Toshiba Corp
TSE:6502
| 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 |
N/A
N/A
|
| 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
Toshiba Corp
|
Revenue
|
3.3T
JPY
|
|
Cost of Revenue
|
-2.4T
JPY
|
|
Gross Profit
|
884.3B
JPY
|
|
Operating Expenses
|
-740.9B
JPY
|
|
Operating Income
|
143.5B
JPY
|
|
Other Expenses
|
-169.7B
JPY
|
|
Net Income
|
-26.2B
JPY
|
Income Statement
Toshiba Corp
| Sep-2001 | Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
5 636 126
N/A
|
5 455 100
-3%
|
5 394 033
-1%
|
5 419 672
+0%
|
5 518 409
+2%
|
5 619 444
+2%
|
5 655 778
+1%
|
5 581 885
-1%
|
5 629 031
+1%
|
5 639 356
+0%
|
5 579 506
-1%
|
5 710 189
+2%
|
5 752 991
+1%
|
5 798 293
+1%
|
5 836 139
+1%
|
5 887 064
+1%
|
5 954 441
+1%
|
6 167 602
+4%
|
6 343 506
+3%
|
6 497 468
+2%
|
6 605 429
+2%
|
6 815 565
+3%
|
7 116 350
+4%
|
7 328 145
+3%
|
7 644 258
+4%
|
7 729 498
+1%
|
7 668 076
-1%
|
7 618 842
-1%
|
7 470 100
-2%
|
7 079 894
-5%
|
6 654 518
-6%
|
6 034 577
-9%
|
5 703 230
-5%
|
5 735 721
+1%
|
6 137 689
+7%
|
6 322 691
+3%
|
6 383 713
+1%
|
6 423 898
+1%
|
6 263 990
-2%
|
6 190 274
-1%
|
6 170 375
0%
|
6 050 780
-2%
|
5 996 414
-1%
|
6 019 035
+0%
|
5 849 705
-3%
|
5 765 369
-1%
|
5 722 248
-1%
|
5 829 230
+2%
|
6 041 757
+4%
|
6 235 080
+3%
|
6 502 543
+4%
|
6 555 413
+1%
|
6 625 396
+1%
|
6 684 753
+1%
|
6 114 682
-9%
|
5 930 938
-3%
|
5 694 809
-4%
|
5 404 911
-5%
|
5 154 838
-5%
|
4 981 771
-3%
|
4 358 988
-13%
|
3 976 754
-9%
|
4 043 736
+2%
|
3 894 946
-4%
|
4 019 651
+3%
|
4 008 630
0%
|
3 947 596
-2%
|
3 881 469
-2%
|
3 851 794
-1%
|
3 794 426
-1%
|
3 693 539
-3%
|
3 664 420
-1%
|
4 440 145
+21%
|
4 318 114
-3%
|
3 389 871
-21%
|
3 989 694
+18%
|
3 049 856
-24%
|
3 030 832
-1%
|
3 054 375
+1%
|
3 182 415
+4%
|
3 229 387
+1%
|
3 309 952
+2%
|
3 336 967
+1%
|
3 349 754
+0%
|
3 385 782
+1%
|
3 352 001
-1%
|
3 361 657
+0%
|
3 325 118
-1%
|
3 264 101
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 188 187)
|
(4 114 955)
|
(4 070 130)
|
(4 077 693)
|
(4 102 596)
|
(4 138 490)
|
(4 146 460)
|
(4 096 742)
|
(4 134 019)
|
(4 133 269)
|
(4 075 336)
|
(4 157 658)
|
(4 199 847)
|
(4 254 096)
|
(4 296 572)
|
(4 360 197)
|
(4 397 425)
|
(4 531 325)
|
(4 659 795)
|
(4 765 193)
|
(4 864 148)
|
(5 058 142)
|
(5 312 179)
|
(5 489 863)
|
(5 743 072)
|
(5 806 647)
|
(5 759 840)
|
(5 756 415)
