Exedy Corp
TSE:7278
| 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 |
3 780
5 550
|
| 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
Exedy Corp
|
Revenue
|
303.9B
JPY
|
|
Cost of Revenue
|
-244B
JPY
|
|
Gross Profit
|
59.9B
JPY
|
|
Operating Expenses
|
-38.6B
JPY
|
|
Operating Income
|
21.3B
JPY
|
|
Other Expenses
|
-8.6B
JPY
|
|
Net Income
|
12.7B
JPY
|
Income Statement
Exedy 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
45
|
0
|
0
|
33
|
0
|
0
|
69
|
0
|
0
|
75
|
0
|
0
|
71
|
0
|
0
|
80
|
0
|
0
|
94
|
185
|
251
|
323
|
328
|
336
|
371
|
409
|
424
|
455
|
473
|
522
|
566
|
609
|
665
|
635
|
645
|
630
|
672
|
809
|
895
|
1 023
|
1 110
|
1 124
|
1 130
|
1 094
|
1 059
|
980
|
0
|
0
|
0
|
949
|
0
|
0
|
0
|
839
|
0
|
0
|
0
|
1 021
|
0
|
0
|
0
|
819
|
0
|
0
|
0
|
776
|
0
|
0
|
0
|
833
|
0
|
0
|
0
|
706
|
0
|
0
|
0
|
720
|
0
|
0
|
|
| Revenue |
94 161
N/A
|
97 594
+4%
|
99 905
+2%
|
102 930
+3%
|
107 051
+4%
|
111 467
+4%
|
115 550
+4%
|
119 365
+3%
|
123 448
+3%
|
127 047
+3%
|
132 410
+4%
|
138 817
+5%
|
142 928
+3%
|
144 414
+1%
|
136 627
-5%
|
117 745
-14%
|
105 506
-10%
|
106 755
+1%
|
125 478
+18%
|
139 322
+11%
|
147 741
+6%
|
196 451
+33%
|
197 501
+1%
|
198 200
+0%
|
200 012
+1%
|
201 931
+1%
|
205 240
+2%
|
205 005
0%
|
201 375
-2%
|
202 236
+0%
|
205 350
+2%
|
213 228
+4%
|
223 567
+5%
|
234 262
+5%
|
240 736
+3%
|
246 539
+2%
|
251 350
+2%
|
256 011
+2%
|
259 205
+1%
|
261 781
+1%
|
264 934
+1%
|
268 752
+1%
|
270 243
+1%
|
269 190
0%
|
266 378
-1%
|
268 188
+1%
|
271 118
+1%
|
275 603
+2%
|
284 192
+3%
|
283 319
0%
|
287 151
+1%
|
288 232
+0%
|
287 128
0%
|
282 398
-2%
|
276 197
-2%
|
272 496
-1%
|
269 425
-1%
|
263 899
-2%
|
235 473
-11%
|
224 249
-5%
|
222 599
-1%
|
227 420
+2%
|
251 464
+11%
|
256 314
+2%
|
255 233
0%
|
261 095
+2%
|
263 460
+1%
|
275 948
+5%
|
285 363
+3%
|
285 639
+0%
|
294 559
+3%
|
298 627
+1%
|
304 184
+2%
|
308 338
+1%
|
310 417
+1%
|
310 942
+0%
|
309 840
0%
|
309 564
0%
|
306 016
-1%
|
303 914
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(71 903)
|
(73 952)
|
(76 855)
|
(79 768)
|
(83 362)
|
(86 121)
|
(89 511)
|
(92 996)
|
(96 255)
|
(98 754)
|
(102 720)
|
(107 418)
|
(110 428)
|
(112 560)
|
(108 336)
|
(95 927)
|
(87 096)
|
(86 676)
|
(98 490)
|
(107 395)
|
(114 215)
|
(152 343)
|
(154 585)
