Rorze Corp
TSE:6323
Rorze Corp
TSE:6323
Price:
3 626
JPY
-5.05%
Market Closed
Market Cap:
¥639.6B
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
|
Rorze Corp
TSE:6323
|
JP |
|
Open House Group Co Ltd
TSE:3288
|
JP |
|
A
|
Anhui Yingliu Electromechanical Co Ltd
SSE:603308
|
CN |
|
HS Holdings Co Ltd
TSE:8699
|
JP |
|
Impact Healthcare REIT PLC
LSE:IHR
|
UK |
Income Statement
Earnings Waterfall
Rorze Corp
Rorze Corp
Income Statement
Rorze Corp
Rorze Corp
Currency: JPY
| May-2004 | Aug-2004 | Nov-2004 | May-2005 | Aug-2005 | Nov-2005 | May-2006 | Aug-2006 | Nov-2006 | May-2007 | Aug-2007 | Nov-2007 | May-2008 | Aug-2008 | Nov-2008 | May-2009 | Aug-2009 | Nov-2009 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | Feb-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
0
|
0
|
15
|
29
|
43
|
57
|
55
|
53
|
50
|
48
|
46
|
44
|
42
|
40
|
38
|
37
|
40
|
43
|
42
|
41
|
36
|
29
|
26
|
24
|
26
|
29
|
29
|
28
|
23
|
19
|
22
|
29
|
29
|
30
|
26
|
21
|
24
|
26
|
29
|
31
|
32
|
34
|
37
|
41
|
44
|
45
|
43
|
40
|
39
|
38
|
40
|
42
|
46
|
49
|
56
|
63
|
67
|
70
|
68
|
72
|
96
|
100
|
0
|
0
|
0
|
0
|
|
| Revenue |
5 744
N/A
|
6 987
+22%
|
8 907
+27%
|
8 393
-6%
|
7 671
-9%
|
7 037
-8%
|
8 981
+28%
|
9 574
+7%
|
10 046
+5%
|
10 567
+5%
|
11 301
+7%
|
10 925
-3%
|
10 289
-6%
|
8 693
-16%
|
7 065
-19%
|
4 054
-43%
|
2 201
-46%
|
1 782
-19%
|
3 545
+99%
|
5 696
+61%
|
7 896
+39%
|
10 990
+39%
|
11 373
+3%
|
11 640
+2%
|
10 905
-6%
|
10 301
-6%
|
9 901
-4%
|
9 503
-4%
|
8 825
-7%
|
9 359
+6%
|
9 534
+2%
|
10 871
+14%
|
12 902
+19%
|
14 167
+10%
|
14 069
-1%
|
13 220
-6%
|
13 034
-1%
|
12 751
-2%
|
13 283
+4%
|
15 058
+13%
|
16 704
+11%
|
19 943
+19%
|
22 688
+14%
|
21 666
-5%
|
23 540
+9%
|
24 739
+5%
|
29 833
+21%
|
50 823
+70%
|
51 412
+1%
|
52 249
+2%
|
48 566
-7%
|
32 886
-32%
|
33 650
+2%
|
31 368
-7%
|
33 334
+6%
|
32 973
-1%
|
33 392
+1%
|
37 103
+11%
|
39 052
+5%
|
44 235
+13%
|
48 901
+11%
|
50 803
+4%
|
54 404
+7%
|
55 584
+2%
|
59 204
+7%
|
67 004
+13%
|
74 249
+11%
|
83 257
+12%
|
91 795
+10%
|
94 518
+3%
|
89 523
-5%
|
89 757
+0%
|
88 298
-2%
|
93 247
+6%
|
105 842
+14%
|
112 484
+6%
|
117 321
+4%
|
124 406
+6%
|
128 179
+3%
|
