Koito Manufacturing Co Ltd
TSE:7276
| 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 |
1 557
2 367
|
| 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
Koito Manufacturing Co Ltd
|
Revenue
|
919.5B
JPY
|
|
Cost of Revenue
|
-816.7B
JPY
|
|
Gross Profit
|
102.8B
JPY
|
|
Operating Expenses
|
-56.1B
JPY
|
|
Operating Income
|
46.7B
JPY
|
|
Other Expenses
|
141m
JPY
|
|
Net Income
|
46.8B
JPY
|
Income Statement
Koito Manufacturing 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 |
178
|
0
|
0
|
219
|
0
|
0
|
317
|
0
|
0
|
318
|
0
|
0
|
329
|
0
|
0
|
227
|
0
|
0
|
162
|
398
|
538
|
759
|
759
|
698
|
737
|
666
|
657
|
615
|
573
|
574
|
613
|
669
|
739
|
828
|
850
|
871
|
905
|
858
|
838
|
858
|
804
|
726
|
748
|
749
|
827
|
870
|
893
|
939
|
880
|
821
|
773
|
733
|
773
|
837
|
881
|
917
|
915
|
870
|
803
|
665
|
567
|
581
|
567
|
589
|
645
|
781
|
938
|
1 137
|
1 047
|
921
|
775
|
557
|
600
|
548
|
496
|
447
|
359
|
336
|
0
|
0
|
|
| Revenue |
238 914
N/A
|
248 274
+4%
|
255 436
+3%
|
260 433
+2%
|
267 081
+3%
|
277 657
+4%
|
291 313
+5%
|
305 622
+5%
|
320 738
+5%
|
328 517
+2%
|
331 994
+1%
|
338 039
+2%
|
344 878
+2%
|
344 155
0%
|
315 434
-8%
|
281 003
-11%
|
267 869
-5%
|
283 956
+6%
|
310 848
+9%
|
321 451
+3%
|
320 218
0%
|
428 977
+34%
|
408 051
-5%
|
407 904
0%
|
407 473
0%
|
430 929
+6%
|
459 470
+7%
|
466 830
+2%
|
472 185
+1%
|
472 843
+0%
|
488 633
+3%
|
514 338
+5%
|
555 843
+8%
|
597 502
+7%
|
623 370
+4%
|
653 552
+5%
|
676 497
+4%
|
706 470
+4%
|
737 447
+4%
|
766 501
+4%
|
800 419
+4%
|
813 477
+2%
|
815 336
+0%
|
813 887
0%
|
820 706
+1%
|
841 456
+3%
|
873 391
+4%
|
903 407
+3%
|
879 014
-3%
|
848 868
-3%
|
821 388
-3%
|
795 798
-3%
|
815 987
+3%
|
826 257
+1%
|
831 445
+1%
|
832 717
+0%
|
822 838
-1%
|
800 928
-3%
|
712 176
-11%
|
692 562
-3%
|
696 050
+1%
|
706 376
+1%
|
781 991
+11%
|
768 405
-2%
|
759 250
-1%
|
760 719
+0%
|
770 251
+1%
|
823 606
+7%
|
843 810
+2%
|
864 719
+2%
|
897 271
+4%
|
917 261
+2%
|
944 192
+3%
|
950 295
+1%
|
954 072
+0%
|
926 215
-3%
|
910 505
-2%
|
916 709
+1%
|
906 662
-1%
|
919 487
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(206 865)
|
(214 752)
|
(221 137)
|
(224 894)
|
(230 743)
|
(241 054)
|
(253 729)
|
(266 866)
|
(282 038)
|
(288 950)
|
(291 660)
|
(292 934)
|
(296 793)
|
