Bridgestone Corp
TSE:5108
| 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 |
5 188.2544
7 344
|
| 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
Bridgestone Corp
|
Revenue
|
4.4T
JPY
|
|
Cost of Revenue
|
-2.7T
JPY
|
|
Gross Profit
|
1.7T
JPY
|
|
Operating Expenses
|
-1.3T
JPY
|
|
Operating Income
|
357.9B
JPY
|
|
Other Expenses
|
-122.1B
JPY
|
|
Net Income
|
235.8B
JPY
|
Income Statement
Bridgestone Corp
| Mar-2005 | Jun-2005 | Sep-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Mar-2009 | Jun-2009 | Sep-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 |
3 162
|
0
|
0
|
5 108
|
0
|
0
|
6 975
|
0
|
0
|
8 408
|
0
|
0
|
7 048
|
0
|
0
|
5 113
|
0
|
9 567
|
18 764
|
13 095
|
17 429
|
17 008
|
16 710
|
17 001
|
16 836
|
16 980
|
16 462
|
15 823
|
15 425
|
15 115
|
14 825
|
14 481
|
14 573
|
14 441
|
14 662
|
14 133
|
13 482
|
13 028
|
12 118
|
11 841
|
11 184
|
10 588
|
10 169
|
9 460
|
10 059
|
10 083
|
12 104
|
13 560
|
14 158
|
14 430
|
12 810
|
13 160
|
13 804
|
14 789
|
16 020
|
15 921
|
15 252
|
14 357
|
13 136
|
12 017
|
10 875
|
10 702
|
11 299
|
11 571
|
12 112
|
13 131
|
14 122
|
15 735
|
17 666
|
19 082
|
21 031
|
22 824
|
23 687
|
0
|
25 105
|
0
|
0
|
0
|
|
| Revenue |
1 803 219
N/A
|
1 861 797
+3%
|
1 920 838
+3%
|
2 021 577
+5%
|
2 089 399
+3%
|
2 163 007
+4%
|
2 228 240
+3%
|
2 353 879
+6%
|
2 466 763
+5%
|
2 494 694
+1%
|
2 492 212
0%
|
2 499 784
+0%
|
2 269 613
-9%
|
2 064 038
-9%
|
1 873 960
-9%
|
1 965 392
+5%
|
2 054 576
+5%
|
2 091 246
+2%
|
2 861 615
+37%
|
2 906 847
+2%
|
2 934 748
+1%
|
3 004 801
+2%
|
3 024 355
+1%
|
3 046 267
+1%
|
3 054 201
+0%
|
3 016 244
-1%
|
3 039 738
+1%
|
3 108 076
+2%
|
3 255 958
+5%
|
3 419 473
+5%
|
3 568 091
+4%
|
3 637 139
+2%
|
3 613 160
-1%
|
3 627 141
+0%
|
3 673 964
+1%
|
3 703 989
+1%
|
3 779 199
+2%
|
3 826 188
+1%
|
3 790 251
-1%
|
3 722 394
-2%
|
3 581 324
-4%
|
3 417 723
-5%
|
3 337 017
-2%
|
3 363 111
+1%
|
3 433 297
+2%
|
3 555 295
+4%
|
3 643 427
+2%
|
3 651 389
+0%
|
3 675 988
+1%
|
3 654 539
-1%
|
3 650 111
0%
|
3 638 462
0%
|
3 614 629
-1%
|
3 599 644
0%
|
3 507 243
-3%
|
3 364 804
-4%
|
3 030 234
-10%
|
2 887 682
-5%
|
2 695 224
-7%
|
2 716 680
+1%
|
2 942 736
+8%
|
3 008 758
+2%
|
3 246 057
+8%
|
3 325 785
+2%
|
3 537 908
+6%
|
3 821 222
+8%
|
4 110 070
+8%
|
4 262 600
+4%
|
4 325 436
+1%
|
