Alps Alpine Co Ltd
TSE:6770
| 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 |
1 224
2 125
|
| 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
Alps Alpine Co Ltd
|
Revenue
|
1T
JPY
|
|
Cost of Revenue
|
-825.7B
JPY
|
|
Gross Profit
|
180.1B
JPY
|
|
Operating Expenses
|
-136B
JPY
|
|
Operating Income
|
44.1B
JPY
|
|
Other Expenses
|
6B
JPY
|
|
Net Income
|
50.1B
JPY
|
Income Statement
Alps Alpine 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 |
242
|
0
|
0
|
334
|
0
|
0
|
417
|
0
|
0
|
393
|
0
|
0
|
203
|
0
|
0
|
371
|
0
|
0
|
476
|
935
|
1 387
|
1 835
|
1 771
|
1 709
|
1 679
|
1 632
|
1 527
|
1 499
|
1 332
|
1 238
|
1 227
|
1 137
|
1 169
|
1 146
|
1 091
|
1 060
|
995
|
937
|
896
|
822
|
1 112
|
1 066
|
985
|
934
|
526
|
499
|
521
|
575
|
718
|
768
|
921
|
1 038
|
1 160
|
1 297
|
1 373
|
1 436
|
1 372
|
1 298
|
1 132
|
963
|
866
|
763
|
724
|
718
|
697
|
719
|
782
|
906
|
1 137
|
1 231
|
1 271
|
1 231
|
931
|
1 115
|
1 132
|
1 135
|
1 270
|
1 040
|
0
|
0
|
|
| Revenue |
470 237
N/A
|
471 990
+0%
|
473 637
+0%
|
489 919
+3%
|
508 736
+4%
|
532 475
+5%
|
534 575
+0%
|
528 263
-1%
|
523 929
-1%
|
531 566
+1%
|
535 858
+1%
|
533 827
0%
|
515 619
-3%
|
510 009
-1%
|
452 123
-11%
|
400 741
-11%
|
357 312
-11%
|
366 148
+2%
|
392 236
+7%
|
407 181
+4%
|
415 517
+2%
|
550 668
+33%
|
538 141
-2%
|
529 510
-2%
|
524 074
-1%
|
526 500
+0%
|
537 683
+2%
|
534 035
-1%
|
538 760
+1%
|
546 423
+1%
|
569 061
+4%
|
610 275
+7%
|
651 336
+7%
|
684 362
+5%
|
695 931
+2%
|
709 669
+2%
|
731 606
+3%
|
748 614
+2%
|
775 493
+4%
|
790 365
+2%
|
782 158
-1%
|
774 038
-1%
|
754 552
-3%
|
732 771
-3%
|
739 019
+1%
|
753 262
+2%
|
768 064
+2%
|
809 364
+5%
|
845 644
+4%
|
858 317
+1%
|
870 994
+1%
|
871 519
+0%
|
858 589
-1%
|
851 332
-1%
|
854 831
+0%
|
856 128
+0%
|
839 712
-2%
|
810 570
-3%
|
740 325
-9%
|
703 218
-5%
|
711 397
+1%
|
718 013
+1%
|
757 338
+5%
|
764 685
+1%
|
777 604
+2%
|
802 854
+3%
|
833 034
+4%
|
889 679
+7%
|
910 153
+2%
|
933 114
+3%
|
946 644
+1%
|
953 837
+1%
|
967 857
+1%
|
964 090
0%
|
979 175
+2%
|
979 392
+0%
|
969 347
-1%
|
990 407
+2%
|
995 734
+1%
|
1 005 807
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(381 929)
|
(384 676)
|
(389 977)
|
(402 708)
|
(418 331)
|
(434 123)
|
(437 963)
|
(437 347)
|
(439 955)
|
(449 257)
|
(450 980)
|
(450 399)
|
(440 863)
|
(438 857)
|
(399 814)
|
(356 934)
|
(319 130)
|
(312 746)
|
(320 602)
|
(326 204)
|
(331 399)
|
