West Japan Railway Co
TSE:9021
| 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 |
2 676.5
3 515
|
| 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
West Japan Railway Co
|
Revenue
|
1.7T
JPY
|
|
Cost of Revenue
|
-1.3T
JPY
|
|
Gross Profit
|
428.3B
JPY
|
|
Operating Expenses
|
-243B
JPY
|
|
Operating Income
|
185.3B
JPY
|
|
Other Expenses
|
-60.8B
JPY
|
|
Net Income
|
124.5B
JPY
|
Income Statement
West Japan Railway Co
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 513
|
0
|
0
|
8 440
|
0
|
0
|
8 324
|
16 849
|
25 372
|
33 786
|
33 721
|
33 603
|
33 264
|
32 948
|
32 428
|
31 861
|
31 225
|
30 490
|
29 781
|
29 097
|
28 547
|
28 053
|
27 519
|
26 959
|
26 401
|
25 898
|
25 465
|
25 108
|
24 723
|
24 158
|
23 796
|
23 339
|
22 877
|
22 350
|
21 857
|
21 378
|
21 140
|
20 906
|
20 619
|
20 355
|
20 107
|
20 030
|
19 987
|
19 849
|
19 622
|
19 465
|
19 401
|
19 654
|
20 017
|
20 455
|
20 940
|
21 182
|
21 340
|
21 450
|
21 332
|
21 223
|
21 076
|
20 816
|
20 696
|
20 526
|
20 244
|
20 101
|
19 848
|
19 606
|
19 546
|
19 511
|
0
|
|
| Revenue |
911 551
N/A
|
914 272
+0%
|
910 526
0%
|
911 962
+0%
|
916 984
+1%
|
926 264
+1%
|
932 641
+1%
|
936 419
+0%
|
941 268
+1%
|
946 308
+1%
|
955 378
+1%
|
955 718
+0%
|
958 686
+0%
|
958 419
0%
|
961 787
+0%
|
936 123
-3%
|
917 868
-2%
|
890 612
-3%
|
896 946
+1%
|
895 209
0%
|
904 055
+1%
|
1 213 506
+34%
|
1 225 029
+1%
|
1 245 994
+2%
|
1 269 622
+2%
|
1 287 679
+1%
|
1 297 923
+1%
|
1 299 032
+0%
|
1 298 530
0%
|
1 298 913
+0%
|
1 299 256
+0%
|
1 301 639
+0%
|
1 313 833
+1%
|
1 331 019
+1%
|
1 335 365
+0%
|
1 340 377
+0%
|
1 341 918
+0%
|
1 350 336
+1%
|
1 376 502
+2%
|
1 408 196
+2%
|
1 429 323
+2%
|
1 451 300
+2%
|
1 448 066
0%
|
1 442 257
0%
|
1 441 492
0%
|
1 441 411
0%
|
1 455 789
+1%
|
1 468 148
+1%
|
1 486 749
+1%
|
1 500 445
+1%
|
1 509 035
+1%
|
1 510 325
+0%
|
1 518 186
+1%
|
1 529 308
+1%
|
1 533 964
+0%
|
1 554 354
+1%
|
1 551 908
0%
|
1 508 201
-3%
|
1 327 002
-12%
|
1 148 522
-13%
|
1 008 395
-12%
|
920 046
-9%
|
937 441
+2%
|
954 524
+2%
|
998 143
+5%
|
1 031 103
+3%
|
1 126 279
+9%
|
1 210 974
+8%
|
1 275 958
+5%
|
1 395 531
+9%
|
1 467 657
+5%
|
1 548 728
+6%
|
1 615 008
+4%
|
1 635 023
+1%
|
1 668 533
+2%
|
1 676 507
+0%
|
1 686 378
+1%
|
1 707 944
+1%
|
1 732 223
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
(262 989)
|
(439 992)
|
(823 139)
|
(828 668)
|
