Avex Inc
TSE:7860
| 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 |
1 159
1 516
|
| 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
Avex Inc
|
Revenue
|
138.9B
JPY
|
|
Cost of Revenue
|
-100.4B
JPY
|
|
Gross Profit
|
38.5B
JPY
|
|
Operating Expenses
|
-37.6B
JPY
|
|
Operating Income
|
920m
JPY
|
|
Other Expenses
|
-855m
JPY
|
|
Net Income
|
65m
JPY
|
Income Statement
Avex Inc
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
212
|
0
|
0
|
184
|
0
|
0
|
156
|
0
|
0
|
157
|
0
|
0
|
311
|
0
|
0
|
573
|
0
|
0
|
760
|
0
|
0
|
743
|
158
|
313
|
462
|
602
|
580
|
557
|
534
|
510
|
485
|
459
|
398
|
348
|
281
|
215
|
174
|
128
|
103
|
82
|
75
|
72
|
67
|
57
|
49
|
40
|
32
|
29
|
27
|
28
|
36
|
47
|
61
|
72
|
78
|
81
|
78
|
76
|
67
|
70
|
72
|
74
|
81
|
75
|
75
|
88
|
71
|
58
|
40
|
11
|
13
|
17
|
0
|
9
|
0
|
2
|
0
|
6
|
0
|
6
|
9
|
5
|
0
|
|
| Revenue |
80 983
N/A
|
76 230
-6%
|
128 001
+68%
|
73 896
-42%
|
125 801
+70%
|
124 897
-1%
|
75 418
-40%
|
132 300
+75%
|
139 297
+5%
|
89 783
-36%
|
150 905
+68%
|
159 973
+6%
|
101 626
-36%
|
172 666
+70%
|
177 246
+3%
|
104 639
-41%
|
186 929
+79%
|
198 743
+6%
|
117 819
-41%
|
202 950
+72%
|
208 020
+2%
|
118 142
-43%
|
235 138
+99%
|
207 915
-12%
|
145 962
-30%
|
111 561
-24%
|
106 946
-4%
|
104 852
-2%
|
108 130
+3%
|
121 027
+12%
|
127 718
+6%
|
134 530
+5%
|
141 419
+5%
|
138 764
-2%
|
147 504
+6%
|
150 323
+2%
|
154 727
+3%
|
156 935
+1%
|
159 252
+1%
|
157 806
-1%
|
158 378
+0%
|
169 256
+7%
|
158 986
-6%
|
159 133
+0%
|
158 186
-1%
|
154 122
-3%
|
158 381
+3%
|
161 164
+2%
|
167 920
+4%
|
161 592
-4%
|
158 319
-2%
|
154 349
-3%
|
159 624
+3%
|
163 375
+2%
|
163 202
0%
|
177 982
+9%
|
164 921
-7%
|
160 126
-3%
|
156 878
-2%
|
138 303
-12%
|
137 817
0%
|
135 469
-2%
|
120 549
-11%
|
108 559
-10%
|
89 864
-17%
|
81 527
-9%
|
86 836
+7%
|
93 552
+8%
|
102 852
+10%
|
98 437
-4%
|
107 493
+9%
|
106 193
-1%
|
107 930
+2%
|
121 561
+13%
|
125 061
+3%
|
131 856
+5%
|
130 418
-1%
|
133 387
+2%
|
126 962
-5%
|
125 163
-1%
|
131 612
+5%
|
131 691
+0%
|
138 878
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(49 025)
|
(44 089)
|
(76 072)
|
(44 825)
|
(78 266)
|
(79 871)
|
(48 353)
|
(83 581)
|
(84 849)
|
(52 361)
|
(90 804)
|
(98 197)
|
(61 894)
|
(106 217)
|
(109 122)
|
(63 323)
|
(116 010)
|
(124 375)
