NOK Corp
TSE:7240
| 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 |
1 815
2 783
|
| 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
NOK Corp
|
Revenue
|
750.6B
JPY
|
|
Cost of Revenue
|
-613.4B
JPY
|
|
Gross Profit
|
137.2B
JPY
|
|
Operating Expenses
|
-97.9B
JPY
|
|
Operating Income
|
39.3B
JPY
|
|
Other Expenses
|
-10.3B
JPY
|
|
Net Income
|
29B
JPY
|
Income Statement
NOK Corp
| 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 |
351
|
0
|
0
|
363
|
0
|
0
|
435
|
0
|
0
|
484
|
0
|
0
|
624
|
0
|
0
|
910
|
0
|
0
|
1 066
|
1 839
|
2 544
|
3 417
|
3 057
|
2 924
|
2 927
|
2 743
|
2 733
|
2 693
|
2 749
|
2 729
|
2 724
|
2 922
|
2 889
|
3 097
|
3 112
|
2 961
|
3 057
|
2 826
|
2 756
|
2 678
|
2 412
|
2 289
|
2 181
|
2 137
|
2 054
|
2 130
|
2 188
|
2 289
|
2 375
|
2 335
|
2 432
|
2 503
|
2 657
|
2 798
|
2 888
|
2 903
|
2 833
|
2 788
|
2 613
|
2 449
|
2 347
|
2 147
|
2 001
|
1 884
|
1 749
|
1 721
|
1 762
|
1 991
|
2 415
|
2 802
|
3 077
|
3 233
|
3 276
|
3 299
|
3 388
|
3 404
|
3 315
|
3 165
|
0
|
|
| Revenue |
281 465
N/A
|
295 146
+5%
|
304 645
+3%
|
310 372
+2%
|
319 013
+3%
|
331 896
+4%
|
341 058
+3%
|
346 890
+2%
|
355 810
+3%
|
364 956
+3%
|
374 329
+3%
|
389 227
+4%
|
395 619
+2%
|
399 689
+1%
|
381 991
-4%
|
327 592
-14%
|
298 355
-9%
|
294 924
-1%
|
337 252
+14%
|
366 736
+9%
|
378 282
+3%
|
498 932
+32%
|
493 630
-1%
|
488 362
-1%
|
493 133
+1%
|
495 251
+0%
|
508 841
+3%
|
517 572
+2%
|
520 568
+1%
|
540 859
+4%
|
543 158
+0%
|
555 276
+2%
|
576 390
+4%
|
591 388
+3%
|
609 506
+3%
|
630 042
+3%
|
671 568
+7%
|
693 689
+3%
|
720 785
+4%
|
763 328
+6%
|
773 417
+1%
|
746 147
-4%
|
717 159
-4%
|
697 572
-3%
|
687 327
-1%
|
713 138
+4%
|
730 935
+2%
|
735 525
+1%
|
738 059
+0%
|
729 341
-1%
|
728 091
0%
|
713 968
-2%
|
691 965
-3%
|
669 482
-3%
|
644 017
-4%
|
635 817
-1%
|
629 262
-1%
|
626 815
0%
|
601 752
-4%
|
573 651
-5%
|
580 679
+1%
|
596 369
+3%
|
639 975
+7%
|
665 537
+4%
|
667 013
+0%
|
682 507
+2%
|
686 803
+1%
|
710 908
+4%
|
716 470
+1%
|
709 956
-1%
|
712 882
+0%
|
711 426
0%
|
737 288
+4%
|
750 502
+2%
|
774 715
+3%
|
789 929
+2%
|
772 061
-2%
|
766 859
-1%
|
750 555
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(206 301)
|
(216 737)
|
(224 191)
|
(230 819)
|
(240 342)
|
(252 817)
|
(261 765)
|
(268 501)
|
(278 089)
|
(287 448)
|
(295 862)
|
(306 674)
|
(314 310)
|
