Jtekt Corp
TSE:6473
| 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 |
896.6
1 714
|
| 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
Jtekt Corp
|
Revenue
|
1.9T
JPY
|
|
Cost of Revenue
|
-1.6T
JPY
|
|
Gross Profit
|
291.2B
JPY
|
|
Operating Expenses
|
-252.3B
JPY
|
|
Operating Income
|
39B
JPY
|
|
Other Expenses
|
-19.3B
JPY
|
|
Net Income
|
19.6B
JPY
|
Income Statement
Jtekt Corp
| 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 |
568
|
0
|
0
|
805
|
0
|
0
|
1 125
|
0
|
0
|
1 005
|
0
|
0
|
869
|
0
|
0
|
751
|
1 477
|
2 177
|
2 945
|
2 926
|
2 997
|
3 045
|
3 373
|
3 400
|
3 279
|
3 199
|
2 854
|
2 922
|
3 137
|
3 338
|
3 456
|
3 370
|
3 310
|
3 256
|
3 322
|
3 403
|
3 286
|
3 162
|
2 848
|
2 668
|
2 469
|
2 323
|
2 348
|
2 362
|
2 753
|
2 941
|
2 855
|
3 038
|
3 005
|
3 237
|
3 728
|
0
|
0
|
0
|
3 407
|
0
|
0
|
0
|
3 297
|
0
|
0
|
0
|
2 838
|
0
|
0
|
0
|
4 564
|
0
|
0
|
0
|
5 839
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
433 521
N/A
|
454 017
+5%
|
473 261
+4%
|
571 436
+21%
|
662 469
+16%
|
754 515
+14%
|
771 777
+2%
|
807 185
+5%
|
850 931
+5%
|
866 078
+2%
|
875 206
+1%
|
837 107
-4%
|
709 469
-15%
|
595 498
-16%
|
545 332
-8%
|
615 826
+13%
|
672 567
+9%
|
694 592
+3%
|
955 470
+38%
|
944 831
-1%
|
951 158
+1%
|
958 396
+1%
|
1 052 671
+10%
|
1 105 396
+5%
|
1 116 116
+1%
|
1 133 232
+2%
|
1 067 526
-6%
|
1 101 938
+3%
|
1 153 764
+5%
|
1 215 615
+5%
|
1 260 192
+4%
|
1 280 591
+2%
|
1 303 006
+2%
|
1 326 259
+2%
|
1 355 992
+2%
|
1 380 682
+2%
|
1 402 540
+2%
|
1 411 732
+1%
|
1 399 987
-1%
|
1 374 855
-2%
|
1 338 485
-3%
|
1 316 130
-2%
|
1 318 310
+0%
|
1 332 642
+1%
|
1 360 248
+2%
|
1 403 060
+3%
|
1 441 170
+3%
|
1 481 845
+3%
|
1 501 835
+1%
|
1 517 988
+1%
|
1 520 886
+0%
|
2 632 651
+73%
|
2 625 878
0%
|
2 591 965
-1%
|
1 418 896
-45%
|
1 251 756
-12%
|
1 216 897
-3%
|
1 231 397
+1%
|
1 246 286
+1%
|
1 395 129
+12%
|
1 390 198
0%
|
1 384 683
0%
|
1 428 426
+3%
|
1 455 951
+2%
|
1 568 861
+8%
|
1 631 353
+4%
|
1 678 146
+3%
|
1 752 140
+4%
|
1 795 800
+2%
|
1 865 063
+4%
|
1 891 504
+1%
|
1 909 879
+1%
|
1 887 751
-1%
|
1 864 743
-1%
|
1 884 397
+1%
|
1 875 134
0%
|
1 896 093
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(356 170)
|
(373 398)
|
(387 203)
|
(468 007)
|
(543 392)
|
(623 993)
|
(638 563)
|
(666 202)
|
(697 723)
|
(716 318)
