Komatsu Ltd
TSE:6301
Komatsu Ltd
TSE:6301
Price:
5 035
JPY
-1.66%
Market Closed
Market Cap:
4.8T
JPY
Add
Note
Why Create Notes?
Capture your thoughts
| 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
|
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
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.
Continuous Learning and Adaptation
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.
Boost Decision Confidence
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.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Alert
Komatsu Ltd
5035
-85 (-1.66%)
| 52 Week Range |
3 630
5 864
|
| 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 |
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Komatsu Ltd
Komatsu Ltd
|
Revenue
|
4T
JPY
|
|
Cost of Revenue
|
-2.7T
JPY
|
|
Gross Profit
|
1.3T
JPY
|
|
Operating Expenses
|
-665.7B
JPY
|
|
Operating Income
|
630.8B
JPY
|
|
Other Expenses
|
-217.2B
JPY
|
|
Net Income
|
413.6B
JPY
|
Income Statement
Komatsu Ltd
Komatsu Ltd
Currency: JPY
| 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 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-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 |
2 646
|
0
|
0
|
3 150
|
0
|
0
|
3 502
|
0
|
0
|
4 358
|
0
|
0
|
3 929
|
7 565
|
11 273
|
14 576
|
13 378
|
12 136
|
10 579
|
8 502
|
7 440
|
6 666
|
5 877
|
6 475
|
6 694
|
6 841
|
7 545
|
7 784
|
8 019
|
8 635
|
8 218
|
8 236
|
8 360
|
8 093
|
8 715
|
8 831
|
8 821
|
9 124
|
9 328
|
9 328
|
9 588
|
9 545
|
9 050
|
8 771
|
8 232
|
7 747
|
7 610
|
8 212
|
9 826
|
12 600
|
15 947
|
18 372
|
20 223
|
21 545
|
22 700
|
24 101
|
25 328
|
25 799
|
25 238
|
24 592
|
21 783
|
18 890
|
16 266
|
13 766
|
12 892
|
12 109
|
12 313
|
12 222
|
13 927
|
17 365
|
24 991
|
32 371
|
39 659
|
46 482
|
50 147
|
54 506
|
57 958
|
59 939
|
59 505
|
57 594
|
0
|
0
|
|
| Revenue |
903 856
N/A
|
967 643
+7%
|
1 034 763
+7%
|
1 103 352
+7%
|
1 160 496
+5%
|
1 224 062
+5%
|
1 266 813
+3%
|
1 329 777
+5%
|
1 366 443
+3%
|
1 477 846
+8%
|
1 531 061
+4%
|
1 629 026
+6%
|
1 694 993
+4%
|
1 760 272
+4%
|
1 642 689
-7%
|
2 021 743
+23%
|
1 735 339
-14%
|
1 456 418
-16%
|
1 382 981
-5%
|
1 431 564
+4%
|
1 558 276
+9%
|
1 645 364
+6%
|
1 729 610
+5%
|
1 843 127
+7%
|
1 890 164
+3%
|
1 969 231
+4%
|
1 989 663
+1%
|
1 981 763
0%
|
1 957 534
-1%
|
1 926 745
-2%
|
1 883 832
