Central Glass Co Ltd
TSE:4044
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Central Glass Co Ltd
TSE:4044
|
JP |
|
S
|
Solegreen Ltd
TASE:SLGN
|
IL |
|
JTOWER Inc
TSE:4485
|
JP |
|
Titan Biotech Ltd
BSE:524717
|
IN |
|
Shuangdeng Group Co Ltd
HKEX:6960
|
CN |
|
G
|
Golf & Co Group Ltd
TASE:GOLF
|
IL |
Income Statement
Earnings Waterfall
Central Glass Co Ltd
Income Statement
Central Glass Co 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
171
|
0
|
0
|
160
|
0
|
0
|
151
|
290
|
421
|
555
|
541
|
542
|
536
|
534
|
522
|
502
|
502
|
502
|
502
|
508
|
496
|
490
|
462
|
434
|
430
|
407
|
412
|
420
|
417
|
425
|
435
|
439
|
441
|
381
|
397
|
446
|
491
|
695
|
715
|
710
|
719
|
645
|
664
|
671
|
643
|
581
|
529
|
485
|
455
|
433
|
406
|
379
|
344
|
308
|
283
|
255
|
282
|
326
|
354
|
380
|
371
|
353
|
341
|
329
|
313
|
294
|
0
|
0
|
0
|
|
| Revenue |
138 217
N/A
|
141 285
+2%
|
144 119
+2%
|
146 435
+2%
|
146 929
+0%
|
147 224
+0%
|
145 877
-1%
|
145 288
0%
|
142 461
-2%
|
142 273
0%
|
140 793
-1%
|
141 452
+0%
|
143 441
+1%
|
149 171
+4%
|
145 292
-3%
|
133 272
-8%
|
118 302
-11%
|
112 741
-5%
|
115 845
+3%
|
117 642
+2%
|
119 795
+2%
|
160 590
+34%
|
159 180
-1%
|
162 332
+2%
|
164 147
+1%
|
167 479
+2%
|
170 397
+2%
|
170 193
0%
|
169 730
0%
|
173 543
+2%
|
177 243
+2%
|
182 282
+3%
|
185 887
+2%
|
191 581
+3%
|
191 728
+0%
|
191 241
0%
|
196 272
+3%
|
199 010
+1%
|
210 305
+6%
|
223 982
+7%
|
231 532
+3%
|
235 361
+2%
|
234 070
-1%
|
225 665
-4%
|
221 289
-2%
|
228 898
+3%
|
228 825
0%
|
233 612
+2%
|
235 958
+1%
|
227 810
-3%
|
228 531
+0%
|
230 028
+1%
|
230 723
+0%
|
229 901
0%
|
228 477
-1%
|
227 207
-1%
|
225 223
-1%
|
222 469
-1%
|
213 394
-4%
|
196 881
-8%
|
193 077
-2%
|
190 673
-1%
|
196 199
+3%
|
204 748
+4%
|
205 439
+0%
|
206 184
+0%
|
192 912
-6%
|
186 347
-3%
|
179 523
-4%
|
169 309
-6%
|
170 988
+1%
|
170 156
0%
|
165 082
-3%
|
160 339
-3%
|
156 159
-3%
|
149 260
-4%
|
144 929
-3%
|
144 233
0%
|
142 771
-1%
|
142 627
0%
|
143 295
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(95 578)
|
(96 967)
|
(99 675)
|
(101 722)
|
(102 171)
|
(103 896)
|
(103 420)
|
(102 910)
|
(100 657)
|
(100 975)
|
(101 771)
|
(104 993)
|
(108 434)
|
(113 060)
|
(110 857)
|
(100 387)
|
(90 242)
|
(84 935)
