LIFULL Co Ltd
TSE:2120
LIFULL Co Ltd
TSE:2120
Price:
198
JPY
Market Closed
Market Cap:
¥26.6B
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
|
LIFULL Co Ltd
TSE:2120
|
JP |
|
Hannover Rueck SE
XETRA:HNR1
|
DE |
|
Easy Trip Planners Ltd
NSE:EASEMYTRIP
|
IN |
|
F-Tech Inc
TSE:7212
|
JP |
|
Saniona AB
STO:SANION
|
DK |
|
Suvidhaa Infoserve Ltd
NSE:SUVIDHAA
|
IN |
|
Y
|
Yushiro Chemical Industry Co Ltd
TSE:5013
|
JP |
|
Qingdao Haier Biomedical Co Ltd
SSE:688139
|
CN |
|
Emami Paper Mills Ltd
NSE:EMAMIPAP
|
IN |
|
C
|
Cocorport Inc
TSE:9346
|
JP |
|
Caretech Holdings PLC
LSE:CTH
|
UK |
|
S
|
Skymark Airlines Inc
TSE:9204
|
JP |
|
K
|
KB Star REIT Co Ltd
KRX:432320
|
KR |
|
Ta Chen Stainless Pipe Co Ltd
TWSE:2027
|
TW |
|
C
|
Cpi Fim SA
WSE:OPG
|
LU |
|
C
|
Celsion Corp
LSE:0HUZ
|
US |
|
John Mattson Fastighetsforetagen publ AB
STO:JOMA
|
SE |
|
T
|
Tomony Holdings Inc
TSE:8600
|
JP |
|
VanJee Technology Co Ltd
SZSE:300552
|
CN |
|
C
|
Colliers International Group Inc
NASDAQ:CIGI
|
CA |
|
Y
|
Yunnan Wenshan Electric Power Co Ltd
SSE:600995
|
CN |
Income Statement
Earnings Waterfall
LIFULL Co Ltd
LIFULL Co Ltd
Income Statement
LIFULL Co Ltd
LIFULL Co Ltd
Currency: JPY
| Mar-2007 | 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 |
3
|
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
|
11
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
19
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
103
|
0
|
0
|
0
|
108
|
0
|
0
|
0
|
89
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
4 460
N/A
|
5 312
+19%
|
6 212
+17%
|
6 785
+9%
|
5 661
-17%
|
5 985
+6%
|
6 409
+7%
|
6 870
+7%
|
7 353
+7%
|
7 822
+6%
|
8 262
+6%
|
8 258
0%
|
8 098
-2%
|
10 738
+33%
|
10 196
-5%
|
10 045
-1%
|
9 947
-1%
|
10 320
+4%
|
10 700
+4%
|
11 000
+3%
|
11 452
+4%
|
11 962
+4%
|
12 623
+6%
|
13 314
+5%
|
13 932
+5%
|
14 690
+5%
|
15 144
+3%
|
15 588
+3%
|
16 350
+5%
|
17 927
+10%
|
19 772
+10%
|
22 316
+13%
|
24 278
+9%
|
25 708
+6%
|
27 097
+5%
|
27 565
+2%
|
28 391
+3%
|
29 920
+5%
|
30 867
+3%
|
15 949
-48%
|
33 134
+108%
|
33 619
+1%
|
34 170
+2%
|
34 565
+1%
|
34 827
+1%
|
36 494
+5%
|
37 902
+4%
|
39 297
+4%
|
40 108
+2%
|
38 883
-3%
|
36 837
-5%
|
35 403
-4%
|
34 472
-3%
|
34 070
-1%
|
35 436
+4%
|
35 857
+1%
|
36 096
+1%
|
36 045
0%
|
35 618
-1%
|
35 730
+0%
|
34 803
