Thien Nam Trading Import Export JSC
VN:TNA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
Thien Nam Trading Import Export JSC
VN:TNA
|
VN |
|
K
|
Kaori Heat Treatment Co Ltd
TWSE:8996
|
TW |
|
B
|
Business Engineering Corp
TSE:4828
|
JP |
|
Meta Materials Inc
NASDAQ:MMAT
|
CA |
|
Amazon.com Inc
NASDAQ:AMZN
|
US |
|
E
|
Equity Development Investment Tbk PT
IDX:GSMF
|
ID |
|
N
|
Newland Pharmaceutical Co Ltd
SZSE:301277
|
CN |
|
A
|
Alinco Inc
TSE:5933
|
JP |
|
A
|
Africa Israel Residences Ltd
TASE:AFRE
|
IL |
|
N
|
Nilachal Refractories Ltd
BSE:502294
|
IN |
|
London Security PLC
LSE:LSC
|
UK |
|
P
|
Pne Pcb Bhd
KLSE:PNEPCB
|
MY |
Income Statement
Earnings Waterfall
Thien Nam Trading Import Export JSC
Income Statement
Thien Nam Trading Import Export JSC
| 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 | 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 |
783
|
934
|
1 393
|
2 663
|
3 242
|
3 301
|
3 547
|
3 866
|
4 220
|
7 725
|
14 622
|
17 277
|
21 047
|
18 375
|
11 770
|
9 424
|
9 016
|
7 589
|
10 003
|
14 201
|
22 514
|
26 161
|
34 421
|
37 457
|
38 977
|
40 024
|
40 367
|
39 944
|
39 181
|
34 540
|
28 570
|
26 550
|
25 897
|
29 118
|
32 500
|
34 250
|
36 563
|
39 095
|
42 327
|
43 977
|
45 395
|
45 020
|
43 475
|
42 037
|
42 120
|
42 639
|
47 776
|
52 536
|
53 936
|
55 671
|
50 635
|
47 059
|
48 610
|
51 444
|
58 906
|
64 728
|
70 084
|
73 727
|
78 160
|
83 824
|
87 547
|
89 880
|
90 954
|
91 072
|
91 018
|
89 932
|
96 713
|
99 924
|
103 990
|
114 055
|
111 042
|
110 689
|
107 585
|
88 882
|
76 335
|
65 056
|
50 488
|
0
|
0
|
0
|
0
|
|
| Revenue |
166 691
N/A
|
169 052
+1%
|
196 924
+16%
|
231 815
+18%
|
241 891
+4%
|
291 581
+21%
|
346 840
+19%
|
412 426
+19%
|
470 442
+14%
|
636 578
+35%
|
731 198
+15%
|
721 652
-1%
|
707 747
-2%
|
529 856
-25%
|
422 735
-20%
|
456 979
+8%
|
559 640
+22%
|
643 542
+15%
|
737 426
+15%
|
730 319
-1%
|
857 205
+17%
|
996 752
+16%
|
1 008 258
+1%
|
1 098 072
+9%
|
1 063 933
-3%
|
1 000 219
-6%
|
1 133 572
+13%
|
1 220 138
+8%
|
1 202 378
-1%
|
1 281 980
+7%
|
1 331 581
+4%
|
1 400 037
+5%
|
1 585 474
+13%
|
1 584 514
0%
|
1 585 997
+0%
|
1 578 265
0%
|
1 633 900
+4%
|
1 782 685
+9%
|
1 928 412
+8%
|
2 121 958
+10%
|
2 330 621
+10%
|
2 717 391
+17%
|
2 999 744
+10%
|
3 095 306
+3%
|
3 482 081
+12%
|
3 555 294
+2%
|
3 911 601
+10%
|
4 014 489
+3%
|
4 178 192
+4%
|
4 239 696
+1%
|
3 961 864
-7%
|
4 090 866
+3%
|
4 019 048
-2%
|
6 884 785
+71%
|
8 121 976
+18%
|
8 255 620
+2%
|
4 632 330
-44%
|
8 920 598
+93%
|