|
(732 888)
|
(719 910)
|
(624 755)
|
(537 622)
|
(489 555)
|
(539 241)
|
(578 948)
|
(590 474)
|
(811 470)
|
(800 755)
|
(805 984)
|
(819 177)
|
(903 462)
|
(953 115)
|
(965 956)
|
(983 210)
|
(927 074)
|
(955 813)
|
(996 364)
|
(1 041 909)
|
(1 079 154)
|
(1 092 806)
|
(1 112 415)
|
(1 133 059)
|
(1 152 012)
|
(1 169 620)
|
(1 184 667)
|
(1 189 445)
|
(1 177 641)
|
(1 154 417)
|
(1 121 964)
|
(1 103 211)
|
(1 102 579)
|
(1 115 256)
|
(1 135 969)
|
(1 170 009)
|
(1 197 655)
|
(1 228 937)
|
(1 248 187)
|
(1 264 931)
|
(1 272 630)
|
(2 211 458)
|
(2 209 322)
|
(2 184 050)
|
(1 210 688)
|
(1 090 790)
|
(1 066 193)
|
(1 074 741)
|
(1 074 581)
|
(1 179 702)
|
(1 172 582)
|
(1 171 880)
|
(1 218 547)
|
(1 248 456)
|
(1 344 644)
|
(1 396 088)
|
(1 423 000)
|
(1 481 465)
|
(1 525 804)
|
(1 576 932)
|
(1 607 576)
|
(1 626 919)
|
(1 598 149)
|
(1 591 673)
|
(1 603 106)
|
(1 588 486)
|
(1 604 865)
|
|
| Gross Profit |
77 351
N/A
|
80 619
+4%
|
86 058
+7%
|
103 429
+20%
|
119 077
+15%
|
130 522
+10%
|
133 214
+2%
|
140 983
+6%
|
153 208
+9%
|
149 760
-2%
|
142 318
-5%
|
117 197
-18%
|
84 714
-28%
|
57 876
-32%
|
55 777
-4%
|
76 585
+37%
|
93 619
+22%
|
104 118
+11%
|
144 000
+38%
|
144 076
+0%
|
145 174
+1%
|
139 219
-4%
|
149 209
+7%
|
152 281
+2%
|
150 160
-1%
|
150 022
0%
|
140 452
-6%
|
146 125
+4%
|
157 400
+8%
|
173 706
+10%
|
181 038
+4%
|
187 785
+4%
|
190 591
+1%
|
193 200
+1%
|
203 980
+6%
|
211 062
+3%
|
217 873
+3%
|
222 287
+2%
|
222 346
+0%
|
220 438
-1%
|
216 521
-2%
|
212 919
-2%
|
215 731
+1%
|
217 386
+1%
|
224 279
+3%
|
233 051
+4%
|
243 515
+4%
|
252 908
+4%
|
253 648
+0%
|
253 057
0%
|
248 256
-2%
|
421 193
+70%
|
416 556
-1%
|
407 915
-2%
|
208 208
-49%
|
160 966
-23%
|
150 704
-6%
|
156 656
+4%
|
171 705
+10%
|
215 427
+25%
|
217 616
+1%
|
212 803
-2%
|
209 879
-1%
|
207 495
-1%
|
224 217
+8%
|
235 265
+5%
|
255 146
+8%
|
270 675
+6%
|
269 996
0%
|
288 131
+7%
|
283 928
-1%
|
282 960
0%
|
289 602
+2%
|
273 070
-6%
|
281 291
+3%
|
286 648
+2%
|
291 228
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(54 868)
|
(56 863)
|
(59 495)
|
(68 420)
|
(77 133)
|
(84 659)
|
(86 209)
|
(89 783)
|
(96 142)
|
(93 019)
|
(88 462)
|
(81 918)
|
(77 024)
|
(70 679)
|
(66 054)
|
(69 293)
|
(72 832)
|
(74 958)
|
(103 236)
|
(105 116)
|
(106 456)
|
(108 611)
|
(112 577)
|
(114 462)
|
