Olympus Corp
TSE:7733
Olympus Corp
TSE:7733
Price:
2 074.5
JPY
1.97%
Market Closed
Market Cap:
2.3T
JPY
Add
Note
Why Create Notes?
Capture your thoughts
| 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
|
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
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.
Continuous Learning and Adaptation
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.
Boost Decision Confidence
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.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Alert
Olympus Corp
2074.5
+40.0 (+1.97%)
| 52 Week Range |
1 624
2 404.5
|
| 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 |
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Olympus Corp
Olympus Corp
|
Revenue
|
977.7B
JPY
|
|
Cost of Revenue
|
-320.5B
JPY
|
|
Gross Profit
|
657.2B
JPY
|
|
Operating Expenses
|
-501.5B
JPY
|
|
Operating Income
|
155.7B
JPY
|
|
Other Expenses
|
-57.6B
JPY
|
|
Net Income
|
98.1B
JPY
|
Income Statement
Olympus Corp
Olympus Corp
Currency: JPY
| Mar-2002 | Sep-2002 | Mar-2003 | Sep-2003 | Dec-2003 | Mar-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Sep-2009 | Dec-2009 | Mar-2010 | 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 |
8 300
|
0
|
5 887
|
0
|
0
|
4 779
|
0
|
0
|
6 632
|
0
|
0
|
9 800
|
0
|
0
|
12 567
|
0
|
0
|
13 905
|
0
|
0
|
16 192
|
0
|
0
|
12 413
|
3 083
|
6 183
|
9 294
|
12 744
|
12 887
|
13 565
|
13 754
|
14 026
|
13 977
|
13 334
|
13 486
|
13 942
|
14 325
|
14 058
|
13 127
|
11 470
|
10 258
|
9 671
|
9 193
|
8 918
|
8 574
|
8 221
|
8 008
|
7 892
|
0
|
0
|
0
|
8 314
|
0
|
0
|
0
|
6 669
|
0
|
0
|
0
|
4 617
|
0
|
0
|
0
|
3 807
|
0
|
0
|
0
|
3 988
|
0
|
0
|
0
|
4 784
|
0
|
0
|
0
|
5 865
|
0
|
0
|
0
|
5 409
|
0
|
0
|
0
|
4 627
|
0
|
0
|
|
| Revenue |
528 415
N/A
|
540 215
+2%
|
564 343
+4%
|
604 134
+7%
|
1 071 340
+77%
|
633 622
-41%
|
1 109 887
+75%
|
1 207 853
+9%
|
813 538
-33%
|
1 546 259
+90%
|
1 708 554
+10%
|
978 127
-43%
|
1 714 003
+75%
|
1 751 155
+2%
|
1 061 786
-39%
|
1 892 090
+78%
|
1 970 606
+4%
|
1 128 875
-43%
|
1 957 434
+73%
|
1 868 484
-5%
|
980 803
-48%
|
1 634 619
+67%
|
1 532 371
-6%
|
883 086
-42%
|
1 741 029
+97%
|
1 516 929
-13%
|
1 071 678
-29%
|
847 105
-21%
|
839 671
-1%
|
844 296
+1%
|
847 744
+0%
|
848 548
+0%
|
839 518
-1%
|
839 794
+0%
|
785 124
-7%
|
743 851
-5%
|
713 538
-4%
|
671 917
-6%
|
696 297
+4%
|
713 286
+2%
|
721 070
+1%
|
734 469
+2%
|
