Kose Corp
TSE:4922
| 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 |
4 950
7 088
|
| 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
Kose Corp
|
Revenue
|
324.5B
JPY
|
|
Cost of Revenue
|
-101.6B
JPY
|
|
Gross Profit
|
222.9B
JPY
|
|
Operating Expenses
|
-210.8B
JPY
|
|
Operating Income
|
12.1B
JPY
|
|
Other Expenses
|
-4.6B
JPY
|
|
Net Income
|
7.5B
JPY
|
Income Statement
Kose Corp
| 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 |
18
|
0
|
0
|
17
|
0
|
0
|
13
|
0
|
0
|
12
|
0
|
0
|
29
|
0
|
0
|
15
|
0
|
0
|
9
|
21
|
32
|
49
|
50
|
51
|
50
|
42
|
43
|
42
|
46
|
40
|
38
|
37
|
28
|
35
|
27
|
19
|
0
|
8
|
9
|
11
|
13
|
14
|
14
|
11
|
0
|
7
|
9
|
0
|
8
|
5
|
0
|
3
|
3
|
2
|
0
|
2
|
2
|
7
|
10
|
0
|
12
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
7
|
19
|
0
|
0
|
|
| Revenue |
123 427
N/A
|
125 925
+2%
|
128 229
+2%
|
130 289
+2%
|
130 803
+0%
|
134 358
+3%
|
133 230
-1%
|
132 983
0%
|
133 380
+0%
|
134 913
+1%
|
136 666
+1%
|
136 312
0%
|
135 709
0%
|
136 644
+1%
|
135 448
-1%
|
134 195
-1%
|
132 266
-1%
|
130 696
-1%
|
130 812
+0%
|
130 494
0%
|
130 015
0%
|
171 071
+32%
|
168 547
-1%
|
166 967
-1%
|
165 834
-1%
|
166 508
+0%
|
167 508
+1%
|
167 707
+0%
|
169 029
+1%
|
170 685
+1%
|
173 715
+2%
|
177 567
+2%
|
180 677
+2%
|
190 049
+5%
|
192 142
+1%
|
194 948
+1%
|
202 066
+4%
|
207 821
+3%
|
219 992
+6%
|
229 285
+4%
|
236 970
+3%
|
243 390
+3%
|
249 322
+2%
|
253 771
+2%
|
257 265
+1%
|
266 762
+4%
|
275 032
+3%
|
285 589
+4%
|
297 996
+4%
|
303 399
+2%
|
313 182
+3%
|
319 780
+2%
|
327 716
+2%
|
332 995
+2%
|
334 244
+0%
|
342 772
+3%
|
334 146
-3%
|
327 724
-2%
|
306 060
-7%
|
287 241
-6%
|
282 825
-2%
|
279 389
-1%
|
278 102
0%
|
272 032
-2%
|
224 983
-17%
|
283 996
+26%
|
296 817
+5%
|
302 937
+2%
|
289 136
-5%
|
298 281
+3%
|
302 827
+2%
|
307 210
+1%
|
300 406
-2%
|
309 831
+3%
|
315 244
+2%
|
320 170
+2%
|
322 758
+1%
|
324 173
+0%
|
324 149
0%
|
324 543
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(28 570)
|
(29 584)
|
(30 598)
|
(31 504)
|
(31 650)
|
(32 010)
|
(32 054)
|
(32 245)
|
(32 982)
|
(32 948)
|
(32 845)
|
(33 012)
|
(33 251)
|
(34 533)
|
(34 325)
|
(34 302)
|
(33 732)
|
(33 779)
|
(33 889)
|
(33 530)
|
(32 674)
|
(43 303)
|
(42 258)
|
(42 145)
|
(41 553)
|
(42 027)
|
(42 281)
|
(41 811)
|
(42 686)
|
(42 098)
|
(42 454)
|