-3%
|
44 442
+28%
|
44 621
+0%
|
36 405
-18%
|
44 595
+22%
|
34 595
-22%
|
34 249
-1%
|
34 466
+1%
|
34 642
+1%
|
31 397
-9%
|
29 686
-5%
|
28 127
-5%
|
26 753
-5%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(278)
|
(327)
|
(370)
|
(384)
|
(255)
|
(207)
|
(184)
|
(180)
|
(182)
|
(182)
|
(171)
|
(158)
|
(157)
|
(230)
|
(242)
|
(262)
|
(270)
|
(291)
|
(314)
|
(325)
|
(352)
|
(376)
|
(396)
|
(418)
|
(453)
|
(472)
|
(479)
|
(501)
|
(525)
|
(583)
|
(616)
|
(1 227)
|
(1 671)
|
(2 128)
|
(2 657)
|
(2 658)
|
(2 835)
|
(3 081)
|
(3 327)
|
(1 862)
|
(3 690)
|
(3 739)
|
(3 820)
|
(3 879)
|
(3 999)
|
(4 310)
|
(4 349)
|
(4 560)
|
(4 628)
|
(4 527)
|
(4 361)
|
(4 097)
|
(3 926)
|
(3 825)
|
(3 846)
|
(3 951)
|
(3 953)
|
(3 963)
|
(4 030)
|
(4 055)
|
(3 436)
|
(4 939)
|
(4 825)
|
(3 856)
|
(4 383)
|
(2 357)
|
(2 089)
|
(2 252)
|
(2 295)
|
(1 892)
|
(1 654)
|
(1 460)
|
(1 294)
|
|
| Gross Profit |
4 182
N/A
|
4 986
+19%
|
5 843
+17%
|
6 401
+10%
|
5 406
-16%
|
5 778
+7%
|
6 226
+8%
|
6 691
+7%
|
7 172
+7%
|
7 640
+7%
|
8 091
+6%
|
8 100
+0%
|
7 941
-2%
|
10 508
+32%
|
9 954
-5%
|
9 783
-2%
|
9 676
-1%
|
10 028
+4%
|
10 384
+4%
|
10 673
+3%
|
11 099
+4%
|
11 586
+4%
|
12 226
+6%
|
12 895
+5%
|
13 478
+5%
|
14 218
+5%
|
14 665
+3%
|
15 087
+3%
|
15 825
+5%
|
17 344
+10%
|
19 155
+10%
|
21 087
+10%
|
22 605
+7%
|
23 580
+4%
|
24 439
+4%
|
24 908
+2%
|
25 558
+3%
|
26 840
+5%
|
27 543
+3%
|
14 086
-49%
|
29 445
+109%
|
29 880
+1%
|
30 351
+2%
|
30 686
+1%
|
30 829
+0%
|
32 185
+4%
|
33 554
+4%
|
34 737
+4%
|
35 479
+2%
|
34 355
-3%
|
32 475
-5%
|
31 306
-4%
|
30 547
-2%
|
30 245
-1%
|
31 590
+4%
|
31 906
+1%
|
32 143
+1%
|
32 082
0%
|
31 588
-2%
|
31 675
+0%
|
31 367
-1%
|
39 503
+26%
|
39 797
+1%
|
32 549
-18%
|
40 212
+24%
|
32 238
-20%
|
32 160
0%
|
32 214
+0%
|
32 347
+0%
|
29 505
-9%
|
28 032
-5%
|
26 667
-5%
|
25 459
-5%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 444)
|
(4 134)
|
(4 724)
|
(5 254)
|
(4 624)
|
(5 003)
|
(5 552)
|
(5 904)
|
(6 183)
|
(6 227)
|
(6 345)
|
(6 155)
|
(6 163)
|
(8 760)
|
(8 903)
|
(9 114)
|
(9 121)
|
(9 076)
|
(8 904)
|
(9 030)
|
(9 351)
|
(9 995)
|
(10 295)
|
(10 834)
|
(11 065)
|
(11 919)
|
(12 543)
|
(13 072)
|
(13 717)
|
(15 031)
|
(16 132)
|
(17 698)
|
(18 994)
|
(19 503)
|
(20 326)
|
(20 270)
|
(21 456)
|
(22 681)
|
(24 441)
