Sharp Corp
TSE:6753
| 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 |
639.3
1 007
|
| 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
Sharp Corp
|
Revenue
|
2.1T
JPY
|
|
Cost of Revenue
|
-1.7T
JPY
|
|
Gross Profit
|
422B
JPY
|
|
Operating Expenses
|
-373.6B
JPY
|
|
Operating Income
|
48.5B
JPY
|
|
Other Expenses
|
16.2B
JPY
|
|
Net Income
|
64.6B
JPY
|
Income Statement
Sharp Corp
| Jun-2003 | Sep-2003 | Dec-2003 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2 182
|
0
|
0
|
1 855
|
0
|
0
|
1 852
|
3 924
|
5 908
|
8 001
|
8 297
|
8 431
|
8 721
|
8 646
|
8 676
|
9 609
|
11 090
|
13 170
|
15 267
|
16 850
|
18 992
|
20 726
|
22 510
|
23 529
|
23 310
|
23 182
|
22 663
|
21 350
|
20 247
|
18 721
|
15 634
|
12 758
|
9 563
|
6 394
|
5 189
|
4 877
|
4 654
|
4 801
|
4 714
|
4 493
|
4 467
|
4 392
|
4 476
|
4 542
|
4 712
|
4 697
|
4 716
|
5 175
|
5 210
|
5 511
|
5 596
|
5 244
|
5 017
|
4 448
|
4 084
|
5 497
|
7 354
|
9 296
|
11 271
|
11 341
|
10 893
|
10 801
|
10 509
|
10 033
|
10 521
|
10 296
|
0
|
|
| Revenue |
1 532 251
N/A
|
1 108 254
-28%
|
1 674 332
+51%
|
1 763 839
+5%
|
2 349 298
+33%
|
1 907 709
-19%
|
1 922 822
+1%
|
1 986 158
+3%
|
2 067 265
+4%
|
2 144 625
+4%
|
2 197 411
+2%
|
2 285 840
+4%
|
2 388 130
+4%
|
2 461 023
+3%
|
2 562 076
+4%
|
2 513 941
-2%
|
2 483 627
-1%
|
2 297 581
-7%
|
2 147 999
-7%
|
2 023 838
-6%
|
2 024 044
+0%
|
2 167 352
+7%
|
2 239 308
+3%
|
2 329 401
+4%
|
3 021 973
+30%
|
2 920 721
-3%
|
2 832 610
-3%
|
2 596 249
-8%
|
2 455 850
-5%
|
2 274 105
-7%
|
2 245 431
-1%
|
2 334 628
+4%
|
2 478 586
+6%
|
2 627 895
+6%
|
2 716 439
+3%
|
2 853 418
+5%
|
2 927 186
+3%
|
2 938 999
+0%
|
2 912 837
-1%
|
2 860 335
-2%
|
2 786 256
-3%
|
2 784 831
0%
|
2 738 269
-2%
|
2 638 847
-4%
|
2 461 589
-7%
|
2 266 685
-8%
|
2 101 591
-7%
|
2 009 840
-4%
|
2 050 639
+2%
|
2 133 669
+4%
|
2 246 119
+5%
|
2 388 806
+6%
|
2 427 271
+2%
|
2 454 702
+1%
|
2 441 141
-1%
|
2 369 363
-3%
|
2 394 767
+1%
|
2 381 206
-1%
|
2 391 702
+0%
|
2 384 109
0%
|
2 262 284
-5%
|
2 261 760
0%
|
2 285 072
+1%
|
2 323 570
+2%
|
2 425 910
+4%
|
2 523 011
+4%
|
2 500 669
-1%
|
2 503 094
+0%
|
2 495 588
0%
|
2 446 193
-2%
|
2 535 372
+4%
|
2 568 631
+1%
|
2 548 117
-1%
|
2 527 163
-1%
|
2 448 400
-3%
|
2 345 748
-4%
|
2 321 921
-1%
|
