Daido Steel Co Ltd
TSE:5471
| 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 |
925
1 735.5
|
| 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
Daido Steel Co Ltd
|
Revenue
|
576B
JPY
|
|
Cost of Revenue
|
-473.5B
JPY
|
|
Gross Profit
|
102.5B
JPY
|
|
Operating Expenses
|
-62.9B
JPY
|
|
Operating Income
|
39.6B
JPY
|
|
Other Expenses
|
-10.5B
JPY
|
|
Net Income
|
29.1B
JPY
|
Income Statement
Daido Steel 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 |
556
|
0
|
0
|
425
|
0
|
0
|
402
|
0
|
0
|
573
|
0
|
0
|
620
|
0
|
0
|
621
|
0
|
0
|
642
|
1 269
|
1 878
|
2 469
|
2 408
|
2 390
|
2 357
|
2 382
|
2 343
|
2 243
|
2 172
|
2 056
|
2 005
|
1 966
|
1 924
|
1 839
|
1 733
|
1 622
|
1 523
|
1 462
|
1 419
|
1 401
|
1 364
|
1 309
|
1 242
|
1 138
|
1 040
|
966
|
930
|
933
|
939
|
941
|
953
|
943
|
943
|
922
|
890
|
859
|
803
|
793
|
782
|
793
|
834
|
823
|
822
|
802
|
790
|
823
|
807
|
860
|
893
|
909
|
0
|
0
|
0
|
1 033
|
0
|
0
|
0
|
1 002
|
0
|
0
|
|
| Revenue |
282 060
N/A
|
299 563
+6%
|
315 598
+5%
|
329 613
+4%
|
343 507
+4%
|
356 268
+4%
|
365 290
+3%
|
370 212
+1%
|
382 253
+3%
|
401 459
+5%
|
417 674
+4%
|
436 557
+5%
|
450 315
+3%
|
470 700
+5%
|
454 128
-4%
|
372 118
-18%
|
295 414
-21%
|
255 413
-14%
|
294 084
+15%
|
324 935
+10%
|
350 710
+8%
|
472 062
+35%
|
474 898
+1%
|
483 914
+2%
|
487 659
+1%
|
489 154
+0%
|
491 794
+1%
|
481 570
-2%
|
458 632
-5%
|
440 428
-4%
|
431 757
-2%
|
428 827
-1%
|
440 588
+3%
|
457 731
+4%
|
467 705
+2%
|
474 525
+1%
|
483 071
+2%
|
483 633
+0%
|
480 519
-1%
|
478 548
0%
|
468 301
-2%
|
460 577
-2%
|
450 028
-2%
|
439 755
-2%
|
438 160
0%
|
445 122
+2%
|
458 099
+3%
|
473 231
+3%
|
492 432
+4%
|
505 219
+3%
|
521 517
+3%
|
533 743
+2%
|
545 795
+2%
|
543 255
0%
|
535 545
-1%
|
526 088
-2%
|
505 393
-4%
|
490 421
-3%
|
451 489
-8%
|
417 435
-8%
|
403 988
-3%
|
412 722
+2%
|
455 172
+10%
|
488 456
+7%
|
516 094
+6%
|
529 667
+3%
|
536 110
+1%
|
556 300
+4%
|
573 894
+3%
|
579 013
+1%
|
582 820
+1%
|
585 301
+0%
|
582 201
-1%
|
578 564
-1%
|
1 017 083
+76%
|
1 011 772
-1%
|
1 012 525
+0%
|
574 945
-43%
|
575 203
+0%
|
576 005
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(236 717)
|
(251 059)
|
(264 504)
|
(277 621)
|
(286 551)
|
(292 584)
|
(297 675)
|
(304 535)
|
(320 303)
|
(342 840)
|
(357 315)
|
(370 477)
|
