Choil Aluminum Co Ltd
KRX:018470
| 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 |
1 234
1 750
|
| 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
Choil Aluminum Co Ltd
|
Revenue
|
495.5B
KRW
|
|
Cost of Revenue
|
-460.5B
KRW
|
|
Gross Profit
|
35B
KRW
|
|
Operating Expenses
|
-13.9B
KRW
|
|
Operating Income
|
21.1B
KRW
|
|
Other Expenses
|
-8.5B
KRW
|
|
Net Income
|
12.6B
KRW
|
Income Statement
Choil Aluminum 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
3 619
|
3 494
|
3 734
|
4 111
|
4 555
|
4 990
|
5 517
|
5 892
|
5 916
|
5 808
|
5 239
|
5 253
|
5 508
|
6 188
|
7 647
|
8 183
|
8 375
|
8 045
|
6 825
|
5 994
|
5 178
|
4 728
|
4 439
|
4 158
|
4 129
|
4 106
|
4 004
|
3 519
|
2 888
|
2 223
|
1 608
|
1 423
|
1 482
|
1 630
|
1 708
|
1 707
|
1 689
|
1 646
|
1 700
|
1 751
|
1 735
|
1 733
|
1 806
|
2 020
|
2 249
|
2 548
|
2 751
|
2 858
|
3 019
|
3 207
|
3 385
|
3 923
|
4 476
|
5 104
|
5 791
|
6 077
|
6 298
|
6 371
|
6 338
|
6 037
|
5 807
|
5 324
|
4 668
|
4 554
|
4 365
|
4 568
|
5 187
|
5 727
|
6 523
|
7 289
|
7 833
|
8 594
|
9 453
|
10 143
|
10 996
|
11 503
|
11 571
|
0
|
0
|
|
| Revenue |
306 296
N/A
|
310 209
+1%
|
325 810
+5%
|
333 922
+2%
|
343 831
+3%
|
350 660
+2%
|
339 418
-3%
|
333 709
-2%
|
329 584
-1%
|
335 736
+2%
|
350 459
+4%
|
368 294
+5%
|
365 220
-1%
|
347 306
-5%
|
339 307
-2%
|
335 809
-1%
|
347 065
+3%
|
367 796
+6%
|
376 906
+2%
|
390 194
+4%
|
407 408
+4%
|
418 961
+3%
|
424 351
+1%
|
413 880
-2%
|
396 287
-4%
|
380 102
-4%
|
367 442
-3%
|
365 968
0%
|
359 008
-2%
|
344 598
-4%
|
344 966
+0%
|
327 342
-5%
|
326 176
0%
|
326 941
+0%
|
318 401
-3%
|
318 662
+0%
|
309 041
-3%
|
294 251
-5%
|
285 083
-3%
|
280 705
-2%
|
271 779
-3%
|
272 985
+0%
|
269 358
-1%
|
262 317
-3%
|
273 427
+4%
|
282 819
+3%
|
283 656
+0%
|
304 392
+7%
|
299 165
-2%
|
300 570
+0%
|
315 770
+5%
|
308 518
-2%
|
317 744
+3%
|
316 903
0%
|
311 634
-2%
|
312 277
+0%
|
311 767
0%
|
317 929
+2%
|
321 304
+1%
|
325 551
+1%
|
332 913
+2%
|
347 578
+4%
|
377 258
+9%
|
414 665
+10%
|
466 933
+13%
|
535 932
+15%
|
569 782
+6%
|
578 383
+2%
|
562 385
-3%
|
511 672
-9%
|
476 821
-7%
|
467 607
-2%
|
465 784
0%
|
478 440
+3%
|
498 471
+4%
|
493 235
-1%
|
498 372
+1%
|
507 700
+2%
|
495 473
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(282 422)
