Nisshinbo Holdings Inc
TSE:3105
| 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 |
755.9
1 298
|
| 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
Nisshinbo Holdings Inc
|
Revenue
|
509.4B
JPY
|
|
Cost of Revenue
|
-387.6B
JPY
|
|
Gross Profit
|
121.9B
JPY
|
|
Operating Expenses
|
-93.6B
JPY
|
|
Operating Income
|
28.3B
JPY
|
|
Other Expenses
|
-15.4B
JPY
|
|
Net Income
|
12.8B
JPY
|
Income Statement
Nisshinbo Holdings Inc
| Dec-2003 | 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 |
0
|
262
|
0
|
0
|
258
|
0
|
0
|
306
|
0
|
0
|
313
|
0
|
0
|
286
|
0
|
0
|
245
|
0
|
0
|
162
|
334
|
493
|
832
|
949
|
1 039
|
1 152
|
1 099
|
1 490
|
1 809
|
2 103
|
2 240
|
2 128
|
2 102
|
1 721
|
1 578
|
1 258
|
942
|
1 044
|
1 024
|
1 002
|
1 023
|
983
|
1 007
|
1 032
|
1 030
|
1 004
|
969
|
940
|
0
|
670
|
0
|
0
|
0
|
888
|
0
|
0
|
0
|
1 132
|
0
|
0
|
0
|
1 137
|
0
|
0
|
0
|
1 144
|
0
|
0
|
0
|
1 680
|
0
|
0
|
0
|
4 619
|
0
|
0
|
658
|
2 385
|
2 120
|
0
|
|
| Revenue |
167 611
N/A
|
170 872
+2%
|
177 498
+4%
|
181 545
+2%
|
182 236
+0%
|
181 144
-1%
|
196 918
+9%
|
213 192
+8%
|
231 124
+8%
|
232 724
+1%
|
233 290
+0%
|
235 949
+1%
|
240 034
+2%
|
237 745
-1%
|
234 389
-1%
|
225 782
-4%
|
206 366
-9%
|
187 513
-9%
|
176 021
-6%
|
187 421
+6%
|
195 376
+4%
|
205 088
+5%
|
325 555
+59%
|
341 774
+5%
|
363 418
+6%
|
380 830
+5%
|
379 340
0%
|
396 725
+5%
|
415 455
+5%
|
427 731
+3%
|
450 693
+5%
|
453 784
+1%
|
461 268
+2%
|
477 864
+4%
|
494 350
+3%
|
505 080
+2%
|
512 024
+1%
|
518 594
+1%
|
523 757
+1%
|
530 076
+1%
|
537 024
+1%
|
543 039
+1%
|
533 989
-2%
|
532 985
0%
|
528 406
-1%
|
525 408
-1%
|
527 274
+0%
|
520 750
-1%
|
515 825
-1%
|
514 704
0%
|
512 047
-1%
|
569 776
+11%
|
570 209
+0%
|
416 221
-27%
|
557 669
+34%
|
502 117
-10%
|
500 514
0%
|
509 660
+2%
|
511 504
+0%
|
484 443
-5%
|
470 344
-3%
|
457 051
-3%
|
461 272
+1%
|
489 589
+6%
|
502 154
+3%
|
510 643
+2%
|
502 039
-2%
|
503 380
+0%
|
511 378
+2%
|
516 085
+1%
|
521 180
+1%
|
528 587
+1%
|
532 282
+1%
|
541 211
+2%
|
527 961
-2%
|
511 866
-3%
|
493 003
-4%
|
494 746
+0%
|
515 156
+4%
|
509 445
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(142 408)
|
(144 369)
|
(148 757)
|
(150 943)
|
(151 443)
|
(150 269)
|
(162 501)
|
(175 344)
|
(189 323)
|
(191 105)
|
(191 681)
|
(193 771)
|
(197 253)
|
(197 188)
|
(195 766)
|
(190 239)
|
(174 243)
|
(158 658)
|
(146 730)
|
(152 058)
|