2 312 665
0%
|
2 260 056
-2%
|
2 215 163
-2%
|
2 160 146
-2%
|
2 100 672
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 157 481)
|
(840 254)
|
(1 273 071)
|
(1 348 533)
|
(1 800 944)
|
(1 477 564)
|
(1 489 675)
|
(1 544 804)
|
(1 607 556)
|
(1 663 008)
|
(1 701 784)
|
(1 769 833)
|
(1 854 104)
|
(1 915 852)
|
(2 000 927)
|
(1 975 821)
|
(1 972 126)
|
(1 875 817)
|
(1 797 434)
|
(1 678 667)
|
(1 655 511)
|
(1 747 037)
|
(1 823 937)
|
(1 895 383)
|
(2 452 345)
|
(2 374 743)
|
(2 290 364)
|
(2 117 305)
|
(2 043 842)
|
(1 971 075)
|
(2 056 620)
|
(2 129 841)
|
(2 218 003)
|
(2 272 125)
|
(2 260 265)
|
(2 339 330)
|
(2 396 344)
|
(2 400 269)
|
(2 370 951)
|
(2 339 183)
|
(2 397 749)
|
(2 434 657)
|
(2 417 725)
|
(2 380 457)
|
(2 228 277)
|
(2 030 279)
|
(1 872 924)
|
(1 764 100)
|
(1 666 784)
|
(1 730 851)
|
(1 831 899)
|
(1 958 197)
|
(2 023 007)
|
(2 040 321)
|
(2 028 397)
|
(1 962 268)
|
(1 974 699)
|
(1 957 220)
|
(1 959 707)
|
(1 938 134)
|
(1 857 007)
|
(1 873 143)
|
(1 904 648)
|
(1 947 642)
|
(2 004 593)
|
(2 082 942)
|
(2 059 121)
|
(2 063 487)
|
(2 063 864)
|
(2 028 042)
|
(2 133 903)
|
(2 189 312)
|
(2 217 285)
|
(2 208 667)
|
(2 124 932)
|
(2 018 103)
|
(1 974 032)
|
(1 955 469)
|
(1 896 599)
|
(1 828 634)
|
(1 754 437)
|
(1 678 646)
|
|
| Gross Profit |
374 770
N/A
|
268 000
-28%
|
401 261
+50%
|
415 306
+4%
|
548 354
+32%
|
430 145
-22%
|
433 147
+1%
|
441 354
+2%
|
459 709
+4%
|
481 617
+5%
|
495 627
+3%
|
516 007
+4%
|
534 026
+3%
|
545 171
+2%
|
561 149
+3%
|
538 120
-4%
|
511 501
-5%
|
421 764
-18%
|
350 565
-17%
|
345 171
-2%
|
368 533
+7%
|
420 315
+14%
|
415 371
-1%
|
434 018
+4%
|
569 628
+31%
|
545 978
-4%
|
542 246
-1%
|
478 944
-12%
|
412 008
-14%
|
303 030
-26%
|
188 811
-38%
|
204 787
+8%
|
260 583
+27%
|
355 770
+37%
|
456 174
+28%
|
514 088
+13%
|
530 842
+3%
|
538 730
+1%
|
541 886
+1%
|
521 152
-4%
|
388 507
-25%
|
350 174
-10%
|
320 544
-8%
|
258 390
-19%
|
233 312
-10%
|
236 406
+1%
|
228 667
-3%
|
245 740
+7%
|
383 855
+56%
|
402 818
+5%
|
414 220
+3%
|
430 609
+4%
|
404 264
-6%
|
414 381
+3%
|
412 744
0%
|
407 095
-1%
|
420 068
+3%
|
423 986
+1%
|
431 995
+2%
|
445 975
+3%
|
405 277
-9%
|
388 617
-4%
|
380 424
-2%
|
375 928
-1%
|
421 317
+12%
|
440 069
+4%
|
441 548
+0%
|
439 607
0%
|
431 724
