Fujikura Ltd
TSE:5803
| 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 |
3 593
21 525
|
| 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
Fujikura Ltd
|
Revenue
|
1T
JPY
|
|
Cost of Revenue
|
-746.8B
JPY
|
|
Gross Profit
|
282.1B
JPY
|
|
Operating Expenses
|
-130B
JPY
|
|
Operating Income
|
152.2B
JPY
|
|
Other Expenses
|
-48.8B
JPY
|
|
Net Income
|
103.3B
JPY
|
Income Statement
Fujikura 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
599
|
0
|
0
|
577
|
0
|
0
|
656
|
0
|
0
|
866
|
0
|
0
|
921
|
0
|
0
|
839
|
0
|
0
|
724
|
1 463
|
2 188
|
2 955
|
3 000
|
3 090
|
3 237
|
3 404
|
3 385
|
3 342
|
3 244
|
3 077
|
3 115
|
3 145
|
3 245
|
3 281
|
3 215
|
3 155
|
3 046
|
3 016
|
2 996
|
2 939
|
2 870
|
2 783
|
2 685
|
2 624
|
2 573
|
2 623
|
2 714
|
2 817
|
2 961
|
3 019
|
3 131
|
3 375
|
3 693
|
3 807
|
3 955
|
3 912
|
3 698
|
3 559
|
3 279
|
2 957
|
2 629
|
2 558
|
2 523
|
2 532
|
2 557
|
2 497
|
2 497
|
2 578
|
2 728
|
3 056
|
3 290
|
3 627
|
3 878
|
3 821
|
3 877
|
3 973
|
3 394
|
3 213
|
0
|
|
| Revenue |
244 882
N/A
|
250 333
+2%
|
265 683
+6%
|
281 869
+6%
|
308 989
+10%
|
350 792
+14%
|
400 214
+14%
|
451 267
+13%
|
490 548
+9%
|
510 554
+4%
|
512 986
+0%
|
518 144
+1%
|
510 882
-1%
|
509 582
0%
|
469 462
-8%
|
424 094
-10%
|
381 067
-10%
|
374 142
-2%
|
386 887
+3%
|
386 764
0%
|
388 278
+0%
|
521 832
+34%
|
529 145
+1%
|
535 994
+1%
|
520 930
-3%
|
509 081
-2%
|
496 770
-2%
|
480 464
-3%
|
485 138
+1%
|
491 118
+1%
|
506 694
+3%
|
533 987
+5%
|
567 368
+6%
|
590 980
+4%
|
606 860
+3%
|
621 273
+2%
|
643 247
+4%
|
661 510
+3%
|
677 820
+2%
|
693 930
+2%
|
693 558
0%
|
678 528
-2%
|
655 727
-3%
|
638 488
-3%
|
636 013
0%
|
653 795
+3%
|
674 661
+3%
|
708 355
+5%
|
737 205
+4%
|
740 052
+0%
|
751 185
+2%
|
743 891
-1%
|
728 573
-2%
|
710 778
-2%
|
695 512
-2%
|
690 667
-1%
|
675 490
-2%
|
672 314
0%
|
639 845
-5%
|
629 327
-2%
|
632 161
+0%
|
643 736
+2%
|
676 516
+5%
|
671 317
-1%
|
661 595
-1%
|
670 350
+1%
|
688 568
+3%
|
741 324
+8%
|
787 306
+6%
|
806 453
+2%
|
815 754
+1%
|
799 320
-2%
|
792 656
-1%
|
799 760
+1%
|
827 883
+4%
|
855 365
+3%
|
911 756
+7%
|
979 375
+7%
|
1 028 953
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(195 117)
|
(202 221)
|
(212 165)
|
(225 447)
|
(243 019)
|
(276 415)
|
(318 177)
|
(365 704)
|
(407 393)
|
(429 718)
|
