Nikkon Holdings Co Ltd
OTC:NIPKF
| 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 |
9.1536
9.405
|
| 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.
|
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
Nikkon Holdings Co Ltd
|
Revenue
|
255.7B
JPY
|
|
Cost of Revenue
|
-215.2B
JPY
|
|
Gross Profit
|
40.6B
JPY
|
|
Operating Expenses
|
-17.4B
JPY
|
|
Operating Income
|
23.1B
JPY
|
|
Other Expenses
|
-8.3B
JPY
|
|
Net Income
|
14.8B
JPY
|
Income Statement
Nikkon Holdings Co Ltd
| Mar-2002 | Sep-2002 | Mar-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Sep-2008 | Dec-2008 | Mar-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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
652
|
0
|
604
|
0
|
0
|
502
|
0
|
0
|
333
|
0
|
0
|
195
|
0
|
0
|
75
|
0
|
0
|
284
|
0
|
0
|
356
|
0
|
0
|
431
|
107
|
190
|
286
|
368
|
353
|
357
|
341
|
335
|
312
|
268
|
230
|
204
|
167
|
145
|
133
|
143
|
152
|
159
|
163
|
139
|
143
|
160
|
189
|
182
|
179
|
176
|
163
|
187
|
194
|
206
|
204
|
197
|
189
|
178
|
224
|
220
|
226
|
224
|
178
|
190
|
190
|
198
|
210
|
205
|
207
|
201
|
203
|
210
|
218
|
222
|
224
|
229
|
233
|
248
|
256
|
253
|
280
|
343
|
401
|
447
|
0
|
|
| Revenue |
111 556
N/A
|
112 914
+1%
|
116 660
+3%
|
117 651
+1%
|
205 061
+74%
|
118 173
-42%
|
208 846
+77%
|
213 491
+2%
|
124 082
-42%
|
220 677
+78%
|
228 163
+3%
|
134 613
-41%
|
239 349
+78%
|
248 159
+4%
|
148 188
-40%
|
262 225
+77%
|
268 768
+2%
|
153 555
-43%
|
267 616
+74%
|
264 353
-1%
|
141 177
-47%
|
234 244
+66%
|
209 084
-11%
|
116 218
-44%
|
233 294
+101%
|
208 006
-11%
|
152 730
-27%
|
122 785
-20%
|
121 094
-1%
|
121 719
+1%
|
124 415
+2%
|
130 717
+5%
|
137 289
+5%
|
139 611
+2%
|
140 769
+1%
|
140 511
0%
|
141 002
+0%
|
148 125
+5%
|
157 561
+6%
|
165 205
+5%
|
170 613
+3%
|
170 874
+0%
|
169 920
-1%
|
170 076
+0%
|
170 190
+0%
|
171 024
+0%
|
172 348
+1%
|
174 031
+1%
|
175 935
+1%
|
177 025
+1%
|
178 804
+1%
|
179 312
+0%
|
181 503
+1%
|
183 854
+1%
|
185 935
+1%
|
187 819
+1%
|
189 447
+1%
|
191 605
+1%
|
195 080
+2%
|
197 693
+1%
|
201 201
+2%
|
203 742
+1%
|
200 726
-1%
|
199 512
-1%
|
189 754
-5%
|
183 727
-3%
|
183 315
0%
|
182 536
0%
|
189 139
+4%
|
191 519
+1%
|
194 705
+2%
|
198 159
+2%
|
201 164
+2%
|
207 296
+3%
|
210 419
+2%
|
212 071
+1%
|
214 945
+1%
|
216 647
+1%
|
219 800
+1%
|
222 324
+1%
|
226 840
+2%
|
234 358
+3%
|
240 735
