Fuji Electric Co Ltd
TSE:6504
| 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 |
4 843
11 450
|
| 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
Fuji Electric Co Ltd
|
Revenue
|
1.2T
JPY
|
|
Cost of Revenue
|
-845.6B
JPY
|
|
Gross Profit
|
323.6B
JPY
|
|
Operating Expenses
|
-204.3B
JPY
|
|
Operating Income
|
119.3B
JPY
|
|
Other Expenses
|
-36B
JPY
|
|
Net Income
|
83.3B
JPY
|
Income Statement
Fuji Electric 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
724
|
0
|
0
|
671
|
0
|
0
|
758
|
0
|
0
|
1 131
|
0
|
0
|
1 398
|
0
|
0
|
1 766
|
0
|
0
|
1 449
|
2 855
|
4 228
|
5 587
|
5 429
|
5 252
|
4 991
|
4 937
|
4 641
|
4 428
|
4 192
|
3 729
|
3 433
|
3 142
|
3 011
|
2 855
|
2 757
|
2 719
|
2 703
|
2 551
|
2 520
|
2 378
|
2 199
|
2 136
|
2 038
|
1 935
|
1 864
|
2 135
|
2 074
|
2 034
|
1 944
|
1 621
|
1 666
|
1 601
|
1 535
|
1 377
|
1 244
|
1 262
|
1 309
|
1 405
|
1 432
|
1 450
|
1 431
|
1 441
|
1 455
|
1 512
|
1 594
|
1 744
|
1 823
|
1 865
|
1 910
|
1 993
|
2 010
|
2 050
|
2 092
|
2 101
|
2 398
|
2 723
|
3 133
|
3 335
|
0
|
0
|
|
| Revenue |
523 216
N/A
|
534 591
+2%
|
537 764
+1%
|
547 260
+2%
|
542 852
-1%
|
558 432
+3%
|
580 294
+4%
|
590 068
+2%
|
602 133
+2%
|
595 639
-1%
|
600 780
+1%
|
602 204
+0%
|
590 797
-2%
|
575 569
-3%
|
540 315
-6%
|
501 009
-7%
|
458 501
-8%
|
446 634
-3%
|
456 750
+2%
|
452 961
-1%
|
456 482
+1%
|
689 065
+51%
|
686 730
0%
|
696 911
+1%
|
693 151
-1%
|
703 534
+1%
|
710 176
+1%
|
732 035
+3%
|
743 792
+2%
|
745 781
+0%
|
750 770
+1%
|
740 434
-1%
|
747 592
+1%
|
759 911
+2%
|
767 331
+1%
|
776 763
+1%
|
799 120
+3%
|
810 678
+1%
|
816 753
+1%
|
819 658
+0%
|
804 903
-2%
|
813 550
+1%
|
813 413
0%
|
810 787
0%
|
832 763
+3%
|
837 765
+1%
|
846 170
+1%
|
881 221
+4%
|
883 632
+0%
|
893 451
+1%
|
915 806
+3%
|
917 868
+0%
|
914 550
0%
|
914 915
+0%
|
895 110
-2%
|
902 145
+1%
|
904 397
+0%
|
900 604
0%
|
893 438
-1%
|
850 936
-5%
|
850 182
0%
|
875 927
+3%
|
897 041
+2%
|
916 619
+2%
|
934 598
+2%
|
910 226
-3%
|
924 208
+2%
|
959 679
+4%
|
981 021
+2%
|
1 009 447
+3%
|
1 039 655
+3%
|
1 054 001
+1%
|
1 078 332
+2%
|
1 103 214
+2%
|
1 105 453
+0%
|
1 108 899
+0%
|
1 134 617
+2%
|
1 123 407
-1%
|
1 134 936
+1%
|
1 169 190
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(424 442)
|
(435 151)
|
(434 600)
|
(438 892)
|
(429 804)
|
(439 652)
|
(461 933)
|
(468 721)
|
(479 236)
|
(472 651)
|
(481 846)
|
(487 030)
|
(483 221)
