Kyowa Kirin Co Ltd
TSE:4151
| 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 |
2 036.5
2 687
|
| 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
Kyowa Kirin Co Ltd
|
Revenue
|
482.2B
JPY
|
|
Cost of Revenue
|
-128.7B
JPY
|
|
Gross Profit
|
353.5B
JPY
|
|
Operating Expenses
|
-288.1B
JPY
|
|
Operating Income
|
65.4B
JPY
|
|
Other Expenses
|
-28.9B
JPY
|
|
Net Income
|
36.6B
JPY
|
Income Statement
Kyowa Kirin Co Ltd
| 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 | Mar-2010 | 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
113
|
0
|
244
|
0
|
0
|
0
|
199
|
0
|
0
|
0
|
135
|
0
|
0
|
0
|
205
|
0
|
0
|
0
|
259
|
0
|
0
|
0
|
145
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
320
|
0
|
0
|
0
|
339
|
0
|
0
|
0
|
337
|
0
|
0
|
0
|
462
|
0
|
0
|
0
|
245
|
0
|
0
|
0
|
267
|
0
|
0
|
0
|
344
|
0
|
0
|
0
|
214
|
0
|
0
|
0
|
610
|
0
|
0
|
0
|
|
| Revenue |
274 541
N/A
|
272 052
-1%
|
272 258
+0%
|
269 547
-1%
|
268 065
-1%
|
268 113
+0%
|
277 399
+3%
|
287 613
+4%
|
297 681
+4%
|
328 138
+10%
|
352 811
+8%
|
362 278
+3%
|
333 659
-8%
|
308 904
-7%
|
309 111
+0%
|
408 367
+32%
|
415 761
+2%
|
419 169
+1%
|
413 738
-1%
|
429 344
+4%
|
396 639
-8%
|
371 643
-6%
|
343 722
-8%
|
315 971
-8%
|
323 645
+2%
|
326 055
+1%
|
333 158
+2%
|
332 716
0%
|
336 575
+1%
|
340 570
+1%
|
340 611
+0%
|
340 021
0%
|
332 803
-2%
|
327 444
-2%
|
333 446
+2%
|
336 965
+1%
|
350 384
+4%
|
367 453
+5%
|
364 316
-1%
|
363 187
0%
|
359 535
-1%
|
349 134
-3%
|
347 956
0%
|
350 800
+1%
|
350 919
+0%
|
351 453
+0%
|
353 380
+1%
|
328 553
-7%
|
310 707
-5%
|
289 842
-7%
|
271 510
-6%
|
280 858
+3%
|
288 579
+3%
|
299 246
+4%
|
305 820
+2%
|
307 278
+0%
|
312 223
+2%
|
314 367
+1%
|
318 352
+1%
|
322 174
+1%
|
325 554
+1%
|
338 317
+4%
|
352 246
+4%
|
358 882
+2%
|
372 496
+4%
|
382 052
+3%
|
398 371
+4%
|
404 155
+1%
|
412 310
+2%
|
420 650
+2%
|
442 233
+5%
|
454 268
+3%
|
475 997
+5%
|
498 977
+5%
|
495 558
-1%
|
494 713
0%
|
493 238
0%
|
482 211
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(175 963)
|
(174 003)
|
(174 013)
|
(172 042)
|
(169 968)
|
(169 190)
|
(174 153)
|
(179 717)
|
(186 496)
|
(194 641)
|
(204 394)
|
(202 407)
|
(188 113)
|
(168 534)
|
(169 371)
|
(224 526)
|
(227 775)
|
(229 444)
|
(222 759)
|
(225 821)
|
(198 189)
|
(173 158)
|
(146 167)
|
(120 044)
|
(122 003)
|
(121 449)
|
(122 467)
|
(124 682)
|
(125 046)
|
