Topcon Corp
TSE:7732
| 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 |
1 679.8345
999 999.9999
|
| 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
Topcon Corp
|
Revenue
|
211.1B
JPY
|
|
Cost of Revenue
|
-99.8B
JPY
|
|
Gross Profit
|
111.4B
JPY
|
|
Operating Expenses
|
-105.9B
JPY
|
|
Operating Income
|
5.5B
JPY
|
|
Other Expenses
|
-15.1B
JPY
|
|
Net Income
|
-9.6B
JPY
|
Income Statement
Topcon 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 |
138
|
0
|
0
|
173
|
0
|
0
|
148
|
0
|
0
|
254
|
0
|
0
|
326
|
0
|
0
|
354
|
0
|
0
|
300
|
606
|
920
|
1 207
|
1 210
|
1 200
|
1 186
|
1 194
|
1 182
|
1 172
|
1 154
|
1 160
|
1 129
|
1 109
|
1 081
|
1 021
|
990
|
953
|
1 108
|
875
|
885
|
913
|
733
|
948
|
935
|
897
|
893
|
897
|
884
|
900
|
899
|
947
|
1 009
|
1 056
|
1 011
|
1 041
|
1 014
|
956
|
984
|
915
|
868
|
788
|
699
|
601
|
517
|
475
|
475
|
616
|
480
|
584
|
784
|
1 058
|
1 382
|
1 697
|
2 008
|
2 228
|
2 402
|
2 541
|
2 597
|
2 624
|
0
|
0
|
|
| Revenue |
55 049
N/A
|
63 774
+16%
|
69 627
+9%
|
70 462
+1%
|
71 439
+1%
|
74 568
+4%
|
77 479
+4%
|
78 907
+2%
|
80 040
+1%
|
81 964
+2%
|
83 548
+2%
|
85 011
+2%
|
90 895
+7%
|
93 731
+3%
|
85 208
-9%
|
72 412
-15%
|
62 820
-13%
|
64 305
+2%
|
66 143
+3%
|
70 654
+7%
|
70 702
+0%
|
102 470
+45%
|
102 233
0%
|
102 360
+0%
|
100 645
-2%
|
98 834
-2%
|
97 660
-1%
|
95 378
-2%
|
96 831
+2%
|
97 345
+1%
|
100 870
+4%
|
104 019
+3%
|
109 793
+6%
|
116 685
+6%
|
118 975
+2%
|
123 292
+4%
|
126 010
+2%
|
128 569
+2%
|
129 808
+1%
|
132 100
+2%
|
131 464
0%
|
130 735
-1%
|
129 370
-1%
|
125 741
-3%
|
126 615
+1%
|
128 387
+1%
|
133 737
+4%
|
138 494
+4%
|
142 625
+3%
|
145 558
+2%
|
147 386
+1%
|
147 783
+0%
|
147 004
-1%
|
148 688
+1%
|
148 029
0%
|
147 944
0%
|
146 306
-1%
|
138 916
-5%
|
130 662
-6%
|
127 854
-2%
|
131 183
+3%
|
137 247
+5%
|
151 652
+10%
|
160 033
+6%
|
169 090
+6%
|
176 421
+4%
|
184 541
+5%
|
197 885
+7%
|
208 377
+5%
|
215 625
+3%
|
218 302
+1%
|
217 407
0%
|
215 695
-1%
|
216 497
+0%
|
218 207
+1%
|
217 497
0%
|
213 182
-2%
|
216 000
+1%
|
213 093
-1%
|
211 143
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(33 576)
|
(40 632)
|
(45 927)
|
(45 431)
|
(44 369)
|
(43 989)
|
(45 242)
|
(43 697)
|
(44 188)
|
(44 297)
|
(45 836)
|
