Osaka Gas Co Ltd
TSE:9532
| 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 |
3 016
5 484
|
| 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
Osaka Gas Co Ltd
|
Revenue
|
2.1T
JPY
|
|
Cost of Revenue
|
-1.6T
JPY
|
|
Gross Profit
|
427.7B
JPY
|
|
Operating Expenses
|
-248B
JPY
|
|
Operating Income
|
179.7B
JPY
|
|
Other Expenses
|
-27.5B
JPY
|
|
Net Income
|
152.1B
JPY
|
Income Statement
Osaka Gas Co Ltd
| 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 |
1 522
|
0
|
0
|
1 534
|
0
|
0
|
2 257
|
0
|
0
|
2 320
|
0
|
0
|
2 402
|
0
|
0
|
2 597
|
0
|
0
|
2 275
|
4 572
|
6 829
|
9 059
|
9 031
|
8 930
|
8 906
|
8 909
|
8 831
|
8 716
|
8 596
|
8 431
|
8 395
|
8 498
|
8 540
|
8 567
|
8 654
|
8 765
|
9 050
|
9 475
|
9 853
|
10 089
|
10 135
|
10 003
|
9 755
|
9 591
|
9 569
|
9 612
|
9 691
|
9 788
|
9 580
|
9 505
|
9 386
|
9 179
|
9 622
|
10 126
|
10 660
|
11 501
|
11 937
|
12 192
|
12 178
|
11 872
|
11 480
|
11 087
|
10 779
|
10 622
|
10 471
|
10 400
|
10 513
|
10 966
|
11 941
|
13 167
|
13 975
|
14 536
|
14 568
|
14 436
|
14 387
|
14 785
|
15 190
|
15 332
|
0
|
|
| Revenue |
647 442
N/A
|
648 210
+0%
|
657 598
+1%
|
672 990
+2%
|
688 252
+2%
|
707 967
+3%
|
750 902
+6%
|
787 398
+5%
|
815 986
+4%
|
824 183
+1%
|
826 540
+0%
|
840 792
+2%
|
867 436
+3%
|
903 506
+4%
|
930 611
+3%
|
887 265
-5%
|
825 945
-7%
|
757 924
-8%
|
761 447
+0%
|
798 419
+5%
|
819 807
+3%
|
1 187 142
+45%
|
1 200 408
+1%
|
1 204 576
+0%
|
1 236 051
+3%
|
1 294 781
+5%
|
1 336 677
+3%
|
1 365 043
+2%
|
1 389 580
+2%
|
1 380 060
-1%
|
1 391 235
+1%
|
1 420 486
+2%
|
1 450 911
+2%
|
1 512 581
+4%
|
1 535 042
+1%
|
1 539 888
+0%
|
1 533 516
0%
|
1 528 164
0%
|
1 507 545
-1%
|
1 471 971
-2%
|
1 417 661
-4%
|
1 322 012
-7%
|
1 256 788
-5%
|
1 212 993
-3%
|
1 184 620
-2%
|
1 183 846
0%
|
1 200 296
+1%
|
1 236 080
+3%
|
1 286 029
+4%
|
1 296 238
+1%
|
1 300 616
+0%
|
1 319 058
+1%
|
1 330 259
+1%
|
1 371 863
+3%
|
1 409 795
+3%
|
1 417 397
+1%
|
1 402 756
-1%
|
1 368 689
-2%
|
1 350 882
-1%
|
1 354 614
+0%
|
1 357 069
+0%
|
1 364 106
+1%
|
1 360 369
0%
|
1 375 039
+1%
|
1 460 290
+6%
|
1 591 120
+9%
|
1 755 773
+10%
|
1 933 893
+10%
|
2 139 636
+11%
|
2 275 113
+6%
|
2 320 605
+2%
|
2 289 246
-1%
|
2 188 735
-4%
|
2 083 050
-5%
|
2 041 367
-2%
|
2 037 467
0%
|
2 017 034
-1%
|
2 069 019
+3%
|
2 069 084
