Fukuyama Transporting Co Ltd
TSE:9075
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Fukuyama Transporting Co Ltd
TSE:9075
|
JP |
Income Statement
Earnings Waterfall
Fukuyama Transporting Co Ltd
Income Statement
Fukuyama Transporting 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 |
253
|
0
|
0
|
264
|
0
|
0
|
217
|
0
|
0
|
247
|
0
|
0
|
211
|
0
|
0
|
166
|
0
|
0
|
184
|
370
|
511
|
635
|
587
|
517
|
501
|
509
|
520
|
503
|
468
|
468
|
425
|
433
|
425
|
419
|
411
|
407
|
397
|
413
|
392
|
367
|
351
|
300
|
291
|
300
|
309
|
322
|
301
|
312
|
299
|
289
|
303
|
266
|
274
|
236
|
232
|
226
|
221
|
220
|
218
|
218
|
218
|
219
|
222
|
260
|
289
|
314
|
335
|
318
|
310
|
302
|
296
|
289
|
280
|
273
|
285
|
317
|
379
|
474
|
0
|
0
|
0
|
|
| Revenue |
193 282
N/A
|
190 946
-1%
|
189 304
-1%
|
193 675
+2%
|
190 210
-2%
|
190 917
+0%
|
192 284
+1%
|
193 509
+1%
|
195 033
+1%
|
194 058
0%
|
192 522
-1%
|
192 463
0%
|
192 736
+0%
|
193 182
+0%
|
188 863
-2%
|
180 686
-4%
|
173 770
-4%
|
176 536
+2%
|
184 657
+5%
|
193 021
+5%
|
193 984
+0%
|
255 611
+32%
|
254 924
0%
|
253 343
-1%
|
250 394
-1%
|
248 445
-1%
|
246 787
-1%
|
245 321
-1%
|
246 495
+0%
|
246 476
0%
|
248 376
+1%
|
250 204
+1%
|
251 883
+1%
|
255 421
+1%
|
254 754
0%
|
255 672
+0%
|
255 102
0%
|
253 941
0%
|
254 911
+0%
|
254 680
0%
|
254 029
0%
|
254 565
+0%
|
254 569
+0%
|
254 851
+0%
|
255 216
+0%
|
255 677
+0%
|
257 024
+1%
|
259 047
+1%
|
264 445
+2%
|
267 799
+1%
|
273 157
+2%
|
277 578
+2%
|
282 500
+2%
|
285 686
+1%
|
288 197
+1%
|
291 945
+1%
|
291 547
0%
|
292 999
+0%
|
289 820
-1%
|
286 545
-1%
|
285 834
0%
|
285 518
0%
|
288 355
+1%
|
289 086
+0%
|
290 891
+1%
|
291 266
+0%
|
292 759
+1%
|
294 592
+1%
|
294 365
0%
|
293 358
0%
|
291 881
-1%
|
289 262
-1%
|
288 331
0%
|
287 563
0%
|
289 612
+1%
|
293 138
+1%
|
298 138
+2%
|
302 495
+1%
|
306 215
+1%
|
309 264
+1%
|
313 184
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(182 422)
|
(180 974)
|
(180 682)
|
(185 297)
|
(183 015)
|
(184 096)
|
(186 176)
|
(187 453)
|
(188 177)
|
(186 184)
|
(184 624)
|
(184 883)
|
(184 360)
|
(183 879)
|
(179 248)
|
(170 234)
|
(162 068)
|
(162 777)
|
(169 918)
|
(178 330)
|
(179 375)
|
(238 200)