(833 335)
|
(833 808)
|
(786 471)
|
(842 425)
|
(692 804)
|
(688 509)
|
(682 650)
|
(670 569)
|
(670 684)
|
(671 707)
|
(678 950)
|
(950 419)
|
(966 358)
|
(982 491)
|
(1 000 464)
|
(999 745)
|
(999 340)
|
(999 547)
|
(996 928)
|
(993 333)
|
(992 062)
|
(992 606)
|
(1 001 304)
|
(1 015 174)
|
(1 015 934)
|
(1 012 932)
|
(1 008 148)
|
(1 028 221)
|
(1 042 335)
|
(1 059 678)
|
(1 076 866)
|
(1 084 891)
|
(1 084 794)
|
(1 083 384)
|
(1 077 081)
|
(1 072 732)
|
(1 076 642)
|
(1 084 358)
|
(1 097 225)
|
(1 113 026)
|
(1 115 353)
|
(1 118 103)
|
(1 121 624)
|
(1 128 016)
|
(1 123 156)
|
(1 130 264)
|
(1 127 191)
|
(1 130 143)
|
(1 118 881)
|
(1 068 683)
|
(1 033 597)
|
(998 025)
|
(973 438)
|
(975 473)
|
(984 965)
|
(987 857)
|
(1 013 078)
|
(1 043 477)
|
(1 073 939)
|
(1 126 833)
|
(1 158 735)
|
(1 192 701)
|
(1 219 506)
|
(1 239 576)
|
(1 259 598)
|
(1 267 409)
|
(1 268 533)
|
(1 289 761)
|
(1 303 917)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
37 093
N/A
|
178 149
+380%
|
118 129
-34%
|
117 640
0%
|
122 043
+4%
|
121 910
0%
|
172 215
+41%
|
115 994
-33%
|
268 983
+132%
|
247 614
-8%
|
235 218
-5%
|
220 043
-6%
|
226 262
+3%
|
223 502
-1%
|
225 105
+1%
|
263 087
+17%
|
258 671
-2%
|
263 503
+2%
|
269 158
+2%
|
287 934
+7%
|
298 583
+4%
|
299 485
+0%
|
301 602
+1%
|
305 580
+1%
|
307 194
+1%
|
309 033
+1%
|
312 529
+1%
|
315 845
+1%
|
319 431
+1%
|
327 445
+3%
|
333 770
+2%
|
322 115
-3%
|
334 167
+4%
|
348 518
+4%
|
352 457
+1%
|
366 409
+4%
|
363 272
-1%
|
358 873
-1%
|
364 411
+2%
|
368 679
+1%
|
379 147
+3%
|
383 790
+1%
|
389 524
+1%
|
387 419
-1%
|
393 682
+2%
|
392 222
0%
|
396 562
+1%
|
401 292
+1%
|
410 808
+2%
|
424 090
+3%
|
424 717
+0%
|
378 058
-11%
|
208 121
-45%
|
79 839
-62%
|
(25 202)
N/A
|
(77 979)
-209%
|
(35 997)
+54%
|
(20 949)
+42%
|
13 178
N/A
|
43 246
+228%
|
113 201
+162%
|
167 497
+48%
|
202 019
+21%
|
268 698
+33%
|
308 922
+15%
|
356 027
+15%
|
395 502
+11%
|
395 447
0%
|
408 935
+3%
|
409 098
+0%
|
417 845
+2%
|
418 183
+0%
|
428 306
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
260 059
|
(269)
|
0
|
0
|
675
|
0
|
0
|
427 380
|
0
|
0
|
(1 203)
|
0
|
(51 686)
|
(497)
|
(155 635)
|
(153 842)
|
(150 843)
|
(147 934)
|
(138 361)
|
(130 585)
|
(122 990)
|
(167 096)
|
(170 704)
|
(171 815)
|
(175 046)
|
(178 134)
|
(177 072)
|
(178 304)
|
(176 278)
|
(176 083)
|
(175 733)
|
(176 483)
|
(177 917)
|
(181 252)