129 779
+1%
|
129 653
0%
|
128 794
-1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 981)
|
(4 870)
|
(6 038)
|
(5 763)
|
(5 325)
|
(5 075)
|
(6 498)
|
(6 881)
|
(7 059)
|
(7 591)
|
(8 102)
|
(7 724)
|
(7 148)
|
(6 246)
|
(5 364)
|
(3 308)
|
(1 867)
|
(1 921)
|
(2 956)
|
(4 542)
|
(5 813)
|
(8 061)
|
(8 397)
|
(8 514)
|
(8 098)
|
(7 915)
|
(7 826)
|
(7 504)
|
(6 847)
|
(6 834)
|
(6 746)
|
(7 685)
|
(9 239)
|
(10 511)
|
(10 618)
|
(10 041)
|
(9 782)
|
(9 439)
|
(9 722)
|
(10 672)
|
(11 753)
|
(13 856)
|
(15 097)
|
(14 243)
|
(15 470)
|
(16 735)
|
(22 098)
|
(40 588)
|
(41 323)
|
(43 008)
|
(38 916)
|
(24 754)
|
(24 613)
|
(20 818)
|
(21 897)
|
(20 399)
|
(20 673)
|
(23 820)
|
(25 907)
|
(30 521)
|
(34 362)
|
(36 083)
|
(38 413)
|
(38 249)
|
(39 818)
|
(44 365)
|
(49 292)
|
(55 898)
|
(61 203)
|
(59 712)
|
(54 505)
|
(54 686)
|
(53 564)
|
(57 989)
|
(65 899)
|
(68 351)
|
(68 887)
|
(74 787)
|
(76 760)
|
(77 634)
|
(78 220)
|
(76 142)
|
|
| Gross Profit |
1 763
N/A
|
2 118
+20%
|
2 870
+36%
|
2 631
-8%
|
2 347
-11%
|
1 962
-16%
|
2 484
+27%
|
2 694
+8%
|
2 987
+11%
|
2 975
0%
|
3 198
+7%
|
3 201
+0%
|
3 141
-2%
|
2 447
-22%
|
1 701
-30%
|
746
-56%
|
334
-55%
|
(139)
N/A
|
589
N/A
|
1 154
+96%
|
2 084
+81%
|
2 929
+41%
|
2 978
+2%
|
3 128
+5%
|
2 808
-10%
|
2 386
-15%
|
2 075
-13%
|
2 000
-4%
|
1 978
-1%
|
2 525
+28%
|
2 787
+10%
|
3 185
+14%
|
3 663
+15%
|
3 656
0%
|
3 452
-6%
|
3 179
-8%
|
3 252
+2%
|
3 312
+2%
|
3 561
+8%
|
4 386
+23%
|
4 951
+13%
|
6 087
+23%
|
7 591
+25%
|
7 423
-2%
|
8 071
+9%
|
8 003
-1%
|
7 736
-3%
|
10 236
+32%
|
10 089
-1%
|
9 240
-8%
|
9 649
+4%
|
8 131
-16%
|
9 036
+11%
|
10 551
+17%
|
11 437
+8%
|
12 573
+10%
|
12 719
+1%
|
13 283
+4%
|
13 145
-1%
|
13 714
+4%
|
14 540
+6%
|
14 721
+1%
|
15 991
+9%
|
17 335
+8%
|
19 386
+12%
|
22 640
+17%
|
24 957
+10%
|
27 359
+10%
|
30 592
+12%
|
34 806
+14%
|
35 018
+1%
|
35 071
+0%
|
34 734
-1%
|
35 258
+2%
|
39 943
+13%
|
44 133
+10%
|
48 434
+10%
|
49 619
+2%
|
51 419
+4%
|
52 145
+1%
|
51 433
-1%
|
52 652
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 020)
|
(1 072)
|
(1 135)
|
(1 180)
|
(1 215)
|
(1 238)
|
(1 317)
|
(1 423)
|
(1 493)
|
(1 550)
|
(1 575)
