Ibiden Co Ltd
TSE:4062
| 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 |
2 975
14 615
|
| 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
Ibiden Co Ltd
|
Revenue
|
383.3B
JPY
|
|
Cost of Revenue
|
-260.5B
JPY
|
|
Gross Profit
|
122.9B
JPY
|
|
Operating Expenses
|
-74.9B
JPY
|
|
Operating Income
|
48B
JPY
|
|
Other Expenses
|
-12.8B
JPY
|
|
Net Income
|
35.2B
JPY
|
Income Statement
Ibiden Co Ltd
| 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
306
|
0
|
0
|
151
|
0
|
0
|
132
|
0
|
0
|
172
|
0
|
0
|
78
|
0
|
0
|
186
|
0
|
0
|
77
|
137
|
205
|
273
|
257
|
270
|
290
|
485
|
365
|
373
|
433
|
359
|
344
|
350
|
286
|
373
|
480
|
492
|
488
|
369
|
357
|
337
|
335
|
319
|
296
|
263
|
228
|
187
|
167
|
160
|
155
|
146
|
147
|
147
|
147
|
158
|
148
|
131
|
167
|
194
|
230
|
273
|
262
|
258
|
269
|
271
|
260
|
280
|
270
|
266
|
349
|
370
|
450
|
546
|
615
|
710
|
780
|
860
|
1 001
|
1 155
|
0
|
0
|
|
| Revenue |
162 974
N/A
|
168 665
+3%
|
176 613
+5%
|
188 335
+7%
|
203 522
+8%
|
223 844
+10%
|
246 368
+10%
|
264 265
+7%
|
284 314
+8%
|
301 472
+6%
|
312 238
+4%
|
316 431
+1%
|
304 047
-4%
|
290 264
-5%
|
249 303
-14%
|
219 558
-12%
|
195 366
-11%
|
197 977
+1%
|
205 419
+4%
|
212 202
+3%
|
222 287
+5%
|
304 968
+37%
|
304 056
0%
|
299 556
-1%
|
297 418
-1%
|
300 863
+1%
|
302 154
+0%
|
301 784
0%
|
294 912
-2%
|
285 946
-3%
|
288 090
+1%
|
296 533
+3%
|
307 909
+4%
|
310 268
+1%
|
310 361
+0%
|
309 278
0%
|
314 173
+2%
|
318 072
+1%
|
320 570
+1%
|
325 711
+2%
|
322 691
-1%
|
314 119
-3%
|
305 348
-3%
|
284 892
-7%
|
266 953
-6%
|
266 459
0%
|
268 567
+1%
|
279 462
+4%
|
288 342
+3%
|
300 403
+4%
|
304 658
+1%
|
302 674
-1%
|
300 916
-1%
|
291 125
-3%
|
292 558
+0%
|
291 232
0%
|
293 527
+1%
|
295 999
+1%
|
287 525
-3%
|
295 636
+3%
|
308 871
+4%
|
323 461
+5%
|
350 969
+9%
|
375 302
+7%
|
392 918
+5%
|
401 138
+2%
|
407 121
+1%
|
418 885
+3%
|
418 585
0%
|
417 549
0%
|
413 832
-1%
|
391 610
-5%
|
381 035
-3%
|
370 511
-3%
|
364 130
-2%
|
364 456
+0%
|
360 681
-1%
|
369 436
+2%
|
378 680
+3%
|
383 336
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(130 212)
|
(134 194)
|
(139 830)
|
(146 133)
|
(153 863)
|
(164 475)
|
(178 783)
|
(187 816)
|
(200 791)
|
(210 112)
|
(216 196)
|
(219 791)
|
(217 015)
|
(215 361)
|
(192 387)
|
(172 070)
|
(153 290)
|
(150 933)
|
(152 074)
|
(154 510)
|
(161 090)
|
(222 359)
|
(224 625)
|
(226 773)
|
