NGK Spark Plug Co Ltd
TSE:5334
| 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 |
3 878
6 748
|
| 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
NGK Spark Plug Co Ltd
|
Revenue
|
679.6B
JPY
|
|
Cost of Revenue
|
-415.5B
JPY
|
|
Gross Profit
|
264.1B
JPY
|
|
Operating Expenses
|
-135.8B
JPY
|
|
Operating Income
|
128.3B
JPY
|
|
Other Expenses
|
-32.3B
JPY
|
|
Net Income
|
96B
JPY
|
Income Statement
NGK Spark Plug Co 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 |
144
|
0
|
0
|
156
|
0
|
324
|
347
|
0
|
0
|
173
|
0
|
0
|
152
|
0
|
0
|
146
|
0
|
0
|
149
|
293
|
437
|
646
|
647
|
659
|
676
|
630
|
635
|
615
|
587
|
556
|
496
|
497
|
507
|
535
|
567
|
519
|
463
|
457
|
406
|
407
|
399
|
343
|
338
|
331
|
327
|
342
|
387
|
421
|
476
|
511
|
530
|
551
|
575
|
767
|
0
|
0
|
0
|
899
|
0
|
0
|
0
|
850
|
0
|
0
|
0
|
843
|
0
|
0
|
0
|
1 417
|
0
|
0
|
0
|
2 585
|
0
|
0
|
0
|
1 728
|
0
|
0
|
|
| Revenue |
174 965
N/A
|
179 638
+3%
|
181 536
+1%
|
186 524
+3%
|
195 309
+5%
|
209 514
+7%
|
225 309
+8%
|
240 092
+7%
|
257 743
+7%
|
262 511
+2%
|
258 669
-1%
|
260 580
+1%
|
259 976
0%
|
265 601
+2%
|
242 424
-9%
|
209 137
-14%
|
181 793
-13%
|
177 449
-2%
|
195 586
+10%
|
206 347
+6%
|
205 645
0%
|
269 232
+31%
|
268 179
0%
|
267 408
0%
|
268 002
+0%
|
284 746
+6%
|
283 459
0%
|
278 448
-2%
|
276 396
-1%
|
302 798
+10%
|
316 761
+5%
|
332 204
+5%
|
352 147
+6%
|
329 758
-6%
|
332 117
+1%
|
336 607
+1%
|
342 208
+2%
|
347 636
+2%
|
357 113
+3%
|
370 629
+4%
|
377 685
+2%
|
383 272
+1%
|
380 342
-1%
|
371 585
-2%
|
368 277
-1%
|
372 919
+1%
|
379 663
+2%
|
391 168
+3%
|
403 802
+3%
|
409 912
+2%
|
418 981
+2%
|
420 724
+0%
|
422 484
+0%
|
425 109
+1%
|
742 895
+75%
|
747 222
+1%
|
747 511
+0%
|
426 073
-43%
|
394 400
-7%
|
400 449
+2%
|
410 704
+3%
|
427 546
+4%
|
469 415
+10%
|
472 609
+1%
|
478 841
+1%
|
491 733
+3%
|
510 293
+4%
|
536 249
+5%
|
552 609
+3%
|
562 559
+2%
|
573 402
+2%
|
584 637
+2%
|
599 216
+2%
|
614 486
+3%
|
631 985
+3%
|
637 921
+1%
|
644 290
+1%
|
652 993
+1%
|
657 470
+1%
|
679 577
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(130 585)
|
(132 414)
|
(133 176)
|
(136 015)
|
(141 135)
|
(147 856)
|
(158 466)
|
(170 090)
|
(185 477)
|
(188 839)
|
(187 868)
|
(191 382)
|
(199 595)
|
(211 873)
|
(202 582)
|
(178 430)
|
(154 513)
|
(143 849)
|
(147 028)
|
(150 082)
|
(147 828)
|