(435 554)
|
(440 446)
|
(434 243)
|
(430 966)
|
(403 535)
|
(362 939)
|
(323 788)
|
(308 202)
|
(319 390)
|
(321 883)
|
(324 565)
|
(436 741)
|
(443 434)
|
(451 082)
|
(439 018)
|
(428 397)
|
(416 681)
|
(402 763)
|
(407 780)
|
(415 082)
|
(429 308)
|
(449 819)
|
(475 594)
|
(493 056)
|
(503 229)
|
(515 923)
|
(532 396)
|
(547 359)
|
(559 966)
|
(569 918)
|
(567 609)
|
(551 920)
|
(531 102)
|
(515 993)
|
(511 614)
|
(525 150)
|
(543 635)
|
(572 233)
|
(598 848)
|
(606 544)
|
(617 207)
|
(614 350)
|
(602 873)
|
(585 770)
|
(577 450)
|
(574 641)
|
(566 163)
|
(572 797)
|
(544 557)
|
(533 677)
|
(533 294)
|
(534 633)
|
(556 747)
|
(550 464)
|
(540 701)
|
(543 762)
|
(557 723)
|
(591 650)
|
(621 138)
|
(635 434)
|
(643 755)
|
(633 601)
|
(627 692)
|
(629 053)
|
(642 067)
|
(654 213)
|
(681 654)
|
(718 931)
|
(746 831)
|
|
| Gross Profit |
49 765
N/A
|
48 112
-3%
|
53 518
+11%
|
56 422
+5%
|
65 970
+17%
|
74 377
+13%
|
82 037
+10%
|
85 563
+4%
|
83 155
-3%
|
80 836
-3%
|
77 432
-4%
|
77 698
+0%
|
76 639
-1%
|
78 616
+3%
|
65 927
-16%
|
61 155
-7%
|
57 279
-6%
|
65 940
+15%
|
67 497
+2%
|
64 881
-4%
|
63 713
-2%
|
85 091
+34%
|
85 711
+1%
|
84 912
-1%
|
81 912
-4%
|
80 684
-1%
|
80 089
-1%
|
77 701
-3%
|
77 358
0%
|
76 036
-2%
|
77 386
+2%
|
84 168
+9%
|
91 774
+9%
|
97 924
+7%
|
103 631
+6%
|
105 350
+2%
|
110 851
+5%
|
114 151
+3%
|
117 854
+3%
|
124 012
+5%
|
125 949
+2%
|
126 608
+1%
|
124 625
-2%
|
122 495
-2%
|
124 399
+2%
|
128 645
+3%
|
131 026
+2%
|
136 122
+4%
|
138 357
+2%
|
133 508
-4%
|
133 978
+0%
|
129 541
-3%
|
125 700
-3%
|
125 008
-1%
|
118 062
-6%
|
116 026
-2%
|
109 327
-6%
|
99 517
-9%
|
95 288
-4%
|
95 650
+0%
|
98 867
+3%
|
109 103
+10%
|
119 769
+10%
|
120 853
+1%
|
120 894
+0%
|
126 588
+5%
|
130 845
+3%
|
149 674
+14%
|
166 168
+11%
|
171 019
+3%
|
171 999
+1%
|
165 719
-4%
|
164 964
0%
|
170 707
+3%
|
185 816
+9%
|
201 152
+8%
|
230 102
+14%
|
260 444
+13%
|
282 122
+8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(39 451)
|
(40 704)
|
(41 367)
|
(42 919)
|
(44 251)
|
(47 129)
|
(48 982)
|
(51 781)
|
(53 960)
|
(56 650)
|
(57 758)
|
(60 107)
|
(60 285)
|
(60 875)
|
(59 525)
|
(56 619)
|
(53 147)
|
(50 565)
|
(50 347)
|
(50 938)
|
(50 792)
|
(68 198)
|
(68 975)
|
(69 412)
|
(69 149)
|
(67 300)
|
(66 940)
|
(66 266)
|
(67 187)
|
(69 537)
|
(71 282)
|