|
(183 536)
|
(185 503)
|
(185 745)
|
(182 341)
|
(181 769)
|
(180 380)
|
(181 346)
|
(184 870)
|
(187 428)
|
(189 514)
|
(190 717)
|
(192 287)
|
(193 282)
|
(194 522)
|
(195 663)
|
(196 054)
|
(196 818)
|
(198 786)
|
(200 717)
|
(204 346)
|
(208 127)
|
(211 577)
|
(216 325)
|
(217 430)
|
(207 796)
|
(192 805)
|
(180 904)
|
(167 528)
|
(164 622)
|
(165 937)
|
(162 609)
|
(162 337)
|
(163 370)
|
(166 634)
|
(171 651)
|
(184 728)
|
(192 277)
|
(199 619)
|
(209 081)
|
(215 699)
|
(223 169)
|
(230 852)
|
(235 199)
|
(238 022)
|
(242 987)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(49 287)
|
(98 418)
|
(148 252)
|
(146 310)
|
(143 157)
|
(140 054)
|
(130 470)
|
(122 693)
|
(115 165)
|
(156 541)
|
(162 708)
|
(166 444)
|
(172 316)
|
(164 694)
|
(177 071)
|
(178 302)
|
(176 276)
|
(163 248)
|
(175 731)
|
(176 482)
|
(177 916)
|
(169 578)
|
(183 535)
|
(185 502)
|
(185 744)
|
(170 867)
|
(181 767)
|
(180 379)
|
(181 345)
|
(173 534)
|
(187 428)
|
(189 513)
|
(190 716)
|
(180 858)
|
(193 281)
|
(194 521)
|
(195 663)
|
(183 862)
|
(196 817)
|
(198 785)
|
(200 715)
|
(191 666)
|
(208 125)
|
(211 577)
|
(216 324)
|
(203 264)
|
(207 798)
|
(192 805)
|
(180 905)
|
(154 179)
|
(164 621)
|
(165 937)
|
(162 609)
|
(149 305)
|
(163 371)
|
(166 635)
|
(171 651)
|
(173 327)
|
(192 276)
|
(199 617)
|
(209 081)
|
(204 387)
|
(223 168)
|
(230 851)
|
(235 196)
|
(224 741)
|
(242 986)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 399)
|
(4 869)
|
(7 383)
|
(7 532)
|
(7 686)
|
(7 880)
|
(7 891)
|
(7 892)
|
(7 825)
|
(10 555)
|
0
|
0
|
0
|
(13 439)
|
0
|
0
|
0
|
(12 834)
|
0
|
0
|
0
|
(11 673)
|
0
|
0
|
0
|
(11 473)
|
0
|
0
|
0
|
(11 335)
|
0
|
0
|
0
|
(11 429)
|
0
|
0
|
0
|
(12 190)
|
0
|
0
|
0
|
(12 679)
|
0
|
0
|
0
|
(14 166)
|
0
|
0
|
0
|
(13 349)
|
0
|
0
|
0
|
(13 033)
|
0
|
0
|
0
|
(11 400)
|
0
|
0
|
0
|
(11 311)
|
0
|
0
|
0
|
(13 280)
|
0
|
|
| Other Operating Expenses |
260 059
|
(269)
|
0
|
0
|
675
|
0
|
0
|
427 380
|
0
|
0
|
(1 203)
|
0
|
0
|
102 790
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 996)
|
(5 371)
|
(2 730)
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
(2)
|
(1)
|
0
|
(2)
|
(1)
|
(2)
|
0
|
(1)
|
0
|
2
|
0
|
1
|
0
|
(1)
|
0
|
0
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
|
| Operating Income |
1 171 610
N/A
|
914 003
-22%
|
910 526
0%
|
911 962
+0%
|
917 659
+1%
|
926 264
+1%
|
669 652
-28%
|
923 807
+38%
