EM Systems Co Ltd
TSE:4820
EM Systems Co Ltd
TSE:4820
Price:
683
JPY
1.19%
Market Closed
Market Cap:
¥47.9B
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
|
EM Systems Co Ltd
TSE:4820
|
JP |
|
N
|
Nippon Hume Corp
TSE:5262
|
JP |
|
Ritesh Properties and Industries Ltd
BSE:526407
|
IN |
|
P
|
POET Technologies Inc
NASDAQ:POET
|
CA |
|
Cybertrust Japan Co Ltd
TSE:4498
|
JP |
|
Bosa Technology Holdings Ltd
HKEX:8140
|
HK |
|
Techno Horizon Co Ltd
TSE:6629
|
JP |
|
IOI Corporation Bhd
KLSE:IOICORP
|
MY |
|
B
|
Bluenord ASA
OSE:BNOR
|
NO |
|
D
|
Dalian Friendship Group Co Ltd
SZSE:000679
|
CN |
Income Statement
Earnings Waterfall
EM Systems Co Ltd
EM Systems Co Ltd
Income Statement
EM Systems Co Ltd
EM Systems Co Ltd
Currency: JPY
| 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
|
19
|
0
|
0
|
26
|
0
|
0
|
26
|
44
|
60
|
75
|
64
|
61
|
56
|
52
|
47
|
41
|
39
|
39
|
39
|
40
|
38
|
36
|
33
|
31
|
32
|
30
|
30
|
28
|
26
|
24
|
21
|
20
|
18
|
16
|
14
|
10
|
7
|
5
|
0
|
3
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
0
|
0
|
4
|
3
|
4
|
5
|
7
|
7
|
8
|
8
|
8
|
7
|
0
|
0
|
5
|
|
| Revenue |
7 425
N/A
|
7 947
+7%
|
8 363
+5%
|
8 425
+1%
|
8 431
+0%
|
8 402
0%
|
7 699
-8%
|
7 213
-6%
|
6 327
-12%
|
6 483
+2%
|
6 388
-1%
|
7 007
+10%
|
7 265
+4%
|
6 600
-9%
|
5 872
-11%
|
8 202
+40%
|
7 825
-5%
|
8 358
+7%
|
8 659
+4%
|
9 014
+4%
|
9 351
+4%
|
9 719
+4%
|
9 924
+2%
|
10 257
+3%
|
10 068
-2%
|
10 266
+2%
|
10 866
+6%
|
11 369
+5%
|
11 652
+2%
|
11 553
-1%
|
11 385
-1%
|
11 257
-1%
|
11 586
+3%
|
12 374
+7%
|
12 890
+4%
|
13 199
+2%
|
13 456
+2%
|
13 472
+0%
|
13 545
+1%
|
13 676
+1%
|
13 764
+1%
|
14 027
+2%
|
14 281
+2%
|
13 953
-2%
|
14 032
+1%
|
13 674
-3%
|
13 122
-4%
|
13 133
+0%
|
13 225
+1%
|
13 625
+3%
|
13 826
+1%
|
14 023
+1%
|
13 667
-3%
|
13 260
-3%
|
9 660
-27%
|
12 954
+34%
|
13 404
+3%
|
13 723
+2%
|
14 436
+5%
|
15 127
+5%
|
15 928
+5%
|
16 541
+4%
|
16 919
+2%
|
17 811
+5%
|
18 573
+4%
|
19 626
+6%
|
20 355
+4%
|
21 049
+3%
|
21 526
+2%
|
22 912
+6%
|
24 837
+8%
|
25 980
+5%
|
25 997
+0%
|
25 196
-3%
|
23 658
-6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 504)
|
(3 703)
|
(3 896)
|
(3 915)
|
(3 865)
|
(3 968)
|
(3 849)
|
