Towa Pharmaceutical Co Ltd
TSE:4553
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Towa Pharmaceutical Co Ltd
TSE:4553
|
JP |
|
K
|
KCTech Co Ltd
KRX:281820
|
KR |
|
Kadoya Sesame Mills Inc
TSE:2612
|
JP |
|
T&D Holdings Inc
TSE:8795
|
JP |
|
I
|
International Business Machines Corp
SGO:IBM
|
US |
|
MonotaRO Co Ltd
TSE:3064
|
JP |
|
Guidewire Software Inc
NYSE:GWRE
|
US |
|
German High Street Properties A/S
CSE:GERHSP
|
DK |
|
Mallee Resources Ltd
ASX:MYL
|
AU |
|
Radico Khaitan Ltd
NSE:RADICO
|
IN |
|
H
|
Hamilton Insurance Group Ltd
NYSE:HG
|
BM |
|
G
|
Gallantt Metal Ltd
NSE:GALLANTT
|
IN |
Income Statement
Earnings Waterfall
Towa Pharmaceutical Co Ltd
Income Statement
Towa Pharmaceutical Co Ltd
| Jun-2002 | Sep-2002 | Dec-2002 | Jun-2003 | Sep-2003 | Dec-2003 | Mar-2004 | 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 |
5
|
0
|
0
|
3
|
0
|
0
|
14
|
1
|
0
|
0
|
3
|
0
|
0
|
3
|
0
|
0
|
4
|
0
|
0
|
2
|
0
|
0
|
2
|
0
|
0
|
14
|
28
|
48
|
68
|
78
|
83
|
84
|
85
|
83
|
91
|
100
|
109
|
115
|
115
|
114
|
122
|
125
|
135
|
139
|
135
|
141
|
145
|
155
|
163
|
167
|
173
|
166
|
164
|
164
|
153
|
158
|
158
|
155
|
157
|
152
|
146
|
141
|
139
|
129
|
131
|
141
|
156
|
175
|
190
|
200
|
203
|
207
|
230
|
274
|
492
|
570
|
635
|
730
|
678
|
813
|
947
|
1 086
|
1 311
|
1 435
|
1 627
|
0
|
0
|
0
|
|
| Revenue |
15 116
N/A
|
15 439
+2%
|
15 628
+1%
|
15 865
+2%
|
16 759
+6%
|
16 826
+0%
|
23 124
+37%
|
23 503
+2%
|
23 951
+2%
|
24 717
+3%
|
18 483
-25%
|
18 286
-1%
|
17 663
-3%
|
18 473
+5%
|
19 098
+3%
|
21 580
+13%
|
22 906
+6%
|
23 449
+2%
|
23 447
0%
|
24 170
+3%
|
25 393
+5%
|
26 670
+5%
|
27 796
+4%
|
28 599
+3%
|
29 299
+2%
|
30 775
+5%
|
32 097
+4%
|
33 959
+6%
|
46 145
+36%
|
46 848
+2%
|
47 338
+1%
|
48 501
+2%
|
48 719
+0%
|
50 833
+4%
|
52 401
+3%
|
54 108
+3%
|
55 241
+2%
|
56 091
+2%
|
57 058
+2%
|
58 762
+3%
|
61 351
+4%
|
63 232
+3%
|
66 260
+5%
|
69 181
+4%
|
71 470
+3%
|
74 414
+4%
|
77 164
+4%
|
79 649
+3%
|
82 115
+3%
|
82 862
+1%
|
83 474
+1%
|
84 582
+1%
|
84 949
+0%
|
87 285
+3%
|
89 126
+2%
|
91 660
+3%
|
93 430
+2%
|
96 411
+3%
|
97 871
+2%
|
101 309
+4%
|
105 104
+4%
|
108 016
+3%
|
111 315
+3%
|
111 218
0%
|
110 384
-1%
|
119 878
+9%
|
129 674
+8%
|
141 230
+9%
|
154 900
+10%
|
159 927
+3%
|
162 514
+2%
|
165 262
+2%
|
165 615
+0%
|
168 060
+1%
|
173 861
+3%
|