|
(290 759)
|
(309 819)
|
(319 008)
|
(328 794)
|
(335 648)
|
(324 246)
|
(320 761)
|
(316 137)
|
(322 280)
|
(334 991)
|
(350 129)
|
(364 771)
|
(348 397)
|
(340 714)
|
(334 588)
|
(325 586)
|
(339 465)
|
(346 122)
|
(360 553)
|
(377 634)
|
(389 153)
|
(394 908)
|
(386 407)
|
(372 210)
|
(360 690)
|
(350 173)
|
(349 860)
|
(342 265)
|
(328 214)
|
(330 046)
|
(313 414)
|
(312 557)
|
(315 425)
|
(308 110)
|
(308 867)
|
(302 232)
|
(287 054)
|
(283 287)
|
(278 306)
|
(266 660)
|
(266 846)
|
(257 263)
|
(250 767)
|
(263 809)
|
(272 163)
|
(273 175)
|
(293 516)
|
(288 062)
|
(291 324)
|
(307 387)
|
(300 668)
|
(315 404)
|
(316 617)
|
(313 470)
|
(315 595)
|
(313 190)
|
(319 719)
|
(321 623)
|
(323 029)
|
(325 944)
|
(334 999)
|
(358 358)
|
(393 923)
|
(437 103)
|
(488 484)
|
(517 025)
|
(533 394)
|
(534 547)
|
(503 390)
|
(478 229)
|
(461 319)
|
(444 666)
|
(453 818)
|
(466 921)
|
(460 992)
|
(465 291)
|
(466 446)
|
(460 516)
|
|
| Gross Profit |
23 874
N/A
|
19 451
-19%
|
15 992
-18%
|
14 914
-7%
|
15 037
+1%
|
15 011
0%
|
15 171
+1%
|
12 947
-15%
|
13 446
+4%
|
13 457
+0%
|
15 469
+15%
|
18 166
+17%
|
449
-98%
|
(1 092)
N/A
|
(1 407)
-29%
|
1 221
N/A
|
21 479
+1 659%
|
28 332
+32%
|
30 783
+9%
|
29 640
-4%
|
29 774
+0%
|
29 807
+0%
|
29 443
-1%
|
27 473
-7%
|
24 077
-12%
|
19 412
-19%
|
17 268
-11%
|
16 108
-7%
|
16 744
+4%
|
16 384
-2%
|
14 921
-9%
|
13 927
-7%
|
13 619
-2%
|
11 514
-15%
|
10 289
-11%
|
9 793
-5%
|
6 810
-30%
|
7 196
+6%
|
1 795
-75%
|
2 400
+34%
|
5 120
+113%
|
6 141
+20%
|
12 097
+97%
|
11 551
-5%
|
9 618
-17%
|
10 657
+11%
|
10 482
-2%
|
10 876
+4%
|
11 103
+2%
|
9 245
-17%
|
8 382
-9%
|
7 850
-6%
|
2 340
-70%
|
287
-88%
|
(1 834)
N/A
|
(3 317)
-81%
|
(1 423)
+57%
|
(1 790)
-26%
|
(320)
+82%
|
2 521
N/A
|
6 969
+176%
|
12 579
+80%
|
18 900
+50%
|
20 741
+10%
|
29 829
+44%
|
47 447
+59%
|
52 757
+11%
|
44 989
-15%
|
27 839
-38%
|
8 282
-70%
|
(1 408)
N/A
|
6 288
N/A
|
21 118
+236%
|
24 622
+17%
|
31 550
+28%
|
32 244
+2%
|
33 081
+3%
|
41 253
+25%
|
34 956
-15%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(8 516)
|
(8 863)
|
(8 757)
|
(9 209)
|
(9 206)
|
(9 243)
|
(9 415)
|
(9 153)
|
(9 246)
|
(9 441)
|
(9 683)
|
(9 854)
|
(13 925)
|
(13 908)
|
(14 732)
|
(15 141)
|
(11 250)
|
(11 375)
|
(10 100)
|
(9 639)
|
