Kotobuki Spirits Co Ltd
TSE:2222
Kotobuki Spirits Co Ltd
TSE:2222
Price:
2 034.5
JPY
10.45%
Market Closed
Market Cap:
¥316.7B
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
|
Kotobuki Spirits Co Ltd
TSE:2222
|
JP |
|
S
|
Shenzhen Investment Ltd
HKEX:604
|
HK |
|
D
|
Dongwon Metal Co Ltd
KRX:018500
|
KR |
|
Lucisano Media Group SpA
MIL:LMG
|
IT |
|
P
|
PIERER Mobility AG
VSE:PKTM
|
AT |
|
8
|
8Telecom International Holdings Co Ltd
SGX:AZG
|
CN |
Income Statement
Earnings Waterfall
Kotobuki Spirits Co Ltd
Kotobuki Spirits Co Ltd
Income Statement
Kotobuki Spirits Co Ltd
Kotobuki Spirits Co Ltd
Currency: JPY
| 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
0
|
16
|
0
|
0
|
13
|
27
|
40
|
51
|
49
|
47
|
45
|
45
|
43
|
41
|
40
|
37
|
35
|
33
|
30
|
29
|
27
|
25
|
23
|
21
|
19
|
17
|
15
|
14
|
13
|
13
|
12
|
11
|
9
|
7
|
6
|
5
|
5
|
4
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
9 406
N/A
|
10 510
+12%
|
11 914
+13%
|
12 180
+2%
|
12 188
+0%
|
12 428
+2%
|
12 422
0%
|
12 787
+3%
|
12 994
+2%
|
13 101
+1%
|
13 009
-1%
|
13 135
+1%
|
13 435
+2%
|
14 134
+5%
|
14 111
0%
|
14 317
+1%
|
14 066
-2%
|
14 170
+1%
|
18 432
+30%
|
18 234
-1%
|
18 320
+0%
|
18 961
+3%
|
19 738
+4%
|
20 088
+2%
|
20 488
+2%
|
20 536
+0%
|
20 655
+1%
|
21 236
+3%
|
21 669
+2%
|
22 284
+3%
|
22 947
+3%
|
22 763
-1%
|
23 014
+1%
|
22 985
0%
|
22 967
0%
|
23 508
+2%
|
24 188
+3%
|
24 881
+3%
|
26 612
+7%
|
27 795
+4%
|
29 303
+5%
|
31 319
+7%
|
32 536
+4%
|
33 732
+4%
|
34 954
+4%
|
36 298
+4%
|
37 385
+3%
|
38 066
+2%
|
38 514
+1%
|
39 454
+2%
|
40 769
+3%
|
42 795
+5%
|
44 808
+5%
|
46 828
+5%
|
45 181
-4%
|
37 270
-18%
|
30 698
-18%
|
25 812
-16%
|
23 205
-10%
|
26 247
+13%
|
27 259
+4%
|
29 820
+9%
|
32 192
+8%
|
35 949
+12%
|
40 333
+12%
|
44 640
+11%
|
50 155
+12%
|
54 493
+9%
|
58 947
+8%
|
61 821
+5%
|
64 036
+4%
|
65 708
+3%
|
68 050
+4%
|
70 807
+4%
|
72 349
+2%
|
73 799
+2%
|
75 230
+2%
|
77 027
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 484)
|
(6 117)
|
(6 934)
|
(7 063)
|
(7 073)
|
(7 038)
|
(7 049)
|
(7 213)
|
(7 356)
|
(7 337)
|
(7 221)
|
(7 143)
|
(7 144)
|
(7 251)
|
(7 153)
|
(7 219)
|
(7 177)
|
(7 222)
|
(9 443)