4 331 291
+0%
|
4 313 800
0%
|
4 334 374
+0%
|
4 388 867
+1%
|
4 385 067
0%
|
4 430 096
+1%
|
4 424 130
0%
|
4 369 760
-1%
|
4 395 611
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 158 100)
|
(1 205 902)
|
(1 249 502)
|
(1 326 633)
|
(1 385 003)
|
(1 454 997)
|
(1 502 916)
|
(1 589 822)
|
(1 653 094)
|
(1 668 470)
|
(1 675 314)
|
(1 704 303)
|
(1 575 070)
|
(1 449 278)
|
(1 300 889)
|
(1 338 100)
|
(1 379 976)
|
(1 415 387)
|
(1 936 309)
|
(1 970 134)
|
(2 001 920)
|
(2 066 797)
|
(2 091 718)
|
(2 105 311)
|
(2 085 668)
|
(2 024 943)
|
(2 017 237)
|
(2 055 938)
|
(2 128 483)
|
(2 200 626)
|
(2 267 663)
|
(2 277 445)
|
(2 254 760)
|
(2 270 706)
|
(2 289 625)
|
(2 296 729)
|
(2 331 613)
|
(2 333 607)
|
(2 293 937)
|
(2 238 600)
|
(2 130 594)
|
(2 022 398)
|
(1 972 475)
|
(2 006 129)
|
(2 073 379)
|
(2 187 896)
|
(2 262 589)
|
(2 267 303)
|
(2 284 060)
|
(2 266 693)
|
(2 268 743)
|
(2 274 385)
|
(2 271 407)
|
(2 242 278)
|
(2 182 554)
|
(2 094 482)
|
(1 911 074)
|
(1 848 492)
|
(1 681 514)
|
(1 672 322)
|
(1 755 586)
|
(1 750 463)
|
(1 929 612)
|
(1 960 488)
|
(2 109 012)
|
(2 306 322)
|
(2 516 821)
|
(2 615 313)
|
(2 654 141)
|
(2 664 540)
|
(2 661 228)
|
(2 653 604)
|
(2 688 586)
|
(2 670 835)
|
(2 704 093)
|
(2 718 909)
|
(2 684 879)
|
(2 709 371)
|
|
| Gross Profit |
645 119
N/A
|
655 895
+2%
|
671 336
+2%
|
694 944
+4%
|
704 396
+1%
|
708 010
+1%
|
725 324
+2%
|
764 057
+5%
|
813 669
+6%
|
826 224
+2%
|
816 898
-1%
|
795 481
-3%
|
694 543
-13%
|
614 760
-11%
|
573 071
-7%
|
627 292
+9%
|
674 600
+8%
|
675 859
+0%
|
925 306
+37%
|
936 713
+1%
|
932 828
0%
|
938 004
+1%
|
932 637
-1%
|
940 956
+1%
|
968 533
+3%
|
991 301
+2%
|
1 022 501
+3%
|
1 052 138
+3%
|
1 127 475
+7%
|
1 218 847
+8%
|
1 300 428
+7%
|
1 359 694
+5%
|
1 358 400
0%
|
1 356 435
0%
|
1 384 339
+2%
|
1 407 260
+2%
|
1 447 586
+3%
|
1 492 581
+3%
|
1 496 314
+0%
|
1 483 794
-1%
|
1 450 730
-2%
|
1 395 325
-4%
|
1 364 542
-2%
|
1 356 982
-1%
|
1 359 918
+0%
|
1 367 399
+1%
|
1 380 838
+1%
|
1 384 086
+0%
|
1 391 928
+1%
|
1 387 846
0%
|
1 381 368
0%
|
1 364 077
-1%
|
1 343 222
-2%
|
1 357 366
+1%
|
1 324 689
-2%
|
1 270 322
-4%
|
1 119 160
-12%
|
1 039 190
-7%
|
1 013 710
-2%
|
1 044 358
+3%
|
1 187 150
+14%
|
1 258 295
+6%
|
1 316 445
+5%
|
1 365 297
+4%
|
1 428 896
+5%
|
1 514 900
+6%
|
1 593 249
+5%
|
