Koa Corp
OTC:KACPF
Koa Corp
OTC:KACPF
Price:
10.545
USD
-8.3%
Market Closed
Market Cap:
$395.2m
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
|
Koa Corp
OTC:KACPF
|
JP |
Income Statement
Earnings Waterfall
Koa Corp
Koa Corp
Income Statement
Koa Corp
Koa 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
16
|
0
|
0
|
10
|
0
|
0
|
10
|
0
|
0
|
9
|
0
|
0
|
8
|
0
|
0
|
8
|
0
|
0
|
7
|
16
|
25
|
29
|
29
|
26
|
25
|
27
|
27
|
30
|
26
|
35
|
34
|
26
|
0
|
3
|
4
|
7
|
15
|
17
|
19
|
20
|
16
|
20
|
20
|
19
|
19
|
20
|
16
|
13
|
10
|
4
|
0
|
3
|
3
|
2
|
8
|
14
|
21
|
19
|
27
|
28
|
29
|
38
|
38
|
41
|
44
|
45
|
47
|
50
|
67
|
86
|
103
|
120
|
135
|
151
|
175
|
229
|
288
|
370
|
0
|
0
|
0
|
|
| Revenue |
40 892
N/A
|
40 101
-2%
|
37 007
-8%
|
35 511
-4%
|
35 499
0%
|
37 003
+4%
|
39 339
+6%
|
41 127
+5%
|
42 017
+2%
|
41 752
-1%
|
41 622
0%
|
41 078
-1%
|
39 638
-4%
|
37 987
-4%
|
34 333
-10%
|
29 455
-14%
|
26 006
-12%
|
26 065
+0%
|
29 586
+14%
|
32 139
+9%
|
32 973
+3%
|
43 637
+32%
|
43 499
0%
|
42 670
-2%
|
41 499
-3%
|
40 542
-2%
|
39 601
-2%
|
38 726
-2%
|
38 810
+0%
|
38 962
+0%
|
40 062
+3%
|
41 737
+4%
|
43 449
+4%
|
44 895
+3%
|
45 542
+1%
|
45 763
+0%
|
46 133
+1%
|
46 595
+1%
|
46 795
+0%
|
46 811
+0%
|
46 116
-1%
|
45 462
-1%
|
44 637
-2%
|
44 125
-1%
|
44 414
+1%
|
45 600
+3%
|
47 491
+4%
|
49 402
+4%
|
51 387
+4%
|
52 515
+2%
|
53 736
+2%
|
54 848
+2%
|
55 802
+2%
|
55 895
+0%
|
54 661
-2%
|
52 990
-3%
|
50 875
-4%
|
50 020
-2%
|
48 158
-4%
|
46 987
-2%
|
48 364
+3%
|
50 378
+4%
|
55 392
+10%
|
59 892
+8%
|
62 405
+4%
|
64 955
+4%
|
67 640
+4%
|
71 262
+5%
|
74 539
+5%
|
75 072
+1%
|
73 395
-2%
|
70 634
-4%
|
66 979
-5%
|
64 835
-3%
|
64 074
-1%
|
63 203
-1%
|
63 367
+0%
|
64 120
+1%
|
64 754
+1%
|
66 860
+3%
|
69 460
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(30 810)
|
(30 005)
|
(27 654)
|
(26 543)
|
(26 606)
|
(27 235)
|
(28 296)
|
(29 182)
|
(29 718)
|
(29 746)
|
(30 152)
|
(30 253)
|
(30 196)
|
(29 204)
|
(27 154)
|
(23 344)
|
(20 693)
|
(20 042)
|
(21 759)
|
(23 026)
|
(23 495)
|
(31 237)
|
(31 283)
|
(30 946)
|
(30 552)
|
(30 276)
|
(29 986)
