Mandom Corp
F:MD9
Mandom Corp
F:MD9
Price:
17.1
EUR
Market Closed
Market Cap:
€769.2m
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
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.
Continuous Learning and Adaptation
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.
Boost Decision Confidence
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.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
Delete Alert
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Mandom Corp
Mandom Corp
Income Statement
Mandom Corp
Mandom Corp
Currency: JPY
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
14
|
20
|
26
|
23
|
25
|
25
|
23
|
24
|
22
|
21
|
22
|
21
|
20
|
20
|
21
|
21
|
21
|
23
|
27
|
33
|
36
|
37
|
34
|
0
|
0
|
|
| Revenue |
35 480
N/A
|
36 377
+3%
|
36 740
+1%
|
37 340
+2%
|
37 347
+0%
|
37 129
-1%
|
37 074
0%
|
38 382
+4%
|
39 182
+2%
|
40 422
+3%
|
42 248
+5%
|
44 098
+4%
|
44 605
+1%
|
44 616
+0%
|
44 070
-1%
|
43 790
-1%
|
42 637
-3%
|
41 425
-3%
|
42 032
+1%
|
43 179
+3%
|
44 125
+2%
|
57 262
+30%
|
59 298
+4%
|
60 040
+1%
|
59 783
0%
|
59 801
+0%
|
59 776
0%
|
59 682
0%
|
60 176
+1%
|
60 427
+0%
|
61 297
+1%
|
63 619
+4%
|
66 230
+4%
|
68 215
+3%
|
69 875
+2%
|
69 624
0%
|
69 928
+0%
|
70 925
+1%
|
72 371
+2%
|
74 414
+3%
|
73 523
-1%
|
75 078
+2%
|
75 114
+0%
|
75 462
+0%
|
77 375
+3%
|
77 351
0%
|
78 684
+2%
|
79 273
+1%
|
81 213
+2%
|
81 386
+0%
|
81 237
0%
|
81 021
0%
|
79 178
-2%
|
78 997
0%
|
78 649
0%
|
79 554
+1%
|
80 635
+1%
|
81 774
+1%
|
77 208
-6%
|
70 883
-8%
|
66 987
-5%
|
63 310
-5%
|
60 289
-5%
|
59 073
-2%
|
57 973
-2%
|
57 361
-1%
|
59 032
+3%
|
60 702
+3%
|
64 533
+6%
|
67 047
+4%
|
69 452
+4%
|
71 528
+3%
|
71 947
+1%
|
73 233
+2%
|
74 043
+1%
|
75 281
+2%
|
75 694
+1%
|
76 183
+1%
|
78 149
+3%
|
78 253
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(14 823)
|
(15 185)
|
(15 273)
|
(15 617)
|
(15 635)
|
(15 665)
|
(15 748)
|
(16 624)
|
(17 022)
|
(17 615)
|
(18 352)
|
(18 915)
|
(19 279)
|
(19 463)
|
(19 854)
|
(19 692)
|
(19 141)
|
(18 576)
|
(18 969)
|
(19 537)
|
(19 728)
|
(25 868)
|
(26 735)
|
(27 176)
|
(27 238)
|
(27 409)
|
(27 601)
|
(27 409)
|
(27 501)
|
(27 568)
|
(27 682)
|
