Kao Corp
TSE:4452
Income Statement
Earnings Waterfall
Kao Corp
Income Statement
Kao Corp
| Jun-2003 | Sep-2003 | Dec-2003 | 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 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
254
|
0
|
0
|
252
|
0
|
0
|
231
|
0
|
0
|
654
|
0
|
0
|
1 445
|
0
|
0
|
1 350
|
0
|
0
|
1 143
|
0
|
0
|
837
|
1 710
|
2 515
|
3 342
|
3 208
|
0
|
0
|
0
|
378
|
772
|
1 181
|
1 557
|
1 538
|
1 354
|
1 213
|
1 118
|
1 041
|
1 186
|
1 295
|
0
|
0
|
0
|
2 563
|
0
|
0
|
0
|
2 437
|
0
|
0
|
0
|
2 167
|
0
|
0
|
0
|
1 928
|
0
|
0
|
0
|
3 667
|
0
|
0
|
0
|
4 224
|
0
|
0
|
0
|
2 487
|
0
|
0
|
0
|
2 354
|
0
|
0
|
0
|
3 385
|
0
|
0
|
0
|
3 615
|
0
|
0
|
0
|
0
|
|
| Revenue |
673 163
N/A
|
681 650
+1%
|
697 111
+2%
|
711 002
+2%
|
719 161
+1%
|
724 743
+1%
|
731 597
+1%
|
738 802
+1%
|
746 033
+1%
|
796 722
+7%
|
865 473
+9%
|
931 672
+8%
|
966 043
+4%
|
983 598
+2%
|
1 000 114
+2%
|
998 737
0%
|
1 003 555
+0%
|
1 004 106
+0%
|
974 471
-3%
|
945 252
-3%
|
910 634
-4%
|
913 390
+0%
|
912 934
0%
|
914 443
+0%
|
1 186 831
+30%
|
1 191 801
+0%
|
1 200 365
+1%
|
1 207 192
+1%
|
1 216 095
+1%
|
1 215 686
0%
|
1 210 186
0%
|
1 012 595
-16%
|
1 301 640
+29%
|
1 343 018
+3%
|
1 354 157
+1%
|
1 315 217
-3%
|
1 367 372
+4%
|
1 356 204
-1%
|
1 371 924
+1%
|
1 401 707
+2%
|
1 390 056
-1%
|
1 432 359
+3%
|
1 459 035
+2%
|
1 474 550
+1%
|
1 480 093
+0%
|
1 477 487
0%
|
1 465 066
-1%
|
1 457 610
-1%
|
1 467 697
+1%
|
1 475 385
+1%
|
1 482 771
+1%
|
1 489 421
+0%
|
1 494 887
+0%
|
1 501 147
+0%
|
1 506 980
+0%
|
1 508 007
+0%
|
1 504 266
0%
|
1 500 376
0%
|
1 519 528
+1%
|
1 502 241
-1%
|
1 493 104
-1%
|
1 448 000
-3%
|
1 398 171
-3%
|
1 381 997
-1%
|
1 364 788
-1%
|
1 390 018
+2%
|
1 397 696
+1%
|
1 418 768
+2%
|
1 445 005
+2%
|
1 477 490
+2%
|
1 525 519
+3%
|
1 551 059
+2%
|
1 552 058
+0%
|
1 555 686
+0%
|
1 549 232
0%
|
1 532 579
-1%
|
1 550 582
+1%
|
1 582 038
+2%
|
1 596 707
+1%
|
1 628 448
+2%
|
1 652 508
+1%
|
1 649 483
0%
|
1 670 471
+1%
|
1 688 633
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(278 951)
|
(283 455)
|
(286 674)
|
(294 703)
|
(298 144)
|
(306 140)
|
(312 342)
|
(318 008)
|
(321 990)
|
(336 770)
|
(356 249)
|
(377 522)
|
(392 911)
|
(405 392)
|
(416 622)
|
(419 956)
|
(430 092)
|
(438 344)
|
