Seiren Co Ltd
TSE:3569
Seiren Co Ltd
TSE:3569
Price:
3 250
JPY
0.62%
Market Closed
Market Cap:
¥178.9B
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
|
Seiren Co Ltd
TSE:3569
|
JP |
|
Ten Ren Tea Co Ltd
TWSE:1233
|
TW |
|
C
|
China Water Industry Group Ltd
HKEX:1129
|
HK |
|
R
|
Radiant Logistics Inc
AMEX:RLGT
|
US |
|
Enerpac Tool Group Corp
NYSE:EPAC
|
US |
|
E
|
Etga Group Ltd
TASE:ETGA
|
IL |
|
B
|
BYGGFAKTA GROUP Nordic HoldCo AB
LSE:0AAC
|
SE |
Income Statement
Earnings Waterfall
Seiren Co Ltd
Seiren Co Ltd
Income Statement
Seiren Co Ltd
Seiren 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
|
83
|
0
|
0
|
84
|
0
|
0
|
65
|
125
|
179
|
234
|
217
|
209
|
216
|
188
|
175
|
173
|
157
|
172
|
174
|
161
|
149
|
135
|
128
|
118
|
110
|
107
|
99
|
94
|
90
|
79
|
73
|
68
|
63
|
65
|
62
|
60
|
54
|
53
|
50
|
38
|
65
|
69
|
93
|
110
|
88
|
86
|
65
|
58
|
56
|
49
|
44
|
40
|
35
|
30
|
30
|
30
|
29
|
37
|
33
|
47
|
0
|
144
|
217
|
257
|
333
|
251
|
0
|
0
|
0
|
|
| Revenue |
54 147
N/A
|
63 685
+18%
|
73 162
+15%
|
81 806
+12%
|
82 697
+1%
|
83 109
+0%
|
83 744
+1%
|
84 109
+0%
|
85 236
+1%
|
84 559
-1%
|
83 681
-1%
|
79 281
-5%
|
69 366
-13%
|
61 310
-12%
|
58 591
-4%
|
62 047
+6%
|
64 818
+4%
|
65 178
+1%
|
86 331
+32%
|
85 580
-1%
|
84 197
-2%
|
84 933
+1%
|
86 059
+1%
|
89 211
+4%
|
91 574
+3%
|
90 930
-1%
|
90 364
-1%
|
89 571
-1%
|
90 774
+1%
|
93 570
+3%
|
97 982
+5%
|
99 918
+2%
|
101 536
+2%
|
101 968
+0%
|
103 766
+2%
|
104 423
+1%
|
105 934
+1%
|
107 455
+1%
|
107 211
0%
|
107 762
+1%
|
106 746
-1%
|
107 305
+1%
|
108 107
+1%
|
109 771
+2%
|
111 434
+2%
|
113 042
+1%
|
114 773
+2%
|
116 481
+1%
|
119 487
+3%
|
121 109
+1%
|
122 702
+1%
|
123 278
+0%
|
123 464
+0%
|
122 917
0%
|
120 258
-2%
|
111 454
-7%
|
102 937
-8%
|
100 057
-3%
|
98 688
-1%
|
104 990
+6%
|
108 323
+3%
|
107 880
0%
|
109 771
+2%
|
113 225
+3%
|
117 204
+4%
|
127 008
+8%
|
132 364
+4%
|
133 973
+1%
|
138 464
+3%
|
138 888
+0%
|
141 915
+2%
|
148 093
+4%
|
153 284
+4%
|
156 571
+2%
|
159 653
+2%
|
161 592
+1%
|
162 603
+1%
|
164 584
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(41 053)
|
(48 900)
|
(56 478)
|
(63 484)
|
(64 512)
|
(64 625)
|
(65 063)
|
