Gurunavi Inc
TSE:2440
Gurunavi Inc
TSE:2440
Price:
153
JPY
0.66%
Market Closed
Market Cap:
¥8.7B
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
|
Gurunavi Inc
TSE:2440
|
JP |
|
M
|
Molibdenos y Metales SA
SGO:MOLYMET
|
CL |
|
W
|
Wah Wo Holdings Group Ltd
HKEX:9938
|
HK |
|
T
|
Tibet Duo Rui Pharmaceutical Co Ltd
SZSE:301075
|
CN |
|
M
|
Multi Hanna Kreasindo Tbk PT
IDX:MHKI
|
ID |
|
C
|
Cubic Sensor and Instrument Co Ltd
SSE:688665
|
CN |
|
Mufin Green Finance Ltd
NSE:MUFIN
|
IN |
|
H
|
Hardwyn India Ltd
NSE:HARDWYN
|
IN |
|
L
|
Lay Hong Bhd
KLSE:LAYHONG
|
MY |
Income Statement
Earnings Waterfall
Gurunavi Inc
Gurunavi Inc
Income Statement
Gurunavi Inc
Gurunavi Inc
Currency: JPY
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
10
|
10
|
9
|
9
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
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
|
3
|
8
|
13
|
19
|
22
|
22
|
23
|
23
|
23
|
23
|
30
|
0
|
0
|
0
|
|
| Revenue |
4 578
N/A
|
5 317
+16%
|
6 123
+15%
|
8 650
+41%
|
9 399
+9%
|
10 149
+8%
|
10 917
+8%
|
9 256
-15%
|
10 265
+11%
|
11 286
+10%
|
12 327
+9%
|
13 319
+8%
|
14 467
+9%
|
15 455
+7%
|
16 636
+8%
|
17 827
+7%
|
18 278
+3%
|
18 388
+1%
|
18 566
+1%
|
25 239
+36%
|
24 908
-1%
|
24 676
-1%
|
24 355
-1%
|
24 302
0%
|
24 894
+2%
|
25 616
+3%
|
26 541
+4%
|
27 265
+3%
|
28 174
+3%
|
29 024
+3%
|
29 799
+3%
|
30 519
+2%
|
31 095
+2%
|
31 712
+2%
|
32 315
+2%
|
32 637
+1%
|
33 063
+1%
|
33 394
+1%
|
33 920
+2%
|
34 617
+2%
|
35 306
+2%
|
35 996
+2%
|
36 450
+1%
|
36 979
+1%
|
37 007
+0%
|
36 807
-1%
|
36 713
0%
|
36 226
-1%
|
35 644
-2%
|
34 670
-3%
|
33 640
-3%
|
32 729
-3%
|
32 071
-2%
|
31 888
-1%
|
31 646
-1%
|
30 927
-2%
|
25 159
-19%
|
21 588
-14%
|
19 538
-9%
|
16 181
-17%
|
17 432
+8%
|
16 462
-6%
|
13 703
-17%
|
12 852
-6%
|
12 771
-1%
|
12 612
-1%
|
12 245
-3%
|
12 296
+0%
|
11 930
-3%
|
12 083
+1%
|
12 226
+1%
|
12 983
+6%
|
13 276
+2%
|
13 309
+0%
|
13 585
+2%
|
13 458
-1%
|
13 660
+1%
|
13 854
+1%
|
13 949
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(841)
|
(975)
|
(1 102)
|
(1 585)
|
(1 781)
|
(1 910)
|
(2 088)
|
(1 639)
|
(1 783)
|
(1 890)
|
(2 091)
|
(2 277)
|
(2 522)
|
(2 777)
|
(3 261)
|
(3 840)
|
(3 951)
|
(3 806)
|
(3 655)
|
(5 191)
|
(5 207)
|
(5 263)
