Bridgestone Corp
OTC:BRDCY
Income Statement
Earnings Waterfall
Bridgestone Corp
Income Statement
Bridgestone Corp
| Mar-2005 | Jun-2005 | Sep-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Mar-2009 | Jun-2009 | Sep-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 |
3 162
|
0
|
0
|
5 108
|
0
|
0
|
6 975
|
0
|
0
|
8 408
|
0
|
0
|
7 048
|
0
|
0
|
5 113
|
0
|
9 567
|
18 764
|
13 095
|
17 429
|
17 008
|
16 710
|
17 001
|
16 836
|
16 980
|
16 462
|
15 823
|
15 425
|
15 115
|
14 825
|
14 481
|
14 573
|
14 441
|
14 662
|
14 133
|
13 482
|
13 028
|
12 118
|
11 841
|
11 184
|
10 588
|
10 169
|
9 460
|
10 059
|
10 083
|
12 104
|
13 560
|
14 158
|
14 430
|
12 810
|
13 160
|
13 804
|
14 789
|
16 020
|
15 921
|
15 252
|
14 357
|
13 136
|
12 017
|
10 875
|
10 702
|
11 299
|
11 571
|
12 112
|
13 131
|
14 122
|
15 735
|
17 666
|
19 082
|
21 031
|
22 824
|
23 687
|
0
|
25 105
|
0
|
0
|
0
|
|
| Revenue |
1 803 219
N/A
|
1 861 797
+3%
|
1 920 838
+3%
|
2 021 577
+5%
|
2 089 399
+3%
|
2 163 007
+4%
|
2 228 240
+3%
|
2 353 879
+6%
|
2 466 763
+5%
|
2 494 694
+1%
|
2 492 212
0%
|
2 499 784
+0%
|
2 269 613
-9%
|
2 064 038
-9%
|
1 873 960
-9%
|
1 965 392
+5%
|
2 054 576
+5%
|
2 091 246
+2%
|
2 861 615
+37%
|
2 906 847
+2%
|
2 934 748
+1%
|
3 004 801
+2%
|
3 024 355
+1%
|
3 046 267
+1%
|
3 054 201
+0%
|
3 016 244
-1%
|
3 039 738
+1%
|
3 108 076
+2%
|
3 255 958
+5%
|
3 419 473
+5%
|
3 568 091
+4%
|
3 637 139
+2%
|
3 613 160
-1%
|
3 627 141
+0%
|
3 673 964
+1%
|
3 703 989
+1%
|
3 779 199
+2%
|
3 826 188
+1%
|
3 790 251
-1%
|
3 722 394
-2%
|
3 581 324
-4%
|
3 417 723
-5%
|
3 337 017
-2%
|
3 363 111
+1%
|
3 433 297
+2%
|
3 555 295
+4%
|
3 643 427
+2%
|
3 651 389
+0%
|
3 675 988
+1%
|
3 654 539
-1%
|
3 650 111
0%
|
3 638 462
0%
|
3 614 629
-1%
|
3 599 644
0%
|
3 507 243
-3%
|
3 364 804
-4%
|
3 030 234
-10%
|
2 887 682
-5%
|
2 695 224
-7%
|
2 716 680
+1%
|
2 942 736
+8%
|
3 008 758
+2%
|
3 246 057
+8%
|
3 325 785
+2%
|
3 537 908
+6%
|
3 821 222
+8%
|
4 110 070
+8%
|
4 262 600
+4%
|
4 325 436
+1%
|
4 331 291
+0%
|
4 313 800
0%
|
4 334 374
+0%
|
4 388 867
+1%
|
4 385 067
0%
|
4 430 096
+1%
|
4 424 130
0%
|
4 369 760
-1%
|
4 395 611
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 158 100)
|
(1 205 902)
|
(1 249 502)
|
(1 326 633)
|
(1 385 003)
|
(1 454 997)
|