|
(1 576)
|
(1 563)
|
(1 514)
|
(1 412)
|
(1 253)
|
(1 067)
|
(1 006)
|
(1 085)
|
(1 163)
|
(1 313)
|
(1 769)
|
(1 856)
|
(1 967)
|
(1 915)
|
(1 910)
|
(1 865)
|
(1 826)
|
(1 830)
|
(1 959)
|
(2 001)
|
(2 119)
|
(2 318)
|
(2 494)
|
(2 532)
|
(2 530)
|
(2 477)
|
(2 530)
|
(2 625)
|
(2 802)
|
(3 015)
|
(3 148)
|
(3 244)
|
(3 270)
|
(3 333)
|
(3 431)
|
(3 693)
|
(4 475)
|
(4 745)
|
(5 004)
|
(5 070)
|
(4 663)
|
(4 697)
|
(4 738)
|
(4 787)
|
(4 913)
|
(5 030)
|
(5 539)
|
(5 649)
|
(5 637)
|
(5 635)
|
(5 406)
|
(5 732)
|
(6 086)
|
(6 725)
|
(6 830)
|
(6 967)
|
(7 299)
|
(7 818)
|
(8 388)
|
(8 911)
|
(9 633)
|
(10 292)
|
(11 120)
|
(11 775)
|
(12 801)
|
(14 466)
|
(17 595)
|
(19 702)
|
(21 053)
|
(21 470)
|
(21 498)
|
|
| Selling, General & Administrative |
(1 018)
|
(1 071)
|
(1 135)
|
(1 181)
|
(1 153)
|
(1 239)
|
(1 318)
|
(1 364)
|
(1 493)
|
(1 550)
|
(1 578)
|
(1 577)
|
(1 564)
|
(1 514)
|
(1 412)
|
(1 201)
|
(1 086)
|
(863)
|
(916)
|
(971)
|
(1 093)
|
(1 398)
|
(1 616)
|
(1 744)
|
(1 705)
|
(1 542)
|
(1 719)
|
(1 736)
|
(1 796)
|
(1 529)
|
(2 002)
|
(2 121)
|
(2 320)
|
(2 025)
|
(2 533)
|
(2 530)
|
(2 477)
|
(2 093)
|
(2 625)
|
(2 801)
|
(3 014)
|
(2 714)
|
(3 245)
|
(3 273)
|
(3 337)
|
(2 972)
|
(3 696)
|
(4 477)
|
(4 746)
|
(4 454)
|
(5 069)
|
(4 662)
|
(4 696)
|
(4 285)
|
(4 787)
|
(4 913)
|
(5 030)
|
(4 947)
|
(5 649)
|
(5 637)
|
(5 635)
|
(4 787)
|
(5 732)
|
(6 086)
|
(6 725)
|
(5 741)
|
(6 966)
|
(7 298)
|
(7 818)
|
(7 200)
|
(8 911)
|
(9 633)
|
(10 291)
|
(9 802)
|
(11 775)
|
(12 800)
|
(14 466)
|
(15 871)
|
(19 700)
|
(21 052)
|
(21 468)
|
(21 497)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(52)
|
(102)
|
(144)
|
(170)
|
(193)
|
(220)
|
(266)
|
(240)
|
(223)
|
(210)
|
(195)
|
0
|
0
|
0
|
(300)
|
0
|
0
|
0
|
(362)
|
0
|
0
|
0
|
(343)
|
0
|
0
|
0
|
(349)
|
0
|
0
|
0
|
(380)
|
0
|
0
|
0
|
(442)
|
0
|
0
|
0
|
(339)
|
0
|
0
|
0
|
(437)
|
0
|
0
|
0
|
(419)
|
0
|
0
|
0
|
(871)
|
0
|
0
|
0
|
(911)
|
0
|
0
|
0
|
(1 019)
|
0
|
0
|
0
|
(1 242)
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(174)
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
(108)
|
0
|
0
|
0
|
(94)
|
0
|
0
|
0
|
(85)
|
0
|
0
|
0
|
(79)
|
0
|
0
|
0
