Suzlon Energy Ltd
NSE:SUZLON
| 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 |
49.71
71.48
|
| Price Target |
|
We'll email you a reminder when the closing price reaches INR.
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
Suzlon Energy Ltd
|
Revenue
|
137.3B
INR
|
|
Cost of Revenue
|
-97.2B
INR
|
|
Gross Profit
|
40.1B
INR
|
|
Operating Expenses
|
-18.1B
INR
|
|
Operating Income
|
21.9B
INR
|
|
Other Expenses
|
9.8B
INR
|
|
Net Income
|
31.7B
INR
|
Income Statement
Suzlon Energy Ltd
| 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 |
648
|
899
|
1 298
|
1 824
|
2 763
|
3 132
|
3 798
|
4 725
|
5 969
|
0
|
0
|
0
|
10 539
|
0
|
0
|
0
|
14 580
|
0
|
0
|
0
|
11 774
|
0
|
0
|
0
|
13 791
|
0
|
0
|
0
|
15 184
|
0
|
0
|
0
|
17 925
|
0
|
0
|
0
|
17 463
|
0
|
0
|
0
|
11 263
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 015
|
0
|
0
|
0
|
11 740
|
0
|
0
|
0
|
12 858
|
0
|
0
|
0
|
9 634
|
0
|
0
|
0
|
7 021
|
0
|
0
|
0
|
3 822
|
0
|
0
|
0
|
1 047
|
0
|
0
|
0
|
1 057
|
0
|
0
|
|
| Revenue |
39 155
N/A
|
46 646
+19%
|
56 303
+21%
|
66 612
+18%
|
80 822
+21%
|
84 990
+5%
|
95 409
+12%
|
108 439
+14%
|
137 145
+26%
|
155 747
+14%
|
194 166
+25%
|
231 168
+19%
|
263 536
+14%
|
273 012
+4%
|
251 570
-8%
|
238 229
-5%
|
207 792
-13%
|
189 316
-9%
|
179 157
-5%
|
168 017
-6%
|
180 902
+8%
|
200 655
+11%
|
213 771
+7%
|
219 162
+3%
|
213 592
-3%
|
217 503
+2%
|
223 781
+3%
|
213 923
-4%
|
189 135
-12%
|
180 395
-5%
|
170 897
-5%
|
180 942
+6%
|
204 029
+13%
|
211 782
+4%
|
217 482
+3%
|
216 732
0%
|
199 544
-8%
|
178 916
-10%
|
142 617
-20%
|
111 691
-22%
|
94 835
-15%
|
85 278
-10%
|
95 208
+12%
|
109 558
+15%
|
127 144
+16%
|
136 429
+7%
|
120 582
-12%
|
109 415
-9%
|
81 162
-26%
|
68 117
-16%
|
68 593
+1%
|
57 539
-16%
|
50 247
-13%
|
45 905
-9%
|
41 946
-9%
|
37 626
-10%
|
29 729
-21%
|
26 525
-11%
|
25 753
-3%
|
28 648
+11%
|
33 457
+17%
|
39 646
+18%
|
45 884
+16%
|
52 433
+14%
|
65 818
+26%
|
68 207
+4%
|
69 029
+1%
|
67 510
-2%
|
59 468
-12%
|
59 409
0%
|
59 245
0%
|
60 194
+2%
|
64 968
+8%
|
71 695
+10%
|
78 411
+9%
|
92 570
+18%
|
108 513
+17%
|
119 527
+10%
|
137 252
+15%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(24 495)
|
(29 199)
|
(36 764)
|
(43 949)
|
(54 564)
|
(59 035)
|
(66 542)
|
(77 038)
|
(99 132)
|
(109 980)
|
(139 576)
|
(164 927)
|
(194 158)
|
(203 137)
|
(189 132)
|
(182 381)
|
(160 376)
|
(149 257)
|
(140 621)
|
