Yokogawa Electric Corp
TSE:6841
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Yokogawa Electric Corp
TSE:6841
|
JP |
|
B
|
Banco Santander-Chile
SGO:BSANTANDER
|
CL |
|
M
|
Mast Energy Developments PLC
LSE:MAST
|
UK |
|
WOLVES HAND Co Ltd
TSE:194A
|
JP |
Income Statement
Earnings Waterfall
Yokogawa Electric Corp
Income Statement
Yokogawa Electric Corp
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
372
|
0
|
0
|
477
|
0
|
0
|
789
|
1 537
|
2 176
|
2 815
|
2 692
|
2 600
|
2 627
|
2 652
|
2 533
|
2 469
|
2 329
|
2 209
|
2 223
|
2 224
|
2 167
|
2 101
|
2 000
|
1 869
|
1 860
|
1 833
|
1 797
|
1 539
|
1 224
|
927
|
637
|
562
|
538
|
522
|
482
|
433
|
373
|
312
|
276
|
323
|
380
|
330
|
397
|
423
|
487
|
610
|
604
|
599
|
622
|
566
|
597
|
569
|
507
|
684
|
759
|
849
|
1 007
|
1 091
|
1 107
|
1 316
|
1 181
|
1 179
|
1 221
|
1 056
|
1 260
|
1 214
|
0
|
0
|
0
|
|
| Revenue |
255 486
N/A
|
267 466
+5%
|
260 679
-3%
|
255 222
-2%
|
251 373
-2%
|
253 540
+1%
|
252 190
-1%
|
262 154
+4%
|
271 482
+4%
|
285 372
+5%
|
289 355
+1%
|
292 459
+1%
|
292 515
+0%
|
284 966
-3%
|
272 933
-4%
|
253 924
-7%
|
226 798
-11%
|
219 168
-3%
|
220 851
+1%
|
221 853
+0%
|
228 582
+3%
|
325 620
+42%
|
329 379
+1%
|
330 031
+0%
|
330 462
+0%
|
334 668
+1%
|
339 741
+2%
|
341 532
+1%
|
343 218
+0%
|
347 899
+1%
|
353 619
+2%
|
362 903
+3%
|
376 182
+4%
|
388 463
+3%
|
390 490
+1%
|
393 225
+1%
|
399 443
+2%
|
405 792
+2%
|
415 691
+2%
|
423 585
+2%
|
425 900
+1%
|
413 732
-3%
|
410 981
-1%
|
396 170
-4%
|
389 488
-2%
|
391 433
+0%
|
387 619
-1%
|
394 803
+2%
|
408 352
+3%
|
406 590
0%
|
409 410
+1%
|
409 055
0%
|
407 850
0%
|
403 711
-1%
|
405 037
+0%
|
404 657
0%
|
405 776
+0%
|
404 432
0%
|
396 122
-2%
|
387 415
-2%
|
376 764
-3%
|
374 206
-1%
|
378 502
+1%
|
384 249
+2%
|
385 331
+0%
|
389 901
+1%
|
397 643
+2%
|
411 400
+3%
|
426 582
+4%
|
456 479
+7%
|
481 126
+5%
|
505 059
+5%
|
532 085
+5%
|
540 152
+2%
|
550 430
+2%
|
552 234
+0%
|
555 950
+1%
|
562 404
+1%
|
563 691
+0%
|
577 820
+3%
|
587 832
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(163 966)
|
(171 289)
|
(165 586)
|
(163 494)
|
(159 599)
|
(160 063)
|
(157 697)
|
(165 086)
|
(171 464)
|
(180 703)
|
(183 414)
|
(185 889)
|
(188 964)
|
(184 585)
|
(182 268)
|
(171 672)
|
(157 038)
|
(148 605)
|
(145 933)
|
(143 749)
|
(149 541)
|
(215 130)