(320 999)
|
(315 387)
|
(279 195)
|
(258 297)
|
(250 744)
|
(276 008)
|
(296 165)
|
(304 628)
|
(403 829)
|
(401 999)
|
(398 031)
|
(401 414)
|
(402 607)
|
(414 205)
|
(423 112)
|
(431 853)
|
(449 525)
|
(452 628)
|
(464 754)
|
(477 744)
|
(486 808)
|
(497 424)
|
(506 693)
|
(532 501)
|
(548 544)
|
(573 012)
|
(611 435)
|
(629 443)
|
(616 730)
|
(599 963)
|
(587 167)
|
(578 197)
|
(592 799)
|
(604 515)
|
(604 734)
|
(604 133)
|
(600 098)
|
(598 868)
|
(589 058)
|
(571 821)
|
(560 045)
|
(543 245)
|
(538 798)
|
(537 480)
|
(529 828)
|
(512 239)
|
(492 176)
|
(495 111)
|
(504 345)
|
(530 463)
|
(546 186)
|
(550 938)
|
(567 186)
|
(577 558)
|
(600 313)
|
(603 991)
|
(604 383)
|
(607 000)
|
(606 822)
|
(627 284)
|
(634 618)
|
(650 655)
|
(656 835)
|
(638 929)
|
(630 808)
|
(613 358)
|
|
| Gross Profit |
75 164
N/A
|
78 409
+4%
|
80 454
+3%
|
79 553
-1%
|
78 671
-1%
|
79 079
+1%
|
79 293
+0%
|
78 389
-1%
|
77 721
-1%
|
77 508
0%
|
78 467
+1%
|
82 553
+5%
|
81 309
-2%
|
78 690
-3%
|
66 604
-15%
|
48 397
-27%
|
40 058
-17%
|
44 180
+10%
|
61 244
+39%
|
70 571
+15%
|
73 654
+4%
|
95 103
+29%
|
91 631
-4%
|
90 331
-1%
|
91 719
+2%
|
92 644
+1%
|
94 636
+2%
|
94 460
0%
|
88 715
-6%
|
91 334
+3%
|
90 530
-1%
|
90 522
0%
|
98 646
+9%
|
104 580
+6%
|
112 082
+7%
|
123 349
+10%
|
139 067
+13%
|
145 145
+4%
|
147 773
+2%
|
151 893
+3%
|
143 974
-5%
|
129 417
-10%
|
117 196
-9%
|
110 405
-6%
|
109 130
-1%
|
120 339
+10%
|
126 420
+5%
|
130 791
+3%
|
133 926
+2%
|
129 243
-3%
|
129 223
0%
|
124 910
-3%
|
120 144
-4%
|
109 437
-9%
|
100 772
-8%
|
97 019
-4%
|
91 782
-5%
|
96 987
+6%
|
89 513
-8%
|
81 475
-9%
|
85 568
+5%
|
92 024
+8%
|
109 512
+19%
|
119 351
+9%
|
116 075
-3%
|
115 321
-1%
|
109 245
-5%
|
110 595
+1%
|
112 479
+2%
|
105 573
-6%
|
105 882
+0%
|
104 604
-1%
|
110 004
+5%
|
115 884
+5%
|
124 060
+7%
|
133 094
+7%
|
133 132
+0%
|
136 051
+2%
|
137 197
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(37 505)
|
(40 002)
|
(41 792)
|
(43 682)
|
(44 390)
|
(46 306)
|
(46 525)
|
(46 533)
|
(46 647)
|
(47 326)
|
(48 569)
|
(49 641)
|
(50 453)
|
(51 237)
|
(50 981)
|
(46 914)
|
(42 903)
|
(39 893)
|
(41 135)
|
(43 511)
|
(44 424)
|
(59 966)
|
(61 471)
|
(60 465)
|
(62 514)
|
(62 631)
|
(62 350)
|
(63 616)
|
(63 279)
|
(64 815)
|
(68 322)
|
(69 236)
|
(70 313)
|
(71 994)
|
(72 049)
|
(74 124)
|
(77 027)
|
(78 060)