(157 209)
|
(162 650)
|
(262 067)
|
(278 575)
|
(297 672)
|
(317 317)
|
(317 533)
|
(330 183)
|
(339 778)
|
(346 944)
|
(359 463)
|
(361 190)
|
(371 940)
|
(383 787)
|
(395 083)
|
(403 127)
|
(406 241)
|
(411 900)
|
(415 608)
|
(418 651)
|
(423 328)
|
(426 067)
|
(419 401)
|
(419 327)
|
(417 548)
|
(416 986)
|
(420 609)
|
(417 018)
|
(413 125)
|
(410 469)
|
(406 069)
|
(451 082)
|
(451 484)
|
(335 043)
|
(448 702)
|
(407 551)
|
(407 337)
|
(409 013)
|
(403 990)
|
(384 392)
|
(373 527)
|
(365 434)
|
(365 077)
|
(380 943)
|
(388 037)
|
(395 161)
|
(389 128)
|
(391 385)
|
(397 149)
|
(400 737)
|
(404 802)
|
(410 959)
|
(414 839)
|
(421 841)
|
(416 211)
|
(403 822)
|
(390 511)
|
(385 413)
|
(391 322)
|
(387 567)
|
|
| Gross Profit |
25 203
N/A
|
26 503
+5%
|
28 740
+8%
|
30 602
+6%
|
30 793
+1%
|
30 875
+0%
|
34 417
+11%
|
37 848
+10%
|
41 801
+10%
|
41 619
0%
|
41 609
0%
|
42 178
+1%
|
42 781
+1%
|
40 557
-5%
|
38 623
-5%
|
35 543
-8%
|
32 123
-10%
|
28 855
-10%
|
29 291
+2%
|
35 363
+21%
|
38 167
+8%
|
42 438
+11%
|
63 488
+50%
|
63 199
0%
|
65 746
+4%
|
63 513
-3%
|
61 807
-3%
|
66 542
+8%
|
75 677
+14%
|
80 787
+7%
|
91 230
+13%
|
92 594
+1%
|
89 328
-4%
|
94 077
+5%
|
99 267
+6%
|
101 953
+3%
|
105 783
+4%
|
106 694
+1%
|
108 149
+1%
|
111 425
+3%
|
113 696
+2%
|
116 972
+3%
|
114 588
-2%
|
113 658
-1%
|
110 858
-2%
|
108 422
-2%
|
106 665
-2%
|
103 732
-3%
|
102 700
-1%
|
104 235
+1%
|
105 978
+2%
|
118 694
+12%
|
118 725
+0%
|
81 178
-32%
|
108 967
+34%
|
94 566
-13%
|
93 177
-1%
|
100 647
+8%
|
107 514
+7%
|
100 051
-7%
|
96 817
-3%
|
91 617
-5%
|
96 195
+5%
|
108 646
+13%
|
114 117
+5%
|
115 482
+1%
|
112 911
-2%
|
111 995
-1%
|
114 229
+2%
|
115 348
+1%
|
116 378
+1%
|
117 628
+1%
|
117 443
0%
|
119 370
+2%
|
111 750
-6%
|
108 044
-3%
|
102 492
-5%
|
109 333
+7%
|
123 834
+13%
|
121 878
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(19 392)
|
(22 741)
|
(24 113)
|
(25 326)
|
(23 885)
|
(24 052)
|
(27 281)
|
(29 581)
|
(32 595)
|
(32 583)
|
(32 692)
|
(33 200)
|
(33 217)
|
(32 794)
|
(32 207)
|
(31 780)
|
(30 798)
|
(28 944)
|
(27 659)
|
(27 517)
|
(28 219)
|
(28 515)
|
(43 156)
|
(47 737)
|
(52 561)
|
(57 412)
|
(57 236)
|
(62 765)
|
(67 288)
|
(71 626)
|
(77 506)
|
(78 859)
|
(80 817)
|
(83 488)
|
(85 999)
|
(88 943)
|
(90 863)
|
(92 796)
|
(94 405)
|
(95 907)
|
(98 682)
|
(100 795)
|
(101 971)
|
(102 578)
|
(103 497)
|
(102 189)
|
(102 628)
|
