Ajinomoto Co Inc
TSE:2802
Ajinomoto Co Inc
TSE:2802
Price:
3 575
JPY
0.7%
Market Closed
Market Cap:
3.6T
JPY
Add
Note
Why Create Notes?
Capture your thoughts
| 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
|
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.
Alert
Ajinomoto Co Inc
3575
+25 (+0.7%)
| 52 Week Range |
2 636.5
4 438
|
| 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 |
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Ajinomoto Co Inc
Ajinomoto Co Inc
|
Revenue
|
1.5T
JPY
|
|
Cost of Revenue
|
-972.7B
JPY
|
|
Gross Profit
|
556.4B
JPY
|
|
Operating Expenses
|
-441B
JPY
|
|
Operating Income
|
115.4B
JPY
|
|
Other Expenses
|
-36.9B
JPY
|
|
Net Income
|
78.5B
JPY
|
Income Statement
Ajinomoto Co Inc
Ajinomoto Co Inc
Currency: JPY
| Jun-2004 | Sep-2004 | Dec-2004 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
684
|
0
|
0
|
928
|
0
|
0
|
984
|
0
|
0
|
1 289
|
0
|
0
|
1 250
|
0
|
0
|
1 045
|
0
|
0
|
689
|
1 308
|
1 910
|
2 440
|
2 314
|
2 219
|
2 188
|
2 167
|
2 109
|
2 101
|
1 988
|
1 931
|
1 938
|
1 990
|
2 014
|
2 032
|
2 056
|
2 013
|
2 071
|
2 140
|
2 192
|
2 184
|
2 207
|
2 326
|
0
|
0
|
0
|
2 532
|
0
|
0
|
0
|
3 058
|
0
|
0
|
0
|
3 352
|
0
|
0
|
0
|
3 394
|
0
|
0
|
0
|
3 808
|
0
|
0
|
0
|
3 586
|
0
|
0
|
0
|
4 099
|
0
|
0
|
0
|
5 092
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
806 356
N/A
|
825 323
+2%
|
819 458
-1%
|
816 235
0%
|
816 183
0%
|
836 827
+3%
|
851 901
+2%
|
868 854
+2%
|
880 699
+1%
|
902 994
+3%
|
915 917
+1%
|
933 218
+2%
|
935 817
+0%
|
950 024
+2%
|
924 211
-3%
|
908 423
-2%
|
882 597
-3%
|
892 028
+1%
|
910 776
+2%
|
923 033
+1%
|
929 777
+1%
|
1 207 695
+30%
|
1 199 708
-1%
|
1 196 005
0%
|
1 191 854
0%
|
1 197 313
+0%
|
1 197 643
+0%
|
1 192 063
0%
|
1 174 069
-2%
|
1 172 442
0%
|
1 117 797
-5%
|
1 060 666
-5%
|
1 024 072
-3%
|
991 332
-3%
|
976 835
-1%
|
971 870
-1%
|
980 453
+1%
|
1 006 630
+3%
|
1 070 930
+6%
|
1 128 591
+5%
|
1 177 787
+4%
|
1 149 427
-2%
|
1 120 410
-3%
|
1 082 298
-3%
|
1 058 440
-2%
|
1 091 195
+3%
|
1 086 967
0%
|
1 097 243
+1%
|
1 111 925
+1%
|
1 114 784
+0%
|
1 127 627
+1%
|
1 132 774
+0%
|
1 128 922
0%
|
1 127 483
0%
|
1 119 736
-1%
|
1 113 255
-1%
|
1 103 422
-1%
|
1 100 039
0%
|
1 074 852
-2%
|
1 069 777
0%
|
1 063 177
-1%
|
1 071 453
+1%
|
1 099 863
+3%
|
1 110 299
+1%
|
1 130 741
+2%
|
1 149 370
+2%
|
1 194 650
+4%
|
1 258 993
+5%
|
1 321 862
+5%
|
1 359 115
+3%
|
1 377 016
+1%
|
1 387 264
+1%
|
1 400 038
+1%
|
1 439 231
+3%
|
1 465 217
+2%
|
1 495 477
+2%
|
1 522 621