|
(9 365)
|
(9 367)
|
(9 536)
|
(9 775)
|
(9 818)
|
(9 925)
|
(9 914)
|
(9 849)
|
(10 086)
|
(10 217)
|
(10 405)
|
(10 707)
|
(10 643)
|
(10 792)
|
(10 810)
|
(10 752)
|
(10 930)
|
(11 056)
|
(11 252)
|
(11 911)
|
(12 392)
|
(13 029)
|
(13 858)
|
(14 322)
|
(14 852)
|
(15 276)
|
(15 702)
|
(16 107)
|
(16 265)
|
(16 395)
|
(16 598)
|
(16 887)
|
(17 433)
|
(18 082)
|
(18 926)
|
(18 478)
|
(16 276)
|
(14 255)
|
(12 370)
|
(11 565)
|
(12 388)
|
(12 779)
|
(13 699)
|
(14 569)
|
(15 623)
|
(16 780)
|
(18 302)
|
(20 049)
|
(21 484)
|
(22 879)
|
(23 727)
|
(24 231)
|
(24 624)
|
(25 601)
|
(26 691)
|
(27 544)
|
(28 403)
|
(29 276)
|
(29 983)
|
|
| Gross Profit |
3 923
N/A
|
4 394
+12%
|
4 981
+13%
|
5 118
+3%
|
5 116
0%
|
5 392
+5%
|
5 374
0%
|
5 574
+4%
|
5 638
+1%
|
5 764
+2%
|
5 789
+0%
|
5 993
+4%
|
6 292
+5%
|
6 884
+9%
|
6 958
+1%
|
7 098
+2%
|
6 889
-3%
|
6 948
+1%
|
8 989
+29%
|
8 869
-1%
|
8 954
+1%
|
9 426
+5%
|
9 963
+6%
|
10 271
+3%
|
10 563
+3%
|
10 621
+1%
|
10 806
+2%
|
11 149
+3%
|
11 450
+3%
|
11 878
+4%
|
12 239
+3%
|
12 118
-1%
|
12 221
+1%
|
12 174
0%
|
12 215
+0%
|
12 578
+3%
|
13 132
+4%
|
13 628
+4%
|
14 701
+8%
|
15 404
+5%
|
16 275
+6%
|
17 462
+7%
|
18 214
+4%
|
18 880
+4%
|
19 679
+4%
|
20 598
+5%
|
21 278
+3%
|
21 802
+2%
|
22 119
+1%
|
22 856
+3%
|
23 882
+4%
|
25 362
+6%
|
26 727
+5%
|
27 902
+4%
|
26 702
-4%
|
20 994
-21%
|
16 443
-22%
|
13 441
-18%
|
11 640
-13%
|
13 859
+19%
|
14 480
+4%
|
16 121
+11%
|
17 623
+9%
|
20 325
+15%
|
23 553
+16%
|
26 339
+12%
|
30 107
+14%
|
33 010
+10%
|
36 068
+9%
|
38 094
+6%
|
39 805
+4%
|
41 084
+3%
|
42 449
+3%
|
44 115
+4%
|
44 805
+2%
|
45 396
+1%
|
45 954
+1%
|
47 044
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 341)
|
(3 772)
|
(4 236)
|
(4 339)
|
(4 429)
|
(4 586)
|
(4 718)
|
(4 881)
|
(5 052)
|
(5 055)
|
(5 002)
|
(4 939)
|
(5 181)
|
(5 455)
|
(5 525)
|
(5 639)
|
(5 678)
|
(5 703)
|
(7 734)
|
(7 761)
|
(7 796)
|
(8 137)
|
(8 398)
|
(8 470)
|
(8 651)
|
(8 758)
|
(8 934)
|
(9 332)
|
(9 516)
|
(9 725)
|
(9 897)
|
(9 840)
|
(10 056)
|
(10 118)
|
(10 181)
|
(10 397)
|
(10 529)
|
(10 743)
|
(11 424)
|
(12 102)
|
(12 825)
|
(13 731)
|
(14 367)
|
(14 870)
|