1 647 287
+3%
|
1 671 295
+1%
|
1 666 751
0%
|
1 652 572
-1%
|
1 680 770
+2%
|
1 700 281
+1%
|
1 714 232
+1%
|
1 726 003
+1%
|
1 705 221
-1%
|
1 684 881
-1%
|
1 686 240
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(509 962)
|
(441 902)
|
(442 270)
|
(462 406)
|
(558 880)
|
(584 215)
|
(597 523)
|
(622 365)
|
(650 815)
|
(662 450)
|
(672 395)
|
(676 298)
|
(640 129)
|
(599 200)
|
(560 977)
|
(566 838)
|
(564 118)
|
(562 447)
|
(758 852)
|
(750 398)
|
(751 165)
|
(741 550)
|
(741 313)
|
(742 485)
|
(737 056)
|
(739 111)
|
(736 506)
|
(778 764)
|
(784 866)
|
(818 198)
|
(862 296)
|
(979 361)
|
(887 515)
|
(984 606)
|
(906 301)
|
(929 341)
|
(954 908)
|
(978 365)
|
(979 066)
|
(974 346)
|
(953 033)
|
(927 298)
|
(914 994)
|
(912 831)
|
(926 271)
|
(947 540)
|
(961 791)
|
(968 202)
|
(991 299)
|
(977 671)
|
(978 636)
|
(985 544)
|
(993 944)
|
(994 052)
|
(992 614)
|
(969 920)
|
(905 011)
|
(875 816)
|
(848 848)
|
(836 184)
|
(865 845)
|
(887 971)
|
(924 156)
|
(949 908)
|
(1 024 488)
|
(1 079 695)
|
(1 145 356)
|
(1 178 913)
|
(1 170 875)
|
(1 181 771)
|
(1 176 722)
|
(1 207 034)
|
(1 240 976)
|
(1 230 981)
|
(1 247 485)
|
(1 290 891)
|
(1 357 497)
|
(1 328 323)
|
|
| Selling, General & Administrative |
(509 904)
|
(513 308)
|
(517 852)
|
(537 988)
|
(554 011)
|
(584 215)
|
(597 523)
|
(622 014)
|
(650 815)
|
(662 450)
|
(664 103)
|
(676 298)
|
(611 955)
|
(603 808)
|
(477 950)
|
(485 553)
|
(482 943)
|
(481 934)
|
(649 849)
|
(641 878)
|
(642 660)
|
(633 634)
|
(634 485)
|
(635 974)
|
(630 643)
|
(632 158)
|
(629 652)
|
(645 725)
|
(673 880)
|
(705 167)
|
(744 967)
|
(761 280)
|
(768 513)
|
(774 432)
|
(782 775)
|
(803 981)
|
(828 026)
|
(849 574)
|
(851 941)
|
(845 717)
|
(824 168)
|
(799 736)
|
(788 215)
|
(786 600)
|
(797 658)
|
(817 439)
|
(828 372)
|
(833 432)
|
(840 940)
|
(840 481)
|
(839 573)
|
(833 436)
|
(826 873)
|
(815 617)
|
(802 624)
|
(778 643)
|
(719 304)
|
(691 612)
|
(673 466)
|
(666 160)
|
(693 228)
|
(715 769)
|
(743 355)
|
(767 595)
|
(836 796)
|
(886 125)
|
(944 925)
|
(975 281)
|
(962 291)
|
(964 989)
|
(946 653)
|
(968 473)
|
(990 072)
|
(1 057 791)
|
(998 590)
|
(1 172 101)
|
(1 205 445)
|
(1 197 466)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21 908)
|
(42 871)
|
(63 964)
|
(62 460)
|
(62 640)
|
(62 570)
|
(85 153)
|
(84 769)
|
(84 967)
|
(84 636)
