Marubeni Corp
OTC:MARUY
Marubeni Corp
OTC:MARUY
Price:
330.1
USD
-0.11%
Market Closed
Market Cap:
$54.8B
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
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.
Continuous Learning and Adaptation
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.
Boost Decision Confidence
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.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
MARUY Alert
Marubeni Corp
330.1
-0.35 (-0.11%)
| 52 Week Range |
141.16
330.45
|
| Price Target |
|
We'll email you a reminder when the closing price reaches USD.
Choose the stock you wish to monitor with a price alert.
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Marubeni Corp
Marubeni Corp
Income Statement
Marubeni Corp
Marubeni Corp
Currency: JPY
| 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 |
43 835
|
43 909
|
43 586
|
43 304
|
43 244
|
43 441
|
43 957
|
46 979
|
47 212
|
48 396
|
51 758
|
53 615
|
56 908
|
61 173
|
62 746
|
65 017
|
68 202
|
67 514
|
66 066
|
62 957
|
59 633
|
53 824
|
47 781
|
42 306
|
35 457
|
33 159
|
32 082
|
30 390
|
29 077
|
28 749
|
28 576
|
28 548
|
30 753
|
32 013
|
33 151
|
33 818
|
34 169
|
34 170
|
34 811
|
36 637
|
36 626
|
37 938
|
38 914
|
38 620
|
39 090
|
38 205
|
35 689
|
34 497
|
33 628
|
32 864
|
32 090
|
31 913
|
33 318
|
32 945
|
34 539
|
35 973
|
34 948
|
37 802
|
40 710
|
43 330
|
46 807
|
49 691
|
50 925
|
51 437
|
47 737
|
41 744
|
34 588
|
26 480
|
22 947
|
20 644
|
20 030
|
20 726
|
21 837
|
24 593
|
33 608
|
44 252
|
56 782
|
66 793
|
70 234
|
72 480
|
72 552
|
74 053
|
77 409
|
79 962
|
80 370
|
0
|
0
|
|
| Revenue |
7 905 640
N/A
|
6 783 508
-14%
|
5 615 364
-17%
|
4 588 240
-18%
|
7 939 437
+73%
|
3 078 235
-61%
|
3 028 160
-2%
|
3 099 190
+2%
|
3 139 845
+1%
|
3 248 633
+3%
|
3 419 732
+5%
|
3 549 549
+4%
|
3 658 855
+3%
|
3 801 167
+4%
|
3 865 373
+2%
|
3 970 208
+3%
|
4 166 226
+5%
|
4 346 793
+4%
|
4 531 570
+4%
|
4 491 672
-1%
|
4 002 299
-11%
|
3 634 364
-9%
|
3 281 981
-10%
|
3 096 739
-6%
|
3 279 969
+6%
|
3 364 627
+3%
|
3 444 319
+2%
|
3 551 488
+3%
|
3 683 849
+4%
|
3 901 443
+6%
|
4 103 938
+5%
|
4 183 241
+2%
|
4 390 353
+5%
|
4 585 220
+4%
|
4 527 989
-1%
|
4 761 164
+5%
|
4 861 311
+2%
|
5 286 845
+9%
|
5 872 986
+11%
|
6 472 441
+10%
|
7 055 700
+9%
|
7 557 143
+7%
|
7 782 089
+3%
|
7 841 045
+1%
|
7 834 295
0%
|
7 699 122
-2%
|
7 625 009
