National Industrialization Company SJSC
SAU:2060
National Industrialization Company SJSC
SAU:2060
Price:
11.42
SAR
4.58%
Market Closed
Market Cap:
﷼7.6B
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
|
National Industrialization Company SJSC
SAU:2060
|
SA |
|
G
|
GTI Holdings Ltd
HKEX:3344
|
HK |
|
N
|
Nagawa Co Ltd
TSE:9663
|
JP |
|
Energizer Holdings Inc
NYSE:ENR
|
US |
|
Chemplast Sanmar Ltd
NSE:CHEMPLASTS
|
IN |
Income Statement
Earnings Waterfall
National Industrialization Company SJSC
National Industrialization Company SJSC
Income Statement
National Industrialization Company SJSC
National Industrialization Company SJSC
Currency: SAR
| Mar-2005 | Jun-2005 | Sep-2005 | Jun-2006 | Sep-2006 | 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 |
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
|
0
|
0
|
577
|
0
|
0
|
0
|
255
|
0
|
0
|
0
|
192
|
0
|
0
|
0
|
279
|
0
|
0
|
0
|
314
|
0
|
0
|
0
|
357
|
0
|
0
|
0
|
|
| Revenue |
1 535
N/A
|
2 048
+33%
|
2 490
+22%
|
1 438
-42%
|
1 663
+16%
|
3 237
+95%
|
4 125
+27%
|
4 315
+5%
|
4 287
-1%
|
7 147
+67%
|
8 673
+21%
|
10 455
+21%
|
12 389
+18%
|
10 037
-19%
|
9 131
-9%
|
8 666
-5%
|
9 285
+7%
|
10 863
+17%
|
13 308
+23%
|
15 173
+14%
|
15 731
+4%
|
15 989
+2%
|
16 572
+4%
|
17 482
+5%
|
18 835
+8%
|
19 649
+4%
|
19 789
+1%
|
19 350
-2%
|
18 199
-6%
|
17 921
-2%
|
18 019
+1%
|
17 911
-1%
|
18 120
+1%
|
18 199
+0%
|
17 830
-2%
|
18 399
+3%
|
19 637
+7%
|
18 693
-5%
|
18 220
-3%
|
17 290
-5%
|
15 291
-12%
|
15 146
-1%
|
13 287
-12%
|
11 301
-15%
|
9 767
-14%
|
8 620
-12%
|
9 017
+5%
|
9 513
+6%
|
10 192
+7%
|
10 796
+6%
|
8 936
-17%
|
6 985
-22%
|
5 075
-27%
|
3 065
-40%
|
3 184
+4%
|
3 199
+0%
|
3 150
-2%
|
2 979
-5%
|
2 894
-3%
|
2 600
-10%
|
2 373
-9%
|
2 272
-4%
|
2 306
+2%
|
2 650
+15%
|
3 081
+16%
|
3 673
+19%
|
3 927
+7%
|
4 224
+8%
|
4 106
-3%
|
3 883
-5%
|
3 792
-2%
|
3 604
-5%
|
3 549
-2%
|
3 567
+0%
|
3 440
-4%
|
3 558
+3%
|
3 755
+6%
|
3 024
-19%
|
4 002
+32%
|
3 804
-5%
|
3 634
-4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 008)
|
(1 264)
|
(1 542)
|
(913)
|
(1 041)
|
(2 055)
|
(2 591)
|
(2 739)
|
(2 791)
|
(5 348)
|
(6 737)
|
(8 229)
|
(9 883)
|
(7 983)
|
(7 338)
|
(7 106)
|
(7 295)
|
(8 404)
|
(9 924)
|
(10 942)
|
(11 348)
|
(11 449)
|
(11 598)
|
(11 895)
|
(12 395)
|
(12 657)
|
(12 840)
|
