TOTO Ltd
TSE:5332
| 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 |
3 309
4 310
|
| 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
TOTO Ltd
|
Revenue
|
718.1B
JPY
|
|
Cost of Revenue
|
-466.3B
JPY
|
|
Gross Profit
|
251.8B
JPY
|
|
Operating Expenses
|
-206.6B
JPY
|
|
Operating Income
|
45.1B
JPY
|
|
Other Expenses
|
-41.1B
JPY
|
|
Net Income
|
4B
JPY
|
Income Statement
TOTO Ltd
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
261
|
0
|
0
|
206
|
0
|
0
|
112
|
223
|
311
|
418
|
410
|
400
|
388
|
382
|
365
|
343
|
322
|
280
|
236
|
204
|
180
|
165
|
154
|
140
|
146
|
132
|
127
|
129
|
125
|
120
|
130
|
125
|
0
|
76
|
51
|
35
|
46
|
75
|
76
|
76
|
76
|
50
|
62
|
79
|
95
|
113
|
127
|
122
|
140
|
165
|
160
|
162
|
161
|
118
|
117
|
146
|
0
|
76
|
143
|
158
|
230
|
237
|
220
|
243
|
273
|
318
|
0
|
0
|
|
| Revenue |
353 182
N/A
|
356 518
+1%
|
359 617
+1%
|
358 963
0%
|
360 471
+0%
|
361 711
+0%
|
367 112
+1%
|
369 886
+1%
|
377 924
+2%
|
377 253
0%
|
377 261
+0%
|
371 601
-2%
|
367 555
-1%
|
363 549
-1%
|
360 427
-1%
|
347 003
-4%
|
331 196
-5%
|
312 000
-6%
|
312 451
+0%
|
312 668
+0%
|
320 566
+3%
|
433 557
+35%
|
432 661
0%
|
440 128
+2%
|
442 695
+1%
|
452 686
+2%
|
460 672
+2%
|
460 858
+0%
|
468 046
+2%
|
476 275
+2%
|
485 372
+2%
|
503 539
+4%
|
523 538
+4%
|
553 448
+6%
|
554 845
+0%
|
550 098
-1%
|
550 228
+0%
|
544 509
-1%
|
556 308
+2%
|
572 766
+3%
|
573 443
+0%
|
567 889
-1%
|
569 864
+0%
|
566 763
-1%
|
565 774
0%
|
567 305
+0%
|
570 329
+1%
|
577 576
+1%
|
586 824
+2%
|
592 301
+1%
|
593 058
+0%
|
591 963
0%
|
589 098
0%
|
586 086
-1%
|
589 706
+1%
|
601 354
+2%
|
603 030
+0%
|
596 497
-1%
|
578 229
-3%
|
556 656
-4%
|
566 676
+2%
|
577 840
+2%
|
605 766
+5%
|
630 858
+4%
|
638 607
+1%
|
645 273
+1%
|
653 016
+1%
|
663 455
+2%
|
692 284
+4%
|
701 187
+1%
|
704 323
+0%
|
713 240
+1%
|
698 809
-2%
|
702 284
+0%
|
710 189
+1%
|
718 278
+1%
|
719 823
+0%
|
724 454
+1%
|
725 688
+0%
|
718 091
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(224 724)
|
(225 155)
|
(225 950)
|
(226 274)
|
(229 259)
|
(231 656)
|
(235 797)
|
(239 655)
|
(246 543)
|
(247 217)
|
(246 443)
|
(242 821)
|
(245 135)
|
(243 982)
|
(244 735)
|
(231 331)
|
(220 294)
|
(203 566)
|
(200 708)
|
(197 671)
|
(200 470)
|
(273 259)
|
(271 653)
|
(276 587)
|
(280 217)
|
