Strauss Group Ltd
TASE:STRS
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 |
7 077
11 920
|
| Price Target |
|
We'll email you a reminder when the closing price reaches ILS.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Strauss Group Ltd
Income Statement
Strauss Group Ltd
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
87
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
121
|
0
|
0
|
0
|
106
|
0
|
0
|
0
|
103
|
0
|
0
|
0
|
107
|
0
|
0
|
0
|
112
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
105
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
81
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
87
|
0
|
0
|
0
|
128
|
0
|
0
|
0
|
162
|
0
|
0
|
0
|
|
| Revenue |
2 018
N/A
|
2 105
+4%
|
2 110
+0%
|
2 086
-1%
|
2 120
+2%
|
2 080
-2%
|
2 067
-1%
|
2 081
+1%
|
2 362
+13%
|
2 140
-9%
|
2 549
+19%
|
2 999
+18%
|
3 391
+13%
|
3 723
+10%
|
3 862
+4%
|
3 996
+3%
|
4 178
+5%
|
4 481
+7%
|
4 707
+5%
|
4 932
+5%
|
5 156
+5%
|
5 291
+3%
|
5 464
+3%
|
5 699
+4%
|
5 961
+5%
|
6 072
+2%
|
6 184
+2%
|
6 254
+1%
|
6 246
0%
|
6 264
+0%
|
6 246
0%
|
6 222
0%
|
6 373
+2%
|
6 547
+3%
|
6 614
+1%
|
6 762
+2%
|
6 855
+1%
|
6 932
+1%
|
7 193
+4%
|
7 437
+3%
|
7 699
+4%
|
7 394
-4%
|
6 896
-7%
|
6 336
-8%
|
8 182
+29%
|
5 649
-31%
|
5 640
0%
|
5 587
-1%
|
5 605
+0%
|
5 557
-1%
|
5 489
-1%
|
5 502
+0%
|
5 415
-2%
|
5 353
-1%
|
5 295
-1%
|
5 245
-1%
|
5 183
-1%
|
5 196
+0%
|
5 261
+1%
|
5 274
+0%
|
5 282
+0%
|
5 369
+2%
|
5 384
+0%
|
5 405
+0%
|
5 480
+1%
|
5 518
+1%
|
5 578
+1%
|
5 590
+0%
|
5 604
+0%
|
5 588
0%
|
5 578
0%
|
5 671
+2%
|
5 695
+0%
|
5 810
+2%
|
5 805
0%
|
5 842
+1%
|
5 873
+1%
|
5 837
-1%
|
5 962
+2%
|
5 967
+0%
|
6 074
+2%
|
6 076
+0%
|
6 039
-1%
|
6 101
+1%
|
6 105
+0%
|
6 307
+3%
|
6 517
+3%
|
6 655
+2%
|
6 795
+2%
|
6 808
+0%
|
6 878
+1%
|
7 005
+2%
|
7 089
+1%
|
7 250
+2%
|
7 424
+2%
|
7 605
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 167)
|
(1 215)
|
(1 248)
|
(1 246)
|
(1 270)
|
(1 247)
|
(1 225)
|
(1 228)
|
(1 473)
|
(1 269)
|
(1 501)
|
(1 770)
|
(2 010)
|
(2 204)
|
(2 302)
|
(2 392)
|
(2 518)
|
(2 747)
|
(2 906)
|
(3 052)
|
(3 211)
|
(3 285)
|
(3 377)
|
(3 545)
|
(3 726)
|
(3 816)
|
(3 904)
|
(3 969)
|
(3 969)
|
(3 977)
|
(3 969)
|
(3 922)
|
(3 999)
|
(4 046)
|
(4 051)
|
(4 178)
|
(4 262)
|
(4 358)
|
(4 594)
|
(4 795)
|
(5 022)
|
(4 803)
|
(4 447)
|
(4 003)
|
(5 316)
|
(3 492)
|
(3 514)
|
(3 449)
|
(3 389)
|
(3 327)
|
(3 248)
|
(3 289)
|
(3 318)
|
(3 393)