(423 102)
|
(403 175)
|
(375 454)
|
(374 643)
|
(372 804)
|
(375 781)
|
(498 969)
|
(504 659)
|
(513 968)
|
(522 662)
|
(525 012)
|
(529 029)
|
(524 452)
|
(442 522)
|
(569 870)
|
(589 965)
|
(595 076)
|
(572 769)
|
(596 203)
|
(596 458)
|
(614 186)
|
(632 205)
|
(637 424)
|
(652 270)
|
(658 345)
|
(658 865)
|
(653 212)
|
(647 757)
|
(638 935)
|
(637 502)
|
(683 957)
|
(731 973)
|
(784 445)
|
(834 107)
|
(841 703)
|
(847 515)
|
(851 330)
|
(853 989)
|
(850 316)
|
(849 108)
|
(856 475)
|
(848 723)
|
(841 429)
|
(821 302)
|
(797 691)
|
(791 304)
|
(787 694)
|
(804 847)
|
(816 736)
|
(845 574)
|
(876 376)
|
(915 561)
|
(967 744)
|
(1 002 717)
|
(1 014 998)
|
(1 014 570)
|
(994 374)
|
(972 152)
|
(968 080)
|
(976 887)
|
(984 875)
|
(990 044)
|
(1 003 090)
|
(1 002 911)
|
(1 010 018)
|
(1 020 464)
|
|
| Gross Profit |
394 212
N/A
|
398 195
+1%
|
410 437
+3%
|
416 299
+1%
|
421 017
+1%
|
418 603
-1%
|
419 255
+0%
|
420 794
+0%
|
424 043
+1%
|
459 952
+8%
|
509 224
+11%
|
554 150
+9%
|
573 132
+3%
|
578 206
+1%
|
583 492
+1%
|
578 781
-1%
|
573 463
-1%
|
565 762
-1%
|
551 369
-3%
|
542 077
-2%
|
535 180
-1%
|
538 747
+1%
|
540 130
+0%
|
538 662
0%
|
687 862
+28%
|
687 142
0%
|
686 397
0%
|
684 530
0%
|
691 083
+1%
|
686 658
-1%
|
685 735
0%
|
570 073
-17%
|
731 770
+28%
|
753 053
+3%
|
759 081
+1%
|
742 448
-2%
|
771 169
+4%
|
759 746
-1%
|
757 738
0%
|
769 502
+2%
|
752 632
-2%
|
780 089
+4%
|
800 690
+3%
|
815 685
+2%
|
826 881
+1%
|
829 730
+0%
|
826 131
0%
|
820 108
-1%
|
783 740
-4%
|
743 412
-5%
|
698 326
-6%
|
655 314
-6%
|
653 184
0%
|
653 632
+0%
|
655 650
+0%
|
654 018
0%
|
653 950
0%
|
651 268
0%
|
663 053
+2%
|
653 518
-1%
|
651 675
0%
|
626 698
-4%
|
600 480
-4%
|
590 693
-2%
|
577 094
-2%
|
585 171
+1%
|
580 960
-1%
|
573 194
-1%
|
568 629
-1%
|
561 929
-1%
|
557 775
-1%
|
548 342
-2%
|
537 060
-2%
|
541 116
+1%
|
554 858
+3%
|
560 427
+1%
|
582 502
+4%
|
605 151
+4%
|
611 832
+1%
|
638 404
+4%
|
649 418
+2%
|
646 572
0%
|
660 453
+2%
|
668 169
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(293 105)
|
(294 871)
|
(303 371)
|
(308 324)
|
(312 067)
|
(315 015)
|
(317 084)
|
(316 599)
|
(318 837)
|
(357 435)
|
(408 660)
|
(455 996)
|
(473 553)
|
(482 928)
|
(487 366)
|
(482 571)
|
(478 147)
|
(474 348)
|
(466 224)
