415	8,400	8,400	0	0	0	0	0	0	0	0	0	0	0
Common Stock Shares Outstanding	144,900	144,900	144,800	144,800	146,100	146,600	147,500	149,500	150,300	151,400	152,700	155,400	156,000	156,100	155,900	154,800	155,000	154,800	155,300	155,400	156,100	158,000	160,600	165,300	175,900	188,900	194,800	195,700	196,200	196,700	198,400	197,500	198,400	205,800	211,300	211,700	212,100	213,500	215,500	215,100	213,900	215,300	213,600	212,700	193,300	193,200	193,000	191,900	191,900	177,900	177,500	176,900	158,700	176,700	176,500	176,100	157,800	178,300	188,600	187,900	156,700	174,600	189,000	190,500	159,700	185,641	184,750	189,552	160,759	188,293	186,452	186,000	164,118	188,824	190,000	192,414	166,567	198,000	191,875	194,194	170,200	187,840	187,840	186,426	168,426	215,110	216,012	167,814	167,682	167,810	167,320	167,464	167,298	170,232	167,662	168,764	167,258	166,512	166,500	168,824	168,824	169,647	166,544	166,544	166,544	85,600	85,098	148,097	167,200
Common Stock Total Equity	0	0	23,400	23,400	23,300	23,300	23,300	23,300	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,200	23,000	23,000	23,000	23,000	22,800	22,700	22,700	22,700	22,600	22,600	22,600	22,600	22,500	22,500	22,500	22,500	22,400	22,400	22,500	22,500	22,400	22,300	22,300	22,300	22,100	18,900	18,900	18,900	18,800	18,700	18,700	18,700	18,700	18,700	18,600	18,600	16,800	16,800	16,800	16,800	16,800	16,800	16,800	16,700	8,600	8,600	8,600	9,500	9,500	9,500	8,600	8,600	8,600	8,600	8,600	8,600	8,600	8,500	8,500	8,500	8,476	8,466	8,466	8,461	8,449	8,444	8,438	8,436	8,435	8,427	8,419	8,415	8,400	8,400	0	0	0	0	0	0	0	0	0	0	0
Current Deferred Revenue	28,700	19,800	23,700	0	0	0	0	0	32,900	31,800	30,900	34,200	32,100	59,900	66,300	37,000	41,800	63,400	77,000	61,200	57,000	77,900	84,900	66,800	62,700	199,700	29,700	0	0	0	0	0	0	0	0	0	0	0	0	0	925,100	913,100	901,000	889,000	876,900	955,600	854,000	842,600	0	820,300	809,500	798,700	800,800	777,600	767,300	757,000	770,600	0	727,300	755,100	768,500	0	0	0	564,600	0	0	0	497,800	0	0	0	0	0	0	0	5,700	0	0	0	5,800	0	0	0	4,239	0	0	0	5,097	0	75,515	75,455	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	170,500	0	0	0	176,200	0	129,700	122,400	210,500	178,400	170,300	201,600	204,700	102,700	120,400	100,600	105,900	78,000	80,600	83,400	63,100	161,300	153,200	150,500	255,800	118,500	126,500	134,600	129,300	167,000	172,200	167,300	179,600	162,500	147,100	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
Deferred Long Term Liab	0	0	70,700	97,000	33,400	51,900	46,800	45,700	46,700	39,200	38,600	32,000	31,000	31,500	31,600	31,400	30,700	20,300	20,600	20,800	20,400	18,500	19,400	27,400	28,500	4,700	4,400	4,300	51,000	58,600	61,400	63,600	75,000	146,300	156,300	154,900	161,500	231,300	231,600	227,700	278,600	314,100	309,600	325,500	472,500	528,300	0	0	0	0	9,900	0	8,000	7,500	7,200	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Earning Assets	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Good Will	2,892,500	2,913,300	2,919,300	2,908,900	2,174,500	2,157,100	2,173,900	2,192,200	2,189,400	2,213,300	2,220,900	2,217,200	2,222,600	2,207,700	2,196,400	2,195,800	2,216,900	2,213,100	1,957,200	1,950,000	1,947,600	1,951,900	1,932,000	1,943,300	1,939,800	1,898,300	1,889,100	1,884,700	2,855,600	2,913,500	2,906,800	2,929,400	2,909,500	2,917,000	2,959,700	2,954,600	3,005,500	3,057,000	3,123,100	3,115,700	3,114,600	3,157,100	3,133,600	3,160,100	3,137,100	3,117,400	4,184,200	4,273,400	4,220,500	1,947,600	1,954,200	1,952,100	1,945,900	1,947,800	1,938,800	1,941,400	1,948,700	1,949,700	1,949,200	1,932,600	1,938,100	1,963,100	1,975,000	1,975,600	1,969,700	1,987,300	1,970,600	1,967,100	1,957,100	1,959,000	1,946,800	1,940,300	1,908,800	1,945,300	1,947,400	1,949,100	1,953,400	1,944,400	1,942,000	1,942,200	1,939,500	1,931,900	1,932,000	1,925,500	1,926,244	1,922,163	1,921,342	1,911,733	1,913,000	1,914,806	1,927,239	1,942,936	1,959,909	0	0	0	0	0	0	0	0	0	0	0	0	13,000	0	0	0
Intangible Assets	439,000	445,800	463,300	472,000	138,400	140,600	147,100	150,900	152,600	157,400	162,100	164,200	171,000	167,600	171,800	175,900	177,800	182,100	100,500	103,300	101,700	102,300	85,600	87,200	83,600	44,800	41,000	39,300	710,100	741,800	764,400	783,600	784,300	812,800	832,400	837,500	872,200	909,600	961,200	990,200	1,016,900	1,049,000	1,059,800	1,092,300	1,729,900	1,772,400	2,019,600	2,080,600	2,103,200	2,025,200	2,031,900	2,031,100	2,023,900	2,023,000	2,008,200	1,997,300	2,007,100	2,010,300	2,011,200	1,995,300	2,002,300	2,030,500	2,045,700	1,975,600	2,040,100	2,008,800	1,987,300	1,982,800	1,974,000	1,969,000	1,957,600	1,908,800	1,908,800	1,945,300	1,947,400	1,949,100	1,953,400	1,944,400	1,942,000	1,942,200	1,939,500	1,931,900	1,932,000	1,925,500	1,926,244	1,922,163	1,921,342	1,913,000	1,913,000	0	0	0	1,959,909	1,919,375	1,843,946	1,857,843	1,860,000	1,873,100	1,883,900	1,894,900	1,907,700	1,870,400	1,894,400	1,906,300	52,600	0	0	0	0
Inventory	774,300	834,200	938,800	961,700	866,300	962,400	932,700	843,700	725,700	741,000	730,700	652,300	596,700	630,900	638,200	568,200	570,300	618,300	596,100	597,400	544,900	605,400	580,200	563,800	506,800	547,700	532,100	507,000	659,900	766,000	748,000	736,500	660,800	765,500	765,200	744,300	707,600	765,700	783,500	774,000	688,400	829,900	819,400	803,900	736,400	861,000	883,300	891,000	798,100	575,900	601,800	559,000	495,800	539,100	512,400	502,100	469,400	513,200	529,300	549,000	564,300	635,900	655,100	642,400	581,700	604,200	572,600	545,600	509,400	470,600	440,200	429,700	409,100	434,400	454,000	453,600	417,900	406,000	392,800	390,300	371,200	375,500	381,600	355,600	329,449	317,168	317,147	293,301	288,570	299,308	307,433	313,506	309,116	298,629	272,291	265,675	245,900	263,400	269,100	269,500	275,300	301,300	301,500	312,600	58,900	229,000	0	0	0
Liabilities And Stockholders Equity	7,200,600	7,367,700	7,524,400	7,356,200	6,214,700	6,075,100	6,105,400	6,117,000	6,229,300	6,159,800	6,006,600	5,918,700	6,083,800	5,828,200	5,756,300	5,671,000	5,765,200	5,676,400	5,216,500	5,155,000	5,050,200	4,997,000	4,859,200	5,041,100	5,280,300	5,939,400	7,626,900	7,421,200	7,389,100	7,605,800	7,526,700	7,539,300	7,426,000	7,586,300	7,955,400	7,853,500	8,041,700	8,354,500	8,531,900	8,570,300	9,126,100	9,343,800	9,219,400	9,273,300	10,015,400	10,177,700	11,108,800	11,294,200	11,496,700	5,618,300	5,587,300	5,490,300	5,399,400	5,571,600	5,339,600	5,335,900	5,420,100	5,332,800	5,628,500	5,180,900	4,986,000	5,283,300	5,381,600	5,558,600	5,438,300	5,350,300	5,198,000	5,116,900	5,020,900	4,844,600	5,031,000	4,882,000	4,864,200	4,825,600	4,828,700	4,820,100	4,855,000	4,846,100	4,763,000	4,713,500	4,704,100	4,790,000	4,701,000	4,315,600	4,260,766	4,094,285	4,073,761	3,982,394	3,907,909	4,018,714	4,013,235	4,076,317	4,048,098	3,989,601	3,865,078	3,871,994	3,855,200	3,956,200	3,956,600	4,018,600	4,039,900	4,015,500	4,055,600	4,146,900	498,400	1,684,000	0	0	0
Long Term Debt	4,513,900	4,630,900	4,636,600	4,640,400	3,237,900	3,235,700	3,655,400	3,689,500	3,219,600	3,295,200	3,690,000	3,684,200	3,731,400	3,684,800	3,692,700	3,687,200	3,698,600	3,694,000	3,291,700	3,202,600	3,206,200	3,242,500	3,217,100	3,247,900	3,230,500	3,219,400	3,790,100	3,762,700	3,938,300	4,000,700	4,259,100	4,280,000	4,302,700	4,334,900	4,369,000	4,261,800	4,282,500	4,197,700	4,054,900	4,110,500	4,116,400	4,335,200	4,351,700	4,376,500	4,540,800	4,486,300	4,935,600	4,988,000	5,010,900	1,403,600	1,401,900	1,398,800	1,399,200	1,559,600	1,559,300	1,560,600	1,626,300	1,565,400	1,565,200	1,589,600	1,289,900	1,374,100	1,365,500	1,530,700	1,531,600	1,532,800	1,533,400	1,827,100	1,826,600	1,824,500	1,832,400	1,811,700	1,813,000	1,814,000	2,059,600	2,072,700	2,088,000	2,271,900	2,262,000	2,264,100	2,259,800	2,460,700	1,179,400	869,100	868,030	861,473	868,713	856,199	788,111	894,522	933,719	1,002,288	944,453	884,695	690,275	706,902	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Debt Total	0	4,630,900	4,636,600	4,640,400	3,237,900	3,235,700	3,655,400	3,689,500	3,219,600	3,315,400	3,711,800	3,706,600	3,731,400	3,710,100	3,692,700	3,687,200	3,698,600	3,694,000	3,291,700	3,284,600	3,236,500	3,242,500	3,217,100	3,247,900	3,230,500	3,219,400	3,790,100	3,762,700	3,938,300	4,000,700	4,259,100	4,280,000	4,302,700	4,334,900	4,369,000	4,261,800	4,282,500	4,197,700	4,054,900	4,110,500	4,116,400	4,335,200	4,351,700	4,376,500	4,540,800	4,486,300	4,935,600	4,988,000	5,010,900	1,403,600	1,401,900	1,398,800	1,399,200	1,559,600	1,559,300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Long Term Investments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Negative Goodwill	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Debt	4,440,100	4,683,100	4,781,000	4,612,300	3,296,000	3,464,600	3,450,300	3,488,600	3,212,800	3,480,600	3,534,500	3,439,600	3,289,700	3,501,300	3,590,100	3,683,800	3,643,700	3,795,200	3,366,400	3,331,500	3,202,500	3,364,600	3,155,600	3,078,300	2,664,000	2,000,700	4,202,600	3,897,700	3,995,300	4,328,700	4,319,200	4,379,000	4,232,800	4,315,800	3,894,100	3,812,000	4,091,400	4,195,300	4,412,200	4,393,000	3,407,100	3,813,700	3,941,500	3,982,100	3,902,200	4,396,500	4,482,900	4,485,600	4,324,500	627,400	708,600	716,800	753,600	826,100	921,200	954,600	966,500	1,112,300	1,259,400	1,349,800	1,350,100	1,386,400	1,393,900	1,450,600	1,441,500	1,494,600	1,487,100	1,433,600	1,479,200	1,616,800	1,572,900	1,635,200	1,379,000	1,423,600	1,634,300	1,723,100	1,753,600	1,771,000	1,802,800	1,873,300	1,915,400	1,985,700	772,600	765,500	796,683	850,429	949,073	922,835	911,797	1,035,323	1,078,100	1,122,876	1,225,070	1,054,733	820,952	825,024	811,000	864,900	934,000	999,400	1,036,700	1,092,900	1,169,500	1,267,900	39,600	0	0	0	0
Net Invested Capital	5,233,100	5,279,000	5,383,300	5,176,600	4,022,600	3,831,400	3,865,800	3,890,200	3,956,800	3,900,200	3,795,900	3,806,200	3,933,400	3,728,500	3,726,100	3,692,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Receivables	582,100	612,600	598,400	608,500	736,900	753,900	732,800	775,400	732,800	766,700	744,500	690,200	681,700	663,800	600,400	581,700	669,600	571,700	630,300	593,400	613,100	630,200	615,400	577,800	727,700	638,900	403,500	534,500	1,053,200	948,600	1,017,500	954,700	905,900	1,081,600	1,224,300	1,164,200	1,406,300	1,405,300	1,332,100	1,066,200	1,274,300	1,349,700	1,373,400	1,325,300	1,326,000	1,354,500	1,359,900	1,330,600	1,385,800	717,100	731,500	696,100	697,100	691,900	642,800	641,500	666,700	690,500	677,800	637,900	682,800	689,300	716,700	796,200	789,800	792,000	748,100	704,200	721,300	699,100	673,300	657,900	674,000	669,200	642,500	634,200	662,500	613,600	589,900	578,800	615,200	588,700	570,000	553,600	546,761	535,581	543,296	499,706	418,161	486,040	460,610	473,692	505,935	491,335	483,415	473,055	470,000	465,400	450,100	449,200	453,100	438,400	423,500	416,900	140,400	273,000	0	0	0
Net Tangible Assets	0	-2,950,700	-2,970,200	-3,034,400	-1,968,800	-2,079,500	-2,121,300	-2,152,700	-2,093,300	-2,243,000	-2,289,200	-2,280,000	-2,221,100	-2,350,800	-2,438,300	-2,553,600	-2,595,200	-2,699,300	-2,398,900	-2,345,700	-2,397,900	-2,499,900	-2,390,000	-2,395,300	-1,871,100	-1,182,500	-1,590,600	-1,329,200	-2,956,000	-3,102,500	-3,084,200	-3,151,900	-3,166,700	-3,287,800	-2,717,400	-2,642,400	-2,714,900	-2,639,300	-2,670,000	-2,626,900	-2,742,400	-2,789,500	-2,820,000	-2,826,600	-2,887,300	-3,189,900	-3,335,000	-3,328,400	-3,366,200	590,600	622,700	547,100	458,700	451,700	285,800	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Working Capital	454,300	402,900	363,900	334,300	35,000	154,200	505,700	464,100	62,300	45,500	400,800	433,100	514,100	354,200	277,400	192,400	127,100	89,100	-10,800	74,100	66,200	28,800	156,900	242,400	488,200	1,058,800	1,376,900	1,625,900	96,400	92,300	466,600	419,200	408,500	502,400	1,091,000	1,082,400	960,700	892,400	676,000	545,100	691,500	787,800	767,500	762,900	1,025,400	566,100	716,300	749,500	879,100	754,800	748,500	678,500	592,300	774,500	655,300	649,100	639,600	490,200	438,300	371,700	50,500	-45,000	64,800	285,400	194,500	244,900	211,300	482,600	350,600	261,700	256,200	177,900	161,900	156,800	373,100	364,300	307,400	395,400	347,000	287,600	237,400	376,200	325,900	-18,900	-96,496	354,897	293,800	276,123	149,372	245,541	267,058	305,223	202,512	263,333	297,972	259,600	221,100	195,000	286,700	172,300	309,600	287,200	267,900	227,800	87,200	323,000	0	0	0
