Murata Manufacturing Co Ltd
OTC:MRAAF
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
M
|
Murata Manufacturing Co Ltd
OTC:MRAAF
|
JP |
|
Unid Co Ltd
KRX:014830
|
KR |
|
T
|
Tainergy Tech Co Ltd
TWSE:4934
|
TW |
|
Telecom Argentina SA
NYSE:TEO
|
AR |
|
H
|
Heiq PLC
LSE:HEIQ
|
UK |
|
LookSmart Group Inc
OTC:LKST
|
US |
|
Asia Vital Components Co Ltd
TWSE:3017
|
TW |
|
FS Development Investment Holdings
SZSE:300071
|
CN |
|
Dunxin Financial Holdings Ltd
OTC:DXFFY
|
CN |
|
Dream International Ltd
HKEX:1126
|
HK |
Income Statement
Earnings Waterfall
Murata Manufacturing Co Ltd
Income Statement
Murata Manufacturing Co Ltd
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
94
|
125
|
124
|
124
|
129
|
112
|
125
|
146
|
201
|
240
|
264
|
308
|
342
|
403
|
468
|
552
|
537
|
574
|
580
|
510
|
478
|
329
|
214
|
124
|
67
|
57
|
52
|
53
|
48
|
51
|
62
|
81
|
105
|
162
|
208
|
264
|
320
|
332
|
335
|
357
|
371
|
403
|
430
|
414
|
425
|
327
|
307
|
222
|
138
|
135
|
79
|
134
|
272
|
339
|
385
|
539
|
581
|
547
|
487
|
405
|
422
|
443
|
510
|
456
|
512
|
583
|
510
|
607
|
384
|
337
|
404
|
293
|
318
|
0
|
0
|
0
|
743
|
0
|
0
|
0
|
831
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
414 247
N/A
|
430 076
+4%
|
433 867
+1%
|
432 025
0%
|
424 468
-2%
|
424 723
+0%
|
435 072
+2%
|
459 428
+6%
|
490 784
+7%
|
514 539
+5%
|
539 002
+5%
|
555 011
+3%
|
566 805
+2%
|
582 012
+3%
|
594 598
+2%
|
623 352
+5%
|
631 655
+1%
|
630 708
0%
|
630 670
0%
|
582 952
-8%
|
523 946
-10%
|
493 851
-6%
|
475 578
-4%
|
488 635
+3%
|
530 819
+9%
|
566 984
+7%
|
590 213
+4%
|
607 891
+3%
|
617 954
+2%
|
607 514
-2%
|
598 871
-1%
|
589 959
-1%
|
584 662
-1%
|
584 010
0%
|
603 439
+3%
|
646 957
+7%
|
681 021
+5%
|
731 022
+7%
|
780 469
+7%
|
823 110
+5%
|
846 716
+3%
|
872 123
+3%
|
909 170
+4%
|
975 468
+7%
|
1 043 542
+7%
|
1 106 382
+6%
|
1 176 766
+6%
|
1 215 315
+3%
|
1 210 841
0%
|
1 190 938
-2%
|
1 162 952
-2%
|
1 127 288
-3%
|
1 135 524
+1%
|
1 149 563
+1%
|
1 193 226
+4%
|
1 302 735
+9%
|
1 371 842
+5%
|
1 442 386
+5%
|
1 540 614
+7%
|
1 554 705
+1%
|
1 575 026
+1%
|
1 587 074
+1%
|
1 547 570
-2%
|
1 530 178
-1%
|
1 534 045
+0%
|
1 503 287
-2%
|
1 525 112
+1%
|
1 583 538
+4%
|
1 630 193
+3%
|
1 742 952
+7%
|
1 786 262
+2%
|
1 789 001
+0%
|
1 812 521
+1%
|
1 809 621
0%
|
1 824 671
+1%
|
1 772 262
-3%
|
1 686 796
-5%
|
1 617 833
-4%
|
1 576 922
-3%
|
1 597 338
+1%
|
1 640 158
+3%
|
1 694 171
+3%
|
1 713 289
+1%
|
1 721 903
+1%
|
1 743 352
+1%
|
1 737 799
0%
|
1 762 649
+1%
|
1 782 095