-2%
|
1 884 991
+0%
|
1 870 202
-1%
|
1 879 263
+0%
|
1 923 927
+2%
|
1 953 657
+2%
|
1 958 719
+0%
|
1 971 088
+1%
|
2 000 768
+2%
|
1 978 676
-1%
|
1 964 558
-1%
|
1 928 621
-2%
|
1 912 568
-1%
|
1 854 964
-3%
|
1 798 113
-3%
|
1 758 579
-2%
|
1 711 154
-3%
|
1 802 989
+5%
|
1 974 948
+10%
|
2 165 835
+10%
|
2 382 083
+10%
|
2 501 107
+5%
|
2 585 956
+3%
|
2 660 190
+3%
|
2 713 915
+2%
|
2 725 243
+0%
|
2 688 950
-1%
|
2 620 687
-3%
|
2 534 076
-3%
|
2 444 870
-4%
|
2 293 834
-6%
|
2 189 102
-5%
|
2 130 738
-3%
|
2 189 512
+3%
|
2 379 047
+9%
|
2 523 195
+6%
|
2 690 879
+7%
|
2 802 323
+4%
|
2 917 865
+4%
|
3 129 658
+7%
|
3 326 878
+6%
|
3 543 475
+7%
|
3 679 218
+4%
|
3 747 734
+2%
|
3 799 233
+1%
|
3 865 122
+2%
|
3 925 408
+2%
|
4 010 194
+2%
|
4 027 394
+0%
|
4 104 395
+2%
|
4 054 082
-1%
|
4 027 916
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(667 043)
|
(719 187)
|
(770 680)
|
(816 775)
|
(857 429)
|
(898 588)
|
(922 616)
|
(957 249)
|
(975 489)
|
(1 053 720)
|
(1 089 045)
|
(1 159 163)
|
(1 214 496)
|
(1 277 149)
|
(1 199 279)
|
(1 510 408)
|
(1 323 045)
|
(1 129 815)
|
(1 091 645)
|
(1 101 559)
|
(1 178 942)
|
(1 226 354)
|
(1 267 450)
|
(1 343 464)
|
(1 370 245)
|
(1 426 575)
|
(1 445 252)
|
(1 440 765)
|
(1 427 283)
|
(1 405 862)
|
(1 379 416)
|
(1 377 459)
|
(1 359 670)
|
(1 359 915)
|
(1 381 976)
|
(1 393 048)
|
(1 389 635)
|
(1 391 576)
|
(1 411 354)
|
(1 401 193)
|
(1 391 717)
|
(1 367 545)
|
(1 361 630)
|
(1 315 773)
|
(1 282 813)
|
(1 259 900)
|
(1 221 281)
|
(1 286 424)
|
(1 409 075)
|
(1 549 588)
|
(1 693 961)
|
(1 765 832)
|
(1 804 989)
|
(1 833 715)
|
(1 875 281)
|
(1 885 163)
|
(1 871 271)
|
(1 839 962)
|
(1 789 583)
|
(1 749 048)
|
(1 656 411)
|
(1 593 542)
|
(1 561 164)
|
(1 608 457)
|
(1 748 818)
|
(1 841 206)
|
(1 954 404)
|
(2 022 747)
|
(2 093 067)
|
(2 237 636)
|
(2 359 351)
|
(2 504 449)
|
(2 570 289)
|
(2 594 197)
|
(2 615 010)
|
(2 654 914)
|
(2 687 955)
|
(2 756 108)
|
(2 752 270)
|
(2 782 012)
|
(2 749 744)
|
(2 731 485)
|
|
| Gross Profit |
236 813
N/A
|
248 456
+5%
|
264 083
+6%
|
286 577
+9%
|
303 067
+6%
|
325 474
+7%
|
344 197
+6%
|
372 528
+8%
|
390 954
+5%
|
424 126
+8%
|
442 016
+4%
|
469 863
+6%
|
480 497
+2%
|
483 123
+1%
|
443 410
-8%
|
511 335
+15%
|
412 294
-19%
|
326 603
-21%
|
291 336
-11%
|
330 005
+13%
|
379 334
+15%
|
419 010
