Kona I Co Ltd
KOSDAQ:052400
| 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 |
21 000
81 000
|
| 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
Kona I Co Ltd
|
Revenue
|
241.1B
KRW
|
|
Cost of Revenue
|
-135B
KRW
|
|
Gross Profit
|
106.2B
KRW
|
|
Operating Expenses
|
-60.1B
KRW
|
|
Operating Income
|
46.1B
KRW
|
|
Other Expenses
|
-7.2B
KRW
|
|
Net Income
|
38.9B
KRW
|
Income Statement
Kona I Co Ltd
| 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 |
284
|
348
|
385
|
438
|
471
|
720
|
984
|
1 242
|
1 501
|
1 503
|
1 501
|
1 498
|
1 477
|
0
|
0
|
0
|
2 331
|
0
|
0
|
0
|
4 811
|
0
|
0
|
1 057
|
4 501
|
0
|
0
|
1 562
|
2 449
|
2 026
|
2 724
|
2 738
|
2 635
|
2 477
|
2 313
|
2 235
|
2 025
|
1 789
|
1 602
|
1 406
|
1 342
|
1 307
|
1 261
|
1 233
|
1 233
|
1 239
|
1 276
|
1 329
|
1 387
|
1 462
|
1 517
|
1 579
|
1 669
|
1 743
|
1 727
|
0
|
1 672
|
747
|
632
|
819
|
1 057
|
906
|
884
|
965
|
930
|
999
|
966
|
879
|
1 087
|
1 289
|
1 462
|
1 444
|
3 098
|
2 992
|
2 872
|
|
| Revenue |
18 858
N/A
|
22 314
+18%
|
27 241
+22%
|
30 465
+12%
|
32 620
+7%
|
41 302
+27%
|
54 343
+32%
|
61 854
+14%
|
70 141
+13%
|
66 425
-5%
|
61 253
-8%
|
62 413
+2%
|
64 813
+4%
|
65 806
+2%
|
80 108
+22%
|
84 560
+6%
|
85 441
+1%
|
91 030
+7%
|
87 675
-4%
|
99 664
+14%
|
135 326
+36%
|
147 520
+9%
|
156 016
+6%
|
160 426
+3%
|
138 081
-14%
|
147 548
+7%
|
155 810
+6%
|
158 865
+2%
|
171 781
+8%
|
181 763
+6%
|
180 319
-1%
|
198 690
+10%
|
214 205
+8%
|
229 468
+7%
|
248 749
+8%
|
240 244
-3%
|
216 719
-10%
|
183 183
-15%
|
151 477
-17%
|
127 964
-16%
|
117 904
-8%
|
108 454
-8%
|
103 856
-4%
|
104 699
+1%
|
102 138
-2%
|
101 217
-1%
|
98 609
-3%
|
92 691
-6%
|
89 944
-3%
|
92 190
+2%
|
97 845
+6%
|
109 212
+12%
|
121 963
+12%
|
128 360
+5%
|
143 601
+12%
|
140 333
-2%
|
137 780
-2%
|
146 306
+6%
|
148 477
+1%
|
169 175
+14%
|
194 500
+15%
|
214 015
+10%
|
234 653
+10%
|
241 234
+3%
|
242 183
+0%
|
246 838
+2%
|
260 939
+6%
|
273 960
+5%
|
280 222
+2%
|
271 819
-3%
|
256 025
-6%
|
241 586
-6%
|
236 308
-2%
|
240 342
+2%
|
241 148
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(12 047)
|
(15 687)
|
(19 877)
|
(22 697)
|
(25 018)
|
(31 428)
|
(39 942)
|
(45 258)
|
(50 294)
|
(46 944)
|
(44 901)
|
(45 736)
|
(47 307)
|
(47 053)
|
