Nipro Corp
TSE:8086
| 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 |
1 240
1 566.5
|
| 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 |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Nipro Corp
|
Revenue
|
651.4B
JPY
|
|
Cost of Revenue
|
-456.3B
JPY
|
|
Gross Profit
|
195.1B
JPY
|
|
Operating Expenses
|
-167.1B
JPY
|
|
Operating Income
|
28B
JPY
|
|
Other Expenses
|
-22.3B
JPY
|
|
Net Income
|
5.8B
JPY
|
Income Statement
Nipro 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
387
|
0
|
0
|
379
|
0
|
0
|
431
|
0
|
0
|
440
|
0
|
0
|
582
|
0
|
0
|
560
|
0
|
0
|
586
|
1 178
|
1 767
|
2 431
|
2 622
|
2 869
|
3 131
|
3 308
|
3 376
|
3 404
|
3 394
|
3 447
|
3 573
|
3 723
|
3 820
|
3 857
|
3 916
|
3 896
|
3 964
|
4 066
|
4 111
|
4 158
|
4 258
|
4 501
|
4 396
|
4 270
|
4 051
|
3 796
|
3 699
|
3 651
|
3 601
|
3 543
|
3 385
|
3 255
|
3 433
|
3 347
|
3 564
|
3 716
|
3 531
|
3 454
|
3 446
|
3 498
|
3 689
|
4 003
|
4 101
|
4 231
|
4 230
|
4 135
|
4 124
|
4 062
|
4 182
|
4 501
|
4 864
|
5 325
|
5 988
|
6 527
|
7 011
|
7 397
|
7 544
|
7 844
|
0
|
|
| Revenue |
143 336
N/A
|
145 910
+2%
|
145 732
0%
|
148 436
+2%
|
152 001
+2%
|
156 047
+3%
|
158 533
+2%
|
154 375
-3%
|
145 796
-6%
|
134 711
-8%
|
129 804
-4%
|
129 982
+0%
|
131 131
+1%
|
132 269
+1%
|
134 543
+2%
|
135 638
+1%
|
135 403
0%
|
133 063
-2%
|
134 504
+1%
|
140 268
+4%
|
145 222
+4%
|
195 942
+35%
|
200 036
+2%
|
203 734
+2%
|
210 364
+3%
|
212 013
+1%
|
221 390
+4%
|
226 861
+2%
|
233 494
+3%
|
241 020
+3%
|
252 581
+5%
|
267 147
+6%
|
282 514
+6%
|
300 752
+6%
|
306 083
+2%
|
311 846
+2%
|
318 234
+2%
|
325 084
+2%
|
337 757
+4%
|
350 113
+4%
|
359 044
+3%
|
366 650
+2%
|
367 677
+0%
|
364 701
-1%
|
362 776
-1%
|
359 699
-1%
|
364 127
+1%
|
370 021
+2%
|
383 381
+4%
|
395 397
+3%
|
405 046
+2%
|
415 819
+3%
|
422 840
+2%
|
426 399
+1%
|
432 959
+2%
|
440 742
+2%
|
441 808
+0%
|
442 516
+0%
|
441 680
0%
|
442 102
+0%
|
446 879
+1%
|
455 559
+2%
|
464 635
+2%
|
475 425
+2%
|
483 831
+2%
|
494 789
+2%
|
504 680
+2%
|
513 008
+2%
|
531 734
+4%
|
545 199
+3%
|
557 901
+2%
|
570 725
+2%
|
578 033
+1%
|
586 785
+2%
|
598 583
+2%
|
612 937
+2%
|
626 932
+2%
|
644 586
+3%
|
651 414
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(104 107)
|
(105 359)
|
(105 444)
|
(107 353)
