Sebang Global Battery Co Ltd
KRX:004490
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Sebang Global Battery Co Ltd
KRX:004490
|
KR |
|
Texaf SA
XBRU:TEXF
|
BE |
|
C
|
Contact Energy Ltd
ASX:CEN
|
NZ |
|
P
|
Poolbeg Pharma PLC
LSE:POLB
|
UK |
|
C
|
Carpenter Tan Holdings Ltd
HKEX:837
|
CN |
|
Hung Hing Printing Group Ltd
HKEX:450
|
HK |
|
ONEOK Inc
NYSE:OKE
|
US |
|
Hainan Yedao Group Co Ltd
SSE:600238
|
CN |
|
L
|
Larsen & Toubro Ltd
BSE:500510
|
IN |
|
P
|
Powdertech Co Ltd
TSE:5695
|
JP |
|
G
|
G Energy SA
WSE:GNG
|
PL |
|
G
|
Grand House Mulia Tbk PT
IDX:HOMI
|
ID |
|
Jyoti Ltd
BSE:504076
|
IN |
|
Brookfield Business Partners LP
NYSE:BBU
|
BM |
|
E
|
Encanto Potash Corp
XTSX:EPO.H
|
CA |
|
Miroku Corp
TSE:7983
|
JP |
|
CIFI Holdings (Group) Co Ltd
HKEX:884
|
CN |
|
RPMGlobal Holdings Ltd
ASX:RUL
|
AU |
|
Anji Technology Co Ltd
TWSE:6477
|
TW |
Income Statement
Earnings Waterfall
Sebang Global Battery Co Ltd
Income Statement
Sebang Global Battery Co Ltd
| Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
2 260
|
2 231
|
2 234
|
2 160
|
2 033
|
1 952
|
1 992
|
2 455
|
2 934
|
3 213
|
3 166
|
2 628
|
1 995
|
1 533
|
1 319
|
1 251
|
1 161
|
1 503
|
0
|
0
|
2 139
|
397
|
0
|
0
|
2 090
|
510
|
920
|
1 298
|
1 701
|
1 529
|
1 441
|
1 436
|
1 356
|
1 310
|
1 225
|
1 135
|
1 117
|
1 101
|
1 139
|
1 188
|
1 303
|
1 387
|
1 520
|
1 707
|
1 855
|
2 104
|
2 363
|
2 444
|
2 514
|
2 666
|
2 811
|
3 088
|
3 395
|
3 718
|
3 918
|
4 015
|
4 001
|
3 990
|
3 913
|
6 227
|
5 864
|
5 537
|
5 434
|
2 992
|
3 665
|
4 181
|
5 019
|
6 285
|
6 847
|
7 479
|
7 919
|
8 355
|
9 119
|
9 927
|
10 710
|
10 818
|
10 836
|
0
|
0
|
0
|
|
| Revenue |
290 142
N/A
|
289 164
0%
|
288 987
0%
|
300 523
+4%
|
319 530
+6%
|
344 351
+8%
|
375 092
+9%
|
423 173
+13%
|
496 287
+17%
|
556 433
+12%
|
604 064
+9%
|
635 445
+5%
|
624 589
-2%
|
594 647
-5%
|
584 450
-2%
|
590 031
+1%
|
627 174
+6%
|
694 832
+11%
|
740 891
+7%
|
760 404
+3%
|
790 200
+4%
|
815 685
+3%
|
860 827
+6%
|
903 905
+5%
|
953 872
+6%
|
949 501
0%
|
924 471
-3%
|
896 694
-3%
|
846 330
-6%
|
841 219
-1%
|
849 846
+1%
|
887 910
+4%
|
918 797
+3%
|
944 867
+3%
|
947 523
+0%
|
939 235
-1%
|
955 578
+2%
|
950 446
-1%
|
952 091
+0%
|
969 970
+2%
|
956 256
-1%
|
951 916