(3 826)
|
(3 518)
|
(3 730)
|
(3 874)
|
(4 296)
|
(4 358)
|
(3 819)
|
(3 196)
|
(4 312)
|
(3 893)
|
(4 085)
|
(4 235)
|
(4 367)
|
(4 506)
|
(4 685)
|
(4 770)
|
(4 868)
|
(4 726)
|
(4 689)
|
(4 842)
|
(5 099)
|
(5 246)
|
(5 221)
|
(5 215)
|
(4 992)
|
(5 087)
|
(5 606)
|
(5 824)
|
(6 119)
|
(6 164)
|
(5 981)
|
(5 984)
|
(6 062)
|
(6 093)
|
(6 191)
|
(6 313)
|
(6 077)
|
(6 116)
|
(5 902)
|
(5 619)
|
(5 723)
|
(5 846)
|
(6 375)
|
(6 625)
|
(6 971)
|
(6 942)
|
(6 610)
|
(4 757)
|
(6 423)
|
(6 848)
|
(7 052)
|
(7 345)
|
(7 609)
|
(7 845)
|
(8 208)
|
(8 644)
|
(8 946)
|
(9 553)
|
(10 180)
|
(10 433)
|
(10 850)
|
(10 900)
|
(10 949)
|
(11 275)
|
(11 578)
|
(11 797)
|
(11 877)
|
(11 779)
|
|
| Gross Profit |
3 921
N/A
|
4 245
+8%
|
4 467
+5%
|
4 510
+1%
|
4 567
+1%
|
4 434
-3%
|
3 850
-13%
|
3 386
-12%
|
2 809
-17%
|
2 753
-2%
|
2 515
-9%
|
2 711
+8%
|
2 907
+7%
|
2 782
-4%
|
2 676
-4%
|
3 891
+45%
|
3 933
+1%
|
4 273
+9%
|
4 424
+4%
|
4 647
+5%
|
4 844
+4%
|
5 034
+4%
|
5 154
+2%
|
5 389
+5%
|
5 342
-1%
|
5 577
+4%
|
6 024
+8%
|
6 270
+4%
|
6 406
+2%
|
6 332
-1%
|
6 170
-3%
|
6 265
+2%
|
6 499
+4%
|
6 768
+4%
|
7 066
+4%
|
7 080
+0%
|
7 292
+3%
|
7 491
+3%
|
7 561
+1%
|
7 614
+1%
|
7 671
+1%
|
7 836
+2%
|
7 968
+2%
|
7 876
-1%
|
7 916
+1%
|
7 772
-2%
|
7 503
-3%
|
7 410
-1%
|
7 379
0%
|
7 250
-2%
|
7 201
-1%
|
7 052
-2%
|
6 725
-5%
|
6 650
-1%
|
4 903
-26%
|
6 531
+33%
|
6 556
+0%
|
6 671
+2%
|
7 091
+6%
|
7 518
+6%
|
8 083
+8%
|
8 333
+3%
|
8 275
-1%
|
8 865
+7%
|
9 020
+2%
|
9 446
+5%
|
9 922
+5%
|
10 199
+3%
|
10 626
+4%
|
11 963
+13%
|
13 562
+13%
|
14 402
+6%
|
14 200
-1%
|
13 319
-6%
|
11 879
-11%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 872)
|
(3 056)
|
(3 266)
|
(3 467)
|
(3 545)
|
(3 611)
|
(3 889)
|
(4 115)
|
(4 406)
|
(4 109)
|
(3 807)
|
(3 740)
|
(3 660)
|
(3 495)
|
(2 969)
|
(3 804)
|
(3 585)
|
(3 588)
|
(3 660)
|
(3 811)
|
(3 964)
|
(4 093)
|
(4 174)
|
(4 180)
|
(4 185)
|
(4 156)
|
(4 367)
|
(4 598)
|
(4 807)
|
(4 976)
|
(5 034)
|
(5 033)
|
(5 086)
|
(5 153)
|
(5 144)
|
(5 334)
|
(5 091)
|
(5 167)
|
(5 071)
|
(5 017)
|
(5 017)
|
(4 878)
|
(4 829)
|
(4 813)
|
(4 743)
|
(4 750)
|
(4 741)
|
(4 788)
|
(4 897)
|
(5 132)
|
(5 328)
|
(5 469)
|
(5 424)
