Nippon Seisen Co Ltd
TSE:5659
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Nippon Seisen Co Ltd
TSE:5659
|
JP |
|
W
|
Willfar Information Technology Co Ltd
SSE:688100
|
CN |
|
TJX Companies Inc
NYSE:TJX
|
US |
|
C
|
Cyviz AS
OSE:CYVIZ
|
NO |
|
REC Limited
NSE:RECLTD
|
IN |
Income Statement
Earnings Waterfall
Nippon Seisen Co Ltd
Income Statement
Nippon Seisen Co Ltd
| 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 |
9
|
0
|
0
|
12
|
0
|
0
|
15
|
0
|
0
|
11
|
0
|
0
|
9
|
0
|
0
|
5
|
11
|
16
|
23
|
23
|
23
|
23
|
22
|
22
|
21
|
21
|
22
|
22
|
21
|
21
|
18
|
17
|
17
|
16
|
16
|
15
|
14
|
13
|
11
|
10
|
9
|
8
|
9
|
9
|
10
|
10
|
9
|
8
|
7
|
7
|
7
|
8
|
7
|
7
|
6
|
5
|
5
|
5
|
5
|
5
|
5
|
4
|
4
|
0
|
3
|
3
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
0
|
0
|
0
|
|
| Revenue |
16 952
N/A
|
16 881
0%
|
17 075
+1%
|
17 538
+3%
|
18 458
+5%
|
19 515
+6%
|
21 296
+9%
|
22 048
+4%
|
25 270
+15%
|
28 056
+11%
|
30 858
+10%
|
28 583
-7%
|
21 933
-23%
|
17 632
-20%
|
16 613
-6%
|
21 050
+27%
|
23 324
+11%
|
24 634
+6%
|
32 813
+33%
|
33 010
+1%
|
33 296
+1%
|
33 292
0%
|
32 878
-1%
|
31 883
-3%
|
30 897
-3%
|
29 943
-3%
|
29 500
-1%
|
29 404
0%
|
29 670
+1%
|
30 297
+2%
|
30 917
+2%
|
31 418
+2%
|
32 114
+2%
|
32 940
+3%
|
33 530
+2%
|
33 901
+1%
|
33 582
-1%
|
32 862
-2%
|
32 162
-2%
|
31 221
-3%
|
30 981
-1%
|
31 253
+1%
|
31 799
+2%
|
33 560
+6%
|
35 131
+5%
|
36 397
+4%
|
37 451
+3%
|
38 111
+2%
|
38 786
+2%
|
39 066
+1%
|
38 760
-1%
|
37 507
-3%
|
36 022
-4%
|
35 306
-2%
|
34 910
-1%
|
34 427
-1%
|
33 098
-4%
|
32 779
-1%
|
34 108
+4%
|
36 553
+7%
|
40 125
+10%
|
42 964
+7%
|
44 795
+4%
|
46 371
+4%
|
48 099
+4%
|
49 105
+2%
|
49 055
0%
|
47 650
-3%
|
46 098
-3%
|
44 983
-2%
|
44 727
-1%
|
45 457
+2%
|
46 343
+2%
|
47 064
+2%
|
46 749
-1%
|
46 482
-1%
|
45 856
-1%
|
45 924
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(13 474)
|
(13 540)
|
(13 670)
|
(14 059)
|
(14 776)
|
(15 561)
|
(16 915)
|
(17 446)
|
(20 908)
|
(23 927)
|
(26 852)
|
(25 001)
|
(20 023)
|
(16 417)
|
(14 698)
|
(17 235)
|
(18 692)
|
(19 732)
|
(26 443)
|
(26 563)
|
(26 874)
|
(27 296)
|
(27 058)
|
(26 337)
|
(25 730)
|
(25 103)
|
(24 843)
|
(24 932)
|
(25 085)
|
(25 383)
|
(25 871)
|
(26 180)
|
(26 817)
|
(27 595)
|
(28 090)
|
(28 394)
|
(28 065)
|
(27 544)