|
(110 052)
|
(112 596)
|
(114 395)
|
(111 365)
|
(105 446)
|
(97 287)
|
(92 773)
|
(92 861)
|
(93 785)
|
(94 927)
|
(96 137)
|
(97 071)
|
(96 052)
|
(93 642)
|
(93 528)
|
(97 717)
|
(101 199)
|
(137 768)
|
(141 483)
|
(143 863)
|
(147 967)
|
(149 253)
|
(156 509)
|
(162 098)
|
(169 009)
|
(175 314)
|
(183 181)
|
(192 139)
|
(200 885)
|
(213 220)
|
(216 253)
|
(219 361)
|
(222 630)
|
(225 525)
|
(232 475)
|
(240 809)
|
(246 671)
|
(250 773)
|
(249 558)
|
(246 911)
|
(244 089)
|
(244 602)
|
(248 919)
|
(253 857)
|
(263 480)
|
(268 272)
|
(274 735)
|
(284 143)
|
(290 889)
|
(295 767)
|
(301 876)
|
(307 334)
|
(308 285)
|
(308 304)
|
(307 830)
|
(306 163)
|
(309 485)
|
(316 718)
|
(323 262)
|
(331 327)
|
(337 963)
|
(345 519)
|
(352 413)
|
(358 579)
|
(372 838)
|
(381 749)
|
(390 594)
|
(400 336)
|
(404 457)
|
(415 465)
|
(424 423)
|
(433 080)
|
(441 961)
|
(453 702)
|
(456 278)
|
|
| Gross Profit |
39 229
N/A
|
40 551
+3%
|
40 288
-1%
|
41 083
+2%
|
41 949
+2%
|
43 451
+4%
|
44 138
+2%
|
43 010
-3%
|
40 350
-6%
|
37 424
-7%
|
37 031
-1%
|
37 121
+0%
|
37 346
+1%
|
37 342
0%
|
38 406
+3%
|
38 567
+0%
|
39 351
+2%
|
39 421
+0%
|
40 976
+4%
|
42 551
+4%
|
44 023
+3%
|
58 174
+32%
|
58 553
+1%
|
59 871
+2%
|
62 397
+4%
|
62 760
+1%
|
64 881
+3%
|
64 763
0%
|
64 485
0%
|
65 706
+2%
|
69 400
+6%
|
75 008
+8%
|
81 629
+9%
|
87 532
+7%
|
89 830
+3%
|
92 485
+3%
|
95 604
+3%
|
99 559
+4%
|
105 282
+6%
|
109 304
+4%
|
112 373
+3%
|
115 877
+3%
|
118 119
+2%
|
117 790
0%
|
118 687
+1%
|
115 097
-3%
|
115 208
+0%
|
116 164
+1%
|
119 901
+3%
|
127 125
+6%
|
130 311
+3%
|
131 676
+1%
|
131 951
+0%
|
130 632
-1%
|
131 083
+0%
|
133 408
+2%
|
133 523
+0%
|
134 212
+1%
|
133 850
0%
|
135 939
+2%
|
137 394
+1%
|
138 841
+1%
|
141 373
+2%
|
144 098
+2%
|
145 868
+1%
|
149 270
+2%
|
152 267
+2%
|
154 429
+1%
|
158 896
+3%
|
163 450
+3%
|
167 307
+2%
|
170 389
+2%
|
173 576
+2%
|
171 320
-1%
|
174 160
+2%
|
179 857
+3%
|
184 971
+3%
|
190 884
+3%
|
195 136
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(29 502)
|
(30 154)
|
(31 151)
|
(31 821)
|
(32 660)
|
(32 986)
|
(33 316)
|
(33 060)
|
(30 730)
|
(27 960)
|
(25 812)
|
(26 465)
|
(27 245)
|
(27 371)
|
(28 001)
|
(27 338)
|
(26 383)
|
(24 819)
|
(25 588)
|
(28 054)
|
(29 827)
|
(40 990)
|
(42 706)
|