749 627
+2%
|
764 671
+2%
|
785 230
+3%
|
805 432
+3%
|
807 197
+0%
|
804 578
0%
|
785 626
-2%
|
757 523
-4%
|
743 810
-2%
|
740 557
0%
|
743 783
+0%
|
761 269
+2%
|
780 848
+3%
|
786 497
+1%
|
795 205
+1%
|
798 915
+0%
|
795 479
0%
|
793 862
0%
|
785 151
-1%
|
780 408
-1%
|
774 151
-1%
|
755 231
-2%
|
720 038
-5%
|
703 336
-2%
|
707 480
+1%
|
730 544
+3%
|
760 666
+4%
|
774 113
+2%
|
764 144
-1%
|
750 123
-2%
|
775 616
+3%
|
807 114
+4%
|
844 484
+5%
|
881 923
+4%
|
897 381
+2%
|
901 507
+0%
|
916 092
+2%
|
936 210
+2%
|
963 308
+3%
|
973 595
+1%
|
985 717
+1%
|
997 332
+1%
|
969 023
-3%
|
977 653
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(308 637)
|
(296 620)
|
(293 532)
|
(310 736)
|
(554 714)
|
(335 053)
|
(593 052)
|
(690 400)
|
(516 468)
|
(1 009 607)
|
(1 144 832)
|
(619 898)
|
(1 058 018)
|
(1 019 431)
|
(611 503)
|
(1 068 793)
|
(1 089 882)
|
(619 371)
|
(1 051 971)
|
(985 963)
|
(519 523)
|
(872 575)
|
(827 835)
|
(474 801)
|
(932 255)
|
(812 536)
|
(576 966)
|
(459 420)
|
(459 009)
|
(462 392)
|
(465 792)
|
(464 743)
|
(458 902)
|
(458 084)
|
(409 955)
|
(365 653)
|
(327 892)
|
(276 279)
|
(275 664)
|
(272 830)
|
(268 329)
|
(273 481)
|
(276 056)
|
(274 820)
|
(280 017)
|
(278 200)
|
(273 978)
|
(269 341)
|
(260 857)
|
(257 491)
|
(255 809)
|
(262 071)
|
(263 680)
|
(268 602)
|
(276 018)
|
(276 013)
|
(279 261)
|
(281 340)
|
(279 502)
|
(284 297)
|
(281 445)
|
(276 907)
|
(275 395)
|
(272 456)
|
(264 501)
|
(267 386)
|
(268 806)
|
(271 014)
|
(276 276)
|
(269 189)
|
(262 041)
|
(243 423)
|
(253 307)
|
(264 240)
|
(270 127)
|
(285 074)
|
(289 027)
|
(293 747)
|
(301 534)
|
(311 087)
|
(319 205)
|
(313 953)
|
(321 092)
|
(313 635)
|
(306 403)
|
(320 480)
|
|
| Gross Profit |
219 778
N/A
|
243 595
+11%
|
270 811
+11%
|
293 398
+8%
|
516 626
+76%
|
298 569
-42%
|
516 835
+73%
|
517 453
+0%
|
297 070
-43%
|
536 652
+81%
|
563 722
+5%
|
358 229
-36%
|
655 985
+83%
|
731 724
+12%
|
450 283
-38%
|
823 297
+83%
|
880 724
+7%
|
509 504
-42%
|
905 463
+78%
|
882 521
-3%
|
461 280
-48%
|
762 044
+65%
|
704 536
-8%
|
408 285
-42%
|
808 774
+98%
|
704 393
-13%
|
494 712
-30%
|
387 685
-22%
|
380 662
-2%
|
381 904
+0%
|
381 952
+0%
|
383 805
+0%
|
380 616
-1%
|
381 710
+0%
|
375 169
-2%
|
378 198
+1%
|
385 646
+2%
|
395 638
+3%
|
420 633
+6%
|
440 456
+5%
|
452 741
+3%
|
460 988
+2%
|
473 571
+3%
|
489 851
+3%
|
505 213
+3%
|
527 232
+4%
|
533 219
+1%
|
535 237
+0%
|
524 769
-2%