|
(29 719)
|
(29 401)
|
(29 302)
|
(29 972)
|
(30 736)
|
(31 639)
|
(32 423)
|
(32 425)
|
(32 543)
|
(33 058)
|
(32 957)
|
(33 105)
|
(33 009)
|
(32 225)
|
(32 140)
|
(31 433)
|
(31 053)
|
(31 228)
|
(31 492)
|
(32 573)
|
(33 351)
|
(34 195)
|
(34 879)
|
(35 984)
|
(36 899)
|
(37 494)
|
(37 894)
|
(37 139)
|
(36 928)
|
(36 805)
|
(36 845)
|
(35 770)
|
(34 928)
|
(35 686)
|
(37 036)
|
(40 074)
|
(42 719)
|
(44 555)
|
(46 530)
|
(47 882)
|
(49 285)
|
(49 845)
|
(49 380)
|
(49 219)
|
(48 565)
|
(46 139)
|
(45 323)
|
(44 901)
|
(44 166)
|
(45 744)
|
(45 964)
|
(46 262)
|
(47 590)
|
(48 050)
|
|
| Gross Profit |
10 082
N/A
|
10 096
+0%
|
9 353
-7%
|
8 968
-4%
|
8 893
-1%
|
9 768
+10%
|
11 043
+13%
|
11 945
+8%
|
12 299
+3%
|
12 006
-2%
|
11 470
-4%
|
10 825
-6%
|
9 442
-13%
|
8 783
-7%
|
7 179
-18%
|
6 111
-15%
|
5 313
-13%
|
6 023
+13%
|
7 827
+30%
|
9 113
+16%
|
9 478
+4%
|
12 400
+31%
|
12 216
-1%
|
11 724
-4%
|
10 947
-7%
|
10 266
-6%
|
9 615
-6%
|
9 007
-6%
|
9 409
+4%
|
9 660
+3%
|
10 090
+4%
|
11 001
+9%
|
11 810
+7%
|
12 472
+6%
|
13 117
+5%
|
13 220
+1%
|
13 075
-1%
|
13 638
+4%
|
13 690
+0%
|
13 802
+1%
|
13 891
+1%
|
13 322
-4%
|
13 204
-1%
|
13 072
-1%
|
13 186
+1%
|
14 108
+7%
|
14 918
+6%
|
16 051
+8%
|
17 192
+7%
|
17 636
+3%
|
17 752
+1%
|
17 949
+1%
|
18 308
+2%
|
18 001
-2%
|
17 522
-3%
|
16 062
-8%
|
14 070
-12%
|
13 175
-6%
|
12 388
-6%
|
12 059
-3%
|
12 678
+5%
|
13 342
+5%
|
15 318
+15%
|
17 173
+12%
|
17 850
+4%
|
18 425
+3%
|
19 758
+7%
|
21 977
+11%
|
24 694
+12%
|
25 692
+4%
|
24 176
-6%
|
22 069
-9%
|
20 840
-6%
|
19 512
-6%
|
19 173
-2%
|
19 037
-1%
|
17 623
-7%
|
18 156
+3%
|
18 492
+2%
|
19 270
+4%
|
21 410
+11%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7 731)
|
(7 634)
|
(7 252)
|
(7 002)
|
(6 872)
|
(7 139)
|
(7 407)
|
(7 647)
|
(7 572)
|
(7 552)
|
(7 696)
|
(7 542)
|
(7 535)
|
(7 567)
|
(7 159)
|
(6 288)
|
(5 503)
|
(5 045)
|
(5 348)
|
(5 619)
|
(5 834)
|
(7 862)
|
(7 940)
|
(7 921)
|
(7 878)
|
(7 725)
|
(7 690)
|
(7 696)
|
(7 815)
|
(7 957)
|
(8 243)
|
(8 472)
|
(8 866)
|
(9 243)
|
(9 555)
|
(9 590)
|
(9 681)
|
(9 961)
|
(10 215)
|
