Farmsco
KRX:036580
| 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 |
1 960
3 255
|
| 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
Farmsco
|
Revenue
|
1.5T
KRW
|
|
Cost of Revenue
|
-1.3T
KRW
|
|
Gross Profit
|
224.8B
KRW
|
|
Operating Expenses
|
-170.9B
KRW
|
|
Operating Income
|
53.8B
KRW
|
|
Other Expenses
|
-47.7B
KRW
|
|
Net Income
|
6.2B
KRW
|
Income Statement
Farmsco
| 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 |
2 154
|
2 733
|
3 230
|
3 079
|
3 019
|
2 973
|
2 722
|
2 824
|
2 832
|
3 019
|
3 133
|
3 541
|
3 735
|
4 185
|
5 575
|
6 558
|
7 746
|
8 579
|
0
|
0
|
7 264
|
0
|
0
|
0
|
5 080
|
0
|
0
|
1 823
|
7 289
|
0
|
5 760
|
0
|
6 881
|
5 094
|
4 383
|
5 743
|
5 246
|
5 290
|
5 515
|
5 619
|
5 645
|
6 032
|
6 528
|
6 548
|
6 666
|
6 355
|
6 135
|
6 322
|
6 809
|
7 270
|
8 133
|
0
|
11 020
|
6 582
|
8 796
|
13 746
|
18 521
|
18 512
|
17 759
|
16 050
|
14 099
|
12 683
|
0
|
0
|
10 801
|
0
|
0
|
0
|
29 565
|
0
|
0
|
0
|
46 350
|
0
|
0
|
0
|
50 986
|
0
|
0
|
|
| Revenue |
273 601
N/A
|
320 513
+17%
|
369 398
+15%
|
362 665
-2%
|
349 518
-4%
|
350 250
+0%
|
317 906
-9%
|
319 060
+0%
|
315 585
-1%
|
324 351
+3%
|
339 107
+5%
|
353 417
+4%
|
377 853
+7%
|
399 048
+6%
|
443 689
+11%
|
459 153
+3%
|
472 459
+3%
|
477 019
+1%
|
490 815
+3%
|
505 584
+3%
|
532 755
+5%
|
538 350
+1%
|
533 696
-1%
|
528 487
-1%
|
534 632
+1%
|
561 116
+5%
|
597 391
+6%
|
638 342
+7%
|
665 487
+4%
|
683 490
+3%
|
704 990
+3%
|
718 402
+2%
|
746 718
+4%
|
774 545
+4%
|
794 151
+3%
|
823 626
+4%
|
835 737
+1%
|
840 249
+1%
|
857 801
+2%
|
863 769
+1%
|
869 085
+1%
|
889 811
+2%
|
906 552
+2%
|
920 199
+2%
|
944 000
+3%
|
959 972
+2%
|
987 593
+3%
|
1 017 839
+3%
|
1 024 353
+1%
|
1 038 397
+1%
|
1 037 728
0%
|
1 015 424
-2%
|
1 019 315
+0%
|
1 028 943
+1%
|
1 062 868
+3%
|
1 112 939
+5%
|
1 164 807
+5%
|
1 193 362
+2%
|
1 235 324
+4%
|
1 281 857
+4%
|
1 333 937
+4%
|
1 385 360
+4%
|
1 421 751
+3%
|
1 461 083
+3%
|
1 536 856
+5%
|
1 600 954
+4%
|
1 699 789
+6%
|
1 805 435
+6%
|
1 920 146
+6%
|
1 955 704
+2%
|
1 956 318
+0%
|
1 930 002
-1%
|
1 866 289
-3%
|
1 789 456
-4%
|
1 704 969
-5%
|
1 622 458
-5%
|
1 577 471
-3%
|
1 543 546
-2%
|
1 533 637
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(224 844)
|
(267 911)
|
(312 341)
|
(302 890)
|
(294 045)
|
(289 509)
|
(262 051)
|
(267 189)
|
(268 700)
|
(280 316)
|
(290 770)
|
(304 143)
|
(325 562)
|
(341 763)
|
(385 039)