(73 420)
|
(74 973)
|
(77 579)
|
(80 412)
|
(83 010)
|
(86 707)
|
(89 076)
|
(90 602)
|
(92 518)
|
(93 552)
|
(93 976)
|
(94 188)
|
(93 081)
|
(92 843)
|
(94 415)
|
(99 925)
|
(98 202)
|
(100 248)
|
(99 165)
|
(99 073)
|
(98 440)
|
(97 008)
|
(97 329)
|
(97 655)
|
(96 850)
|
(97 170)
|
(96 171)
|
(91 607)
|
(89 171)
|
(86 834)
|
(84 681)
|
(86 295)
|
(86 740)
|
(85 841)
|
(88 300)
|
(90 953)
|
(94 731)
|
(99 319)
|
(100 856)
|
(100 549)
|
(100 030)
|
(99 867)
|
(101 224)
|
(104 453)
|
(107 306)
|
(115 788)
|
(124 925)
|
(129 969)
|
|
| Selling, General & Administrative |
(39 451)
|
(40 318)
|
(41 367)
|
(42 919)
|
(44 332)
|
(47 129)
|
(48 982)
|
(51 908)
|
(53 960)
|
(56 650)
|
(57 191)
|
(60 107)
|
(60 285)
|
(64 708)
|
(59 525)
|
(56 619)
|
(53 147)
|
(50 565)
|
(50 347)
|
(50 938)
|
(50 792)
|
(58 606)
|
(68 975)
|
(69 412)
|
(69 149)
|
(60 259)
|
(66 940)
|
(66 266)
|
(67 188)
|
(67 837)
|
(71 282)
|
(73 420)
|
(74 971)
|
(75 417)
|
(80 410)
|
(83 008)
|
(86 707)
|
(86 586)
|
(90 600)
|
(92 516)
|
(93 549)
|
(91 541)
|
(94 188)
|
(93 080)
|
(92 842)
|
(91 789)
|
(95 477)
|
(98 199)
|
(100 246)
|
(96 389)
|
(99 071)
|
(98 440)
|
(97 008)
|
(94 721)
|
(97 655)
|
(96 849)
|
(97 168)
|
(93 047)
|
(91 606)
|
(89 171)
|
(86 834)
|
(82 092)
|
(86 295)
|
(86 740)
|
(85 841)
|
(85 744)
|
(90 952)
|
(94 731)
|
(99 319)
|
(98 298)
|
(100 550)
|
(100 030)
|
(99 866)
|
(101 223)
|
(104 452)
|
(107 306)
|
(115 788)
|
(124 925)
|
(129 969)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 830)
|
0
|
0
|
0
|
(7 041)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 762)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 699)
|
0
|
0
|
0
|
(2 161)
|
0
|
0
|
0
|
(2 489)
|
0
|
0
|
0
|
(2 433)
|
0
|
0
|
0
|
(2 624)
|
0
|
0
|
0
|
(2 775)
|
0
|
0
|
0
|
(2 607)
|
0
|
0
|
0
|
(3 123)
|
0
|
0
|
0
|
(2 589)
|
0
|
0
|
0
|
(2 556)
|
0
|
0
|
0
|
(2 558)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(386)
|
0
|
0
|
81
|
0
|
0
|
127
|
0
|
0
|
(567)
|
0
|
0
|
3 833
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
0
|
0
|
(2)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(2)
|
0
|
(3)
|
(2)
|
0
|
(1)
|
0
|
(2)
|
(4 448)
|
(3)
|
(2)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
(2)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
10 314
N/A
|
7 408
-28%
|
12 151
+64%