|
(79 983)
|
(81 040)
|
(81 275)
|
(81 159)
|
(80 283)
|
(80 138)
|
(79 477)
|
(80 563)
|
(80 984)
|
(82 243)
|
(84 073)
|
(84 309)
|
(85 430)
|
(86 034)
|
(85 726)
|
(86 297)
|
(86 473)
|
(85 755)
|
(85 732)
|
(84 959)
|
(82 284)
|
(80 223)
|
(77 828)
|
(77 557)
|
(79 419)
|
(81 404)
|
(83 548)
|
(83 984)
|
(86 184)
|
(88 009)
|
(89 304)
|
(90 195)
|
(90 336)
|
(90 480)
|
(92 113)
|
(92 972)
|
(94 270)
|
(95 961)
|
(96 638)
|
(98 787)
|
(97 866)
|
|
| Selling, General & Administrative |
(37 505)
|
(39 139)
|
(40 929)
|
(42 819)
|
(44 390)
|
(46 306)
|
(46 525)
|
(42 528)
|
(46 647)
|
(47 326)
|
(48 084)
|
(49 641)
|
(50 453)
|
(55 727)
|
(50 981)
|
(46 914)
|
(42 903)
|
(39 893)
|
(41 135)
|
(43 511)
|
(44 424)
|
(53 591)
|
(61 471)
|
(60 465)
|
(62 514)
|
(56 227)
|
(62 349)
|
(63 615)
|
(63 278)
|
(57 980)
|
(68 320)
|
(69 234)
|
(70 312)
|
(64 372)
|
(72 049)
|
(74 125)
|
(77 027)
|
(69 962)
|
(79 982)
|
(81 038)
|
(81 273)
|
(73 526)
|
(80 282)
|
(80 137)
|
(79 476)
|
(72 288)
|
(80 984)
|
(82 242)
|
(84 072)
|
(74 865)
|
(85 427)
|
(86 033)
|
(85 725)
|
(75 838)
|
(86 475)
|
(85 755)
|
(85 732)
|
(73 660)
|
(82 283)
|
(80 223)
|
(77 827)
|
(67 503)
|
(79 417)
|
(81 402)
|
(83 548)
|
(73 574)
|
(86 186)
|
(88 009)
|
(89 303)
|
(78 912)
|
(90 333)
|
(90 479)
|
(92 110)
|
(82 132)
|
(94 268)
|
(95 959)
|
(96 638)
|
(88 750)
|
(98 582)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 375)
|
0
|
0
|
0
|
(6 403)
|
0
|
0
|
0
|
(6 834)
|
0
|
0
|
0
|
(7 622)
|
0
|
0
|
0
|
(8 096)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8 274)
|
0
|
0
|
0
|
(9 443)
|
0
|
0
|
0
|
(10 459)
|
0
|
0
|
0
|
(11 298)
|
0
|
0
|
0
|
(10 053)
|
0
|
0
|
0
|
(10 410)
|
0
|
0
|
0
|
(11 281)
|
0
|
0
|
0
|
(10 839)
|
0
|
0
|
0
|
(10 036)
|
0
|
|
| Depreciation & Amortization |
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
|
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
|
(863)
|
(863)
|
(863)
|
0
|
0
|
0
|
(4 005)
|
0
|
0
|
(485)
|
0
|
0
|
4 490
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
0
|
0
|
1
|
0
|
0
|
(1)
|
0
|
0
|
(7 633)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
2
|
0
|
0
|
(2)
|
(3)
|
(1)
|
(3)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
716
|
|
| Operating Income |
37 659
N/A
|
38 407
+2%
|
38 662
+1%
|
35 871
-7%
|
34 281
-4%
|
32 773
-4%
|
32 768
0%
|
31 856
-3%
|