(286 803)
|
(293 172)
|
(294 323)
|
(297 866)
|
(303 231)
|
(308 511)
|
(317 447)
|
(327 164)
|
(341 780)
|
(341 900)
|
(338 167)
|
(340 679)
|
(337 285)
|
(344 352)
|
(353 751)
|
(352 624)
|
(351 599)
|
(352 044)
|
(349 823)
|
(349 028)
|
(348 407)
|
(352 315)
|
(357 080)
|
(362 997)
|
(368 148)
|
(368 619)
|
(369 894)
|
(371 931)
|
(371 565)
|
(376 054)
|
(385 432)
|
(385 752)
|
(383 152)
|
(371 220)
|
(358 502)
|
(362 704)
|
(367 242)
|
(382 669)
|
(399 473)
|
(408 807)
|
(408 382)
|
(415 015)
|
(423 634)
|
(440 397)
|
(458 217)
|
(465 284)
|
(472 250)
|
(464 078)
|
(463 284)
|
(463 466)
|
(466 235)
|
(465 538)
|
(470 386)
|
(472 006)
|
(466 338)
|
|
| Gross Profit |
128 458
N/A
|
131 363
+2%
|
133 667
+2%
|
132 689
-1%
|
131 212
-1%
|
130 055
-1%
|
131 315
+1%
|
130 231
-1%
|
131 381
+1%
|
130 036
-1%
|
130 818
+1%
|
128 780
-2%
|
122 420
-5%
|
119 567
-2%
|
115 692
-3%
|
115 672
0%
|
110 902
-4%
|
108 434
-2%
|
111 743
+3%
|
114 997
+3%
|
120 096
+4%
|
160 298
+33%
|
161 008
+0%
|
163 541
+2%
|
162 478
-1%
|
165 883
+2%
|
167 500
+1%
|
166 535
-1%
|
170 180
+2%
|
173 044
+2%
|
176 861
+2%
|
186 092
+5%
|
196 374
+6%
|
211 668
+8%
|
212 945
+1%
|
211 931
0%
|
209 549
-1%
|
207 224
-1%
|
211 956
+2%
|
219 015
+3%
|
220 819
+1%
|
216 290
-2%
|
217 820
+1%
|
216 940
0%
|
216 746
0%
|
218 898
+1%
|
218 014
0%
|
220 496
+1%
|
223 827
+2%
|
224 153
+0%
|
224 439
+0%
|
222 069
-1%
|
217 167
-2%
|
214 521
-1%
|
213 652
0%
|
215 922
+1%
|
217 278
+1%
|
213 345
-2%
|
207 009
-3%
|
198 154
-4%
|
203 972
+3%
|
210 598
+3%
|
223 097
+6%
|
231 385
+4%
|
229 800
-1%
|
236 891
+3%
|
238 001
+0%
|
239 821
+1%
|
251 887
+5%
|
242 970
-4%
|
239 039
-2%
|
240 990
+1%
|
234 731
-3%
|
239 000
+2%
|
246 723
+3%
|
252 043
+2%
|
254 285
+1%
|
254 068
0%
|
253 682
0%
|
251 753
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(112 922)
|
(111 052)
|
(113 716)
|
(114 706)
|
(111 487)
|
(111 780)
|
(112 231)
|
(111 910)
|
(111 982)
|
(111 088)
|
(112 777)
|
(111 300)
|
(111 069)
|
(111 164)
|
(111 830)
|
(111 115)
|
(107 932)
|
(104 686)
|
(104 750)
|
(107 729)
|
(109 545)
|
(146 284)
|
(145 985)
|
(145 352)
|
(145 535)
|
(147 103)
|
(148 096)
|
(147 510)
|
(148 061)
|
(149 668)
|
(150 796)
|
(153 857)
|
(157 290)
|
(164 487)
|
(166 404)
|
(167 921)
|
(169 706)
|
(169 798)
|
(172 628)
|