+10%
|
462 160
+10%
|
499 663
+8%
|
519 919
+4%
|
542 656
+4%
|
544 411
+0%
|
540 998
-1%
|
530 251
-2%
|
520 883
-2%
|
504 416
-3%
|
507 532
+1%
|
510 532
+1%
|
519 348
+2%
|
541 951
+4%
|
560 609
+3%
|
569 084
+2%
|
579 512
+2%
|
589 414
+2%
|
577 483
-2%
|
572 841
-1%
|
561 076
-2%
|
550 938
-2%
|
539 191
-2%
|
515 300
-4%
|
498 679
-3%
|
489 873
-2%
|
516 565
+5%
|
565 873
+10%
|
616 247
+9%
|
688 122
+12%
|
735 275
+7%
|
780 967
+6%
|
826 475
+6%
|
838 634
+1%
|
840 080
+0%
|
817 679
-3%
|
780 725
-5%
|
744 493
-5%
|
695 822
-7%
|
637 423
-8%
|
595 560
-7%
|
569 574
-4%
|
581 055
+2%
|
630 229
+8%
|
681 989
+8%
|
736 475
+8%
|
779 576
+6%
|
824 798
+6%
|
892 022
+8%
|
967 527
+8%
|
1 039 026
+7%
|
1 108 929
+7%
|
1 153 537
+4%
|
1 184 223
+3%
|
1 210 208
+2%
|
1 237 453
+2%
|
1 254 086
+1%
|
1 275 124
+2%
|
1 322 383
+4%
|
1 304 338
-1%
|
1 296 431
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(182 977)
|
(180 407)
|
(183 836)
|
(190 353)
|
(185 039)
|
(190 790)
|
(193 962)
|
(213 480)
|
(218 905)
|
(226 042)
|
(222 581)
|
(228 421)
|
(235 443)
|
(244 999)
|
(243 239)
|
(340 970)
|
(335 337)
|
(314 524)
|
(303 462)
|
(259 638)
|
(266 497)
|
(267 848)
|
(268 475)
|
(271 592)
|
(282 696)
|
(290 690)
|
(292 394)
|
(281 549)
|
(286 559)
|
(286 225)
|
(289 417)
|
(292 723)
|
(302 235)
|
(310 064)
|
(315 208)
|
(317 926)
|
(317 524)
|
(322 304)
|
(332 654)
|
(336 010)
|
(344 544)
|
(345 652)
|
(336 107)
|
(334 658)
|
(326 647)
|
(324 997)
|
(328 937)
|
(339 129)
|
(369 862)
|
(395 092)
|
(435 030)
|
(440 875)
|
(467 210)
|
(467 940)
|
(459 407)
|
(439 334)
|
(441 161)
|
(441 244)
|
(434 694)
|
(438 956)
|
(434 557)
|
(426 493)
|
(419 159)
|
(409 278)
|
(428 070)
|
(438 719)
|
(452 920)
|
(461 491)
|
(475 971)
|
(499 657)
|
(527 676)
|
(540 951)
|
(564 785)
|
(577 510)
|
(586 716)
|
(596 480)
|
(620 287)
|
(640 441)
|
(655 289)
|
(658 901)
|
(663 815)
|
(665 672)
|
|
| Selling, General & Administrative |
(186 271)
|
(188 904)
|
(193 213)
|
(196 930)
|
(198 667)
|
(204 007)
|
(206 236)
|
(212 482)
|
(214 553)
|
(219 702)
|
(222 147)
|
(229 375)
|
(239 798)
|
(244 992)
|
(242 444)
|
(322 677)
|
(296 821)
|
(275 936)
|
(261 437)
|
(249 286)
|
(252 747)
|
(254 553)
|
(258 570)
|
(264 691)
|
(271 172)
|
(280 080)
|
(282 880)
|
(227 492)
|
(284 436)
|
(283 680)
|
(286 321)
|
(293 520)
|