(15 434)
|
(15 900)
|
(16 266)
|
(16 495)
|
(16 806)
|
(17 258)
|
(17 907)
|
(18 661)
|
(19 383)
|
(20 054)
|
(20 248)
|
(18 504)
|
(16 928)
|
(15 485)
|
(14 534)
|
(15 099)
|
(15 368)
|
(15 844)
|
(16 223)
|
(17 013)
|
(17 902)
|
(18 940)
|
(20 157)
|
(21 150)
|
(22 324)
|
(23 264)
|
(24 025)
|
(24 934)
|
(25 815)
|
(26 524)
|
(27 197)
|
(27 777)
|
(28 382)
|
(28 972)
|
|
| Selling, General & Administrative |
(3 340)
|
(3 771)
|
(4 236)
|
(4 339)
|
(4 430)
|
(4 586)
|
(4 718)
|
(4 881)
|
(5 053)
|
(5 055)
|
(5 002)
|
(4 938)
|
(5 181)
|
(5 455)
|
(5 526)
|
(5 639)
|
(5 679)
|
(5 702)
|
(7 706)
|
(7 761)
|
(7 796)
|
(8 138)
|
(8 366)
|
(8 471)
|
(8 651)
|
(8 758)
|
(8 893)
|
(9 331)
|
(9 514)
|
(9 723)
|
(9 897)
|
(9 838)
|
(10 055)
|
(10 116)
|
(10 181)
|
(10 397)
|
(10 530)
|
(10 745)
|
(11 376)
|
(12 104)
|
(12 826)
|
(13 732)
|
(14 316)
|
(14 871)
|
(15 436)
|
(15 902)
|
(16 215)
|
(16 495)
|
(16 805)
|
(17 257)
|
(17 858)
|
(18 661)
|
(19 383)
|
(20 054)
|
(20 198)
|
(18 504)
|
(16 928)
|
(15 485)
|
(14 490)
|
(15 099)
|
(15 368)
|
(15 844)
|
(16 167)
|
(17 013)
|
(17 902)
|
(18 940)
|
(20 102)
|
(21 150)
|
(22 324)
|
(23 264)
|
(23 971)
|
(24 934)
|
(25 813)
|
(26 523)
|
(27 140)
|
(27 771)
|
(28 379)
|
(28 965)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(41)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(4)
|
|
| 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
|
0
|
0
|
0
|
0
|
(49)
|
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
|
(2)
|
(1)
|
(2)
|
(4)
|
0
|
(3)
|
|
| Operating Income |
582
N/A
|
623
+7%
|
745
+20%
|
778
+4%
|
685
-12%
|
805
+18%
|
656
-19%
|
694
+6%
|
586
-16%
|
709
+21%
|
786
+11%
|
1 053
+34%
|
1 111
+6%
|
1 429
+29%
|
1 434
+0%
|
1 459
+2%
|
1 211
-17%
|
1 245
+3%
|
1 255
+1%
|
1 108
-12%
|
1 157
+4%
|
1 288
+11%
|
1 565
+22%
|
1 800
+15%
|
1 911
+6%
|
1 863
-3%
|
1 871
+0%
|
1 817
-3%
|
1 936
+7%
|
2 154
+11%
|
2 343
+9%
|
2 280
-3%
|
2 166
-5%
|
2 057
-5%
|
2 034
-1%
|
2 181
+7%
|
2 602
+19%
|
2 885
+11%
|
3 277
+14%
|
3 300
+1%
|
3 449
+5%
|
3 730
+8%
|
3 847
+3%
|
4 010
+4%
|
4 244
+6%
|
4 696
+11%
|
5 012
+7%
|
5 307
+6%
|
5 314
+0%
|
5 599
+5%
|
5 976
+7%
|
6 701