|
(213 672)
|
(206 620)
|
(200 237)
|
(195 430)
|
(196 957)
|
(200 437)
|
(203 437)
|
(206 644)
|
(210 116)
|
(214 965)
|
(222 878)
|
(229 256)
|
(230 257)
|
(232 989)
|
(233 676)
|
(236 578)
|
(241 932)
|
(244 547)
|
(244 753)
|
(236 943)
|
(234 418)
|
(224 661)
|
(221 496)
|
(222 322)
|
(221 324)
|
(225 037)
|
(232 488)
|
(231 262)
|
(232 587)
|
(232 267)
|
(231 650)
|
(230 641)
|
(229 854)
|
(229 408)
|
(227 613)
|
(227 922)
|
(222 536)
|
(217 449)
|
(214 023)
|
(210 036)
|
(213 325)
|
(217 645)
|
(216 377)
|
(217 091)
|
(223 765)
|
(230 132)
|
(237 434)
|
(252 019)
|
(261 134)
|
(271 712)
|
(281 562)
|
(285 260)
|
(291 002)
|
(288 564)
|
(293 246)
|
(294 959)
|
(294 566)
|
(305 104)
|
(313 358)
|
|
| Gross Profit |
91 520
N/A
|
96 177
+5%
|
95 093
-1%
|
91 728
-4%
|
91 774
+0%
|
93 477
+2%
|
94 493
+1%
|
97 068
+3%
|
100 018
+3%
|
104 669
+5%
|
105 941
+1%
|
106 570
+1%
|
103 551
-3%
|
100 381
-3%
|
90 665
-10%
|
82 252
-9%
|
69 760
-15%
|
70 563
+1%
|
74 918
+6%
|
78 104
+4%
|
79 041
+1%
|
110 490
+40%
|
115 707
+5%
|
123 411
+7%
|
130 225
+6%
|
139 238
+7%
|
142 784
+3%
|
141 095
-1%
|
139 781
-1%
|
141 255
+1%
|
143 503
+2%
|
147 938
+3%
|
153 304
+4%
|
159 207
+4%
|
160 233
+1%
|
160 236
+0%
|
165 767
+3%
|
169 214
+2%
|
173 759
+3%
|
179 038
+3%
|
181 147
+1%
|
176 789
-2%
|
176 563
0%
|
171 509
-3%
|
167 992
-2%
|
169 111
+1%
|
166 295
-2%
|
169 766
+2%
|
175 864
+4%
|
175 328
0%
|
176 823
+1%
|
176 788
0%
|
176 200
0%
|
173 070
-2%
|
175 183
+1%
|
175 249
+0%
|
178 163
+2%
|
176 510
-1%
|
173 586
-2%
|
169 966
-2%
|
162 741
-4%
|
164 170
+1%
|
165 177
+1%
|
166 604
+1%
|
168 954
+1%
|
172 810
+2%
|
173 878
+1%
|
181 268
+4%
|
189 148
+4%
|
204 460
+8%
|
219 992
+8%
|
233 347
+6%
|
250 523
+7%
|
254 892
+2%
|
259 428
+2%
|
263 670
+2%
|
262 704
0%
|
267 445
+2%
|
269 125
+1%
|
272 716
+1%
|
274 474
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(82 592)
|
(85 741)
|
(83 968)
|
(83 694)
|
(83 340)
|
(84 571)
|
(85 509)
|
(86 833)
|
(87 336)
|
(91 035)
|
(94 048)
|
(97 485)
|
(98 353)
|
(94 063)
|
(91 431)
|
(84 337)
|
(78 448)
|
(73 873)
|
(73 170)
|
(74 600)
|
(74 326)
|
(99 410)
|
(103 539)
|
(109 386)
|
(114 509)
|
(122 636)
|
(123 810)
|
(122 543)
|
(122 408)
|
(122 846)
|
(124 670)
|
(127 288)
|
(130 774)
|
(133 314)
|
(135 039)
|
(135 064)
|
(137 596)
|
(139 396)