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(257 402)
|
(263 753)
|
(263 431)
|
(261 005)
|
(255 604)
|
(257 920)
|
(264 896)
|
(279 063)
|
(295 958)
|
(307 984)
|
(321 281)
|
(328 433)
|
(335 869)
|
(345 772)
|
(356 027)
|
(377 163)
|
(387 842)
|
(397 361)
|
(411 128)
|
(402 043)
|
(398 112)
|
(391 441)
|
(378 841)
|
(381 396)
|
(382 877)
|
(392 663)
|
(400 343)
|
(409 255)
|
(415 059)
|
(409 111)
|
(412 391)
|
(410 049)
|
(413 784)
|
(421 507)
|
(433 226)
|
(462 115)
|
(478 824)
|
(503 620)
|
(524 122)
|
(544 714)
|
(554 278)
|
(564 893)
|
(580 892)
|
(603 528)
|
(629 206)
|
(653 725)
|
(682 595)
|
(705 495)
|
(712 054)
|
(706 719)
|
(707 023)
|
(696 294)
|
(703 129)
|
(718 025)
|
(750 938)
|
(855 353)
|
(926 929)
|
(976 465)
|
(1 028 231)
|
(996 612)
|
(974 808)
|
(972 345)
|
(953 895)
|
(948 126)
|
(952 583)
|
(935 338)
|
(948 109)
|
(976 975)
|
(1 007 992)
|
(1 057 103)
|
(1 058 243)
|
(1 041 678)
|
(1 044 292)
|
(1 049 097)
|
(1 066 724)
|
(1 037 876)
|
(1 013 262)
|
(978 436)
|
(958 263)
|
(987 480)
|
(1 003 361)
|
(1 031 641)
|
(1 031 215)
|
(1 028 440)
|
(1 025 650)
|
(1 016 884)
|
(1 032 555)
|
(1 037 801)
|
|
| Gross Profit |
156 845
N/A
|
166 323
+6%
|
170 436
+2%
|
171 020
+0%
|
168 864
-1%
|
166 803
-1%
|
170 176
+2%
|
180 365
+6%
|
194 826
+8%
|
206 555
+6%
|
217 721
+5%
|
226 578
+4%
|
230 936
+2%
|
236 240
+2%
|
238 571
+1%
|
246 189
+3%
|
243 813
-1%
|
233 347
-4%
|
219 542
-6%
|
180 909
-18%
|
125 834
-30%
|
102 410
-19%
|
96 737
-6%
|
107 239
+11%
|
147 942
+38%
|
174 321
+18%
|
189 870
+9%
|
198 636
+5%
|
202 895
+2%
|
198 403
-2%
|
186 480
-6%
|
179 910
-4%
|
170 878
-5%
|
162 503
-5%
|
170 213
+5%
|
184 842
+9%
|
202 197
+9%
|
227 402
+12%
|
256 347
+13%
|
278 396
+9%
|
292 438
+5%
|
307 230
+5%
|
328 278
+7%
|
371 940
+13%
|
414 336
+11%
|
452 657
+9%
|
494 171
+9%
|
509 820
+3%
|
498 787
-2%
|
484 219
-3%
|
455 929
-6%
|
430 994
-5%
|
432 395
+0%
|
431 538
0%
|
442 288
+2%
|
447 382
+1%
|
444 913
-1%
|
465 921
+5%
|
512 383
+10%
|
558 093
+9%
|
600 218
+8%
|
614 729
+2%
|
593 675
-3%
|
582 052
-2%
|
581 462
0%
|
567 949
-2%
|
577 003
+2%
|
606 563
+5%
|
622 201
+3%
|
685 849
+10%
|
728 019
+6%
|
747 323
+3%
|
768 229
+3%
|
760 524
-1%
|
757 947
0%
|
734 386
-3%
|
673 534
-8%
|
639 397
-5%
|
618 659
-3%
|
609 858
-1%
|
636 797
+4%
|
662 530
+4%
|
682 074
+3%
|
693 463
+2%
|
717 702
+3%
|
720 915
+0%
|
730 094
+1%
|
744 294
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(100 635)
|
(84 225)
|
(102 059)
|
(84 292)
|
(99 349)
|
(99 407)
|
(100 952)
|
(102 168)
|
(104 987)