|
(459 821)
|
(450 392)
|
(447 227)
|
(443 052)
|
(438 432)
|
(583 269)
|
(579 474)
|
(582 171)
|
(586 099)
|
(582 494)
|
(586 583)
|
(581 275)
|
(468 506)
|
(611 867)
|
(629 272)
|
(629 027)
|
(617 792)
|
(625 207)
|
(628 685)
|
(634 026)
|
(636 232)
|
(635 674)
|
(629 979)
|
(629 025)
|
(640 426)
|
(643 893)
|
(641 878)
|
(640 395)
|
(628 835)
|
(590 285)
|
(548 040)
|
(502 621)
|
(446 794)
|
(443 094)
|
(440 914)
|
(442 097)
|
(440 030)
|
(443 221)
|
(443 803)
|
(442 262)
|
(437 443)
|
(435 553)
|
(423 574)
|
(416 334)
|
(411 783)
|
(406 375)
|
(409 808)
|
(412 442)
|
(420 451)
|
(428 477)
|
(431 072)
|
(442 424)
|
(434 613)
|
(438 739)
|
(446 559)
|
(447 764)
|
(473 793)
|
(481 383)
|
(493 556)
|
(501 447)
|
(493 390)
|
(493 574)
|
(488 398)
|
(499 997)
|
(504 100)
|
|
| Selling, General & Administrative |
(293 105)
|
(294 871)
|
(303 371)
|
(308 324)
|
(312 067)
|
(315 015)
|
(317 084)
|
(296 634)
|
(318 837)
|
(351 568)
|
(394 385)
|
(436 040)
|
(459 464)
|
(474 601)
|
(487 366)
|
(471 070)
|
(477 734)
|
(439 945)
|
(432 088)
|
(425 882)
|
(416 857)
|
(413 779)
|
(409 718)
|
(404 853)
|
(537 753)
|
(533 460)
|
(535 441)
|
(538 635)
|
(534 323)
|
(538 103)
|
(532 670)
|
(431 013)
|
(562 457)
|
(579 191)
|
(578 925)
|
(568 142)
|
(574 706)
|
(577 360)
|
(582 229)
|
(584 493)
|
(577 835)
|
(567 296)
|
(560 680)
|
(564 378)
|
(565 462)
|
(565 517)
|
(565 702)
|
(561 392)
|
(521 526)
|
(478 853)
|
(434 334)
|
(382 309)
|
(377 646)
|
(374 852)
|
(373 749)
|
(371 126)
|
(369 001)
|
(366 278)
|
(362 052)
|
(357 044)
|
(355 618)
|
(344 576)
|
(337 442)
|
(330 099)
|
(324 819)
|
(328 487)
|
(332 237)
|
(341 864)
|
(344 500)
|
(347 785)
|
(358 188)
|
(353 805)
|
(357 295)
|
(364 653)
|
(365 424)
|
(376 376)
|
(383 324)
|
(393 502)
|
(398 561)
|
(407 715)
|
(410 502)
|
(406 550)
|
(412 807)
|
(416 818)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11 501)
|
(23 024)
|
(34 403)
|
(34 136)
|
(33 939)
|
(33 535)
|
(33 448)
|
(33 334)
|
(33 579)
|
(45 516)
|
(46 014)
|
(46 730)
|
(47 464)
|
(48 171)
|
(48 480)
|
(48 605)
|
(37 493)
|
(49 410)
|
(50 081)
|
(50 102)
|
(49 650)
|
(50 501)
|
(51 325)
|
(51 797)
|
(51 739)
|
(52 269)
|
(51 819)
|
(52 128)
|
(52 699)
|
(52 604)
|
(53 129)
|
(53 575)
|
(54 567)
|
(55 709)
|
(56 538)