|
(3 316)
|
(3 333)
|
(3 228)
|
(3 166)
|
(3 213)
|
(3 150)
|
(3 179)
|
(3 232)
|
(3 282)
|
(3 311)
|
(3 354)
|
(3 359)
|
(3 368)
|
(3 383)
|
(3 353)
|
(3 351)
|
(3 325)
|
(3 348)
|
(3 347)
|
(3 414)
|
(3 433)
|
(3 454)
|
(3 485)
|
(3 454)
|
(3 518)
|
(3 548)
|
(3 652)
|
(3 825)
|
(3 881)
|
(4 014)
|
(4 129)
|
(4 130)
|
(4 255)
|
(4 346)
|
(4 352)
|
(4 460)
|
(4 534)
|
(4 587)
|
(4 701)
|
(4 815)
|
(4 989)
|
(5 176)
|
|
| Gross Profit |
851
N/A
|
889
+5%
|
862
-3%
|
840
-3%
|
851
+1%
|
833
-2%
|
843
+1%
|
853
+1%
|
889
+4%
|
871
-2%
|
1 048
+20%
|
1 229
+17%
|
1 381
+12%
|
1 520
+10%
|
1 561
+3%
|
1 604
+3%
|
1 660
+3%
|
1 734
+4%
|
1 801
+4%
|
1 881
+4%
|
1 945
+3%
|
2 006
+3%
|
2 087
+4%
|
2 155
+3%
|
2 235
+4%
|
2 257
+1%
|
2 280
+1%
|
2 285
+0%
|
2 277
0%
|
2 287
+0%
|
2 277
0%
|
2 301
+1%
|
2 375
+3%
|
2 502
+5%
|
2 562
+2%
|
2 585
+1%
|
2 593
+0%
|
2 574
-1%
|
2 599
+1%
|
2 642
+2%
|
2 677
+1%
|
2 591
-3%
|
2 449
-5%
|
2 333
-5%
|
2 866
+23%
|
2 157
-25%
|
2 126
-1%
|
2 138
+1%
|
2 216
+4%
|
2 230
+1%
|
2 241
+0%
|
2 213
-1%
|
2 097
-5%
|
1 960
-7%
|
1 979
+1%
|
1 912
-3%
|
1 955
+2%
|
2 030
+4%
|
2 048
+1%
|
2 124
+4%
|
2 103
-1%
|
2 137
+2%
|
2 102
-2%
|
2 094
0%
|
2 126
+2%
|
2 159
+2%
|
2 210
+2%
|
2 207
0%
|
2 251
+2%
|
2 237
-1%
|
2 253
+1%
|
2 323
+3%
|
2 348
+1%
|
2 396
+2%
|
2 372
-1%
|
2 388
+1%
|
2 388
N/A
|
2 383
0%
|
2 444
+3%
|
2 419
-1%
|
2 422
+0%
|
2 251
-7%
|
2 158
-4%
|
2 087
-3%
|
1 976
-5%
|
2 177
+10%
|
2 262
+4%
|
2 309
+2%
|
2 443
+6%
|
2 348
-4%
|
2 344
0%
|
2 418
+3%
|
2 388
-1%
|
2 435
+2%
|
2 435
N/A
|
2 429
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(764)
|
(814)
|
(782)
|
(759)
|
(748)
|
(725)
|
(723)
|
(731)
|
(781)
|
(749)
|
(879)
|
(1 005)
|
(1 100)
|
(1 211)
|
(1 234)
|
(1 252)
|
(1 299)
|
(1 340)
|
(1 392)
|
(1 454)
|
(1 520)
|
(1 567)
|
(1 618)
|
(1 668)
|
(1 739)
|
(1 760)
|
(1 784)
|
(1 809)
|
(1 796)
|
(1 796)
|
(1 786)
|
(1 776)
|
(1 816)
|
(1 901)
|
(1 948)
|
(1 980)
|
(2 049)
|
(2 034)
|
(2 093)
|
(2 165)
|
(2 216)
|
(2 107)
|
(1 965)
|
(1 766)
|
(2 271)
|
(1 585)
|
(1 602)
|
(1 681)
|
(1 735)
|
(1 824)
|
(1 825)
|
(1 840)
|
(1 756)
|
(1 702)
|
(1 691)
|
(1 614)
|
(1 559)
|
(1 579)
|
(1 581)
|
(1 642)
|
(1 619)
|
(1 673)
|
(1 675)
|
(1 644)
|
(1 630)
|
(1 660)
|
(1 679)
|
(1 677)
|
(1 690)
|
(1 699)
|
(1 694)
|
(1 734)
|
(1 740)
|
(1 771)
|
(1 743)
|
(1 734)
|
(1 738)
|
(1 713)
|
(1 750)
|
(1 758)
|
(1 766)
|
(1 807)
|
(1 824)
|
(1 835)
|