|
(473 854)
|
(450 727)
|
(425 072)
|
(393 066)
|
(380 156)
|
(378 108)
|
(370 326)
|
(366 497)
|
(543 557)
|
(540 180)
|
(545 144)
|
(541 083)
|
(546 688)
|
(551 456)
|
(576 260)
|
(586 460)
|
(587 457)
|
(587 623)
|
(569 096)
|
(570 940)
|
(579 856)
|
(582 431)
|
(587 006)
|
(603 379)
|
(609 376)
|
(612 394)
|
(613 560)
|
(599 372)
|
(603 235)
|
(603 562)
|
(602 456)
|
(622 342)
|
(624 371)
|
(631 149)
|
(655 761)
|
(652 842)
|
(661 824)
|
(678 233)
|
(679 487)
|
(680 524)
|
(679 876)
|
(662 962)
|
(674 461)
|
(675 274)
|
(680 067)
|
(676 683)
|
(640 513)
|
(638 638)
|
(654 661)
|
(671 038)
|
(681 880)
|
(691 411)
|
(657 789)
|
(665 565)
|
(692 152)
|
(709 846)
|
(732 528)
|
(755 572)
|
(765 268)
|
(780 879)
|
(799 925)
|
(797 539)
|
(797 033)
|
(815 523)
|
(805 505)
|
(814 678)
|
(845 594)
|
|
| Gross Profit |
98 774
N/A
|
99 440
+1%
|
103 164
+4%
|
108 368
+5%
|
113 048
+4%
|
118 780
+5%
|
118 361
0%
|
121 347
+3%
|
122 897
+1%
|
122 988
+0%
|
118 934
-3%
|
115 174
-3%
|
107 576
-7%
|
101 715
-5%
|
89 588
-12%
|
75 937
-15%
|
65 435
-14%
|
66 478
+2%
|
78 642
+18%
|
82 635
+5%
|
89 985
+9%
|
145 508
+62%
|
146 550
+1%
|
151 767
+4%
|
152 068
+0%
|
156 846
+3%
|
158 720
+1%
|
155 775
-2%
|
157 332
+1%
|
158 324
+1%
|
163 147
+3%
|
171 338
+5%
|
176 652
+3%
|
180 055
+2%
|
184 900
+3%
|
189 757
+3%
|
195 741
+3%
|
201 302
+3%
|
204 359
+2%
|
206 098
+1%
|
205 531
0%
|
210 315
+2%
|
209 851
0%
|
208 331
-1%
|
210 421
+1%
|
213 394
+1%
|
215 021
+1%
|
225 460
+5%
|
230 790
+2%
|
231 627
+0%
|
237 573
+3%
|
238 381
+0%
|
234 026
-2%
|
235 039
+0%
|
232 148
-1%
|
227 684
-2%
|
229 123
+1%
|
220 537
-4%
|
216 755
-2%
|
210 423
-3%
|
211 544
+1%
|
221 266
+5%
|
226 003
+2%
|
234 739
+4%
|
243 187
+4%
|
252 437
+4%
|
258 643
+2%
|
267 527
+3%
|
271 175
+1%
|
276 919
+2%
|
284 083
+3%
|
288 733
+2%
|
297 453
+3%
|
303 289
+2%
|
307 914
+2%
|
311 866
+1%
|
319 094
+2%
|
317 902
0%
|
320 258
+1%
|
323 596
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(111 506)
|
(113 950)
|
(113 732)
|
(113 316)
|
(114 311)
|
(113 387)
|
(114 179)
|
(112 514)
|
(113 134)
|
(113 874)
|
(115 087)
|
(115 756)
|
(112 424)
|
(112 147)
|
(108 024)
|
(101 747)
|
(96 045)
|
(89 792)
|
(92 961)
|
(96 485)
|
(99 309)
|
(133 243)
|
(134 442)
|
(134 360)
|
(135 920)
|
(137 593)
|
(136 980)
|
(136 324)
|
(137 172)
|
(136 332)
|
(137 710)
|
(141 010)
|
(144 611)
|
(146 919)
|
(150 345)
|
(153 707)
|