|
(83 981)
|
(83 941)
|
(83 716)
|
(83 785)
|
(82 801)
|
(83 933)
|
(85 126)
|
(86 241)
|
(89 097)
|
(89 589)
|
(90 179)
|
(91 005)
|
(94 147)
|
(95 759)
|
(96 159)
|
(96 960)
|
(94 977)
|
(95 988)
|
(96 563)
|
(96 056)
|
(95 403)
|
(94 551)
|
(96 365)
|
(97 341)
|
(99 791)
|
(100 702)
|
(100 110)
|
(101 774)
|
(103 551)
|
(104 553)
|
(106 989)
|
(107 014)
|
(106 202)
|
(106 934)
|
(101 240)
|
(97 788)
|
(87 287)
|
(66 497)
|
(67 553)
|
(67 954)
|
(95 480)
|
(94 778)
|
(99 192)
|
(104 632)
|
(112 192)
|
(115 496)
|
(117 763)
|
(119 890)
|
(121 993)
|
(124 207)
|
(125 124)
|
0
|
(126 156)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 266)
|
(12 502)
|
(19 063)
|
(18 825)
|
(18 535)
|
(17 943)
|
(23 850)
|
(23 751)
|
(23 538)
|
(23 280)
|
(22 847)
|
(22 570)
|
(22 697)
|
(23 167)
|
(24 052)
|
(25 049)
|
(25 859)
|
(26 791)
|
(28 232)
|
(28 767)
|
(28 823)
|
(29 325)
|
(29 378)
|
(29 601)
|
(30 721)
|
(31 830)
|
(32 147)
|
(32 640)
|
(32 302)
|
(31 505)
|
(31 374)
|
(31 678)
|
(32 246)
|
(32 758)
|
(33 628)
|
(34 068)
|
(34 737)
|
(35 415)
|
(35 511)
|
(48 043)
|
(61 133)
|
(75 090)
|
(89 534)
|
(90 268)
|
(89 435)
|
(88 416)
|
(86 652)
|
(86 814)
|
(87 846)
|
(88 221)
|
(89 785)
|
(90 724)
|
(93 280)
|
(97 970)
|
(101 406)
|
(104 381)
|
(107 390)
|
(109 397)
|
(112 836)
|
(118 013)
|
(123 276)
|
0
|
(127 386)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(58)
|
71 406
|
75 582
|
75 582
|
(4 869)
|
0
|
0
|
(351)
|
0
|
0
|
(8 292)
|
0
|
0
|
59 981
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(24 057)
|
0
|
1
|
0
|
(99 725)
|
0
|
(89 844)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
(15 512)
|
(1)
|
(1)
|
487
|
1 050
|
3 668
|
5 746
|
5 925
|
4 968
|
2 000
|
(1 443)
|
(16 713)
|
(17 218)
|
(16 027)
|
4 464
|
3 189
|
4 780
|
9 032
|
13 167
|
16 245
|
16 569
|
12 505
|
4 760
|
3 659
|
(2 504)
|
(173 190)
|
4 647
|
(118 790)
|
(152 052)
|
(130 857)
|
|
| Operating Income |
135 157
N/A
|
213 993
+58%
|
229 066
+7%
|
232 538
+2%
|
145 516
-37%
|
123 795
-15%
|
127 801
+3%
|
141 692
+11%
|
162 854
+15%
|
163 774
+1%
|
144 503
-12%
|
119 183
-18%
|
54 414
-54%
|
15 560
-71%
|
12 094
-22%
|
60 454
+400%
|
110 482
+83%
|
113 412
+3%
|
166 454
+47%
|
186 315
+12%
|
181 663
-2%
|
196 454
+8%
|
191 324
-3%
|
198 471
+4%
|
231 477
+17%
|
252 190
+9%
|
285 995
+13%
|
