Mitsubishi Gas Chemical Co Inc
TSE:4182
| 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 |
1 982.5
2 983
|
| 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
Mitsubishi Gas Chemical Co Inc
|
Revenue
|
747.1B
JPY
|
|
Cost of Revenue
|
-591.4B
JPY
|
|
Gross Profit
|
155.7B
JPY
|
|
Operating Expenses
|
-113.5B
JPY
|
|
Operating Income
|
42.2B
JPY
|
|
Other Expenses
|
-49.4B
JPY
|
|
Net Income
|
-7.1B
JPY
|
Income Statement
Mitsubishi Gas Chemical Co Inc
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
530
|
0
|
0
|
594
|
0
|
0
|
593
|
1 054
|
1 550
|
2 078
|
1 975
|
1 998
|
1 953
|
1 981
|
2 080
|
2 240
|
2 454
|
2 581
|
2 703
|
2 792
|
2 960
|
2 995
|
2 983
|
2 828
|
2 603
|
2 440
|
2 392
|
2 387
|
2 261
|
2 494
|
2 228
|
2 004
|
1 840
|
1 346
|
1 223
|
1 139
|
1 078
|
1 069
|
1 088
|
1 087
|
1 076
|
1 018
|
971
|
946
|
952
|
968
|
929
|
884
|
832
|
800
|
806
|
872
|
825
|
858
|
977
|
1 149
|
1 491
|
1 745
|
2 014
|
2 512
|
2 649
|
2 564
|
2 861
|
2 472
|
2 185
|
2 374
|
0
|
0
|
|
| Revenue |
302 359
N/A
|
309 589
+2%
|
321 522
+4%
|
334 525
+4%
|
346 087
+3%
|
357 744
+3%
|
371 007
+4%
|
376 812
+2%
|
383 296
+2%
|
389 317
+2%
|
401 863
+3%
|
374 708
-7%
|
326 095
-13%
|
286 274
-12%
|
279 346
-2%
|
304 923
+9%
|
325 629
+7%
|
341 518
+5%
|
451 033
+32%
|
455 522
+1%
|
454 056
0%
|
452 921
0%
|
452 217
0%
|
452 290
+0%
|
454 930
+1%
|
458 097
+1%
|
467 979
+2%
|
482 877
+3%
|
501 634
+4%
|
516 453
+3%
|
534 670
+4%
|
538 835
+1%
|
535 860
-1%
|
538 109
+0%
|
529 570
-2%
|
543 838
+3%
|
562 003
+3%
|
579 080
+3%
|
593 502
+2%
|
579 499
-2%
|
561 143
-3%
|
552 174
-2%
|
556 480
+1%
|
565 955
+2%
|
591 488
+5%
|
617 982
+4%
|
635 909
+3%
|
654 026
+3%
|
661 342
+1%
|
664 424
+0%
|
648 986
-2%
|
637 625
-2%
|
623 979
-2%
|
613 332
-2%
|
613 344
+0%
|
595 640
-3%
|
576 612
-3%
|
577 554
+0%
|
595 718
+3%
|
622 239
+4%
|
664 962
+7%
|
692 834
+4%
|
705 656
+2%
|
739 602
+5%
|
764 684
+3%
|
779 681
+2%
|
781 211
+0%
|
774 237
-1%
|
785 954
+2%
|
803 628
+2%
|
813 417
+1%
|
814 524
+0%
|
801 895
-2%
|
774 868
-3%
|
773 591
0%
|
763 453
-1%
|
747 139
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(244 896)
|
(250 563)
|
(258 875)
|
(269 252)
|
(280 122)
|
(288 687)
|
(298 215)
|
(300 888)
|
(305 160)
|
(317 000)
|
(334 886)
|
(323 032)
|
(283 198)
|
(248 361)
