Sekisui Chemical Co Ltd
TSE:4204
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Sekisui Chemical Co Ltd
TSE:4204
|
JP |
|
Bayan Resources Tbk PT
IDX:BYAN
|
ID |
|
Jinchuan Group International Resources Co Ltd
HKEX:2362
|
HK |
|
O
|
Orocobre Ltd
LSE:0TWH
|
AU |
|
C
|
Carmila SA
XBER:CUX1
|
FR |
|
Reliance Infrastructure Ltd
NSE:RELINFRA
|
IN |
|
Daxin Materials Corp
TWSE:5234
|
TW |
|
B
|
Blucora Inc
F:3EV
|
US |
|
Kalamazoo Resources Ltd
ASX:KZR
|
AU |
|
Morozoff Ltd
TSE:2217
|
JP |
|
S
|
Shan-Loong Transportation Co Ltd
TWSE:2616
|
TW |
|
Krsnaa Diagnostics Ltd
NSE:KRSNAA
|
IN |
|
Basler AG
XETRA:BSL
|
DE |
|
G
|
Global Atomic Corp
SWB:G12
|
CA |
|
Midea Real Estate Holding Ltd
HKEX:3990
|
CN |
|
W
|
Wuhan Huakang Century Medical Co Ltd
SZSE:301235
|
CN |
|
Demae-can Co Ltd
TSE:2484
|
JP |
|
China Telecom Corp Ltd
SSE:601728
|
CN |
|
M
|
Malaysia Steel Works (KL) Bhd
KLSE:MASTEEL
|
MY |
|
Melexis NV
XBRU:MELE
|
BE |
|
Shricon Industries Ltd
BSE:508961
|
IN |
|
N
|
Nikki Co Ltd
TSE:6042
|
JP |
|
Bioporto A/S
CSE:BIOPOR
|
DK |
|
Pandox AB
STO:PNDX B
|
SE |
Income Statement
Earnings Waterfall
Sekisui Chemical Co Ltd
Income Statement
Sekisui Chemical 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 |
616
|
0
|
0
|
509
|
0
|
0
|
383
|
0
|
0
|
500
|
0
|
0
|
528
|
0
|
0
|
552
|
0
|
0
|
665
|
1 177
|
1 722
|
2 297
|
2 218
|
2 418
|
2 414
|
2 432
|
2 695
|
2 578
|
2 588
|
2 550
|
2 258
|
2 251
|
2 255
|
2 266
|
2 118
|
1 915
|
1 747
|
1 430
|
1 326
|
1 281
|
1 187
|
1 147
|
1 003
|
810
|
653
|
610
|
589
|
570
|
571
|
533
|
515
|
507
|
548
|
480
|
567
|
611
|
617
|
695
|
670
|
746
|
755
|
861
|
914
|
812
|
805
|
774
|
721
|
771
|
809
|
871
|
965
|
1 116
|
1 136
|
1 103
|
1 068
|
1 018
|
992
|
1 038
|
0
|
0
|
0
|
|
| Revenue |
619 575
N/A
|
617 977
0%
|
633 209
+2%
|
647 602
+2%
|
652 781
+1%
|
649 428
-1%
|
642 163
-1%
|
654 114
+2%
|
674 213
+3%
|
692 452
+3%
|
704 727
+2%
|
697 156
-1%
|
699 099
+0%
|
702 239
+0%
|
709 820
+1%
|
674 130
-5%
|
642 671
-5%
|
617 498
-4%
|
644 289
+4%
|
657 911
+2%
|
678 504
+3%
|
915 492
+35%
|
932 913
+2%
|
940 708
+1%
|
953 073
+1%
|
965 090
+1%
|
1 011 246
+5%
|
1 009 684
0%
|
1 003 754
-1%
|
1 032 431
+3%
|
1 015 075
-2%
|
1 049 486
+3%
|
1 080 418
+3%
|
1 110 851
+3%
|
1 124 193
+1%
|
1 123 716
0%
|
1 120 083
0%
|
1 112 748
-1%
|
1 098 071