(28 981)
|
(29 916)
|
(30 890)
|
(31 746)
|
(31 283)
|
(31 733)
|
(32 096)
|
(32 724)
|
(33 972)
|
(33 443)
|
(34 206)
|
(34 140)
|
(33 865)
|
(34 998)
|
(35 164)
|
(35 739)
|
(36 056)
|
(36 827)
|
(36 550)
|
(36 782)
|
(37 225)
|
(36 728)
|
(37 115)
|
(37 247)
|
(38 030)
|
(38 809)
|
(39 493)
|
(37 598)
|
(34 919)
|
(33 722)
|
(33 882)
|
(33 757)
|
(34 229)
|
(34 233)
|
(33 964)
|
(34 628)
|
(35 593)
|
(37 614)
|
(38 362)
|
(39 704)
|
(41 142)
|
(41 194)
|
(41 703)
|
(42 384)
|
(43 049)
|
(43 331)
|
(43 284)
|
(43 633)
|
(42 876)
|
|
| Gross Profit |
20 657
N/A
|
21 192
+3%
|
21 467
+1%
|
21 723
+1%
|
21 713
0%
|
21 464
-1%
|
21 326
-1%
|
21 757
+2%
|
22 160
+2%
|
22 807
+3%
|
23 896
+5%
|
25 183
+5%
|
25 326
+1%
|
25 154
-1%
|
24 217
-4%
|
24 099
0%
|
23 495
-3%
|
22 848
-3%
|
23 062
+1%
|
23 642
+3%
|
24 397
+3%
|
31 394
+29%
|
32 563
+4%
|
32 864
+1%
|
32 545
-1%
|
32 392
0%
|
32 175
-1%
|
32 273
+0%
|
32 675
+1%
|
32 859
+1%
|
33 615
+2%
|
34 638
+3%
|
36 314
+5%
|
37 325
+3%
|
38 129
+2%
|
38 341
+1%
|
38 195
0%
|
38 829
+2%
|
39 647
+2%
|
40 442
+2%
|
40 080
-1%
|
40 872
+2%
|
40 974
+0%
|
41 597
+2%
|
42 377
+2%
|
42 187
0%
|
42 945
+2%
|
43 217
+1%
|
44 386
+3%
|
44 836
+1%
|
44 455
-1%
|
43 796
-1%
|
42 450
-3%
|
41 882
-1%
|
41 402
-1%
|
41 524
+0%
|
41 826
+1%
|
42 281
+1%
|
39 610
-6%
|
35 964
-9%
|
33 265
-8%
|
29 428
-12%
|
26 532
-10%
|
24 844
-6%
|
23 740
-4%
|
23 397
-1%
|
24 404
+4%
|
25 109
+3%
|
26 919
+7%
|
28 685
+7%
|
29 748
+4%
|
30 386
+2%
|
30 753
+1%
|
31 530
+3%
|
31 659
+0%
|
32 232
+2%
|
32 363
+0%
|
32 899
+2%
|
34 516
+5%
|
35 377
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(15 022)
|
(15 234)
|
(15 418)
|
(15 905)
|
(16 122)
|
(16 037)
|
(15 645)
|
(16 918)
|
(17 091)
|
(17 043)
|
(17 602)
|
(18 440)
|
(18 839)
|
(18 474)
|
(18 764)
|
(18 616)
|
(18 386)
|
(17 464)
|
(18 024)
|
(18 047)
|
(18 807)
|
(25 643)
|
(25 949)
|
(26 597)
|
(26 511)
|
(26 341)
|
(26 526)
|
(26 372)
|
(26 508)
|
(26 912)
|
(27 044)
|
(28 074)
|
(28 759)
|
(30 472)
|
(31 352)
|
(31 604)
|
(31 922)
|
(31 833)
|
(32 121)
|
(33 332)
|
(33 284)
|
(34 278)
|
(34 579)
|
(34 673)
|
(34 790)
|
(34 570)
|
(35 072)
|
(35 111)
|