|
(238 033)
|
(235 795)
|
(233 126)
|
(230 447)
|
(229 083)
|
(227 990)
|
(228 768)
|
(228 464)
|
(229 831)
|
(231 476)
|
(233 533)
|
(236 816)
|
(236 909)
|
(237 244)
|
(236 044)
|
(234 671)
|
(234 694)
|
(234 464)
|
(233 871)
|
(233 985)
|
(233 999)
|
(234 523)
|
(235 068)
|
(236 413)
|
(237 769)
|
(239 134)
|
(242 164)
|
(244 170)
|
(247 109)
|
(250 069)
|
(253 668)
|
(257 558)
|
(259 935)
|
(262 140)
|
(263 043)
|
(263 965)
|
(261 303)
|
(259 778)
|
(257 745)
|
(256 667)
|
(258 126)
|
(258 670)
|
(259 959)
|
(260 863)
|
(261 848)
|
(263 112)
|
(263 889)
|
(263 549)
|
(264 525)
|
(264 882)
|
(266 376)
|
(268 305)
|
(271 122)
|
(275 266)
|
(280 797)
|
(285 572)
|
(289 846)
|
(293 053)
|
(295 697)
|
|
| Gross Profit |
10 860
N/A
|
9 972
-8%
|
8 622
-14%
|
8 378
-3%
|
7 195
-14%
|
6 821
-5%
|
6 108
-10%
|
6 056
-1%
|
6 856
+13%
|
7 874
+15%
|
7 898
+0%
|
7 580
-4%
|
8 376
+11%
|
9 303
+11%
|
9 615
+3%
|
10 452
+9%
|
11 702
+12%
|
13 759
+18%
|
14 739
+7%
|
14 691
0%
|
14 609
-1%
|
17 411
+19%
|
16 891
-3%
|
17 548
+4%
|
17 268
-2%
|
17 998
+4%
|
17 704
-2%
|
17 331
-2%
|
17 727
+2%
|
18 012
+2%
|
18 545
+3%
|
18 728
+1%
|
18 350
-2%
|
18 605
+1%
|
17 845
-4%
|
18 428
+3%
|
19 058
+3%
|
19 270
+1%
|
20 217
+5%
|
20 216
0%
|
20 158
0%
|
20 580
+2%
|
20 570
0%
|
20 328
-1%
|
20 148
-1%
|
19 264
-4%
|
19 255
0%
|
19 913
+3%
|
22 281
+12%
|
23 629
+6%
|
26 048
+10%
|
27 509
+6%
|
28 832
+5%
|
28 128
-2%
|
28 262
+0%
|
29 805
+5%
|
28 504
-4%
|
29 034
+2%
|
28 517
-2%
|
26 767
-6%
|
28 089
+5%
|
28 851
+3%
|
30 229
+5%
|
30 416
+1%
|
30 932
+2%
|
30 403
-2%
|
30 911
+2%
|
31 480
+2%
|
30 476
-3%
|
29 809
-2%
|
27 356
-8%
|
24 380
-11%
|
21 955
-10%
|
19 258
-12%
|
18 490
-4%
|
17 872
-3%
|
17 341
-3%
|
16 923
-2%
|
16 369
-3%
|
16 211
-1%
|
17 487
+8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 883)
|
(2 783)
|
(2 973)
|
(3 140)
|
(3 000)
|
(3 039)
|
(2 982)
|
(2 888)
|
(2 717)
|
(2 779)
|
(2 748)
|
(2 733)
|
(2 683)
|
(2 680)
|
(2 706)
|
(2 683)
|
(2 770)
|
(2 877)
|
(3 090)
|
(3 091)
|
(3 153)
|
(4 270)
|
(4 202)
|
(4 247)
|
(4 193)
|
(5 713)
|
(4 803)
|
(5 111)
|
(5 600)
|
(5 816)
|
(5 910)
|
(6 159)
|
(6 147)
|
(6 166)
|
(6 131)
|
(6 110)
|