(157 040)
|
(161 986)
|
(164 539)
|
(165 783)
|
(166 155)
|
(165 309)
|
(166 518)
|
(164 339)
|
(166 186)
|
(168 685)
|
(170 469)
|
(173 879)
|
(174 411)
|
(175 665)
|
(178 077)
|
(176 642)
|
(175 978)
|
(175 067)
|
(174 888)
|
(175 115)
|
(176 787)
|
(178 022)
|
(175 447)
|
(173 729)
|
(171 792)
|
(172 671)
|
(174 544)
|
(175 148)
|
(176 005)
|
(177 912)
|
(179 235)
|
(182 264)
|
(186 566)
|
(188 505)
|
(190 410)
|
(191 576)
|
(195 045)
|
(197 620)
|
(199 428)
|
(200 628)
|
(202 253)
|
(200 357)
|
(203 077)
|
(204 259)
|
|
| Selling, General & Administrative |
(111 506)
|
(113 950)
|
(113 732)
|
(113 316)
|
(114 311)
|
(113 387)
|
(114 179)
|
(100 376)
|
(113 134)
|
(113 874)
|
(115 145)
|
(115 756)
|
(106 348)
|
(110 593)
|
(89 031)
|
(85 038)
|
(81 173)
|
(77 179)
|
(79 227)
|
(81 481)
|
(83 394)
|
(111 249)
|
(117 014)
|
(123 272)
|
(129 494)
|
(110 066)
|
(136 978)
|
(136 323)
|
(137 170)
|
(110 583)
|
(137 707)
|
(141 008)
|
(144 610)
|
(120 949)
|
(150 345)
|
(153 706)
|
(157 039)
|
(132 564)
|
(164 538)
|
(165 780)
|
(166 152)
|
(134 542)
|
(164 955)
|
(164 339)
|
(166 186)
|
(138 365)
|
(169 780)
|
(173 878)
|
(174 409)
|
(144 869)
|
(178 076)
|
(176 642)
|
(175 978)
|
(145 485)
|
(174 887)
|
(175 114)
|
(176 787)
|
(147 654)
|
(175 445)
|
(173 727)
|
(171 790)
|
(143 218)
|
(174 544)
|
(175 146)
|
(176 004)
|
(148 185)
|
(179 233)
|
(182 264)
|
(186 564)
|
(156 955)
|
(190 409)
|
(191 575)
|
(193 348)
|
(166 093)
|
(199 257)
|
(200 457)
|
(202 253)
|
(167 936)
|
(201 772)
|
(203 525)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 076)
|
(12 983)
|
(18 993)
|
(16 709)
|
(14 872)
|
(12 613)
|
(13 734)
|
(15 004)
|
(15 915)
|
(22 341)
|
0
|
0
|
0
|
(27 526)
|
0
|
0
|
0
|
(25 747)
|
0
|
0
|
0
|
(25 969)
|
0
|
0
|
0
|
(29 421)
|
0
|
0
|
0
|
(30 766)
|
0
|
0
|
0
|
(30 319)
|
0
|
0
|
0
|
(30 796)
|
0
|
0
|
0
|
(29 581)
|
0
|
0
|
0
|
(30 366)
|
0
|
0
|
0
|
(29 452)
|
0
|
0
|
0
|
(29 416)
|
0
|
0
|
0
|
(31 081)
|
0
|
0
|
0
|
(31 129)
|
0
|
0
|
0
|
(32 318)
|
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
|
347
|
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
|
(310)
|
0
|
0
|
0
|
(468)
|
0
|
0
|
0
|
(397)
|
0
|
0
|
0
|
(101)
|
(416)
|
(732)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12 138)
|
0
|
0
|
58
|
0
|
0
|
11 429
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17 428)
|
(11 088)
|
(6 426)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(1 563)