(35 991)
|
(36 379)
|
(35 963)
|
(34 880)
|
(34 683)
|
(34 747)
|
(35 622)
|
(36 393)
|
(36 816)
|
(36 311)
|
(35 104)
|
(33 727)
|
(32 258)
|
(30 221)
|
(29 179)
|
(27 178)
|
(26 367)
|
(25 705)
|
(25 273)
|
(25 733)
|
(26 449)
|
(27 276)
|
(28 000)
|
(28 370)
|
(28 898)
|
(29 510)
|
(29 976)
|
(30 424)
|
(31 210)
|
(31 871)
|
(33 168)
|
(33 411)
|
|
| Selling, General & Administrative |
(15 022)
|
(15 233)
|
(15 418)
|
(15 905)
|
(16 124)
|
(16 037)
|
(15 645)
|
(15 698)
|
(17 091)
|
(17 043)
|
(17 416)
|
(18 440)
|
(18 111)
|
(18 443)
|
(16 596)
|
(16 558)
|
(16 335)
|
(15 509)
|
(16 097)
|
(16 145)
|
(16 920)
|
(23 088)
|
(23 984)
|
(25 308)
|
(25 843)
|
(23 719)
|
(26 525)
|
(26 372)
|
(26 508)
|
(24 470)
|
(27 043)
|
(28 072)
|
(28 757)
|
(27 898)
|
(31 351)
|
(31 603)
|
(31 921)
|
(29 480)
|
(32 120)
|
(33 330)
|
(33 283)
|
(31 947)
|
(34 578)
|
(34 673)
|
(34 791)
|
(32 068)
|
(35 072)
|
(35 111)
|
(35 989)
|
(33 740)
|
(35 963)
|
(34 879)
|
(34 684)
|
(31 982)
|
(35 621)
|
(36 393)
|
(36 815)
|
(32 690)
|
(35 103)
|
(33 726)
|
(32 256)
|
(27 116)
|
(29 180)
|
(27 180)
|
(26 367)
|
(22 652)
|
(25 272)
|
(25 732)
|
(26 450)
|
(24 205)
|
(27 999)
|
(28 368)
|
(28 896)
|
(26 365)
|
(29 974)
|
(30 423)
|
(31 210)
|
(28 843)
|
(33 168)
|
(33 410)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(534)
|
(1 010)
|
(1 511)
|
(1 411)
|
(1 442)
|
(1 382)
|
(1 376)
|
(1 371)
|
(1 371)
|
(1 850)
|
0
|
0
|
0
|
(1 921)
|
0
|
0
|
0
|
(1 792)
|
0
|
0
|
0
|
(1 960)
|
0
|
0
|
0
|
(1 731)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 717)
|
0
|
0
|
0
|
(1 813)
|
0
|
0
|
0
|
(1 826)
|
0
|
0
|
0
|
(1 855)
|
0
|
0
|
0
|
(1 480)
|
0
|
0
|
0
|
(1 399)
|
0
|
0
|
0
|
(1 402)
|
0
|
0
|
0
|
(1 536)
|
0
|
0
|
0
|
(1 515)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(194)
|
(425)
|
(656)
|
(646)
|
(608)
|
(572)
|
(550)
|
(531)
|
(516)
|
(705)
|
0
|
0
|
0
|
(701)
|
0
|
0
|
0
|
(648)
|
0
|
0
|
0
|
(613)
|
0
|
0
|
0
|
(621)
|
0
|
0
|
0
|
(773)
|
0
|
0
|
0
|
(784)
|
0
|
0
|
0
|
(826)
|
0
|
0
|
0
|
(938)
|
0
|
0
|
0
|
(1 765)
|
0
|
0
|
0
|
(1 625)
|
0
|
0
|
0
|
(1 655)
|
0
|
0
|
0
|
(1 667)
|
0
|
0
|
0
|
(1 608)
|
0
|
0
|
0
|