8 055 313
-10%
|
8 310 841
+3%
|
5 231 863
-37%
|
5 243 302
+0%
|
5 690 032
+9%
|
5 601 716
-2%
|
5 446 937
-3%
|
5 704 200
+5%
|
5 631 888
-1%
|
6 165 563
+9%
|
6 447 221
+5%
|
6 464 436
+0%
|
6 395 654
-1%
|
5 617 308
-12%
|
4 690 386
-17%
|
3 434 568
-27%
|
2 402 188
-30%
|
1 471 735
-39%
|
1 247 023
-15%
|
1 162 552
-7%
|
819 958
-29%
|
823 694
+0%
|
327 652
-60%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(154 554)
|
(156 116)
|
(182 684)
|
(215 333)
|
(224 419)
|
(271 231)
|
(323 057)
|
(386 158)
|
(441 490)
|
(599 750)
|
(685 614)
|
(666 620)
|
(649 346)
|
(478 171)
|
(378 961)
|
(419 781)
|
(523 181)
|
(597 327)
|
(681 215)
|
(670 744)
|
(736 369)
|
(859 830)
|
(867 525)
|
(944 691)
|
(956 906)
|
(905 003)
|
(1 031 346)
|
(1 119 281)
|
(1 102 408)
|
(1 175 136)
|
(1 223 176)
|
(1 292 044)
|
(1 463 420)
|
(1 461 628)
|
(1 462 908)
|
(1 446 936)
|
(1 499 850)
|
(1 633 418)
|
(1 774 781)
|
(1 960 300)
|
(2 147 675)
|
(2 511 400)
|
(2 771 193)
|
(2 857 112)
|
(3 229 561)
|
(3 285 020)
|
(3 641 985)
|
(3 745 792)
|
(3 902 363)
|
(3 990 426)
|
(3 716 619)
|
(3 855 195)
|
(3 841 985)
|
(6 562 884)
|
(7 755 912)
|
(7 890 991)
|
(4 443 295)
|
(8 543 560)
|
(7 727 640)
|
(7 974 342)
|
(5 002 859)
|
(5 008 979)
|
(5 435 719)
|
(5 358 358)
|
(5 235 745)
|
(5 498 745)
|
(5 445 249)
|
(5 964 043)
|
(6 262 317)
|
(6 293 364)
|
(6 233 402)
|
(5 481 341)
|
(4 552 828)
|
(3 325 376)
|
(2 324 332)
|
(1 409 756)
|
(1 213 761)
|
(1 128 042)
|
(784 989)
|
(790 866)
|
(287 146)
|
|
| Gross Profit |
12 138
N/A
|
12 937
+7%
|
14 241
+10%
|
16 482
+16%
|
17 472
+6%
|
20 350
+16%
|
23 784
+17%
|
26 270
+10%
|
28 951
+10%
|
36 831
+27%
|
45 586
+24%
|
55 033
+21%
|
58 402
+6%
|
51 685
-12%
|
43 773
-15%
|
37 197
-15%
|
36 460
-2%
|
46 214
+27%
|
56 211
+22%
|
59 575
+6%
|
120 837
+103%
|
136 922
+13%
|
140 734
+3%
|
153 382
+9%
|
107 027
-30%
|
95 217
-11%
|
102 226
+7%
|
100 857
-1%
|
99 971
-1%
|
106 844
+7%
|
108 405
+1%
|
107 993
0%
|
122 054
+13%
|
122 887
+1%
|
123 090
+0%
|
131 330
+7%
|
134 050
+2%
|
149 266
+11%
|
153 630
+3%
|
161 657
+5%
|
182 946
+13%
|
205 990
+13%
|
228 550
+11%
|
238 193
+4%
|
252 520
+6%
|
270 274
+7%
|
269 616
0%
|
268 697
0%
|
275 829
+3%
|
249 270
-10%
|
245 245
-2%
|
235 671
-4%
|
177 062
-25%
|
321 901
+82%
|
366 065
+14%
|
364 629
0%
|
189 035
-48%
|
377 038
+99%
|
327 673
-13%
|
336 499
+3%
|
229 004
-32%
|
234 323
+2%
|
254 313
+9%
|
243 358
-4%
|
211 192
-13%
|
205 455
-3%
|
186 639
-9%
|
201 520
+8%
|
184 904
-8%
|
171 072
-7%