(385 695)
|
(404 912)
|
(392 061)
|
(329 540)
|
(270 372)
|
(241 266)
|
(260 199)
|
(275 414)
|
(289 736)
|
(392 202)
|
(394 606)
|
(404 082)
|
(408 257)
|
(408 638)
|
(411 239)
|
(406 054)
|
(390 673)
|
(377 793)
|
(370 205)
|
(365 733)
|
(375 326)
|
(390 387)
|
(400 863)
|
(408 342)
|
(415 220)
|
(413 536)
|
(410 216)
|
(405 609)
|
(394 169)
|
(386 145)
|
(375 011)
|
(365 711)
|
(362 090)
|
(366 687)
|
(373 906)
|
(383 915)
|
(401 193)
|
(412 712)
|
(428 992)
|
(442 369)
|
(453 781)
|
(451 755)
|
(445 939)
|
(437 638)
|
(419 588)
|
(409 382)
|
(381 641)
|
(357 710)
|
(347 289)
|
(351 526)
|
(379 497)
|
(402 240)
|
(424 533)
|
(437 556)
|
(444 280)
|
(459 268)
|
(472 287)
|
(476 064)
|
(482 457)
|
(486 256)
|
(482 674)
|
(480 618)
|
(839 109)
|
(833 520)
|
(832 682)
|
(470 757)
|
(472 472)
|
(473 522)
|
|
| Gross Profit |
45 343
N/A
|
48 504
+7%
|
51 094
+5%
|
51 992
+2%
|
56 956
+10%
|
63 684
+12%
|
67 615
+6%
|
65 677
-3%
|
61 950
-6%
|
58 619
-5%
|
60 359
+3%
|
66 080
+9%
|
64 620
-2%
|
65 788
+2%
|
62 067
-6%
|
42 578
-31%
|
25 042
-41%
|
14 147
-44%
|
33 885
+140%
|
49 521
+46%
|
60 974
+23%
|
79 860
+31%
|
80 292
+1%
|
79 832
-1%
|
79 402
-1%
|
80 516
+1%
|
80 555
+0%
|
75 516
-6%
|
67 959
-10%
|
62 635
-8%
|
61 552
-2%
|
63 094
+3%
|
65 262
+3%
|
67 344
+3%
|
66 842
-1%
|
66 183
-1%
|
67 851
+3%
|
70 097
+3%
|
70 303
+0%
|
72 939
+4%
|
74 132
+2%
|
74 432
+0%
|
75 017
+1%
|
74 044
-1%
|
76 070
+3%
|
78 435
+3%
|
84 193
+7%
|
89 316
+6%
|
91 239
+2%
|
92 507
+1%
|
92 525
+0%
|
91 374
-1%
|
92 014
+1%
|
91 500
-1%
|
89 606
-2%
|
88 450
-1%
|
85 805
-3%
|
81 039
-6%
|
69 848
-14%
|
59 725
-14%
|
56 699
-5%
|
61 196
+8%
|
75 675
+24%
|
86 216
+14%
|
91 561
+6%
|
92 111
+1%
|
91 830
0%
|
97 032
+6%
|
101 607
+5%
|
102 949
+1%
|
100 363
-3%
|
99 045
-1%
|
99 527
+0%
|
97 946
-2%
|
177 974
+82%
|
178 252
+0%
|
179 843
+1%
|
104 188
-42%
|
102 731
-1%
|
102 483
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(34 808)
|
(35 160)
|
(35 616)
|
(35 655)
|
(36 135)
|
(36 360)
|
(37 427)
|
(37 820)
|
(38 589)
|
(38 213)
|
(38 005)
|
(38 687)
|
(39 485)
|
(40 537)
|
(39 356)
|
(35 964)
|
(32 945)
|
(31 437)
|
(32 732)
|
(33 481)
|
(34 327)
|
(47 130)
|
(47 708)
|
(48 851)
|
(49 629)
|
(48 983)
|
(49 199)
|
(48 941)
|
(48 017)
|
(47 210)
|
(46 905)
|
(46 711)
|
(47 154)
