Systems Technology Inc
KOSDAQ:039440
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Chevron Corp
NYSE:CVX
|
Energy
|
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 |
17 320
34 950
|
| Price Target |
|
We'll email you a reminder when the closing price reaches KRW.
Choose the stock you wish to monitor with a price alert.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Walmart Inc
NYSE:WMT
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Systems Technology Inc
|
Revenue
|
364.5B
KRW
|
|
Cost of Revenue
|
-299.9B
KRW
|
|
Gross Profit
|
64.6B
KRW
|
|
Operating Expenses
|
-33.4B
KRW
|
|
Operating Income
|
31.2B
KRW
|
|
Other Expenses
|
-7.4B
KRW
|
|
Net Income
|
23.8B
KRW
|
Income Statement
Systems Technology Inc
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
127
|
215
|
304
|
351
|
266
|
177
|
0
|
29
|
179
|
355
|
525
|
625
|
917
|
1 064
|
1 210
|
0
|
965
|
382
|
0
|
0
|
229
|
29
|
61
|
99
|
182
|
208
|
293
|
417
|
402
|
399
|
336
|
211
|
166
|
135
|
106
|
118
|
176
|
199
|
244
|
286
|
259
|
247
|
252
|
0
|
173
|
162
|
192
|
367
|
623
|
730
|
922
|
1 120
|
1 106
|
1 049
|
854
|
661
|
489
|
492
|
453
|
320
|
352
|
342
|
0
|
435
|
778
|
688
|
0
|
503
|
100
|
112
|
121
|
117
|
128
|
118
|
0
|
|
| Revenue |
60 150
N/A
|
63 366
+5%
|
58 727
-7%
|
55 149
-6%
|
52 809
-4%
|
47 854
-9%
|
54 489
+14%
|
68 160
+25%
|
70 816
+4%
|
66 373
-6%
|
54 827
-17%
|
36 704
-33%
|
26 354
-28%
|
29 944
+14%
|
43 902
+47%
|
68 428
+56%
|
84 838
+24%
|
97 435
+15%
|
100 233
+3%
|
95 630
-5%
|
92 706
-3%
|
92 422
0%
|
87 557
-5%
|
80 144
-8%
|
72 034
-10%
|
56 961
-21%
|
75 996
+33%
|
87 027
+15%
|
99 701
+15%
|
103 815
+4%
|
104 971
+1%
|
107 721
+3%
|
121 153
+12%
|
131 054
+8%
|
114 415
-13%
|
120 143
+5%
|
125 514
+4%
|
126 176
+1%
|
134 551
+7%
|
156 314
+16%
|
180 384
+15%
|
215 818
+20%
|
251 482
+17%
|
284 251
+13%
|
287 013
+1%
|
305 469
+6%
|
314 060
+3%
|
290 662
-7%
|
286 610
-1%
|
274 377
-4%
|
285 518
+4%
|
311 189
+9%
|
318 858
+2%
|
306 620
-4%
|
299 745
-2%
|
291 001
-3%
|
269 101
-8%
|
257 175
-4%
|
233 103
-9%
|
232 260
0%
|
319 514
+38%
|
355 502
+11%
|
417 640
+17%
|
456 069
+9%
|
422 419
-7%
|
428 020
+1%
|
387 316
-10%
|
333 533
-14%
|
319 463
-4%
|
299 657
-6%
|
297 561
-1%
|
292 305
-2%
|
334 022
+14%
|
352 596
+6%
|
364 520
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(59 368)
|
(64 566)
|
(58 869)
|
(52 499)
|
(47 751)
|
(40 919)
|
(46 132)
|
(57 644)
|
(58 017)
|
(54 097)
|
(46 261)
|
(32 857)
|
(24 806)
|
(28 527)
|
(39 384)
|
(59 115)
|
(71 158)
|
(81 386)
|
(84 767)
|
(81 811)
|