|
162 252
-5%
|
135 967
-16%
|
137 558
+1%
|
109 192
-21%
|
77 856
-29%
|
61 979
-20%
|
33 262
-46%
|
34 511
+4%
|
34 969
+1%
|
32 828
-6%
|
40 507
+23%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 694)
|
(5 697)
|
(6 254)
|
(6 748)
|
(7 310)
|
(7 914)
|
(8 715)
|
(9 079)
|
(9 515)
|
(11 535)
|
(11 251)
|
(14 093)
|
(13 880)
|
(12 538)
|
(13 313)
|
(13 348)
|
(12 919)
|
(14 116)
|
(13 877)
|
(4 576)
|
(5 419)
|
(5 917)
|
(993)
|
(12 248)
|
(21 121)
|
(21 449)
|
(27 952)
|
(30 469)
|
(26 655)
|
(31 660)
|
(37 881)
|
(39 101)
|
(52 802)
|
(49 810)
|
(51 187)
|
(53 029)
|
(56 472)
|
(52 954)
|
(51 759)
|
(52 378)
|
(66 464)
|
(75 447)
|
(82 787)
|
(51 577)
|
(108 309)
|
(113 738)
|
(112 000)
|
(144 926)
|
(95 792)
|
(88 477)
|
(90 625)
|
(90 622)
|
(80 039)
|
(137 155)
|
(159 724)
|
(167 498)
|
(86 737)
|
(172 015)
|
(146 822)
|
(140 548)
|
(91 654)
|
(95 711)
|
(119 150)
|
(117 732)
|
(96 692)
|
(98 978)
|
(65 590)
|
(65 422)
|
(75 887)
|
(51 813)
|
(58 335)
|
(54 687)
|
(40 402)
|
(55 447)
|
(44 819)
|
(52 154)
|
(47 200)
|
(46 364)
|
(40 224)
|
(39 229)
|
(44 009)
|
|
| Selling, General & Administrative |
(6 333)
|
(6 273)
|
(6 903)
|
(7 329)
|
(7 827)
|
(8 482)
|
(8 807)
|
(9 406)
|
(10 811)
|
(12 436)
|
(13 471)
|
(15 895)
|
(15 471)
|
(14 321)
|
(14 075)
|
(14 166)
|
(13 242)
|
(14 580)
|
(17 391)
|
(17 441)
|
(24 540)
|
(29 726)
|
(31 252)
|
(33 257)
|
(34 679)
|
(32 905)
|
(33 051)
|
(35 109)
|
(35 763)
|
(40 430)
|
(43 123)
|
(44 306)
|
(51 085)
|
(49 611)
|
(50 411)
|
(51 759)
|
(52 679)
|
(58 280)
|
(58 943)
|
(59 924)
|
(64 020)
|
(68 894)
|
(78 086)
|
(90 212)
|
(105 688)
|
(114 861)
|
(109 843)
|
(99 646)
|
(93 728)
|
(87 240)
|
(88 601)
|
(88 439)
|
(77 876)
|
(132 730)
|
(156 576)
|
(165 075)
|
(85 676)
|
(170 712)
|
(147 337)
|
(146 133)
|
(98 226)
|
(94 630)
|
(117 526)
|
(110 127)
|
(96 003)
|
(99 290)
|
(78 011)
|
(86 178)
|
(86 762)
|
(79 184)
|
(79 438)
|
(67 625)
|
(68 030)
|
(62 139)
|
(54 622)
|
(50 906)
|
(44 741)
|
(43 857)
|
(38 190)
|
(37 663)
|
(27 425)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(123)
|
0
|
0
|
0
|
(75)
|
(315)
|
(423)
|
(515)
|
(567)
|
(476)
|
(518)
|
(577)
|
(611)
|
(816)
|
(1 076)
|
(1 365)
|
(1 638)
|
(1 718)
|
(1 788)
|
(1 771)
|
(1 802)
|
(1 843)
|
(2 276)
|
(2 773)
|
(3 329)
|
(3 850)
|
(3 872)
|
0
|
(2 532)
|
(2 441)
|
(3 395)
|
0
|
(3 462)
|
(2 627)
|
(1 313)
|
(1 804)
|
(1 674)
|
(2 212)
|
(2 187)
|
(2 172)
|
(2 199)
|
(2 179)
|
(1 478)
|
0
|
(840)
|
(1 649)
|
(2 648)
|
(3 228)
|
(3 627)
