Nissan Motor Co Ltd
TSE:7201
| 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 |
303
467.4
|
| 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
Nissan Motor Co Ltd
|
Revenue
|
12.2T
JPY
|
|
Cost of Revenue
|
-10.7T
JPY
|
|
Gross Profit
|
1.5T
JPY
|
|
Operating Expenses
|
-1.5T
JPY
|
|
Operating Income
|
9.2B
JPY
|
|
Other Expenses
|
-921.3B
JPY
|
|
Net Income
|
-912B
JPY
|
Income Statement
Nissan Motor Co Ltd
| 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 |
0
|
6 651
|
0
|
0
|
8 151
|
0
|
0
|
7 990
|
0
|
0
|
7 538
|
0
|
0
|
7 324
|
14 028
|
20 966
|
28 357
|
28 855
|
30 221
|
31 370
|
32 892
|
32 218
|
30 097
|
28 315
|
26 312
|
26 084
|
27 125
|
27 621
|
28 677
|
29 602
|
29 483
|
30 621
|
29 167
|
28 100
|
27 526
|
24 919
|
24 806
|
21 487
|
18 361
|
16 755
|
14 128
|
14 304
|
13 498
|
13 050
|
12 670
|
12 182
|
12 415
|
12 472
|
13 478
|
13 162
|
13 421
|
12 812
|
10 874
|
11 008
|
13 741
|
25 029
|
36 483
|
47 599
|
55 449
|
55 302
|
55 949
|
56 841
|
58 767
|
61 603
|
63 045
|
66 050
|
71 596
|
75 112
|
78 032
|
79 325
|
76 885
|
76 540
|
77 369
|
0
|
0
|
|
| Revenue |
6 792 259
N/A
|
6 857 786
+1%
|
6 835 684
0%
|
6 877 162
+1%
|
7 113 261
+3%
|
7 407 257
+4%
|
7 834 603
+6%
|
7 735 368
-1%
|
7 639 433
-1%
|
6 685 823
-12%
|
5 853 407
-12%
|
5 199 871
-11%
|
5 379 575
+3%
|
5 914 876
+10%
|
6 315 278
+7%
|
6 421 830
+2%
|
8 773 093
+37%
|
8 804 910
+0%
|
8 821 462
+0%
|
9 049 679
+3%
|
9 409 026
+4%
|
9 222 386
-2%
|
9 105 243
-1%
|
8 790 753
-3%
|
9 629 574
+10%
|
9 074 944
-6%
|
9 429 863
+4%
|
9 935 792
+5%
|
10 482 520
+6%
|
10 715 217
+2%
|
10 870 943
+1%
|
11 292 410
+4%
|
11 375 207
+1%
|
11 808 923
+4%
|
12 163 828
+3%
|
12 229 727
+1%
|
12 189 519
0%
|
11 944 667
-2%
|
11 577 306
-3%
|
11 511 260
-1%
|
11 720 041
+2%
|
11 825 978
+1%
|
12 051 513
+2%
|
11 983 266
-1%
|
11 951 169
0%
|
11 907 325
0%
|
11 831 382
-1%
|
12 001 603
+1%
|
11 574 247
-4%
|
11 230 077
-3%
|
11 044 600
-2%
|
10 503 107
-5%
|
9 878 866
-6%
|
8 680 638
-12%
|
7 968 478
-8%
|
7 689 027
-4%
|
7 862 572
+2%
|
8 696 625
+11%
|
8 716 882
+0%
|
8 699 156
0%
|
8 424 585
-3%
|
8 553 649
+2%
|
9 139 838
+7%
|
9 770 245
+7%
|
10 596 695
+8%
|
11 377 044
+7%
|
11 997 791
+5%
|
12 268 410
+2%
|
12 685 716
+3%
|
12 766 451
+1%
|
12 606 591
-1%
|
12 657 517
+0%
|
12 633 214
0%
|
12 341 725
-2%
|
12 227 680
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 064 453)
|
(5 160 844)
|
(5 164 722)
|
(5 244 096)
|
(5 472 909)
|
(5 705 070)