(6 249)
|
(6 446)
|
(6 684)
|
(6 911)
|
(7 052)
|
(7 441)
|
(7 703)
|
(7 952)
|
(8 179)
|
(8 220)
|
(8 422)
|
(8 865)
|
(9 009)
|
(8 903)
|
(8 758)
|
(8 326)
|
(8 311)
|
(8 650)
|
(8 773)
|
(8 795)
|
(8 752)
|
(8 493)
|
(8 250)
|
(7 961)
|
(7 910)
|
(7 706)
|
(7 708)
|
(7 789)
|
(7 703)
|
(8 312)
|
(8 394)
|
(8 659)
|
(8 916)
|
(8 434)
|
(8 431)
|
(8 456)
|
(8 532)
|
(8 810)
|
(9 155)
|
(9 176)
|
(9 368)
|
(9 560)
|
(9 633)
|
(9 721)
|
(9 887)
|
|
| Selling, General & Administrative |
(2 883)
|
(2 786)
|
(2 973)
|
(3 140)
|
(2 803)
|
(3 039)
|
(2 982)
|
(2 915)
|
(2 717)
|
(2 779)
|
(2 787)
|
(2 733)
|
(2 598)
|
(2 682)
|
(2 448)
|
(2 440)
|
(2 542)
|
(2 672)
|
(2 907)
|
(2 922)
|
(2 986)
|
(4 032)
|
(4 024)
|
(4 137)
|
(4 158)
|
(4 181)
|
(4 850)
|
(5 158)
|
(5 647)
|
(5 512)
|
(5 958)
|
(6 206)
|
(6 194)
|
(5 785)
|
(6 176)
|
(6 155)
|
(6 283)
|
(6 040)
|
(6 696)
|
(6 911)
|
(7 051)
|
(6 491)
|
(7 701)
|
(7 951)
|
(8 179)
|
(7 102)
|
(8 420)
|
(8 864)
|
(9 007)
|
(7 798)
|
(8 758)
|
(8 325)
|
(8 311)
|
(7 617)
|
(8 773)
|
(8 794)
|
(8 751)
|
(7 510)
|
(8 249)
|
(7 961)
|
(7 908)
|
(7 238)
|
(7 706)
|
(7 789)
|
(7 703)
|
(7 826)
|
(8 395)
|
(8 656)
|
(8 914)
|
(7 762)
|
(8 431)
|
(8 456)
|
(8 534)
|
(8 202)
|
(9 153)
|
(9 175)
|
(9 366)
|
(8 978)
|
(9 631)
|
(9 721)
|
(9 885)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(85)
|
(170)
|
(258)
|
(243)
|
(228)
|
(205)
|
(183)
|
(169)
|
(167)
|
(238)
|
(178)
|
(110)
|
(35)
|
(1 532)
|
48
|
48
|
48
|
(303)
|
48
|
48
|
48
|
(379)
|
48
|
48
|
36
|
(405)
|
0
|
0
|
0
|
(949)
|
0
|
0
|
0
|
(1 117)
|
0
|
0
|
0
|
(1 104)
|
0
|
0
|
0
|
(1 033)
|
0
|
0
|
0
|
(982)
|
0
|
0
|
0
|
(467)
|
0
|
0
|
0
|
(485)
|
0
|
0
|
0
|
(672)
|
0
|
0
|
0
|
(607)
|
0
|
0
|
0
|
(580)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
3
|
0
|
0
|
(197)
|
0
|
0
|
27
|
0
|
0
|
39
|
0
|
0
|
172
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
12
|
0
|
(1)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
0
|
(3)
|
0
|
0
|
0
|
0
|
2
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
(2)
|
|
| Operating Income |
7 977
N/A
|
7 189
-10%
|
5 649
-21%
|
5 238
-7%
|
4 195
-20%
|
3 782
-10%
|
3 126
-17%
|
3 168
+1%
|
4 139
+31%
|