(43 550)
|
(45 921)
|
(46 934)
|
(49 040)
|
(50 802)
|
(52 373)
|
(54 336)
|
(58 969)
|
(64 144)
|
(69 760)
|
(75 243)
|
(77 274)
|
(78 054)
|
(79 884)
|
(83 432)
|
(86 036)
|
(89 021)
|
(91 097)
|
(91 673)
|
(90 134)
|
(89 294)
|
(86 766)
|
(86 327)
|
(89 547)
|
(91 842)
|
(96 504)
|
(100 037)
|
(101 873)
|
(104 061)
|
(105 227)
|
(106 805)
|
(107 746)
|
(108 831)
|
(110 117)
|
(107 792)
|
(107 542)
|
(107 758)
|
(107 855)
|
(111 214)
|
(115 125)
|
(118 141)
|
(121 615)
|
(125 388)
|
(130 948)
|
(137 039)
|
(141 570)
|
(145 721)
|
(145 195)
|
(145 543)
|
(146 664)
|
(148 985)
|
(153 374)
|
(157 551)
|
(162 793)
|
(164 286)
|
(167 114)
|
|
| Selling, General & Administrative |
(29 502)
|
(30 154)
|
(31 151)
|
(31 821)
|
(32 660)
|
(32 986)
|
(33 242)
|
(32 856)
|
(30 449)
|
(27 725)
|
(25 568)
|
(26 147)
|
(26 877)
|
(27 046)
|
(27 730)
|
(27 076)
|
(26 138)
|
(24 653)
|
(25 491)
|
(28 013)
|
(29 764)
|
(40 949)
|
(42 643)
|
(43 510)
|
(45 921)
|
(46 934)
|
(49 039)
|
(50 802)
|
(52 373)
|
(54 336)
|
(58 969)
|
(64 143)
|
(69 759)
|
(75 242)
|
(77 274)
|
(78 052)
|
(79 883)
|
(82 987)
|
(86 034)
|
(89 021)
|
(91 096)
|
(91 671)
|
(90 132)
|
(89 292)
|
(86 764)
|
(86 326)
|
(89 545)
|
(91 840)
|
(96 503)
|
(85 589)
|
(101 874)
|
(104 061)
|
(105 226)
|
(91 688)
|
(107 745)
|
(108 830)
|
(110 116)
|
(92 180)
|
(107 539)
|
(107 757)
|
(107 854)
|
(94 661)
|
(115 124)
|
(118 139)
|
(121 614)
|
(109 220)
|
(130 946)
|
(137 037)
|
(141 567)
|
(128 503)
|
(145 194)
|
(145 543)
|
(146 663)
|
(130 797)
|
(153 374)
|
(157 551)
|
(162 794)
|
(145 394)
|
(167 112)
|
|
| Research & Development |
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
|
(14 447)
|
0
|
0
|
0
|
(15 116)
|
0
|
0
|
0
|
(15 611)
|
0
|
0
|
0
|
(16 551)
|
0
|
0
|
0
|
(16 166)
|
0
|
0
|
0
|
(17 217)
|
0
|
0
|
0
|
(18 188)
|
0
|
0
|
0
|
(18 891)
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(74)
|
(204)
|
(281)
|
(235)
|
(244)
|
(318)
|
(368)
|
(325)
|
(271)
|
(262)
|
(245)
|
(166)
|
(97)
|
(41)
|
(63)
|
(41)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
(63)
|
(40)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
(1)
|
(445)
|
(2)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
(2)
|
(2)
|
0
|
(3)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
|
