Fujitsu Ltd
TSE:6702
| 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 |
2 611.5
4 265
|
| 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
Fujitsu Ltd
|
Revenue
|
3.5T
JPY
|
|
Cost of Revenue
|
-2.3T
JPY
|
|
Gross Profit
|
1.2T
JPY
|
|
Operating Expenses
|
-897B
JPY
|
|
Operating Income
|
277.2B
JPY
|
|
Other Expenses
|
97.5B
JPY
|
|
Net Income
|
374.7B
JPY
|
Income Statement
Fujitsu 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 |
0
|
0
|
0
|
0
|
0
|
0
|
4 283
|
0
|
0
|
4 851
|
0
|
0
|
4 765
|
0
|
0
|
4 062
|
0
|
0
|
3 456
|
6 622
|
9 843
|
11 728
|
10 735
|
9 951
|
8 963
|
9 283
|
8 674
|
8 169
|
7 515
|
7 286
|
7 031
|
6 746
|
6 828
|
6 553
|
6 495
|
6 401
|
6 184
|
5 974
|
5 708
|
5 505
|
5 487
|
5 245
|
5 001
|
4 741
|
4 286
|
4 251
|
4 136
|
4 210
|
4 292
|
4 008
|
3 883
|
3 546
|
3 351
|
3 231
|
3 475
|
3 732
|
3 884
|
4 185
|
3 968
|
3 728
|
3 453
|
3 047
|
2 902
|
2 801
|
2 744
|
2 955
|
3 124
|
3 354
|
3 790
|
3 958
|
0
|
0
|
0
|
5 241
|
0
|
0
|
0
|
7 710
|
0
|
|
| Revenue |
3 279 546
N/A
|
3 288 261
+0%
|
3 263 707
-1%
|
3 281 898
+1%
|
3 235 980
-1%
|
3 313 774
+2%
|
3 390 305
+2%
|
3 483 775
+3%
|
3 559 940
+2%
|
3 623 870
+2%
|
3 710 720
+2%
|
3 808 017
+3%
|
3 818 496
+0%
|
3 748 686
-2%
|
3 507 679
-6%
|
3 374 703
-4%
|
3 240 519
-4%
|
3 333 407
+3%
|
3 336 364
+0%
|
3 294 237
-1%
|
3 243 892
-2%
|
4 528 405
+40%
|
4 467 216
-1%
|
4 473 270
+0%
|
4 456 570
0%
|
4 467 574
+0%
|
4 438 873
-1%
|
4 447 070
+0%
|
4 415 581
-1%
|
4 381 728
-1%
|
4 423 591
+1%
|
4 461 516
+1%
|
4 614 001
+3%
|
4 762 445
+3%
|
4 831 883
+1%
|
4 803 701
-1%
|
4 774 535
-1%
|
4 753 210
0%
|
4 749 620
0%
|
4 801 647
+1%
|
4 797 021
0%
|
4 739 294
-1%
|
4 574 156
-3%
|
4 405 857
-4%
|
4 259 735
-3%
|
4 132 972
-3%
|
4 155 667
+1%
|
4 148 355
0%
|
4 130 665
0%
|
4 098 379
-1%
|
4 043 398
-1%
|
4 009 683
-1%
|
3 983 869
-1%
|
3 952 437
-1%
|
3 923 517
-1%
|
3 946 656
+1%
|
3 892 603
-1%
|
3 857 797
-1%
|
3 821 853
-1%
|
3 660 871
-4%
|
3 631 969
-1%
|
3 589 702
-1%
|
3 588 889
0%
|
3 620 876
+1%
|
3 607 039
0%
|
3 586 839
-1%
|
3 603 721
+0%
|
3 629 139
+1%
|
3 680 037
+1%
|
3 713 767
+1%
|
3 694 545
-1%
|
3 720 353
+1%
|
3 719 754
0%
|
3 756 059
+1%
|
3 786 449
+1%
|
3 740 838
-1%
|
3 734 769
0%
|
3 550 116
-5%
|
3 469 945
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 414 375)
|
(2 414 551)
|
(2 408 702)
|
(2 414 025)
|
(2 382 927)
|
(2 448 105)
|
(2 512 002)
|
(2 585 885)
|
(2 651 516)