|
(397 717)
|
(417 023)
|
(424 940)
|
(436 705)
|
(449 664)
|
(465 386)
|
(462 990)
|
(456 058)
|
(447 688)
|
(450 891)
|
(473 258)
|
(504 247)
|
(542 588)
|
(574 133)
|
(598 014)
|
(621 616)
|
(635 037)
|
(657 312)
|
(674 353)
|
(685 789)
|
(708 132)
|
(716 735)
|
(719 929)
|
(731 990)
|
(728 197)
|
(728 878)
|
(745 419)
|
(756 254)
|
(773 138)
|
(797 529)
|
(812 612)
|
(840 260)
|
(872 289)
|
(866 637)
|
(877 771)
|
(880 049)
|
(858 458)
|
(876 374)
|
(900 284)
|
(933 673)
|
(978 696)
|
(1 016 978)
|
(1 042 931)
|
(1 078 386)
|
(1 119 480)
|
(1 157 826)
|
(1 194 714)
|
(1 232 414)
|
(1 276 112)
|
(1 355 798)
|
(1 428 372)
|
(1 523 375)
|
(1 626 875)
|
(1 727 485)
|
(1 771 656)
|
(1 771 489)
|
(1 732 194)
|
(1 650 354)
|
(1 576 152)
|
(1 489 477)
|
(1 405 282)
|
(1 347 833)
|
(1 320 919)
|
(1 308 867)
|
|
| Gross Profit |
48 758
N/A
|
52 600
+8%
|
57 055
+8%
|
59 773
+5%
|
55 473
-7%
|
60 741
+9%
|
55 856
-8%
|
51 872
-7%
|
46 885
-10%
|
44 037
-6%
|
48 338
+10%
|
49 275
+2%
|
52 291
+6%
|
57 285
+10%
|
58 650
+2%
|
61 436
+5%
|
55 436
-10%
|
51 655
-7%
|
53 850
+4%
|
55 825
+4%
|
67 369
+21%
|
75 361
+12%
|
77 638
+3%
|
80 798
+4%
|
83 741
+4%
|
87 857
+5%
|
93 144
+6%
|
95 755
+3%
|
91 354
-5%
|
85 478
-6%
|
83 375
-2%
|
83 366
0%
|
89 406
+7%
|
100 191
+12%
|
108 361
+8%
|
115 493
+7%
|
119 002
+3%
|
120 320
+1%
|
125 811
+5%
|
135 572
+8%
|
140 208
+3%
|
144 392
+3%
|
150 298
+4%
|
147 061
-2%
|
146 471
0%
|
147 360
+1%
|
147 334
0%
|
145 551
-1%
|
157 716
+8%
|
160 627
+2%
|
157 679
-2%
|
156 966
0%
|
142 941
-9%
|
128 659
-10%
|
129 195
+0%
|
134 244
+4%
|
147 829
+10%
|
150 432
+2%
|
156 938
+4%
|
162 377
+3%
|
176 111
+8%
|
190 646
+8%
|
189 338
-1%
|
184 971
-2%
|
181 058
-2%
|
172 582
-5%
|
176 415
+2%
|
178 559
+1%
|
192 661
+8%
|
184 048
-4%
|
184 829
+0%
|
197 808
+7%
|
215 934
+9%
|
213 304
-1%
|
215 493
+1%
|
217 177
+1%
|
229 637
+6%
|
222 628
-3%
|
224 770
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(43 863)
|
(48 013)
|
(52 573)
|
(52 829)
|
(47 492)
|
(52 152)
|
(47 835)
|
(46 302)
|
(42 972)
|
(42 688)
|
(41 552)
|
(40 758)
|
(40 900)
|
(39 697)
|
(42 031)
|
(41 858)
|
(42 489)
|
(43 091)
|
(44 212)
|
(45 702)
|
(51 003)
|
(53 490)
|
(54 536)
|
(56 719)
|
(60 112)
|
(62 889)
|
(68 159)
|
(71 556)
|
(72 565)
|
(75 155)
|
(77 975)
|
(84 798)
|
(84 135)
|
(86 074)
|
(87 318)
|
(88 434)
|
(90 610)
|
(91 915)
|
(93 624)
|
(96 487)
|
(102 606)