(53 309)
|
(54 457)
|
(55 312)
|
(58 787)
|
(57 687)
|
(66 219)
|
(86 749)
|
(92 346)
|
(97 840)
|
(98 346)
|
(87 638)
|
(93 534)
|
(98 694)
|
(102 955)
|
(115 019)
|
(126 026)
|
(126 137)
|
(140 049)
|
(148 629)
|
(155 132)
|
(166 481)
|
(159 141)
|
(143 505)
|
(122 479)
|
(103 942)
|
(91 938)
|
(88 902)
|
(84 511)
|
(81 369)
|
(81 449)
|
(78 690)
|
(77 789)
|
(76 411)
|
(71 226)
|
(71 479)
|
(70 503)
|
(73 038)
|
(79 438)
|
(89 215)
|
(93 239)
|
(100 400)
|
(92 860)
|
(78 347)
|
(78 370)
|
(73 746)
|
(83 058)
|
(96 117)
|
(103 879)
|
(114 775)
|
(119 111)
|
(122 090)
|
(129 304)
|
(143 245)
|
(159 081)
|
(170 036)
|
(170 475)
|
(159 450)
|
(146 935)
|
(140 643)
|
(135 940)
|
(134 998)
|
|
| Gross Profit |
6 811
N/A
|
6 626
-3%
|
7 363
+11%
|
7 767
+5%
|
7 602
-2%
|
9 874
+30%
|
14 401
+46%
|
16 596
+15%
|
19 847
+20%
|
19 481
-2%
|
16 352
-16%
|
16 678
+2%
|
17 506
+5%
|
18 755
+7%
|
26 800
+43%
|
30 103
+12%
|
30 129
+0%
|
32 242
+7%
|
29 988
-7%
|
33 445
+12%
|
48 577
+45%
|
55 175
+14%
|
58 177
+5%
|
62 080
+7%
|
50 443
-19%
|
54 013
+7%
|
57 114
+6%
|
55 909
-2%
|
56 762
+2%
|
55 737
-2%
|
54 183
-3%
|
58 642
+8%
|
65 576
+12%
|
74 337
+13%
|
82 269
+11%
|
81 103
-1%
|
73 214
-10%
|
60 703
-17%
|
47 535
-22%
|
36 027
-24%
|
29 002
-19%
|
23 945
-17%
|
22 488
-6%
|
23 251
+3%
|
23 448
+1%
|
23 428
0%
|
22 197
-5%
|
21 464
-3%
|
18 465
-14%
|
21 687
+17%
|
24 808
+14%
|
29 775
+20%
|
32 748
+10%
|
35 121
+7%
|
43 201
+23%
|
47 473
+10%
|
59 434
+25%
|
67 936
+14%
|
74 731
+10%
|
86 117
+15%
|
98 384
+14%
|
110 137
+12%
|
119 878
+9%
|
122 123
+2%
|
120 093
-2%
|
117 534
-2%
|
117 695
+0%
|
114 880
-2%
|
110 186
-4%
|
101 344
-8%
|
96 574
-5%
|
94 651
-2%
|
95 666
+1%
|
104 401
+9%
|
106 150
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 570)
|
(5 534)
|
(5 779)
|
(5 811)
|
(5 768)
|
(6 363)
|
(7 891)
|
(9 132)
|
(10 580)
|
(10 354)
|
(9 742)
|
(9 584)
|
(9 332)
|
(10 001)
|
(11 714)
|
(13 398)
|
(15 749)
|
(17 435)
|
(18 165)
|
(17 216)
|
(21 610)
|
(22 872)
|
(23 716)
|
(26 647)
|
(25 253)
|
(26 573)
|
(27 864)
|
(29 235)
|
(31 029)
|
(32 484)
|
(33 620)
|
(34 868)
|
(35 797)
|
(36 002)
|
(37 432)
|
(38 188)
|
(37 079)
|
(37 482)
|
(34 466)
|
(35 319)
|
(34 846)
|
(39 345)
|
(36 074)
|
(35 815)
|
(33 202)
|
(37 212)