|
(57 089)
|
(56 703)
|
(56 909)
|
(56 919)
|
(57 229)
|
(57 673)
|
(58 377)
|
(58 814)
|
(58 966)
|
(59 143)
|
(58 998)
|
(57 973)
|
(58 248)
|
(58 509)
|
(43 272)
|
(44 182)
|
(43 768)
|
(58 993)
|
(59 663)
|
(59 880)
|
(60 383)
|
(60 601)
|
(60 759)
|
(61 250)
|
(61 981)
|
(62 575)
|
(63 038)
|
(62 965)
|
(62 485)
|
(62 092)
|
(61 979)
|
(62 012)
|
(61 544)
|
(61 127)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 867)
|
(13 015)
|
(19 956)
|
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
|
(6 384)
|
(12 659)
|
(18 981)
|
(25 652)
|
(24 183)
|
(22 014)
|
(19 944)
|
(17 409)
|
(15 833)
|
(15 169)
|
(14 325)
|
(13 654)
|
(14 187)
|
(14 582)
|
(15 102)
|
(16 046)
|
(19 520)
|
(23 051)
|
(26 413)
|
(26 725)
|
(26 158)
|
(25 567)
|
(25 053)
|
(27 218)
|
(27 145)
|
(27 107)
|
(27 099)
|
(26 188)
|
(25 771)
|
(25 644)
|
(25 638)
|
(26 504)
|
(26 846)
|
(27 028)
|
(27 046)
|
(27 819)
|
(28 246)
|
(28 491)
|
(28 771)
|
(28 333)
|
(28 026)
|
(27 644)
|
(27 388)
|
(27 188)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19 965)
|
0
|
0
|
(1 260)
|
0
|
(14 089)
|
(8 327)
|
0
|
0
|
22 611
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
814
|
1 795
|
2 764
|
2 303
|
(1 644)
|
(1 218)
|
(1 174)
|
4 533
|
2 783
|
2 520
|
3 127
|
5 872
|
5 648
|
5 439
|
3 983
|
4 815
|
3 677
|
4 340
|
5 169
|
5 469
|
5 221
|
4 542
|
4 409
|
4 043
|
(11 139)
|
(10 032)
|
(9 338)
|
6 594
|
1 457
|
2 237
|
1 785
|
6 297
|
6 161
|
6 372
|
6 687
|
(7 023)
|
(6 775)
|
(8 598)
|
(11 630)
|
4 750
|
6 933
|
7 808
|
1 742
|
1 033
|
|
| Operating Income |
101 107
N/A
|
103 324
+2%
|
107 066
+4%
|
107 975
+1%
|
108 950
+1%
|
103 588
-5%
|
102 171
-1%
|
104 195
+2%
|
105 206
+1%
|
102 517
-3%
|
100 564
-2%
|
98 154
-2%
|
99 579
+1%
|
95 278
-4%
|
96 126
+1%
|
96 210
+0%
|
95 316
-1%
|
91 414
-4%
|
85 145
-7%
|
82 256
-3%
|
84 788
+3%
|
91 520
+8%
|
97 078
+6%
|
100 230
+3%
|
104 593
+4%
|
107 668
+3%
|
104 226
-3%
|
98 431
-6%
|
108 589
+10%
|
100 074
-8%
|
104 459
+4%
|
101 567
-3%
|
119 903
+18%
|
123 781
+3%
|
130 054
+5%
|
124 656
-4%
|
145 962
+17%
|
131 061
-10%
|
123 712
-6%
|
133 270
+8%
|
116 958
-12%
|
150 110
+28%
|
171 665
+14%
|
175 259
+2%
|
182 988
+4%
|
187 852
+3%
|
185 736
-1%
|
191 273
+3%
|
193 455
+1%
|
195 372
+1%
|