(114 784)
|
(115 314)
|
(110 665)
|
(114 521)
|
(119 196)
|
(122 176)
|
(122 456)
|
(123 090)
|
(123 000)
|
(125 347)
|
(129 548)
|
(133 178)
|
(136 468)
|
(138 008)
|
(140 386)
|
(139 868)
|
(139 116)
|
(140 169)
|
(138 465)
|
(142 385)
|
(147 472)
|
(151 178)
|
(162 124)
|
(168 349)
|
(174 914)
|
(178 462)
|
(175 840)
|
(318 810)
|
(320 144)
|
(318 154)
|
(169 336)
|
(187 437)
|
(177 370)
|
(175 459)
|
(160 736)
|
(163 844)
|
(165 158)
|
(168 819)
|
(168 598)
|
(176 925)
|
(184 206)
|
(188 943)
|
(191 076)
|
(205 371)
|
(204 871)
|
(214 564)
|
(211 523)
|
(228 476)
|
(236 490)
|
(233 228)
|
(212 262)
|
(245 814)
|
(252 262)
|
|
| Selling, General & Administrative |
(54 868)
|
(56 566)
|
(59 495)
|
(68 420)
|
(74 844)
|
(84 659)
|
(86 209)
|
(89 908)
|
(96 142)
|
(93 019)
|
(95 643)
|
(81 918)
|
(77 024)
|
(70 679)
|
(66 054)
|
(69 293)
|
(72 832)
|
(74 958)
|
(88 479)
|
(105 116)
|
(106 456)
|
(108 611)
|
(96 965)
|
(114 461)
|
(114 782)
|
(115 311)
|
(94 085)
|
(114 520)
|
(119 196)
|
(122 178)
|
(107 017)
|
(123 464)
|
(123 374)
|
(125 719)
|
(115 297)
|
(133 455)
|
(136 745)
|
(138 286)
|
(121 167)
|
(139 867)
|
(139 116)
|
(140 168)
|
(118 476)
|
(142 383)
|
(147 469)
|
(151 175)
|
(138 760)
|
(168 349)
|
(174 913)
|
(178 462)
|
(149 115)
|
(282 515)
|
(279 618)
|
(277 994)
|
(143 127)
|
(164 974)
|
(159 652)
|
(158 171)
|
(130 325)
|
(160 688)
|
(162 864)
|
(164 964)
|
(145 520)
|
(171 446)
|
(179 323)
|
(186 081)
|
(170 807)
|
(196 669)
|
(193 859)
|
(203 012)
|
(185 617)
|
(215 471)
|
(222 585)
|
(219 808)
|
(194 583)
|
(216 244)
|
(218 773)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11 534)
|
0
|
0
|
0
|
(12 594)
|
0
|
0
|
0
|
(13 587)
|
0
|
0
|
0
|
(15 813)
|
0
|
0
|
0
|
(14 528)
|
0
|
0
|
0
|
(19 218)
|
0
|
0
|
0
|
(19 987)
|
0
|
0
|
0
|
(23 363)
|
0
|
0
|
0
|
(27 131)
|
0
|
0
|
0
|
(26 695)
|
0
|
0
|
0
|
(25 139)
|
0
|
0
|
0
|
(21 626)
|
0
|
0
|
0
|
(21 439)
|
0
|
0
|
0
|
(25 092)
|
0
|
0
|
0
|
(21 540)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 223)
|
0
|
0
|
0
|
(3 017)
|
0
|
0
|
0
|
(2 993)
|
0
|
0
|
0
|
375
|
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 |
0
|
(297)
|
0
|
0
|
(2 289)
|
0
|
0
|
125
|
0
|
0
|
7 181
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
0
|
(1)
|
0
|
2
|
(1)
|
374
|
374
|
372
|
277
|
277
|
277
|
278
