Terumo Corp
TSE:4543
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Terumo Corp
TSE:4543
|
JP |
|
S
|
Saudi Azm for Communication and Information Technology Co
SAU:9534
|
SA |
|
Net Insight AB
LSE:0H14
|
SE |
|
Y
|
YungShin Global Holding Corp
TWSE:3705
|
TW |
|
P
|
Pure Gold Mining Inc
LSE:PUR
|
CA |
Income Statement
Earnings Waterfall
Terumo Corp
Income Statement
Terumo Corp
| Jun-2003 | Sep-2003 | 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 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
97
|
0
|
0
|
45
|
0
|
0
|
28
|
47
|
55
|
54
|
188
|
360
|
536
|
738
|
840
|
1 001
|
1 150
|
1 303
|
1 408
|
1 412
|
1 479
|
1 542
|
1 474
|
1 320
|
1 314
|
1 254
|
1 327
|
1 446
|
1 393
|
1 395
|
1 317
|
1 294
|
1 245
|
1 709
|
0
|
0
|
0
|
1 805
|
0
|
0
|
0
|
2 051
|
0
|
0
|
0
|
1 827
|
0
|
0
|
0
|
2 212
|
0
|
0
|
0
|
1 638
|
0
|
0
|
0
|
2 230
|
0
|
0
|
0
|
2 065
|
0
|
0
|
0
|
2 016
|
0
|
0
|
0
|
|
| Revenue |
150 109
N/A
|
156 333
+4%
|
159 480
+2%
|
163 376
+2%
|
167 746
+3%
|
171 537
+2%
|
175 511
+2%
|
179 118
+2%
|
183 593
+2%
|
189 191
+3%
|
196 437
+4%
|
205 148
+4%
|
216 298
+5%
|
223 314
+3%
|
231 438
+4%
|
233 740
+1%
|
237 614
+2%
|
231 526
-3%
|
231 222
0%
|
232 578
+1%
|
238 897
+3%
|
242 664
+2%
|
244 752
+1%
|
244 240
0%
|
328 214
+34%
|
342 610
+4%
|
355 014
+4%
|
372 888
+5%
|
386 686
+4%
|
386 923
+0%
|
387 800
+0%
|
393 521
+1%
|
402 294
+2%
|
417 517
+4%
|
436 490
+5%
|
451 805
+4%
|
467 359
+3%
|
471 214
+1%
|
474 640
+1%
|
485 300
+2%
|
489 506
+1%
|
503 221
+3%
|
515 364
+2%
|
522 296
+1%
|
525 026
+1%
|
520 885
-1%
|
510 969
-2%
|
503 429
-1%
|
514 164
+2%
|
528 957
+3%
|
553 663
+5%
|
576 723
+4%
|
587 775
+2%
|
591 481
+1%
|
588 161
-1%
|
594 428
+1%
|
599 481
+1%
|
608 986
+2%
|
621 761
+2%
|
626 016
+1%
|
628 897
+0%
|
607 669
-3%
|
604 915
0%
|
607 380
+0%
|
613 842
+1%
|
654 259
+7%
|
675 182
+3%
|
688 695
+2%
|
703 303
+2%
|
728 926
+4%
|
761 981
+5%
|
797 813
+5%
|
820 209
+3%
|
838 120
+2%
|
860 765
+3%
|
885 166
+3%
|
921 863
+4%
|
964 804
+5%
|
986 674
+2%
|
1 011 147
+2%
|
1 036 171
+2%
|
1 037 942
+0%
|
1 062 416
+2%
|
1 095 493
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(76 257)
|
(77 672)
|
(78 260)
|
(79 009)
|
(78 828)
|
(79 174)
|
(79 674)
|
(81 257)
|
(83 475)
|
(85 061)
|
(88 363)
|
(91 943)
|
(97 460)
|
(100 506)
|
(103 931)
|
(105 483)
|
(108 679)
|
(108 054)
|
(108 466)
|
(110 120)
|
(112 835)
|
(115 805)
|
(116 358)
|