(127 001)
|
(127 850)
|
(128 328)
|
(126 988)
|
(125 360)
|
(127 542)
|
(130 432)
|
(133 832)
|
(137 716)
|
(138 922)
|
(137 991)
|
(139 178)
|
(138 326)
|
(133 364)
|
(131 684)
|
(129 157)
|
(127 703)
|
(129 059)
|
(113 775)
|
(99 993)
|
(86 728)
|
(73 361)
|
(73 329)
|
(75 019)
|
(76 512)
|
(79 620)
|
(79 282)
|
(81 955)
|
(81 173)
|
(80 440)
|
(83 420)
|
(80 737)
|
(85 909)
|
(87 849)
|
(87 616)
|
(89 981)
|
(87 887)
|
(86 915)
|
(83 706)
|
(90 581)
|
(99 743)
|
(111 207)
|
(117 842)
|
(123 628)
|
(128 239)
|
(132 611)
|
(131 614)
|
(135 006)
|
(128 666)
|
|
| Gross Profit |
98 578
N/A
|
98 049
-1%
|
98 245
+0%
|
97 505
-1%
|
98 097
+1%
|
98 923
+1%
|
103 246
+4%
|
107 896
+5%
|
111 185
+3%
|
133 497
+20%
|
148 417
+11%
|
159 871
+8%
|
145 546
-9%
|
140 370
-4%
|
139 740
0%
|
183 841
+32%
|
187 986
+2%
|
189 725
+1%
|
190 979
+1%
|
203 523
+7%
|
198 450
-2%
|
198 485
+0%
|
197 555
0%
|
195 927
-1%
|
201 642
+3%
|
204 606
+1%
|
210 691
+3%
|
208 034
-1%
|
211 529
+2%
|
213 569
+1%
|
212 761
0%
|
211 693
-1%
|
205 815
-3%
|
202 084
-2%
|
205 904
+2%
|
206 533
+0%
|
216 552
+5%
|
229 737
+6%
|
225 394
-2%
|
225 196
0%
|
220 357
-2%
|
210 808
-4%
|
214 592
+2%
|
219 116
+2%
|
221 762
+1%
|
223 750
+1%
|
224 321
+0%
|
214 778
-4%
|
210 714
-2%
|
203 114
-4%
|
198 149
-2%
|
207 529
+5%
|
213 560
+3%
|
222 734
+4%
|
226 200
+2%
|
227 996
+1%
|
230 268
+1%
|
233 194
+1%
|
237 912
+2%
|
238 754
+0%
|
244 817
+3%
|
252 408
+3%
|
264 397
+5%
|
271 266
+3%
|
282 515
+4%
|
294 165
+4%
|
311 456
+6%
|
320 449
+3%
|
321 729
+0%
|
320 907
0%
|
331 026
+3%
|
336 426
+2%
|
352 369
+5%
|
370 738
+5%
|
362 947
-2%
|
363 099
+0%
|
358 232
-1%
|
353 545
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(73 234)
|
(75 324)
|
(75 365)
|
(74 344)
|
(72 945)
|
(72 050)
|
(76 972)
|
(77 346)
|
(78 780)
|
(91 587)
|
(105 860)
|
(117 935)
|
(109 641)
|
(106 057)
|
(114 791)
|
(147 362)
|
(153 611)
|
(153 552)
|
(146 790)
|
(148 954)
|
(144 792)
|
(147 802)
|
(151 411)
|
(153 661)
|
(159 858)
|
(159 625)
|
(157 786)
|
(158 703)
|
(157 033)
|
(156 598)
|
(160 988)
|
(161 938)
|
(162 807)
|
(165 443)
|
(169 731)
|
(173 467)
|
(176 321)
|
(178 959)
|
(181 629)
|
(182 249)
|
(183 727)
|
(181 094)
|
(162 272)
|
(169 648)
|
(164 642)
|
(162 796)
|
(161 823)
|
(148 880)
|
(144 800)
|
(140 800)
|
(144 269)
|
(152 544)
|
(158 359)
|
(165 699)
|
(172 144)
|
(175 006)