|
(104 619)
|
(107 575)
|
(108 256)
|
(107 723)
|
(106 781)
|
(110 385)
|
(112 800)
|
(114 870)
|
(119 314)
|
(118 520)
|
(127 745)
|
(115 572)
|
(117 009)
|
(117 661)
|
(118 048)
|
(127 784)
|
(128 266)
|
(128 186)
|
(131 147)
|
(136 395)
|
(136 574)
|
(140 032)
|
(128 371)
|
(144 929)
|
(151 087)
|
(156 436)
|
(163 658)
|
(155 221)
|
(155 507)
|
(157 643)
|
(158 184)
|
(172 712)
|
(175 384)
|
(176 133)
|
(176 028)
|
(172 861)
|
(171 961)
|
(170 923)
|
|
| Selling, General & Administrative |
(42 832)
|
(46 803)
|
(51 164)
|
(51 332)
|
(45 481)
|
(50 378)
|
(45 826)
|
(43 911)
|
(40 963)
|
(40 784)
|
(39 846)
|
(39 279)
|
(38 875)
|
(37 635)
|
(39 797)
|
(39 497)
|
(41 155)
|
(42 124)
|
(44 066)
|
(46 305)
|
(50 765)
|
(54 148)
|
(55 344)
|
(57 673)
|
(59 030)
|
(64 378)
|
(68 397)
|
(71 303)
|
(71 212)
|
(74 390)
|
(77 012)
|
(79 762)
|
(82 729)
|
(84 654)
|
(85 927)
|
(87 063)
|
(89 207)
|
(90 519)
|
(92 215)
|
(95 086)
|
(101 219)
|
(103 150)
|
(106 026)
|
(106 652)
|
(106 494)
|
(105 567)
|
(109 314)
|
(111 843)
|
(113 619)
|
(118 072)
|
(117 335)
|
(117 746)
|
(114 600)
|
(116 159)
|
(116 299)
|
(116 035)
|
(125 000)
|
(124 787)
|
(124 628)
|
(127 389)
|
(132 849)
|
(134 088)
|
(135 614)
|
(136 065)
|
(141 411)
|
(151 087)
|
(156 436)
|
(163 658)
|
(151 312)
|
(155 507)
|
(157 643)
|
(158 184)
|
(168 174)
|
(175 384)
|
(176 133)
|
(176 028)
|
(166 157)
|
(171 961)
|
(170 923)
|
|
| Research & Development |
(439)
|
(452)
|
(477)
|
(489)
|
(923)
|
(645)
|
(899)
|
(1 272)
|
(931)
|
(847)
|
(648)
|
(407)
|
(891)
|
(929)
|
(1 064)
|
(1 174)
|
(132)
|
130
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
(29)
|
(93)
|
0
|
(87)
|
0
|
(74)
|
(46)
|
(41)
|
(67)
|
(83)
|
(82)
|
(83)
|
(69)
|
(59)
|
(52)
|
(75)
|
(88)
|
(98)
|
(102)
|
(84)
|
(109)
|
(91)
|
(101)
|
(87)
|
0
|
(111)
|
(66)
|
(81)
|
(137)
|
(150)
|
(123)
|
(155)
|
(145)
|
(197)
|
(144)
|
0
|
0
|
(174)
|
0
|
0
|
0
|
(177)
|
0
|
0
|
0
|
(385)
|
0
|
0
|
0
|
(880)
|
0
|
0
|
|
| Depreciation & Amortization |
(592)
|
(757)
|
(931)
|
(1 007)
|
(1 088)
|
(1 130)
|
(1 112)
|
(1 121)
|
(1 079)
|
(1 058)
|
(1 058)
|
(1 072)
|
(1 133)
|
(1 131)
|
(1 167)
|
(1 184)
|
(1 202)
|
(1 096)
|
0
|
0
|
(761)
|
0
|
0
|
0
|
(1 029)
|
0
|
0
|
(303)
|
(1 260)
|
0
|
(877)
|
0
|
(1 332)
|
(1 000)
|
(974)
|
(1 302)
|
(1 320)
|
(1 314)
|
(1 327)
|
(1 332)
|
(1 328)
|
(1 416)
|
(1 473)
|
(1 516)
|
(1 131)
|
(1 112)
|
(987)
|
(847)
|