(299 238)
|
(307 523)
|
(315 299)
|
(318 404)
|
(319 657)
|
(323 711)
|
(329 722)
|
(336 506)
|
(342 031)
|
(344 385)
|
(344 179)
|
(337 133)
|
(333 843)
|
(330 788)
|
(326 956)
|
(339 986)
|
(365 999)
|
(391 623)
|
(420 688)
|
(432 298)
|
(436 544)
|
(438 815)
|
(440 230)
|
(440 687)
|
(441 453)
|
(439 776)
|
(437 135)
|
(440 792)
|
(428 498)
|
(420 462)
|
(410 591)
|
(408 716)
|
(423 616)
|
(435 587)
|
(451 788)
|
(464 040)
|
(475 806)
|
(498 555)
|
(526 377)
|
(545 512)
|
(562 975)
|
(574 831)
|
(585 667)
|
(604 534)
|
(622 027)
|
(642 445)
|
(653 020)
|
(658 856)
|
(657 361)
|
(659 146)
|
|
| Research & Development |
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
|
(54 843)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
3 294
|
8 497
|
9 377
|
6 577
|
13 628
|
13 217
|
12 274
|
(998)
|
(4 352)
|
(6 340)
|
(434)
|
954
|
4 355
|
(7)
|
(795)
|
(18 293)
|
(38 516)
|
(38 588)
|
(42 025)
|
(10 352)
|
(13 750)
|
(13 295)
|
(9 905)
|
(6 901)
|
(11 524)
|
(10 610)
|
(9 514)
|
786
|
(2 123)
|
(2 545)
|
(3 096)
|
797
|
(2 997)
|
(2 541)
|
91
|
478
|
2 133
|
1 407
|
(2 932)
|
496
|
(2 513)
|
(1 267)
|
8 072
|
2 475
|
7 196
|
5 791
|
(1 981)
|
857
|
(3 863)
|
(3 469)
|
(14 342)
|
(8 577)
|
(30 666)
|
(29 125)
|
(19 177)
|
1 353
|
292
|
(1 468)
|
2 441
|
1 836
|
(6 059)
|
(6 031)
|
(8 568)
|
(562)
|
(4 454)
|
(3 132)
|
(1 132)
|
2 549
|
(165)
|
(1 102)
|
(1 299)
|
4 561
|
(1 810)
|
(2 679)
|
(1 049)
|
8 054
|
1 740
|
2 004
|
(2 269)
|
(45)
|
(6 454)
|
(6 526)
|
|
| Operating Income |
53 836
N/A
|
68 049
+26%
|
80 247
+18%
|
96 224
+20%
|
118 028
+23%
|
134 684
+14%
|
150 235
+12%
|
159 048
+6%
|
172 049
+8%
|
198 084
+15%
|
219 435
+11%
|
241 442
+10%
|
245 054
+1%
|
238 124
-3%
|
200 171
-16%
|
170 365
-15%
|
76 957
-55%
|
12 079
-84%
|
(12 126)
N/A
|
70 367
N/A
|
112 837
+60%
|
151 162
+34%
|
193 685
+28%
|
228 071
+18%
|
237 223
+4%
|
251 966
+6%
|
252 017
+0%
|
259 449
+3%
|
243 692
-6%
|
234 658
-4%
|
214 999
-8%
|
214 809
0%
|
208 297
-3%
|
209 284
+0%
|
226 743
+8%
|
242 683
+7%
|
251 560
+4%
|
257 208
+2%
|
256 760
0%
|
241 473
-6%
|
228 297
-5%
|
215 424
-6%
|
214 831
0%
|
204 533
-5%
|
188 653
-8%
|
173 682
-8%
|
160 936
-7%
|
177 436
+10%
|
196 011
+10%
|
221 155
+13%
|
253 092
+14%
|
294 400
+16%
|
313 757
+7%
|
358 535
+14%
|
379 227
+6%
|
400 746
+6%
|
376 518
-6%
|