(12 719)
|
(12 200)
|
(12 352)
|
(12 630)
|
(13 056)
|
(13 413)
|
(13 362)
|
(13 067)
|
(13 269)
|
(14 512)
|
(14 180)
|
(14 201)
|
(13 812)
|
(12 597)
|
(13 286)
|
(11 632)
|
(10 371)
|
(8 969)
|
(7 712)
|
(7 832)
|
(8 000)
|
(8 410)
|
(8 692)
|
(7 181)
|
(5 556)
|
(4 020)
|
(2 637)
|
(2 714)
|
(2 741)
|
(2 763)
|
(2 577)
|
(2 517)
|
(2 235)
|
(2 027)
|
(1 942)
|
(1 884)
|
(2 084)
|
(2 337)
|
(2 686)
|
(2 838)
|
(3 095)
|
(3 098)
|
(3 019)
|
(3 101)
|
(3 029)
|
(2 948)
|
(3 202)
|
(3 171)
|
(3 337)
|
(3 584)
|
(2 940)
|
(3 726)
|
(3 501)
|
(3 391)
|
|
| Gross Profit |
527
N/A
|
784
+49%
|
948
+21%
|
526
-45%
|
623
+18%
|
1 182
+90%
|
1 535
+30%
|
1 576
+3%
|
1 496
-5%
|
1 799
+20%
|
1 936
+8%
|
2 227
+15%
|
2 506
+13%
|
2 054
-18%
|
1 793
-13%
|
1 560
-13%
|
1 990
+28%
|
2 459
+24%
|
3 384
+38%
|
4 232
+25%
|
4 383
+4%
|
4 540
+4%
|
4 974
+10%
|
5 587
+12%
|
6 440
+15%
|
6 992
+9%
|
6 949
-1%
|
6 632
-5%
|
5 999
-10%
|
5 569
-7%
|
5 389
-3%
|
4 855
-10%
|
4 707
-3%
|
4 837
+3%
|
4 763
-2%
|
5 130
+8%
|
5 125
0%
|
4 513
-12%
|
4 019
-11%
|
3 478
-13%
|
2 694
-23%
|
1 859
-31%
|
1 655
-11%
|
931
-44%
|
798
-14%
|
907
+14%
|
1 185
+31%
|
1 514
+28%
|
1 782
+18%
|
2 104
+18%
|
1 755
-17%
|
1 430
-19%
|
1 055
-26%
|
429
-59%
|
470
+10%
|
458
-3%
|
386
-16%
|
401
+4%
|
376
-6%
|
365
-3%
|
346
-5%
|
330
-5%
|
422
+28%
|
565
+34%
|
744
+32%
|
987
+33%
|
1 089
+10%
|
1 128
+4%
|
1 008
-11%
|
864
-14%
|
691
-20%
|
576
-17%
|
602
+5%
|
364
-39%
|
269
-26%
|
220
-18%
|
171
-22%
|
85
-51%
|
276
+226%
|
303
+10%
|
243
-20%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(147)
|
(171)
|
(199)
|
(110)
|
(122)
|
(235)
|
(299)
|
(313)
|
(304)
|
(731)
|
(924)
|
(1 115)
|
(1 343)
|
(1 079)
|
(1 044)
|
(979)
|
(963)
|
(965)
|
(1 049)
|
(1 241)
|
(1 314)
|
(1 493)
|
(1 496)
|
(1 567)
|
(1 612)
|
(1 598)
|
(1 665)
|
(1 551)
|
(1 542)
|
(1 463)
|
(1 548)
|
(1 550)
|
(1 609)
|
(1 749)
|
(1 980)
|
(2 086)
|
(1 998)
|
(1 742)
|
(1 850)
|
(1 960)
|
(1 882)
|
(1 869)
|
(2 511)
|
(2 206)
|
(2 198)
|
(1 554)
|
(1 586)
|
(1 618)
|
(1 581)
|
(1 550)
|
(1 424)
|
(1 234)
|
(1 039)
|
(870)
|
(937)
|
(786)
|
(729)
|
(650)
|
(659)
|
(630)
|
(677)
|
(667)
|
(576)
|
(588)
|
(521)
|
(593)
|
(569)
|
(510)
|
(479)
|
(434)
|
(490)
|
(499)
|
(569)
|
(386)
|
(440)
|
(455)
|
(435)
|
(436)
|
(555)
|
(557)
|
(561)