|
(5 154)
|
(5 096)
|
(5 196)
|
(5 397)
|
(5 698)
|
(5 968)
|
(6 754)
|
(7 238)
|
(7 542)
|
(7 817)
|
(7 864)
|
(8 148)
|
(8 512)
|
(8 683)
|
(8 765)
|
(8 680)
|
(8 590)
|
(8 627)
|
(8 633)
|
(8 666)
|
(8 806)
|
(8 832)
|
(9 097)
|
(9 383)
|
(9 795)
|
(10 143)
|
(10 276)
|
(10 289)
|
(10 413)
|
(10 645)
|
(10 943)
|
(10 974)
|
(10 759)
|
(10 136)
|
(9 191)
|
(8 454)
|
(8 185)
|
(7 458)
|
(6 960)
|
(6 442)
|
(5 720)
|
(5 760)
|
(5 837)
|
(5 803)
|
(5 401)
|
(4 896)
|
(4 431)
|
(4 449)
|
(4 430)
|
(5 081)
|
(5 127)
|
(4 968)
|
(5 015)
|
(5 141)
|
(5 427)
|
(5 655)
|
(5 893)
|
|
| Gross Profit |
3 737
N/A
|
4 343
+16%
|
5 021
+16%
|
7 065
+41%
|
7 618
+8%
|
8 238
+8%
|
8 829
+7%
|
7 617
-14%
|
8 482
+11%
|
9 396
+11%
|
10 237
+9%
|
11 043
+8%
|
11 945
+8%
|
12 678
+6%
|
13 375
+5%
|
13 988
+5%
|
14 327
+2%
|
14 582
+2%
|
14 911
+2%
|
20 047
+34%
|
19 702
-2%
|
19 414
-1%
|
19 200
-1%
|
19 206
+0%
|
19 698
+3%
|
20 218
+3%
|
20 843
+3%
|
21 298
+2%
|
21 421
+1%
|
21 785
+2%
|
22 257
+2%
|
22 702
+2%
|
23 231
+2%
|
23 564
+1%
|
23 803
+1%
|
23 954
+1%
|
24 299
+1%
|
24 714
+2%
|
25 330
+2%
|
25 990
+3%
|
26 672
+3%
|
27 330
+2%
|
27 644
+1%
|
28 147
+2%
|
27 910
-1%
|
27 424
-2%
|
26 918
-2%
|
26 083
-3%
|
25 368
-3%
|
24 381
-4%
|
23 227
-5%
|
22 083
-5%
|
21 128
-4%
|
20 914
-1%
|
20 888
0%
|
20 791
0%
|
15 968
-23%
|
13 133
-18%
|
11 352
-14%
|
8 723
-23%
|
10 473
+20%
|
10 020
-4%
|
7 983
-20%
|
7 092
-11%
|
6 934
-2%
|
6 809
-2%
|
6 844
+1%
|
7 400
+8%
|
7 498
+1%
|
7 634
+2%
|
7 796
+2%
|
7 902
+1%
|
8 149
+3%
|
8 341
+2%
|
8 570
+3%
|
8 318
-3%
|
8 233
-1%
|
8 199
0%
|
8 056
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 112)
|
(3 635)
|
(4 140)
|
(5 709)
|
(6 417)
|
(7 011)
|
(7 788)
|
(6 508)
|
(6 847)
|
(7 242)
|
(7 824)
|
(8 477)
|
(9 130)
|
(9 712)
|
(10 172)
|
(10 543)
|
(10 921)
|
(11 514)
|
(12 270)
|
(16 651)
|
(16 574)
|
(16 394)
|
(16 012)
|
(15 863)
|
(16 038)
|
(16 497)
|
(17 703)
|
(18 166)
|
(18 251)
|
(18 259)
|
(17 998)
|
(18 553)
|
(18 912)
|
(19 209)
|
(19 122)
|
(18 854)
|
(18 779)
|
(18 666)
|
(18 737)
|
(19 561)
|
(19 924)
|
(20 632)
|
(21 549)
|
(21 406)
|
(21 694)
|
(21 418)
|
(21 237)
|
(21 341)
|
(21 428)
|
(21 434)
|
(21 339)
|
(20 867)
|
(20 451)
|
(20 038)
|
(19 398)
|