(99 735)
|
(95 081)
|
(93 688)
|
(90 893)
|
(102 730)
|
(104 939)
|
(83 683)
|
(106 928)
|
(96 313)
|
(95 403)
|
(94 165)
|
(94 473)
|
(91 434)
|
(90 442)
|
(90 369)
|
(89 605)
|
(91 046)
|
(91 964)
|
(93 694)
|
(94 554)
|
(96 661)
|
(98 370)
|
(100 688)
|
(101 973)
|
(103 930)
|
(106 294)
|
(106 917)
|
(103 909)
|
(100 876)
|
(96 892)
|
(92 752)
|
(94 109)
|
(93 595)
|
|
| Selling, General & Administrative |
(19 415)
|
(20 820)
|
(22 191)
|
(23 413)
|
(23 353)
|
(23 518)
|
(26 706)
|
(29 561)
|
(29 261)
|
(32 583)
|
(32 692)
|
(33 007)
|
(33 217)
|
(31 480)
|
(32 885)
|
(27 561)
|
(26 965)
|
(25 884)
|
(24 852)
|
(24 798)
|
(25 324)
|
(25 670)
|
(38 367)
|
(43 769)
|
(49 606)
|
(55 649)
|
(50 051)
|
(63 163)
|
(67 684)
|
(72 023)
|
(68 834)
|
(79 121)
|
(81 013)
|
(83 613)
|
(75 282)
|
(89 004)
|
(90 890)
|
(92 795)
|
(82 136)
|
(95 905)
|
(98 683)
|
(100 794)
|
(89 705)
|
(102 579)
|
(102 644)
|
(101 336)
|
(88 841)
|
(98 880)
|
(95 078)
|
(93 684)
|
(77 401)
|
(102 728)
|
(104 940)
|
(71 067)
|
(102 567)
|
(91 953)
|
(91 042)
|
(80 294)
|
(94 472)
|
(91 433)
|
(90 441)
|
(76 173)
|
(89 604)
|
(91 044)
|
(91 962)
|
(78 906)
|
(94 554)
|
(96 660)
|
(98 369)
|
(82 832)
|
(101 198)
|
(103 156)
|
(105 519)
|
(89 248)
|
(103 907)
|
(100 874)
|
(96 891)
|
(78 092)
|
(94 108)
|
(93 595)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 407)
|
(2 920)
|
(4 303)
|
(3 830)
|
(3 303)
|
(2 956)
|
(2 984)
|
(3 033)
|
(3 092)
|
(5 278)
|
0
|
0
|
0
|
(7 584)
|
0
|
0
|
0
|
(9 002)
|
0
|
0
|
0
|
(10 809)
|
0
|
0
|
0
|
(12 269)
|
0
|
0
|
0
|
(12 265)
|
0
|
0
|
0
|
(12 932)
|
0
|
0
|
0
|
(13 491)
|
0
|
0
|
(12 616)
|
0
|
0
|
0
|
(13 870)
|
0
|
0
|
0
|
(14 195)
|
0
|
0
|
0
|
(14 787)
|
0
|
0
|
0
|
(17 081)
|
0
|
0
|
0
|
(17 668)
|
0
|
0
|
0
|
(14 659)
|
0
|
0
|
|
| Depreciation & Amortization |
23
|
(1 921)
|
(1 922)
|
(1 913)
|
(532)
|
(534)
|
(575)
|
(20)
|
(409)
|
0
|
0
|
(52)
|
0
|
93
|
532
|
84
|
(3)
|
243
|
149
|
265
|
138
|
247
|
489
|
348
|
326
|
423
|
400
|
399
|
399
|
399
|
331
|
263
|
195
|
125
|
93
|
62
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(853)
|
0
|
(853)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(775)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 925)
|
0
|
0
|
(141)
|
0
|
0
|
3 066
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4 316)
|
(3 281)
|
(2 186)
|
(1)
|
0
|
(3)
|
(2)
|
(1)
|
0
|
1
|
0
|
(1)
|
(1)
|
27
|
(1)
|