|
(5 179)
|
(3 866)
|
(5 172)
|
(5 199)
|
(5 314)
|
(5 221)
|
(5 291)
|
(5 435)
|
(5 522)
|
(5 880)
|
(6 298)
|
(6 841)
|
(7 360)
|
(7 592)
|
(8 000)
|
(8 219)
|
(8 236)
|
(9 098)
|
(9 125)
|
(8 877)
|
(8 693)
|
(8 203)
|
|
| Selling, General & Administrative |
(2 872)
|
(3 056)
|
(3 266)
|
(3 467)
|
(3 545)
|
(3 611)
|
(3 774)
|
(3 885)
|
(4 060)
|
(3 878)
|
(3 691)
|
(3 441)
|
(3 362)
|
(3 196)
|
(2 969)
|
(3 619)
|
(3 585)
|
(3 588)
|
(3 660)
|
(3 630)
|
(3 964)
|
(4 093)
|
(4 174)
|
(4 004)
|
(4 186)
|
(4 156)
|
(4 367)
|
(4 401)
|
(4 807)
|
(4 973)
|
(5 033)
|
(4 790)
|
(5 083)
|
(5 153)
|
(5 142)
|
(4 953)
|
(5 090)
|
(5 165)
|
(5 070)
|
(4 788)
|
(5 018)
|
(4 879)
|
(4 829)
|
(4 598)
|
(4 742)
|
(4 748)
|
(4 741)
|
(4 624)
|
(4 895)
|
(5 133)
|
(5 327)
|
(5 259)
|
(5 424)
|
(5 177)
|
(3 743)
|
(5 170)
|
(5 197)
|
(5 312)
|
(5 035)
|
(5 289)
|
(5 435)
|
(5 521)
|
(5 709)
|
(6 297)
|
(6 839)
|
(7 360)
|
(7 278)
|
(7 999)
|
(8 218)
|
(8 235)
|
(8 690)
|
(9 124)
|
(8 876)
|
(8 692)
|
(7 779)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(30)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(42)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(48)
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(18)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(115)
|
(230)
|
(346)
|
(231)
|
(116)
|
(299)
|
0
|
0
|
0
|
(186)
|
0
|
0
|
0
|
(167)
|
0
|
0
|
0
|
(146)
|
0
|
0
|
0
|
(178)
|
0
|
0
|
0
|
(241)
|
0
|
0
|
0
|
(380)
|
0
|
0
|
0
|
(195)
|
0
|
0
|
0
|
(173)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
(161)
|
0
|
0
|
(104)
|
0
|
0
|
0
|
(164)
|
0
|
0
|
0
|
(170)
|
0
|
0
|
0
|
(305)
|
0
|
0
|
0
|
(394)
|
0
|
0
|
0
|
(405)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(299)
|
(299)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(1)
|
0
|
(3)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(2)
|
0
|
(2)
|
(2)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
1 050
N/A
|
1 188
+13%
|
1 202
+1%
|
1 043
-13%
|
1 022
-2%
|
823
-19%
|
(40)
N/A
|
(729)
-1 741%
|
(1 597)
-119%
|
(1 356)
+15%
|
(1 292)
+5%
|
(1 029)
+20%
|
(753)
+27%
|
(713)
+5%
|
(293)
+59%
|
87
N/A
|
348
+300%
|
685
+97%
|
764
+12%
|
836
+9%
|
880
+5%
|
941