|
(156 659)
|
(158 672)
|
(161 524)
|
(164 572)
|
(163 845)
|
(161 711)
|
(161 836)
|
(164 413)
|
(170 412)
|
(176 805)
|
(184 358)
|
(189 142)
|
(194 563)
|
(200 433)
|
(206 284)
|
(209 595)
|
(212 408)
|
(214 534)
|
(214 152)
|
(214 280)
|
(211 807)
|
(209 060)
|
(210 799)
|
(214 296)
|
(218 630)
|
(225 204)
|
(225 619)
|
(228 360)
|
(230 142)
|
(230 373)
|
(229 799)
|
(226 387)
|
(223 540)
|
(220 989)
|
(214 115)
|
(193 649)
|
(185 833)
|
(184 024)
|
(187 089)
|
(203 196)
|
(205 402)
|
(206 918)
|
(213 151)
|
(218 056)
|
(231 202)
|
(239 263)
|
(240 872)
|
(247 985)
|
(250 152)
|
(253 061)
|
(254 489)
|
(254 366)
|
(252 165)
|
(251 301)
|
(250 137)
|
(245 567)
|
(243 979)
|
|
| Gross Profit |
22 258
N/A
|
23 642
+6%
|
23 050
-3%
|
23 162
+0%
|
23 689
+2%
|
25 346
+7%
|
26 039
+3%
|
26 369
+1%
|
27 193
+3%
|
28 293
+4%
|
29 690
+5%
|
31 399
+6%
|
32 500
+4%
|
31 854
-2%
|
28 291
-11%
|
21 818
-23%
|
18 410
-16%
|
20 079
+9%
|
26 988
+34%
|
31 927
+18%
|
33 526
+5%
|
44 108
+32%
|
42 916
-3%
|
41 541
-3%
|
41 340
0%
|
40 407
-2%
|
40 668
+1%
|
41 160
+1%
|
39 664
-4%
|
40 400
+2%
|
40 937
+1%
|
42 816
+5%
|
46 762
+9%
|
49 904
+7%
|
51 594
+3%
|
51 976
+1%
|
50 917
-2%
|
49 727
-2%
|
49 610
0%
|
49 373
0%
|
50 400
+2%
|
54 600
+8%
|
55 963
+2%
|
57 383
+3%
|
57 318
0%
|
57 389
+0%
|
56 822
-1%
|
56 973
+0%
|
58 988
+4%
|
57 700
-2%
|
58 791
+2%
|
58 090
-1%
|
56 755
-2%
|
52 599
-7%
|
49 810
-5%
|
48 956
-2%
|
48 436
-1%
|
49 784
+3%
|
41 824
-16%
|
38 416
-8%
|
38 575
+0%
|
40 331
+5%
|
48 268
+20%
|
50 912
+5%
|
48 315
-5%
|
47 944
-1%
|
45 404
-5%
|
44 746
-1%
|
46 100
+3%
|
44 767
-3%
|
46 574
+4%
|
48 475
+4%
|
51 123
+5%
|
53 849
+5%
|
56 051
+4%
|
58 777
+5%
|
58 539
0%
|
59 427
+2%
|
60 449
+2%
|
59 935
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(13 092)
|
(14 002)
|
(14 816)
|
(15 286)
|
(15 119)
|
(14 847)
|
(14 989)
|
(14 656)
|
(14 599)
|
(15 013)
|
(15 627)
|
(16 283)
|
(16 579)
|
(17 437)
|
(17 508)
|
(16 202)
|
(14 893)
|
(13 916)
|
(14 780)
|
(15 836)
|
(16 773)
|
(22 708)
|
(22 653)
|
(22 820)
|
(23 395)
|
(23 624)
|
(24 649)
|
(25 151)
|
(25 380)
|
(26 040)
|
(26 499)
|
(26 983)
|
(28 039)
|
(30 470)
|
(31 292)
|
(32 180)
|
(32 820)
|
(34 041)
|
(34 343)
|
(32 194)
|
(32 190)
|
(33 295)
|
(33 795)
|
(33 607)
|
(33 661)
|
(34 072)