195 705
+0%
|
208 520
+7%
|
210 090
+1%
|
212 718
+1%
|
213 553
+0%
|
213 988
+0%
|
210 729
-2%
|
207 465
-2%
|
220 791
+6%
|
216 075
-2%
|
216 122
+0%
|
203 124
-6%
|
184 146
-9%
|
178 910
-3%
|
170 719
-5%
|
175 363
+3%
|
168 518
-4%
|
152 743
-9%
|
140 152
-8%
|
130 857
-7%
|
115 351
-12%
|
113 729
-1%
|
98 321
-14%
|
94 557
-4%
|
107 094
+13%
|
86 634
-19%
|
101 119
+17%
|
111 595
+10%
|
110 385
-1%
|
145 014
+31%
|
155 844
+7%
|
158 174
+1%
|
160 456
+1%
|
164 069
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
367
|
1 228
|
955
|
1 280
|
1 349
|
1 587
|
984
|
(304)
|
107
|
(506)
|
(348)
|
(1 342)
|
(1 679)
|
(1 994)
|
(2 196)
|
(2 119)
|
(1 789)
|
(2 488)
|
(1 943)
|
(1 935)
|
(830)
|
(2 373)
|
(2 825)
|
(3 208)
|
(3 427)
|
(1 766)
|
(492)
|
286
|
(99)
|
185
|
599
|
1 260
|
1 963
|
2 134
|
2 169
|
1 872
|
2 244
|
1 309
|
2 050
|
3 115
|
3 206
|
1 482
|
(177)
|
(1 392)
|
(3 489)
|
(3 982)
|
(3 949)
|
(2 129)
|
(1 215)
|
1 162
|
1 662
|
(592)
|
(687)
|
(709)
|
(366)
|
(543)
|
1 258
|
60
|
(1 161)
|
(1 150)
|
(3 476)
|
(961)
|
(457)
|
(2 719)
|
3 374
|
576
|
1 728
|
6 482
|
4 121
|
9 780
|
10 155
|
5 696
|
4 227
|
1 705
|
1 476
|
3 655
|
5 435
|
7 537
|
2 891
|
4 239
|
1 990
|
208
|
5 964
|
5 777
|
|
| Non-Reccuring Items |
5 079
|
3 807
|
(2 285)
|
(2 579)
|
(25)
|
(1 726)
|
(2 100)
|
(1 914)
|
(1 395)
|
(1 349)
|
(1 247)
|
(1 425)
|
(1 668)
|
(1 718)
|
(1 404)
|
(1 145)
|
(1 411)
|
(852)
|
(590)
|
(4 245)
|
(6 179)
|
(7 892)
|
(3 899)
|
(1 599)
|
(6 169)
|
(5 355)
|
(6 318)
|
(6 553)
|
(2 566)
|
(1 365)
|
(505)
|
(98)
|
(81)
|
(5 706)
|
(8 701)
|
(10 819)
|
(10 900)
|
(5 342)
|
(2 387)
|
(9 317)
|
(9 842)
|
(11 396)
|
(12 092)
|
(7 941)
|
(3 962)
|
(3 480)
|
(3 670)
|
(5 702)
|
(3 724)
|
(3 542)
|
(3 545)
|
(3 729)
|
(4 463)
|
(4 526)
|
(4 366)
|
(6 285)
|
(4 264)
|
(4 131)
|
(4 303)
|
(4 352)
|
(3 327)
|
(3 303)
|
(3 333)
|
(3 347)
|
(3 498)
|
(3 733)
|
(4 023)
|
(9 233)
|
(4 627)
|
(4 237)
|
(3 918)
|
(3 658)
|
(3 915)
|
(12 247)
|
(23 235)
|
(26 599)
|
(26 387)
|
(19 521)
|
0
|
1 630
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(208)
|
(697)
|
(585)
|
(927)
|
(1 234)
|
(1 779)
|
(1 729)
|
(1 629)
|
(1 439)
|
(1 334)
|
(1 358)
|
(1 203)
|
(1 205)
|
(2 203)
|
(1 721)
|
(1 877)
|
(1 812)
|
(2 060)
|
(2 763)