0%
|
962 645
+1%
|
941 512
-2%
|
959 776
+2%
|
1 006 222
+5%
|
1 035 906
+3%
|
1 085 097
+5%
|
1 111 084
+2%
|
1 134 085
+2%
|
1 158 038
+2%
|
1 161 735
+0%
|
1 180 886
+2%
|
1 164 185
-1%
|
1 159 580
0%
|
1 172 303
+1%
|
1 139 008
-3%
|
1 178 744
+3%
|
1 189 278
+1%
|
1 210 808
+2%
|
1 252 791
+3%
|
1 254 803
+0%
|
1 298 227
+3%
|
1 297 744
0%
|
1 352 008
+4%
|
1 389 039
+3%
|
1 416 791
+2%
|
1 456 025
+3%
|
1 473 143
+1%
|
1 494 631
+1%
|
1 531 958
+2%
|
1 586 262
+4%
|
1 684 815
+6%
|
1 773 522
+5%
|
1 896 292
+7%
|
1 992 354
+5%
|
2 059 543
+3%
|
2 120 055
+3%
|
2 152 079
+2%
|
2 174 780
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(245 821)
|
(241 759)
|
(238 183)
|
(243 444)
|
(265 337)
|
(287 596)
|
(321 880)
|
(372 150)
|
(425 041)
|
(461 136)
|
(482 806)
|
(489 776)
|
(460 321)
|
(432 206)
|
(426 285)
|
(431 836)
|
(479 404)
|
(540 941)
|
(575 251)
|
(591 686)
|
(614 523)
|
(644 941)
|
(691 985)
|
(729 347)
|
(752 482)
|
(734 140)
|
(704 026)
|
(680 170)
|
(655 118)
|
(665 389)
|
(683 565)
|
(725 662)
|
(759 613)
|
(780 982)
|
(787 515)
|
(782 469)
|
(788 504)
|
(784 384)
|
(781 580)
|
(782 825)
|
(775 275)
|
(771 390)
|
(783 153)
|
(778 413)
|
(795 231)
|
(842 525)
|
(871 716)
|
(910 748)
|
(940 467)
|
(956 107)
|
(971 289)
|
(972 019)
|
(980 296)
|
(959 100)
|
(952 759)
|
(964 761)
|
(941 740)
|
(987 393)
|
(1 004 300)
|
(1 028 490)
|
(1 065 371)
|
(1 058 480)
|
(1 086 398)
|
(1 087 621)
|
(1 139 827)
|
(1 181 710)
|
(1 219 789)
|
(1 253 329)
|
(1 264 007)
|
(1 287 613)
|
(1 308 243)
|
(1 350 110)
|
(1 420 564)
|
(1 469 756)
|
(1 561 614)
|
(1 646 783)
|
(1 715 594)
|
(1 771 535)
|
(1 816 483)
|
(1 841 189)
|
|
| Gross Profit |
44 321
N/A
|
47 404
+7%
|
50 803
+7%
|
57 078
+12%
|
54 193
-5%
|
56 754
+5%
|
53 211
-6%
|
51 022
-4%
|
71 246
+40%
|
95 297
+34%
|
121 258
+27%
|
145 669
+20%
|
164 268
+13%
|
162 441
-1%
|
158 164
-3%
|
158 194
+0%
|
147 771
-7%
|
153 891
+4%
|
165 641
+8%
|
168 719
+2%
|
175 677
+4%
|
170 743
-3%
|
168 841
-1%
|
174 556
+3%
|
201 389
+15%
|
215 360
+7%
|
220 444
+2%
|
216 524
-2%
|
191 213
-12%
|
175 829
-8%
|
166 280
-5%
|
162 247
-2%
|
159 184
-2%
|
163 885
+3%
|
160 008
-2%
|
156 766
-2%
|
167 074
+7%
|
166 062
-1%
|
170 510
+3%
|
187 144
+10%
|