| Operating Income |
9 727
N/A
|
10 397
+7%
|
9 137
-12%
|
9 262
+1%
|
9 289
+0%
|
10 465
+13%
|
10 822
+3%
|
9 950
-8%
|
9 620
-3%
|
9 464
-2%
|
11 219
+19%
|
10 656
-5%
|
10 101
-5%
|
9 971
-1%
|
10 405
+4%
|
11 229
+8%
|
12 968
+15%
|
14 602
+13%
|
15 388
+5%
|
14 497
-6%
|
14 196
-2%
|
17 184
+21%
|
15 847
-8%
|
16 321
+3%
|
16 476
+1%
|
15 826
-4%
|
15 841
+0%
|
13 961
-12%
|
12 112
-13%
|
11 370
-6%
|
10 431
-8%
|
10 864
+4%
|
11 869
+9%
|
12 289
+4%
|
12 556
+2%
|
14 431
+15%
|
15 720
+9%
|
16 127
+3%
|
19 246
+19%
|
20 283
+5%
|
21 276
+5%
|
24 204
+14%
|
27 985
+16%
|
28 496
+2%
|
31 921
+12%
|
28 770
-10%
|
25 661
-11%
|
24 322
-5%
|
23 397
-4%
|
27 088
+16%
|
28 438
+5%
|
27 615
-3%
|
26 724
-3%
|
23 827
-11%
|
23 337
-2%
|
24 577
+5%
|
23 406
-5%
|
26 420
+13%
|
26 308
0%
|
28 181
+7%
|
29 539
+5%
|
27 627
-6%
|
26 248
-5%
|
25 957
-1%
|
24 253
-7%
|
23 882
-2%
|
21 319
-11%
|
17 390
-18%
|
17 326
0%
|
17 729
+2%
|
22 112
+25%
|
24 846
+12%
|
26 912
+8%
|
22 335
-17%
|
20 786
-7%
|
22 306
+7%
|
22 178
-1%
|
26 598
+20%
|
28 022
+5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 862)
|
(86)
|
(165)
|
(30)
|
(890)
|
384
|
(7)
|
9 040
|
12 128
|
13 455
|
2 668
|
(1 127)
|
(285)
|
(326)
|
(4 678)
|
(7 279)
|
(6 948)
|
(2 510)
|
(3 776)
|
(3 743)
|
(4 407)
|
(2 997)
|
(2 511)
|
(3 299)
|
(3 400)
|
(4 003)
|
(3 636)
|
1 522
|
5 335
|
6 458
|
8 643
|
3 988
|
3 914
|
1 424
|
489
|
4 641
|
5 433
|
3 792
|
3 146
|
(1 105)
|
(5 814)
|
(8 283)
|
(15 031)
|
(15 387)
|
(7 198)
|
(3 962)
|
2 652
|
5 507
|
(1 625)
|
(3 035)
|
(2 612)
|
(2 239)
|
(5 652)
|
(1 684)
|
(4 354)
|
(6 349)
|
(2 522)
|
(182)
|
1 081
|
1 237
|
558
|
72
|
561
|
924
|
1 617
|
1 804
|
6 294
|
7 905
|
3 034
|
617
|
(385)
|
(60)
|
314
|
139
|
(1 956)
|
(12 868)
|
(6 515)
|
(5 344)
|
(10 184)
|
|
| Non-Reccuring Items |
(263)
|
(86)
|
(245)
|
(2 025)
|
(2 371)
|
(2 246)
|
(747)
|
(6 103)
|
(6 268)
|
(5 812)
|
(578)
|
(424)
|
(883)
|
(487)
|
(587)
|
(582)
|
(502)
|
(702)
|
(89)
|
(120)
|
547
|
(5 673)
|
(5 916)
|
(7 079)
|
(7 528)
|
(1 154)
|
(423)
|
871
|
637
|
(521)
|
77
|
352
|
440
|
(410)
|
(1 190)
|
(1 430)
|
(1 744)
|
(934)
|
(1 408)
|
(2 233)
|
(4 297)
|
(3 869)
|
(3 954)
|
(3 261)
|
(1 167)
|
(4 446)
|
(5 717)
|
(5 899)
|
(5 669)
|
(6 088)
|
(4 357)
|
(4 370)
|
(5 048)