Non Current Assets Total	5,237,300	5,244,900	5,310,500	5,289,100	4,097,900	4,043,900	4,094,300	4,170,000	4,159,700	4,188,900	4,199,900	4,159,200	4,202,300	4,160,800	4,124,200	4,110,800	4,201,200	4,085,000	3,639,900	3,599,800	3,495,400	3,401,600	3,328,200	3,375,900	3,413,900	3,363,700	3,180,000	3,133,700	5,173,800	5,229,700	5,166,700	5,220,200	5,210,400	5,100,700	5,210,400	5,176,900	5,350,100	5,441,800	5,645,800	5,899,800	5,706,100	5,909,300	5,887,200	5,996,600	6,650,700	6,695,800	8,069,700	8,310,400	8,234,100	3,327,700	3,379,500	3,368,200	3,359,400	3,352,000	3,282,200	3,299,900	3,346,700	3,389,100	3,334,300	3,272,400	3,313,300	3,588,500	3,603,600	3,543,600	3,502,200	3,411,000	3,337,500	3,291,800	3,264,200	3,243,500	3,217,000	3,198,400	3,168,800	3,153,100	3,159,200	3,200,300	3,243,800	3,234,900	3,230,800	3,258,600	3,276,300	3,242,700	3,236,800	3,201,000	3,204,508	3,107,994	3,140,369	3,105,493	3,131,557	3,121,885	3,122,401	3,130,526	3,171,018	3,117,887	3,016,248	3,041,009	3,052,000	3,082,700	3,105,200	3,143,000	3,195,300	3,185,600	3,254,600	3,300,500	247,600	1,154,000	0	0	0
Non Current Liabilities Other	383,300	485,700	554,700	481,300	467,900	640,400	698,100	662,700	661,600	704,400	707,700	752,300	781,500	748,900	747,400	706,600	795,900	763,900	658,000	660,900	653,300	615,100	621,000	707,800	490,800	437,800	422,900	397,800	671,200	709,900	725,800	734,700	714,100	679,900	701,400	692,900	704,000	577,900	612,700	626,300	647,900	646,800	620,100	631,500	646,000	546,800	576,800	613,300	617,900	145,800	143,500	154,900	142,900	160,800	146,800	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Current Liabilities Total	5,142,100	5,239,400	5,262,000	5,276,900	3,788,800	3,979,900	4,400,300	4,443,700	3,973,300	4,106,700	4,506,900	4,490,900	4,543,900	4,490,500	4,471,700	4,485,100	4,524,500	4,478,200	3,970,300	3,966,300	3,910,200	3,876,100	3,857,500	3,983,100	3,749,800	3,661,900	4,217,400	4,164,800	4,660,500	4,769,200	5,046,300	5,078,300	5,091,800	5,161,100	5,226,700	5,109,600	5,148,000	5,006,900	4,906,100	4,964,500	5,007,400	5,281,100	5,281,400	5,333,500	5,899,800	5,561,400	5,923,900	6,017,800	6,160,800	1,549,400	1,555,300	1,553,700	1,550,100	1,727,900	1,713,300	1,718,000	1,786,000	1,706,800	1,701,500	1,723,900	1,439,200	1,525,800	1,533,900	1,695,500	1,677,100	1,688,500	1,685,500	1,981,500	1,960,000	1,954,300	1,967,100	1,940,000	1,938,600	1,934,400	2,175,900	2,205,400	2,217,700	2,398,600	2,393,200	2,384,800	2,390,100	2,589,600	1,304,500	979,400	2,295,052	2,475,410	2,497,254	2,498,600	2,430,777	2,542,482	2,592,983	1,285,844	1,228,028	1,168,288	979,023	997,442	960,400	992,000	1,133,500	1,087,600	1,276,900	1,274,700	1,253,500	1,248,500	77,500	96,000	0	0	0
Non Currrent Assets Other	237,200	280,900	288,800	292,000	284,100	315,700	340,100	370,900	383,500	368,900	364,100	357,200	355,800	325,500	323,000	326,300	331,600	317,900	356,600	354,000	239,400	211,800	213,300	204,800	215,900	193,900	193,500	177,200	547,800	540,900	515,500	552,800	585,900	465,000	489,900	471,100	479,200	450,900	461,800	675,500	440,100	557,800	553,700	562,800	570,900	453,600	579,100	626,600	459,000	464,900	468,300	457,800	285,600	438,900	400,100	378,800	241,300	240,000	330,900	319,400	229,000	520,200	488,200	452,700	248,400	365,300	338,900	333,100	161,600	349,600	345,600	345,000	218,400	283,500	272,400	278,700	215,500	287,400	280,100	289,700	209,400	298,000	277,900	181,004	181,004	173,890	176,597	168,817	162,433	168,052	173,604	172,276	178,968	180,234	176,712	176,718	168,600	178,900	177,900	177,300	171,000	196,700	179,600	179,300	23,900	57,000	0	0	0
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	527,100	0	1,074,700	1,149,700	1,162,800	1,327,300	1,300	1,400	1,400	1,700	-100	200	500	600	-6,700	-5,800	-5,100	-5,100	-4,200	-3,600	-3,000	-900	-400	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Assets	0	413,600	425,300	429,300	438,900	445,100	466,200	449,600	521,900	541,000	543,400	530,100	-400	535,400	520,100	515,000	530,400	452,600	422,200	412,200	409,900	325,400	326,900	331,800	2,415,500	2,412,700	2,253,300	2,223,600	4,113,500	4,196,200	4,186,700	4,265,800	4,279,700	4,194,800	4,282,000	4,263,200	4,356,900	4,417,500	4,545,200	4,781,400	4,582,000	4,763,900	4,747,100	4,815,200	5,002,000	5,461,900	6,782,900	6,980,600	6,912,000	2,412,500	2,422,500	2,409,900	2,411,100	2,386,700	2,338,900	2,320,200	2,336,000	2,351,200	2,297,000	2,262,700	2,261,900	2,483,300	2,463,200	2,428,300	2,422,100	2,352,600	2,309,500	2,300,200	2,294,100	2,308,600	2,292,400	2,285,300	2,257,600	2,228,800	2,219,800	2,227,800	2,235,200	2,231,800	2,222,100	2,231,900	2,233,900	2,229,900	2,209,900	2,193,100	2,191,491	2,096,053	2,097,939	2,080,550	2,081,119	2,082,858	2,100,843	2,115,212	2,138,877	2,099,609	2,020,658	2,034,561	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Current Assets	260,800	195,000	200,300	193,800	57,500	66,100	64,400	49,700	50,100	69,500	58,400	47,000	54,400	55,900	103,800	135,700	61,700	201,400	128,000	128,400	125,100	168,500	155,300	196,700	37,900	84,400	3,268,300	95,800	135,200	321,700	293,600	308,700	279,200	298,700	180,500	184,500	227,800	321,000	414,000	417,200	464,900	478,200	499,300	521,700	622,700	725,600	292,000	223,700	355,900	197,300	169,500	171,000	171,500	226,800	239,200	264,900	242,800	252,900	297,900	295,400	296,700	95,200	139,200	145,500	134,300	123,900	120,900	119,500	119,000	119,500	121,700	115,300	112,400	114,900	117,900	117,300	118,700	74,300	73,700	73,000	76,400	71,900	62,300	54,900	53,297	56,308	57,749	54,911	55,816	59,947	58,116	56,235	50,800	75,499	74,358	74,534	73,600	70,300	72,200	71,600	71,200	50,300	41,900	57,400	16,000	27,000	0	0	0
Other Current Liab	510,100	685,000	669,500	689,700	751,600	538,700	485,600	493,300	504,800	464,100	447,300	423,500	527,300	481,000	435,900	404,200	514,800	482,400	460,500	367,900	428,900	400,000	379,900	468,800	564,200	453,000	1,738,100	1,687,100	812,500	799,700	758,200	765,500	843,300	951,400	826,400	820,900	960,700	941,800	904,300	856,800	974,300	953,400	876,300	819,500	937,600	963,300	796,400	734,100	1,728,100	412,200	374,500	365,400	384,900	401,000	370,300	384,500	414,300	1,191,400	426,600	378,900	387,400	1,146,800	1,098,400	1,065,100	520,500	1,045,900	1,020,600	1,027,200	598,700	1,043,000	1,028,700	995,900	1,261,400	1,248,000	994,800	987,900	1,026,000	982,200	967,800	959,800	972,300	965,200	929,500	918,000	926,072	409,017	385,625	372,946	348,859	316,073	185,543	179,802	227,841	271,444	242,110	262,518	247,300	271,600	252,000	257,300	273,200	278,400	205,800	181,600	88,200	95,000	0	0	0
Other Liab	0	544,000	559,400	0	501,300	692,300	700,800	0	709,200	743,600	746,300	736,000	759,300	725,900	720,300	738,000	760,900	726,800	678,600	681,700	673,700	633,600	640,400	735,200	490,800	437,800	422,900	397,800	671,200	709,900	725,800	734,700	714,100	679,900	701,400	692,900	704,000	577,900	612,700	626,300	647,900	646,800	620,100	631,500	646,000	546,800	576,800	613,300	617,900	145,800	143,500	154,900	142,900	160,800	146,800	150,100	153,300	141,400	136,100	134,300	143,500	151,700	168,400	164,800	135,600	155,700	152,100	154,400	125,800	129,800	134,700	128,300	101,700	99,500	95,300	107,700	102,800	93,100	98,100	87,200	95,400	87,800	83,300	78,000	68,980	70,175	71,558	67,717	65,682	73,291	73,496	73,242	72,994	73,053	79,138	77,881	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Stockholder Equity	993,100	-1,908,200	-1,919,700	-1,923,200	-1,863,800	-1,873,900	-1,854,900	-1,816,100	-1,631,300	-1,568,000	-1,547,400	-1,437,800	-1,287,900	-1,283,600	-1,275,400	-1,286,700	-1,308,900	-1,317,700	-1,329,400	-1,285,000	-1,286,900	-1,244,900	-1,130,000	-1,065,100	-761,000	-222,500	214,300	505,400	496,000	488,700	649,200	651,900	649,300	654,700	1,218,300	1,284,800	1,305,600	1,301,700	1,294,500	1,411,700	1,367,700	1,366,400	1,361,200	1,353,000	1,331,500	1,332,500	1,334,200	1,327,700	1,314,000	797,500	792,900	785,900	790,000	791,400	782,600	776,700	762,500	746,700	738,600	731,200	719,300	720,700	722,400	773,800	799,200	794,100	792,100	791,900	797,700	796,700	836,300	840,100	853,500	890,700	925,400	960,300	956,100	953,700	975,800	1,005,500	-3,676,800	-3,768,600	1,027,200	1,019,200	-320,994	-646,533	-665,376	-692,012	667,955	-700,005	662,633	661,986	657,941	623,886	615,367	614,174	608,500	627,100	1,275,100	1,253,300	1,274,500	1,249,400	1,212,200	1,187,000	305,500	-1,382,000	0	0	0
Preferred Stock Redeemable	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
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	527,100	0	1,074,700	1,149,700	1,162,800	1,327,300	1,415,600	1,480,400	1,390,500	1,416,000	1,373,300	1,426,000	1,444,300	1,700,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1,289,500	1,327,000	1,327,005	1,330,635	1,343,159	1,364,404	1,366,154	1,367,918	1,380,428	1,380,428	1,392,373	1,535,809	1,698,417	1,701,407	0	0	0	0	0	0	0	0	0	0	0	0	0
Property Plant And Equipment Gross	4,266,900	1,472,200	1,410,000	1,396,500	1,346,100	1,231,000	1,245,900	1,252,300	0	1,208,800	1,273,500	1,247,700	1,265,800	1,213,700	1,196,900	1,184,000	1,232,000	1,196,100	1,050,100	1,026,100	1,036,200	1,022,000	983,700	1,013,600	998,400	951,000	926,700	910,100	1,060,300	1,033,500	980,000	954,400	930,700	905,900	928,400	913,700	993,200	1,024,300	1,099,700	1,118,400	1,134,500	1,145,400	1,140,100	1,181,400	1,212,800	1,233,900	1,286,800	1,329,800	1,322,100	915,200	957,000	958,300	948,300	965,300	943,300	979,700	1,010,700	1,037,900	1,037,200	1,009,700	1,051,400	1,105,200	1,140,400	1,115,300	1,080,100	1,058,400	1,028,000	991,600	970,100	934,900	924,600	913,100	911,200	924,300	939,400	972,500	1,008,600	1,003,100	1,008,700	1,026,700	1,042,400	1,012,800	1,026,900	1,007,900	1,013,017	1,011,941	1,042,430	1,024,943	1,050,438	1,039,027	1,021,558	1,015,314	1,032,141	1,018,278	995,590	1,006,448	1,023,400	1,030,700	1,043,400	1,070,800	1,116,600	1,118,500	1,180,600	1,214,900	171,100	1,082,000	0	0	0
Property Plant And Equipment Net	1,524,000	1,472,200	1,502,600	1,478,900	1,346,100	1,301,100	1,307,100	1,317,800	1,295,800	1,277,200	1,273,500	1,247,700	1,265,800	1,213,700	1,196,900	1,184,000	1,236,300	1,196,100	1,050,100	1,026,100	1,036,200	1,022,000	983,700	1,013,600	998,400	951,000	926,700	910,100	1,060,300	1,033,500	980,000	954,400	930,700	905,900	928,400	913,700	993,200	1,024,300	1,099,700	1,118,400	1,134,500	1,145,400	1,140,100	1,181,400	1,212,800	1,233,900	1,286,800	1,329,800	1,322,100	915,200	957,000	958,300	948,300	965,300	943,300	979,700	1,010,700	1,037,900	1,037,200	1,009,700	1,051,400	1,105,200	1,140,400	1,115,300	1,080,100	1,058,400	1,028,000	991,600	970,100	934,900	924,600	913,100	911,200	924,300	939,400	972,500	1,008,600	1,003,100	1,008,700	1,026,700	1,042,400	1,012,800	1,026,900	1,007,900	1,013,017	1,011,941	1,042,430	1,024,943	1,050,438	1,039,027	1,021,558	1,015,314	1,032,141	1,018,278	995,590	1,006,448	1,023,400	1,030,700	1,043,400	1,070,800	1,116,600	1,118,500	1,180,600	1,214,900	171,100	1,082,000	0	0	0