|
(75 048)
|
(129 722)
|
(133 031)
|
(76 254)
|
(151 346)
|
(131 931)
|
(91 330)
|
(67 588)
|
(64 036)
|
(62 412)
|
(65 659)
|
(74 651)
|
(80 325)
|
(85 551)
|
(88 967)
|
(86 989)
|
(94 084)
|
(97 962)
|
(102 937)
|
(105 531)
|
(108 644)
|
(108 494)
|
(110 193)
|
(118 503)
|
(110 221)
|
(110 242)
|
(109 764)
|
(107 867)
|
(110 912)
|
(113 673)
|
(120 835)
|
(116 043)
|
(113 433)
|
(110 779)
|
(111 614)
|
(114 967)
|
(115 843)
|
(126 067)
|
(116 646)
|
(113 820)
|
(110 672)
|
(98 411)
|
(97 528)
|
(96 375)
|
(84 695)
|
(74 777)
|
(62 306)
|
(55 908)
|
(59 650)
|
(61 645)
|
(66 932)
|
(63 209)
|
(68 619)
|
(68 116)
|
(71 769)
|
(82 574)
|
(85 508)
|
(93 156)
|
(91 001)
|
(94 097)
|
(91 742)
|
(89 994)
|
(94 956)
|
(95 852)
|
(100 395)
|
|
| Gross Profit |
31 958
N/A
|
32 141
+1%
|
51 929
+62%
|
29 071
-44%
|
47 535
+64%
|
45 026
-5%
|
27 065
-40%
|
48 719
+80%
|
54 448
+12%
|
37 422
-31%
|
60 101
+61%
|
61 776
+3%
|
39 732
-36%
|
66 449
+67%
|
68 124
+3%
|
41 316
-39%
|
70 919
+72%
|
74 368
+5%
|
42 771
-42%
|
73 228
+71%
|
74 989
+2%
|
41 888
-44%
|
83 792
+100%
|
75 984
-9%
|
54 632
-28%
|
43 973
-20%
|
42 910
-2%
|
42 440
-1%
|
42 471
+0%
|
46 376
+9%
|
47 393
+2%
|
48 979
+3%
|
52 452
+7%
|
51 775
-1%
|
53 420
+3%
|
52 361
-2%
|
51 790
-1%
|
51 404
-1%
|
50 608
-2%
|
49 312
-3%
|
48 185
-2%
|
50 753
+5%
|
48 765
-4%
|
48 891
+0%
|
48 422
-1%
|
46 255
-4%
|
47 469
+3%
|
47 491
+0%
|
47 085
-1%
|
45 549
-3%
|
44 886
-1%
|
43 570
-3%
|
48 010
+10%
|
48 408
+1%
|
47 359
-2%
|
51 915
+10%
|
48 275
-7%
|
46 306
-4%
|
46 206
0%
|
39 892
-14%
|
40 289
+1%
|
39 094
-3%
|
35 854
-8%
|
33 782
-6%
|
27 558
-18%
|
25 619
-7%
|
27 186
+6%
|
31 907
+17%
|
35 920
+13%
|
35 228
-2%
|
38 874
+10%
|
38 077
-2%
|
36 161
-5%
|
38 987
+8%
|
39 553
+1%
|
38 700
-2%
|
39 417
+2%
|
39 290
0%
|
35 220
-10%
|
35 169
0%
|
36 656
+4%
|
35 839
-2%
|
38 483
+7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(24 771)
|
(22 411)
|
(38 099)
|
(22 049)
|
(37 811)
|
(38 232)
|
(22 791)
|
(40 974)
|
(43 570)
|
(28 767)
|
(48 706)
|
(50 395)
|
(31 036)
|
(52 679)
|
(54 415)
|
(32 800)
|
(56 323)
|
(58 171)
|
(36 624)
|
(62 299)
|
(64 769)
|
(36 317)
|
(70 448)
|
(59 996)
|
(40 497)
|
(32 625)
|
(31 889)
|
(32 683)
|
(34 217)
|
(34 113)
|
(35 442)
|
(35 065)
|
(36 205)
|
(37 746)
|