|
(6 051 430)
|
(6 021 887)
|
(6 059 733)
|
(5 494 697)
|
(4 873 532)
|
(4 354 719)
|
(4 379 312)
|
(4 740 948)
|
(5 053 459)
|
(5 196 623)
|
(7 155 100)
|
(7 232 438)
|
(7 283 025)
|
(7 486 795)
|
(7 772 832)
|
(7 644 544)
|
(7 552 283)
|
(7 314 212)
|
(8 022 658)
|
(7 558 710)
|
(7 846 282)
|
(8 244 266)
|
(8 636 063)
|
(8 826 250)
|
(8 940 318)
|
(9 255 132)
|
(9 241 341)
|
(9 568 050)
|
(9 799 289)
|
(9 805 692)
|
(9 796 998)
|
(9 590 133)
|
(9 301 129)
|
(9 246 271)
|
(9 422 551)
|
(9 536 012)
|
(9 758 641)
|
(9 784 877)
|
(9 814 001)
|
(9 820 501)
|
(9 809 120)
|
(9 960 913)
|
(9 670 402)
|
(9 432 223)
|
(9 284 594)
|
(8 900 026)
|
(8 442 905)
|
(7 483 078)
|
(6 939 039)
|
(6 675 581)
|
(6 811 747)
|
(7 412 433)
|
(7 368 985)
|
(7 334 486)
|
(7 070 531)
|
(7 191 218)
|
(7 673 943)
|
(8 175 567)
|
(8 882 846)
|
(9 505 899)
|
(9 984 556)
|
(10 223 144)
|
(10 618 802)
|
(10 795 938)
|
(10 775 284)
|
(10 896 368)
|
(10 939 854)
|
(10 813 217)
|
(10 705 316)
|
|
| Gross Profit |
1 727 806
N/A
|
1 696 942
-2%
|
1 670 962
-2%
|
1 633 066
-2%
|
1 640 352
+0%
|
1 702 187
+4%
|
1 783 173
+5%
|
1 713 481
-4%
|
1 579 700
-8%
|
1 191 126
-25%
|
979 875
-18%
|
845 152
-14%
|
1 000 263
+18%
|
1 173 928
+17%
|
1 261 819
+7%
|
1 225 207
-3%
|
1 617 993
+32%
|
1 572 472
-3%
|
1 538 437
-2%
|
1 562 884
+2%
|
1 636 194
+5%
|
1 577 842
-4%
|
1 552 960
-2%
|
1 476 541
-5%
|
1 606 916
+9%
|
1 516 234
-6%
|
1 583 581
+4%
|
1 691 526
+7%
|
1 846 457
+9%
|
1 888 967
+2%
|
1 930 625
+2%
|
2 037 278
+6%
|
2 133 866
+5%
|
2 240 873
+5%
|
2 364 539
+6%
|
2 424 035
+3%
|
2 392 521
-1%
|
2 354 534
-2%
|
2 276 177
-3%
|
2 264 989
0%
|
2 297 490
+1%
|
2 289 966
0%
|
2 292 872
+0%
|
2 198 389
-4%
|
2 137 168
-3%
|
2 086 824
-2%
|
2 022 262
-3%
|
2 040 690
+1%
|
1 903 845
-7%
|
1 797 854
-6%
|
1 760 006
-2%
|
1 603 081
-9%
|
1 435 961
-10%
|
1 197 560
-17%
|
1 029 439
-14%
|
1 013 446
-2%
|
1 050 825
+4%
|
1 284 192
+22%
|
1 347 897
+5%
|
1 364 670
+1%
|
1 354 054
-1%
|
1 362 431
+1%
|
1 465 895
+8%
|
1 594 678
+9%
|
1 713 849
+7%
|
1 871 145
+9%
|
2 013 235
+8%
|
2 045 266
+2%
|
2 066 914
+1%
|
1 970 513
-5%
|
1 831 307
-7%
|
1 761 149
-4%
|
1 693 360
-4%
|
1 528 508
-10%
|
1 522 364
0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 096 647)
|
(1 118 695)
|
(1 102 696)
|
(1 101 356)
|
(1 113 548)
|
(1 151 976)
|
(1 204 089)
|
(1 202 890)
|
(1 176 113)
|
(1 098 666)
|
(955 760)
|
(849 464)
|
(771 314)
|
(788 670)
|
(792 882)
|
(776 345)
|
(1 080 526)
|