+7%
|
980
+4%
|
1 210
+24%
|
1 157
-4%
|
1 422
+23%
|
1 657
+17%
|
1 672
+1%
|
1 599
-4%
|
1 357
-15%
|
1 137
-16%
|
1 232
+8%
|
1 413
+15%
|
1 615
+14%
|
1 922
+19%
|
1 746
-9%
|
2 201
+26%
|
2 324
+6%
|
2 490
+7%
|
2 597
+4%
|
2 654
+2%
|
2 958
+11%
|
3 139
+6%
|
3 063
-2%
|
3 173
+4%
|
3 022
-5%
|
2 762
-9%
|
2 622
-5%
|
2 482
-5%
|
2 118
-15%
|
1 873
-12%
|
1 583
-15%
|
1 301
-18%
|
1 471
+13%
|
1 037
-30%
|
1 359
+31%
|
1 357
0%
|
1 357
N/A
|
1 870
+38%
|
2 227
+19%
|
2 648
+19%
|
2 811
+6%
|
2 395
-15%
|
2 567
+7%
|
2 179
-15%
|
2 086
-4%
|
2 330
+12%
|
2 199
-6%
|
2 407
+9%
|
3 727
+55%
|
4 464
+20%
|
5 277
+18%
|
5 323
+1%
|
4 626
-13%
|
3 676
-21%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(34)
|
(49)
|
(56)
|
(65)
|
(76)
|
(100)
|
1 021
|
1 012
|
978
|
973
|
(170)
|
(180)
|
(287)
|
(242)
|
(204)
|
(168)
|
(15)
|
(18)
|
(5)
|
8
|
23
|
18
|
9
|
(1)
|
(12)
|
203
|
204
|
216
|
262
|
38
|
38
|
28
|
(15)
|
(13)
|
(9)
|
(6)
|
(5)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
192
|
(2)
|
(66)
|
(133)
|
(210)
|
(243)
|
(179)
|
(112)
|
(26)
|
10
|
11
|
12
|
14
|
16
|
15
|
17
|
41
|
|
| Non-Reccuring Items |
20
|
23
|
22
|
21
|
(2)
|
(2)
|
(10)
|
37
|
38
|
47
|
(0)
|
(5)
|
(15)
|
(150)
|
(147)
|
(162)
|
(162)
|
(26)
|
(25)
|
(2)
|
(3)
|
(4)
|
(3)
|
(1)
|
(3)
|
(5)
|
(8)
|
(22)
|
(20)
|
(21)
|
(21)
|
(65)
|
(71)
|
(65)
|
(65)
|
(108)
|
(215)
|
(219)
|
(220)
|
(7)
|
(15)
|
(34)
|
(32)
|
(37)
|
(29)
|
(28)
|
(28)
|
(218)
|
(218)
|
(193)
|
(193)
|
(48)
|
(33)
|
(38)
|
11
|
10
|
(5)
|
(5)
|
(8)
|
(7)
|
(7)
|
(7)
|
(2)
|
(143)
|
(152)
|
(120)
|
(118)
|
(2)
|
(15)
|
(1 392)
|
(1 489)
|
(1 509)
|
(1 549)
|
(406)
|
(689)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
(0)
|
0
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
12
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
8
|
6
|
10
|
5
|
6
|
22
|
121
|
290
|
476
|
452
|
365
|
560
|
581
|
596
|
302
|
388
|
384
|
391
|
413
|
429
|
483
|
522
|
549
|
571
|
599
|
607
|
611
|
593
|
602
|
577
|
565
|
482
|
461
|
459
|
457
|
549
|
568
|
578
|
584
|
581
|
610
|
621
|
640
|
560
|
565
|
573
|
568
|
627
|
629
|
625
|
629
|
596
|
582
|
584
|
431
|
597
|
760
|
753
|
545
|
758
|
606
|
625
|
606
|