+3%
|
247 890
+3%
|
255 748
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(95 567)
|
(96 732)
|
(100 594)
|
(102 941)
|
(180 044)
|
(103 543)
|
(182 382)
|
(185 105)
|
(107 485)
|
(191 029)
|
(197 406)
|
(116 752)
|
(208 134)
|
(216 419)
|
(129 434)
|
(228 564)
|
(233 621)
|
(133 478)
|
(233 648)
|
(232 915)
|
(125 324)
|
(207 626)
|
(184 765)
|
(101 466)
|
(204 036)
|
(180 980)
|
(132 330)
|
(107 317)
|
(106 935)
|
(107 476)
|
(109 436)
|
(113 852)
|
(118 164)
|
(119 657)
|
(120 332)
|
(120 402)
|
(120 910)
|
(127 053)
|
(135 995)
|
(143 193)
|
(148 366)
|
(148 987)
|
(147 654)
|
(147 165)
|
(146 634)
|
(146 757)
|
(147 321)
|
(147 822)
|
(149 105)
|
(150 039)
|
(151 512)
|
(152 309)
|
(154 425)
|
(156 163)
|
(157 781)
|
(159 778)
|
(161 250)
|
(163 622)
|
(166 348)
|
(167 939)
|
(170 162)
|
(171 642)
|
(169 827)
|
(168 605)
|
(161 579)
|
(157 019)
|
(155 536)
|
(154 966)
|
(159 424)
|
(161 574)
|
(165 050)
|
(168 665)
|
(172 204)
|
(177 391)
|
(180 157)
|
(181 502)
|
(183 161)
|
(184 525)
|
(187 329)
|
(189 549)
|
(193 214)
|
(198 622)
|
(203 124)
|
(209 086)
|
(215 188)
|
|
| Gross Profit |
15 989
N/A
|
16 182
+1%
|
16 066
-1%
|
14 710
-8%
|
25 017
+70%
|
14 630
-42%
|
26 464
+81%
|
28 386
+7%
|
16 597
-42%
|
29 648
+79%
|
30 757
+4%
|
17 861
-42%
|
31 215
+75%
|
31 740
+2%
|
18 754
-41%
|
33 661
+79%
|
35 147
+4%
|
20 077
-43%
|
33 968
+69%
|
31 438
-7%
|
15 853
-50%
|
26 618
+68%
|
24 319
-9%
|
14 752
-39%
|
29 258
+98%
|
27 026
-8%
|
20 400
-25%
|
15 468
-24%
|
14 159
-8%
|
14 243
+1%
|
14 979
+5%
|
16 865
+13%
|
19 125
+13%
|
19 954
+4%
|
20 437
+2%
|
20 109
-2%
|
20 092
0%
|
21 072
+5%
|
21 566
+2%
|
22 012
+2%
|
22 247
+1%
|
21 887
-2%
|
22 266
+2%
|
22 911
+3%
|
23 556
+3%
|
24 267
+3%
|
25 027
+3%
|
26 209
+5%
|
26 830
+2%
|
26 986
+1%
|
27 292
+1%
|
27 003
-1%
|
27 078
+0%
|
27 691
+2%
|
28 154
+2%
|
28 041
0%
|
28 197
+1%
|
27 983
-1%
|
28 732
+3%
|
29 754
+4%
|
31 039
+4%
|
32 100
+3%
|
30 899
-4%
|
30 907
+0%
|
28 175
-9%
|
26 708
-5%
|
27 779
+4%
|
27 570
-1%
|
29 715
+8%
|
29 945
+1%
|
29 655
-1%
|
29 494
-1%
|
28 960
-2%
|
29 905
+3%
|
30 262
+1%
|
30 569
+1%
|
31 784
+4%
|
32 122
+1%
|
32 471
+1%
|
32 775
+1%
|
33 626
+3%
|
35 736
+6%
|
37 611
+5%
|
38 804
+3%
|
40 560
+5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 626)
|
(5 682)
|
(5 535)
|
(5 495)
|
(9 666)
|
(5 710)
|
(9 921)
|
(10 027)
|