(65 075)
|
(66 082)
|
(66 012)
|
(65 756)
|
(62 670)
|
(55 065)
|
(48 453)
|
(46 358)
|
(48 574)
|
(50 531)
|
(50 870)
|
(67 859)
|
(67 288)
|
(66 093)
|
(66 373)
|
(66 954)
|
(69 394)
|
(70 944)
|
(70 570)
|
(70 111)
|
(69 458)
|
(70 191)
|
(71 989)
|
(74 932)
|
(76 232)
|
(77 752)
|
(78 143)
|
(79 325)
|
(79 423)
|
(80 067)
|
(80 622)
|
(80 061)
|
(79 722)
|
(78 442)
|
(78 648)
|
(79 329)
|
(80 931)
|
(81 967)
|
(82 890)
|
(83 158)
|
(84 477)
|
(87 093)
|
(88 786)
|
(91 272)
|
(91 603)
|
(91 519)
|
(90 883)
|
(88 006)
|
(81 163)
|
(74 638)
|
(71 995)
|
(70 792)
|
(74 926)
|
(76 839)
|
(76 370)
|
(77 647)
|
(80 824)
|
(84 422)
|
(91 260)
|
(95 623)
|
(97 118)
|
(100 020)
|
(100 672)
|
(103 606)
|
(108 074)
|
(112 023)
|
(114 163)
|
(115 625)
|
(116 167)
|
(116 844)
|
(118 853)
|
|
| Gross Profit |
13 094
N/A
|
14 786
+13%
|
16 684
+13%
|
18 322
+10%
|
18 184
-1%
|
18 484
+2%
|
18 681
+1%
|
19 034
+2%
|
19 154
+1%
|
18 547
-3%
|
17 925
-3%
|
16 611
-7%
|
14 301
-14%
|
12 857
-10%
|
12 233
-5%
|
13 473
+10%
|
14 287
+6%
|
14 308
+0%
|
18 472
+29%
|
18 292
-1%
|
18 104
-1%
|
18 560
+3%
|
19 105
+3%
|
19 817
+4%
|
20 630
+4%
|
20 360
-1%
|
20 253
-1%
|
20 113
-1%
|
20 583
+2%
|
21 581
+5%
|
23 050
+7%
|
23 686
+3%
|
23 784
+0%
|
23 825
+0%
|
24 441
+3%
|
25 000
+2%
|
25 867
+3%
|
26 833
+4%
|
27 150
+1%
|
28 040
+3%
|
28 304
+1%
|
28 657
+1%
|
28 778
+0%
|
28 840
+0%
|
29 467
+2%
|
30 152
+2%
|
31 615
+5%
|
32 004
+1%
|
32 394
+1%
|
32 323
0%
|
31 430
-3%
|
31 675
+1%
|
31 945
+1%
|
32 034
+0%
|
32 252
+1%
|
30 291
-6%
|
28 299
-7%
|
28 062
-1%
|
27 896
-1%
|
30 064
+8%
|
31 484
+5%
|
31 510
+0%
|
32 124
+2%
|
32 401
+1%
|
32 782
+1%
|
35 748
+9%
|
36 741
+3%
|
36 855
+0%
|
38 444
+4%
|
38 216
-1%
|
38 309
+0%
|
40 019
+4%
|
41 261
+3%
|
42 408
+3%
|
44 028
+4%
|
45 425
+3%
|
45 759
+1%
|
45 731
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(9 429)
|
(10 723)
|
(12 407)
|
(13 671)
|
(13 253)
|
(13 783)
|
(13 944)
|
(14 000)
|
(14 049)
|
(13 903)
|
(13 846)
|
(12 747)
|
(11 541)
|
(10 956)
|
(10 067)
|
(9 991)
|
(10 341)
|
(10 666)
|
(14 375)
|
(14 843)
|
(15 075)
|
(15 287)
|
(15 499)
|
(15 882)
|
(16 166)
|
(16 363)
|
(16 403)
|
(16 495)
|