5 095
+23%
|
5 150
+1%
|
4 847
-6%
|
5 693
+17%
|
6 623
+16%
|
6 909
+4%
|
7 769
+12%
|
8 932
+15%
|
10 882
+22%
|
11 649
+7%
|
11 600
0%
|
11 456
-1%
|
13 141
+15%
|
12 689
-3%
|
13 301
+5%
|
13 075
-2%
|
12 285
-6%
|
12 901
+5%
|
12 220
-5%
|
12 127
-1%
|
12 196
+1%
|
12 635
+4%
|
12 569
-1%
|
12 203
-3%
|
12 439
+2%
|
11 714
-6%
|
12 318
+5%
|
12 809
+4%
|
12 824
+0%
|
13 533
+6%
|
13 305
-2%
|
13 106
-1%
|
13 139
+0%
|
12 867
-2%
|
12 376
-4%
|
11 969
-3%
|
11 044
-8%
|
10 833
-2%
|
11 048
+2%
|
13 272
+20%
|
14 726
+11%
|
17 290
+17%
|
19 183
+11%
|
20 521
+7%
|
19 478
-5%
|
19 489
+0%
|
21 010
+8%
|
19 752
-6%
|
20 541
+4%
|
20 267
-1%
|
18 806
-7%
|
20 179
+7%
|
21 145
+5%
|
22 521
+7%
|
22 627
+0%
|
23 229
+3%
|
22 091
-5%
|
22 517
+2%
|
22 821
+1%
|
21 560
-6%
|
21 375
-1%
|
18 925
-11%
|
15 924
-16%
|
13 423
-16%
|
10 448
-22%
|
9 335
-11%
|
8 696
-7%
|
7 973
-8%
|
7 363
-8%
|
6 736
-9%
|
6 490
-4%
|
7 600
+17%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(353)
|
(258)
|
(256)
|
236
|
24
|
264
|
(108)
|
121
|
136
|
137
|
(30)
|
(11)
|
66
|
(167)
|
65
|
(3)
|
(29)
|
(81)
|
(104)
|
(102)
|
(63)
|
(474)
|
(124)
|
(81)
|
(98)
|
(113)
|
(90)
|
(73)
|
1
|
8
|
353
|
480
|
750
|
789
|
671
|
591
|
527
|
572
|
692
|
789
|
1 366
|
1 308
|
1 992
|
2 014
|
1 863
|
1 851
|
1 174
|
1 010
|
653
|
823
|
1 245
|
1 285
|
1 286
|
1 357
|
834
|
846
|
870
|
875
|
966
|
1 227
|
1 234
|
1 213
|
1 087
|
794
|
817
|
841
|
880
|
1 017
|
9 671
|
9 653
|
9 771
|
9 720
|
1 198
|
1 223
|
2 738
|
3 685
|
7 898
|
7 837
|
7 570
|
6 429
|
13 696
|
|
| Non-Reccuring Items |
(19)
|
53
|
1
|
(9 329)
|
(9 881)
|
(9 957)
|
(6 028)
|
(5 259)
|
(5 402)
|
(1)
|
(629)
|
(456)
|
(577)
|
(160)
|
(398)
|
(297)
|
(297)
|
(77)
|
(690)
|
(822)
|
(560)
|
(1 446)
|
(1 282)
|
(848)
|
(1 405)
|
4 606
|
2 373
|
1 299
|
1 718
|
(5 271)
|
(4 295)
|
(3 475)
|
(4 020)
|
(838)
|
(965)
|
(1 230)
|
(850)
|
(774)
|
(739)
|
(429)
|
(449)
|
(309)
|
(291)
|
(301)
|
(405)
|
(386)
|
(364)
|
(320)
|
(255)
|
(219)
|
(57)
|
(158)
|
(247)
|
(430)
|
(1 476)
|
(1 337)
|
(1 311)
|
(2 303)
|
(1 257)
|
(1 685)
|
(1 348)
|
(222)
|
(251)
|
31
|
(239)
|
1 634
|
1 651
|
1 393
|
1 100
|
(991)
|
(1 126)
|
(844)
|
(651)