(39 223)
|
(40 088)
|
(40 755)
|
(40 977)
|
(42 819)
|
(42 395)
|
(42 721)
|
(42 078)
|
(41 703)
|
(40 583)
|
(39 347)
|
(38 978)
|
(38 350)
|
(38 659)
|
(39 592)
|
(39 821)
|
(39 510)
|
(39 966)
|
(41 432)
|
(41 469)
|
(41 426)
|
(42 107)
|
(40 035)
|
(39 217)
|
(38 906)
|
(37 203)
|
(36 803)
|
(35 061)
|
(33 241)
|
(31 290)
|
(29 484)
|
(31 897)
|
(32 148)
|
(33 322)
|
(34 662)
|
(32 646)
|
(34 266)
|
(34 510)
|
(34 161)
|
(35 602)
|
(36 575)
|
(36 767)
|
(37 799)
|
(37 657)
|
(36 749)
|
(37 825)
|
(37 862)
|
(37 658)
|
(37 563)
|
|
| Selling, General & Administrative |
(23 773)
|
(21 320)
|
(37 008)
|
(20 896)
|
(36 681)
|
(37 102)
|
(21 722)
|
(39 705)
|
(42 301)
|
(27 813)
|
(47 891)
|
(49 580)
|
(30 229)
|
(51 915)
|
(53 651)
|
(32 010)
|
(55 914)
|
(57 762)
|
(35 384)
|
(62 299)
|
(64 769)
|
(35 341)
|
(70 448)
|
(59 996)
|
(40 497)
|
(31 581)
|
(31 889)
|
(32 683)
|
(34 217)
|
(33 099)
|
(35 184)
|
(35 064)
|
(36 205)
|
(36 868)
|
(38 647)
|
(40 088)
|
(40 755)
|
(37 961)
|
(41 908)
|
(42 394)
|
(42 719)
|
(38 209)
|
(41 702)
|
(40 582)
|
(39 346)
|
(37 250)
|
(38 349)
|
(38 659)
|
(39 592)
|
(38 222)
|
(39 509)
|
(39 965)
|
(41 430)
|
(39 135)
|
(41 426)
|
(42 107)
|
(40 035)
|
(37 055)
|
(38 905)
|
(37 204)
|
(36 804)
|
(33 111)
|
(33 241)
|
(31 287)
|
(29 484)
|
(30 087)
|
(32 147)
|
(33 322)
|
(34 660)
|
(31 735)
|
(34 265)
|
(34 509)
|
(34 160)
|
(34 676)
|
(36 575)
|
(36 767)
|
(37 799)
|
(36 882)
|
(36 748)
|
(37 824)
|
(37 861)
|
(36 745)
|
(37 562)
|
|
| Depreciation & Amortization |
(998)
|
(1 091)
|
0
|
(1 153)
|
(1 130)
|
0
|
(1 069)
|
(1 269)
|
0
|
(954)
|
(815)
|
0
|
(807)
|
(764)
|
0
|
(790)
|
0
|
0
|
(1 240)
|
0
|
0
|
(976)
|
0
|
0
|
0
|
(1 044)
|
0
|
0
|
0
|
(1 013)
|
0
|
0
|
0
|
(877)
|
0
|
0
|
0
|
(3 015)
|
0
|
0
|
0
|
(3 868)
|
0
|
0
|
0
|
(1 728)
|
0
|
0
|
0
|
(1 598)
|
0
|
0
|
0
|
(2 334)
|
0
|
0
|
0
|
(2 161)
|
0
|
0
|
0
|
(1 949)
|
0
|
0
|
0
|
(1 810)
|
0
|
0
|
0
|
(910)
|
0
|
0
|
0
|
(926)
|
0
|
0
|
0
|
(773)
|
0
|
0
|
0
|
(913)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(1 091)
|
0
|
0
|
(1 130)
|
0
|
0
|
(1 269)
|
0
|
0
|
(815)
|
0
|
0
|
(764)
|
0
|
(409)
|
(409)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(258)
|
0
|
0
|
(1)
|
(576)
|
0
|
0
|
(1)
|
(911)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
