Bourbon Corp
TSE:2208
Bourbon Corp
TSE:2208
Price:
3 175
JPY
-0.78%
Market Closed
Market Cap:
¥76.3B
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
|
Bourbon Corp
TSE:2208
|
JP |
|
F
|
Fidelity National Information Services Inc
SWB:ZGY
|
US |
|
S Line Co Ltd
TSE:9078
|
JP |
|
Saudi Cable Company SJSC
SAU:2110
|
SA |
|
S E Corp
TSE:3423
|
JP |
|
Howa Machinery Ltd
TSE:6203
|
JP |
|
Tata Motors Ltd
NSE:TATAMOTORS
|
IN |
Income Statement
Earnings Waterfall
Bourbon Corp
Bourbon Corp
Income Statement
Bourbon Corp
Bourbon Corp
Currency: JPY
| Dec-2004 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | 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 |
0
|
6
|
0
|
0
|
32
|
6
|
0
|
0
|
8
|
0
|
0
|
15
|
0
|
0
|
11
|
0
|
0
|
7
|
24
|
34
|
49
|
52
|
59
|
68
|
73
|
80
|
76
|
72
|
64
|
59
|
56
|
53
|
57
|
56
|
51
|
45
|
41
|
36
|
36
|
36
|
32
|
28
|
20
|
15
|
12
|
0
|
10
|
10
|
9
|
0
|
9
|
9
|
9
|
0
|
9
|
9
|
8
|
0
|
6
|
6
|
5
|
0
|
5
|
0
|
4
|
0
|
4
|
5
|
8
|
10
|
12
|
14
|
13
|
14
|
18
|
20
|
27
|
0
|
0
|
0
|
|
| Revenue |
63 238
N/A
|
64 083
+1%
|
65 048
+2%
|
67 036
+3%
|
91 792
+37%
|
93 075
+1%
|
93 562
+1%
|
93 175
0%
|
69 394
-26%
|
69 310
0%
|
70 723
+2%
|
71 686
+1%
|
72 897
+2%
|
74 521
+2%
|
74 990
+1%
|
75 283
+0%
|
74 826
-1%
|
75 505
+1%
|
74 800
-1%
|
74 908
+0%
|
102 429
+37%
|
103 505
+1%
|
103 105
0%
|
103 069
0%
|
102 961
0%
|
101 655
-1%
|
101 762
+0%
|
102 134
+0%
|
102 419
+0%
|
102 623
+0%
|
103 302
+1%
|
103 972
+1%
|
103 817
0%
|
102 813
-1%
|
103 277
+0%
|
104 112
+1%
|
104 940
+1%
|
105 795
+1%
|
107 575
+2%
|
108 549
+1%
|
109 561
+1%
|
110 813
+1%
|
111 277
+0%
|
111 827
+0%
|
112 918
+1%
|
114 303
+1%
|
114 179
0%
|
115 562
+1%
|
117 696
+2%
|
118 173
+0%
|
118 567
+0%
|
118 109
0%
|
117 572
0%
|
117 036
0%
|
117 097
+0%
|
117 828
+1%
|
117 551
0%
|
117 666
+0%
|
117 645
0%
|
118 358
+1%
|
118 443
+0%
|
114 202
-4%
|
109 577
-4%
|
101 582
-7%
|
94 451
-7%
|
93 726
-1%
|
93 152
-1%
|
95 346
+2%
|
97 383
+2%
|
99 321
+2%
|
100 625
+1%
|
102 060
+1%
|
103 717
+2%
|
105 952
+2%
|
108 836
+3%
|
111 266
+2%
|
113 475
+2%
|
114 704
+1%
|
115 123
+0%
|
118 353
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(36 156)
|
(36 697)
|
(37 282)
|
(38 595)
|
(52 897)
|
(53 859)
|
(54 474)
|
(54 132)
|
(40 589)
|
(40 901)
|
(41 945)
|
(42 741)
|
(43 510)
|
(44 661)
|
(44 563)
|
(44 445)
|
(43 607)
|
(43 761)
|
(43 380)
|
(43 892)
|
(59 868)
|
(60 634)
|
(60 852)
|
(61 045)
|
(61 126)
|
(60 372)
|
(60 083)
|