0
|
(2)
|
1
|
(1)
|
(1)
|
1
|
0
|
(853)
|
(2)
|
(855)
|
(3)
|
(4)
|
(1)
|
(2)
|
1
|
0
|
(4 361)
|
(4 360)
|
(4 361)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(775)
|
(774)
|
(775)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
|
| Operating Income |
5 811
N/A
|
3 762
-35%
|
4 628
+23%
|
5 276
+14%
|
6 908
+31%
|
6 823
-1%
|
7 136
+5%
|
8 267
+16%
|
9 206
+11%
|
9 036
-2%
|
8 917
-1%
|
8 978
+1%
|
9 564
+7%
|
7 763
-19%
|
6 416
-17%
|
3 763
-41%
|
1 325
-65%
|
(89)
N/A
|
1 632
N/A
|
7 846
+381%
|
9 948
+27%
|
13 923
+40%
|
20 332
+46%
|
15 462
-24%
|
13 185
-15%
|
6 101
-54%
|
4 571
-25%
|
3 777
-17%
|
8 389
+122%
|
9 161
+9%
|
13 724
+50%
|
13 735
+0%
|
8 511
-38%
|
10 589
+24%
|
13 268
+25%
|
13 010
-2%
|
14 920
+15%
|
13 898
-7%
|
13 744
-1%
|
15 518
+13%
|
15 014
-3%
|
16 177
+8%
|
12 617
-22%
|
11 080
-12%
|
7 361
-34%
|
6 233
-15%
|
4 037
-35%
|
3 997
-1%
|
7 619
+91%
|
10 547
+38%
|
15 085
+43%
|
15 964
+6%
|
13 786
-14%
|
(2 505)
N/A
|
2 039
N/A
|
(1 747)
N/A
|
(2 226)
-27%
|
6 482
N/A
|
13 041
+101%
|
8 617
-34%
|
6 375
-26%
|
1 248
-80%
|
6 590
+428%
|
17 600
+167%
|
22 153
+26%
|
21 788
-2%
|
18 357
-16%
|
15 334
-16%
|
15 859
+3%
|
14 660
-8%
|
14 405
-2%
|
13 698
-5%
|
11 149
-19%
|
12 453
+12%
|
7 841
-37%
|
7 168
-9%
|
5 600
-22%
|
16 581
+196%
|
29 725
+79%
|
28 283
-5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2 548
|
2 296
|
1 862
|
2 332
|
2 654
|
2 316
|
7 132
|
7 554
|
9 190
|
14 014
|
14 845
|
14 757
|
5 860
|
5 733
|
7 056
|
6 521
|
5 713
|
2 536
|
2 543
|
1 717
|
2 917
|
1 270
|
4 793
|
3 545
|
2 222
|
3 894
|
4 512
|
4 379
|
4 377
|
3 891
|
3 755
|
3 830
|
5 572
|
9 061
|
8 151
|
7 798
|
7 059
|
6 785
|
7 597
|
8 366
|
8 029
|
8 246
|
10 907
|
10 309
|
10 187
|
10 315
|
8 195
|
8 595
|
9 702
|
7 302
|
7 830
|
8 132
|
8 733
|
6 595
|
7 975
|
6 809
|
8 316
|
8 654
|
8 914
|
8 985
|
8 950
|
21 293
|
21 423
|
22 484
|
20 196
|
7 849
|
7 812
|
7 767
|
8 773
|
11 985
|
12 215
|
11 445
|
9 947
|
4 554
|
5 295
|
5 549
|
3 612
|
8 508
|
7 211
|
7 941
|
|
| Non-Reccuring Items |
(3 625)
|
1 318
|
2 465
|
2 470
|
(2 491)
|
(677)
|
(511)
|
(350)
|
(1 674)
|
(3 680)
|
(3 554)
|
(2 142)
|
(5)
|
(69)
|
(2 989)
|
(4 391)
|
(3 584)
|
(1 502)
|
(1 273)
|
(2 244)
|
(3 742)
|
(1 644)
|
(2 967)
|
(3 155)
|
(1 747)
|
(3 319)
|
(6 926)
|
(7 680)
|
(7 743)
|
(7 427)
|
(3 675)
|
(7 171)
|
(9 485)
|
(9 670)
|
(8 938)
|
(4 547)
|
(2 806)
