Asustek Computer Inc
TWSE:2357
| 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 |
441
745
|
| Price Target |
|
We'll email you a reminder when the closing price reaches TWD.
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
Asustek Computer Inc
|
Revenue
|
689.9B
TWD
|
|
Cost of Revenue
|
-584.6B
TWD
|
|
Gross Profit
|
105.3B
TWD
|
|
Operating Expenses
|
-73.5B
TWD
|
|
Operating Income
|
31.8B
TWD
|
|
Other Expenses
|
3B
TWD
|
|
Net Income
|
34.8B
TWD
|
Income Statement
Asustek Computer Inc
| 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 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
785
|
792
|
663
|
547
|
334
|
263
|
266
|
240
|
208
|
161
|
138
|
129
|
129
|
121
|
113
|
101
|
88
|
94
|
82
|
84
|
352
|
358
|
391
|
392
|
268
|
326
|
383
|
444
|
369
|
296
|
211
|
135
|
62
|
65
|
79
|
133
|
175
|
194
|
218
|
227
|
257
|
173
|
165
|
132
|
168
|
156
|
135
|
168
|
166
|
157
|
179
|
165
|
171
|
189
|
255
|
542
|
763
|
965
|
1 016
|
828
|
693
|
566
|
533
|
743
|
739
|
840
|
924
|
855
|
|
| Revenue |
667 620
N/A
|
630 560
-6%
|
610 183
-3%
|
590 052
-3%
|
610 120
+3%
|
654 178
+7%
|
617 189
-6%
|
526 905
-15%
|
429 803
-18%
|
351 608
-18%
|
345 912
-2%
|
363 947
+5%
|
384 112
+6%
|
400 659
+4%
|
424 426
+6%
|
435 029
+2%
|
448 685
+3%
|
464 174
+3%
|
460 134
-1%
|
457 670
-1%
|
463 287
+1%
|
459 583
-1%
|
465 047
+1%
|
470 153
+1%
|
477 408
+2%
|
478 962
+0%
|
482 172
+1%
|
477 572
-1%
|
472 335
-1%
|
479 699
+2%
|
474 635
-1%
|
473 127
0%
|
466 803
-1%
|
455 771
-2%
|
449 746
-1%
|
446 409
-1%
|
386 419
-13%
|
370 815
-4%
|
354 810
-4%
|
329 804
-7%
|
354 188
+7%
|
610 894
+72%
|
603 747
-1%
|
608 229
+1%
|
351 330
-42%
|
336 159
-4%
|
354 265
+5%
|
387 744
+9%
|
412 780
+6%
|
458 184
+11%
|
493 992
+8%
|
505 660
+2%
|
535 239
+6%
|
557 500
+4%
|
556 342
0%
|
562 020
+1%
|
537 192
-4%
|
510 167
-5%
|
498 948
-2%
|
489 230
-2%
|
482 314
-1%
|
492 614
+2%
|
521 817
+6%
|
553 326
+6%
|
587 087
+6%
|
613 083
+4%
|
656 183
+7%
|
689 903
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(585 069)
|
(565 966)
|
(549 359)
|
(531 329)
|
(548 105)
|
(582 806)
|
(549 171)
|
(469 991)
|
(373 296)
|
(305 824)
|
(298 225)
|
(314 077)
|
(331 043)
|
(347 161)
|
(367 689)
|
(376 374)
|
(387 566)
|
(401 632)
|
