Moda InnoChips Co Ltd
KOSDAQ:080420
| 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 |
1 638
2 395
|
| Price Target |
|
We'll email you a reminder when the closing price reaches KRW.
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
Moda InnoChips Co Ltd
|
Revenue
|
361.5B
KRW
|
|
Cost of Revenue
|
-182.3B
KRW
|
|
Gross Profit
|
179.2B
KRW
|
|
Operating Expenses
|
-154.4B
KRW
|
|
Operating Income
|
24.9B
KRW
|
|
Other Expenses
|
-27.6B
KRW
|
|
Net Income
|
-2.8B
KRW
|
Income Statement
Moda InnoChips Co Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
299
|
274
|
303
|
313
|
379
|
467
|
564
|
725
|
834
|
899
|
904
|
811
|
697
|
615
|
567
|
0
|
0
|
0
|
584
|
0
|
0
|
0
|
844
|
0
|
0
|
269
|
1 075
|
0
|
0
|
270
|
316
|
79
|
92
|
72
|
69
|
82
|
107
|
105
|
94
|
75
|
52
|
2 578
|
5 032
|
7 297
|
9 829
|
9 592
|
9 554
|
9 794
|
9 784
|
9 824
|
9 326
|
8 676
|
9 873
|
11 415
|
15 694
|
15 915
|
15 975
|
14 919
|
13 687
|
14 606
|
13 794
|
14 122
|
12 236
|
12 428
|
12 777
|
13 582
|
15 139
|
16 367
|
17 344
|
18 001
|
15 910
|
16 205
|
16 737
|
17 536
|
19 741
|
0
|
0
|
0
|
|
| Revenue |
48 093
N/A
|
52 849
+10%
|
52 366
-1%
|
51 819
-1%
|
46 758
-10%
|
40 220
-14%
|
38 036
-5%
|
35 839
-6%
|
37 396
+4%
|
39 376
+5%
|
38 703
-2%
|
40 094
+4%
|
41 305
+3%
|
44 949
+9%
|
50 266
+12%
|
50 848
+1%
|
53 106
+4%
|
53 053
0%
|
53 281
+0%
|
56 258
+6%
|
57 202
+2%
|
62 970
+10%
|
70 310
+12%
|
75 985
+8%
|
78 207
+3%
|
77 061
-1%
|
72 164
-6%
|
71 695
-1%
|
81 237
+13%
|
89 189
+10%
|
95 198
+7%
|
103 048
+8%
|
101 772
-1%
|
101 955
+0%
|
107 670
+6%
|
106 897
-1%
|
102 569
-4%
|
99 943
-3%
|
89 569
-10%
|
79 578
-11%
|
74 809
-6%
|
114 634
+53%
|
183 036
+60%
|
240 368
+31%
|
298 273
+24%
|
301 749
+1%
|
311 755
+3%
|
309 986
-1%
|
317 216
+2%
|
319 982
+1%
|
321 219
+0%
|
313 978
-2%
|
305 088
-3%
|
310 857
+2%
|
320 073
+3%
|
344 538
+8%
|
388 297
+13%
|
396 274
+2%
|
412 196
+4%
|
417 432
+1%
|
408 860
-2%
|
408 588
0%
|
399 501
-2%
|
399 508
+0%
|
406 241
+2%
|
416 597
+3%
|
411 288
-1%
|
409 562
0%
|
397 881
-3%
|
391 573
-2%
|
390 034
0%
|
396 112
+2%
|
393 938
-1%
|
398 413
+1%
|
388 939
-2%
|
385 568
-1%
|
377 513
-2%
|
361 535
-4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(19 555)
|
(22 477)
|
(22 218)
|
(23 069)
|
(22 777)
|
(21 883)
|
(24 030)
|
(24 947)
|
(26 914)
|
(27 660)
|
(26 095)
|