(10 496)
|
(10 632)
|
(10 731)
|
(10 735)
|
(10 756)
|
(10 847)
|
(10 972)
|
(11 284)
|
(11 541)
|
(11 711)
|
(11 886)
|
(12 043)
|
(12 231)
|
(12 472)
|
(12 331)
|
(12 210)
|
(11 995)
|
(11 773)
|
(11 710)
|
(11 363)
|
(11 105)
|
(11 002)
|
(11 025)
|
(11 701)
|
(11 884)
|
(12 167)
|
(12 704)
|
(13 286)
|
(14 114)
|
(14 891)
|
(15 470)
|
(15 764)
|
(16 005)
|
(16 229)
|
(16 199)
|
(16 495)
|
(16 701)
|
(16 816)
|
(16 980)
|
(17 046)
|
(17 263)
|
(17 693)
|
|
| Selling, General & Administrative |
(7 731)
|
(7 623)
|
(7 252)
|
(7 002)
|
(6 946)
|
(7 139)
|
(7 407)
|
(7 653)
|
(7 572)
|
(7 552)
|
(7 424)
|
(7 542)
|
(7 538)
|
(7 682)
|
(7 169)
|
(6 299)
|
(5 513)
|
(5 054)
|
(5 353)
|
(5 621)
|
(5 834)
|
(7 647)
|
(7 942)
|
(7 923)
|
(7 880)
|
(7 528)
|
(7 690)
|
(7 696)
|
(7 815)
|
(7 772)
|
(8 242)
|
(8 471)
|
(8 866)
|
(9 036)
|
(9 375)
|
(9 589)
|
(9 679)
|
(9 736)
|
(10 214)
|
(10 496)
|
(10 632)
|
(10 470)
|
(10 733)
|
(10 755)
|
(10 846)
|
(10 685)
|
(11 282)
|
(11 539)
|
(11 709)
|
(10 419)
|
(12 042)
|
(12 230)
|
(12 470)
|
(10 668)
|
(12 209)
|
(11 994)
|
(11 774)
|
(9 921)
|
(11 363)
|
(11 104)
|
(10 999)
|
(9 071)
|
(11 457)
|
(11 884)
|
(12 167)
|
(10 544)
|
(13 285)
|
(14 113)
|
(14 891)
|
(12 807)
|
(15 764)
|
(16 005)
|
(16 229)
|
(13 489)
|
(16 494)
|
(16 699)
|
(16 815)
|
(13 539)
|
(17 045)
|
(17 262)
|
(17 691)
|
|
| Research & Development |
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
|
(1 194)
|
0
|
0
|
0
|
(1 352)
|
0
|
0
|
0
|
(1 385)
|
0
|
0
|
0
|
(1 542)
|
0
|
0
|
0
|
(1 735)
|
0
|
0
|
0
|
(2 087)
|
0
|
0
|
0
|
(2 075)
|
0
|
0
|
0
|
(2 477)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
7
|
10
|
11
|
10
|
9
|
5
|
2
|
0
|
(215)
|
0
|
2
|
2
|
(197)
|
0
|
0
|
0
|
(185)
|
0
|
0
|
0
|
(207)
|
0
|
0
|
0
|
(224)
|
0
|
0
|
0
|
(260)
|
0
|
0
|
0
|
(285)
|
0
|
0
|
0
|
(272)
|
0
|
0
|
0
|
(310)
|
0
|
0
|
0
|
(403)
|
0
|
0
|
0
|
(412)
|
0
|
0
|
0
|
(424)
|
0
|
0
|
0
|
(575)
|
0
|
0
|
0
|
(634)
|
0
|
0
|
0
|
(963)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(11)
|
0
|
0
|
74
|
0
|
0
|
6
|
0
|
0
|
(272)
|
0
|
0
|
108
