Sa Giang Import Export Corp
VN:SGC
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
S
|
Sa Giang Import Export Corp
VN:SGC
|
VN |
|
Manali Petrochemicals Ltd
NSE:MANALIPETC
|
IN |
|
A
|
Alhasoob Co
SAU:9522
|
SA |
|
N
|
Nahar Poly Films Ltd
NSE:NAHARPOLY
|
IN |
|
Wingstop Inc
NASDAQ:WING
|
US |
|
I
|
Innofactor Oyj
OMXH:IFA1V
|
FI |
|
D
|
Daqing Huake Co Ltd
SZSE:000985
|
CN |
|
S
|
Shannon Semiconductor Technology Co Ltd
SZSE:300475
|
CN |
|
D Link (India) Limited
NSE:DLINKINDIA
|
IN |
|
A
|
Amazon.com Inc
MIL:AMZN
|
US |
|
Marico Ltd
BSE:531642
|
IN |
|
R
|
Renewable Japan Co Ltd
TSE:9522
|
JP |
|
Houston We Have Ltd
ASX:HWH
|
AU |
|
T
|
Tianjin Tianbao Energy Co Ltd
HKEX:1671
|
CN |
|
Shanghai Runda Medical Technology Co Ltd
SSE:603108
|
CN |
|
RPT Realty
NYSE:RPT
|
US |
|
K
|
Kuraray Co Ltd
SWB:KUY
|
JP |
|
Unieuro SpA
MIL:UNIR
|
IT |
|
L
|
Lien Chang Electronic Enterprise Co Ltd
TWSE:2431
|
TW |
|
Almawave SpA
MIL:AIW
|
IT |
|
Calcom Vision Ltd
BSE:517236
|
IN |
|
Matterport Inc
NASDAQ:MTTR
|
US |
|
G
|
GFoot Co Ltd
TSE:2686
|
JP |
|
A
|
Access Group Holdings Co Ltd
TSE:7042
|
JP |
Income Statement
Earnings Waterfall
Sa Giang Import Export Corp
Income Statement
Sa Giang Import Export Corp
| 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 | 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 |
350
|
326
|
302
|
278
|
229
|
211
|
187
|
163
|
159
|
138
|
118
|
101
|
87
|
59
|
0
|
0
|
111
|
348
|
1 021
|
1 508
|
2 336
|
2 707
|
3 111
|
3 290
|
2 958
|
2 686
|
0
|
945
|
526
|
0
|
14
|
0
|
9
|
0
|
0
|
22
|
152
|
238
|
0
|
276
|
311
|
137
|
199
|
170
|
288
|
393
|
0
|
594
|
873
|
386
|
563
|
468
|
655
|
871
|
984
|
1 054
|
1 006
|
865
|
657
|
439
|
411
|
654
|
1 090
|
1 282
|
933
|
614
|
480
|
740
|
806
|
764
|
0
|
398
|
280
|
227
|
0
|
273
|
375
|
0
|
0
|
0
|
|
| Revenue |
98 100
N/A
|
107 230
+9%
|
99 978
-7%
|
93 722
-6%
|
88 489
-6%
|
85 440
-3%
|
99 362
+16%
|
110 420
+11%
|
118 917
+8%
|
129 154
+9%
|
124 946
-3%
|
113 956
-9%
|
109 351
-4%
|
101 375
-7%
|
101 479
+0%
|
106 744
+5%
|
110 649
+4%
|
114 263
+3%
|
124 791
+9%
|
140 598
+13%
|
162 377
+15%
|
187 632
+16%
|
195 489
+4%
|
198 008
+1%
|
197 698
0%
|
182 477
-8%
|
174 352
-4%
|
173 476
-1%
|
179 533
+3%
|
194 539
+8%
|
204 940
+5%
|
202 116
-1%
|
201 014
-1%
|
200 950
0%
|
199 341
-1%
|
202 234
+1%
|
210 735
+4%
|
209 466
-1%
|
219 873
+5%
|
233 069
+6%
|
234 893
+1%
|
247 248
+5%
|
253 835
+3%
|
255 288
+1%
|
264 742
+4%
|
275 429
+4%
|
280 003
+2%
|
285 509
+2%
|
288 766
+1%
|
282 471
-2%
|
285 795
+1%
|
286 746
+0%
|
288 491
+1%
|
