A
Aida Engineering Ltd
TSE:6118
Aida Engineering Ltd
TSE:6118
Price:
1 206
JPY
1.52%
Market Closed
Market Cap:
¥69.4B
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
|
A
|
Aida Engineering Ltd
TSE:6118
|
JP |
|
Group 1 Automotive Inc
NYSE:GPI
|
US |
Income Statement
Earnings Waterfall
Aida Engineering Ltd
Aida Engineering Ltd
Income Statement
Aida Engineering Ltd
Aida Engineering Ltd
Currency: JPY
| Dec-2004 | 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
|
0
|
16
|
0
|
0
|
2
|
0
|
0
|
9
|
19
|
28
|
44
|
45
|
46
|
52
|
56
|
58
|
60
|
55
|
58
|
52
|
51
|
47
|
39
|
41
|
38
|
42
|
40
|
38
|
41
|
42
|
48
|
51
|
51
|
51
|
41
|
41
|
43
|
40
|
45
|
45
|
39
|
41
|
38
|
36
|
37
|
32
|
31
|
33
|
34
|
38
|
33
|
29
|
25
|
22
|
18
|
17
|
16
|
14
|
8
|
17
|
21
|
28
|
45
|
57
|
70
|
80
|
83
|
0
|
0
|
0
|
|
| Revenue |
30 587
N/A
|
31 049
+2%
|
35 947
+16%
|
37 663
+5%
|
41 040
+9%
|
39 924
-3%
|
44 070
+10%
|
43 025
-2%
|
45 499
+6%
|
42 172
-7%
|
42 144
0%
|
41 195
-2%
|
44 753
+9%
|
41 923
-6%
|
34 491
-18%
|
24 828
-28%
|
25 139
+1%
|
26 083
+4%
|
29 201
+12%
|
40 989
+40%
|
44 261
+8%
|
48 881
+10%
|
50 517
+3%
|
52 240
+3%
|
51 343
-2%
|
52 057
+1%
|
54 782
+5%
|
57 812
+6%
|
60 708
+5%
|
62 984
+4%
|
66 345
+5%
|
69 594
+5%
|
71 802
+3%
|
71 883
+0%
|
75 904
+6%
|
76 897
+1%
|
77 586
+1%
|
80 202
+3%
|
77 644
-3%
|
75 529
-3%
|
73 010
-3%
|
69 829
-4%
|
66 318
-5%
|
67 547
+2%
|
68 001
+1%
|
68 513
+1%
|
70 660
+3%
|
73 856
+5%
|
76 926
+4%
|
81 433
+6%
|
84 350
+4%
|
84 082
0%
|
81 227
-3%
|
78 045
-4%
|
73 634
-6%
|
69 159
-6%
|
63 711
-8%
|
60 646
-5%
|
57 587
-5%
|
58 099
+1%
|
60 619
+4%
|
59 248
-2%
|
62 964
+6%
|
62 466
-1%
|
63 052
+1%
|
67 720
+7%
|
66 499
-2%
|
68 795
+3%
|
71 997
+5%
|
71 206
-1%
|
72 278
+2%
|
72 742
+1%
|
73 733
+1%
|
75 673
+3%
|
76 205
+1%
|
76 006
0%
|
76 698
+1%
|
77 188
+1%
|
78 928
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(23 632)
|
(23 741)
|
(27 317)
|
(28 923)
|
(31 210)
|
(30 158)
|
(33 301)
|
(32 041)
|
(34 012)
|
(31 090)
|
(32 026)
|
(32 009)
|
(36 021)
|
(34 951)
|
(29 488)
|
(22 195)
|
(21 466)
|
(22 021)
|
(23 740)
|
(33 346)
|
(36 247)
|
(40 065)
|
(41 244)
|
(42 593)
|
(41 501)
|
(41 377)
|
(43 662)
|
(46 396)
|
(48 455)
|
(50 141)
|
(52 576)
|
(54 621)
|
(56 344)
|
(56 128)
|
(58 981)
|
(59 650)
|
(59 814)
|
(61 809)
|
(59 499)
|
(57 544)
|
(55 893)
|
(53 028)
|
(50 870)
|
(51 761)
|