(46 694)
|
(50 883)
|
(53 607)
|
(50 343)
|
(44 431)
|
(38 338)
|
(38 195)
|
(39 226)
|
(42 150)
|
(42 810)
|
(61 408)
|
(61 479)
|
(62 417)
|
(61 389)
|
(60 716)
|
(59 722)
|
(56 747)
|
(55 898)
|
(54 517)
|
(55 171)
|
(55 604)
|
(58 231)
|
(61 034)
|
(60 907)
|
(63 061)
|
(63 787)
|
(62 299)
|
(62 506)
|
(62 479)
|
(62 684)
|
(65 093)
|
(64 084)
|
(62 796)
|
(62 564)
|
(62 840)
|
(66 511)
|
(68 623)
|
(70 309)
|
(70 574)
|
(70 242)
|
(70 310)
|
(69 208)
|
(70 173)
|
(69 900)
|
(69 491)
|
(69 205)
|
(66 283)
|
(64 040)
|
(63 803)
|
(66 167)
|
(69 351)
|
(75 105)
|
(78 943)
|
(82 911)
|
(86 328)
|
(89 948)
|
(95 860)
|
(100 778)
|
(103 223)
|
(104 324)
|
(103 536)
|
(101 534)
|
(101 731)
|
(102 276)
|
(101 690)
|
(100 718)
|
(102 098)
|
(100 994)
|
(99 763)
|
|
| Gross Profit |
21 473
N/A
|
23 142
+8%
|
23 700
+2%
|
25 031
+6%
|
27 070
+8%
|
30 579
+13%
|
32 237
+5%
|
35 210
+9%
|
35 852
+2%
|
37 667
+5%
|
37 712
+0%
|
38 317
+2%
|
40 012
+4%
|
40 124
+0%
|
34 865
-13%
|
27 981
-20%
|
24 482
-13%
|
26 110
+7%
|
26 917
+3%
|
28 504
+6%
|
27 892
-2%
|
41 062
+47%
|
40 754
-1%
|
39 943
-2%
|
39 256
-2%
|
38 118
-3%
|
37 938
0%
|
38 631
+2%
|
40 933
+6%
|
42 828
+5%
|
45 699
+7%
|
48 415
+6%
|
51 562
+7%
|
55 651
+8%
|
58 068
+4%
|
60 231
+4%
|
62 223
+3%
|
66 270
+7%
|
67 302
+2%
|
69 621
+3%
|
68 780
-1%
|
65 642
-5%
|
65 286
-1%
|
62 945
-4%
|
64 051
+2%
|
65 547
+2%
|
67 226
+3%
|
69 871
+4%
|
72 316
+3%
|
74 984
+4%
|
77 144
+3%
|
77 473
+0%
|
77 796
+0%
|
78 515
+1%
|
78 129
0%
|
78 453
+0%
|
77 101
-2%
|
72 633
-6%
|
66 622
-8%
|
64 051
-4%
|
65 016
+2%
|
67 896
+4%
|
76 547
+13%
|
81 090
+6%
|
86 179
+6%
|
90 093
+5%
|
94 593
+5%
|
102 025
+8%
|
107 599
+5%
|
112 402
+4%
|
113 978
+1%
|
113 871
0%
|
114 161
+0%
|
114 766
+1%
|
115 931
+1%
|
115 807
0%
|
112 464
-3%
|
113 902
+1%
|
112 099
-2%
|
111 380
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(17 165)
|
(18 257)
|
(19 012)
|
(19 714)
|
(20 829)
|
(22 686)
|
(23 995)
|
(24 867)
|
(25 993)
|
(27 777)
|
(28 890)
|
(29 989)
|
(32 775)
|
(35 385)
|
(33 948)
|
(30 959)
|
(28 421)
|
(29 493)
|
(30 026)
|
(30 039)
|
(30 010)
|
(39 261)
|
(38 280)
|
(37 637)
|
(36 657)
|
(36 037)
|
(35 841)
|
(35 562)
|
(35 824)
|
(37 614)
|
(38 881)
|
(40 563)
|
(42 317)
|
(43 921)
