Nippon Signal Co Ltd
TSE:6741
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Nippon Signal Co Ltd
TSE:6741
|
JP |
|
Y
|
Yash Innoventures Ltd
BSE:523650
|
IN |
|
T
|
Transocean Holdings Bhd
KLSE:TOCEAN
|
MY |
|
I
|
IFL Enterprises Ltd
BSE:540377
|
IN |
|
Win-Partners Co Ltd
TSE:3183
|
JP |
Income Statement
Earnings Waterfall
Nippon Signal Co Ltd
Income Statement
Nippon Signal 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 |
56
|
0
|
0
|
45
|
0
|
0
|
22
|
0
|
0
|
23
|
0
|
0
|
15
|
0
|
0
|
13
|
0
|
0
|
7
|
11
|
18
|
34
|
34
|
35
|
40
|
42
|
48
|
58
|
65
|
67
|
61
|
50
|
37
|
26
|
25
|
26
|
24
|
19
|
16
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
16
|
17
|
18
|
23
|
25
|
26
|
28
|
30
|
29
|
31
|
34
|
37
|
41
|
42
|
43
|
43
|
45
|
44
|
40
|
36
|
30
|
33
|
40
|
49
|
57
|
54
|
50
|
46
|
44
|
53
|
68
|
98
|
0
|
0
|
0
|
|
| Revenue |
48 270
N/A
|
49 256
+2%
|
51 067
+4%
|
52 315
+2%
|
51 394
-2%
|
50 800
-1%
|
50 519
-1%
|
51 951
+3%
|
55 084
+6%
|
54 279
-1%
|
52 297
-4%
|
48 894
-7%
|
47 270
-3%
|
47 758
+1%
|
48 800
+2%
|
51 896
+6%
|
47 140
-9%
|
48 609
+3%
|
45 916
-6%
|
47 781
+4%
|
46 891
-2%
|
83 465
+78%
|
84 594
+1%
|
83 025
-2%
|
84 603
+2%
|
84 503
0%
|
84 861
+0%
|
86 312
+2%
|
86 655
+0%
|
85 339
-2%
|
84 193
-1%
|
86 611
+3%
|
90 490
+4%
|
93 217
+3%
|
97 656
+5%
|
98 186
+1%
|
97 001
-1%
|
100 416
+4%
|
101 071
+1%
|
97 214
-4%
|
95 221
-2%
|
90 593
-5%
|
86 304
-5%
|
84 012
-3%
|
81 752
-3%
|
82 134
+0%
|
82 347
+0%
|
83 800
+2%
|
84 006
+0%
|
83 770
0%
|
85 951
+3%
|
88 465
+3%
|
93 551
+6%
|
99 857
+7%
|
103 643
+4%
|
109 726
+6%
|
109 548
0%
|
111 675
+2%
|
109 043
-2%
|
101 327
-7%
|
99 806
-2%
|
92 755
-7%
|
94 969
+2%
|
92 766
-2%
|
92 812
+0%
|
85 047
-8%
|
81 113
-5%
|
84 900
+5%
|
84 146
-1%
|
85 456
+2%
|
85 620
+0%
|
84 596
-1%
|
88 850
+5%
|
98 536
+11%
|
101 035
+3%
|
104 722
+4%
|
105 209
+0%
|
106 859
+2%
|
108 267
+1%
|
110 604
+2%
|
113 889
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(36 032)
|
(37 694)
|
(38 811)
|
(40 234)
|
(38 394)
|
(38 186)
|
(37 300)
|
(38 305)
|
(40 528)
|
(40 670)
|
(39 751)
|
(37 582)
|
(36 577)
|
(36 325)
|
(38 111)
|
(40 281)
|
(36 935)
|
(37 010)
|
(35 103)
|
(36 568)
|
(36 903)
|
(65 016)
|
(66 421)
|
(67 226)
|
(68 758)
|