(441 497)
|
(435 439)
|
(430 847)
|
(428 885)
|
(432 589)
|
(444 178)
|
(443 482)
|
(449 424)
|
(458 576)
|
(475 015)
|
(506 197)
|
(533 429)
|
(558 097)
|
(566 281)
|
(574 461)
|
(585 339)
|
(593 788)
|
(611 906)
|
(621 241)
|
(622 954)
|
(621 754)
|
(611 071)
|
(598 095)
|
(595 344)
|
(601 711)
|
(611 544)
|
(635 603)
|
(658 778)
|
(669 721)
|
(679 805)
|
(683 258)
|
(680 173)
|
(689 337)
|
(697 510)
|
(703 604)
|
(698 431)
|
(670 700)
|
(616 529)
|
(595 107)
|
(603 613)
|
(603 524)
|
(633 517)
|
(635 082)
|
(642 418)
|
(664 054)
|
(686 394)
|
(724 883)
|
(739 734)
|
(765 587)
|
(779 069)
|
(791 137)
|
(806 067)
|
(798 017)
|
(806 364)
|
(810 513)
|
(803 062)
|
(815 238)
|
(822 421)
|
(825 681)
|
|
| Gross Profit |
88 308
N/A
|
87 314
-1%
|
83 660
-4%
|
87 211
+4%
|
90 405
+4%
|
98 352
+9%
|
96 612
-2%
|
90 916
-6%
|
83 974
-8%
|
82 309
-2%
|
84 878
+3%
|
83 428
-2%
|
74 756
-10%
|
71 152
-5%
|
52 309
-26%
|
43 807
-16%
|
38 182
-13%
|
53 402
+40%
|
71 634
+34%
|
80 977
+13%
|
84 118
+4%
|
109 171
+30%
|
102 702
-6%
|
98 663
-4%
|
95 189
-4%
|
93 911
-1%
|
93 505
0%
|
90 553
-3%
|
89 336
-1%
|
87 847
-2%
|
94 046
+7%
|
104 078
+11%
|
117 907
+13%
|
126 265
+7%
|
129 650
+3%
|
135 208
+4%
|
146 267
+8%
|
154 826
+6%
|
163 587
+6%
|
169 124
+3%
|
159 204
-6%
|
152 284
-4%
|
143 481
-6%
|
134 676
-6%
|
143 675
+7%
|
151 551
+5%
|
156 520
+3%
|
173 761
+11%
|
186 866
+8%
|
188 596
+1%
|
191 189
+1%
|
188 261
-2%
|
178 416
-5%
|
161 995
-9%
|
157 321
-3%
|
152 524
-3%
|
141 281
-7%
|
139 870
-1%
|
123 796
-11%
|
108 111
-13%
|
107 784
0%
|
114 489
+6%
|
123 821
+8%
|
129 603
+5%
|
135 186
+4%
|
138 800
+3%
|
146 640
+6%
|
164 796
+12%
|
170 419
+3%
|
167 527
-2%
|
167 575
+0%
|
162 700
-3%
|
161 790
-1%
|
166 073
+3%
|
172 811
+4%
|
168 879
-2%
|
166 285
-2%
|
175 169
+5%
|
173 313
-1%
|
180 126
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(60 353)
|
(64 947)
|
(65 165)
|
(63 640)
|
(60 550)
|
(62 375)
|
(64 067)
|
(63 979)
|
(62 992)
|
(62 396)
|
(63 663)
|
(64 389)
|
(64 598)
|
(63 319)
|
(62 984)
|
(61 027)
|
(57 816)
|
(55 086)
|
(55 741)
|
(58 981)
|
(60 346)
|
(80 299)
|
(80 523)
|
(78 932)
|
(78 873)
|
(78 740)
|
(80 062)
|
(79 938)
|
(80 473)
|
(80 996)
|
(84 537)
|
(88 925)
|
(93 652)
|
(97 737)
|
(98 131)
|
(98 299)
|
(99 837)
|
(101 292)
|
(102 757)
|
(103 062)
|
(101 618)
|
(99 957)
|
(99 540)
|
(100 373)
|
(103 272)
|
(107 178)
|
(109 293)
|
(112 848)
|
(115 877)
|