|
(139 913)
|
(139 044)
|
(137 392)
|
(137 147)
|
(138 558)
|
(137 979)
|
(138 829)
|
(137 529)
|
(137 189)
|
(140 084)
|
(143 710)
|
(142 623)
|
(141 865)
|
(141 780)
|
(138 928)
|
(138 476)
|
(138 799)
|
(138 547)
|
(140 537)
|
(140 922)
|
(138 143)
|
(135 893)
|
(131 469)
|
(132 571)
|
(135 196)
|
(136 184)
|
(139 042)
|
(142 142)
|
(146 594)
|
(151 175)
|
(155 865)
|
(160 051)
|
(163 914)
|
(168 806)
|
(172 478)
|
(176 092)
|
(178 877)
|
(182 263)
|
(183 868)
|
(183 922)
|
(184 226)
|
(186 519)
|
(188 944)
|
|
| Selling, General & Administrative |
(82 592)
|
(85 741)
|
(83 968)
|
(83 694)
|
(83 340)
|
(84 571)
|
(85 509)
|
(86 833)
|
(87 336)
|
(91 035)
|
(94 048)
|
(97 485)
|
(98 353)
|
(94 063)
|
(91 431)
|
(84 337)
|
(78 448)
|
(73 873)
|
(73 170)
|
(74 600)
|
(74 326)
|
(93 191)
|
(103 539)
|
(109 386)
|
(114 509)
|
(95 985)
|
(123 810)
|
(122 543)
|
(122 408)
|
(98 101)
|
(124 669)
|
(127 288)
|
(130 773)
|
(108 201)
|
(135 039)
|
(135 062)
|
(137 594)
|
(114 435)
|
(139 910)
|
(139 044)
|
(137 392)
|
(112 201)
|
(138 557)
|
(137 977)
|
(138 828)
|
(110 503)
|
(137 189)
|
(140 083)
|
(143 709)
|
(116 356)
|
(141 866)
|
(141 780)
|
(138 928)
|
(112 485)
|
(138 796)
|
(138 546)
|
(140 537)
|
(114 780)
|
(138 143)
|
(135 892)
|
(131 467)
|
(105 507)
|
(135 194)
|
(136 182)
|
(139 040)
|
(113 823)
|
(146 592)
|
(151 174)
|
(155 865)
|
(129 881)
|
(163 914)
|
(168 805)
|
(172 475)
|
(143 720)
|
(178 876)
|
(182 262)
|
(183 868)
|
(151 946)
|
(184 226)
|
(186 518)
|
(188 943)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 219)
|
0
|
0
|
0
|
(26 651)
|
0
|
0
|
0
|
(24 744)
|
0
|
0
|
0
|
(25 112)
|
0
|
0
|
0
|
(24 960)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27 025)
|
0
|
0
|
0
|
(26 267)
|
0
|
0
|
0
|
(25 990)
|
0
|
0
|
0
|
(26 141)
|
0
|
0
|
0
|
(27 062)
|
0
|
0
|
0
|
(28 319)
|
0
|
0
|
0
|
(30 169)
|
0
|
0
|
0
|
(32 371)
|
0
|
0
|
0
|
(31 975)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
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
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
(3)
|
0
|
0
|
(24 946)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
0
|
(2)
|
(1)
|
0
|
(1)
|
0
|
0
|
(3)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
|
| Operating Income |
8 928
N/A
|
10 436
+17%
|
11 125
+7%
|
8 034
-28%
|
8 434
+5%
|
8 906
+6%
|
8 984