339 481
-10%
|
309 799
-9%
|
256 866
-17%
|
202 866
-21%
|
169 067
-17%
|
150 415
-11%
|
171 777
+14%
|
202 159
+18%
|
243 270
+20%
|
283 555
+17%
|
318 085
+12%
|
348 827
+10%
|
392 365
+12%
|
439 851
+12%
|
498 075
+13%
|
544 144
+9%
|
576 027
+6%
|
597 507
+4%
|
613 728
+3%
|
617 166
+1%
|
613 645
-1%
|
619 835
+1%
|
663 482
+7%
|
640 523
-3%
|
630 759
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(9 851)
|
(9 049)
|
(7 789)
|
(8 293)
|
(8 634)
|
(9 431)
|
(7 667)
|
(4 408)
|
(2 746)
|
(2 794)
|
(4 940)
|
(4 822)
|
(4 717)
|
(4 716)
|
(4 577)
|
(5 955)
|
(5 498)
|
(3 964)
|
(3 439)
|
(2 344)
|
(2 120)
|
(2 144)
|
(1 922)
|
(1 982)
|
(1 927)
|
(2 592)
|
(3 029)
|
(4 008)
|
(4 222)
|
(4 676)
|
(4 268)
|
(5 803)
|
(3 997)
|
(3 798)
|
(4 587)
|
(1 499)
|
(5 447)
|
(6 006)
|
(6 108)
|
(5 970)
|
(6 154)
|
(5 899)
|
(5 340)
|
(3 863)
|
(4 564)
|
(4 341)
|
(4 145)
|
(7 400)
|
(6 025)
|
31 774
|
37 259
|
26 922
|
34 724
|
(6 039)
|
(15 238)
|
(23 043)
|
(18 401)
|
(18 596)
|
(18 151)
|
(30 118)
|
(14 966)
|
(12 830)
|
(10 815)
|
(7 199)
|
(7 792)
|
(7 095)
|
(7 080)
|
(1 372)
|
(7 351)
|
(9 156)
|
(14 832)
|
(16 706)
|
(24 957)
|
(29 856)
|
(31 015)
|
(29 103)
|
(34 266)
|
(33 805)
|
(32 438)
|
(48 673)
|
(28 433)
|
(28 012)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(18 417)
|
0
|
0
|
0
|
(3 332)
|
0
|
0
|
0
|
(5 142)
|
0
|
0
|
0
|
(3 106)
|
0
|
0
|
0
|
(3 207)
|
0
|
0
|
0
|
(2 188)
|
0
|
0
|
0
|
589
|
0
|
0
|
0
|
4 044
|
0
|
0
|
0
|
(3 339)
|
0
|
0
|
0
|
(22 819)
|
0
|
0
|
0
|
(2 940)
|
0
|
0
|
0
|
(6 062)
|
0
|
0
|
0
|
(4 402)
|
0
|
0
|
0
|
(333)
|
0
|
0
|
0
|
(7 178)
|
0
|
0
|
0
|
(7 775)
|
0
|
0
|
0
|
(6 790)
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
(115)
|
(1 410)
|
(1 008)
|
940
|
(729)
|
(1 854)
|
7 146
|
(498)
|
(17 490)
|
(17 211)
|
(26 717)
|
(17 609)
|
931
|
288
|
(4 362)
|
(2 380)
|
(2 569)
|
(1 138)
|
2 850
|
567
|
(2 391)
|
(2 726)
|
(7 060)
|
(5 232)
|
(1 225)
|
(1 196)
|
650
|
6 194
|
6 990
|
3 060
|
5 701
|
1 989
|
1 521
|
(18)
|
3 521
|
832
|
(500)
|
167
|
(5 943)
|
(4 244)
|
(1 812)
|
(228)
|
375
|
(438)
|
(11 805)
|
(6 696)
|
(11 828)
|
(12 297)
|
(9 542)
|
2 708
|
(6 676)
|
(7 711)
|
(2 235)
|
2 428
|
(3 199)
|
(2 805)
|
(3 049)
|
2 599
|
1 365
|
4 579
|
7 256
|
8 188
|
34 113
|
32 609
|
15 041
|
2 243
|
(7 060)
|
(9 476)
|
406
|
(1 187)
|
(4 861)