Property Plant Equipment	0	1,472,200	1,410,000	1,478,900	1,346,100	1,301,100	1,245,900	1,252,300	1,295,800	1,277,200	1,273,500	1,177,500	1,189,700	1,136,400	1,115,200	1,102,200	1,141,900	1,115,800	1,050,100	1,026,100	1,036,200	1,022,000	983,700	1,013,600	998,400	951,000	926,700	910,100	1,060,300	1,033,500	980,000	954,400	930,700	905,900	928,400	913,700	993,200	1,024,300	1,099,700	1,118,400	1,134,500	1,145,400	1,140,100	1,181,400	1,212,800	1,233,900	1,286,800	1,329,800	1,322,100	915,200	957,000	958,300	948,300	965,300	943,300	979,700	1,010,700	1,037,900	1,037,200	1,009,700	1,051,400	1,105,200	1,140,400	1,115,300	1,080,100	1,058,400	1,028,000	991,600	970,100	934,900	924,600	913,100	911,200	924,300	939,400	972,500	1,008,600	1,003,100	1,008,700	1,026,700	1,042,400	1,012,800	1,026,900	1,007,900	1,013,017	1,011,941	1,042,430	1,024,943	1,050,438	1,039,027	1,021,558	1,015,314	1,032,141	1,018,278	995,590	1,006,448	0	0	0	0	0	0	0	0	0	0	0	0	0
Retained Earnings	496,500	3,293,700	3,266,300	3,195,500	3,163,400	3,098,300	2,993,600	2,909,300	2,790,700	2,640,100	2,562,800	2,485,600	2,400,700	2,283,800	2,175,100	2,099,900	1,998,500	1,919,200	1,876,400	1,868,000	1,835,000	1,646,700	1,593,200	1,502,900	1,735,200	1,796,000	1,022,800	965,400	1,040,000	900,300	758,600	740,800	675,200	577,900	517,900	517,600	448,500	383,900	352,600	319,700	276,400	274,500	262,400	231,900	254,800	438,400	1,696,200	1,735,200	1,766,500	1,841,100	1,788,500	1,744,800	1,706,100	1,675,900	1,620,500	1,573,100	1,531,100	1,486,000	1,444,600	1,403,300	1,364,300	1,336,000	1,345,700	1,302,300	1,260,800	1,197,300	1,141,100	1,083,300	972,400	869,300	804,100	758,600	715,100	642,000	577,800	515,000	459,300	428,900	365,200	303,900	243,700	196,800	133,100	80,300	31,885	547,006	494,114	441,667	394,799	369,998	339,392	313,932	293,126	245,511	206,788	169,959	132,100	89,900	54,100	20,700	-8,000	-54,500	17,600	27,100	95,900	0	0	0	0
Retained Earnings Total Equity	0	0	3,266,300	3,195,500	3,163,400	3,098,300	2,993,600	2,909,300	2,790,700	2,640,100	2,562,800	2,485,600	2,400,700	2,283,800	2,175,100	2,099,900	1,998,500	1,919,200	1,876,400	1,868,000	1,835,500	1,646,700	1,593,200	1,502,900	1,735,200	1,796,000	1,022,800	965,400	1,040,000	900,300	758,600	740,800	675,200	577,900	517,900	517,600	448,500	383,900	352,600	319,700	276,400	274,500	262,400	231,900	254,800	438,400	1,696,200	1,735,200	1,766,500	1,841,100	1,788,500	1,744,800	1,706,100	1,675,900	1,620,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt	169,700	239,700	334,300	189,700	440,600	395,000	10,700	10,300	488,500	477,300	12,100	20,600	29,500	29,200	103,500	187,200	115,600	219,200	296,900	282,900	4,900	5,100	1,500	1,600	800	2,000	4,445,600	393,400	297,000	660,800	357,600	414,700	46,600	0	0	0	1,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Short Long Term Debt Total	4,786,200	4,964,400	5,066,100	4,915,400	3,752,100	3,713,400	3,731,500	3,766,800	3,773,800	3,874,300	3,807,600	3,809,600	3,838,400	3,818,100	3,879,800	3,958,400	3,906,100	3,995,200	3,588,600	3,567,500	3,474,200	3,555,900	3,335,700	3,405,200	3,258,000	3,305,400	4,445,600	4,156,100	4,359,000	4,661,500	4,616,700	4,694,700	4,591,200	4,650,100	4,463,300	4,348,300	4,414,000	4,616,000	4,768,700	4,806,100	4,399,500	4,590,400	4,581,600	4,607,900	4,581,800	4,937,300	4,986,800	5,024,100	5,047,300	1,427,700	1,413,600	1,412,800	1,429,200	1,587,900	1,584,200	1,582,100	1,661,000	1,599,400	2,048,600	1,776,000	1,479,000	1,660,800	1,660,900	1,881,500	1,871,800	1,869,100	1,866,300	1,849,500	1,852,300	1,844,000	2,103,900	2,073,400	1,834,800	1,840,600	2,089,400	2,100,800	2,111,600	2,288,300	2,278,600	2,286,100	2,280,400	2,496,900	1,222,900	916,000	923,434	927,663	964,273	951,818	925,602	1,086,857	1,142,775	1,225,234	1,236,299	1,060,984	839,718	842,745	824,700	939,300	994,000	1,084,700	1,081,700	1,132,800	1,203,600	1,327,400	75,100	0	0	0	0
Short Term Debt	205,600	269,000	363,500	216,800	464,600	425,800	32,000	31,500	509,700	511,200	47,000	54,700	53,800	53,500	128,400	211,300	141,800	243,800	296,900	282,900	237,700	313,400	118,600	157,300	27,500	86,000	655,500	393,400	420,700	660,800	357,600	414,700	288,500	315,200	94,300	86,500	131,500	418,300	713,800	695,600	304,600	255,200	229,900	231,400	41,000	451,000	51,200	36,100	36,400	24,100	11,700	14,000	30,000	28,300	24,900	21,500	34,700	34,000	483,400	186,400	189,100	286,700	295,400	350,800	340,200	336,300	332,900	22,400	25,700	19,500	271,500	261,700	21,800	26,600	29,800	28,100	23,600	16,400	16,600	22,000	20,600	36,200	43,500	46,900	55,404	66,190	95,560	95,619	137,491	192,335	209,056	222,946	291,846	176,289	149,443	135,843	159,600	238,100	148,700	278,900	85,200	94,100	164,100	284,300	26,600	0	0	0	0
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	1,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	44,700	39,700	39,900	33,900	84,700	47,800	42,500	44,100	37,000	0	37,000	54,100	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
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	527,100	0	1,074,700	1,149,700	1,162,800	1,327,300	1,415,600	1,480,400	1,390,500	1,416,000	1,373,300	1,426,000	1,444,300	1,700,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Assets	7,200,600	7,367,700	7,524,400	7,356,200	6,214,700	6,075,100	6,105,400	6,117,000	6,229,300	6,159,800	6,006,600	5,918,700	6,083,800	5,828,200	5,756,300	5,671,000	5,765,200	5,676,400	5,216,500	5,155,000	5,050,200	4,997,000	4,859,200	5,041,100	5,280,300	5,939,400	7,626,900	7,421,200	7,389,100	7,605,800	7,526,700	7,539,300	7,426,000	7,586,300	7,955,400	7,853,500	8,041,700	8,354,500	8,531,900	8,570,300	9,126,100	9,343,800	9,219,400	9,273,300	10,015,400	10,177,700	11,108,800	11,294,200	11,496,700	5,618,300	5,587,300	5,490,300	5,399,400	5,571,600	5,339,600	5,335,900	5,420,100	5,332,800	5,628,500	5,180,900	4,986,000	5,283,300	5,381,600	5,558,600	5,438,300	5,350,300	5,198,000	5,116,900	5,020,900	4,844,600	5,031,000	4,882,000	4,864,200	4,825,600	4,828,700	4,820,100	4,855,000	4,846,100	4,763,000	4,713,500	4,704,100	4,790,000	4,701,000	4,315,600	4,260,766	4,094,285	4,073,761	3,982,394	3,907,909	4,018,714	4,013,235	4,076,317	4,048,098	3,989,601	3,865,078	3,871,994	3,855,200	3,956,200	3,956,600	4,018,600	4,039,900	4,015,500	4,055,600	4,146,900	498,400	1,683,000	0	0	0
Total Current Assets	1,963,300	2,122,800	2,213,900	2,067,100	2,116,800	2,031,200	2,011,100	1,947,000	2,069,600	1,970,900	1,806,700	1,759,500	1,881,500	1,667,400	1,632,100	1,560,200	1,564,000	1,591,400	1,576,600	1,555,200	1,554,800	1,595,400	1,531,000	1,665,200	1,866,400	2,575,700	4,446,900	4,287,500	2,215,300	2,376,100	2,360,000	2,319,100	2,215,600	2,485,600	2,745,000	2,676,600	2,691,600	2,912,700	2,886,100	2,670,500	3,420,000	3,434,500	3,332,200	3,276,700	3,364,700	3,481,900	3,039,100	2,983,800	3,262,600	2,290,600	2,207,800	2,122,100	2,040,000	2,219,600	2,057,400	2,036,000	2,073,400	1,943,700	2,294,200	1,908,500	1,672,700	1,694,800	1,778,000	2,015,000	1,936,100	1,939,300	1,860,500	1,825,100	1,756,700	1,601,100	1,814,000	1,683,600	1,695,400	1,672,500	1,669,500	1,619,800	1,611,200	1,611,200	1,532,200	1,454,900	1,427,800	1,547,300	1,464,200	1,114,600	1,056,258	986,291	933,392	876,901	776,352	896,829	890,834	945,791	877,080	871,714	848,830	830,985	803,200	873,500	851,400	875,600	844,600	829,900	801,000	846,400	250,800	529,000	0	0	0
Total Current Liabilities	1,509,000	1,719,900	1,850,000	1,732,800	2,081,800	1,877,000	1,505,400	1,482,900	2,007,300	1,925,400	1,405,900	1,326,400	1,367,400	1,313,200	1,354,700	1,367,800	1,436,900	1,502,300	1,587,400	1,481,100	1,488,600	1,566,600	1,374,100	1,422,800	1,378,200	1,516,900	3,070,000	2,661,600	2,118,900	2,283,800	1,893,400	1,899,900	1,807,100	1,983,200	1,654,000	1,594,200	1,730,900	2,020,300	2,210,100	2,125,400	2,728,500	2,646,700	2,564,700	2,513,800	2,339,300	2,915,800	2,322,800	2,234,300	2,383,500	1,535,800	1,459,300	1,443,600	1,447,700	1,445,100	1,402,100	1,386,900	1,433,800	1,453,500	1,855,900	1,536,800	1,622,200	1,739,800	1,713,200	1,729,600	1,741,600	1,694,400	1,649,200	1,342,500	1,406,100	1,339,400	1,557,800	1,505,700	1,533,500	1,515,700	1,296,400	1,255,500	1,303,800	1,215,800	1,185,200	1,167,300	1,190,400	1,171,100	1,138,300	1,133,500	1,152,754	631,394	639,592	600,778	626,980	651,288	623,776	640,568	674,568	608,381	550,858	571,385	582,100	678,500	564,700	703,300	535,000	542,700	533,100	618,600	163,600	206,000	0	0	0
Total Liab	6,651,100	6,959,300	7,112,000	7,009,700	5,870,600	5,856,900	5,905,700	5,926,600	5,980,600	6,032,100	5,912,800	5,817,300	5,911,300	5,803,700	5,826,400	5,852,900	5,961,400	5,980,500	5,557,700	5,447,400	5,398,800	5,442,700	5,231,600	5,405,900	5,128,000	5,178,800	7,287,400	6,826,400	6,779,400	7,053,000	6,939,700	6,978,200	6,898,900	7,144,300	6,880,700	6,703,800	6,878,900	7,027,200	7,116,200	7,089,900	7,735,900	7,927,800	7,846,100	7,847,300	8,239,100	8,477,200	8,246,700	8,252,100	8,544,300	3,085,200	3,014,600	2,997,300	2,997,800	3,173,000	3,115,400	3,104,900	3,219,800	3,160,300	3,557,400	3,260,700	3,061,400	3,265,600	3,247,100	3,425,100	3,418,700	3,382,900	3,334,700	3,324,000	3,366,100	3,293,700	3,524,900	3,445,700	3,472,100	3,450,100	3,472,300	3,460,900	3,521,500	3,614,400	3,578,400	3,552,100	3,580,500	3,760,700	2,442,800	2,112,900	3,447,806	3,106,804	3,136,846	3,099,378	3,057,757	3,193,770	3,216,759	1,926,412	1,902,596	1,776,669	1,529,881	1,568,827	1,542,500	1,670,500	1,698,200	1,790,900	1,811,900	1,817,400	1,786,600	1,867,100	241,100	302,000	0	0	0
Total Permanent Equity	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-445,700	-372,400	-364,800	152,300	0	0	0	0	0	0	0	527,100	0	1,074,700	1,149,700	1,162,800	1,327,300	1,415,600	1,480,400	1,390,500	1,416,000	1,373,300	1,426,000	1,444,300	1,700,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Stockholder Equity	549,500	408,400	412,400	346,500	344,100	218,200	199,700	190,400	248,700	127,700	93,800	101,400	172,500	24,500	-70,100	-181,900	-196,200	-304,100	-341,200	-292,400	-348,600	-445,700	-372,400	-364,800	152,300	760,600	339,500	594,800	609,700	552,800	587,000	561,100	527,100	442,000	1,074,700	1,149,700	1,162,800	1,327,300	1,414,300	1,479,000	1,388,800	1,414,300	1,373,400	1,425,800	1,775,800	1,699,900	2,868,800	3,047,900	2,957,500	2,538,100	2,576,900	2,496,600	2,404,600	2,399,500	2,224,600	2,230,900	2,199,600	2,171,300	2,069,400	1,918,100	1,924,600	2,017,700	2,134,500	2,133,500	2,019,600	1,967,400	1,863,300	1,792,900	1,654,800	1,550,900	1,506,100	1,436,300	1,392,100	1,375,500	1,356,400	1,359,200	1,333,500	1,231,700	1,184,600	1,161,400	1,123,600	1,029,300	2,258,200	2,202,700	812,960	987,481	936,915	883,016	850,152	824,944	796,476	2,149,905	2,145,502	2,212,932	2,335,197	2,303,167	2,312,700	2,285,700	2,258,400	2,227,700	2,228,000	2,198,100	2,269,000	2,279,800	257,300	1,382,000	0	0	0
Treasury Stock	0	0	-4,076,000	-4,076,000	-4,019,100	-4,019,100	-3,989,100	-3,939,000	-3,754,700	-3,681,000	-3,651,100	-3,528,600	-3,380,900	-3,366,300	-3,346,300	-3,346,300	-3,382,400	-3,382,400	-3,382,400	-3,332,800	-3,336,500	-3,288,100	-3,165,000	-3,090,900	-2,700,600	-2,155,800	-1,729,400	-1,478,100	-1,478,100	-1,470,200	-1,304,700	-1,284,700	-1,265,700	-1,188,900	-611,500	-524,900	-481,400	-431,300	-427,200	-297,100	-327,600	-327,600	-327,600	-327,600	-353,400	-353,100	-353,100	-352,800	-375,600	-375,500	-375,500	-374,700	-362,700	-352,900	-352,900	-352,100	-364,600	-363,700	-363,600	-363,400	-383,200	-383,100	-372,700	-316,700	-286,900	-286,600	-284,200	-278,900	-278,200	-273,100	-229,900	-222,200	-222,000	-179,500	-140,800	-105,600	-103,700	-103,400	-78,600	-44,600	-19,600	-19,600	-19,600	-19,600	-31,139	-31,136	-31,135	-31,135	-31,133	-31,132	-31,125	-31,121	-31,143	-27,734	-23,497	-22,404	0	0	0	0	0	0	0	0	0	0	0	0	0
Warrants	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0

