Toyota Tsusho Corp
TSE:8015
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T
|
Toyota Tsusho Corp
TSE:8015
|
JP |
|
A&D Holon Holdings Co Ltd
TSE:7745
|
JP |
|
M
|
Master Drilling Group Ltd
JSE:MDI
|
ZA |
|
YTL Corporation Bhd
OTC:YTLCF
|
MY |
|
C
|
Carbonxt Group Ltd
ASX:CG1
|
AU |
|
Schroder BSC Social Impact Trust PLC
LSE:SBSI
|
UK |
|
Sundial Growers Inc
NASDAQ:SNDL
|
CA |
|
Havells India Ltd
NSE:HAVELLS
|
IN |
Income Statement
Earnings Waterfall
Toyota Tsusho Corp
Income Statement
Toyota Tsusho 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
1 018
|
0
|
0
|
1 543
|
0
|
0
|
4 188
|
0
|
0
|
5 369
|
0
|
0
|
4 613
|
0
|
0
|
3 764
|
0
|
0
|
3 354
|
6 720
|
10 229
|
13 830
|
13 800
|
13 803
|
13 680
|
13 688
|
14 841
|
15 844
|
17 066
|
18 685
|
20 380
|
22 079
|
23 911
|
25 499
|
26 133
|
26 701
|
27 004
|
26 842
|
26 883
|
27 236
|
27 919
|
28 309
|
27 667
|
26 682
|
26 249
|
26 058
|
26 661
|
27 240
|
26 898
|
26 709
|
26 267
|
26 454
|
26 743
|
27 033
|
28 105
|
28 604
|
29 491
|
29 880
|
29 046
|
27 987
|
26 486
|
24 706
|
24 011
|
24 284
|
24 868
|
26 650
|
29 305
|
33 591
|
40 253
|
46 930
|
52 175
|
57 166
|
59 523
|
60 890
|
62 114
|
61 623
|
59 426
|
56 856
|
0
|
0
|
0
|
|
| Revenue |
2 177 300
N/A
|
2 306 241
+6%
|
2 426 902
+5%
|
2 518 526
+4%
|
2 662 753
+6%
|
2 877 593
+8%
|
3 438 945
+20%
|
3 966 578
+15%
|
4 535 109
+14%
|
4 809 087
+6%
|
5 027 404
+5%
|
5 386 905
+7%
|
5 590 979
+4%
|
5 849 368
+5%
|
5 398 451
-8%
|
4 525 462
-16%
|
3 788 718
-16%
|
3 670 966
-3%
|
3 978 371
+8%
|
4 124 516
+4%
|
4 206 399
+2%
|
5 743 649
+37%
|
5 691 482
-1%
|
5 766 849
+1%
|
5 821 092
+1%
|
5 916 759
+2%
|
6 246 465
+6%
|
6 340 803
+2%
|
6 339 666
0%
|
6 304 354
-1%
|
6 560 691
+4%
|
6 837 231
+4%
|
7 301 666
+7%
|
7 743 237
+6%
|
7 930 857
+2%
|
8 384 673
+6%
|
8 623 269
+3%
|
8 663 460
+0%
|
8 717 788
+1%
|
8 592 719
-1%
|
8 340 226
-3%
|
6 246 103
-25%
|
5 478 847
-12%
|
4 706 786
-14%
|
4 238 195
-10%
|
5 797 362
+37%
|
6 000 501
+4%
|
6 184 282
+3%
|
6 400 994
+4%
|
6 491 035
+1%
|
6 566 797
+1%
|
6 720 856
+2%
|
6 740 463
+0%
|
6 762 702
+0%
|
6 802 491
+1%
|
6 765 513
-1%
|
6 716 829
-1%
|
6 694 071
0%
|
6 198 199
-7%
|
6 062 355
-2%
|
6 080 858
+0%
|
6 309 303
+4%
|
6 987 446
+11%
|
7 321 385
+5%
|
7 639 085
+4%
|
8 028 000
+5%
|
8 531 502
+6%
|
9 191 080
+8%
|
9 618 688
+5%
|
9 848 560
+2%
|
10 013 681
+2%
|
10 076 047
+1%
|
10 191 339
+1%
|
10 188 980
0%
|
10 189 700
+0%
|
10 119 664
-1%
|
10 126 569
+0%
|
10 309 550
+2%
|
10 361 897
+1%