(59 913)
|
(59 569)
|
(59 522)
|
(59 979)
|
(60 325)
|
(60 478)
|
(60 139)
|
(60 542)
|
(61 114)
|
(61 395)
|
(61 968)
|
(62 944)
|
(63 222)
|
(63 790)
|
(64 441)
|
(64 682)
|
(65 026)
|
(65 700)
|
(66 432)
|
(66 484)
|
(67 430)
|
(68 689)
|
(69 080)
|
(69 243)
|
(69 058)
|
(69 120)
|
(69 031)
|
(69 347)
|
(69 750)
|
(69 011)
|
(68 552)
|
(67 985)
|
(68 138)
|
(68 156)
|
(69 327)
|
(69 741)
|
(69 563)
|
(70 448)
|
(70 613)
|
(70 992)
|
(73 518)
|
(75 420)
|
(77 203)
|
(78 085)
|
(78 618)
|
(79 237)
|
(80 300)
|
(82 159)
|
(83 189)
|
(84 350)
|
(85 403)
|
(86 109)
|
(88 985)
|
|
| Gross Profit |
27 082
N/A
|
27 386
+1%
|
27 766
+1%
|
28 441
+2%
|
38 895
+37%
|
39 216
+1%
|
39 088
0%
|
39 043
0%
|
28 805
-26%
|
28 409
-1%
|
28 778
+1%
|
28 945
+1%
|
29 387
+2%
|
29 860
+2%
|
30 427
+2%
|
30 838
+1%
|
31 219
+1%
|
31 744
+2%
|
31 420
-1%
|
31 016
-1%
|
42 561
+37%
|
42 871
+1%
|
42 253
-1%
|
42 024
-1%
|
41 835
0%
|
41 283
-1%
|
41 679
+1%
|
42 221
+1%
|
42 850
+1%
|
43 101
+1%
|
43 323
+1%
|
43 647
+1%
|
43 339
-1%
|
42 674
-2%
|
42 735
+0%
|
42 998
+1%
|
43 545
+1%
|
43 827
+1%
|
44 631
+2%
|
45 327
+2%
|
45 771
+1%
|
46 372
+1%
|
46 595
+0%
|
46 801
+0%
|
47 218
+1%
|
47 871
+1%
|
47 695
0%
|
48 132
+1%
|
49 007
+2%
|
49 093
+0%
|
49 324
+0%
|
49 051
-1%
|
48 452
-1%
|
48 005
-1%
|
47 750
-1%
|
48 078
+1%
|
48 540
+1%
|
49 114
+1%
|
49 660
+1%
|
50 220
+1%
|
50 287
+0%
|
44 875
-11%
|
39 836
-11%
|
32 019
-20%
|
24 003
-25%
|
23 113
-4%
|
22 160
-4%
|
21 828
-1%
|
21 963
+1%
|
22 118
+1%
|
22 540
+2%
|
23 442
+4%
|
24 480
+4%
|
25 652
+5%
|
26 677
+4%
|
28 077
+5%
|
29 125
+4%
|
29 301
+1%
|
29 014
-1%
|
29 368
+1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(26 191)
|
(26 464)
|
(26 812)
|
(27 218)
|
(36 955)
|
(37 030)
|
(37 093)
|
(36 916)
|
(27 652)
|
(27 641)
|
(28 005)
|
(27 711)
|
(27 754)
|
(27 714)
|
(28 076)
|
(28 243)
|
(28 675)
|
(28 953)
|
(29 037)
|
(29 225)
|
(39 575)
|
(39 799)
|
(39 581)
|
(39 480)
|
(39 549)
|
(39 550)
|
(39 780)
|
(40 032)
|
(40 626)
|
(40 837)
|
(41 291)
|
(41 543)
|
(41 467)
|
(40 755)
|
(40 380)
|
(40 158)
|
(40 201)
|
(40 575)
|
(41 020)
|
(41 192)
|
(41 412)
|
(41 590)
|
(41 757)
|
(42 063)
|
(42 437)
|
(43 125)
|
(42 977)
|
(43 397)
|
(43 847)
|
(43 835)
|
(44 143)
|
(43 903)
|
(44 027)
|
(44 318)
|
(44 567)
|
(45 285)
|
(45 638)
|
(45 762)
|
(45 987)
|
(46 146)
|
(46 136)
|
(40 143)
|
(34 614)
|
(27 304)
|
(19 908)
|
(20 036)
|
(20 138)
|
(20 402)
|
(20 376)
|
(20 352)
|
(20 353)
|