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
Begin Period Cash Flow	456,100	561,000	548,700	262,400	271,700	594,000	333,700	351,700	286,400	992,400	679,600	703,600	675,600	694,500	128,900	430,300	373,100	455,800	358,000	297,800	126,800	13,805	11,229	13,672	45,000	35,500	3,000	40,600
Capital Expenditures	244,200	237,300	213,100	181,100	189,700	168,600	183,800	275,700	184,000	153,900	116,000	124,400	124,500	87,600	80,300	180,700	254,100	167,900	96,900	102,700	124,300	91,625	146,277	114,197	100,900	82,400	24,300	456,600
Cash And Cash Equivalents Changes	0	-76,400	12,300	286,300	-9,300	-322,300	260,300	12,000	72,000	-669,800	312,800	-24,000	47,200	-18,900	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Cash Flows Other Operating	0	118,000	24,500	-48,000	38,300	93,700	-649,500	31,900	296,600	36,000	80,500	-1,556,300	99,300	15,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change In Cash	-110,000	-104,900	12,300	286,300	-9,300	-322,300	260,300	12,000	72,000	-669,800	312,800	-24,000	47,200	-18,900	565,600	-301,400	57,200	-82,700	97,800	60,200	238,200	112,946	2,576	-2,443	-31,300	44,900	32,500	27,700
Change In Working Capital	-201,700	-184,100	-68,400	-72,800	27,300	62,200	-171,300	129,100	278,000	-877,200	104,300	-12,400	5,500	3,200	112,000	57,500	-86,800	35,700	-44,000	42,800	43,200	402,901	107,252	-135,573	-34,100	72,000	-12,000	-110,900
Change Receivables	0	2,600	-110,900	27,400	38,100	-900	-81,400	-33,900	36,700	-21,100	35,500	-27,200	-116,000	-33,900	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Change To Account Receivables	73,400	2,600	-110,900	27,400	38,100	-900	-81,400	-33,900	36,700	-21,100	35,500	-27,200	0	0	-80,000	55,900	-42,900	0	0	0	0	0	27,089	0	0	0	0	0
Change To Inventory	136,000	-178,500	-165,700	-25,200	12,400	-51,600	-55,400	-17,100	-38,300	-48,600	24,500	32,400	-9,000	-19,400	109,700	-23,600	-49,300	-33,600	-7,000	-29,100	-11,600	-32,576	16,531	-54,710	21,200	33,100	-5,000	51,900
Change To Liabilities	0	-72,100	206,100	800	-37,000	42,600	154,100	228,000	81,300	189,900	102,400	-29,800	89,700	40,200	0	0	16,800	15,600	16,700	48,500	9,200	23,722	0	0	0	0	0	0
Change To Netincome	0	67,100	271,300	104,900	45,500	29,500	92,400	-2,400	378,100	-630,500	85,800	1,658,900	-15,400	68,400	0	0	0	0	0	2,600	4,000	12,733	35,711	966	0	0	0	0
Change To Operating Activities	0	77,500	-43,600	-44,500	-7,100	88,500	54,600	-55,200	167,300	-935,800	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Depreciation	233,400	184,600	186,400	174,200	150,800	131,200	149,300	214,000	213,300	266,700	283,400	304,000	189,500	154,700	154,500	171,500	168,800	170,800	177,800	182,700	173,600	165,699	221,177	219,959	223,600	196,000	45,800	184,400
Dividends Paid	117,900	118,500	115,600	100,400	99,100	104,100	119,700	121,600	106,800	110,900	102,000	100,900	87,400	79,700	75,700	76,400	64,600	48,600	0	0	41,900	40,548	69,185	67,880	71,600	36,000	0	46,000
End Period Cash Flow	346,100	456,100	561,000	548,700	262,400	271,700	594,000	363,700	358,400	322,600	992,400	679,600	722,800	675,600	694,500	128,900	430,300	373,100	455,800	358,000	365,000	126,751	13,805	11,229	13,700	44,900	35,500	68,300
Exchange Rate Changes	0	0	4,100	-29,200	5,300	-5,300	-113,400	-39,200	-60,400	-22,300	-13,700	11,100	1,900	-32,100	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Free Cash Flow	272,000	376,000	496,600	555,900	321,400	259,400	214,100	631,200	783,700	-355,800	508,800	280,000	267,600	395,500	471,700	223,700	124,000	265,000	261,300	333,500	345,400	232,314	432,416	215,216	329,500	329,200	84,000	-233,300
Investments	-1,385,200	-243,000	-18,000	-6,700	-20,700	-18,600	-8,700	-46,000	24,000	15,100	0	0	0	12,600	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
Net Borrowings	0	-11,400	-25,300	-104,600	326,900	216,300	-437,800	-177,800	83,500	-47,000	-213,900	-475,000	2,120,600	-280,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	339,300	491,600	506,800	502,900	263,000	193,100	814,900	486,400	335,400	258,100	93,700	-1,278,100	149,100	255,900	244,300	179,900	353,000	274,100	255,800	215,600	240,400	-309,069	156,697	225,319	211,500	73,000	79,900	213,800
Other Cashflows From Financing Activities	-21,800	387,000	-31,800	-12,100	-26,800	-6,100	42,800	9,700	952,100	56,400	-37,800	-9,200	3,407,800	-3,000	766,600	-900	27,000	-251,800	-4,500	-215,200	2,531,100	2,716	-315,148	420,869	-3,300	-263,800	-32,400	-973,200
Other Cashflows From Investing Activities	0	-5,700	16,100	28,000	-455,200	-79,500	2,006,100	6,900	100,000	12,400	131,100	321,600	-2,245,900	-21,900	2,800	3,000	0	0	0	0	0	0	0	0	0	0	0	0
Other Non Cash Items	140,000	100,400	4,100	9,300	92,100	1,400	-560,900	79,200	126,100	-39,700	112,300	1,692,400	78,600	42,000	19,000	35,600	-28,400	-3,000	-1,600	-15,600	35,900	321,616	102,650	-653	-100	46,600	-100	-64,000
Sale Purchase Of Stock	-79,900	-280,200	-403,100	-33,000	-67,300	-590,500	-1,324,200	-247,700	-811,300	-187,000	-3,900	-9,600	-12,200	-9,800	-5,900	-95,100	-6,800	-52,400	-116,400	-86,200	-1,334,800	-28,834	-18,754	-346,821	-41,800	-25,300	-8,800	-1,319,300
Stock Based Compensation	33,000	50,500	43,500	41,700	32,900	29,200	44,900	59,900	61,200	54,100	24,100	16,900	25,000	30,600	38,800	-600	0	0	0	43,400	0	0	0	0	10,100	0	-2,400	0
Total Cash From Financing Activities	755,700	-446,700	-575,800	-261,700	139,900	-478,300	-1,864,300	-540,900	-775,300	-304,100	-319,800	-585,100	2,023,600	-373,000	90,300	-562,900	-59,500	-350,000	-118,400	-300,300	-108,900	-101,501	-402,583	7,671	-367,200	-325,100	-41,200	-2,267,800
Total Cash From Operating Activities	516,200	613,300	709,700	737,000	511,100	428,000	397,900	906,900	967,700	-201,900	624,800	404,400	392,100	483,100	552,000	404,400	378,100	432,900	358,200	436,200	469,700	323,939	578,693	329,413	430,400	411,600	108,300	223,300
Total Cashflows From Investing Activities	0	-243,000	-125,700	-159,800	-665,600	-266,700	1,813,600	-314,800	-60,000	-141,500	-105,500	-116,500	-2,370,400	-96,900	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
Begin Period Cash Flow	281,300	285,100	303,100	456,100	248,800	281,200	278,200	561,000	394,200	273,100	370,000	548,700	316,800	289,700	274,600	262,400	200,000	222,200	236,000	271,700	191,300	180,100	326,900	594,000	1,304,700	243,000	258,400	333,700	332,800	297,500	315,700	358,400	334,300	569,200	536,300	322,600	420,700	356,500	413,100	992,400	776,700	640,100	625,800	679,600	540,800	503,900	538,200	722,800	800,300	705,000	696,000	675,600	761,800	662,200	627,500	694,500	487,100	789,200	426,200	128,900	274,400	267,000	430,900	430,300	374,500	379,200	415,900	373,100	227,200	531,000	438,200	455,800	417,000	455,100	377,700	358,000	517,300	475,800	412,800	365,000	511,200	450,300	150,500	126,800	77,234	15,200	28,983	13,805	51,534	64,675	102,358	11,229	6,251	18,766	17,721	13,672	74,400	60,000	85,300	45,000	5,900	25,800	59,500	51,300	0	274,600	274,600	274,600	274,600	274,600
Capital Expenditures	59,200	61,300	58,800	64,900	53,800	64,600	51,900	67,000	58,300	57,700	53,200	43,900	62,800	34,700	34,900	48,700	48,100	47,100	45,100	49,400	53,800	41,100	30,300	43,400	57,300	33,300	42,800	50,400	85,500	76,700	61,700	51,800	71,700	54,700	36,900	20,700	60,100	38,700	26,700	28,400	36,000	28,800	25,400	25,800	26,600	30,000	38,600	29,200	46,400	31,600	27,000	19,500	26,900	20,100	25,200	15,400	20,100	16,100	19,700	24,400	38,800	46,200	55,200	40,500	96,300	47,400	59,500	50,900	57,400	42,300	39,300	28,900	30,300	25,300	20,700	20,600	25,500	25,800	24,000	27,400	47,500	24,300	30,400	22,100	32,729	14,371	26,630	17,895	36,539	28,787	41,066	39,885	143,567	201,950	31,947	23,867	39,300	20,900	23,800	16,900	26,500	23,400	15,500	17,000	24,000	27,400	6,500	44,100	61,800	232,700
Cash And Cash Equivalents Changes	0	0	-17,700	-155,900	205,600	-15,400	16,400	-283,000	168,300	125,800	-100,400	-181,400	194,300	34,400	11,800	45,800	59,500	-15,500	-27,200	-26,100	73,100	11,500	-121,000	-285,900	-710,700	1,061,700	-15,400	-75,300	37,600	35,300	-18,200	-42,700	60,300	-234,900	32,900	213,700	-98,100	64,200	-56,600	-579,300	215,700	136,600	14,300	-53,800	138,800	56,100	-34,300	-184,600	-77,500	95,300	9,000	20,400	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Cash Flows Other Operating	0	0	-189,800	-41,100	57,200	35,400	24,300	1,100	65,400	-1,500	-4,200	-35,200	-66,800	28,900	63,600	-73,700	-10,100	-13,000	88,800	-27,400	36,200	27,800	-92,100	121,800	163,700	-651,900	-54,800	-106,500	90,200	70,900	-36,200	-93,000	309,500	-11,500	37,300	-38,700	-169,000	73,600	75,000	56,400	-6,200	56,000	59,700	-29,000	-290,400	-1,257,700	29,600	-37,800	80,200	21,600	-1,500	-1,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Change In Cash	64,800	-3,800	-18,000	-153,000	207,300	-32,400	3,000	-282,800	166,800	121,100	-96,900	-178,700	231,900	27,100	15,100	12,200	62,400	-22,200	-13,800	-35,700	80,400	11,200	-146,800	-267,100	-710,700	1,061,700	-15,400	-75,300	30,900	35,300	-18,200	-42,700	24,100	-234,900	32,900	213,700	-98,100	64,200	-56,600	-579,300	215,700	136,600	14,300	-53,800	138,800	36,900	-34,300	-184,600	-77,500	95,300	9,000	20,400	-86,200	99,600	34,700	-67,000	207,400	-302,100	363,000	297,300	-145,500	7,400	-163,900	600	55,800	-4,700	-36,700	42,800	145,900	-303,800	92,800	-17,600	38,800	-38,100	77,400	19,700	-159,300	41,500	63,000	47,800	-146,200	60,900	299,800	23,700	49,517	62,034	-13,783	15,178	-37,729	-13,141	-37,683	91,129	4,978	-12,515	1,045	4,049	-60,700	14,400	-25,300	40,300	5,000	5,900	25,800	8,200	0	0	0	0	0	-
Change In Working Capital	103,100	17,200	-209,400	-112,600	157,100	-104,300	-47,400	-189,500	95,300	-5,500	-59,600	-98,600	55,900	7,500	4,400	-140,600	107,500	-69,100	59,300	-70,400	78,700	-17,400	-84,900	85,800	11,900	-11,900	-46,800	-124,500	283,500	24,500	-28,200	-150,700	167,400	49,400	-60,400	121,600	112,700	93,500	3,300	-1,086,700	215,500	78,500	-54,400	-135,300	197,100	28,400	-55,800	-184,100	70,500	42,500	-68,300	-39,200	50,300	-8,700	-15,300	-23,100	56,900	57,200	40,100	-42,200	6,100	29,500	84,400	-62,500	50,000	-20,200	-65,500	-51,100	61,300	-14,700	20,200	-31,100	32,900	-30,900	18,500	-64,500	44,300	-1,700	2,800	-2,600	43,000	39,400	-20,000	-19,200	510,207	18,129	-25,039	-100,396	18,888	27,439	14,703	46,222	-67,777	-4,214	-58,796	-4,786	-27,300	20,500	400	-27,700	6,100	64,800	16,900	-15,800	-235,800	323,000	323,000	0	0	-20,100
Change Receivables	0	0	7,400	30,100	68,300	-21,600	13,000	-57,100	6,300	-24,300	-36,900	-56,000	62,600	-9,200	7,600	-33,600	40,600	1,700	-22,400	18,200	30,100	-6,800	-28,000	3,800	6,100	-29,200	-55,000	-3,300	24,600	25,400	-61,600	-22,300	81,700	2,900	-56,400	8,500	41,400	-6,400	-47,000	-9,100	71,000	41,100	-66,000	-10,600	35,700	-47,200	-91,500	75,800	-94,100	-12,700	-30,800	21,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Change To Account Receivables	65,100	-19,400	7,400	30,100	68,300	-21,600	13,000	-57,100	6,300	-24,300	-36,900	-56,000	62,600	-9,200	7,600	-33,600	40,600	1,700	-22,400	18,200	30,100	-6,800	-28,000	3,800	6,100	-29,200	-55,000	-3,300	24,600	25,400	-61,600	-22,300	81,700	2,900	-56,400	8,500	41,400	-6,400	-47,000	-9,100	65,400	46,700	-66,000	-10,600	27,200	16,500	-31,300	-56,200	0	25,500	-38,400	16,900	0	26,400	0	26,100	115,200	98,000	96,400	-80,000	-63,100	108,800	110,300	-17,700	23,900	0	0	25,300	0	1,400	18,300	22,600	0	0	0	17,500	0	3,100	19,200	32,100	0	0	2,800	500	0	0	0	0	27,089	13,971	30,253	19,019	0	0	0	0	0	0	0	0	0	0	0	1,000	1,000	0	0	0	0	-
Change To Inventory	75,800	79,600	12,600	-32,000	110,500	-65,300	-103,800	-119,900	3,100	-24,000	-73,900	-70,900	51,400	11,500	-60,500	-27,600	56,400	4,200	5,800	-54,000	61,600	-20,600	-42,000	-50,600	45,100	-14,000	-22,200	-64,300	83,400	-17,600	-17,800	-65,100	89,400	-28,600	-15,300	-83,800	72,400	-21,400	-7,700	-91,900	131,700	7,500	-34,800	-79,900	121,400	12,600	-18,100	-83,500	81,900	-1,600	-37,700	-51,600	43,000	-6,300	-22,800	-33,300	33,900	27,600	49,300	-1,100	34,000	-13,400	-9,600	-34,600	26,200	-20,500	-19,900	-35,100	15,600	-22,500	-5,000	-21,700	22,500	16,500	-4,400	-41,600	3,600	-7,500	-5,200	-20,000	15,300	6,900	-13,400	-20,400	-4,897	-4,577	-14,175	-8,927	13,356	10,312	6,291	-13,428	-3,519	-20,483	-10,160	-20,548	16,200	6,000	1,500	-2,500	27,500	300	13,400	-8,100	3,000	0	0	0	0	-