(9 213)
|
(8 363)
|
(7 846)
|
(7 284)
|
(9 599)
|
(9 629)
|
(11 082)
|
(11 615)
|
(10 680)
|
(12 661)
|
(11 734)
|
(11 554)
|
(10 997)
|
(11 700)
|
(11 921)
|
(11 836)
|
(10 883)
|
(10 478)
|
(10 766)
|
(10 507)
|
(10 509)
|
(10 433)
|
(10 609)
|
(10 595)
|
(11 580)
|
(11 794)
|
(12 277)
|
(12 531)
|
(11 549)
|
(10 713)
|
(10 600)
|
(10 105)
|
(10 531)
|
(11 297)
|
(11 342)
|
(11 395)
|
(10 750)
|
(10 949)
|
(10 870)
|
(11 088)
|
(10 997)
|
(11 317)
|
(11 232)
|
(10 856)
|
(11 550)
|
(11 482)
|
(11 430)
|
(12 051)
|
(12 007)
|
(11 723)
|
(11 974)
|
(12 133)
|
(12 645)
|
(13 045)
|
(13 470)
|
(13 085)
|
(12 975)
|
(13 815)
|
(13 854)
|
|
| Selling, General & Administrative |
(8 096)
|
(8 278)
|
(8 132)
|
(8 296)
|
(8 149)
|
(8 244)
|
(8 399)
|
(8 134)
|
(8 294)
|
(8 353)
|
(8 575)
|
(8 801)
|
(13 003)
|
(13 145)
|
(13 500)
|
(13 792)
|
(9 951)
|
(10 536)
|
(10 115)
|
(10 299)
|
(10 157)
|
(11 532)
|
(11 261)
|
(10 923)
|
(8 890)
|
(7 051)
|
(8 199)
|
(8 668)
|
(9 868)
|
(9 869)
|
(9 121)
|
(9 142)
|
(10 812)
|
(11 456)
|
(11 642)
|
(11 289)
|
(10 312)
|
(9 889)
|
(10 140)
|
(9 950)
|
(9 899)
|
(9 883)
|
(10 035)
|
(10 093)
|
(11 126)
|
(11 341)
|
(11 888)
|
(12 173)
|
(10 986)
|
(10 114)
|
(9 846)
|
(9 402)
|
(9 860)
|
(10 525)
|
(10 641)
|
(10 690)
|
(10 088)
|
(10 387)
|
(10 442)
|
(10 689)
|
(10 678)
|
(11 060)
|
(10 929)
|
(10 574)
|
(11 158)
|
(10 813)
|
(10 891)
|
(11 439)
|
(11 434)
|
(11 428)
|
(11 525)
|
(11 720)
|
(12 259)
|
(12 639)
|
(13 093)
|
(12 719)
|
(12 641)
|
(13 407)
|
(13 426)
|
|
| Research & Development |
(103)
|
(281)
|
(334)
|
(634)
|
(789)
|
(735)
|
(744)
|
(740)
|
(678)
|
(817)
|
(845)
|
(801)
|
(674)
|
(518)
|
(993)
|
(1 111)
|
(1 073)
|
(1 070)
|
(576)
|
(1 167)
|
(2 027)
|
(23)
|
50
|
974
|
(471)
|
(600)
|
(750)
|
(910)
|
(623)
|
(383)
|
(216)
|
0
|
(16)
|
(81)
|
(116)
|
(385)
|
(413)
|
(428)
|
(464)
|
(392)
|
(437)
|
(370)
|
(389)
|
(286)
|
(216)
|
(187)
|
0
|
(66)
|
(272)
|
(308)
|
(463)
|
(408)
|
(375)
|
(474)
|
(373)
|
0
|
(306)
|
(240)
|
(161)
|
(189)
|
(162)
|
(101)
|
(155)
|
0
|
(231)
|
(513)
|
(367)
|
(389)
|
(340)
|
0
|
(216)
|
(224)
|
(197)
|
0
|
(152)
|
(122)
|
(63)
|
(109)
|
0
|
|
| Depreciation & Amortization |
(317)
|
(305)
|
(291)
|
(280)
|
(268)
|
(265)
|
(273)
|
(278)
|
(273)
|
(271)
|
(263)
|