(5 886)
|
(10 362)
|
(10 649)
|
(6 097)
|
(10 783)
|
(11 105)
|
(6 615)
|
(12 075)
|
(12 656)
|
(7 230)
|
(12 578)
|
(12 409)
|
(7 150)
|
(12 101)
|
(11 683)
|
(6 519)
|
(13 088)
|
(11 488)
|
(8 230)
|
(6 549)
|
(6 611)
|
(6 642)
|
(6 621)
|
(6 674)
|
(6 618)
|
(6 576)
|
(6 565)
|
(6 576)
|
(6 703)
|
(6 930)
|
(7 041)
|
(7 134)
|
(7 445)
|
(7 479)
|
(7 550)
|
(7 711)
|
(7 553)
|
(7 670)
|
(8 460)
|
(8 698)
|
(8 945)
|
(9 066)
|
(8 709)
|
(8 873)
|
(9 007)
|
(9 208)
|
(9 176)
|
(9 032)
|
(9 102)
|
(9 139)
|
(9 417)
|
(9 726)
|
(9 903)
|
(9 967)
|
(9 971)
|
(10 017)
|
(9 783)
|
(9 739)
|
(9 505)
|
(9 379)
|
(9 525)
|
(9 525)
|
(9 808)
|
(9 982)
|
(10 425)
|
(10 760)
|
(10 873)
|
(10 989)
|
(10 203)
|
(11 118)
|
(11 373)
|
(11 540)
|
(12 505)
|
(13 427)
|
(14 328)
|
(15 649)
|
(17 448)
|
|
| Selling, General & Administrative |
(5 221)
|
(5 682)
|
(5 141)
|
(5 495)
|
(9 666)
|
(5 369)
|
(9 921)
|
(10 027)
|
(5 565)
|
(10 223)
|
(10 510)
|
(5 808)
|
(10 489)
|
(10 811)
|
(6 253)
|
(11 828)
|
(12 409)
|
(6 727)
|
(12 065)
|
(11 505)
|
(6 625)
|
(11 163)
|
(10 716)
|
(5 957)
|
(11 977)
|
(10 530)
|
(7 568)
|
(6 044)
|
(6 235)
|
(6 392)
|
(6 495)
|
(6 199)
|
(6 617)
|
(6 575)
|
(6 565)
|
(6 240)
|
(6 702)
|
(6 929)
|
(7 038)
|
(6 781)
|
(7 443)
|
(7 477)
|
(7 549)
|
(7 225)
|
(7 553)
|
(7 669)
|
(8 459)
|
(8 175)
|
(8 943)
|
(9 065)
|
(8 707)
|
(8 348)
|
(9 006)
|
(9 206)
|
(9 176)
|
(8 549)
|
(9 101)
|
(9 140)
|
(9 416)
|
(9 240)
|
(9 902)
|
(9 965)
|
(9 969)
|
(9 513)
|
(9 779)
|
(9 735)
|
(9 503)
|
(8 826)
|
(9 526)
|
(9 525)
|
(9 807)
|
(9 453)
|
(10 422)
|
(10 758)
|
(10 872)
|
(10 437)
|
(10 893)
|
(11 117)
|
(11 371)
|
(10 921)
|
(12 504)
|
(13 427)
|
(14 328)
|
(14 210)
|
(17 446)
|
|
| Depreciation & Amortization |
(405)
|
0
|
(394)
|
0
|
0
|
(341)
|
0
|
0
|
(321)
|
(139)
|
0
|
(289)
|
(294)
|
0
|
(362)
|
(247)
|
0
|
(503)
|
(513)
|
(904)
|
(525)
|
(938)
|
(967)
|
(562)
|
(1 111)
|
(958)
|
(662)
|
(505)
|
0
|
0
|
0
|
(474)
|
0
|
0
|
0
|
(335)
|
0
|
0
|
0
|
(351)
|
0
|
0
|
0
|
(485)
|
0
|
0
|
0
|
(522)
|
0
|
0
|
0
|
(524)
|
0
|
0
|
0
|
(482)
|
0
|
0
|
0
|
(484)
|
0
|
0
|
0
|
(502)
|
0
|
0
|
0
|
(552)
|
0
|
0
|
0
|
(527)
|
0
|
0
|
0
|
(551)
|
0
|
0
|
0
|
(618)
|
0
|
0
|
0
|
(1 438)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(139)
|
0
|
0
|
(294)
|
0
|
0
|
(247)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(376)
|
(250)