(297 385)
|
(278 754)
|
(252 816)
|
(238 212)
|
(242 045)
|
(258 542)
|
(267 553)
|
(269 988)
|
(358 300)
|
(350 035)
|
(348 886)
|
(346 892)
|
(365 193)
|
(384 471)
|
(391 256)
|
(397 786)
|
(399 474)
|
(415 193)
|
(439 207)
|
(471 872)
|
(504 321)
|
(526 025)
|
(550 706)
|
(569 485)
|
(596 460)
|
(621 103)
|
(643 405)
|
(668 745)
|
(676 553)
|
(674 459)
|
(670 715)
|
(676 501)
|
(694 089)
|
(719 406)
|
(742 131)
|
(719 926)
|
(692 264)
|
(669 171)
|
(649 812)
|
(667 944)
|
(678 738)
|
(685 554)
|
(689 188)
|
(684 804)
|
(672 890)
|
(615 034)
|
(602 264)
|
(602 638)
|
(609 132)
|
(660 578)
|
(653 733)
|
(656 409)
|
(664 669)
|
(682 246)
|
(729 333)
|
(749 734)
|
(768 889)
|
(792 523)
|
(807 554)
|
(830 158)
|
(843 620)
|
(852 384)
|
(833 517)
|
(822 150)
|
(820 037)
|
(804 940)
|
(816 700)
|
|
| Gross Profit |
32 049
N/A
|
33 522
+5%
|
34 299
+2%
|
35 539
+4%
|
36 338
+2%
|
36 603
+1%
|
37 584
+3%
|
38 756
+3%
|
38 700
0%
|
39 567
+2%
|
40 334
+2%
|
45 105
+12%
|
48 085
+7%
|
46 770
-3%
|
36 680
-22%
|
28 187
-23%
|
29 657
+5%
|
41 911
+41%
|
52 306
+25%
|
53 898
+3%
|
50 230
-7%
|
70 677
+41%
|
58 016
-18%
|
59 018
+2%
|
60 581
+3%
|
65 736
+9%
|
74 999
+14%
|
75 574
+1%
|
74 399
-2%
|
73 369
-1%
|
73 440
+0%
|
75 131
+2%
|
83 971
+12%
|
93 181
+11%
|
97 345
+4%
|
102 846
+6%
|
107 012
+4%
|
110 010
+3%
|
116 344
+6%
|
123 096
+6%
|
131 674
+7%
|
136 924
+4%
|
140 877
+3%
|
143 172
+2%
|
144 205
+1%
|
147 367
+2%
|
153 985
+4%
|
161 276
+5%
|
159 088
-1%
|
156 604
-2%
|
152 217
-3%
|
145 986
-4%
|
148 043
+1%
|
147 519
0%
|
145 891
-1%
|
143 529
-2%
|
138 034
-4%
|
128 038
-7%
|
97 142
-24%
|
90 298
-7%
|
93 412
+3%
|
97 244
+4%
|
121 413
+25%
|
114 672
-6%
|
102 841
-10%
|
96 050
-7%
|
88 005
-8%
|
94 273
+7%
|
94 076
0%
|
95 830
+2%
|
104 748
+9%
|
109 707
+5%
|
114 034
+4%
|
106 675
-6%
|
101 688
-5%
|
92 698
-9%
|
88 355
-5%
|
96 672
+9%
|
101 722
+5%
|
102 787
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(25 008)
|
(25 089)
|
(24 637)
|
(24 605)
|
(24 111)
|
(24 092)
|
(24 463)
|
(25 028)
|
(26 055)
|
(27 011)
|
(27 527)
|
(27 589)
|
(27 722)
|
(28 572)
|
(27 634)
|
(26 547)
|
(25 302)
|
(24 886)
|
(24 797)
|
(24 584)
|
(25 020)
|
(33 242)
|
(33 113)
|
(33 793)
|
(33 708)
|
(34 010)
|
(35 020)
|
(35 133)
|
(35 449)
|
(35 701)
|
(36 927)
|
(38 677)
