Ito En Ltd
TSE:2593
| 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 |
2 965.5
3 720
|
| Price Target |
|
We'll email you a reminder when the closing price reaches JPY.
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
Ito En Ltd
|
Revenue
|
482.9B
JPY
|
|
Cost of Revenue
|
-303B
JPY
|
|
Gross Profit
|
179.8B
JPY
|
|
Operating Expenses
|
-157.3B
JPY
|
|
Operating Income
|
22.5B
JPY
|
|
Other Expenses
|
-8B
JPY
|
|
Net Income
|
14.5B
JPY
|
Income Statement
Ito En Ltd
| Jul-2004 | Oct-2004 | Jan-2005 | Jul-2005 | Oct-2005 | Jan-2006 | Jul-2006 | Oct-2006 | Jan-2007 | Jul-2007 | Oct-2007 | Jan-2008 | Jul-2008 | Oct-2008 | Jan-2009 | Jul-2009 | Oct-2009 | Jan-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
0
|
0
|
160
|
0
|
0
|
228
|
468
|
717
|
969
|
1 002
|
1 030
|
1 040
|
1 169
|
1 109
|
1 143
|
1 204
|
1 235
|
1 254
|
1 266
|
1 257
|
1 248
|
1 231
|
1 207
|
1 178
|
1 153
|
1 161
|
1 142
|
1 121
|
1 082
|
1 011
|
968
|
927
|
884
|
833
|
776
|
713
|
656
|
601
|
550
|
504
|
462
|
429
|
400
|
374
|
352
|
348
|
375
|
405
|
436
|
464
|
463
|
465
|
468
|
478
|
494
|
511
|
544
|
531
|
517
|
502
|
481
|
492
|
499
|
511
|
0
|
0
|
0
|
|
| Revenue |
192 340
N/A
|
196 321
+2%
|
201 633
+3%
|
204 729
+2%
|
215 149
+5%
|
219 891
+2%
|
224 892
+2%
|
227 971
+1%
|
234 189
+3%
|
240 836
+3%
|
249 716
+4%
|
249 454
0%
|
252 703
+1%
|
252 746
+0%
|
255 360
+1%
|
255 271
0%
|
253 415
-1%
|
253 261
0%
|
260 630
+3%
|
268 335
+3%
|
272 205
+1%
|
351 692
+29%
|
357 403
+2%
|
358 066
+0%
|
360 515
+1%
|
369 284
+2%
|
372 732
+1%
|
384 798
+3%
|
395 506
+3%
|
403 957
+2%
|
416 914
+3%
|
426 473
+2%
|
430 617
+1%
|
437 755
+2%
|
437 262
0%
|
432 623
-1%
|
432 141
0%
|
430 541
0%
|
440 023
+2%
|
449 566
+2%
|
458 085
+2%
|
465 579
+2%
|
466 440
+0%
|
470 785
+1%
|
474 357
+1%
|
475 866
+0%
|
483 274
+2%
|
483 666
+0%
|
487 619
+1%
|
494 793
+1%
|
497 910
+1%
|
504 378
+1%
|
507 521
+1%
|
504 153
-1%
|
494 952
-2%
|
494 156
0%
|
494 268
+0%
|
483 360
-2%
|
465 707
-4%
|
454 474
-2%
|
442 787
-3%
|
446 281
+1%
|
439 342
-2%
|
418 412
-5%
|
411 266
-2%
|
400 769
-3%
|
408 219
+2%
|
419 315
+3%
|
425 597
+1%
|
431 674
+1%
|
439 603
+2%
|
446 939
+2%
|
449 471
+1%
|
453 899
+1%
|
457 784
+1%
|
463 693
+1%
|
468 541
+1%
|
472 716
+1%
|
478 552
+1%
|
482 873
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(95 095)