(1 052 541)
|
(1 026 150)
|
(1 046 514)
|
(1 090 355)
|
(1 094 510)
|
(1 089 025)
|
(1 083 989)
|
(1 083 372)
|
(1 057 179)
|
(1 150 621)
|
(1 226 523)
|
(1 348 092)
|
(1 376 095)
|
(1 392 234)
|
(1 421 653)
|
(1 544 305)
|
(1 580 204)
|
(1 641 946)
|
(1 664 856)
|
(1 599 243)
|
(1 579 140)
|
(1 538 145)
|
(1 556 007)
|
(1 555 262)
|
(1 570 252)
|
(1 608 542)
|
(1 595 166)
|
(1 562 408)
|
(1 556 236)
|
(1 518 999)
|
(1 516 488)
|
(1 585 621)
|
(1 587 165)
|
(1 620 509)
|
(1 544 191)
|
(1 476 430)
|
(1 393 564)
|
(1 260 275)
|
(1 239 889)
|
(1 201 476)
|
(1 205 235)
|
(1 200 658)
|
(1 192 403)
|
(1 106 747)
|
(1 125 901)
|
(1 201 111)
|
(1 248 957)
|
(1 336 740)
|
(1 430 346)
|
(1 455 991)
|
(1 479 483)
|
(1 498 196)
|
(1 529 395)
|
(1 566 424)
|
(1 606 796)
|
(1 623 562)
|
(1 538 829)
|
(1 513 127)
|
|
| Selling, General & Administrative |
(1 096 647)
|
(1 118 695)
|
(1 102 696)
|
(1 101 356)
|
(1 113 548)
|
(1 151 976)
|
(1 204 089)
|
(1 202 890)
|
(1 176 113)
|
(1 098 666)
|
(955 760)
|
(849 464)
|
(771 314)
|
(788 670)
|
(792 882)
|
(776 345)
|
(1 017 880)
|
(1 037 112)
|
(1 010 721)
|
(1 031 085)
|
(1 036 386)
|
(1 094 510)
|
(1 089 025)
|
(1 083 989)
|
(1 030 399)
|
(1 057 179)
|
(1 150 621)
|
(1 226 523)
|
(1 302 763)
|
(1 376 096)
|
(1 392 235)
|
(1 421 654)
|
(1 497 642)
|
(1 580 204)
|
(1 641 946)
|
(1 664 856)
|
(1 549 076)
|
(1 579 140)
|
(1 538 145)
|
(1 556 007)
|
(1 502 671)
|
(1 570 252)
|
(1 608 542)
|
(1 595 166)
|
(1 507 423)
|
(1 556 236)
|
(1 518 999)
|
(1 516 488)
|
(1 528 818)
|
(1 587 165)
|
(1 620 509)
|
(1 544 191)
|
(1 411 284)
|
(1 393 564)
|
(1 260 275)
|
(1 239 889)
|
(1 146 257)
|
(1 205 235)
|
(1 200 658)
|
(1 192 403)
|
(1 049 357)
|
(1 125 901)
|
(1 201 111)
|
(1 248 957)
|
(1 277 072)
|
(1 430 346)
|
(1 455 991)
|
(1 479 483)
|
(1 433 941)
|
(1 529 395)
|
(1 566 424)
|
(1 606 796)
|
(1 553 125)
|
(1 538 829)
|
(1 513 127)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(62 646)
|
0
|
0
|
0
|
(53 969)
|
0
|
0
|
0
|
(52 973)
|
0
|
0
|
0
|
(45 329)
|
0
|
0
|
0
|
(46 663)
|
0
|
0
|
0
|
(50 167)
|
0
|
0
|
0
|
(52 591)
|
0
|
0
|
0
|
(54 985)
|
0
|
0
|
0
|
(56 803)
|
0
|
0
|
0
|
(65 146)
|
0
|
0
|
0
|
(55 219)
|
0
|
0
|
0
|
(57 390)
|
0
|
0
|
0
|
(59 668)
|
0
|
0
|
0
|
(64 255)
|
0
|
0
|
0
|
(70 437)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15 429)
|
(15 429)
|
(15 429)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
|
| Operating Income |
631 159
N/A
|
578 247
-8%
|
568 266
-2%
|
531 710