|
(2 738 545)
|
(2 811 044)
|
(2 866 780)
|
(2 835 980)
|
(2 775 164)
|
(2 617 572)
|
(2 534 048)
|
(2 431 833)
|
(2 454 956)
|
(2 426 346)
|
(2 373 746)
|
(2 340 263)
|
(3 270 923)
|
(3 233 264)
|
(3 243 454)
|
(3 246 980)
|
(3 232 146)
|
(3 217 395)
|
(3 225 375)
|
(3 204 011)
|
(3 177 962)
|
(3 210 581)
|
(3 247 085)
|
(3 365 593)
|
(3 493 246)
|
(3 542 238)
|
(3 525 188)
|
(3 499 769)
|
(3 471 711)
|
(3 497 980)
|
(3 556 210)
|
(3 550 838)
|
(3 487 830)
|
(3 339 591)
|
(3 179 248)
|
(3 047 926)
|
(2 968 133)
|
(2 978 416)
|
(2 982 446)
|
(2 991 362)
|
(2 966 583)
|
(2 939 656)
|
(2 925 950)
|
(2 905 928)
|
(2 879 884)
|
(2 844 096)
|
(2 835 282)
|
(2 770 705)
|
(2 748 479)
|
(2 714 053)
|
(2 590 480)
|
(2 559 472)
|
(2 509 454)
|
(2 486 500)
|
(2 510 026)
|
(2 498 558)
|
(2 468 188)
|
(2 492 956)
|
(2 514 564)
|
(2 552 541)
|
(2 569 685)
|
(2 566 910)
|
(2 581 132)
|
(2 567 249)
|
(2 591 250)
|
(2 600 085)
|
(2 552 453)
|
(2 539 904)
|
(2 382 138)
|
(2 295 765)
|
|
| Gross Profit |
865 171
N/A
|
873 710
+1%
|
855 005
-2%
|
867 873
+2%
|
853 053
-2%
|
865 669
+1%
|
878 303
+1%
|
897 890
+2%
|
908 424
+1%
|
885 325
-3%
|
899 676
+2%
|
941 237
+5%
|
982 516
+4%
|
973 522
-1%
|
890 107
-9%
|
840 655
-6%
|
808 686
-4%
|
878 451
+9%
|
910 018
+4%
|
920 491
+1%
|
903 629
-2%
|
1 257 482
+39%
|
1 233 952
-2%
|
1 229 816
0%
|
1 209 590
-2%
|
1 235 428
+2%
|
1 221 478
-1%
|
1 221 695
+0%
|
1 211 570
-1%
|
1 203 766
-1%
|
1 213 010
+1%
|
1 214 431
+0%
|
1 248 408
+3%
|
1 269 199
+2%
|
1 289 645
+2%
|
1 278 513
-1%
|
1 274 766
0%
|
1 281 499
+1%
|
1 251 640
-2%
|
1 245 437
0%
|
1 246 183
+0%
|
1 251 464
+0%
|
1 234 565
-1%
|
1 226 609
-1%
|
1 211 809
-1%
|
1 164 839
-4%
|
1 177 251
+1%
|
1 165 909
-1%
|
1 139 303
-2%
|
1 131 796
-1%
|
1 103 742
-2%
|
1 083 733
-2%
|
1 077 941
-1%
|
1 072 553
0%
|
1 079 421
+1%
|
1 111 374
+3%
|
1 121 898
+1%
|
1 109 318
-1%
|
1 107 800
0%
|
1 070 391
-3%
|
1 072 497
+0%
|
1 080 248
+1%
|
1 102 389
+2%
|
1 110 850
+1%
|
1 108 481
0%
|
1 118 651
+1%
|
1 110 765
-1%
|
1 114 575
+0%
|
1 127 496
+1%
|
1 144 082
+1%
|
1 127 635
-1%
|
1 139 221
+1%
|
1 152 505
+1%
|
1 164 809
+1%
|
1 186 364
+2%
|
1 188 385
+0%
|
1 194 865
+1%
|
1 167 978
-2%
|
1 174 180
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(855 314)
|
(837 573)
|
(821 492)
|
(815 168)
|
(800 651)
|
(805 503)
|
(818 374)
|
(834 658)
|
(850 666)
|
(864 213)
|
(873 672)
|
(875 687)
|
(889 082)
|
(888 317)
|
(876 786)