|
(108 831)
|
(111 648)
|
(114 919)
|
(117 571)
|
(118 660)
|
(120 547)
|
(124 000)
|
(128 061)
|
(132 503)
|
(135 630)
|
(135 575)
|
(142 121)
|
(137 035)
|
(133 861)
|
(130 002)
|
(121 212)
|
(122 322)
|
(122 984)
|
(124 127)
|
(125 410)
|
(125 179)
|
(124 227)
|
(125 409)
|
(125 905)
|
(128 655)
|
(131 912)
|
(137 638)
|
(143 561)
|
(149 933)
|
(154 644)
|
(159 260)
|
(166 547)
|
(169 383)
|
(180 656)
|
(189 870)
|
(199 801)
|
(211 066)
|
(216 646)
|
(220 976)
|
(223 381)
|
(224 071)
|
(224 165)
|
(226 447)
|
(231 180)
|
(237 221)
|
(249 154)
|
(265 390)
|
(281 659)
|
(295 460)
|
(309 254)
|
(314 251)
|
(333 411)
|
(333 523)
|
(344 914)
|
(339 416)
|
(304 460)
|
(325 537)
|
(312 901)
|
(313 515)
|
(303 876)
|
(313 945)
|
(317 438)
|
(330 963)
|
(341 643)
|
(352 920)
|
(361 022)
|
(374 095)
|
(374 724)
|
(379 982)
|
(376 778)
|
(369 064)
|
(371 804)
|
(430 819)
|
(447 377)
|
(458 974)
|
(415 917)
|
(445 967)
|
(443 428)
|
(495 741)
|
|
| Selling, General & Administrative |
(66 472)
|
(68 181)
|
(67 967)
|
(67 895)
|
(66 504)
|
(66 166)
|
(67 206)
|
(67 843)
|
(70 291)
|
(71 588)
|
(73 870)
|
(76 619)
|
(78 901)
|
(81 496)
|
(82 709)
|
(84 224)
|
(85 780)
|
(87 903)
|
(89 199)
|
(88 694)
|
(95 289)
|
(91 680)
|
(89 958)
|
(87 664)
|
(79 563)
|
(81 105)
|
(81 784)
|
(83 482)
|
(85 632)
|
(85 395)
|
(84 661)
|
(85 165)
|
(84 927)
|
(86 042)
|
(87 814)
|
(91 500)
|
(94 795)
|
(99 466)
|
(102 502)
|
(105 521)
|
(111 898)
|
(114 880)
|
(122 960)
|
(129 940)
|
(134 811)
|
(141 008)
|
(143 237)
|
(144 161)
|
(145 399)
|
(144 161)
|
(143 780)
|
(145 286)
|
(149 371)
|
(153 901)
|
(163 276)
|
(175 885)
|
(187 602)
|
(197 078)
|
(209 500)
|
(213 260)
|
(231 822)
|
(232 941)
|
(246 932)
|
(244 321)
|
(205 832)
|
(227 082)
|
(209 954)
|
(208 347)
|
(202 149)
|
(209 981)
|
(212 464)
|
(222 173)
|
(230 346)
|
(234 461)
|
(240 456)
|
(251 797)
|
(224 059)
|
(253 932)
|
(250 028)
|
(240 422)
|
(210 254)
|
(251 943)
|
(258 792)
|
(266 859)
|
(243 177)
|
(279 197)
|
(280 822)
|
(285 176)
|
|
| Research & Development |
(34 163)
|
(34 030)
|
(34 092)
|
(34 383)
|
(32 845)
|
(33 241)
|
(33 746)
|
(34 325)
|
(34 696)
|
(37 243)
|
(37 778)
|
(38 300)
|
(38 670)
|
(37 164)
|
(37 838)
|
(39 776)
|
(42 281)
|
(44 600)
|
(46 431)
|
(46 881)
|
(46 832)
|
(45 355)
|
(43 903)
|
(42 338)
|
(41 649)
|
(41 217)
|
(41 200)
|
(40 645)
|
(39 778)
|
(39 784)
|
(39 566)
|
(40 244)
|
(40 978)
|
(42 613)
|
(44 098)
|
(46 138)
|
(48 766)
|
(50 467)
|
(52 142)
|
(53 739)
|
(54 649)
|
(54 503)
|
(57 696)
|
(59 930)
|
(64 990)
|