(1 512)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 220)
|
0
|
0
|
(186)
|
0
|
0
|
1 404
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 965)
|
(1 289)
|
(668)
|
0
|
(1)
|
0
|
0
|
(2)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1 558)
|
(1)
|
0
|
1
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
1
|
2
|
0
|
1
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(2)
|
0
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
0
|
|
| Operating Income |
5 635
N/A
|
5 958
+6%
|
6 049
+2%
|
5 818
-4%
|
5 590
-4%
|
5 427
-3%
|
5 681
+5%
|
4 841
-15%
|
5 069
+5%
|
5 764
+14%
|
6 292
+9%
|
6 743
+7%
|
6 487
-4%
|
6 681
+3%
|
5 453
-18%
|
5 484
+1%
|
5 111
-7%
|
5 386
+5%
|
5 039
-6%
|
5 595
+11%
|
5 590
0%
|
5 751
+3%
|
6 614
+15%
|
6 267
-5%
|
6 034
-4%
|
6 051
+0%
|
5 649
-7%
|
5 901
+4%
|
6 167
+5%
|
5 947
-4%
|
6 571
+10%
|
6 564
0%
|
7 555
+15%
|
6 853
-9%
|
6 777
-1%
|
6 737
-1%
|
6 273
-7%
|
6 996
+12%
|
7 526
+8%
|
7 110
-6%
|
6 796
-4%
|
6 594
-3%
|
6 395
-3%
|
6 924
+8%
|
7 587
+10%
|
7 617
+0%
|
7 873
+3%
|
8 106
+3%
|
8 395
+4%
|
8 457
+1%
|
8 492
+0%
|
8 916
+5%
|
7 767
-13%
|
7 135
-8%
|
5 780
-19%
|
5 131
-11%
|
5 010
-2%
|
5 970
+19%
|
4 506
-25%
|
2 237
-50%
|
1 007
-55%
|
(793)
N/A
|
(2 647)
-234%
|
(2 334)
+12%
|
(2 627)
-13%
|
(2 308)
+12%
|
(869)
+62%
|
(624)
+28%
|
470
N/A
|
1 409
+200%
|
1 748
+24%
|
2 016
+15%
|
1 855
-8%
|
2 020
+9%
|
1 683
-17%
|
1 808
+7%
|
1 153
-36%
|
1 028
-11%
|
1 348
+31%
|
1 966
+46%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
54
|
106
|
66
|
61
|
9
|
74
|
103
|
133
|
205
|
214
|
206
|
172
|
184
|
157
|
139
|
130
|
114
|
108
|
108
|
145
|
156
|
159
|
193
|
198
|
169
|
57
|
165
|
171
|
235
|
241
|
281
|
283
|
359
|
499
|
509
|
523
|
511
|
441
|
542
|
607
|
621
|
649
|
554
|
572
|
539
|
522
|
608
|
628
|
658
|
695
|
720
|
758
|
799
|
833
|
806
|
840
|
801
|
727
|
744
|
2 239
|
2 234
|
2 179
|
2 152
|
1 411
|
1 360
|
1 601
|
1 523
|
724
|
793
|
725
|
764
|
781
|
893
|
1 891
|
2 021
|
2 132
|
1 948
|
1 136
|
1 102
|
944
|
|
| Non-Reccuring Items |
(52)
|
(74)
|
23
|
(116)
|
(154)
|
(149)
|
(22)
|
29
|
5
|
14
|
(7)
|
(22)
|
(43)
|
(30)
|
(30)
|
(25)
|
(27)
|
(9)
|
(27)
|
(24)
|
(46)