|
(87 932)
|
(88 088)
|
(89 292)
|
(120 084)
|
(118 964)
|
(121 805)
|
(124 407)
|
(126 687)
|
(128 995)
|
(128 556)
|
(127 422)
|
(131 861)
|
(135 754)
|
(140 127)
|
(143 527)
|
(146 853)
|
(146 983)
|
(145 936)
|
(149 340)
|
(151 563)
|
(161 077)
|
(173 396)
|
(180 675)
|
(185 856)
|
(185 197)
|
(177 729)
|
(174 585)
|
(179 459)
|
(180 767)
|
(186 616)
|
(189 752)
|
(185 296)
|
(185 453)
|
(184 882)
|
(183 773)
|
(181 433)
|
(179 747)
|
(179 297)
|
(178 629)
|
(176 307)
|
(169 472)
|
(157 428)
|
(154 100)
|
(152 072)
|
(156 131)
|
(162 166)
|
(163 610)
|
(163 616)
|
(150 685)
|
(143 259)
|
(135 137)
|
(126 342)
|
(128 405)
|
(127 905)
|
(122 743)
|
(117 982)
|
(113 305)
|
(107 527)
|
(103 906)
|
(104 874)
|
(104 802)
|
(105 671)
|
(106 163)
|
|
| Gross Profit |
42 639
N/A
|
44 318
+4%
|
44 444
+0%
|
44 713
+1%
|
44 758
+0%
|
43 328
-3%
|
42 457
-2%
|
42 378
0%
|
41 804
-1%
|
41 298
-1%
|
39 022
-6%
|
36 459
-7%
|
35 007
-4%
|
36 111
+3%
|
34 435
-5%
|
32 885
-5%
|
28 060
-15%
|
27 806
-1%
|
27 913
+0%
|
29 554
+6%
|
30 503
+3%
|
40 506
+33%
|
40 216
-1%
|
40 527
+1%
|
39 740
-2%
|
40 792
+3%
|
41 402
+1%
|
41 637
+1%
|
42 308
+2%
|
41 682
-1%
|
41 489
0%
|
42 155
+2%
|
42 360
+0%
|
44 728
+6%
|
44 745
+0%
|
45 305
+1%
|
46 932
+4%
|
47 447
+1%
|
49 228
+4%
|
50 586
+3%
|
50 857
+1%
|
49 505
-3%
|
48 873
-1%
|
47 936
-2%
|
46 704
-3%
|
49 439
+6%
|
48 058
-3%
|
46 996
-2%
|
46 206
-2%
|
42 514
-8%
|
43 078
+1%
|
45 146
+5%
|
46 950
+4%
|
48 468
+3%
|
48 730
+1%
|
47 910
-2%
|
46 594
-3%
|
46 162
-1%
|
43 922
-5%
|
39 453
-10%
|
38 977
-1%
|
38 601
-1%
|
40 068
+4%
|
42 582
+6%
|
41 829
-2%
|
42 568
+2%
|
42 227
-1%
|
43 088
+2%
|
44 386
+3%
|
42 967
-3%
|
42 583
-1%
|
42 251
-1%
|
42 339
+0%
|
42 357
+0%
|
42 854
+1%
|
41 733
-3%
|
41 023
-2%
|
39 359
-4%
|
37 969
-4%
|
36 956
-3%
|
37 132
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(28 030)
|
(29 383)
|
(29 697)
|
(30 248)
|
(29 230)
|
(29 620)
|
(29 256)
|
(29 242)
|
(29 233)
|
(29 192)
|
(29 316)
|
(28 188)
|
(28 436)
|
(28 886)
|
(29 281)
|
(27 754)
|
(25 596)
|
(24 728)
|
(24 811)
|
(25 326)
|
(25 652)
|
(34 361)
|
(34 392)
|
(34 695)
|
(34 732)
|
(34 968)
|
(34 842)
|
(34 294)
|
(34 087)
|
(34 127)
|
(34 032)
|
(34 155)
|
(34 053)
|
(34 617)