-1%
|
1 105 736
+1%
|
1 100 449
0%
|
1 096 317
0%
|
1 082 904
-1%
|
1 075 262
-1%
|
1 062 871
-1%
|
1 065 776
+0%
|
1 071 940
+1%
|
1 082 058
+1%
|
1 091 168
+1%
|
1 107 429
+1%
|
1 115 378
+1%
|
1 128 204
+1%
|
1 144 849
+1%
|
1 142 713
0%
|
1 150 481
+1%
|
1 144 317
-1%
|
1 136 984
-1%
|
1 129 254
-1%
|
1 094 350
-3%
|
1 062 780
-3%
|
1 062 369
0%
|
1 056 560
-1%
|
1 090 405
+3%
|
1 114 461
+2%
|
1 138 789
+2%
|
1 157 945
+2%
|
1 191 620
+3%
|
1 217 768
+2%
|
1 231 525
+1%
|
1 242 521
+1%
|
1 245 643
+0%
|
1 246 050
+0%
|
1 254 221
+1%
|
1 256 538
+0%
|
1 269 973
+1%
|
1 274 298
+0%
|
1 287 948
+1%
|
1 297 754
+1%
|
1 304 072
+0%
|
1 298 496
0%
|
1 302 319
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(436 926)
|
(434 499)
|
(444 476)
|
(455 609)
|
(461 432)
|
(459 986)
|
(454 644)
|
(462 747)
|
(476 716)
|
(494 068)
|
(503 470)
|
(501 883)
|
(503 424)
|
(508 906)
|
(516 456)
|
(489 105)
|
(461 444)
|
(436 931)
|
(454 321)
|
(464 042)
|
(478 557)
|
(645 468)
|
(656 282)
|
(661 121)
|
(670 863)
|
(679 528)
|
(716 396)
|
(715 924)
|
(711 400)
|
(729 971)
|
(713 092)
|
(734 447)
|
(754 403)
|
(774 753)
|
(781 699)
|
(782 242)
|
(780 352)
|
(775 130)
|
(766 120)
|
(767 864)
|
(760 775)
|
(750 513)
|
(734 578)
|
(724 625)
|
(711 337)
|
(712 258)
|
(717 206)
|
(725 914)
|
(733 309)
|
(745 346)
|
(751 595)
|
(761 765)
|
(774 998)
|
(774 647)
|
(779 932)
|
(775 089)
|
(768 670)
|
(766 551)
|
(746 084)
|
(727 603)
|
(729 989)
|
(726 174)
|
(748 086)
|
(765 998)
|
(784 543)
|
(801 994)
|
(829 065)
|
(848 952)
|
(858 531)
|
(865 281)
|
(865 335)
|
(863 474)
|
(865 805)
|
(864 343)
|
(869 263)
|
(867 451)
|
(873 360)
|
(877 147)
|
(880 744)
|
(877 742)
|
(880 945)
|
|
| Gross Profit |
182 649
N/A
|
183 478
+0%
|
188 733
+3%
|
191 993
+2%
|
191 349
0%
|
189 442
-1%
|
187 519
-1%
|
191 367
+2%
|
197 497
+3%
|
198 384
+0%
|
201 257
+1%
|
195 273
-3%
|
195 675
+0%
|
193 333
-1%
|
193 364
+0%
|
185 025
-4%
|
181 227
-2%
|
180 567
0%
|
189 968
+5%
|
193 869
+2%
|
199 947
+3%
|
270 024
+35%
|
276 631
+2%
|
279 587
+1%
|
282 210
+1%
|
285 562
+1%
|
294 850
+3%
|
293 760
0%
|
292 354
0%
|
302 460
+3%
|
301 983
0%
|
315 039
+4%
|
326 015
+3%
|
336 098
+3%
|
342 494
+2%
|
341 474
0%
|
339 731
-1%
|
337 618
-1%
|
331 951
-2%
|
337 872
+2%
|
339 674
+1%
|
345 804
+2%
|
348 326
+1%
|
350 637
+1%