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(180)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
1
|
(1)
|
0
|
(1)
|
(3)
|
0
|
(244)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Operating Income |
2 351
N/A
|
2 462
+5%
|
2 101
-15%
|
1 966
-6%
|
2 021
+3%
|
2 629
+30%
|
3 636
+38%
|
4 298
+18%
|
4 727
+10%
|
4 454
-6%
|
3 774
-15%
|
3 283
-13%
|
1 907
-42%
|
1 216
-36%
|
20
-98%
|
(177)
N/A
|
(190)
-7%
|
978
N/A
|
2 479
+153%
|
3 494
+41%
|
3 644
+4%
|
4 538
+25%
|
4 276
-6%
|
3 803
-11%
|
3 069
-19%
|
2 541
-17%
|
1 925
-24%
|
1 311
-32%
|
1 594
+22%
|
1 703
+7%
|
1 847
+8%
|
2 529
+37%
|
2 944
+16%
|
3 229
+10%
|
3 562
+10%
|
3 630
+2%
|
3 394
-7%
|
3 677
+8%
|
3 475
-5%
|
3 306
-5%
|
3 259
-1%
|
2 591
-20%
|
2 469
-5%
|
2 316
-6%
|
2 339
+1%
|
3 136
+34%
|
3 634
+16%
|
4 510
+24%
|
5 481
+22%
|
5 750
+5%
|
5 709
-1%
|
5 718
+0%
|
5 836
+2%
|
5 670
-3%
|
5 312
-6%
|
4 067
-23%
|
2 297
-44%
|
1 465
-36%
|
1 025
-30%
|
954
-7%
|
1 676
+76%
|
2 317
+38%
|
3 617
+56%
|
5 289
+46%
|
5 683
+7%
|
5 721
+1%
|
6 472
+13%
|
7 863
+21%
|
9 803
+25%
|
10 222
+4%
|
8 412
-18%
|
6 064
-28%
|
4 611
-24%
|
3 313
-28%
|
2 678
-19%
|
2 336
-13%
|
807
-65%
|
1 176
+46%
|
1 446
+23%
|
2 007
+39%
|
3 717
+85%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
12
|
293
|
38
|
61
|
(149)
|
129
|
178
|
367
|
238
|
265
|
114
|
316
|
331
|
515
|
113
|
18
|
(471)
|
(229)
|
(364)
|
(269)
|
(339)
|
(354)
|
(255)
|
(138)
|
(8)
|
134
|
173
|
251
|
579
|
532
|
726
|
794
|
835
|
523
|
269
|
610
|
641
|
574
|
838
|
354
|
8
|
48
|
(485)
|
(329)
|
28
|
(27)
|
442
|
325
|
(116)
|
(210)
|
(160)
|
139
|
26
|
388
|
198
|
(53)
|
141
|
63
|
81
|
15
|
(139)
|
248
|
218
|
260
|
525
|
741
|
1 583
|
1 918
|
829
|
293
|
257
|
(161)
|
360
|
820
|
438
|
(766)
|
544
|
(325)
|
(750)
|
775
|
(300)
|
|
| Non-Reccuring Items |
(264)
|
(153)
|
(70)
|
(217)
|
(408)
|
(441)
|
(297)
|
(25)
|
(56)
|
(62)
|
(631)
|
(588)
|
(577)
|
(127)
|
(98)
|
(100)
|
23
|
67
|
(2)
|
(195)
|
(251)
|
(261)
|
(194)
|
(36)
|
(57)
|
(55)
|
(59)
|
(54)
|
(201)
|
(151)
|
(147)
|
(118)
|
(109)
|
(181)
|
0
|
(282)
|
(154)
|
9
|
(167)
|
(23)
|
(37)
|
(12)
|
44