|
(126)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
1
|
(1)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
(4)
|
(4)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(3)
|
0
|
(1)
|
(1)
|
690
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
|
| Operating Income |
10 363
N/A
|
10 500
+1%
|
10 531
+0%
|
9 215
-12%
|
15 351
+67%
|
8 920
-42%
|
16 543
+85%
|
18 359
+11%
|
10 711
-42%
|
19 286
+80%
|
20 108
+4%
|
11 764
-41%
|
20 432
+74%
|
20 635
+1%
|
12 139
-41%
|
21 586
+78%
|
22 491
+4%
|
12 847
-43%
|
21 390
+66%
|
19 029
-11%
|
8 703
-54%
|
14 517
+67%
|
12 636
-13%
|
8 233
-35%
|
16 170
+96%
|
15 538
-4%
|
12 170
-22%
|
8 919
-27%
|
7 548
-15%
|
7 601
+1%
|
8 358
+10%
|
10 191
+22%
|
12 507
+23%
|
13 378
+7%
|
13 872
+4%
|
13 533
-2%
|
13 389
-1%
|
14 142
+6%
|
14 525
+3%
|
14 878
+2%
|
14 802
-1%
|
14 408
-3%
|
14 716
+2%
|
15 200
+3%
|
16 003
+5%
|
16 597
+4%
|
16 567
0%
|
17 511
+6%
|
17 885
+2%
|
17 920
+0%
|
18 583
+4%
|
18 130
-2%
|
18 071
0%
|
18 483
+2%
|
18 978
+3%
|
19 009
+0%
|
19 095
+0%
|
18 844
-1%
|
19 315
+2%
|
20 028
+4%
|
21 136
+6%
|
22 133
+5%
|
20 928
-5%
|
20 890
0%
|
18 392
-12%
|
16 969
-8%
|
18 274
+8%
|
18 191
0%
|
20 190
+11%
|
20 420
+1%
|
19 847
-3%
|
19 512
-2%
|
18 535
-5%
|
19 145
+3%
|
19 389
+1%
|
19 580
+1%
|
21 581
+10%
|
21 004
-3%
|
21 098
+0%
|
21 235
+1%
|
21 121
-1%
|
22 309
+6%
|
23 283
+4%
|
23 155
-1%
|
23 112
0%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(15)
|
(35)
|
(138)
|
10
|
82
|
126
|
376
|
594
|
398
|
722
|
927
|
633
|
1 295
|
1 607
|
1 093
|
1 843
|
1 672
|
567
|
1 208
|
841
|
225
|
233
|
188
|
330
|
722
|
696
|
536
|
243
|
187
|
160
|
194
|
307
|
443
|
572
|
912
|
1 244
|
1 740
|
2 187
|
2 372
|
2 332
|
1 411
|
1 225
|
1 139
|
1 375
|
1 399
|
980
|
674
|
324
|
60
|
253
|
835
|
1 012
|
1 369
|
1 418
|
925
|
929
|
958
|
1 040
|
914
|
1 157
|
1 955
|
1 932
|
2 065
|
1 796
|
848
|
699
|
801
|
1 380
|
1 491
|
1 496
|
1 574
|
1 462
|
2 000
|
2 145
|
1 878
|
1 550
|
1 399
|
1 357
|
1 578
|
1 624
|
2 292
|
(142)
|
966
|
296
|
(865)
|
|
| Non-Reccuring Items |
(425)
|
(286)
|
(147)
|
557
|
1 244
|
662
|
608
|
(140)
|
(84)
|
(667)
|
(1 223)
|
(648)
|
(1 126)
|
(1 081)
|
(1 259)
|
(1 767)
|
(1 577)
|
(1 104)
|
(1 317)
|
(2 036)
|
(1 237)
|
(1 982)
|
(719)
|
223
|
(2)
|
(194)
|
(187)
|
(250)
|
54
|
(291)
|
(390)
|
(285)
|
(537)
|
(481)
|
(324)
|
(650)
|