+12%
|
7 344
+10%
|
7 849
+7%
|
6 455
-18%
|
2 490
-61%
|
(485)
N/A
|
(2 044)
-321%
|
(2 894)
-42%
|
(1 240)
+57%
|
(887)
+28%
|
278
N/A
|
1 400
+404%
|
3 313
+137%
|
5 651
+71%
|
7 399
+31%
|
9 950
+34%
|
11 860
+19%
|
13 744
+16%
|
14 830
+8%
|
15 780
+6%
|
16 150
+2%
|
16 634
+3%
|
17 591
+6%
|
17 608
+0%
|
17 619
+0%
|
17 572
0%
|
18 072
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(29)
|
(46)
|
(47)
|
(48)
|
(45)
|
(42)
|
(39)
|
(37)
|
(47)
|
(45)
|
(43)
|
(41)
|
(42)
|
(39)
|
(37)
|
(36)
|
(33)
|
(31)
|
(30)
|
(27)
|
(26)
|
(24)
|
(21)
|
(19)
|
(14)
|
(13)
|
(11)
|
(9)
|
(14)
|
(12)
|
(39)
|
(45)
|
(35)
|
(38)
|
(14)
|
(9)
|
(16)
|
(16)
|
(18)
|
(20)
|
(15)
|
(13)
|
(5)
|
1
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
5
|
5
|
5
|
5
|
7
|
7
|
7
|
8
|
10
|
11
|
22
|
27
|
|
| Non-Reccuring Items |
0
|
(24)
|
(40)
|
(39)
|
(43)
|
(45)
|
(287)
|
(273)
|
(244)
|
(3)
|
12
|
2
|
(39)
|
(43)
|
(57)
|
(68)
|
(65)
|
(51)
|
(97)
|
(74)
|
(78)
|
(89)
|
(50)
|
(42)
|
(40)
|
(32)
|
(100)
|
(100)
|
(104)
|
(121)
|
(48)
|
(47)
|
(59)
|
(42)
|
(29)
|
(36)
|
(22)
|
(30)
|
(53)
|
(50)
|
(55)
|
(47)
|
(18)
|
(17)
|
(12)
|
(13)
|
(87)
|
(87)
|
(131)
|
(134)
|
(105)
|
(102)
|
(148)
|
(194)
|
(529)
|
(529)
|
(442)
|
(400)
|
(160)
|
(159)
|
(157)
|
(174)
|
(41)
|
(43)
|
(42)
|
(14)
|
(18)
|
(17)
|
(17)
|
(18)
|
(206)
|
(209)
|
(209)
|
(208)
|
(46)
|
(44)
|
(46)
|
(131)
|
|
| 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
|
(22)
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
75
|
75
|
75
|
74
|
(2)
|
(2)
|
(2)
|
1
|
0
|
0
|
(0)
|
(0)
|
7
|
7
|
0
|
8
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(3)
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(21)
|
(14)
|
(13)
|
(7)
|
(10)
|
(3)
|
(15)
|
1
|
(11)
|
6
|
5
|
55
|
70
|
83
|
73
|
74
|
75
|
98
|
107
|
91
|
61
|
4
|
3
|
6
|
25
|
46
|
52
|
49
|
50
|
47
|
46
|
44
|
39
|
45
|
53
|
65
|
65
|
61
|
65
|
52
|
51
|
54
|
57
|
62
|
67
|
66
|
53
|
47
|
42
|
59
|
52
|
56
|
65
|
55
|
17
|
660
|
1 453
|
1 979
|
2 569
|
2 359
|
2 038
|
1 917
|
1 519
|
1 218
|
801
|
477
|
341
|
212
|
160
|
83
|
81
|
74
|
78
|
76
|
69
|
81
|
90
|
95
|
|
| Pre-Tax Income |
561
N/A
|
585
+4%