510 166
+77%
|
511 624
+0%
|
516 045
+1%
|
318 905
-38%
|
549 182
+72%
|
624 445
+14%
|
636 356
+2%
|
311 280
-51%
|
393 025
+26%
|
338 528
-14%
|
359 231
+6%
|
319 544
-11%
|
345 526
+8%
|
328 208
-5%
|
444 379
+35%
|
410 239
-8%
|
400 051
-2%
|
420 874
+5%
|
454 700
+8%
|
526 534
+16%
|
606 896
+15%
|
670 742
+11%
|
707 533
+5%
|
712 499
+1%
|
711 429
0%
|
718 431
+1%
|
743 748
+4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(76 578)
|
(82 231)
|
(75 328)
|
(69 201)
|
(64 942)
|
(64 551)
|
(74 436)
|
(83 393)
|
(93 280)
|
(103 079)
|
(101 890)
|
(93 673)
|
(87 527)
|
(77 833)
|
(76 669)
|
(81 122)
|
(84 175)
|
(87 937)
|
(97 667)
|
(113 460)
|
(133 900)
|
(146 684)
|
(149 453)
|
(147 739)
|
(144 339)
|
(139 109)
|
(137 417)
|
(139 579)
|
(146 278)
|
(158 279)
|
(165 055)
|
(163 850)
|
(163 824)
|
(164 774)
|
(166 971)
|
(167 696)
|
(175 335)
|
(175 212)
|
(181 284)
|
(190 135)
|
(189 604)
|
(197 282)
|
(201 019)
|
(200 204)
|
(205 259)
|
(213 948)
|
(217 122)
|
(225 175)
|
(227 566)
|
(224 041)
|
(230 969)
|
(233 409)
|
(236 611)
|
(418 515)
|
(416 065)
|
(418 448)
|
(251 380)
|
(435 508)
|
(492 557)
|
(499 923)
|
(244 709)
|
(310 438)
|
(273 918)
|
(289 417)
|
(244 804)
|
(253 977)
|
(240 300)
|
(329 276)
|
(316 007)
|
(314 949)
|
(333 406)
|
(354 759)
|
(399 824)
|
(450 771)
|
(497 565)
|
(520 108)
|
(521 035)
|
(519 253)
|
(510 417)
|
(521 379)
|
|
| Gross Profit |
21 522
N/A
|
25 000
+16%
|
24 650
-1%
|
24 521
-1%
|
23 547
-4%
|
20 890
-11%
|
24 927
+19%
|
27 028
+8%
|
25 637
-5%
|
26 075
+2%
|
23 057
-12%
|
20 284
-12%
|
21 823
+8%
|
23 543
+8%
|
24 811
+5%
|
25 623
+3%
|
26 474
+3%
|
26 327
-1%
|
27 124
+3%
|
27 138
+0%
|
28 477
+5%
|
40 949
+44%
|
46 037
+12%
|
50 271
+9%
|
53 359
+6%
|
43 369
-19%
|
36 936
-15%
|
33 898
-8%
|
33 255
-2%
|
36 261
+9%
|
39 887
+10%
|
38 267
-4%
|
37 191
-3%
|
36 178
-3%
|
32 372
-11%
|
34 540
+7%
|
35 400
+2%
|
34 255
-3%
|
38 589
+13%
|
42 935
+11%
|
45 289
+5%
|
49 965
+10%
|
52 815
+6%
|
55 082
+4%
|
59 483
+8%
|
61 482
+3%
|
62 882
+2%
|
60 335
-4%
|
61 200
+1%
|
58 431
-5%
|
54 827
-6%
|
53 338
-3%
|
51 880
-3%
|
91 651
+77%
|
95 559
+4%
|
97 598
+2%
|
67 525
-31%
|
113 674
+68%
|
131 888
+16%
|
136 433
+3%
|
66 571
-51%
|
82 587
+24%
|
64 610
-22%
|
69 814
+8%
|
74 740
+7%
|
91 550
+22%
|
87 908
-4%
|
115 103
+31%
|
94 231
-18%
|
85 102
-10%
|
87 468
+3%
|
99 941
+14%
|
126 710
+27%
|
156 126
+23%
|
173 176
+11%
|
187 425
+8%
|
191 464
+2%
|
192 176
+0%
|
208 014
+8%
|
222 369
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(6 509)
|
(6 183)
|
(5 924)
|