|
(45 954)
|
(46 739)
|
(48 406)
|
(50 229)
|
(54 097)
|
(56 884)
|
(56 552)
|
(56 839)
|
(56 605)
|
(54 945)
|
(55 080)
|
(55 996)
|
(57 090)
|
(59 507)
|
(60 950)
|
(62 911)
|
(64 487)
|
(64 702)
|
(65 192)
|
(64 919)
|
(70 298)
|
(70 603)
|
(71 489)
|
(67 252)
|
(64 572)
|
(63 248)
|
(61 242)
|
(61 303)
|
(64 174)
|
(66 749)
|
(70 694)
|
(74 179)
|
(78 303)
|
(83 755)
|
(88 058)
|
(92 865)
|
(96 558)
|
(99 840)
|
(102 094)
|
(103 562)
|
(108 975)
|
(108 636)
|
(106 961)
|
(105 076)
|
(104 454)
|
(105 897)
|
|
| Selling, General & Administrative |
(17 165)
|
(18 227)
|
(19 012)
|
(19 714)
|
(20 651)
|
(22 686)
|
(23 995)
|
(24 759)
|
(25 993)
|
(27 777)
|
(28 819)
|
(29 989)
|
(32 775)
|
(36 165)
|
(33 948)
|
(30 959)
|
(28 421)
|
(29 493)
|
(30 026)
|
(30 039)
|
(30 010)
|
(30 523)
|
(38 280)
|
(37 637)
|
(36 657)
|
(28 713)
|
(35 840)
|
(35 562)
|
(35 823)
|
(29 526)
|
(38 881)
|
(40 561)
|
(42 317)
|
(34 738)
|
(45 309)
|
(46 738)
|
(48 266)
|
(39 411)
|
(52 231)
|
(55 018)
|
(56 550)
|
(43 343)
|
(56 605)
|
(54 945)
|
(55 081)
|
(43 077)
|
(57 090)
|
(59 508)
|
(60 950)
|
(47 734)
|
(64 485)
|
(64 700)
|
(65 191)
|
(48 549)
|
(65 429)
|
(66 314)
|
(67 200)
|
(48 827)
|
(64 572)
|
(63 248)
|
(61 242)
|
(44 365)
|
(64 170)
|
(66 745)
|
(70 691)
|
(54 875)
|
(78 303)
|
(83 755)
|
(88 058)
|
(69 274)
|
(96 557)
|
(99 839)
|
(102 092)
|
(75 834)
|
(105 765)
|
(105 459)
|
(106 960)
|
(76 543)
|
(104 454)
|
(105 896)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 140)
|
0
|
0
|
0
|
(3 700)
|
0
|
0
|
0
|
(4 048)
|
0
|
0
|
0
|
(4 826)
|
0
|
0
|
0
|
(6 366)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 175)
|
0
|
0
|
0
|
(8 638)
|
0
|
0
|
0
|
(9 962)
|
0
|
0
|
0
|
(11 637)
|
0
|
0
|
0
|
(10 323)
|
0
|
0
|
0
|
(11 973)
|
0
|
0
|
0
|
(15 909)
|
0
|
0
|
0
|
(18 584)
|
0
|
0
|
0
|
(18 881)
|
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
|
(3 598)
|
0
|
0
|
0
|
(3 624)
|
0
|
0
|
0
|
(4 039)
|
0
|
0
|
0
|
(4 356)
|
0
|
0
|
0
|
(4 450)
|
0
|
0
|
0
|
(6 217)
|
0
|
0
|
0
|
(5 744)
|
0
|
0
|
0
|
(6 538)
|
0
|
0
|
0
|
(6 407)
|
0
|
0
|
0
|
(6 787)
|
0
|
0
|
0
|
(6 613)
|
0
|
0
|
0
|
(7 330)
|
0
|
0
|
0
|
(7 681)
|
0
|
0
|
0
|
(9 143)
|
0
|
0
|
0
|
(9 651)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(30)