|
(64 087)
|
(69 908)
|
(50 332)
|
(58 188)
|
(43 301)
|
(37 549)
|
(35 356)
|
(42 223)
|
(43 668)
|
(44 759)
|
(40 419)
|
(41 894)
|
(43 512)
|
(46 469)
|
(50 233)
|
(56 094)
|
(61 981)
|
(67 244)
|
(71 259)
|
(72 638)
|
(74 620)
|
(74 176)
|
(75 740)
|
(73 965)
|
(69 430)
|
(66 097)
|
(62 251)
|
(62 000)
|
(60 082)
|
|
| Selling, General & Administrative |
(3 943)
|
(4 130)
|
(4 572)
|
(4 710)
|
(5 002)
|
(5 561)
|
(6 932)
|
(8 013)
|
(9 379)
|
(9 012)
|
(8 380)
|
(8 078)
|
(7 813)
|
(9 030)
|
(11 479)
|
(12 702)
|
(11 969)
|
(16 183)
|
(16 149)
|
(17 920)
|
(17 337)
|
(25 614)
|
(26 903)
|
(26 371)
|
(19 123)
|
(24 939)
|
(26 230)
|
(27 680)
|
(23 888)
|
(26 577)
|
(25 330)
|
(25 620)
|
(25 453)
|
(24 797)
|
(25 658)
|
(25 890)
|
(25 162)
|
(24 286)
|
(22 485)
|
(21 311)
|
(21 983)
|
(22 937)
|
(22 546)
|
(22 324)
|
(20 046)
|
(23 089)
|
(25 351)
|
(30 167)
|
(31 908)
|
(28 234)
|
(27 642)
|
(23 823)
|
(21 901)
|
(22 175)
|
(23 794)
|
(27 494)
|
(27 350)
|
(35 032)
|
(35 812)
|
(34 358)
|
(34 449)
|
(39 783)
|
(44 351)
|
(48 152)
|
(47 060)
|
(46 623)
|
(47 484)
|
(46 597)
|
(50 470)
|
(49 269)
|
(46 052)
|
(43 828)
|
(42 537)
|
(43 316)
|
(42 149)
|
|
| Research & Development |
(755)
|
(542)
|
0
|
(226)
|
(10)
|
(2)
|
(58)
|
(57)
|
(86)
|
(116)
|
(164)
|
(259)
|
(221)
|
0
|
0
|
0
|
(1 555)
|
0
|
0
|
0
|
(1 632)
|
0
|
0
|
(793)
|
(2 810)
|
0
|
0
|
(677)
|
(3 446)
|
(2 730)
|
(3 850)
|
(4 312)
|
(5 078)
|
(5 611)
|
(5 842)
|
(6 058)
|
(5 412)
|
(5 556)
|
(5 099)
|
(4 911)
|
(5 519)
|
(5 854)
|
(5 776)
|
(5 609)
|
(5 236)
|
(6 016)
|
(7 758)
|
(9 264)
|
(10 446)
|
(10 103)
|
(9 474)
|
(8 382)
|
(7 543)
|
(7 878)
|
(8 423)
|
0
|
(9 922)
|
(5 613)
|
(6 531)
|
(10 302)
|
(12 881)
|
(12 953)
|
(13 637)
|
(14 430)
|
(19 150)
|
(20 475)
|
(21 138)
|
(22 060)
|
(19 904)
|
(19 707)
|
(18 828)
|
(17 007)
|
(14 898)
|
(13 946)
|
(13 335)
|
|
| Depreciation & Amortization |
(872)
|
(861)
|
(817)
|
(786)
|
(756)
|
(799)
|
(902)
|
(1 001)
|
(1 116)
|
(1 165)
|
(1 199)
|
(1 247)
|
(1 298)
|
0
|
0
|
0
|
(1 901)
|
0
|
0
|
0
|
(2 642)
|
0
|
0
|
(837)
|
(3 320)
|
0
|
0
|
(874)
|
(3 694)
|
(3 177)
|
(4 440)
|
(4 937)
|
(5 265)
|
(5 594)
|
(5 933)
|
(6 241)
|
(6 506)
|
(6 736)
|
(6 882)
|
(7 022)
|
(7 344)
|
(7 556)
|
(7 752)
|
(7 883)
|
