Tsuruha Holdings Inc
TSE:3391
| 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 |
1 417.9233
2 886.5
|
| 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
Tsuruha Holdings Inc
|
Revenue
|
1.1T
JPY
|
|
Cost of Revenue
|
-786.2B
JPY
|
|
Gross Profit
|
343.9B
JPY
|
|
Operating Expenses
|
-292.6B
JPY
|
|
Operating Income
|
51.2B
JPY
|
|
Other Expenses
|
-22.6B
JPY
|
|
Net Income
|
28.6B
JPY
|
Income Statement
Tsuruha Holdings Inc
| Nov-2006 | Feb-2007 | Aug-2007 | Nov-2007 | Feb-2008 | Aug-2008 | Nov-2008 | Feb-2009 | Aug-2009 | Nov-2009 | Feb-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
7
|
0
|
0
|
5
|
0
|
0
|
4
|
9
|
13
|
17
|
17
|
16
|
16
|
16
|
15
|
15
|
14
|
14
|
14
|
13
|
13
|
32
|
33
|
34
|
35
|
16
|
15
|
15
|
95
|
237
|
311
|
384
|
374
|
301
|
296
|
291
|
333
|
391
|
443
|
507
|
527
|
526
|
535
|
570
|
595
|
509
|
529
|
519
|
516
|
634
|
652
|
676
|
722
|
802
|
896
|
992
|
1 065
|
1 301
|
1 411
|
1 508
|
1 629
|
1 553
|
1 588
|
1 632
|
1 451
|
0
|
0
|
|
| Revenue |
243 294
N/A
|
169 010
-31%
|
143 439
-15%
|
157 806
+10%
|
171 401
+9%
|
175 763
+3%
|
180 906
+3%
|
187 740
+4%
|
196 462
+5%
|
205 989
+5%
|
211 929
+3%
|
218 170
+3%
|
221 979
+2%
|
227 593
+3%
|
299 579
+32%
|
304 647
+2%
|
309 263
+2%
|
314 511
+2%
|
320 969
+2%
|
326 894
+2%
|
332 249
+2%
|
337 583
+2%
|
343 019
+2%
|
348 363
+2%
|
354 193
+2%
|
359 992
+2%
|
388 465
+8%
|
405 124
+4%
|
422 695
+4%
|
442 144
+5%
|
440 427
0%
|
453 554
+3%
|
464 659
+2%
|
489 860
+5%
|
527 508
+8%
|
551 634
+5%
|
574 443
+4%
|
582 770
+1%
|
577 088
-1%
|
585 864
+2%
|
595 868
+2%
|
630 748
+6%
|
673 238
+7%
|
708 150
+5%
|
748 326
+6%
|
771 640
+3%
|
782 447
+1%
|
800 284
+2%
|
815 966
+2%
|
821 507
+1%
|
841 036
+2%
|
856 854
+2%
|
878 062
+2%
|
899 342
+2%
|
919 303
+2%
|
930 364
+1%
|
928 323
0%
|
927 279
0%
|
915 700
-1%
|
923 197
+1%
|
937 294
+2%
|
955 246
+2%
|
970 079
+2%
|
986 725
+2%
|
1 001 686
+2%
|
1 012 756
+1%
|
1 027 462
+1%
|
1 041 044
+1%
|
1 048 078
+1%
|
845 603
-19%
|
1 118 133
+32%
|
1 130 025
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(180 048)
|
(125 024)
|
(105 548)
|
(115 532)
|
(124 793)
|
(127 652)
|
(131 331)
|
(136 950)
|
(143 299)
|
(149 778)
|
(153 751)
|
(158 032)
|
(161 085)
|
(164 679)
|
(215 914)
|
(219 088)
|
(222 205)
|
(225 709)
|
(230 173)
|
(234 571)
|
