Mitsubishi Corp
TSE:8058
| 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 |
2 334
3 838
|
| 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
Mitsubishi Corp
|
Revenue
|
18.2T
JPY
|
|
Cost of Revenue
|
-16.5T
JPY
|
|
Gross Profit
|
1.7T
JPY
|
|
Operating Expenses
|
-1.3T
JPY
|
|
Operating Income
|
340.1B
JPY
|
|
Other Expenses
|
459.4B
JPY
|
|
Net Income
|
799.5B
JPY
|
Income Statement
Mitsubishi Corp
| Mar-2004 | Jun-2004 | Sep-2004 | Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-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 |
40 015
|
0
|
0
|
0
|
42 889
|
0
|
0
|
0
|
50 529
|
0
|
0
|
0
|
74 293
|
0
|
0
|
0
|
86 585
|
18 949
|
40 643
|
62 936
|
82 462
|
78 501
|
69 564
|
58 744
|
50 366
|
45 657
|
43 132
|
41 237
|
39 776
|
30 476
|
30 068
|
30 965
|
41 835
|
36 227
|
37 157
|
36 912
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
52 259
|
0
|
0
|
0
|
69 148
|
0
|
0
|
0
|
70 038
|
0
|
0
|
0
|
31 745
|
0
|
0
|
0
|
46 682
|
0
|
0
|
0
|
115 377
|
0
|
0
|
0
|
24 385
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 594 527
N/A
|
12 554 860
+687%
|
9 671 574
-23%
|
7 009 352
-28%
|
4 145 884
-41%
|
4 262 417
+3%
|
4 352 423
+2%
|
4 581 075
+5%
|
4 826 944
+5%
|
4 973 562
+3%
|
5 102 506
+3%
|
5 126 290
+0%
|
5 086 800
-1%
|
5 200 311
+2%
|
5 379 667
+3%
|
5 680 732
+6%
|
6 030 806
+6%
|
6 387 438
+6%
|
6 896 953
+8%
|
6 697 232
-3%
|
6 146 406
-8%
|
5 534 977
-10%
|
4 662 762
-16%
|
4 431 571
-5%
|
4 541 500
+2%
|
4 757 819
+5%
|
4 910 811
+3%
|
5 030 516
+2%
|
5 206 873
+4%
|
5 314 313
+2%
|
5 331 099
+0%
|
5 478 739
+3%
|
5 565 832
+2%
|
5 551 289
0%
|
5 687 198
+2%
|
5 798 063
+2%
|
5 968 774
+3%
|
6 508 885
+9%
|
6 912 558
+6%
|
7 379 272
+7%
|
7 635 168
+3%
|
7 641 839
+0%
|
7 739 122
+1%
|
7 753 882
+0%
|
7 669 489
-1%
|
7 595 065
-1%
|
7 470 731
-2%
|
7 241 445
-3%
|
6 925 582
-4%
|
6 633 320
-4%
|
6 252 924
-6%
|
6 198 525
-1%
|
6 425 761
+4%
|
6 694 686
+4%
|
7 150 227
+7%
|
7 420 710
+4%
|
7 567 394
+2%
|
9 646 151
+27%
|
11 853 556
+23%
|
14 071 701
+19%
|
16 103 763
+14%
|
16 169 614
+0%
|
15 884 407
-2%
|
15 344 984
-3%
|
14 779 734
-4%
|
13 505 857
-9%
|
12 784 189
-5%
|
12 460 770
-3%
|
12 884 521
+3%
|
14 010 816
+9%
|
14 882 909
+6%
|
16 145 123
+8%
|
17 264 828
+7%
|
18 914 537
+10%
|
20 259 971
+7%
|
21 178 234
+5%
|
21 571 973
+2%
|
20 864 199
-3%
|
20 411 106
-2%
|
19 993 011