(254)
|
(248)
|
(245)
|
(239)
|
(237)
|
(226)
|
(240)
|
(240)
|
(232)
|
(229)
|
10
|
3
|
(1)
|
(238)
|
(226)
|
(217)
|
(203)
|
(190)
|
(188)
|
(177)
|
(174)
|
(170)
|
(163)
|
(162)
|
(159)
|
(158)
|
(160)
|
(162)
|
(166)
|
(173)
|
(178)
|
(183)
|
(213)
|
(239)
|
(265)
|
(291)
|
(292)
|
(292)
|
(292)
|
(292)
|
(295)
|
(296)
|
(298)
|
(329)
|
(342)
|
(357)
|
(323)
|
(266)
|
(208)
|
(157)
|
(154)
|
(147)
|
(157)
|
(161)
|
(158)
|
(174)
|
(224)
|
(233)
|
(241)
|
(233)
|
(189)
|
(190)
|
(209)
|
(225)
|
(244)
|
(271)
|
(299)
|
(326)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
470
|
830
|
2 058
|
3 200
|
3 181
|
3 361
|
2 666
|
0
|
(1 752)
|
(1 916)
|
(1 834)
|
0
|
(2 221)
|
(2 220)
|
(2 238)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
(98)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(363)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(125)
|
0
|
0
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(197)
|
0
|
0
|
0
|
0
|
(102)
|
|
| Operating Income |
15 358
N/A
|
10 588
-31%
|
7 235
-32%
|
5 705
-21%
|
5 831
+2%
|
5 768
-1%
|
5 756
0%
|
3 795
-34%
|
4 201
+11%
|
4 016
-4%
|
5 786
+44%
|
8 311
+44%
|
(13 476)
N/A
|
(14 999)
-11%
|
(16 139)
-8%
|
(13 920)
+14%
|
10 230
N/A
|
16 956
+66%
|
20 684
+22%
|
20 002
-3%
|
20 561
+3%
|
21 445
+4%
|
21 597
+1%
|
20 189
-7%
|
14 478
-28%
|
9 783
-32%
|
6 187
-37%
|
4 493
-27%
|
6 063
+35%
|
3 723
-39%
|
3 186
-14%
|
2 373
-26%
|
2 622
+10%
|
(185)
N/A
|
(1 631)
-782%
|
(2 041)
-25%
|
(4 074)
-100%
|
(3 282)
+19%
|
(8 972)
-173%
|
(8 109)
+10%
|
(5 389)
+34%
|
(4 293)
+20%
|
1 489
N/A
|
957
-36%
|
(1 962)
N/A
|
(1 137)
+42%
|
(1 796)
-58%
|
(1 655)
+8%
|
(446)
+73%
|
(1 467)
-229%
|
(2 217)
-51%
|
(2 255)
-2%
|
(8 191)
-263%
|
(11 011)
-34%
|
(13 177)
-20%
|
(14 713)
-12%
|
(12 173)
+17%
|
(12 740)
-5%
|
(11 191)
+12%
|
(8 567)
+23%
|
(4 028)
+53%
|
1 263
N/A
|
7 669
+507%
|
9 885
+29%
|
18 279
+85%
|
35 966
+97%
|
41 327
+15%
|
32 938
-20%
|
15 831
-52%
|
(3 441)
N/A
|
(13 382)
-289%
|
(5 845)
+56%
|
8 473
N/A
|
11 577
+37%
|
18 080
+56%
|
19 159
+6%
|
20 107
+5%
|
27 438
+36%
|
21 103
-23%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 786)
|
(1 588)
|
(1 156)
|
(255)
|
(439)
|
(2 822)
|
(2 747)
|
(3 465)
|
(4 605)
|
(5 864)
|
(8 413)
|
(15 419)
|
(15 998)
|
(23 515)