(43 577)
|
(43 773)
|
(46 658)
|
(46 591)
|
(47 032)
|
(49 407)
|
(50 763)
|
(53 863)
|
(55 996)
|
(57 419)
|
(59 469)
|
(60 752)
|
(62 532)
|
(63 847)
|
(67 027)
|
(70 664)
|
(75 697)
|
(79 864)
|
(81 547)
|
(82 739)
|
(82 943)
|
(84 897)
|
(88 608)
|
(89 562)
|
(92 113)
|
(90 640)
|
(88 703)
|
(83 830)
|
(81 176)
|
(80 301)
|
(77 465)
|
(78 099)
|
(75 342)
|
(68 078)
|
(86 248)
|
(90 899)
|
(93 300)
|
(83 620)
|
(84 499)
|
(85 825)
|
(87 532)
|
(89 209)
|
(91 633)
|
(94 606)
|
(97 334)
|
(100 185)
|
(101 095)
|
(101 036)
|
(101 634)
|
|
| Gross Profit |
94 857
N/A
|
96 341
+2%
|
97 631
+1%
|
98 785
+1%
|
99 153
+0%
|
102 348
+3%
|
101 176
-1%
|
100 738
0%
|
100 398
0%
|
101 965
+2%
|
103 821
+2%
|
103 300
-1%
|
102 458
-1%
|
102 111
0%
|
101 123
-1%
|
99 893
-1%
|
98 534
-1%
|
96 917
-2%
|
96 923
+0%
|
96 964
+0%
|
97 341
+0%
|
127 768
+31%
|
126 289
-1%
|
124 822
-1%
|
124 281
0%
|
124 481
+0%
|
125 227
+1%
|
125 896
+1%
|
126 343
+0%
|
128 587
+2%
|
131 261
+2%
|
133 990
+2%
|
136 904
+2%
|
143 391
+5%
|
145 551
+2%
|
147 916
+2%
|
152 659
+3%
|
157 058
+3%
|
166 129
+6%
|
173 289
+4%
|
179 551
+4%
|
183 921
+2%
|
188 570
+3%
|
191 239
+1%
|
193 418
+1%
|
199 735
+3%
|
204 368
+2%
|
209 892
+3%
|
218 132
+4%
|
221 852
+2%
|
230 443
+4%
|
236 837
+3%
|
242 819
+3%
|
244 387
+1%
|
244 682
+0%
|
250 659
+2%
|
243 506
-3%
|
239 021
-2%
|
222 230
-7%
|
206 065
-7%
|
202 524
-2%
|
201 924
0%
|
200 003
-1%
|
196 690
-2%
|
156 905
-20%
|
197 748
+26%
|
205 918
+4%
|
209 637
+2%
|
205 516
-2%
|
213 782
+4%
|
217 002
+2%
|
219 678
+1%
|
211 197
-4%
|
218 198
+3%
|
220 638
+1%
|
222 836
+1%
|
222 573
0%
|
223 078
+0%
|
223 113
+0%
|
222 909
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(78 335)
|
(80 536)
|
(81 447)
|
(84 165)
|
(84 511)
|
(86 121)
|
(85 508)
|
(87 099)
|
(88 296)
|
(89 485)
|
(89 799)
|
(89 665)
|
(89 405)
|
(90 570)
|
(91 355)
|
(91 394)
|
(90 546)
|
(88 276)
|
(86 880)
|
(84 687)
|
(84 388)
|
(113 927)
|
(112 882)
|
(112 926)
|
(113 774)
|
(113 053)
|
(114 291)
|
(115 596)
|
(115 755)
|
(116 723)
|
(118 029)
|
(118 780)
|
(120 149)
|
(124 457)
|
(126 081)
|
(128 669)
|
(131 422)
|
(134 411)
|
(139 011)
|
(139 643)
|
(142 543)
|
(149 287)
|
(152 306)
|
(155 952)
|
(158 938)
|
(160 575)
|
(162 568)
|
(165 963)
|
(170 169)
|
(173 444)
|
(177 256)
|
(181 184)
|