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(342 696)
|
(346 827)
|
(362 207)
|
(376 926)
|
(392 856)
|
(422 200)
|
(461 568)
|
(498 739)
|
(528 541)
|
(541 949)
|
(542 456)
|
(554 524)
|
(596 711)
|
(647 529)
|
(683 834)
|
(602 458)
|
(518 967)
|
(442 232)
|
(474 520)
|
(508 572)
|
(519 491)
|
(750 159)
|
(767 527)
|
(782 744)
|
(825 872)
|
(868 358)
|
(898 586)
|
(914 995)
|
(924 395)
|
(943 688)
|
(960 449)
|
(987 074)
|
(1 026 887)
|
(1 071 374)
|
(1 078 867)
|
(1 082 295)
|
(1 088 002)
|
(1 071 021)
|
(1 017 569)
|
(976 536)
|
(910 818)
|
(814 760)
|
(785 165)
|
(752 773)
|
(727 449)
|
(745 139)
|
(776 698)
|
(814 664)
|
(861 110)
|
(874 437)
|
(886 514)
|
(918 306)
|
(942 329)
|
(981 086)
|
(1 005 394)
|
(1 005 480)
|
(984 019)
|
(961 983)
|
(951 142)
|
(939 687)
|
(927 646)
|
(921 777)
|
(938 281)
|
(1 001 585)
|
(1 124 112)
|
(1 276 354)
|
(1 432 025)
|
(1 666 335)
|
(1 858 719)
|
(1 992 892)
|
(1 963 639)
|
(1 850 066)
|
(1 729 721)
|
(1 672 681)
|
(1 674 171)
|
(1 662 810)
|
(1 639 843)
|
(1 663 441)
|
(1 641 378)
|
|
| Gross Profit |
304 746
N/A
|
301 383
-1%
|
295 391
-2%
|
296 064
+0%
|
295 396
0%
|
285 767
-3%
|
289 334
+1%
|
288 659
0%
|
287 445
0%
|
282 234
-2%
|
284 084
+1%
|
286 268
+1%
|
270 725
-5%
|
255 977
-5%
|
246 777
-4%
|
284 807
+15%
|
306 978
+8%
|
315 692
+3%
|
286 927
-9%
|
289 847
+1%
|
300 316
+4%
|
436 983
+46%
|
432 881
-1%
|
421 832
-3%
|
410 179
-3%
|
426 423
+4%
|
438 091
+3%
|
450 048
+3%
|
465 185
+3%
|
436 372
-6%
|
430 786
-1%
|
433 412
+1%
|
424 024
-2%
|
441 207
+4%
|
456 175
+3%
|
457 593
+0%
|
445 514
-3%
|
457 143
+3%
|
489 976
+7%
|
495 435
+1%
|
506 843
+2%
|
507 252
+0%
|
471 623
-7%
|
460 220
-2%
|
457 171
-1%
|
438 707
-4%
|
423 598
-3%
|
421 416
-1%
|
424 919
+1%
|
421 801
-1%
|
414 102
-2%
|
400 752
-3%
|
387 930
-3%
|
390 777
+1%
|
404 401
+3%
|
411 917
+2%
|
418 737
+2%
|
406 706
-3%
|
399 740
-2%
|
414 927
+4%
|
429 423
+3%
|
442 329
+3%
|
422 088
-5%
|
373 454
-12%
|
336 178
-10%
|
314 766
-6%
|
323 748
+3%
|
267 558
-17%
|
280 917
+5%
|
282 221
+0%
|
356 966
+26%
|
439 180
+23%
|
459 014
+5%
|
410 369
-11%
|
367 196
-11%
|
374 657
+2%
|
377 191
+1%
|
405 578
+8%
|
427 706
+5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(252 605)
|
(266 914)
|
(255 273)
|
(249 691)
|
(230 595)
|
(234 909)
|
(230 387)
|
(229 753)
|
(230 162)
|
(232 537)
|
(232 481)
|
(233 089)