(70 058)
|
(73 409)
|
(76 815)
|
(77 982)
|
(79 910)
|
(80 385)
|
(81 161)
|
(81 809)
|
(83 320)
|
(85 878)
|
(89 505)
|
(94 057)
|
(98 382)
|
(99 754)
|
(100 991)
|
(101 589)
|
(101 675)
|
(102 672)
|
(102 269)
|
(102 486)
|
(101 220)
|
(102 115)
|
(101 852)
|
(101 727)
|
(103 964)
|
(104 974)
|
(108 790)
|
(111 297)
|
(114 923)
|
(119 200)
|
(121 241)
|
(124 660)
|
(126 296)
|
(128 412)
|
(131 610)
|
(132 502)
|
(137 623)
|
(139 730)
|
(142 532)
|
(149 274)
|
(151 241)
|
(153 704)
|
(157 182)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31 778)
|
0
|
0
|
0
|
(32 939)
|
0
|
0
|
0
|
(34 504)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
17 986
|
0
|
17 986
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 093
|
4 690
|
7 174
|
3 858
|
2 765
|
(832)
|
(3 316)
|
0
|
0
|
0
|
0
|
0
|
(3 536)
|
(1 366)
|
(1 057)
|
5 773
|
246
|
1 662
|
2 968
|
3 891
|
(41 253)
|
(48 855)
|
(49 583)
|
11 038
|
(15 529)
|
(8 902)
|
(53 383)
|
|
| Operating Income |
56 210
N/A
|
82 098
+46%
|
68 377
-17%
|
86 728
+27%
|
69 515
-20%
|
67 396
-3%
|
69 224
+3%
|
78 197
+13%
|
89 839
+15%
|
97 724
+9%
|
106 073
+9%
|
111 659
+5%
|
113 365
+2%
|
117 580
+4%
|
118 024
+0%
|
122 189
+4%
|
115 752
-5%
|
100 844
-13%
|
83 912
-17%
|
45 334
-46%
|
(16 287)
N/A
|
(34 625)
-113%
|
(37 124)
-7%
|
(22 763)
+39%
|
26 730
N/A
|
51 999
+95%
|
66 886
+29%
|
74 509
+11%
|
77 485
+4%
|
73 224
-5%
|
62 253
-15%
|
54 501
-12%
|
44 973
-17%
|
33 848
-25%
|
38 301
+13%
|
47 204
+23%
|
58 636
+24%
|
77 469
+32%
|
101 703
+31%
|
119 136
+17%
|
125 891
+6%
|
137 847
+9%
|
147 622
+7%
|
182 070
+23%
|
214 535
+18%
|
241 591
+13%
|
277 525
+15%
|
288 844
+4%
|
275 406
-5%
|
260 148
-6%
|
231 764
-11%
|
204 547
-12%
|
201 215
-2%
|
194 317
-3%
|
193 134
-1%
|
181 992
-6%
|
163 254
-10%
|
170 461
+4%
|
203 129
+19%
|
243 842
+20%
|
266 807
+9%
|
281 206
+5%
|
248 761
-12%
|
242 636
-2%
|
277 002
+14%
|
242 412
-12%
|
264 102
+9%
|
293 048
+11%
|
318 325
+9%
|
371 904
+17%
|
410 581
+10%
|
416 360
+1%
|
426 586
+2%
|
407 604
-4%
|
396 925
-3%
|
360 291
-9%
|
298 810
-17%
|
259 415
-13%
|
241 881
-7%
|
240 794
0%
|
264 993
+10%
|
231 711
-13%
|
234 697
+1%
|
234 489
0%
|
301 785
+29%
|
274 948
-9%
|
286 666
+4%
|
248 553
-13%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3 282
|
3 043
|
2 279
|
3 695
|
2 510
|
2 703
|
2 881
|
2 529
|
466
|
707
|
703
|
1 377
|
1 648
|
2 004
|
1 624
|
1 480
|
4 297
|
1 816
|
4 059
|
7 746
|
4 979
|
3 815
|
2 612
|
1 143
|
4 630
|
8 223
|
6 106
|
3 131
|
3 627
|
3 338
|
6 072
|
6 605
|