|
(5 684 968)
|
(5 538 279)
|
(5 366 087)
|
(4 950 791)
|
(4 695 592)
|
(4 613 797)
|
(4 760 217)
|
(4 873 156)
|
(4 860 118)
|
(4 865 823)
|
(4 771 797)
|
(4 712 078)
|
(4 716 938)
|
(4 648 050)
|
(4 628 451)
|
(4 587 771)
|
(4 452 951)
|
(4 360 912)
|
(4 413 476)
|
(4 375 136)
|
(4 529 270)
|
(4 658 993)
|
(4 854 349)
|
(4 869 076)
|
(4 924 859)
|
(4 983 963)
|
(4 703 207)
|
(4 594 828)
|
(4 533 064)
|
(4 467 210)
|
(4 403 323)
|
(4 265 931)
|
(3 656 638)
|
(3 186 039)
|
(2 980 667)
|
(2 886 022)
|
(3 011 695)
|
(3 030 375)
|
(2 972 733)
|
(2 954 458)
|
(2 941 142)
|
(2 886 423)
|
(2 776 992)
|
(2 754 947)
|
(3 308 008)
|
(3 200 655)
|
(2 468 164)
|
(2 908 835)
|
(2 215 022)
|
(2 210 052)
|
(2 227 563)
|
(2 328 419)
|
(2 361 185)
|
(2 416 154)
|
(2 449 757)
|
(2 471 130)
|
(2 505 958)
|
(2 490 607)
|
(2 471 682)
|
(2 432 370)
|
(2 379 754)
|
|
| Gross Profit |
1 447 939
N/A
|
1 340 145
-7%
|
1 323 903
-1%
|
1 341 979
+1%
|
1 415 813
+6%
|
1 480 954
+5%
|
1 509 318
+2%
|
1 485 143
-2%
|
1 495 012
+1%
|
1 506 087
+1%
|
1 504 170
0%
|
1 552 531
+3%
|
1 553 144
+0%
|
1 544 197
-1%
|
1 539 567
0%
|
1 526 867
-1%
|
1 557 016
+2%
|
1 636 277
+5%
|
1 683 711
+3%
|
1 732 275
+3%
|
1 741 281
+1%
|
1 757 423
+1%
|
1 804 171
+3%
|
1 838 282
+2%
|
1 901 186
+3%
|
1 922 851
+1%
|
1 908 236
-1%
|
1 862 427
-2%
|
1 785 132
-4%
|
1 541 615
-14%
|
1 288 431
-16%
|
1 083 786
-16%
|
1 007 638
-7%
|
1 121 924
+11%
|
1 377 472
+23%
|
1 449 535
+5%
|
1 523 595
+5%
|
1 558 075
+2%
|
1 492 193
-4%
|
1 478 196
-1%
|
1 453 437
-2%
|
1 402 730
-3%
|
1 367 963
-2%
|
1 431 264
+5%
|
1 396 754
-2%
|
1 404 457
+1%
|
1 308 772
-7%
|
1 454 094
+11%
|
1 512 487
+4%
|
1 576 087
+4%
|
1 648 194
+5%
|
1 686 337
+2%
|
1 700 537
+1%
|
1 700 790
+0%
|
1 411 475
-17%
|
1 336 110
-5%
|
1 161 745
-13%
|
937 701
-19%
|
751 515
-20%
|
715 840
-5%
|
702 350
-2%
|
790 715
+13%
|
1 063 069
+34%
|
1 008 924
-5%
|
1 007 956
0%
|
978 255
-3%
|
974 863
0%
|
927 011
-5%
|
910 652
-2%
|
908 003
0%
|
916 547
+1%
|
909 473
-1%
|
1 132 137
+24%
|
1 117 459
-1%
|
921 707
-18%
|
1 080 859
+17%
|
834 834
-23%
|
820 780
-2%
|
826 812
+1%
|
853 996
+3%
|
868 202
+2%
|
893 798
+3%
|
887 210
-1%
|
878 624
-1%
|
879 824
+0%
|
861 394
-2%
|
889 975
+3%
|
892 748
+0%
|
884 347
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 420 219)
|
