T.Hasegawa Co Ltd
TSE:4958
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
T.Hasegawa Co Ltd
TSE:4958
|
JP |
|
Kura Oncology Inc
NASDAQ:KURA
|
US |
|
L
|
Leong Hup International Bhd
KLSE:LIIHEN
|
MY |
|
Wira Global Solusi Tbk PT
IDX:WGSH
|
ID |
|
Eutelsat Communications SA
PAR:ETL
|
FR |
|
Dareway Software Co Ltd
SSE:688579
|
CN |
|
T
|
Tangshan Sunfar Silicon Industries Co Ltd
SSE:603938
|
CN |
Income Statement
Earnings Waterfall
T.Hasegawa Co Ltd
Income Statement
T.Hasegawa Co Ltd
| Dec-2005 | Mar-2006 | Jun-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Dec-2009 | Mar-2010 | 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
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
4
|
5
|
7
|
7
|
6
|
7
|
5
|
5
|
5
|
4
|
3
|
0
|
0
|
1
|
1
|
0
|
4
|
7
|
10
|
12
|
12
|
10
|
10
|
10
|
8
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
4
|
6
|
7
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
12
|
16
|
20
|
24
|
23
|
23
|
0
|
22
|
0
|
|
| Revenue |
35 317
N/A
|
35 166
0%
|
34 686
-1%
|
35 243
+2%
|
36 347
+3%
|
37 416
+3%
|
37 132
-1%
|
35 707
-4%
|
33 849
-5%
|
32 321
-5%
|
31 945
-1%
|
31 796
0%
|
31 947
+0%
|
32 334
+1%
|
32 935
+2%
|
45 167
+37%
|
45 584
+1%
|
45 251
-1%
|
45 248
0%
|
44 246
-2%
|
43 894
-1%
|
44 260
+1%
|
44 022
-1%
|
44 386
+1%
|
44 613
+1%
|
44 718
+0%
|
44 788
+0%
|
45 104
+1%
|
45 428
+1%
|
45 721
+1%
|
45 553
0%
|
44 917
-1%
|
44 541
-1%
|
45 100
+1%
|
45 676
+1%
|
47 228
+3%
|
48 007
+2%
|
48 174
+0%
|
48 312
+0%
|
47 591
-1%
|
47 924
+1%
|
47 757
0%
|
47 481
-1%
|
48 001
+1%
|
48 114
+0%
|
48 472
+1%
|
49 487
+2%
|
49 751
+1%
|
50 222
+1%
|
50 757
+1%
|
50 607
0%
|
50 493
0%
|
50 700
+0%
|
50 487
0%
|
50 423
0%
|
50 192
0%
|
50 023
0%
|
51 865
+4%
|
53 667
+3%
|
55 755
+4%
|
57 886
+4%
|
58 819
+2%
|
60 422
+3%
|
62 398
+3%
|
63 618
+2%
|
64 512
+1%
|
64 773
+0%
|
64 874
+0%
|
65 772
+1%
|
67 014
+2%
|
69 414
+4%
|
71 645
+3%
|
72 875
+2%
|
74 015
+2%
|
73 488
-1%
|
73 495
+0%
|
73 645
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(23 108)
|
(22 839)
|
(22 465)
|
(22 642)
|
(23 499)
|
(23 907)
|
(23 705)
|
(23 219)
|
(22 430)
|
(21 761)
|
(21 706)
|
(21 930)
|
(21 949)
|
(21 594)
|
(21 780)
|
(29 738)
|
(29 798)
|
(29 543)
|
(29 124)
|
(28 884)
|
(28 650)