(173 627)
|
(174 650)
|
(170 153)
|
(170 017)
|
(170 281)
|
(169 697)
|
(171 452)
|
(170 978)
|
(171 109)
|
(173 342)
|
(171 551)
|
(172 441)
|
(173 842)
|
(172 265)
|
(174 354)
|
(174 465)
|
(176 382)
|
(177 429)
|
(176 585)
|
(173 128)
|
(169 115)
|
(168 965)
|
(170 942)
|
(173 850)
|
(174 862)
|
(175 229)
|
(184 711)
|
(187 728)
|
(193 605)
|
(199 139)
|
(193 849)
|
(196 123)
|
(197 249)
|
(196 295)
|
(196 234)
|
(198 158)
|
(200 404)
|
(202 922)
|
(205 589)
|
(206 796)
|
(206 635)
|
|
| Selling, General & Administrative |
(107 179)
|
(107 675)
|
(109 846)
|
(110 836)
|
(111 487)
|
(111 780)
|
(112 231)
|
(111 910)
|
(111 982)
|
(111 088)
|
(112 777)
|
(111 300)
|
(111 069)
|
(111 164)
|
(111 830)
|
(111 115)
|
(107 932)
|
(104 686)
|
(104 750)
|
(107 729)
|
(109 545)
|
(125 122)
|
(145 985)
|
(145 352)
|
(145 535)
|
(125 332)
|
(148 095)
|
(147 509)
|
(148 060)
|
(128 985)
|
(150 795)
|
(153 856)
|
(157 289)
|
(143 044)
|
(166 401)
|
(167 919)
|
(169 704)
|
(147 004)
|
(172 626)
|
(173 626)
|
(174 648)
|
(146 234)
|
(170 017)
|
(170 279)
|
(169 696)
|
(146 937)
|
(170 977)
|
(171 107)
|
(173 341)
|
(145 621)
|
(172 441)
|
(173 842)
|
(172 265)
|
(147 567)
|
(174 464)
|
(176 382)
|
(177 428)
|
(148 716)
|
(173 126)
|
(169 114)
|
(168 963)
|
(143 022)
|
(173 850)
|
(174 861)
|
(175 228)
|
(155 434)
|
(187 726)
|
(193 603)
|
(199 138)
|
(166 663)
|
(196 122)
|
(197 248)
|
(196 294)
|
(167 457)
|
(198 157)
|
(200 403)
|
(202 921)
|
(174 639)
|
(206 795)
|
(206 634)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15 606)
|
0
|
0
|
0
|
(16 643)
|
0
|
0
|
0
|
(15 983)
|
0
|
0
|
0
|
(17 428)
|
0
|
0
|
0
|
(18 466)
|
0
|
0
|
0
|
(19 098)
|
0
|
0
|
0
|
(19 388)
|
0
|
0
|
0
|
(20 594)
|
0
|
0
|
0
|
(21 158)
|
0
|
0
|
0
|
(21 467)
|
0
|
0
|
0
|
(22 395)
|
0
|
0
|
0
|
(24 024)
|
0
|
0
|
0
|
(21 539)
|
0
|
0
|
0
|
(23 117)
|
0
|
0
|
0
|
(25 054)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 556)
|
0
|
0
|
0
|
(5 127)
|
0
|
0
|
0
|
(4 699)
|
0
|
0
|
0
|
(4 013)
|
0
|
0
|
0
|
(4 326)
|
0
|
0
|
0
|
(4 820)
|
0
|
0
|
0
|
(5 126)
|
0
|
0
|
0
|
(5 335)
|
0
|
0
|
0
|
(5 629)
|
0
|
0
|
0
|
(6 401)
|
0
|
0
|
0
|
(5 523)
|
0
|
0
|
0
|
(5 252)
|
0
|
0
|
0
|
(5 646)
|
0
|
0
|
0
|
(5 659)
|
0
|
0
|
0
|
(5 895)
|
0
|
0
|
|
| Other Operating Expenses |
(5 743)
|
(3 377)
|
(3 870)
|