(68 111)
|
(68 471)
|
(68 312)
|
(67 699)
|
(67 358)
|
(66 313)
|
(68 048)
|
(70 875)
|
(73 316)
|
(75 804)
|
(76 107)
|
(74 844)
|
(77 159)
|
(77 811)
|
(74 612)
|
(73 088)
|
(68 440)
|
(65 660)
|
(63 638)
|
(62 392)
|
(63 059)
|
(63 733)
|
(65 561)
|
(66 640)
|
(67 757)
|
(68 837)
|
(70 948)
|
(74 139)
|
(78 797)
|
(81 906)
|
(85 763)
|
(85 287)
|
(87 292)
|
(84 445)
|
(79 306)
|
(78 348)
|
(72 949)
|
(74 993)
|
(73 260)
|
(73 578)
|
(65 474)
|
(62 713)
|
(64 760)
|
(63 855)
|
(65 405)
|
(66 318)
|
(65 284)
|
(68 829)
|
(76 949)
|
(77 987)
|
(81 268)
|
(81 695)
|
(81 180)
|
(82 575)
|
(84 140)
|
(84 658)
|
|
| Gross Profit |
12 238
N/A
|
11 562
-6%
|
12 256
+6%
|
12 081
-1%
|
13 000
+8%
|
12 614
-3%
|
13 219
+5%
|
13 646
+3%
|
14 556
+7%
|
13 609
-7%
|
12 546
-8%
|
11 312
-10%
|
10 693
-5%
|
11 433
+7%
|
10 689
-7%
|
11 615
+9%
|
10 205
-12%
|
11 599
+14%
|
10 813
-7%
|
11 213
+4%
|
9 988
-11%
|
18 449
+85%
|
18 173
-1%
|
15 799
-13%
|
15 845
+0%
|
16 392
+3%
|
16 390
0%
|
18 000
+10%
|
18 956
+5%
|
17 981
-5%
|
17 880
-1%
|
18 563
+4%
|
19 615
+6%
|
19 901
+1%
|
21 852
+10%
|
22 079
+1%
|
22 157
+0%
|
23 257
+5%
|
23 260
+0%
|
22 602
-3%
|
22 133
-2%
|
22 153
+0%
|
20 644
-7%
|
20 374
-1%
|
19 360
-5%
|
19 075
-1%
|
18 614
-2%
|
18 239
-2%
|
17 366
-5%
|
16 013
-8%
|
17 114
+7%
|
17 517
+2%
|
19 412
+11%
|
21 060
+8%
|
21 737
+3%
|
23 963
+10%
|
24 261
+1%
|
24 383
+1%
|
24 598
+1%
|
22 021
-10%
|
21 458
-3%
|
19 806
-8%
|
19 976
+1%
|
19 506
-2%
|
19 234
-1%
|
19 573
+2%
|
18 400
-6%
|
20 140
+9%
|
20 291
+1%
|
20 051
-1%
|
19 302
-4%
|
19 312
+0%
|
20 021
+4%
|
21 587
+8%
|
23 048
+7%
|
23 454
+2%
|
23 514
+0%
|
25 679
+9%
|
25 692
+0%
|
26 464
+3%
|
29 231
+10%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10 853)
|
(10 838)
|
(11 010)
|
(10 967)
|
(11 219)
|
(11 226)
|
(11 191)
|
(11 173)
|
(11 360)
|
(11 503)
|
(11 320)
|
(11 273)
|
(11 176)
|
(11 129)
|
(11 146)
|
(11 101)
|
(10 957)
|
(10 736)
|
(10 560)
|
(10 175)
|
(10 083)
|
(13 639)
|
(13 396)
|
(13 464)
|
(13 335)
|
(13 096)
|
(12 980)
|
(12 831)
|
(12 813)
|
(12 899)
|
(12 908)
|
(12 938)
|
(13 368)
|
(13 958)
|
(14 489)
|
(14 932)
|
(14 745)
|
(14 880)
|
(14 744)
|
(14 758)
|
(15 009)
|
(14 991)
|
(15 133)
|
(15 082)
|
(15 150)
|
(14 806)