(116 689)
|
(117 564)
|
(116 739)
|
(116 892)
|
(112 354)
|
(111 424)
|
(111 646)
|
(109 602)
|
(113 075)
|
(109 549)
|
(106 391)
|
(103 590)
|
(102 118)
|
(103 923)
|
(102 850)
|
(103 404)
|
(104 248)
|
(110 764)
|
(120 733)
|
(129 186)
|
(134 440)
|
(138 627)
|
(138 625)
|
(142 144)
|
(146 790)
|
(149 337)
|
(148 595)
|
(141 862)
|
(141 482)
|
(136 705)
|
(136 012)
|
|
| Selling, General & Administrative |
(60 442)
|
(60 021)
|
(60 194)
|
(58 669)
|
(60 146)
|
(61 971)
|
(63 663)
|
(58 402)
|
(62 992)
|
(62 396)
|
(63 683)
|
(63 713)
|
(61 322)
|
(62 637)
|
(54 960)
|
(52 339)
|
(49 415)
|
(46 641)
|
(47 508)
|
(50 119)
|
(50 961)
|
(67 938)
|
(71 214)
|
(72 928)
|
(75 896)
|
(67 826)
|
(80 061)
|
(79 937)
|
(80 474)
|
(68 861)
|
(84 537)
|
(88 925)
|
(93 651)
|
(84 703)
|
(98 130)
|
(98 298)
|
(99 836)
|
(87 135)
|
(102 756)
|
(103 060)
|
(101 617)
|
(87 478)
|
(99 539)
|
(100 373)
|
(103 271)
|
(91 110)
|
(109 292)
|
(112 847)
|
(115 877)
|
(97 524)
|
(117 563)
|
(116 738)
|
(116 890)
|
(93 453)
|
(111 424)
|
(111 645)
|
(109 601)
|
(91 353)
|
(109 548)
|
(106 391)
|
(103 589)
|
(83 189)
|
(103 702)
|
(102 436)
|
(102 870)
|
(85 861)
|
(110 195)
|
(120 228)
|
(128 670)
|
(102 021)
|
(138 250)
|
(138 377)
|
(142 026)
|
(113 401)
|
(149 334)
|
(148 592)
|
(141 861)
|
(116 716)
|
(136 703)
|
(136 011)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 600)
|
(5 563)
|
(8 024)
|
(8 688)
|
(8 401)
|
(8 445)
|
(8 233)
|
(8 862)
|
(9 385)
|
(12 361)
|
0
|
0
|
0
|
(10 914)
|
0
|
0
|
0
|
(12 135)
|
0
|
0
|
0
|
(13 033)
|
0
|
0
|
0
|
(14 156)
|
0
|
0
|
0
|
(12 478)
|
0
|
0
|
0
|
(16 067)
|
0
|
0
|
0
|
(19 164)
|
0
|
0
|
0
|
(18 900)
|
0
|
0
|
0
|
(21 721)
|
0
|
0
|
0
|
(18 189)
|
0
|
0
|
0
|
(17 731)
|
0
|
0
|
0
|
(31 910)
|
0
|
0
|
0
|
(32 959)
|
0
|
0
|
0
|
(24 346)
|
0
|
0
|
|
| Depreciation & Amortization |
89
|
(4 926)
|
(4 971)
|
(4 971)
|
(404)
|
(404)
|
(404)
|
0
|
0
|
0
|
(676)
|
(676)
|
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
|
(738)
|
(219)
|
(410)
|
(532)
|
(656)
|
(567)
|
(506)
|
(516)
|
(508)
|
0
|
0
|
0
|
(428)
|
0
|
0
|
0
|
(419)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 577)
|
0
|
0
|
696
|
0
|
(676)
|
4 881
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9 309)
|
(6 004)
|
(2 977)
|
0
|
(1)
|
0
|
1
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
0
|
(4)
|
(2)
|
0
|
(2)
|
1
|
0
|
(1)
|
(377)
|
(248)
|
(118)
|
(2)
|
(3)
|
(3)
|
(1)
|
(1)
|
(2)