(18 964)
|
(18 047)
|
(16 928)
|
(17 159)
|
(16 147)
|
(15 420)
|
(14 660)
|
(12 640)
|
(11 879)
|
(11 385)
|
(11 035)
|
(10 193)
|
(9 124)
|
(8 262)
|
(7 822)
|
(7 451)
|
(8 241)
|
(8 276)
|
(8 329)
|
(8 324)
|
(8 055)
|
(8 280)
|
(8 110)
|
(8 151)
|
|
| Selling, General & Administrative |
(3 105)
|
(3 614)
|
(4 123)
|
(5 710)
|
(6 400)
|
(7 011)
|
(7 788)
|
(6 508)
|
(6 847)
|
(7 248)
|
(7 839)
|
(8 499)
|
(9 153)
|
(9 735)
|
(10 195)
|
(10 566)
|
(10 944)
|
(11 537)
|
(12 293)
|
(16 678)
|
(16 605)
|
(16 425)
|
(16 042)
|
(15 893)
|
(16 068)
|
(16 527)
|
(17 726)
|
(18 181)
|
(18 258)
|
(18 259)
|
(17 998)
|
(18 554)
|
(18 912)
|
(19 209)
|
(19 122)
|
(18 854)
|
(18 779)
|
(18 666)
|
(18 736)
|
(19 561)
|
(19 924)
|
(20 632)
|
(21 549)
|
(21 406)
|
(21 694)
|
(21 418)
|
(21 237)
|
(21 341)
|
(21 428)
|
(21 434)
|
(21 347)
|
(20 867)
|
(20 429)
|
(20 046)
|
(19 398)
|
(18 964)
|
(18 047)
|
(16 928)
|
(17 159)
|
(16 147)
|
(15 420)
|
(14 660)
|
(12 640)
|
(11 879)
|
(11 385)
|
(11 035)
|
(10 193)
|
(9 124)
|
(8 262)
|
(7 822)
|
(7 451)
|
(8 241)
|
(8 276)
|
(8 329)
|
(8 324)
|
(8 055)
|
(8 089)
|
(8 110)
|
(8 151)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7
|
14
|
22
|
23
|
23
|
23
|
23
|
23
|
23
|
23
|
26
|
30
|
30
|
30
|
31
|
30
|
30
|
23
|
15
|
8
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(8)
|
(21)
|
(17)
|
0
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
8
|
(0)
|
(22)
|
8
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(191)
|
(0)
|
(0)
|
|
| Operating Income |
625
N/A
|
707
+13%
|
881
+25%
|
1 355
+54%
|
1 201
-11%
|
1 227
+2%
|
1 042
-15%
|
1 109
+6%
|
1 635
+47%
|
2 155
+32%
|
2 413
+12%
|
2 566
+6%
|
2 815
+10%
|
2 967
+5%
|
3 203
+8%
|
3 445
+8%
|
3 407
-1%
|
3 068
-10%
|
2 641
-14%
|
3 396
+29%
|
3 127
-8%
|
3 019
-3%
|
3 189
+6%
|
3 343
+5%
|
3 661
+10%
|
3 722
+2%
|
3 140
-16%
|
3 132
0%
|
3 170
+1%
|
3 527
+11%
|
4 259
+21%
|
4 148
-3%
|
4 319
+4%
|
4 355
+1%
|
4 681
+7%
|
5 100
+9%
|
5 520
+8%
|
6 048
+10%
|
6 594
+9%
|
6 430
-2%
|
6 748
+5%
|
6 698
-1%
|
6 094
-9%
|
6 741
+11%
|
6 216
-8%
|
6 006
-3%
|
5 681
-5%
|
4 742
-17%
|
3 941
-17%
|
2 948
-25%
|
1 888
-36%
|
1 216
-36%
|
676
-44%
|
875
+29%
|
1 490
+70%
|
1 826
+23%
|
(2 079)
N/A
|
(3 795)
-83%
|
(5 807)