(195 461)
|
(196 026)
|
(195 973)
|
(197 486)
|
(213 408)
|
(216 209)
|
(213 190)
|
(212 033)
|
(229 529)
|
(235 936)
|
(241 174)
|
(248 768)
|
(222 383)
|
(218 946)
|
(219 910)
|
(220 717)
|
(223 315)
|
(228 530)
|
(236 653)
|
(241 179)
|
(246 774)
|
(244 875)
|
(243 325)
|
(244 847)
|
(250 017)
|
(255 607)
|
(260 403)
|
(266 544)
|
(268 189)
|
(272 368)
|
(274 184)
|
(275 149)
|
(285 007)
|
(493 413)
|
(498 665)
|
(503 721)
|
(292 292)
|
(278 248)
|
(283 113)
|
(286 845)
|
(297 331)
|
(319 832)
|
(319 521)
|
(324 106)
|
(335 564)
|
(341 901)
|
(354 273)
|
(357 147)
|
(364 743)
|
(370 938)
|
(377 091)
|
(387 128)
|
(388 293)
|
(394 481)
|
(392 722)
|
(395 072)
|
(394 893)
|
(399 902)
|
(415 482)
|
|
| Gross Profit |
44 380
N/A
|
47 224
+6%
|
48 360
+2%
|
50 509
+4%
|
54 174
+7%
|
61 658
+14%
|
66 843
+8%
|
70 002
+5%
|
72 266
+3%
|
73 672
+2%
|
70 801
-4%
|
69 198
-2%
|
60 381
-13%
|
53 728
-11%
|
39 842
-26%
|
30 707
-23%
|
27 280
-11%
|
33 600
+23%
|
48 558
+45%
|
56 265
+16%
|
57 817
+3%
|
73 771
+28%
|
72 153
-2%
|
71 435
-1%
|
70 516
-1%
|
71 338
+1%
|
67 250
-6%
|
65 258
-3%
|
64 363
-1%
|
73 269
+14%
|
80 825
+10%
|
91 030
+13%
|
103 379
+14%
|
107 375
+4%
|
113 171
+5%
|
116 697
+3%
|
121 491
+4%
|
124 321
+2%
|
128 583
+3%
|
133 976
+4%
|
136 506
+2%
|
136 498
0%
|
135 467
-1%
|
128 260
-5%
|
123 430
-4%
|
122 902
0%
|
124 056
+1%
|
130 765
+5%
|
137 258
+5%
|
141 723
+3%
|
146 613
+3%
|
146 540
0%
|
147 335
+1%
|
140 102
-5%
|
249 482
+78%
|
248 557
0%
|
243 790
-2%
|
133 781
-45%
|
116 152
-13%
|
117 336
+1%
|
123 859
+6%
|
130 215
+5%
|
149 583
+15%
|
153 088
+2%
|
154 735
+1%
|
156 169
+1%
|
168 392
+8%
|
181 976
+8%
|
195 462
+7%
|
197 816
+1%
|
202 464
+2%
|
207 546
+3%
|
212 088
+2%
|
226 193
+7%
|
237 504
+5%
|
245 199
+3%
|
249 218
+2%
|
258 100
+4%
|
257 568
0%
|
264 095
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(28 394)
|
(28 600)
|
(28 205)
|
(28 810)
|
(28 722)
|
(29 777)
|
(30 715)
|
(31 712)
|
(32 504)
|
(33 222)
|
(34 319)
|
(35 234)
|
(35 426)
|
(35 357)
|
(35 322)
|
(33 356)
|
(30 967)
|
(29 599)
|
(32 004)
|
(32 890)
|
(33 589)
|
(46 163)
|
(45 476)
|
(46 599)
|
(46 972)
|
(47 742)
|
(47 641)
|
(47 016)
|
(47 060)
|
(49 891)
|
(51 892)
|
(54 104)
|
(56 947)
|
(55 948)
|
(62 623)
|
(59 291)
|
(60 559)
|
(62 315)
|
(73 979)
|
(67 290)
|
(69 354)
|
(70 433)
|
(71 342)
|
(69 626)
|