|
(48 367)
|
(48 754)
|
(49 104)
|
(49 589)
|
(49 689)
|
(50 105)
|
(50 438)
|
(50 192)
|
(50 000)
|
(50 462)
|
(50 726)
|
(51 602)
|
(52 922)
|
(53 859)
|
(54 720)
|
(55 486)
|
(56 289)
|
(56 818)
|
(57 130)
|
(57 704)
|
(57 685)
|
(57 964)
|
(57 676)
|
(57 000)
|
(56 271)
|
(53 876)
|
(52 199)
|
(51 023)
|
(51 126)
|
(52 669)
|
(53 459)
|
(54 438)
|
(55 129)
|
(55 163)
|
(55 981)
|
(55 885)
|
(53 174)
|
(55 588)
|
(56 281)
|
(57 144)
|
(61 326)
|
(104 025)
|
(104 401)
|
(103 523)
|
(63 865)
|
(64 731)
|
(62 869)
|
|
| Selling, General & Administrative |
(34 808)
|
(35 135)
|
(35 616)
|
(35 655)
|
(36 131)
|
(36 360)
|
(37 427)
|
(37 812)
|
(38 589)
|
(38 213)
|
(38 006)
|
(38 687)
|
(39 485)
|
(40 522)
|
(39 356)
|
(35 964)
|
(32 946)
|
(31 439)
|
(32 735)
|
(33 484)
|
(34 330)
|
(46 109)
|
(47 710)
|
(48 852)
|
(49 629)
|
(47 839)
|
(49 198)
|
(48 940)
|
(48 016)
|
(46 049)
|
(46 903)
|
(46 709)
|
(47 152)
|
(47 150)
|
(48 753)
|
(49 103)
|
(49 588)
|
(48 312)
|
(50 104)
|
(50 437)
|
(50 191)
|
(48 774)
|
(50 461)
|
(50 725)
|
(51 603)
|
(51 696)
|
(53 720)
|
(54 720)
|
(55 484)
|
(55 032)
|
(56 817)
|
(57 128)
|
(57 701)
|
(56 326)
|
(57 963)
|
(57 675)
|
(57 000)
|
(54 884)
|
(53 876)
|
(52 199)
|
(51 022)
|
(49 673)
|
(52 667)
|
(53 458)
|
(54 438)
|
(53 583)
|
(55 163)
|
(55 980)
|
(55 883)
|
(51 137)
|
(55 587)
|
(56 280)
|
(57 144)
|
(57 060)
|
(100 726)
|
(101 150)
|
(102 292)
|
(59 062)
|
(62 329)
|
(63 114)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
3
|
(1 021)
|
0
|
0
|
0
|
(1 143)
|
0
|
0
|
0
|
(1 159)
|
0
|
0
|
0
|
(1 216)
|
0
|
0
|
0
|
(1 376)
|
0
|
0
|
0
|
(1 226)
|
0
|
0
|
0
|
(1 225)
|
0
|
0
|
0
|
(1 255)
|
0
|
0
|
0
|
(1 358)
|
0
|
0
|
0
|
(1 386)
|
0
|
0
|
0
|
(1 453)
|
0
|
0
|
0
|
(1 545)
|
0
|
0
|
0
|
(2 036)
|
0
|
0
|
0
|
(2 013)
|
0
|
0
|
0
|
(2 273)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(25)
|
0
|
0
|
(4)
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
1
|
(1)
|
(139)
|
0
|
(2)
|
(2)
|
(1)
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(2)
|
(1)
|
0
|
(1)
|
0
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(2 253)
|
(3 299)
|
(3 251)
|
(1 231)
|
(2 530)
|
(2 402)
|
245
|
|
| Operating Income |
10 535
N/A
|
13 344
+27%
|
15 478
+16%
|
16 337
+6%
|
20 821
+27%
|
27 324
+31%
|
30 188
+10%
|
27 857
-8%