(701)
|
(300)
|
(610)
|
1 201
|
1 221
|
1 116
|
1 200
|
1 070
|
1 109
|
1 130
|
975
|
(271)
|
(471)
|
(502)
|
(349)
|
(316)
|
(98)
|
87
|
80
|
90
|
69
|
(143)
|
(135)
|
(312)
|
(292)
|
(228)
|
(231)
|
(19)
|
(16)
|
(22)
|
(31)
|
70
|
16
|
24
|
53
|
(40)
|
(88)
|
(86)
|
(116)
|
589
|
0
|
681
|
577
|
(305)
|
(305)
|
(296)
|
(179)
|
(1)
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
(3)
|
(1)
|
19
|
10
|
0
|
(11)
|
(15)
|
577
|
582
|
1 158
|
570
|
2
|
35
|
67
|
26
|
29
|
16
|
7
|
17
|
16
|
(20)
|
9
|
17
|
64
|
87
|
70
|
56
|
26
|
26
|
66
|
64
|
61
|
121
|
82
|
78
|
9
|
(76)
|
(73)
|
(60)
|
11
|
45
|
119
|
126
|
153
|
152
|
82
|
103
|
78
|
102
|
118
|
89
|
343
|
332
|
614
|
710
|
454
|
453
|
132
|
36
|
23
|
9
|
850
|
853
|
863
|
869
|
59
|
54
|
383
|
387
|
399
|
404
|
94
|
93
|
69
|
68
|
78
|
83
|
83
|
85
|
65
|
62
|
93
|
106
|
141
|
139
|
|
| Total Other Income |
409
|
479
|
463
|
383
|
636
|
546
|
846
|
876
|
399
|
667
|
698
|
466
|
759
|
708
|
483
|
777
|
753
|
419
|
770
|
1 172
|
873
|
1 410
|
1 132
|
635
|
1 139
|
1 058
|
804
|
624
|
640
|
621
|
579
|
697
|
780
|
854
|
931
|
659
|
934
|
820
|
943
|
340
|
648
|
773
|
576
|
686
|
686
|
508
|
543
|
605
|
660
|
675
|
703
|
858
|
775
|
768
|
911
|
777
|
819
|
856
|
698
|
834
|
836
|
836
|
757
|
871
|
882
|
1 152
|
1 253
|
1 373
|
1 339
|
1 070
|
1 094
|
609
|
631
|
645
|
909
|
979
|
985
|
1 216
|
927
|
1 015
|
978
|
756
|
578
|
549
|
757
|
|
| Pre-Tax Income |
10 329
N/A
|
10 657
+3%
|
10 728
+1%
|
10 175
-5%
|
17 313
+70%
|
10 243
-41%
|
18 358
+79%
|
20 266
+10%
|
12 006
-41%
|
21 166
+76%
|
21 080
0%
|
12 217
-42%
|
21 395
+75%
|
21 936
+3%
|
12 482
-43%
|
22 468
+80%
|
23 355
+4%
|
12 736
-45%
|
22 068
+73%
|
19 022
-14%
|
8 544
-55%
|
14 187
+66%
|
13 254
-7%
|
9 485
-28%
|
18 116
+91%
|
17 168
-5%
|
13 379
-22%
|
9 562
-29%
|
8 455
-12%
|
8 157
-4%
|
8 805
+8%
|
10 971
+25%
|
13 314
+21%
|
14 405
+8%
|
15 469
+7%
|
14 795
-4%
|
15 286
+3%
|
16 776
+10%
|
17 170
+2%
|
18 762
+9%
|
18 127
-3%
|
17 641
-3%
|
17 757
+1%
|
18 484
+4%
|
19 349
+5%
|
19 297
0%
|
18 862
-2%
|
18 247
-3%
|
18 236
0%
|
18 464
+1%
|
19 861
+8%
|
20 027
+1%
|
20 449
+2%
|
21 370
+5%
|
21 604
+1%
|
21 259
-2%
|
21 394
+1%
|
20 729
-3%
|
20 828
+0%
|
21 730
+4%
|
23 644
+9%
|
25 523
+8%
|
24 372
-5%
|
24 401
+0%
|
20 975
-14%
|
18 857
-10%
|
20 351
+8%
|
21 397
+5%
|
23 423
+9%
|
23 409
0%
|
22 972
-2%