|
0
|
0
|
(1)
|
(689)
|
(1)
|
(2)
|
0
|
(1)
|
0
|
1
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
(1 697)
|
(1)
|
(171)
|
(171)
|
0
|
(2)
|
(889)
|
(2)
|
|
| Operating Income |
(12 732)
N/A
|
(14 510)
-14%
|
(10 568)
+27%
|
(4 948)
+53%
|
(1 263)
+74%
|
5 393
N/A
|
4 182
-22%
|
8 833
+111%
|
9 763
+11%
|
9 114
-7%
|
3 847
-58%
|
(582)
N/A
|
(4 848)
-733%
|
(10 432)
-115%
|
(18 436)
-77%
|
(25 810)
-40%
|
(30 610)
-19%
|
(23 314)
+24%
|
(14 319)
+39%
|
(13 850)
+3%
|
(9 324)
+33%
|
12 265
N/A
|
12 108
-1%
|
17 407
+44%
|
16 148
-7%
|
19 253
+19%
|
21 740
+13%
|
19 451
-11%
|
20 160
+4%
|
21 992
+9%
|
25 437
+16%
|
30 328
+19%
|
32 041
+6%
|
33 136
+3%
|
34 555
+4%
|
36 050
+4%
|
38 701
+7%
|
39 316
+2%
|
39 820
+1%
|
40 315
+1%
|
39 376
-2%
|
45 006
+14%
|
43 333
-4%
|
43 992
+2%
|
44 235
+1%
|
44 709
+1%
|
44 552
0%
|
51 581
+16%
|
56 379
+9%
|
55 962
-1%
|
59 496
+6%
|
61 739
+4%
|
58 048
-6%
|
59 972
+3%
|
57 260
-5%
|
52 569
-8%
|
52 336
0%
|
42 515
-19%
|
41 308
-3%
|
36 694
-11%
|
39 752
+8%
|
48 595
+22%
|
51 459
+6%
|
59 591
+16%
|
67 182
+13%
|
74 525
+11%
|
79 408
+7%
|
85 263
+7%
|
84 609
-1%
|
88 414
+4%
|
93 673
+6%
|
97 157
+4%
|
102 408
+5%
|
105 669
+3%
|
108 486
+3%
|
111 238
+3%
|
116 841
+5%
|
117 545
+1%
|
117 181
0%
|
119 337
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(533)
|
1 694
|
(198)
|
112
|
(787)
|
410
|
570
|
124
|
781
|
413
|
348
|
(98)
|
(199)
|
(952)
|
(2 055)
|
(3 542)
|
(4 559)
|
(4 195)
|
24 624
|
24 184
|
23 487
|
26 379
|
(3 774)
|
(3 576)
|
(2 440)
|
(648)
|
(445)
|
461
|
2 290
|
3 909
|
435
|
1 379
|
685
|
3 105
|
2 221
|
3 402
|
5 232
|
7 449
|
7 172
|
6 663
|
5 397
|
3 671
|
115
|
(476)
|
1 347
|
20 421
|
22 330
|
22 312
|
20 920
|
1 729
|
2 767
|
4 217
|
2 856
|
4 570
|
4 054
|
2 735
|
5 119
|
4 040
|
4 123
|
4 610
|
2 137
|
43 677
|
46 108
|
51 938
|
52 485
|
14 434
|
18 496
|
14 960
|
13 975
|
11 396
|
11 017
|
9 001
|
9 461
|
11 594
|
6 167
|
19 789
|
20 105
|
15 996
|
13 788
|
29
|
|
| Non-Reccuring Items |
(3 333)
|
(3 730)
|
(1 318)
|
(3 095)
|
(1 098)
|
(1 158)
|
332
|
385
|
(3 288)
|
(3 481)
|
(4 329)
|
(2 166)
|
(3 736)
|
(3 065)
|
(5 287)
|
1 868
|
508
|
(2 088)
|
(13 824)
|
(11 487)
|
(6 812)
|
(11 384)
|
(7 984)
|
(8 815)
|
(9 374)
|
(15 117)
|
(12 072)
|
(12 369)
|
(10 921)
|
(9 471)
|
(9 321)
|
(8 022)
|
(8 940)
|
(2 603)
|
(2 401)
|
(2 392)
|
2 194
|
71
|
916
|
804
|
(3 856)
