Fuji Oil Co Ltd
F:ACK
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
1.43
2.84
|
| Price Target |
|
We'll email you a reminder when the closing price reaches EUR.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Fuji Oil Co Ltd
Income Statement
Fuji Oil Co Ltd
| Jun-2004 | Sep-2004 | Dec-2004 | Jun-2005 | Sep-2005 | Dec-2005 | Jun-2006 | Sep-2006 | Dec-2006 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
575
|
0
|
0
|
769
|
0
|
0
|
1 062
|
0
|
0
|
1 616
|
0
|
0
|
1 564
|
0
|
0
|
679
|
0
|
0
|
668
|
1 354
|
2 042
|
2 718
|
2 791
|
3 065
|
3 123
|
2 905
|
3 183
|
2 917
|
2 879
|
2 847
|
2 714
|
2 667
|
2 680
|
2 712
|
2 838
|
2 891
|
2 895
|
2 766
|
2 506
|
2 339
|
2 112
|
2 028
|
2 035
|
1 993
|
1 963
|
1 971
|
2 014
|
2 084
|
2 225
|
2 371
|
2 563
|
2 759
|
2 967
|
3 089
|
3 040
|
2 950
|
2 772
|
2 574
|
2 312
|
1 964
|
1 656
|
1 380
|
1 272
|
1 303
|
1 381
|
1 533
|
2 010
|
3 140
|
3 729
|
3 725
|
3 331
|
2 245
|
1 718
|
1 738
|
1 869
|
2 014
|
2 080
|
2 117
|
0
|
0
|
|
| Revenue |
339 241
N/A
|
361 964
+7%
|
366 318
+1%
|
390 623
+7%
|
425 111
+9%
|
494 737
+16%
|
534 249
+8%
|
582 483
+9%
|
591 713
+2%
|
612 383
+3%
|
625 407
+2%
|
676 155
+8%
|
795 433
+18%
|
893 111
+12%
|
812 740
-9%
|
602 005
-26%
|
447 287
-26%
|
450 790
+1%
|
476 270
+6%
|
454 535
-5%
|
422 579
-7%
|
571 149
+35%
|
579 957
+2%
|
614 386
+6%
|
659 800
+7%
|
701 650
+6%
|
736 704
+5%
|
746 477
+1%
|
767 639
+3%
|
780 028
+2%
|
725 436
-7%
|
730 542
+1%
|
713 135
-2%
|
702 942
-1%
|
758 264
+8%
|
744 129
-2%
|
727 201
-2%
|
666 179
-8%
|
578 149
-13%
|
520 620
-10%
|
462 686
-11%
|
425 522
-8%
|
422 654
-1%
|
400 344
-5%
|
394 615
-1%
|
419 530
+6%
|
392 555
-6%
|
400 748
+2%
|
416 034
+4%
|
423 772
+2%
|
495 506
+17%
|
535 146
+8%
|
543 650
+2%
|
541 640
0%
|
489 135
-10%
|
468 775
-4%
|
467 573
0%
|
462 364
-1%
|
452 986
-2%
|
413 177
-9%
|
380 836
-8%
|
344 612
-10%
|
314 283
-9%
|
330 675
+5%
|
399 619
+21%
|
485 302
+21%
|
648 237
+34%
|
781 394
+21%
|
849 560
+9%
|
850 863
+0%
|
766 086
-10%
|
725 801
-5%
|
706 519
-3%
|
723 730
+2%
|
835 428
+15%
|
831 209
-1%
|
827 236
0%
|
840 196
+2%
|
668 423
-20%
|
588 795
-12%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(329 574)
|
(350 211)
|
(348 683)
|
(369 632)