|
(13 012)
|
(26 272)
|
(26 371)
|
(25 904)
|
(26 464)
|
(26 018)
|
(28 643)
|
(29 490)
|
(30 641)
|
(31 879)
|
(29 452)
|
(27 988)
|
(27 045)
|
(28 330)
|
(28 411)
|
(30 315)
|
(28 644)
|
(38 974)
|
(39 991)
|
(40 077)
|
(31 380)
|
(29 446)
|
(35 768)
|
(35 427)
|
(31 005)
|
(38 305)
|
(31 052)
|
(31 273)
|
(32 333)
|
(38 344)
|
(35 357)
|
(33 153)
|
(22 659)
|
(21 120)
|
|
| Selling, General & Administrative |
(3 323)
|
(3 945)
|
(4 453)
|
(4 896)
|
(4 376)
|
(4 751)
|
(5 277)
|
(5 612)
|
(5 874)
|
(5 919)
|
(6 048)
|
(5 881)
|
(5 912)
|
(8 371)
|
(8 478)
|
(8 632)
|
(8 593)
|
(8 487)
|
(8 394)
|
(8 548)
|
(8 861)
|
(9 397)
|
(9 739)
|
(10 253)
|
(10 520)
|
(11 397)
|
(12 078)
|
(12 650)
|
(13 298)
|
(13 995)
|
(15 494)
|
(16 897)
|
(18 060)
|
(18 625)
|
(19 366)
|
(19 308)
|
(20 388)
|
(21 409)
|
(23 233)
|
(12 447)
|
(25 732)
|
(26 358)
|
(25 970)
|
(25 405)
|
(26 424)
|
(28 697)
|
(29 547)
|
(29 582)
|
(31 606)
|
(29 470)
|
(28 059)
|
(25 042)
|
(26 451)
|
(26 487)
|
(28 299)
|
(26 682)
|
(29 142)
|
(30 296)
|
(30 686)
|
(29 469)
|
(31 317)
|
(38 130)
|
(37 546)
|
(28 127)
|
(37 759)
|
(30 864)
|
(31 047)
|
(29 437)
|
(31 082)
|
(26 805)
|
(24 611)
|
(21 528)
|
(20 733)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(62)
|
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
|
|
| Depreciation & Amortization |
(121)
|
(69)
|
(150)
|
(238)
|
(249)
|
(254)
|
(276)
|
(292)
|
(311)
|
(311)
|
(299)
|
(274)
|
(250)
|
(377)
|
(425)
|
(483)
|
(528)
|
(533)
|
(511)
|
(482)
|
(491)
|
(522)
|
(555)
|
(580)
|
(544)
|
(482)
|
(428)
|
(383)
|
(400)
|
(974)
|
(585)
|
(710)
|
(819)
|
(864)
|
(872)
|
(875)
|
(984)
|
(1 246)
|
0
|
(520)
|
0
|
0
|
0
|
(1 067)
|
0
|
0
|
0
|
(1 176)
|
0
|
0
|
0
|
(2 019)
|
0
|
0
|
0
|
(1 962)
|
0
|
0
|
0
|
(1 903)
|
0
|
0
|
0
|
(2 081)
|
0
|
0
|
0
|
(1 957)
|
0
|
0
|
0
|
(1 165)
|
0
|
|
| Other Operating Expenses |
0
|
(120)
|
(121)
|
(120)
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(37)
|
(39)
|
(19)
|
0
|
(53)
|
(91)
|
(115)
|
(13)
|
(88)
|
(87)
|
(84)
|
(26)
|
(1 208)
|
(45)
|
(540)
|
(13)
|
66
|
8
|
405
|
54
|
57
|
117
|
(273)
|
18
|
72
|
17
|
(1 879)
|
(1 924)
|
(2 016)
|
(0)
|
(9 831)
|
(9 695)
|
(9 391)
|
(8)
|
1 872
|
2 362
|
2 119
|
(797)
|
(546)
|
(188)
|
(226)
|
(939)
|
(7 262)
|
(8 552)
|
(8 542)
|
34
|
(387)
|
|