|
(33 696)
|
(34 169)
|
(34 244)
|
(33 678)
|
(33 729)
|
(33 417)
|
(32 956)
|
(30 657)
|
(33 115)
|
(32 675)
|
(32 427)
|
(29 854)
|
(30 802)
|
(29 205)
|
(28 576)
|
(27 324)
|
(32 732)
|
(34 033)
|
(34 045)
|
(29 908)
|
(30 180)
|
(31 507)
|
(31 730)
|
(31 659)
|
(36 434)
|
(36 857)
|
(39 520)
|
(36 945)
|
(69 820)
|
(69 309)
|
(69 321)
|
(36 685)
|
(37 774)
|
(38 615)
|
|
| Selling, General & Administrative |
(13 092)
|
(14 061)
|
(14 816)
|
(14 955)
|
(15 058)
|
(14 847)
|
(14 989)
|
(14 837)
|
(14 599)
|
(15 013)
|
(15 599)
|
(16 704)
|
(15 763)
|
(16 896)
|
(13 521)
|
(12 445)
|
(11 644)
|
(10 888)
|
(11 644)
|
(12 521)
|
(13 353)
|
(17 471)
|
(18 230)
|
(18 443)
|
(18 832)
|
(18 338)
|
(20 351)
|
(20 902)
|
(21 272)
|
(20 063)
|
(22 247)
|
(22 705)
|
(23 624)
|
(24 185)
|
(26 604)
|
(27 257)
|
(27 675)
|
(24 523)
|
(26 855)
|
(26 856)
|
(26 856)
|
(25 624)
|
(28 303)
|
(28 047)
|
(28 048)
|
(26 103)
|
(26 914)
|
(28 646)
|
(29 989)
|
(25 342)
|
(33 353)
|
(33 138)
|
(33 029)
|
(23 514)
|
(31 200)
|
(31 050)
|
(30 766)
|
(22 304)
|
(28 976)
|
(27 902)
|
(27 550)
|
(19 897)
|
(28 560)
|
(29 374)
|
(29 895)
|
(22 714)
|
(31 436)
|
(32 178)
|
(32 734)
|
(24 137)
|
(33 166)
|
(33 953)
|
(35 336)
|
(28 803)
|
(38 035)
|
(37 684)
|
(37 163)
|
(27 279)
|
(36 719)
|
(37 482)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 237)
|
(2 553)
|
(3 827)
|
(3 584)
|
(3 369)
|
(3 161)
|
(3 269)
|
(3 315)
|
(3 420)
|
(4 596)
|
(4 600)
|
(4 554)
|
(4 563)
|
(4 411)
|
(4 296)
|
(4 249)
|
(4 106)
|
(4 177)
|
(4 251)
|
(4 275)
|
(4 414)
|
(4 573)
|
(4 687)
|
(4 922)
|
(5 144)
|
(5 208)
|
(5 286)
|
(5 336)
|
(5 332)
|
(5 374)
|
(5 490)
|
(5 559)
|
(5 612)
|
(5 879)
|
0
|
0
|
0
|
(5 768)
|
0
|
0
|
0
|
(5 726)
|
0
|
0
|
0
|
(5 862)
|
0
|
0
|
0
|
(5 292)
|
0
|
0
|
0
|
(5 787)
|
0
|
0
|
0
|
(6 593)
|
0
|
0
|
0
|
(6 465)
|
0
|
0
|
0
|
(7 483)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(641)
|
0
|
0
|
0
|
(875)
|
0
|
0
|
0
|
(1 798)
|
0
|
0
|
0
|
(1 711)
|
0
|
0
|
0
|
(2 108)
|
0
|
0
|
0
|
(2 296)
|
0
|
0
|
0
|
(2 252)
|
0
|
0
|
0
|
(2 165)
|
0
|
0
|
0
|
(2 155)
|
0
|
0
|
0
|
(2 266)
|
0
|
0
|
0
|
(2 291)
|
0
|
0
|
0
|
(2 146)
|
0
|
0
|
0
|
(2 165)
|
0
|
0
|
0
|
(2 157)
|
0
|
0
|
0
|
(1 749)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
59
|
0
|
(331)
|
(61)