|
10 658 014
+3%
|
11 043 379
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 065 622)
|
(2 184 618)
|
(2 299 330)
|
(2 382 539)
|
(2 517 898)
|
(2 717 470)
|
(3 252 225)
|
(3 752 327)
|
(4 293 622)
|
(4 548 341)
|
(4 754 571)
|
(5 102 282)
|
(5 303 103)
|
(5 551 540)
|
(5 114 944)
|
(4 276 976)
|
(3 573 627)
|
(3 465 358)
|
(3 751 971)
|
(3 884 857)
|
(3 956 985)
|
(5 412 919)
|
(5 369 970)
|
(5 444 286)
|
(5 490 471)
|
(5 572 759)
|
(5 880 972)
|
(5 967 447)
|
(5 953 071)
|
(5 900 465)
|
(6 111 794)
|
(6 339 700)
|
(6 760 047)
|
(7 160 738)
|
(7 341 041)
|
(7 781 802)
|
(8 002 979)
|
(8 028 888)
|
(8 082 139)
|
(7 954 173)
|
(7 711 412)
|
(5 633 564)
|
(4 880 355)
|
(4 135 359)
|
(3 668 417)
|
(5 226 490)
|
(5 414 185)
|
(5 579 813)
|
(5 794 801)
|
(5 884 753)
|
(5 954 067)
|
(6 097 053)
|
(6 108 698)
|
(6 124 273)
|
(6 162 725)
|
(6 129 004)
|
(6 081 768)
|
(6 054 186)
|
(5 601 545)
|
(5 473 351)
|
(5 487 930)
|
(5 701 677)
|
(6 311 191)
|
(6 612 558)
|
(6 902 335)
|
(7 268 763)
|
(7 717 255)
|
(8 311 878)
|
(8 682 553)
|
(8 879 714)
|
(9 026 826)
|
(9 070 055)
|
(9 165 628)
|
(9 136 605)
|
(9 118 740)
|
(9 045 333)
|
(9 036 237)
|
(9 188 426)
|
(9 236 124)
|
(9 493 506)
|
(9 836 002)
|
|
| Gross Profit |
111 678
N/A
|
121 623
+9%
|
127 572
+5%
|
135 987
+7%
|
144 855
+7%
|
160 123
+11%
|
186 720
+17%
|
214 251
+15%
|
241 487
+13%
|
260 746
+8%
|
272 833
+5%
|
284 623
+4%
|
287 876
+1%
|
297 828
+3%
|
283 507
-5%
|
248 486
-12%
|
215 091
-13%
|
205 608
-4%
|
226 400
+10%
|
239 659
+6%
|
249 414
+4%
|
330 730
+33%
|
321 512
-3%
|
322 563
+0%
|
330 621
+2%
|
344 000
+4%
|
365 493
+6%
|
373 356
+2%
|
386 595
+4%
|
403 889
+4%
|
448 897
+11%
|
497 531
+11%
|
541 619
+9%
|
582 499
+8%
|
589 816
+1%
|
602 871
+2%
|
620 290
+3%
|
634 572
+2%
|
635 649
+0%
|
638 546
+0%
|
628 814
-2%
|
612 539
-3%
|
598 492
-2%
|
571 427
-5%
|
569 778
0%
|
570 872
+0%
|
586 316
+3%
|
604 469
+3%
|
606 193
+0%
|
606 282
+0%
|
612 730
+1%
|
623 803
+2%
|
631 765
+1%
|
638 429
+1%
|
639 766
+0%
|
636 509
-1%
|
635 061
0%
|
639 885
+1%
|
596 654
-7%
|
589 004
-1%
|
592 928
+1%
|
607 626
+2%
|
676 255
+11%
|
708 827
+5%
|
736 750
+4%
|
759 237
+3%
|
814 247
+7%
|
879 202
+8%
|
936 135
+6%
|
968 846
+3%
|
986 855
+2%
|
1 005 992
+2%
|
1 025 711
+2%
|
1 052 375
+3%
|
1 070 960
+2%
|
1 074 331
+0%
|
1 090 332
+1%
|
1 121 124
+3%
|
1 125 773
+0%
|
1 164 508
+3%
|
1 207 377
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(79 971)
|
(84 825)
|
(86 935)
|
(92 095)
|
(95 020)
|