|
(236 488)
|
(240 355)
|
(242 916)
|
(243 717)
|
(242 592)
|
(245 545)
|
(244 506)
|
(246 460)
|
(246 441)
|
(348 399)
|
(350 010)
|
(350 171)
|
(350 509)
|
(349 148)
|
(347 240)
|
(347 519)
|
(346 953)
|
(351 599)
|
(356 526)
|
(354 241)
|
(347 142)
|
(341 826)
|
(375 674)
|
(379 307)
|
(353 117)
|
(352 078)
|
(354 560)
|
(352 833)
|
(351 548)
|
(360 578)
|
(373 524)
|
(372 284)
|
(371 549)
|
(341 457)
|
(345 732)
|
(345 544)
|
(343 743)
|
(343 683)
|
(338 933)
|
(333 899)
|
(343 984)
|
(331 701)
|
(330 019)
|
(330 643)
|
(319 795)
|
(322 914)
|
(342 918)
|
(339 105)
|
(336 114)
|
(329 838)
|
(317 173)
|
(291 904)
|
(259 563)
|
(215 565)
|
(255 167)
|
(242 993)
|
(243 614)
|
(222 220)
|
(240 024)
|
(242 521)
|
(248 804)
|
(237 816)
|
(270 101)
|
(274 440)
|
(276 367)
|
(244 847)
|
(248 046)
|
|
| Selling, General & Administrative |
(252 605)
|
(253 004)
|
(241 363)
|
(235 781)
|
(230 595)
|
(234 909)
|
(230 387)
|
(204 211)
|
(230 162)
|
(232 537)
|
(227 914)
|
(233 089)
|
(236 488)
|
(270 464)
|
(242 916)
|
(243 717)
|
(242 592)
|
(245 545)
|
(244 506)
|
(245 676)
|
(245 657)
|
(289 804)
|
(350 010)
|
(350 171)
|
(350 509)
|
(291 244)
|
(347 240)
|
(346 761)
|
(346 195)
|
(300 584)
|
(351 030)
|
(348 745)
|
(347 141)
|
(292 365)
|
(345 536)
|
(349 168)
|
(352 226)
|
(296 681)
|
(351 861)
|
(350 134)
|
(348 848)
|
(306 862)
|
(358 933)
|
(357 695)
|
(356 960)
|
(290 124)
|
(341 053)
|
(340 864)
|
(339 063)
|
(293 835)
|
(338 931)
|
(333 897)
|
(335 034)
|
(274 508)
|
(320 482)
|
(321 578)
|
(319 793)
|
(274 930)
|
(327 349)
|
(323 535)
|
(325 041)
|
(281 164)
|
(298 155)
|
(272 885)
|
(240 545)
|
(215 564)
|
(242 870)
|
(242 994)
|
(243 615)
|
(222 219)
|
(230 667)
|
(236 756)
|
(243 392)
|
(237 814)
|
(239 555)
|
(243 893)
|
(245 821)
|
(244 846)
|
(248 044)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(58 595)
|
0
|
0
|
0
|
(57 904)
|
0
|
0
|
0
|
(51 014)
|
0
|
0
|
0
|
(49 460)
|
0
|
0
|
0
|
(55 396)
|
0
|
0
|
0
|
(53 714)
|
0
|
0
|
0
|
(51 333)
|
0
|
0
|
0
|
(49 846)
|
0
|
0
|
0
|
(57 193)
|
0
|
0
|
0
|
(47 983)
|
0
|
0
|
0
|
(48 672)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(13 910)
|
(13 910)
|
(13 910)
|
0
|
0
|
0
|
(25 542)
|
0
|
0
|
(4 567)
|
0
|
0
|
30 109
|
0
|
0
|
0
|
0
|
0
|
(784)
|
(784)
|
0
|
0
|
0
|
0
|
0
|
0
|
(758)
|
(758)
|
(1)
|
(5 496)
|
(5 496)
|
(1)
|
(1)
|