|
(97 244)
|
(99 947)
|
(101 841)
|
(106 038)
|
(108 254)
|
(110 039)
|
(111 088)
|
(113 138)
|
(115 768)
|
(119 917)
|
(120 786)
|
(124 387)
|
(126 343)
|
(129 282)
|
(129 738)
|
(129 144)
|
(128 762)
|
(133 327)
|
(137 253)
|
(138 537)
|
(177 992)
|
(179 828)
|
(184 245)
|
(187 020)
|
(192 213)
|
(197 018)
|
(200 876)
|
(206 905)
|
(211 869)
|
(218 241)
|
(221 982)
|
(223 378)
|
(225 951)
|
(225 651)
|
(223 549)
|
(223 999)
|
(223 132)
|
(229 783)
|
(237 288)
|
(242 873)
|
(246 761)
|
(245 687)
|
(246 853)
|
(247 827)
|
(249 696)
|
(254 254)
|
(252 454)
|
(255 560)
|
(260 810)
|
(262 196)
|
(267 123)
|
(268 274)
|
(263 778)
|
(256 987)
|
(256 368)
|
(254 648)
|
(250 605)
|
(241 746)
|
(236 167)
|
(231 289)
|
(231 278)
|
(235 735)
|
(233 416)
|
(237 083)
|
(241 188)
|
(248 016)
|
(256 992)
|
(261 148)
|
(266 089)
|
(269 275)
|
(272 194)
|
(274 153)
|
(276 832)
|
(281 056)
|
(286 151)
|
(290 233)
|
(293 078)
|
(297 757)
|
(303 036)
|
|
| Gross Profit |
97 245
N/A
|
99 077
+2%
|
101 686
+3%
|
102 888
+1%
|
109 111
+6%
|
111 637
+2%
|
114 853
+3%
|
116 883
+2%
|
121 051
+4%
|
125 068
+3%
|
129 799
+4%
|
128 668
-1%
|
128 316
0%
|
126 403
-1%
|
126 078
0%
|
125 533
0%
|
124 271
-1%
|
124 499
+0%
|
127 303
+2%
|
131 082
+3%
|
133 668
+2%
|
173 700
+30%
|
177 575
+2%
|
173 821
-2%
|
173 495
0%
|
177 071
+2%
|
175 714
-1%
|
183 922
+5%
|
188 601
+3%
|
192 088
+2%
|
198 673
+3%
|
204 491
+3%
|
207 239
+1%
|
211 804
+2%
|
211 611
0%
|
209 074
-1%
|
208 142
0%
|
207 409
0%
|
210 240
+1%
|
212 278
+1%
|
215 212
+1%
|
218 818
+2%
|
220 753
+1%
|
223 932
+1%
|
226 530
+1%
|
226 170
0%
|
229 020
+1%
|
231 212
+1%
|
232 059
+0%
|
233 983
+1%
|
235 714
+1%
|
237 255
+1%
|
239 247
+1%
|
240 375
+0%
|
237 965
-1%
|
237 788
0%
|
239 620
+1%
|
232 755
-3%
|
223 961
-4%
|
218 307
-3%
|
211 498
-3%
|
215 003
+2%
|
203 607
-5%
|
184 996
-9%
|
174 183
-6%
|
159 581
-8%
|
160 203
+0%
|
162 323
+1%
|
164 449
+1%
|
165 585
+1%
|
170 328
+3%
|
174 745
+3%
|
175 318
+0%
|
177 067
+1%
|
176 728
0%
|
177 542
+0%
|
178 308
+0%
|
179 638
+1%
|
180 795
+1%
|
179 837
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(81 376)
|
(83 645)
|
(86 443)
|
(88 632)
|
(93 036)
|
(95 226)
|
(97 986)
|
(99 609)
|
(103 530)
|
(107 247)
|
(111 848)
|
(113 035)
|
(115 516)
|
(116 779)
|