|
(200)
|
(194)
|
(245)
|
(203)
|
(101)
|
(136)
|
(78)
|
(112)
|
(18)
|
(16)
|
(19)
|
(15)
|
(147)
|
(148)
|
(152)
|
(181)
|
(77)
|
(157)
|
(350)
|
(1 262)
|
(785)
|
(712)
|
(513)
|
477
|
189
|
182
|
164
|
115
|
(52)
|
(46)
|
(34)
|
(46)
|
(212)
|
(203)
|
(197)
|
(184)
|
(17)
|
(18)
|
(42)
|
(72)
|
(293)
|
(292)
|
(326)
|
(296)
|
(69)
|
(69)
|
(72)
|
(76)
|
(668)
|
(666)
|
(604)
|
(668)
|
(363)
|
(364)
|
(366)
|
(296)
|
(4)
|
(7)
|
(425)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
7
|
2
|
(1)
|
(7)
|
(8)
|
2
|
7
|
24
|
26
|
28
|
27
|
2
|
6
|
42
|
39
|
52
|
50
|
8
|
14
|
(13)
|
(14)
|
(14)
|
(12)
|
10
|
10
|
4 127
|
4 078
|
0
|
4 035
|
(83)
|
(39)
|
5
|
5
|
3
|
6
|
7
|
6
|
6
|
3
|
8
|
10
|
17
|
20
|
15
|
13
|
5
|
0
|
(3)
|
(1)
|
0
|
0
|
1
|
5
|
4
|
7
|
8
|
5
|
211
|
221
|
214
|
216
|
14
|
17
|
37
|
32
|
29
|
|
| Total Other Income |
122
|
123
|
65
|
108
|
165
|
109
|
61
|
11
|
49
|
89
|
128
|
118
|
83
|
73
|
104
|
110
|
231
|
230
|
263
|
110
|
92
|
86
|
57
|
62
|
55
|
110
|
31
|
30
|
31
|
50
|
64
|
73
|
72
|
87
|
153
|
161
|
171
|
159
|
68
|
148
|
271
|
4 240
|
213
|
134
|
6
|
44
|
28
|
50
|
95
|
111
|
137
|
126
|
155
|
194
|
190
|
217
|
120
|
104
|
126
|
94
|
132
|
131
|
93
|
84
|
85
|
13
|
(34)
|
(16)
|
12
|
115
|
167
|
136
|
130
|
110
|
101
|
99
|
102
|
99
|
104
|
141
|
|
| Pre-Tax Income |
5 759
N/A
|
6 113
+6%
|
6 203
+1%
|
5 871
-5%
|
5 610
-4%
|
5 461
-3%
|
5 823
+7%
|
5 014
-14%
|
5 328
+6%
|
6 081
+14%
|
6 619
+9%
|
7 011
+6%
|
6 714
-4%
|
6 885
+3%
|
5 672
-18%
|
5 700
+0%
|
5 429
-5%
|
5 709
+5%
|
5 376
-6%
|
5 828
+8%
|
5 799
0%
|
5 820
+0%
|
6 696
+15%
|
6 310
-6%
|
6 082
-4%
|
6 119
+1%
|
5 715
-7%
|
6 066
+6%
|
6 360
+5%
|
6 272
-1%
|
6 950
+11%
|
6 909
-1%
|
7 985
+16%
|
7 279
-9%
|
7 277
0%
|
7 255
0%
|
6 762
-7%
|
7 529
+11%
|
7 989
+6%
|
11 642
+46%
|
10 504
-10%
|
10 698
+2%
|
10 485
-2%
|
7 034
-33%
|
8 570
+22%
|
8 377
-2%
|
8 696
+4%
|
8 951
+3%
|
9 269
+4%
|
9 218
-1%
|
9 309
+1%
|
9 772
+5%
|
8 678
-11%
|
7 958
-8%
|
6 583
-17%
|
6 008
-9%
|
5 767
-4%
|
6 799
+18%
|
5 371
-21%
|
4 533
-16%
|
3 299
-27%
|
1 221
-63%
|
(695)
N/A
|
(1 165)
-68%
|
(1 478)
-27%
|
(762)
+48%
|
556
N/A
|
16
-97%
|
1 206
+7 438%