(117 076)
|
(157 416)
|
(163 305)
|
(166 639)
|
(175 264)
|
(182 046)
|
(181 434)
|
(185 789)
|
(189 383)
|
(196 605)
|
(206 529)
|
(214 202)
|
(220 943)
|
(225 348)
|
(225 487)
|
(226 837)
|
(231 271)
|
(233 480)
|
(238 854)
|
(242 919)
|
(242 301)
|
(242 170)
|
(237 351)
|
(231 462)
|
(231 509)
|
(240 329)
|
(248 934)
|
(260 428)
|
(267 950)
|
(268 442)
|
(268 204)
|
(269 648)
|
(271 586)
|
(272 984)
|
(277 177)
|
(278 389)
|
(283 041)
|
(284 964)
|
(280 030)
|
(281 979)
|
(280 813)
|
(287 219)
|
(302 250)
|
(312 778)
|
(324 499)
|
(333 962)
|
(352 206)
|
(371 891)
|
(388 965)
|
(402 839)
|
(412 588)
|
(422 133)
|
(429 459)
|
(442 688)
|
(456 014)
|
(456 888)
|
(464 673)
|
(475 501)
|
(469 375)
|
(486 304)
|
(511 306)
|
|
| Gross Profit |
73 852
N/A
|
78 661
+7%
|
81 220
+3%
|
84 367
+4%
|
88 918
+5%
|
92 363
+4%
|
95 837
+4%
|
97 861
+2%
|
100 118
+2%
|
104 130
+4%
|
108 074
+4%
|
113 205
+5%
|
118 838
+5%
|
122 808
+3%
|
127 507
+4%
|
128 257
+1%
|
128 935
+1%
|
123 472
-4%
|
122 756
-1%
|
122 458
0%
|
126 062
+3%
|
126 859
+1%
|
128 394
+1%
|
127 164
-1%
|
170 798
+34%
|
179 305
+5%
|
188 375
+5%
|
197 624
+5%
|
204 640
+4%
|
205 489
+0%
|
202 011
-2%
|
204 138
+1%
|
205 689
+1%
|
210 988
+3%
|
222 288
+5%
|
230 862
+4%
|
242 011
+5%
|
245 727
+2%
|
247 803
+1%
|
254 029
+3%
|
256 026
+1%
|
264 367
+3%
|
272 445
+3%
|
279 995
+3%
|
282 856
+1%
|
283 534
+0%
|
279 507
-1%
|
271 920
-3%
|
273 835
+1%
|
280 023
+2%
|
293 235
+5%
|
308 773
+5%
|
319 333
+3%
|
323 277
+1%
|
318 513
-1%
|
322 842
+1%
|
326 497
+1%
|
331 809
+2%
|
343 372
+3%
|
342 975
0%
|
343 933
+0%
|
327 639
-5%
|
322 936
-1%
|
326 567
+1%
|
326 623
+0%
|
352 009
+8%
|
362 404
+3%
|
364 196
+0%
|
369 341
+1%
|
376 720
+2%
|
390 090
+4%
|
408 848
+5%
|
417 370
+2%
|
425 532
+2%
|
438 632
+3%
|
455 707
+4%
|
479 175
+5%
|
508 790
+6%
|
529 786
+4%
|
546 474
+3%
|
560 670
+3%
|
568 567
+1%
|
576 112
+1%
|
584 187
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(50 233)
|
(52 566)
|
(53 605)
|
(54 786)
|
(55 728)
|
(56 184)
|
(57 313)
|
(58 907)
|
(61 417)
|
(64 013)
|
(65 745)
|
(67 976)
|
(70 082)
|
(72 685)
|
(75 057)
|
(76 552)
|
(78 559)
|
(77 944)
|
(76 993)
|
(75 837)
|
(76 073)
|
(77 400)
|
(78 248)
|
(79 063)
|
(108 191)
|
(115 265)
|
(123 843)
|
(133 242)
|
(141 591)
|
(144 338)
|
(145 386)
|
(148 336)
|
(152 473)
|
(159 924)
|
(166 810)
|
(172 023)
|
(176 723)
|
(177 654)
|
(179 995)
|
(184 123)
|