(117 767)
|
(115 370)
|
(113 922)
|
(114 395)
|
(115 312)
|
(117 985)
|
(119 768)
|
(156 020)
|
(159 109)
|
(155 118)
|
(155 056)
|
(158 164)
|
(158 395)
|
(164 502)
|
(168 797)
|
(171 838)
|
(178 004)
|
(183 470)
|
(187 214)
|
(190 704)
|
(193 885)
|
(194 248)
|
(194 688)
|
(196 016)
|
(196 752)
|
(199 058)
|
(199 606)
|
(201 575)
|
(201 275)
|
(202 379)
|
(203 856)
|
(204 396)
|
(207 447)
|
(209 266)
|
(211 302)
|
(211 940)
|
(213 926)
|
(216 496)
|
(217 079)
|
(217 556)
|
(215 007)
|
(214 074)
|
(215 386)
|
(212 815)
|
(206 012)
|
(203 864)
|
(198 974)
|
(198 328)
|
(184 836)
|
(166 075)
|
(153 833)
|
(140 787)
|
(141 719)
|
(143 050)
|
(143 895)
|
(145 997)
|
(146 750)
|
(149 446)
|
(149 843)
|
(152 044)
|
(154 569)
|
(155 176)
|
(157 235)
|
(156 669)
|
(156 594)
|
(157 323)
|
|
| Selling, General & Administrative |
(81 331)
|
(82 243)
|
(86 368)
|
(88 557)
|
(93 208)
|
(95 226)
|
(97 986)
|
(99 530)
|
(103 530)
|
(107 247)
|
(111 290)
|
(113 035)
|
(114 508)
|
(116 332)
|
(114 111)
|
(111 131)
|
(109 198)
|
(109 067)
|
(109 534)
|
(111 784)
|
(113 274)
|
(146 742)
|
(151 872)
|
(150 014)
|
(152 272)
|
(147 030)
|
(158 393)
|
(164 501)
|
(168 796)
|
(157 915)
|
(178 003)
|
(183 470)
|
(187 213)
|
(175 680)
|
(193 884)
|
(194 246)
|
(194 687)
|
(180 617)
|
(196 753)
|
(199 058)
|
(199 607)
|
(185 838)
|
(201 274)
|
(202 377)
|
(203 854)
|
(192 258)
|
(207 446)
|
(209 266)
|
(211 300)
|
(199 280)
|
(213 925)
|
(216 496)
|
(217 079)
|
(204 426)
|
(215 006)
|
(214 071)
|
(215 385)
|
(200 040)
|
(206 012)
|
(203 863)
|
(198 973)
|
(186 426)
|
(184 833)
|
(166 075)
|
(153 832)
|
(129 764)
|
(141 721)
|
(143 050)
|
(143 894)
|
(135 942)
|
(146 749)
|
(149 446)
|
(149 843)
|
(143 749)
|
(154 567)
|
(155 175)
|
(157 234)
|
(147 881)
|
(156 594)
|
(157 322)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(474)
|
(968)
|
(1 491)
|
(1 464)
|
(1 368)
|
(1 295)
|
(1 170)
|
(1 051)
|
(937)
|
(1 630)
|
0
|
0
|
0
|
(1 685)
|
0
|
0
|
0
|
(1 676)
|
0
|
0
|
0
|
(1 637)
|
0
|
0
|
0
|
(1 788)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 825)
|
0
|
0
|
0
|
(1 786)
|
0
|
0
|
0
|
(1 833)
|
0
|
0
|
0
|
(1 817)
|
0
|
0
|
0
|
(1 694)
|
0
|
0
|
0
|
(1 870)
|
0
|
0
|
0
|
(2 133)
|
0
|
0
|
0
|
(2 139)
|
0
|
0
|
0
|
(2 391)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(534)
|