180 981
-3%
|
180 525
0%
|
179 492
-1%
|
163 100
-9%
|
164 545
+1%
|
163 698
-1%
|
164 191
+0%
|
174 349
+6%
|
170 617
-2%
|
177 978
+4%
|
186 749
+5%
|
189 716
+2%
|
200 590
+6%
|
205 086
+2%
|
206 822
+1%
|
207 543
+0%
|
197 267
-5%
|
191 351
-3%
|
184 978
-3%
|
182 318
-1%
|
187 420
+3%
|
196 323
+5%
|
211 829
+8%
|
210 124
-1%
|
212 180
+1%
|
207 329
-2%
|
197 002
-5%
|
202 696
+3%
|
209 136
+3%
|
207 018
-1%
|
223 715
+8%
|
236 152
+6%
|
264 251
+12%
|
303 765
+15%
|
334 678
+10%
|
345 571
+3%
|
343 949
0%
|
348 520
+1%
|
335 596
-4%
|
333 591
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(33 198)
|
(33 255)
|
(34 122)
|
(34 842)
|
(37 093)
|
(38 862)
|
(39 921)
|
(41 842)
|
(41 594)
|
(43 573)
|
(44 615)
|
(46 377)
|
(54 361)
|
(54 715)
|
(56 796)
|
(56 988)
|
(53 774)
|
(55 769)
|
(60 003)
|
(61 783)
|
(64 386)
|
(67 901)
|
(67 918)
|
(70 039)
|
(68 772)
|
(69 602)
|
(67 937)
|
(67 708)
|
(68 067)
|
(67 392)
|
(69 647)
|
(70 379)
|
(73 976)
|
(76 695)
|
(79 432)
|
(82 778)
|
(86 057)
|
(87 228)
|
(87 368)
|
(87 461)
|
(85 655)
|
(86 103)
|
(86 537)
|
(87 382)
|
(90 194)
|
(91 755)
|
(95 690)
|
(99 016)
|
(100 783)
|
(103 480)
|
(103 909)
|
(101 683)
|
(89 308)
|
(83 218)
|
(82 134)
|
(81 463)
|
(91 589)
|
(95 481)
|
(97 460)
|
(99 563)
|
(101 071)
|
(101 404)
|
(103 042)
|
(106 794)
|
(112 475)
|
(115 269)
|
(119 815)
|
(122 065)
|
(128 045)
|
(132 431)
|
(134 206)
|
(133 112)
|
(134 336)
|
(142 574)
|
(145 988)
|
(157 203)
|
(164 282)
|
(164 348)
|
(174 248)
|
(180 573)
|
|
| Selling, General & Administrative |
(32 122)
|
(32 176)
|
(33 072)
|
(33 891)
|
(36 275)
|
(38 106)
|
(39 217)
|
(41 190)
|
(41 002)
|
(43 015)
|
(44 063)
|
(45 797)
|
(53 751)
|
(54 054)
|
(56 108)
|
(56 326)
|
(53 142)
|
(55 265)
|
(58 333)
|
(60 021)
|
(62 844)
|
(64 849)
|
(64 836)
|
(68 151)
|
(64 969)
|
(67 748)
|
(65 704)
|
(63 548)
|
(63 960)
|
(64 411)
|
(66 434)
|
(67 103)
|
(69 304)
|
(72 380)
|
(75 201)
|
(78 519)
|
(81 740)
|
(82 925)
|
(83 015)
|
(83 076)
|
(81 156)
|
(81 422)
|
(80 631)
|
(80 606)
|
(82 424)
|
(84 766)
|
(87 678)
|
(90 520)
|
(91 954)
|
(94 196)
|
(94 627)
|
(92 825)
|
(81 056)
|
(75 727)
|
(74 817)
|
(74 469)
|
(84 419)
|
(87 985)
|
(89 063)
|
(90 772)
|
(91 630)
|
(92 242)
|
(94 609)