| Operating Income |
738
N/A
|
851
+15%
|
1 118
+31%
|
1 146
+3%
|
781
-32%
|
774
-1%
|
673
-13%
|
787
+17%
|
989
+26%
|
1 413
+43%
|
1 746
+24%
|
1 945
+11%
|
1 778
-9%
|
1 749
-2%
|
1 051
-40%
|
669
-36%
|
555
-17%
|
953
+72%
|
1 481
+55%
|
1 644
+11%
|
1 750
+6%
|
1 591
-9%
|
1 933
+21%
|
2 063
+7%
|
2 414
+17%
|
2 299
-5%
|
2 122
-8%
|
2 015
-5%
|
2 108
+5%
|
2 313
+10%
|
3 023
+31%
|
3 389
+12%
|
3 610
+7%
|
4 077
+13%
|
4 112
+1%
|
4 636
+13%
|
4 100
-12%
|
4 159
+1%
|
3 100
-25%
|
1 074
-65%
|
3 173
+195%
|
3 509
+11%
|
4 447
+27%
|
4 221
-5%
|
4 811
+14%
|
3 542
-26%
|
4 063
+15%
|
4 096
+1%
|
3 600
-12%
|
4 903
+36%
|
4 488
-8%
|
4 261
-5%
|
2 216
-48%
|
1 835
-17%
|
1 275
-31%
|
3 262
+156%
|
(6 831)
N/A
|
(7 909)
-16%
|
(8 489)
-7%
|
295
N/A
|
1 921
+551%
|
3 735
+94%
|
4 370
+17%
|
1 544
-65%
|
1 907
+24%
|
1 186
-38%
|
887
-25%
|
(119)
N/A
|
(5 997)
-4 939%
|
(5 852)
+2%
|
(5 121)
+12%
|
4 008
N/A
|
4 339
+8%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
2
|
5
|
10
|
15
|
14
|
12
|
10
|
7
|
6
|
2
|
1
|
(229)
|
(229)
|
3
|
(227)
|
4
|
5
|
6
|
(5)
|
(18)
|
(30)
|
(38)
|
(26)
|
(12)
|
(3)
|
(3)
|
3
|
1
|
2
|
(17)
|
(39)
|
(18)
|
(16)
|
(13)
|
60
|
24
|
24
|
27
|
(11)
|
(101)
|
(113)
|
(125)
|
(145)
|
(160)
|
(214)
|
(274)
|
(309)
|
(482)
|
(536)
|
(536)
|
(566)
|
(396)
|
(315)
|
(317)
|
(290)
|
(334)
|
(177)
|
(181)
|
(177)
|
113
|
(355)
|
(422)
|
(479)
|
(375)
|
(403)
|
(335)
|
(560)
|
(217)
|
(347)
|
(235)
|
93
|
18
|
175
|
|
| Non-Reccuring Items |
(3)
|
(2)
|
1
|
1
|
0
|
0
|
(59)
|
(60)
|
(61)
|
(143)
|
(240)
|
(243)
|
(116)
|
(163)
|
(65)
|
(175)
|
(160)
|
(114)
|
(125)
|
(36)
|
(159)
|
(354)
|
(359)
|
(336)
|
(242)
|
(51)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(98)
|
0
|
(15)
|
0
|
0
|
0
|
95
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
(1 729)
|
0
|
0
|
0
|
(9 785)
|
0
|
0
|
0
|
978
|
0
|
0
|
0
|
467
|
0
|
0
|
0
|
(6 495)
|
0
|
0
|
0
|
(221)
|
0
|
|
| Gain/Loss on Disposition of Assets |
(3)
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(230)
|
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
|
0
|
0
|
|
| Total Other Income |
(25)
|
(28)
|
(32)
|
(8)
|
1
|
6
|
(23)
|
(13)
|
(14)
|
12
|
3
|
5
|
4
|
7
|
6
|
16
|
17
|
25
|
24
|
14
|
11
|
5
|
0
|
4
|
8
|
16
|
12
|
6
|
4
|
1
|
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