(30 138)
|
(30 139)
|
(891)
|
0
|
(2 699)
|
(2 699)
|
(2 700)
|
(2)
|
(14 591)
|
(14 589)
|
(14 589)
|
0
|
(4 679)
|
(4 680)
|
(4 680)
|
(2)
|
(2)
|
(2)
|
(8 950)
|
0
|
(9 537)
|
(9 065)
|
(2)
|
(1)
|
(15 569)
|
(15 570)
|
(11 073)
|
(2)
|
(19 018)
|
(19 019)
|
(19 018)
|
(1)
|
(12 297)
|
1
|
1
|
(1)
|
(9 357)
|
(5 765)
|
(5 412)
|
(2)
|
(30 546)
|
(30 547)
|
(30 546)
|
(1)
|
(2)
|
|
| Operating Income |
52 141
N/A
|
34 469
-34%
|
40 118
+16%
|
46 373
+16%
|
64 801
+40%
|
50 858
-22%
|
58 947
+16%
|
58 906
0%
|
57 283
-3%
|
49 697
-13%
|
51 603
+4%
|
53 179
+3%
|
34 237
-36%
|
15 622
-54%
|
3 861
-75%
|
41 090
+964%
|
64 386
+57%
|
70 147
+9%
|
42 421
-40%
|
43 387
+2%
|
53 875
+24%
|
88 584
+64%
|
82 871
-6%
|
71 661
-14%
|
59 670
-17%
|
77 275
+30%
|
90 851
+18%
|
102 529
+13%
|
118 232
+15%
|
84 773
-28%
|
74 260
-12%
|
79 171
+7%
|
76 882
-3%
|
99 381
+29%
|
80 501
-19%
|
78 286
-3%
|
92 397
+18%
|
105 065
+14%
|
135 416
+29%
|
142 602
+5%
|
155 295
+9%
|
146 674
-6%
|
98 099
-33%
|
87 936
-10%
|
85 622
-3%
|
97 250
+14%
|
77 866
-20%
|
75 872
-3%
|
81 176
+7%
|
78 118
-4%
|
75 169
-4%
|
66 853
-11%
|
43 946
-34%
|
59 076
+34%
|
74 382
+26%
|
81 274
+9%
|
98 942
+22%
|
83 792
-15%
|
56 822
-32%
|
75 822
+33%
|
93 309
+23%
|
112 491
+21%
|
104 915
-7%
|
81 550
-22%
|
76 615
-6%
|
99 201
+29%
|
68 581
-31%
|
24 565
-64%
|
37 303
+52%
|
60 001
+61%
|
116 942
+95%
|
196 659
+68%
|
210 210
+7%
|
172 553
-18%
|
97 095
-44%
|
100 217
+3%
|
100 824
+1%
|
160 731
+59%
|
179 660
+12%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 614)
|
1 714
|
2 396
|
1 568
|
3 760
|
8 433
|
9 036
|
4 279
|
1 513
|
3 614
|
3 999
|
2 497
|
(129)
|
1 654
|
2 026
|
(238)
|
(3 036)
|
(4 985)
|
(3 069)
|
(3 051)
|
(2 848)
|
(4 334)
|
(3 877)
|
(3 361)
|
(2 191)
|
(413)
|
1 592
|
2 637
|
2 824
|
1 738
|
825
|
1 917
|
5 183
|
9 128
|
22 454
|
22 140
|
21 698
|
20 599
|
907
|
(2 216)
|
(6 422)
|
(10 831)
|
(6 209)
|
(6 095)
|
(6 063)
|
(4 278)
|
(5 216)
|
(5 164)
|
(4 809)
|
(4 901)
|
(3 664)
|
(4 468)
|
(4 829)
|
(5 077)
|
(2 449)
|
1 012
|
786
|
4 365
|
7 199
|
5 536
|
10 796
|
11 951
|
11 396
|
13 485
|
16 215
|
7 637
|
27 625
|
23 295
|
30 854
|
25 382
|
23 736
|
34 974
|
30 311
|
31 844
|
37 973
|
35 794
|
34 023
|
49 463
|
49 662
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(784)
|
0
|
0
|
(784)
|
0
|
0
|
0
|
0
|
