Fukushima Galilei Co Ltd
TSE:6420
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Fukushima Galilei Co Ltd
TSE:6420
|
JP |
|
U
|
Ultimovacs ASA
OSE:ULTI
|
NO |
|
Yamashina Corp
TSE:5955
|
JP |
|
Highwoods Properties Inc
NYSE:HIW
|
US |
|
H
|
Hibbett Inc
F:HB6
|
US |
|
Meggitt PLC
LSE:MGGT
|
UK |
|
Canggang Railway Ltd
HKEX:2169
|
CN |
|
G
|
Givot Olam Oil Exploration LP (1993)
OTC:GOOXF
|
IL |
|
RPSG Ventures Ltd
NSE:RPSGVENT
|
IN |
|
Ironwood Pharmaceuticals Inc
NASDAQ:IRWD
|
US |
|
Arts Optical International Holdings Ltd
HKEX:1120
|
HK |
|
Serverworks Co Ltd
TSE:4434
|
JP |
|
D
|
Daesung Hi Tech Co Ltd
KOSDAQ:129920
|
KR |
|
A
|
Anhui Golden Seed Winery Co Ltd
SSE:600199
|
CN |
|
O
|
Orange Tour Cultural Holding Ltd
HKEX:8627
|
CN |
|
JAKKS Pacific Inc
NASDAQ:JAKK
|
US |
|
V
|
Velesto Energy Bhd
KLSE:VELESTO
|
MY |
|
C
|
Cardinal Health Inc
XBER:CLH
|
US |
|
O
|
Oval Corp
TSE:7727
|
JP |
|
Himatsingka Seide Ltd
NSE:HIMATSEIDE
|
IN |
|
Anyang Iron and Steel Co Ltd
SSE:600569
|
CN |
|
Amagasa Co Ltd
TSE:3070
|
JP |
|
L
|
Lien Chang Electronic Enterprise Co Ltd
TWSE:2431
|
TW |
|
Adidas AG
XETRA:ADS
|
DE |
Income Statement
Earnings Waterfall
Fukushima Galilei Co Ltd
Income Statement
Fukushima Galilei Co Ltd
| Jun-2004 | Sep-2004 | 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
|
0
|
0
|
6
|
0
|
0
|
4
|
0
|
0
|
7
|
14
|
20
|
25
|
22
|
20
|
18
|
18
|
19
|
20
|
22
|
25
|
25
|
25
|
26
|
26
|
26
|
26
|
27
|
27
|
29
|
29
|
28
|
26
|
26
|
24
|
23
|
25
|
22
|
23
|
23
|
21
|
21
|
19
|
16
|
11
|
7
|
8
|
0
|
4
|
6
|
18
|
0
|
19
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
20 246
N/A
|
20 957
+4%
|
21 595
+3%
|
21 659
+0%
|
22 187
+2%
|
22 362
+1%
|
23 033
+3%
|
22 847
-1%
|
23 543
+3%
|
23 534
0%
|
23 570
+0%
|
23 803
+1%
|
24 167
+2%
|
23 803
-2%
|
23 154
-3%
|
21 990
-5%
|
22 013
+0%
|
22 040
+0%
|
22 908
+4%
|
24 404
+7%
|
25 973
+6%
|
34 952
+35%
|
36 329
+4%
|
38 450
+6%
|
39 324
+2%
|
40 495
+3%
|
42 667
+5%
|
43 797
+3%
|
45 865
+5%
|
47 173
+3%
|
49 540
+5%
|
52 836
+7%
|
56 063
+6%
|
62 044
+11%
|
62 904
+1%
|
63 750
+1%
|
64 854
+2%
|
64 624
0%
|
66 201
+2%
|
67 166
+1%
|
69 031
+3%
|
73 693
+7%
|
76 234
+3%
|
78 074
+2%
|
80 675
+3%
|
80 297
0%
|
80 821
+1%
|
84 149
+4%
|
86 759
+3%
|
86 224
-1%
|
87 548
+2%
|
87 414
0%
|
86 754
-1%
|
86 530
0%
|
86 719
+0%
|
86 852
+0%
|
84 117
-3%
|
86 801
+3%
|
82 448
-5%
|
81 684
-1%
|
81 910
+0%
|
82 451
+1%
|
88 737
+8%