(398 950)
|
(397 383)
|
(403 316)
|
(399 864)
|
(403 398)
|
(406 042)
|
(412 024)
|
(413 057)
|
(415 644)
|
(410 659)
|
(404 450)
|
(410 893)
|
(407 360)
|
(406 481)
|
(400 575)
|
(390 838)
|
(387 448)
|
(384 416)
|
(331 517)
|
(315 754)
|
(299 822)
|
(278 613)
|
(302 173)
|
(523 102)
|
(516 165)
|
(517 194)
|
(297 842)
|
(281 420)
|
(295 218)
|
(322 007)
|
(339 555)
|
(371 455)
|
(395 451)
|
(403 732)
|
(424 923)
|
(447 133)
|
(455 908)
|
(469 750)
|
(463 051)
|
(451 128)
|
(441 518)
|
(425 411)
|
(409 920)
|
(411 403)
|
(428 763)
|
(455 101)
|
(483 617)
|
(504 541)
|
(549 693)
|
(584 588)
|
|
| Gross Profit |
82 551
N/A
|
64 594
-22%
|
60 824
-6%
|
58 722
-3%
|
62 015
+6%
|
71 370
+15%
|
68 016
-5%
|
56 914
-16%
|
56 507
-1%
|
45 784
-19%
|
47 687
+4%
|
49 869
+5%
|
53 069
+6%
|
53 498
+1%
|
56 737
+6%
|
58 655
+3%
|
61 118
+4%
|
62 542
+2%
|
61 184
-2%
|
60 287
-1%
|
59 970
-1%
|
59 719
0%
|
61 650
+3%
|
64 112
+4%
|
65 384
+2%
|
65 905
+1%
|
66 527
+1%
|
66 912
+1%
|
67 885
+1%
|
68 806
+1%
|
67 275
-2%
|
66 646
-1%
|
66 227
-1%
|
64 933
-2%
|
62 298
-4%
|
61 993
0%
|
54 902
-11%
|
55 061
+0%
|
54 988
0%
|
51 191
-7%
|
52 014
+2%
|
87 793
+69%
|
87 582
0%
|
91 036
+4%
|
53 488
-41%
|
54 739
+2%
|
59 047
+8%
|
65 737
+11%
|
73 226
+11%
|
86 729
+18%
|
98 541
+14%
|
101 928
+3%
|
110 316
+8%
|
110 367
+0%
|
100 434
-9%
|
92 270
-8%
|
74 141
-20%
|
59 039
-20%
|
57 430
-3%
|
63 819
+11%
|
72 394
+13%
|
81 210
+12%
|
93 053
+15%
|
98 224
+6%
|
103 470
+5%
|
108 542
+5%
|
106 489
-2%
|
105 315
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(64 183)
|
(51 825)
|
(50 451)
|
(50 546)
|
(46 282)
|
(48 725)
|
(43 577)
|
(36 611)
|
(37 859)
|
(29 780)
|
(30 953)
|
(31 358)
|
(34 849)
|
(34 340)
|
(36 410)
|
(37 934)
|
(39 280)
|
(40 066)
|
(40 367)
|
(40 086)
|
(40 134)
|
(40 217)
|
(41 254)
|
(43 101)
|
(43 674)
|
(44 100)
|
(44 631)
|
(45 549)
|
(46 879)
|
(47 899)
|
(47 252)
|
(47 133)
|
(47 475)
|
(47 206)
|
(46 642)
|
(47 945)
|
(37 617)
|
(35 192)
|
(32 958)
|
(28 632)
|
(35 039)
|
(61 455)
|
(63 483)
|
(64 720)
|
(41 871)
|
(41 883)
|
(42 953)
|
(46 071)
|
(48 269)
|
(53 206)
|
(56 646)
|
(57 941)
|
(60 990)
|
(62 502)
|
(62 643)
|
(62 115)
|
(61 159)
|
(59 616)
|
(59 281)
|
(60 446)
|
(61 231)
|
(62 085)
|