(758)
|
0
|
0
|
(5 495)
|
0
|
0
|
(34 742)
|
(30 138)
|
0
|
0
|
0
|
(2 697)
|
0
|
0
|
0
|
(14 588)
|
0
|
0
|
0
|
(4 680)
|
0
|
0
|
0
|
(11 249)
|
(12 750)
|
(13 221)
|
(13 221)
|
(2 137)
|
0
|
0
|
(4 612)
|
(15 568)
|
0
|
0
|
0
|
(19 016)
|
0
|
0
|
0
|
(12 297)
|
0
|
(15 890)
|
(16 244)
|
(9 357)
|
0
|
0
|
0
|
(30 546)
|
0
|
0
|
0
|
(25 803)
|
(19 013)
|
|
| Gain/Loss on Disposition of Assets |
(1 841)
|
(340)
|
0
|
448
|
488
|
629
|
141
|
141
|
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
|
4 582
|
2 467
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17 773
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
165
|
1 286
|
1 829
|
1 513
|
593
|
1 043
|
436
|
1 006
|
557
|
1 291
|
545
|
685
|
762
|
521
|
(277)
|
(794)
|
806
|
929
|
612
|
(447)
|
562
|
(1 880)
|
(1 677)
|
(1 147)
|
(1 316)
|
(1 167)
|
(323)
|
(624)
|
(487)
|
3 614
|
3 465
|
2 956
|
4 977
|
3 503
|
3 421
|
4 427
|
256
|
(1 539)
|
4 437
|
3 304
|
2 034
|
(857)
|
(2 746)
|
(1 769)
|
(2 427)
|
3 304
|
4 294
|
7 196
|
6 072
|
3 869
|
3 218
|
1 087
|
4 141
|
202
|
(273)
|
(1 231)
|
(2 710)
|
(2 140)
|
(2 941)
|
(5 972)
|
(6 981)
|
3 309
|
1 345
|
5 106
|
6 027
|
6 688
|
6 540
|
10 694
|
6 449
|
7 684
|
12 291
|
17 387
|
18 047
|
22 166
|
21 950
|
8 024
|
12 125
|
4 859
|
1 399
|
|
| Pre-Tax Income |
48 851
N/A
|
37 129
-24%
|
44 343
+19%
|
49 902
+13%
|
69 642
+40%
|
60 963
-12%
|
68 560
+12%
|
64 332
-6%
|
59 353
-8%
|
54 602
-8%
|
56 147
+3%
|
56 361
+0%
|
34 870
-38%
|
17 797
-49%
|
5 610
-68%
|
40 058
+614%
|
62 156
+55%
|
66 091
+6%
|
39 180
-41%
|
39 889
+2%
|
51 589
+29%
|
81 586
+58%
|
77 317
-5%
|
67 153
-13%
|
56 163
-16%
|
75 695
+35%
|
91 362
+21%
|
104 542
+14%
|
120 569
+15%
|
84 630
-30%
|
78 550
-7%
|
84 044
+7%
|
52 300
-38%
|
81 874
+57%
|
106 376
+30%
|
104 853
-1%
|
114 351
+9%
|
121 428
+6%
|
140 760
+16%
|
143 690
+2%
|
155 489
+8%
|
122 865
-21%
|
89 144
-27%
|
80 072
-10%
|
77 132
-4%
|
91 596
+19%
|
76 944
-16%
|
77 904
+1%
|
82 439
+6%
|
65 837
-20%
|
61 973
-6%
|
50 251
-19%
|
30 037
-40%
|
52 064
+73%
|
71 660
+38%
|
81 055
+13%
|
92 406
+14%
|
70 449
-24%
|
61 080
-13%
|
75 386
+23%
|
97 124
+29%
|
108 735
+12%
|
117 656
+8%
|
100 141
-15%
|
98 857
-1%
|
119 002
+20%
|
102 746
-14%
|
42 664
-58%
|
58 362
+37%
|
83 710
+43%
|
152 969
+83%
|
249 020
+63%
|
258 568
+4%
|
196 017
-24%
|
157 018
-20%
|