+2%
|
1 530 556
+1%
|
1 529 056
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(573 893)
|
(584 731)
|
(585 391)
|
(589 686)
|
(592 506)
|
(605 438)
|
(614 509)
|
(621 908)
|
(632 569)
|
(645 074)
|
(659 153)
|
(659 977)
|
(656 464)
|
(657 082)
|
(649 061)
|
(629 770)
|
(600 440)
|
(594 438)
|
(603 634)
|
(608 673)
|
(614 805)
|
(804 716)
|
(798 830)
|
(795 422)
|
(791 218)
|
(793 524)
|
(792 773)
|
(790 799)
|
(783 611)
|
(788 105)
|
(748 873)
|
(707 184)
|
(670 654)
|
(635 594)
|
(630 574)
|
(631 654)
|
(641 644)
|
(659 509)
|
(700 018)
|
(734 834)
|
(762 455)
|
(757 135)
|
(735 021)
|
(709 515)
|
(694 507)
|
(704 177)
|
(700 305)
|
(705 497)
|
(715 787)
|
(720 118)
|
(732 435)
|
(736 278)
|
(734 213)
|
(731 904)
|
(721 153)
|
(714 467)
|
(703 103)
|
(696 166)
|
(671 214)
|
(665 819)
|
(659 065)
|
(665 234)
|
(683 054)
|
(688 502)
|
(703 225)
|
(723 472)
|
(759 981)
|
(811 028)
|
(860 600)
|
(888 727)
|
(900 104)
|
(906 121)
|
(908 604)
|
(927 783)
|
(944 456)
|
(957 250)
|
(973 607)
|
(979 792)
|
(972 683)
|
|
| Gross Profit |
232 463
N/A
|
240 592
+3%
|
234 067
-3%
|
226 549
-3%
|
223 677
-1%
|
231 389
+3%
|
237 392
+3%
|
246 946
+4%
|
248 130
+0%
|
257 920
+4%
|
256 764
0%
|
273 241
+6%
|
279 353
+2%
|
292 942
+5%
|
275 150
-6%
|
278 653
+1%
|
282 157
+1%
|
297 590
+5%
|
307 142
+3%
|
314 360
+2%
|
314 972
+0%
|
402 979
+28%
|
400 878
-1%
|
400 583
0%
|
400 636
+0%
|
403 789
+1%
|
404 870
+0%
|
401 264
-1%
|
390 458
-3%
|
384 337
-2%
|
368 924
-4%
|
353 482
-4%
|
353 418
0%
|
355 738
+1%
|
346 261
-3%
|
340 216
-2%
|
338 809
0%
|
347 121
+2%
|
370 912
+7%
|
393 757
+6%
|
415 332
+5%
|
392 292
-6%
|
385 389
-2%
|
372 783
-3%
|
363 933
-2%
|
387 018
+6%
|
386 662
0%
|
391 746
+1%
|
396 138
+1%
|
394 666
0%
|
395 192
+0%
|
396 496
+0%
|
394 709
0%
|
395 579
+0%
|
398 583
+1%
|
398 788
+0%
|
400 319
+0%
|
403 873
+1%
|
403 638
0%
|
403 958
+0%
|
404 112
+0%
|
406 219
+1%
|
416 809
+3%
|
421 797
+1%
|
427 516
+1%
|
425 898
0%
|
434 669
+2%
|
447 965
+3%
|
461 262
+3%
|
470 388
+2%
|
476 912
+1%
|
481 143
+1%
|
491 434
+2%
|
511 448
+4%
|
520 761
+2%
|
538 227
+3%
|
549 014
+2%
|
550 764
+0%
|
556 373
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(172 356)
|
(177 512)
|
(176 591)
|
(180 642)
|
(180 848)
|
(186 108)
|
(189 472)
|
(195 540)
|
(197 440)
|
(203 409)
|
(205 097)
|
(220 106)
|
(232 689)
|
(247 527)
|
(241 431)
|
(237 342)
|
(235 616)
|
(238 426)
|
(241 333)
|
(246 505)
|
(249 254)
|
(333 599)
|
(331 663)
|
(330 379)
|
(330 108)
|
(331 204)
|