(186 334)
|
(191 979)
|
(196 019)
|
(199 874)
|
(199 530)
|
(198 790)
|
(194 377)
|
(190 406)
|
(189 002)
|
(188 630)
|
(184 366)
|
(178 617)
|
(138 053)
|
(178 526)
|
(183 313)
|
(187 093)
|
(183 396)
|
(186 199)
|
(191 671)
|
(194 010)
|
(195 212)
|
(200 144)
|
(201 325)
|
(204 065)
|
(205 209)
|
(206 957)
|
(208 178)
|
(210 785)
|
|
| Selling, General & Administrative |
(77 552)
|
(79 839)
|
(81 447)
|
(84 165)
|
(84 197)
|
(86 121)
|
(85 508)
|
(86 942)
|
(88 296)
|
(89 485)
|
(89 782)
|
(89 665)
|
(88 773)
|
(90 503)
|
(89 257)
|
(89 288)
|
(88 472)
|
(86 201)
|
(84 862)
|
(82 734)
|
(82 569)
|
(111 464)
|
(110 454)
|
(110 544)
|
(111 424)
|
(110 726)
|
(111 966)
|
(113 275)
|
(113 418)
|
(114 392)
|
(115 659)
|
(116 364)
|
(117 699)
|
(121 948)
|
(123 560)
|
(126 031)
|
(128 705)
|
(131 599)
|
(134 893)
|
(136 728)
|
(139 588)
|
(146 320)
|
(149 324)
|
(152 970)
|
(155 989)
|
(157 629)
|
(159 611)
|
(162 995)
|
(167 153)
|
(170 255)
|
(173 876)
|
(177 644)
|
(183 391)
|
(188 222)
|
(192 716)
|
(196 715)
|
(195 524)
|
(194 742)
|
(190 071)
|
(185 875)
|
(184 628)
|
(184 063)
|
(179 770)
|
(174 008)
|
(134 259)
|
(173 800)
|
(178 358)
|
(181 855)
|
(178 479)
|
(181 162)
|
(186 498)
|
(188 995)
|
(190 148)
|
(194 882)
|
(196 275)
|
(199 098)
|
(199 760)
|
(201 350)
|
(202 029)
|
(204 314)
|
|
| Depreciation & Amortization |
0
|
0
|
787
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(632)
|
(1 342)
|
(2 098)
|
(2 106)
|
(2 074)
|
(2 075)
|
(2 018)
|
(1 953)
|
(1 819)
|
(2 463)
|
(2 428)
|
(2 382)
|
(2 350)
|
(2 327)
|
(2 323)
|
(2 321)
|
(2 336)
|
(2 330)
|
(2 370)
|
(2 413)
|
(2 449)
|
(2 508)
|
(2 520)
|
(2 637)
|
(2 716)
|
(2 811)
|
(2 913)
|
(2 915)
|
(2 953)
|
(2 966)
|
(2 982)
|
(2 981)
|
(2 949)
|
(2 945)
|
(2 955)
|
(2 966)
|
(3 015)
|
(3 188)
|
(3 379)
|
(3 539)
|
(3 718)
|
(3 757)
|
(3 817)
|
(3 934)
|
(4 005)
|
(4 047)
|
(4 146)
|
(4 263)
|
(4 373)
|
(4 566)
|
(4 596)
|
(4 608)
|
(3 793)
|
(4 723)
|
(4 954)
|
(5 237)
|
(4 916)
|
(5 037)
|
(5 172)
|
(5 015)
|
(5 063)
|
(5 261)
|
(5 049)
|
(4 966)
|
(5 448)
|
(5 606)
|
(6 148)
|
(6 469)
|
|
| Other Operating Expenses |
(783)
|
(697)
|
(787)
|
0
|
(314)
|
0
|
0
|
(157)
|
0
|
0
|
(17)
|
0
|
0
|
1 275
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(1)
|
(1)
|
0
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1 205)