273 374
-4%
|
342 609
+25%
|
400 649
+17%
|
438 132
+9%
|
380 333
-13%
|
470 885
+24%
|
371 829
-21%
|
478 038
+29%
|
477 919
0%
|
492 678
+3%
|
514 216
+4%
|
517 248
+1%
|
509 448
-2%
|
497 697
-2%
|
468 027
-6%
|
449 548
-4%
|
444 151
-1%
|
433 647
-2%
|
419 859
-3%
|
419 047
0%
|
415 884
-1%
|
400 629
-4%
|
410 175
+2%
|
402 732
-2%
|
378 533
-6%
|
349 278
-8%
|
363 314
+4%
|
332 075
-9%
|
300 402
-10%
|
214 149
-29%
|
163 374
-24%
|
164 862
+1%
|
208 174
+26%
|
321 305
+54%
|
370 324
+15%
|
392 289
+6%
|
415 389
+6%
|
404 408
-3%
|
435 205
+8%
|
447 893
+3%
|
468 374
+5%
|
500 420
+7%
|
484 980
-3%
|
475 850
-2%
|
473 736
0%
|
459 305
-3%
|
483 251
+5%
|
478 518
-1%
|
414 330
-13%
|
327 384
-21%
|
357 917
+9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(6 886)
|
(7 451)
|
(9 757)
|
(12 701)
|
(13 577)
|
(14 177)
|
(16 129)
|
(15 572)
|
(21 521)
|
(27 902)
|
(23 780)
|
(27 575)
|
(23 206)
|
(28 764)
|
(18 875)
|
(12 386)
|
(14 259)
|
(11 254)
|
(16 438)
|
(13 537)
|
(9 823)
|
(14 055)
|
(10 431)
|
(11 939)
|
(13 749)
|
(9 618)
|
(2 795)
|
(4 142)
|
(350)
|
1 365
|
(2 608)
|
(3 469)
|
2 027
|
3 977
|
3 540
|
17 799
|
14 163
|
11 163
|
7 173
|
(3 189)
|
(2 848)
|
(3 449)
|
6 311
|
10 023
|
9 853
|
20 478
|
22 122
|
22 021
|
20 327
|
9 191
|
8 241
|
7 732
|
5 242
|
6 312
|
(6 418)
|
(2 448)
|
(6 298)
|
(5 674)
|
(10 888)
|
(8 297)
|
(1 872)
|
(1 212)
|
4 732
|
8 695
|
10 399
|
7 425
|
(9 474)
|
(18 399)
|
(23 179)
|
(30 041)
|
(32 056)
|
(30 336)
|
(31 022)
|
(35 552)
|
(7 873)
|
(24 838)
|
(27 403)
|
(19 153)
|
|
| Non-Reccuring Items |
0
|
0
|
(25 999)
|
(25 999)
|
(41 885)
|
(17 899)
|
(17 899)
|
(2 013)
|
(3 462)
|
(3 462)
|
(3 462)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 228)
|
(10 960)
|
(15 751)
|
(18 013)
|
(27 830)
|
(23 098)
|
(32 823)
|
(31 453)
|
(24 056)
|
0
|
(9 540)
|
(18 529)
|
(99 725)
|
0
|
(99 724)
|
0
|
1
|
0
|
0
|
(42 348)
|
(49 902)
|
(52 585)
|
(56 763)
|
(25 203)
|
(22 063)
|
(25 961)
|
(22 809)
|
(12 730)
|
(19 353)
|
(16 538)
|
0
|
15 377
|
34 251
|
39 443
|
34 056
|
29 048
|
17 261
|
1 088
|
(24 376)
|
(90 749)
|
(120 570)
|
(118 083)
|
(91 202)
|
(53 559)
|
(15 490)
|
(23 387)
|
(19 237)
|
(16 949)
|
(6 595)
|
14 524
|
19 238
|
26 616
|
5 925
|
(1 561)
|
52 415
|
0
|
(35 199)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
924
|
