Taiwan Semiconductor Manufacturing Co Ltd
TWSE:2330
| 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 |
785
1 510
|
| Price Target |
|
We'll email you a reminder when the closing price reaches TWD.
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
Taiwan Semiconductor Manufacturing Co Ltd
|
Revenue
|
3.6T
TWD
|
|
Cost of Revenue
|
-1.5T
TWD
|
|
Gross Profit
|
2.1T
TWD
|
|
Operating Expenses
|
-344.9B
TWD
|
|
Operating Income
|
1.8T
TWD
|
|
Other Expenses
|
-209.9B
TWD
|
|
Net Income
|
1.6T
TWD
|
Income Statement
Taiwan Semiconductor Manufacturing Co Ltd
| 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 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
891
|
210
|
424
|
640
|
842
|
787
|
725
|
662
|
615
|
568
|
512
|
453
|
391
|
371
|
373
|
396
|
425
|
458
|
484
|
544
|
627
|
724
|
799
|
891
|
1 020
|
1 297
|
1 735
|
2 197
|
2 647
|
2 949
|
3 115
|
3 199
|
3 236
|
3 234
|
3 216
|
3 193
|
3 190
|
3 247
|
3 285
|
3 315
|
3 306
|
3 272
|
3 291
|
3 311
|
3 330
|
3 322
|
3 110
|
3 006
|
3 051
|
3 142
|
3 379
|
3 483
|
3 251
|
2 882
|
2 427
|
1 956
|
2 081
|
2 323
|
3 048
|
4 009
|
5 414
|
6 783
|
8 553
|
10 589
|
11 750
|
12 573
|
12 674
|
12 416
|
11 999
|
11 734
|
11 367
|
10 891
|
10 495
|
10 474
|
11 527
|
11 850
|
|
| Revenue |
317 407
N/A
|
382 305
+20%
|
297 254
-22%
|
386 210
+30%
|
322 631
-16%
|
345 213
+7%
|
358 432
+4%
|
362 455
+1%
|
333 158
-8%
|
285 178
-14%
|
271 253
-5%
|
268 210
-1%
|
295 742
+10%
|
348 429
+18%
|
379 179
+9%
|
401 490
+6%
|
419 538
+4%
|
432 729
+3%
|
438 275
+1%
|
432 512
-1%
|
427 081
-1%
|
427 318
+0%
|
444 996
+4%
|
480 012
+8%
|
506 745
+6%
|
533 885
+5%
|
561 585
+5%
|
582 663
+4%
|
597 024
+2%
|
612 484
+3%
|
639 619
+4%
|
686 091
+7%
|
762 806
+11%
|
836 625
+10%
|
859 045
+3%
|
862 500
+0%
|
843 497
-2%
|
824 959
-2%
|
841 329
+2%
|
889 230
+6%
|
947 938
+7%
|
978 357
+3%
|
970 403
-1%
|
962 104
-1%
|
977 447
+2%
|
991 612
+1%
|
1 011 033
+2%
|
1 019 274
+1%
|
1 031 474
+1%
|
1 002 099
-3%
|
1 009 821
+1%
|
1 042 519
+3%
|
1 069 985
+3%
|
1 161 878
+9%
|
1 231 578
+6%
|
1 294 959
+5%
|
1 339 255
+3%
|
1 391 068
+4%
|
1 452 515
+4%
|
1 510 759
+4%
|
1 587 415
+5%
|
1 716 081
+8%
|
1 878 076
+9%
|
2 076 549
+11%
|
2 263 891
+9%
|
2 281 448
+1%
|
2 228 149
-2%
|
2 161 739
-3%
|
2 161 736
0%
|
2 245 747
+4%
|
2 438 416
+9%
|
2 651 375
+9%
|
2 894 308
+9%
|
3 140 917
+9%
|
3 401 199
+8%
|
3 631 425