(238 132)
|
(241 807)
|
(245 742)
|
(249 400)
|
(253 340)
|
(257 270)
|
(278 903)
|
(291 051)
|
(304 045)
|
(318 213)
|
(316 054)
|
(325 452)
|
(333 307)
|
(351 378)
|
(378 096)
|
(395 608)
|
(411 836)
|
(416 604)
|
(411 637)
|
(416 496)
|
(422 890)
|
(448 361)
|
(480 402)
|
(506 329)
|
(536 069)
|
(553 119)
|
(558 664)
|
(570 520)
|
(580 874)
|
(583 340)
|
(596 774)
|
(607 336)
|
(621 782)
|
(637 760)
|
(652 581)
|
(659 593)
|
(656 417)
|
(653 190)
|
(644 217)
|
(648 465)
|
(657 289)
|
(668 451)
|
(676 717)
|
(687 669)
|
(696 903)
|
(704 638)
|
(715 185)
|
(724 388)
|
(729 900)
|
(588 063)
|
(778 187)
|
(786 150)
|
|
| Gross Profit |
63 245
N/A
|
43 984
-30%
|
37 890
-14%
|
42 273
+12%
|
46 608
+10%
|
48 110
+3%
|
49 575
+3%
|
50 790
+2%
|
53 164
+5%
|
56 211
+6%
|
58 177
+3%
|
60 137
+3%
|
60 893
+1%
|
62 914
+3%
|
83 665
+33%
|
85 559
+2%
|
87 058
+2%
|
88 802
+2%
|
90 796
+2%
|
92 323
+2%
|
94 117
+2%
|
95 776
+2%
|
97 277
+2%
|
98 963
+2%
|
100 853
+2%
|
102 722
+2%
|
109 562
+7%
|
114 073
+4%
|
118 650
+4%
|
123 931
+4%
|
124 373
+0%
|
128 102
+3%
|
131 352
+3%
|
138 482
+5%
|
149 412
+8%
|
156 026
+4%
|
162 607
+4%
|
166 166
+2%
|
165 451
0%
|
169 368
+2%
|
172 978
+2%
|
182 387
+5%
|
192 836
+6%
|
201 821
+5%
|
212 257
+5%
|
218 521
+3%
|
223 783
+2%
|
229 764
+3%
|
235 092
+2%
|
238 167
+1%
|
244 262
+3%
|
249 518
+2%
|
256 280
+3%
|
261 582
+2%
|
266 722
+2%
|
270 771
+2%
|
271 906
+0%
|
274 089
+1%
|
271 483
-1%
|
274 732
+1%
|
280 005
+2%
|
286 795
+2%
|
293 362
+2%
|
299 056
+2%
|
304 783
+2%
|
308 118
+1%
|
312 277
+1%
|
316 656
+1%
|
318 178
+0%
|
257 540
-19%
|
339 946
+32%
|
343 875
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(51 404)
|
(35 884)
|
(30 721)
|
(34 704)
|
(38 523)
|
(39 842)
|
(40 949)
|
(42 261)
|
(44 134)
|
(46 066)
|
(47 886)
|
(49 027)
|
(49 876)
|
(50 694)
|
(67 888)
|
(68 286)
|
(69 775)
|
(70 685)
|
(71 729)
|
(72 772)
|
(73 008)
|
(74 048)
|
(75 276)
|
(76 719)
|
(78 578)
|
(80 285)
|
(85 461)
|
(89 424)
|
(93 090)
|
(96 563)
|
(97 468)
|
(99 685)
|
(103 515)
|
(108 904)
|
(118 070)
|
(123 993)
|
(127 944)
|
(130 867)
|
(130 167)
|
(132 631)
|
(135 328)
|
(143 379)
|
(152 600)
|
(161 050)
|
(171 499)
|
(177 983)
|
(181 957)
|
(186 604)
|
(190 077)
|
(191 391)
|
(199 249)
|
(201 966)
|
(207 033)
|
(213 387)
|
(218 345)
|
(224 667)