4 774
|
2 953
|
1 248
|
3 067
|
1 628
|
2 381
|
2 904
|
(270)
|
2 929
|
2 569
|
7 804
|
21 331
|
21 036
|
21 454
|
15 791
|
3 232
|
165
|
389
|
(358)
|
(4 386)
|
(2 638)
|
(4 108)
|
(4 106)
|
(2 490)
|
(5 026)
|
(2 030)
|
(1 378)
|
(764)
|
696
|
(1 866)
|
(67)
|
(2 804)
|
(109)
|
(1 151)
|
(5 798)
|
(6 755)
|
(8 954)
|
(9 175)
|
(4 237)
|
273
|
1 138
|
15 007
|
17 931
|
6 473
|
6 206
|
7 350
|
11 852
|
11 837
|
25 632
|
28 491
|
7 512
|
46 641
|
27 666
|
6 815
|
27 094
|
11 585
|
|
| Non-Reccuring Items |
17 986
|
0
|
18 000
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23 755)
|
(376)
|
(730)
|
(788)
|
(5 085)
|
(4 934)
|
(6 750)
|
(7 001)
|
(2 526)
|
0
|
0
|
0
|
(2 462)
|
(30)
|
(46)
|
(47)
|
(50 105)
|
0
|
0
|
0
|
(23 814)
|
0
|
0
|
0
|
|
| Total Other Income |
1 207
|
1 482
|
1 118
|
372
|
880
|
728
|
492
|
(1 275)
|
1 375
|
2 291
|
2 458
|
3 135
|
2 990
|
944
|
2 198
|
3 280
|
1 781
|
4 353
|
1 875
|
2 585
|
989
|
337
|
3 201
|
2 837
|
3 298
|
2 775
|
1 377
|
1 319
|
950
|
1 334
|
994
|
537
|
1 184
|
500
|
(319)
|
(212)
|
(730)
|
(1 096)
|
258
|
500
|
3 516
|
4 393
|
3 886
|
4 521
|
2 829
|
3 190
|
6 072
|
4 852
|
3 602
|
3 829
|
1 182
|
1 624
|
1 841
|
2 393
|
11 466
|
10 657
|
9 573
|
6 930
|
(983)
|
(5 191)
|
(187)
|
1 273
|
670
|
7 794
|
894
|
3 828
|
4 793
|
5 249
|
12 131
|
8 410
|
11 522
|
10 158
|
7 504
|
7 585
|
3 155
|
2 925
|
129
|
9 724
|
9 270
|
7 891
|
(1 116)
|
0
|
0
|
1 397
|
(1 233)
|
1 397
|
1 397
|
0
|
|
| Pre-Tax Income |
78 685
N/A
|
86 623
+10%
|
89 774
+4%
|
90 795
+1%
|
72 905
-20%
|
70 827
-3%
|
72 597
+2%
|
79 451
+9%
|
91 680
+15%
|
100 722
+10%
|
109 234
+8%
|
116 171
+6%
|
118 003
+2%
|
120 528
+2%
|
121 846
+1%
|
126 949
+4%
|
121 830
-4%
|
107 013
-12%
|
89 846
-16%
|
55 665
-38%
|
(10 319)
N/A
|
(30 473)
-195%
|
(31 311)
-3%
|
(18 783)
+40%
|
34 658
N/A
|
62 997
+82%
|
74 369
+18%
|
78 959
+6%
|
82 062
+4%
|
77 896
-5%
|
69 319
-11%
|
61 643
-11%
|
50 931
-17%
|
37 301
-27%
|
39 230
+5%
|
50 059
+28%
|
59 534
+19%
|
78 754
+32%
|
104 865
+33%
|
119 366
+14%
|
132 336
+11%
|
144 809
+9%
|
159 312
+10%
|
207 922
+31%
|
238 400
+15%
|
266 235
+12%
|
299 388
+12%
|
296 928
-1%
|
279 173
-6%
|
264 366
-5%
|
232 588
-12%
|
201 785
-13%
|
200 418
-1%
|
192 602
-4%
|
200 494
+4%
|
190 159
-5%
|
167 801
-12%
|
175 361
+5%
|
200 768
+14%
|
237 887
+18%
|
267 316
+12%
|
280 613
+5%
|
249 364
-11%
|
247 626
-1%
|
254 032
+3%
|
244 713
-4%
|
262 367
+7%
|
290 754
+11%
|
316 417
+9%
|
366 205
+16%
|
411 116
+12%
|
419 790
+2%
|
432 702
+3%
|
430 196
-1%
|