(5 962)
|
(6 708)
|
(5 560)
|
(6 340)
|
(6 779)
|
(7 977)
|
(8 198)
|
(7 830)
|
(7 062)
|
(6 898)
|
(6 258)
|
(6 709)
|
(7 330)
|
(7 737)
|
(7 644)
|
(7 992)
|
(9 700)
|
(10 913)
|
(10 689)
|
(11 489)
|
(10 360)
|
(11 576)
|
(11 261)
|
(10 751)
|
(11 100)
|
(12 152)
|
(14 018)
|
(14 543)
|
(14 964)
|
(14 339)
|
(13 760)
|
(14 164)
|
(14 940)
|
(15 552)
|
(16 770)
|
(17 563)
|
(18 640)
|
(21 141)
|
(22 605)
|
(23 447)
|
(23 156)
|
(23 975)
|
(23 199)
|
(23 256)
|
(24 289)
|
(23 549)
|
(23 667)
|
(24 738)
|
(23 300)
|
(23 373)
|
(40 066)
|
(39 776)
|
(41 501)
|
(25 791)
|
(45 574)
|
(53 084)
|
(54 282)
|
(28 267)
|
(37 531)
|
(35 024)
|
(41 556)
|
(37 395)
|
(38 286)
|
(34 351)
|
(44 387)
|
(42 447)
|
(40 585)
|
(40 698)
|
(41 872)
|
(42 840)
|
(44 793)
|
(49 270)
|
(76 752)
|
(79 685)
|
(83 120)
|
(84 924)
|
(76 692)
|
|
| Selling, General & Administrative |
(6 509)
|
(6 804)
|
(6 726)
|
(6 750)
|
(6 707)
|
(6 713)
|
(7 306)
|
(7 743)
|
(7 985)
|
(8 454)
|
(8 293)
|
(7 811)
|
(7 814)
|
(7 433)
|
(7 304)
|
(7 669)
|
(7 750)
|
(8 180)
|
(8 364)
|
(9 960)
|
(10 939)
|
(11 207)
|
(11 656)
|
(10 760)
|
(11 595)
|
(11 020)
|
(11 154)
|
(11 271)
|
(12 200)
|
(13 910)
|
(14 556)
|
(15 099)
|
(14 340)
|
(13 849)
|
(14 288)
|
(14 941)
|
(15 405)
|
(16 771)
|
(17 480)
|
(18 557)
|
(20 933)
|
(22 394)
|
(23 318)
|
(23 027)
|
(23 642)
|
(23 199)
|
(23 091)
|
(24 123)
|
(23 217)
|
(23 333)
|
(24 405)
|
(22 968)
|
(23 041)
|
(39 506)
|
(39 381)
|
(41 106)
|
(25 459)
|
(45 242)
|
(52 651)
|
(53 849)
|
(28 082)
|
(37 430)
|
(35 024)
|
(41 556)
|
(37 395)
|
(38 286)
|
(34 351)
|
(44 295)
|
(42 416)
|
(40 535)
|
(40 617)
|
(41 768)
|
(42 771)
|
(44 713)
|
(49 172)
|
(76 562)
|
(79 505)
|
(82 920)
|
(84 704)
|
(76 381)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(147)
|
0
|
0
|
0
|
(209)
|
0
|
0
|
0
|
(332)
|
0
|
0
|
0
|
(332)
|
0
|
0
|
0
|
(332)
|
0
|
0
|
0
|
(332)
|
0
|
(433)
|
0
|
(185)
|
0
|
0
|
0
|
0
|
0
|
0
|
(92)
|
(31)
|
(62)
|
(93)
|
(104)
|
(81)
|
(80)
|
(98)
|
(189)
|
(179)
|
(200)
|
(220)
|
(310)
|
|
| Other Operating Expenses |
0
|
619
|
801
|
788
|
0
|
1 155
|
966
|
966
|
8
|
256
|
461
|
747
|
917
|
1 173
|
594
|
337
|
12
|
534
|
372
|
260
|
26
|
518
|
167
|
400
|
19
|
(241)
|
403
|
171
|
48
|
(108)
|
12
|
134
|
0
|
89
|
124
|
0
|
0
|
0
|
(83)
|
(83)
|
0
|
(211)
|
(129)
|
(129)
|
0
|
0
|
(165)
|
(166)
|
0
|
(334)
|
(333)
|
(332)
|
0
|
(560)
|
(395)
|
(395)
|
0
|
(332)
|
0
|
(433)
|
0
|
(101)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
15 013
N/A
|
18 815
+25%
|
18 724
0%
|
18 557
-1%
|
16 839
-9%
|
15 329