|
(239 953)
|
(255 811)
|
(269 971)
|
(279 403)
|
(370 963)
|
(375 927)
|
(378 476)
|
(382 986)
|
(385 731)
|
(390 529)
|
(392 711)
|
(391 570)
|
(400 011)
|
(408 463)
|
(424 682)
|
(441 931)
|
(460 592)
|
(468 039)
|
(465 973)
|
(464 950)
|
(452 360)
|
(455 111)
|
(461 677)
|
(465 652)
|
(470 455)
|
(454 589)
|
(435 900)
|
(425 989)
|
(425 231)
|
(429 916)
|
(446 635)
|
(466 037)
|
(481 326)
|
(497 053)
|
(506 477)
|
(517 916)
|
(512 857)
|
(507 694)
|
(500 038)
|
(488 491)
|
(481 950)
|
(466 072)
|
(448 696)
|
(444 694)
|
(454 760)
|
(472 449)
|
(502 608)
|
(527 374)
|
(543 070)
|
(568 084)
|
(590 578)
|
(605 759)
|
(613 031)
|
(616 976)
|
(624 528)
|
(633 665)
|
(640 227)
|
(635 647)
|
(625 725)
|
(609 787)
|
(609 298)
|
(603 146)
|
(591 434)
|
|
| Gross Profit |
57 463
N/A
|
59 026
+3%
|
62 647
+6%
|
65 273
+4%
|
65 965
+1%
|
69 057
+5%
|
72 792
+5%
|
75 924
+4%
|
78 136
+3%
|
72 317
-7%
|
66 977
-7%
|
51 676
-23%
|
42 897
-17%
|
37 913
-12%
|
39 393
+4%
|
49 112
+25%
|
55 658
+13%
|
62 115
+12%
|
80 070
+29%
|
79 595
-1%
|
75 580
-5%
|
69 935
-7%
|
66 486
-5%
|
61 761
-7%
|
62 219
+1%
|
66 527
+7%
|
67 968
+2%
|
74 414
+9%
|
76 952
+3%
|
74 522
-3%
|
74 078
-1%
|
70 796
-4%
|
69 887
-1%
|
73 159
+5%
|
77 210
+6%
|
88 727
+15%
|
100 326
+13%
|
113 428
+13%
|
123 047
+8%
|
124 910
+2%
|
125 243
+0%
|
126 185
+1%
|
131 249
+4%
|
136 039
+4%
|
144 853
+6%
|
151 945
+5%
|
154 583
+2%
|
156 973
+2%
|
154 865
-1%
|
146 508
-5%
|
136 129
-7%
|
129 931
-5%
|
123 941
-5%
|
124 841
+1%
|
131 394
+5%
|
129 568
-1%
|
127 916
-1%
|
132 860
+4%
|
140 958
+6%
|
149 790
+6%
|
162 354
+8%
|
165 460
+2%
|
162 586
-2%
|
171 518
+5%
|
174 106
+2%
|
173 922
0%
|
168 180
-3%
|
157 261
-6%
|
161 426
+3%
|
169 963
+5%
|
173 190
+2%
|
178 877
+3%
|
176 170
-2%
|
165 081
-6%
|
164 293
0%
|
160 307
-2%
|
155 705
-3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(32 979)
|
(34 669)
|
(35 317)
|
(36 328)
|
(34 329)
|
(35 901)
|
(36 768)
|
(39 972)
|
(40 538)
|
(45 927)
|
(43 505)
|
(43 415)
|
(41 971)
|
(39 283)
|
(39 354)
|
(40 710)
|
(41 900)
|
(42 246)
|
(56 706)
|
(56 943)
|
(57 332)
|
(57 247)
|
(57 402)
|
(57 121)
|
(56 702)
|
(57 185)
|
(56 547)
|
(57 428)
|
(59 316)
|
(60 389)
|
(62 662)
|
(63 322)
|
(62 715)
|
(62 910)
|
(62 690)
|
(69 290)
|
(76 305)
|
(82 667)
|
(89 029)
|