(52 124)
|
(53 155)
|
(54 998)
|
(57 926)
|
(61 003)
|
(65 787)
|
(68 641)
|
(68 851)
|
(66 267)
|
(62 429)
|
(58 275)
|
(53 966)
|
(49 816)
|
(47 458)
|
(45 094)
|
(45 747)
|
(47 961)
|
(47 397)
|
(51 219)
|
(51 574)
|
(52 361)
|
(56 502)
|
(55 410)
|
(57 168)
|
(59 420)
|
(58 556)
|
(59 352)
|
(59 086)
|
(59 740)
|
(60 266)
|
(59 746)
|
(59 965)
|
(60 097)
|
(60 526)
|
(62 055)
|
|
| Gross Profit |
6 955
N/A
|
7 308
+5%
|
8 630
+18%
|
8 740
+1%
|
9 830
+12%
|
9 766
-1%
|
10 769
+10%
|
10 984
+2%
|
11 487
+5%
|
11 082
-4%
|
10 118
-9%
|
9 186
-9%
|
8 732
-5%
|
6 972
-20%
|
5 003
-28%
|
2 633
-47%
|
3 673
+39%
|
4 062
+11%
|
5 461
+34%
|
7 643
+40%
|
8 014
+5%
|
8 816
+10%
|
9 273
+5%
|
9 647
+4%
|
9 842
+2%
|
10 680
+9%
|
11 120
+4%
|
11 416
+3%
|
12 253
+7%
|
12 843
+5%
|
13 769
+7%
|
14 973
+9%
|
15 458
+3%
|
15 755
+2%
|
16 923
+7%
|
17 247
+2%
|
17 772
+3%
|
18 393
+3%
|
18 145
-1%
|
17 985
-1%
|
17 117
-5%
|
16 801
-2%
|
15 448
-8%
|
15 786
+2%
|
15 877
+1%
|
15 358
-3%
|
15 662
+2%
|
15 930
+2%
|
15 923
0%
|
15 646
-2%
|
15 709
+0%
|
15 231
-3%
|
14 960
-2%
|
15 616
+4%
|
15 359
-2%
|
15 193
-1%
|
13 895
-9%
|
13 188
-5%
|
12 493
-5%
|
12 352
-1%
|
12 658
+2%
|
11 851
-6%
|
11 745
-1%
|
10 892
-7%
|
10 691
-2%
|
11 218
+5%
|
11 089
-1%
|
11 627
+5%
|
12 577
+8%
|
12 650
+1%
|
12 926
+2%
|
13 656
+6%
|
13 993
+2%
|
15 407
+10%
|
16 459
+7%
|
16 041
-3%
|
16 601
+3%
|
16 662
+0%
|
16 873
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 322)
|
(5 569)
|
(6 098)
|
(6 284)
|
(6 647)
|
(6 743)
|
(7 083)
|
(7 347)
|
(7 609)
|
(7 642)
|
(7 462)
|
(7 535)
|
(7 349)
|
(6 802)
|
(5 927)
|
(5 207)
|
(4 897)
|
(4 524)
|
(4 405)
|
(6 181)
|
(6 492)
|
(6 843)
|
(7 039)
|
(7 425)
|
(7 371)
|
(7 504)
|
(7 670)
|
(7 660)
|
(7 829)
|
(8 030)
|
(8 276)
|
(8 658)
|
(8 845)
|
(8 931)
|
(9 230)
|
(9 384)
|
(9 627)
|
(9 927)
|
(9 994)
|
(9 948)
|
(9 911)
|
(9 672)
|
(9 335)
|
(9 169)
|
(9 211)
|
(9 190)
|
(9 434)
|
(9 618)
|
(9 723)
|
(9 876)
|
(9 815)
|
(9 670)
|
(9 505)
|
(9 362)
|
(9 207)
|
(9 020)
|
(8 640)
|
(8 499)
|
(8 199)
|
(8 630)
|
(8 845)
|
(8 874)
|
(9 059)
|
(8 387)
|
(8 577)
|
(8 795)
|
(8 989)
|
(10 087)
|
(10 245)
|
(10 399)
|
(10 579)
|
(10 041)
|
(10 150)
|
(10 338)
|
(10 488)
|
(10 512)
|
(10 703)
|
(10 938)
|
(11 289)
|
|
| Selling, General & Administrative |
(5 322)
|
(5 569)
|
(6 098)
|
(6 284)
|
(6 647)
|
(6 743)
|
(7 083)
|
(7 347)
|
(7 374)
|