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(1)
|
0
|
(1)
|
0
|
406
|
(36 295)
|
(40 526)
|
(40 160)
|
486
|
(22 463)
|
(17 718)
|
(17 288)
|
(5 272)
|
(3 156)
|
(2 294)
|
(3 855)
|
(1 452)
|
(5 479)
|
(4 883)
|
(2 862)
|
1 170
|
(8 702)
|
(11 012)
|
(11 552)
|
(814)
|
(13 005)
|
(13 905)
|
(13 420)
|
3 861
|
(29 570)
|
(33 489)
|
|
| Operating Income |
22 483
N/A
|
23 756
+6%
|
26 563
+12%
|
35 009
+32%
|
41 944
+20%
|
45 863
+9%
|
47 005
+2%
|
51 200
+9%
|
57 066
+11%
|
56 741
-1%
|
53 856
-5%
|
35 279
-34%
|
7 690
-78%
|
(12 803)
N/A
|
(10 277)
+20%
|
7 292
N/A
|
20 787
+185%
|
29 160
+40%
|
40 764
+40%
|
38 960
-4%
|
38 718
-1%
|
30 608
-21%
|
36 632
+20%
|
37 819
+3%
|
35 376
-6%
|
34 708
-2%
|
29 787
-14%
|
31 604
+6%
|
38 204
+21%
|
51 530
+35%
|
58 582
+14%
|
64 695
+10%
|
67 591
+4%
|
67 853
+0%
|
74 432
+10%
|
77 884
+5%
|
81 405
+5%
|
84 279
+4%
|
81 960
-3%
|
80 570
-2%
|
77 405
-4%
|
72 750
-6%
|
77 266
+6%
|
75 001
-3%
|
76 807
+2%
|
81 873
+7%
|
81 391
-1%
|
84 559
+4%
|
78 734
-7%
|
74 595
-5%
|
72 416
-3%
|
102 383
+41%
|
96 412
-6%
|
89 761
-7%
|
38 872
-57%
|
(26 471)
N/A
|
(26 666)
-1%
|
(18 803)
+29%
|
10 969
N/A
|
51 583
+370%
|
52 458
+2%
|
43 984
-16%
|
41 281
-6%
|
30 570
-26%
|
40 011
+31%
|
46 322
+16%
|
64 070
+38%
|
65 304
+2%
|
65 125
0%
|
73 567
+13%
|
72 405
-2%
|
54 484
-25%
|
53 112
-3%
|
39 842
-25%
|
69 029
+73%
|
40 834
-41%
|
38 966
-5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(722)
|
(770)
|
(566)
|
(307)
|
(1 597)
|
(626)
|
(764)
|
(2 188)
|
(1 987)
|
(776)
|
(728)
|
(5 079)
|
(6 486)
|
(5 932)
|
(971)
|
(1 385)
|
(1 162)
|
(1 875)
|
(1 267)
|
(324)
|
(1 110)
|
(1 270)
|
(31)
|
(1 051)
|
(218)
|
4 419
|
7 021
|
10 423
|
11 743
|
8 763
|
3 281
|
1 119
|
1 709
|
4 594
|
5 671
|
7 512
|
6 200
|
2 981
|
318
|
(2 400)
|
(2 611)
|
(1 721)
|
2 574
|
2 216
|
3 674
|
1 997
|
(147)
|
997
|
1 851
|
1 737
|
2 480
|
3 889
|
1 168
|
3 449
|
1 133
|
136
|
269
|
(1 360)
|
1 609
|
3 545
|
4 642
|
6 292
|
5 327
|
11 781
|
12 570
|
6 597
|
5 772
|
6 406
|
5 846
|
6 778
|
10 299
|
9 844
|
(2 619)
|
556
|
(8 923)
|
(16 392)
|
(3 915)
|
|
| Non-Reccuring Items |
(2 633)
|
(2 661)
|
(3 044)
|
(3 578)
|
(2 397)
|
(1 594)
|
(1 637)
|
(1 634)
|
(1 611)
|
(1 559)
|
(1 145)
|
(1 302)
|
(2 615)
|
(3 640)
|
(4 425)
|
(3 395)
|
(4 412)
|
(4 235)
|
(8 366)
|
(11 547)
|