(334 687)
|
(334 387)
|
(323 808)
|
(313 105)
|
(302 518)
|
(289 616)
|
(292 305)
|
(293 190)
|
(284 846)
|
(278 601)
|
(273 514)
|
(272 602)
|
(286 514)
|
(300 582)
|
(315 381)
|
(285 902)
|
(306 581)
|
(290 828)
|
(280 828)
|
(304 356)
|
(306 255)
|
(308 463)
|
(312 980)
|
(302 996)
|
(322 676)
|
(324 500)
|
(350 376)
|
(304 127)
|
(339 534)
|
(363 547)
|
(342 304)
|
(313 338)
|
(343 640)
|
(316 461)
|
(307 232)
|
(300 247)
|
(317 057)
|
(302 298)
|
(303 017)
|
(303 882)
|
(306 004)
|
(332 770)
|
(343 620)
|
(339 722)
|
(331 905)
|
(335 988)
|
(345 903)
|
(370 151)
|
(380 169)
|
(390 783)
|
(396 735)
|
(403 790)
|
(440 952)
|
|
| Selling, General & Administrative |
(172 356)
|
(177 512)
|
(176 591)
|
(180 642)
|
(180 848)
|
(186 108)
|
(189 472)
|
(173 712)
|
(197 440)
|
(203 409)
|
(204 339)
|
(220 106)
|
(220 471)
|
(245 926)
|
(205 465)
|
(201 108)
|
(199 017)
|
(201 508)
|
(204 120)
|
(208 543)
|
(211 460)
|
(281 645)
|
(292 490)
|
(304 289)
|
(315 948)
|
(281 469)
|
(334 686)
|
(334 384)
|
(323 807)
|
(268 265)
|
(302 516)
|
(289 617)
|
(292 302)
|
(249 952)
|
(284 845)
|
(278 599)
|
(273 514)
|
(228 644)
|
(286 513)
|
(300 583)
|
(315 381)
|
(256 836)
|
(242 425)
|
(226 517)
|
(210 770)
|
(255 541)
|
(266 459)
|
(270 263)
|
(273 922)
|
(264 610)
|
(277 679)
|
(278 917)
|
(278 272)
|
(263 650)
|
(271 435)
|
(270 584)
|
(269 360)
|
(258 497)
|
(269 464)
|
(266 190)
|
(264 602)
|
(251 625)
|
(274 920)
|
(277 456)
|
(280 762)
|
(262 534)
|
(288 315)
|
(298 174)
|
(306 839)
|
(292 772)
|
(315 539)
|
(319 300)
|
(326 461)
|
(317 190)
|
(350 128)
|
(357 959)
|
(365 248)
|
(341 858)
|
(369 301)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8 802)
|
(17 314)
|
(25 608)
|
(26 017)
|
(26 306)
|
(26 173)
|
(26 107)
|
(26 810)
|
(26 805)
|
(36 906)
|
0
|
0
|
0
|
(34 836)
|
0
|
0
|
0
|
(32 626)
|
0
|
0
|
0
|
(31 962)
|
0
|
0
|
0
|
(32 228)
|
0
|
0
|
0
|
0
|
(7 123)
|
(13 334)
|
(19 835)
|
(24 933)
|
(27 280)
|
(27 393)
|
(27 147)
|
(25 510)
|
(28 030)
|
(28 463)
|
(28 179)
|
(25 204)
|
(27 824)
|
(27 480)
|
(27 783)
|
(24 789)
|
(26 502)
|
(26 051)
|
0
|
(23 080)
|
(19 737)
|
(19 724)
|
(25 404)
|
(21 970)
|
(25 011)
|
(25 122)
|
(25 531)
|
(23 013)
|
(26 606)
|
(27 088)
|
(27 403)
|
(26 027)
|
(29 028)
|
(29 685)
|
(30 335)
|
(27 853)
|
(30 729)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 416)
|
(6 873)
|
(10 358)
|
(10 217)
|
(10 293)
|
(10 745)
|
(11 106)
|
(11 152)
|
(10 989)
|
(15 048)
|
0
|
0
|
0
|
(14 898)
|
0
|
0
|
0
|
(12 213)
|
0
|
0
|
0
|
(11 276)
|