(101 778)
|
(121 882)
|
(140 427)
|
(160 066)
|
(168 203)
|
(173 158)
|
(180 519)
|
(182 943)
|
(186 932)
|
(183 442)
|
(176 759)
|
(170 625)
|
(167 187)
|
(170 019)
|
(174 652)
|
(179 334)
|
(245 427)
|
(247 931)
|
(248 929)
|
(251 579)
|
(251 597)
|
(260 394)
|
(267 520)
|
(276 897)
|
(288 014)
|
(318 450)
|
(353 154)
|
(387 380)
|
(421 178)
|
(435 067)
|
(444 192)
|
(454 609)
|
(465 116)
|
(469 974)
|
(477 041)
|
(478 579)
|
(447 479)
|
(438 041)
|
(409 627)
|
(399 866)
|
(410 616)
|
(416 667)
|
(426 450)
|
(424 084)
|
(412 481)
|
(407 469)
|
(413 090)
|
(411 068)
|
(405 993)
|
(421 333)
|
(416 223)
|
(420 538)
|
(423 679)
|
(422 964)
|
(414 336)
|
(402 119)
|
(393 482)
|
(405 862)
|
(418 836)
|
(436 993)
|
(449 391)
|
(488 301)
|
(521 192)
|
(548 907)
|
(534 599)
|
(571 713)
|
(577 272)
|
(586 056)
|
(582 082)
|
(617 163)
|
(610 635)
|
(626 388)
|
(610 700)
|
(621 070)
|
(654 122)
|
(673 369)
|
|
| Selling, General & Administrative |
(79 971)
|
(83 779)
|
(86 935)
|
(92 095)
|
(94 124)
|
(101 778)
|
(121 882)
|
(132 324)
|
(160 066)
|
(168 203)
|
(172 051)
|
(180 519)
|
(182 943)
|
(200 465)
|
(183 442)
|
(176 759)
|
(170 625)
|
(167 187)
|
(170 019)
|
(174 652)
|
(179 334)
|
(215 333)
|
(247 931)
|
(248 929)
|
(251 579)
|
(220 937)
|
(260 393)
|
(267 519)
|
(276 896)
|
(252 799)
|
(318 448)
|
(353 153)
|
(387 379)
|
(351 380)
|
(435 066)
|
(444 191)
|
(454 608)
|
(390 047)
|
(469 974)
|
(477 039)
|
(478 578)
|
(399 088)
|
(379 922)
|
(359 047)
|
(341 866)
|
(375 862)
|
(413 923)
|
(415 046)
|
(419 266)
|
(377 648)
|
(413 874)
|
(420 349)
|
(417 571)
|
(386 145)
|
(422 996)
|
(419 825)
|
(426 863)
|
(380 608)
|
(422 303)
|
(415 194)
|
(403 905)
|
(348 881)
|
(411 302)
|
(420 885)
|
(434 408)
|
(395 595)
|
(468 396)
|
(490 313)
|
(515 284)
|
(473 465)
|
(547 126)
|
(559 711)
|
(570 411)
|
(523 721)
|
(591 255)
|
(600 450)
|
(607 992)
|
(554 408)
|
(626 086)
|
(647 529)
|
(676 974)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30 094)
|
0
|
0
|
0
|
(30 659)
|
0
|
0
|
0
|
(35 214)
|
0
|
0
|
0
|
(69 797)
|
0
|
0
|
0
|
(75 068)
|
0
|
0
|
0
|
(39 334)
|
0
|
0
|
0
|
(35 373)
|
0
|
0
|
0
|
(36 394)
|
0
|
0
|
0
|
(34 512)
|
0
|
0
|
0
|
(49 556)
|
0
|
0
|
0
|
(51 205)
|
0
|
0
|
0
|
(54 699)
|
0
|
0
|
0
|
(59 259)
|
0
|
0
|
0
|
(59 981)
|
0
|
0
|
0
|
(62 386)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(1 046)
|
0
|
0
|
(896)
|
0
|
0
|
(8 103)
|
0
|
0
|
(1 107)
|
0
|
0
|
13 533
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(9 057)
|
(58 119)
|