(9 748)
|
(9 537)
|
(8 374)
|
(5 268)
|
(4 219)
|
(6 347)
|
(11 054)
|
(7 556)
|
(20 932)
|
(19 137)
|
(18 316)
|
(17 480)
|
(6 586)
|
(7 771)
|
(13 959)
|
(14 011)
|
(13 195)
|
(12 846)
|
(8 013)
|
(7 850)
|
(22 371)
|
(22 974)
|
(23 377)
|
(18 556)
|
(6 508)
|
39
|
(164)
|
(6 129)
|
(3 722)
|
(8 636)
|
(9 745)
|
0
|
0
|
0
|
(24 934)
|
0
|
0
|
0
|
2 703
|
0
|
0
|
0
|
(2 671)
|
0
|
0
|
0
|
(14 258)
|
0
|
0
|
0
|
(9 984)
|
0
|
0
|
0
|
(28 985)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
90
|
45
|
218
|
226
|
224
|
3 253
|
3 301
|
3 331
|
225
|
199
|
177
|
79
|
58
|
1 228
|
1 219
|
1 332
|
1 141
|
1 306
|
1 316
|
1 196
|
214
|
129
|
154
|
190
|
186
|
128
|
201
|
166
|
167
|
164
|
98
|
572
|
570
|
968
|
1 094
|
616
|
700
|
458
|
329
|
414
|
614
|
442
|
900
|
934
|
794
|
829
|
435
|
791
|
1 453
|
1 216
|
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 |
1 914
|
1 827
|
2 930
|
2 613
|
2 983
|
2 210
|
3 679
|
2 519
|
863
|
(357)
|
1 882
|
1 776
|
1 460
|
825
|
1 333
|
1 599
|
1 530
|
1 222
|
775
|
1 266
|
1 509
|
2 052
|
3 148
|
3 334
|
1 084
|
636
|
1 293
|
(1 560)
|
(57)
|
(115)
|
(6)
|
463
|
177
|
(558)
|
(724)
|
(963)
|
(1 361)
|
(999)
|
(980)
|
(2 473)
|
(1 728)
|
859
|
(1 920)
|
1 606
|
1 579
|
(1 036)
|
1 327
|
30
|
(122)
|
(51)
|
110
|
632
|
(109)
|
113
|
2
|
3
|
1
|
1
|
71
|
1
|
0
|
2
|
(3)
|
2
|
0
|
1
|
305
|
2
|
3
|
3
|
(207)
|
0
|
0
|
0
|
(245)
|
(1)
|
1
|
|
| Pre-Tax Income |
21 132
N/A
|
22 197
+5%
|
26 101
+18%
|
33 963
+30%
|
41 157
+21%
|
49 106
+19%
|
51 584
+5%
|
53 228
+3%
|
54 556
+2%
|
54 248
-1%
|
54 042
0%
|
30 753
-43%
|
107
-100%
|
(20 322)
N/A
|
(13 121)
+35%
|
5 443
N/A
|
17 884
+229%
|
25 578
+43%
|
33 222
+30%
|
29 551
-11%
|
29 583
+0%
|
21 982
-26%
|
31 529
+43%
|
35 024
+11%
|
32 209
-8%
|
33 544
+4%
|
27 248
-19%
|
33 077
+21%
|
29 125
-12%
|
41 205
+41%
|
43 639
+6%
|
49 369
+13%
|
63 461
+29%
|
65 086
+3%
|
66 514
+2%
|
71 038
+7%
|
73 749
+4%
|
73 873
+0%
|
73 614
0%
|
68 261
-7%
|
51 309
-25%
|
49 356
-4%
|
55 443
+12%
|
61 201
+10%
|
76 346
+25%
|
83 702
+10%
|
82 842
-1%
|
80 248
-3%
|
78 194
-3%
|
68 861
-12%
|
65 261
-5%
|
106 904
+64%
|
97 471
-9%
|
93 323
-4%
|
15 073
-84%
|
(26 332)
N/A
|
(26 396)
0%
|
(20 162)
+24%
|
15 352
N/A
|
55 129
+259%
|
57 102
+4%
|
50 278
-12%
|
43 934
-13%
|
42 353
-4%
|
52 583
+24%
|
52 920
+1%
|
55 889
