Nippon Sanso Holdings Corp
F:NPX
| 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 |
3.7
33.4
|
| Price Target |
|
We'll email you a reminder when the closing price reaches EUR.
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
Nippon Sanso Holdings Corp
|
Revenue
|
1.3T
JPY
|
|
Cost of Revenue
|
-764.4B
JPY
|
|
Gross Profit
|
551.5B
JPY
|
|
Operating Expenses
|
-378.8B
JPY
|
|
Operating Income
|
172.6B
JPY
|
|
Other Expenses
|
-65.6B
JPY
|
|
Net Income
|
107B
JPY
|
Income Statement
Nippon Sanso Holdings Corp
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
509
|
0
|
0
|
523
|
0
|
0
|
874
|
0
|
0
|
897
|
0
|
0
|
981
|
0
|
0
|
1 213
|
2 402
|
3 622
|
4 873
|
4 836
|
4 766
|
4 588
|
4 292
|
4 142
|
4 090
|
4 011
|
4 110
|
4 035
|
3 941
|
4 038
|
3 912
|
3 877
|
3 840
|
3 535
|
3 508
|
0
|
0
|
0
|
3 661
|
0
|
0
|
0
|
4 484
|
0
|
0
|
0
|
5 005
|
0
|
0
|
0
|
7 072
|
0
|
0
|
0
|
13 895
|
0
|
0
|
0
|
12 554
|
0
|
0
|
0
|
11 601
|
0
|
0
|
0
|
16 165
|
0
|
0
|
0
|
25 631
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
113 970
N/A
|
200 496
+76%
|
237 483
+18%
|
271 970
+15%
|
283 286
+4%
|
298 654
+5%
|
313 230
+5%
|
328 680
+5%
|
341 427
+4%
|
357 581
+5%
|
370 869
+4%
|
376 396
+1%
|
382 570
+2%
|
376 719
-2%
|
348 513
-7%
|
324 886
-7%
|
311 513
-4%
|
331 881
+7%
|
344 661
+4%
|
355 237
+3%
|
483 620
+36%
|
482 883
0%
|
481 114
0%
|
476 847
-1%
|
477 451
+0%
|
473 561
-1%
|
470 924
-1%
|
472 451
+0%
|
468 387
-1%
|
479 139
+2%
|
489 736
+2%
|
505 341
+3%
|
522 746
+3%
|
531 926
+2%
|
542 036
+2%
|
549 015
+1%
|
559 373
+2%
|
567 809
+2%
|
574 817
+1%
|
584 842
+2%
|
594 421
+2%
|
587 110
-1%
|
578 847
-1%
|
578 144
0%
|
581 586
+1%
|
599 010
+3%
|
618 517
+3%
|
637 165
+3%
|
646 218
+1%
|
654 019
+1%
|
669 929
+2%
|
692 786
+3%
|
740 341
+7%
|
792 006
+7%
|
833 795
+5%
|
855 746
+3%
|
850 239
-1%
|
824 413
-3%
|
811 862
-2%
|
809 059
0%
|
818 238
+1%
|
852 037
+4%
|
881 106
+3%
|
917 516
+4%
|
957 169
+4%
|
1 014 871
+6%
|
1 083 494
+7%
|
1 138 675
+5%
|
1 186 683
+4%
|
1 219 579
+3%
|
1 225 554
+0%
|
1 242 296
+1%
|
1 255 081
+1%
|
1 275 451
+2%
|
1 285 554
+1%
|
1 297 688
+1%
|
1 308 024
+1%
|
1 293 508
-1%
|
1 315 808
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(76 576)
|
(135 612)
|
(161 638)
|
(186 476)
|
(194 800)
|
(205 004)
|
(214 161)
|