(88 540)
|
(87 289)
|
(86 973)
|
(87 487)
|
(90 590)
|
(90 093)
|
(91 589)
|
(91 944)
|
(92 774)
|
(93 441)
|
(94 321)
|
(94 743)
|
(95 351)
|
(95 471)
|
(95 444)
|
(97 134)
|
(96 795)
|
(95 320)
|
(95 674)
|
(96 448)
|
(98 612)
|
(102 176)
|
(105 397)
|
(107 226)
|
(111 930)
|
(115 260)
|
(118 050)
|
(119 150)
|
(120 864)
|
(123 817)
|
(127 675)
|
(125 853)
|
(124 932)
|
(117 184)
|
(111 112)
|
(113 442)
|
(114 203)
|
(113 461)
|
|
| Selling, General & Administrative |
(32 979)
|
(34 525)
|
(35 317)
|
(36 328)
|
(33 414)
|
(35 901)
|
(36 768)
|
(39 442)
|
(40 538)
|
(41 531)
|
(43 983)
|
(42 323)
|
(40 879)
|
(39 283)
|
(39 354)
|
(40 710)
|
(41 900)
|
(42 246)
|
(51 642)
|
(56 943)
|
(57 332)
|
(57 247)
|
(36 731)
|
(57 121)
|
(56 702)
|
(57 185)
|
(39 187)
|
(57 426)
|
(59 314)
|
(60 386)
|
(43 947)
|
(62 845)
|
(62 238)
|
(62 434)
|
(43 263)
|
(69 289)
|
(76 303)
|
(82 666)
|
(67 220)
|
(88 539)
|
(87 289)
|
(86 972)
|
(82 745)
|
(88 069)
|
(90 092)
|
(91 587)
|
(69 009)
|
(92 774)
|
(93 440)
|
(94 320)
|
(72 026)
|
(95 349)
|
(95 470)
|
(95 444)
|
(72 772)
|
(96 155)
|
(95 319)
|
(95 674)
|
(72 172)
|
(98 611)
|
(102 176)
|
(105 396)
|
(81 564)
|
(111 930)
|
(115 258)
|
(118 049)
|
(89 816)
|
(120 863)
|
(123 817)
|
(127 674)
|
(93 688)
|
(122 022)
|
(117 183)
|
(111 110)
|
(81 407)
|
(114 202)
|
(113 462)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15 485)
|
0
|
0
|
0
|
(13 713)
|
0
|
0
|
0
|
(14 490)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17 748)
|
0
|
0
|
0
|
(17 360)
|
0
|
0
|
0
|
(18 410)
|
0
|
0
|
0
|
(18 595)
|
0
|
0
|
0
|
(19 755)
|
0
|
0
|
0
|
(22 264)
|
0
|
0
|
0
|
(24 362)
|
0
|
0
|
0
|
(25 014)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 064)
|
0
|
0
|
0
|
(5 186)
|
0
|
0
|
0
|
(3 645)
|
0
|
0
|
0
|
(4 223)
|
(476)
|
(476)
|
(476)
|
(4 031)
|
0
|
0
|
0
|
(4 210)
|
0
|
0
|
0
|
(4 741)
|
0
|
0
|
0
|
(5 186)
|
0
|
0
|
0
|
(5 356)
|
0
|
0
|
0
|
(5 951)
|
0
|
0
|
0
|
(5 681)
|
0
|
0
|
0
|
(5 906)
|
0
|
0
|
0
|
(7 069)
|
0
|
0
|
0
|
(7 802)
|
0
|
0
|
0
|
(7 021)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(144)
|
0
|
0
|
(915)
|
0
|
0
|
(530)
|
0
|
(4 396)
|
478
|
(1 092)
|
(1 092)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
(15 396)
|
(1)
|
(2)
|
(1)
|
(17 599)
|
(1)
|
0
|
(1)
|
(1)
|
(2 521)
|
0
|