|
(2)
|
(1)
|
(118)
|
(1)
|
0
|
(1)
|
(245)
|
0
|
(2)
|
(1)
|
0
|
1
|
|
| Pre-Tax Income |
709
N/A
|
826
+17%
|
1 097
+33%
|
1 158
+6%
|
796
-31%
|
792
-1%
|
601
-24%
|
721
+20%
|
920
+28%
|
1 284
+40%
|
1 511
+18%
|
1 479
-2%
|
1 438
-3%
|
1 365
-5%
|
764
-44%
|
513
-33%
|
417
-19%
|
869
+108%
|
1 376
+58%
|
1 605
+17%
|
1 571
-2%
|
1 204
-23%
|
1 548
+29%
|
1 718
+11%
|
2 176
+27%
|
2 261
+4%
|
2 136
-6%
|
2 023
-5%
|
2 116
+5%
|
2 237
+6%
|
2 985
+33%
|
3 372
+13%
|
3 595
+7%
|
4 018
+12%
|
4 174
+4%
|
4 661
+12%
|
4 126
-11%
|
4 087
-1%
|
3 090
-24%
|
957
-69%
|
3 060
+220%
|
3 383
+11%
|
4 301
+27%
|
4 157
-3%
|
4 596
+11%
|
3 269
-29%
|
3 754
+15%
|
3 626
-3%
|
3 064
-16%
|
4 367
+43%
|
3 921
-10%
|
2 136
-46%
|
1 902
-11%
|
1 517
-20%
|
985
-35%
|
(6 857)
N/A
|
(7 008)
-2%
|
(8 090)
-15%
|
(8 666)
-7%
|
1 386
N/A
|
1 566
+13%
|
3 311
+111%
|
3 890
+17%
|
1 518
-61%
|
1 503
-1%
|
852
-43%
|
326
-62%
|
(7 076)
N/A
|
(6 345)
+10%
|
(6 089)
+4%
|
(5 029)
+17%
|
3 805
N/A
|
4 515
+19%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(301)
|
(346)
|
(504)
|
(573)
|
(458)
|
(436)
|
(379)
|
(411)
|
(476)
|
(571)
|
(691)
|
(299)
|
(281)
|
(254)
|
35
|
(232)
|
(210)
|
(403)
|
(603)
|
(688)
|
(659)
|
(605)
|
(741)
|
(832)
|
(1 009)
|
(937)
|
(882)
|
(795)
|
(784)
|
(893)
|
(920)
|
(1 013)
|
(1 100)
|
(1 307)
|
(1 415)
|
(1 526)
|
(1 338)
|
(1 275)
|
(999)
|
(474)
|
(1 225)
|
(1 359)
|
(1 608)
|
(1 357)
|
(1 377)
|
(1 076)
|
(1 184)
|
(1 265)
|
(1 179)
|
(1 463)
|
(1 237)
|
(969)
|
(874)
|
(796)
|
(665)
|
962
|
1 083
|
1 331
|
1 638
|
(201)
|
(159)
|
(523)
|
(940)
|
(554)
|
(844)
|
(869)
|
(855)
|
(1 386)
|
(1 330)
|
(1 753)
|
(1 876)
|
(1 322)
|
(1 664)
|
|
| Income from Continuing Operations |
408
|
480
|
592
|
584
|
337
|
355
|
220
|
308
|
443
|
713
|
819
|
1 179
|
1 156
|
1 111
|
799
|
282
|
208
|
466
|
775
|
917
|
912
|
598
|
806
|
886
|
1 167
|
1 324
|
1 254
|
1 228
|
1 332
|
1 344
|
2 065
|
2 359
|
2 495
|
2 711
|
2 760
|
3 136
|
2 789
|
2 812
|
2 092
|
483
|
1 836
|
2 025
|
2 694
|
2 800
|
3 220
|
2 194
|
2 570
|
2 361
|
1 884
|
2 904
|
2 684
|
1 167
|
1 028
|
722
|
320
|
(5 896)
|
(5 925)
|
(6 759)
|
(7 028)
|
1 185
|
1 407
|
2 788
|
2 950
|
964
|
659
|
(17)
|
(529)
|
(8 462)
|
(7 675)
|
(7 842)
|
(6 905)
|
2 483
|
2 851
|
|
| Income to Minority Interest |