(16 681)
|
(16 791)
|
(17 201)
|
(17 309)
|
(17 444)
|
(17 593)
|
(17 875)
|
(18 037)
|
(18 393)
|
(18 651)
|
(18 916)
|
(19 163)
|
(19 103)
|
(19 113)
|
(19 130)
|
(19 325)
|
(19 481)
|
(19 781)
|
(20 842)
|
(21 412)
|
(21 584)
|
(21 612)
|
(20 843)
|
(21 245)
|
(21 350)
|
(21 605)
|
(21 750)
|
(20 877)
|
(20 031)
|
(19 652)
|
(19 316)
|
(19 677)
|
(20 284)
|
(20 653)
|
(21 223)
|
(21 670)
|
(22 208)
|
(22 986)
|
(23 910)
|
(24 392)
|
(25 102)
|
(25 791)
|
(24 241)
|
(24 742)
|
(24 999)
|
(24 739)
|
(26 163)
|
(26 278)
|
(25 856)
|
(25 449)
|
|
| Selling, General & Administrative |
(9 429)
|
(11 005)
|
(12 407)
|
(13 671)
|
(12 301)
|
(13 783)
|
(13 944)
|
(13 979)
|
(14 049)
|
(14 182)
|
(15 097)
|
(13 585)
|
(12 383)
|
(11 805)
|
(10 924)
|
(10 852)
|
(10 925)
|
(10 973)
|
(12 471)
|
(14 884)
|
(15 116)
|
(15 328)
|
(9 853)
|
(15 911)
|
(16 185)
|
(16 380)
|
(15 289)
|
(16 489)
|
(16 687)
|
(16 788)
|
(16 203)
|
(17 309)
|
(17 444)
|
(17 594)
|
(11 886)
|
(18 035)
|
(18 391)
|
(18 649)
|
(12 522)
|
(19 162)
|
(19 102)
|
(19 113)
|
(12 885)
|
(19 180)
|
(19 480)
|
(19 780)
|
(14 841)
|
(21 144)
|
(21 583)
|
(21 611)
|
(19 765)
|
(21 247)
|
(21 351)
|
(21 605)
|
(15 540)
|
(20 875)
|
(20 029)
|
(19 651)
|
(13 573)
|
(19 676)
|
(20 284)
|
(20 652)
|
(14 573)
|
(21 836)
|
(22 180)
|
(22 957)
|
(17 398)
|
(24 040)
|
(24 749)
|
(25 439)
|
(17 234)
|
(24 741)
|
(24 999)
|
(24 739)
|
(18 994)
|
(26 278)
|
(25 855)
|
(25 447)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 238)
|
0
|
0
|
0
|
(4 577)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 151)
|
0
|
0
|
0
|
(4 990)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 049)
|
0
|
0
|
0
|
(4 643)
|
0
|
0
|
0
|
(5 540)
|
0
|
0
|
0
|
(5 408)
|
0
|
0
|
0
|
(5 906)
|
0
|
0
|
0
|
(5 886)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
279
|
559
|
838
|
842
|
849
|
857
|
861
|
584
|
307
|
(666)
|
41
|
41
|
41
|
(1 068)
|
0
|
0
|
18
|
(1 112)
|
0
|
0
|
0
|
(997)
|
0
|
0
|
0
|
(945)
|
0
|
0
|
0
|
(910)
|
0
|
0
|
0
|
(1 094)
|
0
|
0
|
0
|
(1 010)
|
0
|
0
|
0
|
(1 078)
|
0
|
0
|
0
|
(1 160)
|
0
|
0
|
0
|
(1 099)
|
0
|
0
|
0
|
(1 108)
|
0
|
0
|
0
|
(1 104)
|
0
|
0
|
0
|
(1 100)
|
0
|
0
|
0
|