(1 782)
|
(1 760)
|
(1 786)
|
(1 824)
|
(1 863)
|
(1 942)
|
(1 953)
|
(1 969)
|
(1 447)
|
(1 436)
|
(1 411)
|
(1 409)
|
|
| Selling, General & Administrative |
(764)
|
(814)
|
(782)
|
(759)
|
(748)
|
(725)
|
(723)
|
(731)
|
(781)
|
(749)
|
(879)
|
(1 005)
|
(1 100)
|
(1 211)
|
(1 234)
|
(1 252)
|
(1 299)
|
(1 340)
|
(1 392)
|
(1 454)
|
(1 520)
|
(1 567)
|
(1 618)
|
(1 668)
|
(1 739)
|
(1 760)
|
(1 784)
|
(1 809)
|
(1 796)
|
(1 796)
|
(1 786)
|
(1 776)
|
(1 816)
|
(1 901)
|
(1 948)
|
(1 980)
|
(1 913)
|
(2 032)
|
(2 087)
|
(2 158)
|
(2 062)
|
(2 040)
|
(1 903)
|
(1 764)
|
(2 173)
|
(1 642)
|
(1 653)
|
(1 658)
|
(1 618)
|
(1 715)
|
(1 715)
|
(1 704)
|
(1 582)
|
(1 597)
|
(1 589)
|
(1 539)
|
(1 445)
|
(1 539)
|
(1 528)
|
(1 578)
|
(1 527)
|
(1 633)
|
(1 637)
|
(1 631)
|
(1 574)
|
(1 646)
|
(1 679)
|
(1 675)
|
(1 619)
|
(1 690)
|
(1 683)
|
(1 725)
|
(1 607)
|
(1 767)
|
(1 742)
|
(1 733)
|
(1 598)
|
(1 717)
|
(1 752)
|
(1 757)
|
(1 639)
|
(1 770)
|
(1 785)
|
(1 796)
|
(1 637)
|
(1 804)
|
(1 824)
|
(1 862)
|
(1 693)
|
(1 892)
|
(1 899)
|
(1 899)
|
(1 726)
|
(1 881)
|
(1 874)
|
(1 871)
|
|
| Research & Development |
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
|
(6)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(13)
|
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
|
|
| 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
|
(88)
|
0
|
0
|
0
|
(83)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
(74)
|
0
|
0
|
0
|
(73)
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(129)
|
0
|
0
|
0
|
(138)
|
0
|
0
|
0
|
(125)
|
0
|
0
|
0
|
(147)
|
0
|
0
|
0
|
(168)
|
0
|
0
|
0
|
(176)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(42)
|
(2)
|
(6)
|
(7)
|
(62)
|
(67)
|
(62)
|
(2)
|
(6)
|
57
|
51
|
(23)
|
(48)
|
(109)
|
(110)
|
(136)
|
(99)
|
(105)
|
(102)
|
(75)
|
(32)
|
(40)
|
(53)
|
(64)
|
(18)
|
(40)
|
(38)
|
(13)
|
17
|
(14)
|
0
|
(2)
|
(3)
|
(9)
|
(11)
|
(9)
|
(4)
|
(4)
|
(1)
|
(1)
|
(2)
|
4
|
2
|
(1)
|
(2)
|
(37)
|
(39)
|
(39)
|
2
|
44
|
38
|
38
|
(2)
|
(50)
|
(54)
|
(70)
|
455
|
445
|
463
|
462
|
|
| Operating Income |
87
N/A
|
75
-14%
|
80
+7%
|
81
+1%
|
103
+27%
|
108
+5%
|
119
+10%
|
122
+3%
|
108
-12%
|
122
+13%
|
170
+39%
|
224
+32%
|
281
+25%
|
309
+10%
|
327
+6%
|
352
+8%
|
361
+2%
|
394
+9%
|
409
+4%
|
427
+5%
|
426
0%
|
439
+3%
|
469
+7%
|
487
+4%
|
496
+2%
|
497
+0%
|
496
0%
|
477
-4%
|
480
+1%
|
491
+2%
|
491
N/A
|
525
+7%
|
559
+6%
|
601
+8%
|
615
+2%
|
604
-2%
|
544
-10%