|
(34 461)
|
(34 882)
|
(36 443)
|
(35 905)
|
(39 839)
|
(36 707)
|
(36 138)
|
(35 558)
|
(36 198)
|
(35 612)
|
(34 957)
|
(36 457)
|
(36 764)
|
(37 132)
|
(37 546)
|
(36 475)
|
(39 172)
|
(39 587)
|
(38 228)
|
(38 333)
|
(48 744)
|
(39 275)
|
(38 602)
|
(38 187)
|
(37 260)
|
(35 885)
|
(35 089)
|
(34 537)
|
(34 523)
|
(35 187)
|
(35 181)
|
(35 306)
|
(33 235)
|
(30 999)
|
(28 645)
|
(26 210)
|
(27 022)
|
(26 910)
|
(27 521)
|
(27 831)
|
(31 262)
|
(28 471)
|
(28 621)
|
(28 730)
|
(29 910)
|
(28 571)
|
(28 604)
|
|
| Selling, General & Administrative |
(28 030)
|
(29 018)
|
(29 697)
|
(30 248)
|
(29 084)
|
(29 620)
|
(29 256)
|
(29 049)
|
(29 233)
|
(29 192)
|
(29 712)
|
(28 188)
|
(28 436)
|
(31 107)
|
(29 281)
|
(27 754)
|
(25 596)
|
(24 728)
|
(24 811)
|
(25 326)
|
(25 652)
|
(30 221)
|
(34 392)
|
(34 695)
|
(34 732)
|
(30 510)
|
(34 841)
|
(34 292)
|
(34 085)
|
(30 061)
|
(34 030)
|
(34 155)
|
(34 054)
|
(30 285)
|
(34 460)
|
(34 881)
|
(35 794)
|
(31 295)
|
(36 840)
|
(36 704)
|
(36 137)
|
(31 084)
|
(35 204)
|
(34 948)
|
(34 955)
|
(32 073)
|
(36 764)
|
(37 132)
|
(37 546)
|
(31 891)
|
(36 468)
|
(37 061)
|
(37 786)
|
(32 943)
|
(38 650)
|
(38 834)
|
(38 603)
|
(32 700)
|
(37 259)
|
(35 885)
|
(35 087)
|
(29 113)
|
(34 522)
|
(35 186)
|
(35 180)
|
(30 706)
|
(33 233)
|
(30 996)
|
(28 643)
|
(21 350)
|
(26 614)
|
(26 908)
|
(27 520)
|
(21 971)
|
(28 231)
|
(28 468)
|
(28 618)
|
(22 181)
|
(28 692)
|
(28 571)
|
(28 602)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 140)
|
0
|
0
|
0
|
(4 457)
|
0
|
0
|
0
|
(4 066)
|
0
|
0
|
0
|
(4 330)
|
0
|
0
|
0
|
(4 608)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 384)
|
0
|
0
|
0
|
(4 582)
|
0
|
0
|
0
|
(5 389)
|
0
|
0
|
0
|
(5 486)
|
0
|
0
|
0
|
(5 423)
|
0
|
0
|
0
|
(4 598)
|
0
|
0
|
0
|
(4 858)
|
0
|
0
|
0
|
(5 858)
|
0
|
0
|
0
|
(6 548)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(365)
|
0
|
0
|
(146)
|
0
|
0
|
(193)
|
0
|
0
|
396
|
0
|
0
|
2 221
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(2)
|
0
|
(2)
|
0
|
1
|
(2)
|
(1)
|
(1)
|
(649)
|
(2)
|
(2 999)
|
(3)
|
(1)
|
(4 474)
|
(994)
|
(664)
|
(2)
|
0
|
0
|
0
|
0
|
(2)
|
(2 704)
|
(2 526)
|
(442)
|
(1)
|
(10 094)
|
(441)
|
1
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
0
