TOPPAN Holdings Inc
SWB:TPX
| 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 |
20.6
30
|
| 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
TOPPAN Holdings Inc
|
Revenue
|
1.8T
JPY
|
|
Cost of Revenue
|
-1.3T
JPY
|
|
Gross Profit
|
425.2B
JPY
|
|
Operating Expenses
|
-344.1B
JPY
|
|
Operating Income
|
81.2B
JPY
|
|
Other Expenses
|
5.7B
JPY
|
|
Net Income
|
86.9B
JPY
|
Income Statement
TOPPAN Holdings Inc
| 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 |
665
|
0
|
0
|
804
|
0
|
0
|
736
|
0
|
0
|
382
|
0
|
0
|
839
|
0
|
0
|
780
|
1 526
|
2 264
|
3 099
|
3 228
|
3 394
|
3 518
|
3 525
|
3 408
|
3 285
|
3 232
|
3 283
|
3 379
|
3 459
|
3 351
|
3 331
|
3 134
|
2 985
|
3 068
|
3 000
|
3 103
|
3 173
|
2 936
|
2 722
|
2 480
|
2 241
|
2 282
|
2 278
|
2 300
|
2 392
|
2 415
|
2 581
|
2 754
|
2 869
|
3 100
|
3 080
|
3 322
|
3 587
|
3 762
|
3 771
|
3 820
|
3 873
|
3 866
|
4 054
|
3 916
|
3 762
|
3 712
|
3 987
|
4 005
|
4 195
|
4 340
|
4 305
|
4 563
|
4 727
|
5 010
|
5 228
|
5 108
|
5 427
|
5 252
|
5 376
|
0
|
0
|
|
| Revenue |
1 074 576
N/A
|
1 099 074
+2%
|
1 123 518
+2%
|
1 144 522
+2%
|
1 141 756
0%
|
1 148 572
+1%
|
1 149 895
+0%
|
1 181 091
+3%
|
1 227 534
+4%
|
1 266 177
+3%
|
1 282 228
+1%
|
1 252 406
-2%
|
1 193 779
-5%
|
1 136 863
-5%
|
1 108 704
-2%
|
1 134 996
+2%
|
1 148 806
+1%
|
1 158 333
+1%
|
1 556 457
+34%
|
1 535 656
-1%
|
1 526 990
-1%
|
1 517 993
-1%
|
1 510 414
0%
|
1 515 542
+0%
|
1 503 867
-1%
|
1 500 351
0%
|
1 502 307
+0%
|
1 504 205
+0%
|
1 518 789
+1%
|
1 524 527
+0%
|
1 532 042
+0%
|
1 521 165
-1%
|
1 512 967
-1%
|
1 517 522
+0%
|
1 526 914
+1%
|
1 529 383
+0%
|
1 523 522
0%
|
1 500 988
-1%
|
1 474 682
-2%
|
1 460 771
-1%
|
1 444 852
-1%
|
1 436 353
-1%
|
1 431 595
0%
|
1 436 438
+0%
|
1 444 935
+1%
|
1 448 366
+0%
|
1 452 751
+0%
|
1 444 849
-1%
|
1 446 610
+0%
|
1 457 282
+1%
|
1 464 755
+1%
|
1 471 309
+0%
|
1 479 143
+1%
|
1 467 786
-1%
|
1 486 007
+1%
|
1 469 935
-1%
|
1 459 398
-1%
|
1 466 171
+0%
|
1 466 935
+0%
|
1 481 639
+1%
|
1 499 950
+1%
|
1 518 306
+1%
|
1 547 533
+2%
|
1 595 592
+3%
|
1 630 763
+2%
|
1 652 042
+1%
|
1 638 833
-1%
|
1 635 521
0%
|
1 636 851
+0%
|
1 641 013
+0%
|
1 678 249
+2%
|
1 694 786
+1%
|
1 704 115
+1%
|
1 721 100
+1%
|
1 717 960
0%
|
1 711 250
0%
|
1 755 438
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(877 735)
|
(899 402)
|
(918 306)
|
(934 590)
|
(936 449)
|
(949 022)
|
(957 550)
|
(987 023)
|
(1 024 018)
|
(1 059 626)
|
(1 074 671)
|
(1 058 043)
|