|
(2 575)
|
(2 295)
|
(2 505)
|
(2 316)
|
(2 251)
|
(2 706)
|
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 |
1 627
|
1 605
|
1 501
|
1 494
|
988
|
1 617
|
1 538
|
1 974
|
1 763
|
1 946
|
1 482
|
1 748
|
1 607
|
2 223
|
1 597
|
2 026
|
2 552
|
1 873
|
1 456
|
1 356
|
1 306
|
1 598
|
1 587
|
1 672
|
2 358
|
2 046
|
2 058
|
1 903
|
1 537
|
1 562
|
1 427
|
1 387
|
1 838
|
1 379
|
1 147
|
1 525
|
1 457
|
2 252
|
2 187
|
2 399
|
(711)
|
(1 018)
|
(605)
|
112
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
91
|
0
|
0
|
0
|
91
|
(532)
|
(532)
|
(532)
|
72
|
0
|
0
|
0
|
1 127
|
0
|
2 168
|
2 109
|
10
|
2 109
|
(59)
|
0
|
81
|
0
|
0
|
0
|
152
|
0
|
0
|
0
|
141
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
108 180
N/A
|
109 964
+2%
|
107 237
-2%
|
108 170
+1%
|
111 262
+3%
|
105 066
-6%
|
102 593
-2%
|
103 951
+1%
|
105 681
+2%
|
102 608
-3%
|
100 451
-2%
|
97 135
-3%
|
97 839
+1%
|
93 789
-4%
|
94 123
+0%
|
94 764
+1%
|
93 971
-1%
|
89 362
-5%
|
83 141
-7%
|
76 198
-8%
|
77 306
+1%
|
81 124
+5%
|
90 312
+11%
|
95 656
+6%
|
96 021
+0%
|
101 235
+5%
|
98 271
-3%
|
92 862
-6%
|
105 258
+13%
|
98 735
-6%
|
104 103
+5%
|
102 304
-2%
|
121 563
+19%
|
118 825
-2%
|
122 094
+3%
|
114 939
-6%
|
136 258
+19%
|
126 964
-7%
|
123 311
-3%
|
126 761
+3%
|
109 611
-14%
|
139 178
+27%
|
158 791
+14%
|
166 038
+5%
|
175 537
+6%
|
180 390
+3%
|
178 117
-1%
|
183 430
+3%
|
188 516
+3%
|
192 992
+2%
|
193 822
+0%
|
204 290
+5%
|
204 940
+0%
|
207 483
+1%
|
208 821
+1%
|
207 251
-1%
|
207 191
0%
|
202 862
-2%
|
214 795
+6%
|
210 645
-2%
|
209 319
-1%
|
198 860
-5%
|
180 356
-9%
|
173 971
-4%
|
170 595
-2%
|
174 374
+2%
|
168 332
-3%
|
150 002
-11%
|
141 755
-5%
|
136 341
-4%
|
121 588
-11%
|
115 848
-5%
|
98 633
-15%
|
84 015
-15%
|
85 335
+2%
|
63 842
-25%
|
80 167
+26%
|
99 611
+24%
|
113 276
+14%
|
151 024
+33%
|
157 834
+5%
|
158 382
+0%
|
166 420
+5%
|
169 846
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(46 817)
|
(48 119)
|
(44 920)
|
(44 036)
|
(43 794)
|
(42 234)
|
(41 728)
|
(40 191)
|
(40 689)
|
(39 725)
|
(44 545)
|
(38 396)
|
(38 991)
|
(35 205)
|
(39 557)
|
(36 029)
|
(36 241)
|
(34 107)
|
(33 410)
|
(28 450)
|
(32 046)
|
(35 112)
|
(42 269)
|
(43 573)
|
(48 177)
|
(50 532)
|
(47 082)
|
(46 083)
|
(50 773)