-2%
|
418 151
-3%
|
401 469
-4%
|
379 319
-6%
|
330 832
-13%
|
318 496
-4%
|
323 468
+2%
|
327 645
+1%
|
347 889
+6%
|
357 196
+3%
|
363 457
+2%
|
386 529
+6%
|
405 709
+5%
|
422 026
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(293 130)
|
(218 828)
|
(312 790)
|
(320 965)
|
(409 603)
|
(316 108)
|
(318 929)
|
(329 825)
|
(340 876)
|
(357 913)
|
(361 695)
|
(376 557)
|
(392 751)
|
(416 831)
|
(430 102)
|
(420 541)
|
(416 391)
|
(394 508)
|
(378 161)
|
(359 469)
|
(345 939)
|
(349 132)
|
(350 866)
|
(367 508)
|
(490 732)
|
(486 081)
|
(473 242)
|
(457 421)
|
(449 560)
|
(438 240)
|
(428 844)
|
(417 708)
|
(406 849)
|
(404 891)
|
(399 729)
|
(412 650)
|
(422 282)
|
(428 514)
|
(437 920)
|
(442 808)
|
(436 572)
|
(431 667)
|
(422 991)
|
(386 748)
|
(395 279)
|
(372 130)
|
(365 394)
|
(359 732)
|
(321 401)
|
(320 739)
|
(311 283)
|
(316 763)
|
(314 139)
|
(317 456)
|
(316 179)
|
(314 939)
|
(342 680)
|
(352 895)
|
(353 786)
|
(363 705)
|
(353 813)
|
(341 908)
|
(336 272)
|
(328 830)
|
(338 205)
|
(348 447)
|
(349 060)
|
(354 619)
|
(347 008)
|
(345 688)
|
(353 343)
|
(358 204)
|
(356 551)
|
(357 387)
|
(357 479)
|
(357 241)
|
(368 232)
|
(376 292)
|
(377 460)
|
(382 884)
|
(378 371)
|
(373 576)
|
|
| Selling, General & Administrative |
(293 568)
|
(209 201)
|
(309 957)
|
(317 602)
|
(409 073)
|
(316 108)
|
(318 929)
|
(329 825)
|
(340 876)
|
(357 913)
|
(338 038)
|
(376 557)
|
(392 751)
|
(415 808)
|
(430 102)
|
(407 351)
|
(414 310)
|
(356 424)
|
(343 272)
|
(327 429)
|
(315 416)
|
(318 262)
|
(319 440)
|
(335 232)
|
(447 342)
|
(453 033)
|
(451 472)
|
(446 307)
|
(414 632)
|
(438 240)
|
(428 844)
|
(417 708)
|
(374 341)
|
(404 891)
|
(399 729)
|
(412 650)
|
(388 987)
|
(428 514)
|
(437 920)
|
(442 808)
|
(399 865)
|
(431 667)
|
(422 991)
|
(386 748)
|
(365 156)
|
(372 130)
|
(365 394)
|
(359 732)
|
(296 743)
|
(320 736)
|
(311 280)
|
(316 762)
|
(291 429)
|
(316 563)
|
(316 179)
|
(319 051)
|
(310 811)
|
(350 031)
|
(357 899)
|
(363 703)
|
(329 961)
|
(341 908)
|
(336 270)
|
(328 829)
|
(317 236)
|
(348 446)
|
(349 059)
|
(354 618)
|
(325 298)
|
(345 686)
|
(353 342)
|
(358 202)
|
(339 537)
|
(357 387)
|
(357 478)
|
(357 240)
|
(348 544)
|
(376 292)
|
(377 459)
|
(382 884)
|
(353 375)
|
(373 574)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13 190)