Change To Liabilities	0	-36,800	-33,100	-62,800	-76,900	-46,300	40,600	10,500	32,500	43,100	61,200	69,300	15,700	-17,000	1,800	300	19,200	-45,800	-15,500	5,100	-2,400	-13,700	51,400	7,300	18,900	-10,200	89,300	56,100	87,500	50,200	51,300	39,000	-20,900	78,900	13,100	10,200	34,700	138,400	44,300	-27,500	13,700	24,200	59,900	4,600	-4,300	39,800	71,700	-137,000	32,700	57,100	8,200	-8,300	19,000	23,300	35,700	12,200	0	0	0	0	0	0	0	0	16,800	14,600	5,300	5,000	15,600	13,500	0	0	16,700	6,100	35,500	0	48,500	25,700	10,600	0	9,200	0	0	0	23,722	16,870	18,295	0	0	407	3,435	11,384	0	0	0	1,440	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Change To Netincome	0	65,400	-13,600	39,900	-7,700	174,200	30,900	19,300	13,800	36,200	22,800	17,100	77,200	5,200	16,600	5,900	6,000	25,500	-19,000	33,000	-71,000	15,000	33,700	51,800	-143,300	83,400	26,700	125,600	-73,300	24,200	42,300	4,400	-10,000	35,400	82,500	270,200	238,000	28,600	34,000	-931,100	68,900	16,400	2,200	-1,700	380,400	1,300,000	-26,900	5,400	-20,600	-18,100	12,700	10,600	0	29,200	20,500	17,500	0	0	0	3,700	0	0	2,100	16,800	0	0	0	0	0	0	0	8,700	0	0	0	0	2,600	0	0	0	4,000	0	0	0	12,733	0	0	0	35,711	0	0	0	966	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Change To Operating Activities	0	-500	-4,400	-4,400	81,700	40,600	8,400	8,400	52,100	-400	-9,900	-85,400	5,300	5,300	29,900	-102,800	-13,000	-39,500	-39,500	-52,600	-52,600	23,700	-66,300	125,300	54,600	41,500	-58,900	-113,000	-55,200	-21,800	3,600	-102,300	167,300	0	0	0	-935,800	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Depreciation	52,500	72,000	58,900	55,900	46,800	46,900	45,600	45,300	50,500	44,700	45,700	45,500	44,500	43,800	42,800	43,100	43,500	41,300	33,300	32,700	32,800	32,700	32,900	32,800	34,900	9,300	52,300	52,800	52,800	54,500	57,600	49,100	51,300	52,800	54,400	54,800	61,700	66,900	69,800	68,300	67,100	68,100	75,400	72,800	73,100	70,800	77,800	82,300	79,900	36,700	36,900	36,000	40,700	37,400	37,000	39,600	19,300	46,900	43,800	44,500	39,600	43,300	43,500	45,100	43,500	42,100	42,000	41,200	43,100	41,900	43,700	42,100	45,200	43,000	44,600	45,000	46,900	45,300	45,900	44,600	43,900	43,000	44,000	42,700	41,376	41,450	41,971	40,902	54,088	53,544	56,295	57,250	55,143	55,366	54,277	55,173	55,600	56,000	56,200	55,800	56,700	53,300	56,700	29,300	32,400	28,400	25,300	25,000	24,800	69,600
Dividends Paid	29,000	28,900	28,900	31,100	29,000	29,200	29,200	31,100	29,600	29,900	30,300	25,800	24,800	24,900	25,000	25,700	24,700	24,700	24,700	25,000	24,800	25,300	26,200	27,800	27,300	30,600	30,400	31,400	31,500	33,100	30,800	26,200	25,600	26,400	27,400	27,400	27,000	27,900	30,500	25,500	25,600	25,500	25,500	25,400	25,200	25,300	25,200	25,200	25,000	20,800	20,800	20,800	20,700	20,700	19,200	19,100	18,600	19,100	19,000	19,000	19,000	18,900	19,100	19,400	16,200	16,100	16,200	16,100	12,100	12,100	12,200	12,200	0	0	0	0	0	0	0	0	41,900	15,300	13,300	13,300	13,331	13,558	12,075	1,584	27,486	13,680	13,876	14,143	67,880	51,890	17,096	17,791	17,900	17,900	17,900	17,900	18,000	0	0	0	0	0	0	0	0	-
End Period Cash Flow	346,100	281,300	285,100	303,100	456,100	248,800	281,200	278,200	561,000	394,200	273,100	370,000	548,700	316,800	289,700	274,600	262,400	200,000	222,200	236,000	271,700	191,300	180,100	326,900	594,000	1,304,700	243,000	258,400	363,700	332,800	297,500	315,700	358,400	334,300	569,200	536,300	322,600	420,700	356,500	413,100	992,400	776,700	640,100	625,800	679,600	540,800	503,900	538,200	722,800	800,300	705,000	696,000	675,600	761,800	662,200	627,500	694,500	487,100	789,200	426,200	128,900	274,400	267,000	430,900	430,300	374,500	379,200	415,900	373,100	227,200	531,000	438,200	455,800	417,000	455,100	377,700	358,000	517,300	475,800	412,800	365,000	511,200	450,300	150,500	126,751	77,234	15,200	28,983	13,805	51,534	64,675	102,358	11,229	6,251	18,766	17,721	13,700	74,400	-25,300	85,300	5,000	5,900	25,800	59,500	51,300	0	274,600	274,600	274,600	274,600
Exchange Rate Changes	0	0	0	0	0	0	0	0	4,100	0	0	0	-29,200	0	0	0	5,300	0	0	0	-5,300	0	0	0	-94,500	-6,800	-20,600	8,500	-23,300	400	-5,400	-10,900	-12,700	-9,800	-78,700	40,800	-20,300	-9,000	-1,200	8,200	-9,800	-23,300	-19,600	39,000	-2,600	-700	9,500	4,900	-1,600	-21,600	6,000	19,100	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	-
Free Cash Flow	264,500	137,800	-117,300	-13,000	238,700	43,300	112,600	-18,600	273,900	120,300	66,400	36,000	264,000	162,500	137,100	-7,700	211,800	34,800	59,100	15,700	224,200	72,200	40,100	-77,100	8,100	157,900	81,300	-33,200	350,900	212,600	115,500	-47,800	217,400	160,500	107,400	298,400	219,700	241,900	149,000	-966,400	313,600	183,500	76,800	-65,100	289,700	111,500	-2,100	-126,500	68,700	125,300	25,900	47,700	167,000	82,300	78,300	67,900	173,200	148,700	118,000	31,800	39,500	45,100	147,900	-8,800	58,300	45,200	-9,600	30,100	88,300	60,000	80,800	35,900	92,200	50,700	103,600	14,800	94,800	81,000	84,800	72,900	107,700	122,100	56,700	58,900	83,270	110,789	54,615	-16,360	172,614	96,424	65,772	97,606	212,252	-95,842	14,287	84,519	80,400	109,300	83,700	56,100	108,600	97,200	76,500	46,900	48,300	71,500	23,200	-9,700	-19,700	-67,200
Investments	-52,200	-53,600	8,200	-1,206,900	-59,200	-400	-400	-69,300	-2,000	-1,000	-9,000	2,200	-17,000	3,300	-7,700	14,700	-2,200	-14,400	-600	-3,500	-5,600	-200	-13,800	1,000	-7,600	-12,400	18,600	-7,300	-2,900	-11,800	-8,900	-22,400	-10,700	-2,200	36,900	0	15,100	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	-
Issuance Of Capital Stock	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Net Borrowings	0	-102,000	137,200	1,133,400	4,000	-800	-12,800	-3,400	-89,700	80,700	-12,600	-1,100	-3,300	-80,900	-89,800	69,400	-128,000	425,500	10,400	19,000	-70,900	181,900	-24,300	129,600	-45,000	-643,000	241,200	9,000	-252,000	37,700	-71,800	106,800	-174,300	297,500	-400	-39,300	-268,500	-140,700	-40,800	403,000	-192,400	1,300	-60,500	37,700	-404,900	-25,300	-14,000	-30,800	2,131,600	7,400	-2,300	-16,100	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	-
Net Income	124,900	56,600	99,100	61,900	94,300	134,200	113,900	149,200	180,900	107,700	108,100	110,100	142,200	134,000	100,100	126,600	104,300	68,000	33,200	57,500	200,300	79,000	114,400	-200,600	-33,500	803,800	87,800	-43,200	171,100	173,800	49,600	91,900	123,500	86,600	28,100	97,200	66,800	59,200	60,300	71,800	-3,000	37,700	56,300	2,700	-342,800	-1,238,300	-13,700	-6,000	-49,300	73,700	65,000	59,700	51,300	76,500	66,900	61,200	65,100	60,600	60,500	58,100	47,300	9,200	62,600	60,800	79,700	72,400	73,900	127,000	83,300	77,200	57,800	55,800	73,000	64,200	62,800	55,800	30,300	63,800	61,300	60,200	46,900	66,000	65,800	61,700	-501,817	66,198	66,005	60,545	38,463	44,410	39,264	34,560	61,791	54,714	53,831	54,983	60,000	53,700	51,200	46,600	64,500	-54,100	35,500	27,100	17,400	21,400	21,700	19,400	21,000	78,800
Other Cashflows From Financing Activities	-500	-99,900	137,300	1,545,200	3,600	-500	412,100	-28,200	-3,700	-14,100	-300	-13,700	-600	-300	-89,800	58,200	-3,300	418,300	10,100	8,700	-69,300	-5,700	-24,300	129,600	70,200	-625,900	243,300	7,200	2,100	500	-71,300	6,600	694,300	189,300	-108,200	-200	534,800	1,211,900	-39,000	603,400	-100	1,900	4,000	-4,400	1,300	-1,800	100	800	3,409,900	20,700	200	2,600	-1,000	-2,000	-31,200	-11,800	69,800	-8,300	406,000	299,100	-177,700	100	-221,400	7,600	21,800	300	10,500	-4,900	6,700	-263,700	13,200	-14,700	-200	-7,400	-700	3,800	-226,700	-1,500	6,800	6,200	-266,200	2,501,900	262,300	-20,100	-20,146	-27,347	-31,408	26,243	-157,849	-88,810	-75,544	7,099	88,748	261,164	3,116	34,848	-3,200	2,000	-92,300	4,400	-62,700	-89,000	-102,900	-40,600	-48,400	-69,800	-9,800	8,000	18,300	83,200
Other Cashflows From Investing Activities	0	-1,141,000	-14,900	-1,142,000	-5,700	-300	-600	-2,000	600	-200	7,400	700	21,100	-2,500	100	9,300	100	-429,500	-21,500	-4,300	3,900	-89,100	-700	6,400	-25,900	2,031,900	-2,300	2,400	4,300	-5,600	2,700	5,500	15,500	-9,000	76,700	16,800	7,300	4,000	-300	1,400	126,500	-2,900	6,200	1,300	321,700	1,000	-3,300	2,200	-2,252,600	5,000	800	900	0	2,100	1,600	1,200	2,800	1,500	0	0	3,000	2,200	0	0	0	0	0	3,900	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-
Other Non Cash Items	28,100	53,300	15,600	70,500	12,400	16,700	42,900	28,400	-37,600	20,900	9,900	10,900	-6,100	-200	16,100	-500	46,400	29,500	-19,000	35,200	-200	10,800	5,800	-15,000	85,600	-669,600	12,100	11,000	-22,200	28,000	60,900	12,500	-43,800	16,000	116,700	13,500	-110,600	53,400	22,300	-4,800	10,700	28,700	21,200	51,700	602,200	1,356,900	38,300	12,300	51,400	13,500	11,300	2,400	35,300	1,500	2,000	3,200	9,100	11,200	-900	-400	21,900	3,700	9,800	0	6,600	-100	-200	-34,700	-100	-700	-1,000	-1,200	-400	-100	-800	-300	27,700	400	300	-600	35,500	100	200	100	322,040	-301	-320	197	100,802	341	1,751	-244	-753	-13	50	63	9,800	0	500	-300	-21,700	67,800	-3,800	4,300	255,600	47,400	-347,800	-13,100	5,800	37,500
Sale Purchase Of Stock	0	-79,900	-79,900	-79,900	-280,200	-30,000	-50,100	-200,100	-73,600	-30,000	-122,400	-177,100	-13,000	-20,000	0	0	-67,300	-67,300	-49,600	-17,700	-48,400	-128,100	-96,000	-318,000	-545,000	-452,400	-305,300	-21,500	-8,000	-165,400	-20,000	-54,300	-116,900	-537,300	-81,700	-75,400	-50,100	-4,100	-130,200	-2,600	3,900	0	0	-3,900	-200	-100	700	-10,000	600	0	-800	-12,000	-9,800	0	0	0	-5,900	0	0	-5,900	88,300	-10,400	-57,600	-27,100	-4,500	-2,300	0	-2,700	-2,700	-43,000	0	-41,000	-41,000	-38,700	-35,200	-1,500	0	-27,200	-34,000	-25,000	0	-1,298,100	0	-2,906	-2,906	-6,306	0	-1,390	-1,390	-9,455	0	-7,909	-61,390	-209,805	-4,023	-71,603	-24,800	-14,200	-1,600	-1,200	-11,900	0	0	0	0	0	0	0	0	-
Stock Based Compensation	1,600	11,900	1,900	-21,000	10,600	12,300	10,300	17,300	10,400	10,100	11,900	11,100	10,500	12,000	10,300	8,900	8,900	10,800	4,800	8,400	6,300	8,300	8,200	6,400	6,200	15,700	14,100	8,900	15,300	14,600	17,400	12,600	12,100	15,900	14,900	18,300	17,400	10,300	11,900	14,500	3,800	5,400	7,300	7,600	-14,700	11,500	7,800	12,300	7,300	4,500	7,400	5,800	8,600	8,500	6,000	7,500	38,800	0	0	0	300	-700	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-323,000	0	0	0	-
Total Cash From Financing Activities	-218,500	-131,200	106,300	999,100	-27,700	-61,700	-95,200	-262,100	-196,600	6,700	-165,600	-220,300	-44,600	-128,900	-117,700	29,500	-155,500	393,600	-64,200	-34,000	-144,100	28,500	-146,500	-216,200	-617,300	-1,108,900	-92,400	-45,700	-291,400	-160,300	-122,100	32,900	-149,200	-374,400	-109,400	-142,300	-304,800	-172,700	-204,100	377,500	-218,000	-23,700	-49,100	-29,000	-470,000	-55,700	-38,400	-65,200	2,108,000	-13,400	-23,700	-47,300	-224,500	-22,900	-21,400	-104,200	42,100	-471,300	239,700	279,800	-196,700	-29,200	-298,100	-38,900	-15,400	-18,100	-5,700	-20,300	-7,400	-318,600	1,200	-25,200	-39,900	-45,500	-35,500	2,500	-226,300	-28,500	-26,900	-18,600	-263,800	-60,700	249,000	-33,400	-36,341	-47,211	-42,869	24,920	-186,265	-111,945	-89,420	-14,953	28,184	51,512	-17,712	-54,313	-146,300	-94,400	-111,800	-14,700	-92,600	-89,000	-102,900	-40,600	-48,400	-69,800	-9,800	8,000	18,300	83,200
Total Cash From Operating Activities	323,700	199,100	-58,500	51,900	292,500	107,900	164,500	48,400	332,200	178,000	119,600	79,900	326,800	197,200	172,000	41,000	259,900	81,900	104,200	65,100	278,000	113,300	70,400	-33,700	65,400	191,200	124,100	17,200	436,400	289,300	177,200	4,000	289,100	215,200	144,300	319,100	279,800	280,600	175,700	-938,000	349,600	212,300	102,200	-39,300	316,300	141,500	36,500	-97,300	115,100	156,900	52,900	67,200	193,900	102,400	103,500	83,300	193,300	164,800	137,700	56,200	78,300	91,300	203,100	31,700	154,600	92,600	49,900	81,000	145,700	102,300	120,100	64,800	122,500	76,000	124,300	35,400	120,300	106,800	108,800	100,300	155,200	146,400	87,100	81,000	115,999	125,160	81,245	1,535	209,153	125,211	106,838	137,491	68,685	106,108	46,234	108,386	119,700	130,200	107,500	73,000	135,100	120,600	92,000	63,900	72,300	98,900	29,700	34,400	42,100	165,500
Total Cashflows From Investing Activities	0	-1,326,000	-65,500	-1,206,900	-243,000	-183,800	-52,900	-69,300	28,600	-58,900	-54,400	-41,000	-58,700	-33,900	-42,500	-24,700	-50,200	-491,000	-67,200	-57,200	-55,500	-130,400	-44,800	-36,000	-90,800	1,986,200	-26,500	-55,300	-84,100	-94,100	-67,900	-68,700	-66,900	-65,900	72,800	-3,900	-52,800	-34,700	-27,000	-27,000	-30,100	-31,700	-19,200	-24,500	-19,400	-28,200	-41,900	-27,000	-2,299,000	-26,600	-26,200	-18,600	0	-56,900	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	14,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	-