(228 840)
|
(235 867)
|
(238 314)
|
(237 875)
|
(237 370)
|
(234 203)
|
(236 856)
|
(239 119)
|
(237 813)
|
(236 926)
|
(234 776)
|
(233 936)
|
(238 006)
|
(237 241)
|
(239 636)
|
(242 724)
|
(243 624)
|
(238 346)
|
(233 482)
|
(222 023)
|
(210 467)
|
(210 640)
|
(211 322)
|
(218 874)
|
(224 924)
|
(234 516)
|
(238 934)
|
(238 335)
|
(239 343)
|
(232 805)
|
(232 758)
|
(231 331)
|
(228 988)
|
(227 845)
|
(217 843)
|
(220 350)
|
(227 861)
|
(238 011)
|
(256 025)
|
(269 642)
|
(279 144)
|
(281 059)
|
(283 301)
|
(289 049)
|
(286 425)
|
(290 033)
|
(296 159)
|
(281 565)
|
(278 274)
|
(268 040)
|
(257 491)
|
(254 821)
|
(254 088)
|
(256 108)
|
(255 894)
|
(260 464)
|
|
| Gross Profit |
32 762
N/A
|
34 471
+5%
|
36 783
+7%
|
42 202
+15%
|
49 659
+18%
|
59 369
+20%
|
67 585
+14%
|
76 449
+13%
|
83 523
+9%
|
91 360
+9%
|
96 042
+5%
|
96 640
+1%
|
87 032
-10%
|
74 903
-14%
|
56 916
-24%
|
47 488
-17%
|
42 076
-11%
|
47 044
+12%
|
53 345
+13%
|
57 692
+8%
|
61 197
+6%
|
82 609
+35%
|
79 431
-4%
|
72 783
-8%
|
68 578
-6%
|
64 996
-5%
|
63 840
-2%
|
63 909
+0%
|
57 542
-10%
|
51 743
-10%
|
51 234
-1%
|
57 414
+12%
|
70 096
+22%
|
73 342
+5%
|
75 585
+3%
|
75 342
0%
|
76 167
+1%
|
80 831
+6%
|
80 934
+0%
|
82 987
+3%
|
79 067
-5%
|
75 773
-4%
|
71 866
-5%
|
62 869
-13%
|
56 486
-10%
|
55 819
-1%
|
57 245
+3%
|
60 588
+6%
|
63 418
+5%
|
65 887
+4%
|
65 724
0%
|
64 339
-2%
|
61 573
-4%
|
58 320
-5%
|
59 800
+3%
|
59 901
+0%
|
64 539
+8%
|
68 154
+6%
|
69 682
+2%
|
75 286
+8%
|
81 010
+8%
|
85 450
+5%
|
94 944
+11%
|
105 660
+11%
|
113 774
+8%
|
120 079
+6%
|
123 820
+3%
|
129 836
+5%
|
132 160
+2%
|
127 516
-4%
|
117 673
-8%
|
110 045
-6%
|
102 761
-7%
|
102 471
0%
|
106 639
+4%
|
109 635
+3%
|
106 593
-3%
|
113 328
+6%
|
122 786
+8%
|
122 872
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(21 606)
|
(22 249)
|
(23 715)
|
(25 109)
|
(26 516)
|
(28 883)
|
(30 625)
|
(33 332)
|
(32 929)
|
(35 611)
|
(36 402)
|
(39 296)
|
(39 260)
|
(39 416)
|
(38 207)
|
(36 715)
|
(35 753)
|
(35 716)
|
(35 906)
|
(35 974)
|
(36 057)
|
(49 616)
|
(50 518)
|
(50 086)
|
(51 027)
|
(49 477)
|
(48 582)
|
(48 760)
|
(47 600)
|
(48 010)
|
(48 441)
|
(49 586)
|
(51 482)
|
(51 094)
|
(52 984)
|
(54 299)
|
(53 787)
|
(56 033)
|
(56 590)
|
(55 980)
|
(55 407)
|
(57 268)
|
(57 083)
|
(57 758)
|
(56 947)
|
(53 210)
|
(50 749)
|
(48 898)
|
(49 029)
|
(49 185)
|
(49 089)
|
(48 674)
|
(48 613)
