K
KC Feed Co Ltd
KOSDAQ:025880
KC Feed Co Ltd
KOSDAQ:025880
Price:
3 025
KRW
-0.33%
Market Closed
Market Cap:
₩50.6B
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
K
|
KC Feed Co Ltd
KOSDAQ:025880
|
KR |
|
R
|
ReNeuron Group PLC
OTC:RNUGF
|
UK |
|
N
|
NTT UD REIT Investment Corp
OTC:PICJF
|
JP |
|
Teijin Ltd
TSE:3401
|
JP |
|
B
|
Betacom SA
WSE:BCM
|
PL |
Income Statement
Earnings Waterfall
KC Feed Co Ltd
KC Feed Co Ltd
Income Statement
KC Feed Co Ltd
KC Feed Co Ltd
Currency: KRW
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
306
|
354
|
428
|
538
|
632
|
675
|
719
|
751
|
841
|
884
|
952
|
891
|
830
|
753
|
616
|
549
|
351
|
371
|
412
|
435
|
510
|
459
|
341
|
431
|
715
|
925
|
1 241
|
1 376
|
1 319
|
1 283
|
1 240
|
1 262
|
1 259
|
1 323
|
1 327
|
1 234
|
1 204
|
1 169
|
1 158
|
1 180
|
1 194
|
1 215
|
1 174
|
1 119
|
1 062
|
973
|
954
|
945
|
980
|
1 072
|
1 147
|
1 221
|
1 237
|
1 204
|
1 149
|
1 081
|
1 011
|
910
|
832
|
725
|
625
|
570
|
548
|
619
|
784
|
982
|
1 216
|
1 423
|
1 523
|
1 627
|
1 731
|
1 763
|
1 747
|
0
|
0
|
0
|
0
|
|
| Revenue |
58 055
N/A
|
58 670
+1%
|
59 023
+1%
|
60 296
+2%
|
63 701
+6%
|
67 606
+6%
|
73 800
+9%
|
79 717
+8%
|
86 852
+9%
|
91 957
+6%
|
91 994
+0%
|
92 132
+0%
|
86 668
-6%
|
82 320
-5%
|
79 809
-3%
|
76 191
-5%
|
76 989
+1%
|
76 597
-1%
|
76 584
0%
|
77 948
+2%
|
78 033
+0%
|
80 640
+3%
|
83 322
+3%
|
86 179
+3%
|
92 393
+7%
|
96 887
+5%
|
100 974
+4%
|
103 494
+2%
|
101 758
-2%
|
98 636
-3%
|
97 012
-2%
|
95 029
-2%
|
92 877
-2%
|
92 519
0%
|
88 622
-4%
|
85 270
-4%
|
83 421
-2%
|
81 364
-2%
|
80 931
-1%
|
80 852
0%
|
80 777
0%
|
80 364
-1%
|
79 927
-1%
|
79 856
0%
|
79 688
0%
|
76 906
-3%
|
72 285
-6%
|
67 874
-6%
|
63 728
-6%
|
61 557
-3%
|
63 340
+3%
|
64 001
+1%
|
64 299
+0%
|
65 160
+1%
|
65 518
+1%
|
66 883
+2%
|
65 740
-2%
|
66 307
+1%
|
69 235
+4%
|
71 713
+4%
|
75 743
+6%
|
77 950
+3%
|
79 529
+2%
|
84 302
+6%
|
88 477
+5%
|
91 507
+3%
|
93 694
+2%
|
91 151
-3%
|
92 577
+2%
|
96 767
+5%
|
99 934
+3%
|
102 570
+3%
|
102 959
+0%
|
101 810
-1%
|
107 565
+6%
|
115 495
+7%
|
121 771
+5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(46 463)
|
(47 184)
|
(48 014)
|
(49 772)
|
(52 972)
|
(56 457)
|
(61 846)
|
(67 098)
|
(73 188)
|
(76 504)
|
(76 880)
|
(76 554)
|
(73 116)
|
(71 570)
|
(69 155)
|
(66 469)
|
(67 200)
|
(66 922)
|
(67 204)
|
(68 053)
|
(67 020)
|
(68 698)
|
(70 971)
|
(73 973)
|
(81 024)
|
(85 907)
|
(89 824)
|
(92 149)
|