-2%
|
19 567 601
-2%
|
19 517 889
0%
|
19 361 341
-1%
|
18 805 294
-3%
|
18 617 601
-1%
|
18 150 354
-3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(825 146)
|
(11 777 516)
|
(8 859 725)
|
(6 167 211)
|
(3 268 121)
|
(3 348 702)
|
(3 391 352)
|
(3 572 316)
|
(3 775 463)
|
(3 864 813)
|
(3 988 906)
|
(3 994 022)
|
(3 938 699)
|
(4 050 004)
|
(4 211 636)
|
(4 503 206)
|
(4 858 584)
|
(5 171 573)
|
(5 555 867)
|
(5 243 873)
|
(4 683 254)
|
(4 151 210)
|
(3 446 469)
|
(3 386 374)
|
(3 524 817)
|
(3 689 201)
|
(3 794 216)
|
(3 868 385)
|
(4 056 971)
|
(4 179 889)
|
(4 202 815)
|
(4 353 635)
|
(4 437 972)
|
(4 477 713)
|
(4 659 554)
|
(4 794 790)
|
(4 939 117)
|
(5 415 842)
|
(5 789 674)
|
(6 187 687)
|
(6 449 163)
|
(6 456 824)
|
(6 538 218)
|
(6 567 127)
|
(6 459 595)
|
(6 381 542)
|
(6 269 414)
|
(6 066 820)
|
(5 826 705)
|
(5 551 042)
|
(5 165 126)
|
(4 981 642)
|
(5 097 123)
|
(5 187 124)
|
(5 467 369)
|
(5 660 561)
|
(5 680 754)
|
(7 698 744)
|
(9 878 266)
|
(12 068 912)
|
(14 115 952)
|
(14 200 860)
|
(13 988 064)
|
(13 516 675)
|
(12 990 603)
|
(11 820 851)
|
(11 136 890)
|
(10 857 178)
|
(11 279 415)
|
(12 363 892)
|
(13 161 239)
|
(14 239 531)
|
(15 114 064)
|
(16 410 607)
|
(17 688 307)
|
(18 579 208)
|
(19 012 011)
|
(18 454 610)
|
(17 996 543)
|
(17 569 596)
|
(17 207 892)
|
(17 240 395)
|
(17 096 343)
|
(16 767 743)
|
(16 781 207)
|
(16 487 633)
|
|
| Gross Profit |
769 381
N/A
|
777 344
+1%
|
811 849
+4%
|
842 141
+4%
|
877 763
+4%
|
913 715
+4%
|
961 071
+5%
|
1 008 759
+5%
|
1 051 481
+4%
|
1 108 749
+5%
|
1 113 600
+0%
|
1 132 268
+2%
|
1 148 101
+1%
|
1 150 307
+0%
|
1 168 031
+2%
|
1 177 526
+1%
|
1 172 222
0%
|
1 215 865
+4%
|
1 341 086
+10%
|
1 453 359
+8%
|
1 463 152
+1%
|
1 383 767
-5%
|
1 216 293
-12%
|
1 045 197
-14%
|
1 016 683
-3%
|
1 068 618
+5%
|
1 116 595
+4%
|
1 162 131
+4%
|
1 149 902
-1%
|
1 134 424
-1%
|
1 128 284
-1%
|
1 125 104
0%
|
1 127 860
+0%
|
1 073 576
-5%
|
1 027 644
-4%
|
1 003 273
-2%
|
1 029 657
+3%
|
1 093 043
+6%
|
1 122 884
+3%
|
1 191 585
+6%
|
1 186 005
0%
|
1 185 015
0%
|
1 200 904
+1%
|
1 186 755
-1%
|
1 209 894
+2%
|
1 213 523
+0%
|
1 201 317
-1%
|
1 174 625
-2%
|
1 098 877
-6%
|
1 082 278
-2%
|
1 087 798
+1%
|
1 216 883
+12%
|
1 328 638
+9%
|
1 507 562
+13%
|
1 682 858
+12%
|
1 760 149
+5%
|
1 886 640
+7%
|
1 947 407
+3%
|
1 975 290
+1%
|
2 002 789
+1%
|
1 987 811