(25 190)
|
(23 584)
|
(24 754)
|
(28 352)
|
(31 218)
|
(34 750)
|
(35 760)
|
(36 142)
|
(37 780)
|
(36 640)
|
(39 239)
|
(42 062)
|
(43 036)
|
(44 061)
|
(42 257)
|
(40 188)
|
(40 576)
|
(46 941)
|
(53 838)
|
(60 003)
|
(65 407)
|
(65 781)
|
(65 430)
|
(66 874)
|
(66 903)
|
(64 761)
|
(66 415)
|
(63 429)
|
(56 425)
|
(53 154)
|
(60 878)
|
(75 044)
|
(97 218)
|
(111 792)
|
(112 937)
|
(112 531)
|
(104 310)
|
(105 521)
|
(107 093)
|
(117 555)
|
(118 802)
|
(119 280)
|
(125 617)
|
(135 163)
|
(154 925)
|
(178 005)
|
(188 333)
|
(190 711)
|
(191 892)
|
(189 723)
|
(189 113)
|
(186 572)
|
(186 721)
|
(186 973)
|
(189 752)
|
(196 830)
|
(194 104)
|
(191 236)
|
(192 626)
|
(190 765)
|
(193 608)
|
(194 926)
|
(194 717)
|
(187 392)
|
(191 751)
|
(188 092)
|
(182 308)
|
|
| Gross Profit |
28 538
N/A
|
30 372
+6%
|
30 148
-1%
|
28 750
-5%
|
23 981
-17%
|
18 337
-24%
|
14 007
-24%
|
10 892
-22%
|
10 482
-4%
|
11 716
+12%
|
12 608
+8%
|
14 904
+18%
|
17 721
+19%
|
20 195
+14%
|
21 914
+9%
|
19 434
-11%
|
18 252
-6%
|
17 229
-6%
|
17 139
-1%
|
18 480
+8%
|
20 564
+11%
|
23 732
+15%
|
28 249
+19%
|
32 949
+17%
|
34 146
+4%
|
34 804
+2%
|
31 976
-8%
|
31 118
-3%
|
34 294
+10%
|
35 349
+3%
|
35 195
0%
|
37 640
+7%
|
35 991
-4%
|
36 526
+1%
|
40 796
+12%
|
39 994
-2%
|
37 809
-5%
|
33 528
-11%
|
26 141
-22%
|
23 154
-11%
|
21 655
-6%
|
53 757
+148%
|
107 992
+101%
|
143 151
+33%
|
186 481
+30%
|
188 811
+1%
|
199 224
+6%
|
205 674
+3%
|
211 694
+3%
|
212 888
+1%
|
203 665
-4%
|
195 177
-4%
|
185 809
-5%
|
185 240
0%
|
184 909
0%
|
189 611
+3%
|
210 290
+11%
|
207 940
-1%
|
221 485
+7%
|
225 539
+2%
|
219 136
-3%
|
219 474
+0%
|
212 929
-3%
|
212 786
0%
|
219 268
+3%
|
226 846
+3%
|
214 458
-5%
|
215 458
+0%
|
206 644
-4%
|
198 947
-4%
|
199 269
+0%
|
202 505
+2%
|
199 012
-2%
|
203 696
+2%
|
201 548
-1%
|
193 816
-4%
|
189 421
-2%
|
179 227
-5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(11 745)
|
(13 219)
|
(13 250)
|
(12 679)
|
(12 456)
|
(11 422)
|
(11 430)
|
(10 824)
|
(10 420)
|
(10 619)
|
(9 546)
|
(9 926)
|
(10 072)
|
(9 961)
|
(10 502)
|
(10 059)
|
(9 392)
|
(9 243)
|
(9 799)
|
(9 647)
|
(9 873)
|
(9 517)
|
(11 035)
|
(11 690)
|
(12 499)
|
(14 156)
|
(13 321)
|
(13 236)
|
(13 700)
|
(13 147)
|
(13 953)
|
(15 335)
|
(15 995)
|
(18 004)
|
(19 923)
|
(20 201)
|
(19 632)
|
(17 357)
|
(14 476)
|
(14 105)
|
(14 583)
|