|
351 534
+0%
|
353 518
+1%
|
354 734
+0%
|
356 144
+0%
|
357 859
+0%
|
362 083
+1%
|
363 783
+0%
|
366 439
+1%
|
369 851
+1%
|
368 066
0%
|
370 549
+1%
|
369 228
0%
|
368 314
0%
|
362 703
-2%
|
348 266
-4%
|
335 177
-4%
|
332 380
-1%
|
330 386
-1%
|
342 319
+4%
|
348 463
+2%
|
354 246
+2%
|
355 951
+0%
|
362 555
+2%
|
368 816
+2%
|
372 994
+1%
|
377 240
+1%
|
380 308
+1%
|
382 576
+1%
|
388 416
+2%
|
392 195
+1%
|
400 710
+2%
|
406 847
+2%
|
414 588
+2%
|
420 607
+1%
|
423 328
+1%
|
420 754
-1%
|
421 374
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(160 506)
|
(162 301)
|
(161 970)
|
(163 076)
|
(163 130)
|
(164 621)
|
(163 923)
|
(164 034)
|
(167 237)
|
(172 038)
|
(175 388)
|
(173 821)
|
(170 652)
|
(168 399)
|
(167 345)
|
(164 224)
|
(161 980)
|
(161 239)
|
(164 101)
|
(165 805)
|
(166 647)
|
(220 688)
|
(222 665)
|
(225 795)
|
(229 365)
|
(230 951)
|
(240 069)
|
(238 830)
|
(239 649)
|
(242 839)
|
(238 065)
|
(242 921)
|
(246 645)
|
(253 557)
|
(263 777)
|
(254 672)
|
(262 956)
|
(251 854)
|
(260 802)
|
(255 649)
|
(256 387)
|
(255 981)
|
(255 673)
|
(255 399)
|
(255 596)
|
(257 042)
|
(260 493)
|
(257 321)
|
(260 481)
|
(262 852)
|
(267 738)
|
(271 043)
|
(273 517)
|
(272 380)
|
(273 459)
|
(274 210)
|
(273 950)
|
(274 729)
|
(272 365)
|
(266 297)
|
(262 473)
|
(263 086)
|
(267 555)
|
(267 792)
|
(269 369)
|
(267 072)
|
(322 460)
|
(276 620)
|
(279 102)
|
(287 548)
|
(290 964)
|
(292 073)
|
(297 145)
|
(297 796)
|
(308 308)
|
(304 880)
|
(308 664)
|
(312 656)
|
(314 356)
|
(316 079)
|
(317 880)
|
|
| Selling, General & Administrative |
(160 502)
|
(162 301)
|
(161 970)
|
(163 076)
|
(149 110)
|
(164 621)
|
(163 923)
|
(163 622)
|
(167 237)
|
(172 038)
|
(173 520)
|
(173 821)
|
(161 932)
|
(167 150)
|
(140 977)
|
(138 860)
|
(136 952)
|
(136 772)
|
(139 206)
|
(140 837)
|
(141 727)
|
(187 304)
|
(197 425)
|
(209 121)
|
(220 901)
|
(196 255)
|
(240 070)
|
(238 830)
|
(239 649)
|
(207 879)
|
(238 063)
|
(242 920)
|
(246 644)
|
(216 676)
|
(254 133)
|
(254 669)
|
(253 964)
|
(213 429)
|
(253 678)
|
(255 649)
|
(256 385)
|
(214 630)
|
(255 672)
|
(255 398)
|
(255 596)
|
(212 679)
|
(256 842)
|
(257 320)
|
(260 480)
|
(214 924)
|
(267 737)
|
(271 042)
|
(273 513)
|
(221 059)
|
(273 458)
|
(274 207)
|
(273 949)
|
(223 651)
|
(269 637)
|
(266 294)
|
(262 470)
|
(213 301)
|