-1%
|
1 968 754
-1%
|
1 896 343
-4%
|
1 828 309
-4%
|
1 789 131
-2%
|
1 685 006
-6%
|
1 647 299
-2%
|
1 603 592
-3%
|
1 605 106
+0%
|
1 646 924
+3%
|
1 721 670
+5%
|
1 905 592
+11%
|
2 150 764
+13%
|
2 503 930
+16%
|
2 571 664
+3%
|
2 599 026
+1%
|
2 559 962
-2%
|
2 409 589
-6%
|
2 414 563
+0%
|
2 423 415
+0%
|
2 359 709
-3%
|
2 277 494
-3%
|
2 264 998
-1%
|
2 037 551
-10%
|
1 836 394
-10%
|
1 662 721
-9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(638 858)
|
(641 112)
|
(649 434)
|
(653 465)
|
(694 398)
|
(700 135)
|
(711 686)
|
(728 619)
|
(701 617)
|
(716 839)
|
(722 888)
|
(731 638)
|
(735 971)
|
(755 169)
|
(774 835)
|
(797 045)
|
(817 117)
|
(840 388)
|
(861 303)
|
(867 449)
|
(874 256)
|
(862 620)
|
(843 374)
|
(839 528)
|
(835 236)
|
(827 938)
|
(832 312)
|
(834 115)
|
(833 761)
|
(838 332)
|
(840 842)
|
(844 852)
|
(856 738)
|
(864 685)
|
(866 401)
|
(870 304)
|
(889 955)
|
(913 496)
|
(947 062)
|
(989 695)
|
(1 019 692)
|
(1 024 233)
|
(1 021 678)
|
(1 024 148)
|
(949 915)
|
(973 175)
|
(978 931)
|
(964 365)
|
(955 857)
|
(1 006 978)
|
(980 367)
|
(938 856)
|
(922 026)
|
(1 039 321)
|
(1 161 552)
|
(1 304 400)
|
(1 324 847)
|
(1 351 069)
|
(1 362 497)
|
(1 373 888)
|
(1 365 210)
|
(1 440 236)
|
(1 440 699)
|
(1 437 943)
|
(1 422 649)
|
(1 439 453)
|
(1 425 405)
|
(1 391 235)
|
(1 370 274)
|
(1 354 524)
|
(1 352 673)
|
(1 376 119)
|
(1 355 510)
|
(1 449 047)
|
(1 500 113)
|
(1 562 397)
|
(1 616 936)
|
(1 667 154)
|
(1 687 983)
|
(1 671 021)
|
(1 788 624)
|
(1 749 878)
|
(1 796 321)
|
(1 687 631)
|
(1 373 527)
|
(1 322 670)
|
|
| Selling, General & Administrative |
(638 858)
|
(641 112)
|
(649 434)
|
(653 465)
|
(694 398)
|
(700 135)
|
(711 686)
|
(728 619)
|
(701 617)
|
(716 839)
|
(722 888)
|
(731 638)
|
(735 971)
|
(755 169)
|
(774 835)
|
(797 045)
|
(817 117)
|
(840 388)
|
(861 303)
|
(867 449)
|
(874 256)
|
(862 620)
|
(843 374)
|
(839 528)
|
(835 236)
|
(827 938)
|
(832 312)
|
(834 115)
|
(833 761)
|
(838 332)
|
(840 842)
|
(844 852)
|
(856 738)
|
(864 685)
|
(866 401)
|
(870 304)
|
(889 955)
|
(891 656)
|
(909 377)
|
(929 428)
|
(952 898)
|
(963 937)
|
(978 101)
|
(990 188)
|
(998 751)
|
(1 018 774)
|
(1 026 047)
|
(1 018 382)
|
(1 015 968)
|
(982 905)
|
(963 388)
|
(948 604)
|
(932 607)
|
(1 046 657)
|
(1 153 557)
|
(1 271 164)
|
(1 387 266)
|
(1 391 623)
|
(1 402 769)
|
(1 411 006)
|
(1 403 322)
|