180 407
+4%
|
208 859
+16%
|
218 035
+4%
|
225 755
+4%
|
236 779
+5%
|
227 934
-4%
|
235 952
+4%
|
243 942
+3%
|
253 346
+4%
|
259 594
+2%
|
262 177
+1%
|
266 666
+2%
|
269 922
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(9 207)
|
(9 279)
|
(9 430)
|
(9 507)
|
(9 690)
|
(9 500)
|
(12 943)
|
(13 035)
|
(13 468)
|
(13 721)
|
(9 920)
|
(9 802)
|
(9 666)
|
(10 142)
|
(10 501)
|
(11 552)
|
(12 283)
|
(12 332)
|
(12 475)
|
(12 779)
|
(13 282)
|
(13 801)
|
(14 119)
|
(14 204)
|
(14 172)
|
(14 928)
|
(15 193)
|
(15 807)
|
(21 348)
|
(21 084)
|
(21 449)
|
(21 902)
|
(21 986)
|
(23 361)
|
(24 321)
|
(25 757)
|
(27 500)
|
(28 683)
|
(29 231)
|
(29 674)
|
(31 121)
|
(31 689)
|
(33 717)
|
(34 588)
|
(34 487)
|
(35 789)
|
(36 664)
|
(38 932)
|
(40 261)
|
(41 753)
|
(42 844)
|
(44 254)
|
(45 902)
|
(47 347)
|
(47 847)
|
(49 261)
|
(50 379)
|
(51 725)
|
(53 745)
|
(55 148)
|
(56 705)
|
(57 910)
|
(58 777)
|
(59 666)
|
(59 738)
|
(66 642)
|
(74 328)
|
(82 096)
|
(89 448)
|
(92 618)
|
(93 011)
|
(94 131)
|
(95 429)
|
(99 455)
|
(105 878)
|
(112 935)
|
(136 145)
|
(141 979)
|
(147 975)
|
(154 708)
|
(146 551)
|
(151 235)
|
(155 886)
|
(161 628)
|
(164 865)
|
(167 116)
|
(169 645)
|
(170 816)
|
|
| Gross Profit |
5 909
N/A
|
6 161
+4%
|
6 198
+1%
|
6 358
+3%
|
7 069
+11%
|
7 327
+4%
|
10 181
+39%
|
10 468
+3%
|
10 482
+0%
|
10 995
+5%
|
8 564
-22%
|
8 485
-1%
|
7 998
-6%
|
8 330
+4%
|
8 596
+3%
|
10 026
+17%
|
10 622
+6%
|
11 116
+5%
|
10 972
-1%
|
11 391
+4%
|
12 111
+6%
|
12 869
+6%
|
13 677
+6%
|
14 395
+5%
|
15 127
+5%
|
15 847
+5%
|
16 904
+7%
|
18 152
+7%
|
24 797
+37%
|
25 764
+4%
|
25 889
+0%
|
26 599
+3%
|
26 733
+1%
|
27 472
+3%
|
28 080
+2%
|
28 351
+1%
|
27 741
-2%
|
27 408
-1%
|
27 827
+2%
|
29 088
+5%
|
30 230
+4%
|
31 543
+4%
|
32 543
+3%
|
34 593
+6%
|
36 983
+7%
|
38 625
+4%
|
40 500
+5%
|
40 717
+1%
|
41 854
+3%
|
41 109
-2%
|
40 630
-1%
|
40 328
-1%
|
39 047
-3%
|
39 938
+2%
|
41 279
+3%
|
42 399
+3%
|
43 051
+2%
|
44 686
+4%
|
44 126
-1%
|
46 161
+5%
|
48 399
+5%
|
50 106
+4%
|
52 538
+5%
|
51 552
-2%
|
50 646
-2%
|
53 236
+5%
|
55 346
+4%
|
59 134
+7%
|
65 452
+11%
|
67 309
+3%
|
69 503
+3%
|
71 131
+2%
|
70 186
-1%
|
68 605
-2%
|
67 983
-1%
|
67 472
-1%
|
72 714
+8%
|
76 056
+5%
|
77 780
+2%
|
82 071
+6%
|
81 383
-1%
|
84 717
+4%
|
88 056
+4%
|
91 718
+4%
|
94 729
+3%
|
95 061