|
(98 264)
|
(103 181)
|
(105 171)
|
(107 654)
|
(109 063)
|
(114 799)
|
(119 000)
|
(121 475)
|
(119 562)
|
(119 655)
|
(122 278)
|
(129 691)
|
(138 910)
|
(144 711)
|
(147 793)
|
(151 952)
|
(158 599)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(727)
|
0
|
0
|
(3 156)
|
(1 005)
|
(1 596)
|
(2 302)
|
(3 000)
|
(2 488)
|
(2 668)
|
(2 648)
|
(3 354)
|
(2 905)
|
(2 894)
|
(2 944)
|
(2 999)
|
(3 015)
|
(3 094)
|
(3 123)
|
(3 211)
|
(3 393)
|
(4 618)
|
(5 502)
|
(6 436)
|
(7 169)
|
(6 592)
|
(7 035)
|
(7 414)
|
(7 851)
|
(7 835)
|
(7 403)
|
(6 789)
|
(5 439)
|
(4 906)
|
(4 012)
|
(3 571)
|
(3 604)
|
(3 650)
|
(3 706)
|
(4 109)
|
(3 804)
|
(3 312)
|
(3 451)
|
(4 065)
|
(4 874)
|
(6 849)
|
(7 530)
|
(6 851)
|
(6 943)
|
(5 981)
|
(6 165)
|
(7 837)
|
(13 378)
|
0
|
(12 650)
|
(9 896)
|
(8 307)
|
(10 401)
|
(10 233)
|
|
| Depreciation & Amortization |
(1 076)
|
(1 078)
|
(1 049)
|
(950)
|
(818)
|
(755)
|
(703)
|
(652)
|
(592)
|
(560)
|
(554)
|
(581)
|
(610)
|
(661)
|
(687)
|
(661)
|
(632)
|
(603)
|
0
|
0
|
(471)
|
(129)
|
0
|
0
|
(647)
|
(278)
|
(553)
|
(820)
|
(1 107)
|
(866)
|
(917)
|
(1 001)
|
(1 318)
|
(1 330)
|
(1 337)
|
(1 315)
|
(1 318)
|
(1 289)
|
(1 259)
|
(1 262)
|
(1 288)
|
(1 287)
|
(1 288)
|
(1 275)
|
(1 335)
|
(1 376)
|
(1 423)
|
(1 463)
|
(1 415)
|
(1 433)
|
(1 447)
|
(1 454)
|
(1 463)
|
(2 052)
|
(2 410)
|
(2 981)
|
(3 599)
|
(3 892)
|
(4 746)
|
(5 086)
|
(5 332)
|
(5 359)
|
(5 123)
|
(5 080)
|
(5 229)
|
(5 224)
|
(5 313)
|
(5 471)
|
(6 394)
|
(6 813)
|
(7 075)
|
(7 711)
|
(6 843)
|
(7 054)
|
(7 173)
|
(8 392)
|
(9 674)
|
(10 630)
|
(11 663)
|
(11 510)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
101
|
(1 670)
|
(1 762)
|
(1 071)
|
(2 196)
|
(3 082)
|
(1 888)
|
0
|
(571)
|
(84)
|
(1 038)
|
0
|
373
|
372
|
373
|
0
|
(80)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 556
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
325
|
325
|
325
|
0
|
137
|
(9 124)
|
2 750
|
0
|
2 381
|
(231)
|
(231)
|
|
| Operating Income |
11 123
N/A
|
14 150
+27%
|
16 682
+18%
|
22 237
+33%
|
17 099
-23%
|
17 893
+5%
|
13 291
-26%
|
9 180
-31%
|
29 652
+223%
|
51 722
+74%
|
76 641
+48%
|
99 291
+30%
|
109 907
+11%
|
107 726
-2%
|
101 369
-6%
|
101 207
0%
|
93 996
-7%
|
98 123
+4%
|
105 638