|
(870 309)
|
(852 153)
|
(863 056)
|
(847 456)
|
(839 690)
|
(835 170)
|
(1 124 888)
|
(1 128 501)
|
(1 137 331)
|
(1 135 206)
|
(1 130 124)
|
(1 125 774)
|
(1 119 106)
|
(1 118 042)
|
(1 108 488)
|
(1 261 057)
|
(1 251 832)
|
(1 156 073)
|
(1 126 632)
|
(1 124 347)
|
(1 129 347)
|
(1 128 690)
|
(1 102 871)
|
(1 107 629)
|
(1 111 519)
|
(1 131 370)
|
(1 130 852)
|
(1 100 344)
|
(1 073 461)
|
(1 038 339)
|
(1 013 387)
|
(1 041 135)
|
(1 040 551)
|
(1 037 792)
|
(1 009 588)
|
(858 130)
|
(845 489)
|
(878 957)
|
(850 477)
|
(1 025 402)
|
(1 005 362)
|
(936 740)
|
(872 382)
|
(877 429)
|
(867 720)
|
(826 747)
|
(833 491)
|
(824 599)
|
(825 291)
|
(851 229)
|
(856 191)
|
(899 701)
|
(906 525)
|
(912 499)
|
(862 225)
|
(848 798)
|
(858 583)
|
(940 690)
|
(887 339)
|
(1 003 052)
|
(1 016 510)
|
(957 425)
|
(907 482)
|
(896 992)
|
|
| Selling, General & Administrative |
(839 470)
|
(704 334)
|
(816 893)
|
(810 569)
|
(926 556)
|
(805 503)
|
(818 374)
|
(707 314)
|
(850 666)
|
(864 213)
|
(869 259)
|
(875 687)
|
(821 463)
|
(886 892)
|
(683 006)
|
(682 650)
|
(674 662)
|
(689 294)
|
(679 800)
|
(669 271)
|
(662 610)
|
(888 678)
|
(947 683)
|
(1 014 671)
|
(1 071 556)
|
(891 764)
|
(1 125 774)
|
(1 119 106)
|
(1 118 042)
|
(877 436)
|
(1 111 214)
|
(1 104 506)
|
(1 099 448)
|
(905 243)
|
(1 098 869)
|
(1 101 120)
|
(1 098 865)
|
(1 101 497)
|
(1 099 402)
|
(1 102 295)
|
(1 100 654)
|
(1 087 122)
|
(1 062 510)
|
(1 035 421)
|
(1 014 621)
|
(1 013 600)
|
(1 015 828)
|
(1 016 422)
|
(1 018 945)
|
(1 009 588)
|
(1 000 677)
|
(986 268)
|
(972 323)
|
(933 366)
|
(908 488)
|
(885 241)
|
(861 081)
|
(864 685)
|
(851 104)
|
(843 757)
|
(835 619)
|
(834 519)
|
(846 071)
|
(856 368)
|
(863 856)
|
(852 775)
|
(850 424)
|
(850 437)
|
(854 517)
|
(852 974)
|
(865 089)
|
(874 741)
|
(888 763)
|
(904 599)
|
(904 354)
|
(904 846)
|
(902 588)
|
(887 146)
|
(879 033)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(67 619)
|
(133 182)
|
(193 780)
|
(187 659)
|
(177 491)
|
(173 762)
|
(167 656)
|
(170 419)
|
(172 560)
|
(236 210)
|
0
|
0
|
0
|
(238 360)
|
0
|
0
|
0
|
(231 052)
|
0
|
0
|
0
|
(221 389)
|
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 |
(15 844)
|
(133 239)
|
(4 599)
|
(4 599)
|
125 905
|
0
|
0
|
(127 344)
|
0
|
0
|
(4 413)
|
0
|
0
|
131 757
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(180 818)
|
(122 660)
|
(63 650)
|
0
|
0
|
0
|
0
|
0
|
(149 843)
|
(147 326)
|
(56 625)
|
0
|
(25 478)
|