(265 122)
|
(267 790)
|
(269 366)
|
(215 941)
|
(270 952)
|
(275 112)
|
(279 102)
|
(230 167)
|
(287 200)
|
(290 100)
|
(293 383)
|
(239 894)
|
(301 399)
|
(304 879)
|
(308 662)
|
(251 933)
|
(314 354)
|
(316 077)
|
(317 877)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 046)
|
(12 632)
|
(18 962)
|
(18 329)
|
(17 883)
|
(17 453)
|
(18 068)
|
(18 292)
|
(18 434)
|
(24 694)
|
0
|
0
|
0
|
(25 611)
|
0
|
0
|
0
|
(25 894)
|
0
|
0
|
0
|
(27 720)
|
0
|
0
|
0
|
(29 452)
|
0
|
0
|
0
|
(31 693)
|
0
|
0
|
0
|
(34 169)
|
0
|
0
|
0
|
(36 974)
|
0
|
0
|
0
|
(38 838)
|
0
|
0
|
0
|
(37 146)
|
0
|
0
|
0
|
(35 110)
|
0
|
0
|
0
|
(37 010)
|
0
|
0
|
0
|
(40 471)
|
0
|
0
|
0
|
(41 701)
|
0
|
0
|
0
|
(44 249)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 674)
|
(4 917)
|
(7 406)
|
(7 035)
|
(7 145)
|
(7 014)
|
(6 827)
|
(6 676)
|
(6 486)
|
(8 690)
|
0
|
0
|
0
|
(9 085)
|
0
|
0
|
0
|
(9 065)
|
0
|
0
|
0
|
(9 159)
|
0
|
0
|
0
|
(8 972)
|
0
|
0
|
0
|
(9 658)
|
0
|
0
|
0
|
(10 192)
|
0
|
0
|
0
|
(10 952)
|
0
|
0
|
0
|
(12 481)
|
0
|
0
|
0
|
(13 930)
|
0
|
0
|
0
|
(14 673)
|
0
|
0
|
0
|
(14 120)
|
0
|
0
|
0
|
(16 910)
|
0
|
0
|
0
|
(16 200)
|
0
|
0
|
0
|
(16 473)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(4)
|
0
|
0
|
0
|
(14 020)
|
0
|
0
|
(412)
|
0
|
0
|
(1 868)
|
0
|
0
|
16 300
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25 240)
|
(16 674)
|
(8 464)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
(9 644)
|
(3)
|
(8 992)
|
(2)
|
(7 124)
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(2)
|
(3 651)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
1
|
(1)
|
(1)
|
(2)
|
(2 728)
|
(3)
|
(3)
|
(2)
|
(2 433)
|
(2)
|
(3)
|
(1)
|
(51 508)
|
(1 508)
|
0
|
0
|
(3 764)
|
(1 973)
|
(3 762)
|
(1)
|
(6 909)
|
0
|
(2)
|
(1)
|
(2)
|
0
|
(3)
|
|
| Operating Income |
22 143
N/A
|
21 177
-4%
|
26 763
+26%
|
28 917
+8%
|
28 219
-2%
|
24 821
-12%
|
23 596
-5%
|
27 333
+16%
|
30 260
+11%
|
26 346
-13%
|
25 869
-2%
|
21 452
-17%
|
25 023
+17%
|
24 934
0%
|
26 019
+4%
|
20 801
-20%
|
19 247
-7%
|
19 328
+0%
|
25 867
+34%
|
28 064
+8%
|
33 300
+19%
|
49 336
+48%
|
53 966
+9%
|
53 792
0%
|
52 845
-2%
|
54 611
+3%
|
54 781
+0%
|
54 930
+0%
|
52 705
-4%
|
59 621
+13%
|
63 918
+7%
|
72 118
+13%
|
79 370
+10%
|
82 541
+4%
|
78 717
-5%
|
86 802
+10%
|
76 775
-12%
|
85 764
+12%
|
71 149