|
0
|
0
|
181
|
0
|
0
|
(28)
|
421
|
421
|
2 012
|
(160)
|
(173)
|
120
|
133
|
133
|
0
|
0
|
0
|
177
|
177
|
0
|
0
|
(2)
|
0
|
(2)
|
(2)
|
(1)
|
(3)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(2 202)
|
(2 202)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
0
|
162
|
(6 782)
|
(5 523)
|
(4 255)
|
(403)
|
(376)
|
(279)
|
73
|
738
|
(1 915)
|
(1 625)
|
(1 661)
|
578
|
(1 826)
|
(1 303)
|
(1 026)
|
156
|
(4 172)
|
(4 659)
|
(4 150)
|
739
|
1 256
|
671
|
1 004
|
1 236
|
(3 268)
|
(2 904)
|
(4 184)
|
480
|
(31 785)
|
(31 625)
|
(32 158)
|
(174)
|
(1 055)
|
(1 133)
|
|
| Operating Income |
9 166
N/A
|
9 640
+5%
|
8 234
-15%
|
7 876
-4%
|
8 570
+9%
|
10 499
+23%
|
11 050
+5%
|
11 713
+6%
|
12 594
+8%
|
13 280
+5%
|
14 063
+6%
|
15 116
+7%
|
15 921
+5%
|
14 417
-9%
|
10 783
-25%
|
5 616
-48%
|
3 517
-37%
|
6 163
+75%
|
12 208
+98%
|
16 091
+32%
|
16 753
+4%
|
21 400
+28%
|
20 263
-5%
|
18 721
-8%
|
17 945
-4%
|
16 783
-6%
|
16 019
-5%
|
16 009
0%
|
14 284
-11%
|
14 360
+1%
|
14 438
+1%
|
15 833
+10%
|
18 723
+18%
|
19 434
+4%
|
20 302
+4%
|
19 796
-2%
|
18 097
-9%
|
15 686
-13%
|
15 267
-3%
|
17 179
+13%
|
18 210
+6%
|
21 305
+17%
|
22 168
+4%
|
23 776
+7%
|
23 657
-1%
|
23 317
-1%
|
23 126
-1%
|
22 804
-1%
|
24 744
+9%
|
24 022
-3%
|
25 062
+4%
|
24 673
-2%
|
23 799
-4%
|
21 942
-8%
|
16 695
-24%
|
16 281
-2%
|
16 009
-2%
|
19 930
+24%
|
11 022
-45%
|
9 211
-16%
|
9 999
+9%
|
13 007
+30%
|
15 536
+19%
|
16 879
+9%
|
14 270
-15%
|
18 036
+26%
|
15 224
-16%
|
13 239
-13%
|
14 370
+9%
|
13 108
-9%
|
10 140
-23%
|
11 618
+15%
|
11 603
0%
|
16 904
+46%
|
(13 769)
N/A
|
(10 532)
+24%
|
(10 782)
-2%
|
22 742
N/A
|
22 675
0%
|
21 320
-6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(504)
|
(117)
|
(3)
|
22
|
220
|
337
|
331
|
159
|
206
|
290
|
333
|
78
|
100
|
(138)
|
(670)
|
(762)
|
(692)
|
(34)
|
(364)
|
(677)
|
(939)
|
(1 047)
|
(1 107)
|
(1 538)
|
(1 486)
|
(1 120)
|
(1 065)
|
(436)
|
550
|
1 469
|
2 459
|
2 497
|
2 707
|
1 500
|
417
|
1 363
|
1 736
|
1 180
|
1 651
|
451
|
(1 375)
|
(3 172)
|
(4 749)
|
(5 502)
|
(3 681)
|
(1 090)
|
526
|
1 376
|
(135)
|
(1 139)
|
(1 689)
|
(1 427)
|
(1 422)
|
(428)
|
(1 074)
|
(1 703)
|
(1 396)
|
(1 633)
|
(1 410)
|
(1 015)
|
(1 361)
|
(294)
|
88
|
381
|
817
|
987
|
2 351
|
3 292
|
2 087
|
1 345
|
770
|
274
|
733