+0%
|
97 021
+2%
|
99 106
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 310)
|
(4 535)
|
(4 857)
|
(5 173)
|
(5 484)
|
(5 841)
|
(7 996)
|
(8 170)
|
(8 242)
|
(8 270)
|
(6 253)
|
(6 407)
|
(6 385)
|
(6 458)
|
(6 764)
|
(6 734)
|
(6 895)
|
(6 725)
|
(6 987)
|
(7 561)
|
(7 965)
|
(8 335)
|
(8 228)
|
(8 740)
|
(9 146)
|
(10 040)
|
(10 287)
|
(10 920)
|
(15 142)
|
(15 555)
|
(15 961)
|
(16 947)
|
(17 625)
|
(18 271)
|
(19 262)
|
(19 718)
|
(20 018)
|
(20 362)
|
(21 353)
|
(21 732)
|
(22 524)
|
(23 524)
|
(23 773)
|
(24 662)
|
(25 878)
|
(26 607)
|
(28 056)
|
(29 305)
|
(30 720)
|
(31 649)
|
(32 695)
|
(32 606)
|
(32 178)
|
(32 031)
|
(31 655)
|
(31 827)
|
(31 408)
|
(31 919)
|
(31 637)
|
(31 772)
|
(32 431)
|
(32 429)
|
(33 276)
|
(33 418)
|
(34 503)
|
(37 732)
|
(39 510)
|
(42 198)
|
(45 529)
|
(45 746)
|
(48 050)
|
(49 001)
|
(50 981)
|
(53 541)
|
(55 870)
|
(59 908)
|
(67 200)
|
(68 386)
|
(68 483)
|
(68 705)
|
(63 736)
|
(65 494)
|
(66 899)
|
(68 664)
|
(71 487)
|
(72 285)
|
(73 849)
|
(74 985)
|
|
| Selling, General & Administrative |
(4 311)
|
(4 541)
|
(4 858)
|
(5 173)
|
(5 482)
|
(5 840)
|
(6 169)
|
(8 169)
|
(8 243)
|
(8 269)
|
(6 252)
|
(6 407)
|
(6 385)
|
(6 458)
|
(5 742)
|
(6 732)
|
(6 894)
|
(6 961)
|
(6 988)
|
(7 093)
|
(7 706)
|
(6 759)
|
(6 723)
|
(7 110)
|
(7 316)
|
(7 845)
|
(7 954)
|
(8 504)
|
(11 882)
|
(13 058)
|
(14 302)
|
(16 103)
|
(13 548)
|
(18 268)
|
(19 260)
|
(19 717)
|
(15 540)
|
(20 364)
|
(21 353)
|
(21 732)
|
(17 227)
|
(23 523)
|
(23 773)
|
(24 660)
|
(19 733)
|
(26 604)
|
(28 054)
|
(29 303)
|
(21 795)
|
(31 650)
|
(32 694)
|
(32 606)
|
(22 824)
|
(32 027)
|
(31 654)
|
(31 825)
|
(23 682)
|
(31 919)
|
(31 634)
|
(31 771)
|
(24 515)
|
(32 429)
|
(33 276)
|
(33 419)
|
(25 937)
|
(37 731)
|
(39 511)
|
(42 197)
|
(34 885)
|
(45 745)
|
(48 049)
|
(48 999)
|
(39 492)
|
(53 540)
|
(55 868)
|
(59 907)
|
(51 934)
|
(68 385)
|
(68 482)
|
(68 703)
|
(50 493)
|
(65 493)
|
(66 898)
|
(68 664)
|
(55 274)
|
(72 284)
|
(73 848)
|
(74 983)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
(1 826)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(469)
|
(1 045)
|
(1 577)
|
(1 505)
|
(1 629)
|
(1 829)
|
(2 195)
|
(2 333)
|
(2 416)
|
(3 260)
|
0
|
0
|
0
|
(4 076)
|
0
|
0
|
0
|
(4 478)
|
0
|
0
|
0
|
(5 296)
|
0
|
0
|
0
|
(6 144)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9 352)