|
(4 530)
|
(5 766)
|
(6 660)
|
(5 904)
|
(4 050)
|
(2 435)
|
(2 186)
|
(2 108)
|
(3 099)
|
(5 845)
|
(5 907)
|
(8 194)
|
(7 292)
|
(5 856)
|
(7 611)
|
(5 109)
|
(6 581)
|
(6 899)
|
(5 536)
|
(4 531)
|
(18 110)
|
(17 583)
|
(16 697)
|
(16 836)
|
(3 684)
|
(4 431)
|
(5 179)
|
(8 810)
|
(5 871)
|
(4 340)
|
(4 468)
|
(1 556)
|
(1 635)
|
(1 960)
|
(2 372)
|
(37 434)
|
(39 569)
|
(39 815)
|
(39 010)
|
(4 339)
|
(3 068)
|
(3 500)
|
(8 623)
|
|
| Gain/Loss on Disposition of Assets |
(259)
|
(609)
|
(342)
|
(313)
|
120
|
(44)
|
102
|
1 323
|
1 259
|
1 084
|
(363)
|
(855)
|
750
|
795
|
1 332
|
(1 149)
|
(1 091)
|
(1 222)
|
(190)
|
(290)
|
(55)
|
(29)
|
(2 388)
|
(143)
|
(183)
|
299
|
611
|
575
|
679
|
214
|
2 620
|
2 581
|
3 238
|
3 255
|
869
|
907
|
103
|
497
|
1 537
|
1 483
|
1 538
|
1 169
|
1 329
|
2 191
|
2 167
|
1 974
|
499
|
16 549
|
16 685
|
16 805
|
16 992
|
(23)
|
(246)
|
(147)
|
97
|
298
|
559
|
730
|
1 396
|
1 412
|
1 316
|
1 046
|
115
|
140
|
136
|
991
|
949
|
1 378
|
1 294
|
494
|
532
|
133
|
216
|
294
|
343
|
242
|
436
|
334
|
624
|
658
|
|
| Total Other Income |
21
|
180
|
95
|
(90)
|
(25)
|
245
|
505
|
351
|
103
|
(116)
|
320
|
162
|
123
|
(191)
|
157
|
(341)
|
(149)
|
(536)
|
275
|
377
|
694
|
647
|
769
|
518
|
474
|
321
|
263
|
323
|
149
|
1 016
|
461
|
2 015
|
2 508
|
1 900
|
1 167
|
1 173
|
1 379
|
1 308
|
846
|
1 164
|
296
|
78
|
(239)
|
(124)
|
184
|
338
|
(170)
|
(421)
|
(720)
|
(1 176)
|
(564)
|
(724)
|
(1 035)
|
(842)
|
(552)
|
(682)
|
(458)
|
(13)
|
(713)
|
285
|
849
|
127
|
772
|
(271)
|
(1 165)
|
(1 861)
|
(2 027)
|
(1 818)
|
(1 152)
|
254
|
131
|
60
|
215
|
373
|
313
|
712
|
1 592
|
1 564
|
1 218
|
1 037
|
|
| Pre-Tax Income |
4 496
N/A
|
6 947
+55%
|
8 707
+25%
|
9 675
+11%
|
7 166
-26%
|
8 663
+21%
|
14 364
+66%
|
17 145
+19%
|
18 084
+5%
|
20 338
+12%
|
20 165
-1%
|
20 900
+4%
|
16 292
-22%
|
14 031
-14%
|
11 972
-15%
|
4 403
-63%
|
2 214
-50%
|
(813)
N/A
|
2 987
N/A
|
7 406
+148%
|
9 762
+32%
|
14 167
+45%
|
20 539
+45%
|
16 227
-21%
|
13 951
-14%
|
7 296
-48%
|
3 031
-58%
|
1 374
-55%
|
5 851
+326%
|
6 855
+17%
|
16 885
+146%
|
14 990
-11%
|
10 344
-31%
|
15 135
+46%
|
14 517
-4%
|
18 341
+26%
|
20 655
+13%
|
17 958
-13%
|
17 958
N/A
|
19 871
+11%
|
18 973
-5%
|
21 620
+14%
|
22 179
+3%
|
21 270
-4%
|
17 791
-16%
|
15 761
-11%
|
6 716
-57%
|
22 813
+240%
|
25 092
+10%
|
26 186
+4%
|
33 487
+28%
|
15 738
-53%
|
16 129
+2%
|
(3 480)