(7 919)
|
(8 108)
|
(8 270)
|
(8 355)
|
(7 977)
|
(6 945)
|
(6 184)
|
(5 343)
|
(5 913)
|
(5 497)
|
(4 821)
|
0
|
(3 147)
|
(1 280)
|
(1 200)
|
(1 840)
|
(2 903)
|
(3 358)
|
(3 993)
|
(4 662)
|
(5 049)
|
(5 540)
|
(5 946)
|
(5 468)
|
(5 366)
|
(4 989)
|
(4 550)
|
(4 907)
|
(4 816)
|
(4 741)
|
(4 601)
|
|
| Other Operating Expenses |
0
|
0
|
(390)
|
(89)
|
0
|
0
|
0
|
(61)
|
0
|
(61)
|
0
|
0
|
0
|
(971)
|
(235)
|
(696)
|
(324)
|
(1 252)
|
(2 016)
|
704
|
0
|
2 742
|
3 187
|
1 354
|
0
|
(1 634)
|
(1 634)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(904)
|
0
|
(2 075)
|
0
|
(2 998)
|
0
|
0
|
0
|
0
|
(22 708)
|
(22 122)
|
0
|
(12 906)
|
0
|
0
|
0
|
(6 673)
|
(6 630)
|
(17 265)
|
0
|
31
|
31
|
31
|
0
|
0
|
0
|
0
|
0
|
0
|
(53)
|
(53)
|
0
|
0
|
0
|
(355)
|
0
|
3
|
3
|
|
| Operating Income |
1 241
N/A
|
1 093
-12%
|
1 585
+45%
|
1 957
+23%
|
1 834
-6%
|
3 511
+91%
|
6 509
+85%
|
7 462
+15%
|
9 267
+24%
|
9 124
-2%
|
6 608
-28%
|
7 092
+7%
|
8 174
+15%
|
8 752
+7%
|
15 085
+72%
|
16 705
+11%
|
14 380
-14%
|
14 809
+3%
|
11 824
-20%
|
16 230
+37%
|
26 967
+66%
|
32 302
+20%
|
34 460
+7%
|
35 433
+3%
|
25 190
-29%
|
27 441
+9%
|
29 251
+7%
|
26 675
-9%
|
25 733
-4%
|
23 253
-10%
|
20 563
-12%
|
23 773
+16%
|
29 780
+25%
|
38 335
+29%
|
44 837
+17%
|
42 916
-4%
|
36 134
-16%
|
23 223
-36%
|
13 071
-44%
|
709
-95%
|
(5 844)
N/A
|
(15 402)
-164%
|
(13 588)
+12%
|
(12 567)
+8%
|
(9 754)
+22%
|
(13 786)
-41%
|
(41 891)
-204%
|
(48 444)
-16%
|
(31 867)
+34%
|
(36 500)
-15%
|
(18 493)
+49%
|
(7 774)
+58%
|
(2 608)
+66%
|
(7 102)
-172%
|
(467)
+93%
|
2 714
N/A
|
19 015
+601%
|
26 041
+37%
|
31 218
+20%
|
39 648
+27%
|
48 150
+21%
|
54 043
+12%
|
57 897
+7%
|
54 880
-5%
|
48 834
-11%
|
44 896
-8%
|
43 074
-4%
|
40 703
-6%
|
34 446
-15%
|
27 380
-21%
|
27 144
-1%
|
28 554
+5%
|
33 414
+17%
|
42 401
+27%
|
46 068
+9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(8)
|
(93)
|
40
|
(241)
|
(415)
|
(945)
|
(1 750)
|
(1 465)
|
(2 282)
|
(627)
|
(624)
|
(1 003)
|
352
|
(605)
|
(1 663)
|
(1 896)
|
(4 886)
|
(5 387)
|
(4 995)
|
(6 086)
|
3 558
|
4 292
|
4 020
|
4 856
|
(2 031)
|
(2 677)
|
(1 974)
|
(2 331)
|
(1 720)
|
(3 213)
|
(4 501)
|
(2 521)
|
(448)
|
205
|
2 914
|
5 833
|
2 917
|
2 695
|
2 903
|
(5 056)
|
3 516
|
(1 318)
|
(445)
|