|
(1 612)
|
0
|
(1 546)
|
(1 367)
|
(689)
|
0
|
(651)
|
(659)
|
(776)
|
523
|
549
|
518
|
(1 222)
|
(2 920)
|
(3 372)
|
(3 377)
|
(1 905)
|
(1 505)
|
(1 055)
|
(17 667)
|
(27 709)
|
(27 788)
|
(29 348)
|
(11 887)
|
(717)
|
(1 050)
|
264
|
(523)
|
(2 353)
|
(1 941)
|
(1 695)
|
0
|
(170)
|
0
|
0
|
(169)
|
(886)
|
0
|
(1 291)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(90)
|
(1 379)
|
(1 687)
|
(1 688)
|
2 942
|
3 425
|
3 474
|
67
|
(126)
|
(691)
|
(642)
|
(625)
|
(849)
|
1 622
|
1 593
|
1 498
|
1 701
|
(375)
|
(12)
|
(102)
|
(203)
|
(761)
|
(1 174)
|
(1 279)
|
(1 248)
|
(799)
|
(770)
|
(491)
|
(443)
|
214
|
233
|
229
|
128
|
(513)
|
(413)
|
(411)
|
(347)
|
(157)
|
(311)
|
(302)
|
(472)
|
(1 025)
|
(979)
|
(986)
|
(1 241)
|
(1 272)
|
(1 299)
|
(1 386)
|
(778)
|
(272)
|
(280)
|
(346)
|
(541)
|
(453)
|
(241)
|
(140)
|
49
|
370
|
215
|
411
|
269
|
(475)
|
(462)
|
(816)
|
(919)
|
(855)
|
(1 085)
|
(1 466)
|
|
| Total Other Income |
(1 383)
|
(2 755)
|
(1 890)
|
(1 857)
|
(874)
|
364
|
476
|
441
|
1 568
|
2 286
|
3 303
|
2 356
|
1 998
|
2 073
|
292
|
270
|
304
|
266
|
316
|
230
|
268
|
(117)
|
135
|
306
|
994
|
238
|
776
|
855
|
652
|
562
|
5 514
|
5 372
|
5 219
|
860
|
963
|
1 023
|
90
|
(318)
|
1 172
|
686
|
1 220
|
(713)
|
(712)
|
(595)
|
(350)
|
15
|
71
|
113
|
130
|
47
|
34
|
168
|
668
|
(8)
|
(73)
|
177
|
(206)
|
482
|
217
|
77
|
(681)
|
(1 007)
|
(760)
|
(566)
|
(4)
|
698
|
280
|
(447)
|
(1 410)
|
(2 081)
|
(3 980)
|
(4 240)
|
(3 364)
|
(2 586)
|
(1 369)
|
(377)
|
127
|
1 861
|
2 373
|
2 270
|
|
| Pre-Tax Income |
(17 981)
N/A
|
(19 301)
-7%
|
(13 974)
+28%
|
(9 788)
+30%
|
(4 022)
+59%
|
5 009
N/A
|
5 560
+11%
|
9 783
+76%
|
8 824
-10%
|
8 332
-6%
|
3 169
-62%
|
(490)
N/A
|
(6 875)
-1 303%
|
(13 755)
-100%
|
(27 173)
-98%
|
(28 902)
-6%
|
(31 415)
-9%
|
(25 906)
+18%
|
271
N/A
|
(856)
N/A
|
7 493
N/A
|
26 452
+253%
|
(157)
N/A
|
4 697
N/A
|
4 479
-5%
|
5 348
+19%
|
11 592
+117%
|
9 896
-15%
|
13 882
+40%
|
16 617
+20%
|
22 053
+33%
|
28 955
+31%
|
28 802
-1%
|
33 737
+17%
|
34 164
+1%
|
36 804
+8%
|
44 969
+22%
|
45 719
+2%
|
48 310
+6%
|
47 977
-1%
|
41 694
-13%
|
46 566
+12%
|
42 969
-8%
|
41 604
-3%
|
43 993
+6%
|
63 943
+45%
|
66 540
+4%
|
72 944
+10%
|
76 423
+5%
|
56 805
-26%
|
62 509
+10%
|
66 371
+6%
|
61 618
-7%
|
62 287
+1%
|
57 342
-8%
|
51 123
-11%
|
52 631
+3%
|
43 860
-17%
|
42 844
-2%
|
38 940
-9%
|
22 763
-42%
|
63 284
+178%
|
68 739
+9%
|