604
|
582
|
560
|
565
|
572
|
596
|
645
|
705
|
718
|
706
|
643
|
596
|
|
| Pre-Tax Income |
1 077
N/A
|
1 217
+13%
|
1 233
+1%
|
1 069
-13%
|
1 026
-4%
|
843
-18%
|
53
-94%
|
(436)
N/A
|
(1 132)
-160%
|
(913)
+19%
|
(992)
-9%
|
(550)
+45%
|
(287)
+48%
|
754
N/A
|
875
+16%
|
1 282
+46%
|
1 544
+20%
|
880
-43%
|
971
+10%
|
980
+1%
|
1 123
+15%
|
1 255
+12%
|
1 358
+8%
|
1 765
+30%
|
1 734
-2%
|
2 018
+16%
|
2 268
+12%
|
2 266
0%
|
2 199
-3%
|
1 921
-13%
|
1 679
-13%
|
1 637
-3%
|
2 006
+23%
|
2 213
+10%
|
2 530
+14%
|
2 449
-3%
|
2 592
+6%
|
2 721
+5%
|
2 882
+6%
|
3 171
+10%
|
3 236
+2%
|
3 536
+9%
|
3 741
+6%
|
3 593
-4%
|
3 706
+3%
|
3 564
-4%
|
3 312
-7%
|
3 030
-9%
|
2 892
-5%
|
2 550
-12%
|
2 309
-9%
|
2 131
-8%
|
1 850
-13%
|
2 017
+9%
|
1 520
-25%
|
1 967
+29%
|
2 114
+7%
|
2 107
0%
|
2 599
+23%
|
2 976
+15%
|
3 181
+7%
|
3 296
+4%
|
2 789
-15%
|
2 785
0%
|
2 430
-13%
|
2 413
-1%
|
2 750
+14%
|
2 778
+1%
|
2 998
+8%
|
2 992
0%
|
3 694
+23%
|
4 502
+22%
|
4 495
0%
|
4 880
+9%
|
3 624
-26%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(508)
|
(568)
|
(566)
|
(494)
|
(451)
|
(375)
|
(60)
|
151
|
447
|
186
|
162
|
(57)
|
497
|
104
|
94
|
(132)
|
(723)
|
(442)
|
(515)
|
(533)
|
(576)
|
(610)
|
(601)
|
(688)
|
(678)
|
(776)
|
(870)
|
(845)
|
(820)
|
(702)
|
(625)
|
(672)
|
(780)
|
(822)
|
(902)
|
(827)
|
(885)
|
(947)
|
(1 026)
|
(1 055)
|
(1 065)
|
(1 162)
|
(1 201)
|
(1 223)
|
(1 264)
|
(1 211)
|
(1 128)
|
(1 058)
|
(1 017)
|
(914)
|
(841)
|
(738)
|
(631)
|
(684)
|
(465)
|
(614)
|
(677)
|
(616)
|
(787)
|
(903)
|
(968)
|
(1 093)
|
(914)
|
(959)
|
(851)
|
(811)
|
(766)
|
(719)
|
(796)
|
(834)
|
(1 246)
|
(1 495)
|
(1 441)
|
(1 554)
|
(1 160)
|
|
| Income from Continuing Operations |
570
|
650
|
667
|
576
|
575
|
468
|
(6)
|
(285)
|
(685)
|
(727)
|
(831)
|
(607)
|
210
|
858
|
970
|
1 150
|
822
|
438
|
456
|
448
|
547
|
644
|
757
|
1 076
|
1 056
|
1 243
|
1 398
|
1 421
|
1 379
|
1 220
|
1 055
|
965
|
1 226
|
1 391
|
1 628
|
1 622
|
1 707
|
1 774
|
1 856
|
2 116
|
2 171
|
2 374
|
2 540
|
2 370
|
2 442
|
2 353
|
2 184
|
1 972
|
1 875
|
1 636
|
1 468
|
1 393
|
1 219
|
1 333
|
1 055
|
1 353
|
1 437
|
1 491
|
1 812
|
2 073
|
2 213
|
2 203
|
1 875
|
1 826
|