(224 235)
|
(233 092)
|
(244 640)
|
(253 897)
|
(258 465)
|
(263 931)
|
(260 205)
|
(238 462)
|
(216 762)
|
(204 253)
|
(217 182)
|
(228 066)
|
(235 783)
|
(321 885)
|
(321 203)
|
(320 351)
|
(317 849)
|
(320 857)
|
(319 033)
|
(318 142)
|
(320 062)
|
(317 999)
|
(325 395)
|
(331 888)
|
(343 362)
|
(353 204)
|
(358 952)
|
(366 300)
|
(368 880)
|
(374 923)
|
(378 622)
|
(380 114)
|
(382 447)
|
(386 621)
|
(379 079)
|
(369 912)
|
(367 143)
|
(365 578)
|
(375 673)
|
(388 166)
|
(402 226)
|
(411 447)
|
(418 508)
|
(432 406)
|
(448 608)
|
(473 332)
|
(501 593)
|
(520 828)
|
(527 710)
|
(522 680)
|
(506 917)
|
(499 406)
|
(497 476)
|
(500 799)
|
(518 577)
|
(537 726)
|
(564 341)
|
(598 597)
|
(640 578)
|
(691 677)
|
(726 146)
|
(748 053)
|
(761 599)
|
(746 027)
|
(745 575)
|
(744 103)
|
(748 673)
|
(752 379)
|
(758 214)
|
(762 581)
|
(751 695)
|
(764 356)
|
|
| Gross Profit |
37 394
N/A
|
64 884
+74%
|
75 845
+17%
|
85 494
+13%
|
88 486
+3%
|
93 650
+6%
|
99 069
+6%
|
104 445
+5%
|
108 335
+4%
|
112 941
+4%
|
116 972
+4%
|
117 931
+1%
|
118 639
+1%
|
116 514
-2%
|
110 051
-6%
|
108 124
-2%
|
107 260
-1%
|
114 699
+7%
|
116 595
+2%
|
119 454
+2%
|
161 735
+35%
|
161 680
0%
|
160 763
-1%
|
158 998
-1%
|
156 594
-2%
|
154 528
-1%
|
152 782
-1%
|
152 389
0%
|
150 388
-1%
|
153 744
+2%
|
157 848
+3%
|
161 979
+3%
|
169 542
+5%
|
172 974
+2%
|
175 736
+2%
|
180 135
+3%
|
184 450
+2%
|
189 187
+3%
|
194 703
+3%
|
202 395
+4%
|
207 800
+3%
|
208 031
+0%
|
208 935
+0%
|
211 001
+1%
|
216 008
+2%
|
223 337
+3%
|
230 351
+3%
|
234 939
+2%
|
234 771
0%
|
235 511
+0%
|
237 523
+1%
|
244 178
+3%
|
267 009
+9%
|
290 413
+9%
|
312 967
+8%
|
328 036
+5%
|
327 559
0%
|
317 496
-3%
|
312 456
-2%
|
311 583
0%
|
317 439
+2%
|
333 460
+5%
|
343 380
+3%
|
353 175
+3%
|
358 572
+2%
|
374 293
+4%
|
391 817
+5%
|
412 529
+5%
|
438 630
+6%
|
457 980
+4%
|
479 527
+5%
|
496 721
+4%
|
510 978
+3%
|
526 778
+3%
|
533 175
+1%
|
539 474
+1%
|
545 443
+1%
|
541 813
-1%
|
551 452
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(28 379)
|
(50 148)
|
(59 533)
|
(67 405)
|
(69 649)
|
(72 258)
|
(74 361)
|
(76 691)
|
(79 602)
|
(83 276)
|
(86 449)
|
(87 727)
|
(89 787)
|
(90 561)
|
(88 152)
|
(87 490)
|
(86 846)
|
(90 058)
|
(90 930)
|
(92 363)
|
(125 649)
|
(127 273)
|
(127 019)
|
(126 977)
|
(125 020)
|
(124 481)