(188 570)
|
(193 576)
|
(198 877)
|
(201 293)
|
(201 153)
|
(200 560)
|
(197 724)
|
(195 428)
|
(183 962)
|
(185 167)
|
(187 654)
|
(185 975)
|
(213 208)
|
(217 287)
|
(219 555)
|
(222 386)
|
(227 450)
|
(221 880)
|
(225 168)
|
(228 562)
|
(235 348)
|
(228 123)
|
(229 651)
|
(226 934)
|
(229 180)
|
(235 463)
|
(239 986)
|
(246 629)
|
(252 677)
|
(266 568)
|
(280 431)
|
(290 152)
|
(297 579)
|
(308 984)
|
(310 785)
|
(324 527)
|
(342 919)
|
(353 699)
|
(368 467)
|
(378 401)
|
(379 494)
|
(399 654)
|
(405 177)
|
(415 148)
|
|
| Selling, General & Administrative |
(50 233)
|
(52 566)
|
(53 605)
|
(54 786)
|
(47 644)
|
(56 184)
|
(57 313)
|
(58 379)
|
(61 417)
|
(64 013)
|
(65 148)
|
(67 976)
|
(70 082)
|
(72 442)
|
(63 284)
|
(60 159)
|
(66 740)
|
(63 386)
|
(62 315)
|
(60 832)
|
(60 902)
|
(61 376)
|
(61 731)
|
(62 357)
|
(84 693)
|
(97 360)
|
(111 636)
|
(126 450)
|
(107 401)
|
(144 338)
|
(145 386)
|
(148 335)
|
(115 039)
|
(159 922)
|
(166 808)
|
(172 022)
|
(146 592)
|
(177 652)
|
(179 994)
|
(184 121)
|
(159 209)
|
(193 576)
|
(198 876)
|
(201 293)
|
(168 005)
|
(199 924)
|
(197 535)
|
(195 427)
|
(138 334)
|
(183 626)
|
(186 334)
|
(192 583)
|
(157 317)
|
(218 464)
|
(223 394)
|
(226 296)
|
(164 359)
|
(227 888)
|
(229 561)
|
(232 140)
|
(165 638)
|
(230 033)
|
(230 225)
|
(227 845)
|
(160 375)
|
(235 450)
|
(239 754)
|
(245 758)
|
(178 788)
|
(263 378)
|
(277 445)
|
(291 287)
|
(214 921)
|
(309 724)
|
(316 343)
|
(327 032)
|
(250 917)
|
(356 642)
|
(366 462)
|
(374 753)
|
(279 533)
|
(381 472)
|
(386 772)
|
(395 689)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 990)
|
(7 762)
|
(11 973)
|
(12 169)
|
(12 319)
|
(12 385)
|
(12 634)
|
(13 616)
|
(14 277)
|
(14 459)
|
(20 355)
|
0
|
0
|
0
|
(24 322)
|
0
|
0
|
0
|
(27 128)
|
0
|
0
|
0
|
(30 130)
|
0
|
0
|
0
|
(29 360)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32 378)
|
0
|
0
|
0
|
(41 342)
|
0
|
0
|
0
|
(47 681)
|
0
|
0
|
0
|
(50 618)
|
0
|
0
|
0
|
(49 096)
|
0
|
0
|
0
|
(51 837)
|
0
|
0
|
0
|
(61 583)
|
0
|
0
|
0
|
(69 060)
|
0
|
0
|
0
|
(74 224)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(848)
|
(1 515)
|
(2 389)
|
(2 359)
|
(2 620)
|
(2 537)
|
(2 408)
|
(2 240)
|
(2 247)
|
(3 143)
|
0
|
0
|
0
|
(9 867)
|
0
|
0
|
0
|
(10 305)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12 576)
|
0
|
0
|
0
|
(13 704)
|
0
|
0
|
0
|
(14 294)
|
0
|
0
|
0
|
(18 888)
|
0
|
0
|
0
|
(19 458)
|
0
|
0
|
0
|
(20 595)
|
0
|
0
|
0