|
(13 543)
|
(13 810)
|
(3 181)
|
(26 501)
|
(18 178)
|
|
| Pre-Tax Income |
43 985
N/A
|
59 000
+34%
|
72 458
+23%
|
87 931
+21%
|
109 394
+24%
|
125 253
+14%
|
142 453
+14%
|
153 230
+8%
|
168 295
+10%
|
196 230
+17%
|
213 766
+9%
|
234 766
+10%
|
247 483
+5%
|
232 910
-6%
|
178 104
-24%
|
128 782
-28%
|
44 742
-65%
|
(9 494)
N/A
|
(14 634)
-54%
|
64 979
N/A
|
106 355
+64%
|
146 638
+38%
|
189 194
+29%
|
219 809
+16%
|
238 146
+8%
|
249 941
+5%
|
246 597
-1%
|
249 609
+1%
|
232 410
-7%
|
224 750
-3%
|
209 506
-7%
|
204 603
-2%
|
204 950
+0%
|
211 680
+3%
|
229 146
+8%
|
242 056
+6%
|
251 814
+4%
|
253 191
+1%
|
252 173
0%
|
236 074
-6%
|
225 664
-4%
|
210 357
-7%
|
208 991
-1%
|
204 881
-2%
|
178 146
-13%
|
165 097
-7%
|
154 979
-6%
|
166 469
+7%
|
190 361
+14%
|
252 491
+33%
|
278 546
+10%
|
291 807
+5%
|
336 653
+15%
|
340 199
+1%
|
354 447
+4%
|
377 471
+6%
|
351 441
-7%
|
313 174
-11%
|
289 413
-8%
|
223 114
-23%
|
184 701
-17%
|
153 432
-17%
|
136 551
-11%
|
162 775
+19%
|
195 732
+20%
|
240 754
+23%
|
283 731
+18%
|
324 568
+14%
|
375 589
+16%
|
415 818
+11%
|
440 060
+6%
|
476 434
+8%
|
512 127
+7%
|
536 695
+5%
|
566 898
+6%
|
575 663
+2%
|
578 039
+0%
|
566 297
-2%
|
573 587
+1%
|
604 838
+5%
|
585 589
-3%
|
584 569
0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(17 893)
|
(23 201)
|
(27 921)
|
(34 749)
|
(28 866)
|
(34 846)
|
(38 478)
|
(57 960)
|
(64 184)
|
(73 812)
|
(78 566)
|
(86 425)
|
(91 623)
|
(81 481)
|
(60 470)
|
(42 293)
|
(11 528)
|
4 465
|
6 338
|
(25 364)
|
(40 649)
|
(52 228)
|
(69 175)
|
(64 706)
|
(58 376)
|
(63 461)
|
(60 274)
|
(74 470)
|
(80 478)
|
(76 924)
|
(71 510)
|
(69 089)
|
(64 489)
|
(64 493)
|
(70 365)
|
(75 943)
|
(85 886)
|
(89 834)
|
(87 620)
|
(78 495)
|
(73 591)
|
(65 778)
|
(64 268)
|
(63 717)
|
(55 349)
|
(53 582)
|
(51 922)
|
(50 405)
|
(50 694)
|
(67 496)
|
(69 175)
|
(86 387)
|
(104 906)
|
(105 676)
|
(114 063)
|
(106 599)
|
(96 407)
|
(84 678)
|
(74 835)
|
(62 873)
|
(54 860)
|
(44 353)
|
(43 948)
|
(46 919)
|
(55 131)
|
(68 518)
|
(77 762)
|
(92 578)
|
(104 063)
|
(112 748)
|
(128 015)
|
(135 547)
|
(144 715)
|
(151 319)
|
(152 476)
|
(167 580)
|
(166 393)
|
(160 357)
|
(160 673)
|
(145 627)
|
(144 762)
|
(153 642)
|
|
| Income from Continuing Operations |
26 092
|
35 799
|
44 537
|
53 182
|
80 528
|
90 407
|
103 975
|
95 270
|