(1 160)
|
(1 139)
|
(1 097)
|
0
|
(860)
|
(785)
|
(1 251)
|
(1 877)
|
(2 633)
|
(3 357)
|
(3 403)
|
(3 612)
|
(3 348)
|
(2 340)
|
0
|
0
|
(3 343)
|
0
|
0
|
0
|
(3 732)
|
0
|
0
|
0
|
(4 152)
|
0
|
0
|
0
|
(5 824)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(3)
|
0
|
1
|
(146)
|
603
|
534
|
658
|
809
|
955
|
0
|
1 489
|
238
|
79
|
0
|
(765)
|
0
|
(5 036)
|
0
|
(374)
|
(376)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9 999)
|
0
|
0
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 419)
|
7 693
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
4 895
N/A
|
4 589
-6%
|
4 484
-2%
|
6 946
+55%
|
7 981
+15%
|
8 589
+8%
|
8 020
-7%
|
5 569
-31%
|
3 913
-30%
|
1 348
-66%
|
6 786
+403%
|
8 517
+26%
|
11 391
+34%
|
17 589
+54%
|
16 620
-6%
|
19 579
+18%
|
12 947
-34%
|
8 989
-31%
|
9 899
+10%
|
10 219
+3%
|
16 367
+60%
|
21 870
+34%
|
23 102
+6%
|
24 080
+4%
|
23 629
-2%
|
24 969
+6%
|
24 986
+0%
|
24 199
-3%
|
18 789
-22%
|
10 322
-45%
|
5 398
-48%
|
(1 434)
N/A
|
5 270
N/A
|
14 117
+168%
|
21 044
+49%
|
27 060
+29%
|
28 392
+5%
|
28 405
+0%
|
32 187
+13%
|
39 085
+21%
|
37 601
-4%
|
39 773
+6%
|
42 723
+7%
|
38 804
-9%
|
38 748
0%
|
40 578
+5%
|
36 947
-9%
|
32 750
-11%
|
42 846
+31%
|
41 312
-4%
|
39 158
-5%
|
29 220
-25%
|
27 369
-6%
|
11 649
-57%
|
11 533
-1%
|
16 194
+40%
|
20 046
+24%
|
22 165
+11%
|
28 753
+30%
|
31 232
+9%
|
39 716
+27%
|
54 073
+36%
|
49 306
-9%
|
56 599
+15%
|
36 130
-36%
|
21 495
-41%
|
19 978
-7%
|
14 901
-25%
|
37 440
+151%
|
28 541
-24%
|
27 186
-5%
|
39 624
+46%
|
43 223
+9%
|
37 920
-12%
|
39 359
+4%
|
41 148
+5%
|
56 777
+38%
|
50 666
-11%
|
53 847
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(561)
|
(1 232)
|
(1 463)
|
(367)
|
(882)
|
(1 626)
|
(1 234)
|
(2 301)
|
(3 612)
|
(4 594)
|
(6 984)
|
(15 933)
|
(22 415)
|
(20 868)
|
(14 069)
|
4 426
|
15 117
|
18 564
|
3 867
|
6 403
|
3 423
|
5 821
|
21 509
|
(4 411)
|
1 797
|
(411)
|
(7 668)
|
15 638
|
20 466
|
9 448
|
1 692
|
15 334
|
10 833
|
17 663
|
38 199
|
9 122
|
(8 679)
|
(7 928)
|
(22 014)
|
(31 010)
|
(12 210)
|
(5 621)
|
(4 498)
|
23 707
|
(1 417)
|
2 372
|
1 507
|
(12 136)
|
13 171
|
2 060
|
(3 571)
|
(2 782)
|
(10 623)
|
(14 530)
|
(13 669)
|
(26 639)
|
(17 348)
|
(40 315)
|
(16 504)
|
(2 767)
|
(9 766)
|
18 038
|
1 050
|
(5 478)
|
(7 385)
|
(16 308)
|
(54 048)
|
(130 964)
|
(55 800)
|
(60 727)
|
(34 701)
|
19 165
|
(44 746)
|
(63 556)
|
(82 595)
|
(19 547)
|