|
0
|
0
|
(178)
|
0
|
0
|
(108)
|
0
|
0
|
(71)
|
0
|
0
|
780
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(2)
|
0
|
(1)
|
(645)
|
0
|
(140)
|
0
|
(1 866)
|
(1 866)
|
(2)
|
(7 279)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(4 869)
|
(4 289)
|
(4 289)
|
(1)
|
0
|
0
|
0
|
(2)
|
(4)
|
(4)
|
(3)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(3 210)
|
(3 177)
|
(1)
|
(1)
|
0
|
0
|
|
| Operating Income |
4 308
N/A
|
4 885
+13%
|
4 688
-4%
|
5 317
+13%
|
6 241
+17%
|
7 893
+26%
|
8 242
+4%
|
10 344
+26%
|
9 859
-5%
|
9 890
+0%
|
8 820
-11%
|
8 328
-6%
|
7 237
-13%
|
4 740
-35%
|
917
-81%
|
(2 978)
N/A
|
(3 939)
-32%
|
(3 383)
+14%
|
(3 109)
+8%
|
(1 535)
+51%
|
(2 118)
-38%
|
1 801
N/A
|
2 474
+37%
|
2 306
-7%
|
2 599
+13%
|
2 081
-20%
|
2 097
+1%
|
3 069
+46%
|
5 109
+66%
|
5 214
+2%
|
6 818
+31%
|
7 852
+15%
|
9 245
+18%
|
11 730
+27%
|
12 114
+3%
|
13 492
+11%
|
13 817
+2%
|
16 041
+16%
|
13 205
-18%
|
12 737
-4%
|
12 228
-4%
|
8 803
-28%
|
8 681
-1%
|
8 000
-8%
|
8 971
+12%
|
9 551
+6%
|
10 136
+6%
|
10 364
+2%
|
11 366
+10%
|
12 073
+6%
|
12 657
+5%
|
12 771
+1%
|
12 604
-1%
|
13 596
+8%
|
7 831
-42%
|
7 850
+0%
|
5 612
-29%
|
5 381
-4%
|
2 050
-62%
|
803
-61%
|
3 774
+370%
|
6 593
+75%
|
12 373
+88%
|
14 341
+16%
|
15 485
+8%
|
15 914
+3%
|
16 290
+2%
|
18 270
+12%
|
19 541
+7%
|
19 537
0%
|
17 420
-11%
|
14 031
-19%
|
12 067
-14%
|
11 204
-7%
|
6 956
-38%
|
7 171
+3%
|
5 503
-23%
|
8 826
+60%
|
7 645
-13%
|
5 483
-28%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(224)
|
(293)
|
(531)
|
(550)
|
(790)
|
(925)
|
(1 082)
|
(780)
|
(591)
|
(275)
|
(315)
|
(578)
|
(858)
|
(851)
|
(1 734)
|
(1 635)
|
(1 875)
|
(585)
|
(1 175)
|
(999)
|
(1 516)
|
(1 526)
|
(1 003)
|
(1 639)
|
(1 499)
|
(1 892)
|
(1 969)
|
(1 402)
|
(1 390)
|
(1 651)
|
(1 038)
|
(791)
|
(30)
|
(478)
|
(780)
|
(749)
|
(1 209)
|
(441)
|
(192)
|
(358)
|
(634)
|
(997)
|
(2 125)
|
(2 240)
|
(1 747)
|
(1 737)
|
(627)
|
(494)
|
(809)
|
(1 093)
|
(1 318)
|
(1 301)
|
(1 560)
|
(1 379)
|
(1 506)
|
(1 779)
|
(1 446)
|
(1 041)
|
(979)
|
(780)
|
(892)
|
(930)
|
(662)
|
(740)
|
(651)
|
(606)
|
252
|
600
|
(649)
|
(1 022)
|
(1 303)
|
(1 943)
|
(1 967)
|
(1 468)
|
(2 672)
|
(3 157)
|
(2 035)
|
(2 902)
|
(2 404)
|