418 011
-3%
|
369 689
-12%
|
302 683
-18%
|
276 459
-9%
|
262 957
-5%
|
260 475
-1%
|
239 404
-8%
|
260 202
+9%
|
242 209
-7%
|
282 527
+17%
|
304 404
+8%
|
283 160
-7%
|
315 157
+11%
|
260 138
-17%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(30 145)
|
(33 071)
|
(34 376)
|
(34 514)
|
(26 327)
|
(25 581)
|
(26 084)
|
(29 067)
|
(33 232)
|
(38 007)
|
(41 737)
|
(43 992)
|
(46 694)
|
(47 210)
|
(46 415)
|
(48 193)
|
(44 417)
|
(37 805)
|
(31 358)
|
(22 070)
|
13 907
|
20 796
|
20 602
|
18 678
|
(9 901)
|
(19 109)
|
(23 289)
|
(24 433)
|
(28 570)
|
(27 165)
|
(24 642)
|
(21 875)
|
(20 395)
|
(15 963)
|
(15 928)
|
(18 325)
|
(17 303)
|
(22 531)
|
(29 921)
|
(33 680)
|
(39 064)
|
(42 054)
|
(45 376)
|
(58 497)
|
(71 095)
|
(79 352)
|
(84 684)
|
(84 161)
|
(74 952)
|
(69 009)
|
(59 441)
|
(46 908)
|
(44 342)
|
(41 073)
|
(38 063)
|
(40 612)
|
(21 749)
|
(23 466)
|
(37 464)
|
(43 884)
|
(60 357)
|
(65 807)
|
(60 008)
|
(62 322)
|
(71 050)
|
(69 039)
|
(70 311)
|
(78 252)
|
(79 392)
|
(91 556)
|
(106 218)
|
(108 793)
|
(118 823)
|
(118 364)
|
(111 607)
|
(94 487)
|
(59 035)
|
(48 228)
|
(44 834)
|
(44 449)
|
(59 068)
|
(63 531)
|
(57 142)
|
(75 841)
|
(71 431)
|
(66 793)
|
(79 497)
|
(70 445)
|
|
| Income from Continuing Operations |
48 540
|
53 552
|
55 398
|
56 281
|
46 578
|
45 246
|
46 513
|
50 384
|
58 448
|
62 715
|
67 497
|
72 179
|
71 309
|
73 318
|
75 431
|
78 756
|
77 413
|
69 208
|
58 488
|
33 595
|
3 588
|
(9 677)
|
(10 709)
|
(105)
|
24 757
|
43 888
|
51 080
|
54 526
|
53 492
|
50 731
|
44 677
|
39 768
|
30 536
|
21 338
|
23 302
|
31 734
|
42 231
|
56 223
|
74 944
|
85 686
|
93 272
|
102 755
|
113 936
|
149 425
|
167 305
|
186 883
|
214 704
|
212 767
|
204 221
|
195 357
|
173 147
|
154 877
|
156 076
|
151 529
|
162 431
|
149 547
|
146 052
|
151 895
|
163 304
|
194 003
|
206 959
|
214 806
|
189 356
|
185 304
|
182 982
|
175 674
|
192 056
|
212 502
|
237 025
|
274 649
|
304 898
|
310 997
|
313 879
|
311 832
|
306 404
|
275 202
|
243 648
|
228 231
|
218 123
|
216 026
|
180 336
|
196 671
|
185 067
|
206 686
|
232 973
|
216 367
|
235 660
|
189 693
|
|
| 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
|
(52)
|
121
|
320
|
406
|
460
|
(142)
|
(130)
|
(445)
|
(466)
|
(36)
|
(246)
|
(16)
|
(8)
|
1
|
19
|
34
|
39
|
12
|
1
|
(29)
|
(35)
|
0
|
(6)
|
30
|
96
|
87
|
54
|
32
|
43
|
87
|
171
|
245
|
275
|
288
|
311
|
298
|
356
|
364
|
352
|
502
|
433
|
937
|
962
|
845
|
800
|
217
|
151
|
|
| Equity Earnings Affiliates |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 537
|
1 418
|