(50 580)
|
(58 000)
|
619
|
(2 744)
|
(11 404)
|
(4 818)
|
1 561
|
6 405
|
7 259
|
6 503
|
14 664
|
1 663
|
3 602
|
6 325
|
6 485
|
(661)
|
858
|
1 786
|
6 604
|
5 440
|
2 049
|
(2 585)
|
903
|
(19 905)
|
(30 879)
|
(33 623)
|
(1 875)
|
(24 587)
|
(17 561)
|
(15 645)
|
1 620
|
(25 908)
|
(10 185)
|
(18 396)
|
6 094
|
5 016
|
(6 593)
|
3 605
|
|
| Operating Income |
31 707
N/A
|
36 798
+16%
|
40 637
+10%
|
43 892
+8%
|
49 835
+14%
|
58 345
+17%
|
64 838
+11%
|
73 824
+14%
|
81 421
+10%
|
92 543
+14%
|
99 675
+8%
|
104 104
+4%
|
104 933
+1%
|
110 896
+6%
|
100 065
-10%
|
71 727
-28%
|
44 466
-38%
|
38 421
-14%
|
56 381
+47%
|
65 007
+15%
|
70 080
+8%
|
85 303
+22%
|
73 581
-14%
|
73 634
+0%
|
79 042
+7%
|
92 403
+17%
|
105 099
+14%
|
105 836
+1%
|
109 698
+4%
|
115 875
+6%
|
130 447
+13%
|
144 377
+11%
|
154 239
+7%
|
161 321
+5%
|
154 749
-4%
|
158 679
+3%
|
165 681
+4%
|
169 456
+2%
|
165 675
-2%
|
161 505
-3%
|
150 235
-7%
|
165 060
+10%
|
160 451
-3%
|
161 800
+1%
|
169 912
+5%
|
160 256
-6%
|
169 649
+6%
|
178 019
+5%
|
182 109
+2%
|
193 801
+6%
|
205 261
+6%
|
210 713
+3%
|
220 697
+5%
|
232 436
+5%
|
218 433
-6%
|
220 286
+1%
|
214 523
-3%
|
216 206
+1%
|
173 690
-20%
|
174 668
+1%
|
190 809
+9%
|
214 144
+12%
|
270 393
+26%
|
289 991
+7%
|
299 757
+3%
|
309 846
+3%
|
325 946
+5%
|
358 010
+10%
|
387 228
+8%
|
434 247
+12%
|
415 142
-4%
|
428 720
+3%
|
439 655
+3%
|
470 293
+7%
|
453 797
-4%
|
463 696
+2%
|
463 944
+0%
|
510 424
+10%
|
504 703
-1%
|
510 386
+1%
|
534 008
+5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1 159
|
1 906
|
4 594
|
5 197
|
3 793
|
2 371
|
4 620
|
4 239
|
4 099
|
4 868
|
7 763
|
7 908
|
8 572
|
8 633
|
11 092
|
10 019
|
6 499
|
6 031
|
8 296
|
11 631
|
12 274
|
18 083
|
16 393
|
16 874
|
17 265
|
19 873
|
18 653
|
18 849
|
23 088
|
9 833
|
16 399
|
13 670
|
2 126
|
(3 083)
|
5 617
|
351
|
(7 077)
|
(13 824)
|
(19 309)
|
(23 164)
|
(16 432)
|
(17 748)
|
(2 984)
|
4 873
|
14 286
|
5 182
|
8 340
|
21 467
|
23 430
|
31 267
|
28 295
|
15 706
|
11 261
|
875
|
27 635
|
16 546
|
19 046
|
8 410
|
(4 617)
|
170
|
1 043
|
7 377
|
13 619
|
33 432
|
35 347
|
26 019
|
42 153
|
32 699
|
39 866
|
8 136
|
39 147
|
35 280
|
30 628
|
5 684
|
26 122
|
27 275
|
33 995
|
29 235
|
41 031
|
39 821
|
31 599
|
|
| Non-Reccuring Items |
(428)
|
(2 699)
|
(2 618)
|
(2 758)
|
(2 089)
|
(1 789)
|
94
|
(201)
|
840
|
2 022
|
(452)
|
(80)
|
(1 569)
|
1 545
|
(3 875)
|
(5 536)
|
(4 352)
|
(1 843)
|
(3 845)
|
(4 716)
|
(2 750)
|
(4 970)
|
(3 923)
|
(2 730)
|
