Teijin Ltd
OTC:TINLY
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Teijin Ltd
OTC:TINLY
|
JP |
|
S
|
Sinopharm Group Co Ltd
F:X2S
|
CN |
|
A1 Yenilenebilir Enerji Uretim AS
IST:A1YEN.E
|
TR |
|
B
|
Betacom SA
WSE:BCM
|
PL |
Income Statement
Earnings Waterfall
Teijin Ltd
Income Statement
Teijin Ltd
| Jun-2004 | Sep-2004 | Dec-2004 | Jun-2005 | Sep-2005 | Dec-2005 | Jun-2006 | Sep-2006 | Dec-2006 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1 650
|
0
|
0
|
1 606
|
0
|
0
|
1 965
|
0
|
0
|
2 395
|
0
|
0
|
2 388
|
0
|
0
|
1 775
|
0
|
0
|
1 177
|
2 279
|
3 335
|
4 416
|
4 250
|
4 230
|
4 236
|
4 885
|
4 746
|
4 520
|
4 299
|
3 408
|
3 426
|
3 481
|
3 428
|
3 358
|
3 201
|
2 977
|
3 012
|
3 067
|
2 960
|
2 951
|
2 702
|
2 419
|
2 340
|
2 191
|
2 169
|
2 223
|
2 284
|
2 485
|
2 576
|
2 646
|
2 851
|
3 026
|
3 295
|
3 499
|
3 586
|
3 669
|
3 707
|
3 717
|
3 582
|
3 285
|
3 018
|
2 831
|
2 798
|
2 893
|
3 062
|
3 252
|
3 614
|
4 471
|
6 369
|
7 084
|
0
|
0
|
0
|
11 163
|
0
|
0
|
0
|
10 421
|
0
|
0
|
0
|
|
| Revenue |
652 279
N/A
|
647 038
-1%
|
667 093
+3%
|
674 527
+1%
|
682 548
+1%
|
684 379
+0%
|
704 590
+3%
|
723 871
+3%
|
748 011
+3%
|
758 886
+1%
|
768 909
+1%
|
774 589
+1%
|
762 753
-2%
|
754 737
-1%
|
737 793
-2%
|
667 158
-10%
|
608 114
-9%
|
560 268
-8%
|
586 847
+5%
|
599 944
+2%
|
606 137
+1%
|
815 655
+35%
|
812 644
0%
|
809 354
0%
|
804 992
-1%
|
854 370
+6%
|
839 136
-2%
|
819 061
-2%
|
801 991
-2%
|
745 712
-7%
|
754 897
+1%
|
769 261
+2%
|
780 833
+2%
|
784 424
+0%
|
782 762
0%
|
780 016
0%
|
784 658
+1%
|
786 171
+0%
|
796 878
+1%
|
800 829
+0%
|
799 014
0%
|
790 748
-1%
|
772 409
-2%
|
751 740
-3%
|
734 635
-2%
|
741 291
+1%
|
765 304
+3%
|
792 896
+4%
|
820 789
+4%
|
834 985
+2%
|
853 121
+2%
|
869 750
+2%
|
879 958
+1%
|
888 589
+1%
|
886 836
0%
|
885 211
0%
|
876 399
-1%
|
853 746
-3%
|
818 238
-4%
|
811 847
-1%
|
816 027
+1%
|
836 512
+3%
|
883 288
+6%
|
895 756
+1%
|
913 776
+2%
|
926 054
+1%
|
943 999
+2%
|
983 122
+4%
|
1 004 148
+2%
|
1 018 751
+1%
|
1 019 758
+0%
|
1 014 802
0%
|
1 013 251
0%
|
960 459
-5%
|
1 043 273
+9%
|
1 033 772
-1%
|
1 029 286
0%
|
1 005 471
-2%
|
993 247
-1%
|
949 011
-4%
|
909 237
-4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(494 533)