-6%
|
526 804
-1%
|
550 211
+4%
|
579 084
+5%
|
510 591
-12%
|
403 587
-21%
|
92 460
-77%
|
24 115
-74%
|
(4 312)
N/A
|
228 949
N/A
|
385 258
+68%
|
468 937
+22%
|
448 862
-4%
|
537 467
+20%
|
519 931
-3%
|
512 287
-1%
|
516 370
+1%
|
545 839
+6%
|
483 332
-11%
|
463 935
-4%
|
392 552
-15%
|
523 544
+33%
|
459 055
-12%
|
432 960
-6%
|
465 003
+7%
|
498 365
+7%
|
512 872
+3%
|
538 391
+5%
|
615 625
+14%
|
589 561
-4%
|
660 669
+12%
|
722 593
+9%
|
759 179
+5%
|
793 278
+4%
|
775 394
-2%
|
738 032
-5%
|
708 982
-4%
|
742 228
+5%
|
719 714
-3%
|
684 330
-5%
|
603 223
-12%
|
574 760
-5%
|
530 588
-8%
|
503 263
-5%
|
524 202
+4%
|
318 224
-39%
|
210 689
-34%
|
139 497
-34%
|
58 890
-58%
|
(40 469)
N/A
|
(196 004)
-384%
|
(230 836)
-18%
|
(226 443)
+2%
|
(150 651)
+33%
|
78 957
N/A
|
147 239
+86%
|
172 267
+17%
|
247 307
+44%
|
236 530
-4%
|
264 784
+12%
|
345 721
+31%
|
377 109
+9%
|
440 799
+17%
|
557 244
+26%
|
565 783
+2%
|
568 718
+1%
|
441 118
-22%
|
264 883
-40%
|
154 353
-42%
|
69 798
-55%
|
(10 321)
N/A
|
9 237
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(9 711)
|
(8 473)
|
15 924
|
22 647
|
19 718
|
(2 006)
|
10 615
|
9 272
|
23 459
|
14 850
|
(22 292)
|
(58 315)
|
(67 129)
|
(42 263)
|
(25 608)
|
21 498
|
17 967
|
36 015
|
34 722
|
11 024
|
13 744
|
28 797
|
50 201
|
86 050
|
24 869
|
87 920
|
74 875
|
82 647
|
63 926
|
104 507
|
147 967
|
173 602
|
175 279
|
186 636
|
149 191
|
97 811
|
94 720
|
33 424
|
61 397
|
74 522
|
123 599
|
177 588
|
203 507
|
211 545
|
188 698
|
214 444
|
250 135
|
240 921
|
229 883
|
252 300
|
203 222
|
198 575
|
100 736
|
(32 511)
|
(78 650)
|
(95 463)
|
(67 868)
|
78 494
|
107 764
|
114 628
|
142 047
|
95 515
|
57 748
|
88 204
|
139 033
|
129 465
|
161 004
|
98 483
|
74 399
|
82 240
|
64 338
|
74 084
|
102 187
|
29 228
|
3 244
|
|
| Non-Reccuring Items |
(22 676)
|
8 433
|
6 581
|
(12 621)
|
(10 544)
|
(34 523)
|
(30 610)
|
(35 578)
|
(26 801)
|
(48 536)
|
(45 423)
|
(29 179)
|
(46 741)
|
(46 786)
|
(41 253)
|
(19 795)
|
(74 538)
|
(95 981)
|
(94 419)
|
(92 845)
|
(23 196)
|
(4 379)
|
(3 269)
|
(9 723)
|
(38 034)
|
(40 176)
|
(39 064)
|
(49 205)
|
(27 225)
|
(39 941)
|
(46 675)
|
(92 678)
|
(81 899)
|
(96 363)
|
(101 455)
|
(51 204)
|
(156 750)
|
(148 049)
|
(134 144)
|
(134 961)
|
(14 859)
|
53 983
|
43 509
|
57 086
|
(45 559)
|
(56 850)
|
(83 300)
|
(84 427)
|
(91 535)
|
(120 701)
|
(85 880)
|
(119 900)
|
(622 291)
|
(730 590)
|
(752 624)
|
(751 464)
|
(134 941)
|
(76 563)
|
(57 085)
|