|
(26 761)
|
(38 084)
|
(34 889)
|
(32 040)
|
(30 523)
|
(30 870)
|
(31 426)
|
(32 276)
|
(43 390)
|
0
|
0
|
0
|
(34 928)
|
0
|
0
|
0
|
(32 508)
|
0
|
0
|
0
|
(33 295)
|
0
|
0
|
0
|
(36 707)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24 657)
|
0
|
0
|
0
|
(22 709)
|
0
|
0
|
0
|
(31 868)
|
0
|
0
|
0
|
(23 851)
|
0
|
0
|
0
|
(20 968)
|
0
|
0
|
0
|
(21 708)
|
0
|
0
|
0
|
(17 013)
|
0
|
0
|
0
|
(19 688)
|
0
|
0
|
0
|
(24 995)
|
0
|
|
| Other Operating Expenses |
438
|
(9 627)
|
(2 833)
|
(3 363)
|
(530)
|
0
|
0
|
0
|
0
|
0
|
(23 657)
|
0
|
0
|
(1 023)
|
0
|
0
|
24 680
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(33 048)
|
(21 770)
|
(11 114)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30 123)
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(1)
|
(1)
|
(893)
|
0
|
4 112
|
(1)
|
(2 864)
|
4 113
|
(2)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
(2)
|
|
| Operating Income |
81 640
N/A
|
49 172
-40%
|
88 471
+80%
|
94 341
+7%
|
138 751
+47%
|
114 037
-18%
|
114 218
+0%
|
111 529
-2%
|
118 833
+7%
|
123 704
+4%
|
133 932
+8%
|
139 450
+4%
|
141 275
+1%
|
128 340
-9%
|
131 047
+2%
|
117 579
-10%
|
95 110
-19%
|
27 256
-71%
|
(27 596)
N/A
|
(14 298)
+48%
|
22 594
N/A
|
71 183
+215%
|
64 505
-9%
|
66 510
+3%
|
78 896
+19%
|
59 897
-24%
|
69 004
+15%
|
21 523
-69%
|
(37 552)
N/A
|
(135 210)
-260%
|
(240 033)
-78%
|
(212 921)
+11%
|
(146 266)
+31%
|
(49 121)
+66%
|
56 445
N/A
|
101 438
+80%
|
108 560
+7%
|
110 216
+2%
|
103 966
-6%
|
78 344
-25%
|
(48 065)
N/A
|
(81 493)
-70%
|
(102 447)
-26%
|
(128 358)
-25%
|
(161 967)
-26%
|
(135 724)
+16%
|
(136 727)
-1%
|
(113 992)
+17%
|
62 454
N/A
|
82 079
+31%
|
102 937
+25%
|
113 846
+11%
|
90 125
-21%
|
96 925
+8%
|
96 565
0%
|
92 156
-5%
|
77 388
-16%
|
71 091
-8%
|
78 209
+10%
|
82 270
+5%
|
51 464
-37%
|
46 709
-9%
|
44 152
-5%
|
47 098
+7%
|
83 112
+76%
|
91 622
+10%
|
92 488
+1%
|
84 988
-8%
|
84 716
0%
|
72 463
-14%
|
48 126
-34%
|
21 115
-56%
|
(25 719)
N/A
|
(38 891)
-51%
|
(34 011)
+13%
|
(29 596)
+13%
|
(20 343)
+31%
|
(19 096)
+6%
|
(14 003)
+27%
|
3 645
N/A
|
27 338
+650%
|
48 450
+77%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 849
|
8 165
|
16 095
|
(330)
|
(487)
|
(3 845)
|
(1 026)
|
2 370
|
1 797
|
7 535
|