|
(124 528)
|
(124 538)
|
(125 231)
|
(127 472)
|
(130 966)
|
(133 754)
|
(137 854)
|
(140 190)
|
(142 065)
|
(144 732)
|
(149 130)
|
(153 083)
|
(155 592)
|
(159 036)
|
(159 586)
|
(162 333)
|
(161 372)
|
(163 030)
|
(165 322)
|
(170 129)
|
(175 297)
|
(177 798)
|
(179 245)
|
(177 680)
|
(181 164)
|
(189 509)
|
(203 166)
|
(221 446)
|
(232 203)
|
(237 504)
|
(242 054)
|
(233 130)
|
(231 318)
|
(231 880)
|
(232 471)
|
(240 611)
|
(247 767)
|
(254 885)
|
(259 235)
|
(273 495)
|
(289 771)
|
(306 711)
|
(316 683)
|
(328 607)
|
(335 765)
|
(341 157)
|
(339 031)
|
(352 234)
|
(365 086)
|
(368 078)
|
(363 736)
|
(383 379)
|
(378 813)
|
|
| Selling, General & Administrative |
(27 912)
|
(49 681)
|
(59 066)
|
(67 622)
|
(69 649)
|
(72 258)
|
(69 197)
|
(76 691)
|
(79 602)
|
(82 641)
|
(86 449)
|
(84 451)
|
(88 530)
|
(81 151)
|
(78 907)
|
(77 963)
|
(75 871)
|
(78 203)
|
(78 671)
|
(79 905)
|
(109 076)
|
(114 868)
|
(118 981)
|
(123 249)
|
(110 114)
|
(124 903)
|
(124 922)
|
(124 888)
|
(110 784)
|
(127 678)
|
(131 132)
|
(133 904)
|
(122 967)
|
(140 375)
|
(142 204)
|
(144 844)
|
(132 151)
|
(151 873)
|
(154 422)
|
(158 018)
|
(161 169)
|
(160 583)
|
(159 706)
|
(161 355)
|
(165 071)
|
(170 635)
|
(175 697)
|
(178 998)
|
(178 690)
|
(179 216)
|
(182 725)
|
(190 384)
|
(204 789)
|
(220 781)
|
(234 633)
|
(242 492)
|
(242 129)
|
(238 402)
|
(234 208)
|
(232 703)
|
(233 276)
|
(239 705)
|
(246 414)
|
(252 738)
|
(259 204)
|
(269 065)
|
(285 997)
|
(301 737)
|
(315 191)
|
(324 297)
|
(330 556)
|
(336 576)
|
(346 405)
|
(354 327)
|
(356 271)
|
(360 322)
|
(359 318)
|
(358 806)
|
(366 078)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(653)
|
(1 423)
|
(2 087)
|
(2 313)
|
(2 476)
|
(2 738)
|
(2 670)
|
(2 607)
|
(2 572)
|
(3 924)
|
0
|
0
|
0
|
(3 458)
|
0
|
0
|
0
|
(3 177)
|
0
|
0
|
0
|
(3 170)
|
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
|
(2 623)
|
(5 416)
|
(7 323)
|
(6 932)
|
(7 051)
|
(8 237)
|
(9 185)
|
(9 652)
|
(9 886)
|
(12 649)
|
(9 292)
|
(5 795)
|
(2 376)
|
(11 447)
|
422
|
394
|
351
|
(11 269)
|
207
|
166
|
148
|
(11 716)
|
185
|
140
|
114
|
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
|
|
| Other Operating Expenses |
(467)
|
(467)
|
(467)
|
217
|
0
|
0
|
(5 164)
|
0
|
0
|
(635)
|
0
|
0
|
5 582
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 113)