|
(406 371)
|
(478 197)
|
(515 494)
|
(558 331)
|
(567 052)
|
(588 563)
|
(604 266)
|
(659 721)
|
(773 850)
|
(876 725)
|
(845 533)
|
(645 470)
|
(489 273)
|
(449 476)
|
(476 896)
|
(458 609)
|
(418 839)
|
(560 627)
|
(566 839)
|
(600 615)
|
(646 270)
|
(690 771)
|
(738 249)
|
(741 550)
|
(762 608)
|
(772 831)
|
(711 183)
|
(723 825)
|
(709 688)
|
(706 721)
|
(758 997)
|
(743 968)
|
(744 308)
|
(683 083)
|
(593 827)
|
(545 038)
|
(471 835)
|
(430 876)
|
(426 006)
|
(391 191)
|
(376 739)
|
(396 822)
|
(377 350)
|
(383 440)
|
(398 444)
|
(409 000)
|
(470 680)
|
(510 405)
|
(537 899)
|
(533 019)
|
(490 071)
|
(476 006)
|
(459 789)
|
(486 751)
|
(470 093)
|
(427 251)
|
(396 699)
|
(333 157)
|
(307 018)
|
(324 955)
|
(388 098)
|
(465 185)
|
(609 175)
|
(743 148)
|
(831 648)
|
(840 916)
|
(771 594)
|
(720 331)
|
(691 152)
|
(701 607)
|
(809 429)
|
(835 543)
|
(817 514)
|
(840 745)
|
(688 952)
|
(593 710)
|
|
| Gross Profit |
9 667
N/A
|
11 753
+22%
|
17 635
+50%
|
20 991
+19%
|
18 740
-11%
|
16 540
-12%
|
18 755
+13%
|
24 152
+29%
|
24 661
+2%
|
23 820
-3%
|
21 141
-11%
|
16 434
-22%
|
21 583
+31%
|
16 386
-24%
|
(32 793)
N/A
|
(43 465)
-33%
|
(41 986)
+3%
|
1 314
N/A
|
(626)
N/A
|
(4 074)
-551%
|
3 740
N/A
|
10 522
+181%
|
13 118
+25%
|
13 771
+5%
|
13 530
-2%
|
10 879
-20%
|
(1 545)
N/A
|
4 927
N/A
|
5 031
+2%
|
7 197
+43%
|
14 253
+98%
|
6 717
-53%
|
3 447
-49%
|
(3 779)
N/A
|
(733)
+81%
|
161
N/A
|
(17 107)
N/A
|
(16 904)
+1%
|
(15 678)
+7%
|
(24 418)
-56%
|
(9 149)
+63%
|
(5 354)
+41%
|
(3 352)
+37%
|
9 153
N/A
|
17 876
+95%
|
22 708
+27%
|
15 205
-33%
|
17 308
+14%
|
17 590
+2%
|
14 772
-16%
|
24 826
+68%
|
24 741
0%
|
5 751
-77%
|
8 621
+50%
|
(936)
N/A
|
(7 231)
-673%
|
7 784
N/A
|
(24 387)
N/A
|
(17 107)
+30%
|
(14 074)
+18%
|
(15 863)
-13%
|
11 455
N/A
|
7 265
-37%
|
5 720
-21%
|
11 521
+101%
|
20 117
+75%
|
39 062
+94%
|
38 246
-2%
|
17 912
-53%
|
9 947
-44%
|
(5 508)
N/A
|
5 470
N/A
|
15 367
+181%
|
22 123
+44%
|
25 999
+18%
|
(4 334)
N/A
|
9 722
N/A
|
(549)
N/A
|
(20 529)
-3 639%
|
(4 915)
+76%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 447)
|
(3 941)
|
(3 795)
|
(3 760)
|
(3 386)
|
(3 781)
|
(4 244)
|
(3 717)
|
(3 567)
|
(3 275)
|
(3 737)
|
(5 344)
|
(5 645)
|
(5 915)
|
(4 490)
|