|
(2)
|
(408)
|
0
|
(1)
|
(2)
|
(3 031)
|
(3)
|
(3)
|
(1)
|
(1 218)
|
0
|
(2)
|
|
| Operating Income |
14 609
N/A
|
14 935
+2%
|
14 747
-1%
|
14 465
-2%
|
15 528
+7%
|
13 708
-12%
|
13 201
-4%
|
13 136
0%
|
12 571
-4%
|
12 106
-4%
|
9 706
-20%
|
8 271
-15%
|
6 571
-21%
|
7 225
+10%
|
5 154
-29%
|
5 131
0%
|
2 464
-52%
|
3 078
+25%
|
3 102
+1%
|
4 228
+36%
|
4 851
+15%
|
6 145
+27%
|
5 824
-5%
|
5 832
+0%
|
5 008
-14%
|
5 824
+16%
|
6 560
+13%
|
7 343
+12%
|
8 221
+12%
|
7 555
-8%
|
7 457
-1%
|
8 000
+7%
|
8 307
+4%
|
10 111
+22%
|
10 284
+2%
|
10 423
+1%
|
10 489
+1%
|
11 542
+10%
|
9 389
-19%
|
13 879
+48%
|
14 719
+6%
|
13 947
-5%
|
12 675
-9%
|
12 324
-3%
|
11 747
-5%
|
12 982
+11%
|
11 294
-13%
|
9 864
-13%
|
8 660
-12%
|
6 039
-30%
|
3 906
-35%
|
5 559
+42%
|
8 722
+57%
|
10 135
+16%
|
(14)
N/A
|
8 635
N/A
|
7 992
-7%
|
7 975
0%
|
6 662
-16%
|
3 568
-46%
|
3 888
+9%
|
4 064
+5%
|
5 545
+36%
|
7 395
+33%
|
6 648
-10%
|
7 262
+9%
|
8 992
+24%
|
12 089
+34%
|
15 741
+30%
|
16 757
+6%
|
15 561
-7%
|
15 341
-1%
|
14 818
-3%
|
14 526
-2%
|
11 592
-20%
|
13 262
+14%
|
12 402
-6%
|
10 629
-14%
|
8 059
-24%
|
8 385
+4%
|
8 528
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
467
|
(74)
|
(172)
|
(899)
|
(68)
|
261
|
273
|
(327)
|
(435)
|
(81)
|
177
|
160
|
508
|
515
|
258
|
486
|
908
|
1 341
|
2 166
|
2 257
|
2 097
|
1 464
|
1 038
|
1 534
|
2 043
|
2 461
|
2 376
|
1 731
|
1 541
|
1 316
|
891
|
1 058
|
1 404
|
1 573
|
2 008
|
1 996
|
1 450
|
2 701
|
2 877
|
3 115
|
2 540
|
9 622
|
9 019
|
8 751
|
9 107
|
1 991
|
2 132
|
1 894
|
1 833
|
1 554
|
1 652
|
2 467
|
2 469
|
4 711
|
7 097
|
14 573
|
13 995
|
14 431
|
12 529
|
5 661
|
5 666
|
4 731
|
5 026
|
3 690
|
4 913
|
1 063
|
617
|
1 332
|
1 524
|
|
| Non-Reccuring Items |
857
|
776
|
(51)
|
(141)
|
(2 978)
|
(1 891)
|
(1 939)
|
1 332
|
883
|
1 102
|
715
|
155
|
(101)
|
289
|
(978)
|
(1 005)
|
(837)
|
(171)
|
(475)
|
(426)
|
(742)
|
219
|
733
|
724
|
1 249
|
(377)
|
(688)
|
(1 034)
|
(1 522)
|
(1 061)
|
(908)
|
(4 213)
|
(4 167)
|
(4 574)
|
(4 451)
|
(809)
|
0
|
(3 834)
|
0
|
(3 328)
|
(3 453)
|
(945)
|
0
|
0
|
(871)
|
(1 023)
|
(1 174)
|
(1 351)
|
(1 142)
|
(2 853)
|
0
|
0
|
(2 401)
|
(10 559)
|
0
|
(9 713)
|
(10 189)
|
(2 033)
|
(1 651)
|
(1 624)
|
(1 191)
|