(1 417 906)
|
(1 437 478)
|
(1 650 564)
|
(1 637 076)
|
(1 630 078)
|
(1 393 776)
|
(1 395 556)
|
(1 405 249)
|
(1 404 717)
|
(1 378 529)
|
(1 322 492)
|
(1 315 878)
|
(1 320 035)
|
(1 389 596)
|
(1 388 057)
|
(1 401 523)
|
(1 418 061)
|
(1 447 186)
|
(1 468 971)
|
(1 486 886)
|
(1 510 774)
|
(1 545 807)
|
(1 579 576)
|
(1 625 454)
|
(1 660 965)
|
(1 670 137)
|
(1 660 091)
|
(1 639 750)
|
(1 595 970)
|
(1 538 617)
|
(1 418 984)
|
(1 331 034)
|
(1 277 863)
|
(1 305 684)
|
(1 277 896)
|
(1 281 718)
|
(1 277 252)
|
(1 247 661)
|
(1 261 265)
|
(1 248 089)
|
(1 237 441)
|
(1 253 061)
|
(1 251 539)
|
(1 234 644)
|
(1 221 447)
|
(1 216 719)
|
(1 242 679)
|
(1 276 587)
|
(1 307 099)
|
(1 357 430)
|
(1 361 087)
|
(1 366 801)
|
(1 365 803)
|
(1 223 066)
|
(1 201 916)
|
(1 200 349)
|
(1 165 499)
|
(1 187 153)
|
(1 175 994)
|
(1 054 868)
|
(965 694)
|
(1 010 193)
|
(929 986)
|
(935 051)
|
(922 794)
|
(950 185)
|
(875 445)
|
(871 842)
|
(885 300)
|
(902 670)
|
(866 928)
|
(1 043 785)
|
(1 019 865)
|
(816 132)
|
(963 034)
|
(753 313)
|
(728 829)
|
(711 382)
|
(713 645)
|
(709 072)
|
(708 903)
|
(704 147)
|
(721 857)
|
(746 030)
|
(758 486)
|
(757 419)
|
(757 292)
|
(740 896)
|
|
| Selling, General & Administrative |
(1 420 219)
|
(1 417 906)
|
(1 437 478)
|
(1 441 610)
|
(1 428 122)
|
(1 421 124)
|
(1 393 776)
|
(1 384 650)
|
(1 394 343)
|
(1 393 811)
|
(1 378 529)
|
(1 371 437)
|
(1 364 823)
|
(1 368 980)
|
(1 389 596)
|
(1 392 893)
|
(1 406 359)
|
(1 422 897)
|
(1 447 186)
|
(1 468 971)
|
(1 486 886)
|
(1 510 774)
|
(1 545 807)
|
(1 579 576)
|
(1 625 454)
|
(1 660 965)
|
(1 670 137)
|
(1 660 091)
|
(1 639 750)
|
(1 595 970)
|
(1 538 617)
|
(1 418 984)
|
(1 331 034)
|
(1 277 863)
|
(995 033)
|
(1 277 896)
|
(1 281 718)
|
(1 277 252)
|
(1 247 661)
|
(1 261 265)
|
(1 248 089)
|
(1 237 441)
|
(1 253 061)
|
(1 251 539)
|
(1 234 644)
|
(1 221 447)
|
(1 216 719)
|
(1 242 679)
|
(1 276 587)
|
(1 307 099)
|
(1 357 430)
|
(1 361 087)
|
(1 366 801)
|
(1 365 803)
|
(1 223 066)
|
(1 201 916)
|
(1 172 251)
|
(1 137 401)
|
(1 187 153)
|
(1 128 622)
|
(1 035 594)
|
(963 895)
|
(929 611)
|
(913 072)
|
(918 137)
|
(905 880)
|
(896 686)
|
(875 445)
|
(871 842)
|
(875 462)
|
(864 690)
|
(857 090)
|
(1 033 947)
|
(1 019 865)
|
(787 409)
|
(963 034)
|
(753 313)
|
(728 829)
|
(719 157)
|
(721 542)
|
(721 049)
|
(724 871)
|