|
|
| Selling, General & Administrative |
(147)
|
(171)
|
(199)
|
(109)
|
(122)
|
(234)
|
(299)
|
(313)
|
(304)
|
(732)
|
(924)
|
(1 114)
|
(1 343)
|
(1 080)
|
(1 043)
|
(979)
|
(963)
|
(965)
|
(1 049)
|
(1 241)
|
(1 314)
|
(1 428)
|
(1 496)
|
(1 567)
|
(1 612)
|
(1 364)
|
(1 665)
|
(1 551)
|
(1 542)
|
(1 407)
|
(1 548)
|
(1 550)
|
(1 609)
|
(1 549)
|
(1 792)
|
(1 898)
|
(1 998)
|
(1 553)
|
(1 850)
|
(1 960)
|
(1 882)
|
(1 528)
|
(2 119)
|
(1 896)
|
(1 888)
|
(1 372)
|
(1 576)
|
(1 609)
|
(1 572)
|
(1 341)
|
(1 424)
|
(1 233)
|
(1 039)
|
(781)
|
(754)
|
(786)
|
(729)
|
(614)
|
(659)
|
(630)
|
(677)
|
(614)
|
(576)
|
(588)
|
(521)
|
(535)
|
(569)
|
(510)
|
(479)
|
(386)
|
(490)
|
(499)
|
(569)
|
(348)
|
(440)
|
(455)
|
(435)
|
(392)
|
(555)
|
(557)
|
(561)
|
|
| 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
|
(170)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(144)
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
(278)
|
0
|
0
|
0
|
(124)
|
0
|
0
|
0
|
(133)
|
0
|
0
|
0
|
(65)
|
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
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(65)
|
0
|
0
|
0
|
(63)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(58)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
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
|
(188)
|
(188)
|
0
|
0
|
0
|
0
|
0
|
0
|
(392)
|
(310)
|
(311)
|
0
|
(10)
|
(10)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
(183)
|
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
|
|
| Operating Income |
380
N/A
|
612
+61%
|
749
+22%
|
416
-44%
|
501
+20%
|
948
+89%
|
1 236
+30%
|
1 264
+2%
|
1 192
-6%
|
1 068
-10%
|
1 012
-5%
|
1 112
+10%
|
1 163
+5%
|
975
-16%
|
750
-23%
|
581
-23%
|
1 027
+77%
|
1 494
+45%
|
2 336
+56%
|
2 991
+28%
|
3 070
+3%
|
3 047
-1%
|
3 478
+14%
|
4 020
+16%
|
4 829
+20%
|
5 394
+12%
|
5 284
-2%
|
5 081
-4%
|
4 457
-12%
|
4 106
-8%
|
3 842
-6%
|
3 305
-14%
|
3 098
-6%
|
3 088
0%
|
2 783
-10%
|
3 044
+9%
|
3 127
+3%
|
2 771
-11%
|
2 170
-22%
|
1 518
-30%
|
812
-47%
|
(10)
N/A
|
(856)
-8 536%
|
(1 275)
-49%
|
(1 400)
-10%
|
(646)
+54%
|
(401)
+38%
|
(105)
+74%
|
201
N/A
|
554
+176%
|
331
-40%
|
196
-41%
|
16
-92%
|
(441)
N/A
|
(467)
-6%
|
(328)
+30%
|
(342)
-5%
|
(249)
+27%
|
(282)
-13%
|
(265)
+6%
|
(331)
-25%
|
(337)
-2%
|
(154)
+54%
|
(23)