|
(173 679)
|
(174 218)
|
(179 676)
|
(182 122)
|
(191 368)
|
(199 532)
|
(203 550)
|
(214 595)
|
(219 469)
|
(221 379)
|
(230 065)
|
(261 715)
|
(275 181)
|
(239 990)
|
(237 181)
|
(236 083)
|
(235 878)
|
(270 394)
|
(272 191)
|
(285 437)
|
(292 155)
|
(288 113)
|
|
| Selling, General & Administrative |
(73 250)
|
(73 027)
|
(75 375)
|
(74 353)
|
(73 901)
|
(72 045)
|
(76 965)
|
(74 025)
|
(78 785)
|
(74 921)
|
(93 119)
|
(73 201)
|
(69 902)
|
(68 417)
|
(68 932)
|
(90 844)
|
(92 765)
|
(92 039)
|
(89 870)
|
(92 048)
|
(90 078)
|
(91 700)
|
(88 933)
|
(93 781)
|
(99 699)
|
(99 632)
|
(95 320)
|
(102 513)
|
(101 684)
|
(103 176)
|
(98 242)
|
(106 811)
|
(106 342)
|
(107 790)
|
(99 565)
|
(110 901)
|
(113 005)
|
(114 016)
|
(105 702)
|
(115 798)
|
(115 827)
|
(114 013)
|
(100 243)
|
(107 930)
|
(105 489)
|
(104 763)
|
(104 608)
|
(102 019)
|
(98 641)
|
(95 204)
|
(92 772)
|
(95 184)
|
(98 173)
|
(102 336)
|
(106 245)
|
(109 645)
|
(110 031)
|
(111 489)
|
(116 525)
|
(118 385)
|
(125 271)
|
(132 090)
|
(135 105)
|
(139 698)
|
(144 499)
|
(148 642)
|
(156 092)
|
(161 816)
|
(162 173)
|
(158 121)
|
(152 673)
|
(150 528)
|
(152 404)
|
(158 536)
|
(155 807)
|
(166 325)
|
(167 132)
|
(165 468)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14 255)
|
(25 845)
|
(36 717)
|
(31 794)
|
(30 553)
|
(34 795)
|
(43 852)
|
(46 774)
|
(47 321)
|
(44 064)
|
(45 821)
|
(44 951)
|
(45 888)
|
(47 927)
|
(48 135)
|
(47 851)
|
(47 522)
|
(44 776)
|
(44 383)
|
(43 642)
|
(41 873)
|
(43 633)
|
(43 357)
|
(44 541)
|
(45 405)
|
(47 667)
|
(49 442)
|
(49 892)
|
(51 343)
|
(51 518)
|
(53 096)
|
(54 670)
|
(54 156)
|
(52 899)
|
(51 171)
|
(49 974)
|
(49 907)
|
(49 155)
|
(47 358)
|
(46 419)
|
(45 588)
|
(45 659)
|
(47 396)
|
(48 926)
|
(51 271)
|
(53 511)
|
(53 393)
|
(52 702)
|
(52 674)
|
(52 312)
|
(37 418)
|
(39 452)
|
(40 231)
|
(57 679)
|
(59 095)
|
(59 093)
|
(61 591)
|
(62 896)
|
(65 906)
|
(68 639)
|
(69 927)
|
(72 106)
|
(78 803)
|
(87 697)
|
(95 225)
|
(103 544)
|
(108 786)
|
(106 801)
|
(106 086)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 418)
|
(5 598)
|
(8 017)
|
(7 945)
|
(7 087)
|
(11 064)
|
(12 666)
|
(14 072)
|
(14 192)
|
(12 856)
|
(11 085)
|
(9 763)
|
(10 214)
|
(14 551)
|
(11 745)
|
(12 309)
|
(12 473)
|
(17 689)
|
(11 808)
|
(11 705)
|
(11 547)
|
(19 112)
|
(11 769)
|
(11 924)
|
(12 247)
|
(22 499)
|
(13 123)
|
(13 424)
|