(1 415 440)
|
(1 422 490)
|
(1 427 454)
|
(1 431 232)
|
(1 421 432)
|
(1 408 192)
|
(1 389 429)
|
(1 397 707)
|
(1 391 941)
|
(1 396 630)
|
(1 411 771)
|
(1 432 039)
|
(1 467 792)
|
(1 508 037)
|
(1 559 313)
|
(1 607 518)
|
(1 625 046)
|
(1 656 491)
|
(1 659 971)
|
(1 692 282)
|
(1 733 012)
|
(1 743 772)
|
(1 622 429)
|
(1 465 297)
|
(1 322 574)
|
|
| Other Operating Expenses |
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
|
(21 840)
|
(37 685)
|
(60 267)
|
(66 794)
|
(60 296)
|
(43 577)
|
(33 960)
|
48 836
|
45 599
|
47 116
|
54 017
|
60 111
|
(24 073)
|
(16 979)
|
9 748
|
10 581
|
7 336
|
(7 995)
|
(33 236)
|
62 419
|
40 554
|
40 272
|
37 118
|
38 112
|
(24 796)
|
(18 209)
|
(10 489)
|
8 583
|
(18 021)
|
(17 213)
|
(1 806)
|
27 433
|
37 417
|
43 957
|
35 652
|
76 529
|
18 745
|
7 924
|
(3 084)
|
(9 418)
|
(42 108)
|
(31 492)
|
(11 050)
|
(96 342)
|
(16 866)
|
(52 549)
|
(65 202)
|
91 770
|
(96)
|
|
| Operating Income |
130 523
N/A
|
136 232
+4%
|
162 415
+19%
|
188 676
+16%
|
183 365
-3%
|
213 580
+16%
|
249 385
+17%
|
280 140
+12%
|
349 864
+25%
|
391 910
+12%
|
390 712
0%
|
400 630
+3%
|
412 130
+3%
|
395 138
-4%
|
393 196
0%
|
380 481
-3%
|
355 105
-7%
|
375 477
+6%
|
479 783
+28%
|
585 910
+22%
|
588 896
+1%
|
521 147
-12%
|
372 919
-28%
|
205 669
-45%
|
181 447
-12%
|
240 680
+33%
|
284 283
+18%
|
328 016
+15%
|
316 141
-4%
|
296 092
-6%
|
287 442
-3%
|
280 252
-3%
|
271 122
-3%
|
208 891
-23%
|
161 243
-23%
|
132 969
-18%
|
139 702
+5%
|
179 547
+29%
|
175 822
-2%
|
201 890
+15%
|
166 313
-18%
|
160 782
-3%
|
179 226
+11%
|
162 607
-9%
|
259 979
+60%
|
240 348
-8%
|
222 386
-7%
|
210 260
-5%
|
143 020
-32%
|
75 300
-47%
|
107 431
+43%
|
278 027
+159%
|
406 612
+46%
|
468 241
+15%
|
521 306
+11%
|
455 749
-13%
|
561 793
+23%
|
596 338
+6%
|
612 793
+3%
|
628 901
+3%
|
622 601
-1%
|
528 518
-15%
|
455 644
-14%
|
390 366
-14%
|
366 482
-6%
|
245 553
-33%
|
221 894
-10%
|
212 357
-4%
|
234 832
+11%
|
292 400
+25%
|
368 997
+26%
|
529 473
+43%
|
795 254
+50%
|
1 054 883
+33%
|
1 071 551
+2%
|
1 036 629
-3%
|
943 026
-9%
|
742 435
-21%
|
726 580
-2%
|
752 394
+4%
|
571 085
-24%
|
527 616
-8%
|
468 677
-11%
|
349 920
-25%
|
462 867
+32%
|
340 051
-27%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
22 832
|
31 384
|
27 788
|
(32 239)
|
(23 065)
|
(19 866)
|
8 582
|
75 643
|
115 018
|
164 933
|
180 565
|
216 604