+8%
|
106 936
+1%
|
111 291
+4%
|
102 842
-8%
|
100 923
-2%
|
104 518
+4%
|
132 618
+27%
|
145 759
+10%
|
152 509
+5%
|
148 817
-2%
|
123 146
-17%
|
108 439
-12%
|
96 635
-11%
|
91 871
-5%
|
85 209
-7%
|
87 192
+2%
|
80 577
-8%
|
73 989
-8%
|
81 017
+9%
|
78 836
-3%
|
83 144
+5%
|
99 684
+20%
|
95 326
-4%
|
94 422
-1%
|
92 955
-2%
|
75 718
-19%
|
74 350
-2%
|
71 943
-3%
|
68 501
-5%
|
75 334
+10%
|
69 835
-7%
|
74 500
+7%
|
82 842
+11%
|
88 034
+6%
|
111 282
+26%
|
121 867
+10%
|
124 687
+2%
|
126 080
+1%
|
105 678
-16%
|
95 871
-9%
|
87 520
-9%
|
82 756
-5%
|
86 349
+4%
|
94 919
+10%
|
108 785
+15%
|
103 329
-5%
|
99 705
-4%
|
92 060
-8%
|
77 186
-16%
|
80 632
+4%
|
81 090
+1%
|
74 587
-8%
|
89 509
+20%
|
103 040
+15%
|
129 916
+26%
|
161 191
+24%
|
188 689
+17%
|
188 367
0%
|
179 668
-5%
|
184 171
+3%
|
161 348
-12%
|
153 017
-5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(323)
|
511
|
563
|
751
|
(96)
|
(829)
|
(1 264)
|
(2 385)
|
(2 109)
|
(5 628)
|
(5 543)
|
(3 930)
|
(547)
|
723
|
1 181
|
668
|
1 740
|
1 526
|
2 346
|
3 373
|
1 740
|
4 509
|
5 524
|
6 057
|
5 513
|
6 082
|
6 145
|
6 304
|
5 955
|
7 827
|
8 046
|
6 352
|
6 508
|
6 035
|
5 459
|
7 950
|
7 849
|
9 730
|
9 955
|
9 148
|
7 109
|
3 643
|
3 706
|
2 912
|
6 102
|
6 821
|
8 422
|
10 003
|
7 361
|
9 320
|
10 677
|
11 036
|
13 555
|
14 489
|
15 197
|
13 255
|
5 425
|
3 243
|
861
|
(3 102)
|
(12 515)
|
(11 923)
|
(14 473)
|
(8 055)
|
7 265
|
6 103
|
4 533
|
(3 395)
|
(8 283)
|
(3 460)
|
1 825
|
9 368
|
16 217
|
17 955
|
24 858
|
39 922
|
47 584
|
47 421
|
32 682
|
25 679
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
(349)
|
(40)
|
0
|
0
|
(434)
|
(64)
|
(174)
|
(299)
|
(235)
|
(245)
|
(135)
|
(71)
|
(18)
|
0
|
(87)
|
(52)
|
(163)
|
(164)
|
(172)
|
(126)
|
(61)
|
(48)
|
(43)
|
1 499
|
1 561
|
0
|
1 476
|
(106)
|
(158)
|
(164)
|
(73)
|
(77)
|
30
|
2
|
6
|
28
|
86
|
66
|
(315)
|
(333)
|
(1 682)
|
6 722
|
7 063
|
7 121
|
7 851
|
(511)
|
(490)
|
(524)
|
(2 023)
|
(1 993)
|
(1 940)
|
(1 840)
|
(1 998)
|
(2 683)
|
(2 724)
|
(2 827)
|
(3 083)
|
(2 458)
|
(2 456)
|
(2 458)
|
|
| Gain/Loss on Disposition of Assets |
15 470
|
(1 222)
|
(1 290)
|
(1 389)
|
(1 532)
|
(154)
|
(376)
|
(579)
|
(2 648)
|
(129)
|
(50)
|
(103)
|
(2 822)