-1%
|
7 468 824
-2%
|
7 300 299
-2%
|
7 149 373
-2%
|
6 878 665
-4%
|
6 903 744
+0%
|
7 128 805
+3%
|
7 181 031
+1%
|
7 453 318
+4%
|
7 670 424
+3%
|
7 540 337
-2%
|
7 786 777
+3%
|
7 859 706
+1%
|
7 492 559
-5%
|
7 401 256
-1%
|
7 139 599
-4%
|
6 954 785
-3%
|
6 937 036
0%
|
6 827 641
-2%
|
6 507 551
-5%
|
6 222 668
-4%
|
6 192 252
0%
|
6 332 414
+2%
|
6 878 879
+9%
|
7 362 173
+7%
|
7 946 328
+8%
|
8 508 591
+7%
|
9 284 938
+9%
|
10 027 937
+8%
|
9 663 476
-4%
|
9 190 472
-5%
|
8 299 843
-10%
|
7 345 948
-11%
|
7 245 041
-1%
|
7 250 515
+0%
|
7 282 091
+0%
|
7 391 104
+1%
|
7 542 497
+2%
|
7 790 168
+3%
|
7 902 575
+1%
|
8 102 335
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7 496 179)
|
(6 364 418)
|
(5 193 616)
|
(4 166 803)
|
(7 503 382)
|
(2 635 327)
|
(2 569 376)
|
(2 613 774)
|
(2 637 821)
|
(2 729 553)
|
(2 888 918)
|
(3 020 759)
|
(3 127 684)
|
(3 263 557)
|
(3 317 818)
|
(3 399 576)
|
(3 569 310)
|
(3 727 032)
|
(3 875 940)
|
(3 819 476)
|
(3 357 496)
|
(3 035 556)
|
(2 732 711)
|
(2 594 580)
|
(2 788 296)
|
(2 866 515)
|
(2 947 899)
|
(3 047 222)
|
(3 161 697)
|
(3 367 259)
|
(3 549 610)
|
(3 631 116)
|
(3 848 899)
|
(4 028 966)
|
(3 996 476)
|
(4 216 697)
|
(4 333 117)
|
(4 729 224)
|
(5 292 535)
|
(5 850 160)
|
(6 404 637)
|
(6 889 166)
|
(7 094 200)
|
(7 130 043)
|
(7 126 977)
|
(6 983 971)
|
(6 920 774)
|
(6 789 455)
|
(6 630 213)
|
(6 507 062)
|
(6 259 916)
|
(6 293 479)
|
(6 514 925)
|
(6 566 435)
|
(6 821 577)
|
(7 018 164)
|
(6 863 100)
|
(7 074 659)
|
(7 128 894)
|
(6 766 729)
|
(6 671 581)
|
(6 411 850)
|
(6 235 970)
|
(6 224 488)
|
(6 130 833)
|
(5 824 224)
|
(5 553 043)
|
(5 528 682)
|
(5 656 996)
|
(6 168 156)
|
(6 609 570)
|
(7 122 668)
|
(7 613 260)
|
(8 288 114)
|
(8 963 621)
|
(8 604 052)
|
(8 139 177)
|
(7 287 252)
|
(6 345 923)
|
(6 220 768)
|
(6 184 697)
|
(6 189 428)
|
(6 281 800)
|
(6 390 896)
|
(6 643 583)
|
(6 759 862)
|
(6 964 949)
|
|
| Gross Profit |
409 461
N/A
|
419 090
+2%
|
421 748
+1%
|
421 437
0%
|
436 055
+3%
|
442 908
+2%
|
458 784
+4%
|
485 416
+6%
|
502 024
+3%
|
519 080
+3%
|
530 814
+2%
|
528 790
0%
|
531 171
+0%
|
537 610
+1%
|
547 555
+2%
|
570 632
+4%
|
596 916
+5%
|
619 761
+4%
|
655 630
+6%
|
672 196
+3%
|
644 803
-4%
|
598 808
-7%
|
549 270
-8%
|
502 159
-9%
|
491 673
-2%
|
498 112
+1%
|
496 420
0%
|
504 266
+2%
|
522 152
+4%
|
534 184
+2%
|
554 328
+4%
|
552 125
0%
|
541 454
-2%
|
556 254