31 074
-2%
|
30 182
-3%
|
29 898
-1%
|
32 912
+10%
|
30 856
-6%
|
27 453
-11%
|
15 623
-43%
|
1 483
-91%
|
(2 845)
N/A
|
4 287
N/A
|
20 109
+369%
|
27 060
+35%
|
29 230
+8%
|
35 137
+20%
|
30 160
-14%
|
29 866
-1%
|
29 205
-2%
|
30 013
+3%
|
32 286
+8%
|
30 844
-4%
|
25 436
-18%
|
26 519
+4%
|
22 208
-16%
|
21 286
-4%
|
28 333
+33%
|
32 586
+15%
|
40 033
+23%
|
49 225
+23%
|
62 040
+26%
|
67 085
+8%
|
67 790
+1%
|
70 853
+5%
|
62 699
-12%
|
48 258
-23%
|
36 913
-24%
|
30 267
-18%
|
29 653
-2%
|
39 776
+34%
|
45 436
+14%
|
48 548
+7%
|
49 853
+3%
|
44 934
-10%
|
43 793
-3%
|
38 876
-11%
|
34 418
-11%
|
23 140
-33%
|
14 299
-38%
|
11 264
-21%
|
6 050
-46%
|
12 028
+99%
|
7 229
-40%
|
1 252
-83%
|
7 740
+518%
|
14 467
+87%
|
30 093
+108%
|
37 947
+26%
|
32 527
-14%
|
31 337
-4%
|
23 061
-26%
|
22 586
-2%
|
23 175
+3%
|
15 378
-34%
|
15 546
+1%
|
14 124
-9%
|
17 891
+27%
|
22 912
+28%
|
29 790
+30%
|
37 133
+25%
|
36 494
-2%
|
37 264
+2%
|
39 331
+6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1 246
|
1 478
|
1 720
|
1 741
|
1 583
|
1 859
|
2 135
|
2 706
|
2 423
|
2 618
|
2 902
|
2 645
|
2 235
|
425
|
(2 150)
|
(3 470)
|
(5 263)
|
(3 148)
|
(3 984)
|
(2 388)
|
(3 469)
|
(4 249)
|
(2 741)
|
(3 578)
|
(2 157)
|
2 748
|
(1 594)
|
156
|
3 918
|
6 751
|
11 020
|
12 242
|
11 276
|
8 079
|
4 913
|
6 020
|
10 562
|
11 415
|
12 289
|
10 595
|
4 987
|
3 063
|
(2 911)
|
(4 077)
|
1 021
|
3 178
|
8 532
|
10 981
|
7 418
|
8 276
|
6 807
|
4 870
|
1 999
|
4 636
|
1 920
|
1 598
|
2 597
|
1 565
|
924
|
239
|
197
|
2 539
|
6 679
|
10 117
|
11 248
|
13 080
|
16 934
|
19 245
|
14 752
|
12 368
|
11 657
|
16 523
|
18 014
|
46 564
|
45 358
|
28 036
|
40 303
|
11 528
|
4 341
|
|
| Non-Reccuring Items |
(3 681)
|
6 689
|
5 818
|
9 650
|
(892)
|
(214)
|
137
|
632
|
496
|
448
|
288
|
1 130
|
823
|
(236)
|
(2 802)
|
(2 896)
|
(3 878)
|
(2 683)
|
(2 822)
|
(532)
|
(553)
|
(3 162)
|
(2 419)
|
(2 502)
|
(1 493)
|
(1 641)
|
(1 130)
|
(1 231)
|
(1 683)
|
(2 974)
|
(3 080)
|
(2 788)
|
(3 059)
|
(6 374)
|
(6 873)
|
(7 852)
|
(7 822)
|
(2 360)
|
(2 290)
|
(1 704)
|
(3 867)
|
(6 087)
|
(6 128)
|
(6 793)
|
(6 769)
|
(4 078)
|
(5 068)
|
(4 857)
|
(3 680)
|
(4 038)
|
(4 043)
|
(3 937)
|
(3 597)
|
(18 557)
|
(17 464)
|
(17 080)
|
(18 235)
|
(11 084)
|
(11 014)
|
(11 304)
|
(11 359)
|
(9 378)
|
(9 342)
|
(8 882)
|
(7 395)
|
(1 750)
|
(1 864)