-9%
|
18 588
+21%
|
20 250
+9%
|
17 660
-13%
|
17 878
+1%
|
15 227
-15%
|
13 222
-13%
|
14 926
+13%
|
17 285
+16%
|
18 101
+5%
|
18 292
+1%
|
18 736
+2%
|
18 681
0%
|
19 130
+2%
|
17 436
-9%
|
17 564
+1%
|
30 258
+72%
|
34 548
+14%
|
39 910
+16%
|
41 783
+5%
|
32 108
-23%
|
26 184
-18%
|
22 797
-13%
|
21 103
-7%
|
22 242
+5%
|
25 342
+14%
|
23 302
-8%
|
22 851
-2%
|
22 416
-2%
|
18 206
-19%
|
19 598
+8%
|
19 848
+1%
|
17 485
-12%
|
21 027
+20%
|
24 295
+16%
|
24 148
-1%
|
27 361
+13%
|
29 370
+7%
|
31 929
+9%
|
35 508
+11%
|
38 283
+8%
|
39 625
+4%
|
36 046
-9%
|
37 651
+4%
|
34 764
-8%
|
30 089
-13%
|
30 037
0%
|
28 507
-5%
|
51 585
+81%
|
55 784
+8%
|
56 096
+1%
|
41 733
-26%
|
68 100
+63%
|
78 804
+16%
|
82 151
+4%
|
38 304
-53%
|
45 055
+18%
|
29 586
-34%
|
28 258
-4%
|
37 345
+32%
|
53 264
+43%
|
53 557
+1%
|
70 716
+32%
|
51 784
-27%
|
44 517
-14%
|
46 770
+5%
|
58 070
+24%
|
83 871
+44%
|
111 332
+33%
|
123 906
+11%
|
110 673
-11%
|
111 779
+1%
|
109 056
-2%
|
123 090
+13%
|
145 678
+18%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
190
|
(345)
|
(319)
|
(293)
|
879
|
(303)
|
(205)
|
(117)
|
886
|
675
|
736
|
946
|
773
|
819
|
1 158
|
897
|
767
|
(131)
|
(942)
|
(426)
|
(1 040)
|
(1 772)
|
6 550
|
5 594
|
6 493
|
6 429
|
(1 493)
|
(1 029)
|
(368)
|
139
|
574
|
564
|
681
|
580
|
461
|
415
|
433
|
338
|
150
|
500
|
349
|
252
|
134
|
(129)
|
(29)
|
(16)
|
(102)
|
(195)
|
(360)
|
(334)
|
(423)
|
(693)
|
(659)
|
(1 423)
|
(1 598)
|
(1 459)
|
(872)
|
(1 333)
|
(1 150)
|
(932)
|
(202)
|
(376)
|
(608)
|
(830)
|
(302)
|
663
|
1 531
|
128
|
(82)
|
(198)
|
520
|
2 730
|
4 368
|
6 196
|
4 120
|
7 857
|
7 398
|
8 259
|
11 246
|
9 010
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 203
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
429
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1 316
|
0
|
0
|
0
|
18
|
0
|
0
|
0
|
119
|
0
|
0
|
0
|
564
|
0
|
0
|
0
|
(542)
|
0
|
0
|
0
|
(390)
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
(231)
|
0
|
0
|
0
|
212
|
0
|
0
|
0
|
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 |
(131)
|
694
|
404
|
343
|
332
|
247
|
189
|
229
|
235
|
199
|
212
|
40
|
255
|
245
|
183
|
284
|
3
|
37
|
34
|
79
|
346
|
1 670
|
1 688
|
1 704
|
163
|
(19)
|
(473)
|
(737)
|
(1 226)
|
(702)
|
(256)
|
230
|
553
|
873
|
1 000
|
310
|
335
|
(190)
|
(341)
|
1 567
|
291
|
1 908
|
2 110
|
715
|
256
|
480
|
90
|
90
|
450
|
401
|
826
|
777
|
776
|
1 218
|
994
|
1 067
|
108
|
299
|
571
|
563
|
611
|
621
|
446
|
616
|
286
|
415
|
181
|
355
|
373
|
229
|
329
|
1 008
|
1 324
|
1 290
|