|
(441)
|
(329)
|
(350)
|
(448)
|
(501)
|
(685)
|
(858)
|
(956)
|
|
| Gain/Loss on Disposition of Assets |
163
|
(7)
|
(104)
|
43
|
(59)
|
46
|
(30)
|
(11)
|
(37)
|
(29)
|
50
|
(42)
|
(53)
|
(150)
|
(5)
|
(5)
|
0
|
11
|
105
|
346
|
334
|
389
|
309
|
22
|
22
|
(30)
|
(43)
|
4
|
5
|
33
|
91
|
128
|
169
|
149
|
91
|
55
|
14
|
4
|
14
|
13
|
14
|
0
|
227
|
226
|
245
|
239
|
0
|
20
|
0
|
8
|
15
|
43
|
142
|
164
|
197
|
251
|
186
|
181
|
150
|
86
|
0
|
140
|
99
|
101
|
101
|
57
|
73
|
67
|
89
|
98
|
102
|
115
|
123
|
161
|
205
|
192
|
247
|
238
|
191
|
181
|
145
|
|
| Total Other Income |
270
|
468
|
539
|
792
|
255
|
51
|
(58)
|
348
|
607
|
563
|
625
|
576
|
587
|
535
|
138
|
111
|
117
|
153
|
183
|
1 130
|
1 143
|
1 319
|
1 455
|
501
|
436
|
542
|
790
|
958
|
1 026
|
1 382
|
1 132
|
1 016
|
1 022
|
796
|
830
|
854
|
936
|
768
|
781
|
972
|
1 049
|
1 082
|
1 075
|
995
|
1 049
|
1 315
|
1 322
|
1 282
|
1 064
|
728
|
1 083
|
1 075
|
1 547
|
1 307
|
816
|
646
|
403
|
463
|
543
|
518
|
516
|
464
|
564
|
347
|
244
|
316
|
289
|
672
|
729
|
816
|
876
|
870
|
769
|
1 351
|
1 602
|
1 887
|
2 019
|
1 249
|
1 051
|
866
|
535
|
|
| Pre-Tax Income |
8 038
N/A
|
7 445
-7%
|
5 829
-22%
|
(3 020)
N/A
|
(5 466)
-81%
|
(5 814)
-6%
|
(3 098)
+47%
|
(1 633)
+47%
|
(557)
+66%
|
5 765
N/A
|
5 166
-10%
|
4 914
-5%
|
5 716
+16%
|
6 681
+17%
|
6 709
+0%
|
7 575
+13%
|
8 723
+15%
|
10 888
+25%
|
11 143
+2%
|
12 152
+9%
|
12 310
+1%
|
12 929
+5%
|
13 047
+1%
|
12 895
-1%
|
12 030
-7%
|
17 290
+44%
|
15 931
-8%
|
14 408
-10%
|
14 877
+3%
|
8 348
-44%
|
9 916
+19%
|
10 718
+8%
|
10 124
-6%
|
13 335
+32%
|
12 341
-7%
|
12 588
+2%
|
13 436
+7%
|
13 394
0%
|
14 281
+7%
|
14 650
+3%
|
15 086
+3%
|
15 220
+1%
|
15 870
+4%
|
15 310
-4%
|
14 721
-4%
|
14 063
-4%
|
12 965
-8%
|
13 040
+1%
|
14 734
+13%
|
16 066
+9%
|
19 576
+22%
|
21 428
+9%
|
23 249
+8%
|
21 876
-6%
|
19 860
-9%
|
21 416
+8%
|
19 900
-7%
|
19 757
-1%
|
20 669
+5%
|
18 952
-8%
|
20 581
+9%
|
22 740
+10%
|
24 020
+6%
|
23 900
0%
|
24 152
+1%
|
24 939
+3%
|
25 410
+2%
|
25 970
+2%
|
33 149
+28%
|
30 951
-7%
|
28 548
-8%
|
25 785
-10%
|
14 862
-42%
|
12 742
-14%
|
13 551
+6%
|
14 110
+4%
|
17 689
+25%
|
16 186
-8%
|
14 863
-8%
|