|
91 614
+3%
|
95 735
+4%
|
96 073
+0%
|
96 819
+1%
|
97 514
+1%
|
100 811
+3%
|
104 996
+4%
|
107 734
+3%
|
110 063
+2%
|
112 759
+2%
|
115 815
+3%
|
118 667
+2%
|
123 290
+4%
|
126 429
+3%
|
130 639
+3%
|
135 195
+3%
|
137 631
+2%
|
137 372
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(14 671)
|
(15 187)
|
(15 701)
|
(15 813)
|
(16 347)
|
(16 665)
|
(17 446)
|
(17 385)
|
(18 058)
|
(17 918)
|
(17 878)
|
(17 951)
|
(18 237)
|
(17 959)
|
(17 544)
|
(16 672)
|
(16 711)
|
(16 539)
|
(17 123)
|
(18 166)
|
(19 460)
|
(26 391)
|
(27 653)
|
(29 523)
|
(30 357)
|
(31 220)
|
(32 707)
|
(33 248)
|
(34 594)
|
(35 361)
|
(37 165)
|
(39 543)
|
(42 089)
|
(46 516)
|
(46 990)
|
(47 645)
|
(48 010)
|
(47 982)
|
(49 131)
|
(49 675)
|
(51 005)
|
(54 921)
|
(56 786)
|
(58 222)
|
(60 456)
|
(59 566)
|
(60 380)
|
(62 601)
|
(64 661)
|
(64 630)
|
(65 094)
|
(65 256)
|
(64 354)
|
(63 766)
|
(64 272)
|
(64 118)
|
(62 015)
|
(63 985)
|
(60 616)
|
(60 175)
|
(60 485)
|
(60 761)
|
(64 860)
|
(67 097)
|
(70 985)
|
(72 121)
|
(73 724)
|
(74 138)
|
(76 187)
|
(77 862)
|
(78 744)
|
(80 173)
|
(81 243)
|
(83 418)
|
(85 735)
|
(89 357)
|
(91 606)
|
(94 541)
|
(97 608)
|
(99 045)
|
(98 760)
|
|
| Gross Profit |
5 575
N/A
|
5 770
+3%
|
5 894
+2%
|
5 847
-1%
|
5 841
0%
|
5 698
-2%
|
5 587
-2%
|
5 462
-2%
|
5 485
+0%
|
5 616
+2%
|
5 692
+1%
|
5 852
+3%
|
5 930
+1%
|
5 845
-1%
|
5 611
-4%
|
5 319
-5%
|
5 302
0%
|
5 501
+4%
|
5 785
+5%
|
6 238
+8%
|
6 514
+4%
|
8 560
+31%
|
8 678
+1%
|
8 929
+3%
|
8 968
+0%
|
9 276
+3%
|
9 960
+7%
|
10 548
+6%
|
11 271
+7%
|
11 813
+5%
|
12 375
+5%
|
13 294
+7%
|
13 975
+5%
|
15 528
+11%
|
15 914
+2%
|
16 105
+1%
|
16 843
+5%
|
16 641
-1%
|
17 069
+3%
|
17 490
+2%
|
18 024
+3%
|
18 772
+4%
|
19 447
+4%
|
19 851
+2%
|
20 220
+2%
|
20 731
+3%
|
20 442
-1%
|
21 549
+5%
|
22 097
+3%
|
21 594
-2%
|
22 453
+4%
|
22 157
-1%
|
22 399
+1%
|
22 764
+2%
|
22 447
-1%
|
22 734
+1%
|
22 102
-3%
|
22 816
+3%
|
21 831
-4%
|
21 509
-1%
|
21 425
0%
|
21 690
+1%
|
23 877
+10%
|
24 517
+3%
|
24 750
+1%
|
23 952
-3%
|
23 095
-4%
|
23 376
+1%
|
24 624
+5%
|
27 134
+10%
|
28 990
+7%
|
29 890
+3%
|
31 516
+5%
|
32 397
+3%
|
32 932
+2%
|
33 933
+3%
|
34 823
+3%
|
36 098
+4%
|
37 587
+4%
|
38 586
+3%
|
38 612
+0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 955)
|
(4 130)
|
(4 287)
|
(4 334)
|
(4 289)
|
(4 300)
|
(4 330)
|
(4 439)
|
(4 617)
|
(4 601)
|
(4 542)
|
(4 535)
|
(4 581)
|
(4 778)
|