3 106
|
2 744
|
504
|
(6 432)
|
(3 604)
|
(4 333)
|
(5 197)
|
(12 660)
|
(8 947)
|
(9 190)
|
(14 696)
|
(10 746)
|
(8 872)
|
(4 032)
|
1 489
|
6 555
|
7 827
|
2 989
|
(2 443)
|
(9 396)
|
(20 751)
|
(26 125)
|
(20 549)
|
(22 930)
|
(2 463)
|
9 112
|
10 677
|
6 408
|
(3 195)
|
(6 685)
|
(11 990)
|
(15 140)
|
(9 250)
|
(11 268)
|
(7 928)
|
(1 072)
|
1 174
|
1 265
|
(14 219)
|
(12 596)
|
(6 728)
|
1 285
|
20 833
|
32 142
|
27 946
|
20 069
|
7 166
|
(1 336)
|
(7 021)
|
(680)
|
10 458
|
18 587
|
16 657
|
37 139
|
16 732
|
21 832
|
19 754
|
|
| Non-Reccuring Items |
0
|
0
|
(530)
|
0
|
0
|
(5 845)
|
(6 175)
|
(7 162)
|
(6 925)
|
(7 648)
|
(9 511)
|
(7 446)
|
(6 920)
|
(5 013)
|
(2 700)
|
(2 173)
|
(2 218)
|
(78 108)
|
(87 793)
|
(91 768)
|
(17 489)
|
(7 804)
|
(2 841)
|
(5 705)
|
(11 024)
|
(52 226)
|
(66 544)
|
(83 794)
|
(170 010)
|
(160 086)
|
(232 592)
|
(239 473)
|
(245 500)
|
(215 285)
|
(129 344)
|
(100 982)
|
(15 134)
|
(10 032)
|
(16 560)
|
(25 982)
|
(123 164)
|
(125 768)
|
(157 685)
|
(151 003)
|
(54 565)
|
(57 506)
|
(22 415)
|
(24 075)
|
(27 778)
|
(27 204)
|
(22 637)
|
(18 233)
|
(1 825)
|
0
|
(1 633)
|
(163)
|
(13 858)
|
0
|
(7 111)
|
(7 024)
|
(23 886)
|
(26 472)
|
(26 053)
|
(20 103)
|
(2 367)
|
2 061
|
2 720
|
(13 788)
|
(36 324)
|
(25 390)
|
(27 854)
|
(18 057)
|
(215 529)
|
(216 757)
|
(217 337)
|
(220 318)
|
(133 662)
|
(140 841)
|
(138 178)
|
(157 971)
|
(68 713)
|
(70 976)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 900)
|
(3 194)
|
(3 819)
|
(2 456)
|
(2 826)
|
(2 789)
|
(2 862)
|
(3 897)
|
(4 556)
|
(7 220)
|
(7 337)
|
(4 209)
|
(3 194)
|
(2 982)
|
(4 040)
|
(11 099)
|
(11 443)
|
(14 927)
|
(13 829)
|
(5 278)
|
(4 962)
|
1 851
|
1 860
|
373
|
815
|
8 324
|
8 259
|
7 434
|
7 447
|
0
|
14 572
|
16 387
|
16 261
|
(1 095)
|
(1 409)
|
(3 108)
|
(2 081)
|
1 128
|
1 804
|
2 991
|
4 336
|
9 438
|
8 614
|
8 148
|
5 919
|
5 798
|
8 074
|
7 609
|
0
|
5 620
|
(400)
|
(48)
|
7 848
|
10 537
|
11 105
|
11 316
|
7 460
|
6 956
|
5 320
|
6 266
|
2 419
|
3 070
|
2 548
|
1 006
|
2 119
|
76 443
|
88 758
|
|
| Total Other Income |
(13 700)
|
(1 201)
|
(8 463)
|
(7 530)
|
(16 427)
|
(6 806)
|
(7 755)
|
(9 744)
|
(10 792)
|
(7 303)
|
(7 913)
|
(12 097)
|
(16 451)
|
(8 910)
|
(10 279)
|
(7 437)
|
(5 375)
|
(10 781)
|
(9 908)
|