+3%
|
531 513
-4%
|
544 467
+2%
|
528 194
-3%
|
557 621
+6%
|
580 451
+4%
|
622 281
+7%
|
651 063
+5%
|
667 977
+3%
|
687 889
+3%
|
711 002
+3%
|
707 318
-1%
|
715 151
+1%
|
704 235
-2%
|
679 369
-4%
|
670 086
-1%
|
642 311
-4%
|
618 749
-4%
|
610 265
-1%
|
613 880
+1%
|
614 596
+0%
|
631 741
+3%
|
652 260
+3%
|
677 237
+4%
|
712 118
+5%
|
730 812
+3%
|
725 830
-1%
|
729 675
+1%
|
727 749
0%
|
718 815
-1%
|
712 548
-1%
|
696 808
-2%
|
683 327
-2%
|
669 625
-2%
|
663 570
-1%
|
675 418
+2%
|
710 723
+5%
|
752 603
+6%
|
823 660
+9%
|
895 331
+9%
|
996 824
+11%
|
1 064 316
+7%
|
1 059 424
0%
|
1 051 295
-1%
|
1 012 591
-4%
|
1 000 025
-1%
|
1 024 273
+2%
|
1 065 818
+4%
|
1 092 663
+3%
|
1 109 304
+2%
|
1 151 601
+4%
|
1 146 585
0%
|
1 142 713
0%
|
1 137 386
0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(330 032)
|
(333 258)
|
(336 709)
|
(335 731)
|
(344 382)
|
(341 528)
|
(340 591)
|
(345 724)
|
(350 261)
|
(352 709)
|
(357 486)
|
(362 641)
|
(365 291)
|
(370 384)
|
(375 718)
|
(385 230)
|
(393 367)
|
(399 541)
|
(408 674)
|
(409 538)
|
(408 912)
|
(399 589)
|
(388 102)
|
(375 544)
|
(366 922)
|
(368 711)
|
(367 597)
|
(368 582)
|
(370 963)
|
(371 521)
|
(374 851)
|
(376 633)
|
(382 971)
|
(389 555)
|
(394 441)
|
(408 508)
|
(403 412)
|
(427 118)
|
(449 843)
|
(478 501)
|
(496 387)
|
(517 436)
|
(493 735)
|
(511 081)
|
(521 383)
|
(549 800)
|
(588 530)
|
(579 707)
|
(549 375)
|
(565 044)
|
(539 183)
|
(521 565)
|
(462 853)
|
(480 316)
|
(497 669)
|
(536 167)
|
(589 422)
|
(594 714)
|
(597 133)
|
(569 349)
|
(539 970)
|
(556 132)
|
(568 555)
|
(576 644)
|
(567 272)
|
(564 180)
|
(549 122)
|
(536 601)
|
(532 667)
|
(552 737)
|
(564 708)
|
(594 906)
|
(604 533)
|
(630 086)
|
(661 914)
|
(676 268)
|
(678 415)
|
(722 038)
|
(734 514)
|
(746 548)
|
(755 133)
|
(789 827)
|
(808 843)
|
(761 292)
|
(757 164)
|
(772 683)
|
(781 034)
|
|
| Selling, General & Administrative |
(330 032)
|
(333 258)
|
(335 256)
|
(334 278)
|
(342 929)
|
(340 075)
|
(340 591)
|
(345 724)
|
(350 261)
|
(352 709)
|
(357 486)
|
(362 641)
|
(365 291)
|
(370 384)
|
(375 718)
|
(385 230)
|
(393 367)
|
(399 541)
|
(408 909)
|
(409 773)
|
(408 912)
|
(399 589)
|
(387 867)
|
(375 309)
|
(366 922)
|
(368 711)
|
(367 597)
|
(368 582)
|
(370 963)
|
(371 521)
|
(374 851)
|
(376 633)
|
(382 971)
|
(393 464)
|
(395 346)
|
(409 140)
|
(403 412)
|
(421 965)
|
(447 163)
|
(473 223)
|
(493 601)
|