|
(2 290)
|
(3 449)
|
(4 309)
|
(5 070)
|
(6 039)
|
(6 050)
|
(17 850)
|
(17 278)
|
(14 492)
|
(13 980)
|
(976)
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
34
|
0
|
0
|
16
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
61
|
125
|
21
|
121
|
80
|
158
|
0
|
12
|
1 657
|
1 021
|
1 054
|
1 481
|
740
|
740
|
783
|
377
|
637
|
816
|
792
|
771
|
410
|
252
|
248
|
307
|
273
|
257
|
242
|
201
|
0
|
169
|
165
|
137
|
193
|
311
|
323
|
408
|
450
|
317
|
374
|
285
|
332
|
342
|
348
|
339
|
208
|
205
|
142
|
0
|
(1 423)
|
(1 453)
|
(1 450)
|
(1 363)
|
(708)
|
418
|
511
|
559
|
1 490
|
314
|
191
|
371
|
440
|
500
|
683
|
446
|
(1 200)
|
(554)
|
|
| Total Other Income |
(44)
|
(404)
|
311
|
279
|
1 317
|
2 102
|
2 030
|
1 415
|
1 375
|
1 744
|
1 419
|
734
|
626
|
1 616
|
2 395
|
2 518
|
1 822
|
1 500
|
1 524
|
1 352
|
1 355
|
1 560
|
2 395
|
2 664
|
3 731
|
1 933
|
4 034
|
4 173
|
3 258
|
1 932
|
2 072
|
1 920
|
1 791
|
1 648
|
2 583
|
3 473
|
3 531
|
2 276
|
3 442
|
2 775
|
2 842
|
2 605
|
2 983
|
2 859
|
3 221
|
2 755
|
3 089
|
3 130
|
3 118
|
3 244
|
3 896
|
3 984
|
3 723
|
3 358
|
4 070
|
4 694
|
5 161
|
4 163
|
4 137
|
3 143
|
2 985
|
1 789
|
1 214
|
1 301
|
1 707
|
3 319
|
3 402
|
4 074
|
3 409
|
2 812
|
3 965
|
3 670
|
4 934
|
2 625
|
2 265
|
3 482
|
2 594
|
3 488
|
4 496
|
|
| Pre-Tax Income |
35 180
N/A
|
46 170
+31%
|
46 545
+1%
|
47 541
+2%
|
36 289
-24%
|
36 536
+1%
|
37 070
+1%
|
36 609
-1%
|
35 368
-3%
|
34 992
-1%
|
34 507
-1%
|
37 421
+8%
|
34 540
-8%
|
29 319
-15%
|
13 191
-55%
|
(2 344)
N/A
|
(10 043)
-328%
|
36
N/A
|
14 985
+41 525%
|
25 492
+70%
|
26 575
+4%
|
30 943
+16%
|
28 416
-8%
|
27 504
-3%
|
30 767
+12%
|
33 793
+10%
|
34 336
+2%
|
34 725
+1%
|
31 306
-10%
|
32 865
+5%
|
33 036
+1%
|
33 452
+1%
|
39 112
+17%
|
36 349
-7%
|
40 908
+13%
|
51 114
+25%
|
68 618
+34%
|
78 689
+15%
|
81 488
+4%
|
82 761
+2%
|
66 862
-19%
|
47 839
-28%
|
31 026
-35%
|
22 421
-28%
|
27 263
+22%
|
41 824
+53%
|
52 300
+25%
|
58 125
+11%
|
57 117
-2%
|
52 866
-7%
|
50 770
-4%
|
44 167
-13%
|
36 828
-17%
|
12 909
-65%
|
3 167
-75%
|
824
-74%
|
(4 088)
N/A
|
6 880
N/A
|
1 481
-78%
|
(6 528)
N/A
|
(437)
+93%
|
7 994
N/A
|
27 191
+240%
|
39 033
+44%
|
36 724
-6%
|
45 278
+23%
|
41 951
-7%
|
44 126
+5%
|
38 446
-13%
|
27 739
-28%
|
26 412
-5%
|
28 469
+8%
|
35 160
+24%
|
54 691
+56%
|
60 635
+11%
|
54 842