+1%
|
10 235
+14%
|
12 682
+24%
|
13 634
+8%
|
11 893
-13%
|
9 085
-24%
|
5 198
-43%
|
6 318
+22%
|
(766)
N/A
|
(2 085)
-172%
|
(8 688)
-317%
|
(3 310)
+62%
|
1 748
N/A
|
3 504
+100%
|
4 715
+35%
|
11 080
+135%
|
12 168
+10%
|
14 025
+15%
|
15 716
+12%
|
16 602
+6%
|
18 974
+14%
|
18 552
-2%
|
17 373
-6%
|
18 409
+6%
|
18 833
+2%
|
20 650
+10%
|
22 530
+9%
|
25 893
+15%
|
25 194
-3%
|
25 172
0%
|
28 171
+12%
|
29 818
+6%
|
33 846
+14%
|
39 994
+18%
|
43 755
+9%
|
39 642
-9%
|
38 005
-4%
|
33 530
-12%
|
29 163
-13%
|
31 582
+8%
|
29 106
-8%
|
29 682
+2%
|
32 154
+8%
|
32 705
+2%
|
34 958
+7%
|
35 008
+0%
|
37 272
+6%
|
34 594
-7%
|
36 384
+5%
|
36 702
+1%
|
37 626
+3%
|
35 588
-5%
|
35 443
0%
|
34 073
-4%
|
31 272
-8%
|
31 599
+1%
|
29 981
-5%
|
30 420
+1%
|
29 912
-2%
|
30 668
+3%
|
27 284
-11%
|
30 093
+10%
|
33 283
+11%
|
44 409
+33%
|
56 078
+26%
|
64 541
+15%
|
78 045
+21%
|
78 800
+1%
|
80 551
+2%
|
81 407
+1%
|
78 836
-3%
|
83 523
+6%
|
84 899
+2%
|
86 197
+2%
|
85 530
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 124
|
1 454
|
(2 370)
|
(3 413)
|
(4 481)
|
(1 035)
|
(1 854)
|
(2 519)
|
(2 759)
|
(1 614)
|
(1 234)
|
(1 379)
|
(865)
|
(180)
|
(69)
|
741
|
1 481
|
507
|
1 243
|
1 907
|
1 509
|
1 061
|
1 071
|
2 202
|
3 068
|
3 659
|
3 488
|
2 862
|
3 300
|
2 629
|
2 943
|
2 529
|
4 299
|
3 817
|
4 435
|
4 234
|
3 868
|
4 668
|
4 663
|
5 485
|
2 486
|
3 249
|
2 481
|
1 909
|
2 209
|
1 203
|
1 762
|
2 026
|
2 304
|
2 849
|
2 760
|
3 216
|
3 878
|
6 238
|
7 143
|
8 457
|
6 573
|
5 136
|
21 768
|
21 001
|
21 259
|
22 608
|
6 037
|
2 199
|
6 035
|
3 332
|
469
|
4 151
|
2 346
|
|
| Non-Reccuring Items |
(4 293)
|
(7 950)
|
(7 520)
|
(9 975)
|
(4 222)
|
(3 852)
|
(618)
|
(2 376)
|
(2 723)
|
(2 233)
|
(1 268)
|
(761)
|
(2 188)
|
(3 407)
|
(5 964)
|
(5 356)
|
(10 442)
|
(9 855)
|
(9 888)
|
(5 002)
|
(3 247)
|
(10 242)
|
(10 615)
|
(8 010)
|
(8 043)
|
(3 625)
|
(3 881)
|
(3 932)
|
(3 759)
|
(1 597)
|
(848)
|
(771)
|
(1 566)
|
(3 975)
|
(4 009)
|
(3 749)
|
(2 959)
|
(16 130)
|
(16 021)
|
(16 414)
|
(16 405)
|
(412)
|
(478)
|
(347)
|
282
|
(239)
|
(231)
|
(235)
|
(10 033)
|
(9 723)
|
(9 677)
|
(9 735)
|
(588)
|
(654)
|
(3 997)
|
(3 922)
|
(9 599)
|
(13 364)
|
(11 140)
|
(11 552)
|
(6 039)
|
(2 791)
|
(2 125)
|
(1 717)
|
(3 065)
|
(5 599)
|
(5 395)
|
(5 415)
|
(4 211)
|
(164)
|
(122)
|