-17%
|
82 223
+16%
|
83 287
+1%
|
89 823
+8%
|
92 653
+3%
|
95 238
+3%
|
95 938
+1%
|
96 476
+1%
|
94 241
-2%
|
98 823
+5%
|
97 378
-1%
|
99 231
+2%
|
96 045
-3%
|
95 396
-1%
|
96 334
+1%
|
95 686
-1%
|
97 090
+1%
|
95 018
-2%
|
94 364
-1%
|
87 974
-7%
|
75 901
-14%
|
68 880
-9%
|
69 907
+1%
|
67 300
-4%
|
74 764
+11%
|
80 671
+8%
|
84 877
+5%
|
88 879
+5%
|
40 095
-55%
|
92 196
+130%
|
93 892
+2%
|
89 692
-4%
|
89 344
0%
|
90 503
+1%
|
91 271
+1%
|
94 399
+3%
|
92 402
-2%
|
101 967
+10%
|
105 924
+4%
|
107 951
+2%
|
108 972
+1%
|
104 675
-4%
|
103 494
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
5 855
|
6 060
|
5 621
|
10 120
|
7 960
|
8 168
|
2 844
|
2 455
|
2 735
|
24 862
|
25 243
|
25 303
|
3 921
|
3 129
|
42
|
(961)
|
(1 229)
|
886
|
(1 123)
|
(758)
|
(1 568)
|
(883)
|
(257)
|
(1 199)
|
288
|
1 224
|
1 257
|
1 774
|
4 751
|
6 510
|
9 754
|
10 488
|
9 987
|
7 200
|
5 644
|
8 844
|
16 391
|
18 348
|
29 152
|
26 785
|
17 283
|
13 343
|
1 369
|
6 346
|
11 023
|
12 578
|
13 953
|
10 029
|
4 946
|
4 410
|
5 895
|
6 796
|
8 121
|
11 915
|
10 038
|
13 768
|
13 813
|
14 335
|
14 312
|
8 054
|
5 360
|
8 817
|
15 727
|
33 596
|
38 398
|
34 416
|
33 395
|
20 045
|
13 245
|
11 785
|
24 688
|
21 953
|
21 634
|
25 856
|
18 774
|
14 960
|
27 591
|
17 420
|
2 191
|
7 272
|
7 457
|
|
| Non-Reccuring Items |
(3 089)
|
(4 862)
|
(3 772)
|
(15 465)
|
(14 556)
|
(14 425)
|
(2 861)
|
(3 277)
|
(3 358)
|
(7 444)
|
(8 164)
|
(9 122)
|
(6 791)
|
(5 007)
|
(15 351)
|
(13 744)
|
(15 722)
|
(5 094)
|
(4 768)
|
(3 317)
|
(2 700)
|
(8 488)
|
(10 168)
|
(8 821)
|
(8 786)
|
(8 228)
|
(7 413)
|
(9 664)
|
(10 074)
|
(16 803)
|
(15 688)
|
(13 285)
|
(12 610)
|
(9 643)
|
0
|
(8 991)
|
0
|
(9 371)
|
0
|
(7 789)
|
(18 359)
|
(5 556)
|
(16 654)
|
(18 461)
|
(8 376)
|
(8 108)
|
0
|
(1 460)
|
(974)
|
(701)
|
(892)
|
(607)
|
(1 415)
|
(1 275)
|
(5 700)
|
(6 136)
|
(5 330)
|
(7 341)
|
0
|
(2 659)
|
(4 385)
|
(2 428)
|
0
|
(52 060)
|
(50 419)
|
(51 508)
|
0
|
0
|
(1 420)
|
(2 495)
|
0
|
(1 788)
|
0
|
(7 336)
|
0
|
(7 153)
|
(8 285)
|
(5 227)
|
(5 239)
|
(7 211)
|
(22 351)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
478
|
478
|
478
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 311
|
3 085
|
4 601
|
4 324
|
629
|
628
|
(1 137)
|
(1 259)
|
(1 241)
|
(1 131)
|
(1 176)
|
(1 012)
|
(1 707)
|
(1 962)
|