|
(70)
|
(98)
|
(406)
|
(641)
|
(544)
|
(462)
|
0
|
45
|
(2 074)
|
(4 874)
|
(4 802)
|
(5 204)
|
(3 110)
|
(330)
|
(393)
|
(189)
|
(395)
|
(432)
|
(464)
|
0
|
(148)
|
(136)
|
(479)
|
(662)
|
(686)
|
(1 154)
|
(739)
|
(1 012)
|
(747)
|
(667)
|
(628)
|
(501)
|
(493)
|
(214)
|
(96)
|
(40)
|
(155)
|
53
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
(4)
|
(2)
|
(55)
|
(16)
|
(18)
|
(3)
|
(22)
|
0
|
0
|
17
|
14
|
(1)
|
(48)
|
(45)
|
(28)
|
4
|
4
|
(17)
|
(20)
|
35
|
(28)
|
(8)
|
(5)
|
54
|
(15)
|
(15)
|
(11)
|
67
|
5
|
(1)
|
(9)
|
66
|
(15)
|
(11)
|
(13)
|
88
|
(6)
|
(17)
|
(88)
|
(24)
|
582
|
572
|
609
|
709
|
0
|
21
|
97
|
160
|
167
|
157
|
124
|
116
|
116
|
100
|
142
|
203
|
203
|
247
|
246
|
258
|
130
|
194
|
217
|
360
|
361
|
316
|
336
|
254
|
223
|
80
|
(11)
|
121
|
9
|
88
|
150
|
280
|
296
|
334
|
121
|
|
| Total Other Income |
548
|
220
|
311
|
189
|
507
|
593
|
665
|
697
|
594
|
423
|
516
|
94
|
81
|
114
|
115
|
35
|
68
|
29
|
(12)
|
(35)
|
91
|
25
|
106
|
73
|
(21)
|
0
|
54
|
66
|
142
|
3
|
99
|
202
|
82
|
(13)
|
5
|
(121)
|
24
|
264
|
581
|
652
|
618
|
229
|
347
|
315
|
325
|
104
|
179
|
209
|
176
|
95
|
182
|
169
|
235
|
63
|
146
|
137
|
(47)
|
97
|
53
|
278
|
397
|
431
|
501
|
332
|
339
|
192
|
226
|
(156)
|
(115)
|
(222)
|
41
|
468
|
613
|
366
|
462
|
395
|
284
|
218
|
218
|
300
|
1 032
|
|
| Pre-Tax Income |
2 647
N/A
|
2 822
+7%
|
2 376
-16%
|
1 997
-16%
|
1 916
-4%
|
2 894
+51%
|
4 164
+44%
|
5 334
+28%
|
5 481
+3%
|
5 080
-7%
|
3 773
-26%
|
3 122
-17%
|
1 756
-44%
|
1 717
-2%
|
102
-94%
|
(269)
N/A
|
(598)
-122%
|
849
N/A
|
2 105
+148%
|
2 978
+41%
|
3 125
+5%
|
3 983
+27%
|
3 905
-2%
|
3 694
-5%
|
2 978
-19%
|
2 674
-10%
|
2 078
-22%
|
1 559
-25%
|
2 103
+35%
|
2 154
+2%
|
2 530
+17%
|
3 406
+35%
|
3 743
+10%
|
3 624
-3%
|
3 821
+5%
|
3 826
+0%
|
3 892
+2%
|
4 612
+18%
|
4 721
+2%
|
4 272
-10%
|
3 760
-12%
|
2 832
-25%
|
2 957
+4%
|
2 804
-5%
|
3 203
+14%
|
3 516
+10%
|
3 614
+3%
|
4 521
+25%
|
5 176
+14%
|
5 795
+12%
|
5 943
+3%
|
4 109
-31%
|
1 347
-67%
|
1 435
+7%
|
568
-60%
|
1 141
+101%
|
2 203
+93%
|
1 435
-35%
|
1 173
-18%
|
1 099
-6%
|
1 748
+59%