(132 905)
|
(142 775)
|
(152 354)
|
(160 789)
|
(164 961)
|
(162 806)
|
(168 955)
|
(178 743)
|
(172 379)
|
(159 056)
|
(149 649)
|
(142 833)
|
(150 708)
|
(166 995)
|
(170 520)
|
(171 663)
|
(171 078)
|
(158 703)
|
(140 630)
|
(110 027)
|
(82 725)
|
(66 298)
|
(58 539)
|
(64 394)
|
(73 268)
|
(85 894)
|
(91 757)
|
(82 886)
|
(78 883)
|
(60 103)
|
(51 327)
|
(51 635)
|
(42 772)
|
(39 227)
|
(35 005)
|
(35 106)
|
(32 561)
|
(26 882)
|
(23 809)
|
(19 775)
|
(20 176)
|
(21 468)
|
(25 834)
|
(30 594)
|
(36 104)
|
(49 402)
|
(51 393)
|
(52 118)
|
(51 180)
|
(44 509)
|
(43 334)
|
(43 258)
|
(43 840)
|
(47 378)
|
(51 610)
|
(56 904)
|
(67 148)
|
(79 236)
|
(85 477)
|
(97 198)
|
|
| Gross Profit |
14 660
N/A
|
17 447
+19%
|
19 539
+12%
|
22 664
+16%
|
26 258
+16%
|
25 955
-1%
|
28 866
+11%
|
31 400
+9%
|
38 013
+21%
|
45 766
+20%
|
54 590
+19%
|
66 241
+21%
|
69 378
+5%
|
69 876
+1%
|
62 440
-11%
|
55 850
-11%
|
47 416
-15%
|
40 061
-16%
|
38 538
-4%
|
35 114
-9%
|
38 127
+9%
|
48 302
+27%
|
52 982
+10%
|
54 201
+2%
|
50 787
-6%
|
48 547
-4%
|
45 037
-7%
|
41 543
-8%
|
30 079
-28%
|
30 747
+2%
|
28 065
-9%
|
30 235
+8%
|
37 034
+22%
|
41 262
+11%
|
45 819
+11%
|
45 654
0%
|
40 842
-11%
|
38 285
-6%
|
32 590
-15%
|
28 967
-11%
|
28 536
-1%
|
26 740
-6%
|
30 815
+15%
|
36 290
+18%
|
41 250
+14%
|
44 673
+8%
|
37 696
-16%
|
30 531
-19%
|
21 059
-31%
|
16 789
-20%
|
16 957
+1%
|
14 767
-13%
|
11 020
-25%
|
10 900
-1%
|
6 840
-37%
|
5 066
-26%
|
2 847
-44%
|
2 718
-5%
|
5 980
+120%
|
8 473
+42%
|
11 989
+41%
|
13 812
+15%
|
15 290
+11%
|
16 330
+7%
|
16 416
+1%
|
16 815
+2%
|
16 912
+1%
|
16 330
-3%
|
14 960
-8%
|
16 075
+7%
|
15 987
-1%
|
16 354
+2%
|
17 590
+8%
|
20 085
+14%
|
21 507
+7%
|
25 422
+18%
|
29 277
+15%
|
34 050
+16%
|
40 055
+18%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 839)
|
(7 542)
|
(8 827)
|
(11 108)
|
(13 381)
|
(14 116)
|
(14 831)
|
(16 611)
|
(20 224)
|
(22 044)
|
(30 822)
|
(39 998)
|
(43 894)
|
(53 139)
|
(52 819)
|
(50 758)
|
(42 501)
|
(38 306)
|
(35 179)
|
(30 149)
|
(34 693)
|
(35 079)
|
(35 801)
|
(37 436)
|
(37 336)
|
(40 299)
|
(43 495)
|
(47 692)
|
(45 509)
|
(49 307)
|
(45 457)
|
(45 255)
|
(41 958)
|
(44 534)
|
(47 285)
|
(44 103)
|
(40 842)
|
(35 494)
|
(27 863)
|
(22 595)
|
(18 970)
|
(17 455)
|
(19 337)
|
(20 778)
|
(23 115)
|
(23 565)
|
(20 979)
|
(18 514)
|
(13 198)
|
(12 722)
|
(12 897)
|
(12 486)
|
(11 757)
|