(3 870)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(3)
|
(2)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
15 536
N/A
|
20 311
+31%
|
19 951
-2%
|
17 983
-10%
|
19 725
+10%
|
18 275
-7%
|
19 084
+4%
|
18 321
-4%
|
19 399
+6%
|
18 948
-2%
|
18 041
-5%
|
17 480
-3%
|
11 351
-35%
|
8 403
-26%
|
3 862
-54%
|
4 557
+18%
|
2 970
-35%
|
3 748
+26%
|
6 993
+87%
|
7 268
+4%
|
10 551
+45%
|
14 014
+33%
|
15 023
+7%
|
18 189
+21%
|
16 943
-7%
|
18 780
+11%
|
19 404
+3%
|
19 025
-2%
|
22 119
+16%
|
23 376
+6%
|
26 065
+12%
|
32 235
+24%
|
39 084
+21%
|
47 181
+21%
|
46 541
-1%
|
44 010
-5%
|
39 843
-9%
|
37 426
-6%
|
39 328
+5%
|
45 388
+15%
|
46 169
+2%
|
46 137
0%
|
47 803
+4%
|
46 659
-2%
|
47 049
+1%
|
47 446
+1%
|
47 036
-1%
|
49 387
+5%
|
50 485
+2%
|
52 602
+4%
|
51 998
-1%
|
48 227
-7%
|
44 902
-7%
|
40 167
-11%
|
39 187
-2%
|
39 540
+1%
|
39 849
+1%
|
36 760
-8%
|
33 881
-8%
|
29 039
-14%
|
35 007
+21%
|
39 656
+13%
|
49 247
+24%
|
56 523
+15%
|
54 571
-3%
|
52 180
-4%
|
50 273
-4%
|
46 216
-8%
|
52 748
+14%
|
49 121
-7%
|
42 916
-13%
|
43 741
+2%
|
38 436
-12%
|
42 766
+11%
|
48 565
+14%
|
51 639
+6%
|
51 363
-1%
|
48 479
-6%
|
46 886
-3%
|
45 118
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
518
|
885
|
250
|
52
|
(326)
|
971
|
890
|
889
|
418
|
1 021
|
1 257
|
1 331
|
1 701
|
1 730
|
1 768
|
2 023
|
2 916
|
3 741
|
4 226
|
4 302
|
4 182
|
3 751
|
3 139
|
4 006
|
4 644
|
5 032
|
5 659
|
4 956
|
3 877
|
3 048
|
1 487
|
1 765
|
3 458
|
3 608
|
5 137
|
5 139
|
4 038
|
3 929
|
4 408
|
4 663
|
4 487
|
7 016
|
5 882
|
5 564
|
5 556
|
2 883
|
2 511
|
2 059
|
589
|
2 767
|
3 999
|
4 630
|
6 484
|
8 049
|
11 854
|
13 981
|
7 985
|
6 472
|
6 510
|
7 982
|
9 823
|
12 027
|
11 012
|
4 771
|
15 952
|
10 358
|
6 087
|
14 371
|
|
| Non-Reccuring Items |
0
|
0
|
810
|
810
|
(1 284)
|
(655)
|
(655)
|
506
|
(1 304)
|
(1 304)
|
(2 231)
|
(1 302)
|
(1 355)
|
(3 780)
|
(3 096)
|
(3 281)
|
247
|
(1 774)
|
(3 451)
|
(3 331)
|
(2 518)
|
(6 438)
|
(4 876)
|
(4 836)
|
(6 982)
|
(4 348)
|
(4 572)
|
(4 118)
|
(3 808)
|
(4 227)
|
(3 306)
|
(3 080)
|
(2 248)
|
(3 544)
|
(3 316)
|
(4 179)
|
(3 510)
|
(3 004)
|
(3 352)
|
(3 233)
|
(2 839)
|
(263)
|
(480)
|
(552)
|
(823)
|
(2 365)
|
(2 056)
|
(1 790)
|
(1 719)
|
(979)
|
(1 005)
|
(884)
|
(918)
|
(1 058)
|
(1 084)
|
(802)
|
(560)
|