|
(48 183)
|
(48 096)
|
(47 989)
|
(48 304)
|
(48 469)
|
(47 978)
|
(48 066)
|
(47 126)
|
(46 816)
|
(47 124)
|
(47 190)
|
(48 076)
|
(49 258)
|
(50 632)
|
(52 629)
|
(54 593)
|
(55 154)
|
(55 219)
|
(55 015)
|
(54 627)
|
(54 903)
|
(55 957)
|
(57 627)
|
(61 805)
|
(67 450)
|
(71 534)
|
(74 868)
|
|
| Selling, General & Administrative |
(21 671)
|
(22 317)
|
(23 782)
|
(25 154)
|
(26 539)
|
(28 883)
|
(30 625)
|
(28 355)
|
(33 002)
|
(35 708)
|
(35 251)
|
(39 370)
|
(35 624)
|
(38 543)
|
(26 947)
|
(24 542)
|
(22 324)
|
(21 527)
|
(21 883)
|
(22 457)
|
(23 199)
|
(34 244)
|
(38 011)
|
(41 792)
|
(46 947)
|
(33 357)
|
(48 583)
|
(48 761)
|
(47 229)
|
(31 199)
|
(46 301)
|
(47 207)
|
(49 225)
|
(34 868)
|
(52 061)
|
(53 438)
|
(53 076)
|
(39 279)
|
(54 624)
|
(54 013)
|
(53 450)
|
(37 999)
|
(51 801)
|
(50 606)
|
(49 787)
|
(34 565)
|
(48 338)
|
(48 535)
|
(48 763)
|
(33 816)
|
(49 088)
|
(48 673)
|
(48 611)
|
(33 428)
|
(48 094)
|
(47 985)
|
(48 302)
|
(32 267)
|
(47 975)
|
(48 066)
|
(47 124)
|
(29 974)
|
(47 124)
|
(47 188)
|
(48 075)
|
(33 525)
|
(50 632)
|
(52 628)
|
(54 594)
|
(35 470)
|
(55 217)
|
(55 013)
|
(54 624)
|
(34 673)
|
(55 957)
|
(57 628)
|
(61 114)
|
(38 255)
|
(68 822)
|
(71 189)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 063)
|
(5 889)
|
(8 721)
|
(8 531)
|
(8 884)
|
(9 354)
|
(10 043)
|
(10 232)
|
(10 542)
|
(14 553)
|
0
|
0
|
0
|
(16 123)
|
0
|
0
|
0
|
(15 125)
|
0
|
0
|
0
|
(15 031)
|
0
|
0
|
0
|
(15 512)
|
0
|
0
|
0
|
(15 203)
|
0
|
0
|
0
|
(14 111)
|
0
|
0
|
0
|
(15 368)
|
0
|
0
|
0
|
(14 753)
|
0
|
0
|
0
|
(16 200)
|
0
|
0
|
0
|
(16 841)
|
0
|
0
|
0
|
(15 733)
|
0
|
0
|
0
|
(19 682)
|
0
|
0
|
0
|
(20 229)
|
0
|
0
|
0
|
(27 451)
|
0
|
0
|
|
| Depreciation & Amortization |
65
|
68
|
67
|
45
|
23
|
0
|
0
|
(1 127)
|
73
|
97
|
(32)
|
74
|
(573)
|
47
|
(2 539)
|
(3 642)
|
(4 545)
|
(4 835)
|
(3 980)
|
(3 285)
|
(2 316)
|
(819)
|
(1 516)
|
(671)
|
(69)
|
3
|
3
|
2
|
(370)
|
(1 686)
|
(2 141)
|
(2 380)
|
(2 257)
|
(1 194)
|
(922)
|
(859)
|
(710)
|
0
|
(1 964)
|
(1 966)
|
(1 956)
|
(4 065)
|
(5 283)
|
(7 151)
|
(7 159)
|
(4 532)
|
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
|
(690)
|
(1 743)
|
(2 710)
|
(3 678)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 850)
|
0
|
0
|
(1 119)
|
0
|
0
|
4 969
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(10 991)
|
(7 623)
|
(4 011)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