|
(14 595)
|
(14 386)
|
(13 994)
|
(13 952)
|
(13 746)
|
(13 726)
|
(13 700)
|
(14 060)
|
(14 279)
|
(14 717)
|
(15 112)
|
(15 471)
|
(15 210)
|
(14 882)
|
(14 664)
|
(14 093)
|
(14 313)
|
(14 143)
|
(14 193)
|
(14 183)
|
(14 312)
|
(14 608)
|
(14 681)
|
(14 939)
|
(14 985)
|
(14 835)
|
(14 727)
|
(14 763)
|
(15 450)
|
(15 738)
|
(15 757)
|
(15 773)
|
(15 528)
|
(16 046)
|
(16 675)
|
|
| Selling, General & Administrative |
(10 898)
|
(10 876)
|
(11 045)
|
(11 001)
|
(11 251)
|
(11 256)
|
(11 211)
|
(9 928)
|
(11 388)
|
(11 531)
|
(11 184)
|
(11 283)
|
(10 665)
|
(11 356)
|
(9 247)
|
(9 144)
|
(8 986)
|
(8 793)
|
(8 752)
|
(8 540)
|
(8 453)
|
(11 190)
|
(10 907)
|
(10 871)
|
(10 834)
|
(10 687)
|
(11 056)
|
(11 532)
|
(11 480)
|
(10 324)
|
(10 939)
|
(10 350)
|
(10 393)
|
(10 615)
|
(10 796)
|
(10 979)
|
(10 973)
|
(11 231)
|
(11 386)
|
(11 358)
|
(11 558)
|
(11 298)
|
(11 363)
|
(11 450)
|
(11 583)
|
(11 446)
|
(12 351)
|
(12 248)
|
(12 029)
|
(11 053)
|
(11 036)
|
(11 057)
|
(11 051)
|
(11 296)
|
(11 581)
|
(11 910)
|
(12 102)
|
(12 211)
|
(11 984)
|
(11 619)
|
(11 390)
|
(10 963)
|
(11 108)
|
(11 053)
|
(11 087)
|
(11 155)
|
(11 214)
|
(11 470)
|
(11 556)
|
(11 637)
|
(11 639)
|
(11 468)
|
(11 450)
|
(11 388)
|
(12 151)
|
(13 201)
|
(14 497)
|
(12 054)
|
(16 074)
|
(16 592)
|
(16 673)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(447)
|
(1 044)
|
(1 658)
|
(1 725)
|
(1 757)
|
(1 775)
|
(1 653)
|
(1 444)
|
(1 363)
|
(2 061)
|
(2 058)
|
(2 167)
|
(2 082)
|
(2 001)
|
0
|
0
|
(1 125)
|
(2 189)
|
(1 688)
|
(2 221)
|
(2 617)
|
(2 993)
|
(3 342)
|
(3 600)
|
(3 415)
|
(3 291)
|
(2 964)
|
(3 066)
|
(3 152)
|
0
|
(3 583)
|
(3 507)
|
(3 501)
|
(3 078)
|
(2 177)
|
(2 002)
|
(1 747)
|
(2 587)
|
(2 469)
|
(2 406)
|
(2 375)
|
(2 401)
|
(2 340)
|
(2 453)
|
(2 654)
|
(2 887)
|
(2 843)
|
(2 872)
|
0
|
(2 753)
|
(2 109)
|
(1 999)
|
(2 727)
|
(2 628)
|
(2 678)
|
(2 690)
|
(2 664)
|
(2 838)
|
(2 884)
|
(2 919)
|
(2 837)
|
(2 956)
|
0
|
0
|
0
|
(3 253)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
45
|
38
|
35
|
34
|
32
|
30
|
0
|
0
|
146
|
0
|
0
|
146
|
72
|
(12)
|
(241)
|
(232)
|
(214)
|
(168)
|
(155)
|
(191)
|
(267)
|
(388)
|
(431)
|
(426)
|
(419)
|
(407)
|
0
|
0
|
(206)
|
(385)
|
(280)
|
(365)
|
(357)
|
(349)
|