104 111
|
122 418
|
135 200
|
148 341
|
155 860
|
151 429
|
117 634
|
86 489
|
33 214
|
(5 029)
|
(8 296)
|
39 615
|
65 706
|
94 410
|
120 019
|
155 103
|
179 770
|
186 480
|
186 323
|
175 139
|
151 932
|
147 826
|
137 996
|
135 514
|
140 461
|
147 187
|
158 781
|
166 113
|
165 928
|
163 357
|
164 553
|
157 579
|
152 073
|
144 579
|
144 723
|
141 164
|
122 797
|
111 515
|
103 057
|
116 064
|
139 667
|
184 995
|
209 371
|
205 420
|
231 747
|
234 523
|
240 384
|
270 872
|
255 034
|
228 496
|
214 578
|
160 241
|
129 841
|
109 079
|
92 603
|
115 856
|
140 601
|
172 236
|
205 969
|
231 990
|
271 526
|
303 070
|
312 045
|
340 887
|
367 412
|
385 376
|
414 422
|
408 083
|
411 646
|
405 940
|
412 914
|
459 211
|
440 827
|
430 927
|
|
| Income to Minority Interest |
(3 365)
|
(4 087)
|
(4 104)
|
(4 126)
|
(6 174)
|
(7 819)
|
(8 269)
|
(7 744)
|
(6 385)
|
(6 831)
|
(6 160)
|
(6 672)
|
(7 100)
|
(6 265)
|
(5 142)
|
(8 088)
|
(6 918)
|
(7 420)
|
(7 996)
|
(7 644)
|
(8 543)
|
(8 030)
|
(7 624)
|
(7 075)
|
(6 673)
|
(7 377)
|
(8 543)
|
(9 707)
|
(9 731)
|
(10 491)
|
(10 450)
|
(10 814)
|
(10 655)
|
(10 165)
|
(10 466)
|
(10 086)
|
(9 905)
|
(9 078)
|
(8 674)
|
(7 439)
|
(6 796)
|
(6 658)
|
(6 301)
|
(5 711)
|
(4 993)
|
(4 255)
|
(3 952)
|
(5 985)
|
(8 439)
|
(10 616)
|
(12 569)
|
(12 555)
|
(12 643)
|
(18 541)
|
(18 389)
|
(18 160)
|
(17 386)
|
(10 575)
|
(10 658)
|
(9 840)
|
(10 548)
|
(10 905)
|
(10 951)
|
(12 379)
|
(12 693)
|
(13 208)
|
(13 198)
|
(12 321)
|
(12 579)
|
(14 561)
|
(16 671)
|
(19 779)
|
(22 472)
|
(23 049)
|
(23 428)
|
(22 930)
|
(22 470)
|
(25 461)
|
(23 690)
|
(29 118)
|
(28 933)
|
(26 750)
|
|
| Equity Earnings Affiliates |
304
|
1 294
|
1 285
|
1 364
|
1 137
|
1 134
|
1 391
|
1 908
|
2 597
|
3 799
|
4 597
|
4 899
|
4 021
|
2 923
|
829
|
396
|
(467)
|
(897)
|
123
|
1 588
|
2 330
|
2 745
|
3 431
|
2 724
|
2 664
|
2 560
|
1 726
|
1 609
|
1 258
|
1 143
|
1 215
|
1 621
|
1 682
|
1 997
|
2 247
|
3 491
|
3 887
|
4 415
|
4 815
|
3 869
|
3 579
|
3 198
|
2 816
|
1 973
|
2 680
|
2 588
|
2 914
|
3 302
|
2 960
|
3 239
|
3 308
|
3 545
|
3 881
|
4 058
|
3 548
|
3 779
|
3 349
|
3 247
|
3 642
|
3 443
|
3 326
|
2 902
|
2 900
|
2 760
|
2 970
|
3 056
|
2 992
|
5 258
|
5 542
|
5 845
|
5 962
|
5 290
|
6 431
|
7 051
|
7 760
|
8 273
|
8 560
|
9 128
|
10 003
|
9 521
|
9 177
|
9 409
|
|
| Net Income (Common) |