+6%
|
71 712
+28%
|
70 974
-1%
|
80 348
+13%
|
72 513
-10%
|
64 330
-11%
|
50 494
-22%
|
40 399
-20%
|
30 876
-24%
|
24 441
-21%
|
35 052
+43%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(8 088)
|
(9 069)
|
(9 852)
|
(12 434)
|
(14 385)
|
(17 718)
|
(19 164)
|
(19 230)
|
(19 212)
|
(17 480)
|
(19 867)
|
(14 911)
|
(10 162)
|
(2 957)
|
(2 560)
|
(3 330)
|
(6 137)
|
(7 674)
|
(10 290)
|
(8 088)
|
(7 646)
|
(10 562)
|
(16 334)
|
(19 668)
|
(20 288)
|
(16 780)
|
(11 545)
|
(12 066)
|
(14 820)
|
(18 103)
|
(17 754)
|
(18 809)
|
(18 768)
|
(17 342)
|
(20 406)
|
(20 940)
|
(21 030)
|
(21 521)
|
(21 991)
|
(20 579)
|
(15 665)
|
(14 577)
|
(5 080)
|
(6 831)
|
(9 497)
|
(15 468)
|
(28 679)
|
(29 096)
|
(32 682)
|
(27 560)
|
(33 266)
|
(48 539)
|
(47 133)
|
(46 812)
|
(16 127)
|
(8 924)
|
(6 716)
|
(7 707)
|
(12 130)
|
(20 180)
|
(22 279)
|
(22 318)
|
(20 317)
|
(21 478)
|
(23 013)
|
(20 906)
|
(18 544)
|
(22 381)
|
(23 177)
|
(24 942)
|
(28 788)
|
(24 647)
|
(23 483)
|
(23 320)
|
(14 331)
|
(12 513)
|
(12 948)
|
|
| Income from Continuing Operations |
13 044
|
13 128
|
16 249
|
21 529
|
26 772
|
31 388
|
32 420
|
33 998
|
35 344
|
36 768
|
34 175
|
15 842
|
(10 055)
|
(23 279)
|
(15 681)
|
2 113
|
11 747
|
17 904
|
22 932
|
21 463
|
21 937
|
11 420
|
15 195
|
15 356
|
11 921
|
16 764
|
15 703
|
21 011
|
14 305
|
23 102
|
25 885
|
30 560
|
44 693
|
47 744
|
46 108
|
50 098
|
52 719
|
52 352
|
51 623
|
47 682
|
35 644
|
34 779
|
50 363
|
54 370
|
66 849
|
68 234
|
54 163
|
51 152
|
45 512
|
41 301
|
31 995
|
58 365
|
50 338
|
46 511
|
(1 054)
|
(35 256)
|
(33 112)
|
(27 869)
|
3 222
|
34 949
|
34 823
|
27 960
|
23 617
|
20 875
|
29 570
|
32 014
|
37 345
|
49 331
|
47 797
|
55 406
|
43 725
|
39 683
|
27 011
|
17 079
|
16 545
|
11 928
|
22 104
|
|
| Income to Minority Interest |
(329)
|
(295)
|
(409)
|
(866)
|
(1 025)
|
(1 223)
|
(1 308)
|
(1 631)
|
(1 929)
|
(1 906)
|
(2 113)
|
(1 759)
|
(629)
|
322
|
676
|
(343)
|
(1 228)
|
(2 025)
|
(2 866)
|
(2 766)
|
(2 373)
|
(1 954)
|
(1 892)
|
(2 079)
|
(2 185)
|
(2 113)
|
(1 840)
|
(1 801)
|
(1 898)
|
(2 336)
|
(2 501)
|
(2 359)
|
(2 488)
|
(2 885)
|
(3 588)
|
(3 950)
|
(4 053)
|
(3 732)
|
(2 950)
|
(2 872)
|
(2 742)
|
(2 722)
|
(2 840)
|
(3 124)
|
(3 274)
|
(3 894)
|
(4 465)
|
(5 075)
|
(5 461)
|
(5 169)
|
(4 746)
|
(8 745)
|
(8 361)
|
(7 954)
|