(20 548)
|
(20 697)
|
(20 930)
|
(21 155)
|
(21 329)
|
(21 671)
|
(21 929)
|
(22 131)
|
(22 465)
|
|
| Selling, General & Administrative |
(26 191)
|
(26 464)
|
(26 812)
|
(27 218)
|
(36 955)
|
(36 998)
|
(37 044)
|
(36 884)
|
(27 652)
|
(27 644)
|
(28 005)
|
(27 711)
|
(27 753)
|
(27 690)
|
(28 030)
|
(28 191)
|
(28 624)
|
(28 911)
|
(29 016)
|
(29 200)
|
(39 524)
|
(39 754)
|
(39 528)
|
(39 431)
|
(39 520)
|
(39 519)
|
(39 749)
|
(40 000)
|
(40 589)
|
(40 802)
|
(41 255)
|
(41 508)
|
(41 431)
|
(40 723)
|
(40 352)
|
(40 134)
|
(40 183)
|
(40 559)
|
(41 006)
|
(41 181)
|
(41 402)
|
(41 582)
|
(41 749)
|
(42 049)
|
(42 408)
|
(43 094)
|
(42 944)
|
(43 368)
|
(43 829)
|
(43 816)
|
(44 123)
|
(43 879)
|
(44 002)
|
(44 292)
|
(44 545)
|
(45 265)
|
(45 620)
|
(45 747)
|
(45 966)
|
(46 126)
|
(46 107)
|
(40 111)
|
(34 585)
|
(27 274)
|
(19 885)
|
(20 014)
|
(20 112)
|
(20 376)
|
(20 349)
|
(20 323)
|
(20 328)
|
(20 524)
|
(20 669)
|
(20 903)
|
(21 127)
|
(21 300)
|
(21 654)
|
(21 915)
|
(22 119)
|
(22 455)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
(24)
|
(46)
|
(52)
|
(51)
|
(42)
|
0
|
(25)
|
(51)
|
(45)
|
(53)
|
(49)
|
(29)
|
(32)
|
(32)
|
(32)
|
(36)
|
(34)
|
(36)
|
(36)
|
(35)
|
(32)
|
(27)
|
(23)
|
(18)
|
(16)
|
(14)
|
(11)
|
(9)
|
(7)
|
(7)
|
(13)
|
(28)
|
(30)
|
(32)
|
(28)
|
(17)
|
(18)
|
(18)
|
(23)
|
(24)
|
(24)
|
(24)
|
(20)
|
(17)
|
(16)
|
(18)
|
(17)
|
(28)
|
(30)
|
(28)
|
(31)
|
(22)
|
(21)
|
(26)
|
(25)
|
(26)
|
(27)
|
(24)
|
(23)
|
(27)
|
(27)
|
(25)
|
(27)
|
(16)
|
(14)
|
(12)
|
(9)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
(32)
|
(49)
|
(32)
|
0
|
3
|
0
|
0
|
14
|
0
|
0
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
1
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
2
|
0
|
(1)
|
0
|
(3)
|
(3)
|
(1)
|
(2)
|
(1)
|
1
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
(3)
|
(2)
|
(1)
|
0
|
0
|
0
|
|
| Operating Income |
891
N/A
|
922
+3%
|
954
+3%
|
1 223
+28%
|
1 940
+59%
|
2 186
+13%
|
1 995
-9%
|
2 127
+7%
|
1 153
-46%
|
768
-33%
|
773
+1%
|
1 234
+60%
|
1 633
+32%
|
2 146
+31%
|
2 351
+10%
|
2 595
+10%
|
2 544
-2%
|
2 791
+10%
|
2 383
-15%
|
1 791
-25%
|
2 986
+67%
|
3 072
+3%
|
2 672
-13%
|
2 544
-5%
|
2 286
-10%
|
1 733
-24%
|
1 899
+10%
|
2 189
+15%
|
2 224
+2%
|
2 264
+2%
|
2 032
-10%
|
2 104
+4%
|
1 872
-11%
|
1 919
+3%
|
2 355
+23%
|
2 840
+21%
|
3 344
+18%
|
3 252
-3%
|
3 611
+11%
|
4 135
+15%
|
4 359
+5%
|
4 782
+10%
|
4 838
+1%
|
4 738
-2%
|
4 781
+1%
|
4 746
-1%
|
4 718
-1%
|