|
(41 680)
|
(43 675)
|
(44 577)
|
(45 135)
|
(44 643)
|
(45 855)
|
(48 801)
|
(51 062)
|
(54 368)
|
(55 516)
|
(54 948)
|
(53 605)
|
(54 019)
|
(54 844)
|
(55 474)
|
(58 813)
|
(55 802)
|
(52 819)
|
(50 011)
|
(45 386)
|
(46 014)
|
(45 985)
|
(46 515)
|
(46 773)
|
(47 201)
|
(45 627)
|
(42 198)
|
(41 828)
|
(38 773)
|
(40 537)
|
(41 767)
|
(41 597)
|
(41 924)
|
(42 616)
|
(43 726)
|
(45 201)
|
(46 810)
|
(48 983)
|
(52 401)
|
(50 137)
|
(50 803)
|
(50 680)
|
(59 093)
|
(51 149)
|
(50 769)
|
(51 799)
|
(53 987)
|
(56 129)
|
|
| Selling, General & Administrative |
(25 008)
|
(25 089)
|
(24 637)
|
(24 605)
|
(24 111)
|
(24 092)
|
(24 463)
|
(25 028)
|
(26 055)
|
(27 011)
|
(27 527)
|
(27 589)
|
(27 722)
|
(28 572)
|
(27 634)
|
(26 547)
|
(25 302)
|
(24 886)
|
(24 797)
|
(24 584)
|
(25 020)
|
(33 242)
|
(33 113)
|
(33 793)
|
(33 708)
|
(34 010)
|
(35 018)
|
(35 132)
|
(35 447)
|
(35 699)
|
(36 927)
|
(38 675)
|
(41 679)
|
(43 674)
|
(44 576)
|
(45 134)
|
(44 642)
|
(45 855)
|
(48 800)
|
(51 063)
|
(54 369)
|
(54 705)
|
(54 947)
|
(53 603)
|
(54 016)
|
(54 843)
|
(55 473)
|
(58 811)
|
(55 802)
|
(52 819)
|
(50 010)
|
(45 387)
|
(46 014)
|
(45 984)
|
(46 515)
|
(46 773)
|
(47 200)
|
(45 626)
|
(41 682)
|
(41 825)
|
(38 772)
|
(40 537)
|
(41 765)
|
(41 598)
|
(41 923)
|
(42 615)
|
(43 727)
|
(45 200)
|
(46 810)
|
(48 982)
|
(49 537)
|
(50 136)
|
(50 801)
|
(50 679)
|
(51 389)
|
(51 148)
|
(50 769)
|
(51 798)
|
(53 986)
|
(56 129)
|
|
| 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
|
(810)
|
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
|
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
|
(2)
|
(1)
|
(2)
|
(2)
|
0
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
(1)
|
1
|
0
|
(1)
|
(1)
|
0
|
(3)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
1
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(516)
|
(3)
|
(1)
|
0
|
(2)
|
1
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(2 864)
|
(1)
|
(2)
|
(1)
|
(7 704)
|
(1)
|
0
|
(1)
|
0
|
0
|
|
| Operating Income |
7 041
N/A
|
8 433
+20%
|
9 662
+15%
|
10 934
+13%
|
12 227
+12%
|
12 511
+2%
|
13 121
+5%
|
13 728
+5%
|
12 645
-8%
|
12 556
-1%
|
12 807
+2%
|
17 516
+37%
|
20 363
+16%
|
18 198
-11%
|
9 046
-50%
|
1 640
-82%
|
4 355
+166%
|
17 025
+291%
|
27 509
+62%
|
29 314
+7%
|