|
(228 818)
|
(231 372)
|
(230 915)
|
(233 736)
|
(237 446)
|
(242 558)
|
(247 790)
|
(252 698)
|
(256 764)
|
(259 998)
|
(265 126)
|
(266 445)
|
(269 344)
|
(219 646)
|
(289 585)
|
(292 646)
|
|
| Selling, General & Administrative |
(26 610)
|
(35 883)
|
(30 721)
|
(34 703)
|
(38 523)
|
(39 842)
|
(40 950)
|
(42 262)
|
(44 135)
|
(46 066)
|
(47 886)
|
(49 027)
|
(49 876)
|
(50 694)
|
(67 888)
|
(68 286)
|
(69 775)
|
(70 685)
|
(71 728)
|
(72 772)
|
(73 007)
|
(74 048)
|
(75 275)
|
(76 719)
|
(78 578)
|
(80 284)
|
(85 460)
|
(89 422)
|
(93 089)
|
(96 562)
|
(97 467)
|
(99 684)
|
(103 513)
|
(108 904)
|
(118 069)
|
(123 992)
|
(127 945)
|
(130 865)
|
(130 166)
|
(132 630)
|
(135 325)
|
(143 378)
|
(152 599)
|
(161 048)
|
(171 498)
|
(177 981)
|
(181 956)
|
(186 604)
|
(190 077)
|
(191 392)
|
(199 249)
|
(201 965)
|
(207 033)
|
(213 386)
|
(218 344)
|
(224 668)
|
(228 817)
|
(231 371)
|
(230 914)
|
(233 734)
|
(237 445)
|
(242 557)
|
(247 789)
|
(252 696)
|
(256 763)
|
(259 997)
|
(265 125)
|
(266 445)
|
(269 343)
|
(219 645)
|
(289 583)
|
(292 645)
|
|
| Other Operating Expenses |
(24 794)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
1
|
(2)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
1
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
|
| Operating Income |
11 841
N/A
|
8 102
-32%
|
7 170
-12%
|
7 570
+6%
|
8 085
+7%
|
8 268
+2%
|
8 625
+4%
|
8 528
-1%
|
9 029
+6%
|
10 145
+12%
|
10 291
+1%
|
11 110
+8%
|
11 017
-1%
|
12 220
+11%
|
15 777
+29%
|
17 273
+9%
|
17 283
+0%
|
18 117
+5%
|
19 067
+5%
|
19 551
+3%
|
21 109
+8%
|
21 728
+3%
|
22 001
+1%
|
22 244
+1%
|
22 275
+0%
|
22 437
+1%
|
24 101
+7%
|
24 649
+2%
|
25 560
+4%
|
27 368
+7%
|
26 905
-2%
|
28 417
+6%
|
27 837
-2%
|
29 578
+6%
|
31 342
+6%
|
32 033
+2%
|
34 663
+8%
|
35 299
+2%
|
35 284
0%
|
36 737
+4%
|
37 650
+2%
|
39 008
+4%
|
40 236
+3%
|
40 771
+1%
|
40 758
0%
|
40 538
-1%
|
41 826
+3%
|
43 160
+3%
|
45 015
+4%
|
46 776
+4%
|
45 013
-4%
|
47 552
+6%
|
49 247
+4%
|
48 195
-2%
|
48 377
+0%
|
46 104
-5%
|
43 088
-7%
|
42 717
-1%
|
40 568
-5%
|
40 996
+1%
|
42 559
+4%
|
44 237
+4%
|
45 572
+3%
|
46 358
+2%
|
48 019
+4%
|
48 120
+0%
|
47 151
-2%
|
50 211
+6%
|
48 834
-3%
|
37 894
-22%
|
50 361
+33%
|
51 229
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
22
|
99
|
122
|
111
|
86
|
104