(79 380)
|
(77 852)
|
(70 336)
|
(61 039)
|
(56 996)
|
(46 257)
|
(62 666)
|
(72 202)
|
(82 904)
|
(86 382)
|
(86 712)
|
(90 524)
|
(100 470)
|
(106 694)
|
(93 814)
|
(96 888)
|
(101 751)
|
(102 242)
|
(109 803)
|
(127 008)
|
(142 868)
|
(171 615)
|
(199 439)
|
(223 923)
|
(231 939)
|
(248 366)
|
(257 582)
|
(239 523)
|
(234 174)
|
(223 036)
|
(230 294)
|
(252 232)
|
(257 466)
|
(247 589)
|
(244 501)
|
(241 079)
|
(222 741)
|
(212 303)
|
(192 016)
|
(187 153)
|
(260 177)
|
(290 544)
|
(340 287)
|
(374 387)
|
(344 784)
|
(349 057)
|
(314 015)
|
(269 904)
|
(254 442)
|
(239 874)
|
(239 847)
|
(234 247)
|
(269 753)
|
(286 855)
|
(299 911)
|
|
| Gross Profit |
782
N/A
|
(1 201)
N/A
|
(142)
+88%
|
2 650
N/A
|
5 058
+91%
|
6 934
+37%
|
8 356
+21%
|
10 516
+26%
|
12 799
+22%
|
12 277
-4%
|
8 567
-30%
|
3 847
-55%
|
1 548
-60%
|
1 417
-8%
|
4 518
+219%
|
9 313
+106%
|
13 680
+47%
|
16 048
+17%
|
15 465
-4%
|
13 818
-11%
|
13 326
-4%
|
14 571
+9%
|
17 222
+18%
|
19 106
+11%
|
15 038
-21%
|
10 704
-29%
|
13 330
+25%
|
14 826
+11%
|
16 797
+13%
|
17 434
+4%
|
18 260
+5%
|
17 198
-6%
|
20 683
+20%
|
24 361
+18%
|
20 602
-15%
|
23 255
+13%
|
23 763
+2%
|
23 934
+1%
|
24 748
+3%
|
29 306
+18%
|
37 516
+28%
|
44 203
+18%
|
52 043
+18%
|
60 328
+16%
|
55 074
-9%
|
57 102
+4%
|
56 477
-1%
|
51 139
-9%
|
52 435
+3%
|
51 342
-2%
|
55 225
+8%
|
58 957
+7%
|
61 392
+4%
|
59 032
-4%
|
55 245
-6%
|
49 923
-10%
|
46 360
-7%
|
44 872
-3%
|
41 087
-8%
|
45 107
+10%
|
59 337
+32%
|
64 958
+9%
|
77 352
+19%
|
81 682
+6%
|
77 634
-5%
|
78 963
+2%
|
73 301
-7%
|
63 629
-13%
|
65 021
+2%
|
59 782
-8%
|
57 714
-3%
|
58 058
+1%
|
64 269
+11%
|
65 741
+2%
|
64 609
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 672)
|
(5 564)
|
(5 700)
|
(5 052)
|
(4 922)
|
(5 173)
|
(5 286)
|
(5 589)
|
(6 981)
|
(6 875)
|
(7 013)
|
(6 559)
|
(8 944)
|
(8 058)
|
(7 566)
|
(8 710)
|
(6 447)
|
(9 372)
|
(4 122)
|
(3 177)
|
(8 864)
|
(9 157)
|
(15 855)
|
(16 822)
|
(10 160)
|
(9 689)
|
(10 047)
|
(11 098)
|
(11 396)
|
(11 489)
|
(11 496)
|
(11 272)
|
(11 998)
|
(12 669)
|
(12 828)
|
(12 774)
|
(11 717)
|
(11 729)
|
(11 584)
|
(12 246)
|
(15 399)
|
(16 626)
|
(17 607)
|
(21 720)
|
(21 896)
|
(25 115)
|
(28 084)
|
(28 822)
|
(30 379)
|
(31 944)
|
(33 214)
|
(33 979)
|
(34 285)
|
(34 447)
|
(33 496)
|
(32 363)
|
(30 950)
|
(30 404)
|
(29 931)
|
(31 060)
|
(33 771)
|
(35 381)
|
(38 764)
|
(40 548)
|
(42 868)
|
(42 783)
|
(44 435)
|
(43 985)
|
(41 074)
|
(40 423)
|
(37 834)
|
(37 211)
|
(36 982)
|
(35 338)
|
(33 404)
|
|
| Selling, General & Administrative |
(5 425)
|
(5 352)