(1 502 916)
|
(1 589 822)
|
(1 653 094)
|
(1 668 470)
|
(1 675 314)
|
(1 704 303)
|
(1 575 070)
|
(1 449 278)
|
(1 300 889)
|
(1 338 100)
|
(1 379 976)
|
(1 415 387)
|
(1 936 309)
|
(1 970 134)
|
(2 001 920)
|
(2 066 797)
|
(2 091 718)
|
(2 105 311)
|
(2 085 668)
|
(2 024 943)
|
(2 017 237)
|
(2 055 938)
|
(2 128 483)
|
(2 200 626)
|
(2 267 663)
|
(2 277 445)
|
(2 254 760)
|
(2 270 706)
|
(2 289 625)
|
(2 296 729)
|
(2 331 613)
|
(2 333 607)
|
(2 293 937)
|
(2 238 600)
|
(2 130 594)
|
(2 022 398)
|
(1 972 475)
|
(2 006 129)
|
(2 073 379)
|
(2 187 896)
|
(2 262 589)
|
(2 267 303)
|
(2 284 060)
|
(2 266 693)
|
(2 268 743)
|
(2 274 385)
|
(2 271 407)
|
(2 242 278)
|
(2 182 554)
|
(2 094 482)
|
(1 911 074)
|
(1 848 492)
|
(1 681 514)
|
(1 672 322)
|
(1 755 586)
|
(1 750 463)
|
(1 929 612)
|
(1 960 488)
|
(2 109 012)
|
(2 306 322)
|
(2 516 821)
|
(2 615 313)
|
(2 654 141)
|
(2 664 540)
|
(2 661 228)
|
(2 653 604)
|
(2 688 586)
|
(2 670 835)
|
(2 704 093)
|
(2 718 909)
|
(2 684 879)
|
(2 709 371)
|
|
| Gross Profit |
645 119
N/A
|
655 895
+2%
|
671 336
+2%
|
694 944
+4%
|
704 396
+1%
|
708 010
+1%
|
725 324
+2%
|
764 057
+5%
|
813 669
+6%
|
826 224
+2%
|
816 898
-1%
|
795 481
-3%
|
694 543
-13%
|
614 760
-11%
|
573 071
-7%
|
627 292
+9%
|
674 600
+8%
|
675 859
+0%
|
925 306
+37%
|
936 713
+1%
|
932 828
0%
|
938 004
+1%
|
932 637
-1%
|
940 956
+1%
|
968 533
+3%
|
991 301
+2%
|
1 022 501
+3%
|
1 052 138
+3%
|
1 127 475
+7%
|
1 218 847
+8%
|
1 300 428
+7%
|
1 359 694
+5%
|
1 358 400
0%
|
1 356 435
0%
|
1 384 339
+2%
|
1 407 260
+2%
|
1 447 586
+3%
|
1 492 581
+3%
|
1 496 314
+0%
|
1 483 794
-1%
|
1 450 730
-2%
|
1 395 325
-4%
|
1 364 542
-2%
|
1 356 982
-1%
|
1 359 918
+0%
|
1 367 399
+1%
|
1 380 838
+1%
|
1 384 086
+0%
|
1 391 928
+1%
|
1 387 846
0%
|
1 381 368
0%
|
1 364 077
-1%
|
1 343 222
-2%
|
1 357 366
+1%
|
1 324 689
-2%
|
1 270 322
-4%
|
1 119 160
-12%
|
1 039 190
-7%
|
1 013 710
-2%
|
1 044 358
+3%
|
1 187 150
+14%
|
1 258 295
+6%
|
1 316 445
+5%
|
1 365 297
+4%
|
1 428 896
+5%
|
1 514 900
+6%
|
1 593 249
+5%
|
1 647 287
+3%
|
1 671 295
+1%
|
1 666 751
0%
|
1 652 572
-1%
|
1 680 770
+2%
|
1 700 281
+1%
|
1 714 232
+1%
|
1 726 003
+1%
|
1 705 221
-1%
|
1 684 881
-1%
|
1 686 240
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(509 962)
|