|
13 503
+11%
|
21 719
+61%
|
27 248
+25%
|
33 055
+21%
|
33 782
+2%
|
29 195
-14%
|
24 186
-17%
|
19 674
-19%
|
17 591
-11%
|
16 354
-7%
|
17 741
+8%
|
6 402
-64%
|
4 536
-29%
|
4 132
-9%
|
15 375
+272%
|
17 150
+12%
|
13 943
-19%
|
12 921
-7%
|
16 893
+31%
|
16 736
-1%
|
15 500
-7%
|
12 763
-18%
|
13 384
+5%
|
13 149
-2%
|
11 435
-13%
|
10 171
-11%
|
6 499
-36%
|
6 104
-6%
|
10 748
+76%
|
16 801
+56%
|
20 345
+21%
|
23 219
+14%
|
22 340
-4%
|
24 144
+8%
|
25 075
+4%
|
27 252
+9%
|
31 494
+16%
|
32 397
+3%
|
32 632
+1%
|
30 437
-7%
|
29 414
-3%
|
31 556
+7%
|
34 230
+8%
|
31 101
-9%
|
37 920
+22%
|
38 109
+0%
|
34 343
-10%
|
34 905
+2%
|
31 101
-11%
|
28 692
-8%
|
27 679
-4%
|
20 407
-26%
|
19 176
-6%
|
12 157
-37%
|
3 346
-72%
|
3 681
+10%
|
6 479
+76%
|
12 033
+86%
|
24 422
+103%
|
33 474
+37%
|
34 113
+2%
|
35 053
+3%
|
38 288
+9%
|
39 892
+4%
|
54 943
+38%
|
66 849
+22%
|
70 163
+5%
|
71 450
+2%
|
65 689
-8%
|
65 097
-1%
|
69 483
+7%
|
81 363
+17%
|
93 846
+15%
|
114 314
+22%
|
135 519
+19%
|
152 153
+12%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
392
|
11
|
195
|
(171)
|
268
|
108
|
64
|
103
|
(45)
|
(137)
|
(228)
|
(37)
|
1 339
|
692
|
713
|
(220)
|
628
|
2 207
|
2 852
|
2 375
|
1 277
|
1 584
|
863
|
(144)
|
657
|
(699)
|
(1 013)
|
(874)
|
(1 519)
|
(1 639)
|
224
|
262
|
332
|
(3 256)
|
(4 007)
|
(3 499)
|
(3 381)
|
(1 128)
|
(425)
|
(1 169)
|
(966)
|
(1 710)
|
(2 212)
|
(1 903)
|
(2 238)
|
1 029
|
2 033
|
3 410
|
3 497
|
2 842
|
524
|
(290)
|
213
|
87
|
3 013
|
3 985
|
4 866
|
3 828
|
1 953
|
1 227
|
1 076
|
787
|
1 415
|
586
|
(248)
|
600
|
1 904
|
4 506
|
611
|
160
|
2 389
|
935
|
2 115
|
4 149
|
3 455
|
(267)
|
5 964
|
5 862
|
3 498
|
|
| Non-Reccuring Items |
(2 202)
|
670
|
435
|
337
|
(68)
|
(841)
|
(748)
|
(141)
|
(46)
|
(16)
|
29
|
26
|
(40)
|
(2 344)
|
(2 543)
|
(3 117)
|
(3 407)
|
(3 428)
|
(2 853)
|
(1 567)
|
(1 485)
|
(4 168)
|
(4 640)
|
(3 746)
|
(7 834)
|
(13 371)
|
(13 855)
|
(15 574)
|
(7 343)
|
4 629
|
6 884
|
8 603
|
135
|
(6 707)
|
(6 298)
|
(6 125)
|
(2 671)
|
(2 978)
|
(1 826)
|
(2 797)
|
(3 184)
|
(11 572)
|
(9 788)
|
(11 469)
|
(11 053)
|
(5 512)
|
0
|
(3 323)
|
(2 509)
|
(7 416)
|
(9 303)
|
(12 692)
|
(15 286)
|
(17 497)
|
(12 602)
|
(7 924)
|
(8 382)
|
(25 740)
|
(25 910)
|
(26 508)
|
(24 994)
|
(23 733)
|
(20 045)
|
(19 356)
|
(17 925)