(13 600)
|
(24 408)
|
(13 354)
|
(13 229)
|
(12 924)
|
(9 982)
|
(8 581)
|
(7 290)
|
(6 230)
|
(8 349)
|
(8 260)
|
(8 470)
|
(8 674)
|
(9 315)
|
(10 055)
|
(10 878)
|
(11 339)
|
(11 071)
|
(10 701)
|
(10 211)
|
(10 079)
|
(10 085)
|
(10 173)
|
(10 352)
|
(10 490)
|
(10 503)
|
(10 344)
|
(10 310)
|
(10 126)
|
(10 093)
|
(10 073)
|
(9 997)
|
(10 110)
|
(10 405)
|
(10 935)
|
(11 475)
|
0
|
(11 730)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
16
|
(2 297)
|
10
|
9
|
956
|
(5)
|
(7)
|
(3 321)
|
5
|
7
|
18 702
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
852
|
(1 966)
|
(1 889)
|
(1 896)
|
289
|
8 757
|
8 730
|
8 666
|
3 477
|
91
|
(382)
|
(753)
|
(1 317)
|
(1 267)
|
(735)
|
24
|
(754)
|
(16 146)
|
(16 293)
|
(16 721)
|
(263)
|
(5 458)
|
(5 567)
|
(1 020)
|
(984)
|
(23 920)
|
(34 372)
|
(1 832)
|
(1 997)
|
4 183
|
15 698
|
(16 633)
|
(1 110)
|
(10 326)
|
(18 222)
|
(16 559)
|
|
| Operating Income |
25 344
N/A
|
22 725
-10%
|
22 880
+1%
|
23 161
+1%
|
25 152
+9%
|
26 873
+7%
|
26 274
-2%
|
30 550
+16%
|
32 405
+6%
|
41 910
+29%
|
42 557
+2%
|
41 936
-1%
|
35 905
-14%
|
34 313
-4%
|
24 949
-27%
|
36 479
+46%
|
34 375
-6%
|
36 173
+5%
|
44 189
+22%
|
54 569
+23%
|
53 658
-2%
|
50 683
-6%
|
46 144
-9%
|
42 266
-8%
|
41 784
-1%
|
44 981
+8%
|
52 905
+18%
|
49 331
-7%
|
54 496
+10%
|
56 971
+5%
|
51 773
-9%
|
49 755
-4%
|
43 008
-14%
|
36 641
-15%
|
36 173
-1%
|
33 066
-9%
|
40 231
+22%
|
50 778
+26%
|
43 765
-14%
|
42 947
-2%
|
36 630
-15%
|
29 714
-19%
|
52 320
+76%
|
49 468
-5%
|
57 120
+15%
|
60 954
+7%
|
62 498
+3%
|
65 898
+5%
|
65 914
+0%
|
62 314
-5%
|
53 880
-14%
|
54 985
+2%
|
55 201
+0%
|
57 035
+3%
|
54 056
-5%
|
52 990
-2%
|
56 589
+7%
|
58 976
+4%
|
58 236
-1%
|
56 632
-3%
|
53 449
-6%
|
52 876
-1%
|
60 847
+15%
|
56 671
-7%
|
63 046
+11%
|
72 786
+15%
|
81 391
+12%
|
58 734
-28%
|
46 548
-21%
|
80 917
+74%
|
93 845
+16%
|
100 343
+7%
|
116 491
+16%
|
100 344
-14%
|
90 756
-10%
|
77 662
-14%
|
66 077
-15%
|
65 432
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
957
|
2 708
|
1 255
|
(1 221)
|
(2 829)
|
(1 115)
|
1 771
|
1 289
|
2 101
|
3 349
|
2 687
|
1 536
|
(449)
|
(35)
|
189
|
1 841
|
1 303
|
1 906
|
2 528
|
11 167
|
11 331
|
9 252
|
251
|
(2 934)
|
(3 627)
|
(4 047)
|
(2 589)
|
(392)
|
(582)
|
34
|
(323)
|
(2 026)
|
(1 767)
|
302
|
(5 029)
|
(6 053)
|
(6 564)
|
(2 975)
|
1 555
|
3 493
|
1 606
|
(5 092)
|