(69 713)
|
(69 508)
|
(90 523)
|
(71 319)
|
(72 290)
|
(74 444)
|
(76 429)
|
(78 867)
|
(81 849)
|
(85 887)
|
(147 894)
|
(149 116)
|
(148 453)
|
(86 565)
|
(83 147)
|
(81 062)
|
(80 900)
|
(82 922)
|
(87 797)
|
(89 860)
|
(89 038)
|
(89 945)
|
(83 493)
|
(87 588)
|
(94 298)
|
(109 811)
|
(113 152)
|
(115 857)
|
(116 873)
|
(120 664)
|
(120 686)
|
(123 581)
|
(127 305)
|
(131 307)
|
(134 134)
|
(135 791)
|
|
| Selling, General & Administrative |
(27 879)
|
(28 106)
|
(27 717)
|
(28 174)
|
(28 247)
|
(29 260)
|
(30 203)
|
(29 362)
|
(32 065)
|
(32 680)
|
(33 446)
|
(34 701)
|
(34 831)
|
(36 776)
|
(33 654)
|
(31 426)
|
(28 763)
|
(27 831)
|
(30 011)
|
(30 640)
|
(31 060)
|
(39 616)
|
(42 655)
|
(44 398)
|
(45 444)
|
(41 152)
|
(46 861)
|
(46 362)
|
(46 542)
|
(43 542)
|
(51 569)
|
(53 820)
|
(56 689)
|
(49 445)
|
(57 261)
|
(59 080)
|
(60 358)
|
(55 255)
|
(63 844)
|
(67 085)
|
(69 144)
|
(62 015)
|
(71 131)
|
(69 421)
|
(69 510)
|
(62 173)
|
(69 990)
|
(71 216)
|
(72 238)
|
(67 593)
|
(76 426)
|
(78 866)
|
(81 847)
|
(80 227)
|
(143 848)
|
(145 364)
|
(145 043)
|
(81 783)
|
(83 893)
|
(81 560)
|
(81 182)
|
(77 828)
|
(88 082)
|
(90 691)
|
(92 042)
|
(87 911)
|
(96 040)
|
(100 577)
|
(106 119)
|
(102 670)
|
(112 480)
|
(115 292)
|
(117 603)
|
(113 717)
|
(125 655)
|
(128 016)
|
(130 926)
|
(124 678)
|
(134 997)
|
(135 468)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 152)
|
0
|
0
|
0
|
(3 542)
|
0
|
0
|
0
|
(3 733)
|
0
|
0
|
0
|
(4 017)
|
0
|
0
|
0
|
(4 596)
|
0
|
0
|
0
|
(5 401)
|
0
|
0
|
0
|
(4 089)
|
0
|
0
|
0
|
(4 448)
|
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
|
|
| Depreciation & Amortization |
0
|
0
|
(172)
|
(320)
|
(475)
|
(517)
|
(512)
|
(967)
|
(439)
|
(542)
|
(777)
|
(533)
|
(595)
|
(60)
|
(948)
|
(1 210)
|
(1 484)
|
(1 768)
|
(1 993)
|
(2 250)
|
(2 529)
|
(3 395)
|
(2 821)
|
(2 201)
|
(1 528)
|
(3 047)
|
(779)
|
(653)
|
(517)
|
(2 615)
|
(322)
|
(284)
|
(257)
|
(2 484)
|
(218)
|
(208)
|
(199)
|
(2 463)
|
(197)
|
(204)
|
(209)
|
(3 016)
|
(211)
|
(204)
|
(202)
|
(3 245)
|
0
|
0
|
0
|
(2 401)
|
0
|
0
|
0
|
(4 370)
|
0
|
0
|
0
|
(5 509)
|
0
|
0
|
0
|
(5 502)
|
0
|
0
|
0
|
(6 152)
|
0
|
0
|
0
|
(7 208)
|
0
|
0
|
0
|
(9 157)
|
0
|
0
|
0
|
(8 965)
|
0
|
0
|
|
| Other Operating Expenses |
(515)
|
(494)
|
(316)
|
(316)
|
0
|
0
|
0
|
(1 383)
|
0
|
0
|
(96)
|
0
|
0
|
1 479
|
(720)
|
(720)