(4 092)
|
(2 795)
|
(3 343)
|
(4 378)
|
(55 228)
|
(55 488)
|
(55 245)
|
(55 579)
|
(1 219)
|
0
|
(183)
|
1 228
|
(3 667)
|
0
|
(1 737)
|
(1 736)
|
(1 217)
|
0
|
(2 581)
|
(2 534)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
119
|
0
|
0
|
134
|
391
|
605
|
625
|
1 109
|
1 228
|
1 457
|
0
|
0
|
0
|
616
|
551
|
721
|
896
|
(22)
|
819
|
649
|
1 272
|
822
|
1 355
|
1 614
|
845
|
1 012
|
645
|
386
|
357
|
0
|
83
|
83
|
204
|
730
|
106
|
84
|
(37)
|
623
|
0
|
661
|
661
|
1 161
|
0
|
(7)
|
(7)
|
361
|
0
|
0
|
0
|
2 246
|
2 341
|
3 071
|
3 103
|
1 490
|
1 970
|
1 240
|
3 646
|
13 968
|
0
|
13 541
|
11 102
|
128
|
0
|
(1 833)
|
(1 832)
|
(1 327)
|
0
|
0
|
(533)
|
|
| Total Other Income |
90
|
(697)
|
(124)
|
(489)
|
752
|
859
|
1 015
|
(288)
|
1 617
|
1 974
|
1 491
|
1 386
|
723
|
1 418
|
(482)
|
(338)
|
(1 875)
|
(1 043)
|
(1 385)
|
(776)
|
(465)
|
(348)
|
1 540
|
825
|
871
|
723
|
765
|
1 125
|
1 246
|
956
|
670
|
807
|
207
|
922
|
(275)
|
(574)
|
(480)
|
248
|
69
|
(10)
|
257
|
766
|
562
|
655
|
1 045
|
545
|
1 314
|
1 561
|
1 014
|
(258)
|
266
|
(95)
|
641
|
690
|
1 545
|
1 067
|
835
|
682
|
964
|
131
|
(237)
|
1 086
|
(755)
|
999
|
1 869
|
3 135
|
3 500
|
2 767
|
1 200
|
681
|
13 338
|
(249)
|
378
|
835
|
288
|
261
|
141
|
399
|
(790)
|
1 450
|
1 400
|
|
| Pre-Tax Income |
15 556
N/A
|
15 014
-3%
|
14 572
-3%
|
13 835
-5%
|
13 302
-4%
|
12 676
-5%
|
12 277
-3%
|
14 180
+16%
|
15 071
+6%
|
15 182
+1%
|
11 912
-22%
|
9 812
-18%
|
7 779
-21%
|
8 858
+14%
|
3 522
-60%
|
3 023
-14%
|
75
-98%
|
2 730
+3 540%
|
2 140
-22%
|
3 808
+78%
|
4 437
+17%
|
7 392
+67%
|
8 274
+12%
|
7 541
-9%
|
7 636
+1%
|
7 301
-4%
|
7 446
+2%
|
8 641
+16%
|
9 749
+13%
|
8 769
-10%
|
10 204
+16%
|
7 500
-26%
|
7 716
+3%
|
8 745
+13%
|
7 951
-9%
|
12 188
+53%
|
12 897
+6%
|
11 429
-11%
|
12 479
+9%
|
12 658
+1%
|
13 421
+6%
|
15 084
+12%
|
14 211
-6%
|
14 120
-1%
|
13 529
-4%
|
14 807
+9%
|
13 548
-9%
|
12 154
-10%
|
9 945
-18%
|
6 252
-37%
|
7 049
+13%
|
9 240
+31%
|
10 163
+10%
|
11 049
+9%
|
10 550
-5%
|
8 733
-17%
|
7 738
-11%
|
8 976
+16%
|
8 107
-10%
|
3 969
-51%
|
4 293
+8%
|
4 858
+13%
|
5 988
+23%
|
10 589
+77%
|
9 711
-8%
|
(38 630)
N/A
|
(33 929)
+12%
|
(24 576)
+28%
|
(20 997)
+15%
|
44 618
N/A
|
41 428
-7%
|
34 111
-18%
|