(10 639)
|
(10 037)
|
(10 634)
|
(9 336)
|
(10 550)
|
(9 962)
|
(8 795)
|
(913)
|
(10 051)
|
(10 883)
|
(11 300)
|
(10 435)
|
(11 285)
|
(11 238)
|
(10 921)
|
(9 139)
|
(10 023)
|
(9 657)
|
(9 494)
|
(9 006)
|
(9 908)
|
(10 680)
|
(12 288)
|
(13 524)
|
(16 262)
|
(18 126)
|
|
| Selling, General & Administrative |
(5 123)
|
0
|
0
|
0
|
(11 546)
|
0
|
0
|
0
|
(17 227)
|
0
|
0
|
0
|
(37 588)
|
0
|
0
|
0
|
(34 712)
|
0
|
0
|
0
|
(26 761)
|
0
|
0
|
0
|
(27 209)
|
0
|
0
|
0
|
(34 596)
|
0
|
0
|
0
|
(30 759)
|
0
|
0
|
0
|
(28 758)
|
0
|
0
|
0
|
(12 528)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 921)
|
0
|
0
|
0
|
(6 327)
|
0
|
0
|
0
|
(5 224)
|
0
|
0
|
0
|
(5 262)
|
0
|
0
|
0
|
(6 956)
|
0
|
0
|
0
|
(5 864)
|
0
|
0
|
0
|
(6 310)
|
0
|
0
|
0
|
(9 791)
|
0
|
0
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(118)
|
0
|
0
|
0
|
(104)
|
0
|
0
|
0
|
(575)
|
0
|
0
|
0
|
(1 159)
|
0
|
0
|
0
|
(1 358)
|
0
|
0
|
0
|
(1 355)
|
0
|
0
|
0
|
(1 431)
|
0
|
0
|
0
|
(2 083)
|
0
|
0
|
0
|
(1 548)
|
0
|
0
|
0
|
(789)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(283)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(102)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
|
| Depreciation & Amortization |
(716)
|
(930)
|
(1 215)
|
(1 395)
|
(1 718)
|
(1 699)
|
(1 655)
|
(2 059)
|
(2 894)
|
(3 552)
|
(4 437)
|
(5 158)
|
(5 731)
|
(6 372)
|
(6 983)
|
(7 188)
|
(6 630)
|
(6 269)
|
(5 762)
|
(5 514)
|
(6 574)
|
(6 721)
|
(6 827)
|
(7 106)
|
(6 612)
|
(4 660)
|
(4 863)
|
(5 190)
|
(7 405)
|
(7 428)
|
(7 725)
|
(7 557)
|
(7 769)
|
(7 755)
|
(7 558)
|
(8 357)
|
(8 088)
|
(7 361)
|
(6 345)
|
(4 659)
|
(3 885)
|
(3 670)
|
(3 826)
|
(3 919)
|
(3 890)
|
(3 898)
|
(3 768)
|
(3 489)
|
(3 375)
|
(3 436)
|
(3 525)
|
(3 560)
|
(3 385)
|
(3 313)
|
(3 190)
|
(3 918)
|
(2 789)
|
(4 160)
|
(4 091)
|
(3 104)
|
(2 564)
|
(2 455)
|
(2 379)
|
(2 445)
|
(2 582)
|
(2 605)
|
(2 621)
|
(2 565)
|
(2 580)
|
(2 557)
|
(2 439)
|
(2 258)
|
(1 881)
|
(1 809)
|
(1 841)
|
(2 108)
|
(2 578)
|
(2 836)
|
(3 044)
|
|
| Other Operating Expenses |
0
|
(6 613)
|
(7 613)
|
(9 713)
|
0
|
(12 417)
|
(13 176)
|
(14 552)
|
0
|
(18 492)
|
(26 385)
|
(34 840)
|
0
|
(46 767)
|
(45 837)
|
(43 570)
|
0
|
(32 038)
|
(29 417)
|
(24 636)
|
0
|
(28 359)
|
(28 976)
|
(30 330)
|
(2 162)
|
(35 640)
|
(38 632)
|
(42 501)
|
(2 078)
|
(41 879)
|
(37 732)
|
(37 699)
|
(1 348)
|
(36 780)
|
(39 728)
|
(35 746)
|
(2 450)