(1 630)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(57)
|
(85)
|
(85)
|
(28)
|
(71)
|
(160)
|
(801)
|
(4 566)
|
(5 511)
|
(5 160)
|
(5 582)
|
(1 917)
|
(1 235)
|
(1 269)
|
(699)
|
(611)
|
(747)
|
0
|
(150)
|
0
|
(1 865)
|
0
|
0
|
(2 352)
|
(560)
|
(662)
|
(816)
|
(293)
|
(175)
|
(5)
|
(114)
|
(154)
|
(1 610)
|
(1 760)
|
(2 078)
|
(2 074)
|
(5 019)
|
0
|
0
|
0
|
0
|
(31)
|
(162)
|
(221)
|
(570)
|
(484)
|
249
|
(172)
|
(562)
|
(1 047)
|
(2 124)
|
(1 775)
|
(2 358)
|
(3 302)
|
(2 859)
|
(4 487)
|
(4 583)
|
0
|
0
|
(1 852)
|
(3 211)
|
(4 730)
|
(5 057)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(70)
|
0
|
(469)
|
(460)
|
(479)
|
0
|
0
|
0
|
717
|
0
|
(14)
|
(39)
|
(209)
|
0
|
(180)
|
(155)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
204
|
0
|
0
|
141
|
141
|
0
|
0
|
0
|
0
|
(562)
|
(555)
|
(556)
|
(554)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
751
|
0
|
0
|
0
|
0
|
0
|
0
|
334
|
|
| Total Other Income |
(359)
|
(393)
|
165
|
120
|
15
|
222
|
267
|
362
|
41
|
(7)
|
(33)
|
40
|
518
|
212
|
(35)
|
(505)
|
(413)
|
(79)
|
(48)
|
358
|
260
|
266
|
(253)
|
16
|
86
|
(3)
|
(62)
|
(23)
|
(74)
|
(92)
|
(280)
|
(38)
|
(102)
|
47
|
121
|
157
|
(66)
|
(721)
|
(771)
|
(923)
|
(677)
|
61
|
144
|
210
|
193
|
(192)
|
(178)
|
(303)
|
(534)
|
(306)
|
(103)
|
0
|
(78)
|
(720)
|
(732)
|
(845)
|
(657)
|
(874)
|
(1 206)
|
(1 115)
|
(1 266)
|
(174)
|
(26)
|
(190)
|
(45)
|
(101)
|
(65)
|
120
|
93
|
(119)
|
(305)
|
(205)
|
(1 186)
|
(707)
|
(686)
|
(1 175)
|
(981)
|
(706)
|
(452)
|
(249)
|
|
| Pre-Tax Income |
3 725
N/A
|
4 199
+13%
|
4 322
+3%
|
4 887
+13%
|
5 466
+12%
|
7 190
+32%
|
7 427
+3%
|
9 925
+34%
|
9 309
-6%
|
9 608
+3%
|
8 474
-12%
|
7 790
-8%
|
6 897
-11%
|
4 101
-41%
|
(852)
N/A
|
(5 118)
-501%
|
(6 227)
-22%
|
(4 174)
+33%
|
(4 417)
-6%
|
(2 730)
+38%
|
(3 862)
-41%
|
(9)
+100%
|
1 058
N/A
|
(118)
N/A
|
(3 380)
-2 764%
|
(4 608)
-36%
|
(5 094)
-11%
|
(3 952)
+22%
|
1 689
N/A
|
2 027
+20%
|
4 231
+109%
|
6 144
+45%
|
8 347
+36%
|
10 552
+26%
|
11 455
+9%
|
12 750
+11%
|
12 542
-2%
|
13 014
+4%
|
12 242
-6%
|
11 456
-6%
|
8 565
-25%
|
7 307
-15%
|
6 038
-17%
|
5 154
-15%
|
7 124
+38%
|
7 651
+7%
|
9 326
+22%
|
9 453
+1%
|
10 010
+6%
|
9 205
-8%
|
9 476
+3%
|
9 392
-1%
|
8 892
-5%
|
6 478
-27%
|
5 031
-22%
|
4 671
-7%
|