1
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1 242)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
(2 411)
|
(363)
|
(266)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(4)
|
(2)
|
(2)
|
(3)
|
0
|
(2)
|
(1)
|
0
|
(2)
|
(1)
|
0
|
0
|
(1)
|
1
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
|
| Operating Income |
11 156
N/A
|
12 222
+10%
|
13 068
+7%
|
17 093
+31%
|
23 143
+35%
|
30 486
+32%
|
36 960
+21%
|
43 117
+17%
|
50 594
+17%
|
55 749
+10%
|
59 640
+7%
|
57 344
-4%
|
47 772
-17%
|
35 487
-26%
|
18 709
-47%
|
10 773
-42%
|
6 323
-41%
|
11 328
+79%
|
17 439
+54%
|
21 718
+25%
|
25 140
+16%
|
32 993
+31%
|
28 913
-12%
|
22 697
-21%
|
17 551
-23%
|
15 519
-12%
|
15 258
-2%
|
15 149
-1%
|
9 942
-34%
|
3 733
-62%
|
2 793
-25%
|
7 828
+180%
|
18 614
+138%
|
22 248
+20%
|
22 601
+2%
|
21 043
-7%
|
22 380
+6%
|
24 798
+11%
|
24 344
-2%
|
27 007
+11%
|
23 660
-12%
|
18 505
-22%
|
14 783
-20%
|
5 111
-65%
|
(461)
N/A
|
2 609
N/A
|
6 496
+149%
|
11 690
+80%
|
14 389
+23%
|
16 702
+16%
|
16 635
0%
|
15 665
-6%
|
12 960
-17%
|
10 137
-22%
|
11 704
+15%
|
11 912
+2%
|
16 235
+36%
|
19 685
+21%
|
21 704
+10%
|
27 220
+25%
|
33 884
+24%
|
38 634
+14%
|
47 820
+24%
|
58 470
+22%
|
65 698
+12%
|
70 821
+8%
|
73 188
+3%
|
77 207
+5%
|
77 567
+0%
|
72 362
-7%
|
62 454
-14%
|
55 030
-12%
|
48 134
-13%
|
47 568
-1%
|
50 682
+7%
|
52 008
+3%
|
44 788
-14%
|
45 878
+2%
|
51 252
+12%
|
48 004
-6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(141)
|
293
|
1 701
|
1 493
|
309
|
(546)
|
110
|
2 031
|
4 165
|
6 532
|
3 463
|
2 443
|
2 490
|
2 952
|
(2 984)
|
(5 462)
|
(4 683)
|
1 059
|
185
|
38
|
(947)
|
492
|
(45)
|
(2 475)
|
(1 226)
|
254
|
(304)
|
1 939
|
5 603
|
6 068
|
9 892
|
11 063
|
9 937
|
5 997
|
3 351
|
5 524
|
4 966
|
6 588
|
9 604
|
7 051
|
4 978
|
4 157
|
236
|
622
|
(1 084)
|
(343)
|
1 134
|
967
|
1 910
|
824
|
817
|
1 622
|
1 593
|
6 269
|
5 866
|
5 116
|
5 640
|
1 690
|
1 814
|
1 482
|
1 178
|
1 705
|
2 057
|
2 533
|
3 214
|
3 273
|
4 289
|
5 742
|
4 167
|
3 836
|
3 576
|
2 159
|
3 205
|
3 363
|
3 006
|
2 036
|
1 972
|
26 314
|
25 636
|
27 048
|
|
| Non-Reccuring Items |
(456)
|
(787)
|
(597)
|
(554)
|
(149)
|
(213)
|
(364)
|
(602)
|
(799)
|
(960)
|
(1 033)
|
(744)
|
(298)
|
(2 198)
|
(7 118)
|
(6 970)
|
(5 501)
|
(1 431)
|
(1 313)
|
(1 743)
|
(1 191)
|
(3 228)
|
(4 045)
|
(2 100)
|
(2 569)
|