25 210
-14%
|
37 435
+48%
|
24 903
-33%
|
25 225
+1%
|
26 873
+7%
|
31 726
+18%
|
39 979
+26%
|
40 441
+1%
|
38 950
-4%
|
37 668
-3%
|
36 513
-3%
|
36 454
0%
|
42 291
+16%
|
49 506
+17%
|
52 768
+7%
|
57 711
+9%
|
62 369
+8%
|
64 155
+3%
|
67 543
+5%
|
72 034
+7%
|
77 306
+7%
|
81 408
+5%
|
85 929
+6%
|
89 567
+4%
|
90 186
+1%
|
92 523
+3%
|
98 511
+6%
|
102 463
+4%
|
103 286
+1%
|
103 785
+0%
|
102 206
-2%
|
100 600
-2%
|
102 029
+1%
|
101 534
0%
|
99 376
-2%
|
96 756
-3%
|
90 833
-6%
|
82 411
-9%
|
54 944
-33%
|
48 470
-12%
|
54 639
+13%
|
56 707
+4%
|
79 646
+40%
|
73 075
-8%
|
60 917
-17%
|
53 434
-12%
|
44 279
-17%
|
49 072
+11%
|
47 266
-4%
|
46 847
-1%
|
52 347
+12%
|
59 570
+14%
|
63 231
+6%
|
55 995
-11%
|
42 595
-24%
|
41 549
-2%
|
37 586
-10%
|
44 873
+19%
|
47 735
+6%
|
46 658
-2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
477
|
472
|
492
|
839
|
638
|
794
|
777
|
705
|
577
|
632
|
705
|
740
|
1 080
|
1 103
|
(2 664)
|
(7 470)
|
(8 422)
|
(4 773)
|
(910)
|
(256)
|
(440)
|
(422)
|
(193)
|
(121)
|
(293)
|
153
|
(609)
|
(501)
|
1 520
|
1 878
|
4 453
|
4 376
|
3 070
|
2 964
|
1 314
|
2 488
|
2 904
|
2 613
|
3 380
|
2 008
|
1 847
|
1 130
|
(609)
|
(377)
|
939
|
2 018
|
3 251
|
3 508
|
2 862
|
1 458
|
2 153
|
2 083
|
938
|
2 189
|
1 172
|
927
|
1 132
|
991
|
1 046
|
1 280
|
568
|
1 292
|
1 374
|
1 720
|
3 920
|
5 115
|
6 330
|
5 877
|
2 065
|
(356)
|
2 109
|
3 402
|
5 384
|
10 572
|
9 121
|
7 037
|
13 903
|
9 503
|
7 440
|
10 526
|
|
| Non-Reccuring Items |
(992)
|
(1 001)
|
(973)
|
(718)
|
(870)
|
(574)
|
(751)
|
(223)
|
(478)
|
(332)
|
(404)
|
(170)
|
(96)
|
(1 293)
|
(574)
|
(581)
|
428
|
(13 867)
|
(15 509)
|
(23 392)
|
(11 075)
|
(16 507)
|
(11 793)
|
(4 843)
|
(4 470)
|
(3 974)
|
(6 928)
|
(7 106)
|
(6 046)
|
(7 271)
|
(4 891)
|
(3 682)
|
(9 666)
|
(5 978)
|
(5 978)
|
(5 053)
|
933
|
(3 192)
|
(13 161)
|
(15 951)
|
(14 881)
|
(10 757)
|
(1 630)
|
(696)
|
(1 829)
|
(4 240)
|
(5 783)
|
(5 017)
|
(4 954)
|
1 486
|
17 372
|
17 260
|
17 108
|
(540)
|
(223)
|
73
|
219
|
(558)
|
0
|
(584)
|
(578)
|
(1 372)
|
(1 373)
|
(1 331)
|
(1 333)
|
(78)
|
(7 815)
|
(8 190)
|
(7 948)
|
(10 602)
|
0
|
(2 608)
|
(3 489)
|
(7 704)
|
0
|
(7 465)
|
1 143
|
11 770
|
12 015
|
9 091
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(134)
|
(278)
|
(338)
|