4 113
|
(7 657)
|
(3 075)
|
(3 380)
|
(4 111)
|
(40)
|
2 981
|
2 030
|
3 351
|
(1 108)
|
(4 663)
|
(3 615)
|
(4 246)
|
999
|
2 170
|
3 087
|
5 401
|
5 873
|
5 326
|
6 129
|
8 818
|
1 736
|
3 295
|
(523)
|
(4 845)
|
2 596
|
3 109
|
4 366
|
2 623
|
6 204
|
5 326
|
6 672
|
|
| Non-Reccuring Items |
0
|
(87)
|
(89)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(905)
|
0
|
(2 074)
|
0
|
(2 998)
|
0
|
(2 211)
|
(2 798)
|
(23 087)
|
(23 091)
|
0
|
0
|
(12 906)
|
0
|
(12 948)
|
(12 948)
|
(6 720)
|
0
|
0
|
0
|
(6 023)
|
0
|
20
|
(19)
|
692
|
936
|
559
|
597
|
(166)
|
(410)
|
0
|
0
|
(750)
|
1 135
|
(355)
|
0
|
146
|
(1 720)
|
(218)
|
|
| Gain/Loss on Disposition of Assets |
(2)
|
348
|
363
|
363
|
363
|
25
|
0
|
0
|
12
|
(18)
|
(20)
|
(20)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
76
|
0
|
0
|
(2)
|
(80)
|
0
|
0
|
0
|
42
|
40
|
26
|
(60)
|
(100)
|
0
|
(85)
|
44
|
8
|
12
|
0
|
(20)
|
23
|
20
|
33
|
(44)
|
(131)
|
(132)
|
(145)
|
(139)
|
(46)
|
(17)
|
559
|
624
|
610
|
583
|
7
|
0
|
40
|
0
|
0
|
(0)
|
110
|
108
|
120
|
120
|
9
|
35
|
22
|
10
|
13
|
(13)
|
(11)
|
3
|
554
|
588
|
591
|
|
| Total Other Income |
238
|
759
|
671
|
543
|
533
|
18
|
(30)
|
(121)
|
(62)
|
23
|
(46)
|
33
|
(93)
|
(147)
|
(25)
|
(20)
|
(47)
|
0
|
1
|
1
|
2 123
|
(29)
|
411
|
859
|
(453)
|
1 447
|
1 516
|
1 304
|
1 887
|
1 868
|
2 404
|
2 394
|
2 802
|
2 787
|
1 951
|
1 777
|
(565)
|
(744)
|
(1 340)
|
(1 208)
|
(820)
|
(764)
|
(67)
|
(282)
|
1 748
|
1 684
|
1 823
|
608
|
569
|
523
|
137
|
1 437
|
222
|
236
|
633
|
382
|
790
|
(5 721)
|
(7 380)
|
(7 261)
|
(2 128)
|
(3 648)
|
(4 458)
|
(4 363)
|
(4 931)
|
(4 084)
|
(1 770)
|
(2 034)
|
92
|
725
|
567
|
809
|
276
|
(281)
|
(237)
|
|
| Pre-Tax Income |
1 470
N/A
|
2 022
+38%
|
2 572
+27%
|
2 624
+2%
|
2 315
-12%
|
2 611
+13%
|
4 666
+79%
|
5 876
+26%
|
6 934
+18%
|
8 503
+23%
|
5 918
-30%
|
6 101
+3%
|
8 413
+38%
|
8 000
-5%
|
13 397
+67%
|
14 789
+10%
|
9 298
-37%
|
9 422
+1%
|
6 830
-28%
|
10 145
+49%
|
32 723
+223%
|
36 565
+12%
|
38 891
+6%
|
41 146
+6%
|
22 626
-45%
|
26 210
+16%
|
28 793
+10%
|
25 649
-11%
|
25 943
+1%
|
21 948
-15%
|
18 491
-16%
|
23 586
+28%
|
32 033
+36%
|
41 327
+29%
|
49 616
+20%
|
50 568
+2%
|
37 589
-26%
|
25 185
-33%
|
12 560
-50%
|
(5 575)
N/A
|
(6 124)
-10%
|
(17 464)