|
(2 243)
|
(1 352)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
2
|
(1)
|
0
|
(1)
|
(2)
|
(16 979)
|
(1 210)
|
(1 170)
|
(1 018)
|
1 583
|
(1 750)
|
(1 666)
|
(1 675)
|
(251)
|
506
|
400
|
1 200
|
(555)
|
1 536
|
1 561
|
875
|
1 623
|
(665)
|
2 430
|
4 988
|
75
|
5 272
|
2 890
|
823
|
805
|
(906)
|
(1 353)
|
(2 147)
|
(31)
|
(4 430)
|
(3 774)
|
(4 974)
|
(1 492)
|
(4 310)
|
(5 209)
|
(4 581)
|
7 374
|
2 093
|
(8 815)
|
(7 756)
|
(4 418)
|
(24 573)
|
(12 735)
|
|
| Operating Income |
9 015
N/A
|
14 736
+63%
|
16 312
+11%
|
18 089
+11%
|
18 837
+4%
|
21 392
+14%
|
24 708
+16%
|
27 754
+12%
|
28 733
+4%
|
29 665
+3%
|
30 523
+3%
|
30 204
-1%
|
28 852
-4%
|
25 953
-10%
|
21 899
-16%
|
20 634
-6%
|
20 414
-1%
|
24 641
+21%
|
25 665
+4%
|
27 091
+6%
|
36 086
+33%
|
34 407
-5%
|
33 744
-2%
|
32 021
-5%
|
31 574
-1%
|
30 047
-5%
|
28 254
-6%
|
27 851
-1%
|
25 157
-10%
|
26 272
+4%
|
26 882
+2%
|
28 225
+5%
|
31 688
+12%
|
32 784
+3%
|
33 671
+3%
|
35 403
+5%
|
35 320
0%
|
36 104
+2%
|
39 111
+8%
|
43 359
+11%
|
48 214
+11%
|
45 698
-5%
|
47 563
+4%
|
47 971
+1%
|
50 686
+6%
|
53 208
+5%
|
55 054
+3%
|
57 141
+4%
|
55 526
-3%
|
57 831
+4%
|
56 359
-3%
|
54 669
-3%
|
63 843
+17%
|
68 967
+8%
|
80 764
+17%
|
90 532
+12%
|
85 505
-6%
|
84 366
-1%
|
81 138
-4%
|
79 703
-2%
|
84 968
+7%
|
92 849
+9%
|
95 613
+3%
|
98 290
+3%
|
99 337
+1%
|
100 798
+1%
|
102 046
+1%
|
105 818
+4%
|
121 947
+15%
|
129 373
+6%
|
143 762
+11%
|
155 564
+8%
|
171 947
+11%
|
174 544
+2%
|
168 089
-4%
|
171 396
+2%
|
181 707
+6%
|
158 434
-13%
|
172 639
+9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
21
|
(140)
|
(45)
|
(341)
|
(287)
|
9
|
593
|
366
|
(1)
|
(141)
|
(66)
|
(188)
|
(632)
|
(684)
|
(1 114)
|
(1 186)
|
(1 513)
|
(1 619)
|
(1 568)
|
(1 485)
|
(2 434)
|
(2 150)
|
(2 251)
|
(2 164)
|
(2 105)
|
(2 195)
|
(1 992)
|
(1 914)
|
(1 778)
|
(1 339)
|
1 907
|
2 275
|
3 100
|
3 399
|
179
|
509
|
2 741
|
2 881
|
2 997
|
2 584
|
177
|
(256)
|
5
|
386
|
(1 092)
|
(1 112)
|
(1 731)
|
(2 340)
|
(1 129)
|
(1 335)
|
(1 071)
|
(226)
|
(944)
|
(2 845)
|
(4 924)
|
(9 734)
|
(11 255)
|
(12 001)
|
(12 015)
|
(6 764)
|
(5 532)
|
(4 437)
|
(3 702)
|
(6 315)
|
(5 956)
|
(5 850)
|
(5 822)
|
(8 442)
|
(10 471)
|
(13 185)
|
(16 353)
|
(16 575)
|
(17 234)
|
(17 148)
|
(17 137)
|
(16 012)
|
(15 490)
|