+85%
|
222
N/A
|
394
+77%
|
519
+32%
|
618
+19%
|
530
-14%
|
430
-19%
|
202
-53%
|
76
-62%
|
33
-57%
|
(22)
N/A
|
(171)
-679%
|
(235)
-38%
|
(264)
-12%
|
(352)
-33%
|
(279)
+21%
|
(254)
+9%
|
(317)
-25%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
14
|
76
|
(35)
|
(30)
|
(20)
|
39
|
(79)
|
(151)
|
(209)
|
(124)
|
(377)
|
(388)
|
(416)
|
(272)
|
(518)
|
(564)
|
(631)
|
(391)
|
(623)
|
(622)
|
(605)
|
(400)
|
(623)
|
(655)
|
(676)
|
(664)
|
(674)
|
(675)
|
(661)
|
(777)
|
(777)
|
(747)
|
(715)
|
(580)
|
(634)
|
(641)
|
(743)
|
(699)
|
(729)
|
(736)
|
(655)
|
(597)
|
(308)
|
121
|
554
|
927
|
832
|
627
|
606
|
713
|
742
|
914
|
902
|
1 090
|
977
|
813
|
741
|
546
|
490
|
532
|
526
|
646
|
1 095
|
1 511
|
1 725
|
2 634
|
2 479
|
2 336
|
2 066
|
1 014
|
902
|
550
|
641
|
572
|
354
|
445
|
410
|
(22)
|
176
|
8
|
(743)
|
|
| Non-Reccuring Items |
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
|
3
|
0
|
0
|
(188)
|
(211)
|
0
|
0
|
0
|
0
|
0
|
(82)
|
(82)
|
(392)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(274)
|
(225)
|
(275)
|
(349)
|
(133)
|
0
|
(329)
|
(275)
|
(1 114)
|
(1 129)
|
(1 143)
|
(1 126)
|
(542)
|
(551)
|
(341)
|
(346)
|
(662)
|
(666)
|
(672)
|
(667)
|
(256)
|
(272)
|
(275)
|
(277)
|
(226)
|
(90)
|
(79)
|
(75)
|
(47)
|
1 821
|
1 820
|
1 820
|
|
| Gain/Loss on Disposition of Assets |
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
|
(15)
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
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 |
92
|
5
|
28
|
69
|
71
|
(6)
|
114
|
95
|
105
|
(47)
|
161
|
142
|
155
|
0
|
252
|
318
|
262
|
(39)
|
47
|
(47)
|
60
|
(11)
|
306
|
266
|
178
|
0
|
(100)
|
(37)
|
25
|
228
|
203
|
260
|
230
|
55
|
148
|
125
|
124
|
14
|
(355)
|
(432)
|
(452)
|
(288)
|
97
|
168
|
239
|
112
|
215
|
251
|
191
|
156
|
231
|
209
|
118
|
127
|
170
|
104
|
196
|
(19)
|
(85)
|
(58)
|
(69)
|
(21)
|
(69)
|
(73)
|
(12)
|
16
|
33
|
48
|
(10)
|
184
|
220
|
252
|
266
|
152
|
165
|
138
|
157
|
102
|
140
|
149
|
157
|
|
| Pre-Tax Income |
486
N/A
|
694
+43%
|
742
+7%
|
455
-39%
|
552
+21%
|
980
+78%
|
1 271
+30%
|
1 207
-5%
|
1 088
-10%
|
897
-18%
|
796
-11%
|
866
+9%
|
902
+4%
|
703
-22%
|
483
-31%
|
335
-31%
|
658
+96%
|
1 064
+62%
|
1 760
+65%
|
2 322
+32%
|
2 525
+9%
|
2 636
+4%
|
3 161
+20%
|
3 631
+15%
|
4 331
+19%
|
4 714