|
0
|
(2)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
775
|
0
|
514
|
775
|
(1)
|
(1)
|
(160)
|
(268)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Operating Income |
16 522
N/A
|
15 805
-4%
|
16 184
+2%
|
14 620
-10%
|
14 642
+0%
|
16 227
+11%
|
15 668
-3%
|
13 639
-13%
|
12 102
-11%
|
12 480
+3%
|
14 022
+12%
|
13 635
-3%
|
13 053
-4%
|
11 541
-12%
|
9 768
-15%
|
8 499
-13%
|
7 988
-6%
|
8 641
+8%
|
10 043
+16%
|
12 277
+22%
|
12 953
+6%
|
13 841
+7%
|
13 407
-3%
|
11 896
-11%
|
10 507
-12%
|
11 428
+9%
|
10 936
-4%
|
10 300
-6%
|
10 588
+3%
|
11 864
+12%
|
13 232
+12%
|
15 210
+15%
|
16 755
+10%
|
18 934
+13%
|
19 470
+3%
|
19 247
-1%
|
21 237
+10%
|
22 647
+7%
|
27 118
+20%
|
33 646
+24%
|
37 008
+10%
|
34 634
-6%
|
36 264
+5%
|
35 287
-3%
|
34 480
-2%
|
39 160
+14%
|
41 800
+7%
|
43 929
+5%
|
47 963
+9%
|
48 408
+1%
|
53 187
+10%
|
55 653
+5%
|
56 485
+1%
|
52 408
-7%
|
48 663
-7%
|
50 785
+4%
|
43 976
-13%
|
40 231
-9%
|
27 853
-31%
|
15 659
-44%
|
13 522
-14%
|
13 294
-2%
|
15 637
+18%
|
18 073
+16%
|
18 852
+4%
|
19 222
+2%
|
22 605
+18%
|
22 544
0%
|
22 120
-2%
|
27 583
+25%
|
25 331
-8%
|
25 668
+1%
|
15 985
-38%
|
18 054
+13%
|
19 313
+7%
|
18 771
-3%
|
17 364
-7%
|
16 121
-7%
|
14 935
-7%
|
12 124
-19%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(95)
|
267
|
272
|
305
|
903
|
416
|
368
|
(329)
|
230
|
343
|
315
|
258
|
511
|
269
|
(366)
|
(987)
|
(924)
|
349
|
371
|
203
|
(640)
|
(316)
|
(272)
|
(295)
|
(60)
|
182
|
73
|
248
|
1 563
|
2 388
|
3 326
|
4 115
|
3 644
|
2 337
|
1 385
|
1 625
|
1 897
|
2 122
|
2 482
|
2 062
|
763
|
(265)
|
(1 427)
|
(2 103)
|
(9)
|
64
|
1 175
|
1 707
|
(151)
|
(505)
|
434
|
765
|
(129)
|
1 127
|
(528)
|
(1 154)
|
225
|
77
|
700
|
133
|
(1 302)
|
1 603
|
1 673
|
2 914
|
2 481
|
4 964
|
9 208
|
10 558
|
4 924
|
3 012
|
1 293
|
476
|
3 325
|
5 049
|
4 986
|
450
|
3 703
|
(169)
|
(3 207)
|
1 528
|
|
| Non-Reccuring Items |
14
|
(44)
|
(413)
|
(2 311)
|
(2 089)
|
(1 808)
|
25
|
36
|
(203)
|
(216)
|
(413)
|
(212)
|
(202)
|
13
|
(128)
|
(120)
|
(199)
|
(1 259)
|
(1 596)
|
(1 658)
|
(255)
|
(1 439)
|
(872)
|
(1 049)
|
(1 158)
|
412
|
(149)
|
(20)
|
52
|
(1 551)
|
(1 546)
|
(1 424)
|
(1 736)
|
(589)
|
(588)
|
(590)
|
(388)
|
(1 204)
|
0
|
(1 203)
|
(1 205)
|
(541)
|
(544)
|
(541)
|
(561)
|
(36)
|
(32)
|
(36)
|
(19)