|
23 361
-16%
|
20 406
-13%
|
22 354
+10%
|
27 393
+23%
|
25 135
-8%
|
25 251
+0%
|
22 711
-10%
|
6 614
-71%
|
(7 903)
N/A
|
(17 290)
-119%
|
1 153
N/A
|
16 040
+1 291%
|
26 647
+66%
|
32 730
+23%
|
32 584
0%
|
30 981
-5%
|
29 773
-4%
|
31 533
+6%
|
31 356
-1%
|
26 575
-15%
|
19 942
-25%
|
15 425
-23%
|
14 647
-5%
|
16 383
+12%
|
18 108
+11%
|
18 977
+5%
|
18 088
-5%
|
17 079
-6%
|
18 262
+7%
|
20 408
+12%
|
20 198
-1%
|
22 501
+11%
|
23 940
+6%
|
24 432
+2%
|
24 555
+1%
|
23 318
-5%
|
24 468
+5%
|
25 513
+4%
|
30 334
+19%
|
34 596
+14%
|
35 753
+3%
|
36 218
+1%
|
35 707
-1%
|
34 244
-4%
|
34 310
+0%
|
33 815
-1%
|
31 642
-6%
|
30 774
-3%
|
28 805
-6%
|
24 768
-14%
|
15 972
-36%
|
7 526
-53%
|
5 676
-25%
|
10 070
+77%
|
23 006
+128%
|
32 757
+42%
|
37 123
+13%
|
36 982
0%
|
36 667
-1%
|
41 051
+12%
|
45 722
+11%
|
49 775
+9%
|
44 775
-10%
|
42 764
-4%
|
42 383
-1%
|
36 620
-14%
|
73 949
+102%
|
73 851
0%
|
76 320
+3%
|
40 323
-47%
|
38 000
-6%
|
39 614
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
809
|
1 677
|
1 029
|
1 302
|
1 264
|
2 414
|
2 539
|
2 511
|
1 608
|
1 427
|
1 767
|
1 607
|
1 801
|
993
|
217
|
(607)
|
(902)
|
(362)
|
(418)
|
(364)
|
(717)
|
(53)
|
206
|
38
|
353
|
(6)
|
(189)
|
300
|
780
|
1 399
|
2 087
|
2 154
|
2 237
|
1 762
|
1 311
|
1 848
|
4 065
|
4 856
|
4 912
|
5 984
|
3 490
|
2 390
|
1 718
|
130
|
984
|
1 443
|
2 340
|
2 536
|
2 043
|
1 846
|
2 017
|
1 801
|
1 973
|
2 472
|
2 266
|
2 425
|
2 126
|
1 793
|
1 669
|
1 246
|
1 071
|
825
|
1 448
|
1 742
|
7 459
|
7 694
|
7 707
|
7 468
|
1 811
|
1 966
|
2 829
|
3 339
|
3 097
|
3 687
|
4 823
|
4 527
|
5 393
|
2 091
|
2 950
|
3 078
|
|
| Non-Reccuring Items |
(2 313)
|
(2 282)
|
(1 879)
|
(1 322)
|
(1 774)
|
(1 874)
|
(1 460)
|
(330)
|
150
|
(482)
|
(505)
|
(581)
|
(17)
|
(665)
|
(9 297)
|
(9 329)
|
(8 715)
|
(581)
|
(1 069)
|
(1 014)
|
(560)
|
(3 237)
|
(1 948)
|
(3 677)
|
(3 643)
|
(2 327)
|
(2 109)
|
(1 858)
|
(1 066)
|
(627)
|
118
|
1 054
|
330
|
(1 041)
|
(904)
|
(2 105)
|
(2 358)
|
(7 660)
|
(8 264)
|
(12 390)
|
(12 452)
|
(12 622)
|
(12 074)
|
(6 431)
|
(6 664)
|
(194)
|
0
|
97
|
325
|
(1 053)
|
(771)
|
(926)
|
(800)
|
(1 838)
|
(1 729)
|
(5 474)
|
(5 411)
|
(11 629)
|
(11 592)
|
(7 981)
|
(8 183)
|
(3 689)
|
(3 712)
|
(4 013)
|
(6 213)
|
(4 620)
|
(4 602)
|
(4 728)
|
(2 413)
|
716
|