-10%
|
65 857
+20%
|
50 104
-24%
|
47 614
-5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(12 494)
|
(18 054)
|
(12 960)
|
(13 672)
|
(8 283)
|
(12 940)
|
(13 099)
|
(13 494)
|
(13 685)
|
(13 440)
|
(12 776)
|
(14 152)
|
(11 613)
|
(9 816)
|
(3 281)
|
(490)
|
2 034
|
(1 197)
|
(4 971)
|
(7 915)
|
(11 249)
|
(11 243)
|
(10 730)
|
(11 267)
|
(11 230)
|
(15 212)
|
(15 927)
|
(14 647)
|
(12 732)
|
(7 905)
|
(7 482)
|
(10 107)
|
(10 641)
|
(11 474)
|
(12 353)
|
(13 464)
|
(18 674)
|
(26 480)
|
(26 848)
|
(25 589)
|
(21 580)
|
(14 017)
|
(9 546)
|
(9 126)
|
(7 875)
|
(11 635)
|
(15 084)
|
(15 286)
|
(16 170)
|
(13 676)
|
(12 464)
|
(11 659)
|
(9 018)
|
(6 765)
|
(5 522)
|
(4 398)
|
(6 280)
|
(8 581)
|
(7 040)
|
(6 150)
|
(6 070)
|
(6 756)
|
(10 180)
|
(12 999)
|
(13 345)
|
(14 499)
|
(16 243)
|
(16 393)
|
(13 662)
|
(10 615)
|
(9 127)
|
(9 502)
|
(10 355)
|
(18 704)
|
(19 826)
|
(17 527)
|
(21 519)
|
(14 941)
|
(13 888)
|
|
| Income from Continuing Operations |
22 686
|
28 116
|
33 585
|
33 869
|
28 006
|
23 596
|
23 971
|
23 115
|
21 683
|
21 552
|
21 731
|
23 269
|
22 927
|
19 503
|
9 910
|
(2 834)
|
(8 009)
|
(1 161)
|
10 014
|
17 577
|
15 326
|
19 700
|
17 686
|
16 237
|
19 537
|
18 581
|
18 409
|
20 078
|
18 574
|
24 960
|
25 554
|
23 345
|
28 471
|
24 875
|
28 555
|
37 650
|
49 944
|
52 209
|
54 640
|
57 172
|
45 282
|
33 822
|
21 480
|
13 295
|
19 388
|
30 189
|
37 216
|
42 839
|
40 947
|
39 190
|
38 306
|
32 508
|
27 810
|
6 144
|
(2 355)
|
(3 574)
|
(10 368)
|
(1 701)
|
(5 559)
|
(12 678)
|
(6 507)
|
1 238
|
17 011
|
26 034
|
23 379
|
30 779
|
25 708
|
27 733
|
24 784
|
17 124
|
17 285
|
18 967
|
24 805
|
35 987
|
40 809
|
37 315
|
44 338
|
35 163
|
33 726
|
|
| Income to Minority Interest |
(2 125)
|
(2 276)
|
(2 315)
|
(2 372)
|
(2 265)
|
(2 488)
|
(2 651)
|
(2 528)
|
(2 614)
|
(2 512)
|
(2 779)
|
(2 972)
|
(2 696)
|
(2 437)
|
(1 583)
|
(959)
|
(973)
|
(1 480)
|
(2 266)
|
(2 686)
|
(2 517)
|
(3 012)
|
(2 903)
|
(2 593)
|
(2 899)
|
(2 564)
|
(2 517)
|
(2 775)
|
(2 014)
|
(2 743)
|
(2 335)
|
(1 983)
|
(2 648)
|
(3 117)
|
(3 813)
|
(4 503)
|
(5 517)
|
(5 395)
|
(5 430)
|
(5 516)
|
(4 672)
|
(3 768)
|
(2 934)
|
(2 115)
|
(2 375)
|
(2 860)
|
(3 348)
|
(3 957)
|
(3 991)
|
(3 908)
|
(4 074)
|
(3 824)
|
(3 582)
|
(2 725)
|
(1 730)
|
(1 287)
|
(518)
|
(517)
|
(876)
|
(1 374)
|
(1 756)
|
(2 600)
|
(3 666)