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
Cost Of Revenue	3,914,500	3,869,000	3,852,900	3,293,900	3,226,300	3,230,600	3,044,400	4,246,700	4,444,900	5,062,900	5,103,300	5,103,800	3,999,700	3,237,300	3,024,300	3,606,900	3,350,100	3,087,800	2,927,100	2,636,000	2,419,100	2,146,643	2,077,195	1,864,227	1,636,700	1,478,100	477,700	2,071,000
Depreciation And Amortization	233,400	-11,300	-9,300	65,700	51,300	15,700	13,100	94,900	88,700	118,900	123,200	134,000	41,300	154,700	154,500	171,500	168,800	170,800	177,800	182,700	173,600	165,699	221,177	219,959	223,600	196,000	45,800	184,400
Discontinued Operations	0	300	15,600	18,800	-30,700	42,800	752,100	194,100	176,600	176,600	7,600	20,900	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Ebit	878,900	944,800	900,900	788,100	578,500	686,000	607,200	797,500	861,600	732,200	663,000	615,200	565,000	387,900	344,800	626,900	567,200	546,700	497,900	595,400	566,200	1,356,694	466,542	456,490	450,600	440,500	152,600	352,600
Ebitda	1,112,300	933,500	891,600	853,800	629,800	701,700	620,300	892,400	950,300	851,100	786,200	749,200	606,300	542,600	499,300	798,400	736,000	717,500	675,700	778,100	739,800	1,522,393	687,719	676,449	674,200	636,500	198,400	537,000
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
Extraordinary Items	0	300	15,600	18,800	24,700	-180,800	711,000	194,100	176,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gross Profit	1,574,400	1,772,900	1,680,900	1,609,300	1,564,800	1,502,100	1,417,200	2,531,600	2,586,600	2,687,600	2,587,500	2,544,300	1,641,200	1,252,800	1,218,500	1,236,600	1,301,100	1,240,100	1,158,000	1,162,100	1,112,800	1,057,613	990,287	1,203,487	1,202,900	1,028,700	365,100	1,383,100
Income Before Tax	429,700	729,300	716,200	626,200	370,300	457,800	393,300	565,900	425,900	267,200	177,700	-1,336,100	216,100	343,400	329,900	222,300	456,000	400,100	376,600	322,900	376,900	-391,933	297,452	413,429	395,700	198,900	133,500	348,600
Income Tax Expense	90,400	238,000	225,000	142,100	76,600	307,500	330,500	79,500	90,500	9,100	84,000	-58,000	67,000	87,500	85,600	42,400	103,000	126,000	120,800	107,300	136,500	-82,864	140,755	188,110	184,200	125,900	53,600	134,800
Interest Expense	296,300	162,300	167,800	174,400	184,100	177,900	201,800	213,100	227,700	287,700	361,000	384,700	217,100	161,600	154,900	128,100	140,600	0	0	0	0	0	0	0	0	0	0	0
Interest Income	0	162,300	167,800	10,200	203,000	15,100	17,600	13,000	210,700	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
Net Income	341,600	491,600	506,800	502,900	263,000	193,100	814,900	486,400	335,400	258,100	124,200	-1,078,300	149,100	255,900	244,300	179,900	353,000	274,100	255,800	215,600	240,400	-309,069	156,697	225,319	211,500	73,000	79,900	2,857,700
Net Income Applicable To Common Shares	0	491,600	506,800	502,900	263,000	193,100	814,900	486,400	335,400	258,100	101,300	-2,113,000	149,100	255,900	244,300	179,900	353,000	274,100	255,800	215,600	187,200	0	109,129	206,336	0	0	0	0
Net Income From Continuing Ops	309,100	491,300	491,200	484,100	293,700	150,300	62,800	486,400	335,400	258,100	93,700	-2,133,900	149,100	255,900	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	-244,700	-162,300	-167,800	-174,400	-189,100	-182,300	-190,000	-205,900	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	-53,200	-16,900	12,500	-24,100	-20,600	-900	5,900	-109,800	-119,800	-63,400	-70,200	-14,200	-35,900	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Recurring	0	12,100	14,500	11,000	41,900	47,800	12,100	13,200	78,300	48,700	74,900	2,042,200	117,600	7,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	878,900	944,800	900,900	788,100	578,500	656,300	596,000	819,100	763,400	653,600	602,100	-881,200	447,400	535,000	492,300	396,500	549,300	526,100	510,400	503,000	539,200	516,386	387,391	467,216	452,200	346,500	146,500	391,500
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
Other Operating Expenses	4,610,000	4,691,300	4,664,100	4,104,100	4,170,700	4,028,600	3,853,500	5,946,200	6,189,800	7,027,100	7,013,800	7,023,100	5,075,900	3,947,500	3,743,500	4,361,900	4,093,500	3,788,900	3,573,000	3,262,100	2,993,200	2,689,218	2,647,286	2,600,498	2,387,400	2,160,300	696,300	3,062,600
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Reconciled Depreciation	221,500	36,100	38,800	174,200	150,800	131,200	149,300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Research Development	96,900	102,500	99,800	95,900	77,300	80,800	91,800	130,800	129,000	135,000	133,000	135,000	106,000	88,000	81,200	85,600	90,800	78,200	75,800	73,200	69,000	59,283	55,779	54,264	0	0	0	93,900
Selling And Marketing Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling General Administrative	763,200	786,200	772,400	772,700	915,500	782,300	796,000	1,604,600	1,656,200	1,845,300	1,787,300	1,785,300	1,099,700	710,200	719,200	755,000	750,200	701,100	645,900	626,100	574,100	542,575	513,086	516,312	527,100	486,200	172,800	713,300
Tax Provision	183,900	238,000	225,000	142,100	76,600	307,500	330,500	79,500	132,600	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Operating Expenses	695,500	822,300	811,200	810,200	944,400	798,000	809,100	1,699,500	1,744,900	1,964,200	1,910,500	1,919,300	1,076,200	710,200	719,200	755,000	743,400	701,100	645,900	626,100	574,100	542,575	570,091	736,271	750,700	682,200	218,600	991,600
Total Other Income Expense Net	-449,200	-215,500	-184,700	-161,900	-208,200	-68,400	-30,600	-53,300	-188,100	-168,500	-138,300	-1,576,400	-131,800	-37,600	-14,500	-145,300	25,800	-7,700	14,200	-59,400	-27,500	-841,656	-46,346	10,726	1,600	-94,000	-6,100	38,900
Total Revenue	5,488,900	5,641,900	5,533,800	4,903,200	4,791,100	4,732,700	4,461,600	6,778,300	7,031,500	7,750,500	7,690,800	7,648,100	5,640,900	4,490,100	4,242,800	4,843,500	4,651,200	4,327,900	4,085,100	3,798,100	3,531,900	3,204,256	3,067,482	3,067,714	2,839,600	2,506,800	842,800	3,454,100