|
(720)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(5 144)
|
(3)
|
(2)
|
(1)
|
(9 938)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(20 533)
|
(103)
|
(52)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1 290)
|
(4 046)
|
(3 752)
|
(3 410)
|
727
|
746
|
498
|
282
|
408
|
285
|
831
|
3 004
|
4 118
|
12 547
|
12 989
|
11 821
|
67
|
(672)
|
(565)
|
730
|
2 210
|
4 969
|
4 435
|
3 621
|
2 336
|
863
|
(323)
|
|
| Operating Income |
15 986
N/A
|
18 624
+17%
|
20 155
+8%
|
21 699
+8%
|
25 452
+17%
|
31 881
+25%
|
36 128
+13%
|
38 290
+6%
|
39 762
+4%
|
40 450
+2%
|
36 482
-10%
|
33 964
-7%
|
24 955
-27%
|
18 371
-26%
|
4 520
-75%
|
(2 649)
N/A
|
(3 687)
-39%
|
4 001
N/A
|
16 554
+314%
|
23 375
+41%
|
24 228
+4%
|
27 608
+14%
|
26 677
-3%
|
24 836
-7%
|
23 544
-5%
|
23 596
+0%
|
19 609
-17%
|
18 242
-7%
|
17 303
-5%
|
23 378
+35%
|
28 933
+24%
|
36 926
+28%
|
46 432
+26%
|
51 427
+11%
|
50 548
-2%
|
57 406
+14%
|
60 932
+6%
|
62 006
+2%
|
54 604
-12%
|
66 686
+22%
|
67 152
+1%
|
66 065
-2%
|
64 125
-3%
|
58 634
-9%
|
53 717
-8%
|
53 394
-1%
|
33 533
-37%
|
59 446
+77%
|
64 968
+9%
|
67 279
+4%
|
70 184
+4%
|
67 673
-4%
|
65 486
-3%
|
54 215
-17%
|
101 588
+87%
|
99 441
-2%
|
95 337
-4%
|
47 216
-50%
|
33 005
-30%
|
36 274
+10%
|
42 959
+18%
|
47 293
+10%
|
61 786
+31%
|
63 228
+2%
|
65 697
+4%
|
66 224
+1%
|
84 899
+28%
|
94 388
+11%
|
101 164
+7%
|
88 005
-13%
|
89 312
+1%
|
91 689
+3%
|
95 215
+4%
|
105 529
+11%
|
116 818
+11%
|
121 618
+4%
|
121 913
+0%
|
126 793
+4%
|
123 434
-3%
|
128 304
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
248
|
1 368
|
1 042
|
1 336
|
679
|
1 610
|
1 633
|
1 430
|
1 715
|
2 604
|
2 300
|
1 860
|
1 909
|
836
|
(2 062)
|
(2 947)
|
(2 250)
|
620
|
(892)
|
(423)
|
(1 254)
|
(365)
|
852
|
(1 186)
|
(295)
|
(23)
|
(891)
|
1 188
|
3 025
|
3 445
|
5 295
|
5 305
|
5 300
|
3 227
|
2 565
|
4 476
|
4 868
|
5 252
|
5 893
|
2 548
|
399
|
(2 336)
|
(6 891)
|
(5 404)
|
(220)
|
1 878
|
6 498
|
7 174
|
2 626
|
1 851
|
2 788
|
3 231
|
1 040
|
916
|
169
|
(1 807)
|
1 955
|
(3 429)
|
162
|
(741)
|
(2 159)
|
5 636
|
4 334
|
5 256
|
7 934
|
8 103
|
15 913
|
17 945
|
8 825
|
4 716
|
5 713
|
5 555
|
9 965
|
11 533
|
6 654
|
1 880
|
6 743
|
1 481
|
1 240
|
9 235
|
|
| Non-Reccuring Items |
(108)
|
(143)
|
(142)
|
(771)
|
(736)
|
(737)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(562)