(7 642)
|
(7 128)
|
(7 044)
|
(6 185)
|
(5 604)
|
(4 812)
|
(4 221)
|
(3 976)
|
(3 664)
|
(3 555)
|
(5 031)
|
(5 645)
|
(6 244)
|
(6 739)
|
(6 426)
|
(7 369)
|
(7 503)
|
(7 669)
|
(6 573)
|
(7 828)
|
(8 028)
|
(8 275)
|
(7 509)
|
(8 845)
|
(8 931)
|
(9 228)
|
(7 805)
|
(9 625)
|
(9 926)
|
(9 994)
|
(8 370)
|
(9 911)
|
(9 671)
|
(9 333)
|
(7 681)
|
(9 210)
|
(9 189)
|
(9 433)
|
(8 159)
|
(9 721)
|
(9 875)
|
(9 814)
|
(8 273)
|
(9 504)
|
(9 361)
|
(9 206)
|
(8 244)
|
(8 640)
|
(8 498)
|
(8 199)
|
(8 058)
|
(8 844)
|
(8 873)
|
(9 058)
|
(7 877)
|
(8 577)
|
(8 794)
|
(8 988)
|
(9 522)
|
(10 245)
|
(10 399)
|
(10 579)
|
(9 473)
|
(10 150)
|
(10 338)
|
(10 488)
|
(9 896)
|
(10 699)
|
(10 936)
|
(11 288)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(173)
|
(404)
|
(692)
|
(725)
|
(646)
|
(510)
|
(508)
|
(511)
|
(565)
|
(755)
|
0
|
0
|
0
|
(534)
|
0
|
0
|
0
|
(705)
|
0
|
0
|
0
|
(829)
|
0
|
0
|
0
|
(1 156)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(956)
|
0
|
0
|
0
|
(870)
|
0
|
0
|
0
|
(797)
|
0
|
0
|
0
|
(775)
|
0
|
0
|
0
|
(571)
|
0
|
0
|
0
|
(509)
|
0
|
0
|
0
|
(565)
|
0
|
0
|
0
|
(568)
|
0
|
0
|
0
|
(614)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(161)
|
(322)
|
(472)
|
(473)
|
(469)
|
(476)
|
(413)
|
(349)
|
(285)
|
(395)
|
0
|
0
|
0
|
(465)
|
0
|
0
|
0
|
(381)
|
0
|
0
|
0
|
(319)
|
0
|
0
|
0
|
(422)
|
0
|
0
|
0
|
(537)
|
0
|
0
|
0
|
(531)
|
0
|
0
|
0
|
(588)
|
0
|
0
|
0
|
(599)
|
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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(235)
|
0
|
0
|
235
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(847)
|
(599)
|
(300)
|
0
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
0
|
(2)
|
(1)
|
(2)
|
(1)
|
0
|
(1 041)
|
0
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(2)
|
(1)
|
|
| Operating Income |
1 633
N/A
|
1 739
+6%
|
2 532
+46%
|
2 456
-3%
|
3 183
+30%
|
3 023
-5%
|
3 686
+22%
|
3 637
-1%
|
3 878
+7%
|
3 440
-11%
|
2 656
-23%
|
1 651
-38%
|
1 383
-16%
|
170
-88%
|
(924)
N/A
|
(2 574)
-179%
|
(1 224)
+52%
|
(462)
+62%
|
1 056
N/A
|
1 462
+38%
|
1 522
+4%
|
1 973
+30%
|
2 234
+13%
|
2 222
-1%
|
2 471
+11%
|
3 176
+29%
|
3 450
+9%
|
3 756
+9%
|
4 424
+18%
|
4 813
+9%
|
5 493
+14%
|
6 315
+15%
|
6 613
+5%
|
6 824
+3%
|
7 693
+13%
|
7 863
+2%
|
8 145
+4%
|
8 466
+4%
|
8 151
-4%
|
8 037
-1%
|
7 206
-10%
|
7 129
-1%
|
6 113
-14%
|
6 617
+8%
|
6 666
+1%
|
6 168
-7%