(5 877)
|
(5 645)
|
(13 098)
|
(13 738)
|
(8 001)
|
(11 165)
|
(9 150)
|
(8 392)
|
(10 223)
|
(7 189)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
7
|
42
|
44
|
52
|
151
|
153
|
200
|
140
|
126
|
207
|
155
|
80
|
508
|
4 174
|
4 227
|
4 342
|
3 982
|
220
|
165
|
68
|
31
|
46
|
44
|
32
|
9 407
|
10 159
|
10 196
|
10 199
|
0
|
44
|
8
|
6
|
953
|
2 793
|
2 794
|
2 994
|
2 079
|
235
|
241
|
1 845
|
1 596
|
2 718
|
4 180
|
2 698
|
2 795
|
1 905
|
475
|
0
|
53
|
45
|
9
|
16
|
(107)
|
(112)
|
(115)
|
355
|
521
|
523
|
525
|
58
|
29
|
43
|
1 680
|
1 687
|
1 680
|
1 669
|
(181)
|
(14)
|
|
| Total Other Income |
(2 465)
|
(1 184)
|
(1 689)
|
(1 424)
|
(974)
|
852
|
202
|
2 419
|
1 915
|
2 880
|
(2 769)
|
(3 945)
|
(4 633)
|
(2 724)
|
(1 431)
|
(1 587)
|
(1 801)
|
(1 396)
|
(676)
|
(178)
|
(138)
|
(374)
|
(1 246)
|
(1 197)
|
(1 276)
|
(1 633)
|
(1 178)
|
(1 218)
|
(1 147)
|
(805)
|
(609)
|
(939)
|
(833)
|
(1 260)
|
(1 183)
|
(832)
|
(630)
|
672
|
585
|
678
|
533
|
77
|
(778)
|
(642)
|
(666)
|
(616)
|
(706)
|
(1 129)
|
(867)
|
(340)
|
(9)
|
236
|
(52)
|
(357)
|
(644)
|
(747)
|
(920)
|
(463)
|
(478)
|
(535)
|
(81)
|
(186)
|
(373)
|
(539)
|
(373)
|
(1 108)
|
(1 281)
|
(1 088)
|
(784)
|
(103)
|
203
|
479
|
(109)
|
(579)
|
219
|
(54)
|
(190)
|
(858)
|
(861)
|
(531)
|
(674)
|
|
| Pre-Tax Income |
2 170
N/A
|
1 302
-40%
|
1 916
+47%
|
(3 365)
N/A
|
3 238
N/A
|
5 906
+82%
|
8 568
+45%
|
10 278
+20%
|
11 874
+16%
|
14 281
+20%
|
7 856
-45%
|
4 379
-44%
|
(495)
N/A
|
1 648
N/A
|
(10 489)
N/A
|
(12 397)
-18%
|
(25 360)
-105%
|
(15 445)
+39%
|
(10 517)
+32%
|
(3 995)
+62%
|
(1 289)
+68%
|
(1 024)
+21%
|
(720)
+30%
|
3 594
N/A
|
5 612
+56%
|
11 672
+108%
|
18 020
+54%
|
18 370
+2%
|
18 290
0%
|
20 496
+12%
|
18 839
-8%
|
21 012
+12%
|
21 708
+3%
|
21 750
+0%
|
21 119
-3%
|
22 837
+8%
|
27 682
+21%
|
27 426
-1%
|
32 057
+17%
|
37 316
+16%
|
41 382
+11%
|
41 936
+1%
|
39 736
-5%
|
35 078
-12%
|
33 084
-6%
|
35 497
+7%
|
35 397
0%
|
35 346
0%
|
28 116
-20%
|
29 389
+5%
|
30 170
+3%
|
31 235
+4%
|
40 963
+31%
|
38 428
-6%
|
36 942
-4%
|
38 122
+3%
|
32 014
-16%
|
25 759
-20%
|
27 492
+7%
|
24 487
-11%
|
27 456
+12%
|
31 524
+15%
|
30 288
-4%
|
31 389
+4%
|
30 368
-3%
|
30 092
-1%
|
27 639
-8%
|
31 932
+16%
|
35 216
+10%
|
49 799
+41%
|
78 450
+58%
|
80 669
+3%
|
93 608
+16%
|
87 760
-6%
|
73 112
-17%
|
77 231