(1 011 296)
|
(965 484)
|
(935 589)
|
(953 788)
|
(961 783)
|
(970 310)
|
(1 297 382)
|
(1 278 956)
|
(1 273 345)
|
(1 266 465)
|
(1 263 370)
|
(1 269 877)
|
(1 261 032)
|
(1 255 389)
|
(1 253 964)
|
(1 251 401)
|
(1 261 825)
|
(1 266 712)
|
(1 280 003)
|
(1 275 472)
|
(1 269 151)
|
(1 275 246)
|
(1 272 459)
|
(1 271 329)
|
(1 259 951)
|
(1 234 839)
|
(1 209 280)
|
(1 192 234)
|
(1 177 374)
|
(1 166 931)
|
(1 162 202)
|
(1 165 010)
|
(1 170 951)
|
(1 175 509)
|
(1 178 447)
|
(1 173 281)
|
(1 178 263)
|
(1 185 793)
|
(1 189 828)
|
(1 194 069)
|
(1 193 681)
|
(1 180 999)
|
(1 185 871)
|
(1 170 372)
|
(1 160 655)
|
(1 162 408)
|
(1 165 532)
|
(1 170 934)
|
(1 180 332)
|
(1 191 171)
|
(1 212 769)
|
(1 249 059)
|
(1 276 062)
|
(1 290 509)
|
(1 276 671)
|
(1 271 983)
|
(1 268 142)
|
(1 269 332)
|
(1 290 902)
|
(1 298 334)
|
(1 301 935)
|
(1 309 514)
|
(1 304 916)
|
(1 295 683)
|
(1 330 200)
|
|
| Gross Profit |
196 841
N/A
|
199 672
+1%
|
205 212
+3%
|
209 932
+2%
|
205 307
-2%
|
199 550
-3%
|
192 345
-4%
|
194 068
+1%
|
203 516
+5%
|
206 551
+1%
|
207 557
+0%
|
194 363
-6%
|
182 483
-6%
|
171 379
-6%
|
173 115
+1%
|
181 208
+5%
|
187 023
+3%
|
188 023
+1%
|
259 075
+38%
|
256 700
-1%
|
253 645
-1%
|
251 528
-1%
|
247 044
-2%
|
245 665
-1%
|
242 835
-1%
|
244 962
+1%
|
248 343
+1%
|
252 804
+2%
|
256 964
+2%
|
257 815
+0%
|
252 039
-2%
|
245 693
-3%
|
243 816
-1%
|
242 276
-1%
|
254 455
+5%
|
258 054
+1%
|
263 571
+2%
|
266 149
+1%
|
265 402
0%
|
268 537
+1%
|
267 478
0%
|
269 422
+1%
|
269 393
0%
|
271 428
+1%
|
273 984
+1%
|
272 857
0%
|
274 304
+1%
|
271 568
-1%
|
268 347
-1%
|
271 489
+1%
|
274 927
+1%
|
277 240
+1%
|
285 462
+3%
|
286 787
+0%
|
300 136
+5%
|
299 563
0%
|
298 743
0%
|
303 763
+2%
|
301 403
-1%
|
310 705
+3%
|
319 618
+3%
|
327 135
+2%
|
334 764
+2%
|
346 533
+4%
|
354 701
+2%
|
361 533
+2%
|
362 162
+0%
|
363 538
+0%
|
368 709
+1%
|
371 681
+1%
|
387 347
+4%
|
396 452
+2%
|
402 180
+1%
|
411 586
+2%
|
413 044
+0%
|
415 567
+1%
|
425 238
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(165 672)
|
(170 826)
|
(177 801)
|
(150 852)
|
(151 306)
|
(152 953)
|
(153 166)
|
(155 443)
|
(158 030)
|
(161 181)
|
(163 205)
|
(164 459)
|
(158 962)
|
(156 779)
|
(155 151)
|
(158 634)
|
(160 456)
|
(159 516)
|
(214 060)
|
(212 941)
|
(211 611)
|
(211 855)
|
(215 489)
|
(218 191)
|
(219 011)
|
(222 035)
|
(216 251)
|
(217 518)
|
(220 019)
|
(220 234)
|
(216 318)
|
(213 784)
|
(210 203)
|
(208 607)
|
(213 579)
|
(214 724)
|