+9%
|
4 510
-4%
|
4 369
-3%
|
3 821
-13%
|
3 566
-7%
|
3 268
-8%
|
2 818
-14%
|
2 425
-14%
|
2 355
-3%
|
2 296
-2%
|
2 528
+10%
|
2 508
-1%
|
2 086
-17%
|
1 085
-48%
|
268
-75%
|
(376)
N/A
|
(1 302)
-246%
|
(1 067)
+18%
|
(987)
+8%
|
(608)
+38%
|
382
N/A
|
646
+69%
|
773
+20%
|
997
+29%
|
1 149
+15%
|
1 079
-6%
|
1 044
-3%
|
688
-34%
|
643
-7%
|
680
+6%
|
261
-62%
|
319
+22%
|
(836)
N/A
|
(1 007)
-20%
|
(934)
+7%
|
(1 000)
-7%
|
(254)
+75%
|
321
N/A
|
1 074
+234%
|
1 588
+48%
|
2 383
+50%
|
2 364
-1%
|
2 331
-1%
|
1 919
-18%
|
1 373
-28%
|
1 052
-23%
|
603
-43%
|
663
+10%
|
476
-28%
|
259
-45%
|
269
+4%
|
229
-15%
|
(319)
N/A
|
1 858
N/A
|
1 722
-7%
|
917
-47%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(12)
|
(14)
|
(16)
|
(14)
|
(42)
|
(56)
|
(69)
|
(79)
|
(62)
|
(24)
|
(17)
|
(12)
|
4
|
56
|
65
|
62
|
29
|
(92)
|
(115)
|
(82)
|
(45)
|
(82)
|
(154)
|
(295)
|
(477)
|
(546)
|
(569)
|
(498)
|
(465)
|
(490)
|
(476)
|
(477)
|
(332)
|
(102)
|
(101)
|
(120)
|
(178)
|
(238)
|
(226)
|
(182)
|
(191)
|
(355)
|
(281)
|
(231)
|
(181)
|
(74)
|
(73)
|
(116)
|
(139)
|
9
|
(9)
|
(23)
|
(54)
|
(223)
|
(252)
|
(241)
|
(202)
|
(123)
|
(89)
|
(95)
|
(133)
|
(194)
|
(246)
|
(277)
|
(279)
|
(329)
|
(317)
|
(330)
|
(318)
|
(287)
|
(292)
|
(248)
|
(269)
|
(255)
|
(255)
|
(254)
|
(224)
|
(6)
|
23
|
(3)
|
(14)
|
|
| Income from Continuing Operations |
474
|
680
|
726
|
441
|
510
|
924
|
1 202
|
1 129
|
1 026
|
873
|
778
|
855
|
906
|
759
|
548
|
398
|
688
|
972
|
1 645
|
2 240
|
2 480
|
2 554
|
3 008
|
3 336
|
3 854
|
4 168
|
3 942
|
3 871
|
3 356
|
3 077
|
2 792
|
2 341
|
2 093
|
2 253
|
2 195
|
2 409
|
2 331
|
1 848
|
859
|
87
|
(568)
|
(1 657)
|
(1 348)
|
(1 218)
|
(789)
|
308
|
573
|
657
|
858
|
1 158
|
1 070
|
1 021
|
634
|
419
|
429
|
20
|
117
|
(959)
|
(1 096)
|
(1 029)
|
(1 133)
|
(448)
|
76
|
797
|
1 310
|
2 054
|
2 047
|
2 001
|
1 601
|
1 086
|
760
|
356
|
394
|
221
|
5
|
14
|
5
|
(325)
|
1 881
|
1 719
|
903
|
|
| Income to Minority Interest |
(157)
|
(280)
|
(349)
|
(151)
|
(118)
|
(231)
|
(301)
|
(279)
|
(259)
|
(212)
|
(177)
|
(189)
|
(192)
|
(158)
|
(121)
|
(99)
|
(302)
|
(453)
|
(755)
|
(1 058)
|
(1 089)
|
(1 081)
|
(1 219)
|
(1 338)
|
(1 576)
|
(1 726)
|
(1 705)
|
(1 648)
|
(1 441)
|
(1 313)
|
(1 197)
|
(1 023)
|
(966)
|
(1 075)
|
(1 052)
|
(1 160)
|
(1 065)
|
(777)
|