(441 902)
|
(442 270)
|
(462 406)
|
(558 880)
|
(584 215)
|
(597 523)
|
(622 365)
|
(650 815)
|
(662 450)
|
(672 395)
|
(676 298)
|
(640 129)
|
(599 200)
|
(560 977)
|
(566 838)
|
(564 118)
|
(562 447)
|
(758 852)
|
(750 398)
|
(751 165)
|
(741 550)
|
(741 313)
|
(742 485)
|
(737 056)
|
(739 111)
|
(736 506)
|
(778 764)
|
(784 866)
|
(818 198)
|
(862 296)
|
(979 361)
|
(887 515)
|
(984 606)
|
(906 301)
|
(929 341)
|
(954 908)
|
(978 365)
|
(979 066)
|
(974 346)
|
(953 033)
|
(927 298)
|
(914 994)
|
(912 831)
|
(926 271)
|
(947 540)
|
(961 791)
|
(968 202)
|
(991 299)
|
(977 671)
|
(978 636)
|
(985 544)
|
(993 944)
|
(994 052)
|
(992 614)
|
(969 920)
|
(905 011)
|
(875 816)
|
(848 848)
|
(836 184)
|
(865 845)
|
(887 971)
|
(924 156)
|
(949 908)
|
(1 024 488)
|
(1 079 695)
|
(1 145 356)
|
(1 178 913)
|
(1 170 875)
|
(1 181 771)
|
(1 176 722)
|
(1 207 034)
|
(1 240 976)
|
(1 230 981)
|
(1 247 485)
|
(1 290 891)
|
(1 357 497)
|
(1 328 323)
|
|
| Selling, General & Administrative |
(509 904)
|
(513 308)
|
(517 852)
|
(537 988)
|
(554 011)
|
(584 215)
|
(597 523)
|
(622 014)
|
(650 815)
|
(662 450)
|
(664 103)
|
(676 298)
|
(611 955)
|
(603 808)
|
(477 950)
|
(485 553)
|
(482 943)
|
(481 934)
|
(649 849)
|
(641 878)
|
(642 660)
|
(633 634)
|
(634 485)
|
(635 974)
|
(630 643)
|
(632 158)
|
(629 652)
|
(645 725)
|
(673 880)
|
(705 167)
|
(744 967)
|
(761 280)
|
(768 513)
|
(774 432)
|
(782 775)
|
(803 981)
|
(828 026)
|
(849 574)
|
(851 941)
|
(845 717)
|
(824 168)
|
(799 736)
|
(788 215)
|
(786 600)
|
(797 658)
|
(817 439)
|
(828 372)
|
(833 432)
|
(840 940)
|
(840 481)
|
(839 573)
|
(833 436)
|
(826 873)
|
(815 617)
|
(802 624)
|
(778 643)
|
(719 304)
|
(691 612)
|
(673 466)
|
(666 160)
|
(693 228)
|
(715 769)
|
(743 355)
|
(767 595)
|
(836 796)
|
(886 125)
|
(944 925)
|
(975 281)
|
(962 291)
|
(964 989)
|
(946 653)
|
(968 473)
|
(990 072)
|
(1 057 791)
|
(998 590)
|
(1 172 101)
|
(1 205 445)
|
(1 197 466)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21 908)
|
(42 871)
|
(63 964)
|
(62 460)
|
(62 640)
|
(62 570)
|
(85 153)
|
(84 769)
|
(84 967)
|
(84 636)
|
(83 981)
|
(83 941)
|
(83 716)
|
(83 785)
|
(82 801)
|
(83 933)
|
(85 126)
|
(86 241)
|
(89 097)
|
(89 589)
|
(90 179)
|
(91 005)
|
(94 147)
|
(95 759)
|
(96 159)
|
(96 960)
|
(94 977)
|