(44 493)
|
(83 199)
|
(110 589)
|
(140 377)
|
(142 300)
|
(148 325)
|
(154 382)
|
(160 527)
|
(161 316)
|
(160 454)
|
(158 586)
|
(151 346)
|
(152 784)
|
(154 616)
|
(165 521)
|
(182 311)
|
(183 858)
|
(195 590)
|
(195 156)
|
(190 216)
|
(189 543)
|
(182 777)
|
(183 692)
|
(186 866)
|
(190 191)
|
(191 308)
|
(192 180)
|
(188 322)
|
(186 311)
|
(183 041)
|
(178 506)
|
(172 642)
|
(169 810)
|
(162 934)
|
(163 801)
|
(157 352)
|
(154 359)
|
|
| Selling, General & Administrative |
(7 642)
|
(8 281)
|
(7 783)
|
(7 308)
|
(6 822)
|
(6 005)
|
(5 449)
|
(4 782)
|
(4 596)
|
(4 720)
|
(4 433)
|
(4 841)
|
(4 707)
|
(4 758)
|
(5 178)
|
(6 233)
|
(7 195)
|
(8 430)
|
(6 152)
|
(10 010)
|
(10 137)
|
(10 206)
|
(6 166)
|
(12 523)
|
(13 155)
|
(12 729)
|
(7 374)
|
(9 470)
|
(9 933)
|
(9 697)
|
(6 531)
|
(8 761)
|
(7 248)
|
(8 828)
|
(10 780)
|
(10 666)
|
(9 321)
|
(6 604)
|
(3 491)
|
(3 272)
|
(4 336)
|
(32 878)
|
(70 895)
|
(96 810)
|
(125 872)
|
(127 822)
|
(132 640)
|
(138 793)
|
(143 821)
|
(144 900)
|
(144 680)
|
(141 174)
|
(132 176)
|
(132 361)
|
(140 677)
|
(145 179)
|
(163 025)
|
(166 780)
|
(167 975)
|
(167 893)
|
(163 290)
|
(162 514)
|
(156 433)
|
(155 421)
|
(158 770)
|
(162 663)
|
(165 814)
|
(167 067)
|
(163 185)
|
(161 448)
|
(159 162)
|
(154 984)
|
(149 936)
|
(147 378)
|
(140 388)
|
(137 176)
|
(134 335)
|
(131 335)
|
|
| Research & Development |
(2 850)
|
(3 073)
|
(3 552)
|
(3 668)
|
(3 992)
|
(4 231)
|
(4 702)
|
(4 525)
|
(4 223)
|
(4 037)
|
(3 069)
|
(3 208)
|
(3 464)
|
(3 561)
|
(3 970)
|
0
|
0
|
0
|
(3 223)
|
0
|
0
|
0
|
(3 895)
|
0
|
0
|
(1 435)
|
(5 482)
|
0
|
0
|
(3 218)
|
(6 925)
|
(6 178)
|
(8 138)
|
(8 548)
|
(8 474)
|
(8 641)
|
(9 331)
|
(9 722)
|
(9 782)
|
(9 594)
|
(8 958)
|
(7 946)
|
(6 960)
|
(5 681)
|
(4 878)
|
(4 865)
|
(4 931)
|
(5 201)
|
(5 173)
|
(4 867)
|
(4 540)
|
(4 228)
|
(4 101)
|
(3 556)
|
(3 593)
|
(3 397)
|
(3 123)
|
(3 454)
|
(3 396)
|
(3 264)
|
(3 207)
|
(3 069)
|
(3 119)
|
(3 190)
|
(3 317)
|
(3 431)
|
(3 316)
|
(3 245)
|
(3 133)
|
(2 947)
|
(2 854)
|
(2 728)
|
(2 516)
|
(2 434)
|
(2 323)
|
(2 502)
|
(2 700)
|
(2 815)
|
|
| Depreciation & Amortization |
(1 255)
|
(1 867)
|
(1 915)
|
(1 705)
|
(1 642)
|
(1 187)
|
(1 279)
|
(1 517)
|
(1 601)
|
(1 861)
|
(2 043)
|
(1 876)
|
(1 899)
|
(1 641)
|
(1 355)
|
0
|
0
|
0
|
(1 056)
|
0
|
0
|
0
|
(974)
|
0
|
0
|
(103)
|
(465)
|
0
|
0
|
(232)
