Kumagai Gumi Co Ltd
TSE:1861
| 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 |
891.9699
1 626
|
| Price Target |
|
We'll email you a reminder when the closing price reaches JPY.
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
Kumagai Gumi Co Ltd
|
Revenue
|
501.6B
JPY
|
|
Cost of Revenue
|
-456.3B
JPY
|
|
Gross Profit
|
45.3B
JPY
|
|
Operating Expenses
|
-24.8B
JPY
|
|
Operating Income
|
20.4B
JPY
|
|
Other Expenses
|
-6.7B
JPY
|
|
Net Income
|
13.8B
JPY
|
Income Statement
Kumagai Gumi Co Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
281
|
0
|
0
|
239
|
0
|
0
|
194
|
0
|
0
|
218
|
415
|
625
|
894
|
860
|
845
|
818
|
745
|
716
|
694
|
671
|
657
|
641
|
621
|
597
|
555
|
541
|
525
|
498
|
461
|
427
|
394
|
371
|
350
|
337
|
319
|
303
|
286
|
272
|
263
|
251
|
241
|
233
|
232
|
234
|
231
|
223
|
211
|
192
|
188
|
182
|
175
|
181
|
190
|
189
|
187
|
181
|
174
|
177
|
177
|
191
|
208
|
230
|
264
|
323
|
379
|
428
|
487
|
517
|
571
|
0
|
0
|
|
| Revenue |
205 933
N/A
|
199 539
-3%
|
185 889
-7%
|
184 606
-1%
|
181 514
-2%
|
188 386
+4%
|
188 768
+0%
|
190 704
+1%
|
186 314
-2%
|
188 642
+1%
|
179 914
-5%
|
174 205
-3%
|
240 481
+38%
|
232 545
-3%
|
238 246
+2%
|
246 028
+3%
|
257 581
+5%
|
262 493
+2%
|
257 126
-2%
|
256 378
0%
|
260 753
+2%
|
270 630
+4%
|
289 022
+7%
|
308 628
+7%
|
328 900
+7%
|
347 457
+6%
|
357 780
+3%
|
364 548
+2%
|
362 090
-1%
|
360 565
0%
|
358 962
0%
|
350 242
-2%
|
343 647
-2%
|
339 393
-1%
|
334 873
-1%
|
340 970
+2%
|
344 706
+1%
|
347 468
+1%
|
357 547
+3%
|
366 156
+2%
|
374 019
+2%
|
377 788
+1%
|
378 519
+0%
|
373 924
-1%
|
389 058
+4%
|
397 962
+2%
|
416 632
+5%
|
427 391
+3%
|
436 151
+2%
|
446 735
+2%
|
442 970
-1%
|
442 883
0%
|
450 232
+2%
|
438 888
-3%
|
432 903
-1%
|
436 838
+1%
|
425 216
-3%
|
428 503
+1%
|
421 505
-2%
|
410 220
-3%
|
403 502
-2%
|
402 724
0%
|
413 915
+3%
|
425 679
+3%
|
443 193
+4%
|
454 978
+3%
|
466 428
+3%
|
466 148
0%
|
498 581
+7%
|
501 275
+1%
|
501 603
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(192 762)
|
(186 525)
|
(174 158)
|
(173 657)
|
(169 298)
|
(175 615)
|
(175 682)
|
(178 004)
|
(173 854)
|
(176 223)
|
(168 221)
|
(162 972)
|
(224 662)
|
(217 533)
|
(223 964)
|
(231 920)