|
(26 822)
|
(26 272)
|
(25 956)
|
(25 817)
|
(26 257)
|
(27 267)
|
(28 372)
|
(29 508)
|
(30 298)
|
(30 691)
|
(31 540)
|
(31 780)
|
(31 848)
|
(31 533)
|
(30 542)
|
(30 128)
|
(29 691)
|
(29 096)
|
(27 880)
|
(27 557)
|
(28 589)
|
(30 314)
|
(33 027)
|
(35 111)
|
(36 851)
|
(37 968)
|
(40 450)
|
(41 368)
|
(41 429)
|
(40 775)
|
(38 806)
|
(38 401)
|
(37 663)
|
(38 080)
|
(38 507)
|
(38 697)
|
(38 531)
|
(38 966)
|
(38 764)
|
(39 060)
|
|
| Gross Profit |
3 478
N/A
|
3 341
-4%
|
3 405
+2%
|
3 479
+2%
|
3 682
+6%
|
3 954
+7%
|
4 381
+11%
|
4 602
+5%
|
4 362
-5%
|
4 129
-5%
|
4 006
-3%
|
3 582
-11%
|
1 910
-47%
|
1 215
-36%
|
1 915
+58%
|
3 815
+99%
|
4 632
+21%
|
4 902
+6%
|
6 370
+30%
|
6 447
+1%
|
6 422
0%
|
5 996
-7%
|
5 820
-3%
|
5 546
-5%
|
5 167
-7%
|
4 840
-6%
|
4 657
-4%
|
4 472
-4%
|
4 585
+3%
|
4 914
+7%
|
5 046
+3%
|
5 238
+4%
|
5 297
+1%
|
5 345
+1%
|
5 440
+2%
|
5 507
+1%
|
5 517
+0%
|
5 318
-4%
|
5 340
+0%
|
4 949
-7%
|
5 025
+2%
|
5 436
+8%
|
5 542
+2%
|
6 293
+14%
|
6 759
+7%
|
6 889
+2%
|
7 153
+4%
|
7 420
+4%
|
7 246
-2%
|
7 286
+1%
|
6 912
-5%
|
5 974
-14%
|
5 480
-8%
|
5 178
-6%
|
5 219
+1%
|
5 331
+2%
|
5 218
-2%
|
5 222
+0%
|
5 519
+6%
|
6 239
+13%
|
7 098
+14%
|
7 853
+11%
|
7 944
+1%
|
8 403
+6%
|
7 649
-9%
|
7 737
+1%
|
7 626
-1%
|
6 875
-10%
|
7 292
+6%
|
6 582
-10%
|
7 064
+7%
|
7 377
+4%
|
7 836
+6%
|
8 367
+7%
|
8 218
-2%
|
7 516
-9%
|
7 092
-6%
|
6 864
-3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 079)
|
(1 919)
|
(1 858)
|
(1 904)
|
(1 928)
|
(1 965)
|
(1 988)
|
(2 024)
|
(2 078)
|
(2 123)
|
(2 183)
|
(2 141)
|
(1 990)
|
(1 882)
|
(1 845)
|
(1 952)
|
(2 027)
|
(2 090)
|
(2 892)
|
(2 894)
|
(2 875)
|
(2 861)
|
(2 808)
|
(2 768)
|
(2 726)
|
(2 695)
|
(2 614)
|
(2 642)
|
(2 677)
|
(2 685)
|
(2 794)
|
(2 794)
|
(2 796)
|
(2 828)
|
(2 839)
|
(2 910)
|
(2 925)
|
(2 926)
|
(2 870)
|
(2 860)
|
(2 891)
|
(2 920)
|
(2 982)
|
(3 015)
|
(3 052)
|
(3 113)
|
(3 149)
|
(3 223)
|
(3 274)
|
(3 307)
|
(3 358)
|
(3 340)
|
(3 350)
|
(3 335)
|
(3 293)
|
(3 238)
|
(3 156)
|
(3 129)
|
(3 139)
|
(3 177)
|
(3 231)
|
(3 298)
|
(3 348)
|
(3 414)
|
(3 494)
|
(3 486)
|
(3 447)
|
(3 428)
|
(3 430)
|
(3 457)
|
(3 527)
|
(3 574)
|
(3 606)
|
(3 647)
|
(3 642)
|
(3 642)
|
(3 640)
|
(3 643)
|
|
| Selling, General & Administrative |