|
0
|
0
|
0
|
(7 725)
|
0
|
0
|
0
|
(7 916)
|
0
|
0
|
0
|
(8 566)
|
0
|
0
|
0
|
(10 642)
|
0
|
0
|
0
|
(11 488)
|
0
|
0
|
0
|
(15 265)
|
0
|
0
|
0
|
(13 242)
|
0
|
0
|
0
|
(16 212)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 022)
|
0
|
0
|
236
|
0
|
0
|
786
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 497)
|
(1 659)
|
(844)
|
(1)
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(2)
|
(1)
|
(3)
|
(2)
|
(2)
|
(8 925)
|
0
|
(1)
|
0
|
(2)
|
(4)
|
(1)
|
(2)
|
(1)
|
0
|
(3)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
(1)
|
1
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Operating Income |
1 599
N/A
|
1 625
+2%
|
1 340
-18%
|
1 184
-12%
|
1 584
+34%
|
1 485
-6%
|
2 185
+47%
|
2 298
+5%
|
2 241
-2%
|
2 726
+22%
|
2 311
-15%
|
2 077
-10%
|
1 612
-22%
|
1 872
+16%
|
1 833
-2%
|
3 294
+80%
|
3 727
+13%
|
4 391
+18%
|
3 984
-9%
|
3 830
-4%
|
4 146
+8%
|
4 534
+9%
|
5 449
+20%
|
5 655
+4%
|
5 981
+6%
|
5 807
-3%
|
6 617
+14%
|
7 232
+9%
|
9 655
+34%
|
10 209
+6%
|
9 928
-3%
|
9 652
-3%
|
9 108
-6%
|
9 201
+1%
|
8 818
-4%
|
8 633
-2%
|
7 723
-11%
|
7 046
-9%
|
6 474
-8%
|
7 356
+14%
|
7 706
+5%
|
8 019
+4%
|
8 770
+9%
|
9 931
+13%
|
11 105
+12%
|
12 018
+8%
|
12 444
+4%
|
11 412
-8%
|
11 134
-2%
|
9 460
-15%
|
7 935
-16%
|
7 722
-3%
|
6 869
-11%
|
7 907
+15%
|
9 624
+22%
|
10 572
+10%
|
11 643
+10%
|
12 767
+10%
|
12 489
-2%
|
14 389
+15%
|
15 968
+11%
|
17 677
+11%
|
19 262
+9%
|
18 134
-6%
|
16 143
-11%
|
15 504
-4%
|
15 836
+2%
|
16 936
+7%
|
19 923
+18%
|
21 563
+8%
|
21 453
-1%
|
22 130
+3%
|
19 205
-13%
|
15 064
-22%
|
12 113
-20%
|
7 564
-38%
|
5 514
-27%
|
7 670
+39%
|
9 297
+21%
|
13 366
+44%
|
17 647
+32%
|
19 223
+9%
|
21 157
+10%
|
23 054
+9%
|
23 242
+1%
|
22 776
-2%
|
23 172
+2%
|
24 121
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(62)
|
0
|
0
|
35
|
0
|
0
|
145
|
90
|
141
|
177
|
106
|
180
|
202
|
212
|
142
|
161
|
198
|
208
|
179
|
151
|
85
|
36
|
9
|
0
|
(23)
|
(26)
|
(23)
|
10
|
(19)
|
(56)
|
(73)
|
(100)
|
(56)
|
(134)
|
(122)
|
(147)
|
(71)
|
73
|
101
|
180
|
202
|
198
|
206
|
276
|
507
|
617
|
684
|
730
|
887
|
410
|
313
|
439
|
420
|
568
|
664
|
546
|
507
|
624
|
686
|
603
|
865
|
711
|
625
|
704
|
677
|
720
|
655
|
599
|
609
|
621
|
720
|
757
|
579
|
470
|
431
|
626
|
571
|
554
|
632
|
389
|
752
|
1 359
|