|
(1)
|
|
| Operating Income |
27 955
N/A
|
22 367
-20%
|
18 495
-17%
|
23 571
+27%
|
29 855
+27%
|
35 977
+21%
|
32 545
-10%
|
26 937
-17%
|
20 982
-22%
|
19 913
-5%
|
21 215
+7%
|
19 039
-10%
|
10 158
-47%
|
7 833
-23%
|
(10 675)
N/A
|
(17 220)
-61%
|
(19 634)
-14%
|
(1 684)
+91%
|
15 893
N/A
|
21 996
+38%
|
23 772
+8%
|
28 872
+21%
|
22 179
-23%
|
19 731
-11%
|
16 316
-17%
|
15 171
-7%
|
13 443
-11%
|
10 615
-21%
|
8 863
-17%
|
6 851
-23%
|
9 509
+39%
|
15 153
+59%
|
24 255
+60%
|
28 528
+18%
|
31 519
+10%
|
36 909
+17%
|
46 430
+26%
|
53 534
+15%
|
60 830
+14%
|
66 062
+9%
|
57 586
-13%
|
52 327
-9%
|
43 941
-16%
|
34 303
-22%
|
40 403
+18%
|
44 373
+10%
|
47 227
+6%
|
60 913
+29%
|
70 989
+17%
|
71 907
+1%
|
73 625
+2%
|
71 522
-3%
|
61 524
-14%
|
49 641
-19%
|
45 897
-8%
|
40 878
-11%
|
31 679
-23%
|
26 795
-15%
|
14 247
-47%
|
1 720
-88%
|
4 194
+144%
|
12 371
+195%
|
19 898
+61%
|
26 753
+34%
|
31 782
+19%
|
34 552
+9%
|
35 876
+4%
|
44 063
+23%
|
41 233
-6%
|
33 087
-20%
|
28 948
-13%
|
24 075
-17%
|
19 646
-18%
|
19 283
-2%
|
23 474
+22%
|
20 284
-14%
|
24 423
+20%
|
33 687
+38%
|
36 608
+9%
|
44 114
+21%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4 050)
|
556
|
(138)
|
(1 272)
|
(1 768)
|
916
|
1 163
|
1 417
|
1 687
|
3 070
|
(620)
|
(1 353)
|
252
|
2 422
|
(70)
|
(3 502)
|
(4 806)
|
(1 984)
|
(2 040)
|
(1 651)
|
(2 704)
|
(2 751)
|
(2 850)
|
(2 194)
|
(1 194)
|
377
|
(665)
|
(128)
|
586
|
655
|
1 167
|
1 413
|
1 475
|
333
|
439
|
2 308
|
4 053
|
4 345
|
4 832
|
2 450
|
(315)
|
(977)
|
(2 730)
|
(2 523)
|
(683)
|
397
|
691
|
1 570
|
(472)
|
(2 871)
|
(3 378)
|
(3 445)
|
(5 732)
|
(3 223)
|
(6 518)
|
(8 629)
|
(6 442)
|
(6 812)
|
(4 042)
|
(2 874)
|
(4 077)
|
538
|
999
|
1 111
|
4 434
|
5 844
|
11 663
|
13 776
|
7 537
|
2 473
|
1 469
|
954
|
3 163
|
6 144
|
5 171
|
(2 429)
|
2 950
|
(2 758)
|
(8 899)
|
3 651
|
|
| Non-Reccuring Items |
(343)
|
9 071
|
9 797
|
9 244
|
(5 213)
|
(5 510)
|
(5 538)
|
(475)
|
(1 484)
|
(1 451)
|
(20 425)
|
(19 445)
|
(19 600)
|
(1 261)
|
(14 454)
|
(14 804)
|
(13 898)
|
(1 344)
|
(543)
|
(1 234)
|
(433)
|
(4 148)
|
(4 527)
|
(3 568)
|
(3 530)
|
310
|
3 366
|
3 018
|
2 644
|
(2 052)
|
(3 590)
|
(3 108)
|
(1 878)
|
2 870
|
1 540
|
1 009
|
205
|
(2 792)
|
(2 834)
|
(2 937)
|
(2 934)
|
(496)
|
(594)
|
(612)
|
324
|
15
|
(931)
|
(847)
|
(1 818)
|
(981)
|
(995)
|
(1 039)
|
(1 611)
|
(2 919)
|
(2 256)
|
(2 583)
|
(3 586)
|
(5 025)
|
(4 908)
|