|
118 129
-87%
|
117 640
0%
|
120 840
+3%
|
121 910
+1%
|
120 529
-1%
|
115 497
-4%
|
113 348
-2%
|
93 772
-17%
|
84 375
-10%
|
72 109
-15%
|
87 901
+22%
|
92 917
+6%
|
102 115
+10%
|
95 991
-6%
|
87 967
-8%
|
91 688
+4%
|
94 112
+3%
|
109 800
+17%
|
121 511
+11%
|
121 181
0%
|
125 324
+3%
|
129 497
+3%
|
131 461
+2%
|
132 550
+1%
|
134 612
+2%
|
134 593
0%
|
135 895
+1%
|
141 942
+4%
|
148 025
+4%
|
139 774
-6%
|
152 398
+9%
|
168 138
+10%
|
171 111
+2%
|
181 539
+6%
|
175 844
-3%
|
169 359
-4%
|
173 694
+3%
|
176 392
+2%
|
185 865
+5%
|
189 268
+2%
|
193 861
+2%
|
191 365
-1%
|
196 864
+3%
|
193 436
-2%
|
195 845
+1%
|
196 946
+1%
|
202 681
+3%
|
212 513
+5%
|
208 392
-2%
|
160 628
-23%
|
325
-100%
|
(112 966)
N/A
|
(206 106)
-82%
|
(245 507)
-19%
|
(200 619)
+18%
|
(186 886)
+7%
|
(149 431)
+20%
|
(119 091)
+20%
|
(50 169)
+58%
|
863
N/A
|
30 368
+3 419%
|
83 970
+177%
|
116 645
+39%
|
156 408
+34%
|
186 421
+19%
|
179 748
-4%
|
185 766
+3%
|
178 246
-4%
|
182 646
+2%
|
180 161
-1%
|
185 319
+3%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8 155)
|
(16 719)
|
(25 075)
|
(24 793)
|
(24 872)
|
(25 381)
|
(24 933)
|
(23 927)
|
(22 914)
|
(28 522)
|
(28 756)
|
(29 857)
|
(30 084)
|
(31 038)
|
(32 929)
|
(31 838)
|
(30 986)
|
(27 142)
|
(28 924)
|
(28 208)
|
(27 189)
|
(23 657)
|
(24 491)
|
(23 275)
|
(23 077)
|
(20 464)
|
(23 641)
|
(23 389)
|
(22 846)
|
(19 406)
|
(21 615)
|
(21 184)
|
(20 747)
|
(17 635)
|
(19 563)
|
(18 876)
|
(18 528)
|
(15 395)
|
(14 745)
|
(14 252)
|
(14 109)
|
(14 824)
|
(17 421)
|
(17 423)
|
(17 286)
|
(14 596)
|
(16 269)
|
(16 377)
|
(16 633)
|
(16 018)
|
(18 047)
|
(17 389)
|
(17 763)
|
(15 731)
|
(16 803)
|
(18 065)
|
(17 869)
|
(17 133)
|
(18 740)
|
(18 622)
|
(18 229)
|
(16 237)
|
(17 324)
|
(16 708)
|
(16 329)
|
(15 003)
|
(15 376)
|
|
| Non-Reccuring Items |
6 731
|
2 499
|
20 066
|
15 366
|
13 845
|
(11 825)
|
(10 461)
|
(4 680)
|
(4 966)
|
(5 848)
|
(7 213)
|
(8 771)
|
(7 452)
|
(3 228)
|
482
|
(684)
|
1 192
|
(2 183)
|
(1 212)
|
(2 659)
|
(1 291)
|
(9 909)
|
(7 756)
|
(8 344)
|
(7 969)
|
(5 790)
|
(2 881)
|
(2 931)
|
(2 049)
|
(7 749)
|
(4 525)
|
(4 480)
|
(5 840)
|
(3 399)
|
4 701
|
2 487
|
1 601
|
2 191
|
(5 743)
|
(1 950)
|
(408)
|
(18 892)
|
(16 950)
|
(21 488)
|
(22 905)
|
(24 107)
|
(21 829)
|
(20 476)
|
(17 248)
|
(6 684)
|
(8 363)
|
(28 525)
|
(30 899)
|
(26 623)
|
(26 124)
|
(5 805)
|
(8 779)