144 035
-8%
|
146 972
+2%
|
189 250
+29%
|
211 708
+12%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(18 798)
|
(14 301)
|
(17 579)
|
(19 647)
|
(27 605)
|
(24 267)
|
(26 799)
|
(24 204)
|
(22 461)
|
(20 785)
|
(20 950)
|
(21 205)
|
(13 353)
|
(7 089)
|
(2 242)
|
(15 569)
|
(23 734)
|
(25 683)
|
(16 277)
|
(16 501)
|
(20 417)
|
(33 729)
|
(30 609)
|
(27 289)
|
(25 047)
|
(28 378)
|
(32 768)
|
(37 231)
|
(40 018)
|
(29 715)
|
(26 588)
|
(28 401)
|
(28 467)
|
(36 867)
|
(45 293)
|
(43 758)
|
(36 791)
|
(42 808)
|
(47 070)
|
(47 624)
|
(51 286)
|
(37 916)
|
(29 779)
|
(27 568)
|
(26 409)
|
(28 388)
|
(22 949)
|
(23 653)
|
(27 055)
|
(26 319)
|
(23 862)
|
(20 804)
|
(15 326)
|
(15 522)
|
(22 398)
|
(25 096)
|
(27 562)
|
(27 507)
|
(25 235)
|
(29 258)
|
(31 439)
|
(24 891)
|
(24 372)
|
(16 031)
|
(15 993)
|
16 832
|
21 519
|
34 568
|
27 373
|
(25 151)
|
(45 724)
|
(71 798)
|
(72 477)
|
(61 889)
|
(52 078)
|
(48 486)
|
(49 242)
|
(54 196)
|
(59 593)
|
|
| Income from Continuing Operations |
30 053
|
22 828
|
26 764
|
30 255
|
42 037
|
36 696
|
41 761
|
40 128
|
36 892
|
33 817
|
35 197
|
35 156
|
21 517
|
10 708
|
3 368
|
24 489
|
38 422
|
40 408
|
22 903
|
23 388
|
31 172
|
47 857
|
46 708
|
39 864
|
31 116
|
47 317
|
58 594
|
67 311
|
80 551
|
54 915
|
51 962
|
55 643
|
23 833
|
45 007
|
61 083
|
61 095
|
77 560
|
78 620
|
93 690
|
96 066
|
104 203
|
84 949
|
59 365
|
52 504
|
50 723
|
63 208
|
53 995
|
54 251
|
55 384
|
39 518
|
38 111
|
29 447
|
14 711
|
36 542
|
49 262
|
55 959
|
64 844
|
42 942
|
35 845
|
46 128
|
65 685
|
83 844
|
93 284
|
84 110
|
82 864
|
135 834
|
124 265
|
77 232
|
85 735
|
58 559
|
107 245
|
177 222
|
186 091
|
134 128
|
104 940
|
95 549
|
97 730
|
135 054
|
152 115
|
|
| Income to Minority Interest |
(546)
|
(503)
|
(499)
|
(382)
|
(321)
|
(420)
|
(642)
|
(838)
|
(940)
|
(1 155)
|
(1 524)
|
(1 465)
|
(1 719)
|
(2 239)
|
(2 624)
|
(1 868)
|
(1 002)
|
(851)
|
(1 404)
|
(1 663)
|
(1 378)
|
(1 890)
|
(2 036)
|
(1 865)
|
(2 030)
|
(2 108)
|
(2 199)
|
(2 303)
|
(2 442)
|
(2 447)
|
(2 094)
|
(2 405)
|
(2 803)
|
(3 281)
|
(3 548)
|
(3 515)
|
(2 662)
|
(1 910)
|
(1 718)
|
(882)
|
(1 138)
|
(624)
|
(261)
|
(785)
|
(852)
|
(1 936)
|
(2 218)
|
(2 516)
|
(1 899)
|
(1 793)
|
(2 163)
|
(2 056)
|
(3 448)
|
(2 941)
|
(2 667)
|
(2 414)
|
(1 642)
|
(1 153)
|
(1 060)
|
(988)
|
(1 084)
|
(2 986)