|
(28 911)
|
(29 091)
|
(29 263)
|
(29 261)
|
(28 986)
|
(28 731)
|
(28 345)
|
(28 302)
|
(28 503)
|
(28 561)
|
(28 558)
|
(28 553)
|
(28 804)
|
(29 197)
|
(29 949)
|
(30 245)
|
(30 402)
|
(30 453)
|
(29 836)
|
(29 751)
|
(29 306)
|
(29 143)
|
(29 245)
|
(29 455)
|
(29 991)
|
(30 375)
|
(30 619)
|
(30 990)
|
(31 277)
|
(31 254)
|
(31 373)
|
(31 391)
|
(31 285)
|
(31 100)
|
(30 783)
|
(30 577)
|
(31 251)
|
(32 056)
|
(33 106)
|
(34 182)
|
(34 634)
|
(35 642)
|
(36 776)
|
(37 735)
|
(38 551)
|
(38 813)
|
(39 185)
|
(39 493)
|
(39 917)
|
(40 972)
|
(42 001)
|
(42 506)
|
(43 065)
|
(42 843)
|
(43 147)
|
(43 444)
|
|
| Gross Profit |
12 209
N/A
|
12 327
+1%
|
12 221
-1%
|
12 601
+3%
|
12 848
+2%
|
13 509
+5%
|
13 427
-1%
|
12 488
-7%
|
11 419
-9%
|
10 560
-8%
|
10 239
-3%
|
9 866
-4%
|
9 998
+1%
|
10 740
+7%
|
11 155
+4%
|
15 429
+38%
|
15 786
+2%
|
15 708
0%
|
16 124
+3%
|
15 362
-5%
|
15 244
-1%
|
15 349
+1%
|
14 931
-3%
|
15 123
+1%
|
15 352
+2%
|
15 732
+2%
|
16 057
+2%
|
16 759
+4%
|
17 126
+2%
|
17 218
+1%
|
16 992
-1%
|
16 359
-4%
|
15 988
-2%
|
16 296
+2%
|
16 479
+1%
|
17 279
+5%
|
17 762
+3%
|
17 772
+0%
|
17 859
+0%
|
17 755
-1%
|
18 173
+2%
|
18 451
+2%
|
18 338
-1%
|
18 756
+2%
|
18 659
-1%
|
18 481
-1%
|
19 112
+3%
|
19 132
+0%
|
19 232
+1%
|
19 480
+1%
|
19 353
-1%
|
19 120
-1%
|
19 309
+1%
|
19 202
-1%
|
19 323
+1%
|
19 409
+0%
|
19 446
+0%
|
20 614
+6%
|
21 611
+5%
|
22 649
+5%
|
23 704
+5%
|
24 185
+2%
|
24 780
+2%
|
25 622
+3%
|
25 883
+1%
|
25 961
+0%
|
25 960
0%
|
25 689
-1%
|
26 279
+2%
|
27 097
+3%
|
28 442
+5%
|
29 644
+4%
|
30 369
+2%
|
30 950
+2%
|
30 645
-1%
|
30 348
-1%
|
30 201
0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(7 503)
|
(7 561)
|
(7 672)
|
(7 798)
|
(7 846)
|
(7 969)
|
(8 028)
|
(7 978)
|
(8 029)
|
(7 953)
|
(7 843)
|
(7 715)
|
(7 822)
|
(7 998)
|
(8 087)
|
(11 004)
|
(10 915)
|
(10 793)
|
(10 821)
|
(10 776)
|
(10 739)
|
(10 816)
|
(10 841)
|
(10 797)
|
(10 870)
|
(10 925)
|
(11 076)
|
(11 321)
|
(11 592)
|
(11 804)
|
(11 914)
|
(11 978)
|
(12 079)
|
(12 369)
|
(12 620)
|
(12 927)
|
(13 058)
|
(12 914)
|
(12 887)
|
(12 595)
|
(12 461)
|
(12 477)
|
(12 648)
|
(13 150)
|
(13 502)
|
(13 805)
|
(13 994)
|
(14 074)
|
(14 227)
|
(14 351)
|
(14 333)
|
(14 442)
|