|
(28 132)
|
(21 518)
|
(17 936)
|
(1 767)
|
(13 785)
|
(15 513)
|
(16 861)
|
(19 225)
|
(19 667)
|
(17 211)
|
(15 025)
|
(1 902)
|
(9 286)
|
(9 373)
|
(8 927)
|
(1 762)
|
(7 328)
|
(6 847)
|
(6 717)
|
(1 306)
|
(6 391)
|
(5 873)
|
(5 692)
|
6 972
|
(7 596)
|
(8 504)
|
(8 855)
|
(855)
|
(8 679)
|
(8 617)
|
(8 357)
|
(622)
|
(7 466)
|
(7 218)
|
(7 236)
|
(714)
|
(8 099)
|
(8 839)
|
(10 180)
|
(1 100)
|
(13 426)
|
(15 082)
|
|
| Operating Income |
8 821
N/A
|
9 904
+12%
|
10 711
+8%
|
11 555
+8%
|
12 877
+11%
|
11 839
-8%
|
14 035
+19%
|
14 789
+5%
|
17 789
+20%
|
23 722
+33%
|
23 768
+0%
|
26 243
+10%
|
25 484
-3%
|
16 736
-34%
|
9 619
-43%
|
5 091
-47%
|
4 916
-3%
|
1 754
-64%
|
3 359
+92%
|
4 964
+48%
|
3 435
-31%
|
13 223
+285%
|
17 181
+30%
|
16 765
-2%
|
13 450
-20%
|
8 249
-39%
|
1 543
-81%
|
(6 148)
N/A
|
(15 430)
-151%
|
(18 561)
-20%
|
(17 393)
+6%
|
(15 021)
+14%
|
(4 924)
+67%
|
(3 272)
+34%
|
(1 466)
+55%
|
1 551
N/A
|
(1)
N/A
|
2 791
N/A
|
4 726
+69%
|
6 371
+35%
|
9 567
+50%
|
9 284
-3%
|
11 477
+24%
|
15 511
+35%
|
18 135
+17%
|
21 107
+16%
|
16 718
-21%
|
12 019
-28%
|
7 861
-35%
|
4 069
-48%
|
4 060
0%
|
2 280
-44%
|
(737)
N/A
|
260
N/A
|
(3 196)
N/A
|
(5 568)
-74%
|
(6 489)
-17%
|
(7 833)
-21%
|
(3 984)
+49%
|
(323)
+92%
|
11 076
N/A
|
3 761
-66%
|
4 407
+17%
|
5 030
+14%
|
5 981
+19%
|
5 530
-8%
|
5 673
+3%
|
5 408
-5%
|
5 821
+8%
|
6 051
+4%
|
6 330
+5%
|
6 860
+8%
|
8 584
+25%
|
10 178
+19%
|
10 827
+6%
|
13 134
+21%
|
15 753
+20%
|
17 788
+13%
|
21 929
+23%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(648)
|
(899)
|
(1 298)
|
(1 824)
|
(3 179)
|
(3 111)
|
(3 516)
|
(4 443)
|
(3 097)
|
(8 481)
|
(12 139)
|
(15 070)
|
(14 203)
|
(15 139)
|
(12 712)
|
(11 934)
|
(15 082)
|
(16 637)
|
(17 003)
|
(18 487)
|
(10 479)
|
(12 156)
|
(14 736)
|
(14 292)
|
(13 458)
|
(19 979)
|
(19 271)
|
(19 552)
|
(17 203)
|
(19 215)
|
(20 334)
|
(21 313)
|
(19 864)
|
(21 818)
|
(22 366)
|
(21 250)
|
(21 845)
|
(25 365)
|
(23 942)
|
(22 652)
|
(15 500)
|
(16 850)
|
(14 534)
|
(14 482)
|
(9 907)
|
(9 786)
|
(11 675)
|
(10 396)
|
(11 903)
|
(19 545)
|
(22 031)
|
(20 296)
|
(13 521)
|
(13 318)
|
(10 828)
|
(15 277)
|
(17 068)
|
(19 149)
|
(17 123)
|
(14 472)
|
(9 649)
|
(7 941)
|
(7 230)
|
(6 334)
|
(6 204)
|
(5 682)
|
(5 537)
|
(4 922)
|
(3 711)
|
(3 758)
|
(2 835)
|
(2 141)
|
(784)
|
(1 453)
|
(1 566)
|
(2 174)
|
174
|
(2 895)
|