(509 693)
|
(517 642)
|
(529 689)
|
(546 630)
|
(555 403)
|
(561 408)
|
(558 016)
|
(565 855)
|
(557 746)
|
(543 750)
|
(532 276)
|
(522 283)
|
(523 680)
|
(532 779)
|
(548 188)
|
(559 183)
|
(565 681)
|
(566 652)
|
(566 062)
|
(556 666)
|
(557 995)
|
(562 631)
|
(563 945)
|
(558 487)
|
(547 241)
|
(536 343)
|
(524 956)
|
(529 326)
|
(548 484)
|
(563 734)
|
(585 451)
|
(606 551)
|
(628 834)
|
(660 970)
|
(686 687)
|
(704 500)
|
(716 649)
|
(729 524)
|
(747 340)
|
(781 209)
|
(809 826)
|
(832 573)
|
(857 209)
|
(862 994)
|
(868 997)
|
(875 647)
|
|
| Other Operating Expenses |
0
|
0
|
(1 453)
|
(1 453)
|
(1 453)
|
(1 453)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
235
|
235
|
0
|
0
|
(235)
|
(235)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 909
|
905
|
632
|
0
|
(5 153)
|
(2 680)
|
(5 278)
|
(2 786)
|
(7 743)
|
23 907
|
18 608
|
25 247
|
5 603
|
(27 122)
|
(21 691)
|
16 480
|
(7 298)
|
4 567
|
10 711
|
59 430
|
43 364
|
35 110
|
12 021
|
(30 239)
|
(29 033)
|
(30 481)
|
(3 287)
|
16 696
|
1 863
|
(5 924)
|
(12 699)
|
(8 785)
|
(16 939)
|
(12 779)
|
(11 645)
|
(3 341)
|
(4 253)
|
(974)
|
(9 455)
|
2 018
|
(1 252)
|
(944)
|
10 419
|
26 085
|
(5 389)
|
(4 990)
|
792
|
26 076
|
19 999
|
23 730
|
95 917
|
105 830
|
96 314
|
94 613
|
|
| Operating Income |
79 429
N/A
|
85 832
+8%
|
85 039
-1%
|
85 706
+1%
|
91 673
+7%
|
101 380
+11%
|
118 193
+17%
|
139 692
+18%
|
151 763
+9%
|
166 371
+10%
|
173 328
+4%
|
166 149
-4%
|
165 880
0%
|
167 226
+1%
|
171 837
+3%
|
185 402
+8%
|
203 549
+10%
|
220 220
+8%
|
246 956
+12%
|
262 658
+6%
|
235 891
-10%
|
199 219
-16%
|
161 168
-19%
|
126 615
-21%
|
124 751
-1%
|
129 401
+4%
|
128 823
0%
|
135 684
+5%
|
151 189
+11%
|
162 663
+8%
|
179 477
+10%
|
175 492
-2%
|
158 483
-10%
|
166 699
+5%
|
137 072
-18%
|
135 959
-1%
|
124 782
-8%
|
130 503
+5%
|
130 608
+0%
|
143 780
+10%
|
154 676
+8%
|
150 541
-3%
|
194 154
+29%
|
199 921
+3%
|
185 935
-7%
|
165 351
-11%
|
115 705
-30%
|
99 662
-14%
|
120 711
+21%
|
77 267
-36%
|
79 566
+3%
|
88 700
+11%
|
151 027
+70%
|
134 280
-11%
|
134 072
0%
|
116 093
-13%
|
87 815
-24%
|
117 404
+34%
|
133 679
+14%
|
156 481
+17%
|
189 705
+21%
|
171 617
-10%
|
150 260
-12%
|
135 904
-10%
|
129 536
-5%
|
119 147
-8%
|
120 503
+1%
|
126 969
+5%
|
142 751
+12%
|
157 986
+11%
|
187 895
+19%
|
228 754
+22%
|
290 798
+27%
|
366 738
+26%
|
402 402
+10%
|
383 156
-5%
|
372 880
-3%
|
290 553