|
500 032
-5%
|
488 001
-2%
|
478 486
-2%
|
480 103
+0%
|
492 667
+3%
|
504 830
+2%
|
510 484
+1%
|
515 944
+1%
|
517 575
+0%
|
515 977
0%
|
509 565
-1%
|
503 706
-1%
|
503 501
0%
|
498 756
-1%
|
482 775
-3%
|
455 537
-6%
|
435 950
-4%
|
438 674
+1%
|
459 530
+5%
|
484 390
+5%
|
504 924
+4%
|
502 103
-1%
|
506 700
+1%
|
522 309
+3%
|
542 874
+4%
|
574 357
+6%
|
596 849
+4%
|
608 354
+2%
|
607 760
0%
|
614 558
+1%
|
625 123
+2%
|
644 103
+3%
|
659 642
+2%
|
664 625
+1%
|
683 697
+3%
|
662 620
-3%
|
657 173
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(177 495)
|
(189 271)
|
(208 465)
|
(226 059)
|
(400 570)
|
(235 572)
|
(420 308)
|
(443 558)
|
(273 917)
|
(489 064)
|
(504 035)
|
(295 706)
|
(530 741)
|
(566 803)
|
(351 554)
|
(628 617)
|
(672 398)
|
(396 678)
|
(724 950)
|
(777 151)
|
(439 076)
|
(731 185)
|
(645 771)
|
(348 189)
|
(693 201)
|
(607 079)
|
(432 009)
|
(349 937)
|
(350 223)
|
(350 767)
|
(354 040)
|
(349 466)
|
(351 384)
|
(347 690)
|
(341 013)
|
(343 121)
|
(344 521)
|
(350 098)
|
(360 270)
|
(367 011)
|
(372 409)
|
(377 620)
|
(387 954)
|
(398 889)
|
(412 139)
|
(424 616)
|
(430 652)
|
(430 773)
|
(443 563)
|
(427 698)
|
(401 848)
|
(403 011)
|
(408 645)
|
(418 933)
|
(429 608)
|
(430 764)
|
(459 393)
|
(471 329)
|
(474 599)
|
(449 056)
|
(447 931)
|
(421 877)
|
(404 554)
|
(385 584)
|
(369 777)
|
(359 427)
|
(356 958)
|
(359 179)
|
(374 034)
|
(381 004)
|
(380 248)
|
(355 589)
|
(359 017)
|
(375 209)
|
(385 445)
|
(424 566)
|
(444 055)
|
(509 851)
|
(524 718)
|
(507 481)
|
(573 198)
|
(523 073)
|
(525 574)
|
(495 771)
|
(495 446)
|
(501 474)
|
|
| Selling, General & Administrative |
(155 575)
|
(189 271)
|
(182 529)
|
(226 059)
|
(400 570)
|
(202 797)
|
(420 308)
|
(443 558)
|
(230 350)
|
(489 064)
|
(504 035)
|
(250 123)
|
(503 856)
|
(539 918)
|
(291 967)
|
(562 640)
|
(606 421)
|
(327 545)
|
(638 518)
|
(598 029)
|
(323 831)
|
(535 900)
|
(486 424)
|
(271 875)
|
(541 675)
|
(472 952)
|
(336 221)
|
(274 809)
|
(292 210)
|
(311 161)
|
(330 857)
|
(280 648)
|
(348 223)
|
(345 687)
|
(341 000)
|
(281 958)
|
(344 521)
|
(350 098)
|
(360 270)
|
(302 378)
|
(372 409)
|
(377 620)
|
(387 954)
|
(323 977)
|
(412 139)
|
(424 616)
|
(430 652)
|
(390 356)
|
(422 232)
|
(405 740)
|
(394 167)
|
(366 778)
|
(401 189)
|
(413 574)
|
(424 411)
|
(397 223)
|
(432 081)
|
(435 439)
|
(438 898)
|
(407 644)
|
(428 048)
|
(410 112)
|
(393 158)
|
(342 959)
|
(365 954)
|
(357 640)