|
(497)
|
(395)
|
(609)
|
(626)
|
(668)
|
(809)
|
(896)
|
(1 031)
|
(1 203)
|
(1 241)
|
(1 291)
|
(3 600)
|
(5 344)
|
(7 407)
|
(9 627)
|
(9 829)
|
(10 754)
|
(11 089)
|
(11 335)
|
(11 350)
|
(11 235)
|
(11 207)
|
(15 068)
|
(16 865)
|
(10 345)
|
(16 942)
|
(16 163)
|
(17 287)
|
(24 219)
|
(26 698)
|
(26 580)
|
(26 658)
|
(23 226)
|
(23 118)
|
(22 817)
|
(22 402)
|
(22 177)
|
(21 866)
|
(22 002)
|
(21 914)
|
(21 025)
|
(20 707)
|
(20 190)
|
(19 998)
|
(20 224)
|
(20 410)
|
(20 317)
|
(20 210)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 826)
|
(2 197)
|
(813)
|
632
|
363
|
264
|
690
|
0
|
833
|
656
|
111
|
0
|
(3 766)
|
(3 767)
|
0
|
0
|
0
|
0
|
0
|
0
|
(85)
|
(84)
|
0
|
0
|
0
|
0
|
(69)
|
0
|
(691)
|
0
|
216
|
0
|
701
|
(198)
|
(199)
|
0
|
(1 977)
|
0
|
0
|
0
|
(3)
|
0
|
3 663
|
0
|
2 700
|
2 861
|
2 698
|
0
|
(1 962)
|
(1 962)
|
(1 695)
|
0
|
0
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
(3 714)
|
0
|
0
|
|
| Operating Income |
16 793
N/A
|
17 153
+2%
|
16 898
-1%
|
16 071
-5%
|
11 525
-28%
|
6 915
-40%
|
2 577
-63%
|
69
-97%
|
63
-9%
|
1 098
+1 643%
|
3 062
+179%
|
4 978
+63%
|
7 649
+54%
|
10 233
+34%
|
11 412
+12%
|
9 571
-16%
|
8 964
-6%
|
8 052
-10%
|
7 340
-9%
|
8 834
+20%
|
10 692
+21%
|
14 216
+33%
|
17 214
+21%
|
21 259
+23%
|
21 647
+2%
|
20 648
-5%
|
18 655
-10%
|
17 882
-4%
|
20 595
+15%
|
22 203
+8%
|
21 242
-4%
|
22 306
+5%
|
19 997
-10%
|
18 523
-7%
|
20 873
+13%
|
19 795
-5%
|
18 177
-8%
|
16 171
-11%
|
11 664
-28%
|
9 048
-22%
|
7 072
-22%
|
9 263
+31%
|
24 793
+168%
|
32 562
+31%
|
46 105
+42%
|
46 513
+1%
|
50 899
+9%
|
51 293
+1%
|
51 166
0%
|
51 571
+1%
|
43 210
-16%
|
36 589
-15%
|
34 462
-6%
|
32 455
-6%
|
30 294
-7%
|
24 091
-20%
|
27 980
+16%
|
24 082
-14%
|
25 895
+8%
|
30 384
+17%
|
28 919
-5%
|
29 932
+4%
|
30 152
+1%
|
29 095
-4%
|
32 401
+11%
|
36 655
+13%
|
23 151
-37%
|
23 278
+1%
|
18 322
-21%
|
12 636
-31%
|
16 227
+28%
|
23 998
+48%
|
26 370
+10%
|
33 886
+29%
|
38 613
+14%
|
30 015
-22%
|
32 069
+7%
|
24 868
-22%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(108)
|
(91)
|
(876)
|
(513)
|
(490)
|
(79)
|
1 130
|
1 137
|
1 130
|
1 162
|
(39)
|
6
|
(330)
|
(1 010)
|
(343)
|
(559)
|
(237)
|
25
|
279
|
385
|
322
|
435
|
918
|
257
|
319
|
(45)
|
(1 567)
|
(183)
|
249
|
(200)
|
892
|
444
|
(805)
|
738
|
1 870
|
1 730
|
2 870
|
3 041
|
2 042
|
1 781
|
1 673