(64 142)
|
(66 679)
|
(73 875)
|
(71 215)
|
(72 826)
|
(73 488)
|
|
| Selling, General & Administrative |
(49 789)
|
(37 645)
|
(35 658)
|
(34 197)
|
(31 413)
|
(32 383)
|
(28 954)
|
(25 196)
|
(29 440)
|
(23 212)
|
(24 747)
|
(24 946)
|
(27 156)
|
(26 290)
|
(27 997)
|
(29 062)
|
(30 741)
|
(31 330)
|
(31 316)
|
(30 662)
|
(29 168)
|
(29 021)
|
(29 962)
|
(30 903)
|
(32 306)
|
(32 635)
|
(32 439)
|
(33 467)
|
(33 922)
|
(34 814)
|
(34 345)
|
(33 929)
|
(34 177)
|
(33 474)
|
(33 191)
|
(33 266)
|
(25 843)
|
(23 882)
|
(22 280)
|
(19 533)
|
(24 001)
|
(41 637)
|
(42 478)
|
(43 348)
|
(27 751)
|
(27 669)
|
(28 053)
|
(30 139)
|
(31 378)
|
(34 563)
|
(37 114)
|
(38 092)
|
(40 891)
|
(41 993)
|
(42 364)
|
(42 328)
|
(40 538)
|
(38 902)
|
(38 178)
|
(38 812)
|
(39 602)
|
(40 915)
|
(42 371)
|
(44 402)
|
(51 842)
|
(48 362)
|
(50 342)
|
(50 569)
|
|
| Research & Development |
(14 394)
|
(14 181)
|
(14 795)
|
(16 351)
|
(14 868)
|
(15 489)
|
(14 096)
|
(11 009)
|
(8 419)
|
(6 569)
|
(6 206)
|
(6 412)
|
(7 692)
|
(8 051)
|
(8 414)
|
(8 873)
|
(8 539)
|
(8 736)
|
(9 052)
|
(9 424)
|
(10 966)
|
(11 196)
|
(11 293)
|
(12 199)
|
(11 368)
|
(11 466)
|
(12 192)
|
(12 082)
|
(12 956)
|
(13 084)
|
(12 905)
|
(13 202)
|
(13 299)
|
(13 730)
|
(13 450)
|
(14 677)
|
(11 774)
|
(11 309)
|
(10 678)
|
(9 100)
|
(11 037)
|
(19 818)
|
(21 004)
|
(21 372)
|
(14 120)
|
(14 214)
|
(14 893)
|
(15 924)
|
(16 875)
|
(13 886)
|
(14 788)
|
(15 094)
|
(20 089)
|
(20 524)
|
(20 265)
|
(19 786)
|
(20 625)
|
(20 313)
|
(21 114)
|
(21 644)
|
(21 639)
|
(21 168)
|
(21 774)
|
(22 284)
|
(22 036)
|
(22 853)
|
(22 477)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(853)
|
(527)
|
(406)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(8)
|
(16)
|
(4 757)
|
(4 745)
|
(4 755)
|
(10)
|
14
|
(13)
|
(1)
|
4
|
(402)
|
12
|
10
|
11
|
(2)
|
2
|
7
|
4
|
1
|
(6)
|
(22 919)
|
|
| Operating Income |
18 368
N/A
|
12 769
-30%
|
10 373
-19%
|
8 177
-21%
|
15 734
+92%
|
22 647
+44%
|
24 441
+8%
|
20 303
-17%
|
18 648
-8%
|
16 003
-14%
|
16 733
+5%
|
18 511
+11%
|
18 221
-2%
|
19 157
+5%
|
20 326
+6%
|
20 720
+2%
|
21 839
+5%
|
22 476
+3%
|
20 817
-7%
|
20 201
-3%
|
19 836
-2%
|
19 502
-2%
|
20 395
+5%
|
21 010
+3%
|
21 710
+3%
|
21 805
+0%
|
21 896
+0%
|
21 363