|
(8 504)
|
(15 445)
|
(14 455)
|
(10 811)
|
(27 780)
|
(19 943)
|
(18 713)
|
(18 485)
|
(18 199)
|
(18 059)
|
(18 905)
|
(19 284)
|
(8 008)
|
(7 913)
|
(7 496)
|
(6 550)
|
(26 267)
|
(26 276)
|
(25 369)
|
(26 431)
|
(4 642)
|
(4 127)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 972
|
0
|
0
|
0
|
3 588
|
0
|
0
|
0
|
2 754
|
0
|
0
|
0
|
2 125
|
0
|
0
|
0
|
(1 478)
|
0
|
0
|
0
|
1 790
|
0
|
0
|
0
|
1 078
|
0
|
0
|
0
|
(417)
|
0
|
0
|
0
|
473
|
0
|
0
|
0
|
813
|
0
|
115
|
141
|
10 407
|
0
|
17 925
|
33 315
|
33 674
|
38 248
|
32 057
|
16 773
|
7 262
|
0
|
0
|
0
|
4 066
|
4 930
|
6 063
|
6 330
|
3 459
|
5 814
|
|
| Total Other Income |
(31 829)
|
(12 473)
|
(30 230)
|
(29 399)
|
(53 405)
|
(27 531)
|
(26 887)
|
(27 281)
|
(26 351)
|
(25 887)
|
(24 450)
|
(23 905)
|
(15 553)
|
(7 005)
|
1 479
|
1 227
|
814
|
565
|
529
|
398
|
201
|
1 490
|
2 620
|
2 158
|
2 601
|
3 696
|
5 405
|
6 249
|
6 007
|
2 316
|
4 329
|
4 055
|
4 183
|
2 025
|
4 901
|
5 195
|
5 042
|
2 689
|
4 733
|
4 500
|
4 519
|
127
|
3 177
|
2 900
|
2 812
|
2 026
|
4 496
|
4 562
|
4 469
|
1 810
|
1 552
|
1 732
|
1 676
|
1 201
|
3 939
|
4 047
|
4 399
|
2 321
|
2 196
|
1 755
|
1 759
|
4 196
|
20 013
|
13 770
|
16 526
|
13 774
|
14 381
|
11 328
|
8 916
|
6 782
|
10 120
|
7 831
|
7 742
|
3 872
|
5 554
|
5 983
|
4 287
|
512
|
188
|
|
| Pre-Tax Income |
1 146 512
N/A
|
904 029
-21%
|
900 362
0%
|
897 929
0%
|
878 099
-2%
|
886 908
+1%
|
632 304
-29%
|
891 846
+41%
|
86 812
-90%
|
85 905
-1%
|
89 177
+4%
|
89 234
+0%
|
89 369
+0%
|
88 545
-1%
|
90 234
+2%
|
69 522
-23%
|
61 509
-12%
|
45 110
-27%
|
62 285
+38%
|
66 729
+7%
|
78 111
+17%
|
61 022
-22%
|
54 075
-11%
|
55 645
+3%
|
58 660
+5%
|
80 256
+37%
|
91 106
+14%
|
92 661
+2%
|
98 296
+6%
|
99 676
+1%
|
102 341
+3%
|
103 917
+2%
|
105 766
+2%
|
111 687
+6%
|
121 006
+8%
|
126 349
+4%
|
131 591
+4%
|
122 712
-7%
|
127 747
+4%
|
147 299
+15%
|
152 376
+3%
|
145 158
-5%
|
140 456
-3%
|
129 587
-8%
|
132 854
+3%
|
137 754
+4%
|
148 969
+8%
|
154 478
+4%
|
162 554
+5%
|
170 679
+5%
|
175 308
+3%
|
152 391
-13%
|
152 513
+0%
|
157 173
+3%
|
163 075
+4%
|
193 332
+19%
|
186 726
-3%
|
140 662
-25%
|
(29 193)
N/A
|
(141 928)
-386%
|
(231 650)
-63%
|
(274 702)
-19%
|
(218 596)
+20%
|
(191 293)
+12%
|
(135 838)
+29%
|
(105 573)
+22%
|
(32 402)
+69%
|
7 278
N/A
|
18 904
+160%
|
72 873
+285%
|
100 112
+37%
|
138 121
+38%
|
169 384
+23%
|