|
(86)
|
(94)
|
(84)
|
(80)
|
506
|
0
|
(159)
|
(190)
|
(157)
|
0
|
0
|
(385)
|
(180)
|
(252)
|
(311)
|
(774)
|
(992)
|
(959)
|
(974)
|
(386)
|
(518)
|
(498)
|
(432)
|
(533)
|
(183)
|
(319)
|
(4 586)
|
(5 036)
|
(5 037)
|
(4 881)
|
(607)
|
|
| Gain/Loss on Disposition of Assets |
1 236
|
(92)
|
(173)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18)
|
(80)
|
(226)
|
(237)
|
(233)
|
(143)
|
(202)
|
(241)
|
(81)
|
132
|
177
|
318
|
173
|
(526)
|
20
|
(50)
|
(65)
|
(61)
|
(219)
|
(207)
|
(170)
|
(155)
|
(124)
|
(179)
|
(205)
|
(215)
|
(229)
|
(188)
|
(168)
|
(200)
|
(112)
|
(124)
|
(139)
|
(104)
|
(202)
|
(188)
|
(172)
|
(181)
|
733
|
517
|
473
|
465
|
(546)
|
(356)
|
(380)
|
(410)
|
695
|
703
|
0
|
915
|
(82)
|
(89)
|
(352)
|
(279)
|
(280)
|
(291)
|
(140)
|
(239)
|
(216)
|
(213)
|
(217)
|
(199)
|
(203)
|
2 134
|
2 046
|
4 561
|
4 550
|
2 251
|
|
| Total Other Income |
38
|
(25)
|
49
|
(119)
|
(72)
|
110
|
86
|
20
|
84
|
95
|
225
|
230
|
230
|
282
|
165
|
175
|
187
|
202
|
210
|
198
|
151
|
173
|
192
|
213
|
210
|
232
|
217
|
211
|
222
|
173
|
214
|
207
|
244
|
230
|
218
|
453
|
430
|
344
|
473
|
30
|
35
|
234
|
62
|
284
|
256
|
341
|
268
|
274
|
292
|
606
|
637
|
763
|
754
|
443
|
670
|
558
|
686
|
624
|
773
|
866
|
4 653
|
3 876
|
3 689
|
3 517
|
1 128
|
1 305
|
1 983
|
2 100
|
1 349
|
1 438
|
672
|
772
|
946
|
764
|
777
|
650
|
579
|
570
|
739
|
946
|
|
| Pre-Tax Income |
17 715
N/A
|
15 911
-10%
|
15 919
+0%
|
12 495
-22%
|
13 384
+7%
|
14 945
+12%
|
16 147
+8%
|
13 366
-17%
|
12 213
-9%
|
12 702
+4%
|
14 149
+11%
|
13 911
-2%
|
13 574
-2%
|
12 025
-11%
|
9 213
-23%
|
7 330
-20%
|
6 819
-7%
|
7 790
+14%
|
8 826
+13%
|
10 779
+22%
|
12 128
+13%
|
12 391
+2%
|
12 632
+2%
|
11 083
-12%
|
9 672
-13%
|
11 728
+21%
|
11 097
-5%
|
10 689
-4%
|
12 360
+16%
|
12 813
+4%
|
15 007
+17%
|
17 901
+19%
|
18 737
+5%
|
20 757
+11%
|
20 361
-2%
|
20 556
+1%
|
22 971
+12%
|
23 694
+3%
|
29 844
+26%
|
34 347
+15%
|
36 433
+6%
|
33 862
-7%
|
34 243
+1%
|
32 803
-4%
|
34 027
+4%
|
39 425
+16%
|
43 009
+9%
|
45 686
+6%
|
47 913
+5%
|
48 242
+1%
|
54 897
+14%
|
57 614
+5%
|
57 503
0%
|
54 949
-4%
|
48 259
-12%
|
49 674
+3%
|
44 317
-11%
|
40 365
-9%
|
30 021
-26%
|
17 361
-42%
|
16 488
-5%
|
19 508
+18%
|
20 665
+6%
|
24 104
+17%
|
21 335
-11%
|
24 220
+14%
|
32 557
+34%
|
33 937
+4%
|
27 867