4 735
+0%
|
5 160
+9%
|
5 258
+2%
|
5 181
-1%
|
5 148
-1%
|
4 425
-14%
|
3 687
-17%
|
3 183
-14%
|
2 793
-12%
|
2 902
+4%
|
3 352
+16%
|
3 673
+10%
|
4 074
+11%
|
4 151
+2%
|
4 732
+14%
|
5 222
+10%
|
4 715
-10%
|
4 095
-13%
|
3 077
-25%
|
2 022
-34%
|
1 426
-29%
|
1 587
+11%
|
1 766
+11%
|
2 187
+24%
|
2 894
+32%
|
3 783
+31%
|
4 722
+25%
|
5 522
+17%
|
6 748
+22%
|
7 454
+10%
|
7 372
-1%
|
6 883
-7%
|
6 903
+0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
52
|
56
|
109
|
173
|
252
|
(127)
|
(160)
|
(269)
|
54
|
(8)
|
51
|
44
|
125
|
(150)
|
(170)
|
(312)
|
(135)
|
(185)
|
(191)
|
(176)
|
(29)
|
(84)
|
(87)
|
6
|
109
|
12
|
47
|
171
|
348
|
729
|
876
|
1 045
|
823
|
405
|
435
|
394
|
536
|
637
|
974
|
1 163
|
803
|
912
|
420
|
342
|
482
|
298
|
415
|
69
|
66
|
343
|
248
|
37
|
138
|
(166)
|
(235)
|
(119)
|
(94)
|
(121)
|
82
|
186
|
436
|
326
|
295
|
301
|
488
|
850
|
919
|
470
|
242
|
14
|
130
|
394
|
592
|
923
|
551
|
752
|
510
|
(199)
|
40
|
207
|
|
| Non-Reccuring Items |
(4)
|
(13)
|
(24)
|
(43)
|
(55)
|
(739)
|
(738)
|
(774)
|
(93)
|
(411)
|
(253)
|
(184)
|
(770)
|
(1 002)
|
(1 014)
|
(189)
|
(10)
|
(27)
|
(509)
|
(455)
|
(553)
|
(457)
|
113
|
3
|
(32)
|
(25)
|
(32)
|
(24)
|
(834)
|
(846)
|
(846)
|
(844)
|
(1 109)
|
(1 091)
|
(1 085)
|
(1 083)
|
(312)
|
(325)
|
(866)
|
(1 091)
|
(970)
|
(995)
|
(452)
|
(226)
|
(82)
|
(45)
|
(44)
|
(45)
|
(29)
|
(27)
|
(49)
|
(127)
|
(75)
|
(80)
|
(65)
|
12
|
(86)
|
(86)
|
(80)
|
(96)
|
(448)
|
(449)
|
(450)
|
(493)
|
(14)
|
(36)
|
(39)
|
9
|
(168)
|
(170)
|
(169)
|
(157)
|
(135)
|
(113)
|
(141)
|
(448)
|
(363)
|
(399)
|
(368)
|
(65)
|
|
| Gain/Loss on Disposition of Assets |
(184)
|
(146)
|
(118)
|
(59)
|
(367)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(38)
|
(59)
|
(90)
|
(61)
|
(45)
|
(14)
|
(29)
|
(35)
|
(25)
|
(41)
|
(54)
|
(50)
|
(82)
|
(90)
|
(79)
|
(115)
|
(80)
|
(74)
|
(53)
|
10
|
24
|
24
|
27
|
0
|
(43)
|
(44)
|
(43)
|
(74)
|
(48)
|
(64)
|
(68)
|
(53)
|
(73)
|
(61)
|
(64)
|
(54)
|
(52)
|
(58)
|
(69)
|
(74)
|
(73)
|
(72)
|
(97)
|
(83)
|
(79)
|
(69)
|
(27)
|
(26)
|
(17)
|
(17)
|
(16)
|
(17)
|
(8)
|
(11)
|
(15)
|
(10)
|
(6)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
2
|
(7)
|
(26)
|
(24)
|
(27)
|
(18)
|
|
| Total Other Income |
43
|
48
|
26
|
28
|
131
|
(213)
|
(240)
|
(145)
|
67
|
7
|
(142)
|
(163)
|
(151)
|
31
|
45
|
116
|
61
|
79
|
33
|
33
|
70
|
81
|
154
|
153
|
132
|
215
|
156
|
159
|
79
|
87
|
89
|
90
|
83
|
70
|
146
|
140
|
69
|
150
|
43
|
72
|
118
|
75
|