(348)
|
(352)
|
(355)
|
(357)
|
(360)
|
(333)
|
(299)
|
(273)
|
0
|
0
|
0
|
(280)
|
(65)
|
(134)
|
(215)
|
(310)
|
(238)
|
(261)
|
(271)
|
(362)
|
(356)
|
(353)
|
(357)
|
(372)
|
(383)
|
(389)
|
(388)
|
(376)
|
(369)
|
(366)
|
(379)
|
(399)
|
(420)
|
(446)
|
(460)
|
(463)
|
(461)
|
(447)
|
(438)
|
(418)
|
0
|
0
|
0
|
(466)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
20
|
(1 245)
|
(118)
|
28
|
(136)
|
(136)
|
(136)
|
1 283
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1 924)
|
(1 299)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
0
|
(2)
|
(1)
|
(34)
|
0
|
0
|
(3 420)
|
(187)
|
(125)
|
(66)
|
(2)
|
(2)
|
0
|
(3)
|
(2)
|
(3)
|
(3)
|
(4)
|
(1)
|
(2)
|
(1)
|
1
|
(1)
|
0
|
(2)
|
(2 886)
|
(1)
|
(727)
|
(725)
|
0
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(3 299)
|
(2 537)
|
(1 260)
|
0
|
546
|
546
|
(1)
|
|
| Operating Income |
1 385
N/A
|
724
-48%
|
1 246
+72%
|
1 114
-11%
|
1 781
+60%
|
1 388
-22%
|
2 028
+46%
|
2 473
+22%
|
3 196
+29%
|
2 106
-34%
|
1 226
-42%
|
39
-97%
|
(483)
N/A
|
304
N/A
|
(457)
N/A
|
514
N/A
|
(752)
N/A
|
863
N/A
|
253
-71%
|
1 038
+310%
|
(95)
N/A
|
4 810
N/A
|
4 777
-1%
|
2 335
-51%
|
2 510
+7%
|
3 296
+31%
|
3 410
+3%
|
5 169
+52%
|
6 143
+19%
|
5 082
-17%
|
4 972
-2%
|
5 625
+13%
|
6 247
+11%
|
5 943
-5%
|
7 363
+24%
|
7 147
-3%
|
7 412
+4%
|
8 377
+13%
|
8 516
+2%
|
7 844
-8%
|
7 124
-9%
|
7 162
+1%
|
5 511
-23%
|
5 292
-4%
|
4 210
-20%
|
4 269
+1%
|
4 019
-6%
|
3 853
-4%
|
3 372
-12%
|
2 061
-39%
|
3 368
+63%
|
3 791
+13%
|
5 712
+51%
|
7 000
+23%
|
7 458
+7%
|
9 246
+24%
|
9 149
-1%
|
8 912
-3%
|
9 388
+5%
|
7 139
-24%
|
6 794
-5%
|
5 713
-16%
|
5 663
-1%
|
5 363
-5%
|
5 041
-6%
|
5 390
+7%
|
4 088
-24%
|
5 532
+35%
|
5 610
+1%
|
5 112
-9%
|
4 317
-16%
|
4 477
+4%
|
5 294
+18%
|
6 824
+29%
|
7 598
+11%
|
7 716
+2%
|
7 757
+1%
|
9 906
+28%
|
10 164
+3%
|
10 418
+2%
|
12 556
+21%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
286
|
303
|
315
|
222
|
252
|
281
|
300
|
291
|
397
|
286
|
434
|
344
|
338
|
307
|
347
|
469
|
288
|
289
|
208
|
228
|
201
|
520
|
627
|
581
|
614
|
472
|
342
|
398
|
650
|
782
|
975
|
982
|
788
|
689
|
762
|
690
|
626
|
576
|
501
|
567
|
587
|
596
|
512
|
568
|
668
|
827
|
939
|
887
|
814
|
658
|
782
|
780
|
650
|
718
|
498
|