N/A
|
2 660
N/A
|
(858)
N/A
|
1 660
N/A
|
(2 257)
N/A
|
5 055
N/A
|
2 602
-49%
|
654
-75%
|
20 030
+2 963%
|
24 469
+22%
|
34 774
+42%
|
32 510
-7%
|
22 896
-30%
|
20 751
-9%
|
18 193
-12%
|
23 218
+28%
|
25 758
+11%
|
25 323
-2%
|
22 964
-9%
|
(15 907)
N/A
|
(21 895)
-38%
|
(26 023)
-19%
|
(25 339)
+3%
|
6 901
N/A
|
23 919
+247%
|
35 278
+47%
|
29 296
-17%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 231)
|
(3 989)
|
(3 722)
|
(3 700)
|
(1 806)
|
(2 675)
|
(5 269)
|
(6 438)
|
(6 386)
|
(6 918)
|
(6 592)
|
(6 619)
|
(5 455)
|
(4 443)
|
(4 577)
|
(1 769)
|
(669)
|
(8 341)
|
(9 425)
|
(11 581)
|
(4 120)
|
(5 998)
|
(7 092)
|
(5 432)
|
(3 572)
|
(27)
|
3 319
|
2 977
|
(910)
|
(2 416)
|
(6 290)
|
(5 363)
|
(3 347)
|
(3 705)
|
(3 643)
|
(3 205)
|
(3 377)
|
(572)
|
2 846
|
1 403
|
2 468
|
(1 283)
|
(7 839)
|
(8 059)
|
(7 830)
|
(8 417)
|
(4 883)
|
(6 240)
|
(7 495)
|
(5 713)
|
(6 900)
|
(3 436)
|
(2 799)
|
(2 075)
|
(3 210)
|
(3 767)
|
(4 606)
|
(4 612)
|
(7 623)
|
(7 353)
|
(6 430)
|
(7 368)
|
(8 365)
|
(9 008)
|
(9 600)
|
3 291
|
4 433
|
3 599
|
3 136
|
(5 844)
|
(5 395)
|
(4 805)
|
1 194
|
2 254
|
3 511
|
3 730
|
(3 923)
|
(12 966)
|
(16 950)
|
(16 012)
|
|
| Income from Continuing Operations |
2 265
|
2 958
|
4 985
|
5 975
|
5 360
|
5 988
|
9 095
|
10 707
|
11 698
|
13 420
|
13 573
|
14 281
|
10 837
|
9 588
|
7 395
|
2 634
|
1 545
|
(9 154)
|
(6 438)
|
(4 175)
|
5 642
|
8 169
|
13 447
|
10 795
|
10 379
|
7 269
|
6 350
|
4 351
|
4 941
|
4 439
|
10 595
|
9 627
|
6 997
|
11 430
|
10 874
|
15 136
|
17 278
|
17 386
|
20 804
|
21 274
|
21 441
|
20 337
|
14 340
|
13 211
|
9 961
|
7 344
|
1 833
|
16 573
|
17 597
|
20 473
|
26 587
|
12 302
|
13 330
|
(5 555)
|
(550)
|
(4 625)
|
(2 946)
|
(6 869)
|
(2 568)
|
(4 751)
|
(5 776)
|
12 662
|
16 104
|
25 766
|
22 910
|
26 187
|
25 184
|
21 792
|
26 354
|
19 914
|
19 928
|
18 159
|
(14 713)
|
(19 641)
|
(22 512)
|
(21 609)
|
2 978
|
10 953
|
18 328
|
13 284
|
|
| Income to Minority Interest |
75
|
244
|
59
|
(136)
|
(545)
|
(477)
|
(724)
|
(1 284)
|
(1 594)
|
(1 410)
|
(1 033)
|
(941)
|
(991)
|
(688)
|
(541)
|
(182)
|
358
|
3 907
|
4 010
|
3 324
|
(234)
|
(886)
|
(2 258)
|
(1 356)
|
(400)
|
534
|
3 064
|
2 643
|
2 167
|
1 535
|
(4 177)
|
(3 269)
|
(2 508)
|
(2 777)
|
(1 861)
|
(2 963)
|
(4 450)
|
(6 146)
|
(7 111)
|
(7 694)
|
(7 493)
|
(5 878)
|
(3 564)
|
(2 594)
|
(860)
|
765
|
1 741
|
1 724
|
673
|
(743)
|
(234)