(728 265)
|
(739 015)
|
(752 717)
|
(761 440)
|
(758 832)
|
(745 360)
|
(744 077)
|
|
| 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
|
(310 651)
|
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
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
(208 954)
|
(208 954)
|
(208 954)
|
0
|
(10 906)
|
(10 906)
|
(10 906)
|
0
|
48 945
|
48 945
|
48 945
|
0
|
4 836
|
4 836
|
4 836
|
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
|
(28 098)
|
(28 098)
|
0
|
(47 372)
|
(19 274)
|
(1 799)
|
(80 582)
|
(16 914)
|
(16 914)
|
(16 914)
|
(53 499)
|
0
|
0
|
(9 838)
|
(37 980)
|
(9 838)
|
(9 838)
|
0
|
(28 723)
|
0
|
0
|
0
|
7 775
|
7 897
|
11 977
|
15 968
|
24 118
|
17 158
|
6 687
|
2 954
|
1 413
|
(11 932)
|
3 181
|
|
| Operating Income |
27 720
N/A
|
(77 761)
N/A
|
(113 575)
-46%
|
(308 585)
-172%
|
(221 263)
+28%
|
(149 124)
+33%
|
115 542
N/A
|
89 587
-22%
|
89 763
+0%
|
101 370
+13%
|
125 641
+24%
|
230 039
+83%
|
237 266
+3%
|
224 162
-6%
|
149 971
-33%
|
138 810
-7%
|
155 493
+12%
|
218 216
+40%
|
236 525
+8%
|
263 304
+11%
|
254 395
-3%
|
246 649
-3%
|
258 364
+5%
|
258 706
+0%
|
275 732
+7%
|
261 886
-5%
|
238 099
-9%
|
202 336
-15%
|
145 382
-28%
|
(54 355)
N/A
|
(250 186)
-360%
|
(335 198)
-34%
|
(323 396)
+4%
|
(155 939)
+52%
|
71 788
N/A
|
171 639
+139%
|
241 877
+41%
|
280 823
+16%
|
244 532
-13%
|
216 931
-11%
|
205 348
-5%
|
165 289
-20%
|
114 902
-30%
|
179 725
+56%
|
162 110
-10%
|
183 010
+13%
|
92 053
-50%
|
211 415
+130%
|
235 900
+12%
|
268 988
+14%
|
290 764
+8%
|
325 250
+12%
|
333 736
+3%
|
334 987
+0%
|
188 409
-44%
|
134 194
-29%
|
(38 604)
N/A
|
(227 798)
-490%
|
(435 638)
-91%
|
(460 154)
-6%
|
(352 518)
+23%
|
(174 979)
+50%
|
52 876
N/A
|
78 938
+49%
|
72 905
-8%
|
55 461
-24%
|
24 678
-56%
|
51 566
+109%
|
38 810
-25%
|
22 703
-42%
|
13 877
-39%
|
42 545
+207%
|
88 352
+108%
|
97 594
+10%
|
105 575
+8%
|
117 825
+12%
|
81 521
-31%
|
91 951
+13%
|
115 430
+26%
|
140 351
+22%
|
159 130
+13%
|
184 895
+16%
|
183 063
-1%
|
156 767
-14%
|
133 794
-15%
|
102 908
-23%
|
132 556
+29%
|
135 456
+2%
|
143 451
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(20 120)
|
(17 897)
|
(15 187)
|
(13 025)
|
(12 578)
|
(11 591)
|
(10 876)
|
(10 747)
|
(11 000)
|
(11 017)
|
(10 362)
|
(10 526)
|
(10 605)
|
(11 034)
|
(11 185)
|
(10 375)
|
(10 171)
|
(9 626)
|
(15 568)