(3 802)
|
(5 327)
|
(6 323)
|
(6 679)
|
(3 277)
|
(1 908)
|
(1 033)
|
(924)
|
(1 794)
|
(1 960)
|
(3 477)
|
5 213
|
3 720
|
3 734
|
5 183
|
(3 504)
|
(982)
|
(747)
|
(934)
|
(950)
|
(34 911)
|
(34 946)
|
(48 112)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
229
|
517
|
1 524
|
1 295
|
1 039
|
42
|
42
|
30
|
20
|
(83)
|
0
|
0
|
0
|
17
|
0
|
(26)
|
(26)
|
8
|
4 816
|
4 844
|
9 570
|
9 536
|
4 728
|
4 726
|
(8)
|
745
|
1 033
|
4 575
|
4 604
|
3 851
|
3 595
|
53
|
32
|
278
|
246
|
212
|
293
|
47
|
40
|
74
|
(7)
|
478
|
0
|
0
|
0
|
(109)
|
0
|
0
|
0
|
(4)
|
13
|
13
|
13
|
35
|
0
|
0
|
330
|
312
|
0
|
297
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1 256)
|
(1 178)
|
(1 387)
|
(1 413)
|
(1 008)
|
(1 847)
|
(1 876)
|
(3 000)
|
(1 255)
|
(1 375)
|
(939)
|
(2 459)
|
(1 954)
|
(2 856)
|
(1 149)
|
(1 261)
|
(625)
|
(249)
|
(150)
|
(392)
|
(485)
|
(390)
|
(518)
|
(453)
|
(562)
|
(538)
|
(860)
|
(952)
|
(492)
|
(421)
|
355
|
479
|
375
|
47
|
(396)
|
(196)
|
(458)
|
(710)
|
(531)
|
(542)
|
(583)
|
(1 485)
|
(1 638)
|
(2 203)
|
(2 224)
|
(1 420)
|
(1 301)
|
(1 195)
|
(1 512)
|
(1 345)
|
(1 466)
|
(1 351)
|
(591)
|
(1 268)
|
(740)
|
(689)
|
(1 294)
|
(2 032)
|
(1 992)
|
(1 601)
|
(1 757)
|
(396)
|
(117)
|
(81)
|
555
|
(603)
|
(685)
|
(593)
|
(762)
|
350
|
764
|
494
|
547
|
392
|
399
|
(3)
|
212
|
405
|
660
|
894
|
|
| Pre-Tax Income |
14 280
N/A
|
19 133
+34%
|
19 374
+1%
|
17 380
-10%
|
17 433
+0%
|
15 773
-10%
|
16 553
+5%
|
15 827
-4%
|
16 840
+6%
|
16 269
-3%
|
14 871
-9%
|
13 719
-8%
|
8 789
-36%
|
3 169
-64%
|
1 391
-56%
|
1 362
-2%
|
3 305
+143%
|
2 738
-17%
|
4 324
+58%
|
4 464
+3%
|
7 986
+79%
|
8 124
+2%
|
10 885
+34%
|
14 231
+31%
|
11 100
-22%
|
15 641
+41%
|
15 740
+1%
|
15 952
+1%
|
20 709
+30%
|
22 477
+9%
|
32 156
+43%
|
38 780
+21%
|
50 963
+31%
|
56 971
+12%
|
50 696
-11%
|
48 367
-5%
|
40 511
-16%
|
39 489
-3%
|
42 137
+7%
|
51 144
+21%
|
51 228
+0%
|
51 288
+0%
|
50 767
-1%
|
45 722
-10%
|
47 492
+4%
|
47 547
+0%
|
49 062
+3%
|
51 753
+5%
|
51 585
0%
|
54 254
+5%
|
53 975
-1%
|
50 729
-6%
|
47 873
-6%
|
45 335
-5%
|
43 245
-5%
|
43 613
+1%
|
43 551
0%
|
33 700
-23%
|
29 073
-14%
|
23 174
-20%
|
27 160
+17%
|
38 746
+43%
|
51 234
+32%
|
60 052
+17%
|
60 699
+1%
|
57 867
-5%
|
59 482
+3%
|
56 127
-6%
|
65 514
+17%
|
59 975
-8%
|
53 924
-10%
|
57 697