+6%
|
75 203
-3%
|
78 527
+4%
|
77 784
-1%
|
79 413
+2%
|
79 999
+1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(673)
|
(535)
|
(578)
|
(1 269)
|
(2 900)
|
(3 027)
|
(1 735)
|
(5 443)
|
(6 324)
|
(7 359)
|
(3 351)
|
(2 093)
|
1 467
|
1 824
|
(26 248)
|
(29 500)
|
(29 961)
|
(2 536)
|
(3 069)
|
(2 923)
|
(3 206)
|
(5 121)
|
(5 517)
|
(5 453)
|
(5 713)
|
(5 136)
|
(4 869)
|
(4 733)
|
(4 569)
|
(4 962)
|
(5 714)
|
(6 405)
|
(6 830)
|
(7 866)
|
(7 549)
|
(7 586)
|
(7 708)
|
(8 436)
|
(9 067)
|
(10 009)
|
(11 396)
|
(10 463)
|
(10 576)
|
(9 813)
|
(9 037)
|
(8 954)
|
(8 419)
|
(9 197)
|
(9 538)
|
(6 610)
|
(7 204)
|
(7 665)
|
(7 631)
|
(8 253)
|
(8 076)
|
(8 238)
|
(8 344)
|
(9 349)
|
(10 155)
|
(8 135)
|
(6 748)
|
(10 220)
|
(8 855)
|
(10 579)
|
(11 250)
|
(6 432)
|
(5 406)
|
(7 761)
|
(8 468)
|
(7 863)
|
(12 797)
|
(12 192)
|
(15 314)
|
(21 768)
|
(21 546)
|
(21 829)
|
(23 150)
|
(23 321)
|
(17 984)
|
(19 931)
|
(19 181)
|
|
| Income from Continuing Operations |
1 497
|
767
|
1 338
|
(4 634)
|
338
|
2 879
|
6 833
|
4 835
|
5 550
|
6 922
|
4 505
|
2 286
|
972
|
3 472
|
(36 737)
|
(41 897)
|
(55 321)
|
(17 981)
|
(13 586)
|
(6 918)
|
(4 495)
|
(6 145)
|
(6 237)
|
(1 859)
|
(101)
|
6 536
|
13 151
|
13 637
|
13 721
|
15 534
|
13 125
|
14 607
|
14 878
|
13 884
|
13 570
|
15 251
|
19 974
|
18 990
|
22 990
|
27 307
|
29 986
|
31 473
|
29 160
|
25 265
|
24 047
|
26 543
|
26 978
|
26 149
|
18 578
|
22 779
|
22 966
|
23 570
|
33 332
|
30 175
|
28 866
|
29 884
|
23 670
|
16 410
|
17 337
|
16 352
|
20 708
|
21 304
|
21 433
|
20 810
|
19 118
|
23 660
|
22 233
|
24 171
|
26 748
|
41 936
|
65 653
|
68 477
|
78 294
|
65 992
|
51 566
|
55 402
|
52 053
|
55 206
|
59 800
|
59 482
|
60 818
|
|
| Income to Minority Interest |
(520)
|
(449)
|
(454)
|
(468)
|
(464)
|
(299)
|
(297)
|
(49)
|
(242)
|
(208)
|
(516)
|
(373)
|
(539)
|
(491)
|
(431)
|
(254)
|
(167)
|
(218)
|
(210)
|
(236)
|
(278)
|
(545)
|
(596)
|
(618)
|
(600)
|
(583)
|
(617)
|
(631)
|
(758)
|
(845)
|
(1 008)
|
(1 208)
|
(1 444)
|
(1 542)
|
(1 625)
|
(1 789)
|
(1 743)
|
(1 766)
|
(1 745)
|
(1 629)
|
(1 591)
|
(1 311)
|
(1 063)
|
(905)
|
(792)
|
(794)
|
(977)
|
(1 062)
|
(1 267)
|
(1 297)
|
(1 413)
|
(1 547)
|
(1 475)
|
(1 727)
|
(1 688)
|
(1 715)
|
(1 800)
|
(1 722)
|
(1 766)
|
(1 741)
|
(1 771)
|
(2 084)
|
(2 215)
|
(2 261)
|
(2 394)
|
(2 392)