|
(11 079)
|
(8 343)
|
(7 881)
|
20 319
|
18 482
|
14 041
|
13 592
|
15 061
|
(6 047)
|
26
|
(5 829)
|
(4 665)
|
(10 826)
|
(14 863)
|
(8 600)
|
(5 613)
|
(30 889)
|
(29 226)
|
(29 147)
|
(5 682)
|
(11 064)
|
(9 557)
|
(10 603)
|
(4 585)
|
(5 596)
|
(4 727)
|
(1 200)
|
1 022
|
141
|
(2 029)
|
(2 809)
|
(13 993)
|
(13 517)
|
(9 684)
|
(8 642)
|
7 709
|
9 653
|
179 286
|
147 813
|
170 037
|
163 786
|
(10 718)
|
29 934
|
24 602
|
29 226
|
94 136
|
88 388
|
(18 088)
|
101 441
|
74 922
|
25 647
|
6 595
|
(49 104)
|
(144 292)
|
(106 787)
|
(60 121)
|
(57 475)
|
6 586
|
13 061
|
24 729
|
8 052
|
21 726
|
47 364
|
56 042
|
64 780
|
72 165
|
32 916
|
(18 734)
|
(71 996)
|
(128 229)
|
|
| Non-Reccuring Items |
0
|
0
|
(208 954)
|
0
|
0
|
0
|
(10 906)
|
0
|
0
|
0
|
48 945
|
0
|
0
|
0
|
4 836
|
0
|
0
|
0
|
4 085
|
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
|
(17 475)
|
(47 372)
|
0
|
0
|
0
|
(51 443)
|
0
|
0
|
0
|
(14 107)
|
0
|
0
|
0
|
(27 437)
|
0
|
0
|
0
|
(3 838)
|
0
|
0
|
0
|
(3 253)
|
0
|
0
|
0
|
0
|
30 070
|
19 675
|
9 481
|
9 481
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 209
|
18 910
|
0
|
0
|
1 016
|
89 895
|
32 319
|
32 319
|
32 093
|
17 874
|
0
|
0
|
0
|
(89 155)
|
0
|
0
|
0
|
16 582
|
0
|
0
|
0
|
0
|
0
|
61 857
|
61 857
|
65 662
|
0
|
0
|
|
| Total Other Income |
(122 267)
|
(175 924)
|
(38 971)
|
(232 764)
|
(187 086)
|
(133 377)
|
(40 637)
|
(43 361)
|
572
|
15 163
|
(19 183)
|
(23 305)
|
(42 543)
|
(33 466)
|
(33 055)
|
(21 716)
|
(14 123)
|
(37 651)
|
(46 865)
|
(48 571)
|
(26 320)
|
54 165
|
19 777
|
33 393
|
1 804
|
47 662
|
2 398
|
19 451
|
993
|
(84 242)
|
(24 401)
|
(48 094)
|
(35 790)
|
(64 463)
|
(80 517)
|
(54 678)
|
(45 356)
|
(57 220)
|
(37 065)
|
(9 474)
|
(39 073)
|
(40 366)
|
(48 890)
|
(72 642)
|
(33 552)
|
1 872
|
(18 149)
|
(18 847)
|
(63 489)
|
(86 879)
|
(95 833)
|
(92 805)
|
(68 130)
|
(41 738)
|
(39 503)
|
(29 828)
|
(44 142)
|
(95 073)
|
(86 388)
|
(86 658)
|
(64 315)
|
(41 203)
|
0
|
(67 866)
|
(62 442)
|
(76 374)
|
0
|
(73 823)
|
(66 756)
|
(75 549)
|
0
|
(140 647)
|
(245 590)
|
(226 002)
|
0
|
(111 519)
|
(3 422)
|
26 729
|
0
|
37 917
|
34 702
|
0
|
0
|
0
|
0
|
0
|
0
|
65 662
|
3 805
|
|
| Pre-Tax Income |
(114 667)
N/A
|
(271 582)
-137%
|
(376 687)
-39%
|
(554 374)
-47%
|
(420 927)
+24%
|
(294 092)
+30%
|
53 123
N/A
|
35 479
-33%
|