|
(488 177)
|
(503 322)
|
(505 789)
|
(506 914)
|
(500 021)
|
(515 204)
|
(530 802)
|
(555 512)
|
(566 063)
|
(577 454)
|
(580 544)
|
(573 142)
|
(572 209)
|
(562 289)
|
(507 485)
|
(456 665)
|
(416 446)
|
(432 945)
|
(437 340)
|
(435 467)
|
(586 261)
|
(579 563)
|
(577 980)
|
(580 376)
|
(629 152)
|
(622 787)
|
(610 557)
|
(600 964)
|
(555 208)
|
(565 618)
|
(581 276)
|
(591 181)
|
(590 091)
|
(586 096)
|
(579 980)
|
(576 894)
|
(569 499)
|
(566 434)
|
(555 726)
|
(544 623)
|
(536 309)
|
(518 537)
|
(502 246)
|
(487 872)
|
(492 862)
|
(511 093)
|
(532 656)
|
(555 863)
|
(565 689)
|
(582 047)
|
(597 927)
|
(611 518)
|
(620 715)
|
(620 016)
|
(617 774)
|
(607 501)
|
(590 321)
|
(562 802)
|
(557 840)
|
(563 920)
|
(581 515)
|
(617 109)
|
(627 404)
|
(645 065)
|
(655 033)
|
(674 923)
|
(720 175)
|
(747 132)
|
(770 615)
|
(775 450)
|
(766 468)
|
(754 718)
|
(749 815)
|
(769 136)
|
(811 170)
|
(815 944)
|
(814 020)
|
(809 354)
|
(771 622)
|
(738 711)
|
|
| Gross Profit |
157 746
N/A
|
158 861
+1%
|
163 771
+3%
|
168 738
+3%
|
175 634
+4%
|
184 358
+5%
|
189 386
+3%
|
193 069
+2%
|
192 499
0%
|
192 823
+0%
|
191 455
-1%
|
194 045
+1%
|
189 611
-2%
|
182 528
-4%
|
175 504
-4%
|
159 673
-9%
|
151 449
-5%
|
143 822
-5%
|
153 902
+7%
|
162 604
+6%
|
170 670
+5%
|
229 394
+34%
|
233 081
+2%
|
231 374
-1%
|
224 616
-3%
|
225 218
+0%
|
216 349
-4%
|
208 504
-4%
|
201 027
-4%
|
190 504
-5%
|
189 279
-1%
|
187 985
-1%
|
189 652
+1%
|
194 333
+2%
|
196 666
+1%
|
200 036
+2%
|
207 764
+4%
|
216 672
+4%
|
230 444
+6%
|
245 103
+6%
|
254 391
+4%
|
254 439
+0%
|
253 872
0%
|
249 494
-2%
|
246 763
-1%
|
248 429
+1%
|
254 211
+2%
|
260 240
+2%
|
264 926
+2%
|
269 296
+2%
|
271 074
+1%
|
271 823
+0%
|
268 440
-1%
|
267 874
0%
|
266 820
0%
|
267 437
+0%
|
268 898
+1%
|
263 425
-2%
|
255 436
-3%
|
254 007
-1%
|
252 107
-1%
|
254 997
+1%
|
266 179
+4%
|
268 352
+1%
|
268 711
+0%
|
271 021
+1%
|
269 076
-1%
|
262 947
-2%
|
257 016
-2%
|
248 136
-3%
|
244 308
-2%
|
248 334
+2%
|
258 533
+4%
|
210 644
-19%
|
274 137
+30%
|
222 602
-19%
|
213 342
-4%
|
191 451
-10%
|
183 893
-4%
|
177 389
-4%
|
170 526
-4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(127 675)
|
(124 827)
|
(125 627)
|