|
(109)
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(155)
|
0
|
0
|
0
|
(201)
|
0
|
0
|
0
|
(218)
|
0
|
0
|
0
|
(277)
|
0
|
0
|
0
|
(298)
|
0
|
0
|
0
|
(481)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(62)
|
0
|
0
|
(59)
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
121
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(146)
|
(90)
|
(34)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
3
|
4
|
(0)
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
|
| Operating Income |
745
N/A
|
1 047
+41%
|
1 736
+66%
|
1 450
-16%
|
1 130
-22%
|
722
-36%
|
1 165
+61%
|
1 270
+9%
|
1 494
+18%
|
1 426
-5%
|
1 624
+14%
|
1 624
N/A
|
1 577
-3%
|
932
-41%
|
289
-69%
|
(507)
N/A
|
(733)
-45%
|
(1 145)
-56%
|
(496)
+57%
|
(9)
+98%
|
770
N/A
|
1 160
+51%
|
1 120
-3%
|
1 159
+3%
|
893
-23%
|
476
-47%
|
212
-55%
|
176
-17%
|
150
-15%
|
567
+278%
|
787
+39%
|
1 066
+35%
|
1 344
+26%
|
1 161
-14%
|
919
-21%
|
649
-29%
|
775
+19%
|
782
+1%
|
935
+20%
|
1 583
+69%
|
1 935
+22%
|
2 939
+52%
|
4 347
+48%
|
4 153
-4%
|
4 737
+14%
|
4 572
-3%
|
4 041
-12%
|
5 759
+43%
|
5 343
-7%
|
4 236
-21%
|
4 580
+8%
|
3 469
-24%
|
4 340
+25%
|
5 813
+34%
|
6 650
+14%
|
7 660
+15%
|
7 689
+0%
|
7 744
+1%
|
7 495
-3%
|
8 077
+8%
|
8 905
+10%
|
9 314
+5%
|
10 259
+10%
|
11 248
+10%
|
12 660
+13%
|
15 810
+25%
|
17 990
+14%
|
20 060
+12%
|
22 774
+14%
|
26 418
+16%
|
26 107
-1%
|
25 438
-3%
|
24 442
-4%
|
24 138
-1%
|
28 168
+17%
|
31 332
+11%
|
33 968
+8%
|
32 024
-6%
|
31 717
-1%
|
31 092
-2%
|
29 963
-4%
|
31 154
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
26
|
19
|
9
|
23
|
(54)
|
(233)
|
(213)
|
(318)
|
(73)
|
27
|
11
|
54
|
(135)
|
(154)
|
(164)
|
(209)
|
(260)
|
(137)
|
(172)
|
(136)
|
(82)
|
55
|
(14)
|
(16)
|
44
|
(5)
|
28
|
38
|
(194)
|
(45)
|
111
|
(42)
|
345
|
126
|
(195)
|
389
|
450
|
75
|
331
|
(319)
|
(483)
|
(318)
|
(341)
|
(369)
|
(765)
|
(587)
|
125
|
290
|
1 162
|
1 963
|
3 402
|
7 587
|
9 834
|
3 637
|
2 248
|
1 470
|
277
|
2 671
|
4 816
|
2 273
|
(1 640)
|
3 010
|
(763)
|
(2 006)
|
1 545
|
816
|
|
| Non-Reccuring Items |
325
|
230
|
(29)
|
(33)
|
(33)
|
(3)
|
(5)
|
(6)
|
(21)
|
(21)
|
(4)
|
(9)
|
(9)
|
(17)
|
2
|