(2 344)
|
(2 498)
|
(8 476)
|
(1 642)
|
(2 142)
|
(4 017)
|
(7 488)
|
(5 167)
|
(4 288)
|
(2 297)
|
1 114
|
(1 314)
|
(1 370)
|
(1 404)
|
(1 373)
|
(1 453)
|
(1 745)
|
(2 143)
|
(2 713)
|
(2 689)
|
(2 557)
|
(2 054)
|
1 428
|
(1 042)
|
(858)
|
(1 024)
|
(1 544)
|
(1 667)
|
(1 258)
|
(1 139)
|
(1 304)
|
(1 145)
|
(1 232)
|
(1 335)
|
(1 233)
|
(1 156)
|
(1 818)
|
(2 011)
|
(2 251)
|
(2 379)
|
(2 235)
|
(2 630)
|
|
| Total Other Income |
(2 689)
|
(414)
|
(44)
|
811
|
482
|
696
|
265
|
(266)
|
(499)
|
(923)
|
(733)
|
(1 054)
|
(1 584)
|
(1 789)
|
(2 223)
|
(3 887)
|
(2 857)
|
(3 712)
|
(1 134)
|
(966)
|
118
|
(161)
|
(428)
|
513
|
(359)
|
(1 678)
|
(2 134)
|
(5 167)
|
(3 778)
|
(5 462)
|
(4 832)
|
(5 488)
|
(6 272)
|
(6 431)
|
(7 385)
|
(5 460)
|
(6 445)
|
(8 802)
|
(9 890)
|
(11 976)
|
(13 059)
|
(11 184)
|
(14 069)
|
(12 547)
|
(9 500)
|
(10 607)
|
(7 739)
|
(8 692)
|
(10 194)
|
(9 712)
|
(10 310)
|
(11 006)
|
(13 658)
|
(11 045)
|
(10 883)
|
(10 867)
|
(8 035)
|
(8 468)
|
(9 583)
|
(9 646)
|
(12 078)
|
(11 938)
|
(7 575)
|
(4 950)
|
(1 759)
|
(384)
|
(40)
|
(8)
|
837
|
1 816
|
1 286
|
1 468
|
663
|
(207)
|
76
|
73
|
1 126
|
2 080
|
2 103
|
1 883
|
1 244
|
|
| Pre-Tax Income |
22 220
N/A
|
21 961
-1%
|
28 568
+30%
|
24 383
-15%
|
22 105
-9%
|
19 260
-13%
|
23 844
+24%
|
26 245
+10%
|
29 138
+11%
|
43 319
+49%
|
42 693
-1%
|
37 057
-13%
|
20 569
-44%
|
21 267
+3%
|
8 487
-60%
|
2 209
-74%
|
(561)
N/A
|
11 408
N/A
|
18 842
+65%
|
23 023
+22%
|
29 150
+27%
|
39 804
+37%
|
43 113
+8%
|
44 285
+3%
|
43 988
-1%
|
49 240
+12%
|
49 576
+1%
|
46 474
-6%
|
47 928
+3%
|
44 495
-7%
|
53 780
+21%
|
62 696
+17%
|
69 216
+10%
|
72 426
+5%
|
75 845
+5%
|
80 019
+6%
|
85 709
+7%
|
84 232
-2%
|
88 449
+5%
|
86 899
-2%
|
66 654
-23%
|
77 950
+17%
|
61 657
-21%
|
68 434
+11%
|
85 068
+24%
|
82 851
-3%
|
95 288
+15%
|
94 412
-1%
|
88 859
-6%
|
94 342
+6%
|
89 424
-5%
|
89 209
0%
|
87 978
-1%
|
93 908
+7%
|
89 092
-5%
|
90 038
+1%
|
92 669
+3%
|
83 787
-10%
|
77 941
-7%
|
62 072
-20%
|
56 750
-9%
|
63 179
+11%
|
81 874
+30%
|
56 399
-31%
|
70 073
+24%
|
69 859
0%
|
71 783
+3%
|
110 975
+55%
|
105 415
-5%
|
99 494
-6%
|
114 173
+15%
|
110 904
-3%
|
112 233
+1%
|
111 479
-1%
|
110 096
-1%
|
108 029
-2%
|
124 345
+15%
|
119 973
-4%
|
105 648
-12%
|
104 384
-1%
|
87 214
-16%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(7 097)