(441)
|
(185)
|
(71)
|
233
|
154
|
220
|
194
|
(207)
|
(264)
|
(343)
|
(460)
|
(442)
|
(512)
|
(592)
|
(457)
|
(579)
|
(162)
|
(168)
|
(183)
|
281
|
(6)
|
198
|
237
|
2
|
(103)
|
(287)
|
(424)
|
(697)
|
(709)
|
(722)
|
(639)
|
(419)
|
(320)
|
(182)
|
(159)
|
(19)
|
16
|
28
|
48
|
250
|
(810)
|
(767)
|
(598)
|
|
| Net Income (Common) |
317
N/A
|
400
+26%
|
378
-6%
|
290
-23%
|
392
+35%
|
693
+77%
|
901
+30%
|
850
-6%
|
767
-10%
|
661
-14%
|
602
-9%
|
666
+11%
|
714
+7%
|
601
-16%
|
427
-29%
|
298
-30%
|
385
+29%
|
519
+35%
|
878
+69%
|
1 172
+33%
|
1 307
+12%
|
1 473
+13%
|
1 720
+17%
|
1 929
+12%
|
2 281
+18%
|
2 441
+7%
|
2 386
-2%
|
2 372
-1%
|
2 064
-13%
|
1 764
-15%
|
1 595
-10%
|
1 318
-17%
|
1 127
-14%
|
1 177
+4%
|
1 143
-3%
|
1 248
+9%
|
1 265
+1%
|
1 071
-15%
|
417
-61%
|
(99)
N/A
|
(639)
-547%
|
(1 423)
-123%
|
(1 194)
+16%
|
(999)
+16%
|
(595)
+40%
|
101
N/A
|
308
+204%
|
314
+2%
|
398
+27%
|
716
+80%
|
974
+36%
|
1 277
+31%
|
1 344
+5%
|
1 202
-11%
|
(449)
N/A
|
(632)
-41%
|
(869)
-37%
|
(1 676)
-93%
|
(439)
+74%
|
(831)
-89%
|
(896)
-8%
|
(447)
+50%
|
(27)
+94%
|
510
N/A
|
885
+74%
|
1 356
+53%
|
1 338
-1%
|
1 278
-4%
|
962
-25%
|
666
-31%
|
439
-34%
|
174
-60%
|
235
+35%
|
202
-14%
|
20
-90%
|
42
+105%
|
53
+26%
|
(28)
N/A
|
1 071
N/A
|
952
-11%
|
304
-68%
|
|
| EPS (Diluted) |
0.79
N/A
|
1
+27%
|
0.95
-5%
|
0.48
-49%
|
0.66
+38%
|
1.16
+76%
|
1.52
+31%
|
1.43
-6%
|
1.29
-10%
|
1.11
-14%
|
1.01
-9%
|
1.12
+11%
|
1.06
-5%
|
1.01
-5%
|
0.63
-38%
|
0.44
-30%
|
0.57
+30%
|
0.78
+37%
|
1.32
+69%
|
1.76
+33%
|
1.95
+11%
|
2.2
+13%
|
2.57
+17%
|
2.88
+12%
|
3.41
+18%
|
3.65
+7%
|
3.56
-2%
|
3.54
-1%
|
3.05
-14%
|
2.64
-13%
|
2.38
-10%
|
1.96
-18%
|
1.68
-14%
|
1.76
+5%
|
1.71
-3%
|
1.87
+9%
|
1.89
+1%
|
1.6
-15%
|
0.62
-61%
|
-0.15
N/A
|
-0.95
-533%
|
-2.13
-124%
|
-1.78
+16%
|
-1.49
+16%
|
-0.89
+40%
|
0.15
N/A
|
0.45
+200%
|
0.46
+2%
|
0.59
+28%
|
1.07
+81%
|
1.45
+36%
|
1.9
+31%
|
2
+5%
|
1.79
-10%
|
-0.67
N/A
|
-0.94
-40%
|
-1.29
-37%
|
-2.5
-94%
|
-0.65
+74%
|
-1.24
-91%
|
-1.34
-8%
|
-0.67
+50%
|
-0.04
+94%
|
0.76
N/A
|
1.32
+74%
|
2.03
+54%
|
2
-1%
|
1.91
-5%
|
1.44
-25%
|
1
-31%
|
0.66
-34%
|
0.26
-61%
|
0.35
+35%
|
0.3
-14%
|
0.03
-90%
|
0.06
+100%
|
0.08
+33%
|
-0.04
N/A
|
1.6
N/A
|
1.42
-11%
|
0.45
-68%
|
|
Switch to:
Switch to:
See Also
Discover More