+7%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(161 597)
|
(201 884)
|
(164 879)
|
(213 110)
|
(180 280)
|
(189 234)
|
(194 412)
|
(196 065)
|
(191 408)
|
(174 187)
|
(166 188)
|
(163 381)
|
(166 414)
|
(182 395)
|
(195 515)
|
(204 559)
|
(212 484)
|
(218 190)
|
(224 806)
|
(230 397)
|
(232 937)
|
(234 441)
|
(240 582)
|
(251 213)
|
(262 583)
|
(279 572)
|
(293 243)
|
(304 535)
|
(316 058)
|
(321 905)
|
(334 267)
|
(354 102)
|
(385 113)
|
(419 859)
|
(433 769)
|
(440 486)
|
(433 118)
|
(432 657)
|
(434 390)
|
(452 568)
|
(473 077)
|
(473 381)
|
(471 014)
|
(468 878)
|
(482 616)
|
(493 292)
|
(509 878)
|
(520 615)
|
(533 488)
|
(538 736)
|
(554 372)
|
(571 019)
|
(577 287)
|
(598 748)
|
(607 428)
|
(619 760)
|
(628 108)
|
(650 866)
|
(690 809)
|
(726 788)
|
(767 878)
|
(813 180)
|
(845 904)
|
(886 624)
|
(915 536)
|
(919 796)
|
(921 765)
|
(929 211)
|
(986 625)
|
(1 042 632)
|
(1 137 376)
|
(1 207 632)
|
(1 269 954)
|
(1 337 674)
|
(1 408 711)
|
(1 489 739)
|
|
| Gross Profit |
155 810
N/A
|
180 421
+16%
|
132 375
-27%
|
173 100
+31%
|
142 350
-18%
|
155 979
+10%
|
164 020
+5%
|
166 390
+1%
|
141 750
-15%
|
110 991
-22%
|
105 065
-5%
|
104 829
0%
|
129 329
+23%
|
166 034
+28%
|
183 664
+11%
|
196 931
+7%
|
207 054
+5%
|
214 539
+4%
|
213 469
0%
|
202 115
-5%
|
194 143
-4%
|
192 877
-1%
|
204 414
+6%
|
228 799
+12%
|
244 162
+7%
|
254 313
+4%
|
268 342
+6%
|
278 128
+4%
|
280 966
+1%
|
290 579
+3%
|
305 351
+5%
|
331 989
+9%
|
377 693
+14%
|
416 766
+10%
|
425 276
+2%
|
422 014
-1%
|
410 380
-3%
|
392 301
-4%
|
406 939
+4%
|
436 661
+7%
|
474 861
+9%
|
504 976
+6%
|
499 388
-1%
|
493 226
-1%
|
494 831
+0%
|
498 320
+1%
|
501 155
+1%
|
498 659
0%
|
497 986
0%
|
463 363
-7%
|
455 449
-2%
|
471 500
+4%
|
492 699
+4%
|
563 131
+14%
|
624 150
+11%
|
675 199
+8%
|
711 147
+5%
|
740 202
+4%
|
761 706
+3%
|
783 971
+3%
|
819 537
+5%
|
902 901
+10%
|
1 032 172
+14%
|
1 189 925
+15%
|
1 348 355
+13%
|
1 361 652
+1%
|
1 306 384
-4%
|
1 232 528
-6%
|
1 175 111
-5%
|
1 203 116
+2%
|
1 301 040
+8%
|
1 443 743
+11%
|
1 624 354
+13%
|
1 803 243
+11%
|
1 992 488
+10%
|
2 141 685
+7%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(28 545)
|
(35 529)
|
(28 852)
|
(37 261)
|
(30 628)
|
(33 137)
|
(36 296)
|
(38 264)
|
(37 525)
|
(36 491)
|
(35 218)
|
(35 804)
|
(37 367)
|
(41 744)
|
(43 925)
|
(45 849)
|
(47 879)
|
(50 538)
|
(51 966)
|
(52 126)
|
(52 684)