|
(16 607)
|
(4 255)
|
(2 355)
|
8 934
|
960
|
(580)
|
(818)
|
(310)
|
4 062
|
(4 136)
|
(2 421)
|
(2 694)
|
(4 040)
|
1 461
|
2 695
|
492
|
(12)
|
1 484
|
72
|
248
|
1 672
|
(963)
|
(1 341)
|
(1 193)
|
(1 676)
|
(1 237)
|
(879)
|
(1 204)
|
(1 517)
|
(2 096)
|
(1 894)
|
(2 518)
|
(2 588)
|
(2 291)
|
(3 187)
|
(2 927)
|
(3 084)
|
(3 680)
|
(3 907)
|
(4 442)
|
(5 319)
|
(5 480)
|
(5 824)
|
(5 990)
|
(6 024)
|
(5 968)
|
(5 985)
|
(5 550)
|
(4 852)
|
(4 658)
|
(2 910)
|
(3 158)
|
(3 437)
|
(3 501)
|
(5 708)
|
(6 706)
|
(7 674)
|
(8 718)
|
(10 765)
|
(10 881)
|
(11 667)
|
(12 147)
|
(10 728)
|
(10 576)
|
(9 578)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(295)
|
(242)
|
(243)
|
(80)
|
220
|
172
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(61 282)
|
(61 507)
|
(61 875)
|
(61 843)
|
(562)
|
(336)
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(249)
|
5
|
5
|
0
|
7
|
0
|
10
|
10
|
10
|
16
|
0
|
6
|
8
|
1
|
1
|
1
|
(72)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
(41)
|
(41)
|
0
|
(41)
|
(9)
|
(9)
|
(9)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
(2 052)
|
(2 270)
|
(2 270)
|
0
|
(94)
|
129
|
117
|
(73)
|
(200)
|
0
|
(193)
|
35
|
69
|
69
|
74
|
38
|
7
|
4
|
1
|
38
|
39
|
42
|
39
|
10
|
12
|
12
|
11
|
0
|
28
|
0
|
32
|
40
|
15
|
23
|
18
|
245
|
239
|
250
|
251
|
23
|
23
|
|
| Total Other Income |
1 069
|
810
|
(1 470)
|
(2 839)
|
(6 641)
|
(5 708)
|
(3 814)
|
(2 337)
|
1 292
|
1 264
|
1 556
|
1 557
|
1 600
|
2 432
|
3 485
|
3 858
|
2 842
|
1 468
|
35
|
(776)
|
0
|
0
|
0
|
0
|
1 773
|
1 947
|
2 345
|
2 662
|
1 720
|
4 220
|
4 256
|
4 302
|
1 651
|
1 661
|
1 835
|
2 264
|
2 293
|
2 036
|
2 028
|
1 346
|
1 019
|
44 269
|
46 178
|
46 304
|
46 425
|
1 035
|
1 061
|
928
|
1 181
|
1 799
|
1 993
|
1 882
|
1 961
|
1 471
|
1 263
|
1 291
|
1 130
|
1 066
|
1 055
|
1 117
|
1 173
|
1 431
|
1 405
|
1 341
|
1 470
|
1 088
|
1 074
|
1 112
|
1 127
|
1 157
|
883
|
871
|
754
|
1 059
|
1 664
|
1 944
|
2 642
|
2 609
|
2 563
|
|
| Pre-Tax Income |
14 391
N/A
|
9 815
-32%
|
4 614
-53%
|
2 611
-43%
|
(1 241)
N/A
|
(2 762)
-123%
|
(795)
+71%
|
(1 998)
-151%
|
898
N/A
|
(568)
N/A
|
(1 071)
-89%
|
(5 544)
-418%
|
(27 866)
-403%
|
(36 081)
-29%
|
(29 261)
+19%
|
(14 316)
+51%
|
10 644
N/A
|
27 063
+154%
|
21 437
-21%
|
18 403
-14%
|