|
(3 931)
|
(4 415)
|
(4 943)
|
(4 665)
|
(4 713)
|
(4 299)
|
(3 804)
|
(3 721)
|
(3 652)
|
(3 884)
|
(4 384)
|
(4 488)
|
(4 287)
|
(4 938)
|
(4 843)
|
(4 692)
|
|
| Net Income (Common) |
20 558
N/A
|
25 830
+26%
|
31 267
+21%
|
31 492
+1%
|
25 743
-18%
|
21 108
-18%
|
21 321
+1%
|
20 588
-3%
|
19 067
-7%
|
19 038
0%
|
18 950
0%
|
20 296
+7%
|
20 229
0%
|
17 060
-16%
|
8 322
-51%
|
(3 798)
N/A
|
(8 985)
-137%
|
(2 645)
+71%
|
7 741
N/A
|
14 882
+92%
|
12 800
-14%
|
16 685
+30%
|
14 783
-11%
|
13 646
-8%
|
16 643
+22%
|
16 016
-4%
|
15 892
-1%
|
17 302
+9%
|
16 558
-4%
|
22 216
+34%
|
23 217
+5%
|
21 360
-8%
|
25 822
+21%
|
21 757
-16%
|
24 742
+14%
|
33 147
+34%
|
44 426
+34%
|
46 813
+5%
|
49 208
+5%
|
51 655
+5%
|
40 608
-21%
|
30 053
-26%
|
18 547
-38%
|
11 178
-40%
|
17 014
+52%
|
27 328
+61%
|
33 865
+24%
|
38 882
+15%
|
36 954
-5%
|
35 281
-5%
|
34 231
-3%
|
28 683
-16%
|
24 227
-16%
|
3 419
-86%
|
(4 084)
N/A
|
(4 861)
-19%
|
(10 886)
-124%
|
(2 218)
+80%
|
(6 435)
-190%
|
(14 052)
-118%
|
(8 262)
+41%
|
(1 361)
+84%
|
13 345
N/A
|
22 104
+66%
|
18 964
-14%
|
25 835
+36%
|
21 042
-19%
|
23 019
+9%
|
20 485
-11%
|
13 320
-35%
|
13 564
+2%
|
15 316
+13%
|
20 920
+37%
|
31 602
+51%
|
36 320
+15%
|
33 025
-9%
|
39 399
+19%
|
30 320
-23%
|
29 034
-4%
|
|
| EPS (Diluted) |
118.83
N/A
|
147.6
+24%
|
180.73
+22%
|
179.95
0%
|
148.8
-17%
|
122.01
-18%
|
123.24
+1%
|
117.64
-5%
|
110.21
-6%
|
110.04
0%
|
108.28
-2%
|
117.31
+8%
|
116.93
0%
|
97.48
-17%
|
48.12
-51%
|
-21.97
N/A
|
-51.34
-134%
|
-15.29
+70%
|
45.26
N/A
|
87.02
+92%
|
74.41
-14%
|
97
+30%
|
85.94
-11%
|
79.33
-8%
|
96.76
+22%
|
93.11
-4%
|
92.39
-1%
|
100.59
+9%
|
96.26
-4%
|
129.16
+34%
|
134.98
+5%
|
124.18
-8%
|
150.12
+21%
|
126.49
-16%
|
143.01
+13%
|
191.6
+34%
|
256.79
+34%
|
271.21
+6%
|
284.43
+5%
|
298.58
+5%
|
234.72
-21%
|
173.97
-26%
|
107.83
-38%
|
64.61
-40%
|
98.34
+52%
|
158.38
+61%
|
195.75
+24%
|
224.75
+15%
|
213.6
-5%
|
204.17
-4%
|
197.86
-3%
|
165.79
-16%
|
140.07
-16%
|
19.77
-86%
|
-23.61
N/A
|
-28.1
-19%
|
-62.94
-124%
|
-12.82
+80%
|
-37.2
-190%
|
-81.24
-118%
|
-47.77
+41%
|
-7.87
+84%
|
77.15
N/A
|
127.79
+66%
|
109.64
-14%
|
149.36
+36%
|
121.65
-19%
|
133.67
+10%
|
119.69
-10%
|
77.55
-35%
|
80.02
+3%
|
90.27
+13%
|
124.99
+38%
|
188.34
+51%
|
220.12
+17%
|
200.46
-9%
|
240.58
+20%
|
184.8
-23%
|
177.93
-4%
|
|