423
|
628
|
561
|
701
|
1 277
|
1 439
|
1 310
|
1 318
|
930
|
654
|
768
|
921
|
642
|
737
|
694
|
1 137
|
1 254
|
1 189
|
1 556
|
1 349
|
1 511
|
1 683
|
951
|
854
|
647
|
941
|
|
| Non-Reccuring Items |
41
|
72
|
48
|
(13)
|
(64)
|
(69)
|
2 938
|
(524)
|
(707)
|
(3 675)
|
(183)
|
(149)
|
(155)
|
(141)
|
(811)
|
(763)
|
(995)
|
(125)
|
(268)
|
(218)
|
362
|
(25)
|
48
|
242
|
(355)
|
(240)
|
(275)
|
(276)
|
(334)
|
(40)
|
4
|
3
|
27
|
351
|
351
|
306
|
305
|
(33)
|
0
|
13
|
13
|
(2)
|
(7)
|
(7)
|
(6)
|
(1)
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(29)
|
(33)
|
(42)
|
(42)
|
(14)
|
(10)
|
0
|
0
|
(14)
|
(12)
|
(12)
|
(12)
|
3
|
(544)
|
(545)
|
0
|
0
|
547
|
546
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(191)
|
(264)
|
(321)
|
(298)
|
(374)
|
(309)
|
(308)
|
409
|
404
|
382
|
(56)
|
(57)
|
(36)
|
(47)
|
(40)
|
(34)
|
(21)
|
(15)
|
(46)
|
(42)
|
(79)
|
(94)
|
(62)
|
(61)
|
(23)
|
(9)
|
(7)
|
(7)
|
(12)
|
(12)
|
(13)
|
(16)
|
(8)
|
(11)
|
(10)
|
(9)
|
92
|
48
|
47
|
49
|
(50)
|
0
|
(1)
|
(62)
|
(66)
|
(81)
|
(79)
|
(16)
|
(17)
|
208
|
208
|
134
|
134
|
(79)
|
(80)
|
(7)
|
(10)
|
(12)
|
(14)
|
(13)
|
0
|
(6)
|
(2)
|
(4)
|
(4)
|
(7)
|
(7)
|
(5)
|
(6)
|
(4)
|
(3)
|
(3)
|
(2)
|
(33)
|
(33)
|
(33)
|
(41)
|
(76)
|
(85)
|
(86)
|
(78)
|
|
| Total Other Income |
83
|
77
|
36
|
41
|
46
|
72
|
123
|
93
|
90
|
38
|
68
|
40
|
77
|
76
|
(52)
|
(88)
|
(102)
|
105
|
126
|
130
|
73
|
90
|
84
|
68
|
74
|
57
|
114
|
126
|
150
|
173
|
115
|
103
|
18
|
67
|
(12)
|
2
|
104
|
143
|
236
|
287
|
301
|
282
|
274
|
281
|
308
|
301
|
228
|
224
|
207
|
265
|
336
|
359
|
355
|
276
|
274
|
267
|
237
|
201
|
229
|
235
|
229
|
307
|
347
|
405
|
503
|
380
|
352
|
384
|
163
|
237
|
143
|
203
|
185
|
245
|
323
|
137
|
408
|
347
|
360
|
523
|
308
|
|
| Pre-Tax Income |
1 604
N/A
|
912
-43%
|
1 324
+45%
|
1 066
-19%
|
1 641
+54%
|
1 363
-17%
|
5 081
+273%
|
2 742
-46%
|
3 380
+23%
|
(863)
N/A
|
1 489
N/A
|
217
-85%
|
(259)
N/A
|
499
N/A
|
(1 013)
N/A
|
98
N/A
|
(1 582)
N/A
|
1 117
N/A
|
273
-76%
|
1 136
+316%
|
462
-59%
|
5 301
+1 047%
|
5 474
+3%
|
3 165
-42%
|
2 820
-11%
|
3 576
+27%
|
3 584
+0%
|
5 410
+51%
|
6 597
+22%
|
5 985
-9%
|
6 053
+1%
|
6 697
+11%
|
7 072
+6%
|
7 039
0%
|
8 454
+20%
|
8 136
-4%
|
8 539
+5%
|
9 111
+7%
|