(120 528)
|
(102 270)
|
(35 332)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
80
|
0
|
0
|
(48)
|
0
|
0
|
0
|
0
|
0
|
0
|
451
|
616
|
0
|
(3 551)
|
0
|
(4 347)
|
(4 750)
|
164
|
553
|
(1 426)
|
(1 369)
|
(2 192)
|
(3 520)
|
(2 128)
|
(2 539)
|
2 320
|
1 500
|
6 861
|
8 914
|
12 979
|
15 171
|
(4 092)
|
(2 584)
|
(8 668)
|
0
|
(8 429)
|
4 584
|
(407)
|
486
|
(5 150)
|
462
|
1 684
|
(10 440)
|
1 050
|
(4 187)
|
0
|
0
|
(10 434)
|
0
|
0
|
0
|
(19 540)
|
0
|
0
|
0
|
(18 987)
|
0
|
0
|
0
|
(8 882)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
232
|
163
|
256
|
101
|
(175)
|
(224)
|
(537)
|
(506)
|
(686)
|
(636)
|
(406)
|
(288)
|
(103)
|
(285)
|
255
|
269
|
116
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(823)
|
0
|
0
|
(34)
|
(4 686)
|
0
|
(4 904)
|
0
|
(1 882)
|
(1 573)
|
(1 431)
|
(1 643)
|
(708)
|
(680)
|
(893)
|
(810)
|
(802)
|
(1 107)
|
(1 364)
|
(1 907)
|
(2 386)
|
(2 410)
|
(2 254)
|
(2 034)
|
(1 585)
|
(1 629)
|
(1 327)
|
0
|
(1 435)
|
(599)
|
(1 343)
|
(1 085)
|
(2 838)
|
(2 880)
|
(2 772)
|
(4 322)
|
(3 788)
|
(3 529)
|
0
|
0
|
(928)
|
0
|
0
|
0
|
(4 683)
|
0
|
0
|
0
|
(7 048)
|
0
|
0
|
0
|
(241)
|
0
|
0
|
|
| Total Other Income |
15
|
125
|
900
|
853
|
2 268
|
2 157
|
1 184
|
1 515
|
706
|
866
|
1 158
|
915
|
643
|
959
|
1 192
|
1 579
|
2 148
|
1 831
|
895
|
314
|
0
|
0
|
0
|
0
|
2 623
|
52
|
315
|
1 378
|
(1 553)
|
(6 537)
|
2 157
|
(3 856)
|
4 384
|
4 365
|
207
|
417
|
157
|
92
|
(3 492)
|
(3 555)
|
(2 265)
|
(3 548)
|
(121)
|
114
|
(699)
|
556
|
623
|
944
|
1 082
|
1 209
|
1 382
|
(1 439)
|
186
|
(5 412)
|
(5 652)
|
(2 200)
|
1 895
|
1 915
|
2 170
|
(111)
|
(2 610)
|
(2 742)
|
(3 368)
|
(2 274)
|
1 426
|
(11 037)
|
(10 558)
|
(11 868)
|
4 997
|
(735)
|
(4 934)
|
(3 470)
|
4 877
|
(12 529)
|
(8 473)
|
(9 121)
|
2 725
|
(421)
|
(1 404)
|
|
| Pre-Tax Income |
4 580
N/A
|
3 644
-20%
|
4 177
+15%
|
7 535
+80%
|
9 192
+22%
|
8 898
-3%
|
7 435
-16%
|
4 276
-42%
|
321
-92%
|
(3 017)
N/A
|
552
N/A
|
(6 788)
N/A
|
(10 484)
-54%
|
(2 606)
+75%
|
3 996
N/A
|
25 853
+547%
|
30 329
+17%
|
29 464
-3%
|
14 661
-50%
|
16 936
+16%
|
19 742
+17%
|
27 692
+40%
|
44 612
+61%
|
19 670
-56%
|
27 224
+38%
|
24 609
-10%
|
17 633
-28%
|
41 632
+136%
|
33 632
-19%
|
13 233
-61%
|
794
-94%
|
10 044
+1 165%
|
14 258
+42%
|
29 822
+109%
|
58 183
+95%
|
35 508
-39%
|
17 736
-50%
|
18 521
+4%
|
3 598
-81%
|
190
-95%
|
20 196
+10 529%
|
26 958
+33%
|
39 059
+45%
|
62 218