1
|
1
|
(1)
|
0
|
(3)
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(1)
|
0
|
(1)
|
|
| Operating Income |
7 187
N/A
|
9 730
+35%
|
13 830
+42%
|
7 022
-49%
|
9 724
+38%
|
6 794
-30%
|
4 274
-37%
|
7 745
+81%
|
10 878
+40%
|
8 655
-20%
|
11 395
+32%
|
11 381
0%
|
8 696
-24%
|
13 770
+58%
|
13 709
0%
|
8 516
-38%
|
14 596
+71%
|
16 197
+11%
|
6 147
-62%
|
10 929
+78%
|
10 220
-6%
|
5 571
-45%
|
13 344
+140%
|
15 988
+20%
|
14 135
-12%
|
11 348
-20%
|
11 021
-3%
|
9 757
-11%
|
8 254
-15%
|
12 263
+49%
|
11 951
-3%
|
13 914
+16%
|
16 247
+17%
|
14 029
-14%
|
14 197
+1%
|
12 273
-14%
|
11 035
-10%
|
10 427
-6%
|
7 789
-25%
|
6 917
-11%
|
5 464
-21%
|
8 675
+59%
|
7 062
-19%
|
8 308
+18%
|
9 075
+9%
|
7 277
-20%
|
9 119
+25%
|
8 832
-3%
|
7 493
-15%
|
5 728
-24%
|
5 376
-6%
|
3 604
-33%
|
6 578
+83%
|
6 939
+5%
|
5 933
-14%
|
9 808
+65%
|
8 240
-16%
|
7 089
-14%
|
7 300
+3%
|
2 689
-63%
|
3 486
+30%
|
4 033
+16%
|
2 613
-35%
|
2 492
-5%
|
(1 926)
N/A
|
(6 278)
-226%
|
(4 962)
+21%
|
(1 415)
+71%
|
1 258
N/A
|
2 582
+105%
|
4 608
+78%
|
3 567
-23%
|
2 000
-44%
|
3 385
+69%
|
2 978
-12%
|
1 933
-35%
|
1 618
-16%
|
1 633
+1%
|
(1 529)
N/A
|
(2 656)
-74%
|
(1 206)
+55%
|
(1 819)
-51%
|
920
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(226)
|
(206)
|
(210)
|
(56)
|
9
|
167
|
716
|
1 043
|
1 205
|
445
|
498
|
(6)
|
(750)
|
(1 541)
|
(2 406)
|
(1 432)
|
(2 706)
|
(3 084)
|
(1 787)
|
(3 040)
|
(2 481)
|
(470)
|
(1 411)
|
(972)
|
(294)
|
(1 438)
|
(1 208)
|
(1 102)
|
(1 032)
|
(1 881)
|
(2 092)
|
(2 073)
|
(1 882)
|
1 024
|
1 382
|
6 370
|
6 445
|
4 995
|
5 092
|
376
|
3 630
|
3 270
|
2 797
|
1 978
|
(1 554)
|
(1 270)
|
(1 132)
|
(696)
|
(765)
|
(1 153)
|
(1 025)
|
(866)
|
(262)
|
(452)
|
(314)
|
(230)
|
(963)
|
(593)
|
(738)
|
(926)
|
(629)
|
(489)
|
(652)
|
(470)
|
1 577
|
1 616
|
1 815
|
1 956
|
(2)
|
(119)
|
(67)
|
1 149
|
1 290
|
1 241
|
3 086
|
1 803
|
1 343
|
1 373
|
(293)
|
(504)
|
129
|
352
|
328
|
|
| Non-Reccuring Items |
(781)
|
(866)
|
(969)
|
(153)
|
(1 128)
|
(2 508)
|
(2 196)
|
(2 750)
|
(1 475)
|
(875)
|
(1 123)
|
(1 202)
|
(326)
|
(237)
|
133
|
(1 707)
|
(1 762)
|
(1 746)
|
(2 445)
|
(2 843)
|
(3 283)
|
(430)
|
(1 089)
|
(1 106)
|
(866)
|
(970)
|
(747)
|
(625)
|
(542)
|
(118)
|
0
|
(204)
|
(734)
|
(576)
|
0
|
(790)
|
(743)
|
(541)
|
0
|