|
(1 870)
|
(2 592)
|
(1 627)
|
(1 663)
|
(342)
|
(71)
|
266
|
371
|
909
|
1 017
|
879
|
489
|
(631)
|
(877)
|
(1 371)
|
(1 146)
|
(877)
|
(1 031)
|
(173)
|
(129)
|
13
|
169
|
(404)
|
(1 345)
|
(1 127)
|
(708)
|
(675)
|
(651)
|
(443)
|
|
| Net Income (Common) |
2 340
N/A
|
3 202
+37%
|
5 041
+57%
|
5 837
+16%
|
4 810
-18%
|
5 511
+15%
|
8 368
+52%
|
9 421
+13%
|
10 101
+7%
|
12 007
+19%
|
12 536
+4%
|
13 336
+6%
|
9 845
-26%
|
8 903
-10%
|
6 849
-23%
|
2 449
-64%
|
1 900
-22%
|
(5 244)
N/A
|
(2 427)
+54%
|
(855)
+65%
|
5 396
N/A
|
7 271
+35%
|
11 183
+54%
|
9 436
-16%
|
9 984
+6%
|
7 806
-22%
|
9 415
+21%
|
6 993
-26%
|
7 108
+2%
|
5 976
-16%
|
6 418
+7%
|
6 357
-1%
|
4 489
-29%
|
8 652
+93%
|
9 011
+4%
|
12 173
+35%
|
12 825
+5%
|
11 238
-12%
|
13 693
+22%
|
13 578
-1%
|
13 949
+3%
|
14 458
+4%
|
10 775
-25%
|
10 617
-1%
|
9 099
-14%
|
8 109
-11%
|
3 574
-56%
|
18 298
+412%
|
18 270
0%
|
19 730
+8%
|
26 352
+34%
|
10 430
-60%
|
10 739
+3%
|
(7 182)
N/A
|
(2 214)
+69%
|
(4 967)
-124%
|
(3 019)
+39%
|
(6 604)
-119%
|
(2 197)
+67%
|
(3 843)
-75%
|
(4 760)
-24%
|
13 540
N/A
|
16 591
+23%
|
25 134
+51%
|
22 032
-12%
|
24 816
+13%
|
24 038
-3%
|
20 914
-13%
|
25 322
+21%
|
19 740
-22%
|
19 797
+0%
|
18 171
-8%
|
(14 543)
N/A
|
(20 045)
-38%
|
(23 855)
-19%
|
(22 736)
+5%
|
2 268
N/A
|
10 277
+353%
|
17 675
+72%
|
12 839
-27%
|
|
| EPS (Diluted) |
10.83
N/A
|
15.39
+42%
|
24
+56%
|
28.06
+17%
|
23.23
-17%
|
26.24
+13%
|
40.42
+54%
|
45.29
+12%
|
48.79
+8%
|
59.44
+22%
|
63.31
+7%
|
67.01
+6%
|
51.54
-23%
|
48.38
-6%
|
37.22
-23%
|
13.39
-64%
|
10.38
-22%
|
-28.34
N/A
|
-13.26
+53%
|
-4.83
+64%
|
30.48
N/A
|
41.07
+35%
|
63.18
+54%
|
53.61
-15%
|
57.05
+6%
|
44.6
-22%
|
53.8
+21%
|
39.96
-26%
|
40.61
+2%
|
34.14
-16%
|
36.67
+7%
|
36.32
-1%
|
25.65
-29%
|
49.44
+93%
|
51.49
+4%
|
69.56
+35%
|
73.28
+5%
|
65.33
-11%
|
80.07
+23%
|
85.39
+7%
|
87.72
+3%
|
90.93
+4%
|
67.84
-25%
|
66.77
-2%
|
57.22
-14%
|
51
-11%
|
22.5
-56%
|
115.08
+411%
|
114.9
0%
|
113.39
-1%
|
160.44
+41%
|
64.38
-60%
|
65.08
+1%
|
-43.25
N/A
|
-12.99
+70%
|
-29.83
-130%
|
-18.14
+39%
|
-39.45
-117%
|
-13.2
+67%
|
-23.1
-75%
|
-28.67
-24%
|
81.37
N/A
|
99.69
+23%
|
151.03
+51%
|
132.33
-12%
|
149.08
+13%
|
144.39
-3%
|
126.12
-13%
|
156.35
+24%
|
121.06
-23%
|
126.06
+4%
|
115.68
-8%
|
-92.56
N/A
|
-127.61
-38%
|
-151.83
-19%
|
-144.68
+5%
|
14.45
N/A
|
65.4
+353%
|
112.85
+73%
|
82.22
-27%
|
|