(2)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(640)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2 910)
|
(1)
|
(2)
|
0
|
(1)
|
1
|
|
| Operating Income |
24 484
N/A
|
24 357
-1%
|
27 330
+12%
|
28 945
+6%
|
31 636
+9%
|
33 156
+5%
|
36 024
+9%
|
35 952
0%
|
37 598
+5%
|
26 390
-30%
|
23 472
-11%
|
8 261
-65%
|
926
-89%
|
(1 370)
N/A
|
39
N/A
|
8 402
+21 444%
|
13 758
+64%
|
19 869
+44%
|
23 364
+18%
|
22 652
-3%
|
18 248
-19%
|
12 688
-30%
|
9 084
-28%
|
4 640
-49%
|
5 517
+19%
|
9 342
+69%
|
11 421
+22%
|
16 986
+49%
|
17 636
+4%
|
14 133
-20%
|
11 416
-19%
|
7 474
-35%
|
7 172
-4%
|
10 249
+43%
|
14 520
+42%
|
19 437
+34%
|
24 021
+24%
|
30 761
+28%
|
34 018
+11%
|
36 370
+7%
|
37 954
+4%
|
39 212
+3%
|
43 762
+12%
|
45 449
+4%
|
54 760
+20%
|
60 356
+10%
|
62 639
+4%
|
64 199
+2%
|
61 424
-4%
|
52 187
-15%
|
41 386
-21%
|
34 580
-16%
|
28 470
-18%
|
29 397
+3%
|
34 260
+17%
|
32 773
-4%
|
32 596
-1%
|
37 186
+14%
|
44 510
+20%
|
51 178
+15%
|
60 178
+18%
|
60 063
0%
|
55 360
-8%
|
59 588
+8%
|
58 846
-1%
|
55 872
-5%
|
49 030
-12%
|
36 397
-26%
|
37 609
+3%
|
42 288
+12%
|
47 337
+12%
|
53 945
+14%
|
58 986
+9%
|
53 969
-9%
|
50 851
-6%
|
46 104
-9%
|
42 244
-8%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 386
|
10 733
|
12 354
|
5 945
|
2 189
|
4 423
|
6 833
|
9 474
|
9 733
|
15 328
|
17 977
|
19 589
|
21 051
|
19 896
|
19 566
|
18 587
|
18 802
|
17 981
|
19 480
|
20 783
|
19 363
|
19 672
|
24 167
|
25 278
|
26 165
|
30 550
|
27 074
|
23 184
|
21 961
|
16 508
|
12 081
|
13 118
|
17 696
|
21 406
|
25 934
|
27 561
|
23 108
|
21 715
|
22 107
|
28 603
|
32 280
|
31 221
|
21 302
|
10 942
|
4 776
|
1 875
|
6 144
|
7 387
|
8 383
|
8 915
|
11 313
|
13 654
|
16 086
|
20 600
|
22 696
|
28 706
|
24 120
|
23 711
|
20 543
|
12 727
|
14 718
|
3 022
|
2 391
|
1 678
|
4 811
|
13 757
|
13 963
|
16 752
|
|
| Non-Reccuring Items |
(2 265)
|
(596)
|
(288)
|
175
|
(127)
|
63
|
(515)
|
(4 319)
|
(4 412)
|
0
|
0
|
(1 690)
|
(1 690)
|
(2 572)
|
(882)
|
(3 160)
|
(9 072)
|
(8 908)
|
(11 423)
|
(10 544)
|
(4 699)
|
(4 843)
|
(755)
|
(1 009)
|
(2 135)
|
(2 035)
|
(17 976)
|
(16 678)
|
(14 803)
|
(26 773)
|
(13 659)
|
(13 477)
|
(12 758)
|
(1 432)
|
1 672
|
1 781
|
163
|
235
|
(3 028)
|
(3 084)
|
(2 007)
|
(1 605)
|
(2 433)
|
0
|
(2 854)
|
(12 140)
|
(9 388)
|
(10 139)
|
(10 138)