(1 979)
|
(1 916)
|
(1 858)
|
(1 904)
|
(1 915)
|
(1 965)
|
(1 988)
|
(2 022)
|
(2 078)
|
(2 123)
|
(2 220)
|
(2 141)
|
(1 990)
|
(1 882)
|
(1 845)
|
(1 952)
|
(2 027)
|
(2 090)
|
(2 763)
|
(2 894)
|
(2 875)
|
(2 861)
|
(2 689)
|
(2 768)
|
(2 726)
|
(2 695)
|
(2 529)
|
(2 641)
|
(2 675)
|
(2 685)
|
(2 709)
|
(2 792)
|
(2 796)
|
(2 826)
|
(2 757)
|
(2 910)
|
(2 924)
|
(2 924)
|
(2 786)
|
(2 860)
|
(2 890)
|
(2 920)
|
(2 866)
|
(3 012)
|
(3 052)
|
(3 113)
|
(3 041)
|
(3 223)
|
(3 272)
|
(3 305)
|
(3 215)
|
(3 339)
|
(3 348)
|
(3 334)
|
(3 121)
|
(3 236)
|
(3 154)
|
(3 126)
|
(2 954)
|
(3 177)
|
(3 231)
|
(3 298)
|
(3 175)
|
(3 413)
|
(3 494)
|
(3 486)
|
(3 281)
|
(3 427)
|
(3 429)
|
(3 456)
|
(3 367)
|
(3 574)
|
(3 605)
|
(3 645)
|
(3 498)
|
(3 639)
|
(3 638)
|
(3 643)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(129)
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
(84)
|
0
|
0
|
0
|
(84)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
0
|
(83)
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
(142)
|
0
|
0
|
0
|
(170)
|
0
|
0
|
0
|
(184)
|
0
|
0
|
0
|
(173)
|
0
|
0
|
0
|
(165)
|
0
|
0
|
0
|
(159)
|
0
|
0
|
0
|
(143)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(100)
|
(3)
|
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(2)
|
0
|
(2)
|
(1)
|
0
|
0
|
(2)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(3)
|
0
|
0
|
(1)
|
0
|
0
|
(2)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(3)
|
0
|
0
|
|
| Operating Income |
1 399
N/A
|
1 422
+2%
|
1 547
+9%
|
1 575
+2%
|
1 754
+11%
|
1 989
+13%
|
2 393
+20%
|
2 578
+8%
|
2 284
-11%
|
2 006
-12%
|
1 823
-9%
|
1 441
-21%
|
(80)
N/A
|
(667)
-734%
|
70
N/A
|
1 863
+2 561%
|
2 605
+40%
|
2 812
+8%
|
3 478
+24%
|
3 553
+2%
|
3 547
0%
|
3 135
-12%
|
3 012
-4%
|
2 778
-8%
|
2 441
-12%
|
2 145
-12%
|
2 043
-5%
|
1 830
-10%
|
1 908
+4%
|
2 229
+17%
|
2 252
+1%
|
2 444
+9%
|
2 501
+2%
|
2 517
+1%
|
2 601
+3%
|
2 597
0%
|
2 592
0%
|
2 392
-8%
|
2 470
+3%
|
2 089
-15%
|
2 134
+2%
|
2 516
+18%
|
2 560
+2%
|
3 278
+28%
|
3 707
+13%
|
3 776
+2%
|
4 004
+6%
|
4 197
+5%
|
3 972
-5%
|
3 979
+0%
|
3 554
-11%
|
2 634
-26%
|
2 130
-19%
|
1 843
-13%
|
1 926
+5%
|
2 093
+9%
|
2 062
-1%
|
2 093
+2%
|
2 380
+14%
|
3 062
+29%
|
3 867
+26%
|
4 555
+18%
|
4 596
+1%
|
4 989
+9%
|
4 155
-17%
|