|
(2 577)
|
(10 611)
|
(10 515)
|
(10 469)
|
(3 035)
|
(2 746)
|
(2 950)
|
(2 844)
|
(2 813)
|
(2 738)
|
(2 702)
|
(2 620)
|
(2 370)
|
(2 236)
|
(2 293)
|
(2 253)
|
(2 251)
|
(2 081)
|
(1 715)
|
(1 501)
|
0
|
|
| Other Operating Expenses |
639
|
576
|
650
|
581
|
517
|
570
|
92
|
326
|
1 297
|
900
|
2 220
|
1 926
|
1 591
|
1 783
|
762
|
893
|
637
|
887
|
4 029
|
13 432
|
19 597
|
24 326
|
30 835
|
21 618
|
14 374
|
12 531
|
6 464
|
6 278
|
10 826
|
10 558
|
7 013
|
7 007
|
126
|
2 077
|
1 997
|
2 059
|
57
|
9 198
|
7 184
|
10 078
|
(3)
|
(3 158)
|
(4 701)
|
42 097
|
5
|
2 436
|
(353)
|
(43 606)
|
148
|
950
|
147
|
16
|
15
|
(2 948)
|
(3 148)
|
(1 583)
|
588
|
1 345
|
3 743
|
9 212
|
9 149
|
9 530
|
8 892
|
2 863
|
2 347
|
3 058
|
15 372
|
23 600
|
13 688
|
30 108
|
23 806
|
15 557
|
29 998
|
8 928
|
12 095
|
1 005
|
(207)
|
(425)
|
(319)
|
(65)
|
(16 584)
|
|
| Operating Income |
6 443
N/A
|
7 239
+12%
|
7 987
+10%
|
9 735
+22%
|
10 162
+4%
|
12 437
+22%
|
15 068
+21%
|
17 190
+14%
|
19 437
+13%
|
25 294
+30%
|
34 334
+36%
|
40 939
+19%
|
44 522
+9%
|
39 148
-12%
|
30 461
-22%
|
23 850
-22%
|
23 540
-1%
|
32 098
+36%
|
42 334
+32%
|
54 999
+30%
|
115 418
+110%
|
131 005
+14%
|
139 740
+7%
|
141 133
+1%
|
85 906
-39%
|
73 767
-14%
|
74 274
+1%
|
70 388
-5%
|
73 316
+4%
|
75 184
+3%
|
70 524
-6%
|
68 892
-2%
|
69 252
+1%
|
73 076
+6%
|
71 903
-2%
|
78 300
+9%
|
77 578
-1%
|
96 313
+24%
|
101 871
+6%
|
109 280
+7%
|
116 482
+7%
|
130 544
+12%
|
145 763
+12%
|
186 616
+28%
|
144 211
-23%
|
156 535
+9%
|
157 615
+1%
|
123 770
-21%
|
180 037
+45%
|
160 792
-11%
|
154 620
-4%
|
145 049
-6%
|
97 023
-33%
|
184 746
+90%
|
206 341
+12%
|
197 131
-4%
|
102 298
-48%
|
205 023
+100%
|
180 851
-12%
|
195 951
+8%
|
137 351
-30%
|
138 612
+1%
|
135 163
-2%
|
125 626
-7%
|
114 500
-9%
|
106 477
-7%
|
121 050
+14%
|
136 098
+12%
|
109 017
-20%
|
119 259
+9%
|
103 917
-13%
|
81 280
-22%
|
97 156
+20%
|
53 745
-45%
|
33 037
-39%
|
9 825
-70%
|
(13 938)
N/A
|
(11 853)
+15%
|
(5 255)
+56%
|
(6 401)
-22%
|
(3 502)
+45%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(766)
|
(935)
|
(1 393)
|
(2 683)
|
(3 296)
|
(3 250)
|
(3 465)
|
(3 824)
|
(4 391)
|
(7 602)
|
(17 487)
|
(22 036)
|
(24 732)
|
(21 817)
|
(11 794)
|
(7 198)
|
(9 692)
|
(13 563)
|
(17 319)
|
(22 247)
|
(23 108)
|
(29 612)
|
(36 199)
|
(38 312)
|
(36 056)
|
(29 029)
|
(29 941)
|
(23 264)
|
(22 997)
|
(23 629)
|
(20 504)
|
(23 725)
|
(21 874)
|
(28 742)
|
(27 857)
|
(28 612)
|
(27 322)
|
(38 712)
|
(40 928)
|
(44 475)