|
(243 196)
|
(248 532)
|
(243 637)
|
(244 237)
|
(250 344)
|
(258 922)
|
(275 582)
|
(293 551)
|
(310 540)
|
(327 041)
|
(335 236)
|
(338 883)
|
(333 052)
|
(330 506)
|
(325 650)
|
(313 447)
|
(304 579)
|
(298 757)
|
(293 483)
|
(299 439)
|
(303 625)
|
(307 361)
|
(317 793)
|
(326 261)
|
(333 789)
|
(337 497)
|
(337 606)
|
(332 913)
|
(343 527)
|
(350 692)
|
(369 425)
|
(380 546)
|
(390 653)
|
(400 834)
|
(395 402)
|
(393 941)
|
(402 147)
|
(392 051)
|
(387 700)
|
(392 363)
|
(381 750)
|
(386 904)
|
(383 219)
|
(375 331)
|
(370 291)
|
(369 317)
|
(379 064)
|
(387 829)
|
(407 112)
|
(418 536)
|
(432 447)
|
(437 232)
|
(460 266)
|
(461 105)
|
(456 338)
|
|
| Gross Profit |
13 171
N/A
|
13 014
-1%
|
11 731
-10%
|
10 949
-7%
|
12 216
+12%
|
12 771
+5%
|
13 086
+2%
|
12 700
-3%
|
12 460
-2%
|
12 419
0%
|
11 693
-6%
|
11 233
-4%
|
15 819
+41%
|
15 012
-5%
|
14 282
-5%
|
14 108
-1%
|
14 385
+2%
|
13 961
-3%
|
13 489
-3%
|
12 141
-10%
|
10 409
-14%
|
11 708
+12%
|
13 440
+15%
|
15 077
+12%
|
18 360
+22%
|
20 416
+11%
|
22 544
+10%
|
25 665
+14%
|
29 038
+13%
|
30 059
+4%
|
33 312
+11%
|
36 795
+10%
|
39 068
+6%
|
40 636
+4%
|
41 390
+2%
|
41 531
+0%
|
41 081
-1%
|
40 107
-2%
|
39 754
-1%
|
39 895
+0%
|
40 230
+1%
|
40 291
+0%
|
40 913
+2%
|
41 011
+0%
|
45 531
+11%
|
47 270
+4%
|
47 207
0%
|
46 845
-1%
|
45 498
-3%
|
45 901
+1%
|
47 568
+4%
|
48 942
+3%
|
48 085
-2%
|
46 837
-3%
|
45 203
-3%
|
44 475
-2%
|
43 466
-2%
|
41 599
-4%
|
38 286
-8%
|
34 889
-9%
|
33 211
-5%
|
33 407
+1%
|
34 851
+4%
|
37 850
+9%
|
36 081
-5%
|
36 442
+1%
|
33 981
-7%
|
28 916
-15%
|
38 315
+33%
|
40 170
+5%
|
45 265
+13%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(11 490)
|
(11 381)
|
(11 209)
|
(11 004)
|
(10 934)
|
(10 933)
|
(10 549)
|
(10 177)
|
(9 714)
|
(9 448)
|
(9 291)
|
(8 873)
|
(11 785)
|
(11 711)
|
(11 568)
|
(12 018)
|
(11 931)
|
(11 906)
|
(11 880)
|
(11 368)
|
(11 576)
|
(11 558)
|
(11 787)
|
(11 876)
|
(11 752)
|
(11 942)
|
(12 147)
|
(12 336)
|
(12 934)
|
(13 220)
|
(13 610)
|
(14 065)
|
(14 528)
|
(14 736)
|
(15 218)
|
(15 686)
|
(15 946)
|
(16 266)
|
(16 385)
|
(16 877)
|
(17 189)
|
(17 883)
|
(18 535)
|
(18 723)
|
(19 067)
|
(19 175)
|
(19 334)
|
(19 595)
|
(20 058)
|