(126 072)
|
(125 687)
|
(127 114)
|
(130 192)
|
(132 678)
|
(134 709)
|
(136 725)
|
(139 269)
|
(142 045)
|
(145 515)
|
(147 994)
|
(153 197)
|
(147 517)
|
(141 431)
|
(132 458)
|
(132 949)
|
(133 505)
|
(134 263)
|
(180 829)
|
(181 570)
|
(182 682)
|
(182 093)
|
(191 174)
|
(190 361)
|
(187 739)
|
(187 203)
|
(178 147)
|
(178 056)
|
(177 816)
|
(177 767)
|
(176 255)
|
(175 612)
|
(175 018)
|
(174 796)
|
(177 586)
|
(179 759)
|
(182 805)
|
(184 385)
|
(187 309)
|
(187 457)
|
(190 706)
|
(191 507)
|
(191 917)
|
(194 251)
|
(193 193)
|
(195 736)
|
(199 474)
|
(202 146)
|
(203 333)
|
(206 808)
|
(207 874)
|
(208 113)
|
(209 878)
|
(208 784)
|
(207 220)
|
(203 601)
|
(200 476)
|
(198 875)
|
(200 066)
|
(206 582)
|
(213 045)
|
(220 853)
|
(226 813)
|
(231 351)
|
(235 969)
|
(236 144)
|
(235 273)
|
(237 997)
|
(239 751)
|
(255 647)
|
(227 946)
|
(259 112)
|
(263 157)
|
(246 921)
|
(271 522)
|
(261 468)
|
(255 615)
|
(252 399)
|
|
| Selling, General & Administrative |
(127 675)
|
(124 827)
|
(125 627)
|
(126 072)
|
(125 687)
|
(127 114)
|
(130 192)
|
(113 053)
|
(134 709)
|
(136 725)
|
(137 407)
|
(142 045)
|
(133 855)
|
(145 601)
|
(116 278)
|
(111 293)
|
(106 099)
|
(99 261)
|
(100 209)
|
(101 529)
|
(102 454)
|
(137 760)
|
(149 009)
|
(160 685)
|
(170 833)
|
(147 062)
|
(190 360)
|
(187 738)
|
(187 203)
|
(134 153)
|
(178 056)
|
(177 815)
|
(177 765)
|
(136 876)
|
(175 610)
|
(175 017)
|
(174 795)
|
(138 637)
|
(179 760)
|
(182 805)
|
(184 386)
|
(147 921)
|
(187 456)
|
(190 706)
|
(191 505)
|
(149 177)
|
(194 252)
|
(193 192)
|
(195 737)
|
(152 655)
|
(202 145)
|
(203 333)
|
(206 808)
|
(159 036)
|
(208 113)
|
(209 879)
|
(208 785)
|
(158 505)
|
(203 600)
|
(200 474)
|
(198 873)
|
(153 683)
|
(206 582)
|
(213 045)
|
(220 853)
|
(163 721)
|
(231 350)
|
(235 970)
|
(236 144)
|
(173 966)
|
(237 997)
|
(239 752)
|
(255 648)
|
(224 669)
|
(257 276)
|
(267 203)
|
(248 002)
|
(270 330)
|
(266 991)
|
(250 483)
|
(248 311)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9 053)
|
(18 591)
|
(28 492)
|
(27 540)
|
(26 573)
|
(24 757)
|
(24 297)
|
(23 432)
|
(23 138)
|
(31 483)
|
0
|
0
|
0
|
(31 844)
|
0
|
0
|
0
|
(33 184)
|
0
|
0
|
0
|
(32 234)
|
0
|
0
|
0
|
(32 366)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(35 416)