|
(2 597)
|
(2 729)
|
(2 845)
|
(3 015)
|
(3 392)
|
(3 776)
|
(4 116)
|
(4 306)
|
(4 501)
|
(4 194)
|
(3 779)
|
(3 082)
|
(2 579)
|
(2 561)
|
(2 555)
|
|
| Net Income (Common) |
977
N/A
|
321
-67%
|
882
+175%
|
(5 104)
N/A
|
(128)
+97%
|
2 577
N/A
|
6 534
+154%
|
4 779
-27%
|
5 307
+11%
|
6 714
+27%
|
3 989
-41%
|
1 910
-52%
|
429
-78%
|
2 981
+595%
|
(37 171)
N/A
|
(42 157)
-13%
|
(55 495)
-32%
|
(18 203)
+67%
|
(13 797)
+24%
|
(7 157)
+48%
|
(4 778)
+33%
|
(6 692)
-40%
|
(6 835)
-2%
|
(2 477)
+64%
|
(699)
+72%
|
5 952
N/A
|
12 531
+111%
|
13 004
+4%
|
12 961
0%
|
14 688
+13%
|
12 115
-18%
|
13 397
+11%
|
13 433
+0%
|
12 341
-8%
|
11 945
-3%
|
13 462
+13%
|
18 230
+35%
|
17 223
-6%
|
21 244
+23%
|
25 676
+21%
|
28 394
+11%
|
30 161
+6%
|
28 095
-7%
|
24 360
-13%
|
23 254
-5%
|
25 748
+11%
|
26 001
+1%
|
25 087
-4%
|
17 311
-31%
|
21 481
+24%
|
21 552
+0%
|
22 021
+2%
|
31 856
+45%
|
28 446
-11%
|
27 176
-4%
|
28 167
+4%
|
21 866
-22%
|
14 686
-33%
|
15 570
+6%
|
14 609
-6%
|
18 936
+30%
|
19 219
+1%
|
19 216
0%
|
18 548
-3%
|
16 722
-10%
|
21 267
+27%
|
19 636
-8%
|
21 442
+9%
|
23 904
+11%
|
38 920
+63%
|
62 260
+60%
|
64 701
+4%
|
74 178
+15%
|
61 685
-17%
|
47 064
-24%
|
51 205
+9%
|
48 272
-6%
|
52 123
+8%
|
57 222
+10%
|
56 921
-1%
|
58 261
+2%
|
|
| EPS (Diluted) |
3.93
N/A
|
1.14
-71%
|
3.36
+195%
|
-21
N/A
|
-0.44
+98%
|
9.8
N/A
|
24.84
+153%
|
17.96
-28%
|
20.19
+12%
|
25.72
+27%
|
14.88
-42%
|
7.37
-50%
|
1.66
-77%
|
11.46
+590%
|
-144.07
N/A
|
-163.39
-13%
|
-213.44
-31%
|
-70.55
+67%
|
-53.47
+24%
|
-27.74
+48%
|
-18.51
+33%
|
-25.93
-40%
|
-26.49
-2%
|
-9.61
+64%
|
-2.71
+72%
|
23.06
N/A
|
48.56
+111%
|
50.4
+4%
|
50.23
0%
|
56.93
+13%
|
46.95
-18%
|
51.92
+11%
|
52.06
+0%
|
47.83
-8%
|
46.29
-3%
|
52.17
+13%
|
70.65
+35%
|
66.88
-5%
|
82.34
+23%
|
96.16
+17%
|
106.34
+11%
|
114.01
+7%
|
105.22
-8%
|
91.25
-13%
|
87.08
-5%
|
96.4
+11%
|
97.38
+1%
|
93.95
-4%
|
64.83
-31%
|
80.39
+24%
|
80.71
+0%
|
82.47
+2%
|
119.33
+45%
|
106.54
-11%
|
101.81
-4%
|
105.52
+4%
|
81.92
-22%
|
55.02
-33%
|
58.33
+6%
|
54.73
-6%
|
70.94
+30%
|
72
+1%
|
71.99
0%
|
69.49
-3%
|
62.64
-10%
|
79.67
+27%
|
73.56
-8%
|
80.33
+9%
|
89.55
+11%
|
145.81
+63%
|
233.63
+60%
|
246.36
+5%
|
283.94
+15%
|
234.82
-17%
|
180.91
-23%
|
196.79
+9%
|
185.5
-6%
|
200.41
+8%
|
223.11
+11%
|
223.3
+0%
|
228.71
+2%
|
|