|
(2 580)
|
(2 519)
|
(2 242)
|
(1 609)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
39
|
41
|
44
|
63
|
68
|
28
|
45
|
25
|
31
|
42
|
35
|
46
|
29
|
34
|
13
|
(55)
|
8
|
(17)
|
(70)
|
(5)
|
(57)
|
37
|
120
|
144
|
9 080
|
9 702
|
9 730
|
9 650
|
271
|
(542)
|
(668)
|
(583)
|
(60)
|
2 294
|
5 200
|
7 851
|
3 516
|
1 083
|
(1 844)
|
(4 471)
|
(310)
|
(291)
|
(190)
|
(236)
|
(3)
|
13
|
(519)
|
(671)
|
(909)
|
(984)
|
(527)
|
(1 082)
|
(939)
|
(832)
|
(805)
|
2 637
|
|
| Total Other Income |
(7 740)
|
(8 761)
|
(7 938)
|
(8 250)
|
(122)
|
(481)
|
(457)
|
110
|
436
|
29
|
(238)
|
(698)
|
(2 766)
|
(2 593)
|
(2 007)
|
(1 700)
|
(2 444)
|
(3 752)
|
(3 706)
|
(3 268)
|
45
|
1
|
2
|
1
|
(712)
|
(1 478)
|
(1 339)
|
(1 106)
|
(558)
|
(1 573)
|
(1 596)
|
(1 691)
|
436
|
(284)
|
(299)
|
(242)
|
(1 098)
|
(440)
|
(255)
|
(1 698)
|
1 087
|
943
|
881
|
1 955
|
507
|
1 009
|
1 949
|
2 757
|
2 681
|
3 171
|
3 181
|
3 161
|
2 148
|
2 210
|
2 137
|
1 800
|
1 636
|
2 560
|
12 993
|
14 686
|
12 630
|
12 578
|
2 128
|
2 046
|
4 137
|
4 137
|
3 664
|
3 458
|
(351)
|
(1 352)
|
(578)
|
(3 040)
|
(2 708)
|
(1 269)
|
(3 327)
|
(3 488)
|
(3 490)
|
(3 689)
|
(2 166)
|
(1 190)
|
|
| Pre-Tax Income |
18 530
N/A
|
4 678
-75%
|
8 018
+71%
|
13 349
+66%
|
15 350
+15%
|
16 428
+7%
|
11 194
-32%
|
6 325
-43%
|
25 331
+300%
|
45 995
+82%
|
70 812
+54%
|
94 561
+34%
|
103 772
+10%
|
103 276
0%
|
98 024
-5%
|
97 933
0%
|
91 683
-6%
|
95 903
+5%
|
104 278
+9%
|
107 041
+3%
|
112 727
+5%
|
107 312
-5%
|
106 449
-1%
|
110 576
+4%
|
137 025
+24%
|
150 340
+10%
|
157 185
+5%
|
153 778
-2%
|
128 375
-17%
|
114 477
-11%
|
102 996
-10%
|
96 487
-6%
|
92 165
-4%
|
92 984
+1%
|
85 684
-8%
|
81 690
-5%
|
87 635
+7%
|
87 995
+0%
|
92 685
+5%
|
106 953
+15%
|
103 468
-3%
|
98 944
-4%
|
97 429
-2%
|
82 079
-16%
|
82 463
+0%
|
79 811
-3%
|
80 469
+1%
|
88 132
+10%
|
88 799
+1%
|
96 528
+9%
|
106 355
+10%
|
111 803
+5%
|
127 286
+14%
|
138 025
+8%
|
141 359
+2%
|
140 579
-1%
|
112 766
-20%
|
104 034
-8%
|
106 258
+2%
|
101 857
-4%
|
88 299
-13%
|
103 379
+17%
|
101 657
-2%
|
99 969
-2%
|
118 648
+19%
|
101 497
-14%
|
84 703
-17%
|
79 935
-6%
|
70 432
-12%
|
67 795
-4%
|
88 298
+30%
|
106 857
+21%
|
140 517
+32%
|
174 210
+24%
|
206 969
+19%
|