|
(7 379)
|
(9 380)
|
(7 005)
|
(7 638)
|
(7 491)
|
(10 694)
|
(11 732)
|
(12 781)
|
(18 003)
|
(17 867)
|
(15 933)
|
(9 361)
|
(8 330)
|
(8 350)
|
(5 738)
|
(6 524)
|
(7 350)
|
(10 774)
|
(12 235)
|
(13 752)
|
(15 122)
|
(15 898)
|
(15 189)
|
(16 925)
|
(20 194)
|
(18 022)
|
(17 934)
|
(16 218)
|
(13 274)
|
(17 500)
|
(21 284)
|
(23 906)
|
(30 058)
|
(32 132)
|
(31 610)
|
(33 012)
|
(29 944)
|
(30 009)
|
(28 936)
|
(16 094)
|
(20 223)
|
(16 150)
|
(16 862)
|
(27 146)
|
(20 950)
|
(22 290)
|
(23 073)
|
(21 222)
|
(27 626)
|
(26 102)
|
(25 265)
|
(24 683)
|
(25 428)
|
(25 370)
|
(24 722)
|
(26 352)
|
(22 575)
|
(20 296)
|
(17 649)
|
(14 932)
|
(19 902)
|
(25 316)
|
(29 647)
|
(34 469)
|
(31 098)
|
(30 925)
|
(29 296)
|
(26 832)
|
(28 726)
|
(33 726)
|
(34 858)
|
(35 826)
|
(32 424)
|
(31 421)
|
(30 076)
|
(34 706)
|
(35 867)
|
(32 080)
|
(31 488)
|
(23 760)
|
|
| Income from Continuing Operations |
15 123
|
14 582
|
19 188
|
17 378
|
14 467
|
11 769
|
13 150
|
14 513
|
16 357
|
25 316
|
24 826
|
21 124
|
11 208
|
12 937
|
137
|
(3 529)
|
(7 085)
|
4 058
|
8 068
|
10 788
|
15 398
|
24 682
|
27 215
|
29 096
|
27 063
|
29 046
|
31 554
|
28 540
|
31 710
|
31 221
|
36 280
|
41 412
|
45 310
|
42 368
|
43 713
|
48 409
|
52 697
|
54 288
|
58 440
|
57 963
|
50 560
|
57 727
|
45 507
|
51 572
|
57 922
|
61 901
|
72 998
|
71 339
|
67 637
|
66 716
|
63 322
|
63 944
|
63 295
|
68 480
|
63 722
|
65 316
|
66 317
|
61 212
|
57 645
|
44 423
|
41 818
|
43 277
|
56 558
|
26 752
|
35 604
|
38 761
|
40 858
|
81 679
|
78 583
|
70 768
|
80 447
|
76 046
|
76 407
|
79 055
|
78 675
|
77 953
|
89 639
|
84 106
|
73 568
|
72 896
|
63 454
|
|
| Income to Minority Interest |
(289)
|
272
|
208
|
(20)
|
(408)
|
(516)
|
(537)
|
(356)
|
(375)
|
(252)
|
(313)
|
(362)
|
(590)
|
(579)
|
(559)
|
(499)
|
(921)
|
(951)
|
(877)
|
(724)
|
(607)
|
(1 103)
|
(1 244)
|
(1 081)
|
(1 013)
|
(930)
|
(812)
|
(912)
|
(1 071)
|
(1 047)
|
(1 266)
|
(1 221)
|
(1 305)
|
(1 177)
|
(1 133)
|
(1 117)
|
(1 233)
|
(1 292)
|
(1 130)
|
(1 102)
|
(996)
|
(1 073)
|
(1 349)
|
(1 637)
|
(1 805)
|
(1 050)
|
(2 299)
|
(2 355)
|
(2 402)
|
(3 256)
|
(2 171)
|
(2 118)
|
(2 135)
|
(2 386)
|
(2 280)
|
(2 161)
|
(2 132)
|
(2 030)
|
(1 768)
|
(1 842)
|
(1 729)
|
(1 733)
|
(1 786)
|
(1 813)
|
(1 982)
|
(1 692)
|
(1 744)
|
(1 595)