(217 157)
|
(218 079)
|
(216 870)
|
(218 738)
|
(218 589)
|
(219 073)
|
(217 792)
|
(219 007)
|
(222 203)
|
(218 017)
|
(222 014)
|
(221 915)
|
(220 064)
|
(227 505)
|
(229 200)
|
(230 808)
|
(234 266)
|
(234 140)
|
(233 723)
|
(233 792)
|
(233 427)
|
(234 574)
|
(242 614)
|
(246 668)
|
(251 871)
|
(256 443)
|
(261 259)
|
(267 540)
|
(276 662)
|
(282 645)
|
(285 526)
|
(290 739)
|
(295 339)
|
(305 110)
|
(313 061)
|
(320 741)
|
(325 535)
|
(323 660)
|
(328 958)
|
(329 346)
|
(344 085)
|
|
| Selling, General & Administrative |
(133 066)
|
(138 220)
|
(145 195)
|
(150 852)
|
(140 489)
|
(152 953)
|
(153 166)
|
(155 696)
|
(158 030)
|
(156 190)
|
(163 773)
|
(148 928)
|
(144 315)
|
(142 990)
|
(142 825)
|
(146 258)
|
(148 144)
|
(147 047)
|
(196 123)
|
(194 248)
|
(192 761)
|
(193 288)
|
(199 281)
|
(202 106)
|
(203 236)
|
(206 228)
|
(200 200)
|
(201 661)
|
(204 363)
|
(204 665)
|
(201 444)
|
(199 156)
|
(195 877)
|
(194 615)
|
(199 313)
|
(200 593)
|
(202 997)
|
(203 875)
|
(203 024)
|
(204 451)
|
(204 185)
|
(204 487)
|
(204 499)
|
(206 249)
|
(209 664)
|
(205 466)
|
(208 347)
|
(208 087)
|
(206 458)
|
(214 662)
|
(216 504)
|
(218 393)
|
(221 595)
|
(221 322)
|
(220 658)
|
(220 490)
|
(219 399)
|
(219 898)
|
(226 535)
|
(229 859)
|
(234 158)
|
(238 149)
|
(242 178)
|
(247 796)
|
(256 739)
|
(262 424)
|
(264 989)
|
(269 767)
|
(274 331)
|
(283 566)
|
(291 354)
|
(299 535)
|
(304 450)
|
(303 044)
|
(308 430)
|
(308 950)
|
(323 970)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 991)
|
(9 996)
|
(15 531)
|
(14 647)
|
(13 789)
|
(12 326)
|
(12 376)
|
(12 312)
|
(12 469)
|
(17 937)
|
(17 798)
|
(17 955)
|
(17 672)
|
(16 208)
|
(16 083)
|
(15 774)
|
(15 807)
|
(16 050)
|
(15 857)
|
(15 655)
|
(15 567)
|
(14 872)
|
(14 625)
|
(14 324)
|
(13 990)
|
(14 265)
|
(14 131)
|
(14 159)
|
(14 204)
|
0
|
(14 286)
|
(14 403)
|
(14 584)
|
(13 292)
|
(12 758)
|
(12 538)
|
(12 550)
|
(13 667)
|
(13 827)
|
(13 606)
|
(12 843)
|
(12 696)
|
(12 415)
|
(12 671)
|
(12 819)
|
(13 065)
|
(13 302)
|
(14 027)
|
0
|
(16 077)
|
(12 978)
|
(13 884)
|
(18 292)
|
(19 080)
|
(19 744)
|
(19 922)
|
(20 220)
|
(20 536)
|
(20 971)
|
(21 008)
|
(21 543)
|
(21 706)
|
(21 205)
|
(21 083)
|
(20 615)
|
(20 528)
|
(20 396)
|
(20 115)
|
|
| Depreciation & Amortization |
(32 606)
|
(32 606)
|
(32 606)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(895)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
0
|
0
|
0
|
0
|
(10 817)
|
0
|
0
|
253
|
0
|
0
|
10 564