|
6 228
+1%
|
6 312
+1%
|
6 200
-2%
|
5 770
-7%
|
5 894
+2%
|
5 561
-6%
|
5 455
-2%
|
6 254
+15%
|
6 152
-2%
|
6 173
+0%
|
5 255
-15%
|
4 689
-11%
|
4 294
-8%
|
3 722
-13%
|
3 813
+2%
|
2 977
-22%
|
2 686
-10%
|
2 505
-7%
|
2 114
-16%
|
2 423
+15%
|
2 100
-13%
|
1 540
-27%
|
2 332
+51%
|
2 251
-3%
|
2 347
+4%
|
3 615
+54%
|
3 843
+6%
|
5 069
+32%
|
5 971
+18%
|
5 529
-7%
|
5 898
+7%
|
5 724
-3%
|
5 584
-2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
171
|
148
|
74
|
150
|
103
|
(86)
|
(151)
|
(256)
|
86
|
99
|
648
|
463
|
(374)
|
(764)
|
(792)
|
67
|
(89)
|
(150)
|
(394)
|
(535)
|
(498)
|
(365)
|
(119)
|
(24)
|
176
|
92
|
381
|
276
|
348
|
524
|
390
|
371
|
275
|
218
|
267
|
465
|
703
|
1 142
|
650
|
349
|
189
|
(367)
|
(103)
|
13
|
(137)
|
(176)
|
(205)
|
(362)
|
(131)
|
(126)
|
(52)
|
186
|
82
|
149
|
64
|
356
|
263
|
228
|
194
|
4
|
48
|
103
|
150
|
(43)
|
(161)
|
21
|
178
|
360
|
445
|
178
|
125
|
312
|
560
|
830
|
940
|
808
|
607
|
851
|
694
|
|
| Non-Reccuring Items |
(93)
|
(94)
|
(32)
|
(55)
|
17
|
(38)
|
(169)
|
(171)
|
(125)
|
13
|
14
|
0
|
(20)
|
(16)
|
(44)
|
141
|
112
|
164
|
(34)
|
(44)
|
(20)
|
(19)
|
(19)
|
(140)
|
(139)
|
(140)
|
(141)
|
(61)
|
(61)
|
(54)
|
(53)
|
(159)
|
(55)
|
(22)
|
(8)
|
330
|
226
|
193
|
168
|
(43)
|
(43)
|
(56)
|
(52)
|
(100)
|
(27)
|
(13)
|
12
|
641
|
631
|
479
|
438
|
(202)
|
(164)
|
(27)
|
(49)
|
(298)
|
(456)
|
(457)
|
(430)
|
(951)
|
(760)
|
(832)
|
(849)
|
(714)
|
(701)
|
(612)
|
(580)
|
102
|
103
|
100
|
101
|
(6)
|
(5)
|
(1)
|
2
|
(49)
|
(49)
|
(47)
|
(80)
|
|
| Gain/Loss on Disposition of Assets |
(39)
|
(27)
|
(52)
|
(29)
|
(29)
|
4
|
13
|
14
|
(10)
|
12
|
12
|
11
|
0
|
16
|
13
|
13
|
29
|
32
|
46
|
50
|
19
|
48
|
42
|
41
|
40
|
14
|
1
|
3
|
3
|
1
|
7
|
3
|
3
|
3
|
2
|
4
|
4
|
4
|
4
|
0
|
7
|
8
|
8
|
4
|
5
|
3
|
5
|
71
|
76
|
90
|
85
|
24
|
18
|
6
|
10
|
3
|
3
|
3
|
0
|
27
|
26
|
27
|
34
|
10
|
7
|
5
|
0
|
6
|
15
|
292
|
295
|
299
|
294
|
20
|
22
|
18
|
17
|
15
|
11
|
|
| Total Other Income |
74
|
59
|
31
|
36
|
(27)
|
20
|
44
|
39
|
112
|
95
|
111
|
63
|
27
|
4
|
26
|
63
|
137
|
192
|
97
|
161
|
174
|
80
|
143
|
823
|
730
|
735
|
731
|
41
|
(38)
|
30
|
17
|
49
|
25
|
9
|
(27)
|
(119)
|
(112)
|
(127)
|
(143)
|
(14)
|
0
|
135
|
211
|
220
|
129
|
30
|
(27)
|
(23)
|
(33)
|
99
|
179
|
216
|
241
|
54
|
34
|
8
|
(17)
|
12
|
16
|
43
|
69
|
44
|
25
|
(5)
|
7
|
(62)
|
(48)
|
(44)
|
(56)
|
(1)
|
(17)
|
13