|
1 589
+32%
|
2 018
+27%
|
2 540
+26%
|
2 431
-4%
|
3 872
+59%
|
3 657
-6%
|
3 687
+1%
|
2 924
-21%
|
2 296
-21%
|
2 579
+12%
|
2 655
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 645)
|
(2 654)
|
(2 664)
|
(2 351)
|
(2 234)
|
(2 171)
|
(2 364)
|
(2 012)
|
(2 137)
|
(2 389)
|
(2 636)
|
(2 739)
|
(2 580)
|
(2 682)
|
(2 173)
|
(2 193)
|
(2 050)
|
(2 179)
|
(2 062)
|
(2 614)
|
(2 594)
|
(2 635)
|
(3 046)
|
(2 526)
|
(2 503)
|
(2 354)
|
(1 979)
|
(1 978)
|
(1 945)
|
(2 175)
|
(2 467)
|
(2 519)
|
(2 867)
|
(2 608)
|
(2 545)
|
(2 475)
|
(2 358)
|
(2 519)
|
(2 532)
|
(2 477)
|
(2 212)
|
(2 380)
|
(2 251)
|
(2 250)
|
(2 384)
|
(2 232)
|
(2 341)
|
(2 435)
|
(2 725)
|
(2 544)
|
(2 516)
|
(2 638)
|
(2 282)
|
(2 392)
|
(2 091)
|
(2 139)
|
(2 081)
|
(1 854)
|
(1 417)
|
(1 053)
|
(642)
|
(496)
|
(117)
|
138
|
201
|
(72)
|
(137)
|
(128)
|
(656)
|
(571)
|
(751)
|
(915)
|
(751)
|
(1 108)
|
(1 176)
|
(1 023)
|
(767)
|
(780)
|
(749)
|
(811)
|
|
| Income from Continuing Operations |
3 114
|
3 459
|
3 539
|
3 520
|
3 376
|
3 290
|
3 459
|
3 002
|
3 191
|
3 692
|
3 982
|
4 272
|
4 134
|
4 204
|
3 499
|
3 507
|
3 379
|
3 530
|
3 314
|
3 214
|
3 205
|
3 185
|
3 650
|
3 784
|
3 579
|
3 765
|
3 736
|
4 088
|
4 415
|
4 097
|
4 483
|
4 390
|
5 118
|
4 671
|
4 732
|
4 780
|
4 404
|
5 010
|
5 457
|
9 165
|
8 292
|
8 318
|
8 234
|
4 784
|
6 186
|
6 145
|
6 355
|
6 516
|
6 544
|
6 674
|
6 793
|
7 134
|
6 396
|
5 566
|
4 492
|
3 869
|
3 686
|
4 945
|
3 954
|
3 480
|
2 657
|
725
|
(812)
|
(1 027)
|
(1 277)
|
(834)
|
419
|
(112)
|
550
|
1 018
|
1 267
|
1 625
|
1 680
|
2 764
|
2 481
|
2 664
|
2 157
|
1 516
|
1 830
|
1 844
|
|
| Income to Minority Interest |
(401)
|
(447)
|
(467)
|
(396)
|
(383)
|
(386)
|
(401)
|
(432)
|
(435)
|
(436)
|
(516)
|
(551)
|
(575)
|
(508)
|
(547)
|
(512)
|
(462)
|
(372)
|
(382)
|
(378)
|
(416)
|
(504)
|
(495)
|
(466)
|
(450)
|
(465)
|
(452)
|
(484)
|
(529)
|
(490)
|
(477)
|
(529)
|
(655)
|
(579)
|
(637)
|
(604)
|
(484)
|
(584)
|
(648)
|
(2 111)
|
(1 699)
|
(1 934)
|
(1 855)
|
(377)
|
(833)
|
(578)
|
(637)
|
(630)
|
(606)
|
(587)
|
(565)
|
(558)
|
(514)
|
(478)
|
(457)
|
(350)
|
(314)
|
(499)
|
(332)
|
(174)
|
10
|
136
|
230
|
78
|
62