|
(55 133)
|
(60 426)
|
(63 568)
|
(62 541)
|
(66 598)
|
(67 109)
|
(70 061)
|
(71 586)
|
(73 119)
|
(75 059)
|
(76 610)
|
(80 862)
|
(86 999)
|
(89 149)
|
(91 714)
|
(88 220)
|
(88 412)
|
(88 798)
|
(90 647)
|
(96 950)
|
(102 134)
|
(104 611)
|
(106 654)
|
(108 174)
|
(111 286)
|
(112 948)
|
(113 264)
|
(112 933)
|
(112 602)
|
(112 811)
|
(116 221)
|
(119 349)
|
(126 174)
|
(132 403)
|
(141 291)
|
(144 363)
|
(151 402)
|
(158 333)
|
(159 642)
|
(169 556)
|
(179 668)
|
(192 483)
|
(210 915)
|
(227 076)
|
(232 925)
|
(237 823)
|
(246 226)
|
(253 645)
|
(263 870)
|
(277 197)
|
(287 199)
|
(302 301)
|
(323 128)
|
(335 504)
|
(344 941)
|
|
| Selling, General & Administrative |
(12 469)
|
(15 163)
|
(12 244)
|
(15 925)
|
(12 682)
|
(13 737)
|
(15 037)
|
(15 551)
|
(15 833)
|
(14 529)
|
(14 158)
|
(14 635)
|
(15 773)
|
(16 879)
|
(17 074)
|
(17 426)
|
(18 172)
|
(19 068)
|
(19 297)
|
(18 826)
|
(18 682)
|
(19 895)
|
(20 868)
|
(22 029)
|
(22 128)
|
(22 096)
|
(23 476)
|
(23 666)
|
(23 445)
|
(23 529)
|
(23 321)
|
(23 354)
|
(24 021)
|
(23 969)
|
(23 269)
|
(23 007)
|
(22 922)
|
(22 425)
|
(22 586)
|
(24 028)
|
(25 696)
|
(27 180)
|
(27 386)
|
(26 761)
|
(27 169)
|
(26 725)
|
(26 964)
|
(26 715)
|
(26 254)
|
(25 555)
|
(24 777)
|
(25 942)
|
(28 086)
|
(29 839)
|
(32 696)
|
(36 496)
|
(35 570)
|
(36 572)
|
(37 654)
|
(37 230)
|
(44 488)
|
(48 695)
|
(52 711)
|
(59 136)
|
(63 445)
|
(67 035)
|
(69 839)
|
(70 201)
|
(71 464)
|
(74 560)
|
(80 268)
|
(88 992)
|
(96 888)
|
(106 279)
|
(107 270)
|
(104 997)
|
|
| Research & Development |
(16 076)
|
(20 115)
|
(16 480)
|
(21 171)
|
(17 946)
|
(19 274)
|
(20 377)
|
(21 667)
|
(21 481)
|
(19 940)
|
(19 632)
|
(19 853)
|
(21 593)
|
(24 274)
|
(26 368)
|
(28 202)
|
(29 707)
|
(31 260)
|
(32 563)
|
(33 148)
|
(33 830)
|
(35 024)
|
(36 599)
|
(38 637)
|
(40 383)
|
(41 876)
|
(43 750)
|
(46 450)
|
(48 118)
|
(49 535)
|
(51 204)
|
(53 054)
|
(56 829)
|
(61 542)
|
(64 544)
|
(65 823)
|
(65 545)
|
(64 382)
|
(64 673)
|
(66 911)
|
(71 208)
|
(75 001)
|
(77 155)
|
(79 476)
|
(80 732)
|
(81 749)
|
(82 583)
|
(83 424)
|
(85 896)
|
(85 884)
|
(87 386)
|
(89 472)
|
(91 419)
|
(95 970)
|
(99 470)
|
(105 181)
|
(109 486)
|
(115 274)
|
(121 254)
|
(122 437)
|
(124 735)
|
(130 027)
|
(138 803)
|
(150 914)
|
(163 262)
|
(166 371)
|
(168 387)
|
(176 547)
|
(182 370)
|
(189 322)
|
(195 714)
|
(197 361)
|
(204 182)
|
(214 620)
|