(89 906)
|
(87 853)
|
(87 147)
|
(86 208)
|
(85 068)
|
(83 924)
|
(79 861)
|
(76 089)
|
(73 530)
|
(70 540)
|
(69 274)
|
(68 716)
|
(69 025)
|
(68 932)
|
(68 937)
|
(68 729)
|
(67 254)
|
(64 984)
|
(61 175)
|
(57 809)
|
(54 813)
|
(52 816)
|
(54 000)
|
(54 470)
|
(55 016)
|
(55 835)
|
(56 318)
|
(57 382)
|
(56 021)
|
(56 495)
|
(58 008)
|
(59 497)
|
(62 994)
|
(64 131)
|
(66 536)
|
(70 382)
|
(73 572)
|
(76 291)
|
(77 072)
|
(75 033)
|
(75 088)
|
(77 486)
|
(79 017)
|
(80 130)
|
(80 825)
|
(80 273)
|
(85 289)
|
(90 650)
|
(94 897)
|
|
| Gross Profit |
11 592
N/A
|
11 486
-1%
|
11 009
-4%
|
10 524
-4%
|
10 729
+2%
|
11 149
+4%
|
11 954
+7%
|
12 619
+6%
|
13 664
+8%
|
15 453
+13%
|
15 113
-2%
|
15 577
+3%
|
13 552
-13%
|
10 750
-21%
|
10 655
-1%
|
9 723
-9%
|
9 789
+1%
|
9 676
-1%
|
9 381
-3%
|
9 897
+6%
|
11 014
+11%
|
11 943
+8%
|
12 352
+3%
|
12 205
-1%
|
11 369
-7%
|
10 978
-3%
|
11 148
+2%
|
11 344
+2%
|
11 852
+4%
|
10 783
-9%
|
9 864
-9%
|
8 820
-11%
|
7 810
-11%
|
8 594
+10%
|
8 761
+2%
|
9 182
+5%
|
9 891
+8%
|
10 825
+9%
|
11 658
+8%
|
12 136
+4%
|
11 751
-3%
|
11 433
-3%
|
10 991
-4%
|
11 128
+1%
|
12 435
+12%
|
11 922
-4%
|
11 111
-7%
|
10 066
-9%
|
8 915
-11%
|
8 741
-2%
|
9 338
+7%
|
9 529
+2%
|
9 283
-3%
|
9 325
+0%
|
9 201
-1%
|
9 502
+3%
|
9 719
+2%
|
9 812
+1%
|
11 226
+14%
|
12 216
+9%
|
12 749
+4%
|
13 819
+8%
|
12 993
-6%
|
13 920
+7%
|
14 906
+7%
|
15 216
+2%
|
16 622
+9%
|
16 118
-3%
|
17 489
+9%
|
19 281
+10%
|
20 918
+8%
|
22 440
+7%
|
22 134
-1%
|
21 537
-3%
|
22 277
+3%
|
24 845
+12%
|
26 875
+8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7 796)
|
(7 702)
|
(8 217)
|
(8 063)
|
(8 755)
|
(8 666)
|
(8 298)
|
(8 474)
|
(8 867)
|
(8 820)
|
(8 687)
|
(8 463)
|
(9 675)
|
(9 645)
|
(10 092)
|
(10 465)
|
(7 284)
|
(6 442)
|
(5 655)
|
(7 265)
|
(7 751)
|
(9 001)
|
(9 697)
|
(8 629)
|
(9 231)
|
(9 637)
|
(10 186)
|
(9 959)
|
(9 741)
|
(9 396)
|
(8 915)
|
(8 762)
|
(8 874)
|
(9 170)
|
(9 609)
|
(9 811)
|
(10 266)
|
(10 399)
|
(9 942)
|
(10 040)
|
(9 850)
|
(9 646)
|
(9 448)
|
(9 579)
|
(9 559)
|
(9 482)
|
(9 253)
|
(8 801)
|
(8 556)
|
(8 523)
|
(8 904)
|
(8 854)
|
(10 991)
|
(10 842)
|
(10 764)
|
(10 758)
|
(8 305)
|
(8 291)
|
(7 857)
|
(7 832)
|
(8 274)
|
(8 222)
|
(8 830)
|
(9 323)
|
(10 038)
|
(10 826)
|
(10 671)
|
(10 832)
|
(11 440)
|
(11 629)
|
(12 644)
|
(12 781)
|
(14 038)
|
(13 947)
|
(14 600)
|
(15 433)
|
(14 693)
|
|
| Selling, General & Administrative |
(7 612)
|
(7 499)
|