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(895)
|
(895)
|
0
|
(2)
|
(1)
|
0
|
(1)
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
0
|
(13 846)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(1)
|
(14 676)
|
(2)
|
(3 831)
|
(3 829)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
|
| Operating Income |
31 169
N/A
|
28 846
-7%
|
27 411
-5%
|
59 080
+116%
|
54 001
-9%
|
46 597
-14%
|
39 179
-16%
|
38 625
-1%
|
45 486
+18%
|
45 370
0%
|
44 352
-2%
|
29 904
-33%
|
23 521
-21%
|
14 600
-38%
|
17 964
+23%
|
22 574
+26%
|
26 567
+18%
|
28 507
+7%
|
45 015
+58%
|
43 759
-3%
|
42 034
-4%
|
39 673
-6%
|
31 555
-20%
|
27 474
-13%
|
23 824
-13%
|
22 927
-4%
|
32 092
+40%
|
35 286
+10%
|
36 945
+5%
|
37 581
+2%
|
35 721
-5%
|
31 909
-11%
|
33 613
+5%
|
33 669
+0%
|
40 876
+21%
|
43 330
+6%
|
46 414
+7%
|
48 070
+4%
|
48 532
+1%
|
49 799
+3%
|
48 889
-2%
|
50 349
+3%
|
51 601
+2%
|
52 421
+2%
|
51 781
-1%
|
54 840
+6%
|
52 290
-5%
|
49 653
-5%
|
48 283
-3%
|
43 984
-9%
|
45 727
+4%
|
46 432
+2%
|
51 196
+10%
|
52 647
+3%
|
66 413
+26%
|
65 771
-1%
|
65 316
-1%
|
69 189
+6%
|
58 789
-15%
|
64 037
+9%
|
67 747
+6%
|
70 692
+4%
|
73 505
+4%
|
78 993
+7%
|
78 039
-1%
|
78 888
+1%
|
76 636
-3%
|
72 799
-5%
|
73 370
+1%
|
66 571
-9%
|
74 286
+12%
|
75 711
+2%
|
76 645
+1%
|
87 926
+15%
|
84 086
-4%
|
86 221
+3%
|
81 153
-6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3 481
|
5 551
|
3 948
|
2 411
|
4 753
|
2 770
|
3 473
|
352
|
4 124
|
4 821
|
3 945
|
2 767
|
697
|
(938)
|
(74)
|
554
|
1 431
|
1 063
|
1 632
|
2 297
|
2 560
|
2 570
|
1 868
|
1 442
|
3 201
|
3 668
|
10 921
|
6 215
|
4 913
|
6 772
|
6 499
|
6 093
|
7 195
|
10 174
|
13 139
|
13 280
|
12 617
|
9 392
|
4 669
|
1 451
|
17 425
|
16 159
|
17 879
|
24 557
|
8 318
|
9 421
|
12 856
|
8 291
|
11 537
|
11 014
|
36 160
|
34 334
|
115 536
|
122 602
|
95 490
|
94 899
|
9 936
|
103 976
|
106 034
|
110 088
|
110 329
|
113 720
|
115 741
|
120 597
|
168 326
|
64 927
|
65 197
|
62 814
|
18 262
|
59 526
|
87 875
|
92 231
|
116 037
|
109 477
|
184 452
|
177 867
|
173 619
|
|
| Non-Reccuring Items |
(10 011)
|
(1 197)
|
(802)
|
(198)
|
(4 946)
|
(10 950)
|
(11 017)
|
(6 810)
|
(1 189)
|
(6 241)
|
(7 930)
|
(14 451)
|
(6 129)
|
(8 086)
|
(1 956)
|
(7 118)
|
(4 611)
|
(2 919)
|
(9 400)
|
(10 900)
|
(10 556)
|
(11 500)
|
(20 611)
|
(16 713)
|
(11 000)
|
(9 915)
|
(381)
|
(915)
|
(6 096)
|
(7 093)
|
(3 317)
|
(2 396)
|
(5 066)
|
(5 189)
|
(2 782)
|
(2 115)
|
(1 419)
|
(1 275)
|
(5 859)