0
|
0
|
0
|
(11 729)
|
0
|
0
|
0
|
(13 912)
|
0
|
0
|
0
|
(12 227)
|
0
|
0
|
0
|
(12 839)
|
0
|
0
|
0
|
(13 572)
|
0
|
0
|
0
|
(18 905)
|
0
|
0
|
0
|
(19 694)
|
0
|
0
|
0
|
(21 462)
|
0
|
0
|
0
|
(23 587)
|
0
|
0
|
0
|
(25 279)
|
0
|
0
|
0
|
(28 064)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21 828)
|
0
|
0
|
(758)
|
0
|
0
|
22 586
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39 173)
|
(26 090)
|
(14 160)
|
(1)
|
0
|
(3)
|
(1)
|
(1)
|
(2)
|
1
|
(3)
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
1
|
0
|
(15 154)
|
(57 033)
|
(50 977)
|
(50 223)
|
(11 655)
|
(12 516)
|
(10 807)
|
(11 911)
|
(37)
|
(16 967)
|
(17 120)
|
(43 925)
|
(1 701)
|
(40 275)
|
(65 483)
|
(45 161)
|
(11 147)
|
(47 674)
|
(24 220)
|
(42 630)
|
(5 848)
|
(22 400)
|
(5 118)
|
3 149
|
2 084
|
7 322
|
(9 474)
|
(11 250)
|
(350)
|
10 240
|
10 400
|
7 961
|
(1 655)
|
(1 013)
|
(3 139)
|
(1 152)
|
(6 015)
|
(40 922)
|
|
| Operating Income |
60 107
N/A
|
63 080
+5%
|
57 476
-9%
|
45 907
-20%
|
42 829
-7%
|
45 281
+6%
|
47 920
+6%
|
51 406
+7%
|
50 690
-1%
|
54 511
+8%
|
51 667
-5%
|
53 135
+3%
|
46 664
-12%
|
45 415
-3%
|
33 719
-26%
|
41 311
+23%
|
46 541
+13%
|
59 164
+27%
|
65 809
+11%
|
67 855
+3%
|
65 718
-3%
|
69 380
+6%
|
69 215
0%
|
70 204
+1%
|
70 528
+0%
|
72 585
+3%
|
70 183
-3%
|
66 877
-5%
|
66 650
0%
|
71 232
+7%
|
66 406
-7%
|
63 866
-4%
|
61 113
-4%
|
62 548
+2%
|
61 415
-2%
|
61 615
+0%
|
65 295
+6%
|
74 519
+14%
|
84 398
+13%
|
93 175
+10%
|
99 951
+7%
|
106 390
+6%
|
78 808
-26%
|
81 955
+4%
|
83 105
+1%
|
82 662
-1%
|
80 407
-3%
|
83 283
+4%
|
83 158
0%
|
91 670
+10%
|
72 516
-21%
|
71 996
-1%
|
44 333
-38%
|
91 452
+106%
|
59 049
-35%
|
35 241
-40%
|
58 015
+65%
|
90 535
+56%
|
59 998
-34%
|
87 497
+46%
|
96 880
+11%
|
105 972
+9%
|
99 752
-6%
|
119 499
+20%
|
124 499
+4%
|
122 016
-2%
|
128 665
+5%
|
115 195
-10%
|
117 642
+2%
|
130 666
+11%
|
145 007
+11%
|
145 155
+0%
|
145 531
+0%
|
141 297
-3%
|
140 592
0%
|
147 444
+5%
|
152 279
+3%
|
146 974
-3%
|
115 421
-21%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
5 589
|
5 625
|
10 519
|
8 795
|
9 168
|
4 670
|
3 982
|
3 603
|
4 301
|
4 043
|
7 279
|
4 706
|
6 972
|
(1 555)
|
(13 736)
|
(14 734)
|
(9 530)
|
4 758
|
3 471
|
2 922
|
2 697
|
3 428
|
4 216
|
4 185
|
3 744
|
3 609
|
3 271
|
3 653
|
3 969
|
4 028
|
3 234
|
3 010
|
2 214
|
4 524
|
5 970
|
6 889
|
8 571
|
8 732
|
8 203
|
7 585
|
6 271
|
4 161
|
1 143
|
2 322
|
3 688
|
3 357
|
6 410
|
6 300
|
4 619
|
7 935
|
6 194
|
5 261
|
1 533
|
(1 759)
|
125
|