(13 050)
|
(13 150)
|
(14 338)
|
(23 030)
|
(21 687)
|
(27 307)
|
(24 591)
|
(18 035)
|
(12 441)
|
(21 453)
|
(29 113)
|
(38 269)
|
(42 564)
|
(46 834)
|
(56 598)
|
(51 146)
|
(54 494)
|
(38 561)
|
(34 705)
|
(28 923)
|
(30 069)
|
(32 484)
|
(26 646)
|
(28 046)
|
(23 925)
|
(5 194)
|
(24 764)
|
(21 547)
|
(18 689)
|
(11 238)
|
(11 778)
|
(11 905)
|
(11 413)
|
(6 420)
|
(407)
|
2 318
|
4 971
|
600
|
(3 041)
|
(3 678)
|
(2 986)
|
27
|
(117)
|
1 546
|
7 009
|
(7 327)
|
(4 767)
|
(7 046)
|
(1 247)
|
(1 269)
|
7 010
|
6 761
|
2 232
|
(3 415)
|
(2 579)
|
(2 869)
|
(4 813)
|
(5 215)
|
(4 025)
|
(3 528)
|
(4 956)
|
(3 263)
|
(3 653)
|
|
| Pre-Tax Income |
67 940
N/A
|
47 971
-29%
|
79 478
+66%
|
86 811
+9%
|
122 324
+41%
|
101 386
-17%
|
100 288
-1%
|
94 623
-6%
|
101 116
+7%
|
108 753
+8%
|
116 508
+7%
|
119 907
+3%
|
117 904
-2%
|
114 417
-3%
|
118 068
+3%
|
118 918
+1%
|
92 488
-22%
|
(49 357)
N/A
|
(128 083)
-160%
|
(122 429)
+4%
|
(14 679)
+88%
|
45 153
N/A
|
37 107
-18%
|
36 359
-2%
|
40 880
+12%
|
(21 151)
N/A
|
(17 040)
+19%
|
(77 402)
-354%
|
(238 429)
-208%
|
(332 053)
-39%
|
(526 326)
-59%
|
(511 598)
+3%
|
(466 187)
+9%
|
(343 780)
+26%
|
(138 513)
+60%
|
(73 696)
+47%
|
45 970
N/A
|
58 467
+27%
|
54 824
-6%
|
24 597
-55%
|
(188 834)
N/A
|
(217 821)
-15%
|
(277 755)
-28%
|
(298 282)
-7%
|
(231 122)
+23%
|
(224 173)
+3%
|
(190 427)
+15%
|
(161 044)
+15%
|
(587)
+100%
|
39 225
N/A
|
74 399
+90%
|
92 796
+25%
|
89 416
-4%
|
95 127
+6%
|
93 556
-2%
|
89 310
-5%
|
58 428
-35%
|
67 414
+15%
|
64 300
-5%
|
70 251
+9%
|
32 331
-54%
|
29 368
-9%
|
28 519
-3%
|
19 785
-31%
|
66 442
+236%
|
81 788
+23%
|
89 399
+9%
|
98 634
+10%
|
89 802
-9%
|
93 134
+4%
|
58 418
-37%
|
19 916
-66%
|
(239 043)
N/A
|
(259 928)
-9%
|
(248 631)
+4%
|
(241 850)
+3%
|
(137 563)
+43%
|
(144 757)
-5%
|
(117 564)
+19%
|
(140 431)
-19%
|
53 637
N/A
|
82 333
+54%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(29 089)
|
(19 856)
|
(33 424)
|
(35 142)
|
(50 474)
|
(40 387)
|
(39 612)
|
(36 581)
|
(37 754)
|
(40 870)
|
(43 104)
|
(44 210)
|
(41 887)
|
(41 828)
|
(44 182)
|
(44 219)
|
(33 949)
|
12 097
|
40 877
|
39 765
|
7 098
|
(16 566)
|
(12 394)
|
(12 519)
|
(19 683)
|
(17 940)
|
(15 430)
|
(136 524)
|
(135 140)
|
(130 506)
|
(195 704)
|
(73 765)
|
(77 579)
|