(16 725)
|
(16 638)
|
(14 159)
|
(14 053)
|
(14 319)
|
(14 759)
|
(15 307)
|
(15 790)
|
(16 240)
|
(16 471)
|
(16 976)
|
(17 571)
|
(17 914)
|
(18 148)
|
(18 196)
|
(18 182)
|
(18 476)
|
(18 880)
|
(19 387)
|
(20 273)
|
(20 925)
|
(21 356)
|
(21 520)
|
(21 833)
|
(22 019)
|
|
| Selling, General & Administrative |
(7 503)
|
(7 563)
|
(7 672)
|
(7 798)
|
(7 838)
|
(7 969)
|
(8 028)
|
(7 948)
|
(8 029)
|
(7 953)
|
(8 094)
|
(7 715)
|
(7 822)
|
(7 998)
|
(8 087)
|
(10 114)
|
(10 915)
|
(10 793)
|
(10 821)
|
(9 831)
|
(10 739)
|
(10 816)
|
(10 841)
|
(9 935)
|
(10 868)
|
(10 924)
|
(11 075)
|
(10 605)
|
(11 593)
|
(11 803)
|
(11 913)
|
(11 247)
|
(12 077)
|
(12 368)
|
(12 619)
|
(12 043)
|
(13 056)
|
(12 912)
|
(12 885)
|
(11 690)
|
(12 460)
|
(12 476)
|
(12 648)
|
(12 101)
|
(13 501)
|
(13 804)
|
(13 992)
|
(12 680)
|
(14 223)
|
(14 347)
|
(14 329)
|
(13 145)
|
(14 351)
|
(14 275)
|
(14 159)
|
(13 032)
|
(14 318)
|
(14 758)
|
(15 305)
|
(14 044)
|
(16 237)
|
(16 469)
|
(16 974)
|
(15 323)
|
(17 914)
|
(18 147)
|
(18 195)
|
(15 691)
|
(18 475)
|
(18 879)
|
(19 386)
|
(17 579)
|
(20 924)
|
(21 355)
|
(21 518)
|
(18 805)
|
(22 017)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(890)
|
0
|
0
|
0
|
(945)
|
0
|
0
|
0
|
(861)
|
0
|
0
|
0
|
(715)
|
0
|
0
|
0
|
(730)
|
0
|
0
|
0
|
(882)
|
0
|
0
|
0
|
(904)
|
0
|
0
|
0
|
(1 048)
|
0
|
0
|
0
|
(1 393)
|
0
|
0
|
0
|
(1 296)
|
0
|
0
|
0
|
(1 020)
|
0
|
0
|
0
|
(1 744)
|
0
|
0
|
0
|
(2 247)
|
0
|
0
|
0
|
(2 490)
|
0
|
0
|
0
|
(2 693)
|
0
|
0
|
0
|
(3 027)
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(8)
|
0
|
0
|
(30)
|
0
|
0
|
251
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(4)
|
(4)
|
(4)
|
(1)
|
(2 374)
|
(2 363)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(3)
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(2)
|
|
| Operating Income |
4 706
N/A
|
4 766
+1%
|
4 549
-5%
|
4 803
+6%
|
5 002
+4%
|
5 540
+11%
|
5 399
-3%
|
4 510
-16%
|
3 390
-25%
|
2 607
-23%
|
2 396
-8%
|
2 151
-10%
|
2 176
+1%
|
2 742
+26%
|
3 068
+12%
|
4 425
+44%
|
4 871
+10%
|
4 915
+1%
|
5 303
+8%
|
4 586
-14%
|
4 505
-2%
|
4 533
+1%
|
4 090
-10%
|
4 326
+6%
|
4 482
+4%
|
4 807
+7%
|
4 981
+4%
|
5 438
+9%
|
5 534
+2%
|
5 414
-2%
|
5 078
-6%
|
4 381
-14%
|
3 909
-11%
|
3 927