(219)
|
(128)
|
(106)
|
(137)
|
(130)
|
(125)
|
(218)
|
(162)
|
(155)
|
(145)
|
(435)
|
(87)
|
(112)
|
(198)
|
(234)
|
(307)
|
(318)
|
(285)
|
(306)
|
(389)
|
(412)
|
(541)
|
(540)
|
(488)
|
816
|
1 028
|
971
|
1 014
|
(318)
|
(349)
|
(437)
|
(459)
|
(480)
|
(530)
|
14 281
|
(374)
|
(89)
|
(182)
|
(515)
|
(528)
|
(827)
|
(890)
|
(675)
|
(730)
|
(752)
|
(566)
|
(524)
|
(297)
|
(279)
|
(320)
|
(430)
|
(607)
|
(616)
|
11 199
|
11 145
|
11 170
|
11 156
|
(602)
|
(718)
|
(1 096)
|
(1 346)
|
(1 910)
|
(2 030)
|
(1 626)
|
(1 637)
|
|
| Total Other Income |
617
|
1 061
|
600
|
823
|
703
|
1 884
|
1 640
|
1 874
|
1 725
|
2 269
|
1 193
|
167
|
406
|
932
|
1 597
|
1 297
|
1 608
|
1 377
|
(687)
|
(1 547)
|
(2 355)
|
(2 695)
|
(1 213)
|
(732)
|
(677)
|
(377)
|
(71)
|
67
|
302
|
963
|
990
|
1 067
|
1 401
|
410
|
391
|
317
|
801
|
859
|
859
|
1 440
|
1 786
|
1 956
|
2 085
|
1 917
|
1 346
|
1 750
|
2 162
|
2 943
|
2 971
|
2 702
|
2 557
|
1 809
|
1 850
|
1 771
|
1 626
|
1 716
|
1 635
|
1 889
|
2 623
|
3 379
|
3 301
|
3 326
|
2 533
|
1 841
|
2 540
|
3 131
|
3 181
|
3 089
|
2 000
|
2 040
|
1 795
|
1 178
|
1 437
|
1 344
|
1 340
|
1 171
|
1 101
|
467
|
477
|
1 085
|
|
| Pre-Tax Income |
7 143
N/A
|
8 965
+26%
|
9 781
+9%
|
11 878
+21%
|
12 698
+7%
|
14 615
+15%
|
14 787
+1%
|
16 084
+9%
|
14 469
-10%
|
15 125
+5%
|
14 301
-5%
|
18 253
+28%
|
21 619
+18%
|
18 662
-14%
|
7 067
-62%
|
(5 333)
N/A
|
(2 159)
+60%
|
(344)
+84%
|
10 266
N/A
|
3 989
-61%
|
11 215
+181%
|
17 593
+57%
|
11 542
-34%
|
19 374
+68%
|
21 288
+10%
|
27 093
+27%
|
32 284
+19%
|
32 789
+2%
|
34 528
+5%
|
33 004
-4%
|
36 758
+11%
|
37 897
+3%
|
36 811
-3%
|
46 596
+27%
|
48 106
+3%
|
55 051
+14%
|
66 466
+21%
|
63 895
-4%
|
58 133
-9%
|
60 347
+4%
|
67 086
+11%
|
74 708
+11%
|
86 789
+16%
|
90 093
+4%
|
90 293
+0%
|
91 614
+1%
|
97 682
+7%
|
103 417
+6%
|
103 635
+0%
|
123 712
+19%
|
123 914
+0%
|
121 663
-2%
|
121 743
+0%
|
104 439
-14%
|
101 423
-3%
|
98 645
-3%
|
92 929
-6%
|
84 058
-10%
|
57 883
-31%
|
51 793
-11%
|
57 364
+11%
|
59 429
+4%
|
81 883
+38%
|
75 026
-8%
|
65 724
-12%
|
61 172
-7%
|
45 368
-26%
|
49 232
+9%
|
54 582
+11%
|
49 074
-10%
|
67 421
+37%
|
72 698
+8%
|
65 961
-9%
|
59 489
-10%
|
51 960
-13%
|
40 946
-21%
|
51 823
+27%
|
64 583
+25%
|
66 041
+2%
|
65 723
0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 852)