(4 721)
|
(4 574)
|
(4 341)
|
(4 411)
|
(4 561)
|
(4 746)
|
(4 632)
|
(6 167)
|
(6 161)
|
(6 177)
|
(6 279)
|
(6 404)
|
(6 601)
|
(6 792)
|
(7 085)
|
(7 385)
|
(7 872)
|
(8 359)
|
(8 883)
|
(9 365)
|
(9 532)
|
(9 725)
|
(9 947)
|
(10 280)
|
(10 411)
|
(10 199)
|
(10 360)
|
(11 190)
|
(11 733)
|
(12 028)
|
(12 384)
|
(12 336)
|
(12 604)
|
(12 892)
|
(13 096)
|
(12 939)
|
(13 086)
|
(13 110)
|
(13 183)
|
(13 359)
|
(13 365)
|
(13 484)
|
(13 648)
|
(13 729)
|
(13 959)
|
(13 901)
|
(13 463)
|
(13 636)
|
(13 883)
|
(14 109)
|
(14 232)
|
(14 146)
|
(14 337)
|
(14 753)
|
(15 099)
|
(15 649)
|
(16 088)
|
(16 300)
|
(16 711)
|
(17 099)
|
(17 728)
|
(18 294)
|
(18 877)
|
(19 526)
|
(20 319)
|
(20 964)
|
(21 217)
|
|
| Selling, General & Administrative |
(3 956)
|
(4 131)
|
(4 288)
|
(4 334)
|
(4 289)
|
(4 300)
|
(4 330)
|
(4 440)
|
(4 617)
|
(4 602)
|
(4 541)
|
(4 536)
|
(4 581)
|
(4 779)
|
(4 720)
|
(4 573)
|
(4 340)
|
(4 411)
|
(4 561)
|
(4 746)
|
(4 633)
|
(6 167)
|
(6 161)
|
(6 176)
|
(6 277)
|
(6 405)
|
(6 600)
|
(6 792)
|
(7 086)
|
(7 385)
|
(7 874)
|
(8 360)
|
(8 883)
|
(9 365)
|
(9 531)
|
(9 725)
|
(9 947)
|
(10 054)
|
(10 189)
|
(10 332)
|
(10 493)
|
(11 190)
|
(11 622)
|
(11 918)
|
(12 274)
|
(12 336)
|
(12 603)
|
(12 891)
|
(13 095)
|
(12 939)
|
(13 052)
|
(13 102)
|
(13 167)
|
(13 359)
|
(13 348)
|
(13 468)
|
(13 647)
|
(13 728)
|
(13 672)
|
(13 614)
|
(13 462)
|
(13 636)
|
(13 883)
|
(14 110)
|
(14 232)
|
(14 146)
|
(14 338)
|
(14 753)
|
(15 099)
|
(15 647)
|
(16 056)
|
(16 271)
|
(16 709)
|
(17 098)
|
(17 727)
|
(18 293)
|
(18 875)
|
(19 526)
|
(20 320)
|
(20 965)
|
(21 217)
|
|
| Other Operating Expenses |
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
|
(226)
|
(222)
|
133
|
133
|
(0)
|
(111)
|
(110)
|
(110)
|
(0)
|
0
|
0
|
0
|
(0)
|
(34)
|
(8)
|
(16)
|
(0)
|
(16)
|
(16)
|
(1)
|
(1)
|
(287)
|
(287)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(32)
|
(29)
|
(2)
|
(1)
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1 620
N/A
|
1 640
+1%
|
1 607
-2%
|
1 512
-6%
|
1 552
+3%
|
1 398
-10%
|
1 258
-10%
|
1 022
-19%
|
868
-15%
|
1 015
+17%
|
1 152
+13%
|
1 318
+14%
|
1 350
+2%
|
1 067
-21%
|
890
-17%
|
744
-16%
|
960
+29%
|
1 089
+13%
|
1 224
+12%
|
1 492
+22%
|
1 881
+26%
|
2 393
+27%
|
2 515
+5%
|
2 750
+9%
|
2 687
-2%
|
2 872
+7%
|
3 357
+17%
|
3 754
+12%
|
4 184
+11%
|
4 428
+6%
|
4 502
+2%
|
4 934
+10%
|
5 092
+3%
|
6 163
+21%
|
6 383
+4%
|
6 381
0%
|
6 897