(4 329)
|
(5 338)
|
(5 120)
|
(5 287)
|
(4 722)
|
(4 886)
|
(6 157)
|
(6 135)
|
(5 311)
|
(5 382)
|
(5 597)
|
(5 835)
|
(5 739)
|
(5 662)
|
(5 649)
|
(5 239)
|
(4 742)
|
(4 232)
|
(4 038)
|
(3 960)
|
(3 900)
|
(3 885)
|
(3 423)
|
(3 379)
|
(3 382)
|
(3 461)
|
(3 445)
|
(3 474)
|
(3 487)
|
(3 582)
|
(3 768)
|
(3 673)
|
(3 601)
|
(3 537)
|
(3 584)
|
(3 710)
|
(3 873)
|
(3 740)
|
(3 745)
|
(3 785)
|
(3 938)
|
(4 219)
|
(4 281)
|
(4 355)
|
(4 336)
|
(4 338)
|
(4 357)
|
(4 317)
|
(4 233)
|
(4 360)
|
(4 578)
|
(4 976)
|
(5 150)
|
(4 901)
|
(4 919)
|
(4 692)
|
(4 666)
|
(4 858)
|
(5 924)
|
(6 344)
|
(6 287)
|
(6 374)
|
(5 019)
|
(4 584)
|
(4 415)
|
|
| Selling, General & Administrative |
(3 112)
|
(3 405)
|
(3 260)
|
(3 225)
|
(3 000)
|
(3 557)
|
(3 630)
|
(3 879)
|
(3 567)
|
(3 665)
|
(3 736)
|
(3 926)
|
(4 227)
|
(4 498)
|
(4 490)
|
(4 289)
|
(3 941)
|
(3 820)
|
(3 835)
|
(3 773)
|
(3 745)
|
(6 157)
|
(5 058)
|
(5 049)
|
(5 154)
|
(5 597)
|
(5 459)
|
(5 664)
|
(5 649)
|
(5 648)
|
(5 240)
|
(4 743)
|
(4 231)
|
(4 038)
|
(3 958)
|
(3 899)
|
(3 884)
|
(3 422)
|
(3 378)
|
(3 381)
|
(3 461)
|
(3 445)
|
(3 474)
|
(3 486)
|
(3 581)
|
(3 767)
|
(3 674)
|
(3 600)
|
(3 537)
|
(3 584)
|
(3 708)
|
(3 873)
|
(3 740)
|
(3 745)
|
(3 785)
|
(3 939)
|
(4 220)
|
(4 281)
|
(4 355)
|
(4 336)
|
(4 336)
|
(4 356)
|
(4 317)
|
(4 231)
|
(4 359)
|
(4 577)
|
(4 975)
|
(5 149)
|
(4 901)
|
(4 917)
|
(4 689)
|
(4 664)
|
(4 855)
|
(5 923)
|
(6 343)
|
(6 287)
|
(6 373)
|
(5 020)
|
(4 585)
|
(4 417)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
162
|
(228)
|
162
|
0
|
390
|
0
|
0
|
0
|
0
|
0
|
(40)
|
(1 397)
|
(1 300)
|
(1 452)
|
(949)
|
(1 141)
|
0
|
(1 061)
|
(262)
|
(228)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(1 335)
|
(536)
|
(535)
|
(535)
|
(386)
|
(386)
|
(386)
|
0
|
0
|
0
|
0
|
(1 418)
|
(1 418)
|
(1 417)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(376)
|
(75)
|
(13)
|
(1)
|
1
|
0
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
1
|
(1)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(2)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(2)
|
(3)
|
(2)
|
(3)
|
(1)
|
(1)
|
0
|
(1)
|
1
|
1
|
2
|
|
| Operating Income |
5 220
N/A
|
7 812
+50%
|
13 840
+77%
|
17 231
+25%
|
15 354
-11%
|
12 759
-17%