(13)
|
(15)
|
(15)
|
0
|
(3)
|
(2)
|
18
|
1
|
4
|
3
|
(10)
|
(1)
|
0
|
0
|
(94)
|
(94)
|
(95)
|
(95)
|
(10)
|
0
|
1
|
1
|
(1)
|
(1)
|
(2)
|
(3)
|
(2)
|
(57)
|
(74)
|
(82)
|
(182)
|
(78)
|
(61)
|
(52)
|
(497)
|
(547)
|
(574)
|
(575)
|
(145)
|
(145)
|
(139)
|
(141)
|
(71)
|
(71)
|
(50)
|
(47)
|
77
|
77
|
76
|
72
|
(227)
|
(231)
|
(231)
|
(226)
|
(5)
|
(1)
|
(6)
|
(7)
|
(12)
|
(12)
|
(22)
|
(39)
|
(2 895)
|
(2 895)
|
(2 881)
|
(2 863)
|
(7 624)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
2
|
1
|
1
|
0
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
67
|
68
|
73
|
74
|
63
|
70
|
64
|
66
|
9
|
(21)
|
(17)
|
(13)
|
(12)
|
(13)
|
0
|
9
|
22
|
57
|
56
|
51
|
39
|
9
|
2
|
875
|
847
|
882
|
876
|
18
|
46
|
14
|
16
|
4
|
5
|
2
|
0
|
0
|
0
|
0
|
12
|
12
|
12
|
12
|
|
| Total Other Income |
(115)
|
(58)
|
(87)
|
(73)
|
(106)
|
(52)
|
(68)
|
(59)
|
(58)
|
(8)
|
41
|
2
|
(59)
|
(124)
|
12
|
101
|
126
|
69
|
65
|
86
|
69
|
80
|
51
|
34
|
24
|
20
|
18
|
30
|
37
|
39
|
36
|
32
|
142
|
30
|
156
|
150
|
17
|
49
|
35
|
35
|
59
|
44
|
36
|
45
|
41
|
55
|
13
|
24
|
26
|
42
|
69
|
10
|
1
|
89
|
3
|
44
|
63
|
92
|
91
|
93
|
118
|
131
|
141
|
116
|
106
|
58
|
72
|
(200)
|
(102)
|
288
|
11
|
413
|
298
|
267
|
246
|
168
|
185
|
421
|
380
|
365
|
558
|
651
|
|
| Pre-Tax Income |
955
N/A
|
1 219
+28%
|
1 619
+33%
|
1 343
-17%
|
991
-26%
|
667
-33%
|
1 092
+64%
|
1 205
+10%
|
1 414
+17%
|
1 396
-1%
|
1 661
+19%
|
1 617
-3%
|
1 509
-7%
|
791
-48%
|
302
-62%
|
(426)
N/A
|
(596)
-40%
|
(1 073)
-80%
|
(422)
+61%
|
98
N/A
|
785
+701%
|
1 025
+31%
|
960
-6%
|
879
-8%
|
847
-4%
|
514
-39%
|
239
-54%
|
260
+9%
|
51
-80%
|
359
+604%
|
566
+58%
|
795
+40%
|
1 133
+43%
|
1 045
-8%
|
904
-13%
|
665
-26%
|
710
+7%
|
886
+25%
|
954
+8%
|
1 599
+68%
|
2 103
+32%
|
3 044
+45%
|
4 428
+45%
|
4 236
-4%
|
4 564
+8%
|
4 470
-2%
|
4 150
-7%
|
5 746
+38%
|
5 671
-1%
|
3 887
-31%
|
3 889
+0%
|
3 281
-16%
|
4 204
+28%
|
5 818
+38%
|
6 838
+18%
|
7 254
+6%
|
7 149
-1%
|
7 504
+5%
|
7 231
-4%
|
7 802
+8%
|
8 250
+6%
|
8 944
+8%
|
10 604
+19%
|
12 606
+19%
|
14 847
+18%
|
18 485
+25%
|
22 109
+20%
|
27 234
+23%
|
32 325
+19%
|
30 352
-6%
|
28 381
-6%
|
27 319
-4%
|
25 015
-8%