1 267
|
735
|
524
|
336
|
178
|
(491)
|
|
| Pre-Tax Income |
15 500
N/A
|
19 164
+24%
|
18 809
-2%
|
18 608
-1%
|
17 981
-3%
|
15 274
-15%
|
18 573
+22%
|
20 363
+10%
|
18 794
-8%
|
18 752
0%
|
16 174
-14%
|
14 206
-12%
|
15 954
+12%
|
18 347
+15%
|
19 441
+6%
|
19 473
+0%
|
19 508
+0%
|
18 587
-5%
|
18 222
-2%
|
17 089
-6%
|
18 186
+6%
|
30 156
+66%
|
42 785
+42%
|
47 207
+10%
|
48 456
+3%
|
38 517
-21%
|
24 218
-37%
|
21 031
-13%
|
19 627
-7%
|
21 679
+10%
|
25 660
+18%
|
24 096
-6%
|
24 649
+2%
|
23 869
-3%
|
19 667
-18%
|
20 323
+3%
|
20 074
-1%
|
17 633
-12%
|
20 836
+18%
|
26 362
+27%
|
26 600
+1%
|
29 521
+11%
|
31 614
+7%
|
32 514
+3%
|
35 748
+10%
|
38 747
+8%
|
39 613
+2%
|
35 941
-9%
|
37 511
+4%
|
34 831
-7%
|
30 492
-12%
|
30 121
-1%
|
28 836
-4%
|
51 380
+78%
|
55 179
+7%
|
55 704
+1%
|
40 969
-26%
|
67 066
+64%
|
78 225
+17%
|
81 781
+5%
|
38 713
-53%
|
45 300
+17%
|
29 424
-35%
|
28 043
-5%
|
37 329
+33%
|
54 341
+46%
|
55 270
+2%
|
71 199
+29%
|
52 076
-27%
|
44 547
-14%
|
47 619
+7%
|
61 807
+30%
|
89 563
+45%
|
118 819
+33%
|
129 293
+9%
|
119 265
-8%
|
119 701
+0%
|
117 651
-2%
|
134 514
+14%
|
154 197
+15%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
(157)
|
(456)
|
(775)
|
0
|
(121)
|
178
|
81
|
(802)
|
(938)
|
(1 178)
|
(996)
|
(1 157)
|
(1 117)
|
(1 026)
|
(865)
|
(1 044)
|
(1 777)
|
(2 085)
|
(2 462)
|
(1 623)
|
(1 982)
|
(2 058)
|
(2 279)
|
(2 658)
|
(1 986)
|
(2 009)
|
(1 616)
|
(2 109)
|
(2 012)
|
(1 656)
|
(1 655)
|
(1 504)
|
(1 671)
|
(2 324)
|
(3 533)
|
(4 093)
|
(4 932)
|
(5 635)
|
(6 157)
|
(7 125)
|
(7 714)
|
(7 956)
|
(7 231)
|
(7 680)
|
(7 147)
|
(6 205)
|
(6 143)
|
(5 861)
|
(10 385)
|
(11 212)
|
(11 319)
|
(8 328)
|
(13 638)
|
(15 872)
|
(16 569)
|
(7 843)
|
(9 186)
|
(6 018)
|
(5 787)
|
(7 832)
|
(11 007)
|
(11 204)
|
(11 833)
|
(7 621)
|
(5 922)
|
(6 165)
|
(10 365)
|
(15 337)
|
(19 336)
|
(21 132)
|
(19 066)
|
(19 947)
|
(19 460)
|
(22 735)
|
(25 874)
|
|
| Income from Continuing Operations |
15 500
|
19 164
|
18 809
|
18 608
|
17 981
|
15 116
|
18 116
|
19 587
|
18 794
|
18 630
|
16 351
|
14 287
|
15 152
|
17 410
|
18 264
|
18 477
|
18 352
|
17 470
|
17 196
|
16 224
|
17 142
|
28 379
|
40 701
|
44 746
|
46 834
|
36 535
|
22 159
|
18 751
|
16 969
|
19 692
|
23 650
|
22 478
|
22 540
|
21 855
|
18 009
|
18 667
|
18 570
|
15 962
|
18 513
|
22 830
|
22 508
|
24 591
|
25 980
|
26 359
|
28 623
|
31 034
|
31 658
|
28 711
|
29 831
|
27 685
|
24 288
|
23 978
|
22 975
|
40 995
|
43 968
|
44 385
|
32 641
|
53 428
|
62 353
|
65 213
|
30 870
|
36 114
|
23 406
|
22 256
|
29 496