|
14 511
+14%
|
20 435
+41%
|
21 094
+3%
|
20 545
-3%
|
17 404
-15%
|
11 090
-36%
|
15 938
+44%
|
10 471
-34%
|
(37 283)
N/A
|
(47 794)
-28%
|
(47 324)
+1%
|
(3 806)
+92%
|
(5 913)
-55%
|
(8 796)
-49%
|
(1 146)
+87%
|
4 365
N/A
|
6 983
+60%
|
8 460
+21%
|
8 148
-4%
|
5 282
-35%
|
(7 380)
N/A
|
(812)
+89%
|
(631)
+22%
|
1 548
N/A
|
9 014
+482%
|
1 975
-78%
|
(785)
N/A
|
(7 817)
-896%
|
(4 693)
+40%
|
(3 739)
+20%
|
(20 992)
-461%
|
(20 327)
+3%
|
(19 057)
+6%
|
(27 800)
-46%
|
(12 610)
+55%
|
(8 799)
+30%
|
(6 826)
+22%
|
5 666
N/A
|
14 294
+152%
|
18 940
+33%
|
11 532
-39%
|
13 707
+19%
|
14 053
+3%
|
11 188
-20%
|
21 116
+89%
|
20 868
-1%
|
2 011
-90%
|
4 876
+142%
|
(4 721)
N/A
|
(11 169)
-137%
|
3 565
N/A
|
(28 668)
N/A
|
(21 462)
+25%
|
(18 410)
+14%
|
(20 201)
-10%
|
7 098
N/A
|
2 948
-58%
|
1 487
-50%
|
7 161
+382%
|
15 539
+117%
|
34 086
+119%
|
33 096
-3%
|
13 011
-61%
|
5 028
-61%
|
(10 200)
N/A
|
804
N/A
|
10 509
+1 207%
|
16 199
+54%
|
19 655
+21%
|
(10 621)
N/A
|
3 348
N/A
|
(5 568)
N/A
|
(25 113)
-351%
|
(9 330)
+63%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 492)
|
654
|
(1 531)
|
(1 552)
|
(365)
|
2 715
|
2 774
|
1 801
|
(1 948)
|
(2 065)
|
(2 737)
|
(2 330)
|
(1 168)
|
(2 356)
|
(1 372)
|
(2 018)
|
(3 191)
|
(1 908)
|
(3 114)
|
(3 895)
|
(2 834)
|
(2 948)
|
(2 160)
|
(1 500)
|
(3 997)
|
(3 552)
|
(3 712)
|
(4 337)
|
805
|
2 195
|
3 059
|
3 978
|
1 483
|
(1 281)
|
(1 278)
|
159
|
1 352
|
2 385
|
2 425
|
1 926
|
732
|
(161)
|
(1 491)
|
(1 730)
|
(242)
|
(74)
|
1 130
|
1 211
|
(1 402)
|
(1 710)
|
(1 754)
|
(1 689)
|
(1 778)
|
(635)
|
(722)
|
(741)
|
(255)
|
548
|
628
|
1 912
|
1 809
|
1 641
|
1 668
|
559
|
602
|
255
|
1 227
|
1 214
|
154
|
85
|
14
|
536
|
2 465
|
2 858
|
2 624
|
2 456
|
2 411
|
2 092
|
1 346
|
1 290
|
|
| Non-Reccuring Items |
0
|
0
|
3 154
|
2 996
|
2 990
|
(242)
|
(96)
|
(196)
|
(80)
|
(68)
|
(96)
|
(245)
|
(246)
|
(1 937)
|
(2 124)
|
(2 389)
|
(848)
|
(573)
|
(370)
|
(89)
|
(114)
|
(232)
|
(162)
|
(196)
|
(148)
|
(306)
|
(12 106)
|
(12 166)
|
(12 612)
|
(25 052)
|
(13 114)
|
(13 329)
|
(13 413)
|
(973)
|
(857)
|
(570)
|
(41)
|
(27)
|
(30)
|
(11)
|
(10)
|
(11)
|
(28)
|
(21)
|
(28)
|
(164)
|
(165)
|
(185)
|
(281)
|
(207)
|
(227)
|
(208)
|
(223)
|
(279)
|
(295)
|