(7 979)
|
(7 789)
|
(8 471)
|
(8 369)
|
(8 000)
|
(8 187)
|
(8 569)
|
(8 530)
|
(8 413)
|
(8 199)
|
(9 415)
|
(10 264)
|
(9 833)
|
(11 109)
|
(7 684)
|
(6 951)
|
(7 828)
|
(6 836)
|
(7 394)
|
(8 459)
|
(8 433)
|
(8 965)
|
(8 711)
|
(9 300)
|
(9 572)
|
(9 401)
|
(9 042)
|
(8 740)
|
(8 518)
|
(8 382)
|
(8 548)
|
(8 905)
|
(9 278)
|
(9 486)
|
(9 939)
|
(10 073)
|
(9 609)
|
(9 714)
|
(9 528)
|
(9 330)
|
(9 147)
|
(9 277)
|
(9 253)
|
(9 119)
|
(8 900)
|
(8 461)
|
(8 336)
|
(8 319)
|
(8 642)
|
(8 560)
|
(10 621)
|
(10 528)
|
(10 481)
|
(10 481)
|
(7 939)
|
(7 930)
|
(7 502)
|
(7 474)
|
(7 918)
|
(7 811)
|
(8 400)
|
(8 884)
|
(9 630)
|
(10 370)
|
(10 207)
|
(10 358)
|
(10 998)
|
(11 166)
|
(12 174)
|
(12 305)
|
(13 555)
|
(13 468)
|
(14 131)
|
(14 812)
|
(14 246)
|
|
| Research & Development |
0
|
0
|
(1)
|
(1)
|
(2)
|
(16)
|
(26)
|
(27)
|
(27)
|
(20)
|
(8)
|
(7)
|
(6)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(5)
|
(4)
|
(4)
|
(4)
|
(1)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(17)
|
(16)
|
(17)
|
0
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(11)
|
(12)
|
(12)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(183)
|
(204)
|
(238)
|
(274)
|
(281)
|
(280)
|
(270)
|
(259)
|
(272)
|
(272)
|
(268)
|
(258)
|
(254)
|
0
|
0
|
0
|
(354)
|
0
|
0
|
0
|
(299)
|
0
|
0
|
(163)
|
(519)
|
0
|
(615)
|
(558)
|
(693)
|
(653)
|
(392)
|
(375)
|
(325)
|
(262)
|
(328)
|
(321)
|
(321)
|
(320)
|
(316)
|
(309)
|
(305)
|
(301)
|
(298)
|
(301)
|
(307)
|
(303)
|
(293)
|
(280)
|
(218)
|
(203)
|
(260)
|
(292)
|
(370)
|
0
|
(284)
|
(279)
|
(366)
|
(362)
|
(355)
|
(349)
|
(346)
|
(360)
|
(380)
|
(397)
|
(408)
|
(402)
|
(409)
|
(420)
|
(442)
|
(464)
|
(470)
|
(476)
|
(482)
|
(479)
|
(469)
|
(463)
|
(446)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
619
|
(259)
|
644
|
787
|
509
|
2 174
|
(428)
|
0
|
(542)
|
(1 264)
|
499
|
0
|
(337)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(60)
|
(60)
|
(60)
|
0
|
0
|
0
|
0
|
0
|
(314)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
(39)
|
(39)
|
0
|
(54)
|
(54)
|
(54)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(158)
|
0
|
|
| Operating Income |
3 796
N/A
|
3 784
0%
|
2 792
-26%
|
2 461
-12%
|
1 974
-20%
|
2 484
+26%
|
3 657
+47%
|
4 147
+13%
|
4 797
+16%
|
6 632
+38%
|
6 425
-3%
|
7 113
+11%
|
3 877
-45%
|
1 105
-71%
|
564
-49%
|
(742)
N/A
|
2 505
N/A
|
3 235
+29%
|
3 726
+15%
|
2 632
-29%
|
3 262
+24%
|
2 941
-10%
|
2 653
-10%
|
3 575
+35%