(19 868)
|
(19 906)
|
(20 015)
|
(20 016)
|
(20 202)
|
(20 267)
|
(20 318)
|
(20 723)
|
(21 175)
|
(21 421)
|
(21 637)
|
(21 728)
|
(22 019)
|
(22 430)
|
(22 867)
|
(23 432)
|
(23 752)
|
(23 861)
|
(23 939)
|
(24 016)
|
(24 305)
|
(24 827)
|
|
| Selling, General & Administrative |
(11 490)
|
(11 381)
|
(11 209)
|
(11 004)
|
(10 934)
|
(10 933)
|
(10 549)
|
(10 177)
|
(9 714)
|
(9 448)
|
(9 291)
|
(8 873)
|
(11 785)
|
(11 711)
|
(11 568)
|
(12 018)
|
(11 931)
|
(11 907)
|
(11 881)
|
(11 369)
|
(11 575)
|
(11 557)
|
(11 786)
|
(11 876)
|
(11 750)
|
(11 940)
|
(12 145)
|
(12 333)
|
(12 934)
|
(13 219)
|
(13 609)
|
(14 064)
|
(14 528)
|
(14 736)
|
(15 219)
|
(15 688)
|
(15 945)
|
(16 266)
|
(16 384)
|
(16 875)
|
(17 188)
|
(17 882)
|
(18 534)
|
(18 722)
|
(16 992)
|
(19 172)
|
(19 332)
|
(19 594)
|
(17 751)
|
(19 867)
|
(19 904)
|
(20 014)
|
(20 015)
|
(20 202)
|
(20 267)
|
(20 316)
|
(20 723)
|
(21 175)
|
(21 421)
|
(21 637)
|
(21 728)
|
(22 019)
|
(22 430)
|
(22 867)
|
(23 430)
|
(23 750)
|
(23 859)
|
(23 937)
|
(24 016)
|
(24 305)
|
(24 829)
|
|
| Research & Development |
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
|
0
|
0
|
0
|
0
|
(2 073)
|
0
|
0
|
0
|
(2 306)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
(3)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
1
|
2
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
2
|
|
| Operating Income |
1 681
N/A
|
1 633
-3%
|
522
-68%
|
(55)
N/A
|
1 282
N/A
|
1 838
+43%
|
2 537
+38%
|
2 523
-1%
|
2 746
+9%
|
2 971
+8%
|
2 402
-19%
|
2 360
-2%
|
4 034
+71%
|
3 301
-18%
|
2 714
-18%
|
2 090
-23%
|
2 454
+17%
|
2 055
-16%
|
1 609
-22%
|
773
-52%
|
(1 167)
N/A
|
150
N/A
|
1 653
+1 002%
|
3 201
+94%
|
6 608
+106%
|
8 474
+28%
|
10 397
+23%
|
13 329
+28%
|
16 104
+21%
|
16 839
+5%
|
19 702
+17%
|
22 730
+15%
|
24 540
+8%
|
25 900
+6%
|
26 172
+1%
|
25 845
-1%
|
25 135
-3%
|
23 841
-5%
|
23 369
-2%
|
23 018
-2%
|
23 041
+0%
|
22 408
-3%
|
22 378
0%
|
22 288
0%
|
26 464
+19%
|
28 095
+6%
|
27 873
-1%
|
27 250
-2%
|
25 440
-7%
|
26 033
+2%
|
27 662
+6%
|
28 927
+5%
|
28 069
-3%
|
26 635
-5%
|
24 936
-6%
|
24 157
-3%
|
22 743
-6%
|
20 424
-10%
|
16 865
-17%
|
13 252
-21%
|
11 483
-13%
|
11 388
-1%
|
12 421
+9%
|
14 983