|
21 637
-6%
|
21 171
-2%
|
21 918
+4%
|
22 128
+1%
|
22 776
+3%
|
24 048
+6%
|
24 341
+1%
|
24 265
0%
|
23 634
-3%
|
24 148
+2%
|
22 720
-6%
|
24 754
+9%
|
24 140
-2%
|
23 142
-4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4 399)
|
(4 649)
|
(4 456)
|
(4 229)
|
(7 266)
|
(4 167)
|
(7 630)
|
(8 277)
|
(4 880)
|
(8 594)
|
(8 669)
|
(5 173)
|
(9 047)
|
(9 317)
|
(5 071)
|
(9 213)
|
(9 483)
|
(5 115)
|
(9 235)
|
(8 285)
|
(3 845)
|
(6 590)
|
(6 068)
|
(4 165)
|
(8 056)
|
(7 306)
|
(5 497)
|
(3 698)
|
(3 321)
|
(3 353)
|
(3 820)
|
(4 915)
|
(5 868)
|
(6 304)
|
(6 172)
|
(5 488)
|
(5 951)
|
(6 006)
|
(6 370)
|
(7 173)
|
(7 090)
|
(6 931)
|
(6 406)
|
(6 124)
|
(6 074)
|
(5 669)
|
(5 943)
|
(6 362)
|
(6 001)
|
(6 438)
|
(6 689)
|
(6 549)
|
(6 478)
|
(6 703)
|
(6 761)
|
(6 700)
|
(6 754)
|
(6 599)
|
(6 731)
|
(6 953)
|
(7 470)
|
(8 081)
|
(7 640)
|
(7 673)
|
(6 808)
|
(6 161)
|
(6 734)
|
(6 836)
|
(7 473)
|
(7 502)
|
(7 254)
|
(6 884)
|
(6 587)
|
(6 717)
|
(6 797)
|
(6 881)
|
(7 296)
|
(7 449)
|
(7 443)
|
(6 998)
|
(7 090)
|
(7 334)
|
(7 678)
|
(7 329)
|
(8 230)
|
|
| Income from Continuing Operations |
5 930
|
6 008
|
6 272
|
5 946
|
10 047
|
6 076
|
10 728
|
11 989
|
7 126
|
12 572
|
12 411
|
7 044
|
12 348
|
12 619
|
7 411
|
13 255
|
13 872
|
7 621
|
12 833
|
10 737
|
4 699
|
7 597
|
7 186
|
5 320
|
10 060
|
9 862
|
7 882
|
5 864
|
5 134
|
4 804
|
4 985
|
6 056
|
7 446
|
8 101
|
9 297
|
9 307
|
9 335
|
10 770
|
10 800
|
11 589
|
11 037
|
10 710
|
11 351
|
12 360
|
13 275
|
13 628
|
12 919
|
11 885
|
12 235
|
12 026
|
13 172
|
13 478
|
13 971
|
14 667
|
14 843
|
14 559
|
14 640
|
14 130
|
14 097
|
14 777
|
16 174
|
17 442
|
16 732
|
16 728
|
14 167
|
12 696
|
13 617
|
14 561
|
15 950
|
15 907
|
15 718
|
14 753
|
14 584
|
15 201
|
15 331
|
15 895
|
16 752
|
16 892
|
16 822
|
16 636
|
17 058
|
15 386
|
17 076
|
16 811
|
14 912
|
|
| Income to Minority Interest |
(92)
|
(89)
|
(106)
|
(88)
|
(130)
|
(83)
|
(150)
|
(193)
|
(123)
|
(260)
|
(296)
|
(144)
|
(202)
|
(162)
|
(115)
|
(229)
|
(254)
|
(147)
|
(229)
|
(201)
|
(89)
|
(155)
|
(140)
|
(88)
|
(169)
|
(151)
|
(85)
|
(32)
|
26
|
64
|
52
|
58
|
16
|
(5)
|
2
|
(1)
|
(2)
|
(9)
|
(9)
|
(11)
|
8
|
8
|
(20)
|
(46)
|
(64)
|
(63)
|
(35)
|
(9)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(8)
|
(10)
|
(12)
|
(12)
|
(11)
|
(10)
|
(9)
|
(11)
|
(12)
|
(11)
|
(6)
|
(2)
|
(6)
|
(7)
|
(16)