-2%
|
21 006
-2%
|
20 906
0%
|
20 023
-4%
|
19 513
-3%
|
18 752
-4%
|
17 727
-5%
|
15 656
-12%
|
14 049
-10%
|
17 285
+23%
|
19 871
+15%
|
22 032
+11%
|
22 560
+2%
|
16 976
-25%
|
26 338
+55%
|
24 100
-8%
|
26 316
+9%
|
11 617
-56%
|
12 856
+11%
|
16 094
+25%
|
19 666
+22%
|
24 957
+27%
|
33 523
+34%
|
41 895
+25%
|
43 987
+5%
|
49 326
+12%
|
47 865
-3%
|
37 791
-21%
|
30 155
-20%
|
12 982
-57%
|
(577)
N/A
|
(1 850)
-221%
|
3 373
N/A
|
11 164
+231%
|
19 125
+71%
|
28 911
+51%
|
31 545
+9%
|
29 595
-6%
|
37 328
+26%
|
33 665
-10%
|
31 829
-5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2 084
|
3 325
|
99
|
1 823
|
2 064
|
644
|
2 357
|
2 381
|
2 278
|
1 888
|
1 742
|
1 086
|
1 874
|
2 491
|
2 715
|
4 357
|
5 037
|
6 023
|
6 996
|
6 131
|
6 164
|
4 576
|
3 987
|
4 334
|
2 670
|
2 247
|
2 125
|
367
|
801
|
1 329
|
1 360
|
4 503
|
4 712
|
5 157
|
4 947
|
5 908
|
(151)
|
(842)
|
(1 821)
|
(5 827)
|
(182)
|
(311)
|
(271)
|
(246)
|
(128)
|
(121)
|
67
|
419
|
1 121
|
1 995
|
4 006
|
7 950
|
9 501
|
10 481
|
8 287
|
7 925
|
6 764
|
6 352
|
7 358
|
8 495
|
9 783
|
10 248
|
13 232
|
12 629
|
12 131
|
13 473
|
13 609
|
0
|
|
| Non-Reccuring Items |
(952)
|
(1 058)
|
(1 357)
|
(1 398)
|
(958)
|
0
|
0
|
0
|
(239)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(628)
|
0
|
(322)
|
(195)
|
237
|
0
|
(70)
|
(202)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
77
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
697
|
459
|
457
|
527
|
(162)
|
79
|
76
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
4 960
|
127
|
(59)
|
1 160
|
2 456
|
2 575
|
1 974
|
1 144
|
739
|
(444)
|
(206)
|
(361)
|
40
|
56
|
218
|
83
|
222
|
329
|
285
|
674
|
1 026
|
1 019
|
1 195
|
1 192
|
1 018
|
953
|
822
|
807
|
636
|
707
|
776
|
696
|
818
|
759
|
204
|
457
|
6 587
|
6 567
|
5 753
|
8 520
|
4 192
|
8 215
|
10 457
|
9 956
|
7 816
|
4 373
|
5 291
|
7 059
|
7 042
|
8 979
|
6 957
|
2 609
|
889
|
950
|
1 324
|
1 431
|
1 105
|
862
|
850
|
723
|
1 141
|
1 426
|
1 169
|
910
|
464
|
458
|
371
|
13 499
|
|
| Pre-Tax Income |
24 537
N/A
|
15 163
-38%
|
9 056
-40%
|
9 762
+8%
|
19 296
+98%
|
25 865
+34%
|
28 772
+11%
|
23 830
-17%
|
21 426
-10%
|
17 447
-19%
|
18 269
+5%
|
19 238
+5%
|
20 134
+5%
|
21 706
+8%
|
23 261
+7%
|
25 162
+8%
|
27 098