(4 478)
|
(1 265)
|
2 861
|
(4 610)
|
2 844
|
(609)
|
(4 281)
|
3 190
|
(5 243)
|
(11 295)
|
(11 381)
|
(11 093)
|
(4 653)
|
(8 018)
|
(12 522)
|
(28 180)
|
(35 089)
|
(70 543)
|
(64 241)
|
(49 430)
|
(46 012)
|
(24 545)
|
(25 878)
|
(25 332)
|
(23 436)
|
(15 320)
|
(15 157)
|
(15 398)
|
(20 651)
|
(4 120)
|
(4 060)
|
(3 887)
|
(434)
|
184
|
159
|
(945)
|
(1 165)
|
(98)
|
(496)
|
484
|
(2 777)
|
(5 736)
|
(5 450)
|
(5 303)
|
(4 157)
|
(15 258)
|
(14 993)
|
(14 804)
|
(12 964)
|
(6 340)
|
(6 874)
|
(7 337)
|
(5 280)
|
(2 796)
|
0
|
0
|
(4 843)
|
|
| Gain/Loss on Disposition of Assets |
6
|
0
|
0
|
233
|
1 985
|
1 985
|
0
|
0
|
0
|
0
|
0
|
0
|
(99)
|
(376)
|
(435)
|
(604)
|
(419)
|
(20)
|
177
|
157
|
(255)
|
(842)
|
4 476
|
5 064
|
5 010
|
5 397
|
19
|
(492)
|
(34)
|
(2 403)
|
(2 179)
|
(2 124)
|
(2 287)
|
486
|
454
|
705
|
1 804
|
0
|
2 475
|
3 080
|
1 986
|
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 |
2 228
|
2 916
|
1 423
|
1 769
|
1 782
|
1 832
|
3 854
|
2 454
|
2 071
|
2 748
|
(118)
|
1 213
|
822
|
3 457
|
1 176
|
(162)
|
(12)
|
4 138
|
4 900
|
5 811
|
5 366
|
2 102
|
8 147
|
9 682
|
7 341
|
6 207
|
6 464
|
4 904
|
240
|
4 576
|
(5 561)
|
(5 023)
|
(469)
|
8 403
|
7 633
|
6 999
|
8 311
|
7 880
|
6 157
|
6 278
|
5 334
|
0
|
(2 278)
|
(4 953)
|
(6 214)
|
2
|
4
|
7
|
4
|
1
|
4
|
3
|
4
|
2
|
4
|
4
|
5
|
1
|
3
|
3
|
3
|
2
|
0
|
2
|
0
|
3
|
4
|
5
|
5
|
1
|
4
|
4
|
5
|
2
|
6
|
3
|
3
|
2
|
0
|
2
|
0
|
|
| Pre-Tax Income |
34 672
N/A
|
38 921
+12%
|
44 036
+13%
|
48 333
+10%
|
55 306
+14%
|
62 744
+13%
|
73 406
+17%
|
80 316
+9%
|
88 431
+10%
|
102 181
+16%
|
106 868
+5%
|
113 145
+6%
|
112 659
0%
|
124 155
+10%
|
108 023
-13%
|
75 444
-30%
|
46 182
-39%
|
46 727
+1%
|
65 909
+41%
|
77 890
+18%
|
84 715
+9%
|
99 676
+18%
|
98 674
-1%
|
102 524
+4%
|
104 180
+2%
|
122 615
+18%
|
133 096
+9%
|
124 487
-6%
|
135 836
+9%
|
127 272
-6%
|
134 825
+6%
|
154 090
+14%
|
148 366
-4%
|
155 832
+5%
|
157 072
+1%
|
155 641
-1%
|
164 066
+5%
|
155 494
-5%
|
142 476
-8%
|
119 519
-16%
|
106 034
-11%
|
76 769
-28%
|
90 948
+18%
|
112 290
+23%
|
131 972
+18%
|
140 895
+7%
|
152 115
+8%
|
174 161
+14%
|
182 107
+5%
|
209 749
+15%
|
218 403
+4%
|
211 024
-3%
|
211 312
+0%
|
229 193
+8%
|
242 013
+6%
|
232 949
-4%
|
233 140
+0%
|
224 801
-4%
|
169 235
-25%
|
173 896
+3%
|
190 690
+10%
|
221 425
+16%
|
283 517
+28%
|
323 909
+14%
|
332 327
+3%
|
330 132
-1%
|
362 653
+10%
|
385 411
+6%
|
422 942
+10%
|
427 126
+1%
|
439 300
+3%
|
449 200
+2%
|
457 324
+2%
|
469 639
+3%
|
473 051