|
2 212
|
(3 305)
|
(325)
|
(212)
|
(17 155)
|
(17 085)
|
(20 391)
|
(21 048)
|
(6 187)
|
(6 772)
|
(15 046)
|
(16 662)
|
(18 650)
|
(16 133)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
0
|
0
|
0
|
0
|
303
|
0
|
0
|
1 551
|
1 185
|
1 201
|
1 201
|
16
|
0
|
0
|
1
|
(1 089)
|
305
|
305
|
396
|
5 295
|
4 991
|
4 991
|
4 939
|
5 295
|
611
|
0
|
0
|
0
|
0
|
0
|
0
|
180
|
0
|
0
|
7
|
0
|
0
|
0
|
0
|
2 410
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 294
|
0
|
9 116
|
13 328
|
15 375
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
705
|
0
|
|
| Total Other Income |
(3 125)
|
(1 197)
|
(2 432)
|
(1 897)
|
(3 179)
|
(833)
|
(680)
|
(711)
|
(600)
|
(453)
|
(2 560)
|
(2 670)
|
(3 363)
|
(878)
|
(1 575)
|
(1 618)
|
(1 801)
|
(1 533)
|
(1 125)
|
(719)
|
(1 215)
|
(1 412)
|
(2 506)
|
(2 289)
|
(2 102)
|
(2 660)
|
(3 133)
|
(3 552)
|
(4 155)
|
(2 492)
|
(4 885)
|
(4 908)
|
(4 584)
|
(2 744)
|
(2 487)
|
(2 361)
|
(2 631)
|
(6 029)
|
(3 861)
|
(3 461)
|
(3 084)
|
(2 159)
|
(3 651)
|
(3 120)
|
(2 650)
|
(1 596)
|
(1 672)
|
(2 241)
|
(2 304)
|
(1 093)
|
(2 015)
|
(1 593)
|
(2 753)
|
(2 172)
|
(3 683)
|
(4 426)
|
(3 624)
|
(1 197)
|
(2 937)
|
(1 551)
|
(3 488)
|
(4 596)
|
(697)
|
(5 562)
|
(4 309)
|
(4 800)
|
16 359
|
11 826
|
8 128
|
(2 426)
|
(2 767)
|
(2 939)
|
(3 515)
|
(3 230)
|
(2 774)
|
(3 216)
|
(3 711)
|
(2 036)
|
(1 117)
|
|
| Pre-Tax Income |
5 379
N/A
|
6 892
+28%
|
10 349
+50%
|
11 772
+14%
|
18 740
+59%
|
25 682
+37%
|
31 691
+23%
|
33 033
+4%
|
28 504
-14%
|
23 580
-17%
|
16 915
-28%
|
14 910
-12%
|
14 293
-4%
|
15 214
+6%
|
2 997
-80%
|
(419)
N/A
|
(448)
-7%
|
12 621
N/A
|
16 327
+29%
|
14 032
-14%
|
11 498
-18%
|
14 448
+26%
|
11 638
-19%
|
10 522
-10%
|
4 685
-55%
|
(3 330)
N/A
|
(4 852)
-46%
|
(8 565)
-77%
|
(2 845)
+67%
|
5 908
N/A
|
8 632
+46%
|
15 010
+74%
|
13 080
-13%
|
12 933
-1%
|
15 418
+19%
|
15 346
0%
|
20 400
+33%
|
20 235
-1%
|
21 751
+7%
|
24 067
+11%
|
25 163
+5%
|
17 191
-32%
|
14 786
-14%
|
12 922
-13%
|
15 615
+21%
|
28 331
+81%
|
31 462
+11%
|
35 766
+14%
|
36 800
+3%
|
28 676
-22%
|
24 111
-16%
|
16 526
-31%
|
10 866
-34%
|
10 507
-3%
|
7 135
-32%
|
10 811
+52%
|
5 017
-54%
|
(19 763)
N/A
|
(23 213)
-17%
|
(20 353)
+12%
|
(15 373)
+24%
|
1 174
N/A
|
14 147
+1 105%
|
18 897
+34%
|
25 899
+37%
|
51 675
+100%
|
54 850
+6%
|
70 950