+59%
|
41 106
-34%
|
50 012
+22%
|
49 804
0%
|
34 696
-30%
|
51 421
+48%
|
40 369
-21%
|
26 974
-33%
|
24 999
-7%
|
7 068
-72%
|
(4 310)
N/A
|
(9 539)
-121%
|
(13 245)
-39%
|
(3 396)
+74%
|
(18 655)
-449%
|
13 329
N/A
|
13 592
+2%
|
24 602
+81%
|
61 653
+151%
|
46 988
-24%
|
48 847
+4%
|
18 809
-61%
|
(5 849)
N/A
|
(44 628)
-663%
|
(127 931)
-187%
|
(37 585)
+71%
|
(32 921)
+12%
|
(12 449)
+62%
|
55 319
N/A
|
(22 681)
N/A
|
(38 165)
-68%
|
(51 709)
-35%
|
12 481
N/A
|
(70 149)
N/A
|
(52 025)
+26%
|
17 112
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 500)
|
(1 186)
|
(1 208)
|
(2 010)
|
(2 495)
|
(2 396)
|
(2 273)
|
(1 596)
|
(494)
|
(283)
|
83
|
2 144
|
1 302
|
(464)
|
(2 576)
|
(6 255)
|
(6 206)
|
(5 426)
|
(2 293)
|
(4 463)
|
(5 289)
|
(5 022)
|
(10 642)
|
(5 178)
|
(7 073)
|
(8 979)
|
(4 809)
|
(10 976)
|
(7 821)
|
(2 173)
|
(2 184)
|
(3 852)
|
(5 249)
|
(10 164)
|
(15 386)
|
(9 687)
|
(7 122)
|
(6 777)
|
(2 755)
|
(2 219)
|
(9 477)
|
(11 918)
|
(16 165)
|
(21 512)
|
(14 636)
|
(15 303)
|
(12 322)
|
(9 072)
|
(12 057)
|
(10 329)
|
(9 130)
|
(9 221)
|
(3 615)
|
(724)
|
(97)
|
2 064
|
(4 563)
|
(6 675)
|
(8 562)
|
(10 517)
|
(13 120)
|
(16 544)
|
(16 428)
|
(14 331)
|
(16 678)
|
(13 045)
|
(11 693)
|
(10 551)
|
3 267
|
312
|
4 019
|
1 863
|
(11 318)
|
(11 157)
|
(11 873)
|
(20 805)
|
(44)
|
2 405
|
(10 286)
|
|
| Income from Continuing Operations |
3 080
|
2 457
|
2 968
|
5 524
|
6 697
|
6 502
|
5 162
|
2 680
|
(173)
|
(3 300)
|
635
|
(4 645)
|
(9 183)
|
(3 070)
|
1 421
|
19 600
|
24 123
|
24 039
|
12 369
|
12 474
|
14 453
|
22 670
|
33 969
|
14 491
|
20 151
|
15 631
|
12 825
|
30 656
|
25 811
|
11 059
|
(1 391)
|
6 192
|
9 009
|
19 659
|
42 799
|
25 823
|
10 615
|
11 745
|
843
|
(2 029)
|
10 719
|
15 041
|
22 895
|
40 707
|
26 470
|
34 710
|
37 483
|
25 625
|
39 364
|
30 040
|
17 844
|
15 778
|
3 453
|
(5 034)
|
(9 636)
|
(11 181)
|
(7 959)
|
(25 330)
|
4 767
|
3 075
|
11 482
|
45 108
|
30 560
|
34 516
|
2 131
|
(18 894)
|
(56 322)
|
(138 481)
|
(34 318)
|
(32 609)
|
(8 430)
|
57 182
|
(33 999)
|
(49 322)
|
(63 582)
|
(8 325)
|
(70 193)
|
(49 621)
|
6 825
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
724
|
0
|
0
|
0
|
212
|
118
|
200
|
259
|
697
|
611
|
843
|
882
|
645
|
718
|
470
|
510
|
1 167
|
1 156
|
1 199
|
1 086
|
354
|
365
|
317
|
320
|
214
|
81
|
(66)
|
99
|
262
|
395
|
291
|
95
|
282
|
215
|
278
|
(236)
|
(320)
|
(95)
|
128
|
1 095
|
937
|