(227 842)
|
(238 802)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(5)
|
(7)
|
(11)
|
(16)
|
(20)
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
(10)
|
(16)
|
(22)
|
(24)
|
(24)
|
(23)
|
(20)
|
(36)
|
(102)
|
(158)
|
(169)
|
(148)
|
(75)
|
(16)
|
(6)
|
(9)
|
(11)
|
(10)
|
(7)
|
(7)
|
(14)
|
(21)
|
(28)
|
(30)
|
(27)
|
(29)
|
0
|
|
| Other Operating Expenses |
0
|
(251)
|
(128)
|
(165)
|
0
|
(126)
|
(883)
|
(1 046)
|
(210)
|
(2 022)
|
(1 428)
|
(1 316)
|
0
|
(591)
|
(483)
|
(222)
|
(0)
|
(210)
|
(106)
|
(152)
|
(172)
|
(211)
|
(2 955)
|
(2 897)
|
(23)
|
(2 615)
|
132
|
75
|
2
|
(56)
|
(534)
|
(203)
|
(13)
|
(1 488)
|
(1 336)
|
(2 883)
|
247
|
(1 605)
|
(1 538)
|
293
|
(46)
|
48
|
(70)
|
(417)
|
(272)
|
(2 813)
|
(3 401)
|
(3 125)
|
(756)
|
(1 153)
|
(631)
|
(784)
|
180
|
(340)
|
(214)
|
407
|
729
|
546
|
734
|
193
|
(186)
|
(871)
|
(954)
|
(859)
|
(359)
|
491
|
413
|
530
|
196
|
26
|
(1 194)
|
(818)
|
(1 201)
|
(2 202)
|
(363)
|
(1 142)
|
|
| Operating Income |
127 265
N/A
|
144 891
+14%
|
103 523
-29%
|
135 839
+31%
|
111 722
-18%
|
122 842
+10%
|
127 724
+4%
|
128 126
+0%
|
104 225
-19%
|
74 500
-29%
|
69 847
-6%
|
69 025
-1%
|
91 962
+33%
|
124 290
+35%
|
139 740
+12%
|
151 082
+8%
|
159 175
+5%
|
164 001
+3%
|
161 503
-2%
|
149 989
-7%
|
141 459
-6%
|
137 744
-3%
|
143 988
+5%
|
165 231
+15%
|
181 621
+10%
|
187 715
+3%
|
201 233
+7%
|
208 067
+3%
|
209 381
+1%
|
217 460
+4%
|
230 293
+6%
|
255 379
+11%
|
296 831
+16%
|
329 767
+11%
|
336 127
+2%
|
330 300
-2%
|
322 160
-2%
|
303 889
-6%
|
318 141
+5%
|
346 014
+9%
|
377 911
+9%
|
402 843
+7%
|
394 777
-2%
|
386 572
-2%
|
386 657
+0%
|
387 034
+0%
|
388 207
+0%
|
385 395
-1%
|
385 053
0%
|
350 761
-9%
|
342 637
-2%
|
355 279
+4%
|
373 350
+5%
|
436 957
+17%
|
491 747
+13%
|
533 907
+9%
|
566 784
+6%
|
588 800
+4%
|
603 373
+2%
|
624 329
+3%
|
649 981
+4%
|
723 233
+11%
|
839 689
+16%
|
979 010
+17%
|
1 121 279
+15%
|
1 128 727
+1%
|
1 068 561
-5%
|
986 302
-8%
|
921 466
-7%
|
939 246
+2%
|
1 023 843
+9%
|
1 156 545
+13%
|
1 322 053
+14%
|
1 480 116
+12%
|
1 656 984
+12%
|
1 796 745
+8%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3 986
|
6 774
|
7 355
|
9 516
|
7 461
|
7 961
|
7 494
|
6 580
|
5 607
|
3 771
|
2 816
|
2 467
|
2 223
|
2 956
|
3 014
|
3 350
|
3 760
|
4 143
|
3 727
|
2 776
|
2 072
|
1 668
|
2 029
|
2 702
|
3 640
|
3 247
|
3 834
|
4 090
|
4 930
|
3 741
|
4 249
|
3 423