-53%
|
(7 424)
-28%
|
(4 948)
+33%
|
(4 640)
+6%
|
(4 657)
0%
|
(4 786)
-3%
|
(4 451)
+7%
|
(4 225)
+5%
|
(3 349)
+21%
|
(1 724)
+49%
|
(764)
+56%
|
(188)
+75%
|
345
N/A
|
(339)
N/A
|
(127)
+62%
|
13
N/A
|
246
+1 832%
|
262
+7%
|
(47)
N/A
|
89
N/A
|
(95)
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
1
|
1
|
2
|
1
|
2
|
(4)
|
1
|
1
|
8
|
6
|
(6)
|
(6)
|
(4)
|
6
|
6
|
2
|
2
|
(4)
|
(5)
|
(4)
|
(2)
|
(2)
|
(4)
|
2
|
(3)
|
0
|
(2)
|
(9)
|
37
|
43
|
46
|
46
|
5
|
5
|
8
|
11
|
12
|
13
|
9
|
5
|
(4)
|
(5)
|
(8)
|
(5)
|
(6)
|
0
|
8
|
7
|
(2)
|
7
|
2
|
1
|
(5)
|
90
|
89
|
352
|
556
|
470
|
471
|
223
|
147
|
444
|
442
|
403
|
269
|
(37)
|
(42)
|
(22)
|
98
|
(29)
|
(27)
|
132
|
129
|
155
|
145
|
(36)
|
|
| Non-Reccuring Items |
0
|
0
|
(1)
|
(36)
|
(29)
|
(52)
|
(61)
|
(48)
|
(114)
|
(142)
|
(142)
|
(83)
|
(61)
|
(57)
|
(66)
|
(159)
|
(264)
|
(262)
|
(226)
|
(235)
|
(124)
|
(87)
|
(15)
|
(2)
|
(16)
|
(16)
|
(16)
|
134
|
150
|
150
|
150
|
(1)
|
(0)
|
(0)
|
0
|
(11)
|
(12)
|
(12)
|
(12)
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
0
|
1
|
1
|
(59)
|
(59)
|
(89)
|
(89)
|
(22)
|
0
|
0
|
(293)
|
(380)
|
(462)
|
(497)
|
(204)
|
(2 107)
|
(2 031)
|
(2 044)
|
(2 044)
|
(1 190)
|
(1 302)
|
(1 251)
|
(1 317)
|
(875)
|
(967)
|
(979)
|
(918)
|
(208)
|
128
|
136
|
95
|
(192)
|
0
|
(182)
|
(144)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
(2)
|
(2)
|
(31)
|
(31)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(13)
|
(45)
|
(53)
|
(42)
|
(42)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
136
|
173
|
173
|
0
|
68
|
28
|
32
|
38
|
46
|
33
|
42
|
36
|
20
|
0
|
4
|
4
|
1
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
|
| Total Other Income |
(31)
|
(31)
|
(35)
|
(35)
|
(3)
|
(2)
|
(2)
|
(33)
|
1
|
1
|
2
|
1
|
2
|
2
|
3
|
4
|
5
|
4
|
1
|
5
|
11
|
14
|
18
|
34
|
27
|
31
|
40
|
24
|
25
|
21
|
23
|
22
|
24
|
26
|
17
|
23
|
27
|
27
|
26
|
50
|
48
|
48
|
49
|
77
|
76
|
77
|
77
|
73
|
66
|
63
|
68
|
74
|
72
|
78
|
74
|
73
|
69
|
65
|
239
|
132
|
131
|
90
|
7
|
53
|
55
|
104
|
187
|
40
|
54
|
106
|
98
|
87
|
76
|
2
|
13
|
24
|
43
|
43
|
56
|
|
| Pre-Tax Income |
593
N/A
|
677
+14%
|
846
+25%
|
1 284
+52%
|
1 168
-9%
|
1 143
-2%
|
948
-17%
|
1 031
+9%
|
1 517
+47%
|
2 016
+33%
|
2 273
+13%
|
2 492