|
6
|
36
|
56
|
(9)
|
1
|
(38)
|
(44)
|
|
| Pre-Tax Income |
1 746
N/A
|
1 825
+5%
|
2 553
+40%
|
2 558
+0%
|
3 247
+27%
|
2 923
-10%
|
3 423
+17%
|
3 263
-5%
|
3 941
+21%
|
3 659
-7%
|
3 441
-6%
|
2 188
-36%
|
1 016
-54%
|
(590)
N/A
|
(1 721)
-192%
|
(2 290)
-33%
|
(1 035)
+55%
|
(224)
+78%
|
771
N/A
|
1 094
+42%
|
1 197
+9%
|
1 717
+43%
|
2 281
+33%
|
2 922
+28%
|
3 278
+12%
|
3 877
+18%
|
4 422
+14%
|
4 015
-9%
|
4 676
+16%
|
5 314
+14%
|
5 854
+10%
|
6 579
+12%
|
6 861
+4%
|
7 032
+2%
|
7 927
+13%
|
8 543
+8%
|
8 966
+5%
|
9 678
+8%
|
8 830
-9%
|
8 329
-6%
|
7 359
-12%
|
6 849
-7%
|
6 177
-10%
|
6 754
+9%
|
6 636
-2%
|
6 012
-9%
|
6 013
+0%
|
6 639
+10%
|
6 743
+2%
|
6 312
-6%
|
6 544
+4%
|
5 785
-12%
|
5 632
-3%
|
6 436
+14%
|
6 211
-3%
|
6 242
+0%
|
5 048
-19%
|
4 475
-11%
|
4 074
-9%
|
2 845
-30%
|
3 196
+12%
|
2 319
-27%
|
2 046
-12%
|
1 753
-14%
|
1 266
-28%
|
1 775
+40%
|
1 650
-7%
|
1 964
+19%
|
2 839
+45%
|
2 820
-1%
|
2 851
+1%
|
4 233
+48%
|
4 698
+11%
|
5 954
+27%
|
6 991
+17%
|
6 297
-10%
|
6 474
+3%
|
6 505
+0%
|
6 165
-5%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(784)
|
(862)
|
(1 232)
|
(1 199)
|
(1 442)
|
(1 136)
|
(1 272)
|
(1 203)
|
(1 351)
|
(1 183)
|
(1 100)
|
(748)
|
(531)
|
(33)
|
(3 809)
|
(3 808)
|
(4 044)
|
(106)
|
(80)
|
134
|
143
|
(33)
|
145
|
(79)
|
(205)
|
(183)
|
(311)
|
(211)
|
(244)
|
(316)
|
(975)
|
(1 456)
|
(1 893)
|
(2 219)
|
(2 579)
|
(2 337)
|
(2 506)
|
(2 824)
|
(2 369)
|
(2 546)
|
(2 125)
|
(1 856)
|
(1 689)
|
(1 769)
|
(1 661)
|
(1 673)
|
(1 742)
|
(1 810)
|
(1 955)
|
(1 678)
|
(1 621)
|
(1 092)
|
(1 028)
|
(1 219)
|
(1 253)
|
(2 143)
|
(1 936)
|
(1 881)
|
(1 784)
|
(1 492)
|
(1 486)
|
(1 203)
|
(1 091)
|
(848)
|
(753)
|
(913)
|
(820)
|
(668)
|
(896)
|
(870)
|
(901)
|
(1 424)
|
(1 586)
|
(1 947)
|
(2 362)
|
(1 196)
|
(1 207)
|
(1 114)
|
(1 007)
|
|
| Income from Continuing Operations |
962
|
963
|
1 321
|
1 359
|
1 805
|
1 787
|
2 151
|
2 060
|
2 590
|
2 476
|
2 341
|
1 440
|
485
|
(623)
|
(5 530)
|
(6 098)
|
(5 079)
|
(330)
|
691
|
1 228
|
1 340
|
1 684
|
2 426
|
2 843
|
3 073
|
3 694
|
4 111
|
3 804
|
4 432
|
4 998
|
4 879
|
5 123
|
4 968
|
4 813
|
5 348
|
6 206
|
6 460
|
6 854
|
6 461
|
5 783
|
5 234
|
4 993
|
4 488
|
4 985
|
4 975
|
4 339
|
4 271
|
4 829
|
4 788
|
4 634
|
4 923
|
4 693
|
4 604
|
5 217
|
4 958
|
4 099
|
3 112
|
2 594
|
2 290
|
1 353
|
1 710
|
1 116
|
955
|
905
|
513
|
862
|
830