|
0
|
0
|
0
|
(35 926)
|
0
|
0
|
0
|
(36 422)
|
0
|
0
|
0
|
(34 482)
|
0
|
0
|
0
|
(32 719)
|
0
|
0
|
0
|
(33 341)
|
0
|
0
|
0
|
(31 935)
|
0
|
0
|
0
|
(42 560)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 607)
|
(5 289)
|
(8 427)
|
(8 684)
|
(8 759)
|
(8 440)
|
(8 443)
|
(8 544)
|
(8 671)
|
(11 586)
|
0
|
0
|
0
|
(12 268)
|
0
|
0
|
0
|
(10 809)
|
0
|
0
|
0
|
(7 144)
|
0
|
0
|
0
|
(6 583)
|
0
|
0
|
0
|
(6 103)
|
0
|
0
|
0
|
(7 324)
|
0
|
0
|
0
|
(10 893)
|
0
|
0
|
0
|
(12 416)
|
0
|
0
|
0
|
(14 232)
|
0
|
0
|
0
|
(13 664)
|
0
|
0
|
0
|
(29 751)
|
0
|
0
|
0
|
(29 372)
|
0
|
0
|
0
|
(28 842)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19 625)
|
0
|
0
|
(1 862)
|
0
|
0
|
21 487
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32 561)
|
(21 997)
|
(11 260)
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
1
|
(33 285)
|
(1)
|
0
|
(2)
|
0
|
0
|
(1)
|
1
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
1
|
(1)
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
1
|
0
|
0
|
0
|
1
|
0
|
68 125
|
(1 836)
|
4 046
|
1 081
|
(1 192)
|
5 523
|
(5 132)
|
(4 088)
|
|
| Operating Income |
30 071
N/A
|
34 034
+13%
|
38 144
+12%
|
42 666
+12%
|
49 947
+17%
|
57 244
+15%
|
59 194
+3%
|
60 391
+2%
|
57 790
-4%
|
56 098
-3%
|
52 186
-7%
|
52 000
0%
|
44 096
-15%
|
34 534
-22%
|
22 307
-35%
|
12 156
-46%
|
10 018
-18%
|
11 364
+13%
|
20 953
+84%
|
29 099
+39%
|
36 407
+25%
|
48 565
+33%
|
51 511
+6%
|
48 692
-5%
|
42 523
-13%
|
34 044
-20%
|
25 988
-24%
|
20 765
-20%
|
13 824
-33%
|
12 357
-11%
|
11 223
-9%
|
10 169
-9%
|
11 885
+17%
|
18 078
+52%
|
21 054
+16%
|
25 018
+19%
|
32 968
+32%
|
39 086
+19%
|
50 685
+30%
|
62 298
+23%
|
70 006
+12%
|
67 130
-4%
|
66 415
-1%
|
58 788
-11%
|
55 256
-6%
|
56 512
+2%
|
59 960
+6%
|
67 047
+12%
|
69 190
+3%
|
69 822
+1%
|
68 928
-1%
|
68 490
-1%
|
61 632
-10%
|
60 000
-3%
|
58 707
-2%
|
57 559
-2%
|
60 114
+4%
|
56 205
-7%
|
51 835
-8%
|
53 531
+3%
|
53 232
-1%
|
54 931
+3%
|
59 597
+8%
|
55 307
-7%
|
47 858
-13%
|
44 208
-8%
|
37 725
-15%
|
26 978
-28%
|
20 872
-23%
|
12 863
-38%
|
6 311
-51%
|
8 583
+36%
|
2 886
-66%
|
(17 302)
N/A
|
15 025
N/A
|
(40 555)
N/A
|
(33 579)
+17%
|
(80 071)
-138%
|
(77 575)
+3%