(707)
|
(438)
|
(1 061)
|
(869)
|
(900)
|
(934)
|
1 884
|
1 660
|
1 700
|
1 551
|
(816)
|
(809)
|
(973)
|
(504)
|
(109)
|
(71)
|
(219)
|
(943)
|
(1 099)
|
(1 292)
|
(1 032)
|
(449)
|
(2 826)
|
(3 155)
|
(3 227)
|
(4 979)
|
(4 746)
|
(4 323)
|
(4 269)
|
(2 362)
|
(210)
|
(206)
|
(413)
|
(607)
|
(42)
|
(783)
|
(681)
|
(554)
|
(193)
|
4 041
|
5 839
|
5 746
|
5 326
|
924
|
|
| Gain/Loss on Disposition of Assets |
(21)
|
(165)
|
(390)
|
(232)
|
(287)
|
(88)
|
(171)
|
(208)
|
(208)
|
(29)
|
(27)
|
(5)
|
(17)
|
(25)
|
(41)
|
(42)
|
(66)
|
(66)
|
(67)
|
(85)
|
(215)
|
(298)
|
(364)
|
(357)
|
(254)
|
(136)
|
(156)
|
(157)
|
(113)
|
(171)
|
(84)
|
(99)
|
(121)
|
(191)
|
(191)
|
(174)
|
(167)
|
(22)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
28 757
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(162)
|
158
|
183
|
165
|
90
|
39
|
(25)
|
11
|
80
|
41
|
87
|
(167)
|
(158)
|
(441)
|
(263)
|
(24)
|
(121)
|
(373)
|
(195)
|
(631)
|
(538)
|
210
|
(110)
|
124
|
334
|
265
|
160
|
154
|
155
|
182
|
143
|
137
|
253
|
36
|
170
|
172
|
421
|
90
|
350
|
393
|
85
|
178
|
143
|
46
|
59
|
47
|
139
|
171
|
49
|
(95)
|
(110)
|
(97)
|
5
|
95
|
107
|
128
|
83
|
1
|
(67)
|
(72)
|
(91)
|
(34)
|
(2)
|
(1)
|
167
|
166
|
28 926
|
28 899
|
28 790
|
(24)
|
(1)
|
12
|
(47)
|
67
|
709
|
671
|
678
|
(49)
|
(12)
|
(57)
|
(34)
|
(97)
|
(132)
|
|
| Pre-Tax Income |
5 997
N/A
|
8 651
+44%
|
12 444
+44%
|
6 746
-46%
|
8 408
+25%
|
4 404
-48%
|
2 598
-41%
|
5 841
+125%
|
10 480
+79%
|
8 237
-21%
|
10 830
+31%
|
10 001
-8%
|
7 445
-26%
|
11 526
+55%
|
11 132
-3%
|
5 311
-52%
|
9 941
+87%
|
10 928
+10%
|
1 653
-85%
|
4 330
+162%
|
3 703
-14%
|
4 583
+24%
|
10 370
+126%
|
13 677
+32%
|
13 055
-5%
|
9 069
-31%
|
9 070
+0%
|
8 027
-11%
|
6 722
-16%
|
10 275
+53%
|
9 918
-3%
|
11 675
+18%
|
13 763
+18%
|
14 322
+4%
|
15 558
+9%
|
17 851
+15%
|
16 991
-5%
|
14 949
-12%
|
13 231
-11%
|
6 979
-47%
|
8 741
+25%
|
11 046
+26%
|
9 133
-17%
|
9 432
+3%
|
6 646
-30%
|
7 938
+19%
|
9 786
+23%
|
10 007
+2%
|
8 328
-17%
|
3 640
-56%
|
3 432
-6%
|
1 668
-51%
|
5 817
+249%
|
6 445
+11%
|
5 655
-12%
|
9 487
+68%
|
6 417
-32%
|
5 390
-16%
|
5 203
-3%
|
659
-87%
|
2 317
+252%
|
684
-70%
|
(1 196)
N/A
|
(1 206)
-1%
|
(5 161)
-328%
|
19 515
N/A
|
21 456
+10%
|
25 171
+17%
|
27 684
+10%
|
2 231
-92%
|
4 336
+94%