+7%
|
45 305
-21%
|
54 206
+20%
|
59 229
+9%
|
55 473
-6%
|
66 577
+20%
|
24 331
-63%
|
18 687
-23%
|
12 271
-34%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5 624)
|
(7 900)
|
(7 484)
|
(6 592)
|
(6 415)
|
(6 326)
|
(6 744)
|
(6 236)
|
(5 940)
|
(5 731)
|
(4 960)
|
(4 410)
|
(2 823)
|
(1 761)
|
(10 980)
|
(12 350)
|
(12 976)
|
(2 870)
|
(3 171)
|
(2 607)
|
(2 601)
|
(2 120)
|
(1 514)
|
(2 352)
|
(3 821)
|
(5 552)
|
(5 681)
|
(4 983)
|
(3 842)
|
(4 864)
|
(6 888)
|
(6 803)
|
(12 400)
|
(11 706)
|
(10 697)
|
(12 790)
|
(9 887)
|
(13 407)
|
(14 021)
|
(15 994)
|
(16 062)
|
(14 892)
|
(15 086)
|
(13 988)
|
(14 546)
|
(13 682)
|
(14 612)
|
(15 841)
|
(16 031)
|
(16 422)
|
(16 192)
|
(14 807)
|
(14 186)
|
(12 149)
|
(11 693)
|
(11 265)
|
(10 999)
|
(10 142)
|
(8 123)
|
(7 950)
|
(9 136)
|
(11 289)
|
(15 422)
|
(16 798)
|
(17 028)
|
(17 192)
|
(17 285)
|
(16 844)
|
(19 659)
|
(18 893)
|
(17 696)
|
(18 607)
|
(15 448)
|
(16 355)
|
(18 291)
|
(17 289)
|
(18 853)
|
(11 807)
|
(8 667)
|
(10 266)
|
|
| Income from Continuing Operations |
8 656
|
11 233
|
11 890
|
10 788
|
11 018
|
9 447
|
9 809
|
9 591
|
10 900
|
10 538
|
9 911
|
9 309
|
5 966
|
1 408
|
(9 589)
|
(10 988)
|
(9 671)
|
(132)
|
1 153
|
1 857
|
5 385
|
6 004
|
9 371
|
11 879
|
7 279
|
10 089
|
10 059
|
10 969
|
16 867
|
17 613
|
25 268
|
31 977
|
38 563
|
45 265
|
39 999
|
35 577
|
30 624
|
26 082
|
28 116
|
35 150
|
35 166
|
36 396
|
35 681
|
31 734
|
32 946
|
33 865
|
34 450
|
35 912
|
35 554
|
37 832
|
37 783
|
35 922
|
33 687
|
33 186
|
31 552
|
32 348
|
32 552
|
23 558
|
20 950
|
15 224
|
18 024
|
27 457
|
35 812
|
43 254
|
43 671
|
40 675
|
42 197
|
39 283
|
45 855
|
41 082
|
36 228
|
39 090
|
29 857
|
37 851
|
40 938
|
38 184
|
47 724
|
12 524
|
10 020
|
2 005
|
|
| Income to Minority Interest |
(1 071)
|
(1 077)
|
(1 201)
|
(1 197)
|
(1 221)
|
(1 151)
|
(1 022)
|
(911)
|
(908)
|
(925)
|
(809)
|
(699)
|
(658)
|
(656)
|
(647)
|
(564)
|
(478)
|
(486)
|
(574)
|
(658)
|
(679)
|
(883)
|
(853)
|
(871)
|
(807)
|
(819)
|
(842)
|
(676)
|
(662)
|
(656)
|
(668)
|
(784)
|
(944)
|
(1 142)
|
(1 177)
|
(1 282)
|
(1 327)
|
(1 267)
|
(1 225)
|
(1 136)
|
(898)
|
(672)
|
(579)
|
(607)
|
(766)
|
(904)
|
(1 045)
|
(999)
|
(1 052)
|
(1 033)
|
(964)
|
(908)
|
(846)
|
(805)
|
(850)
|
(859)
|
(753)
|
25
|
451
|
351
|
322
|