100
|
76
|
68
|
71
|
83
|
95
|
96
|
122
|
130
|
129
|
135
|
100
|
103
|
104
|
90
|
126
|
141
|
131
|
255
|
458
|
452
|
443
|
160
|
145
|
131
|
155
|
123
|
114
|
105
|
87
|
67
|
88
|
94
|
239
|
105
|
229
|
249
|
126
|
|
| Pre-Tax Income |
798
N/A
|
867
+9%
|
947
+9%
|
1 322
+40%
|
1 901
+44%
|
1 107
-42%
|
857
-23%
|
939
+10%
|
1 181
+26%
|
356
-70%
|
429
+21%
|
931
+117%
|
799
-14%
|
966
+21%
|
1 122
+16%
|
2 149
+92%
|
2 415
+12%
|
2 644
+9%
|
1 687
-36%
|
1 158
-31%
|
2 449
+111%
|
2 571
+5%
|
2 798
+9%
|
2 656
-5%
|
2 413
-9%
|
1 845
-24%
|
1 991
+8%
|
2 380
+20%
|
1 737
-27%
|
2 160
+24%
|
2 098
-3%
|
2 405
+15%
|
1 693
-30%
|
1 327
-22%
|
1 878
+42%
|
2 291
+22%
|
3 594
+57%
|
3 670
+2%
|
3 719
+1%
|
4 205
+13%
|
4 262
+1%
|
4 710
+11%
|
4 838
+3%
|
4 877
+1%
|
5 176
+6%
|
5 009
-3%
|
5 108
+2%
|
4 800
-6%
|
5 241
+9%
|
5 638
+8%
|
5 441
-3%
|
5 113
-6%
|
4 550
-11%
|
3 469
-24%
|
2 889
-17%
|
2 707
-6%
|
2 733
+1%
|
3 202
+17%
|
3 789
+18%
|
4 269
+13%
|
4 377
+3%
|
5 050
+15%
|
5 503
+9%
|
4 949
-10%
|
4 721
-5%
|
4 025
-15%
|
3 018
-25%
|
2 050
-32%
|
1 778
-13%
|
1 720
-3%
|
2 249
+31%
|
3 214
+43%
|
4 303
+34%
|
5 615
+30%
|
6 028
+7%
|
7 284
+21%
|
7 680
+5%
|
6 979
-9%
|
6 777
-3%
|
7 153
+6%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(311)
|
(338)
|
(389)
|
(538)
|
(789)
|
(899)
|
(609)
|
(644)
|
(347)
|
(393)
|
(388)
|
(419)
|
(250)
|
(374)
|
(630)
|
(1 028)
|
(1 212)
|
(1 399)
|
(994)
|
(791)
|
(1 408)
|
(1 325)
|
(1 463)
|
(1 616)
|
(1 554)
|
(1 332)
|
(1 365)
|
(1 282)
|
(1 238)
|
(1 344)
|
(1 348)
|
(1 412)
|
(1 287)
|
(1 155)
|
(1 328)
|
(1 435)
|
(1 628)
|
(1 608)
|
(1 621)
|
(1 733)
|
(1 655)
|
(1 797)
|
(1 828)
|
(1 665)
|
(1 524)
|
(1 431)
|
(1 400)
|
(1 384)
|
(1 584)
|
(1 663)
|
(1 654)
|
(1 612)
|
(1 433)
|
(1 131)
|
(960)
|
(865)
|
(858)
|
(1 055)
|
(1 198)
|
(1 299)
|
(1 210)
|
(1 387)
|
(1 515)
|
(1 389)
|
(1 346)
|
(1 160)
|
(900)
|
(671)
|
(681)
|
(665)
|
(816)
|
(989)
|
(1 232)
|
(1 559)
|
(1 695)
|
(2 139)
|
(2 113)
|
(1 918)
|
(1 803)
|
(1 844)
|
|
| Income from Continuing Operations |
487
|
529
|
558
|
784
|
1 112
|
208
|
248
|
295
|
834
|
(37)
|
41
|
512
|
549
|
592
|
492
|
1 121
|
1 203
|
1 245
|
693
|
367
|
1 041
|
1 246
|
1 335
|
1 040
|
859
|
513
|
626
|
1 098
|
499
|
816
|
750
|
993
|
406
|
172
|
550
|
856
|
1 966
|
2 062
|
2 098
|
2 472
|
2 607
|
2 913
|
3 010
|
3 212
|
3 652
|
3 578
|
3 708
|
3 416
|
3 657
|
3 975
|
3 787
|
3 501
|
3 117
|
2 338
|
1 929
|
1 842
|
1 875
|
2 147
|