(1 265)
|
(2 165)
|
(2 775)
|
(3 356)
|
(4 033)
|
(4 608)
|
(5 150)
|
(5 557)
|
(7 648)
|
0
|
0
|
0
|
(9 449)
|
0
|
0
|
0
|
(12 246)
|
0
|
0
|
0
|
(13 386)
|
0
|
0
|
0
|
(13 611)
|
0
|
0
|
0
|
(13 988)
|
0
|
0
|
0
|
(10 312)
|
0
|
0
|
0
|
(10 873)
|
0
|
0
|
0
|
(11 296)
|
0
|
0
|
0
|
(10 957)
|
0
|
0
|
0
|
(10 207)
|
0
|
0
|
0
|
(9 153)
|
0
|
0
|
0
|
(7 921)
|
0
|
0
|
0
|
(6 156)
|
0
|
0
|
0
|
(6 396)
|
0
|
0
|
|
| Other Operating Expenses |
(45)
|
(1 402)
|
(75)
|
(75)
|
172
|
0
|
0
|
(79)
|
0
|
0
|
(558)
|
0
|
0
|
1 786
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 237)
|
(5 104)
|
(2 784)
|
0
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
1
|
0
|
1
|
(1 749)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
|
| Operating Income |
15 869
N/A
|
15 432
-3%
|
15 243
-1%
|
14 256
-6%
|
16 075
+13%
|
16 411
+2%
|
16 867
+3%
|
17 274
+2%
|
17 521
+1%
|
17 821
+2%
|
17 951
+1%
|
15 633
-13%
|
12 800
-18%
|
9 624
-25%
|
8 311
-14%
|
10 163
+22%
|
10 349
+2%
|
10 104
-2%
|
11 991
+19%
|
13 097
+9%
|
13 900
+6%
|
17 680
+27%
|
18 466
+4%
|
18 703
+1%
|
18 439
-1%
|
18 907
+3%
|
17 319
-8%
|
19 420
+12%
|
19 804
+2%
|
20 250
+2%
|
20 669
+2%
|
21 021
+2%
|
20 025
-5%
|
21 100
+5%
|
17 726
-16%
|
14 826
-16%
|
13 454
-9%
|
11 393
-15%
|
13 488
+18%
|
13 220
-2%
|
15 606
+18%
|
17 243
+10%
|
19 478
+13%
|
21 553
+11%
|
22 674
+5%
|
21 774
-4%
|
21 573
-1%
|
21 946
+2%
|
20 757
-5%
|
22 043
+6%
|
21 788
-1%
|
20 759
-5%
|
22 168
+7%
|
22 819
+3%
|
22 958
+1%
|
23 714
+3%
|
24 234
+2%
|
19 940
-18%
|
17 949
-10%
|
14 443
-20%
|
12 524
-13%
|
16 675
+33%
|
18 771
+13%
|
18 921
+1%
|
20 350
+8%
|
18 794
-8%
|
18 484
-2%
|
19 273
+4%
|
20 554
+7%
|
19 588
-5%
|
23 578
+20%
|
25 299
+7%
|
25 475
+1%
|
25 023
-2%
|
22 159
-11%
|
22 366
+1%
|
21 073
-6%
|
22 969
+9%
|
24 201
+5%
|
22 514
-7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
119
|
(102)
|
(424)
|
(739)
|
(823)
|
(745)
|
(1 024)
|
(1 201)
|
(1 133)
|
(1 321)
|
(1 311)
|
(1 127)
|
(1 158)
|
(1 122)
|
(896)
|
(747)
|
(380)
|
(336)
|
(207)
|
(337)
|
(622)
|
(895)
|
(903)
|
(707)
|
(566)
|
(499)
|
119
|
(459)
|
(682)
|
(2 095)
|
(3 337)
|
(2 751)
|
(1 555)
|
(425)
|
202
|
491
|
(1 126)
|
(702)
|
(270)
|
274
|
392
|
687
|
49
|
(679)
|
(185)
|
(297)
|
(362)
|
(508)
|
(523)
|
74
|
411
|
703
|
722
|
1 293
|
1 612
|