(1 091)
|
(3 561)
|
(3 914)
|
(3 129)
|
(3 615)
|
(846)
|
(1 132)
|
(3 006)
|
(3 173)
|
(3 021)
|
(3 554)
|
(2 771)
|
(1 902)
|
(2 509)
|
(3 210)
|
(2 692)
|
(10 926)
|
(10 399)
|
(51 833)
|
(65 331)
|
(63 269)
|
(63 479)
|
(18 983)
|
(5 338)
|
803
|
816
|
(1 306)
|
(7 556)
|
(7 990)
|
(8 654)
|
(9 499)
|
(3 758)
|
(4 050)
|
(4 569)
|
(3 930)
|
(4 412)
|
(8 690)
|
(9 184)
|
(11 401)
|
(11 076)
|
(8 271)
|
(14 714)
|
(13 195)
|
(12 778)
|
(4 850)
|
(1 414)
|
(1 024)
|
(1 439)
|
(3 799)
|
(6 892)
|
(7 582)
|
(6 889)
|
(20 961)
|
(20 738)
|
(19 234)
|
|
| Gain/Loss on Disposition of Assets |
19
|
16
|
17
|
18
|
19
|
25
|
25
|
48
|
53
|
55
|
29
|
39
|
40
|
47
|
18
|
7
|
4
|
8
|
10
|
7
|
4
|
20
|
20
|
39
|
85
|
86
|
105
|
85
|
93
|
78
|
97
|
111
|
61
|
68
|
32
|
25
|
117
|
193
|
191
|
194
|
98
|
63
|
218
|
209
|
248
|
196
|
108
|
112
|
86
|
89
|
24
|
21
|
18
|
50
|
51
|
139
|
163
|
236
|
256
|
183
|
173
|
75
|
60
|
123
|
111
|
(6 961)
|
188
|
121
|
111
|
81
|
21
|
10
|
16
|
25
|
30
|
59
|
73
|
71
|
431
|
400
|
|
| Total Other Income |
(48)
|
0
|
(64)
|
(61)
|
(129)
|
(73)
|
226
|
79
|
(113)
|
(414)
|
216
|
398
|
356
|
(152)
|
(133)
|
(449)
|
(546)
|
(39)
|
375
|
189
|
(233)
|
92
|
224
|
268
|
173
|
490
|
1 159
|
1 403
|
1 698
|
1 091
|
110
|
122
|
(93)
|
344
|
486
|
1 083
|
1 379
|
(73)
|
525
|
267
|
82
|
330
|
451
|
39
|
(223)
|
36
|
(170)
|
115
|
247
|
132
|
344
|
909
|
824
|
860
|
855
|
(79)
|
100
|
(36)
|
69
|
367
|
374
|
441
|
(416)
|
(509)
|
473
|
390
|
1 205
|
1 218
|
183
|
273
|
381
|
550
|
561
|
278
|
193
|
(128)
|
(51)
|
149
|
(9)
|
62
|
|
| Pre-Tax Income |
10 530
N/A
|
11 744
+12%
|
14 125
+20%
|
17 989
+27%
|
23 193
+29%
|
29 679
+28%
|
36 957
+25%
|
44 673
+21%
|
53 900
+21%
|
60 962
+13%
|
62 315
+2%
|
59 480
-5%
|
50 360
-15%
|
36 136
-28%
|
8 492
-76%
|
(2 101)
N/A
|
(4 403)
-110%
|
10 925
N/A
|
16 696
+53%
|
20 209
+21%
|
22 773
+13%
|
30 369
+33%
|
25 067
-17%
|
18 429
-26%
|
14 014
-24%
|
15 258
+9%
|
12 657
-17%
|
14 662
+16%
|
14 207
-3%
|
7 355
-48%
|
12 046
+64%
|
17 992
+49%
|
25 513
+42%
|
25 484
0%
|
23 449
-8%
|
24 121
+3%
|
26 071
+8%
|
29 604
+14%
|
32 155
+9%
|
31 309
-3%
|
26 126
-17%
|
12 129
-54%
|
5 289
-56%
|
(45 852)
N/A
|
(66 851)
-46%
|
(60 771)
+9%
|
(55 911)
+8%
|
(6 099)
+89%
|
11 294
N/A
|
18 550
+64%
|
18 636
+0%
|
16 911
-9%
|
7 839
-54%
|
9 326
+19%
|
9 822
+5%
|
7 589
-23%
|
18 380
+142%
|
17 525
-5%
|
19 274