-22%
|
265 511
-9%
|
277 725
+5%
|
310 685
+12%
|
302 836
-3%
|
300 461
-1%
|
390 309
+30%
|
389 421
0%
|
370 030
-5%
|
356 352
-4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
10 252
|
11 937
|
10 982
|
12 294
|
24 946
|
23 272
|
17 263
|
14 421
|
2 425
|
17 725
|
29 684
|
51 757
|
56 955
|
63 380
|
60 892
|
56 001
|
59 795
|
60 951
|
75 494
|
76 356
|
33 510
|
33 861
|
17 949
|
18 008
|
55 659
|
55 866
|
69 498
|
81 338
|
98 624
|
109 202
|
114 348
|
117 567
|
114 596
|
107 656
|
106 181
|
103 680
|
152 179
|
98 984
|
110 410
|
110 667
|
109 141
|
119 360
|
113 389
|
98 573
|
82 865
|
95 404
|
91 534
|
106 653
|
(1 162)
|
23 975
|
25 503
|
33 820
|
101 636
|
123 150
|
136 416
|
139 778
|
143 511
|
153 766
|
155 218
|
145 692
|
85 803
|
89 553
|
89 947
|
91 190
|
(65 187)
|
(70 243)
|
(73 212)
|
(73 073)
|
144 628
|
189 717
|
214 987
|
246 123
|
236 045
|
269 139
|
265 253
|
259 198
|
243 166
|
253 368
|
266 744
|
284 493
|
281 482
|
293 709
|
284 304
|
280 888
|
232 094
|
238 614
|
244 846
|
|
| Non-Reccuring Items |
(11 256)
|
(14 319)
|
(9 914)
|
(13 324)
|
(13 736)
|
(15 503)
|
(12 434)
|
(10 971)
|
(26 410)
|
(23 039)
|
(26 031)
|
(25 394)
|
(11 976)
|
(13 606)
|
(10 254)
|
(11 079)
|
(34 604)
|
(39 005)
|
(49 198)
|
(57 670)
|
(49 037)
|
(44 799)
|
(36 519)
|
(40 567)
|
(20 640)
|
(27 092)
|
(26 459)
|
(15 161)
|
(19 891)
|
(15 760)
|
(14 713)
|
(13 465)
|
(10 930)
|
(6 675)
|
(3 596)
|
(42 229)
|
(23 086)
|
(62 942)
|
(67 970)
|
(48 994)
|
(27 444)
|
(28 039)
|
(43 387)
|
(153 790)
|
(144 186)
|
(139 160)
|
(135 824)
|
(13 037)
|
(28 990)
|
(32 589)
|
(16 273)
|
(52 374)
|
(52 392)
|
(51 993)
|
(50 396)
|
3 344
|
23 678
|
25 550
|
24 624
|
29 138
|
13 311
|
(919)
|
(6 597)
|
(35 940)
|
(230 284)
|
(222 683)
|
(219 025)
|
(203 385)
|
(5 637)
|
(1 285)
|
2 984
|
5 984
|
1 947
|
1 411
|
(5 311)
|
47 990
|
35 699
|
32 663
|
35 141
|
(22 986)
|
(25 031)
|
(23 129)
|
(28 872)
|
(15 697)
|
7 692
|
23 054
|
98 507
|
|
| Gain/Loss on Disposition of Assets |
(1 555)
|
(1 688)
|
(3 686)
|
(8 042)
|
(10 549)
|
(6 401)
|
(6 778)
|
(6 202)
|
(21 292)
|
(21 486)
|
(20 938)
|
(19 610)
|
(18 951)
|
(18 373)
|
(15 381)
|
(12 749)
|
(1 492)
|
(1 236)
|
(2 449)
|
(4 125)
|
(13 640)
|
(15 311)
|
(14 139)
|
(13 025)
|
(10 813)
|
(7 918)
|
(10 408)
|
(8 265)
|
(6 947)
|
(8 571)
|
(6 019)
|
(8 241)
|
(7 737)
|
0
|
0
|
0
|
(28 620)
|
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