2 605
|
4 409
|
4 135
|
2 454
|
650
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 954
|
0
|
0
|
3 861
|
7 295
|
0
|
0
|
3 434
|
3 010
|
0
|
6 083
|
7 370
|
5 030
|
8 595
|
7 167
|
6 311
|
0
|
0
|
0
|
0
|
5 277
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10 616
|
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 |
(2 013)
|
3 834
|
3 314
|
2 494
|
(3 274)
|
(5 185)
|
(4 281)
|
(2 918)
|
(227)
|
323
|
(2 330)
|
(2 535)
|
(6 713)
|
(193)
|
(2 456)
|
(1 336)
|
(3 634)
|
(1 274)
|
(5 061)
|
184
|
(6)
|
(3 240)
|
(1 574)
|
5 575
|
5 981
|
1 401
|
5 897
|
7 229
|
2 825
|
460
|
(731)
|
1 936
|
194
|
3 199
|
(3 826)
|
(11 710)
|
(14 426)
|
(18 164)
|
(1 637)
|
1 595
|
3 994
|
4 547
|
(12 208)
|
(17 128)
|
(17 958)
|
(17 977)
|
(12 010)
|
1 536
|
2 011
|
1 627
|
(17 456)
|
(12 775)
|
(13 957)
|
(14 515)
|
(7 408)
|
(8 850)
|
(7 761)
|
(5 110)
|
(5 992)
|
(2 954)
|
(1 587)
|
(1 368)
|
(3 937)
|
(2 802)
|
(3 607)
|
(8 746)
|
(8 366)
|
(7 420)
|
(8 708)
|
(5 337)
|
(5 565)
|
(4 238)
|
(4 155)
|
(1 973)
|
(14 009)
|
(2 334)
|
1
|
0
|
|
| Pre-Tax Income |
126 258
N/A
|
210 376
+67%
|
197 548
-6%
|
198 937
+1%
|
91 189
-54%
|
90 669
-1%
|
91 946
+1%
|
121 839
+33%
|
137 644
+13%
|
132 733
-4%
|
114 931
-13%
|
89 073
-22%
|
24 495
-73%
|
(13 397)
N/A
|
(9 237)
+31%
|
46 732
N/A
|
92 589
+98%
|
100 884
+9%
|
141 681
+40%
|
162 002
+14%
|
156 083
-4%
|
165 007
+6%
|
158 784
-4%
|
169 009
+6%
|
190 886
+13%
|
215 954
+13%
|
268 051
+24%
|
276 461
+3%
|
341 627
+24%
|
391 315
+15%
|
340 098
-13%
|
387 395
+14%
|
380 549
-2%
|
385 316
+1%
|
477 753
+24%
|
484 008
+1%
|
492 415
+2%
|
464 867
-6%
|
478 159
+3%
|
455 269
-5%
|
442 080
-3%
|
443 922
+0%
|
421 588
-5%
|
411 085
-2%
|
402 733
-2%
|
409 630
+2%
|
420 422
+3%
|
422 903
+1%
|
422 967
+0%
|
436 370
+3%
|
427 768
-2%
|
412 933
-3%
|
374 619
-9%
|
384 159
+3%
|
335 510
-13%
|
290 192
-14%
|
175 714
-39%
|
61 841
-65%
|
27 412
-56%
|
78 840
+188%
|
226 644
+187%
|
314 185
+39%
|
377 594
+20%
|
397 895
+5%
|
391 963
-1%
|
416 935
+6%
|
423 458
+2%
|
457 079
+8%
|
487 771
+7%
|
476 218
-2%
|
444 154
-7%
|
437 601
-1%
|
476 543
+9%
|
445 726
-6%
|
421 437
-5%
|
387 158
-8%
|
299 982
-23%
|
338 763
+13%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(44 586)
|
(77 308)
|
(35 493)
|
(35 954)
|
1 776
|
(37 833)
|
(37 495)
|