+8%
|
28 829
+6%
|
28 099
-3%
|
27 007
-4%
|
27 026
+0%
|
25 098
-7%
|
25 577
+2%
|
26 536
+4%
|
25 398
-4%
|
25 005
-2%
|
24 844
-1%
|
22 537
-9%
|
22 443
0%
|
22 943
+2%
|
22 159
-3%
|
24 712
+12%
|
24 282
-2%
|
23 643
-3%
|
20 807
-12%
|
20 414
-2%
|
23 721
+16%
|
25 596
+8%
|
25 964
+1%
|
25 251
-3%
|
20 986
-17%
|
34 242
+63%
|
34 286
+0%
|
36 025
+5%
|
19 304
-46%
|
17 108
-11%
|
21 451
+25%
|
27 144
+27%
|
33 120
+22%
|
44 497
+34%
|
52 858
+19%
|
54 546
+3%
|
59 089
+8%
|
59 993
+2%
|
47 538
-21%
|
39 773
-16%
|
21 616
-46%
|
6 476
-70%
|
6 367
-2%
|
12 464
+96%
|
22 094
+77%
|
30 799
+39%
|
43 313
+41%
|
45 084
+4%
|
42 190
-6%
|
51 259
+21%
|
47 644
-7%
|
45 328
-5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5 612)
|
(3 165)
|
(2 598)
|
(3 131)
|
(3 041)
|
(4 623)
|
(4 534)
|
(3 131)
|
(3 386)
|
(1 773)
|
(2 785)
|
(3 256)
|
(3 287)
|
(3 719)
|
(3 439)
|
(3 752)
|
(4 611)
|
(4 959)
|
(4 912)
|
(5 155)
|
(5 494)
|
(5 204)
|
(5 619)
|
(5 675)
|
(5 683)
|
(6 018)
|
(6 077)
|
(5 357)
|
(5 157)
|
(5 119)
|
(4 774)
|
(5 497)
|
(4 664)
|
(4 512)
|
(3 802)
|
(3 512)
|
(4 165)
|
(4 438)
|
(4 457)
|
(4 347)
|
(3 643)
|
(6 248)
|
(6 247)
|
(6 748)
|
(4 094)
|
(3 789)
|
(5 016)
|
(6 810)
|
(7 317)
|
(9 401)
|
(11 544)
|
(11 866)
|
(12 483)
|
(12 631)
|
(9 492)
|
(6 831)
|
(4 784)
|
(1 900)
|
(1 195)
|
(2 400)
|
(4 204)
|
(5 412)
|
(8 488)
|
(8 894)
|
(7 951)
|
(9 577)
|
(8 033)
|
(7 168)
|
|
| Income from Continuing Operations |
18 925
|
11 999
|
6 458
|
6 631
|
16 256
|
21 241
|
24 236
|
20 697
|
18 040
|
15 672
|
15 482
|
15 981
|
16 847
|
17 986
|
19 822
|
21 408
|
22 487
|
23 871
|
23 187
|
21 854
|
21 532
|
19 894
|
19 960
|
20 863
|
19 714
|
18 989
|
18 768
|
17 180
|
17 286
|
17 824
|
17 385
|
19 216
|
19 618
|
19 132
|
17 006
|
16 902
|
19 556
|
21 158
|
21 507
|
20 904
|
17 342
|
27 994
|
28 039
|
29 278
|
15 210
|
13 319
|
16 435
|
20 333
|
25 803
|
35 097
|
41 314
|
42 680
|
46 605
|
47 362
|
38 046
|
32 942
|
16 831
|
4 576
|
5 172
|
10 064
|
17 890
|
25 387
|
34 825
|
36 190
|
34 239
|
41 680
|
39 610
|
38 159
|
|
| Income to Minority Interest |
(2 468)
|
(2 270)
|
(2 839)
|
(3 044)
|
(3 776)
|
(4 278)
|
(3 822)
|
(2 571)
|
(1 551)
|
(702)
|
(237)
|
(263)
|
(269)
|
(133)
|
(136)
|
(120)
|
(65)