145 182
-14%
|
152 650
+5%
|
148 215
-3%
|
150 503
+2%
|
164 487
+9%
|
171 818
+4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(36 395)
|
(44 509)
|
(42 347)
|
(41 069)
|
(31 592)
|
(34 208)
|
(36 379)
|
(36 915)
|
(35 326)
|
(34 905)
|
(35 756)
|
(35 867)
|
(36 096)
|
(35 967)
|
(36 675)
|
(28 456)
|
(25 109)
|
(20 054)
|
(27 883)
|
(29 946)
|
(32 440)
|
(26 364)
|
(22 952)
|
(24 449)
|
(40 969)
|
(52 910)
|
(57 613)
|
(63 858)
|
(49 475)
|
(47 231)
|
(46 971)
|
(40 611)
|
(42 048)
|
(44 625)
|
(44 490)
|
(42 151)
|
(46 119)
|
(55 662)
|
(58 618)
|
(67 228)
|
(64 858)
|
(55 119)
|
(52 954)
|
(48 988)
|
(49 280)
|
(44 230)
|
(47 567)
|
(49 200)
|
(51 429)
|
(54 661)
|
(55 814)
|
(48 018)
|
(47 665)
|
(49 352)
|
(51 370)
|
(61 632)
|
(59 773)
|
(46 833)
|
2 343
|
23 968
|
42 265
|
40 822
|
29 882
|
19 092
|
13 082
|
(5 191)
|
12 849
|
15 993
|
13 407
|
20 997
|
(30 144)
|
(40 437)
|
(52 290)
|
(40 803)
|
(44 046)
|
(42 726)
|
(43 221)
|
(45 882)
|
(42 468)
|
|
| Income from Continuing Operations |
1 110 117
|
859 520
|
858 015
|
856 860
|
846 507
|
852 700
|
595 925
|
854 931
|
51 486
|
51 000
|
53 421
|
53 367
|
53 273
|
52 578
|
53 559
|
41 066
|
36 400
|
25 056
|
34 402
|
36 783
|
45 671
|
34 658
|
31 123
|
31 196
|
17 691
|
27 346
|
33 493
|
28 803
|
48 821
|
52 445
|
55 370
|
63 306
|
63 718
|
67 062
|
76 516
|
84 198
|
85 472
|
67 050
|
69 129
|
80 071
|
87 518
|
90 039
|
87 502
|
80 599
|
83 574
|
93 524
|
101 402
|
105 278
|
111 125
|
116 018
|
119 494
|
104 373
|
104 848
|
107 821
|
111 705
|
131 700
|
126 953
|
93 829
|
(26 850)
|
(117 960)
|
(189 385)
|
(233 880)
|
(188 714)
|
(172 201)
|
(122 756)
|
(110 764)
|
(19 553)
|
23 271
|
32 311
|
93 870
|
69 968
|
97 684
|
117 094
|
104 379
|
108 604
|
105 489
|
107 282
|
118 605
|
129 350
|
|
| Income to Minority Interest |
(1 557)
|
(1 878)
|
(1 839)
|
(1 438)
|
(1 371)
|
(1 437)
|
(1 496)
|
(1 649)
|
(1 807)
|
(1 749)
|
(1 580)
|
(1 192)
|
(1 245)
|
(926)
|
(902)
|
(409)
|
(6)
|
665
|
765
|
574
|
325
|
326
|
342
|
793
|
1 360
|
2 143
|
2 229
|
9 684
|
8 949
|
7 754
|
7 104
|
(1 007)
|
(1 078)
|
(1 421)
|
(1 283)
|
(999)
|
(937)
|
(336)
|
(903)
|
(1 737)
|
(2 677)
|
(4 170)
|
(3 756)
|
(3 654)
|
(2 966)
|
(2 235)
|
(2 942)
|
(3 262)
|
(3 914)
|
(5 524)
|
(5 193)
|
(5 239)
|
(5 037)
|
(5 071)
|
(4 992)
|
(4 950)
|
(4 875)
|
(4 447)
|
(3 071)
|
(1 240)
|
(156)
|
714
|
254
|
(1 502)