|
(3 363)
|
(4 117)
|
(4 459)
|
(5 413)
|
(5 158)
|
(4 313)
|
(3 692)
|
(1 448)
|
(774)
|
(1 014)
|
(1 178)
|
(1 448)
|
(2 029)
|
(1 423)
|
(574)
|
(640)
|
28
|
|
| Net Income (Common) |
29 508
N/A
|
22 323
-24%
|
26 265
+18%
|
29 869
+14%
|
41 717
+40%
|
36 275
-13%
|
41 120
+13%
|
39 288
-4%
|
35 952
-8%
|
32 661
-9%
|
33 670
+3%
|
33 692
+0%
|
19 800
-41%
|
8 472
-57%
|
743
-91%
|
22 619
+2 944%
|
37 420
+65%
|
39 555
+6%
|
21 494
-46%
|
21 718
+1%
|
29 787
+37%
|
45 968
+54%
|
44 676
-3%
|
38 005
-15%
|
29 092
-23%
|
45 207
+55%
|
56 392
+25%
|
65 006
+15%
|
78 109
+20%
|
52 467
-33%
|
49 869
-5%
|
53 237
+7%
|
21 029
-60%
|
41 725
+98%
|
57 534
+38%
|
57 578
+0%
|
74 896
+30%
|
76 709
+2%
|
91 971
+20%
|
95 183
+3%
|
103 064
+8%
|
84 324
-18%
|
59 103
-30%
|
51 720
-12%
|
49 871
-4%
|
61 271
+23%
|
51 776
-15%
|
51 733
0%
|
53 483
+3%
|
37 724
-29%
|
35 948
-5%
|
27 390
-24%
|
11 264
-59%
|
33 601
+198%
|
46 594
+39%
|
53 546
+15%
|
63 201
+18%
|
41 788
-34%
|
34 784
-17%
|
45 138
+30%
|
64 600
+43%
|
80 857
+25%
|
89 920
+11%
|
79 991
-11%
|
78 404
-2%
|
130 421
+66%
|
119 109
-9%
|
72 922
-39%
|
82 044
+13%
|
57 110
-30%
|
106 470
+86%
|
176 205
+65%
|
184 911
+5%
|
132 679
-28%
|
102 908
-22%
|
94 125
-9%
|
97 156
+3%
|
134 414
+38%
|
152 146
+13%
|
|
| EPS (Diluted) |
66.16
N/A
|
49.49
-25%
|
58.9
+19%
|
66.97
+14%
|
92.49
+38%
|
81.33
-12%
|
92.19
+13%
|
87.3
-5%
|
80.6
-8%
|
73.38
-9%
|
74.82
+2%
|
75.72
+1%
|
45.93
-39%
|
19.43
-58%
|
1.72
-91%
|
52.48
+2 951%
|
86.02
+64%
|
91.98
+7%
|
49.98
-46%
|
50.5
+1%
|
70.08
+39%
|
108.16
+54%
|
107.39
-1%
|
91.35
-15%
|
69.93
-23%
|
108.67
+55%
|
135.55
+25%
|
156.26
+15%
|
187.76
+20%
|
126.12
-33%
|
119.87
-5%
|
127.97
+7%
|
50.55
-60%
|
100.3
+98%
|
138.3
+38%
|
138.4
+0%
|
180.03
+30%
|
184.31
+2%
|
221.08
+20%
|
228.8
+3%
|
247.75
+8%
|
202.64
-18%
|
142.07
-30%
|
124.32
-12%
|
119.88
-4%
|
147.29
+23%
|
124.46
-16%
|
124.35
0%
|
128.56
+3%
|
90.71
-29%
|
86.41
-5%
|
65.84
-24%
|
27.09
-59%
|
80.8
+198%
|
112.06
+39%
|
128.78
+15%
|
151.99
+18%
|
100.5
-34%
|
83.66
-17%
|
108.56
+30%
|
155.37
+43%
|
194.47
+25%
|
216.28
+11%
|
192.39
-11%
|
188.58
-2%
|
313.69
+66%
|
286.56
-9%
|
175.42
-39%
|
197.37
+13%
|
137.39
-30%
|
256.13
+86%
|
423.85
+65%
|
446.66
+5%
|
320.6
-28%
|
252.36
-21%
|
232.54
-8%
|
241.55
+4%
|
333.31
+38%
|
384.4
+15%
|
|