(1 282)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
282
|
0
|
0
|
(952)
|
0
|
0
|
(21)
|
0
|
0
|
692
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
29
|
19
|
(1)
|
(2)
|
(6)
|
6
|
(3)
|
(1)
|
0
|
0
|
0
|
(5 044)
|
(2)
|
0
|
0
|
(5 484)
|
(1)
|
0
|
0
|
0
|
(145)
|
0
|
(1)
|
(1)
|
(268)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
166
|
(28)
|
(29)
|
0
|
(352)
|
(353)
|
(352)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
0
|
0
|
(2)
|
|
| Operating Income |
3 665
N/A
|
4 061
+11%
|
4 277
+5%
|
4 651
+9%
|
4 932
+6%
|
4 701
-5%
|
4 737
+1%
|
5 034
+6%
|
5 105
+1%
|
4 644
-9%
|
4 079
-12%
|
3 864
-5%
|
2 760
-29%
|
1 901
-31%
|
2 166
+14%
|
3 482
+61%
|
3 946
+13%
|
3 642
-8%
|
4 097
+12%
|
3 449
-16%
|
3 029
-12%
|
3 273
+8%
|
3 606
+10%
|
3 935
+9%
|
4 464
+13%
|
3 997
-10%
|
3 850
-4%
|
3 618
-6%
|
3 902
+8%
|
4 790
+23%
|
5 849
+22%
|
6 377
+9%
|
6 340
-1%
|
6 232
-2%
|
6 566
+5%
|
6 963
+6%
|
7 474
+7%
|
8 182
+9%
|
8 234
+1%
|
8 877
+8%
|
9 201
+4%
|
9 544
+4%
|
9 648
+1%
|
9 515
-1%
|
9 986
+5%
|
10 371
+4%
|
10 773
+4%
|
10 592
-2%
|
10 810
+2%
|
10 711
-1%
|
10 587
-1%
|
10 430
-1%
|
10 595
+2%
|
10 429
-2%
|
10 502
+1%
|
9 414
-10%
|
8 268
-12%
|
8 410
+2%
|
8 580
+2%
|
10 387
+21%
|
11 200
+8%
|
10 857
-3%
|
10 901
+0%
|
10 731
-2%
|
10 574
-1%
|
12 762
+21%
|
12 831
+1%
|
12 463
-3%
|
13 342
+7%
|
12 425
-7%
|
14 068
+13%
|
15 277
+9%
|
16 262
+6%
|
17 669
+9%
|
17 865
+1%
|
19 147
+7%
|
19 903
+4%
|
20 282
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(354)
|
(207)
|
(427)
|
199
|
(65)
|
(44)
|
(371)
|
(422)
|
(348)
|
(385)
|
(299)
|
(255)
|
(239)
|
(38)
|
(52)
|
(37)
|
292
|
392
|
531
|
721
|
638
|
414
|
373
|
415
|
528
|
621
|
790
|
746
|
658
|
521
|
92
|
189
|
390
|
493
|
783
|
656
|
220
|
(398)
|
(530)
|
104
|
807
|
1 012
|
1 050
|
539
|
144
|
604
|
(102)
|
31
|
(370)
|
(27)
|
609
|
672
|
886
|
604
|
1 310
|
1 968
|
2 652
|
2 192
|
2 179
|
2 075
|
1 347
|
1 543
|
1 442
|
1 333
|
801
|
1 509
|
1 311
|
756
|
1 751
|
|
| Non-Reccuring Items |
(921)
|
(1 932)
|
(536)
|
(528)
|
726
|
(316)
|
(307)
|
(182)
|
44
|
41
|
(68)
|
(267)
|
(286)
|
64
|
258
|
159
|
(148)
|
(47)
|
(94)
|
24
|
38
|
(47)
|
(8)