774
|
878
|
491
|
945
|
919
|
696
|
911
|
1 561
|
1 381
|
1 435
|
941
|
(201)
|
(97)
|
(276)
|
(272)
|
(500)
|
(660)
|
(639)
|
|
| Net Income (Common) |
3 013
N/A
|
2 459
-18%
|
2 970
+21%
|
5 724
+93%
|
6 630
+16%
|
6 442
-3%
|
5 182
-20%
|
2 615
-50%
|
(304)
N/A
|
(3 414)
-1 023%
|
(1 525)
+55%
|
(6 805)
-346%
|
(8 954)
-32%
|
(2 830)
+68%
|
3 675
N/A
|
21 852
+495%
|
24 117
+10%
|
24 032
0%
|
12 362
-49%
|
12 467
+1%
|
15 170
+22%
|
23 388
+54%
|
34 687
+48%
|
15 210
-56%
|
20 109
+32%
|
15 862
-21%
|
13 233
-17%
|
30 984
+134%
|
26 177
-16%
|
11 433
-56%
|
(877)
N/A
|
6 885
N/A
|
9 655
+40%
|
20 390
+111%
|
43 237
+112%
|
26 259
-39%
|
11 667
-56%
|
12 789
+10%
|
1 937
-85%
|
(1 040)
N/A
|
11 006
N/A
|
15 333
+39%
|
23 178
+51%
|
41 027
+77%
|
26 683
-35%
|
34 792
+30%
|
37 418
+8%
|
25 725
-31%
|
39 626
+54%
|
30 435
-23%
|
18 134
-40%
|
15 872
-12%
|
3 735
-76%
|
(4 819)
N/A
|
(9 358)
-94%
|
(11 417)
-22%
|
(8 279)
+27%
|
(25 424)
-207%
|
4 896
N/A
|
4 171
-15%
|
12 419
+198%
|
45 882
+269%
|
31 438
-31%
|
35 007
+11%
|
3 076
-91%
|
(17 976)
N/A
|
(55 626)
-209%
|
(137 570)
-147%
|
(32 757)
+76%
|
(31 228)
+5%
|
(6 994)
+78%
|
58 123
N/A
|
(34 199)
N/A
|
(49 419)
-45%
|
(63 858)
-29%
|
(8 597)
+87%
|
(70 693)
-722%
|
(50 280)
+29%
|
6 186
N/A
|
|
| EPS (Diluted) |
131
N/A
|
81.96
-37%
|
99
+21%
|
190.8
+93%
|
221
+16%
|
222.13
+1%
|
178.68
-20%
|
90.17
-50%
|
-10.48
N/A
|
-117.72
-1 023%
|
-49.19
+58%
|
-234.65
-377%
|
-319.78
-36%
|
-108.84
+66%
|
141.34
N/A
|
840.46
+495%
|
927.57
+10%
|
924.3
0%
|
441.5
-52%
|
479.5
+9%
|
583.46
+22%
|
899.53
+54%
|
1 196.1
+33%
|
490.64
-59%
|
628.4
+28%
|
440.61
-30%
|
357.64
-19%
|
860.66
+141%
|
727.13
-16%
|
368.8
-49%
|
-28.29
N/A
|
215.15
N/A
|
268.19
+25%
|
617.87
+130%
|
1 201.02
+94%
|
750.25
-38%
|
333.34
-56%
|
355.25
+7%
|
53.8
-85%
|
-28.88
N/A
|
305.72
N/A
|
425.91
+39%
|
643.83
+51%
|
1 139.63
+77%
|
741.19
-35%
|
966.44
+30%
|
1 039.38
+8%
|
714.58
-31%
|
1 100.72
+54%
|
845.41
-23%
|
503.72
-40%
|
440.88
-12%
|
103.75
-76%
|
-137.68
N/A
|
-267.37
-94%
|
-326.2
-22%
|
-236.54
+27%
|
-726.4
-207%
|
139.88
N/A
|
119.17
-15%
|
354.82
+198%
|
1 310.2
+269%
|
897.73
-31%
|
999.66
+11%
|
87.84
-91%
|
-513.32
N/A
|
-1 588.46
-209%
|
-3 928.46
-147%
|
-935.41
+76%
|
-891.74
+5%
|
-199.73
+78%
|
1 659.76
N/A
|
-976.59
N/A
|
-1 411.21
-45%
|
-1 823.53
-29%
|
-245.55
+87%
|
-2 018.71
-722%
|
-1 435.8
+29%
|
176.65
N/A
|
|