(16 079)
|
(15 886)
|
|
| Non-Reccuring Items |
0
|
199
|
(536)
|
(879)
|
417
|
1 332
|
746
|
(2 497)
|
(2 591)
|
(2 014)
|
(186)
|
(333)
|
43
|
(720)
|
(392)
|
(650)
|
(227)
|
(574)
|
(505)
|
(394)
|
(7 844)
|
(7 827)
|
(8 149)
|
(8 567)
|
(1 655)
|
(1 799)
|
(1 563)
|
(1 195)
|
(1 841)
|
(1 786)
|
(2 546)
|
(2 621)
|
(4 319)
|
(4 136)
|
(3 158)
|
(2 952)
|
(3 098)
|
0
|
0
|
0
|
(1 815)
|
0
|
0
|
0
|
581
|
0
|
0
|
0
|
1 500
|
0
|
0
|
0
|
(816)
|
0
|
0
|
0
|
4 883
|
0
|
0
|
0
|
(1 724)
|
0
|
0
|
0
|
(1 666)
|
0
|
0
|
0
|
(5 976)
|
0
|
0
|
0
|
(3 912)
|
0
|
0
|
0
|
(20 815)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
146
|
108
|
236
|
215
|
253
|
151
|
64
|
83
|
57
|
57
|
(1 427)
|
(1 424)
|
5 461
|
5 280
|
6 941
|
(16 343)
|
(23 228)
|
(23 245)
|
(23 229)
|
3 807
|
3 807
|
3 846
|
3 830
|
56
|
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
|
|
| Total Other Income |
17
|
(48)
|
414
|
899
|
25
|
(128)
|
(1 001)
|
62
|
(152)
|
223
|
347
|
490
|
536
|
243
|
26
|
222
|
810
|
1 356
|
1 060
|
841
|
891
|
961
|
1 158
|
770
|
841
|
23
|
(31)
|
211
|
1 257
|
1 421
|
1 063
|
1 154
|
55
|
(66)
|
103
|
363
|
(456)
|
(580)
|
(625)
|
(1 098)
|
(1)
|
(2)
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(6)
|
0
|
0
|
0
|
(104)
|
0
|
1
|
0
|
3
|
1
|
1
|
0
|
(81)
|
0
|
0
|
(1)
|
(130)
|
0
|
0
|
|
| Pre-Tax Income |
9 053
N/A
|
14 747
+63%
|
16 145
+9%
|
17 768
+10%
|
18 992
+7%
|
22 605
+19%
|
25 046
+11%
|
25 685
+3%
|
25 989
+1%
|
27 733
+7%
|
30 618
+10%
|
30 319
-1%
|
28 907
-5%
|
25 028
-13%
|
20 634
-18%
|
19 273
-7%
|
19 635
+2%
|
23 868
+22%
|
24 735
+4%
|
26 110
+6%
|
26 756
+2%
|
23 964
-10%
|
23 078
-4%
|
27 521
+19%
|
33 935
+23%
|
33 017
-3%
|
8 325
-75%
|
1 725
-79%
|
(450)
N/A
|
1 339
N/A
|
31 113
+2 224%
|
32 840
+6%
|
34 370
+5%
|
35 811
+4%
|
30 851
-14%
|
33 323
+8%
|
34 507
+4%
|
38 405
+11%
|
41 483
+8%
|
44 845
+8%
|
46 575
+4%
|
45 440
-2%
|
47 568
+5%
|
48 357
+2%
|
50 176
+4%
|
52 097
+4%
|
53 323
+2%
|
54 801
+3%
|
55 897
+2%
|
56 495
+1%
|
55 287
-2%
|
54 442
-2%
|
62 083
+14%
|
66 122
+7%
|
75 840
+15%
|
80 797
+7%
|
79 133
-2%
|
72 363
-9%
|
69 122
-4%
|
72 938
+6%
|
77 706
+7%
|
88 412
+14%
|
91 910
+4%
|
91 975
+0%
|
91 611
0%
|
94 948
+4%
|
96 225
+1%
|
97 377
+1%
|
105 503
+8%
|
116 189
+10%
|
127 410
+10%
|
138 990
+9%
|
150 720
+8%
|