|
206 013
|
193 083
|
196 635
|
175 730
|
171 727
|
173 942
|
130 885
|
66 451
|
(54 504)
|
(90 683)
|
(74 927)
|
(27 024)
|
75 980
|
130 659
|
143 580
|
143 902
|
171 533
|
133 848
|
118 556
|
135 004
|
134 264
|
140 327
|
147 012
|
163 478
|
172 735
|
383 369
|
447 884
|
503 879
|
380 194
|
346 419
|
396 860
|
377 327
|
408 014
|
380 211
|
287 330
|
284 442
|
(154 691)
|
(46 241)
|
(43 095)
|
(37 873)
|
283 590
|
283 665
|
321 591
|
350 760
|
290 173
|
326 176
|
288 923
|
209 167
|
228 935
|
274 996
|
300 149
|
370 239
|
315 306
|
269 530
|
242 300
|
204 050
|
221 212
|
357 487
|
443 435
|
537 376
|
555 667
|
785 688
|
786 673
|
753 511
|
811 459
|
656 683
|
633 155
|
642 257
|
763 862
|
753 182
|
999 020
|
1 041 881
|
822 340
|
828 369
|
|
| Non-Reccuring Items |
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
|
204
|
1 990
|
(4 945)
|
(14 553)
|
(12 443)
|
(7 979)
|
(57 864)
|
(93 271)
|
(91 887)
|
(91 958)
|
(38 928)
|
(81 152)
|
(82 304)
|
(89 119)
|
(103 999)
|
(88 762)
|
(124 227)
|
(122 881)
|
(114 132)
|
(39 244)
|
(6 177)
|
(13 451)
|
(7 803)
|
277
|
288
|
1 906
|
2 000
|
(32 924)
|
(32 862)
|
(28 293)
|
(26 739)
|
(202 517)
|
(204 560)
|
(203 017)
|
(200 080)
|
(57 805)
|
(55 937)
|
(58 054)
|
(59 311)
|
(73 854)
|
(13 080)
|
(11 337)
|
(53 076)
|
27 647
|
135 967
|
124 225
|
170 865
|
108 218
|
(20 943)
|
|
| Gain/Loss on Disposition of Assets |
(18 428)
|
(17 478)
|
(20 053)
|
(15 105)
|
8 328
|
11 579
|
17 730
|
16 834
|
(2 139)
|
(4 315)
|
(5 789)
|
(4 268)
|
(7 594)
|
(4 303)
|
(3 884)
|
(5 869)
|
(5 882)
|
(3 526)
|
(12 490)
|
(20 600)
|
(45 236)
|
(47 463)
|
(37 825)
|
(31 117)
|
(15 573)
|
(17 027)
|
(17 579)
|
(14 973)
|
(2 557)
|
(1 934)
|
(2 876)
|
(4 050)
|
(7 085)
|
(8 088)
|
(6 456)
|
(6 145)
|
(24 436)
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
15 291
|
15 881
|
22 719
|
28 936
|
41 171
|
47 567
|
46 915
|
46 696
|
15 640
|
(1 713)
|
(6 220)
|
(14 223)
|
(15 007)
|
(2 504)
|
1 316
|
14 011
|
23 555
|
33 077
|
29 934
|
(33 680)
|
(100 928)
|
(114 773)
|
(102 643)
|
(24 290)
|
52 414
|
61 372
|
56 064
|
46 141
|
49 180
|
62 717
|
68 242
|
63 500
|
60 669
|
49 790
|
45 938
|
36 320
|
49 205
|
(16 138)
|
(25 230)
|
(26 224)
|
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
|
0
|
0
|
|
| Pre-Tax Income |
150 218
N/A
|
166 019
+11%
|
192 869
+16%
|
170 268
-12%
|
209 799
+23%
|