|
540
-1%
|
506
-6%
|
477
-6%
|
461
-3%
|
484
+5%
|
484
N/A
|
567
+17%
|
595
+5%
|
572
-4%
|
524
-8%
|
457
-13%
|
481
+5%
|
406
-16%
|
416
+2%
|
373
-10%
|
341
-9%
|
258
-24%
|
288
+12%
|
298
+3%
|
396
+33%
|
451
+14%
|
467
+4%
|
482
+3%
|
484
+0%
|
464
-4%
|
427
-8%
|
450
+5%
|
496
+10%
|
499
+1%
|
531
+6%
|
530
0%
|
561
+6%
|
538
-4%
|
559
+4%
|
589
+5%
|
608
+3%
|
625
+3%
|
629
+1%
|
654
+4%
|
650
-1%
|
670
+3%
|
694
+4%
|
661
-5%
|
656
-1%
|
444
-32%
|
334
-25%
|
252
-25%
|
194
-23%
|
417
+115%
|
476
+14%
|
485
+2%
|
580
+20%
|
406
-30%
|
391
-4%
|
449
+15%
|
941
+110%
|
999
+6%
|
1 024
+3%
|
1 020
0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(30)
|
(21)
|
(20)
|
(11)
|
(12)
|
(10)
|
(14)
|
(18)
|
(22)
|
(24)
|
(25)
|
(22)
|
(22)
|
(19)
|
(22)
|
(31)
|
(32)
|
(43)
|
(48)
|
(47)
|
(43)
|
(42)
|
(43)
|
(68)
|
(43)
|
(89)
|
(105)
|
(77)
|
(21)
|
(44)
|
(45)
|
(79)
|
(46)
|
(99)
|
(89)
|
(89)
|
(92)
|
(110)
|
(131)
|
(107)
|
(103)
|
(113)
|
(84)
|
(74)
|
(138)
|
(5)
|
35
|
56
|
86
|
91
|
76
|
123
|
154
|
150
|
130
|
97
|
99
|
80
|
114
|
102
|
71
|
63
|
48
|
38
|
45
|
72
|
115
|
152
|
171
|
156
|
149
|
142
|
154
|
151
|
127
|
132
|
127
|
130
|
125
|
175
|
183
|
151
|
173
|
54
|
3
|
0
|
(21)
|
53
|
61
|
60
|
66
|
32
|
18
|
35
|
12
|
55
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
(99)
|
(99)
|
(99)
|
(99)
|
(108)
|
(64)
|
(64)
|
(64)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
72
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
80
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
|
| Total Other Income |
(11)
|
(9)
|
(5)
|
(6)
|
11
|
10
|
5
|
4
|
(1)
|
(3)
|
(4)
|
(2)
|
(4)
|
(4)
|
37
|
24
|
28
|
(46)
|
55
|
83
|
154
|
153
|
6
|
(11)
|
(50)
|
14
|
12
|
187
|
158
|
176
|
161
|
(12)
|
(76)
|
(37)
|
(35)
|
(40)
|
0
|
(40)
|
(18)
|
(13)
|
0
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(27)
|
0
|
1
|
(2)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
46
N/A
|
45
-3%
|
55
+24%
|
64
+15%
|
3
-96%
|
9
+211%
|
11
+28%
|
10
-10%
|
(23)
N/A
|
31
N/A
|
76
+143%
|
136
+79%
|
253
+86%
|
284
+12%
|
341
+20%
|
345
+1%
|
356
+3%
|
304
-15%
|
416
+37%
|
463
+11%
|
537
+16%
|
549
+2%
|
432
-21%
|
408
-6%
|
403
-1%
|
422
+5%
|
403
-5%
|
587
+46%
|
617
+5%
|
623
+1%
|
607
-2%
|
433
-29%
|
437
+1%
|
465
+6%
|
490
+6%
|
476
-3%
|
449
-6%
|
392
-13%
|
357
-9%
|
357
N/A
|
360
+1%
|
371
+3%
|
400
+8%
|
493
+23%
|
510
+3%
|
567
+11%
|
559
-1%
|
513
-8%
|
496
-3%
|
497
+0%
|
492