4 251
+2%
|
4 179
-2%
|
3 447
-18%
|
3 862
+12%
|
3 125
-19%
|
3 537
+13%
|
3 803
+8%
|
4 230
+11%
|
4 720
+12%
|
4 576
-3%
|
3 874
-15%
|
3 452
-11%
|
3 221
-7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(11)
|
(9)
|
(10)
|
(15)
|
(15)
|
(21)
|
(15)
|
(9)
|
(3)
|
10
|
(1)
|
14
|
(3)
|
0
|
(9)
|
9
|
4
|
54
|
533
|
56
|
55
|
26
|
8
|
39
|
43
|
26
|
11
|
(20)
|
12
|
19
|
59
|
69
|
38
|
62
|
113
|
135
|
176
|
161
|
88
|
61
|
55
|
68
|
88
|
90
|
58
|
46
|
30
|
41
|
37
|
37
|
69
|
60
|
78
|
83
|
59
|
59
|
53
|
42
|
44
|
70
|
77
|
97
|
177
|
175
|
190
|
175
|
117
|
113
|
113
|
116
|
113
|
105
|
47
|
89
|
83
|
71
|
116
|
57
|
|
| Non-Reccuring Items |
(1)
|
(25)
|
(26)
|
(26)
|
(21)
|
(19)
|
(19)
|
(9)
|
(9)
|
(9)
|
(9)
|
(19)
|
(41)
|
(36)
|
(31)
|
(127)
|
(123)
|
(137)
|
(317)
|
266
|
257
|
275
|
(27)
|
(24)
|
(15)
|
(23)
|
(35)
|
(9)
|
(13)
|
(23)
|
(31)
|
(38)
|
(36)
|
(25)
|
(389)
|
(383)
|
(383)
|
(380)
|
(24)
|
(23)
|
(23)
|
(18)
|
(29)
|
(45)
|
(48)
|
(59)
|
(40)
|
(26)
|
(35)
|
(32)
|
(33)
|
(33)
|
(21)
|
(18)
|
(13)
|
(11)
|
(17)
|
(14)
|
(14)
|
(15)
|
(10)
|
(60)
|
(75)
|
(74)
|
(72)
|
(26)
|
(14)
|
(14)
|
(15)
|
(10)
|
(33)
|
(35)
|
(34)
|
(34)
|
(7)
|
(7)
|
(8)
|
(9)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
0
|
(41)
|
(41)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
3
|
8
|
7
|
0
|
6
|
2
|
1
|
1
|
29
|
28
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
2
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(3)
|
(17)
|
(24)
|
(9)
|
27
|
37
|
15
|
(19)
|
(12)
|
5
|
13
|
5
|
81
|
131
|
142
|
61
|
28
|
22
|
13
|
(30)
|
(10)
|
26
|
32
|
23
|
(15)
|
(23)
|
(3)
|
(16)
|
(15)
|
5
|
10
|
9
|
18
|
(11)
|
14
|
13
|
10
|
17
|
(37)
|
(41)
|
(41)
|
(37)
|
(40)
|
(41)
|
(42)
|
(12)
|
33
|
45
|
47
|
50
|
47
|
89
|
49
|
15
|
28
|
38
|
146
|
183
|
187
|
182
|
98
|
83
|
(54)
|
(56)
|
(60)
|
(66)
|
38
|
69
|
60
|
61
|
83
|
47
|
56
|
53
|
(62)
|
(69)
|
(70)
|
(38)
|
|
| Pre-Tax Income |
1 384
N/A
|
1 370
-1%
|
1 487
+9%
|
1 525
+3%
|
1 746
+14%
|
1 986
+14%
|
2 374
+20%
|
2 541
+7%
|
2 260
-11%
|
2 012
-11%
|
1 826
-9%
|
1 441
-21%
|
(41)
N/A
|
(570)
-1 290%
|
174
N/A
|
1 806
+938%
|
2 514
+39%
|
2 710
+8%
|
3 666
+35%
|
3 845
+5%
|
3 849
+0%
|
3 462
-10%
|
3 025
-13%
|
2 816
-7%
|
2 454
-13%
|
2 125
-13%
|
2 019
-5%
|
1 785