252 860
+21%
|
322 612
+28%
|
419 313
+30%
|
478 383
+14%
|
550 815
+15%
|
559 268
+2%
|
598 743
+7%
|
595 542
-1%
|
581 414
-2%
|
587 263
+1%
|
564 353
-4%
|
544 505
-4%
|
578 970
+6%
|
628 112
+8%
|
598 081
-5%
|
388 228
-35%
|
268 228
-31%
|
157 524
-41%
|
123 238
-22%
|
294 268
+139%
|
415 684
+41%
|
466 348
+12%
|
503 086
+8%
|
534 297
+6%
|
490 723
-8%
|
471 364
-4%
|
474 706
+1%
|
458 970
-3%
|
390 920
-15%
|
347 737
-11%
|
326 622
-6%
|
337 206
+3%
|
546 982
+62%
|
600 466
+10%
|
674 600
+12%
|
531 954
-21%
|
494 758
-7%
|
568 107
+15%
|
482 070
-15%
|
574 722
+19%
|
528 672
-8%
|
417 758
-21%
|
455 774
+9%
|
(92 823)
N/A
|
(53 245)
+43%
|
(24 783)
+53%
|
136 155
N/A
|
601 440
+342%
|
627 679
+4%
|
720 016
+15%
|
692 377
-4%
|
812 722
+17%
|
916 337
+13%
|
888 265
-3%
|
830 265
-7%
|
851 813
+3%
|
803 802
-6%
|
757 699
-6%
|
762 605
+1%
|
648 864
-15%
|
482 221
-26%
|
435 901
-10%
|
389 668
-11%
|
253 527
-35%
|
445 327
+76%
|
609 415
+37%
|
866 769
+42%
|
1 293 116
+49%
|
1 784 634
+38%
|
1 800 170
+1%
|
1 730 829
-4%
|
1 680 631
-3%
|
1 386 038
-18%
|
1 348 398
-3%
|
1 341 575
-1%
|
1 362 594
+2%
|
1 416 765
+4%
|
1 591 922
+12%
|
1 562 666
-2%
|
1 393 425
-11%
|
1 147 477
-18%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(68 153)
|
(78 635)
|
(92 441)
|
(88 939)
|
(93 751)
|
(102 543)
|
(125 055)
|
(154 605)
|
(212 056)
|
(242 341)
|
(243 436)
|
(273 995)
|
(281 134)
|
(265 599)
|
(262 548)
|
(239 232)
|
(175 643)
|
(192 919)
|
(230 215)
|
(239 171)
|
(148 904)
|
(109 900)
|
(56 172)
|
(36 311)
|
(117 997)
|
(157 206)
|
(168 803)
|
(182 787)
|
(198 680)
|
(196 752)
|
(186 175)
|
(164 723)
|
(169 178)
|
(128 992)
|
(119 016)
|
(116 538)
|
(113 486)
|
(121 149)
|
(130 873)
|
(141 390)
|
(145 595)
|
(130 309)
|
(141 595)
|
(129 923)
|
(168 331)
|
(153 276)
|
(108 837)
|
(104 587)
|
(39 841)
|
(50 673)
|
(79 852)
|
(126 768)
|
(121 366)
|
(131 530)
|
(159 164)
|
(155 691)
|
(202 306)
|
(217 311)
|
(221 711)
|
(196 724)
|
(206 029)
|
(203 680)
|
(181 051)
|
(181 462)
|
(56 713)
|
(24 001)
|
(11 281)
|
(16 089)
|
(121 286)
|
(154 460)
|
(186 279)
|
(228 067)
|
(288 657)
|
(420 693)
|
(427 023)
|
(411 383)
|
(409 132)
|
(325 425)
|
(318 931)
|
(313 637)
|
(337 736)
|
(337 272)
|
(391 011)
|
(389 808)
|
(317 179)
|
(252 680)
|
|
| Income from Continuing Operations |
82 065
|
87 384
|
100 428
|
81 329
|
116 048
|
150 317