|
(698)
|
(863)
|
(301)
|
(358)
|
(222)
|
(57)
|
(991)
|
(1 693)
|
(1 695)
|
(1 737)
|
(829)
|
(63)
|
(61)
|
(19)
|
8
|
(5 143)
|
0
|
(10 847)
|
(10 848)
|
(9 936)
|
0
|
(19 069)
|
(19 069)
|
(18 122)
|
(19 966)
|
(5 147)
|
(5 237)
|
(20 439)
|
0
|
(22 257)
|
(24 710)
|
(8 987)
|
(8 989)
|
(7 097)
|
(4 554)
|
1 531
|
0
|
0
|
0
|
939
|
0
|
0
|
0
|
(749)
|
0
|
(83)
|
(603)
|
8 406
|
0
|
0
|
(407)
|
783
|
0
|
0
|
0
|
117
|
0
|
0
|
0
|
5 511
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(942)
|
(1 136)
|
(1 237)
|
(1 385)
|
(801)
|
(556)
|
(434)
|
(390)
|
(425)
|
(409)
|
(540)
|
(428)
|
(455)
|
(215)
|
(214)
|
(114)
|
(81)
|
168
|
146
|
161
|
(64)
|
(200)
|
(159)
|
(213)
|
(216)
|
(148)
|
(146)
|
(206)
|
286
|
118
|
80
|
47
|
(488)
|
(332)
|
(352)
|
(279)
|
(382)
|
(940)
|
(1 025)
|
(977)
|
(820)
|
(2 600)
|
(920)
|
(1 047)
|
(755)
|
(286)
|
(479)
|
(603)
|
(1 022)
|
(1 126)
|
(975)
|
(928)
|
(982)
|
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 |
552
|
591
|
1 134
|
847
|
858
|
675
|
640
|
301
|
458
|
703
|
662
|
712
|
533
|
650
|
227
|
156
|
88
|
191
|
119
|
219
|
368
|
136
|
222
|
133
|
(49)
|
167
|
69
|
111
|
367
|
851
|
891
|
781
|
774
|
317
|
236
|
1 164
|
1 277
|
649
|
1 128
|
(316)
|
(556)
|
749
|
(74)
|
489
|
806
|
286
|
369
|
698
|
706
|
1 081
|
56
|
(1 561)
|
(1 722)
|
(13)
|
(1 398)
|
69
|
0
|
23
|
(1)
|
0
|
0
|
(179)
|
0
|
0
|
0
|
909
|
2
|
0
|
3
|
(120)
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
(472)
|
0
|
2
|
|
| Pre-Tax Income |
15 736
N/A
|
19 304
+23%
|
20 952
+9%
|
21 726
+4%
|
25 452
+17%
|
32 873
+29%
|
37 967
+15%
|
39 631
+4%
|
41 510
+5%
|
43 348
+4%
|
38 904
-10%
|
36 108
-7%
|
26 942
-25%
|
19 642
-27%
|
2 471
-87%
|
(5 554)
N/A
|
(5 930)
-7%
|
4 418
N/A
|
15 229
+245%
|
22 469
+48%
|
22 977
+2%
|
26 821
+17%
|
27 370
+2%
|
23 513
-14%
|
21 993
-6%
|
21 899
0%
|
16 946
-23%
|
17 598
+4%
|
20 152
+15%
|
27 729
+38%
|
35 138
+27%
|
43 040
+22%
|
52 026
+21%
|
49 496
-5%
|
52 997
+7%
|
51 920
-2%
|
55 847
+8%
|
57 031
+2%
|
60 600
+6%
|
48 872
-19%
|
47 106
-4%
|
43 756
-7%
|
36 274
-17%
|
47 525
+31%
|
48 311
+2%
|
34 833
-28%
|
39 921
+15%
|
44 458
+11%
|
42 568
-4%
|
60 098
+41%
|
63 064
+5%
|
61 318
-3%
|
59 268
-3%
|
56 649
-4%
|
100 359
+77%
|
97 703
-3%
|
97 292
0%
|
44 749
-54%
|
33 166
-26%
|
35 533
+7%
|
40 800
+15%
|
52 001
+27%
|
66 120
+27%
|
68 400