(95 988)
|
(96 563)
|
(96 056)
|
(95 403)
|
(94 551)
|
(96 365)
|
(97 341)
|
(99 791)
|
(100 702)
|
(100 110)
|
(101 774)
|
(103 551)
|
(104 553)
|
(106 989)
|
(107 014)
|
(106 202)
|
(106 934)
|
(101 240)
|
(97 788)
|
(87 287)
|
(66 497)
|
(67 553)
|
(67 954)
|
(95 480)
|
(94 778)
|
(99 192)
|
(104 632)
|
(112 192)
|
(115 496)
|
(117 763)
|
(119 890)
|
(121 993)
|
(124 207)
|
(125 124)
|
0
|
(126 156)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 266)
|
(12 502)
|
(19 063)
|
(18 825)
|
(18 535)
|
(17 943)
|
(23 850)
|
(23 751)
|
(23 538)
|
(23 280)
|
(22 847)
|
(22 570)
|
(22 697)
|
(23 167)
|
(24 052)
|
(25 049)
|
(25 859)
|
(26 791)
|
(28 232)
|
(28 767)
|
(28 823)
|
(29 325)
|
(29 378)
|
(29 601)
|
(30 721)
|
(31 830)
|
(32 147)
|
(32 640)
|
(32 302)
|
(31 505)
|
(31 374)
|
(31 678)
|
(32 246)
|
(32 758)
|
(33 628)
|
(34 068)
|
(34 737)
|
(35 415)
|
(35 511)
|
(48 043)
|
(61 133)
|
(75 090)
|
(89 534)
|
(90 268)
|
(89 435)
|
(88 416)
|
(86 652)
|
(86 814)
|
(87 846)
|
(88 221)
|
(89 785)
|
(90 724)
|
(93 280)
|
(97 970)
|
(101 406)
|
(104 381)
|
(107 390)
|
(109 397)
|
(112 836)
|
(118 013)
|
(123 276)
|
0
|
(127 386)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(58)
|
71 406
|
75 582
|
75 582
|
(4 869)
|
0
|
0
|
(351)
|
0
|
0
|
(8 292)
|
0
|
0
|
59 981
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(24 057)
|
0
|
1
|
0
|
(99 725)
|
0
|
(89 844)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(15 512)
|
(1)
|
(1)
|
487
|
1 050
|
3 668
|
5 746
|
5 925
|
4 968
|
2 000
|
(1 443)
|
(16 713)
|
(17 218)
|
(16 027)
|
4 464
|
3 189
|
4 780
|
9 032
|
13 167
|
16 245
|
16 569
|
12 505
|
4 760
|
3 659
|
(2 504)
|
(173 190)
|
4 647
|
(118 790)
|
(152 052)
|
(130 857)
|
|
| Operating Income |
135 157
N/A
|
213 993
+58%
|
229 066
+7%
|
232 538
+2%
|
145 516
-37%
|
123 795
-15%
|
127 801
+3%
|
141 692
+11%
|
162 854
+15%
|
163 774
+1%
|
144 503
-12%
|
119 183
-18%
|
54 414
-54%
|
15 560
-71%
|
12 094
-22%
|
60 454
+400%
|
110 482
+83%
|
113 412
+3%
|
166 454
+47%
|
186 315
+12%
|
181 663
-2%
|
196 454
+8%
|
191 324
-3%
|
198 471
+4%
|
231 477
+17%
|
252 190
+9%
|
285 995
+13%
|
273 374
-4%
|
342 609
+25%
|
400 649
+17%
|
438 132
+9%
|
380 333
-13%
|
470 885
+24%
|
371 829
-21%
|
478 038
+29%
|
477 919
0%
|
492 678
+3%
|
514 216