|
692
+18%
|
733
+6%
|
632
-14%
|
758
+20%
|
354
-53%
|
422
+19%
|
331
-22%
|
697
+111%
|
774
+11%
|
1 063
+37%
|
1 095
+3%
|
1 421
+30%
|
1 405
-1%
|
1 423
+1%
|
1 183
-17%
|
1 256
+6%
|
1 218
-3%
|
1 080
-11%
|
1 096
+1%
|
1 161
+6%
|
1 454
+25%
|
1 724
+19%
|
1 858
+8%
|
1 838
-1%
|
1 788
-3%
|
1 733
-3%
|
1 851
+7%
|
2 054
+11%
|
2 314
+13%
|
2 254
-3%
|
2 125
-6%
|
2 041
-4%
|
2 044
+0%
|
2 197
+8%
|
2 635
+20%
|
2 908
+10%
|
3 273
+13%
|
3 292
+1%
|
3 407
+3%
|
3 693
+8%
|
3 851
+4%
|
4 093
+6%
|
4 361
+7%
|
4 815
+10%
|
5 036
+5%
|
5 248
+4%
|
5 204
-1%
|
5 502
+6%
|
5 908
+7%
|
6 643
+12%
|
7 256
+9%
|
7 711
+6%
|
5 946
-23%
|
2 630
-56%
|
535
-80%
|
(462)
N/A
|
(474)
-3%
|
964
N/A
|
997
+3%
|
2 021
+103%
|
2 878
+42%
|
4 489
+56%
|
6 413
+43%
|
7 867
+23%
|
10 278
+31%
|
12 061
+17%
|
13 893
+15%
|
14 900
+7%
|
15 663
+5%
|
16 024
+2%
|
16 511
+3%
|
17 468
+6%
|
17 641
+1%
|
17 667
+0%
|
17 638
0%
|
18 063
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(266)
|
(300)
|
(339)
|
(354)
|
(348)
|
(418)
|
(286)
|
(260)
|
(200)
|
(313)
|
(343)
|
(442)
|
(460)
|
(592)
|
(615)
|
(634)
|
(561)
|
(611)
|
(638)
|
(577)
|
(564)
|
(615)
|
(751)
|
(822)
|
(878)
|
(831)
|
(745)
|
(766)
|
(813)
|
(903)
|
(1 036)
|
(998)
|
(927)
|
(845)
|
(739)
|
(783)
|
(778)
|
(859)
|
(968)
|
(1 022)
|
(1 205)
|
(1 285)
|
(1 278)
|
(1 154)
|
(1 200)
|
(1 350)
|
(1 502)
|
(1 757)
|
(1 794)
|
(1 809)
|
(1 936)
|
(2 159)
|
(2 343)
|
(2 610)
|
(1 846)
|
(716)
|
6
|
418
|
(95)
|
(562)
|
(559)
|
(939)
|
(962)
|
(1 543)
|
(2 220)
|
(2 718)
|
(3 260)
|
(3 813)
|
(4 416)
|
(4 694)
|
(4 832)
|
(4 995)
|
(5 143)
|
(5 513)
|
(5 518)
|
(5 507)
|
(5 489)
|
(5 633)
|
|
| Income from Continuing Operations |
294
|
284
|
352
|
379
|
284
|
340
|
68
|
161
|
130
|
383
|
432
|
622
|
636
|
830
|
791
|
790
|
622
|
645
|
580
|
504
|
533
|
547
|
703
|
902
|
981
|
1 008
|
1 043
|
968
|
1 038
|
1 151
|
1 278
|
1 255
|
1 198
|
1 196
|
1 305
|
1 415
|
1 857
|
2 049
|
2 305
|
2 270
|
2 202
|
2 408
|
2 572
|
2 939
|
3 160
|
3 464
|
3 534
|
3 490
|
3 411
|
3 694
|
3 972
|
4 485
|
4 913
|
5 101
|
4 100
|
1 914
|
542
|
(44)
|
(570)
|
402
|
438
|
1 082
|
1 916
|
2 946
|
4 193