|
4 317
0%
|
2 638
-39%
|
4 651
+76%
|
5 990
+29%
|
3 726
-38%
|
3 085
-17%
|
2 764
-10%
|
2 207
-20%
|
2 622
+19%
|
4 635
+77%
|
3 762
-19%
|
2 040
-46%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 811)
|
(3 846)
|
(5 571)
|
(3 091)
|
(4 256)
|
(2 893)
|
(1 756)
|
(3 223)
|
(4 812)
|
(3 751)
|
(5 475)
|
(5 725)
|
(4 417)
|
(6 887)
|
(7 054)
|
(4 505)
|
(7 610)
|
(8 071)
|
(2 744)
|
(5 523)
|
(5 754)
|
(4 503)
|
(8 286)
|
(8 046)
|
(6 190)
|
(3 884)
|
(4 177)
|
(3 928)
|
(3 842)
|
(5 038)
|
(4 703)
|
(5 400)
|
(6 243)
|
(6 435)
|
(7 696)
|
(8 332)
|
(7 795)
|
(7 787)
|
(6 857)
|
(4 581)
|
(4 533)
|
(4 450)
|
(3 565)
|
(4 081)
|
(3 633)
|
(3 551)
|
(4 083)
|
(4 089)
|
(3 758)
|
(2 724)
|
(2 612)
|
(2 074)
|
(2 872)
|
(3 158)
|
(2 883)
|
(4 031)
|
(2 885)
|
(2 479)
|
(2 482)
|
(1 092)
|
(1 733)
|
(1 225)
|
(723)
|
(819)
|
219
|
(6 353)
|
(6 687)
|
(7 378)
|
(8 115)
|
(1 148)
|
(1 576)
|
(1 576)
|
(1 080)
|
(1 626)
|
(1 994)
|
(1 555)
|
(1 562)
|
(1 584)
|
(1 871)
|
(2 193)
|
(2 672)
|
(2 420)
|
(1 682)
|
|
| Income from Continuing Operations |
3 186
|
4 805
|
6 873
|
3 655
|
4 152
|
1 511
|
842
|
2 618
|
5 668
|
4 486
|
5 355
|
4 276
|
3 028
|
4 639
|
4 078
|
806
|
2 331
|
2 857
|
(1 091)
|
(1 193)
|
(2 051)
|
80
|
2 084
|
5 631
|
6 865
|
5 185
|
4 893
|
4 099
|
2 880
|
5 237
|
5 215
|
6 275
|
7 520
|
7 887
|
7 862
|
9 519
|
9 196
|
7 162
|
6 374
|
2 398
|
4 208
|
6 596
|
5 568
|
5 351
|
3 013
|
4 387
|
5 703
|
5 918
|
4 570
|
916
|
820
|
(406)
|
2 945
|
3 287
|
2 772
|
5 456
|
3 532
|
2 911
|
2 721
|
(433)
|
584
|
(541)
|
(1 919)
|
(2 025)
|
(4 942)
|
13 162
|
14 769
|
17 793
|
19 569
|
1 083
|
2 760
|
2 741
|
1 558
|
3 025
|
3 996
|
2 171
|
1 523
|
1 180
|
336
|
429
|
1 963
|
1 342
|
358
|
|
| Income to Minority Interest |
(59)
|
(49)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
0
|
40
|
96
|
171
|
107
|
218
|
255
|
192
|
826
|
1 422
|
904
|
1 714
|
1 106
|
344
|
127
|
(34)
|
(68)
|
(52)
|
(302)
|
(562)
|
(924)
|
(1 111)
|
(564)
|
(500)
|
(71)
|
(8)
|
(370)
|
(283)
|
(455)
|
(470)
|
(620)
|
(305)
|
(161)
|
(39)
|
(95)
|
(420)
|
(644)
|
(811)
|
(797)
|
(858)
|
(780)
|
(730)
|
(685)
|
(637)
|
(636)
|
(626)
|
(555)
|
(569)
|
(557)
|
(586)
|
(561)
|
(539)
|
(605)
|
(504)
|
(330)
|
(221)
|
(59)
|
(45)
|
(162)
|
(174)
|
(225)
|
(218)
|
(281)
|