|
(23 532)
|
0
|
0
|
0
|
(25 002)
|
0
|
0
|
0
|
(27 891)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(8 084)
|
0
|
0
|
(528)
|
0
|
0
|
(597)
|
0
|
0
|
(243)
|
(7 783)
|
(7 783)
|
1 669
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17 905)
|
(12 207)
|
(6 792)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
0
|
(33 148)
|
(636)
|
(189)
|
(1)
|
(674)
|
(1 541)
|
(1 320)
|
6 608
|
(845)
|
1 177
|
3 839
|
3 910
|
(1 116)
|
6 008
|
4 393
|
3 578
|
(204)
|
1 910
|
574
|
911
|
(251)
|
(13)
|
(232)
|
(871)
|
(1 457)
|
(3 190)
|
(2 986)
|
1 135
|
2 457
|
740
|
5 558
|
2 505
|
2 060
|
2 943
|
(2 005)
|
(3 648)
|
2 154
|
(18 182)
|
(18 405)
|
(19 459)
|
|
| Operating Income |
23 619
N/A
|
26 095
+10%
|
27 615
+6%
|
29 581
+7%
|
33 190
+12%
|
36 179
+9%
|
38 524
+6%
|
38 954
+1%
|
38 701
-1%
|
40 117
+4%
|
42 329
+6%
|
45 229
+7%
|
48 756
+8%
|
50 123
+3%
|
52 450
+5%
|
51 705
-1%
|
50 376
-3%
|
45 528
-10%
|
45 763
+1%
|
46 621
+2%
|
49 989
+7%
|
49 459
-1%
|
50 146
+1%
|
48 101
-4%
|
62 607
+30%
|
64 040
+2%
|
64 532
+1%
|
64 382
0%
|
63 049
-2%
|
61 151
-3%
|
56 625
-7%
|
55 802
-1%
|
53 216
-5%
|
51 064
-4%
|
55 478
+9%
|
58 839
+6%
|
65 288
+11%
|
68 073
+4%
|
67 808
0%
|
69 906
+3%
|
67 456
-4%
|
70 791
+5%
|
73 568
+4%
|
78 702
+7%
|
81 703
+4%
|
82 974
+2%
|
81 783
-1%
|
76 492
-6%
|
89 873
+17%
|
94 856
+6%
|
105 581
+11%
|
122 798
+16%
|
106 125
-14%
|
105 990
0%
|
98 958
-7%
|
100 456
+2%
|
99 047
-1%
|
109 929
+11%
|
118 204
+8%
|
114 413
-3%
|
108 585
-5%
|
99 516
-8%
|
93 285
-6%
|
99 633
+7%
|
97 443
-2%
|
116 546
+20%
|
122 418
+5%
|
117 567
-4%
|
116 664
-1%
|
110 152
-6%
|
109 659
0%
|
118 696
+8%
|
119 791
+1%
|
116 548
-3%
|
127 847
+10%
|
131 180
+3%
|
136 256
+4%
|
155 091
+14%
|
161 319
+4%
|
168 073
+4%
|
181 176
+8%
|
168 913
-7%
|
170 935
+1%
|
169 039
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 059
|
1 641
|
1 059
|
2 785
|
957
|
(1 974)
|
(4 256)
|
(3 949)
|
341
|
(3 378)
|
(3 415)
|
(4 563)
|
(3 674)
|
(798)
|
(2 381)
|
(1 904)
|
(2 556)
|
(3 170)
|
(968)
|
1 416
|
721
|
3 669
|
3 951
|
5 257
|
2 637
|
1 348
|
4 692
|
6 354
|
6 769
|
9 333
|
2 505
|
(2 620)
|
(6 817)
|
(14 249)
|
(12 026)
|
(9 659)
|
(5 913)
|
(7 409)
|
(6 210)
|
(9 430)
|
(1 921)
|
(4 116)
|
(4 564)
|
(4 454)
|
(3 927)
|
(1 781)
|
(1 957)
|
(1 225)
|
(4 796)
|
(4 009)
|
(4 225)
|
(3 727)
|
(2 170)
|
(1 353)
|
(738)
|
(2 393)
|
(1 686)
|
(2 004)
|
(2 234)
|
(1 460)
|