1 852
|
1 214
|
182
|
261
|
260
|
1 047
|
1 475
|
1 094
|
770
|
763
|
(220)
|
98
|
448
|
|
| Non-Reccuring Items |
0
|
0
|
124
|
175
|
76
|
4
|
(25)
|
32
|
(65)
|
(101)
|
(122)
|
(41)
|
(59)
|
(700)
|
(674)
|
(656)
|
(37)
|
(346)
|
(663)
|
(767)
|
(268)
|
(1 731)
|
(1 499)
|
(1 369)
|
(1 626)
|
(808)
|
(862)
|
(631)
|
(508)
|
(429)
|
(299)
|
(389)
|
(512)
|
(74)
|
(20)
|
(201)
|
(194)
|
(321)
|
(362)
|
(293)
|
(314)
|
(320)
|
(374)
|
(475)
|
(426)
|
(976)
|
(787)
|
(875)
|
(924)
|
(750)
|
(1 319)
|
(1 287)
|
(1 254)
|
(1 406)
|
(455)
|
(439)
|
(303)
|
(5 775)
|
(5 499)
|
(5 496)
|
(5 723)
|
(3 791)
|
(2 948)
|
(2 522)
|
(1 648)
|
(208)
|
(912)
|
(1 463)
|
(2 316)
|
(708)
|
(710)
|
(1 089)
|
(1 172)
|
(2 318)
|
(2 312)
|
(1 942)
|
(1 917)
|
(947)
|
(952)
|
(1 217)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
16
|
16
|
13
|
(1)
|
0
|
(1)
|
(1)
|
188
|
186
|
171
|
171
|
(16)
|
(15)
|
1
|
145
|
0
|
172
|
182
|
39
|
11
|
12
|
9
|
9
|
9
|
10
|
4
|
9
|
9
|
9
|
10
|
4
|
121
|
122
|
120
|
0
|
2
|
(4)
|
(56)
|
(56)
|
(34)
|
(27)
|
27
|
27
|
3
|
3
|
2
|
7
|
4
|
4
|
5
|
0
|
17
|
18
|
22
|
|
| Total Other Income |
(494)
|
(488)
|
(294)
|
(234)
|
(190)
|
(274)
|
(170)
|
(200)
|
(134)
|
(91)
|
(180)
|
(478)
|
(486)
|
(522)
|
89
|
60
|
49
|
85
|
95
|
85
|
170
|
246
|
282
|
248
|
193
|
209
|
117
|
217
|
(5)
|
0
|
(13)
|
(24)
|
229
|
314
|
355
|
302
|
387
|
336
|
339
|
294
|
204
|
97
|
(144)
|
(42)
|
(61)
|
339
|
186
|
179
|
164
|
390
|
205
|
180
|
199
|
377
|
242
|
252
|
268
|
379
|
215
|
209
|
365
|
435
|
321
|
388
|
372
|
498
|
729
|
705
|
681
|
619
|
339
|
338
|
367
|
341
|
340
|
328
|
347
|
412
|
538
|
500
|
|
| Pre-Tax Income |
15 375
N/A
|
14 944
-3%
|
15 073
+1%
|
14 197
-6%
|
15 961
+12%
|
16 141
+1%
|
16 672
+3%
|
17 106
+3%
|
17 322
+1%
|
17 629
+2%
|
17 649
+0%
|
15 114
-14%
|
12 374
-18%
|
8 300
-33%
|
7 302
-12%
|
8 830
+21%
|
9 540
+8%
|
9 100
-5%
|
10 399
+14%
|
11 214
+8%
|
12 669
+13%
|
14 874
+17%
|
15 938
+7%
|
16 455
+3%
|
15 851
-4%
|
17 189
+8%
|
15 694
-9%
|
18 275
+16%
|
18 924
+4%
|
19 484
+3%
|
20 150
+3%
|
20 270
+1%
|
19 119
-6%
|
20 633
+8%
|
17 344
-16%
|
14 391
-17%
|
13 252
-8%
|
10 893
-18%
|
13 569
+25%
|
12 763
-6%
|
14 959
+17%
|
14 925
0%
|
15 795
+6%
|
18 467
+17%
|
20 671
+12%
|
20 723
+0%
|
21 186
+2%
|
21 750
+3%
|
18 880
-13%
|
20 990
+11%
|