|
197 557
|
264 708
|
266 327
|
308 474
|
315 832
|
324 748
|
314 408
|
315 815
|
324 715
|
325 121
|
368 862
|
386 051
|
397 897
|
358 910
|
239 324
|
158 328
|
101 352
|
86 927
|
176 271
|
258 478
|
297 545
|
320 299
|
335 617
|
293 971
|
285 189
|
309 983
|
289 792
|
261 928
|
228 721
|
210 084
|
223 720
|
425 833
|
469 593
|
533 210
|
386 359
|
364 449
|
426 512
|
352 147
|
406 391
|
375 396
|
308 921
|
351 187
|
(132 664)
|
(103 918)
|
(104 635)
|
9 387
|
480 074
|
496 149
|
560 852
|
536 686
|
610 416
|
699 026
|
666 554
|
633 541
|
645 784
|
600 122
|
576 648
|
581 143
|
592 151
|
458 220
|
424 620
|
373 579
|
132 241
|
290 867
|
423 136
|
638 702
|
1 004 459
|
1 363 941
|
1 373 147
|
1 319 446
|
1 271 499
|
1 060 613
|
1 029 467
|
1 027 938
|
1 024 858
|
1 079 493
|
1 200 911
|
1 172 858
|
1 076 246
|
894 797
|
|
| Income to Minority Interest |
(15 710)
|
(18 068)
|
(22 343)
|
(25 690)
|
(30 774)
|
(35 180)
|
(35 747)
|
(36 620)
|
(35 290)
|
(34 920)
|
(37 707)
|
(41 960)
|
(45 371)
|
(48 169)
|
(50 988)
|
(53 018)
|
(51 428)
|
(53 540)
|
(52 647)
|
(44 422)
|
(30 721)
|
(15 844)
|
(8 085)
|
(9 412)
|
(16 497)
|
(26 084)
|
(29 921)
|
(31 949)
|
(33 884)
|
(33 282)
|
(30 295)
|
(27 272)
|
(26 452)
|
(24 001)
|
(22 235)
|
(21 108)
|
(27 966)
|
(20 813)
|
(19 239)
|
(25 016)
|
(25 000)
|
(25 450)
|
(31 974)
|
(9 936)
|
(5 817)
|
(9 925)
|
(8 478)
|
(25 949)
|
(16 731)
|
(19 587)
|
(19 859)
|
(27 229)
|
(39 781)
|
(38 888)
|
(46 385)
|
(51 757)
|
(50 243)
|
(52 312)
|
(51 070)
|
(47 362)
|
(55 047)
|
(52 499)
|
(52 861)
|
(59 275)
|
(56 798)
|
(47 445)
|
(44 939)
|
(42 388)
|
40 309
|
32 594
|
23 287
|
9 470
|
(66 930)
|
(80 033)
|
(76 172)
|
(70 926)
|
(90 805)
|
(96 149)
|
(102 703)
|
(106 389)
|
(60 824)
|
(78 821)
|
(84 898)
|
(78 032)
|
(125 537)
|
(95 326)
|
|
| Equity Earnings Affiliates |
49 015
|
57 409
|
66 695
|
89 842
|
97 095
|
101 864
|
108 901
|
111 762
|
119 008
|
123 473
|
128 440
|
136 444
|
146 858
|
151 464
|
159 170
|
154 432
|
148 958
|
156 264
|
172 740
|
189 288
|
156 763
|
153 581
|
119 012
|
89 102
|
113 373
|
113 783
|
136 057
|
160 511
|
161 455
|
178 744
|
188 306
|
190 722
|
190 509
|
199 099
|
189 661
|
176 777
|
164 274
|
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
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
115 370
N/A
|
126 725
+10%
|
144 780
+14%
|
145 481
+0%
|