+0%
|
3 859
-2%
|
4 352
+13%
|
4 704
+8%
|
4 858
+3%
|
4 972
+2%
|
5 160
+4%
|
5 712
+11%
|
5 974
+5%
|
5 690
-5%
|
5 606
-1%
|
5 157
-8%
|
4 676
-9%
|
5 118
+9%
|
5 058
-1%
|
5 005
-1%
|
5 129
+2%
|
5 020
-2%
|
4 678
-7%
|
2 584
-45%
|
2 564
-1%
|
5 164
+101%
|
5 356
+4%
|
5 127
-4%
|
5 855
+14%
|
6 304
+8%
|
6 859
+9%
|
7 464
+9%
|
7 714
+3%
|
7 804
+1%
|
8 051
+3%
|
7 969
-1%
|
7 813
-2%
|
7 764
-1%
|
7 507
-3%
|
7 803
+4%
|
8 217
+5%
|
9 055
+10%
|
9 371
+3%
|
9 444
+1%
|
9 594
+2%
|
9 125
-5%
|
8 515
-7%
|
8 182
-4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(59)
|
105
|
156
|
352
|
242
|
176
|
110
|
40
|
62
|
138
|
159
|
250
|
318
|
285
|
326
|
487
|
594
|
777
|
856
|
765
|
497
|
301
|
508
|
537
|
628
|
704
|
423
|
316
|
214
|
0
|
57
|
166
|
256
|
450
|
518
|
312
|
302
|
393
|
414
|
378
|
493
|
387
|
3 067
|
3 127
|
3 048
|
3 968
|
1 256
|
2 349
|
2 514
|
1 962
|
2 795
|
1 750
|
2 247
|
3 855
|
3 160
|
2 914
|
2 602
|
1 789
|
1 754
|
1 869
|
1 552
|
563
|
1 143
|
1 403
|
1 270
|
1 142
|
1 503
|
1 331
|
|
| Non-Reccuring Items |
(123)
|
(131)
|
(53)
|
(28)
|
(75)
|
(5)
|
11
|
18
|
(84)
|
(156)
|
(304)
|
(295)
|
(489)
|
(314)
|
(409)
|
(568)
|
(124)
|
(180)
|
(81)
|
(63)
|
(303)
|
(235)
|
(227)
|
(173)
|
(170)
|
(151)
|
(438)
|
(659)
|
(663)
|
(673)
|
(383)
|
(127)
|
(101)
|
(163)
|
(191)
|
(239)
|
(240)
|
(171)
|
(134)
|
(127)
|
(139)
|
(184)
|
(168)
|
(94)
|
(105)
|
(59)
|
(58)
|
(54)
|
(26)
|
(30)
|
(60)
|
(2 376)
|
0
|
0
|
(2 361)
|
(58)
|
(61)
|
(65)
|
(45)
|
(38)
|
(39)
|
(44)
|
(32)
|
(38)
|
(44)
|
(59)
|
(65)
|
(65)
|
(57)
|
(54)
|
(55)
|
(353)
|
(356)
|
(446)
|
(458)
|
(308)
|
(309)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
75
|
75
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
320
|
320
|
320
|
359
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(177)
|
(182)
|
(68)
|
(61)
|
(5)
|
(55)
|
(110)
|
(272)
|
(135)
|
(59)
|
(72)
|
72
|
46
|
4
|
25
|
35
|
32
|
71
|
55
|
65
|
68
|
56
|
60
|
52
|
72
|
88
|
89
|
73
|
66
|
58
|
47
|
70
|
60
|
72
|
90
|
77
|
73
|
39
|
79
|
89
|
94
|
108
|
41
|
32
|
126
|
144
|
97
|
103
|
100
|
77
|
95
|
95
|
109
|
118
|
97
|
115
|
153
|
151
|
125
|
76
|
68
|
79
|
111
|
94
|
99
|
119
|
123
|
126
|
134
|
192
|
176
|
9
|
109
|
27
|
28
|
84
|