19 662
+7%
|
21 354
+9%
|
25 830
+21%
|
16 051
-38%
|
13 842
-14%
|
8 993
-35%
|
4 451
-51%
|
8 616
+94%
|
10 437
+21%
|
8 427
-19%
|
7 423
-12%
|
8 151
+10%
|
4 322
-47%
|
1 724
-60%
|
1 876
+9%
|
(740)
N/A
|
(3 123)
-322%
|
(2 440)
+22%
|
(10 673)
-337%
|
(10 271)
+4%
|
(7 519)
+27%
|
38 772
N/A
|
46 056
+19%
|
45 294
-2%
|
42 686
-6%
|
(2 692)
N/A
|
(3 523)
-31%
|
(3 018)
+14%
|
(2 645)
+12%
|
(2 561)
+3%
|
(3 239)
-26%
|
(3 983)
-23%
|
(10 062)
-153%
|
(13 943)
-39%
|
(17 225)
-24%
|
(18 898)
-10%
|
(78 150)
-314%
|
(79 133)
-1%
|
(77 995)
+1%
|
(75 218)
+4%
|
(9 363)
+88%
|
(3 182)
+66%
|
4 266
N/A
|
6 580
+54%
|
16 851
+156%
|
33 896
+101%
|
38 991
+15%
|
30 550
-22%
|
11 282
-63%
|
(8 950)
N/A
|
(20 157)
-125%
|
(13 669)
+32%
|
(1 519)
+89%
|
2 000
N/A
|
8 315
+316%
|
9 207
+11%
|
12 272
+33%
|
19 493
+59%
|
14 110
-28%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 687)
|
(2 427)
|
(1 030)
|
(472)
|
(132)
|
284
|
(268)
|
49
|
(115)
|
288
|
426
|
1 656
|
2 783
|
8 879
|
4 899
|
3 362
|
2 624
|
(5 479)
|
(2 422)
|
(3 938)
|
(4 067)
|
(5 535)
|
(5 958)
|
(3 693)
|
(3 186)
|
(868)
|
254
|
(644)
|
(1 497)
|
(1 037)
|
(824)
|
(984)
|
(1 796)
|
(1 351)
|
(1 268)
|
(756)
|
1 140
|
1 104
|
2 768
|
2 946
|
1 825
|
(9 096)
|
(10 562)
|
(10 474)
|
(9 563)
|
1 159
|
1 247
|
933
|
812
|
806
|
741
|
981
|
(353)
|
(674)
|
(432)
|
(623)
|
1 438
|
2 070
|
1 618
|
1 217
|
522
|
380
|
(95)
|
110
|
(1 176)
|
(1 684)
|
(2 181)
|
(1 691)
|
6 547
|
7 288
|
9 126
|
9 028
|
1 385
|
932
|
(396)
|
(619)
|
(1 288)
|
(2 671)
|
(1 550)
|
|
| Income from Continuing Operations |
10 704
|
7 387
|
3 583
|
2 139
|
(1 373)
|
(2 479)
|
(1 064)
|
(1 950)
|
783
|
(280)
|
(646)
|
(3 889)
|
(25 083)
|
(27 202)
|
(24 361)
|
(10 954)
|
13 269
|
21 583
|
19 014
|
14 464
|
15 596
|
15 818
|
19 870
|
12 358
|
10 656
|
8 125
|
4 707
|
7 972
|
8 939
|
7 390
|
6 598
|
7 168
|
2 527
|
374
|
609
|
(1 496)
|
(1 983)
|
(1 336)
|
(7 905)
|
(7 326)
|
(5 694)
|
29 675
|
35 493
|
34 819
|
33 123
|
(1 535)
|
(2 278)
|
(2 086)
|
(1 833)
|
(1 755)
|
(2 498)
|
(3 003)
|
(10 415)
|
(14 619)
|
(17 659)
|
(19 523)
|
(76 711)
|
(77 064)
|
(76 378)
|
(74 001)
|
(8 840)
|
(2 803)
|
4 171
|
6 690
|
15 676
|
32 212
|
36 810
|
28 859
|
17 829
|
(1 663)
|
(11 031)
|
(4 641)
|
(134)
|
2 932
|
7 919