|
(3 556)
|
(3 864)
|
(4 628)
|
(4 970)
|
(5 701)
|
(5 811)
|
(6 274)
|
(5 643)
|
(5 890)
|
(5 556)
|
(7 081)
|
(8 387)
|
(7 240)
|
(2 741)
|
605
|
170
|
(2 931)
|
(6 670)
|
(7 785)
|
(9 201)
|
(11 850)
|
(8 960)
|
(10 053)
|
(8 853)
|
(10 599)
|
(11 980)
|
(11 690)
|
(12 431)
|
(11 812)
|
(12 521)
|
(12 111)
|
(14 342)
|
(17 173)
|
(17 372)
|
(19 209)
|
(19 108)
|
(19 017)
|
(20 722)
|
(21 300)
|
(23 469)
|
(22 422)
|
(23 001)
|
(24 309)
|
(24 493)
|
(26 201)
|
(27 550)
|
(31 000)
|
(29 982)
|
(31 480)
|
(30 821)
|
(26 563)
|
(27 286)
|
(23 545)
|
(22 777)
|
(22 895)
|
(21 582)
|
(21 970)
|
(15 658)
|
(14 006)
|
(18 361)
|
(18 969)
|
(25 018)
|
(24 081)
|
(18 950)
|
(19 188)
|
(14 913)
|
(15 636)
|
(17 605)
|
(14 824)
|
(17 446)
|
(19 499)
|
(17 272)
|
(14 619)
|
(14 174)
|
(10 777)
|
(13 907)
|
(13 717)
|
(12 710)
|
(14 291)
|
|
| Income from Continuing Operations |
4 291
|
5 409
|
5 917
|
7 250
|
7 728
|
8 914
|
8 976
|
9 810
|
8 826
|
9 235
|
8 745
|
11 172
|
13 232
|
11 422
|
4 326
|
(4 728)
|
(1 989)
|
(3 275)
|
3 596
|
(3 796)
|
2 014
|
5 743
|
2 582
|
9 321
|
12 435
|
16 494
|
20 304
|
21 099
|
22 097
|
21 192
|
24 237
|
25 786
|
22 469
|
29 423
|
30 734
|
35 842
|
47 358
|
44 878
|
37 411
|
39 047
|
43 617
|
52 286
|
63 788
|
65 784
|
65 800
|
65 413
|
70 132
|
72 417
|
73 653
|
92 232
|
93 093
|
95 100
|
94 457
|
80 894
|
78 646
|
75 750
|
71 347
|
62 088
|
42 225
|
37 787
|
39 003
|
40 460
|
56 865
|
50 945
|
46 774
|
41 984
|
30 455
|
33 596
|
36 977
|
34 250
|
49 975
|
53 199
|
48 689
|
44 870
|
37 786
|
30 169
|
37 916
|
50 866
|
53 331
|
51 432
|
|
| Income to Minority Interest |
(720)
|
(663)
|
(855)
|
(1 082)
|
(932)
|
(1 108)
|
(997)
|
(1 071)
|
(851)
|
(952)
|
(1 094)
|
(1 400)
|
(1 721)
|
(1 424)
|
(1 009)
|
(561)
|
(1 032)
|
(969)
|
(573)
|
3 805
|
4 474
|
4 271
|
3 740
|
(114)
|
(1 351)
|
(3 102)
|
(3 191)
|
(3 357)
|
(3 981)
|
(4 566)
|
(5 225)
|
(6 241)
|
(7 198)
|
(8 044)
|
(8 864)
|
(9 958)
|
(10 670)
|
(8 816)
|
(3 601)
|
(3 472)
|
(4 055)
|
(5 981)
|
(11 035)
|
(10 723)
|
(9 290)
|
(8 719)
|
(8 842)
|
(9 498)
|
(9 381)
|
(8 834)
|
(8 564)
|
(7 702)
|
(7 569)
|
(7 998)
|
(7 521)
|
(6 894)
|
(5 864)
|
(4 065)
|
(3 100)
|
(2 458)
|
(2 714)
|
(2 848)
|
(3 660)
|
(3 790)
|
(3 557)
|
(3 644)
|
(3 827)
|