79 335
+124%
|
105 516
+33%
|
145 041
+37%
|
196 208
+35%
|
184 118
-6%
|
179 662
-2%
|
110 567
-38%
|
106 719
-3%
|
131 199
+23%
|
170 939
+30%
|
178 177
+4%
|
203 654
+14%
|
219 732
+8%
|
292 933
+33%
|
298 460
+2%
|
310 581
+4%
|
291 577
-6%
|
323 140
+11%
|
255 558
-21%
|
215 740
-16%
|
146 401
-32%
|
(144 426)
N/A
|
(279 252)
-93%
|
(394 118)
-41%
|
(374 049)
+5%
|
(229 002)
+39%
|
(14 342)
+94%
|
86 072
N/A
|
167 295
+94%
|
194 456
+16%
|
201 785
+4%
|
196 393
-3%
|
156 718
-20%
|
114 320
-27%
|
61 427
-46%
|
101 487
+65%
|
123 831
+22%
|
183 682
+48%
|
74 926
-59%
|
192 709
+157%
|
170 382
-12%
|
179 300
+5%
|
180 938
+1%
|
218 928
+21%
|
255 922
+17%
|
284 607
+11%
|
156 615
-45%
|
114 019
-27%
|
96 540
-15%
|
(192 533)
N/A
|
(399 361)
-107%
|
(383 026)
+4%
|
(427 551)
-12%
|
(174 039)
+59%
|
44 945
N/A
|
40 298
-10%
|
104 599
+160%
|
68 491
-35%
|
82 378
+20%
|
111 503
+35%
|
79 295
-29%
|
4 894
-94%
|
10 909
+123%
|
(147 206)
N/A
|
(301 530)
-105%
|
(235 195)
+22%
|
(47 539)
+80%
|
(51 169)
-8%
|
84 685
N/A
|
131 741
+56%
|
153 488
+17%
|
186 320
+21%
|
215 558
+16%
|
232 259
+8%
|
239 105
+3%
|
251 617
+5%
|
287 491
+14%
|
207 162
-28%
|
188 965
-9%
|
129 122
-32%
|
19 027
-85%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
27 002
|
90 055
|
113 915
|
106 168
|
56 195
|
6 052
|
(48 532)
|
(44 168)
|
(69 504)
|
(86 858)
|
(102 237)
|
(122 258)
|
(102 163)
|
(93 234)
|
(55 944)
|
(55 664)
|
(72 745)
|
(92 879)
|
(90 142)
|
(100 837)
|
(103 478)
|
(122 898)
|
(145 355)
|
(141 859)
|
(132 143)
|
(155 089)
|
(113 380)
|
(95 255)
|
(67 629)
|
5 940
|
(54 323)
|
(37 323)
|
(58 954)
|
(75 953)
|
(24 789)
|
(39 734)
|
(61 267)
|
(61 990)
|
(27 944)
|
(41 473)
|
(24 287)
|
(13 447)
|
(48 440)
|
(50 016)
|
(54 385)
|
(70 696)
|
(38 356)
|
(70 730)
|
(67 152)
|
(69 675)
|
(96 299)
|
(105 660)
|
(119 985)
|
(134 319)
|
(143 016)
|
(129 462)
|
(125 109)
|
(409 046)
|
(246 411)
|
(250 427)
|
(237 011)
|
41 275
|
(57 966)
|
(57 772)
|
(70 399)
|
(12 110)
|
61 938
|
48 574
|
64 356
|
47 319
|
(15 552)
|
(7 010)
|
(16 418)
|
(25 815)
|
(35 120)
|
(40 665)
|
(31 033)
|
(33 687)
|
(13 759)
|
(13 935)
|
(13 666)
|
(15 850)
|
(24 845)
|
(24 681)
|
(32 377)
|
(27 874)
|
(63 973)
|
(64 560)
|
(54 063)
|
|
| Income from Continuing Operations |
(87 665)
|
(181 527)
|
(262 772)
|
(448 206)
|
(364 732)