|
(353 160)
|
(325 489)
|
(361 185)
|
(364 336)
|
(365 799)
|
(326 634)
|
(368 875)
|
(387 115)
|
(404 284)
|
(386 197)
|
(433 100)
|
(443 446)
|
(455 369)
|
(437 938)
|
(483 294)
|
(489 505)
|
(495 300)
|
(461 244)
|
(499 008)
|
(499 838)
|
|
| Research & Development |
(14 274)
|
0
|
(17 715)
|
0
|
0
|
(23 352)
|
0
|
0
|
(28 013)
|
0
|
0
|
(25 167)
|
(13 743)
|
0
|
(32 167)
|
(36 075)
|
0
|
(38 552)
|
(44 141)
|
(78 669)
|
(45 927)
|
(74 173)
|
(64 988)
|
(36 021)
|
(70 234)
|
(63 966)
|
(48 086)
|
(38 711)
|
0
|
0
|
0
|
(33 113)
|
0
|
0
|
0
|
(28 410)
|
0
|
0
|
0
|
(29 174)
|
0
|
0
|
0
|
(35 697)
|
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
|
|
| Depreciation & Amortization |
(7 646)
|
0
|
(8 221)
|
0
|
0
|
(9 423)
|
0
|
0
|
(15 554)
|
0
|
0
|
(20 416)
|
(13 142)
|
0
|
(27 420)
|
(29 902)
|
0
|
(30 581)
|
(42 291)
|
(100 453)
|
(69 318)
|
(121 112)
|
(94 359)
|
(40 293)
|
(81 292)
|
(70 161)
|
(47 702)
|
(36 417)
|
0
|
(20 455)
|
(13 495)
|
(35 705)
|
0
|
0
|
(13)
|
(32 753)
|
0
|
0
|
0
|
(35 459)
|
0
|
0
|
0
|
(39 215)
|
0
|
0
|
0
|
(40 417)
|
0
|
0
|
0
|
(30 919)
|
0
|
0
|
0
|
(29 373)
|
0
|
0
|
0
|
(29 866)
|
0
|
0
|
0
|
(38 212)
|
0
|
0
|
0
|
(31 543)
|
0
|
0
|
0
|
(30 708)
|
0
|
0
|
0
|
(34 151)
|
0
|
0
|
0
|
(35 293)
|
0
|
0
|
0
|
(34 410)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26 885)
|
0
|
0
|
(65 977)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(58 013)
|
(19 151)
|
(9 688)
|
0
|
(3 161)
|
(2 003)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21 331)
|
(21 958)
|
(7 681)
|
(5 314)
|
(7 456)
|
(5 359)
|
(5 197)
|
(4 168)
|
(27 312)
|
(35 890)
|
(35 701)
|
(11 546)
|
(19 883)
|
(11 765)
|
(11 396)
|
(4 413)
|
(3 823)
|
(1 787)
|
(3 798)
|
(2 147)
|
(12 849)
|
(16 668)
|
(14 449)
|
1 753
|
9 858
|
11 906
|
18 839
|
(4 218)
|
(10 955)
|
(66 405)
|
(69 349)
|
(34 250)
|
(89 904)
|
(33 568)
|
(30 274)
|
(117)
|
3 562
|
(1 636)
|
|
| Operating Income |
42 283
N/A
|
54 324
+28%
|
62 346
+15%
|
67 339
+8%
|
116 056
+72%
|
62 997
-46%
|
96 527
+53%
|
73 895
-23%
|
23 153
-69%
|
47 588
+106%
|
59 687
+25%
|
62 523
+5%
|
125 244
+100%
|
164 921
+32%
|
98 729
-40%
|
194 680
+97%
|
208 326
+7%
|
112 826
-46%
|
180 513
+60%
|
105 370
-42%
|
22 204
-79%
|
30 859
+39%
|
58 765
+90%
|
60 096
+2%
|
115 573
+92%
|
97 314
-16%
|
62 703
-36%
|
37 748
-40%
|
30 439
-19%
|
31 137
+2%
|
27 912
-10%
|
34 339
+23%
|
29 232
-15%
|
34 020
+16%
|
34 156
+0%
|