(28 227)
|
(29 825)
|
(1 374)
|
(8 227)
|
(9 224)
|
(30 716)
|
(43 730)
|
(37 834)
|
(38 040)
|
(23 718)
|
213
|
(25 307)
|
(24 129)
|
(18 847)
|
0
|
142 547
|
140 779
|
93 366
|
82 889
|
(116 914)
|
(120 121)
|
(75 659)
|
(7 697)
|
(26 325)
|
(23 963)
|
8 872
|
1 028
|
21 472
|
31 077
|
12 627
|
(3 416)
|
(49 277)
|
(56 088)
|
(57 982)
|
(9 251)
|
16 291
|
16 158
|
(51 927)
|
17 260
|
(98 698)
|
(111 664)
|
(54 837)
|
(20 336)
|
(17 959)
|
|
| Operating Income |
9 857
N/A
|
36 137
+267%
|
33 513
-7%
|
52 705
+57%
|
52 402
-1%
|
60 166
+15%
|
59 929
0%
|
63 232
+6%
|
57 758
-9%
|
21 112
-63%
|
26 004
+23%
|
65 550
+152%
|
93 434
+43%
|
85 205
-9%
|
13 321
-84%
|
(29 654)
N/A
|
(43 467)
-47%
|
15 395
N/A
|
62 562
+306%
|
80 801
+29%
|
68 459
-15%
|
132 594
+94%
|
105 451
-20%
|
92 485
-12%
|
74 384
-20%
|
105 304
+42%
|
95 704
-9%
|
102 589
+7%
|
93 528
-9%
|
95 278
+2%
|
(48 047)
N/A
|
(37 401)
+22%
|
92 335
N/A
|
142 567
+54%
|
165 298
+16%
|
149 166
-10%
|
146 076
-2%
|
178 628
+22%
|
144 011
-19%
|
133 918
-7%
|
114 813
-14%
|
120 612
+5%
|
134 221
+11%
|
153 148
+14%
|
173 470
+13%
|
151 452
-13%
|
136 116
-10%
|
125 358
-8%
|
101 511
-19%
|
122 208
+20%
|
245 612
+101%
|
238 244
-3%
|
198 984
-16%
|
222 076
+12%
|
54 019
-76%
|
106 012
+96%
|
185 158
+75%
|
236 936
+28%
|
230 371
-3%
|
202 671
-12%
|
245 750
+21%
|
246 757
+0%
|
277 790
+13%
|
285 559
+3%
|
257 252
-10%
|
262 460
+2%
|
211 064
-20%
|
208 050
-1%
|
214 997
+3%
|
281 857
+31%
|
278 837
-1%
|
280 638
+1%
|
211 815
-25%
|
277 470
+31%
|
183 312
-34%
|
171 875
-6%
|
237 440
+38%
|
260 496
+10%
|
277 188
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
87 350
|
93 304
|
2 031
|
(4 085)
|
(8 070)
|
(18 701)
|
(17 944)
|
(16 734)
|
7 604
|
25 849
|
26 042
|
18 658
|
10 456
|
2 941
|
(11 194)
|
(17 945)
|
72 551
|
82 168
|
78 358
|
(3 825)
|
(2 166)
|
(1 132)
|
3 573
|
(3 896)
|
(3 523)
|
(1 825)
|
(2 076)
|
1 886
|
7 467
|
12 232
|
16 719
|
18 598
|
19 542
|
16 205
|
12 481
|
19 868
|
19 980
|
20 236
|
27 596
|
19 178
|
17 478
|
12 703
|
(1 150)
|
2 435
|
821
|
6 535
|
11 020
|
37 537
|
35 749
|
10 348
|
74 954
|
50 598
|
50 949
|
30 935
|
17 192
|
19 452
|
19 929
|
15 850
|
16 855
|
11 957
|
10 990
|
17 437
|
19 349
|
20 393
|
21 224
|
17 500
|
23 858
|
28 277
|
25 146
|
33 270
|
23 193
|
20 366
|
21 019
|
17 369
|
15 974
|
4 840
|
13 404
|
9 681
|
6 870
|
|
| Non-Reccuring Items |
0
|
0
|
(2 244)
|
13 713
|
8 239
|
10 483
|
(5 474)