(2 180)
|
(274)
|
93
|
444
|
(154)
|
1 570
|
(1 776)
|
(1 157)
|
(3 199)
|
(4 714)
|
(287)
|
295
|
|
| Non-Reccuring Items |
4 848
|
4 536
|
(1 032)
|
(595)
|
(1 756)
|
(1 722)
|
(1 589)
|
(767)
|
(1 106)
|
(1 781)
|
(1 239)
|
(773)
|
(95)
|
(44)
|
0
|
0
|
(11)
|
(33)
|
(33)
|
9
|
0
|
479
|
418
|
461
|
(3 095)
|
(4 303)
|
(4 289)
|
(12 494)
|
(7 931)
|
(7 894)
|
(8 280)
|
(79)
|
483
|
(983)
|
(1 465)
|
4 526
|
(11 309)
|
(11 087)
|
(9 536)
|
(22 278)
|
(7 571)
|
(6 755)
|
(7 881)
|
(1 347)
|
(1 208)
|
0
|
0
|
(7 326)
|
(9 079)
|
0
|
0
|
0
|
2 427
|
0
|
0
|
0
|
7 590
|
0
|
0
|
0
|
2 026
|
0
|
0
|
0
|
943
|
0
|
0
|
0
|
(704)
|
0
|
(3 581)
|
(3 678)
|
(2 459)
|
0
|
0
|
(1 844)
|
3 840
|
0
|
0
|
0
|
(23 508)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(238)
|
(146)
|
(151)
|
(190)
|
(355)
|
(375)
|
(166)
|
(129)
|
(122)
|
(442)
|
(489)
|
(2 901)
|
(2 910)
|
(3 005)
|
(3 262)
|
(1 743)
|
(1 779)
|
(1 516)
|
(1 857)
|
(251)
|
46
|
114
|
728
|
(422)
|
(1 138)
|
(1 014)
|
(605)
|
0
|
124
|
4 363
|
3 972
|
0
|
3 534
|
(1 439)
|
(1 570)
|
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 |
777
|
(1 658)
|
(1 465)
|
(2 125)
|
2
|
(51)
|
207
|
(450)
|
602
|
306
|
1 207
|
1 025
|
2 640
|
569
|
483
|
(1 205)
|
606
|
(510)
|
(437)
|
(416)
|
107
|
(28)
|
(246)
|
(446)
|
(1 376)
|
(1 351)
|
(1 159)
|
(904)
|
(1 170)
|
(1 032)
|
(2 240)
|
(2 423)
|
(1 884)
|
(2 679)
|
(2 026)
|
(3 062)
|
(3 287)
|
(3 132)
|
(3 220)
|
(2 688)
|
(2 608)
|
(2 580)
|
(2 228)
|
(1 654)
|
3 242
|
(892)
|
(1 249)
|
(1 718)
|
0
|
518
|
1 763
|
2 528
|
(1)
|
(3)
|
(3)
|
(3)
|
(1)
|
0
|
(1)
|
0
|
651
|
0
|
0
|
1
|
844
|
2
|
0
|
0
|
227
|
(1)
|
0
|
(2)
|
985
|
0
|
0
|
(1)
|
887
|
0
|
0
|
(2)
|
105
|
0
|
(2)
|
0
|
|
| Pre-Tax Income |
29 244
N/A
|
28 973
-1%
|
25 118
-13%
|
26 861
+7%
|
31 436
+17%
|
34 406
+9%
|
37 142
+8%
|
37 737
+2%
|
38 197
+1%
|
38 642
+1%
|
42 297
+9%
|
45 481
+8%
|
52 342
+15%
|
52 051
-1%
|
53 846
+3%
|
53 134
-1%
|
51 738
-3%
|
42 656
-18%
|
40 662
-5%
|
42 099
+4%
|
50 308
+19%
|
46 410
-8%
|
46 461
+0%
|
43 064
-7%
|
51 561
+20%
|
54 678
+6%
|
53 698
-2%
|
45 818
-15%
|
49 649
+8%
|
47 276
-5%
|
43 621
-8%
|
52 859
+21%
|
52 285
-1%
|
51 117
-2%
|
56 052
+10%
|
66 288
+18%
|
52 907
-20%
|
54 064
+2%
|
58 730
+9%
|
50 689
-14%
|
64 046
+26%
|
70 913
+11%
|
70 327
-1%
|
77 053
+10%
|
76 920
0%
|
71 367
-7%
|
67 069
-6%
|
56 219
-16%
|
74 881
+33%
|
87 965
+17%
|
101 134
+15%
|
115 896
+15%
|