|
(288 040)
|
4 591
|
(8 689)
|
9 831
|
18 658
|
42 804
|
73 950
|
81 955
|
86 428
|
54 623
|
51 055
|
58 454
|
78 060
|
88 035
|
102 817
|
116 254
|
170 035
|
153 105
|
168 722
|
159 434
|
168 051
|
142 178
|
120 485
|
78 772
|
(138 486)
|
(333 575)
|
(431 441)
|
(433 003)
|
(304 955)
|
(39 131)
|
46 338
|
106 028
|
132 466
|
173 841
|
154 920
|
132 431
|
100 873
|
12 987
|
51 471
|
69 446
|
112 986
|
36 570
|
121 979
|
103 230
|
109 625
|
84 639
|
113 268
|
135 937
|
150 288
|
13 599
|
(15 443)
|
(28 569)
|
(601 579)
|
(645 772)
|
(633 453)
|
(664 562)
|
(132 764)
|
(13 021)
|
(17 474)
|
34 200
|
56 381
|
144 316
|
160 077
|
143 651
|
52 213
|
(4 643)
|
(154 216)
|
(317 948)
|
(261 010)
|
(82 659)
|
(91 834)
|
53 652
|
98 054
|
139 729
|
172 385
|
201 892
|
216 409
|
214 260
|
226 936
|
255 114
|
179 288
|
124 992
|
64 562
|
(35 036)
|
|
| Income to Minority Interest |
(964)
|
6
|
6 315
|
7 695
|
7 899
|
7 414
|
11 330
|
12 389
|
10 009
|
5 493
|
(4 708)
|
(8 906)
|
(9 996)
|
(9 445)
|
(9 247)
|
(6 736)
|
(6 734)
|
(5 129)
|
(9 849)
|
(11 670)
|
(13 887)
|
(17 093)
|
(15 676)
|
(14 702)
|
(15 176)
|
(15 716)
|
(14 765)
|
(15 235)
|
(13 279)
|
2 450
|
3 795
|
6 230
|
6 526
|
(11 978)
|
(13 874)
|
(17 235)
|
(18 473)
|
(13 679)
|
(8 159)
|
(6 073)
|
(5 789)
|
(5 186)
|
(8 632)
|
(8 101)
|
(9 074)
|
(12 036)
|
(18 162)
|
(21 205)
|
(22 897)
|
(20 212)
|
(18 792)
|
(16 641)
|
(20 246)
|
(18 440)
|
(18 810)
|
(15 600)
|
13 125
|
13 295
|
56 022
|
53 578
|
27 420
|
130 963
|
194 538
|
190 774
|
189 175
|
67 385
|
(36 373)
|
(35 707)
|
(34 761)
|
(21 000)
|
(22 341)
|
(21 979)
|
(32 194)
|
(29 439)
|
(18 180)
|
(20 353)
|
(5 852)
|
(9 655)
|
(18 020)
|
(21 332)
|
(23 881)
|
(23 393)
|
(19 609)
|
(24 388)
|
(19 597)
|
(15 545)
|
1 581
|
10 726
|
8 812
|
|
| Equity Earnings Affiliates |
7 762
|
4 703
|
2 440
|
4 156
|
2 566
|
4 333
|
2 582
|
(3 249)
|
(7 105)
|
(13 764)
|
(9 271)
|
(7 151)
|
(2 580)
|
3 217
|
665
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
(80 867)
N/A
|
(176 818)
-119%
|
(254 017)
-44%
|
(436 355)
-72%
|
(354 267)
+19%
|
(276 293)
+22%
|
18 503
N/A
|
451
-98%
|
12 735
+2 724%
|
10 387
-18%
|
28 825
+178%
|
57 893
+101%
|
69 379
+20%
|
80 200
+16%
|
46 041
-43%
|
44 900
-2%
|
52 309
+17%
|
72 588
+39%
|
78 186
+8%
|
91 147
+17%
|
102 367
+12%
|
152 942
+49%
|
137 429