|
(44 774)
|
(41 300)
|
(41 837)
|
(40 568)
|
2 530
|
2 195
|
(3 062)
|
(8 096)
|
(52 854)
|
(54 889)
|
(49 247)
|
(47 182)
|
(47 775)
|
(83 781)
|
(102 834)
|
18 320
|
60 488
|
122 720
|
129 663
|
(1 145)
|
(84 659)
|
(90 296)
|
(91 362)
|
(90 796)
|
(89 174)
|
(85 819)
|
(92 177)
|
(99 121)
|
(83 196)
|
(101 399)
|
(94 698)
|
(90 367)
|
(93 378)
|
(70 824)
|
(61 970)
|
(50 726)
|
(46 673)
|
(49 375)
|
(46 820)
|
(45 862)
|
(61 931)
|
|
| 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
|
54
|
0
|
0
|
(96)
|
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
|
6 126
|
0
|
0
|
0
|
3 357
|
(989)
|
(816)
|
(816)
|
(1 928)
|
612
|
(523)
|
(949)
|
(1 849)
|
(2 360)
|
(2 185)
|
10 249
|
0
|
10 302
|
0
|
(1 182)
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
159
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
(982)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52
|
0
|
0
|
52
|
11
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
282
|
0
|
0
|
0
|
(21)
|
650
|
324
|
324
|
605
|
(22)
|
303
|
483
|
203
|
0
|
1 217
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
67
|
217
|
250
|
252
|
154
|
(167)
|
(186)
|
(157)
|
(105)
|
(678)
|
(738)
|
(779)
|
656
|
650
|
681
|
3 117
|
17 156
|
17 104
|
17 174
|
15 235
|
564
|
694
|
741
|
289
|
367
|
430
|
363
|
172
|
377
|
468
|
482
|
531
|
10
|
451
|
387
|
439
|
596
|
311
|
83
|
131
|
132
|
1 841
|
1 908
|
1 669
|
(3 138)
|
(4 434)
|
(4 492)
|
(4 431)
|
657
|
4 920
|
6 242
|
6 358
|
29 910
|
33 483
|
34 999
|
36 026
|
(13)
|
9 751
|
6 893
|
11 235
|
686
|
4 578
|
12 876
|
7 597
|
2 526
|
8 403
|
(32)
|
(110)
|
2 238
|
2 472
|
2 636
|
2 635
|
(5 414)
|
(365)
|
(1 289)
|
(138)
|
(1 043)
|
(3 753)
|
(4 012)
|
(4 034)
|
13 727
|
|
| Pre-Tax Income |
5 904
N/A
|
6 521
+10%
|
6 844
+5%
|
7 304
+7%
|
7 020
-4%
|
9 019
+28%
|
11 416
+27%
|
13 208
+16%
|
15 022
+14%
|
17 014
+13%
|
16 110
-5%
|
18 125
+13%
|
19 464
+7%
|
17 982
-8%
|
19 348
+8%
|
19 769
+2%
|
31 005
+57%
|
35 640
+15%
|
42 190
+18%
|
47 988
+14%
|
92 873
+94%
|
102 087
+10%
|
104 282
+2%
|
103 110
-1%
|
50 269
-51%
|
45 222
-10%
|
44 696
-1%
|
47 348
+6%
|
50 610
+7%
|
52 023
+3%
|
50 502
-3%
|
45 698
-10%
|
47 388
+4%
|
44 785
-5%
|
44 433
-1%
|
50 128
+13%
|
50 927
+2%
|
57 914
+14%
|
61 028
+5%
|
64 937
+6%
|
71 840
+11%
|
91 086
+27%
|
105 835
+16%
|
147 717
+40%
|
143 602
-3%
|
154 294
+7%
|
150 059
-3%
|
111 242
-26%
|
127 841
+15%
|
110 823
-13%
|
111 615
+1%
|
104 225
-7%
|
79 158
-24%
|
134 448
+70%
|
138 506
+3%
|
251 477