|
(1 446)
|
(1 504)
|
(1 632)
|
(1 434)
|
(1 512)
|
(1 123)
|
(1 159)
|
(1 546)
|
(1 647)
|
(2 181)
|
(2 208)
|
(2 173)
|
(2 193)
|
|
| Net Income (Common) |
14 829
N/A
|
14 853
+0%
|
19 396
+31%
|
17 357
-11%
|
14 059
-19%
|
11 250
-20%
|
12 610
+12%
|
14 151
+12%
|
15 980
+13%
|
25 059
+57%
|
24 510
-2%
|
20 759
-15%
|
10 615
-49%
|
12 355
+16%
|
(426)
N/A
|
(4 027)
-845%
|
(8 009)
-99%
|
3 103
N/A
|
7 182
+131%
|
10 054
+40%
|
14 776
+47%
|
23 574
+60%
|
25 966
+10%
|
28 016
+8%
|
26 055
-7%
|
28 116
+8%
|
30 741
+9%
|
27 626
-10%
|
30 639
+11%
|
30 174
-2%
|
35 014
+16%
|
40 191
+15%
|
44 005
+9%
|
41 190
-6%
|
42 579
+3%
|
47 291
+11%
|
51 463
+9%
|
52 995
+3%
|
57 309
+8%
|
56 860
-1%
|
49 563
-13%
|
56 653
+14%
|
44 158
-22%
|
49 934
+13%
|
56 116
+12%
|
60 850
+8%
|
70 696
+16%
|
68 983
-2%
|
65 233
-5%
|
63 459
-3%
|
61 150
-4%
|
61 825
+1%
|
61 160
-1%
|
66 093
+8%
|
61 442
-7%
|
63 154
+3%
|
64 184
+2%
|
59 181
-8%
|
55 877
-6%
|
42 580
-24%
|
40 089
-6%
|
41 544
+4%
|
54 772
+32%
|
24 940
-54%
|
33 622
+35%
|
37 067
+10%
|
39 112
+6%
|
80 082
+105%
|
77 135
-4%
|
69 263
-10%
|
78 814
+14%
|
74 612
-5%
|
74 893
+0%
|
77 930
+4%
|
77 513
-1%
|
76 405
-1%
|
87 992
+15%
|
81 925
-7%
|
71 361
-13%
|
70 721
-1%
|
61 260
-13%
|
|
| EPS (Diluted) |
27.87
N/A
|
27.35
-2%
|
36.32
+33%
|
33.06
-9%
|
26.22
-21%
|
21.22
-19%
|
23.83
+12%
|
26.3
+10%
|
30.09
+14%
|
47.37
+57%
|
46.07
-3%
|
39.54
-14%
|
20.21
-49%
|
23.26
+15%
|
-0.81
N/A
|
-7.67
-847%
|
-15.08
-97%
|
5.9
N/A
|
13.67
+132%
|
19.14
+40%
|
28.13
+47%
|
44.92
+60%
|
49.74
+11%
|
53.56
+8%
|
49.91
-7%
|
53.96
+8%
|
59.57
+10%
|
53.53
-10%
|
59.37
+11%
|
58.47
-2%
|
67.59
+16%
|
77.58
+15%
|
85.44
+10%
|
79.98
-6%
|
83.48
+4%
|
92.72
+11%
|
101.5
+9%
|
104.55
+3%
|
114.38
+9%
|
115.1
+1%
|
101.35
-12%
|
114.87
+13%
|
88.31
-23%
|
102.95
+17%
|
116.9
+14%
|
125.95
+8%
|
147.59
+17%
|
145.22
-2%
|
137.62
-5%
|
133.58
-3%
|
129.83
-3%
|
132.95
+2%
|
131.4
-1%
|
141.64
+8%
|
132.54
-6%
|
137.21
+4%
|
140.23
+2%
|
128.77
-8%
|
122.61
-5%
|
94.01
-23%
|
89.03
-5%
|
91.92
+3%
|
122.43
+33%
|
55.84
-54%
|
75.59
+35%
|
83.17
+10%
|
88.75
+7%
|
183.59
+107%
|
177.88
-3%
|
159.19
-11%
|
184.21
+16%
|
175.36
-5%
|
176.54
+1%
|
183.48
+4%
|
184.58
+1%
|
182.99
-1%
|
210.73
+15%
|
195.93
-7%
|
171.52
-12%
|
170.95
0%
|
148.9
-13%
|
|