|
6 218
|
3 310
|
20 835
|
24 585
|
30 631
|
25 570
|
6 378
|
2 712
|
8 026
|
1 484
|
1 295
|
1 097
|
10 201
|
299
|
3 204
|
6 540
|
14 012
|
14 440
|
15 575
|
16 388
|
16 485
|
16 609
|
17 279
|
17 682
|
16 910
|
17 648
|
16 028
|
13 909
|
11 680
|
10 398
|
10 771
|
14 427
|
21 944
|
32 140
|
40 868
|
48 402
|
56 329
|
60 940
|
68 082
|
77 540
|
82 717
|
89 371
|
98 940
|
100 235
|
|
| Non-Reccuring Items |
(280)
|
0
|
0
|
37
|
(54)
|
0
|
0
|
(210)
|
(1 560)
|
0
|
0
|
0
|
(913)
|
0
|
(0)
|
0
|
(160)
|
0
|
(58)
|
(69)
|
(266)
|
(542)
|
(466)
|
(452)
|
(4 676)
|
(1 455)
|
(1 224)
|
(2 733)
|
(10)
|
0
|
0
|
1 041
|
(1 172)
|
0
|
0
|
(167)
|
(2 405)
|
(293)
|
(360)
|
(252)
|
(112)
|
(170)
|
(103)
|
(83)
|
(1 110)
|
2
|
1
|
6
|
(1 427)
|
302
|
299
|
294
|
(655)
|
(8)
|
(3)
|
(3)
|
(4)
|
(2)
|
(0)
|
6
|
3
|
(10)
|
(23)
|
(36)
|
(52)
|
(47)
|
(50)
|
(60)
|
(36)
|
(36)
|
(34)
|
(30)
|
(50)
|
(203)
|
(174)
|
0
|
|
| Gain/Loss on Disposition of Assets |
180
|
29
|
13
|
61
|
91
|
0
|
0
|
128
|
101
|
100
|
100
|
16
|
0
|
57
|
93
|
144
|
(849)
|
(955)
|
(908)
|
(996)
|
(201)
|
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
|
|
| Total Other Income |
2 211
|
1 736
|
1 373
|
1 029
|
2 422
|
2 343
|
2 280
|
3 087
|
3 100
|
2 279
|
1 898
|
1 680
|
2 191
|
2 714
|
3 192
|
8 180
|
8 345
|
8 091
|
7 662
|
2 710
|
2 082
|
1 637
|
1 859
|
1 532
|
1 091
|
2 244
|
1 967
|
1 975
|
1 187
|
1 835
|
2 572
|
3 297
|
201
|
3 963
|
4 116
|
4 378
|
43
|
5 260
|
5 541
|
6 082
|
134
|
7 369
|
8 268
|
8 920
|
385
|
10 920
|
8 313
|
6 162
|
(128)
|
245
|
195
|
184
|
665
|
253
|
641
|
866
|
1 087
|
1 248
|
1 286
|
1 171
|
1 463
|
1 273
|
1 064
|
938
|
1 020
|
814
|
931
|
916
|
1 412
|
1 290
|
1 185
|
1 267
|
1 118
|
908
|
1 166
|
1 118
|
|
| Pre-Tax Income |
133 362
N/A
|
153 430
+15%
|
112 264
-27%
|
146 482
+30%
|
121 642
-17%
|
133 146
+9%
|
137 498
+3%
|
137 710
+0%
|
111 472
-19%
|
80 649
-28%
|
74 661
-7%
|
73 188
-2%
|
95 463
+30%
|
130 017
+36%
|
146 038
+12%
|
162 756
+11%
|
170 270
+5%
|
175 280
+3%
|
171 925
-2%
|
154 409
-10%
|
145 148
-6%
|
140 508
-3%
|
147 411
+5%
|
169 013
+15%
|
181 676
+7%
|
191 751
+6%
|
205 811
+7%
|
211 399
+3%
|
215 487
+2%
|
223 037
+4%
|
237 113
+6%
|
263 140
+11%
|
302 078
+15%
|
337 040
+12%
|
361 078
+7%
|
359 096
-1%
|
350 429
-2%
|
334 426
-5%
|
329 701
-1%
|
354 556
+8%
|
385 959
+9%
|
411 526
+7%
|
404 237
-2%
|
396 506
-2%
|