(26 642)
|
(30 478)
|
(31 362)
|
(54 358)
|
(93 783)
|
(89 400)
|
(132 494)
|
(106 954)
|
(121 246)
|
(114 474)
|
(75 695)
|
(100 113)
|
(70 166)
|
(632 803)
|
(685 033)
|
(783 963)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
626
|
2 815
|
6 241
|
6 060
|
4 959
|
6 988
|
12 436
|
15 316
|
9 890
|
14 407
|
10 232
|
6 594
|
7 686
|
6 792
|
8 769
|
9 637
|
9 739
|
17 471
|
11 546
|
11 029
|
11 439
|
7 474
|
9 728
|
8 637
|
8 250
|
16 709
|
14 912
|
18 726
|
18 558
|
0
|
6 793
|
5 692
|
13 815
|
119 148
|
7 480
|
6 040
|
(375)
|
6 259
|
12 983
|
14 919
|
13 832
|
22 745
|
10 914
|
8 533
|
6 523
|
5 220
|
4 234
|
11 963
|
0
|
16 837
|
16 131
|
10 032
|
14 406
|
30 467
|
28 778
|
29 975
|
(13 761)
|
(23 607)
|
(19 408)
|
(18 715)
|
22 263
|
11 538
|
10 282
|
8 015
|
(236)
|
9 017
|
42 173
|
42 023
|
|
| Total Other Income |
(15 977)
|
(18 340)
|
(19 718)
|
(16 393)
|
(14 022)
|
(3 480)
|
(27 828)
|
(26 808)
|
(43 027)
|
(17 276)
|
(18 611)
|
(14 468)
|
(13 208)
|
(13 627)
|
(13 328)
|
(11 910)
|
(15 162)
|
(16 615)
|
(17 830)
|
(14 855)
|
(13 850)
|
(17 244)
|
(15 363)
|
(15 457)
|
(11 136)
|
(16 961)
|
(15 650)
|
(15 491)
|
(13 162)
|
(25 494)
|
(23 977)
|
(21 683)
|
(12 229)
|
(11 770)
|
(11 515)
|
(14 102)
|
1 686
|
49 350
|
47 465
|
48 787
|
(4 959)
|
(5 447)
|
(7 196)
|
(9 334)
|
(13 415)
|
(16 105)
|
(15 325)
|
(10 940)
|
(1 609)
|
(9 026)
|
(6 844)
|
(13 191)
|
(16 218)
|
50 375
|
51 474
|
60 694
|
(2 711)
|
38 785
|
35 031
|
38 489
|
(5 133)
|
(10 180)
|
(2 020)
|
(1 445)
|
(699)
|
7 712
|
12 943
|
10 894
|
59 044
|
77 352
|
76 316
|
93 018
|
38 183
|
16 902
|
3 700
|
|
| Pre-Tax Income |
582 795
N/A
|
559 867
-4%
|
571 053
+2%
|
525 343
-8%
|
521 956
-1%
|
510 202
-2%
|
531 261
+4%
|
458 103
-14%
|
360 033
-21%
|
47 739
-87%
|
(56 151)
N/A
|
(101 315)
-80%
|
108 859
N/A
|
295 018
+171%
|
404 064
+37%
|
448 545
+11%
|
480 141
+7%
|
453 582
-6%
|
441 354
-3%
|
427 380
-3%
|
529 329
+24%
|
499 275
-6%
|
505 141
+1%
|
463 161
-8%
|
516 714
+12%
|
501 384
-3%
|
464 150
-7%
|
494 393
+7%
|
529 378
+7%
|
561 672
+6%
|
624 343
+11%
|
683 116
+9%
|
687 421
+1%
|
754 084
+10%
|
777 540
+3%
|
810 242
+4%
|
732 934
-10%
|
716 912
-2%
|
718 442
+0%
|
711 145
-1%
|
965 157
+36%
|
953 318
-1%
|
930 190
-2%
|
862 145
-7%
|
710 743
-18%
|
685 060
-4%
|
669 692
-2%
|
683 588
+2%
|
477 708
-30%
|
344 176
-28%
|
258 528
-25%
|
130 897
-49%
|
(573 022)
N/A
|
(904 496)
-58%
|
(998 673)
-10%
|
(1 012 676)
-1%
|
(339 334)
+66%
|
135 804
N/A
|