35 077
+3%
|
41 125
+17%
|
45 540
+11%
|
60 363
+33%
|
73 445
+22%
|
80 332
+9%
|
83 368
+4%
|
85 617
+3%
|
90 962
+6%
|
93 074
+2%
|
102 616
+10%
|
102 567
0%
|
104 464
+2%
|
81 206
-22%
|
72 334
-11%
|
86 153
+19%
|
75 475
-12%
|
71 458
-5%
|
73 734
+3%
|
75 222
+2%
|
79 720
+6%
|
56 551
-29%
|
46 246
-18%
|
41 378
-11%
|
60 509
+46%
|
55 775
-8%
|
81 624
+46%
|
94 202
+15%
|
97 191
+3%
|
85 760
-12%
|
76 523
-11%
|
81 716
+7%
|
100 351
+23%
|
110 356
+10%
|
123 920
+12%
|
121 855
-2%
|
151 111
+24%
|
163 292
+8%
|
167 665
+3%
|
188 912
+13%
|
172 283
-9%
|
164 299
-5%
|
97 909
-40%
|
89 840
-8%
|
117 642
+31%
|
70 905
-40%
|
136 569
+93%
|
139 051
+2%
|
187 926
+35%
|
167 174
-11%
|
155 699
-7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(10 825)
|
(8 847)
|
(7 591)
|
(10 440)
|
(13 153)
|
(7 405)
|
(10 962)
|
(15 163)
|
(7 180)
|
(10 908)
|
(13 597)
|
(12 553)
|
(27 183)
|
(30 347)
|
(14 476)
|
(24 669)
|
(21 928)
|
(8 494)
|
(22 863)
|
(18 552)
|
(10 479)
|
(17 139)
|
(16 975)
|
(8 477)
|
(16 077)
|
(9 280)
|
(7 620)
|
(10 016)
|
(10 603)
|
(13 935)
|
(11 452)
|
(9 684)
|
(10 058)
|
(9 621)
|
(14 319)
|
(13 151)
|
(16 701)
|
(17 878)
|
(12 871)
|
(12 467)
|
(9 278)
|
(7 420)
|
(7 950)
|
(11 613)
|
(8 407)
|
(11 368)
|
(8 947)
|
(9 795)
|
(8 935)
|
(6 758)
|
(10 597)
|
(9 935)
|
(8 367)
|
(7 218)
|
(5 962)
|
(4 102)
|
(6 518)
|
(7 522)
|
(6 832)
|
(7 426)
|
(5 519)
|
(4 217)
|
(4 753)
|
(4 530)
|
(5 050)
|
(4 771)
|
(3 863)
|
(4 322)
|
(4 046)
|
(4 541)
|
(6 615)
|
(2 809)
|
(4 978)
|
(5 065)
|
(1 063)
|
(3 775)
|
(4 343)
|
(5 894)
|
(7 483)
|
(7 878)
|
(6 363)
|
(3 827)
|
(5 072)
|
(2 874)
|
(1 175)
|
(6 352)
|
|
| Non-Reccuring Items |
(10 931)
|
(13 275)
|
(8 440)
|
(6 549)
|
(3 930)
|
7 656
|
12 074
|
9 412
|
(5 416)
|
(6 790)
|
(4 017)
|
(3 269)
|
(1 595)
|
(6 159)
|
(6 184)
|
(8 238)
|
(2 805)
|
(10 245)
|
(10 569)
|
(31 882)
|
(24 525)
|
(36 085)
|
(21 496)
|
(4 812)
|
(10 520)
|
(11 799)
|
(6 146)
|
(3 132)
|
421
|
(11 366)
|
(14 581)
|
(26 451)
|
(26 019)
|
(14 589)
|
(15 977)
|
(14 023)
|
(13 148)
|
(27 372)
|
(26 404)
|
(35 433)
|
(34 490)
|
(18 686)
|
(22 825)
|
(63 366)
|
(65 787)
|
(65 666)
|
(76 985)
|
(22 212)
|
0
|
0
|
0
|
(3 030)
|
0
|
0
|
0
|
1 356
|
0
|
0
|
0
|
(32 831)
|
0
|
(1 057)
|
(2 397)
|
(5 476)
|
(6 830)
|
(10 256)
|
(9 838)
|
(18 961)
|
(6 759)
|
(2 478)
|
(3 338)
|
(6 415)
|
0
|
0
|
(3 788)
|
13 835
|
0
|
0
|
(6 415)
|
(73 686)
|
(22 000)
|