396 133
0%
|
398 254
+1%
|
399 724
+0%
|
398 103
0%
|
397 510
0%
|
365 748
-8%
|
358 706
-2%
|
372 145
+4%
|
389 845
+5%
|
453 811
+16%
|
509 664
+12%
|
552 452
+8%
|
584 777
+6%
|
607 694
+4%
|
620 687
+2%
|
639 414
+3%
|
663 126
+4%
|
734 894
+11%
|
851 501
+16%
|
994 340
+17%
|
1 144 191
+15%
|
1 161 634
+2%
|
1 110 311
-4%
|
1 035 560
-7%
|
979 171
-5%
|
1 001 440
+2%
|
1 093 075
+9%
|
1 235 322
+13%
|
1 405 839
+14%
|
1 570 191
+12%
|
1 756 915
+12%
|
1 898 098
+8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(7 774)
|
(8 881)
|
(7 140)
|
(10 740)
|
(11 710)
|
(13 938)
|
(15 047)
|
(15 105)
|
(10 949)
|
(6 874)
|
(5 315)
|
(3 941)
|
(5 996)
|
(8 213)
|
(8 214)
|
(8 481)
|
(7 988)
|
(10 396)
|
(11 479)
|
(10 654)
|
(10 694)
|
(9 099)
|
(10 230)
|
(12 844)
|
(15 553)
|
(19 475)
|
(23 573)
|
(26 648)
|
(27 468)
|
(26 711)
|
(32 894)
|
(34 555)
|
(38 314)
|
(42 134)
|
(46 415)
|
(45 416)
|
(43 873)
|
(42 061)
|
(44 220)
|
(47 603)
|
(51 621)
|
(54 359)
|
(53 328)
|
(52 437)
|
(52 986)
|
(52 941)
|
(48 388)
|
(47 618)
|
(46 326)
|
(42 964)
|
(41 440)
|
(42 874)
|
(44 502)
|
(52 791)
|
(54 528)
|
(61 040)
|
(66 619)
|
(66 860)
|
(66 264)
|
(65 890)
|
(66 053)
|
(74 686)
|
(88 595)
|
(106 945)
|
(127 290)
|
(140 658)
|
(144 798)
|
(140 220)
|
(141 404)
|
(145 400)
|
(171 091)
|
(199 053)
|
(233 407)
|
(262 248)
|
(299 140)
|
(313 648)
|
|
| Income from Continuing Operations |
125 588
|
144 549
|
105 124
|
135 742
|
109 932
|
119 208
|
122 451
|
122 605
|
100 523
|
73 775
|
69 346
|
69 247
|
89 466
|
121 804
|
137 825
|
154 275
|
162 282
|
164 884
|
160 446
|
143 756
|
134 453
|
131 409
|
137 181
|
156 169
|
166 124
|
172 276
|
182 238
|
184 751
|
188 019
|
196 325
|
204 220
|
228 585
|
263 764
|
294 906
|
314 663
|
313 680
|
306 556
|
292 365
|
285 480
|
306 952
|
334 338
|
357 167
|
350 909
|
344 069
|
343 147
|
345 314
|
351 336
|
350 485
|
351 184
|
322 784
|
317 267
|
329 271
|
345 344
|
401 019
|
455 136
|
491 412
|
518 158
|
540 834
|
554 423
|
573 524
|
597 073
|
660 208
|
762 906
|
887 396
|
1 016 901
|
1 020 976
|
965 513
|
895 340
|
837 768
|
856 040
|
921 984
|
1 036 269
|
1 172 432
|
1 307 943
|
1 457 775
|
1 584 450
|
|
| Income to Minority Interest |
(186)
|
(308)
|
(401)
|
(649)
|
(755)
|
(726)
|
(683)
|
(633)
|
(590)
|
(426)
|
(327)
|
(250)
|
(248)
|
(482)
|
(662)
|
(725)
|
(677)
|
(664)
|
(558)
|
(413)
|
(252)
|
6
|
128
|
124
|