|
(2 622)
|
(2 433)
|
(3 686)
|
(3 317)
|
(4 115)
|
(5 342)
|
(5 998)
|
(6 529)
|
(6 049)
|
(5 617)
|
(4 883)
|
(4 159)
|
(3 757)
|
(4 645)
|
(4 820)
|
|
| Net Income (Common) |
1 108 561
N/A
|
857 640
-23%
|
856 174
0%
|
855 418
0%
|
845 137
-1%
|
851 263
+1%
|
594 430
-30%
|
853 285
+44%
|
49 677
-94%
|
49 248
-1%
|
51 834
+5%
|
52 175
+1%
|
52 031
0%
|
51 654
-1%
|
52 655
+2%
|
40 652
-23%
|
36 394
-10%
|
25 721
-29%
|
35 171
+37%
|
37 357
+6%
|
45 999
+23%
|
34 983
-24%
|
31 465
-10%
|
31 986
+2%
|
19 049
-40%
|
29 489
+55%
|
35 721
+21%
|
38 489
+8%
|
57 771
+50%
|
60 198
+4%
|
62 472
+4%
|
62 296
0%
|
62 637
+1%
|
65 640
+5%
|
75 234
+15%
|
83 201
+11%
|
84 534
+2%
|
66 712
-21%
|
68 223
+2%
|
78 330
+15%
|
84 838
+8%
|
85 868
+1%
|
83 743
-2%
|
76 944
-8%
|
80 608
+5%
|
91 288
+13%
|
98 460
+8%
|
102 015
+4%
|
107 210
+5%
|
110 493
+3%
|
114 300
+3%
|
99 132
-13%
|
99 810
+1%
|
102 750
+3%
|
106 713
+4%
|
126 750
+19%
|
122 078
-4%
|
89 380
-27%
|
(29 921)
N/A
|
(119 200)
-298%
|
(189 541)
-59%
|
(233 166)
-23%
|
(188 460)
+19%
|
(173 703)
+8%
|
(125 379)
+28%
|
(113 198)
+10%
|
(23 241)
+79%
|
19 953
N/A
|
28 195
+41%
|
88 528
+214%
|
63 969
-28%
|
91 154
+42%
|
111 044
+22%
|
98 761
-11%
|
103 720
+5%
|
101 329
-2%
|
103 525
+2%
|
113 958
+10%
|
124 528
+9%
|
|
| EPS (Diluted) |
5 542.8
N/A
|
4 245.74
-23%
|
4 280.87
+1%
|
4 277.09
0%
|
4 183.84
-2%
|
4 256.31
+2%
|
2 972.15
-30%
|
4 224.18
+42%
|
248.38
-94%
|
246.24
-1%
|
256.6
+4%
|
262.18
+2%
|
262.78
+0%
|
258.27
-2%
|
268.64
+4%
|
209.54
-22%
|
185.68
-11%
|
132.58
-29%
|
181.29
+37%
|
192.56
+6%
|
237.1
+23%
|
180.32
-24%
|
162.19
-10%
|
164.87
+2%
|
98.19
-40%
|
152
+55%
|
184.12
+21%
|
198.39
+8%
|
297.78
+50%
|
310.29
+4%
|
322.02
+4%
|
321.11
0%
|
322.87
+1%
|
338.35
+5%
|
387.8
+15%
|
428.87
+11%
|
435.74
+2%
|
344.58
-21%
|
351.66
+2%
|
403.76
+15%
|
437.3
+8%
|
443.52
+1%
|
431.66
-3%
|
396.61
-8%
|
415.5
+5%
|
471.52
+13%
|
507.52
+8%
|
525.85
+4%
|
552.62
+5%
|
570.71
+3%
|
589.17
+3%
|
516.31
-12%
|
518.9
+1%
|
533.31
+3%
|
555.42
+4%
|
662.82
+19%
|
638.47
-4%
|
466.88
-27%
|
-156.51
N/A
|
-623.41
-298%
|
-991.3
-59%
|
-609.73
+38%
|
-985.65
-62%
|
-874.1
+11%
|
-513.74
+41%
|
-258.03
+50%
|
-95.33
+63%
|
81.88
N/A
|
115.7
+41%
|
181.63
+57%
|
131.25
-28%
|
187.01
+42%
|
227.81
+22%
|
202.63
-11%
|
214.18
+6%
|
214.02
0%
|
220.05
+3%
|
240.08
+9%
|
266.53
+11%
|
|