(4 193)
|
(4 436)
|
(4 589)
|
(4 671)
|
(5 040)
|
(3 982)
|
(3 990)
|
(4 195)
|
(3 531)
|
(4 529)
|
(4 625)
|
(4 266)
|
(4 633)
|
|
| Net Income (Common) |
3 567
N/A
|
4 652
+30%
|
5 061
+9%
|
6 164
+22%
|
6 890
+12%
|
7 806
+13%
|
7 983
+2%
|
8 738
+9%
|
7 975
-9%
|
8 281
+4%
|
7 648
-8%
|
9 769
+28%
|
11 510
+18%
|
9 995
-13%
|
3 315
-67%
|
(5 292)
N/A
|
(3 019)
+43%
|
(4 246)
-41%
|
3 019
N/A
|
0
N/A
|
6 480
N/A
|
10 012
+55%
|
6 322
-37%
|
9 210
+46%
|
11 087
+20%
|
13 391
+21%
|
17 110
+28%
|
17 739
+4%
|
18 115
+2%
|
16 625
-8%
|
19 012
+14%
|
19 545
+3%
|
15 270
-22%
|
21 378
+40%
|
21 870
+2%
|
25 883
+18%
|
36 687
+42%
|
36 060
-2%
|
33 809
-6%
|
35 574
+5%
|
39 560
+11%
|
46 303
+17%
|
52 748
+14%
|
55 057
+4%
|
56 508
+3%
|
56 692
+0%
|
61 290
+8%
|
62 919
+3%
|
64 271
+2%
|
83 397
+30%
|
84 527
+1%
|
87 396
+3%
|
86 886
-1%
|
72 895
-16%
|
71 124
-2%
|
68 854
-3%
|
65 482
-5%
|
58 022
-11%
|
39 125
-33%
|
35 328
-10%
|
36 288
+3%
|
37 612
+4%
|
53 204
+41%
|
47 157
-11%
|
43 216
-8%
|
38 340
-11%
|
26 629
-31%
|
29 401
+10%
|
32 542
+11%
|
29 660
-9%
|
45 302
+53%
|
48 158
+6%
|
44 706
-7%
|
40 879
-9%
|
33 590
-18%
|
26 637
-21%
|
33 386
+25%
|
46 240
+39%
|
49 064
+6%
|
46 799
-5%
|
|
| EPS (Diluted) |
22.29
N/A
|
28.89
+30%
|
29.25
+1%
|
38.52
+32%
|
42.53
+10%
|
48.78
+15%
|
49.58
+2%
|
53.6
+8%
|
49.53
-8%
|
51.43
+4%
|
47.2
-8%
|
60.67
+29%
|
71.49
+18%
|
61.69
-14%
|
20.59
-67%
|
-32.86
N/A
|
-18.63
+43%
|
-26.37
-42%
|
18.75
N/A
|
0.01
-100%
|
40.24
+402 300%
|
62.18
+55%
|
39.26
-37%
|
57.2
+46%
|
68.86
+20%
|
83.17
+21%
|
106.27
+28%
|
110.18
+4%
|
112.51
+2%
|
103.26
-8%
|
118.08
+14%
|
121.39
+3%
|
94.84
-22%
|
132.78
+40%
|
135.83
+2%
|
160.76
+18%
|
227.86
+42%
|
224.4
-2%
|
209.99
-6%
|
220.95
+5%
|
245.71
+11%
|
288.07
+17%
|
327.62
+14%
|
341.96
+4%
|
350.98
+3%
|
176.33
-50%
|
380.68
+116%
|
390.8
+3%
|
399.19
+2%
|
259.36
-35%
|
525.01
+102%
|
542.83
+3%
|
540.41
0%
|
226.69
-58%
|
442.36
+95%
|
428.24
-3%
|
407.39
-5%
|
180.44
-56%
|
243.41
+35%
|
219.65
-10%
|
225.69
+3%
|
116.97
-48%
|
165.45
+41%
|
146.64
-11%
|
134.38
-8%
|
119.23
-11%
|
82.83
-31%
|
91.42
+10%
|
101.19
+11%
|
92.23
-9%
|
141.5
+53%
|
154.31
+9%
|
144.84
-6%
|
130.9
-10%
|
109.84
-16%
|
88.99
-19%
|
114.41
+29%
|
156.47
+37%
|
173.12
+11%
|
167.41
-3%
|
|