(1 612)
|
(3 624)
|
(4 160)
|
4 753
|
0
|
0
|
0
|
174
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
42
|
263
|
(1 336)
|
0
|
0
|
589
|
632
|
218
|
105
|
768
|
799
|
718
|
12
|
426
|
31
|
33
|
2
|
20
|
18
|
0
|
169
|
723
|
0
|
0
|
675
|
177
|
1 575
|
1 577
|
1 441
|
1 538
|
629
|
762
|
833
|
736
|
247
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
0
|
213
|
420
|
447
|
0
|
972
|
783
|
701
|
0
|
0
|
13
|
0
|
7 441
|
7 441
|
7 638
|
7 638
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 600
|
0
|
0
|
0
|
7 047
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(424)
|
(377)
|
31
|
(1 128)
|
(1 421)
|
(152)
|
(554)
|
(162)
|
(172)
|
25
|
(365)
|
(550)
|
(853)
|
(1 063)
|
(655)
|
40
|
564
|
1 044
|
673
|
621
|
259
|
691
|
366
|
365
|
(231)
|
836
|
222
|
440
|
486
|
750
|
614
|
600
|
647
|
530
|
621
|
782
|
772
|
1 866
|
1 687
|
1 591
|
1 319
|
780
|
1 039
|
433
|
658
|
146
|
89
|
(987)
|
(1 013)
|
(881)
|
8
|
231
|
(805)
|
(1 339)
|
(1 972)
|
(2 141)
|
(1 460)
|
(1 400)
|
(505)
|
821
|
1 429
|
2 859
|
2 804
|
1 784
|
1 356
|
690
|
489
|
509
|
380
|
(1 500)
|
1 723
|
1 601
|
1 449
|
(7 039)
|
71
|
(64)
|
8
|
65
|
0
|
3
|
|
| Pre-Tax Income |
8 649
N/A
|
12 625
+46%
|
13 323
+6%
|
15 189
+14%
|
18 890
+24%
|
28 301
+50%
|
31 345
+11%
|
30 094
-4%
|
25 052
-17%
|
22 144
-12%
|
24 050
+9%
|
28 587
+19%
|
26 078
-9%
|
24 942
-4%
|
13 007
-48%
|
(3 249)
N/A
|
(16 954)
-422%
|
(17 169)
-1%
|
357
N/A
|
15 283
+4 181%
|
25 798
+69%
|
30 854
+20%
|
31 208
+1%
|
27 707
-11%
|
26 927
-3%
|
30 213
+12%
|
30 855
+2%
|
27 034
-12%
|
21 583
-20%
|
18 485
-14%
|
18 095
-2%
|
20 953
+16%
|
22 155
+6%
|
20 964
-5%
|
19 363
-8%
|
17 604
-9%
|
20 755
+18%
|
19 470
-6%
|
18 533
-5%
|
17 686
-5%
|
16 297
-8%
|
14 980
-8%
|
15 238
+2%
|
17 663
+16%
|
19 866
+12%
|
27 355
+38%
|
32 763
+20%
|
37 214
+14%
|
37 891
+2%
|
36 831
-3%
|
36 961
+0%
|
35 350
-4%
|
34 691
-2%
|
33 110
-5%
|
37 648
+14%
|
33 025
-12%
|
31 698
-4%
|
21 170
-33%
|
5 544
-74%
|
1 612
-71%
|
(7)
N/A
|
10 065
N/A
|
23 546
+134%
|
32 270
+37%
|
39 725
+23%
|
40 746
+3%
|
40 261
-1%
|
44 300
+10%
|
45 500
+3%
|
52 557
+16%
|
47 715
-9%
|
44 080
-8%
|
42 769
-3%
|
45 068
+5%
|
78 843
+75%
|
78 314
-1%
|
81 721
+4%
|
42 653
-48%
|
40 950
-4%
|
42 695
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 333)
|