+10%
|
25 322
+31%
|
31 197
+23%
|
32 165
+3%
|
40 337
+25%
|
49 216
+22%
|
58 420
+19%
|
59 252
+1%
|
64 156
+8%
|
71 093
+11%
|
69 250
-3%
|
71 702
+4%
|
65 018
-9%
|
56 725
-13%
|
50 477
-11%
|
47 435
-6%
|
47 019
-1%
|
46 393
-1%
|
39 893
-14%
|
51 451
+29%
|
56 572
+10%
|
56 280
-1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(4 654)
|
(4 048)
|
(4 706)
|
(5 744)
|
(7 442)
|
(9 259)
|
(11 766)
|
(15 211)
|
(19 349)
|
(21 421)
|
(20 894)
|
(18 193)
|
(15 250)
|
(11 258)
|
(3 839)
|
254
|
1 819
|
(1 873)
|
(6 887)
|
(8 981)
|
(10 157)
|
(10 433)
|
(6 789)
|
(4 739)
|
(4 779)
|
(4 338)
|
(3 237)
|
(3 738)
|
(2 845)
|
(5 007)
|
(6 201)
|
(7 744)
|
(8 864)
|
(7 838)
|
(7 033)
|
(7 758)
|
(9 196)
|
(10 339)
|
(12 247)
|
(7 868)
|
(4 913)
|
(4 360)
|
(1 882)
|
(3 306)
|
(2 357)
|
(1 846)
|
(3 284)
|
(4 582)
|
(6 263)
|
(6 696)
|
(5 925)
|
(6 001)
|
(5 021)
|
(5 753)
|
(6 048)
|
(5 696)
|
(5 956)
|
(5 987)
|
(6 048)
|
(6 017)
|
(6 442)
|
(6 246)
|
(9 412)
|
(12 606)
|
(16 337)
|
(17 688)
|
(18 463)
|
(20 010)
|
(21 145)
|
(19 288)
|
(19 055)
|
(18 228)
|
(14 676)
|
(15 685)
|
(13 709)
|
(11 990)
|
(10 701)
|
(17 400)
|
(18 538)
|
(20 605)
|
|
| Income from Continuing Operations |
5 876
|
7 696
|
9 419
|
12 245
|
15 751
|
20 420
|
25 191
|
29 462
|
34 551
|
39 541
|
41 421
|
41 287
|
35 110
|
24 878
|
4 653
|
(1 847)
|
(2 584)
|
9 052
|
9 809
|
11 228
|
12 616
|
19 936
|
18 278
|
13 690
|
9 235
|
10 920
|
9 420
|
10 924
|
11 362
|
2 348
|
5 845
|
10 248
|
16 649
|
17 646
|
16 416
|
16 363
|
16 875
|
19 265
|
19 908
|
23 441
|
21 213
|
7 769
|
3 407
|
(49 158)
|
(69 208)
|
(62 617)
|
(59 195)
|
(10 681)
|
5 031
|
11 854
|
12 711
|
10 910
|
2 818
|
3 573
|
3 774
|
1 893
|
12 424
|
11 538
|
13 226
|
19 305
|
24 755
|
25 919
|
30 925
|
36 610
|
42 083
|
41 564
|
45 693
|
51 083
|
48 105
|
52 414
|
45 963
|
38 497
|
35 801
|
31 750
|
33 310
|
34 403
|
29 192
|
34 051
|
38 034
|
35 675
|
|
| Income to Minority Interest |
(206)
|
(251)
|
(318)
|
(481)
|
(246)
|
(785)
|
(995)
|
(859)
|
(204)
|
22
|
(149)
|
(164)
|
(160)
|
(141)
|
(63)
|
(23)
|
(8)
|
(112)
|
(163)
|
(198)
|
(190)
|
(198)
|
(176)
|
(175)
|
(163)
|
(272)
|
(277)
|
(257)
|
(205)
|
(115)
|
(120)
|
(125)
|
(147)
|
(166)
|
(167)
|
(163)
|
(144)
|
(158)
|
(159)
|
(174)
|
(224)
|
(237)
|
(256)
|
(259)
|
(249)
|
(230)
|
(219)
|
(213)
|
(245)
|
(270)
|
(287)
|
(297)
|
(283)
|
(267)
|
(254)
|
(199)