-12%
|
1 892
+6%
|
2 233
+18%
|
2 290
+3%
|
2 484
+8%
|
2 521
+1%
|
2 543
+1%
|
2 339
-8%
|
2 362
+1%
|
2 395
+1%
|
2 190
-9%
|
2 499
+14%
|
2 089
-16%
|
2 128
+2%
|
2 537
+19%
|
2 586
+2%
|
3 282
+27%
|
3 681
+12%
|
3 753
+2%
|
4 028
+7%
|
4 258
+6%
|
4 050
-5%
|
4 062
+0%
|
3 665
-10%
|
2 750
-25%
|
2 236
-19%
|
1 923
-14%
|
2 000
+4%
|
2 179
+9%
|
2 244
+3%
|
2 304
+3%
|
2 597
+13%
|
3 299
+27%
|
4 032
+22%
|
4 675
+16%
|
4 644
-1%
|
5 034
+8%
|
4 213
-16%
|
4 334
+3%
|
4 321
0%
|
3 616
-16%
|
4 022
+11%
|
3 294
-18%
|
3 701
+12%
|
3 921
+6%
|
4 299
+10%
|
4 828
+12%
|
4 590
-5%
|
3 869
-16%
|
3 490
-10%
|
3 231
-7%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(545)
|
(585)
|
(632)
|
(654)
|
(702)
|
(806)
|
(951)
|
(1 003)
|
(881)
|
(783)
|
(740)
|
(585)
|
(382)
|
200
|
(117)
|
(459)
|
(1 159)
|
(1 215)
|
(1 654)
|
(1 654)
|
(1 529)
|
(1 501)
|
(1 257)
|
(1 135)
|
(1 039)
|
(769)
|
(753)
|
(671)
|
(731)
|
(853)
|
(872)
|
(926)
|
(914)
|
(902)
|
(931)
|
(930)
|
(932)
|
(865)
|
(882)
|
(734)
|
(730)
|
(842)
|
(810)
|
(1 031)
|
(1 123)
|
(1 139)
|
(1 198)
|
(1 260)
|
(1 204)
|
(1 201)
|
(1 002)
|
(719)
|
(557)
|
(465)
|
(572)
|
(620)
|
(650)
|
(677)
|
(754)
|
(951)
|
(1 172)
|
(1 356)
|
(1 425)
|
(1 550)
|
(1 313)
|
(1 347)
|
(1 188)
|
(982)
|
(1 103)
|
(906)
|
(1 090)
|
(1 168)
|
(1 284)
|
(1 440)
|
(1 291)
|
(1 083)
|
(906)
|
(847)
|
|
| Income from Continuing Operations |
839
|
785
|
855
|
871
|
1 044
|
1 180
|
1 423
|
1 538
|
1 379
|
1 229
|
1 086
|
856
|
(423)
|
(370)
|
57
|
1 347
|
1 355
|
1 495
|
2 012
|
2 191
|
2 320
|
1 961
|
1 768
|
1 681
|
1 415
|
1 356
|
1 266
|
1 114
|
1 161
|
1 380
|
1 418
|
1 558
|
1 607
|
1 641
|
1 408
|
1 432
|
1 463
|
1 325
|
1 617
|
1 355
|
1 398
|
1 695
|
1 776
|
2 251
|
2 558
|
2 614
|
2 830
|
2 998
|
2 846
|
2 861
|
2 663
|
2 031
|
1 679
|
1 458
|
1 428
|
1 559
|
1 594
|
1 627
|
1 843
|
2 348
|
2 860
|
3 319
|
3 219
|
3 484
|
2 900
|
2 987
|
3 133
|
2 634
|
2 919
|
2 388
|
2 611
|
2 753
|
3 015
|
3 388
|
3 299
|
2 786
|
2 584
|
2 384
|
|
| Income to Minority Interest |
(5)
|
(1)
|
(1)
|
0
|
(2)
|
0
|
(4)
|
(8)
|
(8)
|
0
|
0
|
0
|
7
|
12
|
19
|
15
|
16
|
11
|
51
|
49
|
38
|
29
|
(19)
|
(25)
|
(28)
|
(26)
|
(19)
|
(14)
|
(4)
|
(4)
|
(3)
|
(4)
|
(10)
|
(13)
|
(14)
|
(11)
|
(4)
|
4
|
4
|
2
|
(1)
|
(4)
|