+3%
|
73 027
+7%
|
83 642
+15%
|
100 814
+21%
|
112 335
+11%
|
109 585
-2%
|
93 384
-15%
|
95 026
+2%
|
97 245
+2%
|
105 180
+8%
|
117 184
+11%
|
123 471
+5%
|
123 497
+0%
|
128 655
+4%
|
133 313
+4%
|
124 675
-6%
|
137 541
+10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5 952)
|
(7 483)
|
(7 355)
|
(7 762)
|
(9 063)
|
(11 991)
|
(13 923)
|
(14 445)
|
(15 393)
|
(16 142)
|
(14 229)
|
(13 003)
|
(9 668)
|
(7 421)
|
(4 812)
|
(2 811)
|
(3 389)
|
(2 342)
|
(3 013)
|
(3 075)
|
(3 318)
|
(2 851)
|
(3 346)
|
(3 482)
|
(3 173)
|
3 874
|
3 071
|
5 249
|
2 856
|
(6 504)
|
(8 671)
|
(13 675)
|
(16 845)
|
(16 488)
|
(17 118)
|
(18 278)
|
(18 526)
|
(20 001)
|
(21 175)
|
(15 550)
|
(14 279)
|
(12 637)
|
(10 175)
|
(13 518)
|
(11 640)
|
(8 836)
|
(10 216)
|
(11 489)
|
(13 039)
|
(15 415)
|
(15 810)
|
(14 759)
|
(13 746)
|
(15 826)
|
(27 076)
|
(26 756)
|
(27 117)
|
(11 118)
|
(7 702)
|
(8 750)
|
(10 443)
|
(14 420)
|
(18 599)
|
(18 260)
|
(20 044)
|
(24 139)
|
(30 122)
|
(34 681)
|
(32 681)
|
(29 794)
|
(30 936)
|
(30 364)
|
(32 357)
|
(34 805)
|
(37 290)
|
(36 765)
|
(39 827)
|
(40 531)
|
(35 642)
|
(38 298)
|
|
| Income from Continuing Operations |
9 784
|
11 821
|
13 597
|
13 964
|
16 389
|
20 882
|
24 044
|
25 186
|
26 117
|
27 206
|
24 675
|
23 105
|
17 274
|
12 221
|
(2 341)
|
(8 365)
|
(9 319)
|
2 076
|
12 216
|
19 394
|
19 659
|
23 970
|
24 024
|
20 031
|
18 820
|
25 773
|
20 017
|
22 847
|
23 008
|
21 225
|
26 467
|
29 365
|
35 181
|
33 008
|
35 879
|
33 642
|
37 321
|
37 030
|
39 425
|
33 322
|
32 827
|
31 119
|
26 099
|
34 007
|
36 671
|
25 997
|
29 705
|
32 969
|
29 529
|
44 683
|
47 254
|
46 559
|
45 522
|
40 823
|
73 283
|
70 947
|
70 175
|
33 631
|
25 464
|
26 783
|
30 357
|
37 581
|
47 521
|
50 140
|
52 983
|
59 503
|
70 692
|
77 654
|
76 904
|
63 590
|
64 090
|
66 881
|
72 823
|
82 379
|
86 181
|
86 732
|
88 828
|
92 782
|
89 033
|
99 243
|
|
| Income to Minority Interest |
(22)
|
(42)
|
(39)
|
(53)
|
(73)
|
(113)
|
(135)
|
(169)
|
(177)
|
(190)
|
(241)
|
(331)
|
(382)
|
(399)
|
(401)
|
(334)
|
(245)
|
(170)
|
(180)
|
(220)
|
(230)
|
(288)
|
(309)
|
(304)
|
(275)
|
(249)
|
(240)
|
(205)
|
(213)
|
(315)
|
(340)
|
(357)
|
(362)
|
(303)
|
(277)
|
(293)
|
(305)
|
(276)
|
(279)
|
(275)
|
(276)
|
(304)
|
(336)
|
(356)
|
(382)
|
(394)
|
(413)
|
(401)
|
(370)
|
(347)
|
(311)
|
(313)
|
(303)
|
(308)
|
(528)