|
212
|
144
|
136
|
0
|
(59)
|
(37)
|
(55)
|
21
|
(162)
|
(123)
|
(83)
|
111
|
343
|
189
|
86
|
|
| Net Income (Common) |
2 709
N/A
|
3 010
+11%
|
3 069
+2%
|
3 120
+2%
|
2 990
-4%
|
2 904
-3%
|
3 057
+5%
|
2 571
-16%
|
2 754
+7%
|
3 256
+18%
|
3 464
+6%
|
3 720
+7%
|
3 559
-4%
|
3 695
+4%
|
2 953
-20%
|
2 995
+1%
|
2 916
-3%
|
3 157
+8%
|
2 929
-7%
|
2 832
-3%
|
2 782
-2%
|
2 672
-4%
|
3 148
+18%
|
3 312
+5%
|
3 127
-6%
|
3 299
+6%
|
3 285
0%
|
3 606
+10%
|
3 887
+8%
|
3 607
-7%
|
4 006
+11%
|
3 860
-4%
|
4 463
+16%
|
4 091
-8%
|
4 093
+0%
|
4 175
+2%
|
3 918
-6%
|
4 425
+13%
|
4 809
+9%
|
7 054
+47%
|
6 592
-7%
|
6 383
-3%
|
6 378
0%
|
4 405
-31%
|
5 351
+21%
|
5 566
+4%
|
5 717
+3%
|
5 886
+3%
|
5 938
+1%
|
6 086
+2%
|
6 227
+2%
|
6 574
+6%
|
5 882
-11%
|
5 087
-14%
|
4 034
-21%
|
3 518
-13%
|
3 370
-4%
|
4 445
+32%
|
3 621
-19%
|
3 305
-9%
|
2 667
-19%
|
860
-68%
|
(582)
N/A
|
(950)
-63%
|
(1 216)
-28%
|
(621)
+49%
|
562
N/A
|
27
-95%
|
549
+1 933%
|
958
+74%
|
1 231
+28%
|
1 568
+27%
|
1 702
+9%
|
2 601
+53%
|
2 356
-9%
|
2 579
+9%
|
2 267
-12%
|
1 859
-18%
|
2 019
+9%
|
1 930
-4%
|
|
| EPS (Diluted) |
60.2
N/A
|
57.88
-4%
|
63.93
+10%
|
65
+2%
|
61.02
-6%
|
60.5
-1%
|
63.68
+5%
|
53.56
-16%
|
57.37
+7%
|
67.83
+18%
|
72.16
+6%
|
77.5
+7%
|
74.14
-4%
|
76.97
+4%
|
61.52
-20%
|
63.72
+4%
|
62.04
-3%
|
67.17
+8%
|
62.31
-7%
|
60.25
-3%
|
59.19
-2%
|
56.85
-4%
|
66.97
+18%
|
70.46
+5%
|
66.53
-6%
|
70.19
+6%
|
69.89
0%
|
76.72
+10%
|
82.7
+8%
|
76.74
-7%
|
85.23
+11%
|
82.12
-4%
|
94.95
+16%
|
87.04
-8%
|
87.08
+0%
|
88.82
+2%
|
83.36
-6%
|
94.64
+14%
|
102.31
+8%
|
150.08
+47%
|
140.25
-7%
|
136.52
-3%
|
135.7
-1%
|
93.72
-31%
|
113.85
+21%
|
119.05
+5%
|
121.63
+2%
|
125.23
+3%
|
126.34
+1%
|
130.17
+3%
|
132.48
+2%
|
139.87
+6%
|
125.72
-10%
|
108.76
-13%
|
86.48
-20%
|
77.17
-11%
|
75.01
-3%
|
97.67
+30%
|
80.67
-17%
|
73.66
-9%
|
59.43
-19%
|
19.17
-68%
|
-12.97
N/A
|
-21.15
-63%
|
-27.03
-28%
|
-13.82
+49%
|
12.49
N/A
|
0.6
-95%
|
12.21
+1 935%
|
21.3
+74%
|
27.38
+29%
|
34.87
+27%
|
37.85
+9%
|
57.84
+53%
|
52.39
-9%
|
57.29
+9%
|
50.22
-12%
|
41.25
-18%
|
44.73
+8%
|
42.76
-4%
|
|
Switch to:
Switch to:
See Also
Discover More