1 445
|
1 218
|
597
|
(31)
|
(523)
|
(736)
|
|
| Non-Reccuring Items |
34
|
6
|
7
|
9
|
46
|
(338)
|
(541)
|
(543)
|
(222)
|
(345)
|
(642)
|
(992)
|
(226)
|
119
|
268
|
98
|
493
|
(199)
|
(324)
|
(249)
|
68
|
(444)
|
(1 120)
|
(1 171)
|
(610)
|
(400)
|
(189)
|
(479)
|
(337)
|
(357)
|
(390)
|
(54)
|
458
|
(148)
|
(69)
|
777
|
1 242
|
1 434
|
1 234
|
1 091
|
377
|
51
|
1 356
|
2 790
|
3 085
|
3 213
|
1 920
|
(759)
|
(2 296)
|
(2 816)
|
(2 817)
|
(2 118)
|
(505)
|
367
|
816
|
633
|
(3 134)
|
(218)
|
185
|
(54)
|
1 056
|
(112)
|
(548)
|
111
|
3 397
|
3 761
|
3 106
|
739
|
(2 434)
|
(1 073)
|
172
|
3 034
|
2 307
|
1 573
|
1 270
|
(2 741)
|
(2 340)
|
(253)
|
(351)
|
3 184
|
5 307
|
4 816
|
964
|
3 404
|
1 208
|
(2 461)
|
4 024
|
4 096
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(2)
|
0
|
0
|
(68)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(7)
|
(9)
|
(4)
|
(4)
|
(2)
|
(1)
|
0
|
(17)
|
(24)
|
(27)
|
(27)
|
(33)
|
(37)
|
(35)
|
(42)
|
(124)
|
(160)
|
(161)
|
(155)
|
(63)
|
(31)
|
(30)
|
(44)
|
(213)
|
(200)
|
(399)
|
(407)
|
0
|
(240)
|
(44)
|
(48)
|
(176)
|
(173)
|
(213)
|
(222)
|
(83)
|
(101)
|
(58)
|
(37)
|
(39)
|
(21)
|
(20)
|
(6)
|
(6)
|
(7)
|
(72)
|
0
|
97
|
141
|
237
|
264
|
96
|
44
|
4
|
(49)
|
(46)
|
132
|
120
|
132
|
225
|
44
|
63
|
197
|
230
|
241
|
211
|
77
|
|
| Total Other Income |
120
|
194
|
90
|
132
|
(299)
|
139
|
21
|
44
|
422
|
(42)
|
26
|
9
|
42
|
51
|
4
|
76
|
84
|
139
|
88
|
115
|
97
|
107
|
92
|
104
|
116
|
122
|
102
|
108
|
155
|
337
|
463
|
364
|
256
|
653
|
655
|
758
|
540
|
504
|
503
|
803
|
480
|
701
|
911
|
745
|
722
|
887
|
417
|
442
|
178
|
(923)
|
(505)
|
1 682
|
629
|
2 172
|
1 985
|
(364)
|
900
|
(1 082)
|
(832)
|
(632)
|
1 036
|
828
|
654
|
545
|
498
|
220
|
230
|
117
|
533
|
547
|
534
|
684
|
59
|
(47)
|
(35)
|
(110)
|
906
|
1 070
|
719
|
657
|
528
|
461
|
738
|
1 127
|
1 053
|
1 181
|
1 101
|
891
|
|
| Pre-Tax Income |
1 691
N/A
|
1 825
+8%
|
1 437
-21%
|
1 358
-5%
|
1 331
-2%
|
1 286
-3%
|
1 742
+35%
|
1 889
+8%
|
2 582
+37%
|
2 516
-3%
|
1 801
-28%
|
1 274
-29%
|
1 629
+28%
|
2 252
+38%
|
2 247
0%
|
3 627
+61%
|
4 501
+24%
|
4 539
+1%
|
3 926
-14%
|
3 846
-2%
|
4 391
+14%
|
4 227
-4%
|
4 421
+5%
|
4 583
+4%
|
5 460
+19%
|
5 502
+1%
|
6 507
+18%
|
6 871
+6%
|
9 437
+37%
|
10 109
+7%
|
9 901
-2%
|
9 835
-1%
|
9 733
-1%
|
9 535
-2%
|
9 247
-3%