|
(5 520)
|
(4 897)
|
(4 792)
|
(5 053)
|
(5 176)
|
(5 496)
|
(6 905)
|
(6 807)
|
(6 954)
|
(6 508)
|
(8 903)
|
(8 681)
|
(8 669)
|
(8 936)
|
(6 830)
|
(8 146)
|
(8 226)
|
(8 238)
|
(8 756)
|
(9 161)
|
(10 029)
|
(10 893)
|
(10 027)
|
(9 556)
|
(9 915)
|
(10 428)
|
(11 271)
|
(11 372)
|
(11 384)
|
(11 129)
|
(11 893)
|
(12 522)
|
(12 726)
|
(12 632)
|
(11 522)
|
(11 495)
|
(11 321)
|
(11 997)
|
(12 423)
|
(12 725)
|
(13 111)
|
(17 266)
|
(16 479)
|
(20 567)
|
(22 460)
|
(20 880)
|
(21 850)
|
(22 956)
|
(23 460)
|
(24 204)
|
(23 911)
|
(24 332)
|
(24 877)
|
(24 246)
|
(24 228)
|
(23 918)
|
(23 484)
|
(24 193)
|
(26 131)
|
(27 058)
|
(29 650)
|
(32 054)
|
(34 302)
|
(35 336)
|
(33 993)
|
(33 154)
|
(30 353)
|
(29 828)
|
(31 100)
|
(30 707)
|
(31 656)
|
(30 511)
|
(27 919)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
(3)
|
(2 747)
|
(3 503)
|
(4 230)
|
0
|
(5 077)
|
(4 248)
|
(5 304)
|
(7 536)
|
(7 854)
|
(7 858)
|
(8 344)
|
(8 157)
|
(8 998)
|
(8 280)
|
(7 102)
|
(6 511)
|
(5 300)
|
(5 188)
|
(4 864)
|
(5 310)
|
(6 260)
|
(6 975)
|
(7 764)
|
(7 170)
|
(7 243)
|
(6 395)
|
(9 484)
|
(9 862)
|
(9 492)
|
(9 535)
|
(5 647)
|
(5 513)
|
(3 897)
|
(3 500)
|
(4 171)
|
|
| Depreciation & Amortization |
(247)
|
(212)
|
(180)
|
(155)
|
(131)
|
(120)
|
(110)
|
(93)
|
(76)
|
(68)
|
(59)
|
(50)
|
(41)
|
0
|
0
|
0
|
(118)
|
0
|
0
|
0
|
(109)
|
(35)
|
(64)
|
(98)
|
(133)
|
(131)
|
(131)
|
(128)
|
(125)
|
(116)
|
(110)
|
(96)
|
(105)
|
(101)
|
(101)
|
(141)
|
(195)
|
(230)
|
(260)
|
(246)
|
(228)
|
(241)
|
(261)
|
0
|
(340)
|
(298)
|
(317)
|
(404)
|
(674)
|
(701)
|
(981)
|
(1 190)
|
(1 375)
|
(1 834)
|
(1 516)
|
(1 604)
|
(1 421)
|
(1 190)
|
(1 475)
|
(1 450)
|
(1 380)
|
(1 348)
|
(1 350)
|
(1 325)
|
(1 323)
|
(1 435)
|
(1 342)
|
(1 352)
|
(1 230)
|
(1 100)
|
(1 126)
|
(1 030)
|
(1 429)
|
(1 350)
|
(1 338)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
623
|
1 103
|
226
|
500
|
(1 227)
|
4 103
|
5 060
|
0
|
39
|
(5 762)
|
(5 831)
|
0
|
0
|
0
|
(542)
|
0
|
0
|
0
|
(47)
|
0
|
(46)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(157)
|
(5)
|
(4 454)
|
0
|
0
|
(3)
|
0
|
0
|
(429)
|
(429)
|
(428)
|
0
|
0
|
0
|
0
|
0
|
(108)
|
(108)
|
(108)
|
0
|
0
|
0
|
0
|
0
|
383
|
383
|
384
|
0
|
39
|
39
|
39
|
0
|
24
|
24
|
|
| Operating Income |
(4 890)
N/A
|
(6 763)
-38%
|
(5 840)
+14%
|
(2 400)
+59%
|
136
N/A
|
1 762
+1 196%
|
3 071
+74%
|
4 927
+60%
|
5 818
+18%
|
5 402
-7%
|
1 554
-71%
|
(2 712)
N/A
|
(7 395)
-173%
|
(6 642)
+10%
|
(3 049)
+54%
|
602
N/A
|
7 232
+1 101%
|
6 676
-8%
|
11 344
+70%
|
10 642
-6%
|
4 462
-58%
|
5 414
+21%