(4 882)
|
(3 214)
|
(8 473)
|
(7 832)
|
(8 801)
|
(10 269)
|
(3 809)
|
(3 816)
|
(3 952)
|
(2 576)
|
(8 257)
|
(8 632)
|
(7 374)
|
(42 951)
|
(40 361)
|
(39 839)
|
(40 514)
|
(7 030)
|
1 242
|
1 044
|
1 844
|
|
| Gain/Loss on Disposition of Assets |
(995)
|
(689)
|
(664)
|
(614)
|
(954)
|
(605)
|
(574)
|
(696)
|
(792)
|
(887)
|
(246)
|
(213)
|
(362)
|
(716)
|
780
|
1 147
|
1 305
|
313
|
544
|
483
|
369
|
53
|
(36)
|
(126)
|
(172)
|
231
|
(165)
|
(116)
|
327
|
(711)
|
787
|
685
|
180
|
(282)
|
(213)
|
(446)
|
(417)
|
(447)
|
(386)
|
17 920
|
18 237
|
18 290
|
18 356
|
350
|
7 697
|
6 761
|
7 657
|
7 897
|
129
|
(514)
|
(544)
|
(790)
|
(737)
|
(51)
|
(38)
|
11
|
(38)
|
1 946
|
1 695
|
1 376
|
1 431
|
250
|
(418)
|
(272)
|
(288)
|
1 262
|
1 268
|
1 461
|
966
|
(578)
|
(421)
|
(682)
|
(137)
|
262
|
126
|
316
|
66
|
25 891
|
25 867
|
25 619
|
|
| Total Other Income |
1 058
|
(210)
|
(44)
|
(778)
|
570
|
57
|
109
|
592
|
898
|
531
|
285
|
353
|
898
|
792
|
356
|
(18)
|
317
|
338
|
99
|
(1 287)
|
(1 429)
|
(754)
|
(649)
|
286
|
352
|
(461)
|
(140)
|
(64)
|
(1)
|
153
|
160
|
422
|
307
|
(204)
|
(575)
|
(911)
|
(1 131)
|
(286)
|
(510)
|
(917)
|
(160)
|
(1 312)
|
(1 380)
|
(1 683)
|
(1 156)
|
(2 045)
|
(973)
|
(721)
|
(2 204)
|
(2 319)
|
(2 612)
|
(2 433)
|
(2 433)
|
(2 259)
|
(1 827)
|
(1 741)
|
(1 093)
|
(1 336)
|
(798)
|
(187)
|
(485)
|
318
|
(667)
|
(926)
|
(550)
|
819
|
951
|
1 001
|
858
|
87
|
137
|
483
|
180
|
195
|
(624)
|
(1 287)
|
(1 689)
|
(190)
|
(487)
|
(511)
|
|
| Pre-Tax Income |
23 625
N/A
|
31 095
+32%
|
27 446
-12%
|
30 151
+10%
|
22 490
-25%
|
30 835
+37%
|
27 705
-10%
|
27 775
+0%
|
21 291
-23%
|
21 176
-1%
|
209
-99%
|
(1 619)
N/A
|
(8 654)
-435%
|
9 070
N/A
|
(24 063)
N/A
|
(34 397)
-43%
|
(36 716)
-7%
|
(4 361)
+88%
|
13 953
N/A
|
18 307
+31%
|
19 575
+7%
|
21 272
+9%
|
14 117
-34%
|
14 129
+0%
|
11 772
-17%
|
15 628
+33%
|
15 839
+1%
|
13 325
-16%
|
12 419
-7%
|
4 896
-61%
|
8 033
+64%
|
14 565
+81%
|
24 339
+67%
|
31 245
+28%
|
32 710
+5%
|
38 869
+19%
|
49 140
+26%
|
54 354
+11%
|
61 932
+14%
|
82 578
+33%
|
72 414
-12%
|
67 832
-6%
|
57 593
-15%
|
29 835
-48%
|
46 585
+56%
|
49 501
+6%
|
53 671
+8%
|
68 812
+28%
|
66 624
-3%
|
65 222
-2%
|
66 096
+1%
|
63 815
-3%
|
51 011
-20%
|
41 189
-19%
|
35 258
-14%
|
27 936
-21%
|
20 520
-27%
|
15 568
-24%
|
6 194
-60%
|
(4 847)
N/A
|
(2 151)
+56%
|
5 004
N/A
|
11 980
+139%
|
17 865
+49%
|
25 109
+41%
|
38 668
+54%
|
45 942
+19%
|