-18%
|
31 276
+12%
|
26 582
-15%
|
26 271
-1%
|
19 506
-26%
|
23 485
+20%
|
24 554
+5%
|
17 419
-29%
|
18 656
+7%
|
16 046
-14%
|
12 136
-24%
|
16 242
+34%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(7 919)
|
(7 356)
|
(7 301)
|
(6 594)
|
(6 724)
|
(6 897)
|
(6 792)
|
(5 928)
|
(5 535)
|
(5 552)
|
(5 943)
|
(6 133)
|
(6 065)
|
(5 851)
|
(4 855)
|
(4 088)
|
(3 476)
|
(4 029)
|
(4 235)
|
(5 230)
|
(5 534)
|
(5 155)
|
(5 204)
|
(4 571)
|
(5 066)
|
(6 176)
|
(5 865)
|
(5 942)
|
(5 396)
|
(5 809)
|
(6 676)
|
(7 422)
|
(7 654)
|
(8 854)
|
(8 807)
|
(8 840)
|
(9 541)
|
(10 449)
|
(12 564)
|
(13 743)
|
(14 375)
|
(13 255)
|
(13 032)
|
(12 965)
|
(12 637)
|
(15 485)
|
(15 462)
|
(16 186)
|
(17 328)
|
(14 715)
|
(16 843)
|
(17 549)
|
(16 535)
|
(15 946)
|
(14 482)
|
(14 701)
|
(13 696)
|
(12 532)
|
(9 646)
|
(5 979)
|
(6 216)
|
(7 669)
|
(7 821)
|
(9 429)
|
(7 633)
|
(9 001)
|
(12 070)
|
(11 573)
|
(8 395)
|
(9 348)
|
(7 377)
|
(7 404)
|
(6 974)
|
(7 795)
|
(8 789)
|
(8 286)
|
(9 729)
|
(8 463)
|
(7 666)
|
(7 548)
|
|
| Income from Continuing Operations |
9 796
|
8 555
|
8 618
|
5 901
|
6 660
|
8 048
|
9 355
|
7 438
|
6 678
|
7 150
|
8 206
|
7 778
|
7 509
|
6 174
|
4 358
|
3 242
|
3 343
|
3 761
|
4 591
|
5 549
|
6 594
|
7 236
|
7 428
|
6 512
|
4 606
|
5 552
|
5 232
|
4 747
|
6 964
|
7 004
|
8 331
|
10 479
|
11 083
|
11 903
|
11 554
|
11 716
|
13 430
|
13 245
|
17 280
|
20 604
|
22 058
|
20 607
|
21 211
|
19 838
|
21 390
|
23 940
|
27 547
|
29 500
|
30 585
|
33 527
|
38 054
|
40 065
|
40 968
|
39 003
|
33 777
|
34 973
|
30 621
|
27 833
|
20 375
|
11 382
|
10 272
|
11 839
|
12 844
|
14 675
|
13 702
|
15 219
|
20 487
|
22 364
|
19 472
|
21 928
|
19 205
|
18 867
|
12 532
|
15 690
|
15 765
|
9 133
|
8 927
|
7 583
|
4 470
|
8 694
|
|
| Income to Minority Interest |
(736)
|
(639)
|
(524)
|
5
|
(111)
|
(301)
|
(906)
|
(830)
|
(897)
|
(938)
|
(1 028)
|
(966)
|
(930)
|
(915)
|
(843)
|
(795)
|
(668)
|
(590)
|
(625)
|
(708)
|
(711)
|
(506)
|
(453)
|
(469)
|
(405)
|
(530)
|
(442)
|
(323)
|
(328)
|
(282)
|
(365)
|
(466)
|
(588)
|
(770)
|
(754)
|
(861)
|
(1 101)
|
(1 186)
|
(1 496)
|
(1 735)
|
(1 906)
|
(1 951)
|
(2 167)
|
(2 062)
|
(2 141)
|
(2 282)
|
(2 519)
|
(2 700)
|
(2 822)
|
(2 914)
|
(2 674)
|
(2 451)
|
(2 149)
|
(1 997)
|
(1 744)
|
(1 988)
|
(1 672)
|
(1 151)
|
(523)
|
200
|
218
|
146