|
(1 405)
|
(1 071)
|
(2 580)
|
(3 773)
|
(3 274)
|
(6 461)
|
(6 058)
|
(5 725)
|
(6 457)
|
(5 194)
|
(4 887)
|
(6 849)
|
(6 841)
|
(14 084)
|
(13 767)
|
(15 006)
|
(15 355)
|
(13 114)
|
(13 860)
|
(12 692)
|
(11 409)
|
(7 782)
|
(8 506)
|
(7 636)
|
(8 660)
|
(12 443)
|
(13 612)
|
(15 534)
|
(17 279)
|
(13 768)
|
(13 825)
|
(14 032)
|
(15 329)
|
(14 417)
|
(15 602)
|
(18 083)
|
(16 101)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
(524)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(58)
|
(82)
|
0
|
0
|
(108)
|
(141)
|
(147)
|
(155)
|
0
|
(697)
|
0
|
216
|
0
|
701
|
0
|
0
|
0
|
(1 979)
|
0
|
(2 014)
|
(1 907)
|
(2 271)
|
3 733
|
3 768
|
0
|
6 001
|
162
|
0
|
(105)
|
(1 798)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(87)
|
0
|
134
|
134
|
(3 935)
|
0
|
(5 085)
|
(6 308)
|
|
| Gain/Loss on Disposition of Assets |
(744)
|
(744)
|
6
|
0
|
750
|
838
|
79
|
388
|
393
|
245
|
212
|
(97)
|
(117)
|
(42)
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
0
|
0
|
9
|
29
|
0
|
0
|
(9)
|
7
|
147
|
154
|
184
|
172
|
(3)
|
(10)
|
(6)
|
15
|
0
|
62
|
(68)
|
(326)
|
(356)
|
(600)
|
(1 031)
|
(547)
|
(621)
|
(587)
|
(101)
|
(791)
|
(815)
|
(676)
|
(593)
|
(135)
|
(55)
|
(76)
|
(332)
|
(1 692)
|
(1 929)
|
(2 394)
|
(3 066)
|
(2 347)
|
(2 337)
|
(1 436)
|
(939)
|
(1 275)
|
(1 213)
|
(1 974)
|
(2 048)
|
(1 719)
|
(2 754)
|
(2 517)
|
(2 204)
|
(1 463)
|
(1 327)
|
(1 263)
|
(1 474)
|
|
| Total Other Income |
59
|
225
|
(2)
|
(120)
|
25
|
180
|
(20)
|
(23)
|
(22)
|
(136)
|
2
|
69
|
56
|
50
|
48
|
4
|
5
|
7
|
0
|
(1)
|
(1)
|
(1)
|
168
|
55
|
(386)
|
(393)
|
381
|
(7)
|
1 000
|
1 045
|
161
|
703
|
151
|
97
|
69
|
56
|
48
|
60
|
73
|
96
|
77
|
94
|
(1 837)
|
(1 382)
|
(1 411)
|
(1 615)
|
1 556
|
1 084
|
1 119
|
(3 649)
|
(3 144)
|
(3 357)
|
(4 344)
|
942
|
(84)
|
(670)
|
1 024
|
675
|
(3 785)
|
(3 011)
|
(4 176)
|
(8 592)
|
(4 687)
|
(4 943)
|
(4 426)
|
(885)
|
(4 447)
|
(4 601)
|
(5 679)
|
(4 420)
|
(4 209)
|
(3 961)
|
(3 243)
|
(3 750)
|
(609)
|
(215)
|
73
|
215
|
|
| Pre-Tax Income |
15 998
N/A
|
16 541
+3%
|
16 026
-3%
|
15 438
-4%
|
11 809
-24%
|
7 853
-33%
|
3 765
-52%
|
1 571
-58%
|
1 565
0%
|
2 371
+52%
|
3 237
+37%
|
4 958
+53%
|
7 259
+46%
|
9 231
+27%
|
11 120
+20%
|
9 016
-19%
|
8 732
-3%
|
8 084
-7%
|
7 647
-5%
|
9 218
+21%
|
11 013
+19%
|
14 650
+33%
|
18 324
+25%
|
21 571
+18%
|
21 580
+0%
|