+29%
|
75 376
+6%
|
50 742
-33%
|
53 987
+6%
|
43 294
-20%
|
42 649
-1%
|
64 215
+51%
|
75 272
+17%
|
75 317
+0%
|
99 905
+33%
|
121 400
+22%
|
138 401
+14%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 198)
|
(1 401)
|
(2 253)
|
(2 933)
|
(7 308)
|
(10 038)
|
(12 697)
|
(9 112)
|
(7 418)
|
(5 823)
|
(10 393)
|
(9 982)
|
(9 495)
|
(5 729)
|
(5 564)
|
(4 217)
|
(3 288)
|
(4 450)
|
(5 350)
|
(5 460)
|
(3 954)
|
(5 115)
|
(5 024)
|
(4 638)
|
(3 685)
|
(2 427)
|
(2 259)
|
(2 050)
|
(2 261)
|
(2 541)
|
(3 700)
|
(4 478)
|
(6 142)
|
(9 023)
|
(9 021)
|
(9 359)
|
(9 150)
|
(6 910)
|
(7 141)
|
(7 228)
|
(6 296)
|
(4 641)
|
(5 970)
|
(6 125)
|
(7 881)
|
(11 303)
|
(9 973)
|
(7 481)
|
(9 569)
|
(7 542)
|
(6 583)
|
(8 581)
|
(5 816)
|
(7 564)
|
(7 283)
|
(7 637)
|
(7 468)
|
(17 304)
|
(16 690)
|
(16 844)
|
(16 771)
|
(5 308)
|
(6 985)
|
(6 767)
|
(8 188)
|
(11 545)
|
(12 937)
|
(16 107)
|
(14 436)
|
(8 174)
|
(8 439)
|
(7 005)
|
(10 292)
|
(11 103)
|
(13 674)
|
(18 163)
|
(22 813)
|
(26 930)
|
(31 395)
|
|
| Income from Continuing Operations |
3 181
|
5 491
|
8 096
|
8 839
|
11 432
|
15 644
|
18 994
|
23 921
|
21 086
|
17 757
|
6 522
|
4 928
|
4 798
|
9 485
|
(2 567)
|
(4 636)
|
(3 736)
|
8 171
|
10 977
|
8 572
|
7 544
|
9 333
|
6 614
|
5 884
|
1 000
|
(5 757)
|
(7 111)
|
(10 615)
|
(5 106)
|
3 367
|
4 932
|
10 532
|
6 938
|
3 910
|
6 397
|
5 987
|
11 250
|
13 325
|
14 610
|
16 839
|
18 867
|
12 550
|
8 816
|
6 797
|
7 734
|
17 028
|
21 489
|
28 285
|
27 231
|
21 134
|
17 528
|
7 945
|
5 050
|
2 943
|
(148)
|
3 174
|
(2 451)
|
(37 067)
|
(39 903)
|
(37 197)
|
(32 144)
|
(4 134)
|
7 162
|
12 130
|
17 711
|
40 130
|
41 913
|
54 843
|
60 940
|
42 568
|
45 548
|
36 289
|
32 357
|
53 112
|
61 598
|
57 154
|
77 092
|
94 470
|
107 006
|
|
| Income to Minority Interest |
534
|
331
|
381
|
255
|
(15)
|
(200)
|
(642)
|
(1 261)
|
(1 079)
|
(721)
|
98
|
(105)
|
(448)
|
(965)
|
182
|
387
|
644
|
(571)
|
(439)
|
68
|
189
|
50
|
(114)
|
(436)
|
(341)
|
(474)
|
(471)
|
(713)
|
(1 057)
|
(317)
|
(149)
|
68
|
198
|
(580)
|
(733)
|
(645)
|
(1 297)
|
(1 123)
|
(1 346)
|
(1 570)
|
(1 057)
|
(1 232)
|
(1 559)
|
(2 207)
|
(3 319)
|
(4 127)
|
(4 387)
|
(4 552)
|
(3 592)
|
(2 774)
|
(2 290)
|
(1 785)
|
(1 770)
|
(1 489)
|
(1 460)
|
(1 360)
|
(1 367)
|
(1 441)
|
(1 252)
|
(1 379)
|
(1 144)
|
(1 236)
|