|
(7)
|
(162)
|
(151)
|
(12)
|
0
|
142
|
131
|
(3)
|
(3)
|
(3)
|
(3)
|
(11)
|
219
|
219
|
220
|
201
|
(29)
|
(30)
|
(30)
|
(144)
|
0
|
(342)
|
(384)
|
(267)
|
0
|
(67)
|
(25)
|
(203)
|
(236)
|
(261)
|
(333)
|
(187)
|
(386)
|
(983)
|
(1 160)
|
(1 183)
|
(1 146)
|
(330)
|
(81)
|
(27)
|
0
|
0
|
0
|
(352)
|
0
|
0
|
0
|
220
|
42
|
(517)
|
(34)
|
(635)
|
(587)
|
(58)
|
(556)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(146)
|
(183)
|
(178)
|
(38)
|
(10)
|
(172)
|
(157)
|
(179)
|
(196)
|
(36)
|
(37)
|
(33)
|
(21)
|
(15)
|
(34)
|
(20)
|
(60)
|
(64)
|
(57)
|
(50)
|
(45)
|
(48)
|
(54)
|
(56)
|
(24)
|
(22)
|
(24)
|
(19)
|
0
|
(235)
|
(232)
|
(236)
|
(35)
|
(38)
|
(50)
|
(52)
|
(49)
|
(46)
|
(34)
|
(29)
|
(92)
|
(99)
|
(98)
|
(97)
|
(12)
|
(40)
|
(45)
|
0
|
(69)
|
(27)
|
(26)
|
(29)
|
(195)
|
(217)
|
(222)
|
(221)
|
(35)
|
(21)
|
(12)
|
(19)
|
(17)
|
(21)
|
(18)
|
28
|
36
|
31
|
(56)
|
(68)
|
|
| Total Other Income |
359
|
924
|
1 030
|
1 146
|
327
|
1 034
|
1 082
|
1 241
|
740
|
418
|
619
|
144
|
273
|
388
|
424
|
410
|
332
|
278
|
294
|
263
|
266
|
248
|
305
|
242
|
204
|
199
|
216
|
183
|
176
|
168
|
146
|
162
|
149
|
172
|
142
|
141
|
156
|
131
|
(98)
|
129
|
157
|
160
|
140
|
179
|
83
|
131
|
193
|
262
|
372
|
339
|
317
|
264
|
177
|
164
|
165
|
239
|
603
|
743
|
898
|
898
|
613
|
438
|
422
|
388
|
400
|
366
|
321
|
608
|
547
|
520
|
603
|
316
|
380
|
527
|
530
|
487
|
474
|
417
|
|
| Pre-Tax Income |
3 103
N/A
|
3 053
-2%
|
4 771
+56%
|
5 269
+10%
|
5 985
+14%
|
5 419
-9%
|
5 512
+2%
|
6 093
+11%
|
5 889
-3%
|
4 742
-19%
|
4 277
-10%
|
3 131
-27%
|
2 768
-12%
|
2 250
-19%
|
2 794
+24%
|
3 508
+26%
|
3 551
+1%
|
3 346
-6%
|
3 716
+11%
|
3 401
-8%
|
3 041
-11%
|
3 202
+5%
|
3 844
+20%
|
4 103
+7%
|
4 435
+8%
|
4 317
-3%
|
4 386
+2%
|
4 268
-3%
|
4 884
+14%
|
5 677
+16%
|
6 361
+12%
|
6 861
+8%
|
6 847
0%
|
6 873
+0%
|
7 294
+6%
|
8 091
+11%
|
8 571
+6%
|
9 172
+7%
|
8 858
-3%
|
8 834
0%
|
9 285
+5%
|
9 828
+6%
|
10 102
+3%
|
10 439
+3%
|
10 333
-1%
|
10 286
0%
|
10 252
0%
|
10 278
+0%
|
11 185
+9%
|
11 803
+6%
|
11 621
-2%
|
11 409
-2%
|
10 952
-4%
|
10 307
-6%
|
11 072
+7%
|
9 125
-18%
|
7 874
-14%
|
7 623
-3%
|
8 199
+8%
|
10 721
+31%
|
12 129