(4 327)
|
(3 447)
|
(3 950)
|
(5 070)
|
(11 850)
|
(13 437)
|
(13 012)
|
(8 935)
|
(7 811)
|
(14 480)
|
(16 631)
|
(15 624)
|
(10 029)
|
(8 798)
|
(7 851)
|
(3 894)
|
(1 025)
|
(1 652)
|
(3 584)
|
(4 626)
|
(5 622)
|
(5 689)
|
(5 461)
|
(5 220)
|
(5 343)
|
(5 656)
|
(5 303)
|
(5 319)
|
(5 850)
|
(6 126)
|
(7 010)
|
(7 291)
|
(6 431)
|
(5 859)
|
(5 683)
|
(6 644)
|
(6 718)
|
(6 502)
|
(6 393)
|
(5 848)
|
(5 877)
|
(5 923)
|
(6 147)
|
(6 989)
|
(9 091)
|
(10 686)
|
(11 561)
|
(11 409)
|
(10 143)
|
(10 408)
|
(10 258)
|
(10 151)
|
(10 224)
|
(11 404)
|
(10 247)
|
(10 134)
|
(9 095)
|
(4 680)
|
(3 529)
|
(2 773)
|
(4 097)
|
(7 427)
|
(9 589)
|
(11 535)
|
(11 120)
|
(8 584)
|
(9 702)
|
(10 426)
|
(13 981)
|
(13 065)
|
(12 583)
|
(11 873)
|
(12 493)
|
(23 377)
|
(22 722)
|
(24 171)
|
(12 092)
|
(10 889)
|
(11 313)
|
|
| Income from Continuing Operations |
5 316
|
8 298
|
9 876
|
11 239
|
13 820
|
16 451
|
17 908
|
17 082
|
16 117
|
14 333
|
9 570
|
11 956
|
10 454
|
14 913
|
4 209
|
(11 100)
|
(20 848)
|
(18 194)
|
(1 295)
|
11 699
|
21 172
|
25 232
|
25 519
|
22 246
|
21 707
|
24 870
|
25 199
|
21 731
|
16 264
|
12 635
|
11 969
|
13 943
|
14 864
|
14 533
|
13 504
|
11 921
|
14 111
|
12 752
|
12 031
|
11 293
|
10 449
|
9 103
|
9 315
|
11 516
|
12 877
|
18 264
|
22 077
|
25 653
|
26 482
|
26 688
|
26 553
|
25 092
|
24 540
|
22 886
|
26 244
|
22 778
|
21 564
|
12 075
|
864
|
(1 917)
|
(2 780)
|
5 968
|
16 119
|
22 681
|
28 190
|
29 626
|
31 677
|
34 598
|
35 074
|
38 576
|
34 650
|
31 497
|
30 896
|
32 575
|
55 466
|
55 592
|
57 550
|
30 561
|
30 061
|
31 382
|
|
| Income to Minority Interest |
(1 084)
|
(1 343)
|
(1 602)
|
(1 843)
|
(1 557)
|
(1 786)
|
(1 692)
|
(1 918)
|
(1 817)
|
(1 832)
|
(1 798)
|
(2 007)
|
(2 204)
|
(2 416)
|
(1 953)
|
(421)
|
(231)
|
(241)
|
(1 565)
|
(1 662)
|
(1 999)
|
(2 225)
|
(2 240)
|
(2 136)
|
(1 921)
|
(2 153)
|
(2 070)
|
(1 891)
|
(1 694)
|
(1 651)
|
(1 526)
|
(1 696)
|
(1 865)
|
(1 917)
|
(2 039)
|
(1 959)
|
(2 012)
|
(1 865)
|
(1 939)
|
(2 485)
|
(2 300)
|
(2 357)
|
(2 028)
|
(1 443)
|
(1 806)
|
(1 877)
|
(2 231)
|
(2 741)
|
(2 677)
|
(2 767)
|
(2 759)
|
(2 301)
|
(2 186)
|
(1 703)
|
(1 233)
|
(1 098)
|
(968)
|
(1 087)
|
(918)
|
(669)
|
(761)
|
(1 451)
|
(2 420)
|
(3 006)
|
(3 093)
|
(2 730)
|
(2 553)
|
(2 248)
|
(2 194)
|
(2 274)
|
(1 752)