|
2 139
-40%
|
1 342
-37%
|
964
-28%
|
1 386
+44%
|
2 112
+52%
|
1 387
-34%
|
949
-32%
|
58
-94%
|
(1 065)
N/A
|
(577)
+46%
|
(849)
-47%
|
(630)
+26%
|
(374)
+41%
|
426
N/A
|
1 716
+303%
|
2 097
+22%
|
1 901
-9%
|
1 788
-6%
|
1 544
-14%
|
1 549
+0%
|
2 875
+86%
|
2 441
-15%
|
1 859
-24%
|
1 265
-32%
|
359
-72%
|
218
-39%
|
435
+100%
|
677
+56%
|
(1 708)
N/A
|
(1 517)
+11%
|
(1 564)
-3%
|
(1 258)
+20%
|
1 415
N/A
|
1 520
+7%
|
3 368
+122%
|
4 384
+30%
|
4 475
+2%
|
5 597
+25%
|
4 163
-26%
|
4 597
+10%
|
4 868
+6%
|
4 390
-10%
|
5 951
+36%
|
5 285
-11%
|
6 049
+14%
|
7 652
+26%
|
8 274
+8%
|
9 659
+17%
|
8 097
-16%
|
7 590
-6%
|
7 676
+1%
|
9 411
+23%
|
12 182
+29%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
97
|
116
|
67
|
3
|
(363)
|
(1 103)
|
(2 291)
|
(3 365)
|
(3 545)
|
(4 419)
|
(1 952)
|
422
|
1 381
|
3 213
|
2 012
|
873
|
287
|
525
|
600
|
644
|
(653)
|
189
|
52
|
132
|
1 217
|
1 131
|
(858)
|
670
|
(1 378)
|
(29)
|
2 628
|
(28)
|
(1 638)
|
(1 487)
|
(2 403)
|
(2 997)
|
(1 426)
|
(1 119)
|
(896)
|
693
|
(134)
|
(112)
|
(132)
|
(206)
|
278
|
142
|
159
|
287
|
725
|
689
|
593
|
513
|
86
|
(1 129)
|
(955)
|
(1 035)
|
329
|
361
|
417
|
371
|
420
|
285
|
(81)
|
447
|
130
|
376
|
805
|
502
|
697
|
568
|
427
|
207
|
79
|
50
|
2 170
|
2 360
|
581
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
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
|
(60)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(158)
|
(158)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
36
|
38
|
29
|
16
|
5
|
(5)
|
2
|
3
|
6
|
7
|
7
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
(10)
|
0
|
3
|
3
|
13
|
6
|
(43)
|
193
|
191
|
205
|
248
|
3
|
3
|
(6)
|
(10)
|
(3)
|
4
|
760
|
758
|
776
|
770
|
13
|
22
|
6
|
5
|
6
|
12
|
0
|
12
|
(4)
|
(14)
|
6
|
(159)
|
(144)
|
(136)
|
0
|
72
|
87
|
108
|
108
|
46
|
0
|
22
|
42
|
42
|
46
|
66
|
45
|
144
|
140
|
176
|
288
|
(1 169)
|
|
| Total Other Income |
85
|
101
|
438
|
485
|
353
|
439
|
420
|
454
|
449
|
226
|
451
|
476
|
483
|
574
|
235
|
84
|
219
|
0
|
0
|
0
|
(274)
|
(859)
|
(1 118)
|
(771)
|
54
|
(1 783)
|
(1 381)
|
(1 658)
|
177
|
116
|
0
|
(3)
|
197
|
82
|
96
|
66
|
7
|
107
|
137
|
128
|
166
|
163
|
(29)
|
(46)
|
(374)
|
(386)
|
(158)
|
(107)
|
186
|
199
|
133
|
166
|
(5 277)
|
(3 906)
|
(3 899)
|
(3 927)
|
(277)
|
(243)
|
(218)
|
(373)
|
277
|
208
|
175
|
151
|
457
|
528
|
522
|
542
|
366
|
409
|
401
|
423
|
325
|
351
|
(1 775)
|
(1 873)
|
181
|
|
| Pre-Tax Income |