-1%
|
496
+1%
|
478
-4%
|
408
-15%
|
418
+2%
|
395
-6%
|
484
+23%
|
531
+10%
|
581
+9%
|
584
+1%
|
522
-11%
|
527
+1%
|
475
-10%
|
488
+3%
|
515
+6%
|
571
+11%
|
646
+13%
|
682
+6%
|
715
+5%
|
694
-3%
|
708
+2%
|
731
+3%
|
762
+4%
|
776
+2%
|
756
-3%
|
786
+4%
|
748
-5%
|
800
+7%
|
819
+2%
|
836
+2%
|
836
N/A
|
595
-29%
|
507
-15%
|
306
-40%
|
151
-51%
|
417
+176%
|
455
+9%
|
538
+18%
|
721
+34%
|
466
-35%
|
457
-2%
|
481
+5%
|
916
+90%
|
1 034
+13%
|
1 036
+0%
|
1 075
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(40)
|
(40)
|
(45)
|
(49)
|
(61)
|
(62)
|
(61)
|
(60)
|
(51)
|
(46)
|
(53)
|
(71)
|
(88)
|
(97)
|
(92)
|
(87)
|
(89)
|
(84)
|
(126)
|
(137)
|
(143)
|
(152)
|
(125)
|
(115)
|
(111)
|
(108)
|
(110)
|
(112)
|
(109)
|
(119)
|
(113)
|
(110)
|
(118)
|
(127)
|
(135)
|
(145)
|
(147)
|
(125)
|
(122)
|
(118)
|
(127)
|
(138)
|
(144)
|
(178)
|
(185)
|
(176)
|
(174)
|
(172)
|
(165)
|
(163)
|
(167)
|
(149)
|
(144)
|
(126)
|
(111)
|
(105)
|
(139)
|
(145)
|
(172)
|
(164)
|
(134)
|
(122)
|
(86)
|
(92)
|
(99)
|
(136)
|
(172)
|
(173)
|
(181)
|
(160)
|
(155)
|
(161)
|
(168)
|
(179)
|
(154)
|
(158)
|
(149)
|
(151)
|
(168)
|
(162)
|
(156)
|
(105)
|
(96)
|
(66)
|
(34)
|
(85)
|
(106)
|
(127)
|
(167)
|
(87)
|
(63)
|
(66)
|
(205)
|
(283)
|
(295)
|
(305)
|
|
| Income from Continuing Operations |
7
|
5
|
10
|
15
|
(58)
|
(53)
|
(50)
|
(50)
|
(74)
|
(14)
|
24
|
65
|
165
|
187
|
249
|
258
|
267
|
220
|
289
|
326
|
394
|
398
|
307
|
293
|
293
|
314
|
293
|
475
|
507
|
504
|
495
|
324
|
318
|
337
|
356
|
331
|
302
|
267
|
235
|
239
|
233
|
233
|
256
|
315
|
325
|
391
|
385
|
341
|
331
|
334
|
325
|
347
|
334
|
282
|
307
|
290
|
345
|
386
|
409
|
420
|
388
|
405
|
389
|
396
|
416
|
435
|
474
|
509
|
534
|
534
|
553
|
570
|
594
|
597
|
602
|
628
|
599
|
649
|
651
|
674
|
680
|
490
|
411
|
240
|
117
|
332
|
349
|
411
|
554
|
379
|
394
|
415
|
711
|
751
|
741
|
770
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
1
|
(9)
|
(18)
|
(26)
|
(34)
|
(31)
|
(35)
|
(36)
|
(39)
|
(42)
|
(42)
|
(50)
|
(34)
|
(35)
|
(39)
|
(45)
|
(49)
|
(48)
|
(45)
|
(46)
|
(53)
|
(62)
|
(77)
|
(85)
|
(94)
|
(98)
|
(94)
|
(91)
|
(85)
|
(79)
|
(78)
|
(72)
|
(70)
|
(78)
|
(79)
|
(81)
|
(96)
|
(88)
|
(91)
|
(97)
|
(97)
|
(102)
|
(107)
|
(99)
|
(86)
|
(88)
|
(78)
|
(88)
|
(97)
|
(103)
|
(113)
|
(116)
|
(130)
|
(110)
|
(92)
|
(74)
|
(47)
|
(49)
|
(49)
|
(56)
|
(53)
|
(55)
|
(56)
|
(57)
|
(60)
|
(66)
|
(69)
|
(66)
|
(69)
|
(67)
|
(69)
|
(71)
|
(70)