|
|
| Total Other Income |
(17 970)
|
(17 181)
|
(20 175)
|
(18 282)
|
(36 482)
|
(38 189)
|
(33 411)
|
(26 154)
|
(5 033)
|
(1 789)
|
(1 602)
|
(6 612)
|
1 907
|
3 003
|
2 981
|
3 214
|
(11 051)
|
(10 415)
|
(7 564)
|
(10 339)
|
(5 828)
|
(9 878)
|
(14 100)
|
(9 382)
|
17 470
|
15 216
|
16 725
|
13 105
|
(15 758)
|
(12 022)
|
(8 972)
|
(4 729)
|
6 571
|
(3 157)
|
(4 117)
|
(6 618)
|
22 288
|
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
|
|
| Pre-Tax Income |
58 900
N/A
|
64 581
+10%
|
62 246
-4%
|
58 352
-6%
|
55 852
-4%
|
64 559
+16%
|
82 833
+28%
|
110 786
+34%
|
101 453
-8%
|
137 782
+36%
|
154 441
+12%
|
166 290
+8%
|
193 815
+17%
|
201 630
+4%
|
210 075
+4%
|
220 789
+5%
|
216 197
-2%
|
230 515
+7%
|
263 239
+14%
|
266 880
+1%
|
200 896
-25%
|
163 092
-19%
|
114 359
-30%
|
81 649
-29%
|
166 427
+104%
|
165 473
-1%
|
178 179
+8%
|
206 701
+16%
|
207 217
+0%
|
235 512
+14%
|
264 121
+12%
|
266 624
+1%
|
260 983
-2%
|
264 523
+1%
|
235 540
-11%
|
190 792
-19%
|
247 543
+30%
|
166 545
-33%
|
173 048
+4%
|
205 453
+19%
|
236 373
+15%
|
241 862
+2%
|
264 156
+9%
|
144 704
-45%
|
124 614
-14%
|
121 595
-2%
|
71 415
-41%
|
193 278
+171%
|
90 559
-53%
|
68 653
-24%
|
88 796
+29%
|
70 146
-21%
|
200 271
+186%
|
205 437
+3%
|
220 092
+7%
|
259 215
+18%
|
255 004
-2%
|
296 720
+16%
|
313 521
+6%
|
331 311
+6%
|
288 819
-13%
|
260 251
-10%
|
233 610
-10%
|
191 154
-18%
|
(165 935)
N/A
|
(173 779)
-5%
|
(171 734)
+1%
|
(149 489)
+13%
|
281 742
N/A
|
346 418
+23%
|
405 866
+17%
|
480 861
+18%
|
528 790
+10%
|
637 288
+21%
|
662 344
+4%
|
690 344
+4%
|
651 745
-6%
|
576 584
-12%
|
567 396
-2%
|
539 232
-5%
|
567 136
+5%
|
573 416
+1%
|
555 893
-3%
|
655 500
+18%
|
629 207
-4%
|
631 698
+0%
|
699 705
+11%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(35 618)
|
(38 458)
|
(38 576)
|
(39 571)
|
(33 837)
|
(35 588)
|
(42 736)
|
(58 425)
|
(45 608)
|
(59 060)
|
(59 005)
|
(53 272)
|
(68 205)
|
(67 275)
|
(69 996)
|
(73 164)
|
(60 540)
|
(66 001)
|
(79 170)
|
(75 923)
|
(80 923)
|
(69 615)
|
(53 123)
|
(44 703)
|
(65 827)
|
(60 487)
|
(59 364)
|
(69 466)
|
(64 539)
|
(75 016)
|
(86 591)
|
(87 605)
|
(83 949)
|
(82 196)
|
(70 376)
|
(51 785)
|
(38 551)
|
(22 189)
|
(19 530)
|
(17 512)
|
(23 087)
|
(23 018)
|
(30 520)
|
(11 479)
|
(11 885)
|
(6 980)
|
11 646
|
(37 635)
|
(23 031)
|
(24 324)
|
(42 934)
|
(18 415)
|
(44 485)
|
(44 422)