4 015
N/A
|
4 041
+1%
|
3 328
-18%
|
2 965
-11%
|
1 970
-34%
|
1 814
-8%
|
1 787
-1%
|
1 238
-31%
|
1 706
+38%
|
2 447
+43%
|
4 932
+102%
|
8 022
+63%
|
5 741
-28%
|
4 892
-15%
|
2 811
-43%
|
215
-92%
|
3 002
+1 296%
|
3 760
+25%
|
4 326
+15%
|
3 276
-24%
|
2 377
-27%
|
2 271
-4%
|
1 587
-30%
|
2 936
+85%
|
3 400
+16%
|
690
-80%
|
(1 273)
N/A
|
400
N/A
|
923
+131%
|
1 481
+60%
|
3 536
+139%
|
220
-94%
|
(2 315)
N/A
|
(1 777)
+23%
|
(2 908)
-64%
|
(3 557)
-22%
|
(1 790)
+50%
|
(594)
+67%
|
947
N/A
|
2 913
+208%
|
1 938
-33%
|
2 599
+34%
|
2 141
-18%
|
2 073
-3%
|
3 488
+68%
|
2 210
-37%
|
1 881
-15%
|
1 451
-23%
|
1 276
-12%
|
1 111
-13%
|
1 173
+6%
|
1 356
+16%
|
(6 888)
N/A
|
(6 555)
+5%
|
(6 431)
+2%
|
(6 212)
+3%
|
1 307
N/A
|
1 495
+14%
|
3 433
+130%
|
4 382
+28%
|
5 204
+19%
|
6 177
+19%
|
4 364
-29%
|
5 302
+21%
|
5 447
+3%
|
5 293
-3%
|
7 301
+38%
|
6 371
-13%
|
7 154
+12%
|
8 675
+21%
|
9 167
+6%
|
10 333
+13%
|
8 624
-17%
|
7 973
-8%
|
8 088
+1%
|
10 186
+26%
|
11 774
+16%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(821)
|
(809)
|
(543)
|
(400)
|
(4)
|
81
|
100
|
146
|
(63)
|
(342)
|
(1 005)
|
(1 667)
|
(1 147)
|
(844)
|
(562)
|
(302)
|
(484)
|
(1 225)
|
(695)
|
(247)
|
(467)
|
(27)
|
(365)
|
(665)
|
(1 315)
|
(905)
|
(678)
|
(801)
|
(580)
|
(887)
|
(1 438)
|
(967)
|
(665)
|
(701)
|
(301)
|
(298)
|
(352)
|
(401)
|
(843)
|
(1 056)
|
(1 183)
|
(1 184)
|
(1 060)
|
(1 177)
|
3 264
|
3 549
|
3 800
|
3 926
|
(266)
|
(253)
|
(178)
|
(169)
|
393
|
368
|
181
|
239
|
(199)
|
(273)
|
(531)
|
(758)
|
(889)
|
(1 040)
|
(766)
|
(933)
|
(1 223)
|
(816)
|
(977)
|
(738)
|
(444)
|
(1 172)
|
(1 385)
|
(1 577)
|
(1 615)
|
(1 170)
|
(1 034)
|
(1 467)
|
(1 202)
|
|
| Income from Continuing Operations |
3 194
|
3 232
|
2 785
|
2 565
|
1 966
|
1 895
|
1 887
|
1 385
|
1 643
|
2 107
|
3 929
|
6 356
|
4 594
|
4 048
|
2 249
|
(87)
|
2 518
|
2 534
|
3 630
|
3 028
|
1 910
|
2 243
|
1 220
|
2 269
|
2 085
|
(217)
|
(1 952)
|
(402)
|
344
|
594
|
2 098
|
(747)
|
(2 980)
|
(2 479)
|
(3 210)
|
(3 856)
|
(2 142)
|
(994)
|
105
|
1 858
|
755
|
1 414
|
1 081
|
896
|
6 753
|
5 760
|
5 681
|
5 377
|
1 009
|
859
|
997
|
1 188
|
(6 495)
|
(6 187)
|
(6 251)
|
(5 973)
|
1 108
|
1 222
|
2 902
|
3 624
|
4 315
|
5 137
|
3 598
|
4 369
|
4 224
|
4 477
|
6 324
|
5 634
|
6 710
|
7 503
|
7 783
|
8 756
|
7 009
|
6 802
|
7 054
|
8 719
|
10 573
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(5)
|
2
|
7
|
11
|
13
|
16
|
58
|
91