|
(43 859)
|
(44 798)
|
(38 548)
|
(56 430)
|
(61 680)
|
(63 872)
|
(49 133)
|
(55 658)
|
(48 005)
|
(46 592)
|
(46 339)
|
(42 895)
|
(54 099)
|
(56 934)
|
(60 086)
|
(60 624)
|
(60 656)
|
(57 999)
|
(55 541)
|
(57 050)
|
(58 800)
|
(55 796)
|
(55 683)
|
(52 801)
|
(52 336)
|
(56 830)
|
(51 535)
|
(53 010)
|
(52 787)
|
(54 999)
|
(60 217)
|
(58 817)
|
(55 200)
|
(47 726)
|
(45 759)
|
(43 459)
|
(44 395)
|
(44 255)
|
(38 390)
|
(37 798)
|
(38 622)
|
(34 065)
|
(27 827)
|
(24 290)
|
(18 301)
|
(22 517)
|
(17 456)
|
(22 055)
|
(26 366)
|
(28 748)
|
(40 240)
|
(41 781)
|
(43 362)
|
(44 062)
|
(49 260)
|
|
| Income from Continuing Operations |
61 363
|
61 845
|
62 317
|
64 134
|
67 468
|
62 832
|
60 865
|
63 760
|
64 992
|
62 883
|
55 906
|
58 739
|
58 848
|
58 584
|
54 566
|
58 735
|
57 730
|
55 255
|
49 731
|
47 748
|
45 260
|
46 012
|
48 043
|
52 083
|
47 844
|
50 703
|
51 189
|
46 779
|
54 485
|
54 876
|
59 305
|
63 756
|
65 133
|
57 145
|
58 222
|
65 806
|
80 600
|
78 959
|
76 719
|
80 422
|
66 716
|
85 079
|
101 857
|
105 952
|
114 913
|
119 734
|
120 118
|
127 889
|
131 466
|
134 192
|
138 026
|
148 607
|
152 139
|
155 147
|
151 991
|
155 716
|
154 181
|
150 075
|
159 796
|
150 428
|
150 502
|
143 660
|
132 630
|
128 212
|
127 136
|
129 979
|
124 077
|
111 612
|
103 957
|
97 719
|
87 523
|
88 021
|
74 343
|
65 714
|
62 818
|
46 386
|
58 112
|
73 245
|
84 528
|
110 784
|
116 053
|
115 020
|
122 358
|
120 586
|
|
| Income to Minority Interest |
(2 440)
|
(2 546)
|
(2 203)
|
(2 157)
|
(1 540)
|
(478)
|
(486)
|
(673)
|
(777)
|
(917)
|
(607)
|
(1 013)
|
(923)
|
(1 115)
|
(869)
|
(945)
|
(959)
|
(1 045)
|
(822)
|
(692)
|
(602)
|
(676)
|
(785)
|
(872)
|
(1 103)
|
(1 255)
|
(1 544)
|
(1 872)
|
(2 050)
|
(1 950)
|
(1 752)
|
(1 370)
|
(1 846)
|
(1 794)
|
(1 766)
|
(1 042)
|
(1 163)
|
(811)
|
(837)
|
(832)
|
(301)
|
(259)
|
175
|
(756)
|
(936)
|
(1 410)
|
(1 677)
|
(1 338)
|
(1 547)
|
(1 177)
|
(1 409)
|
(1 597)
|
(1 524)
|
(1 800)
|
(1 968)
|
(1 633)
|
(1 817)
|
(1 887)
|
(1 955)
|
(2 136)
|
(2 064)
|
(2 142)
|
(2 055)
|
(1 925)
|
(1 940)
|
(1 899)
|
(1 806)
|
(1 779)
|
(1 796)
|
(1 733)
|
(1 637)
|
(1 704)
|
(1 732)
|
(1 940)
|
(2 558)
|
(2 287)
|
(2 589)
|
(2 586)
|
(2 173)
|
(2 607)
|
(1 906)
|
(1 035)
|
(899)
|
(505)
|
|