|
2 790
+60%
|
4 466
+60%
|
5 927
+33%
|
6 628
+12%
|
6 535
-1%
|
7 980
+22%
|
9 255
+16%
|
9 699
+5%
|
9 808
+1%
|
7 921
-19%
|
5 704
-28%
|
4 906
-14%
|
3 992
-19%
|
3 086
-23%
|
1 560
-49%
|
1 571
+1%
|
1 253
-20%
|
1 170
-7%
|
3 261
+179%
|
4 623
+42%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 075)
|
(897)
|
(655)
|
(415)
|
(605)
|
(796)
|
(1 194)
|
(1 420)
|
(1 452)
|
(1 274)
|
(1 014)
|
(850)
|
(589)
|
(515)
|
(73)
|
21
|
(1)
|
(439)
|
(686)
|
(932)
|
(1 024)
|
(1 321)
|
(1 420)
|
(1 350)
|
(1 019)
|
(1 023)
|
(785)
|
(586)
|
(711)
|
(562)
|
(659)
|
(876)
|
(987)
|
(1 190)
|
(1 269)
|
(1 291)
|
(1 333)
|
(1 183)
|
(1 145)
|
(1 070)
|
(1 009)
|
(829)
|
(904)
|
(809)
|
(870)
|
(951)
|
(894)
|
(1 162)
|
(1 355)
|
(1 416)
|
(1 434)
|
(891)
|
(35)
|
(416)
|
(196)
|
(349)
|
(750)
|
(358)
|
(432)
|
(413)
|
(526)
|
(762)
|
(1 168)
|
(1 572)
|
(1 687)
|
(1 766)
|
(2 277)
|
(2 574)
|
(2 650)
|
(2 440)
|
(1 842)
|
(1 328)
|
(1 183)
|
(1 223)
|
(1 007)
|
(886)
|
(726)
|
(992)
|
(858)
|
(1 273)
|
(1 669)
|
|
| Income from Continuing Operations |
1 572
|
1 925
|
1 721
|
1 582
|
1 311
|
2 098
|
2 970
|
3 914
|
4 029
|
3 806
|
2 759
|
2 272
|
1 167
|
1 202
|
29
|
(248)
|
(599)
|
410
|
1 419
|
2 046
|
2 101
|
2 662
|
2 485
|
2 344
|
1 959
|
1 651
|
1 293
|
973
|
1 392
|
1 592
|
1 871
|
2 530
|
2 756
|
2 434
|
2 552
|
2 535
|
2 559
|
3 429
|
3 576
|
3 202
|
2 751
|
2 003
|
2 053
|
1 995
|
2 333
|
2 565
|
2 720
|
3 359
|
3 821
|
4 379
|
4 509
|
3 218
|
1 312
|
1 019
|
372
|
792
|
1 453
|
1 077
|
741
|
686
|
1 222
|
2 028
|
3 298
|
4 355
|
4 941
|
4 769
|
5 703
|
6 681
|
7 049
|
7 368
|
6 079
|
4 376
|
3 723
|
2 769
|
2 079
|
674
|
845
|
261
|
312
|
1 988
|
2 954
|
|
| Income to Minority Interest |
(40)
|
(57)
|
(76)
|
(58)
|
(28)
|
(20)
|
(26)
|
(28)
|
(22)
|
(23)
|
(12)
|
(7)
|
5
|
(3)
|
(3)
|
(3)
|
(1)
|
0
|
(1)
|
(1)
|
3
|
2
|
3
|
3
|
(1)
|
0
|
0
|
0
|
1
|
(2)
|
(4)
|
(5)
|
(7)
|
(3)
|
(1)
|
(1)
|
(4)
|
(6)
|
(7)
|
(10)
|
(6)
|
(4)
|
(3)
|
1
|
(1)
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
5
|
6
|
5
|
4
|
4
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
1 532