(3 514)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
(228)
|
(655)
|
0
|
(2 852)
|
(2 890)
|
(2 791)
|
(5 122)
|
(4 111)
|
(2 628)
|
(2 296)
|
2 555
|
3 742
|
2 151
|
2 147
|
(373)
|
(2 533)
|
(2 160)
|
32
|
112
|
2 272
|
2 719
|
513
|
(387)
|
(6 430)
|
(8 237)
|
(8 893)
|
(10 595)
|
(4 873)
|
(4 546)
|
(3 876)
|
(61 257)
|
(63 117)
|
(48 937)
|
(48 612)
|
11 291
|
13 470
|
0
|
0
|
0
|
0
|
0
|
4 548
|
4 496
|
4 496
|
4 496
|
(52)
|
0
|
(418)
|
(418)
|
(859)
|
(889)
|
(2 436)
|
(728)
|
7 930
|
7 960
|
(25)
|
9 034
|
817
|
817
|
656
|
24 691
|
24 691
|
24 691
|
26 649
|
2 597
|
2 247
|
2 247
|
(539)
|
(621)
|
(271)
|
(271)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(99)
|
0
|
0
|
0
|
(232)
|
0
|
0
|
0
|
(266)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
264
|
0
|
0
|
0
|
147
|
0
|
0
|
0
|
(40)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(105)
|
0
|
0
|
0
|
543
|
0
|
0
|
0
|
(83)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
681
|
1 108
|
1 585
|
0
|
2 251
|
2 026
|
1 724
|
0
|
1 522
|
1 517
|
910
|
(1 672)
|
85
|
124
|
556
|
(2 447)
|
1 009
|
1 030
|
1 294
|
(2 892)
|
857
|
716
|
560
|
(2 679)
|
727
|
740
|
726
|
(3 123)
|
733
|
821
|
862
|
(1 681)
|
827
|
803
|
956
|
888
|
975
|
1 000
|
886
|
(4 625)
|
669
|
621
|
596
|
(901)
|
454
|
368
|
294
|
(807)
|
250
|
215
|
185
|
(329)
|
214
|
225
|
231
|
(324)
|
182
|
170
|
180
|
(386)
|
275
|
299
|
331
|
(584)
|
505
|
611
|
794
|
(1 399)
|
1 141
|
1 228
|
|
| Pre-Tax Income |
8 173
N/A
|
9 004
+10%
|
9 413
+5%
|
9 731
+3%
|
9 683
0%
|
8 501
-12%
|
9 866
+16%
|
10 348
+5%
|
11 804
+14%
|
13 032
+10%
|
9 945
-24%
|
7 635
-23%
|
7 170
-6%
|
1 220
-83%
|
(3 363)
N/A
|
(2 564)
+24%
|
(6 336)
-147%
|
(11 209)
-77%
|
(9 980)
+11%
|
(12 986)
-30%
|
(11 316)
+13%
|
(1 008)
+91%
|
2 601
N/A
|
3 141
+21%
|
(282)
N/A
|
(8 004)
-2 738%
|
(16 186)
-102%
|
(24 794)
-53%
|
(42 187)
-70%
|
(45 156)
-7%
|
(45 904)
-2%
|
(46 369)
-1%
|
(32 606)
+30%
|
(28 908)
+11%
|
(26 968)
+7%
|
(80 231)
-198%
|
(88 161)
-10%
|
(70 779)
+20%
|
(67 007)
+5%
|
(4 128)
+94%
|
5 840
N/A
|
(6 741)
N/A
|
(2 256)
+67%
|
1 984
N/A
|
9 116
+359%
|
12 297
+35%
|
10 591
-14%
|
7 005
-34%
|
(3 907)
N/A
|
(10 312)
-164%
|
(17 401)
-69%
|
(17 419)
0%
|
(15 430)
+11%
|
(13 022)
+16%
|
(14 516)
-11%
|
(21 441)
-48%
|
(26 840)
-25%
|
(27 459)
-2%
|
(12 961)
+53%
|
(6 649)
+49%
|
1 050
N/A
|
5 069
+383%
|
(1 780)
N/A
|
(256)
+86%
|
4
N/A
|
24 719