182 369
+25%
|
217 001
+19%
|
270 711
+25%
|
339 850
+26%
|
350 045
+3%
|
397 027
+13%
|
406 565
+2%
|
419 232
+3%
|
415 895
-1%
|
413 951
0%
|
427 813
+3%
|
421 054
-2%
|
462 788
+10%
|
485 177
+5%
|
512 931
+6%
|
504 932
-2%
|
369 936
-27%
|
300 561
-19%
|
218 161
-27%
|
166 681
-24%
|
273 147
+64%
|
346 177
+27%
|
403 681
+17%
|
448 861
+11%
|
463 188
+3%
|
439 433
-5%
|
443 200
+1%
|
473 433
+7%
|
453 849
-4%
|
437 026
-4%
|
396 147
-9%
|
365 753
-8%
|
360 028
-2%
|
355 462
-1%
|
354 914
0%
|
374 320
+5%
|
361 359
-3%
|
338 999
-6%
|
394 538
+16%
|
342 211
-13%
|
400 574
+17%
|
365 471
-9%
|
300 443
-18%
|
325 238
+8%
|
(149 395)
N/A
|
(123 505)
+17%
|
(124 494)
-1%
|
(17 842)
+86%
|
440 293
N/A
|
457 261
+4%
|
514 467
+13%
|
484 929
-6%
|
560 173
+16%
|
646 714
+15%
|
615 484
-5%
|
586 179
-5%
|
590 737
+1%
|
547 623
-7%
|
523 787
-4%
|
521 868
0%
|
535 353
+3%
|
410 775
-23%
|
379 681
-8%
|
331 191
-13%
|
172 550
-48%
|
323 461
+87%
|
446 423
+38%
|
648 172
+45%
|
937 529
+45%
|
1 283 908
+37%
|
1 296 975
+1%
|
1 248 520
-4%
|
1 180 694
-5%
|
964 464
-18%
|
926 764
-4%
|
921 549
-1%
|
964 034
+5%
|
1 000 672
+4%
|
1 116 013
+12%
|
1 094 826
-2%
|
950 709
-13%
|
799 471
-16%
|
|
| EPS (Diluted) |
68.18
N/A
|
74.76
+10%
|
84.71
+13%
|
85.52
+1%
|
107.71
+26%
|
128.02
+19%
|
158.03
+23%
|
200.38
+27%
|
206.51
+3%
|
234.09
+13%
|
237.2
+1%
|
247.18
+4%
|
245.22
-1%
|
243.93
-1%
|
252.54
+4%
|
253.64
+0%
|
277.78
+10%
|
294.58
+6%
|
311.43
+6%
|
306.94
-1%
|
224.74
-27%
|
182.6
-19%
|
132.45
-27%
|
101.2
-24%
|
165.86
+64%
|
210.05
+27%
|
244.95
+17%
|
272.36
+11%
|
281.05
+3%
|
266.48
-5%
|
268.76
+1%
|
287.1
+7%
|
275.22
-4%
|
265.02
-4%
|
240.08
-9%
|
221.66
-8%
|
218.18
-2%
|
215.3
-1%
|
214.83
0%
|
226.58
+5%
|
218.74
-3%
|
205.82
-6%
|
243.09
+18%
|
210.85
-13%
|
245.83
+17%
|
225.32
-8%
|
188.36
-16%
|
204.8
+9%
|
-93.68
N/A
|
-77.77
+17%
|
-78.34
-1%
|
-11.22
+86%
|
277.16
N/A
|
287.76
+4%
|
323.56
+12%
|
304.98
-6%
|
352.44
+16%
|
406.73
+15%
|
387.09
-5%
|
368.66
-5%
|
371.55
+1%
|
345.38
-7%
|
338.22
-2%
|
342.97
+1%
|
347.71
+1%
|
277.22
-20%
|
256.71
-7%
|
223.87
-13%
|
38.86
-83%
|
218.51
+462%
|
301.45
+38%
|
437.5
+45%
|
210.88
-52%
|
867.36
+311%
|
883.81
+2%
|
854.2
-3%
|
268.56
-69%
|
225.19
-16%
|
219.24
-3%
|
220.45
+1%
|
229.03
+4%
|
244.29
+7%
|
277.83
+14%
|
275.34
-1%
|
236.97
-14%
|
202.07
-15%
|
|