|
(1 483)
|
(1 929)
|
(1 704)
|
(1 000)
|
(37 281)
|
(37 446)
|
(40 331)
|
(40 252)
|
(10 586)
|
(10 524)
|
(7 936)
|
(8 980)
|
(4 807)
|
(4 689)
|
(4 920)
|
(4 709)
|
(3 069)
|
(4 157)
|
(3 937)
|
(3 652)
|
(6 286)
|
(5 428)
|
(5 307)
|
(4 922)
|
(188)
|
42
|
|
| Gain/Loss on Disposition of Assets |
(87)
|
(251)
|
(143)
|
(140)
|
(144)
|
(247)
|
(269)
|
(243)
|
(249)
|
(242)
|
(274)
|
(113)
|
163
|
169
|
278
|
44
|
32
|
23
|
17
|
13
|
(893)
|
(1 098)
|
(987)
|
(989)
|
(78)
|
192
|
127
|
128
|
128
|
49
|
229
|
227
|
228
|
61
|
67
|
66
|
670
|
1 199
|
1 428
|
1 442
|
834
|
0
|
14 001
|
14 012
|
13 534
|
(396)
|
(416)
|
(404)
|
(142)
|
(307)
|
(317)
|
(293)
|
(57)
|
138
|
143
|
112
|
156
|
98
|
117
|
99
|
0
|
75
|
399
|
416
|
441
|
358
|
1 924
|
2 215
|
2 280
|
2 545
|
725
|
1 128
|
1 067
|
2 314
|
2 432
|
1 713
|
1 718
|
262
|
4 429
|
|
| Total Other Income |
100
|
193
|
79
|
181
|
155
|
17
|
(98)
|
(230)
|
(13)
|
117
|
276
|
263
|
237
|
348
|
335
|
301
|
335
|
413
|
339
|
223
|
144
|
20
|
6
|
(2)
|
43
|
162
|
334
|
384
|
474
|
702
|
685
|
480
|
304
|
(473)
|
(679)
|
(850)
|
(1 088)
|
(276)
|
99
|
(27)
|
(177)
|
14 232
|
(687)
|
(366)
|
(284)
|
(1 642)
|
(1 089)
|
(1 321)
|
(1 453)
|
(632)
|
(693)
|
(257)
|
268
|
435
|
769
|
749
|
708
|
787
|
544
|
243
|
302
|
331
|
337
|
770
|
1 508
|
2 006
|
2 115
|
1 678
|
943
|
(1 045)
|
(1 158)
|
(890)
|
(506)
|
717
|
140
|
(29)
|
(924)
|
(2 241)
|
(1 730)
|
|
| Pre-Tax Income |
7 615
N/A
|
10 167
+34%
|
8 663
-15%
|
7 248
-16%
|
6 039
-17%
|
8 373
+39%
|
9 701
+16%
|
12 414
+28%
|
15 218
+23%
|
16 982
+12%
|
13 311
-22%
|
9 255
-30%
|
9 333
+1%
|
9 675
+4%
|
5 753
-41%
|
3 713
-35%
|
5 885
+58%
|
11 826
+101%
|
11 879
+0%
|
10 870
-8%
|
9 587
-12%
|
7 436
-22%
|
6 439
-13%
|
4 952
-23%
|
5 513
+11%
|
11 023
+100%
|
12 243
+11%
|
16 866
+38%
|
18 686
+11%
|
18 058
-3%
|
20 065
+11%
|
15 911
-21%
|
16 755
+5%
|
12 891
-23%
|
11 243
-13%
|
16 858
+50%
|
18 991
+13%
|
19 908
+5%
|
22 511
+13%
|
18 360
-18%
|
11 822
-36%
|
26 284
+122%
|
22 314
-15%
|
23 494
+5%
|
36 806
+57%
|
18 324
-50%
|
21 091
+15%
|
22 205
+5%
|
14 508
-35%
|
17 026
+17%
|
20 459
+20%
|
20 456
0%
|
16 235
-21%
|
21 233
+31%
|
17 966
-15%
|
17 385
-3%
|
20 748
+19%
|
(10 158)
N/A
|
(9 396)
+8%
|
(10 571)
-13%
|
(9 853)
+7%
|
17 519
N/A