+617 875%
|
24 995
+1%
|
25 356
+1%
|
28 917
+14%
|
5 164
-82%
|
6 042
+17%
|
7 297
+21%
|
6 595
-10%
|
8 609
+31%
|
9 601
+12%
|
11 483
+20%
|
14 466
+26%
|
16 034
+11%
|
19 643
+23%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(568)
|
(885)
|
(989)
|
(920)
|
(1 035)
|
(640)
|
(628)
|
(1 408)
|
(1 633)
|
(2 509)
|
(3 111)
|
(2 623)
|
(2 881)
|
(2 081)
|
(1 169)
|
(1 348)
|
(3 561)
|
(3 298)
|
(4 603)
|
(4 347)
|
(1 853)
|
(2 229)
|
(1 564)
|
(2 598)
|
(3 308)
|
(3 635)
|
(4 136)
|
(4 077)
|
(3 493)
|
(2 601)
|
(1 540)
|
(175)
|
(1 444)
|
(2 036)
|
(2 535)
|
(3 942)
|
(3 173)
|
(2 857)
|
(2 263)
|
(940)
|
236
|
47
|
40
|
31
|
(117)
|
(86)
|
(84)
|
(79)
|
16
|
51
|
85
|
201
|
119
|
77
|
54
|
(66)
|
(74)
|
(72)
|
(97)
|
(90)
|
(46)
|
(50)
|
(33)
|
(78)
|
(1 666)
|
(2 091)
|
(1 669)
|
(1 614)
|
(44)
|
392
|
(27)
|
(35)
|
9
|
8
|
(0)
|
(35)
|
6 250
|
4 903
|
12 082
|
|
| Income from Continuing Operations |
7 605
|
8 119
|
8 424
|
8 811
|
8 648
|
7 861
|
9 238
|
8 939
|
10 172
|
10 523
|
6 834
|
5 013
|
4 289
|
(862)
|
(4 533)
|
(3 913)
|
(9 897)
|
(14 508)
|
(14 584)
|
(17 334)
|
(13 169)
|
(3 237)
|
1 038
|
544
|
(3 590)
|
(11 638)
|
(20 322)
|
(28 871)
|
(45 680)
|
(47 758)
|
(47 444)
|
(46 544)
|
(34 050)
|
(30 943)
|
(29 503)
|
(84 173)
|
(91 334)
|
(73 636)
|
(69 269)
|
(5 067)
|
6 076
|
(6 692)
|
(2 215)
|
2 016
|
8 999
|
12 212
|
10 508
|
6 926
|
(3 892)
|
(10 262)
|
(17 317)
|
(17 218)
|
(15 311)
|
(12 945)
|
(14 462)
|
(21 506)
|
(26 914)
|
(27 529)
|
(13 056)
|
(6 737)
|
1 003
|
5 020
|
(1 811)
|
(332)
|
(1 662)
|
22 632
|
23 330
|
23 745
|
28 873
|
5 557
|
6 015
|
7 262
|
6 604
|
8 617
|
9 601
|
11 448
|
20 716
|
20 937
|
31 725
|
|
| Income to Minority Interest |
(10)
|
(24)
|
(52)
|
(44)
|
(8)
|
0
|
0
|
(6)
|
(428)
|
(883)
|
(1 170)
|
(1 420)
|
(1 947)
|
(1 393)
|
(1 049)
|
(919)
|
(90)
|
(6)
|
27
|
170
|
208
|
55
|
68
|
204
|
273
|
289
|
206
|
74
|
80
|
59
|
(2)
|
(110)
|
282
|
255
|
77
|
113
|
(243)
|
(227)
|
(5)
|
(3)
|
0
|
(15)
|
(18)
|
31
|
61
|
73
|
47
|
94
|
70
|
80
|
140
|
116
|
100
|
95
|
368
|
410
|
496
|
489
|
192
|
137
|
6
|
(265)
|
(256)
|
(266)
|
(230)
|
39
|
30
|
31
|
(383)
|
(390)
|
(400)
|
(401)
|
0
|
0
|
(4)
|
(12)
|
0
|
0
|
4
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
95
|
558
|
581
|
581
|
486
|
23
|
0
|
0
|
40
|
161
|
93
|
(1)
|
(70)
|
(278)
|
(333)
|
(448)
|
(419)
|
(333)
|