|
2 594
|
2 381
|
(1 033)
|
1 407
|
(1 193)
|
(3 567)
|
(496)
|
|
| Non-Reccuring Items |
(462)
|
(482)
|
(482)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
177
|
177
|
0
|
0
|
0
|
(514)
|
(514)
|
(683)
|
(514)
|
0
|
0
|
169
|
0
|
0
|
0
|
(2 200)
|
(2 200)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(337)
|
0
|
0
|
0
|
(214)
|
0
|
0
|
0
|
(2 316)
|
0
|
0
|
0
|
(3 179)
|
0
|
0
|
0
|
(3 494)
|
0
|
0
|
0
|
292
|
0
|
0
|
0
|
(4 348)
|
0
|
0
|
0
|
(32 342)
|
0
|
0
|
0
|
(897)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
69
|
0
|
0
|
82
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
0
|
0
|
(122)
|
0
|
0
|
(32)
|
(146)
|
0
|
0
|
(195)
|
(10)
|
0
|
(84)
|
266
|
(140)
|
(154)
|
(188)
|
(403)
|
(412)
|
(419)
|
(335)
|
0
|
(194)
|
(197)
|
(192)
|
(274)
|
(266)
|
(267)
|
(290)
|
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
|
|
| Total Other Income |
(20)
|
189
|
174
|
146
|
174
|
22
|
204
|
140
|
222
|
110
|
174
|
89
|
122
|
119
|
116
|
212
|
387
|
327
|
264
|
80
|
108
|
514
|
688
|
521
|
838
|
707
|
583
|
477
|
116
|
231
|
599
|
683
|
851
|
493
|
519
|
613
|
547
|
447
|
646
|
446
|
275
|
253
|
253
|
294
|
788
|
(146)
|
(71)
|
(46)
|
(427)
|
(170)
|
0
|
0
|
0
|
(159)
|
2
|
4
|
4
|
(154)
|
0
|
0
|
0
|
(153)
|
1
|
0
|
0
|
152
|
(2)
|
(1)
|
0
|
(189)
|
3
|
3
|
3
|
(430)
|
3
|
1
|
(1)
|
(247)
|
0
|
2
|
|
| Pre-Tax Income |
8 180
N/A
|
9 230
+13%
|
7 992
-13%
|
8 044
+1%
|
8 964
+11%
|
10 940
+22%
|
11 585
+6%
|
12 012
+4%
|
13 022
+8%
|
13 680
+5%
|
14 570
+7%
|
15 283
+5%
|
16 143
+6%
|
14 398
-11%
|
10 216
-29%
|
5 045
-51%
|
3 212
-36%
|
6 456
+101%
|
11 986
+86%
|
15 494
+29%
|
16 099
+4%
|
21 012
+31%
|
19 698
-6%
|
17 704
-10%
|
17 297
-2%
|
15 661
-9%
|
15 013
-4%
|
15 367
+2%
|
14 352
-7%
|
16 326
+14%
|
17 356
+6%
|
19 028
+10%
|
22 093
+16%
|
21 024
-5%
|
20 826
-1%
|
19 153
-8%
|
17 845
-7%
|
17 313
-3%
|
17 370
+0%
|
17 879
+3%
|
16 918
-5%
|
18 112
+7%
|
17 406
-4%
|
18 301
+5%
|
20 474
+12%
|
21 744
+6%
|
23 581
+8%
|
24 134
+2%
|
24 182
+0%
|
22 499
-7%
|
23 373
+4%
|
23 246
-1%
|
22 377
-4%
|
19 039
-15%
|
15 623
-18%
|
14 581
-7%
|
14 617
+0%
|
14 964
+2%
|
9 613
-36%
|
8 196
-15%
|
8 638
+5%
|
9 066
+5%
|
15 625
+72%
|
17 261
+10%
|
15 088
-13%
|
19 467
+29%
|
17 573
-10%
|
16 530
-6%
|
16 457
0%
|
9 916
-40%
|