|
(78 226)
-1%
|
(81 873)
-5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(5 766)
|
(2 623)
|
(4 316)
|
(4 010)
|
(15 817)
|
(3 293)
|
(4 563)
|
(4 507)
|
(5 714)
|
(4 962)
|
(5 856)
|
(41)
|
(696)
|
(1 459)
|
(13 032)
|
(14 216)
|
(13 842)
|
(6 324)
|
(3 085)
|
1 175
|
2 988
|
5 598
|
6 763
|
5 357
|
4 797
|
3 238
|
377
|
(300)
|
(1 032)
|
(2 051)
|
(1 774)
|
6 806
|
9 995
|
10 295
|
11 292
|
4 770
|
2 938
|
2 423
|
3 435
|
2 302
|
2 128
|
(3 871)
|
(4 660)
|
(3 014)
|
(3 509)
|
1 857
|
700
|
(1 040)
|
(1 427)
|
2 798
|
2 257
|
5 448
|
6 904
|
4 231
|
9 686
|
7 272
|
5 744
|
7 795
|
2 617
|
2 690
|
1 984
|
(268)
|
1 679
|
5 013
|
7 605
|
6 002
|
2 689
|
(3 137)
|
(310)
|
(3 173)
|
(4 311)
|
(726)
|
396
|
987
|
16 360
|
10 929
|
6 680
|
(6 162)
|
(8 792)
|
(4 726)
|
(6 678)
|
|
| Non-Reccuring Items |
1 468
|
2 912
|
12 728
|
10 996
|
14 700
|
(4 922)
|
(5 183)
|
(4 459)
|
(4 942)
|
(3 064)
|
(9 753)
|
(9 159)
|
(9 669)
|
(3 718)
|
(11 949)
|
(28 244)
|
(32 027)
|
(40 845)
|
(25 775)
|
(21 042)
|
(2 734)
|
(8 844)
|
(7 953)
|
(8 978)
|
(10 292)
|
(7 759)
|
(9 369)
|
(6 612)
|
(5 379)
|
(29 211)
|
(27 611)
|
(31 547)
|
(36 036)
|
(10 644)
|
(12 070)
|
(49 216)
|
(46 445)
|
(46 202)
|
(46 505)
|
(7 971)
|
(12 545)
|
(13 522)
|
(14 682)
|
(14 839)
|
(8 651)
|
(18 212)
|
(17 259)
|
(15 953)
|
(15 348)
|
(5 068)
|
6 578
|
4 054
|
2 184
|
(304)
|
(15 126)
|
(14 147)
|
(10 766)
|
(18 421)
|
(12 889)
|
(13 378)
|
(13 186)
|
(44 286)
|
(44 315)
|
(41 528)
|
(41 935)
|
(3 155)
|
4 601
|
8 081
|
(13 676)
|
(14 584)
|
(14 822)
|
(24 602)
|
(2 080)
|
12 390
|
0
|
0
|
0
|
8 243
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 968
|
0
|
0
|
(409)
|
(584)
|
(1 226)
|
(1 370)
|
(326)
|
46
|
354
|
(622)
|
(404)
|
(287)
|
770
|
1 552
|
1 443
|
1 419
|
41
|
(737)
|
(11)
|
(143)
|
(103)
|
(87)
|
(756)
|
(866)
|
(1 525)
|
(1 398)
|
(1 524)
|
(1 279)
|
(535)
|
(701)
|
(688)
|
(1 486)
|
0
|
(2 391)
|
(3 110)
|
(2 504)
|
(4 454)
|
(4 568)
|
1 298
|
881
|
1 449
|
1 647
|
(3 937)
|
(3 436)
|
(2 025)
|
(2 188)
|
(2 440)
|
(2 712)
|
(2 517)
|
(2 542)
|
(1 795)
|
0
|
(371)
|
(2 034)
|
(2 281)
|
(2 636)
|
(2 024)
|
(1 931)
|
(1 797)
|
3 288
|
4 030
|
4 290
|
4 308
|
(492)
|