+21%
|
12 649
-16%
|
12 690
+0%
|
10 120
-20%
|
4 977
-51%
|
14 299
+187%
|
15 865
+11%
|
20 438
+29%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(248)
|
(672)
|
(689)
|
(167)
|
(713)
|
(1 648)
|
(2 044)
|
(1 386)
|
(465)
|
(812)
|
(805)
|
(635)
|
(914)
|
(720)
|
(800)
|
(940)
|
(869)
|
(835)
|
(703)
|
(102)
|
98
|
476
|
542
|
81
|
(60)
|
(407)
|
(422)
|
(500)
|
496
|
42
|
547
|
586
|
666
|
306
|
(61)
|
(83)
|
(20)
|
(99)
|
(168)
|
(58)
|
58
|
134
|
154
|
239
|
367
|
376
|
434
|
490
|
1 117
|
1 031
|
1 027
|
450
|
28
|
42
|
217
|
768
|
846
|
1 037
|
1 256
|
991
|
929
|
712
|
624
|
607
|
714
|
593
|
393
|
657
|
533
|
413
|
551
|
|
| Non-Reccuring Items |
(449)
|
108
|
527
|
507
|
(180)
|
(4 530)
|
(3 052)
|
(3 299)
|
899
|
(449)
|
213
|
(61)
|
(309)
|
(654)
|
(538)
|
(387)
|
(180)
|
(217)
|
(360)
|
247
|
118
|
266
|
702
|
(84)
|
(1 200)
|
(5 411)
|
(6 565)
|
(6 705)
|
(6 478)
|
(2 272)
|
(1 823)
|
(2 431)
|
(9 574)
|
(9 081)
|
(8 712)
|
(7 737)
|
(2 545)
|
(2 129)
|
(2 097)
|
(2 119)
|
(631)
|
(571)
|
(1 910)
|
(1 894)
|
(5 552)
|
(4 299)
|
(2 935)
|
(2 940)
|
595
|
(895)
|
(1 080)
|
(1 287)
|
(1 863)
|
(1 604)
|
(1 467)
|
(1 239)
|
(881)
|
(792)
|
(900)
|
(1 013)
|
(288)
|
(480)
|
(347)
|
(328)
|
(453)
|
(330)
|
(387)
|
(367)
|
(666)
|
(678)
|
(629)
|
|
| Gain/Loss on Disposition of Assets |
84
|
180
|
142
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
(1)
|
4
|
0
|
0
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
(116)
|
(112)
|
(112)
|
(120)
|
12
|
15
|
5
|
21
|
25
|
19
|
32
|
32
|
25
|
24
|
(45)
|
(45)
|
(45)
|
0
|
(47)
|
9
|
12
|
12
|
59
|
61
|
55
|
58
|
(12)
|
5
|
5
|
5
|
(32)
|
8
|
10
|
9
|
(112)
|
(91)
|
(85)
|
|
| Total Other Income |
(164)
|
(7)
|
(126)
|
112
|
(131)
|
(314)
|
(374)
|
(448)
|
(277)
|
(207)
|
(172)
|
(140)
|
(74)
|
591
|
154
|
402
|
1 419
|
771
|
1 293
|
886
|
1 143
|
1 002
|
875
|
1 361
|
289
|
422
|
396
|
76
|
(92)
|
1 331
|
1 480
|
1 495
|
1 437
|
19
|
138
|
168
|
275
|
427
|
170
|
(3)
|
(378)
|
(577)
|
(479)
|
(372)
|
(205)
|
(64)
|
(16)
|
(59)
|
(37)
|
(27)
|
(3)
|
(153)
|
(94)
|
(179)
|
(91)
|
100
|
152
|
149
|
56
|
77
|
(82)
|
(99)
|
(312)
|
(362)
|
(283)
|
(394)
|
(221)
|
(367)
|
(255)
|
(135)
|
(91)
|
|
| Pre-Tax Income |