(4)
|
0
|
(6)
|
(9)
|
(15)
|
(22)
|
(21)
|
(24)
|
(27)
|
(33)
|
(38)
|
(38)
|
(31)
|
(27)
|
(23)
|
(13)
|
(16)
|
(21)
|
(25)
|
(36)
|
(41)
|
(47)
|
(46)
|
(50)
|
(46)
|
(31)
|
(27)
|
(18)
|
(18)
|
(25)
|
(34)
|
(40)
|
(49)
|
(48)
|
(42)
|
(48)
|
|
| Net Income (Common) |
832
N/A
|
781
-6%
|
851
+9%
|
869
+2%
|
1 042
+20%
|
1 179
+13%
|
1 417
+20%
|
1 528
+8%
|
1 367
-11%
|
1 222
-11%
|
1 083
-11%
|
856
-21%
|
(414)
N/A
|
(356)
+14%
|
76
N/A
|
1 360
+1 689%
|
1 367
+1%
|
1 501
+10%
|
2 063
+37%
|
2 240
+9%
|
2 358
+5%
|
1 993
-15%
|
1 749
-12%
|
1 653
-5%
|
1 387
-16%
|
1 328
-4%
|
1 245
-6%
|
1 099
-12%
|
1 156
+5%
|
1 376
+19%
|
1 414
+3%
|
1 553
+10%
|
1 594
+3%
|
1 626
+2%
|
1 393
-14%
|
1 420
+2%
|
1 460
+3%
|
1 329
-9%
|
1 621
+22%
|
1 357
-16%
|
1 396
+3%
|
1 690
+21%
|
1 771
+5%
|
2 251
+27%
|
2 551
+13%
|
2 603
+2%
|
2 814
+8%
|
2 975
+6%
|
2 824
-5%
|
2 836
+0%
|
2 635
-7%
|
1 997
-24%
|
1 640
-18%
|
1 420
-13%
|
1 395
-2%
|
1 528
+10%
|
1 569
+3%
|
1 612
+3%
|
1 825
+13%
|
2 325
+27%
|
2 833
+22%
|
3 280
+16%
|
3 177
-3%
|
3 437
+8%
|
2 853
-17%
|
2 937
+3%
|
3 086
+5%
|
2 602
-16%
|
2 891
+11%
|
2 369
-18%
|
2 592
+9%
|
2 727
+5%
|
2 980
+9%
|
3 347
+12%
|
3 250
-3%
|
2 738
-16%
|
2 543
-7%
|
2 336
-8%
|
|
| EPS (Diluted) |
138.66
N/A
|
130.16
-6%
|
141.83
+9%
|
144.83
+2%
|
173.66
+20%
|
196.5
+13%
|
236.16
+20%
|
254.66
+8%
|
227.83
-11%
|
203.66
-11%
|
154.71
-24%
|
142.66
-8%
|
-69
N/A
|
-50.85
+26%
|
12.66
N/A
|
226.66
+1 690%
|
227.83
+1%
|
250.16
+10%
|
343.83
+37%
|
373.33
+9%
|
393
+5%
|
332.16
-15%
|
291.5
-12%
|
275.5
-5%
|
231.16
-16%
|
221.33
-4%
|
207.5
-6%
|
183.16
-12%
|
192.66
+5%
|
229.33
+19%
|
235.66
+3%
|
258.83
+10%
|
265.66
+3%
|
271
+2%
|
215.18
-21%
|
236.66
+10%
|
243.33
+3%
|
221.5
-9%
|
253.73
+15%
|
226.16
-11%
|
232.66
+3%
|
281.66
+21%
|
288.69
+2%
|
375.16
+30%
|
425.16
+13%
|
433.83
+2%
|
458.75
+6%
|
495.83
+8%
|
470.66
-5%
|
462.4
-2%
|
429.64
-7%
|
325.62
-24%
|
267.41
-18%
|
231.53
-13%
|
227.46
-2%
|
249.14
+10%
|
255.83
+3%
|
262.84
+3%
|
59.51
-77%
|
379.1
+537%
|
461.93
+22%
|
534.81
+16%
|
103.6
-81%
|
560.5
+441%
|
465.26
-17%
|
478.95
+3%
|
100.65
-79%
|
84.86
-16%
|
94.26
+11%
|
77.25
-18%
|
84.52
+9%
|
88.92
+5%
|
97.16
+9%
|
109.12
+12%
|
105.96
-3%
|
89.23
-16%
|
82.79
-7%
|
76.05
-8%
|
|