|
136
|
119
|
113
|
158
|
151
|
155
|
175
|
173
|
196
|
237
|
227
|
255
|
265
|
273
|
273
|
243
|
239
|
241
|
2 488
|
2 497
|
2 493
|
2 540
|
216
|
84
|
19
|
(97)
|
(94)
|
(20)
|
(19)
|
(7)
|
(38)
|
(86)
|
(125)
|
(155)
|
(174)
|
(173)
|
(181)
|
(209)
|
(209)
|
(303)
|
(302)
|
(302)
|
(327)
|
(283)
|
(299)
|
(318)
|
(364)
|
(415)
|
(508)
|
(603)
|
(676)
|
(908)
|
(1 018)
|
(1 115)
|
(1 235)
|
(1 153)
|
(1 178)
|
(1 215)
|
2 712
|
9 037
|
8 885
|
|
| Non-Reccuring Items |
294
|
(131)
|
(33)
|
(37)
|
468
|
422
|
415
|
(96)
|
(68)
|
(128)
|
(130)
|
(274)
|
(381)
|
(421)
|
(2 147)
|
(2 018)
|
(1 972)
|
(2 026)
|
(436)
|
(336)
|
(935)
|
(834)
|
(936)
|
(991)
|
(259)
|
(258)
|
(226)
|
(175)
|
(229)
|
(401)
|
(897)
|
(940)
|
(666)
|
(725)
|
(1 479)
|
(1 448)
|
(1 656)
|
(1 527)
|
(971)
|
(1 041)
|
(1 056)
|
(959)
|
(965)
|
(889)
|
(983)
|
(1 011)
|
(1 401)
|
(1 451)
|
(1 431)
|
(1 433)
|
(2 300)
|
(2 293)
|
(2 272)
|
(2 315)
|
(1 624)
|
(1 587)
|
(1 632)
|
(1 621)
|
(2 437)
|
(2 542)
|
(1 734)
|
(1 972)
|
(2 274)
|
(2 453)
|
(3 341)
|
(3 180)
|
(9 249)
|
(7 569)
|
(19 821)
|
(13 334)
|
(14 406)
|
(14 939)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
(35)
|
(35)
|
(35)
|
0
|
0
|
0
|
(1)
|
0
|
(6)
|
(6)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
12
|
6
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
12
|
0
|
11
|
31
|
8
|
(27)
|
(6)
|
(3)
|
10
|
37
|
16
|
19
|
10
|
12
|
12
|
10
|
6
|
4
|
4
|
(19)
|
30
|
0
|
56
|
89
|
40
|
0
|
14
|
1
|
6
|
3
|
3
|
45
|
41
|
44
|
|
| Total Other Income |
878
|
620
|
447
|
513
|
611
|
540
|
516
|
454
|
470
|
426
|
402
|
398
|
409
|
421
|
594
|
635
|
649
|
688
|
708
|
659
|
1 574
|
1 570
|
1 565
|
1 663
|
918
|
948
|
977
|
948
|
883
|
911
|
839
|
936
|
975
|
1 012
|
1 198
|
1 371
|
1 460
|
1 575
|
1 577
|
1 522
|
1 433
|
1 498
|
1 460
|
1 450
|
1 581
|
1 489
|
1 659
|
1 556
|
1 542
|
1 522
|
1 427
|
1 346
|
1 081
|
171
|
(446)
|
(540)
|
(829)
|
(116)
|
(101)
|
7
|
293
|
415
|
1 025
|
1 232
|
1 476
|
1 599
|
1 471
|
1 170
|
1 202
|
1 064
|
2 013
|
1 959
|
|
| Pre-Tax Income |
13 013
N/A
|
8 590
-34%
|
7 584
-12%
|
8 046
+6%
|
9 166
+14%
|
9 255
+1%
|
9 656
+4%
|
9 009
-7%
|
9 506
+6%
|
10 494
+10%
|
10 633
+1%
|
11 371
+7%
|
11 164
-2%
|
12 333
+10%
|
14 381
+17%
|
16 040
+12%
|
16 109
+0%
|
16 948
+5%
|
19 507
+15%
|
20 070
+3%
|