+13%
|
12 071
0%
|
11 705
-3%
|
12 212
+4%
|
12 720
+4%
|
15 559
+22%
|
14 957
-4%
|
15 229
+2%
|
15 952
+5%
|
14 273
-11%
|
16 417
+15%
|
17 056
+4%
|
17 440
+2%
|
18 991
+9%
|
19 305
+2%
|
20 389
+6%
|
21 019
+3%
|
21 826
+4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(960)
|
(1 550)
|
(2 243)
|
(2 604)
|
(2 493)
|
(2 194)
|
(2 212)
|
(2 168)
|
(2 219)
|
(1 897)
|
(1 857)
|
(1 463)
|
(1 117)
|
(1 009)
|
(981)
|
(1 478)
|
(1 475)
|
(1 536)
|
(1 530)
|
(1 210)
|
(1 113)
|
(1 338)
|
(1 683)
|
(1 869)
|
(1 955)
|
(1 585)
|
(1 609)
|
(1 565)
|
(1 855)
|
(2 293)
|
(2 125)
|
(2 217)
|
(2 114)
|
(2 279)
|
(2 361)
|
(2 511)
|
(2 690)
|
(2 431)
|
(2 684)
|
(2 713)
|
(2 662)
|
(2 811)
|
(3 045)
|
(3 000)
|
(3 270)
|
(3 309)
|
(3 294)
|
(3 247)
|
(3 319)
|
(3 566)
|
(3 362)
|
(3 344)
|
(3 196)
|
(2 810)
|
(2 492)
|
(2 217)
|
(1 852)
|
(1 647)
|
(1 969)
|
(2 270)
|
(2 609)
|
(2 758)
|
(3 116)
|
(3 380)
|
(3 459)
|
(4 147)
|
(3 874)
|
(3 729)
|
(4 287)
|
(3 843)
|
(4 211)
|
(4 464)
|
(4 267)
|
(4 793)
|
(5 340)
|
(5 843)
|
(5 795)
|
(5 981)
|
|
| Income from Continuing Operations |
2 143
|
1 503
|
2 528
|
2 665
|
3 492
|
3 225
|
3 300
|
3 925
|
3 670
|
2 845
|
2 420
|
1 668
|
1 651
|
1 241
|
1 813
|
2 030
|
2 076
|
1 810
|
2 186
|
2 191
|
1 928
|
1 864
|
2 161
|
2 234
|
2 480
|
2 732
|
2 777
|
2 703
|
3 029
|
3 384
|
4 236
|
4 644
|
4 733
|
4 594
|
4 933
|
5 580
|
5 881
|
6 741
|
6 174
|
6 121
|
6 623
|
7 017
|
7 057
|
7 439
|
7 063
|
6 977
|
6 958
|
7 031
|
7 866
|
8 237
|
8 259
|
8 065
|
7 756
|
7 497
|
8 580
|
6 908
|
6 022
|
5 976
|
6 230
|
8 451
|
9 520
|
9 313
|
8 589
|
8 832
|
9 261
|
11 412
|
11 083
|
11 500
|
11 665
|
10 430
|
12 206
|
12 592
|
13 173
|
14 198
|
13 965
|
14 546
|
15 224
|
15 845
|
|
| Income to Minority Interest |
(38)
|
(173)
|
(202)
|
(204)
|
(67)
|
(48)
|
(48)
|
(62)
|
(61)
|
(53)
|
(48)
|
(36)
|
(28)
|
(21)
|
(19)
|
(9)
|
(4)
|
3
|
(13)
|
(30)
|
(33)
|
(37)
|
(41)
|
(42)
|
(49)
|
(50)
|
(65)
|
(60)
|
(56)
|
(52)
|
(32)
|
(35)
|
(34)
|
(39)
|
(34)
|
(42)
|
(49)
|
(50)
|
(43)
|
(36)
|
(29)
|
(20)
|
(31)
|
(30)
|
(30)
|
(31)
|
(26)
|
(25)
|
(30)
|
(33)
|
(31)
|
(45)
|
(41)
|
(22)
|
(28)
|
(12)
|
5
|
7
|
22
|
6
|
(18)
|