+82%
|
168 917
-33%
|
337 495
+100%
|
317 406
-6%
|
206 041
-35%
|
57 018
-72%
|
51 905
-9%
|
55 860
+8%
|
41 611
-26%
|
25 903
-38%
|
30 322
+17%
|
28 643
-6%
|
36 241
+27%
|
26 814
-26%
|
17 949
-33%
|
9 973
-44%
|
4 280
-57%
|
(1 434)
N/A
|
(7 142)
-398%
|
(29 005)
-306%
|
(42 221)
-46%
|
(61 654)
-46%
|
(64 981)
-5%
|
(56 086)
+14%
|
(56 297)
0%
|
(51 707)
+8%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 653)
|
(1 573)
|
(1 949)
|
(2 078)
|
(983)
|
(1 263)
|
(1 057)
|
(1 054)
|
(2 101)
|
(3 224)
|
(3 562)
|
(4 631)
|
(5 093)
|
(4 200)
|
(4 095)
|
(3 469)
|
(5 306)
|
(6 802)
|
(8 788)
|
(10 802)
|
(23 212)
|
(25 522)
|
(26 083)
|
(25 801)
|
(9 703)
|
(8 448)
|
(8 314)
|
(8 097)
|
(11 855)
|
(12 220)
|
(11 833)
|
(11 523)
|
(11 943)
|
(10 953)
|
(10 537)
|
(11 507)
|
(11 483)
|
(13 156)
|
(13 707)
|
(14 647)
|
(16 040)
|
(19 358)
|
(22 373)
|
(30 269)
|
(30 023)
|
(31 988)
|
(30 920)
|
(23 246)
|
(25 903)
|
(22 833)
|
(23 185)
|
(21 923)
|
(15 635)
|
(27 527)
|
(29 713)
|
(52 845)
|
(35 602)
|
(72 807)
|
(67 611)
|
(46 254)
|
(14 120)
|
(13 651)
|
(15 181)
|
(11 019)
|
(6 345)
|
(7 211)
|
(5 985)
|
(7 958)
|
(15 299)
|
(13 338)
|
(12 035)
|
(10 482)
|
(17 893)
|
921
|
2 196
|
3 252
|
0
|
(12 885)
|
(12 885)
|
(12 885)
|
(12 885)
|
|
| Income from Continuing Operations |
4 251
|
4 947
|
4 893
|
5 225
|
6 037
|
7 756
|
10 360
|
12 155
|
12 921
|
13 791
|
12 548
|
13 494
|
14 371
|
13 782
|
15 254
|
16 302
|
25 699
|
28 839
|
33 402
|
37 185
|
69 662
|
76 563
|
78 198
|
77 308
|
40 566
|
36 774
|
36 383
|
39 251
|
38 755
|
39 803
|
38 668
|
34 175
|
35 445
|
33 832
|
33 896
|
38 621
|
39 444
|
44 758
|
47 321
|
50 289
|
55 799
|
71 727
|
83 461
|
117 449
|
113 579
|
122 307
|
119 140
|
87 995
|
101 938
|
87 989
|
88 430
|
82 303
|
63 523
|
106 922
|
108 793
|
198 632
|
133 316
|
264 688
|
249 795
|
159 787
|
42 897
|
38 255
|
40 679
|
30 592
|
19 558
|
23 111
|
22 658
|
28 283
|
11 515
|
4 611
|
(2 062)
|
(6 202)
|
(19 327)
|
(6 221)
|
(26 809)
|
(38 968)
|
(61 654)
|
(77 866)
|
(68 972)
|
(69 182)
|
(64 592)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(56)
|
(122)
|
(195)
|
(207)
|
(219)
|
(254)
|
(312)
|
(343)
|
(368)
|
(441)
|
(443)
|
(456)
|
(517)
|
(589)
|
(722)
|
(741)
|
(701)
|
(702)
|
(816)
|
(864)
|
(882)
|
(872)
|
(909)
|
(902)
|
(984)
|
(803)
|
(992)
|
(1 422)
|
(1 594)
|
(1 756)
|
(2 060)
|
(1 825)
|
(1 750)
|
(2 080)
|
(3 016)
|
(2 928)
|
(2 870)
|
(2 745)
|
(4 639)
|
(4 432)
|
(3 271)
|
2 357
|
4 940
|
6 269
|
6 741
|
6 257
|
5 894