194
|
127
|
130
|
189
|
128
|
111
|
108
|
121
|
118
|
99
|
61
|
42
|
18
|
1
|
(26)
|
(68)
|
(91)
|
(72)
|
(50)
|
(43)
|
(35)
|
(46)
|
(50)
|
(52)
|
(54)
|
(44)
|
(52)
|
(58)
|
(80)
|
(163)
|
(222)
|
(258)
|
(273)
|
(245)
|
(297)
|
(450)
|
(533)
|
(625)
|
(655)
|
(537)
|
(370)
|
(192)
|
43
|
350
|
730
|
956
|
1 058
|
1 031
|
836
|
1 404
|
1 999
|
2 369
|
|
| Net Income (Common) |
127 010
N/A
|
145 848
+15%
|
104 724
-28%
|
135 093
+29%
|
109 177
-19%
|
118 482
+9%
|
121 768
+3%
|
121 972
+0%
|
99 933
-18%
|
73 349
-27%
|
69 020
-6%
|
68 998
0%
|
89 218
+29%
|
121 322
+36%
|
137 162
+13%
|
153 551
+12%
|
161 605
+5%
|
164 220
+2%
|
159 888
-3%
|
143 343
-10%
|
134 201
-6%
|
131 415
-2%
|
137 308
+4%
|
156 293
+14%
|
166 318
+6%
|
172 404
+4%
|
182 368
+6%
|
184 940
+1%
|
188 147
+2%
|
196 437
+4%
|
204 327
+4%
|
228 707
+12%
|
263 882
+15%
|
295 005
+12%
|
314 724
+7%
|
313 722
0%
|
306 574
-2%
|
292 365
-5%
|
285 454
-2%
|
306 884
+8%
|
334 247
+9%
|
357 095
+7%
|
350 859
-2%
|
344 026
-2%
|
343 111
0%
|
345 267
+1%
|
351 287
+2%
|
350 433
0%
|
351 131
+0%
|
322 740
-8%
|
317 214
-2%
|
329 213
+4%
|
345 264
+5%
|
400 857
+16%
|
454 914
+13%
|
491 154
+8%
|
517 885
+5%
|
540 589
+4%
|
554 126
+3%
|
573 074
+3%
|
596 540
+4%
|
659 582
+11%
|
762 251
+16%
|
886 858
+16%
|
1 016 530
+15%
|
1 020 784
+0%
|
965 556
-5%
|
895 690
-7%
|
838 498
-6%
|
856 996
+2%
|
923 042
+8%
|
1 037 300
+12%
|
1 173 268
+13%
|
1 309 347
+12%
|
1 459 775
+11%
|
1 586 819
+9%
|
|
| EPS (Diluted) |
4.76
N/A
|
5.44
+14%
|
3.9
-28%
|
4.82
+24%
|
4.04
-16%
|
4.48
+11%
|
4.59
+2%
|
4.7
+2%
|
3.81
-19%
|
2.81
-26%
|
2.66
-5%
|
2.65
0%
|
3.44
+30%
|
4.67
+36%
|
5.28
+13%
|
5.92
+12%
|
6.23
+5%
|
6.33
+2%
|
6.17
-3%
|
5.53
-10%
|
5.18
-6%
|
5.07
-2%
|
5.29
+4%
|
6.02
+14%
|
6.41
+6%
|
6.64
+4%
|
7.03
+6%
|
7.13
+1%
|
7.26
+2%
|
7.58
+4%
|
7.88
+4%
|
8.82
+12%
|
10.18
+15%
|
11.37
+12%
|
12.13
+7%
|
12.1
0%
|
11.82
-2%
|
11.28
-5%
|
11.02
-2%
|
11.84
+7%
|
12.89
+9%
|
13.77
+7%
|
13.53
-2%
|
13.27
-2%
|
13.23
0%
|
13.32
+1%
|
13.55
+2%
|
13.52
0%
|
13.54
+0%
|
12.46
-8%
|
12.24
-2%
|
12.7
+4%
|
13.32
+5%
|
15.45
+16%
|
17.54
+14%
|
18.94
+8%
|
19.97
+5%
|
20.86
+4%
|
21.38
+2%
|
22.11
+3%
|
23.01
+4%
|
25.44
+11%
|
29.4
+16%
|
34.2
+16%
|
39.2
+15%
|
39.36
+0%
|
37.23
-5%
|
34.54
-7%
|
32.34
-6%
|
33.06
+2%
|
35.61
+8%
|
40.01
+12%
|
45.25
+13%
|
50.49
+12%
|
56.29
+11%
|
61.19
+9%
|
|