730
|
981
|
372
|
426
|
(599)
|
(963)
|
(237)
|
427
|
415
|
646
|
657
|
(11)
|
(12)
|
(14)
|
(432)
|
(424)
|
(416)
|
(415)
|
(212)
|
(807)
|
(804)
|
(806)
|
(602)
|
(8)
|
(41)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
31
|
1
|
1
|
1
|
2
|
1
|
4
|
4
|
3
|
203
|
200
|
200
|
200
|
(35)
|
(36)
|
(36)
|
(37)
|
0
|
0
|
(1)
|
0
|
0
|
6
|
8
|
7
|
0
|
10
|
8
|
3
|
0
|
4
|
4
|
4
|
8
|
4
|
4
|
4
|
0
|
0
|
0
|
4
|
8
|
20
|
20
|
18
|
12
|
0
|
0
|
0
|
1
|
9
|
9
|
12
|
(82)
|
(1 229)
|
(1 229)
|
(1 232)
|
(1 139)
|
0
|
|
| Total Other Income |
489
|
982
|
1 197
|
1 960
|
222
|
333
|
(102)
|
129
|
3 746
|
3 842
|
3 654
|
2 115
|
796
|
2 230
|
80
|
59
|
97
|
77
|
104
|
(12)
|
38
|
105
|
6
|
(108)
|
(232)
|
(425)
|
(479)
|
(514)
|
(490)
|
(465)
|
(812)
|
(844)
|
(966)
|
(1 015)
|
(738)
|
(395)
|
(418)
|
(677)
|
(385)
|
(1 015)
|
(1 003)
|
(581)
|
(977)
|
(714)
|
(622)
|
(764)
|
(786)
|
(739)
|
(825)
|
(844)
|
(786)
|
(743)
|
(728)
|
(622)
|
(808)
|
(780)
|
(723)
|
(651)
|
(438)
|
(388)
|
(394)
|
(369)
|
(427)
|
(530)
|
(405)
|
282
|
331
|
400
|
301
|
(368)
|
(359)
|
(304)
|
(316)
|
(322)
|
(288)
|
(347)
|
(368)
|
(418)
|
(465)
|
(413)
|
|
| Pre-Tax Income |
4 217
N/A
|
9 448
+124%
|
16 660
+76%
|
20 635
+24%
|
18 201
-12%
|
15 565
-14%
|
17 087
+10%
|
22 169
+30%
|
22 812
+3%
|
22 254
-2%
|
18 225
-18%
|
10 630
-42%
|
15 320
+44%
|
8 408
-45%
|
(40 699)
N/A
|
(52 142)
-28%
|
(51 266)
+2%
|
(6 210)
+88%
|
(9 292)
-50%
|
(12 791)
-38%
|
(4 055)
+68%
|
1 321
N/A
|
4 668
+253%
|
6 657
+43%
|
3 772
-43%
|
1 001
-73%
|
(23 676)
N/A
|
(17 825)
+25%
|
(12 924)
+27%
|
(21 771)
-68%
|
(1 650)
+92%
|
(8 020)
-386%
|
(13 481)
-68%
|
(10 886)
+19%
|
(7 601)
+30%
|
(4 581)
+40%
|
(20 135)
-340%
|
(18 683)
+7%
|
(17 049)
+9%
|
(26 901)
-58%
|
(12 892)
+52%
|
(9 552)
+26%
|
(9 322)
+2%
|
3 207
N/A
|
13 410
+318%
|
17 945
+34%
|
11 711
-35%
|
14 004
+20%
|
11 553
-18%
|
8 430
-27%
|
18 349
+118%
|
18 232
-1%
|
(714)
N/A
|
3 344
N/A
|
(6 538)
N/A
|
(11 956)
-83%
|
3 572
N/A
|
(28 395)
N/A
|
(20 846)
+27%
|
(17 485)
+16%
|
(19 747)
-13%
|
8 137
N/A
|
4 626
-43%
|
1 953
-58%
|
8 024
+311%
|
16 751
+109%
|
35 645
+113%
|
34 698
-3%
|
13 452
-61%
|
4 313
-68%
|
(10 968)
N/A
|
629
N/A
|
12 252
+1 848%
|
18 535
+51%
|
21 102
+14%
|