|
(1 177)
|
(1 190)
|
1 041
|
1 035
|
602
|
256
|
0
|
(586)
|
1
|
(2 361)
|
(1 054)
|
(3 000)
|
(4 876)
|
(7 282)
|
(8 845)
|
(6 936)
|
(5 334)
|
(2 386)
|
13 103
|
13 440
|
11 539
|
12 323
|
0
|
(3 579)
|
(3 427)
|
(5 250)
|
(5 374)
|
(54 782)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(126)
|
0
|
(126)
|
(1 729)
|
(1 968)
|
0
|
0
|
0
|
(608)
|
180
|
180
|
60
|
(839)
|
59
|
59
|
365
|
(389)
|
0
|
325
|
329
|
(918)
|
0
|
0
|
(204)
|
0
|
0
|
0
|
0
|
(634)
|
0
|
314
|
314
|
(1 115)
|
988
|
1 142
|
1 142
|
(920)
|
0
|
0
|
(709)
|
(943)
|
(134)
|
(134)
|
0
|
(2 188)
|
0
|
0
|
(2 002)
|
(1 832)
|
(1 978)
|
(1 981)
|
(1 319)
|
(1 730)
|
0
|
(1 030)
|
(674)
|
(1 472)
|
0
|
0
|
(1 002)
|
(1 645)
|
0
|
1 891
|
|
| Total Other Income |
4 961
|
6 812
|
9 045
|
12 644
|
13 668
|
13 030
|
15 312
|
12 675
|
11 938
|
4 743
|
2 235
|
(1 918)
|
(4 134)
|
(3 667)
|
(2 873)
|
(2 098)
|
(1 668)
|
(1 669)
|
(1 356)
|
(3 433)
|
(3 391)
|
(1 804)
|
(2 133)
|
(2 871)
|
(2 947)
|
(2 918)
|
(848)
|
(175)
|
(302)
|
1 203
|
663
|
(1 349)
|
(647)
|
(893)
|
193
|
(217)
|
(859)
|
(1 882)
|
(1 665)
|
(2 150)
|
(2 075)
|
(1 860)
|
(1 002)
|
(1 005)
|
(896)
|
(887)
|
(430)
|
(2 054)
|
(2 900)
|
(3 656)
|
(1 431)
|
(3 386)
|
(4 071)
|
(2 770)
|
(1 105)
|
(1 860)
|
(1 561)
|
(1 796)
|
75
|
(2 418)
|
(1 217)
|
1 189
|
2 782
|
2 584
|
2 127
|
3 802
|
1 614
|
(112)
|
619
|
(2 434)
|
(323)
|
(1 943)
|
(2 008)
|
(415)
|
(1 366)
|
(2 596)
|
(769)
|
|
| Pre-Tax Income |
27 180
N/A
|
30 573
+12%
|
36 087
+18%
|
41 764
+16%
|
45 177
+8%
|
46 249
+2%
|
50 821
+10%
|
44 308
-13%
|
45 124
+2%
|
37 519
-17%
|
36 440
-3%
|
17 007
-53%
|
1 047
-94%
|
(5 420)
N/A
|
581
N/A
|
9 977
+1 617%
|
12 366
+24%
|
17 296
+40%
|
23 945
+38%
|
26 652
+11%
|
29 747
+12%
|
27 092
-9%
|
25 484
-6%
|
20 506
-20%
|
19 202
-6%
|
23 251
+21%
|
9 739
-58%
|
19 672
+102%
|
23 373
+19%
|
8 291
-65%
|
17 703
+114%
|
16 815
-5%
|
19 370
+15%
|
34 418
+78%
|
46 017
+34%
|
48 075
+4%
|
46 509
-3%
|
50 871
+9%
|
45 833
-10%
|
43 217
-6%
|
46 990
+9%
|
53 443
+14%
|
61 099
+14%
|
70 378
+15%
|
78 885
+12%
|
70 751
-10%
|
73 421
+4%
|
75 101
+2%
|
78 131
+4%
|
80 776
+3%
|
69 066
-14%
|
53 537
-22%
|
36 376
-32%
|
31 296
-14%
|
34 343
+10%
|
36 923
+8%
|
37 702
+2%
|
43 774
+16%
|
48 951
+12%
|
59 019
+21%
|
69 615
+18%
|
70 460
+1%
|