(1 220)
|
(1 058)
|
(1 001)
|
(1 030)
|
(1 123)
|
(1 141)
|
(1 521)
|
(1 678)
|
(1 805)
|
(2 006)
|
(2 167)
|
(2 100)
|
(2 585)
|
(2 591)
|
(2 790)
|
(3 347)
|
(3 678)
|
|
| Net Income (Common) |
3 715
N/A
|
5 822
+57%
|
8 477
+46%
|
9 095
+7%
|
11 413
+25%
|
15 444
+35%
|
18 348
+19%
|
22 660
+24%
|
20 006
-12%
|
17 038
-15%
|
6 625
-61%
|
4 820
-27%
|
4 344
-10%
|
8 515
+96%
|
(2 387)
N/A
|
(4 251)
-78%
|
(3 094)
+27%
|
7 595
N/A
|
10 535
+39%
|
8 637
-18%
|
7 729
-11%
|
9 383
+21%
|
6 499
-31%
|
5 448
-16%
|
664
-88%
|
(6 232)
N/A
|
(7 580)
-22%
|
(11 328)
-49%
|
(6 164)
+46%
|
3 049
N/A
|
4 782
+57%
|
10 599
+122%
|
7 134
-33%
|
3 328
-53%
|
5 661
+70%
|
5 340
-6%
|
9 951
+86%
|
12 201
+23%
|
13 263
+9%
|
15 268
+15%
|
17 810
+17%
|
11 317
-36%
|
7 256
-36%
|
4 588
-37%
|
4 412
-4%
|
12 900
+192%
|
17 101
+33%
|
23 734
+39%
|
23 640
0%
|
18 359
-22%
|
15 238
-17%
|
6 158
-60%
|
3 279
-47%
|
1 453
-56%
|
(1 610)
N/A
|
1 814
N/A
|
(3 818)
N/A
|
(38 510)
-909%
|
(41 156)
-7%
|
(38 578)
+6%
|
(33 291)
+14%
|
(5 369)
+84%
|
5 943
N/A
|
11 073
+86%
|
16 710
+51%
|
39 101
+134%
|
40 792
+4%
|
53 703
+32%
|
59 420
+11%
|
40 891
-31%
|
43 743
+7%
|
34 285
-22%
|
30 192
-12%
|
51 011
+69%
|
59 012
+16%
|
54 561
-8%
|
74 301
+36%
|
91 123
+23%
|
103 328
+13%
|
|
| EPS (Diluted) |
9.88
N/A
|
15.28
+55%
|
22.53
+47%
|
24.18
+7%
|
30.03
+24%
|
41.07
+37%
|
48.8
+19%
|
59.63
+22%
|
53.22
-11%
|
46.04
-13%
|
17.71
-62%
|
13.13
-26%
|
12.03
-8%
|
23.32
+94%
|
-6.62
N/A
|
-11.79
-78%
|
-8.47
+28%
|
21.03
N/A
|
29.18
+39%
|
23.92
-18%
|
21.4
-11%
|
25.99
+21%
|
18.02
-31%
|
15.1
-16%
|
1.84
-88%
|
-17.26
N/A
|
-20.99
-22%
|
-31.9
-52%
|
-17.66
+45%
|
8.65
N/A
|
14.18
+64%
|
31.45
+122%
|
21.48
-32%
|
9.99
-53%
|
17.41
+74%
|
16.48
-5%
|
30.71
+86%
|
37.93
+24%
|
42.92
+13%
|
49.73
+16%
|
58.39
+17%
|
36.98
-37%
|
24.59
-34%
|
15.76
-36%
|
15.48
-2%
|
44.61
+188%
|
60
+34%
|
83.27
+39%
|
82.94
0%
|
64.36
-22%
|
53.46
-17%
|
21.59
-60%
|
11.5
-47%
|
5.09
-56%
|
-5.64
N/A
|
6.36
N/A
|
-13.54
N/A
|
-136.58
-909%
|
-149.46
-9%
|
-140.08
+6%
|
-120.88
+14%
|
-19.5
+84%
|
21.57
N/A
|
40.16
+86%
|
60.59
+51%
|
141.85
+134%
|
147.96
+4%
|
194.73
+32%
|
215.44
+11%
|
148.28
-31%
|
158.61
+7%
|
124.31
-22%
|
109.47
-12%
|
184.96
+69%
|
213.96
+16%
|
197.79
-8%
|
269.3
+36%
|
330.31
+23%
|
374.51
+13%
|
|