(10 545)
N/A
|
3 356
N/A
|
(5 728)
N/A
|
(25 379)
-343%
|
(8 494)
+67%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(579)
|
(2 197)
|
(4 077)
|
(5 583)
|
(4 893)
|
(3 861)
|
(3 817)
|
(4 855)
|
(6 345)
|
(7 888)
|
(7 263)
|
(4 355)
|
(6 000)
|
(3 547)
|
4 018
|
3 610
|
4 892
|
(2 059)
|
3 849
|
3 599
|
1 955
|
2 716
|
2 154
|
607
|
3 185
|
2 384
|
5 076
|
6 418
|
3 248
|
8 766
|
6 036
|
4 440
|
5 213
|
(992)
|
(959)
|
(1 380)
|
(1 041)
|
626
|
522
|
700
|
650
|
151
|
(107)
|
(565)
|
(1 425)
|
(2 421)
|
(2 102)
|
(1 476)
|
(620)
|
(472)
|
(1 417)
|
(2 392)
|
(435)
|
(433)
|
365
|
1 150
|
(736)
|
(646)
|
(1 086)
|
(1 564)
|
(1 622)
|
(1 594)
|
(732)
|
18
|
(298)
|
(1 532)
|
(4 691)
|
(4 697)
|
(1 893)
|
(724)
|
1 723
|
(310)
|
(1 696)
|
(3 004)
|
(3 359)
|
(1 283)
|
(2 325)
|
(26)
|
(59)
|
716
|
|
| Income from Continuing Operations |
3 638
|
7 251
|
12 583
|
15 052
|
13 308
|
11 704
|
13 270
|
17 314
|
16 467
|
14 366
|
10 962
|
6 275
|
9 320
|
4 861
|
(36 681)
|
(48 532)
|
(46 374)
|
(8 269)
|
(5 443)
|
(9 192)
|
(2 100)
|
4 037
|
6 822
|
7 264
|
6 957
|
3 385
|
(18 600)
|
(11 407)
|
(9 676)
|
(13 005)
|
4 386
|
(3 580)
|
(8 268)
|
(11 878)
|
(8 560)
|
(5 961)
|
(21 176)
|
(18 057)
|
(16 527)
|
(26 201)
|
(12 242)
|
(9 401)
|
(9 429)
|
2 642
|
11 985
|
15 524
|
9 609
|
12 528
|
10 933
|
7 958
|
16 932
|
15 840
|
(1 149)
|
2 911
|
(6 173)
|
(10 806)
|
2 836
|
(29 041)
|
(21 932)
|
(19 049)
|
(21 369)
|
6 543
|
3 894
|
1 971
|
7 726
|
15 219
|
30 954
|
30 001
|
11 559
|
3 589
|
(9 245)
|
319
|
10 556
|
15 531
|
17 743
|
(11 828)
|
1 031
|
(5 754)
|
(25 438)
|
(7 778)
|
|
| Income to Minority Interest |
(7)
|
(55)
|
(182)
|
(261)
|
(270)
|
(229)
|
(288)
|
(357)
|
(461)
|
(450)
|
(459)
|
(233)
|
(135)
|
(243)
|
(414)
|
(474)
|
(235)
|
(100)
|
(8)
|
(13)
|
(13)
|
(15)
|
(20)
|
(20)
|
(19)
|
(13)
|
(13)
|
(15)
|
(22)
|
(20)
|
(22)
|
(20)
|
(15)
|
(18)
|
(40)
|
(43)
|
(41)
|
(52)
|
(23)
|
(24)
|
(23)
|
(9)
|
(13)
|
(14)
|
(18)
|
(20)
|
(24)
|
(16)
|
(12)
|
(12)
|
(8)
|
(8)
|
(6)
|
(14)
|
(16)
|
(20)
|
(25)
|
(15)
|
(16)
|
(14)
|
(11)
|
(14)
|
(9)
|
(11)
|
(13)
|
(15)
|
(17)
|
(12)
|
(12)
|
(13)
|
(15)
|
(16)
|
(16)
|
(13)
|
(15)
|
(20)
|
(20)
|
(19)
|
(13)
|
(13)
|
|
| Net Income (Common) |
3 629
N/A
|