(1 199)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1 429)
|
(1 497)
|
(467)
|
(265)
|
257
|
(1 824)
|
(1 893)
|
(2 856)
|
(3 062)
|
3 776
|
4 515
|
(2 226)
|
(2 401)
|
(2 045)
|
(2 294)
|
(2 046)
|
(1 731)
|
(1 406)
|
(1 348)
|
(1 340)
|
(763)
|
(1 586)
|
(1 333)
|
(1 498)
|
(1 751)
|
(1 732)
|
(1 418)
|
(1 691)
|
(395)
|
(3 093)
|
(2 242)
|
(1 662)
|
(2 818)
|
(1 685)
|
(1 815)
|
(1 652)
|
(1 926)
|
(1 699)
|
(1 032)
|
(1 895)
|
(1 676)
|
(4 157)
|
(2 036)
|
(1 450)
|
184
|
(1 775)
|
903
|
1 366
|
(604)
|
(1 107)
|
(4 983)
|
(5 397)
|
(5 268)
|
(1 542)
|
(1 752)
|
(2 251)
|
(2 338)
|
(1 505)
|
(1 501)
|
(776)
|
(769)
|
(655)
|
(84)
|
(785)
|
(1 707)
|
(966)
|
(1 044)
|
(365)
|
(488)
|
(626)
|
(195)
|
(99)
|
(622)
|
(14)
|
(1 837)
|
(1 531)
|
(762)
|
(48)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
24 344
N/A
|
32 826
+35%
|
46 089
+40%
|
49 387
+7%
|
49 087
-1%
|
47 205
-4%
|
47 555
+1%
|
48 569
+2%
|
51 040
+5%
|
51 848
+2%
|
41 092
-21%
|
40 165
-2%
|
30 746
-23%
|
26 086
-15%
|
(6 338)
N/A
|
(32 676)
-416%
|
(37 536)
-15%
|
(36 857)
+2%
|
(9 877)
+73%
|
7 488
N/A
|
35 611
+376%
|
44 503
+25%
|
50 540
+14%
|
45 016
-11%
|
36 696
-18%
|
27 832
-24%
|
14 841
-47%
|
12 151
-18%
|
6 875
-43%
|
(22 101)
N/A
|
(20 491)
+7%
|
(16 990)
+17%
|
(17 840)
-5%
|
14 519
N/A
|
17 063
+18%
|
(22 604)
N/A
|
(13 744)
+39%
|
(6 927)
+50%
|
5 882
N/A
|
54 046
+819%
|
56 427
+4%
|
45 580
-19%
|
42 646
-6%
|
36 375
-15%
|
40 776
+12%
|
33 928
-17%
|
39 736
+17%
|
52 718
+33%
|
52 692
0%
|
67 894
+29%
|
74 427
+10%
|
68 658
-8%
|
62 016
-10%
|
60 360
-3%
|
49 327
-18%
|
45 993
-7%
|
50 042
+9%
|
41 557
-17%
|
37 520
-10%
|
40 272
+7%
|
41 261
+2%
|
9 351
-77%
|
14 843
+59%
|
15 726
+6%
|
9 185
-42%
|
44 065
+380%
|
42 040
-5%
|
29 760
-29%
|
9 686
-67%
|
(1 490)
N/A
|
(8 727)
-486%
|
(12 536)
-44%
|
88
N/A
|
(5 138)
N/A
|
29 548
N/A
|
(31 157)
N/A
|
(27 661)
+11%
|
(78 038)
-182%
|
(86 366)
-11%
|
(82 951)
+4%
|
(88 550)
-7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(13 275)
|
(16 203)
|
(20 608)
|
(20 587)
|
(21 899)
|
(19 338)
|
(19 781)
|
(15 747)
|
(16 555)
|
(17 394)
|
(15 800)
|
(16 034)
|
(13 052)
|
(13 156)
|
(8 914)
|
(3 092)
|
(3 722)
|
5 494
|
531
|
(896)
|
(13 374)
|
(16 171)
|
(19 669)
|