|
17 021
-3%
|
20 131
+18%
|
18 839
-6%
|
23 243
+23%
|
26 963
+16%
|
24 268
-10%
|
18 874
-22%
|
16 777
-11%
|
17 137
+2%
|
21 087
+23%
|
24 135
+14%
|
19 219
-20%
|
15 974
-17%
|
5 815
-64%
|
11 535
+98%
|
19 087
+65%
|
20 579
+8%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(3 527)
|
(4 495)
|
(4 165)
|
(3 429)
|
(3 288)
|
(3 876)
|
(4 514)
|
(5 820)
|
(6 680)
|
(7 148)
|
(5 427)
|
(3 898)
|
(4 152)
|
(4 155)
|
(2 886)
|
(2 230)
|
(2 853)
|
(5 225)
|
(5 231)
|
(5 249)
|
(5 182)
|
(4 619)
|
(4 606)
|
(4 050)
|
(4 338)
|
(6 005)
|
(6 206)
|
(5 886)
|
(5 742)
|
(7 439)
|
(8 472)
|
(9 318)
|
(12 004)
|
(9 789)
|
(9 319)
|
(10 839)
|
(5 797)
|
(7 095)
|
(7 014)
|
(5 454)
|
83
|
(6 806)
|
(6 546)
|
(6 702)
|
(17 013)
|
(6 720)
|
(5 322)
|
(5 195)
|
(2 958)
|
(4 727)
|
(7 884)
|
(8 879)
|
(8 235)
|
(9 357)
|
(7 796)
|
(7 094)
|
(7 456)
|
(1 433)
|
(1 952)
|
(1 377)
|
(2 219)
|
(2 481)
|
(1 702)
|
(2 807)
|
(2 514)
|
(8 177)
|
(9 695)
|
(10 230)
|
(7 931)
|
(10 843)
|
(12 513)
|
(11 793)
|
(12 766)
|
(7 049)
|
(5 217)
|
(3 242)
|
(4 907)
|
(12 417)
|
(13 119)
|
|
| Income from Continuing Operations |
4 088
|
5 672
|
4 498
|
3 819
|
2 751
|
4 497
|
5 187
|
6 594
|
8 538
|
9 834
|
7 884
|
5 357
|
5 181
|
5 520
|
2 867
|
1 483
|
3 032
|
6 601
|
6 648
|
5 621
|
4 405
|
2 817
|
1 833
|
902
|
1 175
|
5 018
|
6 037
|
10 980
|
12 944
|
10 619
|
11 593
|
6 593
|
4 751
|
3 102
|
1 924
|
6 019
|
13 194
|
12 813
|
15 497
|
12 906
|
11 905
|
19 478
|
15 768
|
16 792
|
19 793
|
11 604
|
15 769
|
17 010
|
11 550
|
12 299
|
12 575
|
11 577
|
8 000
|
11 876
|
10 170
|
10 291
|
13 292
|
(11 591)
|
(11 348)
|
(11 948)
|
(12 072)
|
15 038
|
15 319
|
17 324
|
16 325
|
15 066
|
17 268
|
14 038
|
10 943
|
5 934
|
4 624
|
9 294
|
11 369
|
12 170
|
10 757
|
2 573
|
6 628
|
6 670
|
7 460
|
|
| Income to Minority Interest |
49
|
110
|
186
|
183
|
192
|
115
|
(1)
|
1
|
(1)
|
40
|
(37)
|
(83)
|
(135)
|
(173)
|
(193)
|
(221)
|
(266)
|
(246)
|
(265)
|
(287)
|
(394)
|
(356)
|
(432)
|
(458)
|
(392)
|
(430)
|
(296)
|
(243)
|
(299)
|
(387)
|
(365)
|
(349)
|
(416)
|
(240)
|
(252)
|
(307)
|
(304)
|
(341)
|
(372)
|
(257)
|
14
|
240
|
259
|
203
|
28
|
(258)
|
(394)
|
(305)
|
(449)
|
(468)
|
(304)
|
(414)
|
(142)
|
260
|
76
|
117
|
(151)
|
(689)
|
(695)
|
(745)
|
(688)
|
(828)