|
(50)
|
(29)
|
(40)
|
(82)
|
(137)
|
(179)
|
(211)
|
(244)
|
(201)
|
(111)
|
(119)
|
(188)
|
(246)
|
(339)
|
(406)
|
(416)
|
(438)
|
(428)
|
(465)
|
(495)
|
(654)
|
(913)
|
(992)
|
(1 037)
|
(1 885)
|
(1 748)
|
(1 669)
|
(876)
|
(818)
|
(1 223)
|
(1 586)
|
(1 829)
|
(2 048)
|
(1 887)
|
(1 932)
|
(2 056)
|
(2 174)
|
(2 332)
|
(2 370)
|
(2 141)
|
(1 997)
|
(1 902)
|
(1 886)
|
(1 962)
|
(2 329)
|
(2 549)
|
(2 506)
|
(2 845)
|
(2 943)
|
(2 872)
|
(3 369)
|
|
| Net Income (Common) |
16 457
N/A
|
9 730
-41%
|
3 620
-63%
|
3 588
-1%
|
12 479
+248%
|
16 964
+36%
|
20 415
+20%
|
18 126
-11%
|
16 488
-9%
|
14 970
-9%
|
15 245
+2%
|
15 719
+3%
|
16 578
+5%
|
17 853
+8%
|
19 686
+10%
|
21 289
+8%
|
22 422
+5%
|
23 822
+6%
|
23 159
-3%
|
21 814
-6%
|
21 450
-2%
|
19 758
-8%
|
19 782
+0%
|
20 653
+4%
|
19 470
-6%
|
18 789
-3%
|
18 658
-1%
|
17 062
-9%
|
17 097
+0%
|
17 578
+3%
|
17 045
-3%
|
18 809
+10%
|
19 203
+2%
|
18 692
-3%
|
16 577
-11%
|
16 435
-1%
|
15 545
-5%
|
14 273
-8%
|
13 595
-5%
|
11 101
-18%
|
4 235
-62%
|
11 097
+162%
|
11 445
+3%
|
13 735
+20%
|
12 139
-12%
|
10 839
-11%
|
14 475
+34%
|
19 350
+34%
|
26 558
+37%
|
35 461
+34%
|
41 516
+17%
|
42 338
+2%
|
44 550
+5%
|
45 188
+1%
|
35 714
-21%
|
30 572
-14%
|
14 691
-52%
|
2 579
-82%
|
3 269
+27%
|
8 178
+150%
|
15 928
+95%
|
23 058
+45%
|
32 276
+40%
|
33 683
+4%
|
31 394
-7%
|
38 737
+23%
|
36 739
-5%
|
34 791
-5%
|
|
| EPS (Diluted) |
20.19
N/A
|
12.11
-40%
|
4.67
-61%
|
4.46
-4%
|
15.71
+252%
|
21.47
+37%
|
26.34
+23%
|
23.69
-10%
|
21.55
-9%
|
19.46
-10%
|
19.98
+3%
|
20.41
+2%
|
21.64
+6%
|
23.61
+9%
|
26.07
+10%
|
28.23
+8%
|
29.62
+5%
|
31.46
+6%
|
30.67
-3%
|
29.24
-5%
|
28.47
-3%
|
26.48
-7%
|
26.55
+0%
|
27.72
+4%
|
26.07
-6%
|
25.2
-3%
|
25.01
-1%
|
22.86
-9%
|
22.83
0%
|
23.49
+3%
|
22.76
-3%
|
25.21
+11%
|
25.6
+2%
|
24.98
-2%
|
22.28
-11%
|
22.03
-1%
|
20.79
-6%
|
19.15
-8%
|
18.27
-5%
|
14.9
-18%
|
5.68
-62%
|
14.9
+162%
|
15.38
+3%
|
18.4
+20%
|
16.25
-12%
|
14.5
-11%
|
19.43
+34%
|
25.87
+33%
|
35.35
+37%
|
47.32
+34%
|
55.58
+17%
|
56.44
+2%
|
59.21
+5%
|
60.08
+1%
|
47.89
-20%
|
40.84
-15%
|
19.62
-52%
|
3.47
-82%
|
4.4
+27%
|
10.96
+149%
|
21.35
+95%
|
30.91
+45%
|
43.31
+40%
|
45.09
+4%
|
42.02
-7%
|
51.85
+23%
|
49.31
-5%
|
46.63
-5%
|
|