+4%
|
517 248
+1%
|
509 448
-2%
|
497 697
-2%
|
468 027
-6%
|
449 548
-4%
|
444 151
-1%
|
433 647
-2%
|
419 859
-3%
|
419 047
0%
|
415 884
-1%
|
400 629
-4%
|
410 175
+2%
|
402 732
-2%
|
378 533
-6%
|
349 278
-8%
|
363 314
+4%
|
332 075
-9%
|
300 402
-10%
|
214 149
-29%
|
163 374
-24%
|
164 862
+1%
|
208 174
+26%
|
321 305
+54%
|
370 324
+15%
|
392 289
+6%
|
415 389
+6%
|
404 408
-3%
|
435 205
+8%
|
447 893
+3%
|
468 374
+5%
|
500 420
+7%
|
484 980
-3%
|
475 850
-2%
|
473 736
0%
|
459 305
-3%
|
483 251
+5%
|
478 518
-1%
|
414 330
-13%
|
327 384
-21%
|
357 917
+9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(6 886)
|
(7 451)
|
(9 757)
|
(12 701)
|
(13 577)
|
(14 177)
|
(16 129)
|
(15 572)
|
(21 521)
|
(27 902)
|
(23 780)
|
(27 575)
|
(23 206)
|
(28 764)
|
(18 875)
|
(12 386)
|
(14 259)
|
(11 254)
|
(16 438)
|
(13 537)
|
(9 823)
|
(14 055)
|
(10 431)
|
(11 939)
|
(13 749)
|
(9 618)
|
(2 795)
|
(4 142)
|
(350)
|
1 365
|
(2 608)
|
(3 469)
|
2 027
|
3 977
|
3 540
|
17 799
|
14 163
|
11 163
|
7 173
|
(3 189)
|
(2 848)
|
(3 449)
|
6 311
|
10 023
|
9 853
|
20 478
|
22 122
|
22 021
|
20 327
|
9 191
|
8 241
|
7 732
|
5 242
|
6 312
|
(6 418)
|
(2 448)
|
(6 298)
|
(5 674)
|
(10 888)
|
(8 297)
|
(1 872)
|
(1 212)
|
4 732
|
8 695
|
10 399
|
7 425
|
(9 474)
|
(18 399)
|
(23 179)
|
(30 041)
|
(32 056)
|
(30 336)
|
(31 022)
|
(35 552)
|
(7 873)
|
(24 838)
|
(27 403)
|
(19 153)
|
|
| Non-Reccuring Items |
0
|
0
|
(25 999)
|
(25 999)
|
(41 885)
|
(17 899)
|
(17 899)
|
(2 013)
|
(3 462)
|
(3 462)
|
(3 462)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 228)
|
(10 960)
|
(15 751)
|
(18 013)
|
(27 830)
|
(23 098)
|
(32 823)
|
(31 453)
|
(24 056)
|
0
|
(9 540)
|
(18 529)
|
(99 725)
|
0
|
(99 724)
|
0
|
1
|
0
|
0
|
(42 348)
|
(49 902)
|
(52 585)
|
(56 763)
|
(25 203)
|
(22 063)
|
(25 961)
|
(22 809)
|
(12 730)
|
(19 353)
|
(16 538)
|
0
|
15 377
|
34 251
|
39 443
|
34 056
|
29 048
|
17 261
|
1 088
|
(24 376)
|
(90 749)
|
(120 570)
|
(118 083)
|
(91 202)
|
(53 559)
|
(15 490)
|
(23 387)
|
(19 237)
|
(16 949)
|
(6 595)
|
14 524
|
19 238
|
26 616
|
5 925
|
(1 561)
|
52 415
|
0
|
(35 199)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
924
|
2 605
|
4 409
|
4 135
|
2 454
|
650
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 954
|
0
|
0
|
3 861
|