1 579
|
1 602
|
1 984
|
2 059
|
2 202
|
2 158
|
2 448
|
3 007
|
3 054
|
3 326
|
2 464
|
|
| 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
|
6
|
7
|
13
|
19
|
17
|
20
|
18
|
18
|
18
|
15
|
14
|
6
|
(21)
|
(34)
|
(42)
|
(41)
|
(22)
|
(14)
|
(10)
|
(9)
|
(12)
|
|
| Net Income (Common) |
570
N/A
|
650
+14%
|
667
+3%
|
576
-14%
|
575
0%
|
468
-19%
|
(6)
N/A
|
(285)
-4 416%
|
(685)
-141%
|
(727)
-6%
|
(831)
-14%
|
(607)
+27%
|
210
N/A
|
858
+309%
|
970
+13%
|
1 150
+19%
|
822
-29%
|
438
-47%
|
456
+4%
|
448
-2%
|
547
+22%
|
644
+18%
|
757
+17%
|
1 076
+42%
|
1 056
-2%
|
1 243
+18%
|
1 398
+13%
|
1 420
+2%
|
1 378
-3%
|
1 218
-12%
|
1 054
-13%
|
965
-8%
|
1 226
+27%
|
1 392
+14%
|
1 627
+17%
|
1 621
0%
|
1 705
+5%
|
1 773
+4%
|
1 855
+5%
|
2 116
+14%
|
2 172
+3%
|
2 373
+9%
|
2 541
+7%
|
2 369
-7%
|
2 441
+3%
|
2 352
-4%
|
2 183
-7%
|
1 971
-10%
|
1 873
-5%
|
1 636
-13%
|
1 467
-10%
|
1 393
-5%
|
1 219
-12%
|
1 333
+9%
|
1 062
-20%
|
1 361
+28%
|
1 452
+7%
|
1 511
+4%
|
1 829
+21%
|
2 093
+14%
|
2 231
+7%
|
2 222
0%
|
1 893
-15%
|
1 841
-3%
|
1 593
-13%
|
1 606
+1%
|
1 962
+22%
|
2 022
+3%
|
2 158
+7%
|
2 115
-2%
|
2 425
+15%
|
2 993
+23%
|
3 043
+2%
|
3 317
+9%
|
2 452
-26%
|
|
| EPS (Diluted) |
8.88
N/A
|
9.98
+12%
|
10.37
+4%
|
8.94
-14%
|
8.84
-1%
|
7.27
-18%
|
-0.09
N/A
|
-4.42
-4 811%
|
-10.77
-144%
|
-11.43
-6%
|
-12.91
-13%
|
-9.54
+26%
|
3.27
N/A
|
13.41
+310%
|
15.16
+13%
|
17.96
+18%
|
13.14
-27%
|
6.97
-47%
|
7.35
+5%
|
7.22
-2%
|
8.71
+21%
|
10.08
+16%
|
12.3
+22%
|
17.07
+39%
|
16.76
-2%
|
19.69
+17%
|
22.12
+12%
|
22.53
+2%
|
21.26
-6%
|
18.88
-11%
|
16.36
-13%
|
14.85
-9%
|
17.51
+18%
|
19.88
+14%
|
23.2
+17%
|
23.12
0%
|
24.18
+5%
|
25.07
+4%
|
26.16
+4%
|
29.88
+14%
|
30.5
+2%
|
33.28
+9%
|
35.63
+7%
|
33.28
-7%
|
34.18
+3%
|
32.35
-5%
|
30.41
-6%
|
27.45
-10%
|
26.26
-4%
|
22.88
-13%
|
20.45
-11%
|
19.46
-5%
|
17.02
-13%
|
18.64
+10%
|
14.87
-20%
|
19.1
+28%
|
20.36
+7%
|
21.16
+4%
|
25.64
+21%
|
29.4
+15%
|
31.33
+7%
|
31.35
+0%
|
26.65
-15%
|
25.97
-3%
|
22.48
-13%
|
22.65
+1%
|
27.67
+22%
|
28.56
+3%
|
30.62
+7%
|
30.26
-1%
|
34.43
+14%
|
43.14
+25%
|
43.83
+2%
|
47.78
+9%
|
35.32
-26%
|
|
Switch to:
Switch to:
See Also
Discover More