|
(7 161)
|
(8 116)
|
(7 542)
|
(32 090)
|
(31 589)
|
(29 047)
|
(22 909)
|
2 465
|
687
|
861
|
(6 382)
|
(15 813)
|
(14 306)
|
(14 655)
|
(16 353)
|
(27 974)
|
(25 142)
|
(27 082)
|
(33 933)
|
(30 876)
|
(33 379)
|
(31 096)
|
(22 564)
|
(4 706)
|
(4 705)
|
(4 181)
|
(3 593)
|
(26 648)
|
(27 256)
|
(30 868)
|
(30 934)
|
(31 151)
|
(30 873)
|
(30 096)
|
(32 485)
|
(77 995)
|
(77 153)
|
(75 648)
|
|
| Gain/Loss on Disposition of Assets |
(1 651)
|
(1 057)
|
(1 188)
|
(1 250)
|
(2 578)
|
(1 829)
|
(1 445)
|
(117)
|
(860)
|
(1 324)
|
(1 289)
|
(1 195)
|
(1 901)
|
(2 565)
|
(2 683)
|
(1 983)
|
(1 208)
|
(1 537)
|
(3 546)
|
(3 620)
|
(3 662)
|
(3 457)
|
(2 463)
|
(1 199)
|
(1 301)
|
(549)
|
(32)
|
(1 332)
|
37
|
2 538
|
5 818
|
6 310
|
5 562
|
3 826
|
465
|
498
|
531
|
(915)
|
0
|
5 080
|
4 822
|
4 863
|
26 927
|
26 251
|
28 909
|
29 210
|
1 165
|
1 356
|
(1 004)
|
(833)
|
210
|
158
|
2 632
|
2 408
|
2 086
|
13
|
(2 303)
|
0
|
(1 029)
|
1 786
|
2 460
|
2 300
|
869
|
192
|
(1 267)
|
(537)
|
(270)
|
(673)
|
390
|
256
|
693
|
975
|
548
|
1 845
|
727
|
604
|
104
|
|
| Total Other Income |
2 001
|
(1 653)
|
3 084
|
649
|
4 368
|
10 644
|
12 363
|
9 536
|
2 051
|
1 781
|
1 532
|
(1 943)
|
(2 433)
|
(2 641)
|
(754)
|
(979)
|
(37)
|
(530)
|
(1 595)
|
(1 430)
|
(3 875)
|
(3 735)
|
(1 542)
|
(2 322)
|
(1 012)
|
2 931
|
(3 751)
|
4 196
|
4 975
|
1 068
|
(3 986)
|
(4 386)
|
(2 686)
|
(5 446)
|
(5 294)
|
(4 090)
|
(8 479)
|
(5 707)
|
5 626
|
538
|
1 340
|
1 041
|
(4 088)
|
(5 115)
|
(3 548)
|
(3 649)
|
(3 292)
|
(2 254)
|
(2 319)
|
(397)
|
(1 097)
|
(1 468)
|
(1 969)
|
(3 889)
|
(1 161)
|
(2 175)
|
(2 074)
|
(3 593)
|
(2 898)
|
(1 447)
|
(895)
|
(1 320)
|
(4 466)
|
(5 107)
|
(5 392)
|
(5 884)
|
(5 357)
|
(5 876)
|
(6 343)
|
(5 933)
|
(5 747)
|
(5 664)
|
(5 651)
|
(5 409)
|
(7 136)
|
(7 385)
|
(7 493)
|
|
| Pre-Tax Income |
24 989
N/A
|
30 490
+22%
|
32 453
+6%
|
60 692
+87%
|
55 598
-8%
|
47 232
-15%
|
42 553
-10%
|
41 586
-2%
|
49 612
+19%
|
44 407
-10%
|
40 610
-9%
|
15 082
-63%
|
13 755
-9%
|
370
-97%
|
12 497
+3 278%
|
13 048
+4%
|
22 142
+70%
|
24 584
+11%
|
32 106
+31%
|
30 106
-6%
|
26 501
-12%
|
23 551
-11%
|
8 807
-63%
|
8 682
-1%
|
13 712
+58%
|
19 062
+39%
|
38 849
+104%
|
43 450
+12%
|
40 774
-6%
|
40 866
+0%
|
40 735
0%
|
37 530
-8%
|
38 618
+3%
|
37 034
-4%
|
46 404
+25%
|
50 903
+10%
|
49 664
-2%
|
49 565
0%
|
52 968
+7%
|
49 707
-6%
|
64 360
+29%
|
64 870
+1%
|
60 229
-7%
|
66 525
+10%
|
56 413
-15%
|
66 913
+19%
|
65 484
-2%
|
57 733