86
|
|
| Pre-Tax Income |
4 406
N/A
|
4 453
+1%
|
4 428
-1%
|
4 714
+6%
|
4 922
+4%
|
5 480
+11%
|
5 300
-3%
|
4 256
-20%
|
3 171
-25%
|
2 333
-26%
|
2 125
-9%
|
2 084
-2%
|
2 085
+0%
|
2 674
+28%
|
2 859
+7%
|
4 001
+40%
|
4 818
+20%
|
4 867
+1%
|
5 415
+11%
|
4 747
-12%
|
4 520
-5%
|
4 672
+3%
|
4 208
-10%
|
4 532
+8%
|
4 872
+8%
|
5 339
+10%
|
5 410
+1%
|
5 708
+6%
|
5 702
0%
|
5 296
-7%
|
5 043
-5%
|
4 832
-4%
|
4 405
-9%
|
4 464
+1%
|
4 462
0%
|
4 613
+3%
|
4 853
+5%
|
4 940
+2%
|
4 917
0%
|
5 179
+5%
|
5 833
+13%
|
6 154
+6%
|
6 088
-1%
|
6 137
+1%
|
5 490
-11%
|
5 063
-8%
|
5 550
+10%
|
5 521
-1%
|
5 457
-1%
|
5 669
+4%
|
5 442
-4%
|
5 464
+0%
|
6 140
+12%
|
6 050
-1%
|
7 188
+19%
|
7 028
-2%
|
7 568
+8%
|
8 455
+12%
|
8 346
-1%
|
9 692
+16%
|
9 243
-5%
|
9 996
+8%
|
11 738
+17%
|
11 267
-4%
|
10 938
-3%
|
10 475
-4%
|
9 611
-8%
|
9 322
-3%
|
9 749
+5%
|
9 907
+2%
|
9 739
-2%
|
10 170
+4%
|
10 600
+4%
|
10 445
-1%
|
9 837
-6%
|
9 794
0%
|
9 290
-5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 697)
|
(1 651)
|
(1 627)
|
(1 651)
|
(1 795)
|
(1 946)
|
(1 963)
|
(1 555)
|
(1 272)
|
(928)
|
(853)
|
(698)
|
(627)
|
(863)
|
(914)
|
(1 156)
|
(1 446)
|
(1 519)
|
(1 741)
|
(1 622)
|
(1 800)
|
(1 780)
|
(1 720)
|
(1 946)
|
(1 771)
|
(1 906)
|
(2 176)
|
(2 189)
|
(2 197)
|
(2 154)
|
(1 693)
|
(1 593)
|
(1 460)
|
(1 621)
|
(1 591)
|
(1 569)
|
(1 648)
|
(1 530)
|
(1 518)
|
(1 542)
|
(1 742)
|
(1 709)
|
(1 732)
|
(1 837)
|
(1 611)
|
(1 497)
|
(1 583)
|
(1 420)
|
(1 372)
|
(1 424)
|
(1 287)
|
(1 343)
|
(1 576)
|
(1 599)
|
(1 872)
|
(1 938)
|
(2 067)
|
(2 319)
|
(2 387)
|
(2 929)
|
(2 831)
|
(3 017)
|
(3 491)
|
(3 207)
|
(3 069)
|
(2 944)
|
(2 788)
|
(2 650)
|
(2 787)
|
(2 861)
|
(2 804)
|
(2 968)
|
(3 268)
|
(3 083)
|
(2 875)
|
(2 873)
|
(2 698)
|
|
| Income from Continuing Operations |
2 709
|
2 802
|
2 801
|
3 063
|
3 127
|
3 534
|
3 337
|
2 701
|
1 899
|
1 405
|
1 272
|
1 386
|
1 458
|
1 811
|
1 945
|
2 845
|
3 372
|
3 348
|
3 674
|
3 125
|
2 720
|
2 892
|
2 488
|
2 586
|
3 101
|
3 433
|
3 234
|
3 519
|
3 505
|
3 142
|
3 350
|
3 239
|
2 945
|
2 843
|
2 871
|
3 044
|
3 205
|
3 410
|
3 399
|
3 637
|
4 091
|
4 445
|
4 356
|
4 300
|
3 879
|
3 566
|
3 967
|
4 101
|
4 085
|
4 245
|
4 155
|
4 121
|
4 564
|
4 451