9 300
+2%
|
8 760
-6%
|
7 975
-9%
|
8 038
+1%
|
6 289
-22%
|
6 072
-3%
|
5 114
-16%
|
5 315
+4%
|
5 108
-4%
|
4 948
-3%
|
4 376
-12%
|
3 192
-27%
|
4 695
+47%
|
5 064
+8%
|
6 851
+35%
|
7 916
+16%
|
8 150
+3%
|
9 929
+22%
|
10 004
+1%
|
9 662
-3%
|
10 304
+7%
|
8 609
-16%
|
8 429
-2%
|
7 282
-14%
|
7 282
N/A
|
6 678
-8%
|
6 184
-7%
|
6 531
+6%
|
5 354
-18%
|
6 539
+22%
|
6 492
-1%
|
6 027
-7%
|
5 582
-7%
|
5 934
+6%
|
6 122
+3%
|
8 047
+31%
|
9 237
+15%
|
9 331
+1%
|
10 354
+11%
|
11 674
+13%
|
11 293
-3%
|
11 502
+2%
|
13 727
+19%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(920)
|
(652)
|
(774)
|
(614)
|
(704)
|
(682)
|
(2 197)
|
(2 392)
|
(2 696)
|
(955)
|
(772)
|
(235)
|
(69)
|
(367)
|
167
|
(295)
|
385
|
(711)
|
(409)
|
(741)
|
(401)
|
(2 311)
|
(2 391)
|
(1 515)
|
(1 128)
|
(1 776)
|
(1 799)
|
(2 470)
|
(3 176)
|
(2 476)
|
(2 524)
|
(2 746)
|
(2 879)
|
(2 897)
|
(3 474)
|
(3 367)
|
(3 469)
|
(3 670)
|
(3 826)
|
(3 574)
|
(3 367)
|
(3 030)
|
(2 527)
|
(2 401)
|
(2 135)
|
(1 813)
|
(1 803)
|
(1 809)
|
(1 813)
|
(1 140)
|
(1 598)
|
(1 701)
|
(1 968)
|
(2 609)
|
(2 647)
|
(3 101)
|
(3 042)
|
(3 077)
|
(3 208)
|
(2 605)
|
(2 672)
|
(2 366)
|
(2 434)
|
(2 178)
|
(2 074)
|
(2 027)
|
(1 707)
|
(2 256)
|
(2 248)
|
(1 951)
|
(2 021)
|
(2 067)
|
(2 168)
|
(2 701)
|
(2 823)
|
(2 872)
|
(3 116)
|
(3 171)
|
(3 193)
|
(3 236)
|
(3 769)
|
|
| Income from Continuing Operations |
684
|
260
|
550
|
452
|
937
|
681
|
2 884
|
350
|
684
|
(1 818)
|
717
|
(18)
|
(328)
|
132
|
(846)
|
(197)
|
(1 197)
|
406
|
(136)
|
395
|
61
|
2 990
|
3 083
|
1 650
|
1 692
|
1 800
|
1 785
|
2 940
|
3 421
|
3 509
|
3 529
|
3 951
|
4 193
|
4 142
|
4 980
|
4 769
|
5 070
|
5 441
|
5 474
|
5 186
|
4 608
|
5 008
|
3 762
|
3 671
|
2 979
|
3 502
|
3 305
|
3 139
|
2 563
|
2 052
|
3 097
|
3 363
|
4 883
|
5 307
|
5 503
|
6 828
|
6 962
|
6 585
|
7 096
|
6 004
|
5 757
|
4 916
|
4 848
|
4 500
|
4 110
|
4 504
|
3 647
|
4 283
|
4 244
|
4 076
|
3 561
|
3 867
|
3 954
|
5 346
|
6 414
|
6 459
|
7 238
|
8 503
|
8 100
|
8 266
|
9 958
|
|
| Income to Minority Interest |
(154)
|
(142)
|
(179)
|
(171)
|
(190)
|
(183)
|
(215)
|
(243)
|
(291)
|
(279)
|
(259)
|
(226)
|
(197)
|
(188)
|
(84)
|
(72)
|
(3)
|
(31)
|
(47)
|
(78)
|
(243)
|
(346)
|
(364)
|
(362)
|
(211)
|