|
(20)
|
(14)
|
(13)
|
(11)
|
2
|
8
|
11
|
17
|
2
|
(8)
|
(14)
|
(27)
|
(43)
|
(222)
|
(357)
|
(260)
|
(112)
|
|
| Net Income (Common) |
5 834
N/A
|
5 918
+1%
|
5 963
+1%
|
5 653
-5%
|
9 710
+72%
|
5 800
-40%
|
10 388
+79%
|
11 607
+12%
|
6 791
-41%
|
12 102
+78%
|
11 906
-2%
|
6 687
-44%
|
11 936
+78%
|
12 247
+3%
|
7 292
-40%
|
13 022
+79%
|
13 614
+5%
|
7 472
-45%
|
12 605
+69%
|
10 534
-16%
|
4 607
-56%
|
7 432
+61%
|
7 037
-5%
|
5 229
-26%
|
9 888
+89%
|
9 707
-2%
|
7 793
-20%
|
5 824
-25%
|
5 153
-12%
|
4 862
-6%
|
5 034
+4%
|
6 111
+21%
|
7 458
+22%
|
8 096
+9%
|
9 297
+15%
|
9 304
+0%
|
9 330
+0%
|
10 758
+15%
|
10 789
+0%
|
11 578
+7%
|
11 045
-5%
|
10 719
-3%
|
11 331
+6%
|
12 312
+9%
|
13 209
+7%
|
13 562
+3%
|
12 883
-5%
|
11 875
-8%
|
12 226
+3%
|
12 018
-2%
|
13 163
+10%
|
13 468
+2%
|
13 962
+4%
|
14 656
+5%
|
14 829
+1%
|
14 545
-2%
|
14 627
+1%
|
14 117
-3%
|
14 086
0%
|
14 768
+5%
|
16 162
+9%
|
17 430
+8%
|
16 720
-4%
|
16 721
+0%
|
14 166
-15%
|
12 689
-10%
|
13 610
+7%
|
14 544
+7%
|
15 928
+10%
|
15 892
0%
|
15 704
-1%
|
14 741
-6%
|
14 584
-1%
|
15 209
+4%
|
15 342
+1%
|
15 913
+4%
|
16 755
+5%
|
16 884
+1%
|
16 808
0%
|
16 608
-1%
|
17 015
+2%
|
15 163
-11%
|
16 718
+10%
|
16 550
-1%
|
14 799
-11%
|
|
| EPS (Diluted) |
76.71
N/A
|
77.82
+1%
|
90.65
+16%
|
79.16
-13%
|
134.29
+70%
|
79.7
-41%
|
140.14
+76%
|
156.63
+12%
|
91.63
-41%
|
163.35
+78%
|
160.63
-2%
|
90.27
-44%
|
161.15
+79%
|
165.38
+3%
|
98.73
-40%
|
181.79
+84%
|
190.06
+5%
|
104.32
-45%
|
175.99
+69%
|
147.08
-16%
|
64.33
-56%
|
103.78
+61%
|
98.28
-5%
|
73.03
-26%
|
138.1
+89%
|
138.07
0%
|
111.88
-19%
|
82.84
-26%
|
73.98
-11%
|
69.74
-6%
|
72.19
+4%
|
87.67
+21%
|
106.98
+22%
|
116.04
+8%
|
133.21
+15%
|
133.37
+0%
|
133.68
+0%
|
154.07
+15%
|
154.48
+0%
|
165.78
+7%
|
157.9
-5%
|
154.68
-2%
|
166.88
+8%
|
179.13
+7%
|
194.85
+9%
|
199.97
+3%
|
189.94
-5%
|
175.11
-8%
|
180.27
+3%
|
177.12
-2%
|
194.19
+10%
|
198.64
+2%
|
205.96
+4%
|
216.15
+5%
|
218.7
+1%
|
214.57
-2%
|
216.79
+1%
|
209.27
-3%
|
210.93
+1%
|
220.22
+4%
|
243.53
+11%
|
264.25
+9%
|
253.46
-4%
|
253.1
0%
|
214.78
-15%
|
192.38
-10%
|
206.34
+7%
|
220.51
+7%
|
241.5
+10%
|
240.96
0%
|
238.43
-1%
|
223.81
-6%
|
222.94
0%
|
235.22
+6%
|
238.5
+1%
|
246.03
+3%
|
260.47
+6%
|
263
+1%
|
265.53
+1%
|
260.53
-2%
|
134.68
-48%
|
121.15
-10%
|
108.62
-10%
|
123.25
+13%
|
112.23
-9%
|
|