(24)
|
(35)
|
(29)
|
(29)
|
(62)
|
(59)
|
(62)
|
(59)
|
(45)
|
(49)
|
(51)
|
(63)
|
(64)
|
(77)
|
(76)
|
(74)
|
(81)
|
|
| Net Income (Common) |
2 105
N/A
|
1 329
-37%
|
2 323
+75%
|
2 457
+6%
|
3 421
+39%
|
3 176
-7%
|
3 253
+2%
|
3 863
+19%
|
3 607
-7%
|
2 789
-23%
|
2 368
-15%
|
1 630
-31%
|
1 621
-1%
|
1 221
-25%
|
1 794
+47%
|
2 020
+13%
|
2 067
+2%
|
1 810
-12%
|
2 171
+20%
|
2 163
0%
|
1 895
-12%
|
1 826
-4%
|
2 119
+16%
|
2 187
+3%
|
2 430
+11%
|
2 680
+10%
|
2 711
+1%
|
2 642
-3%
|
2 972
+12%
|
3 332
+12%
|
4 204
+26%
|
4 609
+10%
|
4 699
+2%
|
4 555
-3%
|
4 898
+8%
|
5 536
+13%
|
5 831
+5%
|
6 691
+15%
|
6 130
-8%
|
6 085
-1%
|
6 592
+8%
|
6 995
+6%
|
7 025
+0%
|
7 408
+5%
|
7 032
-5%
|
6 944
-1%
|
6 931
0%
|
7 004
+1%
|
7 836
+12%
|
8 204
+5%
|
8 226
+0%
|
8 018
-3%
|
7 713
-4%
|
7 472
-3%
|
8 551
+14%
|
6 896
-19%
|
6 027
-13%
|
5 983
-1%
|
6 252
+4%
|
8 458
+35%
|
9 502
+12%
|
9 288
-2%
|
8 553
-8%
|
8 800
+3%
|
9 229
+5%
|
11 350
+23%
|
11 023
-3%
|
11 437
+4%
|
11 606
+1%
|
10 383
-11%
|
12 156
+17%
|
12 540
+3%
|
13 109
+5%
|
14 134
+8%
|
13 887
-2%
|
14 470
+4%
|
15 149
+5%
|
15 763
+4%
|
|
| EPS (Diluted) |
35.67
N/A
|
21.43
-40%
|
37.46
+75%
|
39
+4%
|
54.3
+39%
|
52.06
-4%
|
53.32
+2%
|
62.3
+17%
|
60.11
-4%
|
46.48
-23%
|
38.81
-17%
|
27.16
-30%
|
27.01
-1%
|
20.01
-26%
|
29.9
+49%
|
33.66
+13%
|
34.45
+2%
|
30.16
-12%
|
36.18
+20%
|
36.04
0%
|
31.58
-12%
|
30.43
-4%
|
35.31
+16%
|
37.06
+5%
|
41.18
+11%
|
45.42
+10%
|
45.94
+1%
|
44.77
-3%
|
49.53
+11%
|
55.53
+12%
|
70.06
+26%
|
76.81
+10%
|
78.31
+2%
|
75.91
-3%
|
81.9
+8%
|
92.26
+13%
|
97.18
+5%
|
111.51
+15%
|
102.27
-8%
|
101.41
-1%
|
109.87
+8%
|
116.58
+6%
|
116.98
+0%
|
123.46
+6%
|
117.2
-5%
|
115.73
-1%
|
115.24
0%
|
116.73
+1%
|
130.6
+12%
|
136.72
+5%
|
137.67
+1%
|
141.87
+3%
|
137.77
-3%
|
133.48
-3%
|
152.36
+14%
|
123.22
-19%
|
107.63
-13%
|
107.26
0%
|
108.73
+1%
|
135.97
+25%
|
150.56
+11%
|
151.22
+0%
|
137.35
-9%
|
141.23
+3%
|
148.32
+5%
|
183
+23%
|
177.38
-3%
|
184.37
+4%
|
186.91
+1%
|
167.46
-10%
|
202.56
+21%
|
203.64
+1%
|
231.66
+14%
|
234.54
+1%
|
237.01
+1%
|
245.04
+3%
|
256.26
+5%
|
266.44
+4%
|
|
Switch to:
Switch to:
See Also
Discover More