+1%
|
483 637
+2%
|
492 662
+2%
|
536 865
+9%
|
545 734
+2%
|
550 209
+1%
|
560 765
+2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(13 901)
|
(13 249)
|
(13 434)
|
(15 313)
|
(22 421)
|
(26 215)
|
(24 780)
|
(23 124)
|
(21 380)
|
(32 410)
|
(41 710)
|
(51 659)
|
(55 053)
|
(52 201)
|
(45 733)
|
(31 469)
|
(23 050)
|
(22 112)
|
(26 895)
|
(32 420)
|
(33 316)
|
(40 645)
|
(38 290)
|
(37 833)
|
(40 377)
|
(45 028)
|
(47 722)
|
(46 230)
|
(44 025)
|
(42 364)
|
(47 849)
|
(53 684)
|
(56 748)
|
(57 094)
|
(59 009)
|
(58 208)
|
(58 462)
|
(60 055)
|
(57 701)
|
(44 467)
|
(44 975)
|
(77 552)
|
(74 918)
|
(86 789)
|
(88 329)
|
(12 560)
|
(14 641)
|
(20 231)
|
(19 186)
|
(59 359)
|
(58 305)
|
(54 197)
|
(63 271)
|
(74 440)
|
(78 481)
|
(79 384)
|
(70 860)
|
(69 014)
|
(59 216)
|
(59 147)
|
(64 173)
|
(64 978)
|
(78 942)
|
(76 420)
|
(80 917)
|
(81 531)
|
(91 631)
|
(106 500)
|
(113 593)
|
(112 385)
|
(113 673)
|
(119 698)
|
(122 206)
|
(129 389)
|
(128 123)
|
(132 887)
|
(134 997)
|
(148 619)
|
(154 921)
|
(156 464)
|
(161 894)
|
|
| Income from Continuing Operations |
20 771
|
25 672
|
30 602
|
33 020
|
32 885
|
36 529
|
48 626
|
57 192
|
67 051
|
69 771
|
65 158
|
61 486
|
57 606
|
71 954
|
62 290
|
43 975
|
23 132
|
24 615
|
39 014
|
45 470
|
51 399
|
59 031
|
60 384
|
64 691
|
63 803
|
77 587
|
85 374
|
78 257
|
91 811
|
84 908
|
86 976
|
100 406
|
91 618
|
98 738
|
98 063
|
97 433
|
105 604
|
95 439
|
84 775
|
75 052
|
61 059
|
(783)
|
16 030
|
25 501
|
43 643
|
128 335
|
137 474
|
153 930
|
162 921
|
150 390
|
160 098
|
156 827
|
148 041
|
154 753
|
163 532
|
153 565
|
162 280
|
155 787
|
110 019
|
114 749
|
126 517
|
156 447
|
204 575
|
247 489
|
251 410
|
248 601
|
271 022
|
278 911
|
309 349
|
314 741
|
325 627
|
329 502
|
335 118
|
340 250
|
344 928
|
350 750
|
357 665
|
388 246
|
390 813
|
393 745
|
398 871
|
|
| Income to Minority Interest |
(1 275)
|
(1 715)
|
(2 085)
|
(2 501)
|
(2 578)
|
(3 075)
|
(4 161)
|
(5 360)
|
(6 069)
|
(6 436)
|
(6 998)
|
(7 839)
|
(8 315)
|
(8 751)
|
(7 959)
|
(5 843)
|
(4 647)
|
(5 224)
|
(7 598)
|
(8 619)
|
(9 225)
|
(11 857)
|
(11 338)
|
(11 460)
|
(10 565)
|
(11 381)
|
(13 057)
|
(11 748)
|
(15 347)
|
(17 475)
|
(20 435)
|
(24 576)
|
(25 100)
|
(25 703)
|
(25 506)
|
(26 003)
|
(25 814)
|
(27 866)
|
(25 519)
|
(23 950)
|
(22 767)
|
(18 497)
|
(20 300)
|
(18 021)
|
(19 120)
|
(20 431)
|
(20 533)
|
(23 134)
|
(19 874)
|
(20 162)
|
(20 226)
|
(21 419)
|
(21 964)
|
(22 130)
|
(21 969)
|
(20 417)
|
(22 911)
|
(20 234)
|