(478)
|
(849)
|
(804)
|
(838)
|
(543)
|
(513)
|
(168)
|
(1 805)
|
(2 138)
|
(2 098)
|
(2 320)
|
(689)
|
(654)
|
(724)
|
(714)
|
(619)
|
(355)
|
(285)
|
2 004
|
|
| Net Income (Common) |
7 583
N/A
|
10 157
+34%
|
10 689
+5%
|
9 591
-10%
|
9 798
+2%
|
8 294
-15%
|
8 786
+6%
|
8 675
-1%
|
9 990
+15%
|
9 611
-4%
|
9 098
-5%
|
8 609
-5%
|
5 308
-38%
|
760
-86%
|
(10 239)
N/A
|
(11 556)
-13%
|
(10 156)
+12%
|
(619)
+94%
|
576
N/A
|
1 190
+107%
|
4 693
+294%
|
5 115
+9%
|
8 514
+66%
|
11 008
+29%
|
6 475
-41%
|
9 270
+43%
|
9 216
-1%
|
10 294
+12%
|
16 207
+57%
|
16 956
+5%
|
24 599
+45%
|
31 191
+27%
|
37 618
+21%
|
44 122
+17%
|
38 821
-12%
|
34 295
-12%
|
29 294
-15%
|
24 813
-15%
|
26 889
+8%
|
34 012
+26%
|
34 267
+1%
|
35 723
+4%
|
35 100
-2%
|
31 126
-11%
|
32 180
+3%
|
32 960
+2%
|
33 405
+1%
|
34 912
+5%
|
34 500
-1%
|
36 798
+7%
|
36 819
+0%
|
35 013
-5%
|
32 840
-6%
|
32 380
-1%
|
30 700
-5%
|
31 488
+3%
|
31 797
+1%
|
23 583
-26%
|
21 402
-9%
|
15 575
-27%
|
18 347
+18%
|
26 978
+47%
|
34 961
+30%
|
42 449
+21%
|
42 832
+1%
|
40 131
-6%
|
41 684
+4%
|
39 115
-6%
|
44 049
+13%
|
38 943
-12%
|
34 128
-12%
|
36 768
+8%
|
29 167
-21%
|
37 196
+28%
|
40 212
+8%
|
37 468
-7%
|
47 104
+26%
|
12 168
-74%
|
9 735
-20%
|
4 009
-59%
|
|
| EPS (Diluted) |
43.83
N/A
|
51.04
+16%
|
64.39
+26%
|
55.43
-14%
|
49.23
-11%
|
51.51
+5%
|
50.78
-1%
|
43.59
-14%
|
60.54
+39%
|
55.55
-8%
|
51.98
-6%
|
49.76
-4%
|
30.68
-38%
|
4.34
-86%
|
-59.18
N/A
|
-66.79
-13%
|
-58.03
+13%
|
-3.58
+94%
|
3.32
N/A
|
6.87
+107%
|
27.28
+297%
|
29.73
+9%
|
49.78
+67%
|
64
+29%
|
37.86
-41%
|
54.21
+43%
|
53.58
-1%
|
59.84
+12%
|
94.22
+57%
|
98.58
+5%
|
143.01
+45%
|
182.4
+28%
|
223.91
+23%
|
259.54
+16%
|
229.71
-11%
|
202.92
-12%
|
173.33
-15%
|
147.15
-15%
|
159.1
+8%
|
201.25
+26%
|
202.76
+1%
|
211.44
+4%
|
206.47
-2%
|
183.09
-11%
|
189.29
+3%
|
194.35
+3%
|
196.5
+1%
|
205.36
+5%
|
202.94
-1%
|
216.96
+7%
|
216.58
0%
|
205.95
-5%
|
193.6
-6%
|
190.9
-1%
|
180.99
-5%
|
185.6
+3%
|
187.44
+1%
|
139.01
-26%
|
126.15
-9%
|
91.8
-27%
|
108.12
+18%
|
159.01
+47%
|
206.05
+30%
|
250.14
+21%
|
252.66
+1%
|
236.49
-6%
|
245.64
+4%
|
230.65
-6%
|
259.09
+12%
|
229.46
-11%
|
201.08
-12%
|
216.61
+8%
|
171.84
-21%
|
219.14
+28%
|
236.92
+8%
|
220.85
-7%
|
277.64
+26%
|
71.68
-74%
|
57.58
-20%
|
24.31
-58%
|
|