(172)
|
(171)
|
(190)
|
(240)
|
(372)
|
(392)
|
(418)
|
(473)
|
(474)
|
(427)
|
(336)
|
(210)
|
0
|
(24)
|
(18)
|
(18)
|
(13)
|
(11)
|
(12)
|
(10)
|
(1)
|
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) |
529
N/A
|
115
-78%
|
369
+221%
|
283
-23%
|
748
+164%
|
498
-33%
|
2 662
+435%
|
106
-96%
|
392
+270%
|
(2 097)
N/A
|
455
N/A
|
(242)
N/A
|
(521)
-115%
|
(53)
+90%
|
(929)
-1 653%
|
(270)
+71%
|
(1 201)
-345%
|
373
N/A
|
(184)
N/A
|
314
N/A
|
(188)
N/A
|
2 642
N/A
|
2 718
+3%
|
1 288
-53%
|
1 487
+15%
|
1 628
+9%
|
1 616
-1%
|
2 754
+70%
|
3 180
+15%
|
3 135
-1%
|
3 133
0%
|
3 530
+13%
|
3 719
+5%
|
3 667
-1%
|
4 552
+24%
|
4 433
-3%
|
4 858
+10%
|
5 413
+11%
|
5 449
+1%
|
5 166
-5%
|
4 589
-11%
|
4 994
+9%
|
3 750
-25%
|
3 659
-2%
|
2 968
-19%
|
3 500
+18%
|
3 304
-6%
|
3 138
-5%
|
2 563
-18%
|
2 051
-20%
|
3 096
+51%
|
3 362
+9%
|
4 881
+45%
|
5 306
+9%
|
5 502
+4%
|
6 826
+24%
|
6 961
+2%
|
6 584
-5%
|
7 094
+8%
|
6 003
-15%
|
5 756
-4%
|
4 916
-15%
|
4 848
-1%
|
4 500
-7%
|
4 110
-9%
|
4 503
+10%
|
3 646
-19%
|
4 282
+17%
|
4 244
-1%
|
4 075
-4%
|
3 560
-13%
|
3 867
+9%
|
3 953
+2%
|
5 346
+35%
|
6 415
+20%
|
6 458
+1%
|
7 237
+12%
|
8 503
+17%
|
8 101
-5%
|
8 266
+2%
|
9 958
+20%
|
|
| EPS (Diluted) |
8.53
N/A
|
1.82
-79%
|
5.95
+227%
|
4.56
-23%
|
11.87
+160%
|
8.03
-32%
|
42.93
+435%
|
1.68
-96%
|
6.32
+276%
|
-33.82
N/A
|
7.22
N/A
|
-3.9
N/A
|
-8.4
-115%
|
-0.85
+90%
|
-14.98
-1 662%
|
-4.35
+71%
|
-19.06
-338%
|
6.01
N/A
|
-2.95
N/A
|
5.06
N/A
|
-3.02
N/A
|
42.61
N/A
|
43.83
+3%
|
20.77
-53%
|
23.98
+15%
|
26.25
+9%
|
26.06
-1%
|
44.41
+70%
|
51.29
+15%
|
50.56
-1%
|
50.53
0%
|
56.93
+13%
|
59.98
+5%
|
58.2
-3%
|
66.94
+15%
|
65.19
-3%
|
71.44
+10%
|
79.36
+11%
|
80.13
+1%
|
75.97
-5%
|
67.48
-11%
|
73.22
+9%
|
55.14
-25%
|
53.8
-2%
|
43.64
-19%
|
51.58
+18%
|
50.83
-1%
|
48.27
-5%
|
39.43
-18%
|
31.41
-20%
|
47.63
+52%
|
51.72
+9%
|
74.76
+45%
|
81.27
+9%
|
84.72
+4%
|
106.65
+26%
|
110.05
+3%
|
103.33
-6%
|
113.73
+10%
|
96.24
-15%
|
92.28
-4%
|
78.82
-15%
|
77.73
-1%
|
72.15
-7%
|
65.9
-9%
|
72.2
+10%
|
58.46
-19%
|
68.65
+17%
|
68.04
-1%
|
65.33
-4%
|
57.08
-13%
|
62
+9%
|
63.38
+2%
|
85.71
+35%
|
102.85
+20%
|
103.54
+1%
|
116.03
+12%
|
136.33
+17%
|
129.88
-5%
|
132.53
+2%
|
159.66
+20%
|
|