220 893
+7%
|
219 739
-1%
|
224 613
+2%
|
188 603
-16%
|
177 685
-6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4 636)
|
(693)
|
(1 619)
|
(3 078)
|
(3 447)
|
(3 770)
|
(2 404)
|
(1 027)
|
(6 523)
|
(12 201)
|
(19 054)
|
(25 615)
|
(28 403)
|
(27 409)
|
(25 386)
|
(24 449)
|
(21 394)
|
(22 452)
|
(24 444)
|
(25 127)
|
(26 900)
|
(24 713)
|
(24 445)
|
(26 189)
|
(31 650)
|
(36 414)
|
(37 976)
|
(36 323)
|
(30 506)
|
(26 470)
|
(23 500)
|
(22 103)
|
(22 119)
|
(22 554)
|
(26 122)
|
(25 123)
|
(26 225)
|
(25 978)
|
(21 714)
|
(25 277)
|
(24 848)
|
(24 101)
|
(23 855)
|
(20 002)
|
(19 687)
|
(18 692)
|
(18 932)
|
(20 768)
|
(22 147)
|
(23 870)
|
(26 104)
|
(27 171)
|
(30 720)
|
(33 670)
|
(38 225)
|
(38 543)
|
(34 340)
|
(32 331)
|
(28 932)
|
(27 511)
|
(21 581)
|
(25 387)
|
(25 056)
|
(25 037)
|
(33 416)
|
(29 989)
|
(27 085)
|
(27 020)
|
(27 754)
|
(26 324)
|
(29 568)
|
(24 388)
|
(22 118)
|
(29 172)
|
(33 743)
|
(43 443)
|
(47 418)
|
(46 843)
|
(44 005)
|
(44 327)
|
|
| Income from Continuing Operations |
13 894
|
3 986
|
6 399
|
10 270
|
11 903
|
12 658
|
8 791
|
5 299
|
18 809
|
33 795
|
51 760
|
68 947
|
75 369
|
75 866
|
72 636
|
73 482
|
70 290
|
73 449
|
79 832
|
81 913
|
85 827
|
82 598
|
82 003
|
84 385
|
105 375
|
113 925
|
119 208
|
117 455
|
97 869
|
88 006
|
79 495
|
74 382
|
70 047
|
70 428
|
59 560
|
56 566
|
61 410
|
62 015
|
70 968
|
81 673
|
78 620
|
74 842
|
73 574
|
62 077
|
62 776
|
61 119
|
61 537
|
67 364
|
66 652
|
72 659
|
80 252
|
84 633
|
96 566
|
104 356
|
103 135
|
102 037
|
78 426
|
71 703
|
77 326
|
74 346
|
66 718
|
77 992
|
76 601
|
74 932
|
85 233
|
71 508
|
57 618
|
52 915
|
42 678
|
41 471
|
58 731
|
82 468
|
118 399
|
145 038
|
173 226
|
177 450
|
172 321
|
177 771
|
144 598
|
133 358
|
|
| Income to 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
|
166
|
461
|
604
|
343
|
(4)
|
(314)
|
(414)
|
(196)
|
(93)
|
(166)
|
(217)
|
(153)
|
(14)
|
71
|
87
|
29
|
(70)
|
(22)
|
(41)
|
(436)
|
(456)
|
(845)
|
(1 054)
|
(996)
|
(920)
|
(676)
|
(985)
|
(683)
|
152
|
(44)
|
(105)
|
(924)
|
(1 522)
|
(1 942)
|
(2 751)
|
(2 762)
|
(2 903)
|
(3 176)
|
(1 498)
|
(527)
|
|
| Net Income (Common) |
13 894
N/A
|
3 986
-71%
|
6 399
+61%
|
10 270
+60%
|
11 903
+16%
|
12 658