242 981
+79%
|
313 148
+29%
|
384 210
+23%
|
319 281
-17%
|
296 129
-7%
|
324 936
+10%
|
402 436
+24%
|
426 074
+6%
|
605 522
+42%
|
576 177
-5%
|
599 225
+4%
|
535 297
-11%
|
313 439
-41%
|
251 053
-20%
|
(413 618)
N/A
|
(607 051)
-47%
|
(725 759)
-20%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(188 736)
|
(160 249)
|
(139 972)
|
(131 770)
|
(149 599)
|
(185 624)
|
(175 532)
|
(143 603)
|
(87 052)
|
(8 996)
|
18 835
|
13 233
|
(49 904)
|
(101 003)
|
(129 772)
|
(137 443)
|
(132 127)
|
(127 492)
|
(118 958)
|
(99 571)
|
(151 506)
|
(137 633)
|
(134 175)
|
(128 730)
|
(146 351)
|
(127 372)
|
(93 716)
|
(85 230)
|
(115 051)
|
(118 046)
|
(161 450)
|
(204 289)
|
(197 324)
|
(224 562)
|
(200 661)
|
(206 653)
|
(180 141)
|
(176 529)
|
(201 852)
|
(192 008)
|
(264 639)
|
(255 954)
|
(241 787)
|
(9 686)
|
52 914
|
59 739
|
65 177
|
(176 759)
|
(133 905)
|
(113 479)
|
(100 343)
|
(70 542)
|
(93 156)
|
(56 218)
|
(65 900)
|
(62 329)
|
(92 595)
|
(161 733)
|
(167 981)
|
(168 418)
|
(145 440)
|
(149 836)
|
(164 103)
|
(173 933)
|
(161 237)
|
(126 380)
|
(131 827)
|
(138 536)
|
(149 673)
|
(161 494)
|
(142 312)
|
(113 029)
|
(246 467)
|
(202 167)
|
(182 608)
|
|
| Income from Continuing Operations |
394 059
|
399 618
|
431 081
|
393 573
|
372 357
|
324 578
|
355 729
|
314 500
|
272 981
|
38 743
|
(37 316)
|
(88 082)
|
58 955
|
194 015
|
274 292
|
311 102
|
348 014
|
326 090
|
322 396
|
327 809
|
377 823
|
361 642
|
370 966
|
334 431
|
370 363
|
374 012
|
370 434
|
409 163
|
414 327
|
443 626
|
462 893
|
478 827
|
490 097
|
529 522
|
576 879
|
603 589
|
552 793
|
540 383
|
516 590
|
519 137
|
700 518
|
697 364
|
688 403
|
852 459
|
763 657
|
744 799
|
734 869
|
506 829
|
343 803
|
230 697
|
158 185
|
60 355
|
(666 178)
|
(960 714)
|
(1 064 573)
|
(1 075 005)
|
(431 929)
|
(25 929)
|
75 000
|
144 730
|
238 770
|
169 445
|
132 026
|
151 003
|
241 199
|
299 694
|
473 695
|
437 641
|
449 552
|
373 803
|
171 127
|
138 024
|
(660 085)
|
(809 218)
|
(908 367)
|
|
| Income to Minority Interest |
(28 374)
|
(29 485)
|
(21 921)
|
(14 939)
|
(11 569)
|
(7 702)
|
(11 094)
|
(9 372)
|
(14 421)
|
4 437
|
11 168
|
13 916
|
(4 985)
|
(16 866)
|
(20 939)
|
(22 655)
|
(28 793)
|
(28 496)
|
(28 127)
|
(30 939)
|
(36 390)
|
(33 267)
|
(35 284)
|
(27 655)
|
(27 917)
|
(22 844)
|
(17 172)
|
(25 388)
|
(25 293)
|
(24 474)
|
(26 680)
|
(25 078)
|
(32 523)
|
(31 284)
|
(30 721)
|
(31 992)
|
(28 952)
|
(32 962)
|
(35 902)
|
(33 960)
|
(37 019)
|
(35 325)
|
(30 827)