(224)
|
(177)
|
(168)
|
(193)
|
(219)
|
(267)
|
(259)
|
(203)
|
(292)
|
|
| Net Income (Common) |
2 878
N/A
|
4 506
+57%
|
6 573
+46%
|
3 397
-48%
|
3 893
+15%
|
1 254
-68%
|
451
-64%
|
2 228
+394%
|
5 277
+137%
|
4 028
-24%
|
4 895
+22%
|
3 818
-22%
|
3 063
-20%
|
4 732
+54%
|
4 244
-10%
|
909
-79%
|
2 543
+180%
|
3 104
+22%
|
(905)
N/A
|
(376)
+58%
|
(637)
-69%
|
975
N/A
|
3 784
+288%
|
6 724
+78%
|
7 195
+7%
|
5 308
-26%
|
4 854
-9%
|
4 028
-17%
|
2 830
-30%
|
4 934
+74%
|
4 652
-6%
|
5 351
+15%
|
6 408
+20%
|
7 322
+14%
|
7 362
+1%
|
9 448
+28%
|
9 187
-3%
|
6 791
-26%
|
6 090
-10%
|
1 942
-68%
|
3 738
+92%
|
5 975
+60%
|
5 263
-12%
|
5 191
-1%
|
2 972
-43%
|
4 292
+44%
|
5 281
+23%
|
5 272
0%
|
3 759
-29%
|
118
-97%
|
(38)
N/A
|
(1 187)
-3 024%
|
2 213
N/A
|
2 601
+18%
|
2 134
-18%
|
4 818
+126%
|
2 906
-40%
|
2 354
-19%
|
2 151
-9%
|
(992)
N/A
|
(4)
+100%
|
(1 102)
-27 450%
|
(2 458)
-123%
|
(2 629)
-7%
|
(5 445)
-107%
|
12 831
N/A
|
14 546
+13%
|
17 732
+22%
|
19 522
+10%
|
919
-95%
|
2 583
+181%
|
2 514
-3%
|
1 338
-47%
|
2 742
+105%
|
3 771
+38%
|
1 993
-47%
|
1 353
-32%
|
987
-27%
|
117
-88%
|
161
+38%
|
1 705
+959%
|
1 138
-33%
|
65
-94%
|
|
| EPS (Diluted) |
63.49
N/A
|
102.05
+61%
|
148.87
+46%
|
76.95
-48%
|
88.17
+15%
|
28.42
-68%
|
10.22
-64%
|
51.87
+408%
|
122.87
+137%
|
93.79
-24%
|
113.98
+22%
|
88.9
-22%
|
71.33
-20%
|
110.19
+54%
|
98.83
-10%
|
21.17
-79%
|
59.22
+180%
|
72.28
+22%
|
-21.07
N/A
|
-8.75
+58%
|
-14.83
-69%
|
22.7
N/A
|
88.12
+288%
|
156.58
+78%
|
167.55
+7%
|
123.59
-26%
|
112.96
-9%
|
93.71
-17%
|
65.84
-30%
|
114.95
+75%
|
108.8
-5%
|
124.78
+15%
|
150.28
+20%
|
170.98
+14%
|
172.32
+1%
|
220.56
+28%
|
215.37
-2%
|
158.93
-26%
|
144.31
-9%
|
46.65
-68%
|
88.38
+89%
|
140.58
+59%
|
121.62
-13%
|
121.24
0%
|
67.87
-44%
|
99.27
+46%
|
122.53
+23%
|
122.14
0%
|
87.27
-29%
|
2.73
-97%
|
-0.87
N/A
|
-27.56
-3 068%
|
50.68
N/A
|
60.09
+19%
|
49.52
-18%
|
110.66
+123%
|
67.2
-39%
|
54.34
-19%
|
49.61
-9%
|
-22.28
N/A
|
-0.09
+100%
|
-25.37
-28 089%
|
-56.51
-123%
|
-60.29
-7%
|
-124.74
-107%
|
298.1
N/A
|
345.75
+16%
|
393.69
+14%
|
433.49
+10%
|
20.75
-95%
|
57.35
+176%
|
55.72
-3%
|
29.63
-47%
|
60.78
+105%
|
83.52
+37%
|
44.06
-47%
|
29.89
-32%
|
21.83
-27%
|
2.59
-88%
|
3.64
+41%
|
39.99
+999%
|
26.1
-35%
|
1.53
-94%
|
|