56 349
+23%
|
48 018
-15%
|
26 812
-44%
|
21 501
-20%
|
17 456
-19%
|
(20 099)
N/A
|
(14 477)
+28%
|
(11 692)
+19%
|
(23 630)
-102%
|
18 720
N/A
|
57 872
+209%
|
54 133
-6%
|
74 717
+38%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(9 143)
|
(10 821)
|
(8 768)
|
(9 646)
|
(7 271)
|
(11 130)
|
(9 857)
|
(10 165)
|
(9 631)
|
(8 798)
|
(5 006)
|
(1 792)
|
1 119
|
(1 738)
|
(11 679)
|
(14 126)
|
(15 293)
|
(5 222)
|
(6 948)
|
(5 179)
|
(7 028)
|
(5 970)
|
(4 775)
|
(5 587)
|
(6 145)
|
(8 330)
|
(8 968)
|
(10 720)
|
(10 673)
|
(10 455)
|
(11 638)
|
(10 698)
|
(11 316)
|
(10 799)
|
(10 467)
|
(9 888)
|
(10 198)
|
(11 277)
|
(11 520)
|
(18 806)
|
(18 674)
|
(21 133)
|
(19 045)
|
(11 023)
|
(11 290)
|
(8 395)
|
(8 013)
|
(8 754)
|
(9 020)
|
(10 291)
|
(11 917)
|
(14 844)
|
(12 276)
|
(12 014)
|
(12 187)
|
(13 618)
|
(18 592)
|
(17 966)
|
(16 776)
|
(12 755)
|
(7 742)
|
(6 609)
|
(8 411)
|
(7 665)
|
(9 419)
|
(13 294)
|
(13 188)
|
(15 725)
|
(16 655)
|
(13 833)
|
(14 597)
|
(16 372)
|
(9 623)
|
(15 030)
|
(14 972)
|
(11 522)
|
(17 851)
|
(19 788)
|
(19 317)
|
(24 383)
|
|
| Income from Continuing Operations |
14 482
|
20 274
|
18 678
|
20 505
|
15 219
|
19 705
|
17 848
|
17 610
|
11 660
|
12 378
|
(4 797)
|
(3 411)
|
(7 535)
|
7 332
|
(35 742)
|
(48 523)
|
(52 009)
|
(9 583)
|
7 005
|
13 128
|
12 547
|
15 302
|
9 342
|
8 542
|
5 627
|
7 298
|
6 871
|
2 605
|
1 746
|
(5 559)
|
(3 605)
|
3 867
|
13 023
|
20 446
|
22 243
|
28 981
|
38 942
|
43 077
|
50 412
|
63 772
|
53 740
|
46 699
|
38 548
|
18 812
|
35 295
|
41 106
|
45 658
|
60 058
|
57 604
|
54 931
|
54 179
|
48 971
|
38 735
|
29 175
|
23 071
|
14 318
|
1 928
|
(2 398)
|
(10 582)
|
(17 602)
|
(9 893)
|
(1 605)
|
3 569
|
10 200
|
15 690
|
25 374
|
32 754
|
40 624
|
31 363
|
12 979
|
6 904
|
1 084
|
(29 722)
|
(29 507)
|
(26 664)
|
(35 152)
|
869
|
38 084
|
34 816
|
50 334
|
|
| Income to Minority Interest |
(4 294)
|
(4 763)
|
(4 547)
|
(4 978)
|
(4 206)
|
(4 344)
|
(4 147)
|
(4 531)
|
(5 266)
|
(5 444)
|
(4 169)
|
(2 988)
|
(1 696)
|
(3 016)
|
(1 482)
|
2 265
|
4 353
|
2 290
|
(2 621)
|
(4 890)
|
(4 687)
|
(4 162)
|
(3 094)
|
(2 214)
|
(1 544)
|
(3 122)
|
(3 494)
|
(2 230)
|
(2 327)
|
(1 514)
|
(1 290)
|
(2 931)
|
(5 024)
|
(6 133)
|
(5 842)
|
(7 026)
|
(7 241)
|
(8 337)
|
(8 854)
|
(12 844)
|
(10 290)
|
(7 664)
|
(5 517)
|
(36)
|
(5 276)
|
(6 184)
|
(7 048)
|
(9 174)
|
(6 466)
|
(7 541)
|
(9 265)
|
(9 024)
|
(8 559)
|
(7 059)
|
(5 920)