1 347
|
271
|
(1 213)
|
(1 035)
|
(949)
|
155
|
0
|
0
|
28
|
(81)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
48 540
N/A
|
53 552
+10%
|
55 398
+3%
|
56 281
+2%
|
46 578
-17%
|
45 246
-3%
|
46 513
+3%
|
50 384
+8%
|
58 448
+16%
|
62 715
+7%
|
67 497
+8%
|
72 179
+7%
|
71 309
-1%
|
73 318
+3%
|
75 431
+3%
|
78 756
+4%
|
77 413
-2%
|
69 208
-11%
|
58 488
-15%
|
33 595
-43%
|
3 588
-89%
|
(9 677)
N/A
|
(10 709)
-11%
|
(105)
+99%
|
24 757
N/A
|
43 888
+77%
|
51 080
+16%
|
54 526
+7%
|
53 492
-2%
|
52 268
-2%
|
46 095
-12%
|
41 115
-11%
|
30 807
-25%
|
20 125
-35%
|
22 267
+11%
|
30 785
+38%
|
42 386
+38%
|
56 309
+33%
|
74 906
+33%
|
85 633
+14%
|
93 191
+9%
|
102 638
+10%
|
114 057
+11%
|
149 745
+31%
|
167 711
+12%
|
187 343
+12%
|
214 562
+15%
|
212 637
-1%
|
203 776
-4%
|
194 891
-4%
|
173 111
-11%
|
154 631
-11%
|
156 060
+1%
|
151 521
-3%
|
162 432
+7%
|
149 566
-8%
|
146 086
-2%
|
151 934
+4%
|
163 316
+7%
|
194 004
+19%
|
206 926
+7%
|
214 771
+4%
|
189 356
-12%
|
185 298
-2%
|
183 008
-1%
|
175 770
-4%
|
192 143
+9%
|
212 556
+11%
|
237 053
+12%
|
274 691
+16%
|
304 982
+11%
|
311 164
+2%
|
314 119
+1%
|
312 102
-1%
|
306 687
-2%
|
275 508
-10%
|
243 941
-11%
|
228 582
-6%
|
218 482
-4%
|
216 373
-1%
|
180 835
-16%
|
197 102
+9%
|
186 004
-6%
|
207 649
+12%
|
233 764
+13%
|
217 113
-7%
|
235 823
+9%
|
189 790
-20%
|
|
| EPS (Diluted) |
69.44
N/A
|
77.83
+12%
|
80.99
+4%
|
83.01
+2%
|
68.29
-18%
|
67.33
-1%
|
69.52
+3%
|
75.65
+9%
|
87.49
+16%
|
94.16
+8%
|
101.34
+8%
|
108.37
+7%
|
107.07
-1%
|
110.08
+3%
|
113.24
+3%
|
118.25
+4%
|
116.41
-2%
|
105.17
-10%
|
88.88
-15%
|
51.44
-42%
|
5.49
-89%
|
-15.02
N/A
|
-16.62
-11%
|
-0.15
+99%
|
38.45
N/A
|
68.16
+77%
|
79.33
+16%
|
84.68
+7%
|
83.08
-2%
|
81.18
-2%
|
71.59
-12%
|
64.24
-10%
|
48.12
-25%
|
31.79
-34%
|
35.17
+11%
|
48.63
+38%
|
66.96
+38%
|
88.95
+33%
|
118.14
+33%
|
134.85
+14%
|
146.98
+9%
|
161.63
+10%
|
179.61
+11%
|
235.81
+31%
|
264.06
+12%
|
295.02
+12%
|
337.89
+15%
|
334.86
-1%
|
320.85
-4%
|
305.95
-5%
|
271.33
-11%
|
242.36
-11%
|
244.62
+1%
|
237.49
-3%
|
254.59
+7%
|
233.69
-8%
|
228.62
-2%
|
237.39
+4%
|
255.18
+7%
|
303.25
+19%
|
323.45
+7%
|
335.7
+4%
|
295.98
-12%
|
289.63
-2%
|
286.05
-1%
|
274.73
-4%
|
300.32
+9%
|
332.22
+11%
|
123.5
-63%
|
429.33
+248%
|
476.67
+11%
|
486.33
+2%
|
163.65
-66%
|
489.83
+199%
|
485.34
-1%
|
145.83
-70%
|
128.64
-12%
|
120.99
-6%
|
115.65
-4%
|
114.53
-1%
|
95.72
-16%
|
104.82
+10%
|
99.34
-5%
|
111.54
+12%
|
125.08
+12%
|
117.22
-6%
|
128.47
+10%
|
104.3
-19%
|
|