|
(521)
|
(408)
|
67
|
346
|
615
|
757
|
786
|
813
|
797
|
758
|
698
|
632
|
602
|
627
|
2 703
|
2 576
|
2 512
|
2 419
|
266
|
231
|
125
|
(56)
|
(156)
|
(220)
|
(3 259)
|
|
| Net Income (Common) |
9 762
N/A
|
11 781
+21%
|
13 558
+15%
|
13 911
+3%
|
16 314
+17%
|
20 767
+27%
|
23 907
+15%
|
25 013
+5%
|
25 939
+4%
|
27 016
+4%
|
24 432
-10%
|
22 773
-7%
|
16 891
-26%
|
11 821
-30%
|
(2 744)
N/A
|
(8 700)
-217%
|
(9 564)
-10%
|
1 906
N/A
|
12 033
+531%
|
19 168
+59%
|
19 419
+1%
|
23 680
+22%
|
23 714
+0%
|
19 731
-17%
|
18 551
-6%
|
25 524
+38%
|
19 777
-23%
|
22 640
+14%
|
22 795
+1%
|
20 909
-8%
|
26 126
+25%
|
29 008
+11%
|
34 818
+20%
|
32 704
-6%
|
35 601
+9%
|
33 348
-6%
|
37 015
+11%
|
36 753
-1%
|
39 145
+7%
|
33 046
-16%
|
32 550
-2%
|
30 815
-5%
|
25 763
-16%
|
33 651
+31%
|
36 289
+8%
|
25 602
-29%
|
29 291
+14%
|
32 567
+11%
|
29 157
-10%
|
44 335
+52%
|
46 942
+6%
|
46 244
-1%
|
45 220
-2%
|
40 515
-10%
|
72 754
+80%
|
70 426
-3%
|
69 765
-1%
|
33 698
-52%
|
25 811
-23%
|
27 399
+6%
|
31 115
+14%
|
38 367
+23%
|
48 334
+26%
|
50 937
+5%
|
53 741
+6%
|
60 200
+12%
|
71 322
+18%
|
78 254
+10%
|
77 529
-1%
|
66 293
-14%
|
66 665
+1%
|
69 392
+4%
|
75 242
+8%
|
82 646
+10%
|
86 415
+5%
|
86 858
+1%
|
88 771
+2%
|
92 625
+4%
|
88 810
-4%
|
95 983
+8%
|
|
| EPS (Diluted) |
41.71
N/A
|
49.7
+19%
|
57.95
+17%
|
59.44
+3%
|
69.12
+16%
|
88.74
+28%
|
102.16
+15%
|
106.43
+4%
|
111.8
+5%
|
116.44
+4%
|
103.96
-11%
|
98.58
-5%
|
73.43
-26%
|
50.95
-31%
|
-14.14
N/A
|
-39.9
-182%
|
-43.47
-9%
|
8.5
N/A
|
54.69
+543%
|
87.12
+59%
|
88.26
+1%
|
107.63
+22%
|
108.77
+1%
|
90.5
-17%
|
85.09
-6%
|
117.08
+38%
|
90.72
-23%
|
103.85
+14%
|
104.56
+1%
|
95.91
-8%
|
119.84
+25%
|
133.06
+11%
|
159.71
+20%
|
150.01
-6%
|
163.3
+9%
|
152.97
-6%
|
169.79
+11%
|
168.88
-1%
|
179.56
+6%
|
151.58
-16%
|
149.31
-1%
|
141.6
-5%
|
118.17
-17%
|
156.51
+32%
|
171.17
+9%
|
119.44
-30%
|
138.16
+16%
|
153.61
+11%
|
137.53
-10%
|
209.37
+52%
|
224.6
+7%
|
222.32
-1%
|
217.22
-2%
|
194.54
-10%
|
349.52
+80%
|
338.33
-3%
|
337.29
0%
|
163.06
-52%
|
126.88
-22%
|
134.67
+6%
|
152.93
+14%
|
188.59
+23%
|
237.57
+26%
|
250.44
+5%
|
264.36
+6%
|
296.03
+12%
|
350.84
+19%
|
384.94
+10%
|
381.37
-1%
|
326.09
-14%
|
327.92
+1%
|
342.72
+5%
|
374.5
+9%
|
409.47
+9%
|
433.87
+6%
|
437.7
+1%
|
447.34
+2%
|
466.34
+4%
|
447.44
-4%
|
483
+8%
|
|