(27 125)
|
(25 927)
|
(25 930)
|
(16 441)
|
(14 298)
|
|
| Gain/Loss on Disposition of Assets |
102
|
102
|
(771)
|
(879)
|
(1 011)
|
(133)
|
(304)
|
(425)
|
994
|
888
|
0
|
2 199
|
0
|
0
|
163
|
0
|
0
|
2 090
|
1 478
|
0
|
0
|
46 271
|
92 379
|
50 103
|
0
|
47 511
|
1 403
|
2 619
|
0
|
0
|
0
|
(38)
|
0
|
15 403
|
18 986
|
21 342
|
21 376
|
5 824
|
2 552
|
389
|
355
|
466
|
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
|
|
| Total Other Income |
(113)
|
75
|
(2 430)
|
(3 228)
|
(3 996)
|
(3 054)
|
(3 754)
|
(5 520)
|
(5 744)
|
(8 614)
|
(9 122)
|
(6 768)
|
(9 438)
|
(7 569)
|
(5 339)
|
(6 387)
|
(7 593)
|
(4 999)
|
(10 396)
|
(10 611)
|
(7 583)
|
(9 380)
|
(8 063)
|
(6 207)
|
86 445
|
(5 001)
|
(1 625)
|
(7 281)
|
(6 648)
|
(5 966)
|
(6 688)
|
(7 661)
|
(5 292)
|
(10 081)
|
(9 468)
|
(10 103)
|
(9 949)
|
(6 506)
|
(8 693)
|
(9 509)
|
(10 841)
|
(11 818)
|
(12 799)
|
(7 049)
|
(6 843)
|
(5 119)
|
(2 128)
|
(1 657)
|
(4 415)
|
(3 115)
|
(2 154)
|
(29)
|
0
|
0
|
0
|
(309)
|
0
|
0
|
0
|
(135)
|
0
|
0
|
0
|
(568)
|
0
|
0
|
0
|
(258)
|
0
|
0
|
0
|
(186)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(224)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
|
| Pre-Tax Income |
20 516
N/A
|
32 379
+58%
|
43 114
+33%
|
46 243
+7%
|
93 966
+103%
|
60 061
-36%
|
93 581
+56%
|
62 199
-34%
|
5 807
-91%
|
22 164
+282%
|
32 951
+49%
|
42 132
+28%
|
87 028
+107%
|
120 846
+39%
|
72 893
-40%
|
155 386
+113%
|
176 000
+13%
|
91 178
-48%
|
138 163
+52%
|
44 325
-68%
|
(20 383)
N/A
|
14 526
N/A
|
104 610
+620%
|
90 703
-13%
|
175 421
+93%
|
118 745
-32%
|
48 715
-59%
|
19 938
-59%
|
13 609
-32%
|
(130)
N/A
|
(4 809)
-3 599%
|
(9 495)
-97%
|
(12 137)
-28%
|
15 132
N/A
|
13 378
-12%
|
19 142
+43%
|
22 703
+19%
|
(392)
N/A
|
14 947
N/A
|
16 425
+10%
|
26 078
+59%
|
45 910
+76%
|
42 043
-8%
|
8 934
-79%
|
12 037
+35%
|
20 463
+70%
|
14 507
-29%
|
70 800
+388%
|
67 856
-4%
|
62 461
-8%
|
73 402
+18%
|
62 481
-15%
|
63 091
+1%
|
66 516
+5%
|
69 260
+4%
|
76 665
+11%
|
50 033
-35%
|
38 724
-23%
|
34 546
-11%
|
20 117
-42%
|
50 256
+150%
|
76 350
+52%
|
87 052
+14%
|
86 617
0%
|
73 880
-15%
|
61 496
-17%
|
68 015
+11%
|
76 810
+13%
|
99 551
+30%
|
116 901
+17%
|
111 902
-4%
|
141 701
+27%
|
158 314
+12%
|
162 600
+3%
|
184 061
+13%
|
182 294
-1%
|
159 956
-12%
|
92 015
-42%
|
75 942
-17%
|
35 854
-53%
|
42 542
+19%
|
105 617
+148%
|
108 052
+2%
|
159 070
+47%
|
149 558
-6%
|
135 049