|
1 366
-75%
|
2 283
+67%
|
4 878
+114%
|
1 015
-79%
|
3 283
+223%
|
3 727
+14%
|
5 401
+45%
|
5 945
+10%
|
6 764
+14%
|
5 927
-12%
|
8 685
+47%
|
11 692
+35%
|
7 774
-34%
|
10 481
+35%
|
12 046
+15%
|
12 204
+1%
|
13 162
+8%
|
17 058
+30%
|
22 118
+30%
|
27 576
+25%
|
34 435
+25%
|
38 607
+12%
|
33 177
-14%
|
31 987
-4%
|
28 394
-11%
|
22 318
-21%
|
22 057
-1%
|
19 397
-12%
|
22 010
+13%
|
24 977
+13%
|
27 107
+9%
|
24 583
-9%
|
21 747
-12%
|
17 559
-19%
|
15 410
-12%
|
14 469
-6%
|
11 157
-23%
|
14 046
+26%
|
25 566
+82%
|
29 577
+16%
|
38 588
+30%
|
41 133
+7%
|
34 766
-15%
|
36 180
+4%
|
28 866
-20%
|
19 645
-32%
|
23 946
+22%
|
19 360
-19%
|
19 880
+3%
|
20 847
+5%
|
27 287
+31%
|
30 403
+11%
|
31 205
+3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(188)
|
399
|
574
|
826
|
599
|
240
|
(182)
|
(769)
|
(3 981)
|
(3 113)
|
(4 509)
|
(4 821)
|
(2 593)
|
(3 665)
|
(2 530)
|
(1 859)
|
(1 489)
|
61
|
301
|
(200)
|
473
|
(506)
|
(142)
|
87
|
(624)
|
(616)
|
(952)
|
(264)
|
(172)
|
114
|
553
|
(617)
|
(1 852)
|
(1 932)
|
(1 840)
|
(1 877)
|
(199)
|
(546)
|
(421)
|
239
|
(528)
|
(729)
|
85
|
362
|
(430)
|
(258)
|
(75)
|
1 331
|
3 596
|
5 210
|
4 057
|
3 213
|
1 349
|
753
|
80
|
(1 749)
|
(5 938)
|
(4 184)
|
(3 959)
|
(392)
|
5 490
|
3 893
|
3 397
|
7 623
|
1 315
|
(1 273)
|
(3)
|
(5 159)
|
4 324
|
2 915
|
4 052
|
284
|
8 771
|
5 046
|
(321)
|
|
| Non-Reccuring 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
|
(541)
|
0
|
(541)
|
(541)
|
(45)
|
0
|
(45)
|
0
|
0
|
0
|
(627)
|
(627)
|
(778)
|
(778)
|
(157)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(428)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(139)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(9)
|
0
|
(19)
|
(10)
|
2
|
0
|
0
|
3
|
(6)
|
(6)
|
(279)
|
0
|
(288)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
43
|
(2)
|
(10)
|
0
|
(8)
|
(6)
|
(27)
|
0
|
5
|
(63)
|
(35)
|
128
|
163
|
197
|
194
|
31
|
1
|
(3)
|
(17)
|
(12)
|
(14)
|
(56)
|
(38)
|
0
|
139
|
125
|
169
|
169
|
41
|
(19)
|
(63)
|
(63)
|
(59)
|
503
|
519
|
913
|
783
|
222
|
190
|
(204)
|
(86)
|
0
|
0
|
0
|
(13)
|
(146)
|
(151)
|
(151)
|
(127)
|
(56)
|
(50)
|
(44)
|
(56)
|
4
|
0
|
|
| Total Other Income |
270
|
122
|
234
|
238
|
(48)
|
(59)
|
(9)
|
372
|
292
|
88
|
(16 102)
|
(16 808)
|
(16 137)
|
(16 238)
|
104
|
139
|
1
|
0
|
(1 478)
|
0
|
5 398
|
6 185
|
7 880
|
6 484
|
712
|
822
|
674
|
695
|
120
|
(194)
|
(249)
|
(373)
|
(34)
|
601
|
528
|
643
|
888
|
347
|
300
|
225
|
54
|
32
|
205
|
455
|
201
|
513
|
538
|
254
|
282
|
201
|
59
|
35
|
76
|
164
|
531
|
559
|
206
|
134