(18 646)
|
(14 351)
|
(14 722)
|
(10 379)
|
(9 956)
|
(8 634)
|
(6 108)
|
(5 644)
|
(6 482)
|
(8 688)
|
(7 907)
|
(9 180)
|
359
|
530
|
(3 074)
|
(6 162)
|
(15 295)
|
(16 709)
|
(16 358)
|
(13 125)
|
(9 460)
|
(9 782)
|
17 460
|
13 687
|
7 067
|
4 938
|
(20 792)
|
(21 197)
|
(17 145)
|
(14 111)
|
(13 563)
|
(11 160)
|
(12 517)
|
(13 498)
|
(14 578)
|
(15 379)
|
(17 319)
|
(17 034)
|
(13 565)
|
(14 818)
|
(14 281)
|
(14 331)
|
(18 099)
|
(18 787)
|
(17 936)
|
(17 392)
|
(14 337)
|
(12 408)
|
(11 297)
|
(4 889)
|
(10 230)
|
(13 910)
|
(10 602)
|
(17 347)
|
2 291
|
5 588
|
7 106
|
7 323
|
|
| Income from Continuing Operations |
11 069
|
16 623
|
25 481
|
28 800
|
27 188
|
27 867
|
27 774
|
32 822
|
34 485
|
34 454
|
25 292
|
24 131
|
17 694
|
12 930
|
(15 252)
|
(35 768)
|
(41 258)
|
(31 363)
|
(9 346)
|
6 592
|
22 237
|
28 332
|
30 871
|
26 370
|
22 345
|
13 110
|
4 462
|
2 195
|
(1 759)
|
(28 209)
|
(26 135)
|
(23 472)
|
(26 528)
|
6 612
|
7 883
|
(22 245)
|
(13 214)
|
(10 001)
|
(280)
|
38 751
|
39 718
|
29 222
|
29 521
|
26 915
|
30 994
|
51 388
|
53 423
|
59 785
|
57 630
|
47 102
|
53 230
|
51 513
|
47 905
|
46 797
|
38 167
|
33 476
|
36 544
|
26 979
|
22 141
|
22 953
|
24 227
|
(4 214)
|
25
|
1 445
|
(5 146)
|
25 966
|
23 253
|
11 824
|
(7 706)
|
(15 827)
|
(21 135)
|
(23 833)
|
(4 801)
|
(15 368)
|
15 638
|
(41 759)
|
(45 008)
|
(75 747)
|
(80 778)
|
(75 845)
|
(81 227)
|
|
| Income to Minority Interest |
1 538
|
871
|
(441)
|
(821)
|
(2 298)
|
(2 657)
|
(2 674)
|
(2 406)
|
(2 327)
|
(2 173)
|
(1 445)
|
(918)
|
(656)
|
(175)
|
661
|
724
|
467
|
(108)
|
(369)
|
(727)
|
(2 217)
|
(3 140)
|
(3 444)
|
(3 553)
|
(2 080)
|
(1 130)
|
(398)
|
4
|
(496)
|
(921)
|
(1 123)
|
(492)
|
1 558
|
1 744
|
1 887
|
3 681
|
2 122
|
1 915
|
1 738
|
(27)
|
1 543
|
1 867
|
1 813
|
1 081
|
(761)
|
(1 255)
|
(1 330)
|
(1 838)
|
(1 836)
|
(1 545)
|
(1 590)
|
(1 234)
|
(1 323)
|
(1 740)
|
(1 814)
|
(1 882)
|
(2 074)
|
(1 727)
|
(1 970)
|
(2 148)
|
(2 319)
|
(2 448)
|
(2 583)
|
(2 534)
|
(2 500)
|
(2 808)
|
(2 625)
|
(2 661)
|
(2 026)
|
(1 868)
|
(1 974)
|
(1 978)
|
(2 390)
|
(3 077)
|
(3 199)
|
(3 028)
|
(2 923)
|
(1 963)
|
(1 368)
|
(774)
|
(375)
|
|
| Net Income (Common) |
12 606
N/A
|
17 495
+39%
|
25 036
+43%