|
(3 678)
|
(1 742)
|
(1 610)
|
(1 438)
|
(1 350)
|
(1 572)
|
(2 232)
|
(2 641)
|
(2 868)
|
(2 603)
|
(2 413)
|
(2 835)
|
(2 404)
|
(2 031)
|
(1 508)
|
(421)
|
(339)
|
(308)
|
(306)
|
(329)
|
(358)
|
(395)
|
(246)
|
(245)
|
(226)
|
|
| Net Income (Common) |
10 187
N/A
|
15 511
+52%
|
14 127
-9%
|
15 521
+10%
|
11 013
-29%
|
15 361
+39%
|
13 702
-11%
|
13 078
-5%
|
6 391
-51%
|
6 929
+8%
|
(8 968)
N/A
|
(6 401)
+29%
|
(9 230)
-44%
|
4 315
N/A
|
(37 225)
N/A
|
(46 259)
-24%
|
(47 657)
-3%
|
(7 292)
+85%
|
4 383
N/A
|
8 235
+88%
|
7 854
-5%
|
11 136
+42%
|
6 244
-44%
|
6 325
+1%
|
4 082
-35%
|
4 175
+2%
|
3 377
-19%
|
374
-89%
|
(581)
N/A
|
(7 074)
-1 118%
|
(4 896)
+31%
|
936
N/A
|
7 999
+755%
|
14 311
+79%
|
16 397
+15%
|
21 952
+34%
|
31 698
+44%
|
34 739
+10%
|
41 558
+20%
|
50 927
+23%
|
43 449
-15%
|
39 034
-10%
|
33 030
-15%
|
18 776
-43%
|
30 017
+60%
|
34 920
+16%
|
38 609
+11%
|
50 882
+32%
|
51 138
+1%
|
47 390
-7%
|
44 913
-5%
|
39 945
-11%
|
30 174
-24%
|
22 114
-27%
|
17 149
-22%
|
10 639
-38%
|
185
-98%
|
(4 009)
N/A
|
(12 020)
-200%
|
(18 953)
-58%
|
(11 464)
+40%
|
(3 837)
+67%
|
928
N/A
|
7 332
+690%
|
13 086
+78%
|
22 960
+75%
|
29 918
+30%
|
38 219
+28%
|
29 331
-23%
|
11 470
-61%
|
6 483
-43%
|
745
-89%
|
(30 031)
N/A
|
(29 814)
+1%
|
(26 995)
+9%
|
(35 511)
-32%
|
474
N/A
|
37 837
+7 882%
|
34 571
-9%
|
50 107
+45%
|
|
| EPS (Diluted) |
48.97
N/A
|
81.2
+66%
|
65.1
-20%
|
72.19
+11%
|
59.85
-17%
|
77.19
+29%
|
69.2
-10%
|
66.05
-5%
|
32.11
-51%
|
35.19
+10%
|
-54.68
N/A
|
-35.75
+35%
|
-47.09
-32%
|
21.79
N/A
|
-256.72
N/A
|
-258.43
-1%
|
-263.29
-2%
|
-40.73
+85%
|
24.48
N/A
|
46
+88%
|
43.87
-5%
|
62.21
+42%
|
34.88
-44%
|
35.33
+1%
|
22.8
-35%
|
23.32
+2%
|
18.86
-19%
|
2.09
-89%
|
-3.24
N/A
|
-39.51
-1 119%
|
-27.35
+31%
|
5.21
N/A
|
44.68
+758%
|
79.5
+78%
|
83.65
+5%
|
112
+34%
|
161.72
+44%
|
177.31
+10%
|
214.21
+21%
|
250.87
+17%
|
221.67
-12%
|
197.81
-11%
|
168.52
-15%
|
95.79
-43%
|
153.13
+60%
|
178.2
+16%
|
195.98
+10%
|
259.6
+32%
|
260.9
+1%
|
241.81
-7%
|
229.14
-5%
|
203.81
-11%
|
154.02
-24%
|
110.14
-28%
|
82.83
-25%
|
51.76
-38%
|
0.9
-98%
|
-19.53
N/A
|
-58.79
-201%
|
-92.67
-58%
|
-56.05
+40%
|
-18.72
+67%
|
4.48
N/A
|
35.38
+690%
|
63.1
+78%
|
110.79
+76%
|
145.01
+31%
|
185.96
+28%
|
142.71
-23%
|
55.76
-61%
|
31.53
-43%
|
3.62
-89%
|
-146.07
N/A
|
-145.04
+1%
|
-131.32
+9%
|
-172.67
-31%
|
2.29
N/A
|
184
+7 935%
|
168.52
-8%
|
247.5
+47%
|
|