81 269
+18%
|
107 235
+32%
|
88 487
-17%
|
96 893
+9%
|
99 900
+3%
|
96 700
-3%
|
95 746
-1%
|
98 984
+3%
|
100 634
+2%
|
108 774
+8%
|
114 032
+5%
|
112 822
-1%
|
129 834
+15%
|
135 985
+5%
|
133 661
-2%
|
132 257
-1%
|
118 879
-10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
7 304
|
7 569
|
5 411
|
3 148
|
327
|
(2 752)
|
(2 546)
|
(3 042)
|
(2 343)
|
(1 783)
|
(1 347)
|
(359)
|
178
|
3 376
|
(23 460)
|
(24 324)
|
(26 378)
|
832
|
(6 589)
|
(4 902)
|
(5 317)
|
(10 202)
|
1 805
|
5 280
|
4 334
|
7 897
|
3 370
|
799
|
1 930
|
11 426
|
9 714
|
7 577
|
5 677
|
(11 982)
|
(12 257)
|
(13 293)
|
(14 178)
|
(14 918)
|
(15 542)
|
(14 832)
|
(13 536)
|
(12 697)
|
(11 680)
|
(11 348)
|
(12 736)
|
(18 923)
|
(19 900)
|
(22 102)
|
(23 255)
|
(14 803)
|
(16 191)
|
(17 189)
|
(15 676)
|
(17 216)
|
(15 509)
|
(13 771)
|
(15 049)
|
(11 989)
|
(11 737)
|
(10 960)
|
(5 304)
|
(17 941)
|
(19 284)
|
(22 811)
|
(30 974)
|
(23 931)
|
(27 213)
|
(28 242)
|
(27 548)
|
(27 112)
|
(28 158)
|
(28 391)
|
(31 819)
|
(31 961)
|
(31 502)
|
(36 837)
|
(36 285)
|
(36 980)
|
(36 869)
|
(32 128)
|
|
| Income from Continuing Operations |
(10 677)
|
(11 732)
|
(8 563)
|
(6 640)
|
(3 695)
|
2 257
|
3 014
|
6 741
|
6 481
|
6 549
|
1 822
|
(849)
|
(6 697)
|
(10 379)
|
(50 633)
|
(53 226)
|
(57 793)
|
(25 074)
|
(6 318)
|
(5 758)
|
2 176
|
16 250
|
1 648
|
9 977
|
8 813
|
13 245
|
14 962
|
10 695
|
15 812
|
28 043
|
31 767
|
36 532
|
34 479
|
21 755
|
21 907
|
23 511
|
30 791
|
30 801
|
32 768
|
33 145
|
28 158
|
33 869
|
31 289
|
30 256
|
31 257
|
45 020
|
46 640
|
50 842
|
53 168
|
42 002
|
46 318
|
49 182
|
45 942
|
45 071
|
41 833
|
37 352
|
37 582
|
31 871
|
31 107
|
27 980
|
17 459
|
45 343
|
49 455
|
58 458
|
76 261
|
64 556
|
69 680
|
71 658
|
69 152
|
68 634
|
70 826
|
72 243
|
76 955
|
82 071
|
81 320
|
92 997
|
99 700
|
96 681
|
95 388
|
86 751
|
|
| Income to Minority Interest |
843
|
1 010
|
839
|
847
|
437
|
396
|
265
|
313
|
39
|
(76)
|
86
|
304
|
10
|
41
|
601
|
1 491
|
2 255
|
2 552
|
2 068
|
1 148
|
(136)
|
(1 141)
|
(1 870)
|
(1 925)
|
(1 693)
|
(1 443)
|
(1 142)
|
(1 136)
|
(1 507)
|
(1 676)
|
(1 969)
|
(2 192)
|
(2 321)
|
(2 172)
|
(2 168)
|
(2 282)
|
(2 337)
|
(2 822)
|
(2 997)
|
(2 971)
|
(3 180)
|
(3 224)
|
(3 387)
|
(3 759)
|
(3 904)
|
(4 040)
|
(3 805)
|
(3 665)
|
(3 734)
|
(4 237)
|
(4 310)
|
(5 099)
|
(5 184)
|
(4 802)
|
(4 410)
|
(3 642)
|
(3 396)
|
(3 078)
|
(3 487)
|