(4 054)
|
375
|
(4 262)
|
(3 948)
|
(409)
|
(1 420)
|
(2 505)
|
(1 242)
|
(1 439)
|
(3 156)
|
(3 036)
|
(2 986)
|
(4 248)
|
(2 887)
|
2 424
|
(3 526)
|
(3 167)
|
(2 302)
|
(3 617)
|
1 676
|
2 651
|
2 911
|
(206)
|
1 157
|
|
| Non-Reccuring Items |
(6 636)
|
(5 688)
|
(4 729)
|
(4 917)
|
(3 036)
|
(3 543)
|
(4 312)
|
(3 738)
|
(2 991)
|
(1 712)
|
(5 890)
|
(6 593)
|
(8 325)
|
(15 560)
|
(12 853)
|
(11 513)
|
208
|
(2 434)
|
(11 203)
|
(11 217)
|
(9 135)
|
(23 286)
|
(15 214)
|
(16 032)
|
(17 333)
|
(4 380)
|
(5 942)
|
23 108
|
16 763
|
5 459
|
7 870
|
(19 885)
|
(14 130)
|
(1 635)
|
(1 644)
|
(1 475)
|
(1 158)
|
(3 759)
|
12 241
|
4 737
|
3 306
|
(11 773)
|
0
|
0
|
0
|
665
|
0
|
0
|
0
|
(18 786)
|
0
|
0
|
0
|
(35 491)
|
0
|
0
|
0
|
(37 479)
|
0
|
0
|
0
|
(5 147)
|
0
|
0
|
0
|
3 492
|
0
|
0
|
0
|
15 185
|
0
|
0
|
0
|
6 492
|
0
|
0
|
0
|
(37 494)
|
0
|
|
| Gain/Loss on Disposition of Assets |
3 315
|
1 348
|
771
|
277
|
3 457
|
4 229
|
4 213
|
856
|
198
|
1 292
|
4 213
|
4 509
|
3 762
|
1 093
|
612
|
258
|
76
|
53
|
0
|
173
|
141
|
0
|
0
|
0
|
0
|
0
|
530
|
0
|
18 731
|
18 201
|
0
|
20 468
|
2 267
|
5 396
|
0
|
3 129
|
4 346
|
0
|
0
|
0
|
25 700
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(528)
|
(9)
|
(190)
|
(250)
|
(928)
|
(1 074)
|
(1 794)
|
(2 141)
|
(1 721)
|
(1 109)
|
(2 688)
|
(1 180)
|
(1 237)
|
686
|
(1 207)
|
(1 095)
|
(809)
|
(1 306)
|
(1 712)
|
(2 022)
|
(617)
|
(1 069)
|
(1 343)
|
(894)
|
(368)
|
277
|
967
|
1 263
|
1 334
|
1 908
|
21 264
|
3 923
|
4 866
|
2 469
|
6 640
|
58
|
(1 286)
|
(443)
|
1 218
|
1 111
|
(373)
|
0
|
(681)
|
(505)
|
(26 434)
|
0
|
639
|
639
|
640
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
2
|
1
|
0
|
1
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(8 242)
|
0
|
0
|
0
|
(2 129)
|
2
|
1
|
0
|
(944)
|
0
|
|
| Pre-Tax Income |
61 847
N/A
|
64 356
+4%
|
63 847
-1%
|
49 812
-22%
|
51 490
+3%
|
49 563
-4%
|
50 009
+1%
|
49 986
0%
|
50 477
+1%
|
57 025
+13%
|
54 581
-4%
|
54 577
0%
|
47 836
-12%
|
30 079
-37%
|
6 535
-78%
|
14 227
+118%
|
36 486
+156%
|
60 235
+65%
|
56 365
-6%
|
57 711
+2%
|
58 804
+2%
|
48 453
-18%
|
56 874
+17%
|
57 463
+1%
|
56 571
-2%
|
72 091
+27%
|
69 009
-4%
|
94 901
+38%
|
107 447
+13%
|
100 828
-6%
|
98 774
-2%
|
71 382
-28%
|
56 330
-21%
|
73 302
+30%
|
72 381
-1%
|
70 216
-3%
|
75 768
+8%
|
79 049
+4%
|
106 060
+34%
|
106 608
+1%
|
134 855
+26%
|
98 778
-27%
|
79 270
-20%
|
83 772
+6%
|
60 359
-28%
|
86 684
+44%
|
87 456
+1%
|
90 222
+3%
|
88 417
-2%
|
80 819
-9%
|
78 711
-3%
|
77 258
-2%