|
9 979
+8%
|
9 310
-7%
|
8 897
-4%
|
8 151
-8%
|
9 275
+14%
|
8 702
-6%
|
8 938
+3%
|
11 213
+25%
|
13 698
+22%
|
15 206
+11%
|
16 535
+9%
|
15 066
-9%
|
11 418
-24%
|
9 903
-13%
|
5 891
-41%
|
4 882
-17%
|
7 677
+57%
|
7 237
-6%
|
10 841
+50%
|
12 876
+19%
|
11 165
-13%
|
9 833
-12%
|
11 990
+22%
|
12 470
+4%
|
14 269
+14%
|
18 886
+32%
|
19 083
+1%
|
19 973
+5%
|
19 488
-2%
|
20 709
+6%
|
20 198
-2%
|
19 755
-2%
|
18 391
-7%
|
18 728
+2%
|
21 799
+16%
|
23 116
+6%
|
26 869
+16%
|
22 246
-17%
|
17 104
-23%
|
13 783
-19%
|
5 290
-62%
|
4 605
-13%
|
9 173
+99%
|
10 417
+14%
|
17 728
+70%
|
24 459
+38%
|
25 903
+6%
|
24 367
-6%
|
29 000
+19%
|
26 330
-9%
|
21 706
-18%
|
27 985
+29%
|
28 449
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(842)
|
(856)
|
(642)
|
(602)
|
(540)
|
(481)
|
(802)
|
(881)
|
(1 108)
|
(1 091)
|
(631)
|
(775)
|
(953)
|
(1 195)
|
(947)
|
(1 477)
|
(1 821)
|
(1 805)
|
(1 545)
|
(1 551)
|
(1 764)
|
(1 686)
|
(1 740)
|
(1 800)
|
(2 109)
|
(2 071)
|
(2 426)
|
(2 561)
|
(3 589)
|
(3 853)
|
(3 776)
|
(3 956)
|
(3 995)
|
(3 920)
|
(3 714)
|
(3 584)
|
(3 109)
|
(2 865)
|
(2 643)
|
(2 933)
|
(2 710)
|
(2 863)
|
(3 172)
|
(3 940)
|
(4 088)
|
(4 460)
|
(4 002)
|
(2 897)
|
(2 219)
|
(1 545)
|
(1 128)
|
(1 497)
|
(1 661)
|
(2 161)
|
(3 081)
|
(3 021)
|
(3 338)
|
(3 935)
|
(4 102)
|
(4 692)
|
(5 410)
|
(5 408)
|
(5 607)
|
(5 497)
|
(6 206)
|
(6 124)
|
(5 937)
|
(5 280)
|
(4 770)
|
(5 734)
|
(6 166)
|
(7 357)
|
(6 331)
|
(5 106)
|
(4 419)
|
(2 392)
|
(2 404)
|
(3 617)
|
(3 955)
|
(5 992)
|
(8 286)
|
(8 985)
|
(8 591)
|
(9 722)
|
(7 343)
|
(5 701)
|
(7 340)
|
(7 004)
|
|
| Income from Continuing Operations |
850
|
970
|
795
|
756
|
791
|
805
|
941
|
1 007
|
1 474
|
1 425
|
1 170
|
498
|
675
|
1 057
|
1 300
|
2 150
|
2 680
|
2 735
|
2 382
|
2 296
|
2 627
|
2 541
|
2 681
|
2 783
|
3 350
|
3 430
|
4 080
|
4 310
|
5 848
|
6 256
|
6 125
|
5 879
|
5 738
|
5 615
|
5 533
|
6 395
|
6 201
|
6 032
|
5 508
|
6 342
|
5 992
|
6 075
|
8 041
|
9 758
|
11 118
|
12 075
|
11 064
|
8 521
|
7 684
|
4 346
|
3 754
|
6 180
|
5 576
|
8 680
|
9 795
|
8 144
|
6 495
|
8 055
|
8 368
|
9 577
|
13 476
|
13 675
|
14 366
|
13 991
|
14 503
|
14 074
|
13 818
|
13 111
|
13 958
|
16 065
|
16 950
|
19 512
|
15 915
|
11 998
|
9 364
|
2 898
|
2 201
|
5 556
|
6 462
|
11 736
|
16 173
|
16 918
|
15 776
|
19 278
|
18 987