|
(231)
|
(71)
|
(739)
|
(727)
|
4 906
|
4 766
|
466
|
5 778
|
538
|
441
|
114
|
23
|
(252)
|
774
|
883
|
986
|
1 130
|
|
| Pre-Tax Income |
(4 817)
N/A
|
(6 242)
-30%
|
(5 051)
+19%
|
(1 348)
+73%
|
688
N/A
|
1 944
+183%
|
2 882
+48%
|
4 534
+57%
|
2 124
-53%
|
2 372
+12%
|
(19 336)
N/A
|
(24 341)
-26%
|
(26 413)
-9%
|
(26 545)
0%
|
(5 475)
+79%
|
(1 118)
+80%
|
5 744
N/A
|
6 737
+17%
|
10 167
+51%
|
10 442
+3%
|
10 376
-1%
|
11 091
+7%
|
9 095
-18%
|
8 854
-3%
|
4 958
-44%
|
1 216
-75%
|
2 438
+100%
|
4 158
+71%
|
4 813
+16%
|
5 260
+9%
|
6 988
+33%
|
5 065
-28%
|
6 916
+37%
|
10 558
+53%
|
6 656
-37%
|
9 278
+39%
|
12 109
+31%
|
11 377
-6%
|
12 247
+8%
|
16 732
+37%
|
21 473
+28%
|
26 822
+25%
|
34 687
+29%
|
39 424
+14%
|
33 087
-16%
|
32 368
-2%
|
29 025
-10%
|
24 071
-17%
|
25 548
+6%
|
24 789
-3%
|
26 064
+5%
|
28 163
+8%
|
28 471
+1%
|
26 003
-9%
|
22 876
-12%
|
17 281
-24%
|
10 354
-40%
|
10 640
+3%
|
7 156
-33%
|
13 380
+87%
|
30 231
+126%
|
32 744
+8%
|
46 892
+43%
|
53 522
+14%
|
36 534
-32%
|
40 540
+11%
|
29 249
-28%
|
14 775
-49%
|
28 258
+91%
|
22 243
-21%
|
23 630
+6%
|
21 860
-7%
|
36 746
+68%
|
36 439
-1%
|
32 015
-12%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
562
|
749
|
537
|
537
|
155
|
155
|
(277)
|
(546)
|
423
|
183
|
842
|
1 054
|
(317)
|
(158)
|
45
|
387
|
2 910
|
2 786
|
2 519
|
2 262
|
(1 919)
|
(1 805)
|
(2 967)
|
(3 222)
|
(921)
|
(836)
|
(811)
|
(950)
|
(194)
|
(262)
|
(101)
|
(177)
|
(1 499)
|
(2 008)
|
(1 682)
|
(1 926)
|
(1 956)
|
(1 698)
|
(1 783)
|
(2 669)
|
(4 341)
|
(6 629)
|
(8 492)
|
(10 003)
|
(7 847)
|
(6 673)
|
(6 303)
|
(4 868)
|
(5 796)
|
(5 185)
|
(5 078)
|
(5 606)
|
(5 485)
|
(5 293)
|
(3 591)
|
(2 421)
|
391
|
174
|
212
|
(904)
|
(7 034)
|
(7 383)
|
(9 658)
|
(10 958)
|
(6 688)
|
(6 924)
|
(5 986)
|
(3 479)
|
(4 182)
|
(2 955)
|
(3 204)
|
(2 328)
|
(9 604)
|
(10 312)
|
(8 193)
|
|
| Income from Continuing Operations |
(4 255)
|
(5 494)
|
(4 514)
|
(811)
|
844
|
2 099
|
2 605
|
3 988
|
2 547
|
2 555
|
(18 495)
|
(23 288)
|
(26 731)
|
(26 704)
|
(5 430)
|
(731)
|
8 653
|
9 523
|
12 685
|
12 703
|
8 457
|
9 285
|
6 128
|
5 632
|
4 037
|
380
|
1 627
|
3 208
|
4 620
|
4 998
|
6 887
|
4 888
|
5 417
|
8 549
|
4 973
|
7 351
|
10 154
|
9 679
|
10 464
|
14 063
|
17 132
|
20 193
|
26 195
|
29 421
|
25 240
|
25 695
|
22 722
|
19 203
|
19 752
|
19 604
|
20 986
|
22 556
|
22 986
|
20 709
|
19 284
|
14 860
|
10 745
|
10 814
|
7 368
|
12 476
|
23 197
|
25 362
|
37 234
|
42 563
|
29 846
|
33 615
|
23 264
|
11 296
|
24 075
|
19 288
|
20 426
|
19 532
|
27 141
|
26 127
|
23 822