|
(3 655)
|
(5 530)
|
(5 530)
|
(8 637)
|
(28 119)
|
(28 694)
|
(25 758)
|
(17 539)
|
(17 622)
|
(38 747)
|
(41 313)
|
(45 484)
|
(23 430)
|
(8 508)
|
(22 860)
|
(25 762)
|
(24 085)
|
(26 765)
|
(27 481)
|
(19 949)
|
(19 344)
|
(103 508)
|
(152 533)
|
0
|
0
|
0
|
(62 890)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(33 997)
|
0
|
0
|
0
|
60 281
|
11 518
|
11 518
|
11 518
|
(91 849)
|
0
|
0
|
0
|
(25 453)
|
0
|
0
|
0
|
19 567
|
0
|
0
|
0
|
(43 259)
|
0
|
38 296
|
38 526
|
53 757
|
37 215
|
(1 167)
|
(1 397)
|
(117 210)
|
0
|
0
|
0
|
4 593
|
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
|
4 726
|
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
|
|
| Total Other Income |
(59 584)
|
(55 873)
|
(46 887)
|
(43 682)
|
(38 237)
|
(27 127)
|
(21 787)
|
(10 179)
|
(10 479)
|
(10 127)
|
(13 524)
|
(11 402)
|
(8 167)
|
(6 048)
|
(10 013)
|
(10 713)
|
(9 908)
|
(4 761)
|
(1 651)
|
(2 418)
|
(83)
|
(6 366)
|
(9 823)
|
(7 900)
|
(8 233)
|
(9 281)
|
(7 214)
|
(8 370)
|
(8 674)
|
(90)
|
(398)
|
1 599
|
1 027
|
(7 674)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 493)
|
0
|
0
|
0
|
172
|
0
|
0
|
0
|
49 651
|
0
|
0
|
0
|
623
|
(163)
|
(85)
|
(65)
|
1 231
|
1 026
|
1 149
|
1 309
|
8 094
|
8 360
|
7 397
|
7 721
|
3 285
|
3 808
|
6 501
|
7 528
|
2 992
|
2 864
|
1 584
|
(3 223)
|
551
|
(3 231)
|
(3 882)
|
(606)
|
(1 325)
|
0
|
|
| Pre-Tax Income |
37 623
N/A
|
73 568
+96%
|
(13 587)
N/A
|
18 651
N/A
|
14 334
-23%
|
24 821
+73%
|
14 724
-41%
|
32 664
+122%
|
49 353
+51%
|
31 304
-37%
|
29 885
-5%
|
44 687
+50%
|
67 029
+50%
|
56 340
-16%
|
(25 425)
N/A
|
(75 934)
-199%
|
(19 571)
+74%
|
51 489
N/A
|
93 785
+82%
|
51 128
-45%
|
57 702
+13%
|
102 236
+77%
|
73 439
-28%
|
56 604
-23%
|
35 863
-37%
|
66 717
+86%
|
66 465
0%
|
76 761
+15%
|
(11 187)
N/A
|
(45 113)
-303%
|
(31 726)
+30%
|
(17 204)
+46%
|
112 904
N/A
|
92 934
-18%
|
177 779
+91%
|
169 034
-5%
|
166 056
-2%
|
198 864
+20%
|
171 607
-14%
|
153 096
-11%
|
132 291
-14%
|
131 822
0%
|
133 071
+1%
|
155 583
+17%
|
174 291
+12%
|
124 162
-29%
|
147 136
+19%
|
162 895
+11%
|
137 260
-16%
|
242 488
+77%
|
332 084
+37%
|
300 360
-10%
|
261 451
-13%
|
161 785
-38%
|
71 048
-56%
|
125 379
+76%
|
205 022
+64%
|
228 564
+11%
|
248 252
+9%
|
215 777
-13%
|
258 049
+20%
|
291 855
+13%
|
305 499
+5%
|
313 349
+3%
|
286 197
-9%
|
239 986
-16%
|
238 730
-1%
|
281 124
+18%
|
286 197
+2%
|
371 876
+30%
|
342 109
-8%
|
301 421
-12%
|
228 214
-24%
|
178 180