-185%
|
(16 277)
+7%
|
(11 576)
+29%
|
(38 881)
-236%
|
(38 399)
+1%
|
(43 593)
-14%
|
(52 086)
-19%
|
(44 290)
+15%
|
(33 013)
+25%
|
(28 713)
+13%
|
(15 309)
+47%
|
(9 604)
+37%
|
(10 945)
-14%
|
(3 442)
+69%
|
(1 148)
+67%
|
14 821
N/A
|
22 491
+52%
|
26 946
+20%
|
37 769
+40%
|
52 698
+40%
|
56 766
+8%
|
60 245
+6%
|
60 051
0%
|
45 482
-24%
|
43 733
-4%
|
40 804
-7%
|
33 834
-17%
|
36 397
+8%
|
32 336
-11%
|
31 712
-2%
|
31 989
+1%
|
40 595
+27%
|
46 315
+14%
|
52 876
+14%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
769
|
769
|
1 334
|
1 334
|
565
|
565
|
0
|
0
|
1 047
|
570
|
(426)
|
(963)
|
(2 164)
|
(2 187)
|
(1 876)
|
(2 652)
|
(4 342)
|
(5 022)
|
(5 267)
|
(5 416)
|
(3 744)
|
(4 365)
|
(5 162)
|
(4 918)
|
(4 560)
|
(3 794)
|
(2 937)
|
(3 857)
|
(6 038)
|
(7 981)
|
(9 662)
|
(9 700)
|
(8 358)
|
(6 028)
|
(2 999)
|
(715)
|
5 699
|
8 253
|
6 874
|
6 423
|
854
|
(1 204)
|
308
|
651
|
(5 839)
|
(5 686)
|
(6 297)
|
(6 297)
|
(53)
|
(282)
|
(789)
|
(1 074)
|
4 205
|
3 794
|
3 585
|
3 095
|
(156)
|
(2 653)
|
(6 390)
|
(9 529)
|
(11 186)
|
(11 146)
|
(10 113)
|
(8 281)
|
(7 519)
|
(6 503)
|
(5 073)
|
(4 886)
|
(10 432)
|
(12 399)
|
(14 016)
|
|
| Income from Continuing Operations |
1 470
|
2 022
|
2 572
|
2 624
|
3 084
|
3 380
|
5 999
|
7 209
|
7 499
|
9 067
|
5 918
|
6 101
|
9 460
|
8 571
|
12 973
|
13 828
|
7 134
|
7 236
|
4 953
|
7 492
|
28 381
|
31 542
|
33 624
|
35 730
|
18 882
|
21 845
|
23 631
|
20 732
|
21 383
|
18 155
|
15 554
|
19 728
|
25 996
|
33 346
|
39 956
|
40 870
|
29 231
|
19 157
|
9 560
|
(6 291)
|
(425)
|
(9 210)
|
(9 403)
|
(5 153)
|
(38 027)
|
(39 604)
|
(43 285)
|
(51 435)
|
(50 129)
|
(38 699)
|
(35 010)
|
(21 606)
|
(9 657)
|
(11 228)
|
(4 231)
|
(2 222)
|
19 027
|
26 286
|
30 531
|
40 864
|
52 542
|
54 113
|
53 855
|
50 522
|
34 296
|
32 587
|
30 691
|
25 553
|
28 878
|
25 833
|
26 639
|
27 103
|
30 163
|
33 915
|
38 860
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(637)
|
(108)
|
(178)
|
(331)
|
(384)
|
(304)
|
(218)
|
(125)
|
(124)
|
(202)
|
(248)
|
(217)
|
(264)
|
(196)
|
(236)
|
(217)
|
(386)
|
(444)
|
(805)
|
(911)
|
(791)
|
(675)
|
(487)
|
(833)
|
1 161
|
1 026
|
1 294
|
1 831
|
(54)
|
45
|
140
|
231
|
459
|
706
|
398
|
181
|
3
|
(225)
|
(14)
|
37
|
23
|
23
|
(11)
|
(11)
|