|
(66)
|
(57)
|
(53)
|
(51)
|
(50)
|
(59)
|
(66)
|
(71)
|
(77)
|
(79)
|
(87)
|
(92)
|
(100)
|
(101)
|
|
| Equity Earnings Affiliates |
3
|
3
|
3
|
2
|
1
|
0
|
(1)
|
(1)
|
0
|
2
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
2
|
3
|
4
|
4
|
0
|
0
|
1
|
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
|
|
| Net Income (Common) |
10
N/A
|
8
-17%
|
13
+58%
|
17
+30%
|
(57)
N/A
|
(59)
-5%
|
(59)
+0%
|
(63)
-7%
|
(81)
-28%
|
(68)
+16%
|
(36)
+47%
|
(1)
+98%
|
139
N/A
|
155
+11%
|
218
+41%
|
224
+3%
|
232
+4%
|
184
-21%
|
251
+36%
|
289
+15%
|
349
+21%
|
367
+5%
|
274
-25%
|
255
-7%
|
248
-3%
|
264
+7%
|
245
-7%
|
430
+76%
|
462
+7%
|
451
-2%
|
433
-4%
|
247
-43%
|
233
-6%
|
243
+4%
|
257
+6%
|
237
-8%
|
211
-11%
|
182
-14%
|
156
-14%
|
161
+3%
|
161
N/A
|
163
+1%
|
178
+9%
|
236
+33%
|
244
+3%
|
295
+21%
|
297
+1%
|
250
-16%
|
234
-6%
|
237
+1%
|
223
-6%
|
240
+8%
|
235
-2%
|
196
-17%
|
219
+12%
|
212
-3%
|
257
+21%
|
289
+12%
|
306
+6%
|
307
+0%
|
272
-11%
|
275
+1%
|
279
+1%
|
304
+9%
|
342
+13%
|
388
+13%
|
425
+10%
|
460
+8%
|
478
+4%
|
481
+1%
|
498
+4%
|
514
+3%
|
537
+4%
|
537
N/A
|
536
0%
|
559
+4%
|
533
-5%
|
580
+9%
|
584
+1%
|
605
+4%
|
609
+1%
|
420
-31%
|
345
-18%
|
183
-47%
|
64
-65%
|
281
+339%
|
299
+6%
|
352
+18%
|
488
+39%
|
308
-37%
|
317
+3%
|
336
+6%
|
624
+86%
|
659
+6%
|
641
-3%
|
669
+4%
|
|
| EPS (Diluted) |
0.18
N/A
|
0.14
-22%
|
0.23
+64%
|
0.3
+30%
|
-1.02
N/A
|
-0.85
+17%
|
-1
-18%
|
-1.52
-52%
|
-1.45
+5%
|
-1.13
+22%
|
-0.36
+68%
|
0
N/A
|
1.49
N/A
|
1.48
-1%
|
2.08
+41%
|
2.13
+2%
|
2.21
+4%
|
1.56
-29%
|
2.24
+44%
|
2.76
+23%
|
3.33
+21%
|
3.49
+5%
|
2.61
-25%
|
1.89
-28%
|
2.36
+25%
|
2.52
+7%
|
2.33
-8%
|
4.07
+75%
|
4.37
+7%
|
4.3
-2%
|
4.07
-5%
|
2.35
-42%
|
2.21
-6%
|
2.31
+5%
|
2.45
+6%
|
2.26
-8%
|
2
-12%
|
1.73
-14%
|
1.47
-15%
|
1.51
+3%
|
1.52
+1%
|
1.53
+1%
|
1.68
+10%
|
2.24
+33%
|
2.3
+3%
|
2.8
+22%
|
2.69
-4%
|
2.46
-9%
|
2.2
-11%
|
2.23
+1%
|
2.08
-7%
|
2.2
+6%
|
2.19
0%
|
1.82
-17%
|
2.03
+12%
|
1.98
-2%
|
2.39
+21%
|
2.68
+12%
|
2.84
+6%
|
2.84
N/A
|
2.53
-11%
|
2.56
+1%
|
2.48
-3%
|
2.65
+7%
|
3.04
+15%
|
3.39
+12%
|
3.7
+9%
|
4
+8%
|
4.15
+4%
|
4.18
+1%
|
4.32
+3%
|
4.45
+3%
|
4.65
+4%
|
4.57
-2%
|
4.61
+1%
|
4.8
+4%
|
4.55
-5%
|
4.98
+9%
|
5
+0%
|
5.2
+4%
|
5.21
+0%
|
3.59
-31%
|
2.97
-17%
|
1.56
-47%
|
0.55
-65%
|
2.42
+340%
|
2.49
+3%
|
3.03
+22%
|
4.19
+38%
|
2.65
-37%
|
2.72
+3%
|
2.88
+6%
|
5.36
+86%
|
5.66
+6%
|
5.51
-3%
|
5.75
+4%
|
|