10 913
+10%
|
11 895
+9%
|
12 339
+4%
|
(13 274)
N/A
|
(11 385)
+14%
|
(11 564)
-2%
|
(9 376)
+19%
|
20 405
N/A
|
19 108
-6%
|
20 826
+9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 190)
|
(3 697)
|
(3 423)
|
(3 454)
|
(3 756)
|
(3 670)
|
(3 887)
|
(4 180)
|
(4 680)
|
(4 982)
|
(5 443)
|
(5 713)
|
(6 072)
|
(5 220)
|
(3 606)
|
(1 899)
|
(1 578)
|
(2 767)
|
(4 361)
|
(5 015)
|
(5 114)
|
(6 728)
|
(6 443)
|
(5 792)
|
(6 053)
|
(5 326)
|
(5 071)
|
(5 184)
|
(4 344)
|
(5 529)
|
(6 101)
|
(6 938)
|
(8 194)
|
(7 662)
|
(7 676)
|
(6 603)
|
(6 433)
|
(6 816)
|
(6 444)
|
(6 556)
|
(5 836)
|
(5 235)
|
(4 617)
|
(4 840)
|
(5 242)
|
(6 353)
|
(7 852)
|
(8 104)
|
(8 071)
|
(5 986)
|
(5 857)
|
(5 863)
|
(5 476)
|
(5 704)
|
(4 797)
|
(4 460)
|
(4 760)
|
(4 143)
|
(3 226)
|
(2 615)
|
(2 512)
|
(2 982)
|
(3 797)
|
(4 461)
|
(4 194)
|
(5 645)
|
(5 170)
|
(5 028)
|
(4 752)
|
(4 680)
|
(4 575)
|
(5 008)
|
(5 598)
|
4 184
|
3 127
|
3 304
|
2 505
|
(6 397)
|
(5 702)
|
(6 417)
|
|
| Income from Continuing Operations |
4 990
|
5 533
|
4 569
|
4 590
|
5 208
|
7 270
|
7 698
|
7 832
|
8 342
|
8 698
|
9 127
|
9 570
|
10 071
|
9 178
|
6 610
|
3 146
|
1 634
|
3 689
|
7 625
|
10 479
|
10 985
|
14 284
|
13 255
|
11 912
|
11 244
|
10 335
|
9 942
|
10 183
|
10 008
|
10 797
|
11 255
|
12 090
|
13 899
|
13 362
|
13 150
|
12 550
|
11 412
|
10 497
|
10 926
|
11 323
|
11 082
|
12 877
|
12 789
|
13 461
|
15 232
|
15 391
|
15 729
|
16 030
|
16 111
|
16 513
|
17 516
|
17 383
|
16 901
|
13 335
|
10 826
|
10 121
|
9 857
|
10 821
|
6 387
|
5 581
|
6 126
|
6 084
|
11 828
|
12 800
|
10 894
|
13 822
|
12 403
|
11 502
|
11 705
|
5 236
|
6 338
|
6 887
|
6 741
|
(9 090)
|
(8 258)
|
(8 260)
|
(6 871)
|
14 008
|
13 406
|
14 409
|
|
| Income to Minority Interest |
(301)
|
(549)
|
0
|
(550)
|
(436)
|
(626)
|
(608)
|
(553)
|
(569)
|
(563)
|
(723)
|
(765)
|
(881)
|
(797)
|
(769)
|
(410)
|
(234)
|
(279)
|
(642)
|
(952)
|
(994)
|
(1 258)
|
(1 240)
|
(1 134)
|
(1 017)
|
(1 113)
|
(1 034)
|
(1 044)
|
(1 094)
|
(1 074)
|
(1 097)
|
(1 079)
|
(1 049)
|
(1 093)
|
(1 141)
|
(1 166)
|
(1 257)
|
(992)
|
(914)
|
(810)
|
(794)
|
(863)
|
(1 027)
|
(1 192)
|
(1 125)
|
(1 154)
|
(949)
|
(904)
|
(960)
|
(722)
|
(862)
|
(877)
|
(892)
|
(367)
|
(223)
|
(237)
|
(259)
|
(1 329)
|
(979)
|
(871)
|
(1 103)
|
(1 101)
|
(1 712)
|