(79 691)
|
(22 146)
|
(28 206)
|
(32 982)
|
(29 112)
|
(32 393)
|
(36 040)
|
(31 413)
|
(34 597)
|
(31 575)
|
(22 432)
|
(22 064)
|
(23 020)
|
(24 712)
|
(26 740)
|
(23 738)
|
(21 875)
|
(18 773)
|
(20 464)
|
(18 711)
|
(20 683)
|
(17 780)
|
(12 420)
|
(1 234)
|
359
|
(2 527)
|
(4 517)
|
(17 773)
|
(18 986)
|
(18 089)
|
(17 768)
|
(14 215)
|
(16 340)
|
(19 772)
|
(18 540)
|
(16 045)
|
(13 826)
|
(14 589)
|
(22 310)
|
(22 610)
|
(23 014)
|
(19 330)
|
(11 353)
|
(12 522)
|
(11 953)
|
(14 741)
|
(15 773)
|
(17 870)
|
(17 805)
|
|
| Income from Continuing Operations |
38 851
|
28 115
|
46 054
|
51 669
|
71 850
|
60 999
|
60 676
|
58 042
|
63 362
|
67 883
|
73 404
|
75 697
|
76 017
|
72 589
|
73 886
|
74 699
|
58 539
|
(37 260)
|
(87 206)
|
(82 664)
|
(7 581)
|
28 587
|
24 713
|
23 840
|
21 197
|
(39 091)
|
(32 470)
|
(213 926)
|
(373 569)
|
(462 559)
|
(722 030)
|
(585 363)
|
(543 766)
|
(423 471)
|
(160 659)
|
(101 902)
|
12 988
|
29 355
|
22 431
|
(11 443)
|
(220 247)
|
(252 418)
|
(309 330)
|
(320 714)
|
(253 186)
|
(247 193)
|
(215 139)
|
(187 784)
|
(24 325)
|
17 350
|
55 626
|
72 332
|
70 705
|
74 444
|
75 776
|
76 890
|
57 194
|
67 773
|
61 773
|
65 734
|
14 558
|
10 382
|
10 430
|
2 017
|
52 227
|
65 448
|
69 627
|
80 094
|
73 757
|
79 308
|
43 829
|
(2 394)
|
(261 653)
|
(282 942)
|
(267 961)
|
(253 203)
|
(150 085)
|
(156 710)
|
(132 305)
|
(156 204)
|
35 767
|
64 528
|
|
| Income to Minority Interest |
(317)
|
(243)
|
(343)
|
(438)
|
(724)
|
(802)
|
(631)
|
(670)
|
(608)
|
(651)
|
(602)
|
(652)
|
(647)
|
(774)
|
(980)
|
(1 120)
|
(932)
|
(554)
|
(701)
|
(882)
|
(1 010)
|
(1 288)
|
(1 251)
|
(2 013)
|
(1 796)
|
(1 474)
|
(2 283)
|
(2 001)
|
(2 507)
|
(2 638)
|
(1 808)
|
(1 559)
|
(1 581)
|
(1 453)
|
(1 434)
|
(1 378)
|
(1 429)
|
(1 607)
|
(1 800)
|
(1 878)
|
(2 100)
|
(2 123)
|
(1 369)
|
(2 801)
|
(2 786)
|
(2 249)
|
(2 643)
|
(1 024)
|
(551)
|
(297)
|
(343)
|
(659)
|
(479)
|
507
|
641
|
1 030
|
6 817
|
(206)
|
(1 079)
|
(2 146)
|
(831)
|
(1 002)
|
(335)
|
416
|
1 036
|
1 286
|
2 385
|
2 861
|
234
|
(57)
|
(2 011)
|
(1 702)
|
814
|
691
|
1 743
|
1 634
|
104
|
(71)
|
322
|
609
|
328
|
92
|
|
| Net Income (Common) |
38 534
N/A
|
27 872
-28%
|
45 711
+64%
|
51 231
+12%
|
71 126
+39%
|
60 197
-15%
|
60 045
0%
|
57 372
-4%
|
62 754