157 396
+4%
|
150 952
-4%
|
155 383
+3%
|
145 272
-7%
|
142 355
-2%
|
156 752
+10%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 485)
|
(5 939)
|
(6 789)
|
(7 819)
|
(8 473)
|
(9 989)
|
(10 904)
|
(11 009)
|
(10 861)
|
(11 402)
|
(12 006)
|
(11 849)
|
(11 617)
|
(10 650)
|
(9 027)
|
(8 222)
|
(7 992)
|
(9 377)
|
(9 516)
|
(10 063)
|
(12 792)
|
(12 011)
|
(11 118)
|
(11 932)
|
(11 535)
|
(10 910)
|
(2 134)
|
(679)
|
(281)
|
(505)
|
(11 659)
|
(12 180)
|
(12 808)
|
(13 387)
|
(11 571)
|
(12 758)
|
(12 373)
|
(14 058)
|
(14 166)
|
(14 142)
|
(16 069)
|
(16 011)
|
(15 519)
|
(15 867)
|
(13 963)
|
(14 881)
|
(16 078)
|
(4 629)
|
(17 336)
|
(3 481)
|
(4 173)
|
(15 894)
|
(18 373)
|
(19 806)
|
(22 127)
|
(23 558)
|
(24 095)
|
(22 461)
|
(21 246)
|
(22 171)
|
(20 842)
|
(22 773)
|
(21 453)
|
(21 377)
|
(24 973)
|
(26 754)
|
(28 319)
|
(28 333)
|
(29 538)
|
(32 640)
|
(37 428)
|
(41 374)
|
(41 356)
|
(43 915)
|
(41 281)
|
(42 350)
|
(43 326)
|
(40 809)
|
(46 324)
|
|
| Income from Continuing Operations |
5 568
|
8 808
|
9 356
|
9 949
|
10 519
|
12 616
|
14 142
|
14 676
|
15 128
|
16 331
|
18 612
|
18 470
|
17 290
|
14 378
|
11 607
|
11 051
|
11 643
|
14 491
|
15 219
|
16 047
|
13 964
|
11 953
|
11 960
|
15 589
|
22 400
|
22 107
|
6 191
|
1 046
|
(731)
|
834
|
19 454
|
20 660
|
21 562
|
22 424
|
19 280
|
20 565
|
22 134
|
24 347
|
27 317
|
30 703
|
30 506
|
29 429
|
32 049
|
32 490
|
36 213
|
37 216
|
37 245
|
50 172
|
38 561
|
53 014
|
51 114
|
38 548
|
43 710
|
46 316
|
53 713
|
57 239
|
55 038
|
49 902
|
47 876
|
50 767
|
56 864
|
65 639
|
70 457
|
70 598
|
66 638
|
68 194
|
67 906
|
69 044
|
75 965
|
83 549
|
89 982
|
97 616
|
109 364
|
113 481
|
109 671
|
113 033
|
101 946
|
101 546
|
110 428
|
|
| Income to Minority Interest |
(391)
|
(632)
|
(515)
|
(525)
|
(723)
|
(970)
|
(1 223)
|
(1 042)
|
(1 202)
|
(1 073)
|
(1 200)
|
(1 117)
|
(1 112)
|
(938)
|
(708)
|
(721)
|
(831)
|
(1 039)
|
(1 010)
|
(946)
|
(1 222)
|
(1 146)
|
(1 025)
|
(1 035)
|
(1 199)
|
(1 172)
|
(1 316)
|
(1 378)
|
(1 339)
|
(1 470)
|
(1 383)
|
(1 478)
|
(1 367)
|
(1 285)
|
(1 405)
|
(1 356)
|
(1 369)
|
(1 374)
|
(1 433)
|
(1 513)
|
(1 475)
|
(1 561)
|
(1 577)
|
(1 492)
|
(1 472)
|
(1 346)
|
(1 302)
|
(1 489)
|
(1 834)
|
(2 022)
|
(2 189)
|
(2 371)
|
(2 417)
|
(2 484)
|
(2 355)
|
(1 820)
|
(1 697)
|
(1 343)