|
16 005
|
20 645
|
21 445
|
|
| Net Income (Common) |
850
N/A
|
970
+14%
|
795
-18%
|
756
-5%
|
791
+5%
|
805
+2%
|
871
+8%
|
937
+8%
|
1 404
+50%
|
1 355
-3%
|
1 170
-14%
|
498
-57%
|
675
+36%
|
1 057
+57%
|
1 300
+23%
|
2 150
+65%
|
2 680
+25%
|
2 735
+2%
|
2 382
-13%
|
2 296
-4%
|
2 627
+14%
|
2 541
-3%
|
2 681
+6%
|
2 783
+4%
|
3 350
+20%
|
3 429
+2%
|
4 081
+19%
|
4 310
+6%
|
5 846
+36%
|
6 252
+7%
|
6 120
-2%
|
5 876
-4%
|
5 737
-2%
|
5 616
-2%
|
5 532
-1%
|
6 393
+16%
|
6 201
-3%
|
6 031
-3%
|
5 508
-9%
|
6 342
+15%
|
5 992
-6%
|
6 075
+1%
|
8 041
+32%
|
9 758
+21%
|
11 118
+14%
|
12 076
+9%
|
11 064
-8%
|
8 521
-23%
|
7 684
-10%
|
4 345
-43%
|
3 755
-14%
|
6 180
+65%
|
5 576
-10%
|
8 680
+56%
|
9 794
+13%
|
8 145
-17%
|
6 495
-20%
|
8 056
+24%
|
8 369
+4%
|
9 577
+14%
|
13 475
+41%
|
13 673
+1%
|
14 364
+5%
|
13 989
-3%
|
14 503
+4%
|
14 074
-3%
|
13 819
-2%
|
13 112
-5%
|
13 958
+6%
|
16 065
+15%
|
16 949
+6%
|
19 511
+15%
|
15 914
-18%
|
11 998
-25%
|
9 364
-22%
|
2 898
-69%
|
2 201
-24%
|
5 556
+152%
|
6 462
+16%
|
11 735
+82%
|
16 173
+38%
|
16 918
+5%
|
15 775
-7%
|
19 279
+22%
|
18 986
-2%
|
16 004
-16%
|
20 645
+29%
|
21 444
+4%
|
|
| EPS (Diluted) |
17.72
N/A
|
20.2
+14%
|
16.56
-18%
|
14.26
-14%
|
18.39
+29%
|
16.77
-9%
|
18.14
+8%
|
19.52
+8%
|
29.25
+50%
|
28.22
-4%
|
23.87
-15%
|
9.57
-60%
|
13.23
+38%
|
20.32
+54%
|
25
+23%
|
41.34
+65%
|
51.53
+25%
|
52.59
+2%
|
45.8
-13%
|
44.15
-4%
|
50.51
+14%
|
48.86
-3%
|
51.55
+6%
|
53.51
+4%
|
64.42
+20%
|
65.94
+2%
|
78.48
+19%
|
82.88
+6%
|
112.42
+36%
|
120.23
+7%
|
117.69
-2%
|
113
-4%
|
112.49
0%
|
110.11
-2%
|
108.47
-1%
|
125.35
+16%
|
121.58
-3%
|
118.25
-3%
|
108
-9%
|
124.35
+15%
|
117.49
-6%
|
119.11
+1%
|
157.66
+32%
|
191.33
+21%
|
218.06
+14%
|
236.78
+9%
|
204.88
-13%
|
160.77
-22%
|
145.5
-9%
|
88.67
-39%
|
65.87
-26%
|
116.6
+77%
|
104.87
-10%
|
163.77
+56%
|
184.79
+13%
|
153.67
-17%
|
122.15
-21%
|
152
+24%
|
157.9
+4%
|
180.12
+14%
|
253.44
+41%
|
257.13
+1%
|
270.13
+5%
|
263.08
-3%
|
272.74
+4%
|
264.55
-3%
|
280.79
+6%
|
260.58
-7%
|
272.2
+4%
|
319.23
+17%
|
336.8
+6%
|
387.71
+15%
|
316.22
-18%
|
238.32
-25%
|
190.24
-20%
|
58.87
-69%
|
44.72
-24%
|
112.88
+152%
|
131.28
+16%
|
238.42
+82%
|
328.58
+38%
|
343.72
+5%
|
320.46
-7%
|
391.63
+22%
|
385.7
-2%
|
325.11
-16%
|
419.38
+29%
|
435.61
+4%
|
|