904
N/A
|
1 242
+37%
|
376
-70%
|
397
+6%
|
258
-35%
|
(4 654)
N/A
|
(2 933)
+37%
|
(2 610)
+11%
|
2 903
N/A
|
1 503
-48%
|
1 638
+9%
|
1 524
-7%
|
2 739
+80%
|
2 518
-8%
|
1 530
-39%
|
1 165
-24%
|
2 834
+143%
|
1 774
-37%
|
1 839
+4%
|
1 804
-2%
|
191
-89%
|
1 898
+894%
|
3 772
+99%
|
4 559
+21%
|
5 648
+24%
|
3 078
-46%
|
3 806
+24%
|
6 200
+63%
|
10 030
+62%
|
15 940
+59%
|
19 906
+25%
|
22 380
+12%
|
17 069
-24%
|
17 154
+0%
|
17 421
+2%
|
18 081
+4%
|
22 733
+26%
|
21 920
-4%
|
21 286
-3%
|
20 853
-2%
|
22 095
+6%
|
21 415
-3%
|
20 168
-6%
|
20 280
+1%
|
21 106
+4%
|
24 140
+14%
|
25 381
+5%
|
24 765
-2%
|
27 070
+9%
|
26 097
-4%
|
27 561
+6%
|
27 937
+1%
|
26 093
-7%
|
24 903
-5%
|
23 607
-5%
|
23 798
+1%
|
22 919
-4%
|
20 879
-9%
|
17 332
-17%
|
13 365
-23%
|
12 030
-10%
|
11 526
-4%
|
12 391
+8%
|
14 905
+20%
|
12 595
-15%
|
12 567
0%
|
9 915
-21%
|
4 909
-50%
|
13 799
+181%
|
15 374
+11%
|
20 184
+31%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(520)
|
(643)
|
(617)
|
(321)
|
(261)
|
(50)
|
(324)
|
(418)
|
(606)
|
(749)
|
(203)
|
(376)
|
(1 163)
|
(1 230)
|
(360)
|
(1 652)
|
(1 188)
|
(914)
|
(2 157)
|
(916)
|
(1 182)
|
(1 566)
|
(1 079)
|
(1 148)
|
(1 271)
|
(1 224)
|
(1 221)
|
(2 667)
|
(4 603)
|
(4 235)
|
(6 292)
|
(6 851)
|
(4 977)
|
(5 869)
|
(6 275)
|
(5 845)
|
(6 299)
|
(5 874)
|
(5 860)
|
(5 887)
|
(6 311)
|
(6 404)
|
(5 924)
|
(6 096)
|
(7 793)
|
(8 304)
|
(8 656)
|
(8 178)
|
(7 622)
|
(7 849)
|
(8 290)
|
(8 717)
|
(8 168)
|
(7 674)
|
(7 152)
|
(7 201)
|
(7 069)
|
(6 477)
|
(5 499)
|
(4 308)
|
(4 057)
|
(4 061)
|
(4 228)
|
(5 001)
|
(4 279)
|
(4 210)
|
(3 505)
|
(1 929)
|
(4 445)
|
(4 969)
|
(6 403)
|
|
| Income from Continuing Operations |
384
|
599
|
(241)
|
76
|
(3)
|
(4 704)
|
(3 257)
|
(3 028)
|
2 297
|
754
|
1 435
|
1 148
|
1 576
|
1 288
|
1 170
|
(487)
|
1 646
|
860
|
(318)
|
888
|
(991)
|
332
|
2 693
|
3 411
|
4 377
|
1 854
|
2 585
|
3 533
|
5 427
|
11 705
|
13 614
|
15 529
|
12 092
|
11 285
|
11 146
|
12 236
|
16 434
|
16 046
|
15 426
|
14 966
|
15 784
|
15 011
|
14 244
|
14 184
|
13 313
|
15 836
|
16 725
|
16 587
|
19 448
|
18 248
|
19 271
|
19 220
|
17 925
|
17 229
|
16 455
|
16 597
|
15 850
|
14 402
|
11 833
|
9 057
|
7 973
|