7 295
|
0
|
0
|
3 434
|
3 010
|
0
|
6 083
|
7 370
|
5 030
|
8 595
|
7 167
|
6 311
|
0
|
0
|
0
|
0
|
5 277
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 616
|
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 |
(2 013)
|
3 834
|
3 314
|
2 494
|
(3 274)
|
(5 185)
|
(4 281)
|
(2 918)
|
(227)
|
323
|
(2 330)
|
(2 535)
|
(6 713)
|
(193)
|
(2 456)
|
(1 336)
|
(3 634)
|
(1 274)
|
(5 061)
|
184
|
(6)
|
(3 240)
|
(1 574)
|
5 575
|
5 981
|
1 401
|
5 897
|
7 229
|
2 825
|
460
|
(731)
|
1 936
|
194
|
3 199
|
(3 826)
|
(11 710)
|
(14 426)
|
(18 164)
|
(1 637)
|
1 595
|
3 994
|
4 547
|
(12 208)
|
(17 128)
|
(17 958)
|
(17 977)
|
(12 010)
|
1 536
|
2 011
|
1 627
|
(17 456)
|
(12 775)
|
(13 957)
|
(14 515)
|
(7 408)
|
(8 850)
|
(7 761)
|
(5 110)
|
(5 992)
|
(2 954)
|
(1 587)
|
(1 368)
|
(3 937)
|
(2 802)
|
(3 607)
|
(8 746)
|
(8 366)
|
(7 420)
|
(8 708)
|
(5 337)
|
(5 565)
|
(4 238)
|
(4 155)
|
(1 973)
|
(14 009)
|
(2 334)
|
1
|
0
|
|
| Pre-Tax Income |
126 258
N/A
|
210 376
+67%
|
197 548
-6%
|
198 937
+1%
|
91 189
-54%
|
90 669
-1%
|
91 946
+1%
|
121 839
+33%
|
137 644
+13%
|
132 733
-4%
|
114 931
-13%
|
89 073
-22%
|
24 495
-73%
|
(13 397)
N/A
|
(9 237)
+31%
|
46 732
N/A
|
92 589
+98%
|
100 884
+9%
|
141 681
+40%
|
162 002
+14%
|
156 083
-4%
|
165 007
+6%
|
158 784
-4%
|
169 009
+6%
|
190 886
+13%
|
215 954
+13%
|
268 051
+24%
|
276 461
+3%
|
341 627
+24%
|
391 315
+15%
|
340 098
-13%
|
387 395
+14%
|
380 549
-2%
|
385 316
+1%
|
477 753
+24%
|
484 008
+1%
|
492 415
+2%
|
464 867
-6%
|
478 159
+3%
|
455 269
-5%
|
442 080
-3%
|
443 922
+0%
|
421 588
-5%
|
411 085
-2%
|
402 733
-2%
|
409 630
+2%
|
420 422
+3%
|
422 903
+1%
|
422 967
+0%
|
436 370
+3%
|
427 768
-2%
|
412 933
-3%
|
374 619
-9%
|
384 159
+3%
|
335 510
-13%
|
290 192
-14%
|
175 714
-39%
|
61 841
-65%
|
27 412
-56%
|
78 840
+188%
|
226 644
+187%
|
314 185
+39%
|
377 594
+20%
|
397 895
+5%
|
391 963
-1%
|
416 935
+6%
|
423 458
+2%
|
457 079
+8%
|
487 771
+7%
|
476 218
-2%
|
444 154
-7%
|
437 601
-1%
|
476 543
+9%
|
445 726
-6%
|
421 437
-5%
|
387 158
-8%
|
299 982
-23%
|
338 763
+13%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(44 586)
|
(77 308)
|
(35 493)
|
(35 954)
|
1 776
|
(37 833)
|
(37 495)
|
(47 618)
|
(50 510)
|
(50 621)
|
(43 926)
|
(36 131)
|
(30 780)
|
(10 611)
|