21 985
+10%
|
22 691
+3%
|
22 885
+1%
|
23 181
+1%
|
23 207
+0%
|
23 400
+1%
|
25 095
+7%
|
25 673
+2%
|
26 467
+3%
|
30 372
+15%
|
29 350
-3%
|
30 906
+5%
|
30 686
-1%
|
30 081
-2%
|
31 145
+4%
|
31 975
+3%
|
34 370
+7%
|
35 233
+3%
|
35 882
+2%
|
37 199
+4%
|
38 031
+2%
|
39 540
+4%
|
40 653
+3%
|
41 180
+1%
|
41 195
+0%
|
40 839
-1%
|
41 921
+3%
|
43 121
+3%
|
44 933
+4%
|
46 675
+4%
|
43 847
-6%
|
46 315
+6%
|
47 766
+3%
|
45 734
-4%
|
46 030
+1%
|
43 682
-5%
|
40 313
-8%
|
40 597
+1%
|
37 645
-7%
|
37 953
+1%
|
40 571
+7%
|
42 093
+4%
|
43 455
+3%
|
44 119
+2%
|
45 053
+2%
|
45 305
+1%
|
38 226
-16%
|
42 637
+12%
|
29 003
-32%
|
28 381
-2%
|
47 046
+66%
|
47 178
+0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5 559)
|
(3 602)
|
(3 319)
|
(3 541)
|
(4 060)
|
(4 061)
|
(4 244)
|
(4 038)
|
(4 332)
|
(4 803)
|
(4 845)
|
(5 117)
|
(5 092)
|
(5 593)
|
(6 481)
|
(7 095)
|
(7 138)
|
(7 806)
|
(8 912)
|
(8 954)
|
(9 676)
|
(9 521)
|
(9 423)
|
(9 649)
|
(9 473)
|
(9 340)
|
(10 170)
|
(10 431)
|
(10 717)
|
(12 391)
|
(12 139)
|
(12 233)
|
(11 851)
|
(11 261)
|
(11 559)
|
(11 840)
|
(11 944)
|
(11 962)
|
(11 717)
|
(12 099)
|
(13 055)
|
(13 694)
|
(14 216)
|
(14 299)
|
(14 318)
|
(14 419)
|
(14 858)
|
(14 453)
|
(15 112)
|
(15 526)
|
(13 407)
|
(15 243)
|
(15 734)
|
(15 275)
|
(16 510)
|
(15 801)
|
(14 876)
|
(14 890)
|
(13 234)
|
(13 335)
|
(13 894)
|
(14 426)
|
(14 812)
|
(14 969)
|
(15 495)
|
(15 560)
|
(13 806)
|
(15 120)
|
(10 540)
|
(9 767)
|
(16 476)
|
(16 301)
|
|
| Income from Continuing Operations |
7 455
|
4 990
|
4 266
|
4 506
|
5 106
|
5 194
|
5 411
|
4 971
|
5 173
|
5 691
|
5 786
|
6 253
|
6 071
|
6 740
|
7 900
|
8 945
|
8 971
|
9 142
|
10 595
|
11 116
|
12 309
|
13 170
|
13 462
|
13 532
|
13 734
|
14 060
|
14 925
|
15 242
|
15 750
|
17 981
|
17 211
|
18 673
|
18 835
|
18 820
|
19 586
|
20 135
|
22 426
|
23 271
|
24 165
|
25 100
|
24 976
|
25 846
|
26 437
|
26 881
|
26 877
|
26 420
|
27 063
|
28 668
|
29 821
|
31 149
|
30 440
|
31 072
|
32 032
|
30 459
|
29 520
|
27 881
|
25 437
|
25 707
|
24 411
|
24 618
|
26 677
|
27 667
|
28 643
|
29 150
|
29 558
|
29 745
|
24 420
|
27 517
|
18 463
|
18 614
|
30 570
|
30 877
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(8)
|
(10)
|
(9)
|
(9)
|
(10)
|
(9)
|
(12)
|
(8)
|
(5)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(361)