20 414
-3%
|
19 930
-2%
|
21 514
+8%
|
22 486
+5%
|
22 803
+1%
|
22 858
+0%
|
24 018
+5%
|
14 368
-40%
|
12 425
-14%
|
8 768
-29%
|
6 643
-24%
|
13 395
+102%
|
16 551
+24%
|
17 434
+5%
|
19 740
+13%
|
20 343
+3%
|
19 886
-2%
|
20 394
+3%
|
20 160
-1%
|
19 684
-2%
|
23 471
+19%
|
24 810
+6%
|
25 724
+4%
|
24 525
-5%
|
21 285
-13%
|
21 527
+1%
|
20 266
-6%
|
22 231
+10%
|
23 903
+8%
|
22 267
-7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(6 974)
|
(6 649)
|
(6 881)
|
(6 505)
|
(7 103)
|
(7 052)
|
(7 256)
|
(7 448)
|
(7 574)
|
(7 824)
|
(7 736)
|
(6 871)
|
(5 655)
|
(4 390)
|
(3 577)
|
(4 256)
|
(4 329)
|
(4 105)
|
(4 720)
|
(5 034)
|
(5 524)
|
(7 191)
|
(7 605)
|
(7 763)
|
(8 343)
|
(7 954)
|
(7 319)
|
(8 425)
|
(7 962)
|
(8 266)
|
(8 351)
|
(8 110)
|
(7 730)
|
(8 416)
|
(7 155)
|
(6 159)
|
(5 796)
|
(3 514)
|
(4 739)
|
(4 074)
|
(4 681)
|
(6 226)
|
(5 875)
|
(6 485)
|
(7 250)
|
(6 870)
|
(7 228)
|
(7 638)
|
(7 730)
|
(8 346)
|
(8 020)
|
(7 749)
|
(7 373)
|
(7 752)
|
(7 902)
|
(7 941)
|
(8 310)
|
(6 422)
|
(6 121)
|
(5 161)
|
(4 274)
|
(6 379)
|
(6 999)
|
(7 214)
|
(8 065)
|
(7 254)
|
(7 081)
|
(7 139)
|
(7 209)
|
(6 484)
|
(7 655)
|
(8 291)
|
(8 435)
|
(8 539)
|
(7 686)
|
(7 555)
|
(7 150)
|
(7 729)
|
(8 141)
|
(7 468)
|
|
| Income from Continuing Operations |
8 401
|
8 295
|
8 192
|
7 692
|
8 858
|
9 089
|
9 416
|
9 658
|
9 748
|
9 805
|
9 913
|
8 243
|
6 719
|
3 910
|
3 725
|
4 574
|
5 211
|
4 995
|
5 679
|
6 180
|
7 145
|
7 683
|
8 333
|
8 692
|
7 508
|
9 235
|
8 375
|
9 850
|
10 962
|
11 218
|
11 799
|
12 160
|
11 389
|
12 217
|
10 189
|
8 232
|
7 456
|
7 379
|
8 830
|
8 689
|
10 278
|
8 699
|
9 920
|
11 982
|
13 421
|
13 853
|
13 958
|
14 112
|
11 150
|
12 644
|
12 394
|
12 181
|
14 141
|
14 734
|
14 901
|
14 917
|
15 708
|
7 946
|
6 304
|
3 607
|
2 369
|
7 016
|
9 552
|
10 220
|
11 675
|
13 089
|
12 805
|
13 255
|
12 951
|
13 200
|
15 816
|
16 519
|
17 289
|
15 986
|
13 599
|
13 972
|
13 116
|
14 502
|
15 762
|
14 799
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(46)
|
(56)
|
(78)
|
(46)
|
(53)
|
(40)
|
(29)
|
1
|
(15)
|
(5)
|
77
|
72
|
77
|
13
|
(60)
|
(65)
|
(48)
|
25
|
(17)
|
(141)
|
(141)
|
(120)
|
(140)
|
(82)
|
(83)
|
(86)
|
(83)
|
(67)
|
(99)
|
(83)
|
(117)
|
(150)
|
(106)
|
(160)
|
(152)
|
(96)
|
(72)
|
(90)
|
(100)
|
(175)
|
(278)
|
(271)
|