| Net Income (Common) |
58 923
N/A
|
59 300
+1%
|
60 115
+1%
|
61 982
+3%
|
65 931
+6%
|
62 352
-5%
|
60 374
-3%
|
63 077
+4%
|
64 212
+2%
|
61 962
-4%
|
55 297
-11%
|
57 724
+4%
|
57 924
+0%
|
57 469
-1%
|
53 696
-7%
|
57 786
+8%
|
56 772
-2%
|
54 209
-5%
|
48 913
-10%
|
47 054
-4%
|
44 656
-5%
|
45 332
+2%
|
47 256
+4%
|
51 210
+8%
|
46 737
-9%
|
49 444
+6%
|
49 642
+0%
|
44 903
-10%
|
52 435
+17%
|
52 928
+1%
|
57 554
+9%
|
62 386
+8%
|
63 287
+1%
|
55 351
-13%
|
56 456
+2%
|
64 764
+15%
|
79 437
+23%
|
78 148
-2%
|
75 882
-3%
|
79 590
+5%
|
66 415
-17%
|
84 820
+28%
|
102 032
+20%
|
105 196
+3%
|
113 977
+8%
|
118 324
+4%
|
118 441
+0%
|
126 551
+7%
|
129 919
+3%
|
133 015
+2%
|
136 617
+3%
|
147 010
+8%
|
150 615
+2%
|
153 347
+2%
|
150 023
-2%
|
153 698
+2%
|
152 364
-1%
|
148 188
-3%
|
157 841
+7%
|
148 213
-6%
|
148 438
+0%
|
141 518
-5%
|
130 575
-8%
|
126 142
-3%
|
125 196
-1%
|
128 080
+2%
|
122 271
-5%
|
109 636
-10%
|
102 161
-7%
|
95 986
-6%
|
85 886
-11%
|
86 038
+0%
|
72 611
-16%
|
63 774
-12%
|
60 260
-6%
|
43 870
-27%
|
55 523
+27%
|
70 659
+27%
|
82 355
+17%
|
107 767
+31%
|
114 147
+6%
|
113 985
0%
|
121 459
+7%
|
120 081
-1%
|
|
| EPS (Diluted) |
101.59
N/A
|
101.71
+0%
|
106.39
+5%
|
109.89
+3%
|
115.66
+5%
|
112.34
-3%
|
110.57
-2%
|
114.47
+4%
|
117.82
+3%
|
113.69
-4%
|
100.35
-12%
|
105.72
+5%
|
106.08
+0%
|
104.11
-2%
|
98.7
-5%
|
107.8
+9%
|
104.74
-3%
|
101.13
-3%
|
91.25
-10%
|
86.81
-5%
|
83.31
-4%
|
84.57
+2%
|
88.16
+4%
|
96.07
+9%
|
87.67
-9%
|
94.72
+8%
|
95.09
+0%
|
86.02
-10%
|
100.45
+17%
|
101.38
+1%
|
110.26
+9%
|
119.51
+8%
|
121.7
+2%
|
107.89
-11%
|
110.05
+2%
|
126
+14%
|
154.84
+23%
|
152.33
-2%
|
148.78
-2%
|
156.36
+5%
|
132.3
-15%
|
168.96
+28%
|
203.65
+21%
|
209.53
+3%
|
227.04
+8%
|
235.7
+4%
|
236.4
+0%
|
253.18
+7%
|
263.52
+4%
|
269.8
+2%
|
277.11
+3%
|
298.09
+8%
|
305.5
+2%
|
312.31
+2%
|
308.05
-1%
|
314.12
+2%
|
313
0%
|
305.72
-2%
|
328.14
+7%
|
306.63
-7%
|
308.65
+1%
|
294.16
-5%
|
271.47
-8%
|
262.25
-3%
|
260.91
-1%
|
269.97
+3%
|
258.02
-4%
|
230.56
-11%
|
215.56
-7%
|
203.04
-6%
|
184.1
-9%
|
183.27
0%
|
156.2
-15%
|
137.19
-12%
|
129.63
-6%
|
94.37
-27%
|
119.44
+27%
|
152.06
+27%
|
177.3
+17%
|
231.94
+31%
|
245.74
+6%
|
245.4
0%
|
262.58
+7%
|
260.3
-1%
|
|