13 108
-12%
|
21 020
+60%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 642)
|
(2 995)
|
(2 322)
|
(1 273)
|
(65)
|
102
|
(133)
|
(1 650)
|
(2 506)
|
(3 220)
|
(2 729)
|
(2 380)
|
(2 860)
|
(2 729)
|
(2 430)
|
(2 754)
|
(3 249)
|
(4 018)
|
(4 323)
|
(4 738)
|
(4 988)
|
(4 358)
|
(4 399)
|
(4 284)
|
(3 968)
|
(7 393)
|
(6 932)
|
(6 664)
|
(6 767)
|
(4 103)
|
(4 446)
|
(4 452)
|
(4 389)
|
(5 555)
|
(5 228)
|
(5 110)
|
(5 023)
|
(4 637)
|
(4 675)
|
(4 643)
|
(4 937)
|
(5 074)
|
(5 238)
|
(5 174)
|
(4 771)
|
(4 301)
|
(4 105)
|
(4 157)
|
(4 775)
|
(5 210)
|
(6 318)
|
(6 929)
|
(7 544)
|
(6 693)
|
(6 042)
|
(6 458)
|
(6 006)
|
(6 660)
|
(7 029)
|
(6 510)
|
(6 827)
|
(7 284)
|
(7 525)
|
(7 461)
|
(7 678)
|
(7 965)
|
(8 166)
|
(8 522)
|
(10 789)
|
(10 090)
|
(9 321)
|
(8 702)
|
(5 724)
|
(4 920)
|
(5 473)
|
(5 228)
|
(7 680)
|
(7 450)
|
(7 001)
|
(6 750)
|
(7 588)
|
|
| Income from Continuing Operations |
4 396
|
4 450
|
3 507
|
(4 293)
|
(5 531)
|
(5 712)
|
(3 231)
|
(3 283)
|
(3 063)
|
2 545
|
2 437
|
2 534
|
2 856
|
3 952
|
4 279
|
4 821
|
5 474
|
6 870
|
6 820
|
7 414
|
7 322
|
8 571
|
8 648
|
8 611
|
8 062
|
9 897
|
8 999
|
7 744
|
8 110
|
4 245
|
5 470
|
6 266
|
5 735
|
7 780
|
7 113
|
7 478
|
8 413
|
8 757
|
9 606
|
10 007
|
10 149
|
10 146
|
10 632
|
10 136
|
9 950
|
9 762
|
8 860
|
8 883
|
9 959
|
10 856
|
13 258
|
14 499
|
15 705
|
15 183
|
13 818
|
14 958
|
13 894
|
13 097
|
13 640
|
12 442
|
13 754
|
15 456
|
16 495
|
16 439
|
16 474
|
16 974
|
17 244
|
17 448
|
22 360
|
20 861
|
19 227
|
17 083
|
9 138
|
7 822
|
8 078
|
8 882
|
10 009
|
8 736
|
7 862
|
6 358
|
13 432
|
|
| Income to Minority Interest |
0
|
0
|
(18)
|
(23)
|
(36)
|
(33)
|
(35)
|
(17)
|
(6)
|
(7)
|
(21)
|
(34)
|
(34)
|
(30)
|
(29)
|
(22)
|
(10)
|
(256)
|
(397)
|
(575)
|
(351)
|
(171)
|
23
|
240
|
235
|
29
|
16
|
(51)
|
(64)
|
80
|
(35)
|
(56)
|
(80)
|
(241)
|
(176)
|
(181)
|
(177)
|
(192)
|
(231)
|
(241)
|
(233)
|
(226)
|
(282)
|
(268)
|
(267)
|
(313)
|
(249)
|
(250)
|
(245)
|
(190)
|
(221)
|
(220)
|
(215)
|
(220)
|
(189)
|
(197)
|
(165)
|
(178)
|
(164)
|
(127)
|
(151)
|
(135)
|
(187)
|
(213)
|
(230)
|
(210)
|
(207)
|
(197)
|
(278)
|
(70)
|
7
|
36
|
198
|
12
|
(15)
|
27
|
27