(47 618)
|
(50 510)
|
(50 621)
|
(43 926)
|
(36 131)
|
(30 780)
|
(10 611)
|
(15 286)
|
(17 211)
|
(32 369)
|
(29 499)
|
(36 554)
|
(42 861)
|
(41 538)
|
(45 154)
|
(51 063)
|
(50 778)
|
(61 528)
|
(72 603)
|
(88 735)
|
(94 265)
|
(117 587)
|
(128 798)
|
(126 311)
|
(146 083)
|
(143 611)
|
(143 750)
|
(167 704)
|
(173 451)
|
(178 615)
|
(183 773)
|
(182 484)
|
(175 098)
|
(168 521)
|
(161 728)
|
(146 150)
|
(133 489)
|
(119 687)
|
(119 992)
|
(123 006)
|
(120 881)
|
(122 356)
|
(117 344)
|
(128 017)
|
(121 283)
|
(111 426)
|
(116 406)
|
(89 219)
|
(82 604)
|
(61 113)
|
(46 983)
|
(43 631)
|
(48 681)
|
(78 535)
|
(83 434)
|
(63 234)
|
(71 049)
|
(80 824)
|
(78 784)
|
(112 513)
|
(120 538)
|
(110 745)
|
(115 944)
|
(111 177)
|
(107 969)
|
(126 764)
|
(126 256)
|
(129 224)
|
(106 012)
|
(92 107)
|
(95 821)
|
|
| Income from Continuing Operations |
81 672
|
133 068
|
162 055
|
162 983
|
92 965
|
52 836
|
54 451
|
74 221
|
87 134
|
82 112
|
71 005
|
52 942
|
(6 285)
|
(24 008)
|
(24 523)
|
29 521
|
60 220
|
71 385
|
105 127
|
119 141
|
114 545
|
119 853
|
107 721
|
118 231
|
129 358
|
143 351
|
179 316
|
182 196
|
224 040
|
262 517
|
213 787
|
241 312
|
236 938
|
241 566
|
310 049
|
310 557
|
313 800
|
281 094
|
295 675
|
280 171
|
273 559
|
282 194
|
275 438
|
277 596
|
283 046
|
289 638
|
297 416
|
302 022
|
300 611
|
319 026
|
299 751
|
291 650
|
263 193
|
267 753
|
246 291
|
207 588
|
114 601
|
14 858
|
(16 219)
|
30 159
|
148 109
|
230 751
|
314 360
|
326 846
|
311 139
|
338 151
|
310 945
|
336 541
|
377 026
|
360 274
|
332 977
|
329 632
|
349 779
|
319 470
|
292 213
|
281 146
|
207 875
|
242 942
|
|
| Income to Minority Interest |
(3 070)
|
(3 152)
|
(2 689)
|
(2 585)
|
(2 495)
|
(2 775)
|
(3 421)
|
(4 033)
|
(4 793)
|
(4 957)
|
(4 368)
|
(3 475)
|
(2 084)
|
(2 099)
|
(2 934)
|
(4 459)
|
(4 835)
|
(4 613)
|
(6 209)
|
(6 532)
|
(6 009)
|
(5 733)
|
(4 746)
|
(4 380)
|
(5 239)
|
(6 474)
|
(7 710)
|
(9 682)
|
(10 661)
|
(10 925)
|
(11 733)
|
(10 404)
|
(9 681)
|
(9 699)
|
(9 458)
|
(10 337)
|
(10 803)
|
(11 052)
|
(11 380)
|
(10 728)
|
(10 560)
|
(9 963)
|
(9 887)
|
(9 548)
|
(9 009)
|
(9 373)
|
(9 140)
|
(9 582)
|
(9 555)
|
(9 057)
|
(8 108)
|
(7 626)
|
(7 467)
|
(7 019)
|
(6 179)
|
(6 498)
|
(3 405)
|
(3 327)
|
(3 571)
|
(3 466)
|
(6 346)
|
(5 956)
|
(6 491)
|
(5 151)
|
(5 355)
|
(5 988)