|
(39 471)
|
(44 552)
|
(38 429)
|
(45 908)
|
(48 077)
|
(58 523)
|
(49 535)
|
(42 198)
|
(33 852)
|
(24 392)
|
(24 256)
|
(23 949)
|
(28 938)
|
(25 562)
|
(50 761)
|
(60 638)
|
(69 294)
|
(81 446)
|
(93 840)
|
(113 125)
|
(118 559)
|
(119 536)
|
(98 926)
|
(84 281)
|
(78 570)
|
(78 815)
|
(84 588)
|
(89 299)
|
(86 178)
|
(117 960)
|
(114 203)
|
(104 389)
|
(116 502)
|
|
| Income from Continuing Operations |
23 282
|
26 123
|
23 670
|
18 781
|
22 015
|
28 971
|
40 097
|
52 361
|
55 845
|
78 722
|
95 436
|
113 018
|
125 610
|
134 355
|
140 079
|
147 625
|
155 657
|
164 514
|
184 069
|
190 957
|
119 973
|
93 477
|
61 236
|
36 946
|
100 600
|
104 986
|
118 815
|
137 235
|
142 678
|
160 496
|
177 530
|
179 019
|
177 034
|
182 327
|
165 164
|
139 007
|
208 992
|
144 356
|
153 518
|
187 941
|
213 286
|
218 844
|
233 636
|
133 225
|
112 729
|
114 615
|
83 061
|
155 643
|
67 528
|
44 329
|
45 862
|
51 731
|
155 786
|
161 015
|
180 621
|
214 663
|
216 575
|
250 812
|
265 444
|
272 788
|
239 284
|
218 053
|
199 758
|
166 762
|
(190 191)
|
(197 728)
|
(200 672)
|
(175 051)
|
230 981
|
285 780
|
336 572
|
399 415
|
434 950
|
524 163
|
543 785
|
570 808
|
552 819
|
492 303
|
488 826
|
460 417
|
482 548
|
484 117
|
469 715
|
537 540
|
515 004
|
527 309
|
583 203
|
|
| Income to Minority Interest |
(2 988)
|
(3 143)
|
(3 444)
|
(1 570)
|
(1 440)
|
(2 010)
|
(1 626)
|
(3 843)
|
(5 427)
|
(6 224)
|
(7 164)
|
(7 225)
|
(6 261)
|
(5 690)
|
(6 039)
|
(6 666)
|
(8 408)
|
(10 560)
|
(10 717)
|
(10 912)
|
(8 765)
|
(6 271)
|
(6 039)
|
(5 212)
|
(5 288)
|
(5 874)
|
(5 283)
|
(5 551)
|
(6 137)
|
(6 205)
|
(6 607)
|
(8 135)
|
(4 909)
|
(4 368)
|
(4 924)
|
(2 772)
|
(3 296)
|
(4 356)
|
(2 719)
|
(2 961)
|
(2 341)
|
(2 901)
|
(4 220)
|
(5 402)
|
(7 125)
|
(7 062)
|
(6 511)
|
(5 323)
|
(5 264)
|
(4 685)
|
(4 299)
|
(3 573)
|
(436)
|
(312)
|
(1 197)
|
(2 194)
|
(5 316)
|
(6 487)
|
(6 800)
|
(6 716)
|
(8 393)
|
(8 824)
|
(9 063)
|
(9 843)
|
(7 259)
|
(6 756)
|
(6 872)
|
(6 078)
|
(7 725)
|
(8 524)
|
(9 168)
|
(10 690)
|
(10 630)
|
(10 346)
|
(10 648)
|
(10 470)
|
(9 818)
|
(9 654)
|
(9 172)
|
(9 403)
|
(11 136)
|
(11 381)
|
(11 483)
|
(12 418)
|
(12 039)
|
(12 545)
|
(12 865)
|
|
| Equity Earnings Affiliates |
14 271
|
16 663
|
19 868
|
24 046
|
20 672
|
23 460
|
24 917
|
27 741
|
29 747
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
34 123
N/A
|
39 201
+15%
|
38 579
-2%
|
39 261