|
45 867
-41%
|
54 202
+18%
|
59 176
+9%
|
31 189
-47%
|
58 392
+87%
|
48 795
-16%
|
56 052
+15%
|
87 089
+55%
|
95 460
+10%
|
98 320
+3%
|
98 507
+0%
|
118 058
+20%
|
121 341
+3%
|
122 472
+1%
|
125 678
+3%
|
110 946
-12%
|
114 754
+3%
|
140 033
+22%
|
141 481
+1%
|
141 988
+0%
|
143 229
+1%
|
142 043
-1%
|
142 270
+0%
|
150 096
+6%
|
155 191
+3%
|
108 330
-30%
|
116 578
+8%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(24 716)
|
(24 875)
|
(23 200)
|
(18 737)
|
(19 671)
|
(17 620)
|
(18 177)
|
(17 803)
|
(19 551)
|
(20 523)
|
(22 718)
|
(21 525)
|
(20 397)
|
(16 426)
|
(8 808)
|
(8 502)
|
(10 396)
|
(17 994)
|
(17 718)
|
(19 355)
|
(21 609)
|
(12 568)
|
(14 257)
|
(13 733)
|
(11 396)
|
(24 513)
|
(25 150)
|
(31 769)
|
(46 843)
|
(45 732)
|
(42 170)
|
(34 534)
|
(18 007)
|
(23 072)
|
(22 216)
|
(21 149)
|
(22 059)
|
(23 673)
|
(28 861)
|
(28 410)
|
(37 334)
|
(20 635)
|
(19 927)
|
(21 403)
|
(14 203)
|
(21 717)
|
(21 520)
|
(22 465)
|
(18 976)
|
(15 330)
|
(14 466)
|
(16 234)
|
(13 487)
|
(17 721)
|
(19 126)
|
(12 471)
|
(18 623)
|
(20 384)
|
(22 726)
|
(30 583)
|
(29 944)
|
(32 040)
|
(33 209)
|
(35 171)
|
(37 238)
|
(42 243)
|
(40 124)
|
(38 575)
|
(40 177)
|
(39 863)
|
(40 928)
|
(40 413)
|
(39 063)
|
(40 011)
|
(43 093)
|
(43 460)
|
(46 886)
|
(27 556)
|
(27 654)
|
|
| Income from Continuing Operations |
37 131
|
39 481
|
40 647
|
31 075
|
31 819
|
31 943
|
31 832
|
32 183
|
30 926
|
36 502
|
31 863
|
33 052
|
27 439
|
13 653
|
(2 273)
|
5 725
|
26 090
|
42 241
|
38 647
|
38 356
|
37 195
|
35 885
|
42 617
|
43 730
|
45 175
|
47 578
|
43 859
|
63 132
|
60 604
|
55 096
|
56 604
|
36 848
|
38 323
|
50 230
|
50 165
|
49 067
|
53 709
|
55 376
|
77 199
|
78 198
|
97 521
|
78 143
|
59 343
|
62 369
|
46 156
|
64 967
|
65 936
|
67 757
|
69 441
|
65 489
|
64 245
|
61 024
|
32 380
|
36 481
|
40 050
|
18 718
|
39 769
|
28 411
|
33 326
|
56 506
|
65 516
|
66 280
|
65 298
|
82 887
|
84 103
|
80 229
|
85 554
|
72 371
|
74 577
|
100 170
|
100 553
|
101 575
|
104 166
|
102 032
|
99 177
|
106 636
|
108 305
|
80 774
|
88 924
|
|
| Income to Minority Interest |
(2 803)
|
(2 281)
|
(2 130)
|
(2 117)
|
(2 465)
|
(2 392)
|
(2 117)
|
(1 929)
|
(2 421)
|
(2 971)
|
(3 004)
|
(2 786)
|
(2 062)
|
(2 206)
|
(2 031)
|
(3 096)
|
(3 872)
|
(5 007)
|
(5 329)
|
(5 155)
|
(4 559)
|
(5 475)
|
(5 040)
|
(5 247)
|
(5 406)
|
(5 823)
|
(6 024)
|
(5 987)
|
(6 396)
|
(6 722)
|
(6 924)
|
(7 400)
|
(7 349)
|
(7 434)
|
(7 751)
|
(7 704)
|
(8 118)
|
(8 880)
|
(9 521)
|
(10 492)
|
(10 806)
|
(9 639)
|