|
1 296
|
1 943
|
1 950
|
1 950
|
2 809
|
3 112
|
4 007
|
4 629
|
5 101
|
5 267
|
5 391
|
5 158
|
|
| 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
|
(41)
|
(36)
|
(61)
|
(48)
|
(58)
|
(51)
|
(56)
|
(83)
|
(76)
|
(89)
|
(68)
|
(63)
|
(36)
|
(27)
|
(12)
|
(7)
|
(8)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
|
| Net Income (Common) |
961
N/A
|
961
N/A
|
1 328
+38%
|
1 356
+2%
|
1 803
+33%
|
1 775
-2%
|
2 147
+21%
|
2 057
-4%
|
2 585
+26%
|
2 472
-4%
|
2 338
-5%
|
1 435
-39%
|
484
-66%
|
(622)
N/A
|
(5 527)
-789%
|
(6 096)
-10%
|
(5 079)
+17%
|
(329)
+94%
|
692
N/A
|
1 228
+77%
|
1 337
+9%
|
1 684
+26%
|
2 423
+44%
|
2 842
+17%
|
3 074
+8%
|
3 690
+20%
|
4 111
+11%
|
3 803
-7%
|
4 430
+16%
|
4 998
+13%
|
4 878
-2%
|
5 123
+5%
|
4 968
-3%
|
4 812
-3%
|
5 347
+11%
|
6 205
+16%
|
6 458
+4%
|
6 852
+6%
|
6 460
-6%
|
5 782
-10%
|
5 234
-9%
|
4 992
-5%
|
4 486
-10%
|
4 985
+11%
|
4 974
0%
|
4 339
-13%
|
4 271
-2%
|
4 786
+12%
|
4 751
-1%
|
4 571
-4%
|
4 873
+7%
|
4 634
-5%
|
4 552
-2%
|
5 161
+13%
|
4 875
-6%
|
4 022
-17%
|
3 022
-25%
|
2 523
-17%
|
2 226
-12%
|
1 316
-41%
|
1 682
+28%
|
1 105
-34%
|
947
-14%
|
896
-5%
|
495
-45%
|
839
+69%
|
811
-3%
|
1 295
+60%
|
1 943
+50%
|
1 948
+0%
|
1 948
N/A
|
2 808
+44%
|
3 111
+11%
|
4 006
+29%
|
4 628
+16%
|
5 101
+10%
|
5 266
+3%
|
5 392
+2%
|
5 159
-4%
|
|
| EPS (Diluted) |
13.72
N/A
|
12.81
-7%
|
17.94
+40%
|
18.57
+4%
|
24.69
+33%
|
24.31
-2%
|
29.81
+23%
|
28.17
-6%
|
35.41
+26%
|
34.33
-3%
|
34.89
+2%
|
20.79
-40%
|
7.22
-65%
|
-9.71
N/A
|
-85.03
-776%
|
-95.25
-12%
|
-79.35
+17%
|
-5.16
+93%
|
10.81
N/A
|
19.49
+80%
|
21.91
+12%
|
27.6
+26%
|
39.72
+44%
|
46.59
+17%
|
50.39
+8%
|
60.49
+20%
|
67.39
+11%
|
62.34
-7%
|
72.62
+16%
|
81.93
+13%
|
78.67
-4%
|
83.98
+7%
|
80.12
-5%
|
77.61
-3%
|
86.24
+11%
|
100.51
+17%
|
104.16
+4%
|
110.51
+6%
|
104.19
-6%
|
93.53
-10%
|
84.41
-10%
|
80.51
-5%
|
72.35
-10%
|
80.64
+11%
|
80.22
-1%
|
69.98
-13%
|
68.88
-2%
|
77.37
+12%
|
76.62
-1%
|
73.72
-4%
|
78.8
+7%
|
74.93
-5%
|
73.61
-2%
|
86.19
+17%
|
81.58
-5%
|
66.75
-18%
|
50.74
-24%
|
42.16
-17%
|
37.24
-12%
|
22.03
-41%
|
28.12
+28%
|
18.48
-34%
|
15.84
-14%
|
14.99
-5%
|
8.27
-45%
|
14.01
+69%
|
13.58
-3%
|
21.67
+60%
|
32.53
+50%
|
32.57
+0%
|
32.6
+0%
|
46.95
+44%
|
53.48
+14%
|
69.58
+30%
|
80.31
+15%
|
88.35
+10%
|
92.61
+5%
|
99.06
+7%
|
94.78
-4%
|
|
Switch to:
Switch to:
See Also
Discover More