69 628
-1%
|
74 045
+6%
|
80 762
+9%
|
77 141
-4%
|
70 239
-9%
|
69 931
0%
|
63 365
-9%
|
65 437
+3%
|
60 887
-7%
|
54 393
-11%
|
55 077
+1%
|
53 936
-2%
|
56 347
+4%
|
52 097
-8%
|
5 336
-90%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5 797)
|
(7 486)
|
(9 448)
|
(10 022)
|
(11 186)
|
(12 404)
|
(15 359)
|
(11 805)
|
(11 472)
|
(8 363)
|
(9 047)
|
(545)
|
3 476
|
4 542
|
453
|
(2 369)
|
(2 073)
|
(3 359)
|
(3 633)
|
(3 053)
|
(3 721)
|
(10 562)
|
(11 893)
|
(10 052)
|
(9 890)
|
(3 091)
|
(17 076)
|
(19 363)
|
(20 239)
|
(19 227)
|
(2 951)
|
(3 210)
|
(2 599)
|
(3 134)
|
(1 611)
|
(2 038)
|
(2 512)
|
(3 990)
|
(7 084)
|
(7 010)
|
(7 421)
|
(7 369)
|
(7 671)
|
(7 307)
|
(8 636)
|
(8 536)
|
(7 487)
|
(9 089)
|
(10 462)
|
(10 014)
|
(9 087)
|
(8 784)
|
(6 466)
|
(6 855)
|
(9 855)
|
(9 440)
|
(7 694)
|
(8 109)
|
(9 568)
|
(11 726)
|
(15 296)
|
(17 177)
|
(17 098)
|
(19 198)
|
(21 300)
|
(18 428)
|
(15 450)
|
(11 571)
|
(10 501)
|
(12 709)
|
(14 072)
|
(15 272)
|
(15 308)
|
(13 156)
|
(5 409)
|
(4 630)
|
(6 992)
|
|
| Income from Continuing Operations |
21 383
|
23 087
|
26 639
|
31 742
|
33 991
|
33 845
|
35 462
|
32 503
|
33 652
|
29 156
|
27 393
|
16 462
|
4 523
|
(878)
|
1 034
|
7 608
|
10 293
|
13 937
|
20 312
|
23 599
|
26 026
|
16 530
|
13 591
|
10 454
|
9 312
|
20 160
|
(7 337)
|
309
|
3 134
|
(10 936)
|
14 752
|
13 605
|
16 771
|
31 284
|
44 406
|
46 037
|
43 997
|
46 881
|
38 749
|
36 207
|
39 569
|
46 074
|
53 428
|
63 071
|
70 249
|
62 215
|
65 934
|
66 012
|
67 669
|
70 762
|
59 979
|
44 753
|
29 910
|
24 441
|
24 488
|
27 483
|
30 008
|
35 665
|
39 383
|
47 293
|
54 319
|
53 283
|
52 530
|
54 847
|
59 462
|
58 713
|
54 789
|
58 360
|
52 864
|
52 728
|
46 815
|
39 121
|
39 769
|
40 780
|
50 938
|
47 467
|
(1 656)
|
|
| Income to Minority Interest |
(827)
|
(789)
|
(947)
|
(994)
|
(1 060)
|
(1 090)
|
(1 207)
|
(1 046)
|
(1 123)
|
(1 053)
|
(1 080)
|
(714)
|
(352)
|
(373)
|
(505)
|
(818)
|
(933)
|
(973)
|
(1 356)
|
(1 459)
|
(1 357)
|
(1 374)
|
(1 263)
|
(990)
|
(976)
|
(836)
|
(456)
|
(625)
|
(418)
|
290
|
219
|
244
|
(10)
|
(660)
|
(1 059)
|
(1 806)
|
(2 591)
|
(4 116)
|
(4 614)
|
(5 015)
|
(5 386)
|
(5 196)
|
(5 414)
|
(5 459)
|
(5 353)
|
(5 447)
|
(5 402)
|
(5 050)
|
(4 671)
|
(3 990)
|
(4 979)
|
(4 730)
|
(4 681)
|
(4 824)
|
(3 329)
|
(3 078)
|
(2 742)