2 591
|
2 970
|
3 167
|
3 663
|
3 988
|
3 560
|
3 375
|
2 865
|
2 118
|
1 379
|
1 097
|
1 055
|
1 433
|
2 225
|
3 071
|
4 056
|
4 333
|
5 145
|
5 567
|
5 061
|
4 974
|
5 309
|
|
| Income to Minority Interest |
(113)
|
(132)
|
(91)
|
(190)
|
(235)
|
496
|
516
|
403
|
(267)
|
33
|
105
|
(138)
|
(494)
|
(523)
|
(475)
|
(465)
|
(200)
|
6
|
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
|
0
|
0
|
0
|
|
| Net Income (Common) |
374
N/A
|
394
+5%
|
469
+19%
|
589
+26%
|
855
+45%
|
684
-20%
|
741
+8%
|
682
-8%
|
566
-17%
|
(5)
N/A
|
143
N/A
|
371
+159%
|
53
-86%
|
64
+21%
|
9
-86%
|
649
+7 111%
|
998
+54%
|
1 250
+25%
|
689
-45%
|
361
-48%
|
1 038
+188%
|
1 241
+20%
|
1 329
+7%
|
1 038
-22%
|
859
-17%
|
512
-40%
|
628
+23%
|
1 099
+75%
|
498
-55%
|
815
+64%
|
749
-8%
|
992
+32%
|
405
-59%
|
171
-58%
|
549
+221%
|
854
+56%
|
1 966
+130%
|
2 063
+5%
|
2 098
+2%
|
2 473
+18%
|
2 607
+5%
|
2 912
+12%
|
3 010
+3%
|
3 211
+7%
|
3 652
+14%
|
3 579
-2%
|
3 708
+4%
|
3 416
-8%
|
3 657
+7%
|
3 975
+9%
|
3 786
-5%
|
3 502
-8%
|
3 117
-11%
|
2 338
-25%
|
1 930
-17%
|
1 841
-5%
|
1 875
+2%
|
2 147
+15%
|
2 590
+21%
|
2 970
+15%
|
3 167
+7%
|
3 662
+16%
|
3 989
+9%
|
3 560
-11%
|
3 374
-5%
|
2 865
-15%
|
2 116
-26%
|
1 378
-35%
|
1 096
-20%
|
1 053
-4%
|
1 432
+36%
|
2 224
+55%
|
3 071
+38%
|
4 056
+32%
|
4 334
+7%
|
5 146
+19%
|
5 566
+8%
|
5 061
-9%
|
4 973
-2%
|
5 307
+7%
|
|
| EPS (Diluted) |
19.68
N/A
|
20.73
+5%
|
24.68
+19%
|
31
+26%
|
45
+45%
|
36
-20%
|
37.04
+3%
|
35.89
-3%
|
29.78
-17%
|
-0.28
N/A
|
7.52
N/A
|
19.52
+160%
|
2.65
-86%
|
3.36
+27%
|
0.47
-86%
|
32.45
+6 804%
|
41.58
+28%
|
52.08
+25%
|
28.7
-45%
|
15.04
-48%
|
43.25
+188%
|
51.7
+20%
|
55.37
+7%
|
43.24
-22%
|
35.79
-17%
|
21.35
-40%
|
26.18
+23%
|
45.81
+75%
|
20.76
-55%
|
33.97
+64%
|
31.2
-8%
|
41.33
+32%
|
16.87
-59%
|
7.12
-58%
|
22.87
+221%
|
35.58
+56%
|
81.03
+128%
|
85.95
+6%
|
87.41
+2%
|
103.04
+18%
|
107.88
+5%
|
121.33
+12%
|
125.41
+3%
|
133.79
+7%
|
152.01
+14%
|
149.12
-2%
|
154.5
+4%
|
142.33
-8%
|
152.22
+7%
|
165.62
+9%
|
157.75
-5%
|
145.76
-8%
|
129.75
-11%
|
97.32
-25%
|
80.34
-17%
|
76.63
-5%
|
78.05
+2%
|
89.37
+15%
|
107.81
+21%
|
123.63
+15%
|
131.83
+7%
|
152.43
+16%
|
166.04
+9%
|
148.19
-11%
|
140.44
-5%
|
119.26
-15%
|
88.08
-26%
|
57.36
-35%
|
45.62
-20%
|
43.83
-4%
|
59.61
+36%
|
92.57
+55%
|
127.83
+38%
|
168.83
+32%
|
180.4
+7%
|
213.58
+18%
|
231.16
+8%
|
209.35
-9%
|
205.71
-2%
|
219.54
+7%
|
|
Switch to:
Switch to:
See Also
Discover More