(11)
|
(11)
|
58
|
144
|
293
|
334
|
289
|
220
|
91
|
62
|
45
|
|
| Net Income (Common) |
1 470
N/A
|
2 022
+38%
|
2 572
+27%
|
2 624
+2%
|
3 084
+18%
|
3 380
+10%
|
5 999
+77%
|
7 209
+20%
|
7 499
+4%
|
9 067
+21%
|
5 918
-35%
|
6 101
+3%
|
9 460
+55%
|
8 571
-9%
|
12 973
+51%
|
13 828
+7%
|
6 830
-51%
|
6 933
+2%
|
4 650
-33%
|
7 189
+55%
|
27 990
+289%
|
31 043
+11%
|
33 055
+6%
|
35 008
+6%
|
18 498
-47%
|
21 541
+16%
|
23 413
+9%
|
20 606
-12%
|
21 259
+3%
|
17 951
-16%
|
15 304
-15%
|
19 509
+27%
|
25 732
+32%
|
33 149
+29%
|
39 719
+20%
|
40 653
+2%
|
28 845
-29%
|
18 713
-35%
|
8 755
-53%
|
(7 202)
N/A
|
(1 216)
+83%
|
(9 885)
-713%
|
(9 890)
0%
|
(5 987)
+39%
|
(36 865)
-516%
|
(38 579)
-5%
|
(41 993)
-9%
|
(49 606)
-18%
|
(50 182)
-1%
|
(38 656)
+23%
|
(34 871)
+10%
|
(21 375)
+39%
|
(9 199)
+57%
|
(10 523)
-14%
|
(3 835)
+64%
|
(2 043)
+47%
|
19 030
N/A
|
26 060
+37%
|
30 517
+17%
|
40 901
+34%
|
52 565
+29%
|
54 136
+3%
|
53 845
-1%
|
50 511
-6%
|
34 285
-32%
|
32 576
-5%
|
30 749
-6%
|
25 698
-16%
|
29 171
+14%
|
26 166
-10%
|
26 928
+3%
|
27 323
+1%
|
30 254
+11%
|
33 978
+12%
|
38 905
+14%
|
|
| EPS (Diluted) |
210
N/A
|
288.85
+38%
|
321.5
+11%
|
328
+2%
|
385.5
+18%
|
422.5
+10%
|
749.87
+77%
|
901.12
+20%
|
937.37
+4%
|
1 133.37
+21%
|
591.79
-48%
|
677.88
+15%
|
860
+27%
|
779.18
-9%
|
1 179.36
+51%
|
1 152.33
-2%
|
569.16
-51%
|
577.75
+2%
|
387.5
-33%
|
599.08
+55%
|
2 153.07
+259%
|
2 387.92
+11%
|
2 542.69
+6%
|
2 692.92
+6%
|
1 422.92
-47%
|
1 538.64
+8%
|
1 560.86
+1%
|
1 373.73
-12%
|
1 417.26
+3%
|
1 196.73
-16%
|
1 020.26
-15%
|
1 300.59
+27%
|
1 715.46
+32%
|
2 209.93
+29%
|
2 647.93
+20%
|
2 710.2
+2%
|
1 923
-29%
|
1 247.53
-35%
|
583.66
-53%
|
-480.13
N/A
|
-81.06
+83%
|
-706.07
-771%
|
-706.42
0%
|
-427.64
+39%
|
-2 633.21
-516%
|
-2 755.64
-5%
|
-2 799.53
-2%
|
-3 307.06
-18%
|
-3 345.46
-1%
|
-2 577.06
+23%
|
-2 324.73
+10%
|
-1 425
+39%
|
-613.26
+57%
|
-701.53
-14%
|
-255.66
+64%
|
-136.19
+47%
|
1 268.66
N/A
|
1 737.33
+37%
|
2 077.63
+20%
|
2 790.55
+34%
|
3 593.75
+29%
|
3 765.13
+5%
|
3 932.48
+4%
|
3 723.28
-5%
|
2 494.78
-33%
|
2 441.21
-2%
|
2 327.09
-5%
|
1 959.61
-16%
|
2 205.77
+13%
|
1 951.5
-12%
|
1 848.02
-5%
|
1 855.06
+0%
|
2 113.64
+14%
|
2 344.75
+11%
|
2 700.17
+15%
|
|