|
27 974
+12%
|
24 884
-11%
|
25 208
+1%
|
25 099
0%
|
30 407
+21%
|
32 156
+6%
|
32 278
+0%
|
23 848
-26%
|
23 211
-3%
|
17 029
-27%
|
12 750
-25%
|
(14 597)
N/A
|
(35 047)
-140%
|
(40 795)
-16%
|
(31 473)
+23%
|
(9 720)
+69%
|
5 855
N/A
|
20 002
+242%
|
25 182
+26%
|
27 426
+9%
|
22 821
-17%
|
20 278
-11%
|
11 979
-41%
|
4 067
-66%
|
2 202
-46%
|
(2 257)
N/A
|
(29 130)
-1 191%
|
(27 259)
+6%
|
(23 963)
+12%
|
(24 969)
-4%
|
8 356
N/A
|
9 771
+17%
|
(18 564)
N/A
|
(11 091)
+40%
|
(8 086)
+27%
|
1 456
N/A
|
38 724
+2 560%
|
41 260
+7%
|
31 090
-25%
|
31 336
+1%
|
27 996
-11%
|
30 233
+8%
|
50 133
+66%
|
52 093
+4%
|
57 946
+11%
|
55 795
-4%
|
45 556
-18%
|
51 641
+13%
|
50 281
-3%
|
46 582
-7%
|
45 057
-3%
|
36 353
-19%
|
31 593
-13%
|
34 470
+9%
|
25 252
-27%
|
20 171
-20%
|
20 804
+3%
|
21 908
+5%
|
(6 662)
N/A
|
(2 558)
+62%
|
(1 088)
+57%
|
(7 646)
-603%
|
23 158
N/A
|
20 628
-11%
|
9 163
-56%
|
(9 733)
N/A
|
(17 695)
-82%
|
(23 108)
-31%
|
(25 811)
-12%
|
(7 190)
+72%
|
(11 712)
-63%
|
13 194
N/A
|
(42 221)
N/A
|
58 127
N/A
|
28 347
-51%
|
23 155
-18%
|
26 873
+16%
|
(81 603)
N/A
|
|
| EPS (Diluted) |
67.77
N/A
|
93.55
+38%
|
135.32
+45%
|
150.39
+11%
|
132.36
-12%
|
136.25
+3%
|
134.94
-1%
|
161.73
+20%
|
172.88
+7%
|
173.53
+0%
|
124.85
-28%
|
118.42
-5%
|
86.44
-27%
|
64.07
-26%
|
-74.09
N/A
|
-177.9
-140%
|
-205
-15%
|
-159.76
+22%
|
-49.34
+69%
|
29.72
N/A
|
101.53
+242%
|
127.82
+26%
|
139.21
+9%
|
115.84
-17%
|
102.93
-11%
|
60.8
-41%
|
20.64
-66%
|
11.17
-46%
|
-11.39
N/A
|
-147.86
-1 198%
|
-138.37
+6%
|
-121.63
+12%
|
-126.74
-4%
|
42.41
N/A
|
49.59
+17%
|
-94.23
N/A
|
-56.29
+40%
|
-41.14
+27%
|
6.7
N/A
|
178.45
+2 563%
|
190.13
+7%
|
143.55
-24%
|
144.4
+1%
|
129.01
-11%
|
139.32
+8%
|
231.22
+66%
|
240.05
+4%
|
267.03
+11%
|
257.11
-4%
|
209.74
-18%
|
237.97
+13%
|
236.06
-1%
|
225.24
-5%
|
214.45
-5%
|
179.31
-16%
|
155.83
-13%
|
169.86
+9%
|
124.48
-27%
|
99.36
-20%
|
102.47
+3%
|
107.84
+5%
|
-34.71
N/A
|
-12.58
+64%
|
-5.35
+57%
|
-38.03
-611%
|
115.75
N/A
|
107.16
-7%
|
47.57
-56%
|
-50.61
N/A
|
-92.05
-82%
|
-119.97
-30%
|
-134.09
-12%
|
-37.2
+72%
|
-60.85
-64%
|
68.45
N/A
|
-219.15
N/A
|
301.68
N/A
|
147.14
-51%
|
120.14
-18%
|
139.32
+16%
|
-423.04
N/A
|
|