	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
Cost Of Revenue	990,600	968,500	962,800	943,700	981,900	966,800	979,700	940,600	1,056,100	1,003,000	927,800	866,000	916,500	832,700	761,300	783,400	869,600	826,500	782,700	747,500	861,200	820,700	791,700	757,000	853,400	769,200	726,000	695,800	1,103,200	1,076,600	1,065,600	1,001,300	1,117,300	1,109,600	1,121,200	1,096,800	1,301,400	1,281,900	1,293,600	1,186,700	1,346,200	1,279,500	1,296,400	1,234,800	1,326,500	1,256,700	1,341,800	1,267,800	1,380,500	911,400	888,300	819,500	877,400	809,500	789,200	761,200	812,800	768,800	739,900	702,800	860,700	925,300	948,600	872,300	906,700	840,800	822,100	780,500	806,100	771,600	774,600	735,500	778,900	731,900	724,100	692,300	709,300	658,800	640,900	627,000	639,900	619,800	596,100	563,400	563,140	561,727	526,331	495,445	523,106	516,617	519,445	518,027	561,320	451,498	435,673	415,736	435,500	413,700	397,600	389,700	416,400	401,700	398,200	261,600	0	0	0	0	310,700
Depreciation And Amortization	52,500	15,400	15,400	-1,000	9,600	48,600	-17,700	-4,300	9,700	44,700	45,700	9,700	9,500	9,700	42,800	43,100	10,400	9,500	33,300	32,700	4,800	3,600	3,400	3,900	3,900	3,100	1,100	5,000	22,500	23,500	27,500	21,400	21,300	21,800	23,000	22,600	26,100	30,400	31,200	31,200	30,800	29,500	31,700	32,200	34,500	70,800	35,300	34,200	79,900	36,700	36,900	36,000	40,700	37,400	37,000	39,600	19,300	46,900	43,800	44,500	39,600	43,300	43,500	45,100	43,500	42,100	42,000	41,200	43,100	41,900	43,700	42,100	45,200	43,000	44,600	45,000	46,900	45,300	45,900	44,600	43,900	43,000	44,000	42,700	41,376	41,450	41,971	40,902	54,088	53,544	56,295	57,250	55,143	55,366	54,277	55,173	55,600	56,000	56,200	55,800	56,700	53,300	56,700	29,300	491,700	-184,900	-189,900	-183,500	24,800
Discontinued Operations	0	-1,000	5,200	5,200	-400	1,600	-500	-500	11,900	-100	-500	4,300	4,700	2,200	-200	12,100	-20,100	-11,500	7,700	-6,800	900	3,400	31,100	7,400	220,300	488,600	32,600	10,600	187,100	34,500	-27,500	0	176,600	0	0	0	176,600	0	0	0	7,600	0	0	0	15,000	5,900	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Ebit	209,900	206,500	208,500	169,500	228,000	228,000	226,700	262,100	248,100	210,700	202,200	203,500	229,400	194,300	201,000	190,500	182,500	159,000	117,200	151,600	193,500	160,400	168,400	164,100	170,000	166,300	137,500	133,300	219,200	227,700	180,300	168,700	208,400	220,100	230,900	202,400	181,500	199,100	182,500	162,300	176,400	190,100	177,500	130,600	174,000	181,400	148,200	135,600	118,400	117,100	98,800	87,000	119,400	109,800	91,900	84,900	129,900	84,200	75,000	119,500	200,100	166,800	139,500	124,900	166,700	132,800	131,100	136,700	151,400	136,500	142,700	111,800	132,300	128,900	123,500	116,000	216,800	129,400	127,300	121,500	179,400	140,100	-174,500	121,300	971,552	129,856	129,618	125,668	139,756	113,975	108,825	103,986	123,649	102,937	112,037	117,867	122,100	113,600	108,200	107,000	89,300	212,700	92,500	46,100	-966,000	391,200	401,500	386,400	35,700
Ebitda	262,400	221,900	223,900	168,500	237,600	276,600	209,000	257,800	257,800	255,400	247,900	213,200	238,900	204,000	243,800	233,600	192,900	168,500	150,500	184,300	198,300	164,000	171,800	168,000	173,900	169,400	138,600	138,300	241,700	251,200	207,800	190,100	229,700	241,900	253,900	225,000	207,600	229,500	213,700	193,500	207,200	219,600	209,200	162,800	208,500	252,200	183,500	169,800	198,300	153,800	135,700	123,000	160,100	147,200	128,900	124,500	149,200	131,100	118,800	164,000	239,700	210,100	183,000	170,000	210,200	174,900	173,100	177,900	194,500	178,400	186,400	153,900	177,500	171,900	168,100	161,000	263,700	174,700	173,200	166,100	223,300	183,100	-130,500	164,000	1,012,928	171,306	171,589	166,570	193,844	167,519	165,120	161,236	178,792	158,303	166,314	173,040	177,700	169,600	164,400	162,800	146,000	266,000	149,200	75,400	-474,300	206,300	211,600	202,900	60,500
Effect Of Accounting Charges	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	-1,000	5,200	-1,000	-400	1,600	-500	-400	11,900	-100	-500	4,300	4,700	2,200	-200	12,100	-7,600	5,400	25,600	2,100	67,300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Gross Profit	386,900	413,300	418,000	405,100	424,000	433,600	438,300	477,000	475,400	403,700	400,700	401,100	424,400	404,500	389,900	390,500	429,300	392,000	378,300	365,200	399,100	365,500	363,500	374,000	374,400	362,100	344,300	336,400	640,900	640,000	661,400	589,300	636,600	636,600	663,800	649,600	672,300	693,600	680,000	641,000	666,300	659,100	665,100	618,000	651,300	643,600	662,600	649,700	672,200	335,700	324,300	309,000	331,800	320,500	300,500	300,000	333,600	311,100	288,100	285,700	307,600	293,700	330,200	305,100	343,500	320,100	323,300	314,200	339,400	309,800	307,300	283,600	296,800	287,800	295,900	277,500	307,800	285,400	282,800	286,100	294,900	288,900	269,500	259,500	282,931	264,089	259,951	250,642	258,284	249,604	242,154	240,245	311,404	295,362	295,869	300,852	315,300	301,100	297,500	289,200	305,100	282,600	271,800	169,400	222,000	206,300	211,600	202,900	159,300
Income Before Tax	115,900	77,900	139,200	96,700	179,200	184,000	157,100	209,000	247,000	154,400	154,400	160,400	184,900	149,200	144,900	147,200	135,500	102,300	37,800	94,700	118,500	109,000	116,800	113,500	119,000	106,100	84,600	82,600	157,800	172,800	123,000	112,300	125,700	126,000	42,900	131,300	-4,500	95,000	93,400	82,500	67,700	50,000	75,200	-5,800	-13,500	-1,286,300	-6,700	-14,400	-56,100	100,100	90,200	81,900	59,200	105,500	92,800	86,000	87,100	79,300	81,900	81,600	53,300	3,500	8,400	81,500	103,000	105,400	107,500	140,100	121,800	111,300	85,000	82,000	102,700	96,200	94,000	83,600	41,100	97,000	90,800	94,000	72,100	104,000	102,800	87,900	-715,880	109,454	111,174	103,319	75,268	83,505	75,033	63,646	113,377	100,393	98,772	100,887	111,700	100,400	95,700	87,900	120,100	-35,100	68,800	45,100	17,400	21,400	21,700	19,400	35,800
Income Tax Expense	-9,000	20,300	45,300	33,800	84,500	51,400	42,700	59,400	78,000	46,600	45,800	54,600	47,400	17,400	44,600	32,700	11,100	22,800	12,300	30,400	-80,900	33,400	33,500	321,500	94,000	43,700	56,100	136,400	-13,300	9,500	73,400	20,400	2,200	39,400	14,800	34,100	-70,800	35,700	33,100	10,700	64,100	12,300	18,900	-8,500	-2,600	-48,000	7,000	-8,400	-6,800	26,400	25,200	22,200	7,900	29,000	25,800	24,800	22,000	18,700	21,400	23,500	6,000	-5,700	21,400	20,700	23,300	33,000	33,600	13,100	38,500	34,100	27,200	26,200	29,700	32,000	31,300	27,800	10,800	33,200	29,400	33,800	25,200	37,900	37,000	36,200	-214,063	43,256	45,169	42,774	36,805	39,095	35,769	29,086	51,586	45,679	44,941	45,904	51,700	46,700	44,500	41,300	55,600	19,000	33,200	18,000	-17,400	-21,400	-21,700	-19,400	14,700
Interest Expense	76,800	70,100	68,700	57,800	43,000	42,700	39,500	38,900	40,200	44,400	44,100	43,100	43,700	43,000	45,400	47,800	47,500	48,500	47,300	47,600	46,600	44,800	44,500	42,000	48,100	54,000	50,900	48,800	51,300	52,800	54,300	54,700	55,400	54,800	59,000	58,500	65,600	69,700	73,900	78,500	91,600	88,900	89,700	90,800	93,500	96,500	97,600	97,800	106,600	36,600	36,900	37,000	39,200	40,700	41,000	40,700	40,300	41,900	37,800	34,900	128,100	30,700	30,300	35,400	140,600	35,200	35,100	37,200	35,100	35,500	39,000	38,400	37,200	37,700	38,000	36,800	38,700	39,000	37,300	38,700	43,300	42,500	26,500	22,500	16,646	15,448	16,504	16,717	16,638	20,868	18,878	20,014	20,420	17,082	13,923	13,088	0	0	0	0	0	0	0	0	474,300	206,300	211,600	202,900	0
Interest Income	0	70,100	3,100	57,800	43,000	40,900	1,700	18,200	40,200	2,000	2,000	2,000	2,400	45,500	43,900	3,400	51,100	54,800	4,100	49,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Minority Interest	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income	124,000	56,600	99,100	61,900	94,300	134,200	113,900	149,200	180,900	107,700	108,100	110,100	142,200	134,000	100,100	126,600	104,300	68,000	33,200	57,500	200,300	79,000	114,400	-200,600	-33,500	787,400	87,800	-43,200	171,100	163,300	49,600	91,900	123,500	86,600	28,100	97,200	66,300	59,300	60,300	71,800	27,600	37,700	56,300	2,700	173,600	-1,232,400	-13,700	-6,000	-49,300	73,700	65,000	59,700	51,300	76,500	67,000	61,200	65,100	60,600	60,500	58,100	47,300	9,200	62,600	60,800	79,700	72,400	73,900	127,000	83,300	77,200	57,800	55,800	73,000	64,200	62,700	55,800	30,300	63,800	61,400	60,200	46,900	66,100	65,800	61,700	-501,817	66,198	66,005	60,545	38,463	44,410	39,264	34,560	61,791	54,714	53,831	54,983	60,000	53,700	51,200	46,600	64,500	-54,100	35,600	27,100	17,400	21,400	21,700	19,400	21,100
Net Income Applicable To Common Shares	0	56,600	99,100	61,900	94,300	134,200	113,900	149,200	180,900	107,700	108,100	110,100	142,200	134,000	100,100	126,600	104,300	68,000	33,200	57,500	200,300	79,000	114,400	-200,600	-17,100	787,400	87,800	-43,200	181,600	163,300	49,600	91,900	123,500	86,600	28,100	97,200	66,700	59,300	60,300	71,800	4,600	35,300	56,300	2,700	-860,900	-1,232,400	-13,700	-6,000	-49,300	73,700	65,000	59,700	51,300	76,500	67,000	61,200	65,100	60,600	60,500	58,100	47,300	9,200	62,600	60,800	79,700	72,400	73,900	127,000	83,300	77,200	57,800	55,800	73,000	64,200	62,800	55,800	30,300	63,800	61,300	60,200	46,900	38,200	53,700	48,400	-59,086	59,086	55,654	47,034	25,181	33,647	25,460	24,841	81,173	47,637	36,861	40,665	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Income From Continuing Ops	124,900	57,600	93,900	62,900	94,700	132,600	114,400	149,600	169,000	107,800	108,600	105,800	137,500	131,800	100,300	114,500	124,400	79,500	25,500	64,300	199,400	75,600	83,300	-208,000	25,700	62,400	28,500	-53,800	181,600	163,300	49,600	91,900	123,500	86,600	28,100	97,200	66,700	59,300	60,300	71,800	-3,000	37,700	56,300	2,700	-875,900	-1,238,300	-13,700	-6,000	-49,300	73,700	65,000	59,700	0	76,500	67,000	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Net Interest Income	-68,000	-70,100	-68,700	-57,800	-43,000	-42,300	-39,500	-38,900	-40,200	-43,400	-43,200	-44,400	-43,700	-43,000	-44,500	-45,500	-48,900	-49,600	-44,500	-46,100	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	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Operating Income Net Other	0	0	-8,400	-15,000	-5,800	-3,100	-30,100	-14,200	-13,000	-4,500	-400	1,000	7,800	-2,300	2,200	4,800	-22,000	-3,200	2,600	-1,500	-300	-9,400	1,100	-12,000	5,300	0	-3,900	-2,300	5,100	700	4,700	-4,600	-15,500	4,600	-105,100	6,200	-82,500	-17,300	-5,000	-15,000	-15,300	1,100	-4,000	-45,200	-61,700	1,200	-5,600	-4,100	-14,900	6,800	-2,000	-4,100	0	-2,900	3,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Non Recurring	0	0	600	-1,200	7,500	600	3,500	500	10,000	2,400	2,100	0	-700	1,000	10,100	600	-1,700	6,900	29,300	7,400	25,500	6,600	7,100	8,600	2,000	6,200	2,000	1,900	9,700	1,600	1,900	1,900	9,600	38,400	16,900	13,400	41,100	12,800	15,000	-20,200	12,900	49,800	12,000	200	591,700	1,372,400	28,200	49,900	87,100	23,900	6,600	0	0	100	-300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Operating Income	209,900	157,600	216,300	169,500	228,000	228,000	226,700	262,100	300,200	201,300	196,900	202,500	220,800	194,500	186,000	186,800	205,000	154,000	78,400	141,100	165,400	163,200	160,200	167,500	161,800	160,100	139,400	133,700	204,000	224,900	218,600	171,600	196,600	176,200	207,000	183,600	143,700	182,000	172,300	154,900	172,600	139,900	168,900	130,200	118,200	-1,191,000	120,000	87,500	65,400	129,900	129,100	123,000	134,800	147,100	129,200	123,900	124,100	130,200	118,100	119,900	114,200	39,200	126,400	116,700	145,200	134,100	134,100	135,900	151,400	139,800	118,900	115,900	135,700	131,300	126,200	117,200	115,300	132,700	127,700	126,800	147,700	143,300	127,400	120,800	136,159	128,727	128,648	122,852	93,027	105,230	95,311	93,823	128,723	110,206	112,366	115,921	123,900	114,200	109,300	104,800	111,700	98,300	91,000	45,600	-474,300	206,300	211,600	202,900	35,700
Other Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Other Operating Expenses	1,167,600	1,165,700	1,163,900	1,180,500	1,171,600	1,171,800	1,187,800	1,155,000	1,270,400	1,203,000	1,129,500	1,064,600	1,120,800	1,041,700	955,100	986,500	1,095,600	1,057,600	1,053,300	964,200	1,069,400	1,016,400	987,900	954,900	1,063,100	965,000	928,900	896,600	1,530,400	1,490,700	1,506,700	1,419,000	1,547,000	1,531,600	1,561,100	1,549,400	1,795,100	1,780,700	1,786,300	1,665,800	1,826,900	1,748,900	1,780,600	1,722,400	1,802,500	1,718,900	1,856,200	1,781,900	1,934,300	1,093,300	1,076,900	1,005,500	1,082,400	982,800	960,800	936,700	1,016,500	948,800	909,200	869,000	1,032,800	1,118,500	1,151,900	1,058,700	1,097,400	1,026,600	1,011,100	958,400	993,300	941,700	951,000	903,000	939,600	888,300	893,600	851,600	868,800	811,500	796,000	786,300	787,600	765,400	1,038,200	702,100	709,912	698,437	657,634	623,235	665,559	657,047	660,231	664,449	744,001	636,654	619,176	600,667	626,900	600,600	585,800	574,100	609,800	586,000	579,000	385,400	696,300	0	0	0	435,600
Preferred Stock And Other Adjustments	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Reconciled Depreciation	58,700	15,400	15,400	15,200	9,100	46,900	8,900	9,400	9,700	44,700	45,700	45,500	44,500	43,800	42,800	43,100	43,500	41,300	33,300	32,700	32,800	32,700	32,900	32,800	34,900	9,300	52,300	52,800	52,800	54,500	57,600	49,100	51,300	52,800	54,400	54,800	61,700	66,900	69,800	68,300	67,100	68,100	75,400	72,800	73,100	70,800	77,800	82,300	79,900	36,700	36,900	36,000	40,700	37,400	37,000	39,600	19,300	46,900	43,800	44,500	39,600	43,300	43,500	45,100	43,500	42,100	42,000	41,200	43,100	41,900	43,700	42,100	45,200	43,000	44,600	45,000	46,900	45,300	45,900	44,600	43,900	43,000	44,000	42,700	41,376	41,450	41,971	40,902	54,088	53,544	56,295	57,250	55,143	55,366	54,277	55,173	55,600	56,000	56,200	55,800	56,700	53,300	56,700	29,300	32,400	28,400	25,300	25,000	24,800
Research Development	0	0	0	0	102,500	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	80,800	0	0	0	91,800	0	0	0	88,000	0	0	0	129,000	0	0	0	135,000	0	0	0	133,000	0	0	0	135,000	0	0	0	106,000	0	0	0	88,000	0	0	0	81,200	0	0	0	85,600	0	0	0	90,800	0	0	0	78,200	0	0	0	75,800	0	0	0	73,200	0	0	0	69,000	0	0	0	59,283	0	0	0	55,779	0	0	0	54,264	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Selling And Marketing Expenses	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	484,300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	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	38,000
Selling General Administrative	176,500	181,800	185,700	221,600	180,600	196,300	199,200	205,000	204,600	190,300	192,000	188,900	194,800	199,300	184,500	194,100	699,900	221,600	266,200	212,100	203,400	192,100	192,800	194,000	205,800	192,700	201,800	195,800	404,700	390,600	413,600	396,300	408,400	400,200	416,900	430,000	467,600	468,400	461,500	447,900	449,900	439,900	452,500	455,400	441,500	429,200	479,100	478,100	512,500	206,000	188,600	186,000	189,800	173,300	171,600	175,500	203,700	180,000	169,300	166,200	172,100	193,200	203,300	186,400	197,500	185,800	189,000	177,900	187,200	170,100	176,400	167,500	160,700	156,400	169,500	159,300	159,500	152,700	155,100	159,300	147,700	145,600	142,100	138,700	146,772	136,710	131,303	127,790	127,901	126,341	126,682	132,162	127,538	129,790	129,226	129,758	135,800	130,700	132,000	128,600	136,700	131,000	124,100	94,500	0	0	0	0	86,900
Tax Provision	-9,000	20,300	45,300	33,800	84,500	51,400	42,700	59,400	78,000	46,600	45,800	54,600	47,400	17,400	44,600	32,700	11,100	22,800	12,300	39,300	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Operating Expenses	177,000	197,200	201,100	236,800	189,700	205,000	208,100	214,400	214,300	200,000	201,700	198,600	204,300	209,000	193,800	203,100	226,000	231,100	270,600	216,700	208,200	195,700	196,200	197,900	209,700	195,800	202,900	200,800	427,200	414,100	441,100	417,700	429,700	422,000	439,900	452,600	493,700	498,800	492,700	479,100	480,700	469,400	484,200	487,600	476,000	462,200	514,400	514,100	553,800	181,900	188,600	186,000	205,000	173,300	171,600	175,500	203,700	180,000	169,300	166,200	172,100	193,200	203,300	186,400	190,700	185,800	189,000	177,900	187,200	170,100	176,400	167,500	160,700	156,400	169,500	159,300	159,500	152,700	155,100	159,300	147,700	145,600	442,100	138,700	146,772	136,710	131,303	127,790	142,453	140,430	140,786	146,422	182,681	185,156	183,503	184,931	191,400	186,900	188,200	184,400	193,400	184,300	180,800	123,800	-696,300	0	0	0	124,900
Total Other Income Expense Net	-94,000	-68,100	-9,000	-72,800	-48,800	-44,000	-69,600	-53,100	26,100	-5,900	-1,400	1,000	8,500	-3,300	-6,700	5,300	-20,300	-10,100	-25,400	-7,700	-25,800	-16,000	-6,000	-20,600	-4,900	-6,200	-5,900	-4,200	-4,600	-900	-43,200	-4,600	-25,800	-33,800	-122,000	-7,200	-117,500	-30,100	-20,000	-900	-26,300	-50,800	-16,000	-45,400	-95,300	-1,371,200	-57,300	-52,200	-67,900	-17,100	-8,600	-4,100	-21,000	-1,000	4,900	2,200	-2,500	-9,900	900	-3,000	-64,600	-66,300	-12,600	-6,200	-13,900	1,500	3,200	34,900	800	3,200	-11,800	4,300	3,800	2,500	2,900	2,200	-68,500	3,300	400	5,300	-32,200	3,200	1,900	-500	-835,393	-2,477	-970	-2,816	-23,925	-4,801	-7,457	-10,163	5,074	7,269	329	-1,946	1,800	800	1,100	-2,200	22,400	-114,400	-1,500	-500	491,700	-184,900	-189,900	-183,500	100
Total Revenue	1,377,500	1,381,800	1,380,800	1,348,800	1,405,900	1,400,400	1,418,000	1,417,600	1,531,500	1,406,700	1,328,500	1,267,100	1,340,900	1,237,200	1,151,200	1,173,900	1,298,900	1,218,500	1,161,000	1,112,700	1,260,300	1,186,200	1,155,200	1,131,000	1,227,800	1,131,300	1,070,300	1,032,200	1,744,100	1,716,600	1,727,000	1,590,600	1,753,900	1,746,200	1,785,000	1,746,400	1,973,700	1,975,500	1,973,600	1,827,700	2,012,500	1,938,600	1,961,500	1,852,800	1,977,800	1,900,300	2,004,400	1,917,500	2,052,700	1,247,100	1,212,600	1,128,500	1,209,200	1,130,000	1,089,700	1,061,200	1,146,400	1,079,900	1,028,000	988,500	1,168,300	1,219,000	1,278,800	1,177,400	1,250,200	1,160,900	1,145,400	1,094,700	1,145,500	1,081,400	1,081,900	1,019,100	1,075,700	1,019,700	1,020,000	969,800	1,017,100	944,200	923,700	913,100	934,800	908,700	865,600	822,900	846,071	825,816	786,282	746,087	781,390	766,221	761,599	758,272	872,724	746,860	731,542	716,588	750,800	714,800	695,100	678,900	721,500	684,300	670,000	431,000	222,000	206,300	211,600	202,900	470,000