(209)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(63)
|
(107)
|
(142)
|
(245)
|
(240)
|
(260)
|
(497)
|
(483)
|
(583)
|
(609)
|
(179)
|
52
|
192
|
266
|
93
|
(61)
|
(45)
|
(32)
|
(16)
|
(5)
|
(8)
|
44
|
(26)
|
33
|
41
|
1
|
80
|
(104)
|
(107)
|
(116)
|
(126)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
7 576
N/A
|
8 075
+7%
|
8 352
+3%
|
8 747
+5%
|
8 617
-1%
|
7 838
-9%
|
9 232
+18%
|
9 005
-2%
|
10 299
+14%
|
10 218
-1%
|
6 242
-39%
|
4 076
-35%
|
2 365
-42%
|
(2 255)
N/A
|
(5 582)
-148%
|
(4 792)
+14%
|
(9 828)
-105%
|
(14 423)
-47%
|
(14 560)
-1%
|
(17 237)
-18%
|
(13 242)
+23%
|
(3 519)
+73%
|
653
N/A
|
324
-50%
|
(4 789)
N/A
|
(11 563)
-141%
|
(20 120)
-74%
|
(28 800)
-43%
|
(47 243)
-64%
|
(49 342)
-4%
|
(49 089)
+1%
|
(48 297)
+2%
|
(35 203)
+27%
|
(32 122)
+9%
|
(30 860)
+4%
|
(85 494)
-177%
|
(91 580)
-7%
|
(73 930)
+19%
|
(69 385)
+6%
|
(5 216)
+92%
|
5 831
N/A
|
(6 946)
N/A
|
(2 491)
+64%
|
1 552
N/A
|
8 577
+453%
|
11 702
+36%
|
9 945
-15%
|
6 840
-31%
|
(3 770)
N/A
|
(9 990)
-165%
|
(16 911)
-69%
|
(17 009)
-1%
|
(15 272)
+10%
|
(12 895)
+16%
|
(14 127)
-10%
|
(21 113)
-49%
|
(26 422)
-25%
|
(27 050)
-2%
|
(12 820)
+53%
|
(6 627)
+48%
|
1 042
N/A
|
4 796
+360%
|
(2 068)
N/A
|
(520)
+75%
|
(1 996)
-284%
|
22 561
N/A
|
23 241
+3%
|
23 648
+2%
|
28 490
+20%
|
5 166
-82%
|
5 615
+9%
|
6 861
+22%
|
6 604
-4%
|
8 617
+30%
|
9 597
+11%
|
11 435
+19%
|
20 716
+81%
|
20 937
+1%
|
31 729
+52%
|
|
| EPS (Diluted) |
5.08
N/A
|
5.12
+1%
|
5.3
+4%
|
5.55
+5%
|
5.49
-1%
|
4.95
-10%
|
5.74
+16%
|
5.5
-4%
|
6.33
+15%
|
6.05
-4%
|
3.76
-38%
|
2.48
-34%
|
1.4
-44%
|
-1.38
N/A
|
-3.33
-141%
|
-2.82
+15%
|
-5.87
-108%
|
-8.5
-45%
|
-7.74
+9%
|
-7.64
+1%
|
-7.13
+7%
|
-1.71
+76%
|
0.33
N/A
|
0.16
-52%
|
-2.47
N/A
|
-5.98
-142%
|
-10.4
-74%
|
-14.88
-43%
|
-24.4
-64%
|
-22.45
+8%
|
-21.72
+3%
|
-20.45
+6%
|
-14.43
+29%
|
-11.15
+23%
|
-10.01
+10%
|
-25.13
-151%
|
-28
-11%
|
-13.23
+53%
|
-13.26
0%
|
-0.98
+93%
|
0.93
N/A
|
-1.25
N/A
|
-0.46
+63%
|
0.29
N/A
|
1.47
+407%
|
2.18
+48%
|
1.47
-33%
|
1.12
-24%
|
-0.65
N/A
|
-1.74
-168%
|
-2.92
-68%
|
-2.89
+1%
|
-2.64
+9%
|
-2.23
+16%
|
-2.44
-9%
|
-3.65
-50%
|
-4.56
-25%
|
-4.55
+0%
|
-1.23
+73%
|
-0.72
+41%
|
0.13
N/A
|
0.58
+346%
|
-0.25
N/A
|
-0.06
+76%
|
-0.21
-250%
|
2.11
N/A
|
2.22
+5%
|
2.11
-5%
|
2.64
+25%
|
0.4
-85%
|
0.43
+7%
|
0.5
+16%
|
0.5
N/A
|
0.64
+28%
|
0.71
+11%
|
0.84
+18%
|
1.51
+80%
|
1.53
+1%
|
2.31
+51%
|
|