-10%
|
154 020
+12%
|
144 258
-6%
|
152 335
+6%
|
127 413
-16%
|
95 176
-25%
|
43 302
-55%
|
(158 346)
N/A
|
(343 559)
-117%
|
(451 161)
-31%
|
(437 200)
+3%
|
(329 639)
+25%
|
(53 943)
+84%
|
22 593
N/A
|
72 140
+219%
|
104 401
+45%
|
158 326
+52%
|
141 846
-10%
|
125 054
-12%
|
94 870
-24%
|
3 194
-97%
|
40 376
+1 164%
|
57 760
+43%
|
98 640
+71%
|
13 425
-86%
|
94 774
+606%
|
73 752
-22%
|
82 068
+11%
|
50 826
-38%
|
82 623
+63%
|
102 268
+24%
|
119 189
+17%
|
(37 825)
N/A
|
(66 826)
-77%
|
(53 136)
+20%
|
(624 476)
-1 075%
|
(460 013)
+26%
|
(367 939)
+20%
|
(381 997)
-4%
|
(513 090)
-34%
|
(965 663)
-88%
|
(995 140)
-3%
|
(1 130 757)
-14%
|
(406 109)
+64%
|
804 011
N/A
|
1 770 413
+120%
|
1 935 932
+9%
|
1 798 592
-7%
|
1 013 256
-44%
|
(143 700)
N/A
|
(354 254)
-147%
|
(294 221)
+17%
|
(114 633)
+61%
|
(125 981)
-10%
|
34 006
N/A
|
74 605
+119%
|
113 981
+53%
|
143 325
+26%
|
170 283
+19%
|
185 288
+9%
|
194 651
+5%
|
202 548
+4%
|
235 517
+16%
|
163 743
-30%
|
126 573
-23%
|
75 288
-41%
|
(26 224)
N/A
|
|
| EPS (Diluted) |
-251.13
N/A
|
-549.12
-119%
|
-788.87
-44%
|
-1 355.13
-72%
|
-1 096.8
+19%
|
-858.05
+22%
|
57.46
N/A
|
1.4
-98%
|
39.54
+2 724%
|
32.25
-18%
|
89.51
+178%
|
180.35
+101%
|
215.46
+19%
|
229.14
+6%
|
135.41
-41%
|
139.44
+3%
|
139.49
+0%
|
207.98
+49%
|
224.67
+8%
|
261.91
+17%
|
293.31
+12%
|
439.48
+50%
|
394.91
-10%
|
441.31
+12%
|
414.53
-6%
|
437.74
+6%
|
366.12
-16%
|
293.75
-20%
|
133.64
-55%
|
-488.72
N/A
|
-1 060.36
-117%
|
-1 292.72
-22%
|
-1 031.13
+20%
|
-777.45
+25%
|
-134.85
+83%
|
53.28
N/A
|
163.58
+207%
|
236.73
+45%
|
359.01
+52%
|
334.54
-7%
|
291.5
-13%
|
223.75
-23%
|
7.44
-97%
|
95.45
+1 183%
|
136.54
+43%
|
233.19
+71%
|
31.73
-86%
|
224.05
+606%
|
174.35
-22%
|
194.01
+11%
|
120.15
-38%
|
195.32
+63%
|
241.76
+24%
|
281.77
+17%
|
-89.32
N/A
|
-157.98
-77%
|
-124.14
+21%
|
-1 476.3
-1 089%
|
-1 086.44
+26%
|
-869.83
+20%
|
-892.51
-3%
|
-1 212.97
-36%
|
-2 280.76
-88%
|
-2 352.57
-3%
|
-2 225.89
+5%
|
-846.06
+62%
|
1 628.87
N/A
|
2 715.35
+67%
|
2 970.79
+9%
|
2 923.53
-2%
|
1 641.85
-44%
|
-286.16
N/A
|
-743.37
-160%
|
-641.33
+14%
|
-236.39
+63%
|
-277.75
-17%
|
74.97
N/A
|
164.45
+119%
|
251.25
+53%
|
315.8
+26%
|
386.8
+22%
|
428.39
+11%
|
442.04
+3%
|
468.16
+6%
|
544.37
+16%
|
378.48
-30%
|
292.56
-23%
|
174
-41%
|
-60.57
N/A
|
|