(3 101)
|
(2 985)
|
(3 415)
|
(3 910)
|
(4 615)
|
(4 902)
|
(5 894)
|
(6 060)
|
(6 718)
|
(6 926)
|
(7 285)
|
(7 105)
|
(6 809)
|
(7 311)
|
(6 717)
|
(6 794)
|
(6 447)
|
(6 186)
|
(4 441)
|
(3 698)
|
(3 435)
|
|
| Net Income (Common) |
(9 423)
N/A
|
(10 723)
-14%
|
(7 723)
+28%
|
(5 792)
+25%
|
(3 257)
+44%
|
2 653
N/A
|
3 280
+24%
|
7 055
+115%
|
6 519
-8%
|
6 472
-1%
|
1 907
-71%
|
(545)
N/A
|
(6 692)
-1 128%
|
(10 344)
-55%
|
(50 035)
-384%
|
(51 733)
-3%
|
(55 535)
-7%
|
(22 521)
+59%
|
(4 253)
+81%
|
(4 613)
-8%
|
2 034
N/A
|
15 104
+643%
|
(228)
N/A
|
8 048
N/A
|
7 119
-12%
|
11 801
+66%
|
13 821
+17%
|
9 560
-31%
|
14 304
+50%
|
26 368
+84%
|
29 798
+13%
|
34 339
+15%
|
32 158
-6%
|
19 582
-39%
|
19 738
+1%
|
21 227
+8%
|
28 453
+34%
|
27 978
-2%
|
29 770
+6%
|
30 174
+1%
|
24 977
-17%
|
30 644
+23%
|
27 903
-9%
|
26 496
-5%
|
27 352
+3%
|
40 978
+50%
|
42 831
+5%
|
47 175
+10%
|
49 433
+5%
|
37 763
-24%
|
42 006
+11%
|
44 080
+5%
|
40 754
-8%
|
40 267
-1%
|
37 420
-7%
|
33 709
-10%
|
34 185
+1%
|
28 793
-16%
|
27 621
-4%
|
24 880
-10%
|
14 476
-42%
|
41 926
+190%
|
45 543
+9%
|
53 840
+18%
|
71 355
+33%
|
58 660
-18%
|
63 618
+8%
|
64 939
+2%
|
62 224
-4%
|
61 348
-1%
|
63 720
+4%
|
65 433
+3%
|
69 643
+6%
|
75 353
+8%
|
74 525
-1%
|
86 549
+16%
|
93 513
+8%
|
92 239
-1%
|
91 689
-1%
|
83 314
-9%
|
|
| EPS (Diluted) |
-65.9
N/A
|
-73.95
-12%
|
-54
+27%
|
-40.22
+26%
|
-22.61
+44%
|
18.55
N/A
|
22.93
+24%
|
46.11
+101%
|
43.75
-5%
|
45.25
+3%
|
13.15
-71%
|
-3.81
N/A
|
-46.81
-1 129%
|
-71.33
-52%
|
-349.89
-391%
|
-361.76
-3%
|
-383
-6%
|
-157.48
+59%
|
-29.74
+81%
|
-32.25
-8%
|
14.22
N/A
|
105.62
+643%
|
-1.59
N/A
|
56.27
N/A
|
49.78
-12%
|
82.52
+66%
|
96.65
+17%
|
66.85
-31%
|
100.02
+50%
|
184.39
+84%
|
208.37
+13%
|
240.13
+15%
|
224.88
-6%
|
136.93
-39%
|
138.02
+1%
|
148.43
+8%
|
198.96
+34%
|
195.66
-2%
|
208.2
+6%
|
211
+1%
|
174.66
-17%
|
214.32
+23%
|
195.12
-9%
|
185.28
-5%
|
191.27
+3%
|
286.82
+50%
|
299.51
+4%
|
329.89
+10%
|
345.68
+5%
|
264.34
-24%
|
293.74
+11%
|
308.25
+5%
|
285.29
-7%
|
281.88
-1%
|
261.96
-7%
|
235.98
-10%
|
239.32
+1%
|
201.57
-16%
|
193.37
-4%
|
174.18
-10%
|
101.34
-42%
|
293.52
+190%
|
318.84
+9%
|
376.92
+18%
|
499.55
+33%
|
410.68
-18%
|
445.39
+8%
|
454.64
+2%
|
435.64
-4%
|
429.51
-1%
|
446.12
+4%
|
458.11
+3%
|
487.59
+6%
|
527.56
+8%
|
521.77
-1%
|
605.96
+16%
|
654.71
+8%
|
642.69
-2%
|
622.36
-3%
|
565.26
-9%
|
|