(1 716)
|
(1 461)
|
(1 345)
|
(1 167)
|
(1 084)
|
(855)
|
(646)
|
(682)
|
(795)
|
(829)
|
(933)
|
(833)
|
(828)
|
(1 183)
|
(1 264)
|
(1 473)
|
(1 693)
|
|
| Net Income (Common) |
4 926
N/A
|
5 221
+6%
|
4 569
-12%
|
4 589
+0%
|
5 321
+16%
|
6 644
+25%
|
7 090
+7%
|
7 279
+3%
|
7 772
+7%
|
8 136
+5%
|
8 402
+3%
|
8 802
+5%
|
9 182
+4%
|
8 378
-9%
|
5 835
-30%
|
2 734
-53%
|
1 396
-49%
|
3 405
+144%
|
6 975
+105%
|
9 517
+36%
|
9 980
+5%
|
13 024
+31%
|
12 013
-8%
|
10 778
-10%
|
10 233
-5%
|
9 221
-10%
|
8 907
-3%
|
9 139
+3%
|
8 912
-2%
|
9 722
+9%
|
10 158
+4%
|
11 010
+8%
|
12 849
+17%
|
12 268
-5%
|
12 007
-2%
|
11 383
-5%
|
10 154
-11%
|
9 503
-6%
|
10 010
+5%
|
10 511
+5%
|
10 286
-2%
|
12 013
+17%
|
11 761
-2%
|
12 269
+4%
|
14 107
+15%
|
14 237
+1%
|
14 781
+4%
|
15 126
+2%
|
15 151
+0%
|
15 791
+4%
|
16 655
+5%
|
16 507
-1%
|
16 010
-3%
|
12 967
-19%
|
10 602
-18%
|
9 882
-7%
|
9 595
-3%
|
9 492
-1%
|
5 406
-43%
|
4 709
-13%
|
5 023
+7%
|
4 983
-1%
|
10 117
+103%
|
11 085
+10%
|
9 434
-15%
|
12 477
+32%
|
11 236
-10%
|
10 418
-7%
|
10 850
+4%
|
4 591
-58%
|
5 657
+23%
|
6 093
+8%
|
5 913
-3%
|
(10 023)
N/A
|
(9 092)
+9%
|
(9 088)
+0%
|
(8 054)
+11%
|
12 744
N/A
|
11 934
-6%
|
12 716
+7%
|
|
| EPS (Diluted) |
100.53
N/A
|
106.55
+6%
|
93.24
-12%
|
91.78
-2%
|
106.42
+16%
|
132.88
+25%
|
144.69
+9%
|
148.55
+3%
|
158.61
+7%
|
166.04
+5%
|
171.46
+3%
|
179.63
+5%
|
187.38
+4%
|
170.97
-9%
|
119.08
-30%
|
55.79
-53%
|
28.48
-49%
|
69.48
+144%
|
142.34
+105%
|
194.22
+36%
|
203.67
+5%
|
265.79
+31%
|
250.27
-6%
|
224.54
-10%
|
213.18
-5%
|
192.1
-10%
|
185.56
-3%
|
190.39
+3%
|
185.66
-2%
|
202.54
+9%
|
211.62
+4%
|
229.37
+8%
|
267.68
+17%
|
255.57
-5%
|
250.14
-2%
|
237.14
-5%
|
211.54
-11%
|
197.94
-6%
|
208.54
+5%
|
218.97
+5%
|
214.29
-2%
|
250.17
+17%
|
245.02
-2%
|
255.6
+4%
|
293.89
+15%
|
296.39
+1%
|
307.93
+4%
|
315.12
+2%
|
315.64
+0%
|
328.66
+4%
|
346.97
+6%
|
343.89
-1%
|
332.58
-3%
|
269.51
-19%
|
220.23
-18%
|
205.22
-7%
|
199.24
-3%
|
198.33
0%
|
115.29
-42%
|
100.4
-13%
|
107.09
+7%
|
106.25
-1%
|
215.7
+103%
|
236.24
+10%
|
201.03
-15%
|
265.92
+32%
|
239.44
-10%
|
221.91
-7%
|
231.08
+4%
|
97.8
-58%
|
120.49
+23%
|
129.76
+8%
|
125.91
-3%
|
-213.43
N/A
|
-197.36
+8%
|
-212.26
-8%
|
-197.22
+7%
|
304.14
N/A
|
326.53
+7%
|
347.88
+7%
|
|