7 193
+98%
|
12 398
+72%
|
14 787
+19%
|
13 033
-12%
|
11 473
-12%
|
12 978
+13%
|
16 957
+31%
|
16 002
-6%
|
13 913
-13%
|
10 502
-25%
|
6 038
-43%
|
9 181
+52%
|
4 610
-50%
|
(37 096)
N/A
|
(49 006)
-32%
|
(46 607)
+5%
|
(8 370)
+82%
|
(5 451)
+35%
|
(9 206)
-69%
|
(2 116)
+77%
|
4 019
N/A
|
6 798
+69%
|
7 243
+7%
|
6 934
-4%
|
3 371
-51%
|
(18 615)
N/A
|
(11 427)
+39%
|
(9 698)
+15%
|
(13 025)
-34%
|
4 363
N/A
|
(3 600)
N/A
|
(8 283)
-130%
|
(11 897)
-44%
|
(8 601)
+28%
|
(6 005)
+30%
|
(21 219)
-253%
|
(18 109)
+15%
|
(16 550)
+9%
|
(26 226)
-58%
|
(12 265)
+53%
|
(9 409)
+23%
|
(9 441)
0%
|
2 629
N/A
|
11 968
+355%
|
15 503
+30%
|
9 585
-38%
|
12 512
+31%
|
10 920
-13%
|
7 945
-27%
|
16 921
+113%
|
15 830
-6%
|
(1 156)
N/A
|
2 896
N/A
|
(6 190)
N/A
|
(10 826)
-75%
|
2 809
N/A
|
(29 058)
N/A
|
(21 949)
+24%
|
(19 066)
+13%
|
(21 381)
-12%
|
6 528
N/A
|
3 885
-40%
|
1 960
-50%
|
7 712
+293%
|
15 203
+97%
|
30 935
+103%
|
29 987
-3%
|
11 547
-61%
|
3 575
-69%
|
(9 260)
N/A
|
302
N/A
|
10 538
+3 389%
|
15 516
+47%
|
17 725
+14%
|
(11 850)
N/A
|
1 009
N/A
|
(5 774)
N/A
|
(25 453)
-341%
|
(7 792)
+69%
|
|
| EPS (Diluted) |
53.36
N/A
|
105.77
+98%
|
182.32
+72%
|
224.04
+23%
|
197.46
-12%
|
152.97
-23%
|
173.04
+13%
|
217.39
+26%
|
207.81
-4%
|
180.68
-13%
|
134.64
-25%
|
78.41
-42%
|
119.23
+52%
|
59.1
-50%
|
-481.76
N/A
|
-636.44
-32%
|
-597.52
+6%
|
-108.7
+82%
|
-70.79
+35%
|
-119.55
-69%
|
-27.48
+77%
|
52.19
N/A
|
88.28
+69%
|
94.06
+7%
|
90.05
-4%
|
43.77
-51%
|
-241.75
N/A
|
-148.4
+39%
|
-125.94
+15%
|
-169.15
-34%
|
56.66
N/A
|
-46.75
N/A
|
-107.57
-130%
|
-154.5
-44%
|
-111.7
+28%
|
-77.98
+30%
|
-275.57
-253%
|
-234.99
+15%
|
-214.93
+9%
|
-340.59
-58%
|
-159.28
+53%
|
-122.1
+23%
|
-122.61
0%
|
34.14
N/A
|
155.42
+355%
|
201.17
+29%
|
124.48
-38%
|
162.49
+31%
|
141.81
-13%
|
103.1
-27%
|
219.75
+113%
|
205.58
-6%
|
-15
N/A
|
37.58
N/A
|
-80.33
N/A
|
-140.48
-75%
|
36.45
N/A
|
-377.07
N/A
|
-284.82
+24%
|
-247.41
+13%
|
-277.45
-12%
|
84.71
N/A
|
50.41
-40%
|
25.47
-49%
|
100.07
+293%
|
197.28
+97%
|
401.42
+103%
|
388.76
-3%
|
149.64
-62%
|
46.35
-69%
|
-120.01
N/A
|
3.91
N/A
|
136.57
+3 393%
|
201.08
+47%
|
229.71
+14%
|
-153.45
N/A
|
13.06
N/A
|
-74.78
N/A
|
-329.52
-341%
|
-100.88
+69%
|
|