(213)
|
(227)
|
(204)
|
(152)
|
(175)
|
(142)
|
(120)
|
(3)
|
(67)
|
(51)
|
(78)
|
(160)
|
(123)
|
(155)
|
(176)
|
(310)
|
(315)
|
(343)
|
(341)
|
(335)
|
(336)
|
(339)
|
(340)
|
(345)
|
(334)
|
(291)
|
|
| Net Income (Common) |
8 399
N/A
|
8 290
-1%
|
8 190
-1%
|
7 689
-6%
|
8 859
+15%
|
9 087
+3%
|
9 413
+4%
|
9 661
+3%
|
9 748
+1%
|
9 805
+1%
|
8 055
-18%
|
8 243
+2%
|
6 369
-23%
|
4 674
-27%
|
2 486
-47%
|
3 115
+25%
|
3 569
+15%
|
3 425
-4%
|
3 934
+15%
|
4 330
+10%
|
5 012
+16%
|
5 291
+6%
|
5 826
+10%
|
6 090
+5%
|
5 240
-14%
|
6 440
+23%
|
6 443
+0%
|
9 042
+40%
|
10 177
+13%
|
11 244
+10%
|
11 784
+5%
|
12 019
+2%
|
11 249
-6%
|
12 096
+8%
|
10 046
-17%
|
8 149
-19%
|
7 373
-10%
|
7 292
-1%
|
8 746
+20%
|
8 620
-1%
|
10 178
+18%
|
8 615
-15%
|
9 802
+14%
|
11 832
+21%
|
13 313
+13%
|
13 693
+3%
|
13 807
+1%
|
14 016
+2%
|
11 078
-21%
|
12 553
+13%
|
12 292
-2%
|
12 005
-2%
|
13 862
+15%
|
14 462
+4%
|
14 689
+2%
|
14 689
N/A
|
15 503
+6%
|
7 793
-50%
|
6 128
-21%
|
3 464
-43%
|
2 248
-35%
|
7 011
+212%
|
9 482
+35%
|
10 167
+7%
|
11 595
+14%
|
12 928
+11%
|
12 681
-2%
|
13 099
+3%
|
12 775
-2%
|
12 888
+1%
|
15 499
+20%
|
16 174
+4%
|
16 946
+5%
|
15 650
-8%
|
13 262
-15%
|
13 632
+3%
|
12 774
-6%
|
14 156
+11%
|
15 428
+9%
|
14 507
-6%
|
|
| EPS (Diluted) |
93.32
N/A
|
91.09
-2%
|
91
0%
|
85.43
-6%
|
97.35
+14%
|
100.96
+4%
|
105.76
+5%
|
107.34
+1%
|
109.52
+2%
|
110.16
+1%
|
88.51
-20%
|
44.79
-49%
|
70.76
+58%
|
51.36
-27%
|
27.62
-46%
|
34.61
+25%
|
39.21
+13%
|
38.05
-3%
|
43.71
+15%
|
48.11
+10%
|
55.68
+16%
|
58.78
+6%
|
64.73
+10%
|
67.66
+5%
|
58.87
-13%
|
71.55
+22%
|
51.95
-27%
|
73.51
+42%
|
82.73
+13%
|
91.41
+10%
|
95.8
+5%
|
97.72
+2%
|
91.47
-6%
|
98.34
+8%
|
81.68
-17%
|
66.24
-19%
|
82.84
+25%
|
59.23
-29%
|
71.1
+20%
|
70.08
-1%
|
82.73
+18%
|
69.97
-15%
|
79.69
+14%
|
96.19
+21%
|
108.23
+13%
|
111.26
+3%
|
112.25
+1%
|
113.95
+2%
|
124.47
+9%
|
102.27
-18%
|
100.75
-1%
|
98.32
-2%
|
113.57
+16%
|
118.45
+4%
|
120.68
+2%
|
120.87
+0%
|
127.57
+6%
|
64.1
-50%
|
50.42
-21%
|
28.5
-43%
|
18.49
-35%
|
57.68
+212%
|
78.02
+35%
|
83.65
+7%
|
95.41
+14%
|
106.4
+12%
|
104.59
-2%
|
108.04
+3%
|
105.36
-2%
|
106.31
+1%
|
127.82
+20%
|
133.39
+4%
|
139.8
+5%
|
129.33
-7%
|
111.2
-14%
|
91.25
-18%
|
109.25
+20%
|
120.41
+10%
|
182.99
+52%
|
96.03
-48%
|
|