|
(1 272)
|
(1 464)
|
(1 648)
|
(1 796)
|
(1 949)
|
(2 563)
|
(2 534)
|
(2 867)
|
(2 944)
|
(2 674)
|
(2 884)
|
(3 193)
|
(3 500)
|
(3 538)
|
(3 463)
|
(3 050)
|
(3 123)
|
(3 048)
|
(3 166)
|
(3 458)
|
(3 416)
|
|
| Net Income (Common) |
5 173
N/A
|
8 176
+58%
|
8 838
+8%
|
9 426
+7%
|
9 795
+4%
|
11 648
+19%
|
12 919
+11%
|
13 632
+6%
|
13 923
+2%
|
15 252
+10%
|
17 412
+14%
|
17 353
0%
|
16 181
-7%
|
13 441
-17%
|
10 900
-19%
|
10 333
-5%
|
10 812
+5%
|
13 451
+24%
|
14 206
+6%
|
15 096
+6%
|
12 736
-16%
|
10 800
-15%
|
10 928
+1%
|
14 550
+33%
|
21 200
+46%
|
20 934
-1%
|
4 876
-77%
|
(332)
N/A
|
(2 071)
-524%
|
(638)
+69%
|
18 068
N/A
|
19 179
+6%
|
20 194
+5%
|
21 138
+5%
|
17 875
-15%
|
19 208
+7%
|
20 764
+8%
|
22 973
+11%
|
25 883
+13%
|
29 189
+13%
|
29 030
-1%
|
27 866
-4%
|
30 470
+9%
|
30 996
+2%
|
34 740
+12%
|
35 869
+3%
|
35 941
+0%
|
48 682
+35%
|
48 919
+0%
|
50 991
+4%
|
48 924
-4%
|
36 175
-26%
|
41 291
+14%
|
43 827
+6%
|
51 352
+17%
|
55 413
+8%
|
53 340
-4%
|
48 553
-9%
|
46 599
-4%
|
49 299
+6%
|
55 214
+12%
|
63 839
+16%
|
68 503
+7%
|
68 030
-1%
|
64 103
-6%
|
65 324
+2%
|
64 960
-1%
|
66 367
+2%
|
73 080
+10%
|
80 353
+10%
|
86 478
+8%
|
94 073
+9%
|
105 901
+13%
|
110 427
+4%
|
106 547
-4%
|
109 986
+3%
|
98 779
-10%
|
98 089
-1%
|
107 011
+9%
|
|
| EPS (Diluted) |
17.47
N/A
|
20.18
+16%
|
21.93
+9%
|
23.15
+6%
|
24.31
+5%
|
28.9
+19%
|
31.74
+10%
|
33.91
+7%
|
34.54
+2%
|
37.47
+8%
|
43.2
+15%
|
43.05
0%
|
39.75
-8%
|
33.6
-15%
|
27.25
-19%
|
25.57
-6%
|
27.04
+6%
|
33.64
+24%
|
35.53
+6%
|
37.74
+6%
|
31.86
-16%
|
27.06
-15%
|
27.52
+2%
|
36.64
+33%
|
53.26
+45%
|
52.73
-1%
|
12.28
-77%
|
-0.82
N/A
|
-5.25
-540%
|
-1.64
+69%
|
46.56
N/A
|
44.81
-4%
|
49.37
+10%
|
48.81
-1%
|
41.28
-15%
|
44.36
+7%
|
47.97
+8%
|
53.07
+11%
|
59.79
+13%
|
67.43
+13%
|
67.08
-1%
|
64.35
-4%
|
70.36
+9%
|
71.58
+2%
|
80.27
+12%
|
82.83
+3%
|
83
+0%
|
112.42
+35%
|
113.03
+1%
|
117.76
+4%
|
112.98
-4%
|
83.59
-26%
|
95.41
+14%
|
101.27
+6%
|
118.66
+17%
|
128.05
+8%
|
123.26
-4%
|
112.2
-9%
|
107.68
-4%
|
113.92
+6%
|
127.59
+12%
|
147.52
+16%
|
158.3
+7%
|
157.2
-1%
|
148.13
-6%
|
150.96
+2%
|
150.07
-1%
|
153.32
+2%
|
168.85
+10%
|
185.63
+10%
|
199.78
+8%
|
217.33
+9%
|
244.65
+13%
|
255.11
+4%
|
246.15
-4%
|
254.09
+3%
|
228.2
-10%
|
226.61
-1%
|
247.22
+9%
|
|