+10%
|
2 761
+11%
|
2 905
+5%
|
3 131
+8%
|
3 273
+5%
|
3 107
-5%
|
2 764
-11%
|
2 376
-14%
|
3 125
+32%
|
2 999
-4%
|
2 941
-2%
|
3 188
+8%
|
3 373
+6%
|
3 670
+9%
|
3 733
+2%
|
3 165
-15%
|
3 287
+4%
|
3 345
+2%
|
3 696
+10%
|
4 423
+20%
|
4 206
-5%
|
4 385
+4%
|
4 427
+1%
|
4 745
+7%
|
5 116
+8%
|
5 540
+8%
|
6 072
+10%
|
6 619
+9%
|
6 486
-2%
|
6 803
+5%
|
6 748
-1%
|
6 141
-9%
|
6 813
+11%
|
6 287
-8%
|
6 076
-3%
|
5 754
-5%
|
4 751
-17%
|
3 948
-17%
|
2 929
-26%
|
1 874
-36%
|
1 267
-32%
|
755
-40%
|
955
+27%
|
1 272
+33%
|
1 650
+30%
|
(2 208)
N/A
|
(3 966)
-80%
|
(5 420)
-37%
|
(8 775)
-62%
|
(6 350)
+28%
|
(6 090)
+4%
|
(6 432)
-6%
|
(5 730)
+11%
|
(5 221)
+9%
|
(4 889)
+6%
|
(4 040)
+17%
|
(2 270)
+44%
|
(1 714)
+24%
|
(1 099)
+36%
|
(494)
+55%
|
(360)
+27%
|
49
N/A
|
124
+155%
|
485
+291%
|
227
-53%
|
151
-33%
|
94
-37%
|
(219)
N/A
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(279)
|
(317)
|
(375)
|
(623)
|
(627)
|
(672)
|
(623)
|
(586)
|
(766)
|
(879)
|
(935)
|
(992)
|
(1 162)
|
(1 228)
|
(1 301)
|
(1 375)
|
(1 298)
|
(1 161)
|
(990)
|
(1 312)
|
(1 270)
|
(1 249)
|
(1 412)
|
(1 464)
|
(1 561)
|
(1 576)
|
(1 260)
|
(1 328)
|
(1 387)
|
(1 563)
|
(1 864)
|
(1 786)
|
(1 791)
|
(1 733)
|
(1 775)
|
(1 836)
|
(1 930)
|
(2 078)
|
(2 241)
|
(2 118)
|
(2 191)
|
(2 141)
|
(1 902)
|
(2 014)
|
(1 856)
|
(1 789)
|
(1 704)
|
(1 558)
|
(1 310)
|
(992)
|
(640)
|
(686)
|
(513)
|
(562)
|
(654)
|
(701)
|
(682)
|
(1 016)
|
(908)
|
(930)
|
(930)
|
(408)
|
(392)
|
(39)
|
(39)
|
(46)
|
(40)
|
(17)
|
(14)
|
(14)
|
(22)
|
(3)
|
(11)
|
(7)
|
(8)
|
(16)
|
(4)
|
(2)
|
1
|
|
| Income from Continuing Operations |
314
|
360
|
471
|
661
|
541
|
471
|
325
|
445
|
752
|
1 137
|
1 338
|
1 500
|
1 599
|
1 678
|
1 830
|
1 898
|
1 809
|
1 603
|
1 386
|
1 813
|
1 729
|
1 692
|
1 776
|
1 909
|
2 109
|
2 157
|
1 905
|
1 959
|
1 958
|
2 133
|
2 559
|
2 421
|
2 595
|
2 694
|
2 969
|
3 280
|
3 610
|
3 994
|
4 378
|
4 368
|
4 612
|
4 607
|
4 239
|
4 799
|
4 432
|
4 286
|
4 050
|
3 193
|
2 638
|
1 937
|
1 234
|
581
|
242
|
393
|
618
|
949
|
(2 890)
|
(4 982)
|
(6 328)
|
(9 704)
|
(7 280)
|
(6 498)
|
(6 825)
|
(5 769)
|
(5 259)
|
(4 934)
|
(4 081)
|
(2 286)
|
(1 728)
|
(1 113)
|
(516)
|
(363)
|
38
|
117
|
478
|
211
|
148
|
93
|