|
5 316
|
5 090
|
5 501
|
6 136
|
5 959
|
6 763
|
6 412
|
6 979
|
8 247
|
8 060
|
7 869
|
7 531
|
6 823
|
6 672
|
6 962
|
7 046
|
6 935
|
7 202
|
7 332
|
7 362
|
6 962
|
6 921
|
6 592
|
|
| 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
|
(15)
|
(36)
|
(53)
|
(53)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
2 705
N/A
|
2 799
+3%
|
2 800
+0%
|
3 064
+9%
|
3 126
+2%
|
3 531
+13%
|
3 334
-6%
|
2 698
-19%
|
1 898
-30%
|
1 402
-26%
|
1 274
-9%
|
1 380
+8%
|
1 455
+5%
|
1 805
+24%
|
1 943
+8%
|
2 840
+46%
|
3 367
+19%
|
3 343
-1%
|
3 666
+10%
|
3 115
-15%
|
2 711
-13%
|
2 886
+6%
|
2 483
-14%
|
2 586
+4%
|
3 101
+20%
|
3 433
+11%
|
3 234
-6%
|
3 518
+9%
|
3 504
0%
|
3 140
-10%
|
3 349
+7%
|
3 239
-3%
|
2 945
-9%
|
2 843
-3%
|
2 871
+1%
|
3 043
+6%
|
3 204
+5%
|
3 409
+6%
|
3 399
0%
|
3 637
+7%
|
4 090
+12%
|
4 445
+9%
|
4 356
-2%
|
4 299
-1%
|
3 878
-10%
|
3 565
-8%
|
3 966
+11%
|
4 100
+3%
|
4 084
0%
|
4 244
+4%
|
4 153
-2%
|
4 121
-1%
|
4 564
+11%
|
4 452
-2%
|
5 316
+19%
|
5 090
-4%
|
5 501
+8%
|
6 136
+12%
|
5 959
-3%
|
6 763
+13%
|
6 397
-5%
|
6 943
+9%
|
8 194
+18%
|
8 007
-2%
|
7 831
-2%
|
7 513
-4%
|
6 824
-9%
|
6 671
-2%
|
6 961
+4%
|
7 045
+1%
|
6 933
-2%
|
7 201
+4%
|
7 331
+2%
|
7 362
+0%
|
6 962
-5%
|
6 921
-1%
|
6 593
-5%
|
|
| EPS (Diluted) |
61.47
N/A
|
62.2
+1%
|
63.63
+2%
|
69.63
+9%
|
69.46
0%
|
80.25
+16%
|
75.77
-6%
|
59.95
-21%
|
43.13
-28%
|
32.6
-24%
|
29.62
-9%
|
32.09
+8%
|
33.83
+5%
|
41.97
+24%
|
47.39
+13%
|
67.61
+43%
|
80.16
+19%
|
79.59
-1%
|
87.28
+10%
|
74.16
-15%
|
64.54
-13%
|
68.71
+6%
|
59.11
-14%
|
61.57
+4%
|
73.83
+20%
|
81.73
+11%
|
77
-6%
|
83.76
+9%
|
83.42
0%
|
74.76
-10%
|
79.73
+7%
|
77.11
-3%
|
70.11
-9%
|
67.69
-3%
|
68.35
+1%
|
73.16
+7%
|
76.28
+4%
|
81.17
+6%
|
80.92
0%
|
85.66
+6%
|
97.38
+14%
|
105.83
+9%
|
101.3
-4%
|
101.17
0%
|
92.33
-9%
|
82.9
-10%
|
94.42
+14%
|
96.41
+2%
|
97.17
+1%
|
101.9
+5%
|
99.8
-2%
|
98.75
-1%
|
109.75
+11%
|
107
-3%
|
127.7
+19%
|
122.32
-4%
|
132.16
+8%
|
147.34
+11%
|
143.95
-2%
|
162.98
+13%
|
155.03
-5%
|
168.31
+9%
|
198.62
+18%
|
193.97
-2%
|
189.73
-2%
|
181.87
-4%
|
165.21
-9%
|
161.52
-2%
|
168.51
+4%
|
170.59
+1%
|
167.68
-2%
|
174.25
+4%
|
178.08
+2%
|
179.07
+1%
|
169.47
-5%
|
168.61
-1%
|
162.11
-4%
|
|