N/A
|
1 872
+22%
|
1 645
-12%
|
1 521
-8%
|
1 282
-16%
|
2 078
+62%
|
2 945
+42%
|
3 887
+32%
|
4 006
+3%
|
3 783
-6%
|
2 741
-28%
|
2 263
-17%
|
1 166
-48%
|
1 199
+3%
|
20
-98%
|
(253)
N/A
|
(602)
-138%
|
405
N/A
|
1 409
+248%
|
2 033
+44%
|
2 096
+3%
|
2 661
+27%
|
2 488
-7%
|
2 349
-6%
|
1 960
-17%
|
1 651
-16%
|
1 292
-22%
|
973
-25%
|
1 393
+43%
|
1 589
+14%
|
1 866
+17%
|
2 523
+35%
|
2 748
+9%
|
2 430
-12%
|
2 550
+5%
|
2 532
-1%
|
2 554
+1%
|
3 423
+34%
|
3 570
+4%
|
3 193
-11%
|
2 745
-14%
|
1 999
-27%
|
2 049
+3%
|
1 997
-3%
|
2 332
+17%
|
2 563
+10%
|
2 719
+6%
|
3 356
+23%
|
3 821
+14%
|
4 378
+15%
|
4 507
+3%
|
3 217
-29%
|
1 312
-59%
|
1 018
-22%
|
371
-64%
|
792
+113%
|
1 451
+83%
|
1 077
-26%
|
744
-31%
|
691
-7%
|
1 228
+78%
|
2 034
+66%
|
3 304
+62%
|
4 357
+32%
|
4 945
+13%
|
4 771
-4%
|
5 703
+20%
|
6 682
+17%
|
7 047
+5%
|
7 367
+5%
|
6 077
-18%
|
4 374
-28%
|
3 722
-15%
|
2 769
-26%
|
2 080
-25%
|
675
-68%
|
846
+25%
|
260
-69%
|
310
+19%
|
1 986
+541%
|
2 952
+49%
|
|
| EPS (Diluted) |
34.81
N/A
|
42.54
+22%
|
37.38
-12%
|
35.37
-5%
|
29.81
-16%
|
49.47
+66%
|
70.11
+42%
|
92.54
+32%
|
95.38
+3%
|
92.26
-3%
|
65.26
-29%
|
55.19
-15%
|
29.15
-47%
|
29.24
+0%
|
0.51
-98%
|
-6.67
N/A
|
-15.84
-137%
|
10.94
N/A
|
38.07
+248%
|
54.94
+44%
|
56.64
+3%
|
71.91
+27%
|
67.24
-6%
|
63.48
-6%
|
52.97
-17%
|
44.62
-16%
|
34.91
-22%
|
26.29
-25%
|
37.64
+43%
|
42.94
+14%
|
50.43
+17%
|
68.18
+35%
|
74.27
+9%
|
65.67
-12%
|
68.91
+5%
|
68.43
-1%
|
69.02
+1%
|
93.33
+35%
|
96.48
+3%
|
86.29
-11%
|
74.18
-14%
|
54.5
-27%
|
55.37
+2%
|
53.97
-3%
|
63.02
+17%
|
69.88
+11%
|
73.48
+5%
|
90.7
+23%
|
103.27
+14%
|
119.28
+16%
|
122.71
+3%
|
87.56
-29%
|
35.54
-59%
|
27.7
-22%
|
10.08
-64%
|
21.51
+113%
|
39.4
+83%
|
29.26
-26%
|
20.2
-31%
|
18.75
-7%
|
33.27
+77%
|
55.13
+66%
|
89.44
+62%
|
117.89
+32%
|
133.76
+13%
|
129.06
-4%
|
153.91
+19%
|
180.24
+17%
|
190.07
+5%
|
198.74
+5%
|
163.92
-18%
|
117.92
-28%
|
100.34
-15%
|
74.66
-26%
|
56.08
-25%
|
18.18
-68%
|
22.8
+25%
|
7.01
-69%
|
8.35
+19%
|
53.5
+541%
|
79.49
+49%
|
|
Switch to:
Switch to:
See Also
Discover More