(218)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
5
|
22
|
37
|
56
|
51
|
57
|
54
|
48
|
29
|
15
|
5
|
4
|
3
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(0)
|
(1)
|
|
| Net Income (Common) |
314
N/A
|
360
+14%
|
471
+31%
|
666
+41%
|
568
-15%
|
513
-10%
|
385
-25%
|
496
+29%
|
809
+63%
|
1 191
+47%
|
1 386
+16%
|
1 529
+10%
|
1 614
+6%
|
1 683
+4%
|
1 835
+9%
|
1 901
+4%
|
1 810
-5%
|
1 603
-11%
|
1 386
-14%
|
1 813
+31%
|
1 729
-5%
|
1 692
-2%
|
1 776
+5%
|
1 909
+8%
|
2 109
+10%
|
2 157
+2%
|
1 905
-12%
|
1 959
+3%
|
1 958
0%
|
2 133
+9%
|
2 559
+20%
|
2 421
-5%
|
2 595
+7%
|
2 694
+4%
|
2 969
+10%
|
3 280
+10%
|
3 610
+10%
|
3 994
+11%
|
4 378
+10%
|
4 368
0%
|
4 612
+6%
|
4 607
0%
|
4 239
-8%
|
4 799
+13%
|
4 432
-8%
|
4 286
-3%
|
4 050
-6%
|
3 193
-21%
|
2 638
-17%
|
1 937
-27%
|
1 234
-36%
|
581
-53%
|
242
-58%
|
393
+62%
|
618
+57%
|
949
+54%
|
(2 890)
N/A
|
(4 982)
-72%
|
(6 328)
-27%
|
(9 704)
-53%
|
(7 280)
+25%
|
(6 498)
+11%
|
(6 825)
-5%
|
(5 769)
+15%
|
(5 259)
+9%
|
(4 934)
+6%
|
(4 081)
+17%
|
(2 286)
+44%
|
(1 728)
+24%
|
(1 113)
+36%
|
(516)
+54%
|
(363)
+30%
|
38
N/A
|
117
+209%
|
478
+309%
|
211
-56%
|
147
-30%
|
92
-37%
|
(219)
N/A
|
|
| EPS (Diluted) |
6.19
N/A
|
6.84
+11%
|
9.11
+33%
|
12.8
+41%
|
10.96
-14%
|
9.75
-11%
|
7.49
-23%
|
9.64
+29%
|
15.54
+61%
|
23.16
+49%
|
26.96
+16%
|
29.4
+9%
|
31.4
+7%
|
32.73
+4%
|
35.27
+8%
|
36.98
+5%
|
35.21
-5%
|
31.18
-11%
|
27.34
-12%
|
35.54
+30%
|
35.43
0%
|
34.67
-2%
|
36.38
+5%
|
38.95
+7%
|
43.19
+11%
|
44.1
+2%
|
38.96
-12%
|
39.97
+3%
|
39.97
N/A
|
43.43
+9%
|
52
+20%
|
49.4
-5%
|
52.73
+7%
|
54.75
+4%
|
60.72
+11%
|
66.98
+10%
|
74.28
+11%
|
82.18
+11%
|
90.08
+10%
|
89.86
0%
|
96.67
+8%
|
98.23
+2%
|
90.38
-8%
|
101.93
+13%
|
94.49
-7%
|
91.39
-3%
|
86.35
-6%
|
68.12
-21%
|
56.25
-17%
|
41.29
-27%
|
26.34
-36%
|
12.41
-53%
|
5.17
-58%
|
8.39
+62%
|
13.18
+57%
|
20.25
+54%
|
-61.65
N/A
|
-106.19
-72%
|
-134.87
-27%
|
-206.9
-53%
|
-155.17
+25%
|
-138.5
+11%
|
-125.27
+10%
|
-113.53
+9%
|
-95.63
+16%
|
-89.72
+6%
|
-74.19
+17%
|
-41.47
+44%
|
-30.97
+25%
|
-19.94
+36%
|
-9.2
+54%
|
-6.48
+30%
|
0.66
N/A
|
2.08
+215%
|
6.03
+190%
|
3.74
-38%
|
2.6
-30%
|
1.63
-37%
|
-3.89
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