|
(199)
|
(207)
|
(201)
|
(186)
|
(207)
|
(220)
|
(258)
|
(341)
|
(342)
|
(331)
|
(312)
|
(292)
|
(260)
|
(226)
|
(200)
|
(229)
|
(271)
|
(259)
|
(291)
|
(277)
|
(295)
|
(346)
|
(416)
|
(429)
|
|
| Net Income (Common) |
5 670
N/A
|
7 444
+31%
|
9 101
+22%
|
11 764
+29%
|
15 507
+32%
|
19 633
+27%
|
24 192
+23%
|
28 601
+18%
|
34 345
+20%
|
39 565
+15%
|
41 270
+4%
|
41 119
0%
|
34 944
-15%
|
24 734
-29%
|
4 588
-81%
|
(1 872)
N/A
|
(2 596)
-39%
|
8 935
N/A
|
9 637
+8%
|
11 019
+14%
|
12 418
+13%
|
19 740
+59%
|
18 105
-8%
|
13 521
-25%
|
9 080
-33%
|
10 647
+17%
|
9 143
-14%
|
10 667
+17%
|
11 156
+5%
|
2 232
-80%
|
5 724
+156%
|
10 122
+77%
|
16 502
+63%
|
17 479
+6%
|
16 248
-7%
|
16 200
0%
|
16 729
+3%
|
19 107
+14%
|
19 749
+3%
|
23 266
+18%
|
20 989
-10%
|
7 530
-64%
|
3 149
-58%
|
(49 419)
N/A
|
(69 460)
-41%
|
(62 848)
+10%
|
(59 415)
+5%
|
(10 895)
+82%
|
4 786
N/A
|
11 583
+142%
|
12 423
+7%
|
10 612
-15%
|
2 535
-76%
|
3 306
+30%
|
3 520
+6%
|
1 694
-52%
|
12 223
+622%
|
11 329
-7%
|
13 022
+15%
|
19 117
+47%
|
24 546
+28%
|
25 698
+5%
|
30 667
+19%
|
36 268
+18%
|
41 741
+15%
|
41 232
-1%
|
45 380
+10%
|
50 790
+12%
|
47 845
-6%
|
52 187
+9%
|
45 762
-12%
|
38 267
-16%
|
35 527
-7%
|
31 490
-11%
|
33 018
+5%
|
34 125
+3%
|
28 896
-15%
|
33 704
+17%
|
37 616
+12%
|
35 246
-6%
|
|
| EPS (Diluted) |
42.31
N/A
|
65.29
+54%
|
45.5
-30%
|
90.49
+99%
|
109.97
+22%
|
135.4
+23%
|
161.28
+19%
|
188.16
+17%
|
230.5
+23%
|
265.53
+15%
|
273.31
+3%
|
274.12
+0%
|
237.71
-13%
|
167.12
-30%
|
31.22
-81%
|
-12.82
N/A
|
-17.42
-36%
|
60.78
N/A
|
65.55
+8%
|
75.47
+15%
|
85.64
+13%
|
135.2
+58%
|
124.86
-8%
|
94.55
-24%
|
62.19
-34%
|
73.93
+19%
|
63.93
-14%
|
75.11
+17%
|
80.25
+7%
|
15.82
-80%
|
41.17
+160%
|
73.34
+78%
|
119.57
+63%
|
125.74
+5%
|
116.89
-7%
|
117.39
+0%
|
121.22
+3%
|
138.37
+14%
|
143.1
+3%
|
168.59
+18%
|
154.33
-8%
|
55.28
-64%
|
23.67
-57%
|
-371.57
N/A
|
-522.25
-41%
|
-472.25
+10%
|
-430.54
+9%
|
-77.82
+82%
|
34.18
N/A
|
83.2
+143%
|
88.73
+7%
|
75.8
-15%
|
18.15
-76%
|
23.66
+30%
|
25.2
+7%
|
12.12
-52%
|
87.48
+622%
|
81.07
-7%
|
93.19
+15%
|
136.8
+47%
|
175.66
+28%
|
183.94
+5%
|
219.66
+19%
|
259.78
+18%
|
298.98
+15%
|
295.34
-1%
|
325.05
+10%
|
363.72
+12%
|
342.61
-6%
|
373.73
+9%
|
327.67
-12%
|
273.95
-16%
|
254.32
-7%
|
224.74
-12%
|
221.64
-1%
|
233.63
+5%
|
193.15
-17%
|
226.19
+17%
|
253.45
+12%
|
236.92
-7%
|
|