|
27 066
+8%
|
33 218
+23%
|
33 751
+2%
|
32 474
-4%
|
32 560
+0%
|
28 451
-13%
|
26 582
-7%
|
29 215
+10%
|
25 009
-14%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(172)
|
(219)
|
(296)
|
(282)
|
(203)
|
(177)
|
(302)
|
(322)
|
(423)
|
(472)
|
(518)
|
(524)
|
(367)
|
(296)
|
(113)
|
151
|
251
|
296
|
21
|
(76)
|
(173)
|
(264)
|
(305)
|
(298)
|
(256)
|
(253)
|
(152)
|
(135)
|
(138)
|
(468)
|
(516)
|
(594)
|
(676)
|
(423)
|
(391)
|
(272)
|
(243)
|
(182)
|
(169)
|
(335)
|
(430)
|
(800)
|
(1 237)
|
(1 199)
|
(1 381)
|
(1 227)
|
(1 016)
|
(1 433)
|
(1 321)
|
(968)
|
(999)
|
(858)
|
(1 099)
|
(1 469)
|
(1 685)
|
(2 082)
|
(2 092)
|
(1 991)
|
(1 852)
|
(1 746)
|
(1 665)
|
(2 021)
|
(2 448)
|
(2 949)
|
(3 835)
|
(4 661)
|
(5 636)
|
(6 610)
|
(7 493)
|
(7 654)
|
(7 421)
|
(7 441)
|
(6 951)
|
(6 977)
|
(7 932)
|
(7 666)
|
(8 251)
|
(9 421)
|
(9 249)
|
(9 393)
|
(9 798)
|
(7 521)
|
|
| Income from Continuing Operations |
784
|
1 001
|
1 323
|
1 061
|
788
|
492
|
791
|
885
|
992
|
925
|
1 143
|
1 092
|
1 141
|
494
|
189
|
(276)
|
(346)
|
(778)
|
(401)
|
22
|
612
|
761
|
656
|
582
|
592
|
261
|
86
|
124
|
(88)
|
(109)
|
50
|
201
|
457
|
623
|
513
|
394
|
468
|
704
|
786
|
1 265
|
1 674
|
2 244
|
3 192
|
3 037
|
3 183
|
3 242
|
3 134
|
4 313
|
4 350
|
2 919
|
2 890
|
2 422
|
3 104
|
4 349
|
5 152
|
5 173
|
5 057
|
5 514
|
5 380
|
6 056
|
6 584
|
6 923
|
8 156
|
9 657
|
11 013
|
13 824
|
16 473
|
20 624
|
24 832
|
22 698
|
20 960
|
19 878
|
18 064
|
20 089
|
25 286
|
26 085
|
24 223
|
23 139
|
19 202
|
17 189
|
19 417
|
17 488
|
|
| Income to Minority Interest |
(107)
|
(130)
|
(226)
|
(243)
|
(182)
|
(91)
|
(136)
|
(125)
|
(42)
|
(24)
|
34
|
(18)
|
(67)
|
(113)
|
(90)
|
46
|
39
|
57
|
(20)
|
(41)
|
(117)
|
(148)
|
(132)
|
(142)
|
(132)
|
(130)
|
(126)
|
(97)
|
(33)
|
(32)
|
11
|
(8)
|
(188)
|
(219)
|
(159)
|
(102)
|
48
|
162
|
126
|
72
|
(8)
|
(83)
|
(52)
|
23
|
6
|
(187)
|
(436)
|
(758)
|
(622)
|
(176)
|
36
|
408
|
334
|
49
|
(7)
|
(72)
|
(86)
|
(43)
|
(7)
|
(227)
|
(379)
|
(452)
|
(561)
|
(978)
|
(939)
|
(1 000)
|
(1 220)
|
(931)
|
(1 056)
|
(1 313)
|
(1 143)
|
(1 024)
|
(858)
|
(512)
|
(492)
|
(493)
|
(425)
|
496
|
921
|
1 466
|
1 973