(9 384)
|
(8 789)
|
(8 885)
|
(11 901)
|
(11 830)
|
(11 977)
|
(11 817)
|
(8 049)
|
(7 946)
|
(8 005)
|
(7 774)
|
(9 306)
|
(9 585)
|
(9 620)
|
(10 010)
|
(10 132)
|
(9 948)
|
(9 298)
|
(8 200)
|
(6 864)
|
(6 170)
|
(5 978)
|
(5 804)
|
(4 503)
|
(4 156)
|
(3 773)
|
(3 968)
|
(6 104)
|
(7 005)
|
(8 076)
|
(8 920)
|
(14 911)
|
(15 308)
|
(15 745)
|
(16 345)
|
(10 501)
|
(10 399)
|
|
| Net Income (Common) |
34 327
N/A
|
37 193
+8%
|
38 514
+4%
|
28 957
-25%
|
29 364
+1%
|
29 551
+1%
|
29 711
+1%
|
30 259
+2%
|
28 505
-6%
|
33 533
+18%
|
28 833
-14%
|
30 262
+5%
|
25 367
-16%
|
11 441
-55%
|
(4 309)
N/A
|
2 624
N/A
|
22 216
+747%
|
37 230
+68%
|
33 318
-11%
|
33 192
0%
|
32 622
-2%
|
30 400
-7%
|
37 567
+24%
|
38 483
+2%
|
39 773
+3%
|
41 754
+5%
|
37 836
-9%
|
57 145
+51%
|
54 206
-5%
|
48 373
-11%
|
49 680
+3%
|
29 446
-41%
|
30 975
+5%
|
42 795
+38%
|
42 412
-1%
|
41 363
-2%
|
45 589
+10%
|
46 495
+2%
|
67 677
+46%
|
67 705
+0%
|
86 715
+28%
|
71 292
-18%
|
52 747
-26%
|
56 366
+7%
|
40 056
-29%
|
53 065
+32%
|
55 229
+4%
|
57 334
+4%
|
59 694
+4%
|
60 124
+1%
|
58 020
-3%
|
54 905
-5%
|
27 020
-51%
|
29 698
+10%
|
32 532
+10%
|
10 668
-67%
|
30 458
+186%
|
18 837
-38%
|
24 656
+31%
|
48 389
+96%
|
58 323
+21%
|
59 416
+2%
|
59 127
0%
|
76 906
+30%
|
78 297
+2%
|
75 725
-3%
|
81 396
+7%
|
68 597
-16%
|
70 608
+3%
|
94 065
+33%
|
93 547
-1%
|
93 497
0%
|
95 245
+2%
|
87 121
-9%
|
83 868
-4%
|
90 891
+8%
|
91 960
+1%
|
70 272
-24%
|
78 523
+12%
|
|
| EPS (Diluted) |
26.47
N/A
|
56.69
+114%
|
59.43
+5%
|
22.43
-62%
|
44.62
+99%
|
45.67
+2%
|
23.06
-50%
|
45.91
+99%
|
44.12
-4%
|
25.88
-41%
|
44.01
+70%
|
43.29
-2%
|
18.15
-58%
|
16.2
-11%
|
-6.17
N/A
|
1.87
N/A
|
31.46
+1 582%
|
53.35
+70%
|
23.87
-55%
|
23.78
0%
|
23.37
-2%
|
21.78
-7%
|
27.14
+25%
|
28.34
+4%
|
29.34
+4%
|
30.63
+4%
|
28.14
-8%
|
43.57
+55%
|
42.31
-3%
|
37.17
-12%
|
39.69
+7%
|
24.04
-39%
|
25.29
+5%
|
34.85
+38%
|
35.8
+3%
|
34.93
-2%
|
38.51
+10%
|
39.27
+2%
|
57.17
+46%
|
57.2
+0%
|
73.87
+29%
|
60.61
-18%
|
45.65
-25%
|
49.46
+8%
|
35.15
-29%
|
46.4
+32%
|
48.52
+5%
|
50.41
+4%
|
52.52
+4%
|
52.87
+1%
|
51.33
-3%
|
49.64
-3%
|
24.6
-50%
|
26.8
+9%
|
29.67
+11%
|
9.73
-67%
|
27.64
+184%
|
17.18
-38%
|
22.47
+31%
|
44.11
+96%
|
53.16
+21%
|
54.16
+2%
|
53.9
0%
|
70.34
+31%
|
72.37
+3%
|
69.71
-4%
|
75.86
+9%
|
63.93
-16%
|
65.95
+3%
|
87.98
+33%
|
88.92
+1%
|
89.84
+1%
|
91.65
+2%
|
83.7
-9%
|
82.2
-2%
|
89.96
+9%
|
91.72
+2%
|
69.77
-24%
|
79.49
+14%
|
|
Switch to:
Switch to:
See Also
Discover More