|
(839)
|
(1 284)
|
(1 455)
|
(1 611)
|
(1 838)
|
(1 634)
|
(1 563)
|
(1 359)
|
(1 223)
|
(1 040)
|
(1 127)
|
(1 060)
|
(1 121)
|
(1 265)
|
(1 552)
|
(1 555)
|
(1 701)
|
|
| Net Income (Common) |
4 133
N/A
|
5 778
+40%
|
4 684
-19%
|
4 004
-15%
|
2 943
-26%
|
4 610
+57%
|
5 180
+12%
|
6 592
+27%
|
8 530
+29%
|
9 870
+16%
|
7 841
-21%
|
5 270
-33%
|
5 040
-4%
|
5 344
+6%
|
2 670
-50%
|
1 258
-53%
|
2 762
+120%
|
6 352
+130%
|
6 378
+0%
|
5 326
-16%
|
4 001
-25%
|
2 455
-39%
|
1 399
-43%
|
444
-68%
|
785
+77%
|
4 585
+484%
|
5 738
+25%
|
10 736
+87%
|
12 642
+18%
|
10 231
-19%
|
11 227
+10%
|
6 242
-44%
|
4 336
-31%
|
2 861
-34%
|
1 672
-42%
|
5 712
+242%
|
12 888
+126%
|
12 470
-3%
|
15 122
+21%
|
12 646
-16%
|
11 918
-6%
|
19 718
+65%
|
16 027
-19%
|
16 995
+6%
|
19 821
+17%
|
11 346
-43%
|
15 375
+36%
|
16 705
+9%
|
11 099
-34%
|
11 829
+7%
|
12 269
+4%
|
11 162
-9%
|
7 857
-30%
|
12 136
+54%
|
10 246
-16%
|
10 407
+2%
|
13 142
+26%
|
(12 281)
N/A
|
(12 044)
+2%
|
(12 694)
-5%
|
(12 762)
-1%
|
14 209
N/A
|
14 480
+2%
|
16 039
+11%
|
14 870
-7%
|
13 455
-10%
|
15 430
+15%
|
12 404
-20%
|
9 379
-24%
|
4 574
-51%
|
3 398
-26%
|
8 253
+143%
|
10 241
+24%
|
11 109
+8%
|
9 636
-13%
|
1 307
-86%
|
5 074
+288%
|
5 113
+1%
|
5 758
+13%
|
|
| EPS (Diluted) |
32.54
N/A
|
44.79
+38%
|
36.88
-18%
|
31.52
-15%
|
22.81
-28%
|
36.28
+59%
|
40.77
+12%
|
51.5
+26%
|
67.16
+30%
|
77.72
+16%
|
61.25
-21%
|
41.49
-32%
|
39.68
-4%
|
41.75
+5%
|
21.03
-50%
|
9.91
-53%
|
21.57
+118%
|
50.01
+132%
|
50.22
+0%
|
37.77
-25%
|
28.37
-25%
|
17.43
-39%
|
9.64
-45%
|
3.06
-68%
|
5.41
+77%
|
30.97
+472%
|
30.35
-2%
|
56.8
+87%
|
66.88
+18%
|
54.13
-19%
|
59.4
+10%
|
35.66
-40%
|
25.65
-28%
|
16.25
-37%
|
9.89
-39%
|
33.79
+242%
|
20.62
-39%
|
80.95
+293%
|
88.95
+10%
|
74.38
-16%
|
70.1
-6%
|
114.67
+64%
|
85.7
-25%
|
91.37
+7%
|
107.72
+18%
|
61.33
-43%
|
84.01
+37%
|
91.28
+9%
|
60.65
-34%
|
64.51
+6%
|
66.67
+3%
|
60.99
-9%
|
43.46
-29%
|
66.75
+54%
|
56.86
-15%
|
57.75
+2%
|
72.93
+26%
|
-75.3
N/A
|
-66.83
+11%
|
-70.44
-5%
|
-70.82
-1%
|
87.12
N/A
|
88.78
+2%
|
97.79
+10%
|
80.74
-17%
|
77.42
-4%
|
83.82
+8%
|
67.39
-20%
|
50.97
-24%
|
24.85
-51%
|
18.45
-26%
|
44.83
+143%
|
55.63
+24%
|
60.35
+8%
|
52.36
-13%
|
8.01
-85%
|
27.64
+245%
|
27.78
+1%
|
31.28
+13%
|
|