19 695
-9%
|
17 498
-11%
|
17 692
+1%
|
21 844
+23%
|
23 039
+5%
|
22 302
-3%
|
23 600
+6%
|
19 496
-17%
|
19 484
0%
|
22 902
+18%
|
21 578
-6%
|
21 085
-2%
|
19 158
-9%
|
13 653
-29%
|
10 778
-21%
|
8 730
-19%
|
7 884
-10%
|
20 862
+165%
|
28 242
+35%
|
40 535
+44%
|
40 592
+0%
|
46 149
+14%
|
45 699
-1%
|
45 973
+1%
|
41 364
-10%
|
32 102
-22%
|
27 530
-14%
|
20 581
-25%
|
24 056
+17%
|
13 720
-43%
|
13 334
-3%
|
17 690
+33%
|
9 069
-49%
|
13 306
+47%
|
11 746
-12%
|
9 657
-18%
|
6 760
-30%
|
13 538
+100%
|
13 309
-2%
|
18 903
+42%
|
26 171
+38%
|
4 983
-81%
|
3 853
-23%
|
(4 864)
N/A
|
(11 111)
-128%
|
(3 557)
+68%
|
3 458
N/A
|
6 711
+94%
|
12 737
+90%
|
18 189
+43%
|
12 871
-29%
|
7 711
-40%
|
1 200
-84%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 670)
|
(1 928)
|
(2 292)
|
(2 371)
|
(2 474)
|
(1 445)
|
170
|
208
|
351
|
(292)
|
(355)
|
(345)
|
(209)
|
(700)
|
(402)
|
(1)
|
244
|
827
|
(201)
|
(338)
|
(589)
|
(469)
|
(667)
|
(85)
|
(2 446)
|
(3 129)
|
(3 184)
|
(4 760)
|
(4 254)
|
(4 560)
|
(3 723)
|
(3 886)
|
(2 941)
|
(2 860)
|
(4 514)
|
(4 246)
|
(4 022)
|
(3 761)
|
(2 440)
|
(1 687)
|
(1 554)
|
2 436
|
844
|
(523)
|
(2 029)
|
(6 609)
|
(7 229)
|
(7 078)
|
(7 604)
|
(5 856)
|
(6 442)
|
(5 746)
|
(6 228)
|
(10 761)
|
(7 545)
|
(8 350)
|
(7 661)
|
(3 054)
|
(1 410)
|
(341)
|
1 892
|
2 637
|
(2 304)
|
(2 712)
|
(5 781)
|
(10 132)
|
(5 354)
|
(4 907)
|
(3 708)
|
(226)
|
(6 292)
|
(7 633)
|
(8 323)
|
(7 577)
|
(5 493)
|
(4 899)
|
(2 828)
|
(4 386)
|
|
| Income from Continuing Operations |
14 329
|
14 615
|
13 734
|
13 068
|
9 335
|
6 409
|
3 934
|
1 780
|
1 917
|
2 079
|
2 882
|
4 612
|
7 049
|
8 530
|
10 718
|
9 015
|
8 976
|
8 910
|
7 446
|
8 879
|
10 424
|
14 183
|
17 657
|
21 488
|
19 134
|
16 565
|
14 314
|
12 931
|
17 590
|
18 479
|
18 580
|
19 714
|
16 555
|
16 624
|
18 387
|
17 333
|
17 064
|
15 398
|
11 213
|
9 091
|
7 176
|
10 320
|
21 706
|
27 719
|
38 506
|
33 983
|
38 919
|
38 621
|
38 369
|
35 508
|
25 660
|
21 783
|
14 352
|
13 293
|
6 174
|
4 984
|
10 030
|
6 018
|
11 896
|
11 407
|
11 550
|
9 396
|
11 234
|
10 597
|
13 122
|
16 039
|
(370)
|
(1 054)
|
(8 572)
|
(11 337)
|
(9 849)
|
(4 175)
|
(1 611)
|
5 160
|
12 697
|
7 973
|
4 884
|
(3 185)
|
|
| 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
|
198
|
(27)
|
(856)
|
(776)
|
(1 559)
|
(1 630)
|
(1 592)
|
(1 746)
|
(1 123)
|