106 630
-8%
|
101 871
-4%
|
94 391
-7%
|
95 999
+2%
|
102 709
+7%
|
108 146
+5%
|
116 245
+7%
|
113 187
-3%
|
106 466
-6%
|
95 506
-10%
|
89 060
-7%
|
95 907
+8%
|
97 060
+1%
|
115 195
+19%
|
121 682
+6%
|
115 175
-5%
|
114 501
-1%
|
108 147
-6%
|
103 843
-4%
|
113 556
+9%
|
116 137
+2%
|
116 273
+0%
|
127 939
+10%
|
129 779
+1%
|
140 829
+9%
|
156 659
+11%
|
159 541
+2%
|
166 914
+5%
|
154 574
-7%
|
164 198
+6%
|
170 646
+4%
|
169 333
-1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(12 431)
|
(12 404)
|
(10 344)
|
(10 746)
|
(11 661)
|
(12 365)
|
(13 263)
|
(12 664)
|
(13 149)
|
(13 220)
|
(15 132)
|
(15 936)
|
(17 687)
|
(17 991)
|
(19 071)
|
(17 497)
|
(16 903)
|
(13 882)
|
(15 084)
|
(15 538)
|
(18 411)
|
(16 522)
|
(16 951)
|
(15 520)
|
(19 156)
|
(21 302)
|
(21 965)
|
(18 955)
|
(25 425)
|
(24 660)
|
(22 591)
|
(25 896)
|
(5 218)
|
(3 255)
|
(4 039)
|
(7 034)
|
(18 780)
|
(20 514)
|
(22 212)
|
(20 063)
|
(25 575)
|
(26 334)
|
(26 738)
|
(28 558)
|
(26 290)
|
(25 152)
|
(23 061)
|
(17 294)
|
(19 989)
|
(22 850)
|
(25 504)
|
(15 844)
|
(15 429)
|
(12 922)
|
(9 915)
|
(25 309)
|
(23 422)
|
(24 166)
|
(25 727)
|
(23 533)
|
(21 428)
|
(19 248)
|
(17 883)
|
(19 128)
|
(19 859)
|
(24 070)
|
(26 253)
|
(24 781)
|
(25 687)
|
(24 830)
|
(24 695)
|
(26 257)
|
(26 811)
|
(26 795)
|
(28 842)
|
(30 736)
|
(34 455)
|
(38 944)
|
(40 054)
|
(41 815)
|
(37 595)
|
(39 266)
|
(39 975)
|
(41 429)
|
|
| Income from Continuing Operations |
16 813
|
16 569
|
14 774
|
16 115
|
19 775
|
22 041
|
23 879
|
25 073
|
25 048
|
25 422
|
27 165
|
29 545
|
34 655
|
34 060
|
34 775
|
35 637
|
34 835
|
28 774
|
25 578
|
26 561
|
31 897
|
29 888
|
29 510
|
27 544
|
32 405
|
33 376
|
31 733
|
26 863
|
24 224
|
22 616
|
21 030
|
26 963
|
47 067
|
47 862
|
52 013
|
59 254
|
34 127
|
33 550
|
36 518
|
30 626
|
38 471
|
44 579
|
43 589
|
48 495
|
50 630
|
46 215
|
44 008
|
38 925
|
54 892
|
65 115
|
75 630
|
100 052
|
91 201
|
88 949
|
84 476
|
70 690
|
79 287
|
83 980
|
90 518
|
89 654
|
85 038
|
76 258
|
71 177
|
76 779
|
77 201
|
91 125
|
95 429
|
90 394
|
88 814
|
83 317
|
79 148
|
87 299
|
89 326
|
89 478
|
99 097
|
99 043
|
106 374
|
117 715
|
119 487
|
125 099
|
116 979
|
124 932
|
130 671
|
127 904
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(14)
|
(18)
|
(24)
|
(17)
|
(24)
|
(28)
|
(34)
|
(34)
|
(36)
|
(44)
|
(53)
|
(55)
|
(64)
|
(54)
|
(47)
|
(47)
|
(57)
|
(64)
|
(51)
|
(51)
|
(53)
|
(52)
|
(65)