-22%
|
196 055
+10%
|
172 833
-12%
|
250 238
+45%
|
273 445
+9%
|
284 058
+4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(54 685)
|
(67 369)
|
833
|
(17 509)
|
(12 899)
|
(6 460)
|
2 735
|
(4 919)
|
(21 854)
|
(18 275)
|
(27 182)
|
(37 634)
|
(44 040)
|
(35 565)
|
(8 387)
|
6 518
|
16 302
|
(3 714)
|
(12 004)
|
(23 222)
|
(19 688)
|
(48 179)
|
(45 409)
|
(22 147)
|
(23 313)
|
(29 999)
|
(31 144)
|
(54 651)
|
(41 926)
|
(24 260)
|
(27 829)
|
(27 517)
|
(32 557)
|
(37 061)
|
(41 732)
|
(41 093)
|
(53 348)
|
(53 853)
|
(50 322)
|
(48 134)
|
(49 434)
|
(41 401)
|
(41 531)
|
(39 156)
|
(43 279)
|
(31 196)
|
(36 646)
|
(36 011)
|
(23 267)
|
(74 464)
|
(89 149)
|
(90 864)
|
(89 841)
|
(51 067)
|
(30 717)
|
(38 846)
|
(52 555)
|
(68 238)
|
(74 341)
|
(67 203)
|
(75 203)
|
(78 332)
|
(81 590)
|
(82 979)
|
(46 838)
|
(26 845)
|
(27 791)
|
(43 049)
|
(80 751)
|
(127 011)
|
(118 340)
|
(104 592)
|
(87 822)
|
88 500
|
84 009
|
90 602
|
77 668
|
(63 870)
|
(65 941)
|
|
| Income from Continuing Operations |
(17 062)
|
6 199
|
(12 754)
|
1 142
|
1 435
|
18 361
|
17 459
|
27 745
|
27 499
|
13 029
|
2 703
|
7 053
|
22 989
|
20 775
|
(33 812)
|
(69 416)
|
(3 269)
|
47 775
|
81 781
|
27 906
|
38 014
|
54 057
|
28 030
|
34 457
|
12 550
|
36 718
|
35 321
|
22 110
|
(53 113)
|
(69 373)
|
(59 555)
|
(44 721)
|
80 347
|
55 873
|
136 047
|
127 941
|
112 708
|
145 011
|
121 285
|
104 962
|
82 857
|
90 421
|
91 540
|
116 427
|
131 012
|
92 966
|
110 490
|
126 884
|
113 993
|
168 024
|
242 935
|
209 496
|
171 610
|
110 718
|
40 331
|
86 533
|
152 467
|
160 326
|
173 911
|
148 574
|
182 846
|
213 523
|
223 909
|
230 370
|
239 359
|
213 141
|
210 939
|
238 075
|
205 446
|
244 865
|
223 769
|
196 829
|
140 392
|
266 680
|
280 064
|
263 435
|
327 906
|
209 575
|
218 117
|
|
| Income to Minority Interest |
(5 881)
|
(6 708)
|
(4 977)
|
(4 534)
|
(3 339)
|
(7 328)
|
(8 260)
|
(9 531)
|
(11 490)
|
(12 464)
|
(10 879)
|
(10 861)
|
(11 673)
|
(10 612)
|
(2 348)
|
3 713
|
5 731
|
(405)
|
(3 571)
|
(4 702)
|
(2 376)
|
1 035
|
5 017
|
7 320
|
8 344
|
5 989
|
2 298
|
410
|
(841)
|
(3 540)
|
(4 023)
|
(6 134)
|
(6 573)
|
(7 263)
|
(6 791)
|
(5 270)
|
(6 257)
|
(4 987)
|
(7 054)
|
(5 001)
|
(5 220)
|
(3 658)
|
(1 198)
|
(5 213)
|
(7 091)
|
(6 828)
|
(10 484)
|
(8 588)
|
(8 135)
|
(7 915)
|
(8 614)
|
(8 909)
|
(6 241)
|
(6 156)
|
(1 431)
|
557
|
540
|
(284)
|
(2 787)
|
(5 063)
|
(8 310)
|
(10 823)
|
(15 220)
|
(21 859)
|
(26 774)
|