-10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(10 163)
|
(14 742)
|
(18 646)
|
(19 919)
|
(39 827)
|
(26 637)
|
(40 978)
|
(27 148)
|
(17 801)
|
(28 874)
|
(36 045)
|
(14 831)
|
(30 321)
|
(38 422)
|
(26 231)
|
(56 405)
|
(65 049)
|
(36 749)
|
(67 327)
|
(61 949)
|
(32 525)
|
(60 751)
|
(67 319)
|
(38 001)
|
(75 902)
|
(53 807)
|
(28 167)
|
(15 625)
|
(10 863)
|
(31 821)
|
(30 035)
|
(39 282)
|
(39 638)
|
(23 516)
|
(21 406)
|
(10 900)
|
(11 957)
|
(7 476)
|
(8 726)
|
(2 798)
|
(2 432)
|
(1 951)
|
(2 463)
|
(17 805)
|
(12 319)
|
(15 875)
|
(12 253)
|
(8 149)
|
(12 942)
|
(11 981)
|
(14 133)
|
(19 671)
|
(19 202)
|
(17 536)
|
(17 785)
|
(19 573)
|
(19 734)
|
(17 017)
|
(19 172)
|
(12 068)
|
(14 944)
|
(21 725)
|
(19 925)
|
(26 035)
|
(24 026)
|
(16 058)
|
(19 046)
|
(11 140)
|
(15 325)
|
(18 676)
|
(17 197)
|
(31 074)
|
(38 179)
|
(40 879)
|
(50 782)
|
(44 304)
|
(36 370)
|
(35 041)
|
(36 082)
|
(8 881)
|
(14 269)
|
(17 891)
|
(12 211)
|
(41 270)
|
(37 553)
|
(37 325)
|
|
| Income from Continuing Operations |
10 353
|
17 637
|
24 468
|
26 324
|
54 139
|
33 424
|
52 603
|
35 051
|
(11 994)
|
(6 710)
|
(3 094)
|
27 301
|
56 707
|
82 424
|
46 662
|
98 981
|
110 951
|
54 429
|
70 836
|
(17 624)
|
(52 908)
|
(46 225)
|
37 291
|
52 702
|
99 519
|
64 938
|
20 548
|
4 313
|
2 746
|
(31 951)
|
(34 844)
|
(48 777)
|
(51 775)
|
(8 384)
|
(8 028)
|
8 242
|
10 746
|
(7 868)
|
6 221
|
13 627
|
23 646
|
43 959
|
39 580
|
(8 871)
|
(282)
|
4 588
|
2 254
|
62 651
|
54 914
|
50 480
|
59 269
|
42 810
|
43 889
|
48 980
|
51 475
|
57 092
|
30 299
|
21 707
|
15 374
|
8 049
|
35 312
|
54 625
|
67 127
|
60 582
|
49 854
|
45 438
|
48 969
|
65 670
|
84 226
|
98 225
|
94 705
|
110 627
|
120 135
|
121 721
|
133 279
|
137 990
|
123 586
|
56 974
|
39 860
|
26 973
|
28 273
|
87 726
|
95 841
|
117 800
|
112 005
|
97 724
|
|
| Income to Minority Interest |
(74)
|
(170)
|
(120)
|
119
|
174
|
140
|
55
|
227
|
167
|
831
|
940
|
209
|
972
|
1 557
|
300
|
418
|
(416)
|
195
|
857
|
2 361
|
2 347
|
3 300
|
1 381
|
(175)
|
(747)
|
(711)
|
(578)
|
(447)
|
(254)
|
(317)
|
(217)
|
(208)
|
(243)
|
(257)
|
(248)
|
(222)
|
(101)
|
(65)
|
18
|
0
|
(47)
|
(63)
|
130
|
134
|
138
|
154
|
(66)
|
(57)
|
(73)
|
(88)
|
(68)
|
(27)
|
(32)
|
33
|
(113)
|
(28)
|
25
|
25
|
180
|
98
|
68
|
36
|
35
|
15
|
17
|
(9)
|
(3)
|
(71)
|
(123)
|
(162)
|
(232)
|
(228)
|
(234)
|
(216)
|
(198)
|
(181)
|
(173)
|
(440)
|
(392)
|
(363)
|
(309)