(16 683)
|
(16 639)
|
(18 180)
|
(21 844)
|
(26 658)
|
(27 006)
|
(25 908)
|
(26 365)
|
(30 658)
|
(32 968)
|
(31 954)
|
(30 585)
|
(23 588)
|
(18 868)
|
(15 532)
|
(8 805)
|
(10 369)
|
(15 515)
|
(19 226)
|
(25 740)
|
(25 795)
|
(25 866)
|
(27 247)
|
|
| Net Income (Common) |
19 500
N/A
|
23 960
+23%
|
28 515
+19%
|
30 520
+7%
|
30 310
-1%
|
33 452
+10%
|
44 472
+33%
|
51 823
+17%
|
60 982
+18%
|
63 324
+4%
|
58 162
-8%
|
53 647
-8%
|
49 290
-8%
|
63 207
+28%
|
54 328
-14%
|
38 132
-30%
|
18 482
-52%
|
19 389
+5%
|
31 410
+62%
|
36 846
+17%
|
42 170
+14%
|
47 169
+12%
|
49 044
+4%
|
53 230
+9%
|
53 236
+0%
|
66 205
+24%
|
72 313
+9%
|
66 506
-8%
|
76 463
+15%
|
67 432
-12%
|
66 540
-1%
|
75 829
+14%
|
66 517
-12%
|
73 034
+10%
|
72 557
-1%
|
71 429
-2%
|
79 787
+12%
|
67 571
-15%
|
59 254
-12%
|
51 100
-14%
|
38 290
-25%
|
(19 280)
N/A
|
(4 270)
+78%
|
7 479
N/A
|
24 521
+228%
|
107 903
+340%
|
116 937
+8%
|
130 792
+12%
|
143 045
+9%
|
130 228
-9%
|
139 870
+7%
|
135 406
-3%
|
126 074
-7%
|
132 622
+5%
|
141 560
+7%
|
133 144
-6%
|
139 364
+5%
|
135 551
-3%
|
93 330
-31%
|
98 105
+5%
|
108 333
+10%
|
134 602
+24%
|
177 915
+32%
|
220 481
+24%
|
225 501
+2%
|
222 235
-1%
|
240 361
+8%
|
245 940
+2%
|
277 391
+13%
|
284 155
+2%
|
302 036
+6%
|
310 631
+3%
|
319 583
+3%
|
331 444
+4%
|
334 555
+1%
|
335 233
+0%
|
338 437
+1%
|
362 506
+7%
|
365 021
+1%
|
367 879
+1%
|
371 625
+1%
|
|
| EPS (Diluted) |
69.64
N/A
|
84.66
+22%
|
101.83
+20%
|
109.01
+7%
|
107.1
-2%
|
119.47
+12%
|
136.83
+15%
|
157.51
+15%
|
180.42
+15%
|
179.89
0%
|
163.83
-9%
|
152.84
-7%
|
140.42
-8%
|
178.04
+27%
|
155.22
-13%
|
108.94
-30%
|
52.2
-52%
|
55.39
+6%
|
89.74
+62%
|
105.27
+17%
|
120.47
+14%
|
134.78
+12%
|
140.12
+4%
|
152.08
+9%
|
152.1
+0%
|
189.15
+24%
|
206.6
+9%
|
190.01
-8%
|
217.84
+15%
|
192.66
-12%
|
189.57
-2%
|
216.05
+14%
|
188.96
-13%
|
208.07
+10%
|
206.12
-1%
|
202.92
-2%
|
226.66
+12%
|
192.1
-15%
|
168.33
-12%
|
145.17
-14%
|
108.77
-25%
|
-54.8
N/A
|
-12.15
+78%
|
21.24
N/A
|
69.66
+228%
|
306.63
+340%
|
332.2
+8%
|
371.56
+12%
|
406.37
+9%
|
370.08
-9%
|
397.35
+7%
|
384.67
-3%
|
358.29
-7%
|
376.89
+5%
|
402.29
+7%
|
378.4
-6%
|
396.07
+5%
|
385.25
-3%
|
265.26
-31%
|
278.83
+5%
|
307.9
+10%
|
382.56
+24%
|
505.67
+32%
|
626.65
+24%
|
640.91
+2%
|
210.54
-67%
|
683.14
+224%
|
698.96
+2%
|
788.36
+13%
|
269.19
-66%
|
858.39
+219%
|
882.78
+3%
|
302.73
-66%
|
313.98
+4%
|
316.92
+1%
|
317.56
+0%
|
320.6
+1%
|
343.4
+7%
|
345.77
+1%
|
348.45
+1%
|
351.99
+1%
|
|