(2 740)
|
(971)
|
(743)
|
(880)
|
(2 421)
|
(3 231)
|
(3 206)
|
(3 377)
|
(2 933)
|
(2 783)
|
(3 421)
|
(3 129)
|
(3 068)
|
(3 203)
|
(2 639)
|
(3 050)
|
(3 467)
|
(3 594)
|
(3 636)
|
(3 284)
|
(2 831)
|
(2 517)
|
(2 457)
|
|
| Net Income (Common) |
12 717
N/A
|
12 816
+1%
|
15 838
+24%
|
20 657
+30%
|
25 759
+25%
|
30 162
+17%
|
31 110
+3%
|
32 352
+4%
|
33 411
+3%
|
34 860
+4%
|
32 068
-8%
|
14 081
-56%
|
(10 688)
N/A
|
(22 958)
-115%
|
(15 006)
+35%
|
1 768
N/A
|
10 514
+495%
|
15 870
+51%
|
20 052
+26%
|
18 685
-7%
|
19 553
+5%
|
9 457
-52%
|
13 303
+41%
|
13 275
0%
|
9 735
-27%
|
14 651
+50%
|
13 862
-5%
|
19 208
+39%
|
12 407
-35%
|
20 765
+67%
|
23 384
+13%
|
28 201
+21%
|
42 204
+50%
|
44 859
+6%
|
42 520
-5%
|
46 148
+9%
|
48 666
+5%
|
48 621
0%
|
48 672
+0%
|
44 809
-8%
|
32 900
-27%
|
32 055
-3%
|
47 522
+48%
|
51 245
+8%
|
63 575
+24%
|
64 339
+1%
|
49 697
-23%
|
46 075
-7%
|
40 049
-13%
|
36 130
-10%
|
27 248
-25%
|
49 618
+82%
|
41 975
-15%
|
38 555
-8%
|
(3 794)
N/A
|
(36 225)
-855%
|
(33 854)
+7%
|
(28 749)
+15%
|
800
N/A
|
31 714
+3 864%
|
31 612
0%
|
24 578
-22%
|
20 682
-16%
|
18 087
-13%
|
26 146
+45%
|
28 882
+10%
|
34 276
+19%
|
46 126
+35%
|
45 155
-2%
|
52 353
+16%
|
40 257
-23%
|
36 085
-10%
|
23 373
-35%
|
13 793
-41%
|
13 713
-1%
|
9 410
-31%
|
19 645
+109%
|
|
| EPS (Diluted) |
55.77
N/A
|
55.48
-1%
|
69.16
+25%
|
63.17
-9%
|
77.82
+23%
|
92.23
+19%
|
95.13
+3%
|
97.74
+3%
|
102.17
+5%
|
106.6
+4%
|
96.88
-9%
|
43.06
-56%
|
-33.29
N/A
|
-70.64
-112%
|
-46.73
+34%
|
5.44
N/A
|
30.74
+465%
|
46.4
+51%
|
59.32
+28%
|
54.63
-8%
|
57.19
+5%
|
27.66
-52%
|
38.91
+41%
|
38.82
0%
|
28.47
-27%
|
42.85
+51%
|
40.54
-5%
|
56.18
+39%
|
36.29
-35%
|
60.73
+67%
|
68.37
+13%
|
82.45
+21%
|
123.4
+50%
|
131.15
+6%
|
124.24
-5%
|
134.54
+8%
|
141.88
+5%
|
141.75
0%
|
141.91
+0%
|
130.65
-8%
|
95.93
-27%
|
93.47
-3%
|
138.56
+48%
|
149.42
+8%
|
185.34
+24%
|
187.59
+1%
|
144.9
-23%
|
134.34
-7%
|
116.77
-13%
|
105.35
-10%
|
79.45
-25%
|
144.67
+82%
|
122.39
-15%
|
112.41
-8%
|
-11.06
N/A
|
-105.62
-855%
|
-98.71
+7%
|
-83.82
+15%
|
2.33
N/A
|
92.47
+3 869%
|
92.22
0%
|
71.63
-22%
|
60.28
-16%
|
52.72
-13%
|
76.2
+45%
|
84.17
+10%
|
99.89
+19%
|
134.43
+35%
|
131.6
-2%
|
152.57
+16%
|
117.32
-23%
|
105.2
-10%
|
68.12
-35%
|
40.21
-41%
|
40.36
+0%
|
29.56
-27%
|
61.71
+109%
|
|