1
|
7
|
14
|
12
|
4
|
(5)
|
(4)
|
(5)
|
(2)
|
(1)
|
(3)
|
(4)
|
(4)
|
(4)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
16
|
27
|
28
|
28
|
12
|
(4)
|
(4)
|
(5)
|
(9)
|
(17)
|
(41)
|
(42)
|
(41)
|
(36)
|
(22)
|
(38)
|
(46)
|
(38)
|
6
|
3
|
37
|
48
|
60
|
51
|
57
|
52
|
46
|
47
|
18
|
10
|
(5)
|
(5)
|
(9)
|
(4)
|
(5)
|
1
|
16
|
(0)
|
(4)
|
(14)
|
(63)
|
(39)
|
(24)
|
(24)
|
18
|
6
|
0
|
0
|
(3)
|
(1)
|
6
|
14
|
|
| Net Income (Common) |
409
N/A
|
488
+19%
|
607
+24%
|
597
-2%
|
341
-43%
|
350
+3%
|
216
-38%
|
303
+40%
|
441
+46%
|
712
+61%
|
817
+15%
|
1 176
+44%
|
1 153
-2%
|
1 107
-4%
|
799
-28%
|
282
-65%
|
208
-26%
|
466
+124%
|
775
+66%
|
917
+18%
|
913
0%
|
614
-33%
|
834
+36%
|
916
+10%
|
1 197
+31%
|
1 337
+12%
|
1 251
-6%
|
1 223
-2%
|
1 326
+8%
|
1 335
+1%
|
2 047
+53%
|
2 317
+13%
|
2 452
+6%
|
2 670
+9%
|
2 722
+2%
|
3 113
+14%
|
2 751
-12%
|
2 766
+1%
|
2 054
-26%
|
489
-76%
|
1 838
+276%
|
2 061
+12%
|
2 741
+33%
|
2 860
+4%
|
3 271
+14%
|
2 249
-31%
|
2 621
+17%
|
2 407
-8%
|
1 931
-20%
|
2 921
+51%
|
2 695
-8%
|
1 163
-57%
|
1 023
-12%
|
713
-30%
|
316
-56%
|
(5 901)
N/A
|
(5 924)
0%
|
(6 743)
-14%
|
(7 029)
-4%
|
1 180
N/A
|
1 390
+18%
|
2 723
+96%
|
2 909
+7%
|
939
-68%
|
634
-32%
|
0
N/A
|
(525)
N/A
|
(8 463)
-1 512%
|
(7 680)
+9%
|
(4 859)
+37%
|
(3 998)
+18%
|
5 317
N/A
|
5 688
+7%
|
|
| EPS (Diluted) |
4.04
N/A
|
4.31
+7%
|
5.32
+23%
|
5.28
-1%
|
3.02
-43%
|
3.07
+2%
|
1.93
-37%
|
2.8
+45%
|
4.04
+44%
|
6.59
+63%
|
7.23
+10%
|
10.4
+44%
|
10.21
-2%
|
9.8
-4%
|
7.07
-28%
|
2.49
-65%
|
1.83
-27%
|
4.13
+126%
|
6.86
+66%
|
8.12
+18%
|
8.09
0%
|
5.44
-33%
|
7.38
+36%
|
8.11
+10%
|
10.58
+30%
|
11.83
+12%
|
11.06
-7%
|
10.81
-2%
|
11.74
+9%
|
11.82
+1%
|
18.13
+53%
|
19.8
+9%
|
20.6
+4%
|
22.87
+11%
|
22.87
N/A
|
26.15
+14%
|
23.11
-12%
|
23.3
+1%
|
17.26
-26%
|
4.12
-76%
|
15.44
+275%
|
17.31
+12%
|
23.03
+33%
|
24.09
+5%
|
27.56
+14%
|
16.91
-39%
|
19.53
+15%
|
18.52
-5%
|
14.39
-22%
|
21.77
+51%
|
20.13
-8%
|
8.71
-57%
|
7.76
-11%
|
5.41
-30%
|
2.41
-55%
|
-44.78
N/A
|
-44.91
0%
|
-51.17
-14%
|
-53.34
-4%
|
8.94
N/A
|
10.68
+19%
|
21.14
+98%
|
22.64
+7%
|
7.29
-68%
|
4.95
-32%
|
0
N/A
|
-4.12
N/A
|
-66.12
-1 505%
|
-60.02
+9%
|
-37.94
+37%
|
-31.2
+18%
|
41.48
N/A
|
44.39
+7%
|
|
Switch to:
Switch to:
See Also
Discover More