(911)
|
(269)
|
(333)
|
(1 003)
|
(578)
|
(1 960)
|
(1 014)
|
(1 258)
|
(1 726)
|
(1 267)
|
(376)
|
211
|
372
|
760
|
(669)
|
309
|
476
|
712
|
1 408
|
2 493
|
1 682
|
1 493
|
386
|
(392)
|
(261)
|
52
|
414
|
|
| Net Income (Common) |
14 329
N/A
|
14 615
+2%
|
13 734
-6%
|
13 068
-5%
|
9 335
-29%
|
6 409
-31%
|
3 934
-39%
|
1 780
-55%
|
1 917
+8%
|
2 079
+8%
|
2 882
+39%
|
4 612
+60%
|
7 049
+53%
|
8 530
+21%
|
10 718
+26%
|
9 015
-16%
|
8 976
0%
|
8 910
-1%
|
7 446
-16%
|
8 879
+19%
|
10 424
+17%
|
14 183
+36%
|
17 657
+24%
|
21 488
+22%
|
19 134
-11%
|
16 565
-13%
|
14 314
-14%
|
12 931
-10%
|
17 590
+36%
|
18 479
+5%
|
18 580
+1%
|
19 714
+6%
|
16 555
-16%
|
16 624
+0%
|
18 387
+11%
|
17 333
-6%
|
17 064
-2%
|
15 398
-10%
|
11 213
-27%
|
9 091
-19%
|
7 176
-21%
|
10 320
+44%
|
21 904
+112%
|
27 693
+26%
|
37 651
+36%
|
33 208
-12%
|
37 360
+13%
|
36 992
-1%
|
36 778
-1%
|
33 763
-8%
|
24 537
-27%
|
20 872
-15%
|
14 083
-33%
|
12 960
-8%
|
5 171
-60%
|
4 406
-15%
|
8 070
+83%
|
5 004
-38%
|
10 638
+113%
|
9 680
-9%
|
10 283
+6%
|
9 020
-12%
|
11 445
+27%
|
10 969
-4%
|
13 882
+27%
|
15 370
+11%
|
(61)
N/A
|
(579)
-843%
|
(7 860)
-1 258%
|
(9 930)
-26%
|
(7 356)
+26%
|
(2 493)
+66%
|
(119)
+95%
|
5 546
N/A
|
12 305
+122%
|
7 712
-37%
|
4 936
-36%
|
(2 772)
N/A
|
|
| EPS (Diluted) |
434.21
N/A
|
471.45
+9%
|
443.03
-6%
|
421.54
-5%
|
301.12
-29%
|
213.63
-29%
|
131.13
-39%
|
98.88
-25%
|
73.73
-25%
|
74.25
+1%
|
106.74
+44%
|
170.81
+60%
|
213.6
+25%
|
284.33
+33%
|
357.26
+26%
|
346.73
-3%
|
345.23
0%
|
356.4
+3%
|
297.83
-16%
|
369.95
+24%
|
416.96
+13%
|
525.29
+26%
|
706.28
+34%
|
859.52
+22%
|
765.36
-11%
|
662.6
-13%
|
572.55
-14%
|
517.24
-10%
|
703.6
+36%
|
739.16
+5%
|
774.16
+5%
|
821.41
+6%
|
719.78
-12%
|
722.78
+0%
|
799.43
+11%
|
787.86
-1%
|
775.63
-2%
|
699.9
-10%
|
509.68
-27%
|
413.22
-19%
|
326.18
-21%
|
143.33
-56%
|
304.22
+112%
|
384.62
+26%
|
522.93
+36%
|
461.22
-12%
|
518.88
+13%
|
513.77
-1%
|
510.8
-1%
|
462.5
-9%
|
331.58
-28%
|
260.89
-21%
|
176.03
-33%
|
162
-8%
|
64.63
-60%
|
55.07
-15%
|
100.87
+83%
|
62.55
-38%
|
132.97
+113%
|
121.42
-9%
|
128.99
+6%
|
113.15
-12%
|
143.57
+27%
|
137.59
-4%
|
174.13
+27%
|
192.8
+11%
|
-0.77
N/A
|
-7.26
-843%
|
-98.59
-1 258%
|
-124.55
-26%
|
-92.27
+26%
|
-31.28
+66%
|
-1.49
+95%
|
69.56
N/A
|
154
+121%
|
97.42
-37%
|
62.69
-36%
|
-35.2
N/A
|
|