(11 527)
|
(434)
|
1 629
|
3 329
|
(4 603)
|
(2 044)
|
(1 705)
|
(1 851)
|
(730)
|
(2 024)
|
(1 787)
|
(1 671)
|
3 701
|
4 468
|
5 152
|
6 539
|
1 900
|
2 964
|
3 303
|
2 176
|
4 581
|
5 936
|
9 383
|
9 396
|
7 271
|
5 705
|
3 593
|
6 121
|
5 600
|
5 603
|
7 747
|
4 136
|
3 911
|
(4 451)
|
(7 169)
|
(5 628)
|
|
| Non-Reccuring Items |
(834)
|
(3 694)
|
(1 895)
|
(1 943)
|
(2 095)
|
(3 784)
|
(3 007)
|
(419)
|
(807)
|
(2 329)
|
(4 407)
|
(13 218)
|
(12 050)
|
(9 397)
|
(3 208)
|
(4 513)
|
(6 295)
|
(7 141)
|
(4 512)
|
(7 578)
|
(6 879)
|
(5 079)
|
(5 493)
|
(2 683)
|
(954)
|
(3 117)
|
(4 416)
|
(3 727)
|
(3 867)
|
(6 337)
|
(4 624)
|
(3 634)
|
(3 856)
|
(2 729)
|
(2 714)
|
(2 585)
|
(5 303)
|
(2 474)
|
(4 057)
|
(3 994)
|
659
|
(477)
|
2 084
|
1 736
|
(1 872)
|
(1 240)
|
(2 046)
|
3 198
|
4 812
|
8 543
|
13 691
|
(2 465)
|
(6 977)
|
(11 953)
|
(13 266)
|
(9 710)
|
(8 207)
|
(10 290)
|
(8 437)
|
(6 687)
|
(4 261)
|
(5 085)
|
(5 367)
|
0
|
0
|
(3 617)
|
(20 373)
|
0
|
0
|
(15 530)
|
(2 225)
|
(6 181)
|
(6 518)
|
0
|
(11 120)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
13
|
1 172
|
0
|
1 741
|
205
|
643
|
389
|
169
|
7 562
|
7 234
|
6 975
|
(1 205)
|
(1 501)
|
(1 192)
|
(1 136)
|
(1 406)
|
(1 664)
|
(1 630)
|
(1 682)
|
(1 604)
|
(1 406)
|
(1 032)
|
5 284
|
(1 464)
|
(1 407)
|
(1 485)
|
(874)
|
2 313
|
3 114
|
3 537
|
3 340
|
202
|
(853)
|
(1 260)
|
(1 043)
|
(1 064)
|
(618)
|
(418)
|
(117)
|
2 451
|
2 669
|
2 496
|
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 |
(1 479)
|
(319)
|
1 850
|
796
|
616
|
(702)
|
(432)
|
(1 072)
|
(1 756)
|
(2 088)
|
(724)
|
239
|
927
|
411
|
(160)
|
(402)
|
(257)
|
(95)
|
1 782
|
1 692
|
1 233
|
897
|
10
|
(50)
|
(112)
|
(204)
|
(1)
|
(94)
|
(49)
|
(17)
|
(393)
|
(809)
|
(863)
|
(1 093)
|
(142)
|
(206)
|
(46)
|
429
|
254
|
370
|
801
|
960
|
0
|
(2 644)
|
(3 109)
|
(3 324)
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
564
|
1
|
2
|
3
|
(11)
|
0
|
0
|
(1)
|
(717)
|
0
|
0
|
(1)
|
26
|
0
|
1
|
0
|
(94)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
24 001
N/A
|
22 592
-6%
|
24 090
+7%
|
22 534
-6%
|
21 049
-7%
|
21 915
+4%
|
24 995
+14%
|
30 517
+22%
|
39 505
+29%
|
48 076
+22%
|
47 088
-2%
|
29 288
-38%
|
22 832
-22%
|
24 100
+6%
|
20 634
-14%
|
31 999
+55%
|
27 462
-14%
|
29 213
+6%
|
42 305
+45%
|
58 246
+38%
|
57 937
-1%
|
54 721
-6%
|
46 196
-16%
|
35 135
-24%
|
35 684
+2%
|