2 953
-37%
|
2 912
-1%
|
(166)
N/A
|
(1 253)
-655%
|
1 397
N/A
|
4 919
+252%
|
11 201
+128%
|
13 660
+22%
|
14 617
+7%
|
14 645
+0%
|
15 430
+5%
|
16 866
+9%
|
17 210
+2%
|
16 038
-7%
|
12 510
-22%
|
9 024
-28%
|
5 178
-43%
|
4 446
-14%
|
3 598
-19%
|
2 839
-21%
|
635
-78%
|
2 007
+216%
|
59
-97%
|
(1 119)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 198)
|
(1 546)
|
(1 658)
|
(2 029)
|
(2 439)
|
(3 152)
|
(3 244)
|
(4 054)
|
(3 955)
|
(3 919)
|
(2 951)
|
(2 537)
|
(2 427)
|
(1 531)
|
(1 404)
|
(199)
|
(183)
|
164
|
692
|
12
|
25
|
(1 109)
|
(1 777)
|
(1 739)
|
226
|
927
|
1 038
|
1 013
|
(1 078)
|
(1 531)
|
(2 099)
|
(2 643)
|
(3 836)
|
(4 374)
|
(4 325)
|
(4 792)
|
(4 307)
|
(4 159)
|
(4 257)
|
(3 790)
|
(2 935)
|
(2 893)
|
(2 650)
|
(2 499)
|
(3 019)
|
(3 118)
|
(3 666)
|
(3 923)
|
(3 683)
|
(3 579)
|
(3 684)
|
(3 245)
|
(3 437)
|
(827)
|
(347)
|
(387)
|
287
|
(2 041)
|
(1 016)
|
(764)
|
(2 063)
|
(2 430)
|
(4 390)
|
(5 189)
|
(4 993)
|
(3 698)
|
(3 540)
|
(3 768)
|
(4 141)
|
(4 075)
|
(3 510)
|
(2 431)
|
(644)
|
764
|
806
|
1 692
|
1 245
|
(1 348)
|
(430)
|
(8 171)
|
|
| Income from Continuing Operations |
2 527
|
2 653
|
2 664
|
2 858
|
3 027
|
4 038
|
4 183
|
5 871
|
5 354
|
5 689
|
5 523
|
5 253
|
4 470
|
2 570
|
(2 256)
|
(5 317)
|
(6 410)
|
(4 010)
|
(3 725)
|
(2 718)
|
(3 837)
|
(1 118)
|
(719)
|
(1 857)
|
(3 154)
|
(3 681)
|
(4 056)
|
(2 939)
|
611
|
496
|
2 132
|
3 501
|
4 511
|
6 178
|
7 130
|
7 958
|
8 235
|
8 855
|
7 985
|
7 666
|
5 630
|
4 414
|
3 388
|
2 655
|
4 105
|
4 533
|
5 660
|
5 530
|
6 327
|
5 626
|
5 792
|
6 147
|
5 455
|
5 651
|
4 684
|
4 284
|
3 240
|
871
|
(1 182)
|
(2 017)
|
(666)
|
2 489
|
6 811
|
8 471
|
9 624
|
10 947
|
11 890
|
13 098
|
13 069
|
11 963
|
9 000
|
6 593
|
4 534
|
5 210
|
4 404
|
4 531
|
1 880
|
659
|
(371)
|
(9 290)
|
|
| Income to Minority Interest |
0
|
7
|
7
|
(4)
|
(32)
|
(55)
|
(70)
|
(87)
|
(107)
|
(109)
|
(112)
|
(90)
|
(172)
|
(197)
|
(265)
|
(146)
|
37
|
64
|
17
|
(153)
|
(103)
|
(166)
|
(142)
|
(91)
|
(66)
|
(5)
|
2
|
(7)
|
23
|
15
|
(39)
|
(96)
|
(196)
|
(214)
|
(206)
|
(179)
|
(142)
|
(184)
|
(190)
|
(212)
|
(234)
|
(216)
|
(206)
|
(190)
|
(222)
|
(138)
|
(148)
|
97
|
134
|
402
|
394
|
163
|
146
|
897
|
995
|
1 011
|
1 044
|
64
|
12
|
20
|
26
|
(113)