|
43 334
|
44 065
|
59 366
|
44 455
|
38 625
|
41 454
|
51 442
|
74 226
|
99 482
|
108 162
|
100 199
|
99 754
|
98 191
|
111 779
|
128 323
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
56
|
|
| Net Income (Common) |
15 500
N/A
|
19 164
+24%
|
18 809
-2%
|
18 608
-1%
|
17 981
-3%
|
15 116
-16%
|
18 116
+20%
|
19 587
+8%
|
18 794
-4%
|
18 630
-1%
|
16 351
-12%
|
14 287
-13%
|
15 152
+6%
|
17 410
+15%
|
18 264
+5%
|
18 477
+1%
|
18 352
-1%
|
17 470
-5%
|
17 196
-2%
|
16 224
-6%
|
17 142
+6%
|
28 379
+66%
|
40 701
+43%
|
44 746
+10%
|
46 834
+5%
|
36 535
-22%
|
22 159
-39%
|
18 751
-15%
|
16 969
-10%
|
19 692
+16%
|
23 650
+20%
|
22 478
-5%
|
22 540
+0%
|
21 855
-3%
|
18 009
-18%
|
18 667
+4%
|
18 570
-1%
|
15 476
-17%
|
17 792
+15%
|
22 109
+24%
|
21 918
-1%
|
24 001
+10%
|
25 009
+4%
|
25 388
+2%
|
27 208
+7%
|
29 620
+9%
|
30 860
+4%
|
27 913
-10%
|
25 851
-7%
|
23 705
-8%
|
20 308
-14%
|
19 998
-2%
|
19 375
-3%
|
37 395
+93%
|
40 368
+8%
|
40 785
+1%
|
25 041
-39%
|
45 828
+83%
|
53 953
+18%
|
56 813
+5%
|
30 870
-46%
|
36 114
+17%
|
10 771
-70%
|
9 621
-11%
|
29 496
+207%
|
43 334
+47%
|
44 065
+2%
|
59 366
+35%
|
44 455
-25%
|
38 625
-13%
|
41 454
+7%
|
51 442
+24%
|
74 226
+44%
|
99 482
+34%
|
108 162
+9%
|
100 199
-7%
|
99 754
0%
|
98 191
-2%
|
111 779
+14%
|
128 379
+15%
|
|
| EPS (Diluted) |
2 214.28
N/A
|
2 737.71
+24%
|
2 687
-2%
|
2 658.28
-1%
|
2 568.71
-3%
|
2 159.42
-16%
|
2 588
+20%
|
2 798.14
+8%
|
2 684.85
-4%
|
2 661.42
-1%
|
2 725.16
+2%
|
2 041
-25%
|
2 525.33
+24%
|
2 487.14
-2%
|
2 609.14
+5%
|
2 639.57
+1%
|
2 621.71
-1%
|
2 495.71
-5%
|
2 456.57
-2%
|
2 317.71
-6%
|
2 448.85
+6%
|
4 054.14
+66%
|
5 814.42
+43%
|
6 392.28
+10%
|
7 805.66
+22%
|
5 219.28
-33%
|
3 165.57
-39%
|
2 678.71
-15%
|
2 424.14
-10%
|
2 813.14
+16%
|
3 378.57
+20%
|
3 211.14
-5%
|
3 220
+0%
|
3 122.14
-3%
|
2 572.71
-18%
|
2 666.71
+4%
|
2 652.85
-1%
|
2 210.85
-17%
|
2 541.71
+15%
|
3 158.42
+24%
|
3 066.42
-3%
|
3 428.71
+12%
|
3 572.71
+4%
|
3 626.85
+2%
|
3 806.56
+5%
|
4 231.42
+11%
|
4 408.57
+4%
|
3 987.57
-10%
|
3 616.8
-9%
|
3 386.42
-6%
|
2 901.14
-14%
|
2 856.85
-2%
|
2 710.69
-5%
|
5 231.82
+93%
|
5 647.75
+8%
|
5 706.15
+1%
|
3 503.39
-39%
|
6 411.61
+83%
|
7 273.7
+13%
|
7 948.53
+9%
|
4 319
-46%
|
5 050.87
+17%
|
1 506.98
-70%
|
1 345.89
-11%
|
4 127.15
+207%
|
6 062.22
+47%
|
6 162.91
+2%
|
8 305.7
+35%
|
6 223.25
-25%
|
5 400.94
-13%
|
5 799.24
+7%
|
7 197.09
+24%
|
10 384.05
+44%
|
13 919.28
+34%
|
15 132.63
+9%
|
14 018.56
-7%
|
13 956.38
0%
|
13 737.64
-2%
|
15 638.73
+14%
|
17 961.18
+15%
|
|