|
(3 250)
|
(3 312)
|
(3 701)
|
(4 316)
|
(3 895)
|
(4 235)
|
(4 791)
|
(5 085)
|
(5 248)
|
(5 703)
|
(5 542)
|
(6 813)
|
(8 094)
|
(7 996)
|
(8 414)
|
(7 460)
|
(6 393)
|
(5 393)
|
(5 250)
|
(5 461)
|
|
| Net Income (Common) |
20 554
N/A
|
22 298
+8%
|
25 691
+15%
|
30 745
+20%
|
32 927
+7%
|
32 753
-1%
|
34 253
+5%
|
31 453
-8%
|
32 526
+3%
|
28 099
-14%
|
26 313
-6%
|
15 745
-40%
|
4 174
-73%
|
(1 253)
N/A
|
527
N/A
|
6 783
+1 187%
|
9 352
+38%
|
12 955
+39%
|
18 950
+46%
|
22 133
+17%
|
24 667
+11%
|
15 154
-39%
|
12 327
-19%
|
9 462
-23%
|
8 334
-12%
|
19 323
+132%
|
(7 793)
N/A
|
(316)
+96%
|
2 716
N/A
|
(10 645)
N/A
|
14 971
N/A
|
13 850
-7%
|
16 761
+21%
|
30 623
+83%
|
43 346
+42%
|
44 230
+2%
|
41 405
-6%
|
42 764
+3%
|
34 134
-20%
|
31 191
-9%
|
34 181
+10%
|
40 878
+20%
|
48 013
+17%
|
57 609
+20%
|
64 895
+13%
|
56 765
-13%
|
60 531
+7%
|
60 962
+1%
|
62 997
+3%
|
66 772
+6%
|
55 000
-18%
|
40 023
-27%
|
25 228
-37%
|
19 618
-22%
|
21 158
+8%
|
24 404
+15%
|
27 266
+12%
|
32 413
+19%
|
36 070
+11%
|
43 591
+21%
|
50 003
+15%
|
49 387
-1%
|
48 295
-2%
|
50 056
+4%
|
54 376
+9%
|
53 464
-2%
|
49 085
-8%
|
52 816
+8%
|
46 051
-13%
|
44 634
-3%
|
38 818
-13%
|
30 707
-21%
|
32 307
+5%
|
34 386
+6%
|
45 544
+32%
|
42 216
-7%
|
(7 119)
N/A
|
|
| EPS (Diluted) |
88.97
N/A
|
95.29
+7%
|
111.21
+17%
|
133.09
+20%
|
140.71
+6%
|
138.78
-1%
|
145.13
+5%
|
131.6
-9%
|
137.82
+5%
|
119.06
-14%
|
110.09
-8%
|
67.28
-39%
|
18.46
-73%
|
-5.47
N/A
|
2.18
N/A
|
29.36
+1 247%
|
40.48
+38%
|
56.08
+39%
|
82.03
+46%
|
95.81
+17%
|
107.24
+12%
|
67.05
-37%
|
54.06
-19%
|
41.86
-23%
|
36.89
-12%
|
85.5
+132%
|
-34.5
N/A
|
-1.4
+96%
|
12.03
N/A
|
-47.12
N/A
|
66.24
N/A
|
61.28
-7%
|
74.16
+21%
|
135.5
+83%
|
191.94
+42%
|
196.57
+2%
|
187.35
-5%
|
193.5
+3%
|
153.85
-20%
|
143.07
-7%
|
158.24
+11%
|
189.25
+20%
|
221.83
+17%
|
266.7
+20%
|
300.43
+13%
|
264.02
-12%
|
281.39
+7%
|
284.86
+1%
|
294.37
+3%
|
312.55
+6%
|
257.45
-18%
|
188.08
-27%
|
119.54
-36%
|
93.33
-22%
|
100.5
+8%
|
117.33
+17%
|
131.08
+12%
|
155.81
+19%
|
173.41
+11%
|
209.56
+21%
|
240.35
+15%
|
237.37
-1%
|
232.15
-2%
|
241.45
+4%
|
265.57
+10%
|
261.33
-2%
|
239.08
-9%
|
258.17
+8%
|
225.07
-13%
|
219.28
-3%
|
190.96
-13%
|
153.35
-20%
|
161.32
+5%
|
172.34
+7%
|
228.93
+33%
|
216.81
-5%
|
-36.55
N/A
|
|