|
(24 993)
|
(16 765)
|
(16 992)
|
(18 227)
|
(21 410)
|
(22 777)
|
(21 012)
|
(19 940)
|
(18 607)
|
(5 038)
|
(2 468)
|
(1 967)
|
(3 205)
|
(16 768)
|
(22 648)
|
(25 092)
|
(24 371)
|
(23 237)
|
(21 331)
|
(20 664)
|
(21 765)
|
(19 299)
|
(19 431)
|
(20 060)
|
(5 427)
|
(22 903)
|
(24 067)
|
(21 465)
|
(31 581)
|
(10 813)
|
(6 000)
|
(3 675)
|
|
| Net Income (Common) |
365 685
N/A
|
370 133
+1%
|
409 160
+11%
|
378 634
-7%
|
360 788
-5%
|
316 876
-12%
|
344 635
+9%
|
305 128
-11%
|
258 560
-15%
|
43 180
-83%
|
(26 148)
N/A
|
(74 166)
-184%
|
53 970
N/A
|
177 149
+228%
|
253 353
+43%
|
288 447
+14%
|
319 221
+11%
|
297 594
-7%
|
294 269
-1%
|
296 870
+1%
|
341 433
+15%
|
328 376
-4%
|
335 683
+2%
|
306 777
-9%
|
342 446
+12%
|
351 168
+3%
|
353 262
+1%
|
383 775
+9%
|
389 034
+1%
|
419 152
+8%
|
436 213
+4%
|
453 749
+4%
|
457 574
+1%
|
498 238
+9%
|
546 158
+10%
|
571 597
+5%
|
523 841
-8%
|
507 421
-3%
|
480 688
-5%
|
485 177
+1%
|
663 499
+37%
|
662 039
0%
|
657 576
-1%
|
827 466
+26%
|
746 892
-10%
|
727 807
-3%
|
716 642
-2%
|
485 419
-32%
|
319 138
-34%
|
209 685
-34%
|
138 245
-34%
|
41 748
-70%
|
(671 216)
N/A
|
(963 182)
-43%
|
(1 066 540)
-11%
|
(1 078 210)
-1%
|
(448 697)
+58%
|
(48 577)
+89%
|
49 908
N/A
|
120 359
+141%
|
215 533
+79%
|
148 114
-31%
|
111 362
-25%
|
129 238
+16%
|
221 900
+72%
|
280 263
+26%
|
453 635
+62%
|
432 214
-5%
|
426 649
-1%
|
349 736
-18%
|
149 662
-57%
|
106 443
-29%
|
(670 898)
N/A
|
(815 218)
-22%
|
(912 042)
-12%
|
|
| EPS (Diluted) |
88.99
N/A
|
89.64
+1%
|
98.02
+9%
|
92.12
-6%
|
87.5
-5%
|
76.31
-13%
|
84.09
+10%
|
74.91
-11%
|
62.78
-16%
|
10.6
-83%
|
-6.42
N/A
|
-18.01
-181%
|
13.25
N/A
|
42.6
+222%
|
60.55
+42%
|
68.94
+14%
|
76.44
+11%
|
71.13
-7%
|
70.34
-1%
|
71.03
+1%
|
81.67
+15%
|
78.35
-4%
|
80.09
+2%
|
73.19
-9%
|
81.7
+12%
|
83.79
+3%
|
84.29
+1%
|
91.54
+9%
|
92.82
+1%
|
100
+8%
|
104.07
+4%
|
108.21
+4%
|
109.14
+1%
|
118.83
+9%
|
130.25
+10%
|
136.32
+5%
|
124.99
-8%
|
123.22
-1%
|
119.54
-3%
|
123.32
+3%
|
165.94
+35%
|
169.23
+2%
|
168.09
-1%
|
211.51
+26%
|
190.96
-10%
|
186.08
-3%
|
183.23
-2%
|
124.03
-32%
|
81.58
-34%
|
53.6
-34%
|
35.32
-34%
|
10.67
-70%
|
-171.54
N/A
|
-246.19
-44%
|
-272.58
-11%
|
-275.53
-1%
|
-114.67
+58%
|
-12.42
+89%
|
12.75
N/A
|
30.75
+141%
|
55.07
+79%
|
37.84
-31%
|
28.47
-25%
|
33.01
+16%
|
56.67
+72%
|
71.57
+26%
|
115.87
+62%
|
111.67
-4%
|
110.47
-1%
|
95.13
-14%
|
40.91
-57%
|
30.33
-26%
|
-187.08
N/A
|
-233.45
-25%
|
-261.13
-12%
|
|