|
181
|
286
|
278
|
295
|
253
|
134
|
165
|
202
|
231
|
242
|
219
|
122
|
51
|
64
|
32
|
51
|
48
|
32
|
27
|
15
|
100
|
23
|
10
|
17
|
(75)
|
(12)
|
7
|
(3)
|
23
|
34
|
37
|
37
|
(7)
|
35
|
(31)
|
(167)
|
(217)
|
(289)
|
(248)
|
(69)
|
(23)
|
(24)
|
50
|
(38)
|
(0)
|
(78)
|
(204)
|
(249)
|
(308)
|
(172)
|
(90)
|
(150)
|
(339)
|
(236)
|
|
| Net Income (Common) |
3 194
N/A
|
3 232
+1%
|
2 785
-14%
|
2 565
-8%
|
1 966
-23%
|
1 895
-4%
|
1 887
0%
|
1 385
-27%
|
1 643
+19%
|
2 107
+28%
|
3 929
+86%
|
6 356
+62%
|
4 594
-28%
|
4 047
-12%
|
2 246
-45%
|
(90)
N/A
|
2 520
N/A
|
2 542
+1%
|
3 641
+43%
|
3 040
-17%
|
1 926
-37%
|
2 300
+19%
|
1 310
-43%
|
2 450
+87%
|
2 371
-3%
|
62
-97%
|
(1 656)
N/A
|
(148)
+91%
|
478
N/A
|
760
+59%
|
2 301
+203%
|
(515)
N/A
|
(2 739)
-432%
|
(2 260)
+17%
|
(3 088)
-37%
|
(3 804)
-23%
|
(2 079)
+45%
|
(961)
+54%
|
157
N/A
|
1 906
+1 114%
|
787
-59%
|
1 442
+83%
|
1 096
-24%
|
996
-9%
|
6 776
+580%
|
5 769
-15%
|
5 698
-1%
|
5 302
-7%
|
997
-81%
|
867
-13%
|
994
+15%
|
1 211
+22%
|
(6 460)
N/A
|
(6 151)
+5%
|
(6 214)
-1%
|
(5 979)
+4%
|
1 143
N/A
|
1 191
+4%
|
2 735
+130%
|
3 406
+25%
|
4 025
+18%
|
4 889
+21%
|
3 529
-28%
|
4 346
+23%
|
4 199
-3%
|
4 527
+8%
|
6 286
+39%
|
5 633
-10%
|
6 631
+18%
|
7 299
+10%
|
7 534
+3%
|
8 448
+12%
|
6 837
-19%
|
6 712
-2%
|
6 904
+3%
|
8 380
+21%
|
10 336
+23%
|
|
| EPS (Diluted) |
266.16
N/A
|
269.33
+1%
|
232.08
-14%
|
213.75
-8%
|
163.83
-23%
|
157.91
-4%
|
157.25
0%
|
115.41
-27%
|
136.91
+19%
|
175.58
+28%
|
327.41
+86%
|
529.66
+62%
|
382.83
-28%
|
337.25
-12%
|
187.16
-45%
|
-7.5
N/A
|
210
N/A
|
211.83
+1%
|
303.41
+43%
|
253.33
-17%
|
160.5
-37%
|
191.66
+19%
|
100.76
-47%
|
188.46
+87%
|
182.38
-3%
|
5.16
-97%
|
-138
N/A
|
-11.38
+92%
|
36.76
N/A
|
58.46
+59%
|
177
+203%
|
-39.61
N/A
|
-210.69
-432%
|
-173.84
+17%
|
-237.53
-37%
|
-292.61
-23%
|
-159.92
+45%
|
-73.92
+54%
|
12.07
N/A
|
119.12
+887%
|
49.18
-59%
|
90.12
+83%
|
68.5
-24%
|
62.25
-9%
|
423.5
+580%
|
360.56
-15%
|
356.12
-1%
|
331.37
-7%
|
62.31
-81%
|
54.18
-13%
|
62.12
+15%
|
75.68
+22%
|
-403.75
N/A
|
-361.82
+10%
|
-388.37
-7%
|
-373.68
+4%
|
71.43
N/A
|
75.46
+6%
|
173.25
+130%
|
215.74
+25%
|
255.02
+18%
|
309.73
+21%
|
223.58
-28%
|
275.34
+23%
|
266.04
-3%
|
286.77
+8%
|
398.21
+39%
|
356.88
-10%
|
420.1
+18%
|
462.43
+10%
|
477.29
+3%
|
535.2
+12%
|
433.14
-19%
|
425.19
-2%
|
437.4
+3%
|
530.87
+21%
|
654.81
+23%
|
|
Switch to:
Switch to:
See Also
Discover More