-12%
|
57 358
-1%
|
47 386
-17%
|
65 187
+38%
|
65 150
0%
|
152 740
+134%
|
157 415
+3%
|
134 854
-14%
|
133 366
-1%
|
43 793
-67%
|
135 639
+210%
|
130 020
-4%
|
141 085
+9%
|
148 545
+5%
|
162 828
+10%
|
180 943
+11%
|
189 970
+5%
|
235 525
+24%
|
133 801
-43%
|
109 558
-18%
|
101 808
-7%
|
54 811
-46%
|
89 486
+63%
|
125 956
+41%
|
132 380
+5%
|
157 483
+19%
|
161 354
+2%
|
184 134
+14%
|
180 154
-2%
|
171 735
-5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(20 264)
|
(23 529)
|
(24 250)
|
(23 091)
|
(28 176)
|
(28 625)
|
(19 753)
|
(19 095)
|
(19 994)
|
(25 173)
|
(18 276)
|
(12 569)
|
(13 237)
|
(9 908)
|
(10 373)
|
(9 715)
|
(10 640)
|
(11 322)
|
(15 805)
|
(14 427)
|
(11 596)
|
(11 605)
|
(564)
|
(1 075)
|
(3 375)
|
(4 379)
|
(17 231)
|
(18 442)
|
(16 904)
|
(17 089)
|
(16 121)
|
(15 211)
|
(16 130)
|
(15 081)
|
(19 002)
|
(20 940)
|
(19 220)
|
(19 132)
|
(11 676)
|
(9 258)
|
(15 160)
|
(15 750)
|
(16 630)
|
(17 044)
|
(12 856)
|
(12 964)
|
(16 676)
|
(17 353)
|
(18 395)
|
(17 491)
|
(23 088)
|
(22 012)
|
(48 913)
|
(50 143)
|
(45 167)
|
(46 152)
|
(18 728)
|
(47 756)
|
(46 265)
|
(47 161)
|
(48 344)
|
(49 916)
|
(51 785)
|
(55 294)
|
(69 008)
|
(39 055)
|
(33 550)
|
(29 517)
|
(16 895)
|
(25 457)
|
(37 921)
|
(43 746)
|
(52 529)
|
(53 953)
|
(84 638)
|
(79 436)
|
(75 721)
|
|
| Income from Continuing Operations |
4 725
|
6 961
|
8 203
|
37 601
|
27 422
|
18 607
|
22 800
|
22 491
|
29 618
|
19 234
|
22 334
|
2 513
|
518
|
(9 538)
|
2 124
|
3 333
|
11 502
|
13 262
|
16 301
|
15 679
|
14 905
|
11 946
|
8 243
|
7 607
|
10 337
|
14 683
|
21 618
|
25 008
|
23 870
|
23 777
|
24 614
|
22 319
|
22 488
|
21 953
|
27 402
|
29 963
|
30 444
|
30 433
|
41 292
|
40 449
|
49 200
|
49 120
|
43 599
|
49 481
|
43 557
|
53 949
|
48 808
|
40 380
|
38 963
|
29 895
|
42 099
|
43 138
|
103 827
|
107 272
|
89 687
|
87 214
|
25 065
|
87 883
|
83 755
|
93 924
|
100 201
|
112 912
|
129 158
|
134 676
|
166 517
|
94 746
|
76 008
|
72 291
|
37 916
|
64 029
|
88 035
|
88 634
|
104 954
|
107 401
|
99 496
|
100 718
|
96 014
|
|
| Income to Minority Interest |
(4 669)
|
(4 764)
|
(4 965)
|
(4 759)
|
(3 281)
|
(1 660)
|
(1 685)
|
(1 581)
|
(3 325)
|
(3 753)
|
(4 442)
|
(3 051)
|
(1 680)
|
419
|
114
|
(234)
|
(1 575)
|
(2 205)
|
(4 137)
|
(4 929)
|
(4 997)
|
(4 583)
|
(5 174)
|
(4 575)
|
(4 127)
|
(4 265)
|
(3 055)
|
(2 813)
|
(2 955)
|
(3 431)
|
(3 992)
|
(3 548)
|
(3 674)
|
(3 621)
|
(4 533)
|
(5 226)
|
(5 824)
|
(5 909)
|
(6 046)
|
(6 282)
|