|
5 745
|
5 073
|
4 886
|
4 158
|
3 565
|
4 086
|
4 093
|
4 644
|
4 800
|
4 152
|
789
|
(232)
|
(859)
|
(1 322)
|
482
|
513
|
593
|
520
|
471
|
|
| Net Income (Common) |
4 251
N/A
|
4 947
+16%
|
4 893
-1%
|
5 225
+7%
|
6 037
+16%
|
7 756
+28%
|
10 360
+34%
|
12 155
+17%
|
12 921
+6%
|
13 791
+7%
|
12 548
-9%
|
13 494
+8%
|
14 371
+6%
|
13 782
-4%
|
15 229
+10%
|
16 246
+7%
|
25 576
+57%
|
28 645
+12%
|
33 197
+16%
|
36 968
+11%
|
69 408
+88%
|
76 253
+10%
|
77 857
+2%
|
76 942
-1%
|
40 125
-48%
|
36 332
-9%
|
35 927
-1%
|
38 735
+8%
|
38 166
-1%
|
39 082
+2%
|
37 927
-3%
|
33 474
-12%
|
34 743
+4%
|
33 017
-5%
|
33 034
+0%
|
37 740
+14%
|
38 572
+2%
|
43 849
+14%
|
48 499
+11%
|
49 305
+2%
|
46 747
-5%
|
57 973
+24%
|
78 862
+36%
|
107 605
+36%
|
75 088
-30%
|
81 093
+8%
|
63 006
-22%
|
36 099
-43%
|
80 418
+123%
|
68 214
-15%
|
68 646
+1%
|
63 669
-7%
|
41 338
-35%
|
75 371
+82%
|
99 314
+32%
|
173 934
+75%
|
111 431
-36%
|
243 513
+119%
|
210 153
-14%
|
136 733
-35%
|
40 307
-71%
|
36 201
-10%
|
38 068
+5%
|
29 470
-23%
|
19 352
-34%
|
21 361
+10%
|
20 504
-4%
|
25 319
+23%
|
12 799
-49%
|
7 589
-41%
|
2 246
-70%
|
(1 681)
N/A
|
(18 538)
-1 003%
|
(6 737)
+64%
|
(30 638)
-355%
|
(44 593)
-46%
|
(61 172)
-37%
|
(82 408)
-35%
|
(70 181)
+15%
|
(68 662)
+2%
|
(64 121)
+7%
|
|
| EPS (Diluted) |
472.33
N/A
|
549.66
+16%
|
543.66
-1%
|
580.55
+7%
|
670.77
+16%
|
369.33
-45%
|
493.33
+34%
|
578.8
+17%
|
717.83
+24%
|
656.71
-9%
|
597.52
-9%
|
642.57
+8%
|
684.33
+6%
|
656.28
-4%
|
725.19
+11%
|
773.61
+7%
|
1 598.5
+107%
|
842.5
-47%
|
976.38
+16%
|
1 087.29
+11%
|
2 041.41
+88%
|
2 242.73
+10%
|
2 289.91
+2%
|
2 263
-1%
|
1 180.14
-48%
|
1 068.58
-9%
|
1 056.67
-1%
|
1 139.26
+8%
|
1 122.52
-1%
|
1 149.47
+2%
|
1 115.5
-3%
|
984.52
-12%
|
1 021.85
+4%
|
971.08
-5%
|
971.58
+0%
|
1 110
+14%
|
1 134.47
+2%
|
1 289.67
+14%
|
1 212.47
-6%
|
1 450.14
+20%
|
1 220.77
-16%
|
1 811.65
+48%
|
2 389.75
+32%
|
3 362.65
+41%
|
1 616.46
-52%
|
2 385.08
+48%
|
1 853.11
-22%
|
1 061.73
-43%
|
1 701.47
+60%
|
2 006.29
+18%
|
2 019
+1%
|
1 872.61
-7%
|
874.63
-53%
|
2 200.65
+152%
|
2 521.53
+15%
|
4 416.1
+75%
|
2 357.7
-47%
|
6 182.71
+162%
|
4 446.44
-28%
|
2 893.02
-35%
|
852.51
-71%
|
765.96
-10%
|
805.45
+5%
|
597.41
-26%
|
393.09
-34%
|
433.9
+10%
|
416.48
-4%
|
514.28
+23%
|
259.97
-49%
|
154.15
-41%
|
45.61
-70%
|
-34.14
N/A
|
-376.54
-1 003%
|
-136.84
+64%
|
-622.32
-355%
|
-905.79
-46%
|
-1 242.54
-37%
|
-1 673.9
-35%
|
-1 425.54
+15%
|
-1 394.68
+2%
|
-1 302
+7%
|
|