(30 450)
|
(35 130)
|
(36 342)
|
(34 289)
|
(29 683)
|
(21 516)
|
(15 816)
|
(11 875)
|
(12 202)
|
(13 064)
|
(11 133)
|
(11 460)
|
(12 319)
|
(12 317)
|
|
| Net Income (Common) |
(22 943)
N/A
|
(509)
+98%
|
(17 731)
-3 383%
|
(3 392)
+81%
|
(1 904)
+44%
|
11 033
N/A
|
9 199
-17%
|
18 214
+98%
|
16 009
-12%
|
565
-96%
|
(8 176)
N/A
|
(3 808)
+53%
|
11 316
N/A
|
10 163
-10%
|
(36 160)
N/A
|
(65 703)
-82%
|
2 462
N/A
|
47 370
+1 824%
|
78 210
+65%
|
23 204
-70%
|
35 638
+54%
|
55 092
+55%
|
33 047
-40%
|
41 777
+26%
|
20 894
-50%
|
42 707
+104%
|
37 619
-12%
|
22 520
-40%
|
(53 954)
N/A
|
(72 913)
-35%
|
(63 578)
+13%
|
(50 855)
+20%
|
73 774
N/A
|
48 610
-34%
|
129 256
+166%
|
122 671
-5%
|
106 451
-13%
|
140 024
+32%
|
114 231
-18%
|
99 961
-12%
|
77 637
-22%
|
86 763
+12%
|
91 612
+6%
|
114 580
+25%
|
129 679
+13%
|
88 489
-32%
|
104 692
+18%
|
120 100
+15%
|
111 682
-7%
|
169 340
+52%
|
239 947
+42%
|
206 999
-14%
|
165 369
-20%
|
104 562
-37%
|
38 900
-63%
|
87 090
+124%
|
153 007
+76%
|
160 042
+5%
|
171 124
+7%
|
143 511
-16%
|
174 536
+22%
|
202 700
+16%
|
208 689
+3%
|
208 511
0%
|
212 585
+2%
|
182 691
-14%
|
175 809
-4%
|
201 733
+15%
|
171 157
-15%
|
215 182
+26%
|
202 253
-6%
|
181 013
-11%
|
128 517
-29%
|
254 478
+98%
|
267 000
+5%
|
252 302
-6%
|
316 446
+25%
|
219 807
-31%
|
374 692
+70%
|
|
| EPS (Diluted) |
-114.7
N/A
|
-2.51
+98%
|
-85.65
-3 312%
|
-14.68
+83%
|
-8.42
+43%
|
45.59
N/A
|
31.83
-30%
|
107.77
+239%
|
68.7
-36%
|
2.75
-96%
|
-39.3
N/A
|
-18.39
+53%
|
49.63
N/A
|
44.18
-11%
|
-219.15
N/A
|
-320.5
-46%
|
9.76
N/A
|
206.85
+2 019%
|
377.82
+83%
|
106.44
-72%
|
163.47
+54%
|
250.41
+53%
|
159.64
-36%
|
201.82
+26%
|
100.93
-50%
|
204.33
+102%
|
181.73
-11%
|
108.79
-40%
|
-260.64
N/A
|
-352.23
-35%
|
-307.14
+13%
|
-245.67
+20%
|
356.39
N/A
|
234.83
-34%
|
624.42
+166%
|
592.63
-5%
|
514.25
-13%
|
676.76
+32%
|
551.84
-18%
|
482.9
-12%
|
375.05
-22%
|
419.37
+12%
|
442.57
+6%
|
550.86
+24%
|
626.46
+14%
|
428.33
-32%
|
510.69
+19%
|
585.85
+15%
|
544.79
-7%
|
825.3
+51%
|
1 170.47
+42%
|
1 014.7
-13%
|
811.85
-20%
|
512.4
-37%
|
191.88
-63%
|
429.58
+124%
|
754.65
+76%
|
790.76
+5%
|
854.09
+8%
|
716.15
-16%
|
870.9
+22%
|
101.26
-88%
|
1 048.98
+936%
|
1 051.22
+0%
|
1 076.45
+2%
|
92.3
-91%
|
893.45
+868%
|
1 024.94
+15%
|
878.13
-14%
|
110.54
-87%
|
107.19
-3%
|
95.94
-10%
|
68.19
-29%
|
135.34
+98%
|
144.92
+7%
|
137.19
-5%
|
174.76
+27%
|
120.93
-31%
|
210.29
+74%
|
|