7 465
|
8 163
|
9 904
|
8 316
|
8 357
|
6 410
|
2 980
|
9 354
|
10 405
|
13 781
|
|
| Income to Minority Interest |
74
|
68
|
78
|
81
|
76
|
76
|
53
|
(1)
|
(47)
|
(22)
|
21
|
30
|
1
|
(5)
|
(23)
|
17
|
(51)
|
(63)
|
(92)
|
(157)
|
(92)
|
(81)
|
(65)
|
(38)
|
(77)
|
(81)
|
(71)
|
(39)
|
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
|
0
|
0
|
0
|
|
| Net Income (Common) |
461
N/A
|
667
+45%
|
(164)
N/A
|
158
N/A
|
73
-54%
|
(4 627)
N/A
|
(3 208)
+31%
|
(3 032)
+5%
|
2 247
N/A
|
731
-67%
|
1 456
+99%
|
1 175
-19%
|
1 575
+34%
|
1 281
-19%
|
1 148
-10%
|
(468)
N/A
|
1 593
N/A
|
795
-50%
|
(416)
N/A
|
728
N/A
|
(1 083)
N/A
|
253
N/A
|
2 630
+940%
|
3 373
+28%
|
4 299
+27%
|
1 770
-59%
|
2 513
+42%
|
3 493
+39%
|
5 458
+56%
|
11 705
+114%
|
13 613
+16%
|
15 527
+14%
|
12 092
-22%
|
11 284
-7%
|
11 146
-1%
|
12 236
+10%
|
16 433
+34%
|
16 045
-2%
|
15 424
-4%
|
14 965
-3%
|
15 783
+5%
|
15 011
-5%
|
14 243
-5%
|
14 184
0%
|
13 312
-6%
|
15 835
+19%
|
16 724
+6%
|
16 585
-1%
|
19 447
+17%
|
18 246
-6%
|
19 270
+6%
|
19 219
0%
|
17 925
-7%
|
17 229
-4%
|
16 456
-4%
|
16 598
+1%
|
15 850
-5%
|
14 402
-9%
|
11 832
-18%
|
9 057
-23%
|
7 973
-12%
|
7 466
-6%
|
8 163
+9%
|
9 904
+21%
|
8 316
-16%
|
8 357
+0%
|
6 411
-23%
|
2 980
-54%
|
9 354
+214%
|
10 405
+11%
|
13 781
+32%
|
|
| EPS (Diluted) |
7.23
N/A
|
41.68
+476%
|
-10.25
N/A
|
2.42
N/A
|
4.29
+77%
|
-257.05
N/A
|
-28.97
+89%
|
-108.28
-274%
|
59.13
N/A
|
10.23
-83%
|
9.71
-5%
|
7.84
-19%
|
10.51
+34%
|
17.78
+69%
|
15.86
-11%
|
-6.46
N/A
|
10.63
N/A
|
10.83
+2%
|
-5.67
N/A
|
9.93
N/A
|
-14.77
N/A
|
3.43
N/A
|
11.65
+240%
|
22.54
+93%
|
28.73
+27%
|
15.15
-47%
|
17.99
+19%
|
18.17
+1%
|
36.49
+101%
|
78.29
+115%
|
91.06
+16%
|
103.87
+14%
|
80.88
-22%
|
75.49
-7%
|
74.58
-1%
|
81.89
+10%
|
109.97
+34%
|
106.29
-3%
|
104.4
-2%
|
91.69
-12%
|
97.4
+6%
|
80.4
-17%
|
76.34
-5%
|
76.08
0%
|
71.36
-6%
|
84.94
+19%
|
89.72
+6%
|
88.98
-1%
|
104.33
+17%
|
97.89
-6%
|
103.38
+6%
|
103.11
0%
|
96.17
-7%
|
92.43
-4%
|
88.28
-4%
|
89.28
+1%
|
85.53
-4%
|
79.94
-7%
|
66.32
-17%
|
51.3
-23%
|
44.91
-12%
|
42.83
-5%
|
47.12
+10%
|
57.53
+22%
|
48.09
-16%
|
48.56
+1%
|
37.28
-23%
|
17.35
-53%
|
54.43
+214%
|
60.59
+11%
|
80.22
+32%
|
|