36 128
+1%
|
45 025
+25%
|
47 431
+5%
|
53 112
+12%
|
54 188
+2%
|
49 773
-8%
|
43 488
-13%
|
35 669
-18%
|
31 861
-11%
|
27 245
-14%
|
23 158
-15%
|
27 700
+20%
|
45 340
+64%
|
41 400
-9%
|
45 267
+9%
|
42 365
-6%
|
27 601
-35%
|
42 877
+55%
|
48 126
+12%
|
53 768
+12%
|
59 719
+11%
|
55 849
-6%
|
67 050
+20%
|
69 020
+3%
|
69 006
0%
|
66 841
-3%
|
50 497
-24%
|
46 436
-8%
|
43 410
-7%
|
44 492
+2%
|
47 748
+7%
|
53 535
+12%
|
55 225
+3%
|
52 263
-5%
|
52 910
+1%
|
52 493
-1%
|
49 970
-5%
|
60 050
+20%
|
62 606
+4%
|
72 427
+16%
|
78 564
+8%
|
67 572
-14%
|
64 438
-5%
|
50 140
-22%
|
71 507
+43%
|
97 246
+36%
|
99 765
+3%
|
117 721
+18%
|
104 480
-11%
|
83 453
-20%
|
73 212
-12%
|
58 908
-20%
|
59 804
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(9 245)
|
(8 902)
|
(9 333)
|
(9 989)
|
(9 906)
|
(10 243)
|
(10 042)
|
(11 743)
|
(15 254)
|
(19 426)
|
(25 336)
|
(18 355)
|
(15 823)
|
(10 830)
|
(11 631)
|
(16 997)
|
(14 366)
|
(16 721)
|
(20 040)
|
(27 170)
|
(27 828)
|
(24 166)
|
(20 489)
|
(15 712)
|
(16 195)
|
(17 697)
|
(20 609)
|
(21 048)
|
(22 531)
|
(21 869)
|
(19 603)
|
(17 483)
|
(14 035)
|
(13 046)
|
(11 346)
|
(8 984)
|
(11 463)
|
(15 432)
|
(11 625)
|
(12 701)
|
(11 351)
|
(7 401)
|
(12 427)
|
(13 058)
|
(13 733)
|
(16 276)
|
(12 950)
|
(15 282)
|
(14 945)
|
(12 765)
|
(17 611)
|
(12 847)
|
(10 074)
|
(10 075)
|
(6 818)
|
(5 536)
|
(6 716)
|
(6 969)
|
(5 236)
|
(6 803)
|
(8 192)
|
(7 524)
|
(7 703)
|
(7 141)
|
(10 135)
|
(9 913)
|
(14 000)
|
(14 145)
|
(9 939)
|
(13 593)
|
(16 058)
|
(16 704)
|
(20 402)
|
(20 945)
|
(23 583)
|
(21 808)
|
(20 495)
|
(23 237)
|
|
| Income from Continuing Operations |
14 756
|
13 690
|
14 757
|
12 545
|
11 143
|
11 672
|
14 953
|
18 774
|
24 251
|
28 650
|
21 752
|
10 933
|
7 009
|
13 270
|
9 003
|
15 002
|
13 096
|
12 492
|
22 265
|
31 076
|
30 109
|
30 555
|
25 707
|
19 423
|
19 489
|
18 431
|
24 416
|
26 383
|
30 581
|
32 319
|
30 170
|
26 005
|
21 634
|
18 815
|
15 899
|
14 174
|
16 237
|
29 908
|
29 775
|
32 566
|
31 014
|
20 200
|
30 450
|
35 068
|
40 035
|
43 443
|
42 899
|
51 768
|
54 075
|
56 241
|
49 230
|
37 650
|
36 362
|
33 335
|
37 674
|
42 212
|
46 819
|
48 256
|
47 027
|
46 107
|
44 301
|
42 446
|
52 347
|
55 465
|
62 292
|
68 651
|
53 572
|
50 293
|
40 201
|
57 914
|
81 188
|
83 061
|
97 319
|
83 535
|
59 870
|
51 404
|
38 413
|
36 567
|
|
| Income to Minority Interest |