+6%
|
8 791
-31%
|
5 299
-40%
|
18 809
+255%
|
33 795
+80%
|
51 760
+53%
|
68 947
+33%
|
75 369
+9%
|
75 866
+1%
|
72 636
-4%
|
73 482
+1%
|
70 290
-4%
|
73 449
+4%
|
79 832
+9%
|
81 913
+3%
|
85 827
+5%
|
82 598
-4%
|
82 003
-1%
|
84 385
+3%
|
105 375
+25%
|
113 925
+8%
|
119 208
+5%
|
117 455
-1%
|
97 869
-17%
|
88 006
-10%
|
79 495
-10%
|
74 382
-6%
|
70 047
-6%
|
70 428
+1%
|
59 560
-15%
|
56 566
-5%
|
61 410
+9%
|
62 015
+1%
|
70 968
+14%
|
81 673
+15%
|
78 787
-4%
|
75 303
-4%
|
74 178
-1%
|
62 420
-16%
|
62 772
+1%
|
60 805
-3%
|
61 123
+1%
|
67 168
+10%
|
66 559
-1%
|
72 492
+9%
|
80 034
+10%
|
84 479
+6%
|
96 551
+14%
|
104 426
+8%
|
103 221
-1%
|
102 065
-1%
|
78 356
-23%
|
71 681
-9%
|
77 286
+8%
|
73 911
-4%
|
66 261
-10%
|
77 147
+16%
|
75 546
-2%
|
73 935
-2%
|
84 313
+14%
|
70 831
-16%
|
56 633
-20%
|
52 232
-8%
|
42 830
-18%
|
41 428
-3%
|
58 625
+42%
|
81 544
+39%
|
116 877
+43%
|
143 096
+22%
|
170 475
+19%
|
174 689
+2%
|
169 418
-3%
|
174 595
+3%
|
143 099
-18%
|
132 832
-7%
|
|
| EPS (Diluted) |
992.41
N/A
|
284.7
-71%
|
457.06
+61%
|
733.57
+60%
|
850.22
+16%
|
904.15
+6%
|
627.93
-31%
|
378.5
-40%
|
1 343.48
+255%
|
2 413.92
+80%
|
3 697.14
+53%
|
4 924.78
+33%
|
5 383.49
+9%
|
5 419
+1%
|
5 188.28
-4%
|
5 248.71
+1%
|
5 020.71
-4%
|
5 246.35
+4%
|
5 702.28
+9%
|
5 850.92
+3%
|
6 130.49
+5%
|
5 899.85
-4%
|
5 857.35
-1%
|
6 027.5
+3%
|
7 526.78
+25%
|
8 137.5
+8%
|
8 514.85
+5%
|
8 389.64
-1%
|
6 990.66
-17%
|
6 286.14
-10%
|
5 678.21
-10%
|
5 313
-6%
|
5 003.35
-6%
|
5 030.57
+1%
|
4 254.28
-15%
|
4 040.42
-5%
|
4 386.42
+9%
|
4 429.64
+1%
|
5 069.14
+14%
|
5 833.78
+15%
|
5 627.64
-4%
|
5 378.78
-4%
|
5 298.42
-1%
|
4 458.57
-16%
|
4 483.71
+1%
|
4 343.21
-3%
|
4 365.92
+1%
|
4 797.71
+10%
|
4 754.21
-1%
|
5 178
+9%
|
5 716.71
+10%
|
6 034.21
+6%
|
6 896.5
+14%
|
7 459
+8%
|
7 372.92
-1%
|
7 290.35
-1%
|
5 596.85
-23%
|
5 120.07
-9%
|
5 945.07
+16%
|
5 685.46
-4%
|
5 097
-10%
|
5 934.38
+16%
|
5 636.93
-5%
|
5 516.72
-2%
|
6 291.05
+14%
|
5 321.88
-15%
|
4 272.99
-20%
|
3 942.08
-8%
|
3 221.56
-18%
|
3 124.85
-3%
|
4 464.47
+43%
|
6 223.22
+39%
|
8 887.83
+43%
|
11 075.38
+25%
|
13 303.28
+20%
|
13 582.22
+2%
|
12 886.64
-5%
|
13 255.94
+3%
|
10 864.27
-18%
|
9 976.88
-8%
|
|