|
11
|
(6)
|
(28)
|
(112)
|
|
| Net Income (Common) |
4 335
N/A
|
4 406
+2%
|
3 484
-21%
|
(4 320)
N/A
|
(5 567)
-29%
|
(5 743)
-3%
|
(3 264)
+43%
|
(3 295)
-1%
|
(3 071)
+7%
|
2 534
N/A
|
2 408
-5%
|
2 497
+4%
|
2 821
+13%
|
3 924
+39%
|
4 246
+8%
|
4 793
+13%
|
5 459
+14%
|
6 610
+21%
|
6 419
-3%
|
6 833
+6%
|
6 968
+2%
|
8 399
+21%
|
8 662
+3%
|
8 846
+2%
|
8 292
-6%
|
9 927
+20%
|
9 019
-9%
|
7 695
-15%
|
8 046
+5%
|
4 325
-46%
|
5 434
+26%
|
6 209
+14%
|
5 655
-9%
|
7 538
+33%
|
6 935
-8%
|
7 297
+5%
|
8 234
+13%
|
8 564
+4%
|
9 375
+9%
|
9 764
+4%
|
9 917
+2%
|
9 919
+0%
|
10 350
+4%
|
9 867
-5%
|
9 681
-2%
|
9 448
-2%
|
8 609
-9%
|
8 632
+0%
|
9 713
+13%
|
10 664
+10%
|
13 035
+22%
|
14 277
+10%
|
15 487
+8%
|
14 962
-3%
|
13 628
-9%
|
14 760
+8%
|
13 728
-7%
|
12 918
-6%
|
13 475
+4%
|
12 313
-9%
|
13 603
+10%
|
15 320
+13%
|
16 308
+6%
|
16 226
-1%
|
16 243
+0%
|
16 763
+3%
|
17 035
+2%
|
17 250
+1%
|
22 082
+28%
|
20 791
-6%
|
19 234
-7%
|
17 119
-11%
|
9 336
-45%
|
7 834
-16%
|
8 063
+3%
|
8 910
+11%
|
10 036
+13%
|
8 748
-13%
|
7 857
-10%
|
6 330
-19%
|
13 321
+110%
|
|
| EPS (Diluted) |
74.74
N/A
|
65.76
-12%
|
67
+2%
|
-80
N/A
|
-103.09
-29%
|
-106.35
-3%
|
-61.58
+42%
|
-61.01
+1%
|
-57.95
+5%
|
48.73
N/A
|
45.43
-7%
|
48.01
+6%
|
54.25
+13%
|
75.46
+39%
|
83.25
+10%
|
93.98
+13%
|
104.98
+12%
|
129.6
+23%
|
125.86
-3%
|
136.66
+9%
|
139.36
+2%
|
167.98
+21%
|
176.77
+5%
|
180.53
+2%
|
169.22
-6%
|
202.59
+20%
|
187.89
-7%
|
160.31
-15%
|
167.62
+5%
|
90.1
-46%
|
113.2
+26%
|
98.55
-13%
|
117.81
+20%
|
137.05
+16%
|
126.09
-8%
|
155.25
+23%
|
117.62
-24%
|
158.84
+35%
|
173.61
+9%
|
187.76
+8%
|
183.64
-2%
|
201.63
+10%
|
211.22
+5%
|
176.19
-17%
|
193.62
+10%
|
190.98
-1%
|
168.8
-12%
|
169.25
+0%
|
190.45
+13%
|
208.84
+10%
|
255.58
+22%
|
279.94
+10%
|
305.74
+9%
|
295.13
-3%
|
271.73
-8%
|
296.15
+9%
|
276.04
-7%
|
259.23
-6%
|
273.42
+5%
|
251.57
-8%
|
278.38
+11%
|
312.75
+12%
|
348.87
+12%
|
392.25
+12%
|
397.82
+1%
|
395.34
-1%
|
420.91
+6%
|
426.21
+1%
|
545.61
+28%
|
513.71
-6%
|
475.24
-7%
|
422.95
-11%
|
230.67
-45%
|
193.55
-16%
|
199.2
+3%
|
220.5
+11%
|
250.78
+14%
|
217.85
-13%
|
205.49
-6%
|
171.07
-17%
|
361.21
+111%
|
|