|
(5 499)
|
(5 788)
|
(5 818)
|
(6 298)
|
(6 048)
|
(6 749)
|
(7 027)
|
(5 754)
|
(7 192)
|
(7 044)
|
(6 786)
|
(7 268)
|
|
| Net Income (Common) |
78 599
N/A
|
129 914
+65%
|
159 362
+23%
|
160 396
+1%
|
90 467
-44%
|
50 059
-45%
|
51 028
+2%
|
70 185
+38%
|
82 339
+17%
|
77 153
-6%
|
66 635
-14%
|
49 465
-26%
|
(8 372)
N/A
|
(26 109)
-212%
|
(27 461)
-5%
|
25 058
N/A
|
55 379
+121%
|
66 761
+21%
|
98 913
+48%
|
112 602
+14%
|
108 524
-4%
|
114 103
+5%
|
102 970
-10%
|
113 846
+11%
|
124 122
+9%
|
136 890
+10%
|
171 605
+25%
|
172 513
+1%
|
213 380
+24%
|
251 592
+18%
|
202 053
-20%
|
230 908
+14%
|
227 255
-2%
|
231 865
+2%
|
300 589
+30%
|
300 217
0%
|
302 996
+1%
|
270 039
-11%
|
284 294
+5%
|
269 442
-5%
|
262 997
-2%
|
272 231
+4%
|
265 550
-2%
|
268 047
+1%
|
274 036
+2%
|
280 264
+2%
|
288 275
+3%
|
292 439
+1%
|
291 054
0%
|
309 968
+6%
|
291 642
-6%
|
284 024
-3%
|
255 727
-10%
|
260 734
+2%
|
240 111
-8%
|
203 799
-15%
|
119 363
-41%
|
27 437
-77%
|
(23 301)
N/A
|
242 473
N/A
|
351 065
+45%
|
423 664
+21%
|
394 037
-7%
|
162 625
-59%
|
134 658
-17%
|
159 936
+19%
|
300 305
+88%
|
337 029
+12%
|
390 066
+16%
|
378 352
-3%
|
331 305
-12%
|
327 409
-1%
|
347 746
+6%
|
317 300
-9%
|
284 989
-10%
|
274 278
-4%
|
201 430
-27%
|
235 799
+17%
|
|
| EPS (Diluted) |
97.88
N/A
|
160.98
+64%
|
201.97
+25%
|
205.37
+2%
|
114.66
-44%
|
64.17
-44%
|
65.42
+2%
|
88.95
+36%
|
105.56
+19%
|
98.91
-6%
|
84.45
-15%
|
63.41
-25%
|
-10.67
N/A
|
-32.92
-209%
|
-35.01
-6%
|
31.95
N/A
|
69.83
+119%
|
85.15
+22%
|
126.16
+48%
|
143.8
+14%
|
138.6
-4%
|
145.72
+5%
|
131.5
-10%
|
145.39
+11%
|
158.52
+9%
|
174.82
+10%
|
219.16
+25%
|
220.32
+1%
|
272.16
+24%
|
320.9
+18%
|
257.72
-20%
|
294.52
+14%
|
289.86
-2%
|
295.74
+2%
|
383.39
+30%
|
382.92
0%
|
386.47
+1%
|
344.43
-11%
|
362.52
+5%
|
343.67
-5%
|
335.02
-3%
|
347.23
+4%
|
338.52
-3%
|
342.33
+1%
|
354.5
+4%
|
367.31
+4%
|
375.01
+2%
|
388.36
+4%
|
386.52
0%
|
411.6
+6%
|
387.28
-6%
|
380.63
-2%
|
350.95
-8%
|
365.88
+4%
|
331.76
-9%
|
288.98
-13%
|
169.52
-41%
|
38.96
-77%
|
-33.09
N/A
|
343.82
N/A
|
497.8
+45%
|
600.69
+21%
|
558.71
-7%
|
231.11
-59%
|
192.72
-17%
|
230.48
+20%
|
431.61
+87%
|
491.82
+14%
|
569.14
+16%
|
552
-3%
|
483.4
-12%
|
477.67
-1%
|
507.3
+6%
|
462.9
-9%
|
415.76
-10%
|
401.74
-3%
|
298.56
-26%
|
356.49
+19%
|
|