(15 286)
|
(17 211)
|
(32 369)
|
(29 499)
|
(36 554)
|
(42 861)
|
(41 538)
|
(45 154)
|
(51 063)
|
(50 778)
|
(61 528)
|
(72 603)
|
(88 735)
|
(94 265)
|
(117 587)
|
(128 798)
|
(126 311)
|
(146 083)
|
(143 611)
|
(143 750)
|
(167 704)
|
(173 451)
|
(178 615)
|
(183 773)
|
(182 484)
|
(175 098)
|
(168 521)
|
(161 728)
|
(146 150)
|
(133 489)
|
(119 687)
|
(119 992)
|
(123 006)
|
(120 881)
|
(122 356)
|
(117 344)
|
(128 017)
|
(121 283)
|
(111 426)
|
(116 406)
|
(89 219)
|
(82 604)
|
(61 113)
|
(46 983)
|
(43 631)
|
(48 681)
|
(78 535)
|
(83 434)
|
(63 234)
|
(71 049)
|
(80 824)
|
(78 784)
|
(112 513)
|
(120 538)
|
(110 745)
|
(115 944)
|
(111 177)
|
(107 969)
|
(126 764)
|
(126 256)
|
(129 224)
|
(106 012)
|
(92 107)
|
(95 821)
|
|
| Income from Continuing Operations |
81 672
|
133 068
|
162 055
|
162 983
|
92 965
|
52 836
|
54 451
|
74 221
|
87 134
|
82 112
|
71 005
|
52 942
|
(6 285)
|
(24 008)
|
(24 523)
|
29 521
|
60 220
|
71 385
|
105 127
|
119 141
|
114 545
|
119 853
|
107 721
|
118 231
|
129 358
|
143 351
|
179 316
|
182 196
|
224 040
|
262 517
|
213 787
|
241 312
|
236 938
|
241 566
|
310 049
|
310 557
|
313 800
|
281 094
|
295 675
|
280 171
|
273 559
|
282 194
|
275 438
|
277 596
|
283 046
|
289 638
|
297 416
|
302 022
|
300 611
|
319 026
|
299 751
|
291 650
|
263 193
|
267 753
|
246 291
|
207 588
|
114 601
|
14 858
|
(16 219)
|
30 159
|
148 109
|
230 751
|
314 360
|
326 846
|
311 139
|
338 151
|
310 945
|
336 541
|
377 026
|
360 274
|
332 977
|
329 632
|
349 779
|
319 470
|
292 213
|
281 146
|
207 875
|
242 942
|
|
| Income to Minority Interest |
(3 070)
|
(3 152)
|
(2 689)
|
(2 585)
|
(2 495)
|
(2 775)
|
(3 421)
|
(4 033)
|
(4 793)
|
(4 957)
|
(4 368)
|
(3 475)
|
(2 084)
|
(2 099)
|
(2 934)
|
(4 459)
|
(4 835)
|
(4 613)
|
(6 209)
|
(6 532)
|
(6 009)
|
(5 733)
|
(4 746)
|
(4 380)
|
(5 239)
|
(6 474)
|
(7 710)
|
(9 682)
|
(10 661)
|
(10 925)
|
(11 733)
|
(10 404)
|
(9 681)
|
(9 699)
|
(9 458)
|
(10 337)
|
(10 803)
|
(11 052)
|
(11 380)
|
(10 728)
|
(10 560)
|
(9 963)
|
(9 887)
|
(9 548)
|
(9 009)
|
(9 373)
|
(9 140)
|
(9 582)
|
(9 555)
|
(9 057)
|
(8 108)
|
(7 626)
|
(7 467)
|
(7 019)
|
(6 179)
|
(6 498)
|
(3 405)
|
(3 327)
|
(3 571)
|
(3 466)
|
(6 346)
|
(5 956)
|
(6 491)
|
(5 151)
|
(5 355)
|
(5 988)
|
(5 499)
|
(5 788)
|
(5 818)
|