|
5 149
|
7 018
|
8 248
|
9 477
|
10 207
|
10 831
|
11 028
|
11 368
|
11 955
|
12 123
|
12 160
|
12 149
|
12 430
|
|
| Income to Minority Interest |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
294
N/A
|
284
-3%
|
352
+24%
|
379
+8%
|
284
-25%
|
340
+20%
|
68
-80%
|
161
+137%
|
130
-19%
|
383
+195%
|
432
+13%
|
622
+44%
|
636
+2%
|
830
+31%
|
791
-5%
|
790
0%
|
622
-21%
|
645
+4%
|
580
-10%
|
504
-13%
|
533
+6%
|
547
+3%
|
703
+29%
|
902
+28%
|
981
+9%
|
1 008
+3%
|
1 043
+3%
|
968
-7%
|
1 038
+7%
|
1 151
+11%
|
1 278
+11%
|
1 255
-2%
|
1 198
-5%
|
1 196
0%
|
1 305
+9%
|
1 415
+8%
|
1 857
+31%
|
2 049
+10%
|
2 305
+13%
|
2 270
-2%
|
2 202
-3%
|
2 408
+9%
|
2 572
+7%
|
2 939
+14%
|
3 160
+8%
|
3 464
+10%
|
3 534
+2%
|
3 490
-1%
|
3 411
-2%
|
3 694
+8%
|
3 972
+8%
|
4 485
+13%
|
4 913
+10%
|
5 101
+4%
|
4 100
-20%
|
1 914
-53%
|
542
-72%
|
(44)
N/A
|
(570)
-1 187%
|
402
N/A
|
438
+9%
|
1 082
+147%
|
1 916
+77%
|
2 946
+54%
|
4 193
+42%
|
5 149
+23%
|
7 018
+36%
|
8 248
+18%
|
9 477
+15%
|
10 207
+8%
|
10 831
+6%
|
11 027
+2%
|
11 368
+3%
|
11 955
+5%
|
12 122
+1%
|
12 160
+0%
|
12 148
0%
|
12 429
+2%
|
|
| EPS (Diluted) |
9.48
N/A
|
8.87
-6%
|
11
+24%
|
12.22
+11%
|
8.87
-27%
|
10.96
+24%
|
2.19
-80%
|
5.03
+130%
|
4.19
-17%
|
12.35
+195%
|
13.5
+9%
|
20.06
+49%
|
20.51
+2%
|
26.77
+31%
|
25.51
-5%
|
25.48
0%
|
20.06
-21%
|
20.8
+4%
|
18.7
-10%
|
16.25
-13%
|
17.19
+6%
|
17.64
+3%
|
22.67
+29%
|
29.09
+28%
|
31.64
+9%
|
32.51
+3%
|
33.64
+3%
|
31.22
-7%
|
33.48
+7%
|
37.12
+11%
|
41.22
+11%
|
40.48
-2%
|
38.64
-5%
|
38.58
0%
|
41.92
+9%
|
45.64
+9%
|
59.9
+31%
|
66.09
+10%
|
74.08
+12%
|
73.22
-1%
|
71.03
-3%
|
77.67
+9%
|
82.66
+6%
|
94.8
+15%
|
101.93
+8%
|
111.74
+10%
|
113.56
+2%
|
112.58
-1%
|
110.03
-2%
|
118.7
+8%
|
127.64
+8%
|
144.12
+13%
|
157.87
+10%
|
163.91
+4%
|
131.76
-20%
|
61.52
-53%
|
17.41
-72%
|
-1.42
N/A
|
-3.66
-158%
|
12.92
N/A
|
14.07
+9%
|
34.77
+147%
|
12.31
-65%
|
94.68
+669%
|
134.73
+42%
|
33.09
-75%
|
45.1
+36%
|
53.01
+18%
|
60.91
+15%
|
65.6
+8%
|
69.61
+6%
|
70.87
+2%
|
73.06
+3%
|
76.82
+5%
|
77.99
+2%
|
78.77
+1%
|
78.66
0%
|
80.48
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