|
(51)
|
(30)
|
(15)
|
0
|
0
|
(30)
|
2
|
15
|
34
|
46
|
68
|
78
|
89
|
111
|
112
|
119
|
100
|
94
|
99
|
101
|
125
|
183
|
189
|
207
|
213
|
173
|
164
|
166
|
140
|
67
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
16 814
N/A
|
16 567
-1%
|
14 772
-11%
|
16 111
+9%
|
19 768
+23%
|
22 041
+11%
|
23 882
+8%
|
25 061
+5%
|
25 048
0%
|
25 420
+1%
|
27 173
+7%
|
29 543
+9%
|
34 640
+17%
|
34 044
-2%
|
34 752
+2%
|
35 626
+3%
|
34 812
-2%
|
28 745
-17%
|
25 541
-11%
|
26 525
+4%
|
31 858
+20%
|
29 838
-6%
|
29 450
-1%
|
27 481
-7%
|
32 338
+18%
|
33 318
+3%
|
31 687
-5%
|
26 819
-15%
|
24 167
-10%
|
22 554
-7%
|
20 979
-7%
|
26 912
+28%
|
47 014
+75%
|
47 811
+2%
|
51 948
+9%
|
59 203
+14%
|
34 096
-42%
|
33 534
-2%
|
36 517
+9%
|
30 626
-16%
|
38 470
+26%
|
44 580
+16%
|
43 603
-2%
|
48 528
+11%
|
50 676
+4%
|
46 282
-9%
|
44 087
-5%
|
39 014
-12%
|
55 004
+41%
|
65 230
+19%
|
75 751
+16%
|
100 155
+32%
|
91 295
-9%
|
89 049
-2%
|
84 577
-5%
|
70 815
-16%
|
79 470
+12%
|
84 169
+6%
|
90 726
+8%
|
89 867
-1%
|
85 211
-5%
|
76 421
-10%
|
71 342
-7%
|
76 918
+8%
|
77 268
+0%
|
91 160
+18%
|
95 412
+5%
|
90 362
-5%
|
88 813
-2%
|
83 315
-6%
|
79 145
-5%
|
87 296
+10%
|
89 325
+2%
|
89 475
+0%
|
99 095
+11%
|
99 041
0%
|
106 374
+7%
|
117 715
+11%
|
119 486
+2%
|
125 099
+5%
|
116 978
-6%
|
124 930
+7%
|
130 671
+5%
|
127 903
-2%
|
|
| EPS (Diluted) |
20.93
N/A
|
20.47
-2%
|
18.53
-9%
|
20.31
+10%
|
24.64
+21%
|
27.78
+13%
|
30.1
+8%
|
30.74
+2%
|
30.84
+0%
|
31.3
+1%
|
33.09
+6%
|
36.88
+11%
|
43.57
+18%
|
42.71
-2%
|
44.27
+4%
|
45.9
+4%
|
44.4
-3%
|
37.62
-15%
|
33.6
-11%
|
34.53
+3%
|
41.91
+21%
|
39.28
-6%
|
38.75
-1%
|
36.17
-7%
|
42.55
+18%
|
43.83
+3%
|
41.71
-5%
|
35.28
-15%
|
31.79
-10%
|
29.69
-7%
|
27.62
-7%
|
35.43
+28%
|
61.86
+75%
|
62.9
+2%
|
68.35
+9%
|
77.89
+14%
|
44.86
-42%
|
44.12
-2%
|
48.11
+9%
|
39.51
-18%
|
49.56
+25%
|
55.1
+11%
|
54.16
-2%
|
60.43
+12%
|
63.21
+5%
|
59.48
-6%
|
56.66
-5%
|
50.14
-12%
|
71.07
+42%
|
86.28
+21%
|
100.19
+16%
|
132.48
+32%
|
120.72
-9%
|
117.32
-3%
|
111.13
-5%
|
93.6
-16%
|
104.83
+12%
|
111.26
+6%
|
119.73
+8%
|
118.67
-1%
|
112.56
-5%
|
100.95
-10%
|
94.27
-7%
|
101.65
+8%
|
51.05
-50%
|
120.48
+136%
|
126.1
+5%
|
119.47
-5%
|
58.69
-51%
|
110.1
+88%
|
104.85
-5%
|
116.81
+11%
|
59.48
-49%
|
60.05
+1%
|
66.51
+11%
|
66.54
+0%
|
71.47
+7%
|
79.27
+11%
|
80.47
+2%
|
84.66
+5%
|
79.01
-7%
|
84.7
+7%
|
88.58
+5%
|
86.71
-2%
|
|