+2%
|
39 737
+1%
|
46 061
+16%
|
52 946
+15%
|
66 278
+25%
|
72 291
+9%
|
85 100
+18%
|
99 963
+17%
|
106 012
+6%
|
118 744
+12%
|
128 060
+8%
|
134 040
+5%
|
140 959
+5%
|
147 249
+4%
|
153 954
+5%
|
173 352
+13%
|
180 045
+4%
|
111 208
-38%
|
87 206
-22%
|
55 197
-37%
|
31 734
-43%
|
95 312
+200%
|
99 112
+4%
|
113 532
+15%
|
131 684
+16%
|
136 541
+4%
|
154 291
+13%
|
170 923
+11%
|
170 884
0%
|
172 125
+1%
|
177 959
+3%
|
160 240
-10%
|
136 235
-15%
|
205 696
+51%
|
140 000
-32%
|
150 799
+8%
|
184 980
+23%
|
210 945
+14%
|
215 943
+2%
|
229 416
+6%
|
127 823
-44%
|
105 604
-17%
|
107 553
+2%
|
76 550
-29%
|
150 320
+96%
|
62 264
-59%
|
39 644
-36%
|
41 563
+5%
|
48 158
+16%
|
152 851
+217%
|
160 703
+5%
|
179 424
+12%
|
212 469
+18%
|
207 259
-2%
|
244 325
+18%
|
258 644
+6%
|
266 072
+3%
|
226 876
-15%
|
209 229
-8%
|
190 695
-9%
|
156 919
-18%
|
(201 370)
N/A
|
(204 484)
-2%
|
(207 544)
-1%
|
(182 119)
+12%
|
219 327
N/A
|
274 347
+25%
|
323 706
+18%
|
385 409
+19%
|
421 349
+9%
|
511 165
+21%
|
530 628
+4%
|
557 805
+5%
|
540 451
-3%
|
480 105
-11%
|
477 439
-1%
|
449 431
-6%
|
470 460
+5%
|
472 419
+0%
|
458 232
-3%
|
525 122
+15%
|
502 965
-4%
|
514 764
+2%
|
570 338
+11%
|
|
| EPS (Diluted) |
19.72
N/A
|
21.16
+7%
|
20.65
-2%
|
21.52
+4%
|
21.32
-1%
|
26.77
+26%
|
28.63
+7%
|
34.97
+22%
|
39.54
+13%
|
49.3
+25%
|
57.41
+16%
|
61.17
+7%
|
68.47
+12%
|
73.89
+8%
|
77.33
+5%
|
81.33
+5%
|
84.93
+4%
|
88.63
+4%
|
99.85
+13%
|
103.71
+4%
|
64.04
-38%
|
50.22
-22%
|
31.78
-37%
|
18.27
-43%
|
54.89
+200%
|
57.08
+4%
|
65.39
+15%
|
75.84
+16%
|
78.65
+4%
|
88.87
+13%
|
98.45
+11%
|
98.43
0%
|
99.15
+1%
|
102.51
+3%
|
92.29
-10%
|
78.47
-15%
|
118.48
+51%
|
80.64
-32%
|
86.86
+8%
|
106.55
+23%
|
121.52
+14%
|
124.46
+2%
|
132.22
+6%
|
73.66
-44%
|
60.85
-17%
|
61.98
+2%
|
44.12
-29%
|
86.63
+96%
|
35.88
-59%
|
22.86
-36%
|
23.96
+5%
|
27.74
+16%
|
88.06
+217%
|
92.57
+5%
|
103.35
+12%
|
115.85
+12%
|
119.37
+3%
|
140.65
+18%
|
146.7
+4%
|
153.18
+4%
|
130.62
-15%
|
120.45
-8%
|
109.76
-9%
|
90.3
-18%
|
-116.03
N/A
|
-117.67
-1%
|
-119.39
-1%
|
-104.74
+12%
|
126.17
N/A
|
157.73
+25%
|
186.13
+18%
|
221.52
+19%
|
242.44
+9%
|
296.95
+22%
|
308.99
+4%
|
326.09
+6%
|
315.58
-3%
|
283.48
-10%
|
283.04
0%
|
267.27
-6%
|
279.24
+4%
|
283.24
+1%
|
276.06
-3%
|
315.65
+14%
|
302.78
-4%
|
311.44
+3%
|
346.37
+11%
|
|
Switch to:
Switch to:
See Also
Discover More