(11 012)
|
(11 164)
|
(11 063)
|
(11 202)
|
(6 487)
|
(6 485)
|
(6 539)
|
(5 329)
|
(4 153)
|
(3 570)
|
(1 049)
|
(768)
|
(1 988)
|
(1 982)
|
(2 638)
|
(2 411)
|
(1 353)
|
(970)
|
(1 756)
|
(3 406)
|
(4 430)
|
(5 012)
|
(5 974)
|
(6 679)
|
(9 550)
|
(12 883)
|
(15 141)
|
(15 753)
|
(12 216)
|
(10 529)
|
(13 639)
|
(13 905)
|
(16 266)
|
(17 993)
|
(10 147)
|
(11 984)
|
(9 129)
|
|
| Net Income (Common) |
53
N/A
|
2 198
+4 047%
|
3 236
+47%
|
32 840
+915%
|
24 137
-27%
|
16 944
-30%
|
21 114
+25%
|
20 903
-1%
|
26 293
+26%
|
15 473
-41%
|
17 889
+16%
|
(541)
N/A
|
(1 163)
-115%
|
(9 126)
-685%
|
2 232
N/A
|
3 094
+39%
|
9 920
+221%
|
11 038
+11%
|
12 153
+10%
|
10 736
-12%
|
9 902
-8%
|
7 367
-26%
|
3 068
-58%
|
3 034
-1%
|
6 211
+105%
|
10 417
+68%
|
18 562
+78%
|
22 195
+20%
|
20 911
-6%
|
20 345
-3%
|
20 621
+1%
|
18 771
-9%
|
18 816
+0%
|
18 331
-3%
|
22 868
+25%
|
24 734
+8%
|
24 620
0%
|
24 523
0%
|
35 245
+44%
|
34 167
-3%
|
38 185
+12%
|
37 956
-1%
|
32 535
-14%
|
38 277
+18%
|
37 070
-3%
|
47 462
+28%
|
42 267
-11%
|
35 051
-17%
|
34 809
-1%
|
26 323
-24%
|
41 049
+56%
|
42 369
+3%
|
101 837
+140%
|
105 289
+3%
|
87 047
-17%
|
84 801
-3%
|
23 711
-72%
|
86 912
+267%
|
81 997
-6%
|
90 514
+10%
|
95 769
+6%
|
107 898
+13%
|
123 182
+14%
|
127 996
+4%
|
156 965
+23%
|
81 860
-48%
|
60 866
-26%
|
56 537
-7%
|
25 697
-55%
|
53 500
+108%
|
74 395
+39%
|
74 728
+0%
|
88 688
+19%
|
89 405
+1%
|
89 348
0%
|
88 734
-1%
|
86 884
-2%
|
|
| EPS (Diluted) |
0.15
N/A
|
6.54
+4 260%
|
8.53
+30%
|
99.21
+1 063%
|
72.7
-27%
|
50.57
-30%
|
64.17
+27%
|
63.15
-2%
|
79.19
+25%
|
47.17
-40%
|
53.88
+14%
|
-1.66
N/A
|
-3.61
-117%
|
-28.08
-678%
|
6.92
N/A
|
9.6
+39%
|
30.81
+221%
|
34.27
+11%
|
37.74
+10%
|
33.34
-12%
|
30.75
-8%
|
22.95
-25%
|
9.54
-58%
|
9.45
-1%
|
19.34
+105%
|
32.45
+68%
|
57.82
+78%
|
69.13
+20%
|
65.13
-6%
|
62.4
-4%
|
62.29
0%
|
52.43
-16%
|
52.55
+0%
|
51.34
-2%
|
64.02
+25%
|
69.28
+8%
|
68.96
0%
|
68.69
0%
|
98.8
+44%
|
95.7
-3%
|
106.96
+12%
|
118.61
+11%
|
96.02
-19%
|
112.57
+17%
|
109.02
-3%
|
139.59
+28%
|
124.25
-11%
|
103.09
-17%
|
102.37
-1%
|
77.38
-24%
|
120.67
+56%
|
124.55
+3%
|
294.47
+136%
|
292.99
-1%
|
261.06
-11%
|
244.98
-6%
|
68.49
-72%
|
251.05
+267%
|
237.16
-6%
|
265.51
+12%
|
283.71
+7%
|
321.69
+13%
|
365.21
+14%
|
384.85
+5%
|
476.2
+24%
|
250.4
-47%
|
185.07
-26%
|
173.32
-6%
|
79.48
-54%
|
167.13
+110%
|
231.57
+39%
|
239.04
+3%
|
289.8
+21%
|
300.11
+4%
|
295.98
-1%
|
306.92
+4%
|
303.62
-1%
|
|