33 192
-3%
|
16 553
-50%
|
16 906
+2%
|
13 643
-19%
|
13 888
+2%
|
9 547
-31%
|
7 886
-17%
|
8 586
+9%
|
8 385
-2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6 194)
|
(5 655)
|
(5 469)
|
(5 337)
|
(5 035)
|
(4 807)
|
(4 607)
|
(5 429)
|
(5 752)
|
(5 929)
|
(4 945)
|
(4 169)
|
(4 058)
|
(4 466)
|
(2 598)
|
(1 756)
|
(1 119)
|
(1 798)
|
(1 498)
|
(1 190)
|
(1 551)
|
(2 297)
|
(2 650)
|
(2 641)
|
(2 723)
|
(2 887)
|
(2 680)
|
(3 064)
|
(3 431)
|
(3 825)
|
(4 401)
|
(3 332)
|
(3 639)
|
(3 637)
|
(3 279)
|
(4 445)
|
(4 150)
|
(819)
|
(1 226)
|
(1 338)
|
(1 259)
|
(4 989)
|
(4 470)
|
(4 307)
|
(4 444)
|
(3 816)
|
(3 724)
|
(3 613)
|
(3 242)
|
(2 884)
|
(2 835)
|
(3 247)
|
(3 119)
|
(2 791)
|
(2 770)
|
(2 315)
|
(2 036)
|
(2 005)
|
(1 837)
|
(1 521)
|
(1 532)
|
(2 949)
|
(3 319)
|
(3 809)
|
(3 688)
|
(494)
|
(160)
|
(339)
|
(297)
|
(1 216)
|
(1 498)
|
(1 867)
|
(2 257)
|
(3 219)
|
(3 483)
|
(2 649)
|
(2 339)
|
(3 086)
|
(2 772)
|
(2 729)
|
(3 012)
|
|
| Income from Continuing Operations |
9 362
|
9 359
|
9 103
|
8 498
|
8 267
|
7 869
|
7 670
|
8 751
|
9 319
|
9 253
|
6 967
|
5 643
|
3 721
|
4 392
|
924
|
1 267
|
(1 044)
|
932
|
642
|
2 618
|
2 886
|
5 095
|
5 624
|
4 900
|
4 913
|
4 414
|
4 766
|
5 577
|
6 318
|
4 944
|
5 803
|
4 168
|
4 077
|
5 108
|
4 672
|
7 743
|
8 747
|
10 610
|
11 253
|
11 320
|
12 162
|
10 095
|
9 741
|
9 813
|
9 085
|
10 991
|
9 824
|
8 541
|
6 703
|
3 368
|
4 214
|
5 993
|
7 044
|
8 258
|
7 780
|
6 418
|
5 702
|
6 971
|
6 270
|
2 448
|
2 761
|
1 909
|
2 669
|
6 780
|
6 023
|
(39 124)
|
(34 089)
|
(24 915)
|
(21 294)
|
43 402
|
39 930
|
32 244
|
30 935
|
13 334
|
13 423
|
10 994
|
11 549
|
6 461
|
5 114
|
5 857
|
5 373
|
|
| Income to Minority Interest |
(27)
|
(18)
|
(1)
|
(1)
|
2
|
7
|
5
|
(4)
|
(19)
|
2
|
173
|
187
|
138
|
(71)
|
(97)
|
(59)
|
(39)
|
(75)
|
(88)
|
(104)
|
(66)
|
(91)
|
(103)
|
(104)
|
(128)
|
(108)
|
(100)
|
(88)
|
(57)
|
(83)
|
(81)
|
(95)
|
(87)
|
(104)
|
(133)
|
(164)
|
(246)
|
(216)
|
(160)
|
(87)
|
(33)
|
(48)
|
(88)
|
(221)
|
(241)
|
(287)
|
(332)
|
(305)
|
(314)
|
(387)
|
(459)
|
(583)
|
(684)
|
(680)
|
(633)
|
(576)
|
(588)
|
(551)
|
(567)
|
(595)
|
(607)
|
(677)
|
(665)
|
(623)
|
(612)
|
(719)
|
(906)
|
(999)
|
(1 038)
|
(906)
|
(833)
|
(940)
|
(876)
|
(855)