|
8 588
|
10 984
|
16 823
|
12 560
|
|
| Net Income (Common) |
10 704
N/A
|
7 387
-31%
|
3 583
-51%
|
2 139
-40%
|
(1 373)
N/A
|
(2 479)
-81%
|
(1 064)
+57%
|
(1 950)
-83%
|
783
N/A
|
(280)
N/A
|
(646)
-131%
|
(3 889)
-502%
|
(25 083)
-545%
|
(27 202)
-8%
|
(24 361)
+10%
|
(10 954)
+55%
|
13 269
N/A
|
21 583
+63%
|
19 014
-12%
|
14 464
-24%
|
15 596
+8%
|
15 818
+1%
|
19 870
+26%
|
12 358
-38%
|
10 656
-14%
|
8 125
-24%
|
4 707
-42%
|
7 972
+69%
|
8 939
+12%
|
7 390
-17%
|
6 598
-11%
|
7 168
+9%
|
2 527
-65%
|
374
-85%
|
609
+63%
|
(1 496)
N/A
|
(1 983)
-33%
|
(1 336)
+33%
|
(7 905)
-492%
|
(7 326)
+7%
|
(5 694)
+22%
|
29 675
N/A
|
35 493
+20%
|
34 819
-2%
|
33 123
-5%
|
(1 535)
N/A
|
(2 278)
-48%
|
(2 086)
+8%
|
(1 833)
+12%
|
(1 755)
+4%
|
(2 498)
-42%
|
(3 003)
-20%
|
(10 415)
-247%
|
(14 619)
-40%
|
(17 659)
-21%
|
(19 523)
-11%
|
(76 711)
-293%
|
(77 064)
0%
|
(76 378)
+1%
|
(74 001)
+3%
|
(8 840)
+88%
|
(2 803)
+68%
|
4 171
N/A
|
6 690
+60%
|
15 676
+134%
|
32 212
+105%
|
36 810
+14%
|
28 859
-22%
|
17 829
-38%
|
(1 663)
N/A
|
(11 031)
-563%
|
(4 641)
+58%
|
(134)
+97%
|
2 932
N/A
|
7 919
+170%
|
8 588
+8%
|
10 984
+28%
|
16 823
+53%
|
12 560
-25%
|
|
| EPS (Diluted) |
152.91
N/A
|
101.19
-34%
|
53.47
-47%
|
30.55
-43%
|
-19.33
N/A
|
-33.95
-76%
|
-15.2
+55%
|
-27.85
-83%
|
11.02
N/A
|
-4
N/A
|
-9.22
-131%
|
-55.55
-502%
|
-358.32
-545%
|
-388.6
-8%
|
-348.01
+10%
|
-156.48
+55%
|
189.55
N/A
|
308.32
+63%
|
271.62
-12%
|
206.62
-24%
|
222.8
+8%
|
225.97
+1%
|
283.85
+26%
|
176.54
-38%
|
152.22
-14%
|
116.07
-24%
|
67.24
-42%
|
113.88
+69%
|
127.7
+12%
|
105.57
-17%
|
94.25
-11%
|
102.4
+9%
|
36.1
-65%
|
5.34
-85%
|
8.69
+63%
|
-21.37
N/A
|
-28.32
-33%
|
-19.08
+33%
|
-112.92
-492%
|
-104.65
+7%
|
-81.34
+22%
|
423.92
N/A
|
507.04
+20%
|
497.41
-2%
|
473.18
-5%
|
-22.24
N/A
|
-32.54
-46%
|
-29.8
+8%
|
-26.18
+12%
|
-25.07
+4%
|
-35.68
-42%
|
-42.9
-20%
|
-148.78
-247%
|
-208.84
-40%
|
-252.27
-21%
|
-278.89
-11%
|
-1 095.87
-293%
|
-1 100.91
0%
|
-1 075.74
+2%
|
-1 057.15
+2%
|
-126.28
+88%
|
-31.31
+75%
|
43.78
N/A
|
59.43
+36%
|
138.42
+133%
|
254.37
+84%
|
290.68
+14%
|
231.24
-20%
|
140.79
-39%
|
-13.12
N/A
|
-87.11
-564%
|
-36.64
+58%
|
-1.06
+97%
|
23.16
N/A
|
62.54
+170%
|
67.81
+8%
|
86.74
+28%
|
132.85
+53%
|
99.19
-25%
|
|