+9%
|
67 232
+7%
|
72 802
+8%
|
75 045
+3%
|
75 370
+0%
|
71 815
-5%
|
72 906
+2%
|
73 579
+1%
|
57 607
-22%
|
(37 814)
N/A
|
(87 907)
-132%
|
(83 546)
+5%
|
(8 591)
+90%
|
27 299
N/A
|
23 462
-14%
|
21 827
-7%
|
19 401
-11%
|
(40 565)
N/A
|
(34 753)
+14%
|
(215 927)
-521%
|
(376 076)
-74%
|
(465 197)
-24%
|
(723 838)
-56%
|
(586 922)
+19%
|
(545 347)
+7%
|
(424 924)
+22%
|
(162 093)
+62%
|
(103 280)
+36%
|
11 559
N/A
|
27 748
+140%
|
20 631
-26%
|
(13 321)
N/A
|
(222 347)
-1 569%
|
(254 561)
-14%
|
(312 545)
-23%
|
(327 187)
-5%
|
(261 450)
+20%
|
(256 668)
+2%
|
(224 114)
+13%
|
(194 656)
+13%
|
(30 230)
+84%
|
13 467
N/A
|
49 922
+271%
|
66 276
+33%
|
64 796
-2%
|
68 170
+5%
|
71 019
+4%
|
74 397
+5%
|
61 134
-18%
|
66 040
+8%
|
60 490
-8%
|
62 888
+4%
|
13 726
-78%
|
9 379
-32%
|
10 094
+8%
|
2 431
-76%
|
53 263
+2 091%
|
66 733
+25%
|
72 014
+8%
|
82 956
+15%
|
73 991
-11%
|
79 251
+7%
|
41 815
-47%
|
(4 096)
N/A
|
(260 840)
-6 268%
|
(282 252)
-8%
|
(266 217)
+6%
|
(251 571)
+6%
|
(149 980)
+40%
|
(156 779)
-5%
|
(131 983)
+16%
|
(155 592)
-18%
|
36 095
N/A
|
64 619
+79%
|
|
| EPS (Diluted) |
350.3
N/A
|
251.09
-28%
|
411.81
+64%
|
465.73
+13%
|
635.05
+36%
|
557.37
-12%
|
550.87
-1%
|
521.56
-5%
|
575.72
+10%
|
616.8
+7%
|
661.83
+7%
|
641.41
-3%
|
644.18
+0%
|
608.6
-6%
|
623.12
+2%
|
623.55
+0%
|
484.09
-22%
|
-402.27
N/A
|
-799.15
-99%
|
-752.66
+6%
|
-78.09
+90%
|
231.34
N/A
|
198.83
-14%
|
184.97
-7%
|
164.41
-11%
|
-368.77
N/A
|
-315.93
+14%
|
-1 962.97
-521%
|
-3 418.87
-74%
|
-4 229.06
-24%
|
-6 580.34
-56%
|
-5 287.58
+20%
|
-4 913.03
+7%
|
-3 631.82
+26%
|
-1 373.66
+62%
|
-561.3
+59%
|
78.63
N/A
|
164.18
+109%
|
122.07
-26%
|
-78.82
N/A
|
-1 315.08
-1 568%
|
-1 506.27
-15%
|
-1 849.37
-23%
|
-1 936.01
-5%
|
-1 546.4
+20%
|
-1 518.74
+2%
|
-588.22
+61%
|
-336.19
+43%
|
-68.55
+80%
|
16.5
N/A
|
61.17
+271%
|
81.22
+33%
|
78.98
-3%
|
82.53
+4%
|
85.97
+4%
|
90.08
+5%
|
75.51
-16%
|
103.99
+38%
|
95.25
-8%
|
99.02
+4%
|
21.61
-78%
|
15.35
-29%
|
16.52
+8%
|
3.98
-76%
|
87.2
+2 091%
|
109.25
+25%
|
117.9
+8%
|
135.82
+15%
|
121.14
-11%
|
127.73
+5%
|
64.81
-49%
|
-6.32
N/A
|
-407.31
-6 345%
|
-434.72
-7%
|
-410.02
+6%
|
-387.46
+6%
|
-230.99
+40%
|
-241.46
-5%
|
-203.27
+16%
|
-239.63
-18%
|
55.59
N/A
|
99.52
+79%
|
|