23 031
N/A
|
33 006
+43%
|
41 718
+26%
|
50 420
+21%
|
75 491
+50%
|
83 722
+11%
|
98 797
+18%
|
91 134
-8%
|
109 561
+20%
|
131 902
+20%
|
146 153
+11%
|
151 546
+4%
|
152 781
+1%
|
148 087
-3%
|
113 321
-23%
|
78 797
-30%
|
25 829
-67%
|
(13 346)
N/A
|
(16 169)
-21%
|
33 559
N/A
|
59 493
+77%
|
89 125
+50%
|
115 826
+30%
|
150 752
+30%
|
175 761
+17%
|
181 663
+3%
|
179 506
-1%
|
167 041
-7%
|
143 459
-14%
|
138 478
-3%
|
128 761
-7%
|
126 321
-2%
|
131 488
+4%
|
139 019
+6%
|
150 562
+8%
|
159 518
+6%
|
159 910
+0%
|
158 694
-1%
|
160 694
+1%
|
154 009
-4%
|
148 856
-3%
|
141 119
-5%
|
141 238
+0%
|
137 426
-3%
|
120 484
-12%
|
109 848
-9%
|
102 019
-7%
|
113 381
+11%
|
134 188
+18%
|
177 618
+32%
|
200 110
+13%
|
196 410
-2%
|
222 985
+14%
|
220 040
-1%
|
225 543
+3%
|
256 491
+14%
|
240 997
-6%
|
221 168
-8%
|
207 562
-6%
|
153 844
-26%
|
122 619
-20%
|
101 076
-18%
|
84 552
-16%
|
106 237
+26%
|
130 878
+23%
|
162 084
+24%
|
195 763
+21%
|
224 927
+15%
|
264 489
+18%
|
294 354
+11%
|
301 336
+2%
|
326 398
+8%
|
351 371
+8%
|
369 378
+5%
|
398 754
+8%
|
393 426
-1%
|
397 736
+1%
|
389 607
-2%
|
399 227
+2%
|
439 614
+10%
|
421 071
-4%
|
413 586
-2%
|
|
| EPS (Diluted) |
23.19
N/A
|
32.9
+42%
|
42.04
+28%
|
50.77
+21%
|
75.11
+48%
|
84.24
+12%
|
104.43
+24%
|
90.59
-13%
|
110.11
+22%
|
145.26
+32%
|
133.47
-8%
|
152.15
+14%
|
153.39
+1%
|
148.68
-3%
|
115.16
-23%
|
79.91
-31%
|
26.68
-67%
|
-13.78
N/A
|
-16.7
-21%
|
34.65
N/A
|
61.44
+77%
|
92.07
+50%
|
119.53
+30%
|
155.73
+30%
|
181.38
+16%
|
187.47
+3%
|
186.01
-1%
|
173.27
-7%
|
150.53
-13%
|
145.3
-3%
|
135.1
-7%
|
132.55
-2%
|
137.82
+4%
|
145.72
+6%
|
157.82
+8%
|
167.2
+6%
|
167.62
+0%
|
166.17
-1%
|
168.61
+1%
|
161.86
-4%
|
157.68
-3%
|
149.49
-5%
|
149.62
+0%
|
145.61
-3%
|
127.63
-12%
|
116.38
-9%
|
108.08
-7%
|
120.1
+11%
|
142.14
+18%
|
188.15
+32%
|
211.75
+13%
|
207.97
-2%
|
235.96
+13%
|
232.84
-1%
|
238.74
+3%
|
271.55
+14%
|
255.15
-6%
|
234.16
-8%
|
219.75
-6%
|
162.88
-26%
|
129.82
-20%
|
107.01
-18%
|
89.51
-16%
|
112.47
+26%
|
138.57
+23%
|
171.63
+24%
|
207.3
+21%
|
238.17
+15%
|
279.79
+17%
|
311.58
+11%
|
318.67
+2%
|
345.47
+8%
|
371.85
+8%
|
390.55
+5%
|
421.89
+8%
|
416.3
-1%
|
422.13
+1%
|
420.94
0%
|
432.57
+3%
|
473.8
+10%
|
457.81
-3%
|
453.63
-1%
|
|
Switch to:
Switch to:
See Also
Discover More