|
(70)
|
(324)
|
(360)
|
(439)
|
(640)
|
(640)
|
(700)
|
(696)
|
(619)
|
(787)
|
(868)
|
(981)
|
(1 189)
|
(1 205)
|
(1 417)
|
(1 722)
|
(1 473)
|
(1 209)
|
|
| Net Income (Common) |
9 060
N/A
|
7 911
-13%
|
8 094
+2%
|
5 906
-27%
|
6 551
+11%
|
7 746
+18%
|
8 446
+9%
|
6 610
-22%
|
5 779
-13%
|
6 211
+7%
|
7 175
+16%
|
6 812
-5%
|
6 576
-3%
|
5 261
-20%
|
3 511
-33%
|
2 444
-30%
|
2 668
+9%
|
3 164
+19%
|
3 954
+25%
|
4 826
+22%
|
5 863
+21%
|
6 726
+15%
|
6 976
+4%
|
6 047
-13%
|
4 212
-30%
|
5 021
+19%
|
4 789
-5%
|
4 426
-8%
|
6 636
+50%
|
6 720
+1%
|
7 963
+18%
|
10 009
+26%
|
10 492
+5%
|
11 132
+6%
|
10 798
-3%
|
10 855
+1%
|
12 329
+14%
|
12 057
-2%
|
15 783
+31%
|
18 868
+20%
|
20 149
+7%
|
18 655
-7%
|
19 043
+2%
|
17 774
-7%
|
19 248
+8%
|
21 657
+13%
|
25 028
+16%
|
26 799
+7%
|
27 763
+4%
|
30 611
+10%
|
35 377
+16%
|
37 613
+6%
|
38 817
+3%
|
37 004
-5%
|
32 031
-13%
|
32 982
+3%
|
28 947
-12%
|
26 682
-8%
|
19 853
-26%
|
11 583
-42%
|
10 490
-9%
|
11 986
+14%
|
12 773
+7%
|
14 352
+12%
|
13 341
-7%
|
14 778
+11%
|
19 846
+34%
|
21 723
+9%
|
18 771
-14%
|
21 231
+13%
|
18 585
-12%
|
18 078
-3%
|
11 663
-35%
|
14 709
+26%
|
14 576
-1%
|
7 927
-46%
|
7 510
-5%
|
5 859
-22%
|
2 996
-49%
|
7 485
+150%
|
|
| EPS (Diluted) |
148.52
N/A
|
158.22
+7%
|
112.41
-29%
|
96.81
-14%
|
107.39
+11%
|
126.98
+18%
|
140.76
+11%
|
108.36
-23%
|
96.31
-11%
|
103.51
+7%
|
117.62
+14%
|
113.53
-3%
|
113.37
0%
|
89.16
-21%
|
60.53
-32%
|
42.13
-30%
|
45.22
+7%
|
54.55
+21%
|
68.17
+25%
|
83.2
+22%
|
101.08
+21%
|
115.96
+15%
|
120.27
+4%
|
104.25
-13%
|
72.62
-30%
|
86.56
+19%
|
82.56
-5%
|
77.64
-6%
|
116.42
+50%
|
117.89
+1%
|
139.7
+19%
|
175.59
+26%
|
184.07
+5%
|
195.29
+6%
|
189.43
-3%
|
190.43
+1%
|
216.29
+14%
|
211.36
-2%
|
276.89
+31%
|
331.01
+20%
|
353.49
+7%
|
327.03
-7%
|
334.08
+2%
|
311.82
-7%
|
337.68
+8%
|
379.65
+12%
|
439.08
+16%
|
470.15
+7%
|
487.07
+4%
|
536.63
+10%
|
620.64
+16%
|
659.87
+6%
|
680.5
+3%
|
648.7
-5%
|
561.53
-13%
|
578.2
+3%
|
507.46
-12%
|
467.75
-8%
|
348.04
-26%
|
203.06
-42%
|
183.89
-9%
|
210.11
+14%
|
223.9
+7%
|
251.58
+12%
|
233.86
-7%
|
259.04
+11%
|
347.87
+34%
|
380.76
+9%
|
329.02
-14%
|
372.13
+13%
|
325.74
-12%
|
316.86
-3%
|
204.41
-35%
|
257.8
+26%
|
255.46
-1%
|
138.93
-46%
|
131.61
-5%
|
102.68
-22%
|
52.5
-49%
|
131.16
+150%
|
|