|
(1 887)
|
(1 906)
|
(2 019)
|
(3 710)
|
(3 610)
|
(3 824)
|
(2 246)
|
(2 105)
|
(2 282)
|
|
| Net Income (Common) |
4 232
N/A
|
6 958
+64%
|
8 274
+19%
|
9 395
+14%
|
12 263
+31%
|
14 665
+20%
|
16 214
+11%
|
15 162
-6%
|
14 300
-6%
|
12 502
-13%
|
7 772
-38%
|
9 948
+28%
|
8 250
-17%
|
12 499
+52%
|
2 255
-82%
|
(11 519)
N/A
|
(21 079)
-83%
|
(18 433)
+13%
|
(2 859)
+84%
|
10 038
N/A
|
19 172
+91%
|
23 003
+20%
|
23 273
+1%
|
20 102
-14%
|
19 782
-2%
|
22 717
+15%
|
23 128
+2%
|
19 841
-14%
|
14 569
-27%
|
10 983
-25%
|
10 442
-5%
|
12 247
+17%
|
12 998
+6%
|
12 616
-3%
|
11 465
-9%
|
9 961
-13%
|
12 099
+21%
|
10 886
-10%
|
10 092
-7%
|
8 807
-13%
|
8 149
-7%
|
6 746
-17%
|
7 286
+8%
|
10 072
+38%
|
11 070
+10%
|
16 386
+48%
|
19 844
+21%
|
22 913
+15%
|
23 804
+4%
|
23 920
+0%
|
23 794
-1%
|
22 789
-4%
|
22 354
-2%
|
21 182
-5%
|
25 010
+18%
|
21 680
-13%
|
20 594
-5%
|
10 987
-47%
|
(54)
N/A
|
(2 588)
-4 693%
|
(3 542)
-37%
|
4 516
N/A
|
13 697
+203%
|
19 674
+44%
|
25 096
+28%
|
26 894
+7%
|
29 123
+8%
|
32 348
+11%
|
32 877
+2%
|
36 301
+10%
|
32 896
-9%
|
29 609
-10%
|
28 990
-2%
|
30 555
+5%
|
51 754
+69%
|
51 980
+0%
|
53 725
+3%
|
28 314
-47%
|
27 954
-1%
|
29 099
+4%
|
|
| EPS (Diluted) |
98.41
N/A
|
158.13
+61%
|
192.41
+22%
|
218.48
+14%
|
278.7
+28%
|
341.04
+22%
|
377.06
+11%
|
344.59
-9%
|
332.55
-3%
|
290.74
-13%
|
176.63
-39%
|
231.34
+31%
|
191.86
-17%
|
284.06
+48%
|
52.44
-82%
|
-267.88
N/A
|
-479.06
-79%
|
-428.67
+11%
|
-66.48
+84%
|
233.44
N/A
|
445.86
+91%
|
534.95
+20%
|
541.23
+1%
|
467.48
-14%
|
460.04
-2%
|
528.3
+15%
|
537.86
+2%
|
461.41
-14%
|
338.81
-27%
|
255.41
-25%
|
242.83
-5%
|
284.81
+17%
|
302.27
+6%
|
293.39
-3%
|
266.62
-9%
|
231.65
-13%
|
281.37
+21%
|
251.01
-11%
|
234.69
-7%
|
204.81
-13%
|
189.51
-7%
|
156.22
-18%
|
169.44
+8%
|
239.8
+42%
|
257.44
+7%
|
385.92
+50%
|
461.48
+20%
|
532.86
+15%
|
553.58
+4%
|
561.07
+1%
|
553.34
-1%
|
529.97
-4%
|
524.36
-1%
|
496.88
-5%
|
586.68
+18%
|
508.57
-13%
|
483.1
-5%
|
257.74
-47%
|
-1.28
N/A
|
-60.72
-4 644%
|
-83.1
-37%
|
21.19
N/A
|
321.33
+1 416%
|
461.54
+44%
|
588.74
+28%
|
126.19
-79%
|
683.22
+441%
|
758.88
+11%
|
771.3
+2%
|
170.32
-78%
|
154.35
-9%
|
138.92
-10%
|
136.02
-2%
|
143.34
+5%
|
242.83
+69%
|
243.64
+0%
|
256.4
+5%
|
134.56
-48%
|
135.81
+1%
|
144.89
+7%
|
|