|
1 560
|
|
| Net Income (Common) |
676
N/A
|
871
+29%
|
1 097
+26%
|
819
-25%
|
606
-26%
|
400
-34%
|
653
+63%
|
758
+16%
|
949
+25%
|
901
-5%
|
1 177
+31%
|
1 074
-9%
|
1 074
N/A
|
381
-65%
|
98
-74%
|
(230)
N/A
|
(306)
-33%
|
(720)
-135%
|
(421)
+42%
|
(20)
+95%
|
495
N/A
|
614
+24%
|
522
-15%
|
437
-16%
|
457
+5%
|
131
-71%
|
(41)
N/A
|
27
N/A
|
(121)
N/A
|
(142)
-17%
|
61
N/A
|
193
+216%
|
269
+39%
|
404
+50%
|
354
-12%
|
292
-18%
|
516
+77%
|
866
+68%
|
913
+5%
|
1 338
+47%
|
1 666
+25%
|
2 162
+30%
|
3 139
+45%
|
3 060
-3%
|
3 191
+4%
|
3 055
-4%
|
2 700
-12%
|
3 556
+32%
|
3 727
+5%
|
2 743
-26%
|
2 926
+7%
|
2 830
-3%
|
3 438
+22%
|
4 398
+28%
|
5 145
+17%
|
5 101
-1%
|
4 971
-3%
|
5 471
+10%
|
5 373
-2%
|
5 828
+8%
|
6 205
+6%
|
6 470
+4%
|
7 595
+17%
|
8 679
+14%
|
10 074
+16%
|
12 824
+27%
|
15 254
+19%
|
19 691
+29%
|
23 775
+21%
|
21 384
-10%
|
19 815
-7%
|
18 853
-5%
|
17 205
-9%
|
19 576
+14%
|
24 793
+27%
|
25 591
+3%
|
23 797
-7%
|
23 634
-1%
|
20 123
-15%
|
18 656
-7%
|
21 391
+15%
|
19 048
-11%
|
|
| EPS (Diluted) |
37.55
N/A
|
48.38
+29%
|
60.94
+26%
|
45.5
-25%
|
33.66
-26%
|
22.22
-34%
|
36.27
+63%
|
42.11
+16%
|
52.72
+25%
|
50.05
-5%
|
65.38
+31%
|
59.66
-9%
|
59.66
N/A
|
21.16
-65%
|
5.44
-74%
|
-13.52
N/A
|
-18
-33%
|
-42.35
-135%
|
-24.76
+42%
|
-1.17
+95%
|
29.11
N/A
|
36.11
+24%
|
30.7
-15%
|
25.7
-16%
|
26.88
+5%
|
7.7
-71%
|
-2.41
N/A
|
1.58
N/A
|
-7.11
N/A
|
-8.35
-17%
|
3.58
N/A
|
11.35
+217%
|
15.82
+39%
|
23.76
+50%
|
20.82
-12%
|
17.17
-18%
|
30.35
+77%
|
50.13
+65%
|
53.7
+7%
|
78.7
+47%
|
98
+25%
|
125.09
+28%
|
184.64
+48%
|
180
-3%
|
187.7
+4%
|
176.78
-6%
|
158.82
-10%
|
209.17
+32%
|
219.23
+5%
|
158.7
-28%
|
172.11
+8%
|
166.47
-3%
|
198.91
+19%
|
254.4
+28%
|
297.58
+17%
|
294.91
-1%
|
287.23
-3%
|
316.21
+10%
|
310.49
-2%
|
336.76
+8%
|
358.41
+6%
|
373.78
+4%
|
438.72
+17%
|
501.3
+14%
|
581.83
+16%
|
74.07
-87%
|
881.01
+1 089%
|
1 137.31
+29%
|
1 373.16
+21%
|
123.51
-91%
|
1 122.72
+809%
|
1 067.99
-5%
|
97.46
-91%
|
110.9
+14%
|
140.5
+27%
|
145.08
+3%
|
134.93
-7%
|
133.99
-1%
|
114.32
-15%
|
107.21
-6%
|
123.31
+15%
|
109.33
-11%
|
|
Switch to:
Switch to:
See Also
Discover More