|
(762)
|
(658)
|
(753)
|
(781)
|
(864)
|
(823)
|
(806)
|
|
| Net Income (Common) |
9 335
N/A
|
9 342
+0%
|
9 102
-3%
|
8 495
-7%
|
8 270
-3%
|
7 876
-5%
|
7 675
-3%
|
8 749
+14%
|
9 300
+6%
|
9 258
0%
|
7 136
-23%
|
5 828
-18%
|
3 855
-34%
|
4 319
+12%
|
822
-81%
|
1 204
+46%
|
(1 085)
N/A
|
854
N/A
|
549
-36%
|
2 510
+357%
|
2 816
+12%
|
5 004
+78%
|
5 522
+10%
|
4 798
-13%
|
4 789
0%
|
4 304
-10%
|
4 664
+8%
|
5 486
+18%
|
6 257
+14%
|
4 860
-22%
|
5 722
+18%
|
4 072
-29%
|
3 990
-2%
|
5 003
+25%
|
4 537
-9%
|
7 578
+67%
|
8 500
+12%
|
10 393
+22%
|
11 092
+7%
|
11 233
+1%
|
12 128
+8%
|
10 047
-17%
|
9 653
-4%
|
9 591
-1%
|
8 845
-8%
|
10 703
+21%
|
9 491
-11%
|
8 234
-13%
|
6 388
-22%
|
2 980
-53%
|
3 753
+26%
|
5 410
+44%
|
6 358
+18%
|
7 577
+19%
|
7 147
-6%
|
5 841
-18%
|
5 113
-12%
|
6 418
+26%
|
5 701
-11%
|
1 851
-68%
|
2 152
+16%
|
1 230
-43%
|
2 002
+63%
|
6 156
+207%
|
5 409
-12%
|
(39 844)
N/A
|
(34 996)
+12%
|
(25 917)
+26%
|
(22 333)
+14%
|
42 494
N/A
|
39 096
-8%
|
31 303
-20%
|
30 057
-4%
|
12 478
-58%
|
12 659
+1%
|
10 336
-18%
|
10 795
+4%
|
5 678
-47%
|
4 248
-25%
|
5 031
+18%
|
4 565
-9%
|
|
| EPS (Diluted) |
217.09
N/A
|
217.25
+0%
|
197.86
-9%
|
176.97
-11%
|
172.29
-3%
|
164.08
-5%
|
159.89
-3%
|
182.27
+14%
|
193.75
+6%
|
196.97
+2%
|
148.66
-25%
|
124
-17%
|
82.02
-34%
|
89.97
+10%
|
17.48
-81%
|
25.61
+47%
|
-28.55
N/A
|
14.98
N/A
|
13.07
-13%
|
59.76
+357%
|
67.04
+12%
|
119.14
+78%
|
131.47
+10%
|
114.23
-13%
|
114.02
0%
|
102.47
-10%
|
111.04
+8%
|
130.61
+18%
|
148.97
+14%
|
115.71
-22%
|
136.23
+18%
|
96.95
-29%
|
95
-2%
|
119.11
+25%
|
108.02
-9%
|
180.42
+67%
|
202.38
+12%
|
248.41
+23%
|
264.09
+6%
|
267.45
+1%
|
295.8
+11%
|
241.99
-18%
|
235.43
-3%
|
233.92
-1%
|
215.73
-8%
|
261.02
+21%
|
231.48
-11%
|
205.85
-11%
|
159.69
-22%
|
73.43
-54%
|
93.82
+28%
|
135.25
+44%
|
157.1
+16%
|
187.22
+19%
|
176.6
-6%
|
144.33
-18%
|
126.34
-12%
|
158.59
+26%
|
140.87
-11%
|
45.74
-68%
|
53.18
+16%
|
30.39
-43%
|
49.47
+63%
|
152.12
+207%
|
133.66
-12%
|
-984.58
N/A
|
-866.64
+12%
|
-654.35
+24%
|
-651.05
+1%
|
1 222.22
N/A
|
1 577.72
+29%
|
1 263.23
-20%
|
1 212.95
-4%
|
503.55
-58%
|
510.85
+1%
|
417.07
-18%
|
435.56
+4%
|
229.11
-47%
|
171.4
-25%
|
202.96
+18%
|
184.13
-9%
|
|