|
0
|
0
|
0
|
(361)
|
0
|
0
|
(89)
|
(262)
|
(366)
|
(537)
|
(758)
|
(931)
|
(1 140)
|
(1 215)
|
(1 628)
|
(1 638)
|
(1 845)
|
(2 180)
|
(2 074)
|
(2 238)
|
(2 338)
|
(2 383)
|
(2 469)
|
(2 540)
|
(2 762)
|
(3 098)
|
(3 307)
|
(3 236)
|
(3 198)
|
(3 001)
|
(3 076)
|
(3 022)
|
(3 264)
|
(3 396)
|
(3 468)
|
(3 384)
|
(3 123)
|
(2 859)
|
(2 641)
|
(2 676)
|
(2 707)
|
(2 024)
|
(1 406)
|
(2 249)
|
(2 277)
|
|
| Net Income (Common) |
7 455
N/A
|
4 990
-33%
|
4 266
-15%
|
4 506
+6%
|
5 106
+13%
|
5 194
+2%
|
5 411
+4%
|
4 966
-8%
|
5 164
+4%
|
5 679
+10%
|
5 776
+2%
|
6 244
+8%
|
6 061
-3%
|
6 730
+11%
|
7 881
+17%
|
8 926
+13%
|
8 956
+0%
|
9 131
+2%
|
10 594
+16%
|
11 116
+5%
|
12 308
+11%
|
13 169
+7%
|
13 461
+2%
|
13 531
+1%
|
13 734
+2%
|
14 059
+2%
|
14 563
+4%
|
14 880
+2%
|
15 387
+3%
|
17 619
+15%
|
17 210
-2%
|
18 671
+8%
|
18 835
+1%
|
18 729
-1%
|
19 323
+3%
|
19 768
+2%
|
21 887
+11%
|
22 513
+3%
|
23 232
+3%
|
23 958
+3%
|
23 758
-1%
|
24 215
+2%
|
24 798
+2%
|
25 035
+1%
|
24 697
-1%
|
24 345
-1%
|
24 824
+2%
|
26 329
+6%
|
27 438
+4%
|
28 679
+5%
|
27 899
-3%
|
28 309
+1%
|
28 932
+2%
|
30 459
+5%
|
26 283
-14%
|
18 713
-29%
|
16 466
-12%
|
22 630
+37%
|
21 388
-5%
|
21 353
0%
|
23 280
+9%
|
24 197
+4%
|
25 258
+4%
|
26 026
+3%
|
26 698
+3%
|
27 103
+2%
|
21 743
-20%
|
24 810
+14%
|
16 438
-34%
|
17 207
+5%
|
28 319
+65%
|
28 598
+1%
|
|
| EPS (Diluted) |
165.66
N/A
|
113.4
-32%
|
17.99
-84%
|
93.87
+422%
|
108.63
+16%
|
21.91
-80%
|
112.72
+414%
|
105.65
-6%
|
21.77
-79%
|
118.31
+443%
|
122.89
+4%
|
26.3
-79%
|
25.52
-3%
|
28.28
+11%
|
33.16
+17%
|
37.52
+13%
|
37.8
+1%
|
38.66
+2%
|
44.71
+16%
|
46.83
+5%
|
51.59
+10%
|
55.01
+7%
|
56.37
+2%
|
56.14
0%
|
56.94
+1%
|
58.17
+2%
|
60.31
+4%
|
61.41
+2%
|
63.95
+4%
|
73.83
+15%
|
71.65
-3%
|
77.79
+9%
|
78.32
+1%
|
77.54
-1%
|
80.21
+3%
|
81.76
+2%
|
90.59
+11%
|
93.11
+3%
|
96.1
+3%
|
98.99
+3%
|
98.05
-1%
|
99.76
+2%
|
102.27
+3%
|
103.12
+1%
|
101.78
-1%
|
100.38
-1%
|
102.33
+2%
|
108.53
+6%
|
113.1
+4%
|
118.16
+4%
|
114.95
-3%
|
116.39
+1%
|
118.84
+2%
|
125.07
+5%
|
107.97
-14%
|
76.85
-29%
|
67.62
-12%
|
92.92
+37%
|
87.83
-5%
|
87.68
0%
|
95.58
+9%
|
99.57
+4%
|
103.7
+4%
|
106.67
+3%
|
109.52
+3%
|
110.55
+1%
|
89.03
-19%
|
508.61
+471%
|
67.57
-87%
|
70.55
+4%
|
115.94
+64%
|
117.38
+1%
|
|