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

Gross Profit (+$)
totalRevenue	5,488,900
Cost of Revenue	-3,914,500
Gross Profit	1,574,400	1,574,400

Operating Income (+$)
Gross Profit	1,574,400
Operating Expense	-695,500
Operating Income	878,900	878,900

Operating Expense (+$)
Research Development	96,900
Selling General Administrative	763,200
Selling And Marketing Expenses	0
Operating Expense	695,500	860,100

Net Interest Income (+$)
Interest Income	0
Interest Expense	-296,300
Other Finance Cost	-51,600
Net Interest Income	-244,700

Pretax Income (+$)
Operating Income	878,900
Net Interest Income	-244,700
Other Non-Operating Income Expenses	0
Income Before Tax (EBT)	429,700	1,328,100 EBIT - interestExpense = 582,600 432,000 637,900
Interest Expense	296,300
Earnings Before Interest and Taxes (EBIT)	878,900	726,000
Earnings Before Interest and Taxes (EBITDA)	1,112,300

After tax Income (+$)
Income Before Tax	429,700
Tax Provision	-183,900
Net Income From Continuing Ops	309,100	245,800
Net Income	341,600
Net Income Applicable To Common Shares	0

Non-recurring Events
Discontinued Operations	0
Extraordinary Items	0
Effect of Accounting Charges	0
Other Items	0
Non Recurring	0
Other Operating Expenses	4,610,000
Total Other Income/Expenses Net	-449,200	244,700

Technical Analysis of Sealed Air Corporation
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 Sealed Air Corporation. The general trend of Sealed Air Corporation 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 Sealed Air Corporation'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 Sealed Air Corporation.

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

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

The bullish price targets are: 31.52 < 33.89 < 34.56.

The bearish price targets are: 30.92 > 29.57 > 28.17.

Tweet this

Sealed Air Corporation 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 Sealed Air Corporation. 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.

Sealed Air Corporation 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 Sealed Air Corporation. The current macd is -1.15376115.

The long score for the Moving Average Convergence/Divergence (MACD) is 0/4.
The longshort score for the Moving Average Convergence/Divergence (MACD) is -4/(-4 +4).

MACD line < signal line: The MACD line is below the signal line, which indicates a bearish signal in the market. This means that the negative momentum is currently stronger than the average momentum, suggesting that sellers are more active than buyers, and there's a higher probability of the Sealed Air Corporation price going down in the near term. -2
MACD < 0: The MACD is below the zero line (centerline), it indicates a bearish signal for Sealed Air Corporation. 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 Sealed Air Corporation 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

Sealed Air Corporation 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 Sealed Air Corporation. The current adx is 26.00.

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

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

Sealed Air Corporation 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 Sealed Air Corporation. The current sar is 33.44.

The long score for the Parabolic SAR is 0/1.
The longshort score for the Parabolic SAR is -1/(-1 +1).

Close < SAR: The price is below the SAR. It's generally considered a bearish signal. -1

Sealed Air Corporation 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 Sealed Air Corporation. The current rsi is 33.48. The current phase is Continuation in bear market.

The long score for the Relative Strength Index (RSI) is 1/13.
The longshort score for the Relative Strength Index (RSI) is -2/(-13 +13).

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

Sealed Air Corporation 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 Sealed Air Corporation. The current phase is Oversold in bear market.

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

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

Sealed Air Corporation 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 Sealed Air Corporation. The current cci is -98.33517879.

Sealed Air Corporation 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 Sealed Air Corporation. The current cmo is -39.2424524.

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

Sealed Air Corporation 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 Sealed Air Corporation. The current willr is -89.68903437.

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

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

Sealed Air Corporation 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 Sealed Air Corporation.

Sealed Air Corporation 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 Sealed Air Corporation. The current atr is 1.05991985.

Sealed Air Corporation 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 Sealed Air Corporation. The current obv is -44,746,271.

Sealed Air Corporation 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 Sealed Air Corporation. The current mfi is 32.53.

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

Sealed Air Corporation Daily Money Flow Index (MFI) Chart

6. Summary

6.1. Notifications

Type	Notification	Date
Currently no notifications for Sealed Air Corporation.

6.2. Trading Signals

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

Date	Indicator	Signal
2023-11-29	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2023-11-30	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
2023-12-01	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2023-12-04	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-05	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	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).
2023-12-06	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2023-12-07	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2023-12-11	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-12	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2023-12-13	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	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).
2023-12-14	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2023-12-15	STOCH	LONG EXIT		The %K line crosses below the %D line.
2023-12-18	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2023-12-19	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
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
2023-12-26	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2023-12-27	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.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2023-12-29	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-02	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-01-03	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-01-04	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-01-05	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-08	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
2024-01-09	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-10	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-01-11	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-01-16	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-01-17	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
	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-01-18	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
2024-01-19	DMI	LONG ENTRY	SHORT CLOSE	The +DI crossed the -DI to the upside. The trend is reversing to an up trend.
	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-01-23	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-01-24	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-01-25	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-01-26	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
2024-01-30	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-01-31	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-02-01	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-05	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
2024-02-07	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-02-09	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
2024-02-12	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-02-13	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-15	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-02-16	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-20	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
2024-02-21	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-02-22	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-02-23	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
	WILLR	LONG ENTRY	SHORT CLOSE	-20 crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-02-27	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
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-02-28	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
2024-02-29	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-04	STOCH	LONG EXIT		The %K line crosses below the %D line.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-03-05	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-03-06	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-03-08	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
2024-03-11	SAR	LONG ENTRY	SHORT CLOSE	The price broke the SAR to the upside.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	BB	SHORT ENTRY	LONG CLOSE	Price closed above the lower band.
2024-03-12	STOCH	LONG EXIT		The %K line crosses below the %D line.
2024-03-18	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-03-20	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
2024-03-21	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-03-22	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
2024-03-26	STOCH	SHORT EXIT		The %K line crosses above the %D line.
	CMO	LONG ENTRY	SHORT CLOSE	Zero line crossover to upside
2024-03-27	MACD	LONG ENTRY	SHORT CLOSE	The MACD line crosses above the signal line.
	CCI	LONG ENTRY	SHORT CLOSE	100 crossover to upside
	ATR	LONG ENTRY	SHORT CLOSE	Price closed above (close + ATR).
2024-04-02	SAR	SHORT ENTRY	LONG CLOSE	The price broke the SAR to the downside
	STOCH	LONG EXIT		The %K line crosses below the %D line.
	CMO	SHORT ENTRY	LONG CLOSE	Zero line crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-04-03	MACD	SHORT ENTRY	LONG CLOSE	The MACD line crosses below the signal line.
	DMI	SHORT ENTRY	LONG CLOSE	The +DI crossed the -DI to the downside. The trend is reversing to a down trend.
	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
	BB	LONG ENTRY	SHORT CLOSE	Price closed below the lower band.
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-04-08	STOCH	SHORT EXIT		The %K line crosses above the %D line.
2024-04-10	STOCH	LONG EXIT		The %K line crosses below the %D line.
	WILLR	SHORT ENTRY	LONG CLOSE	-80 crossover to downside
2024-04-12	CCI	SHORT ENTRY	LONG CLOSE	-100 crossover to downside
	ATR	SHORT ENTRY	LONG CLOSE	Price closed below (close - ATR).
2024-04-17	STOCH	SHORT EXIT		The %K line crosses above the %D line.

6.3. Candlestick Patterns

Sealed Air Corporation Daily Candlestick Chart

Date	Candlestick Pattern

6.4. Technical Score

Let's check the technical score of Sealed Air Corporation based on Penke's default Symbol scanner.

Penke's Symbol Scanner

Indicator	Condition		Value
Rsi	Greater than	50	33.477
Ma 20	Greater than	Ma 50	33.971
Ma 50	Greater than	Ma 100	35.091
Ma 100	Greater than	Ma 200	35.208
Open	Greater than	Close	31.150
Total			0/5 (0.0%)

Create your own Symbol Scanner

Get notifications about Sealed Air Corporation

I send you an email if I find something interesting about Sealed Air Corporation.

Sealed Air Corporation Buy, Hold or Sell?

Let's analyse Sealed Air Corporation together

Get notifications about Sealed Air Corporation

Quick analysis of Sealed Air Corporation (30 sec.)

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

$31.50

$3.79

$21.23 - $29.69

$25.02 - $33.48

2. Growth of Sealed Air Corporation (5 min.)

Is Sealed Air Corporation growing?

How much money is Sealed Air Corporation making?

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

3. Financial Health of Sealed Air Corporation (5 min.)

4. Comparing to competitors in the Packaging & Containers industry (5 min.)

Industry Rankings (Packaging & Containers)

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

What can you expect buying and holding a share of Sealed Air Corporation?

Speculation

Investing

How much money are you going to get?

When do you get the money?

How sure are you?

Linear %

Fundamentals of Sealed Air Corporation

About Sealed Air Corporation

Financial Health

Valuation

1.1. Profitability of Sealed Air Corporation.

1.1. Profitability

1.1.1. Net Profit Margin

Trends

Compared to industry (Packaging & Containers)

1.1.2. Return on Assets

Trends

Compared to industry (Packaging & Containers)

1.1.3. Return on Equity

Trends

Compared to industry (Packaging & Containers)

1.2. Operating Efficiency of Sealed Air Corporation.

1.2. Operating Efficiency

1.2.1. Operating Margin

Trends

Compared to industry (Packaging & Containers)

1.2.2. Operating Ratio

Trends

Compared to industry (Packaging & Containers)

1.3. Liquidity of Sealed Air Corporation.

1.3. Liquidity

1.3.1. Current Ratio

Trends

Compared to industry (Packaging & Containers)

1.3.2. Quick Ratio

Trends

Compared to industry (Packaging & Containers)

1.4. Solvency of Sealed Air Corporation.

1.3. Liquidity

1.4.1. Debt to Asset Ratio

Trends

Compared to industry (Packaging & Containers)

1.4.2. Debt to Equity Ratio

Trends

Compared to industry (Packaging & Containers)

2. Market Valuation of Sealed Air Corporation

2.1. Earnings Per Share

2.1. Price to Earnings Ratio

Trends

Compared to industry (Packaging & Containers)

Sealed Air Corporation
Buy, Hold or Sell?