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
10 279
N/A
|
17 467
+70%
|
24 273
+39%
|
26 368
+9%
|
54 238
+106%
|
33 479
-38%
|
52 573
+57%
|
35 193
-33%
|
(11 857)
N/A
|
(5 909)
+50%
|
(2 184)
+63%
|
27 373
N/A
|
57 542
+110%
|
83 844
+46%
|
46 962
-44%
|
99 399
+112%
|
110 535
+11%
|
54 625
-51%
|
71 695
+31%
|
(15 261)
N/A
|
(50 561)
-231%
|
(42 925)
+15%
|
38 672
N/A
|
52 527
+36%
|
98 772
+88%
|
64 228
-35%
|
19 971
-69%
|
3 866
-81%
|
2 492
-36%
|
(32 269)
N/A
|
(35 062)
-9%
|
(48 985)
-40%
|
(52 018)
-6%
|
(8 641)
+83%
|
(8 276)
+4%
|
8 020
N/A
|
10 645
+33%
|
(7 933)
N/A
|
6 239
N/A
|
13 627
+118%
|
23 599
+73%
|
43 896
+86%
|
39 710
-10%
|
(8 737)
N/A
|
(144)
+98%
|
4 742
N/A
|
2 188
-54%
|
62 594
+2 761%
|
54 841
-12%
|
50 392
-8%
|
59 201
+17%
|
42 783
-28%
|
43 857
+3%
|
49 013
+12%
|
51 362
+5%
|
57 064
+11%
|
30 324
-47%
|
21 732
-28%
|
15 554
-28%
|
8 147
-48%
|
33 469
+311%
|
49 704
+49%
|
60 758
+22%
|
51 670
-15%
|
40 297
-22%
|
(7 095)
N/A
|
(5 844)
+18%
|
12 918
N/A
|
34 344
+166%
|
98 017
+185%
|
98 961
+1%
|
115 742
+17%
|
121 912
+5%
|
120 181
-1%
|
136 292
+13%
|
143 432
+5%
|
359 132
+150%
|
292 892
-18%
|
270 427
-8%
|
242 566
-10%
|
16 589
-93%
|
75 248
+354%
|
83 738
+11%
|
117 855
+41%
|
112 263
-5%
|
98 064
-13%
|
|
| EPS (Diluted) |
9.72
N/A
|
16.52
+70%
|
22.97
+39%
|
24.97
+9%
|
51.41
+106%
|
31.74
-38%
|
49.86
+57%
|
33.39
-33%
|
-11.25
N/A
|
-5.55
+51%
|
-2.04
+63%
|
25.52
N/A
|
53.19
+108%
|
77.52
+46%
|
43.42
-44%
|
91.92
+112%
|
102.24
+11%
|
50.52
-51%
|
66.81
+32%
|
-14.24
N/A
|
-47.21
-232%
|
-39.88
+16%
|
35.89
N/A
|
48.73
+36%
|
91.46
+88%
|
59.47
-35%
|
18.59
-69%
|
3.6
-81%
|
2.33
-35%
|
-30.24
N/A
|
-32.85
-9%
|
-45.88
-40%
|
-48.73
-6%
|
-8.1
+83%
|
-7.39
+9%
|
7.24
N/A
|
8.83
+22%
|
-5.79
N/A
|
4.55
N/A
|
10.26
+125%
|
17.25
+68%
|
32.07
+86%
|
29.01
-10%
|
-6.38
N/A
|
-0.11
+98%
|
3.46
N/A
|
1.59
-54%
|
45.71
+2 775%
|
40.05
-12%
|
36.8
-8%
|
43.23
+17%
|
31.24
-28%
|
32.02
+2%
|
35.78
+12%
|
37.5
+5%
|
41.69
+11%
|
22.2
-47%
|
15.9
-28%
|
11.38
-28%
|
5.96
-48%
|
25.23
+323%
|
37.85
+50%
|
47.23
+25%
|
39.37
-17%
|
31.34
-20%
|
-5.51
N/A
|
-4.54
+18%
|
10.04
N/A
|
26.69
+166%
|
76.19
+185%
|
76.94
+1%
|
90.16
+17%
|
95.7
+6%
|
94.29
-1%
|
107.37
+14%
|
113.08
+5%
|
285.89
+153%
|
237.1
-17%
|
225.94
-5%
|
199.43
-12%
|
14.2
-93%
|
65.12
+359%
|
74.06
+14%
|
102.98
+39%
|
99.51
-3%
|
87.51
-12%
|
|
Switch to:
Switch to:
See Also
Discover More