(6 298)
|
(6 048)
|
(6 749)
|
(7 027)
|
(5 754)
|
(7 192)
|
(7 044)
|
(6 786)
|
(7 268)
|
|
| Net Income (Common) |
78 599
N/A
|
129 914
+65%
|
159 362
+23%
|
160 396
+1%
|
90 467
-44%
|
50 059
-45%
|
51 028
+2%
|
70 185
+38%
|
82 339
+17%
|
77 153
-6%
|
66 635
-14%
|
49 465
-26%
|
(8 372)
N/A
|
(26 109)
-212%
|
(27 461)
-5%
|
25 058
N/A
|
55 379
+121%
|
66 761
+21%
|
98 913
+48%
|
112 602
+14%
|
108 524
-4%
|
114 103
+5%
|
102 970
-10%
|
113 846
+11%
|
124 122
+9%
|
136 890
+10%
|
171 605
+25%
|
172 513
+1%
|
213 380
+24%
|
251 592
+18%
|
202 053
-20%
|
230 908
+14%
|
227 255
-2%
|
231 865
+2%
|
300 589
+30%
|
300 217
0%
|
302 996
+1%
|
270 039
-11%
|
284 294
+5%
|
269 442
-5%
|
262 997
-2%
|
272 231
+4%
|
265 550
-2%
|
268 047
+1%
|
274 036
+2%
|
280 264
+2%
|
288 275
+3%
|
292 439
+1%
|
291 054
0%
|
309 968
+6%
|
291 642
-6%
|
284 024
-3%
|
255 727
-10%
|
260 734
+2%
|
240 111
-8%
|
203 799
-15%
|
119 363
-41%
|
27 437
-77%
|
(23 301)
N/A
|
242 473
N/A
|
351 065
+45%
|
423 664
+21%
|
394 037
-7%
|
162 625
-59%
|
134 658
-17%
|
159 936
+19%
|
300 305
+88%
|
337 029
+12%
|
390 066
+16%
|
378 352
-3%
|
331 305
-12%
|
327 409
-1%
|
347 746
+6%
|
317 300
-9%
|
284 989
-10%
|
274 278
-4%
|
201 430
-27%
|
235 799
+17%
|
|
| EPS (Diluted) |
97.88
N/A
|
160.98
+64%
|
201.97
+25%
|
205.37
+2%
|
114.66
-44%
|
64.17
-44%
|
65.42
+2%
|
88.95
+36%
|
105.56
+19%
|
98.91
-6%
|
84.45
-15%
|
63.41
-25%
|
-10.67
N/A
|
-32.92
-209%
|
-35.01
-6%
|
31.95
N/A
|
69.83
+119%
|
85.15
+22%
|
126.16
+48%
|
143.8
+14%
|
138.6
-4%
|
145.72
+5%
|
131.5
-10%
|
145.39
+11%
|
158.52
+9%
|
174.82
+10%
|
219.16
+25%
|
220.32
+1%
|
272.16
+24%
|
320.9
+18%
|
257.72
-20%
|
294.52
+14%
|
289.86
-2%
|
295.74
+2%
|
383.39
+30%
|
382.92
0%
|
386.47
+1%
|
344.43
-11%
|
362.52
+5%
|
343.67
-5%
|
335.02
-3%
|
347.23
+4%
|
338.52
-3%
|
342.33
+1%
|
354.5
+4%
|
367.31
+4%
|
375.01
+2%
|
388.36
+4%
|
386.52
0%
|
411.6
+6%
|
387.28
-6%
|
380.63
-2%
|
350.95
-8%
|
365.88
+4%
|
331.76
-9%
|
288.98
-13%
|
169.52
-41%
|
38.96
-77%
|
-33.09
N/A
|
343.82
N/A
|
497.8
+45%
|
600.69
+21%
|
558.71
-7%
|
231.11
-59%
|
192.72
-17%
|
230.48
+20%
|
215.8
-6%
|
491.82
+128%
|
569.14
+16%
|
552
-3%
|
241.7
-56%
|
477.67
+98%
|
507.3
+6%
|
462.9
-9%
|
207.88
-55%
|
200.87
-3%
|
149.28
-26%
|
178.24
+19%
|
|