|
(131)
|
(174)
|
(174)
|
(247)
|
(221)
|
(250)
|
(262)
|
(156)
|
(185)
|
(209)
|
(232)
|
(271)
|
(216)
|
(138)
|
(159)
|
(241)
|
(313)
|
(351)
|
|
| Net Income (Common) |
2 526
N/A
|
2 660
+5%
|
2 669
+0%
|
2 852
+7%
|
2 993
+5%
|
3 980
+33%
|
4 107
+3%
|
5 782
+41%
|
5 243
-9%
|
5 579
+6%
|
5 405
-3%
|
5 161
-5%
|
4 295
-17%
|
2 370
-45%
|
(2 525)
N/A
|
(5 464)
-116%
|
(6 376)
-17%
|
(3 947)
+38%
|
(3 709)
+6%
|
(2 873)
+23%
|
(3 940)
-37%
|
(1 288)
+67%
|
(865)
+33%
|
(1 953)
-126%
|
(3 225)
-65%
|
(3 686)
-14%
|
(4 057)
-10%
|
(2 947)
+27%
|
633
N/A
|
511
-19%
|
2 092
+309%
|
3 405
+63%
|
4 314
+27%
|
5 963
+38%
|
6 923
+16%
|
7 779
+12%
|
8 093
+4%
|
8 670
+7%
|
7 794
-10%
|
7 453
-4%
|
5 393
-28%
|
4 197
-22%
|
3 181
-24%
|
2 465
-23%
|
3 883
+58%
|
4 395
+13%
|
5 512
+25%
|
5 628
+2%
|
6 463
+15%
|
6 028
-7%
|
6 186
+3%
|
6 307
+2%
|
5 600
-11%
|
6 548
+17%
|
5 681
-13%
|
5 297
-7%
|
4 284
-19%
|
935
-78%
|
(1 172)
N/A
|
(1 997)
-70%
|
(641)
+68%
|
2 376
N/A
|
6 681
+181%
|
8 296
+24%
|
9 450
+14%
|
10 699
+13%
|
11 666
+9%
|
12 848
+10%
|
12 806
0%
|
11 806
-8%
|
8 817
-25%
|
6 383
-28%
|
4 300
-33%
|
4 940
+15%
|
4 189
-15%
|
4 392
+5%
|
1 723
-61%
|
417
-76%
|
(686)
N/A
|
(9 641)
-1 305%
|
|
| EPS (Diluted) |
28.38
N/A
|
29.55
+4%
|
29.99
+1%
|
30.66
+2%
|
31.84
+4%
|
42.79
+34%
|
44.16
+3%
|
61.51
+39%
|
56.37
-8%
|
59.98
+6%
|
57.5
-4%
|
55.49
-3%
|
46.18
-17%
|
25.21
-45%
|
-27.15
N/A
|
-58.75
-116%
|
-67.82
-15%
|
-42.44
+37%
|
-39.88
+6%
|
-30.89
+23%
|
-42.36
-37%
|
-13.84
+67%
|
-9.3
+33%
|
-21
-126%
|
-34.67
-65%
|
-39.63
-14%
|
-43.62
-10%
|
-31.68
+27%
|
6.8
N/A
|
5.49
-19%
|
19.37
+253%
|
31.52
+63%
|
39.94
+27%
|
55.21
+38%
|
64.1
+16%
|
72.02
+12%
|
74.92
+4%
|
80.27
+7%
|
72.15
-10%
|
69
-4%
|
49.93
-28%
|
38.97
-22%
|
30
-23%
|
23.25
-23%
|
36.63
+58%
|
41.46
+13%
|
52
+25%
|
53.09
+2%
|
60.97
+15%
|
56.86
-7%
|
58.35
+3%
|
59.49
+2%
|
52.82
-11%
|
61.75
+17%
|
53.56
-13%
|
50.18
-6%
|
40.71
-19%
|
8.86
-78%
|
-11.14
N/A
|
-18.99
-70%
|
-6.1
+68%
|
22.59
N/A
|
63.52
+181%
|
78.87
+24%
|
89.83
+14%
|
101.68
+13%
|
110.86
+9%
|
122.04
+10%
|
121.62
0%
|
112.15
-8%
|
83.74
-25%
|
60.56
-28%
|
40.83
-33%
|
46.89
+15%
|
39.75
-15%
|
41.67
+5%
|
16.35
-61%
|
3.96
-76%
|
-6.5
N/A
|
-91.41
-1 306%
|
|