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(204)
|
0
|
0
|
0
|
(119)
|
(42)
|
(182)
|
(160)
|
(47)
|
108
|
98
|
(89)
|
(117)
|
(245)
|
(359)
|
(76)
|
(198)
|
(371)
|
(99)
|
(346)
|
(115)
|
15
|
(9)
|
(331)
|
(576)
|
(485)
|
(661)
|
(352)
|
(151)
|
(521)
|
(4)
|
(8)
|
(250)
|
197
|
(201)
|
(162)
|
227
|
211
|
410
|
420
|
166
|
115
|
(53)
|
44
|
2
|
(42)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(3)
|
(3)
|
|
| Net Income (Common) |
(4 255)
N/A
|
(5 494)
-29%
|
(4 514)
+18%
|
(811)
+82%
|
844
N/A
|
2 099
+149%
|
2 605
+24%
|
3 988
+53%
|
2 547
-36%
|
2 555
+0%
|
(18 495)
N/A
|
(23 288)
-26%
|
(26 731)
-15%
|
(26 704)
+0%
|
(5 430)
+80%
|
(731)
+87%
|
8 450
N/A
|
9 320
+10%
|
12 482
+34%
|
12 500
+0%
|
8 337
-33%
|
9 124
+9%
|
5 827
-36%
|
5 353
-8%
|
3 990
-25%
|
488
-88%
|
1 726
+254%
|
3 120
+81%
|
4 503
+44%
|
4 755
+6%
|
6 529
+37%
|
4 813
-26%
|
5 219
+8%
|
8 179
+57%
|
4 875
-40%
|
7 006
+44%
|
10 038
+43%
|
9 695
-3%
|
10 456
+8%
|
13 733
+31%
|
16 556
+21%
|
19 708
+19%
|
25 535
+30%
|
29 070
+14%
|
25 089
-14%
|
25 175
+0%
|
22 718
-10%
|
19 196
-16%
|
19 502
+2%
|
19 803
+2%
|
20 787
+5%
|
22 395
+8%
|
23 213
+4%
|
20 920
-10%
|
19 694
-6%
|
15 280
-22%
|
10 911
-29%
|
10 930
+0%
|
7 316
-33%
|
12 521
+71%
|
23 199
+85%
|
25 320
+9%
|
37 235
+47%
|
42 564
+14%
|
29 846
-30%
|
33 615
+13%
|
23 264
-31%
|
11 296
-51%
|
24 076
+113%
|
19 288
-20%
|
20 426
+6%
|
19 532
-4%
|
27 138
+39%
|
26 124
-4%
|
23 819
-9%
|
|
| EPS (Diluted) |
-386.81
N/A
|
-499.45
-29%
|
-410.36
+18%
|
-67.58
+84%
|
70.33
N/A
|
161.46
+130%
|
200.38
+24%
|
306.76
+53%
|
195.92
-36%
|
196.53
+0%
|
-1 422.69
N/A
|
-1 791.38
-26%
|
-2 056.23
-15%
|
-2 054.15
+0%
|
-417.69
+80%
|
-56.23
+87%
|
650
N/A
|
716.92
+10%
|
960.15
+34%
|
961.53
+0%
|
641.3
-33%
|
701.84
+9%
|
448.23
-36%
|
411.76
-8%
|
306.92
-25%
|
37.53
-88%
|
132.76
+254%
|
240
+81%
|
346.38
+44%
|
365.76
+6%
|
502.23
+37%
|
370.23
-26%
|
401.46
+8%
|
629.15
+57%
|
375
-40%
|
500.42
+33%
|
772.15
+54%
|
692.5
-10%
|
746.85
+8%
|
980.92
+31%
|
1 182.57
+21%
|
1 407.71
+19%
|
1 823.92
+30%
|
2 076.42
+14%
|
1 792.07
-14%
|
1 798.21
+0%
|
1 514.53
-16%
|
1 199.75
-21%
|
1 300.13
+8%
|
1 320.2
+2%
|
1 385.8
+5%
|
1 493
+8%
|
1 547.53
+4%
|
1 394.66
-10%
|
1 312.93
-6%
|
1 018.66
-22%
|
727.4
-29%
|
728.66
+0%
|
487.1
-33%
|
833.68
+71%
|
1 544.71
+85%
|
1 685.88
+9%
|
2 478.49
+47%
|
2 863.97
+16%
|
1 995.51
-30%
|
2 270.59
+14%
|
1 577.79
-31%
|
766.49
-51%
|
1 627.18
+112%
|
1 303.31
-20%
|
1 379.87
+6%
|
1 320.41
-4%
|
1 834.39
+39%
|
1 767.54
-4%
|
1 611.76
-9%
|
|