(84)
|
(94)
|
(93)
|
(88)
|
(85)
|
(2)
|
(17)
|
(40)
|
(165)
|
(295)
|
(429)
|
(445)
|
(407)
|
(257)
|
(199)
|
(142)
|
(91)
|
(81)
|
(61)
|
(140)
|
(84)
|
(87)
|
(86)
|
(80)
|
(74)
|
(60)
|
(215)
|
(207)
|
(227)
|
(235)
|
(91)
|
(83)
|
(47)
|
(24)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
14 674
N/A
|
13 603
-7%
|
14 661
+8%
|
12 455
-15%
|
11 050
-11%
|
11 671
+6%
|
14 936
+28%
|
18 734
+25%
|
24 084
+29%
|
28 353
+18%
|
21 322
-25%
|
10 483
-51%
|
6 594
-37%
|
13 009
+97%
|
8 797
-32%
|
14 850
+69%
|
12 999
-12%
|
12 400
-5%
|
22 197
+79%
|
30 929
+39%
|
30 013
-3%
|
30 454
+1%
|
25 608
-16%
|
19 337
-24%
|
19 414
+0%
|
18 377
-5%
|
24 199
+32%
|
26 174
+8%
|
30 354
+16%
|
32 082
+6%
|
30 078
-6%
|
25 921
-14%
|
21 585
-17%
|
18 791
-13%
|
15 898
-15%
|
14 173
-11%
|
16 236
+15%
|
29 906
+84%
|
29 774
0%
|
32 566
+9%
|
31 014
-5%
|
20 199
-35%
|
30 450
+51%
|
35 068
+15%
|
40 035
+14%
|
43 444
+9%
|
42 899
-1%
|
52 887
+23%
|
56 820
+7%
|
60 850
+7%
|
54 414
-11%
|
40 520
-26%
|
68 205
+68%
|
63 316
-7%
|
67 084
+6%
|
72 813
+9%
|
46 820
-36%
|
48 255
+3%
|
47 027
-3%
|
46 106
-2%
|
44 302
-4%
|
42 447
-4%
|
52 347
+23%
|
55 465
+6%
|
62 291
+12%
|
68 650
+10%
|
53 573
-22%
|
50 294
-6%
|
40 202
-20%
|
57 915
+44%
|
81 188
+40%
|
83 060
+2%
|
97 318
+17%
|
83 534
-14%
|
59 870
-28%
|
51 404
-14%
|
38 413
-25%
|
36 568
-5%
|
|
| EPS (Diluted) |
34.69
N/A
|
31.78
-8%
|
34.66
+9%
|
29.45
-15%
|
27.14
-8%
|
29.32
+8%
|
37.52
+28%
|
46.6
+24%
|
60.51
+30%
|
49.3
-19%
|
36.69
-26%
|
18.25
-50%
|
11.51
-37%
|
22.54
+96%
|
15.4
-32%
|
26.05
+69%
|
22.56
-13%
|
21.76
-4%
|
38.94
+79%
|
54.27
+39%
|
52.66
-3%
|
53.52
+2%
|
45.16
-16%
|
35.09
-22%
|
35.42
+1%
|
33.53
-5%
|
44.07
+31%
|
47.77
+8%
|
55.4
+16%
|
58.54
+6%
|
54.88
-6%
|
47.32
-14%
|
39.38
-17%
|
34.3
-13%
|
29.02
-15%
|
25.87
-11%
|
29.63
+15%
|
54.59
+84%
|
54.36
0%
|
59.42
+9%
|
56.59
-5%
|
36.85
-35%
|
55.59
+51%
|
63.99
+15%
|
73.05
+14%
|
79.27
+9%
|
78.3
-1%
|
96.5
+23%
|
103.68
+7%
|
111.04
+7%
|
99.29
-11%
|
74.66
-25%
|
126.92
+70%
|
117.82
-7%
|
124.45
+6%
|
135.49
+9%
|
87.12
-36%
|
89.78
+3%
|
87.5
-3%
|
85.78
-2%
|
82.42
-4%
|
78.97
-4%
|
97.39
+23%
|
103.19
+6%
|
115.88
+12%
|
127.71
+10%
|
99.66
-22%
|
93.56
-6%
|
74.78
-20%
|
107.72
+44%
|
151.01
+40%
|
154.75
+2%
|
183.13
+18%
|
158.69
-13%
|
113.06
-29%
|
98.21
-13%
|
73.38
-25%
|
69.85
-5%
|
|