+8%
|
6 361
-8%
|
6 658
+5%
|
7 291
+10%
|
7 665
+5%
|
7 582
-1%
|
7 714
+2%
|
7 822
+1%
|
7 834
+0%
|
8 396
+7%
|
7 837
-7%
|
8 657
+10%
|
9 001
+4%
|
8 654
-4%
|
9 366
+8%
|
9 046
-3%
|
9 215
+2%
|
9 405
+2%
|
9 082
-3%
|
9 250
+2%
|
8 454
-9%
|
9 087
+7%
|
7 872
-13%
|
7 608
-3%
|
7 962
+5%
|
8 054
+1%
|
9 994
+24%
|
10 408
+4%
|
10 518
+1%
|
9 806
-7%
|
8 758
-11%
|
8 623
-2%
|
9 525
+10%
|
11 485
+21%
|
12 902
+12%
|
13 590
+5%
|
14 805
+9%
|
15 298
+3%
|
15 204
-1%
|
15 639
+3%
|
15 946
+2%
|
16 572
+4%
|
17 268
+4%
|
17 622
+2%
|
17 395
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
24
|
8
|
(49)
|
(85)
|
(122)
|
(45)
|
(72)
|
(62)
|
(88)
|
(93)
|
(49)
|
(49)
|
(27)
|
60
|
18
|
51
|
160
|
211
|
296
|
295
|
269
|
149
|
75
|
186
|
242
|
261
|
276
|
125
|
(42)
|
(162)
|
(348)
|
(326)
|
(267)
|
42
|
38
|
83
|
105
|
(4)
|
80
|
146
|
(24)
|
142
|
(10)
|
(102)
|
(1)
|
23
|
(3)
|
(7)
|
(13)
|
111
|
333
|
456
|
552
|
685
|
1 064
|
1 283
|
838
|
458
|
370
|
315
|
275
|
570
|
659
|
2
|
869
|
412
|
(110)
|
593
|
392
|
|
| Non-Reccuring Items |
(66)
|
387
|
136
|
155
|
144
|
4
|
(34)
|
(27)
|
(30)
|
(21)
|
(8)
|
16
|
4
|
(391)
|
(363)
|
(357)
|
(13)
|
(68)
|
(116)
|
(76)
|
(82)
|
(103)
|
(104)
|
(95)
|
(77)
|
(61)
|
(13)
|
(11)
|
(18)
|
(15)
|
398
|
404
|
419
|
419
|
0
|
(362)
|
(362)
|
0
|
0
|
0
|
0
|
(110)
|
0
|
0
|
0
|
0
|
(403)
|
(429)
|
(429)
|
(443)
|
0
|
0
|
(8)
|
0
|
0
|
0
|
0
|
(286)
|
0
|
0
|
(873)
|
393
|
285
|
234
|
749
|
(39)
|
29
|
77
|
150
|
(27)
|
0
|
0
|
(25)
|
1
|
49
|
(5)
|
(6)
|
(38)
|
(90)
|
(151)
|
(165)
|
|
| Gain/Loss on Disposition of Assets |
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
|
(18)
|
0
|
0
|
0
|
0
|
0
|
(93)
|
0
|
80
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
13
|
110
|
110
|
200
|
187
|
0
|
90
|
1
|
1
|
0
|
(55)
|
(56)
|
|
| Total Other Income |
(15)
|
(327)
|
17
|
33
|
27
|
98
|
65
|
58
|
78
|
82
|
85
|
66
|
76
|
85
|
111
|
94
|
74
|
83
|
91
|
98
|
104
|
128
|
140
|
139
|
151
|
219
|
243
|
245
|
236
|
174
|
232
|
227
|
231
|
341
|
282
|
338
|
351
|
233
|
267
|
241
|
222
|
256
|
240
|
248
|
511
|
299
|
543
|
569
|
333
|
348
|
329
|
266
|
275
|
189
|
269
|
293
|
262
|
359
|
271
|
295
|
274
|
486
|
589
|
776
|
815
|
832
|
840
|
782
|
630
|
350
|
349
|
265
|
303
|
188
|
266
|
242
|
318
|
427
|
380
|
512
|
404
|
|
| Pre-Tax Income |
1 538
N/A
|
1 700
+11%
|
1 760
+4%
|
1 701
-3%
|
1 723
+1%
|
1 501
-13%
|
1 289
-14%
|
1 053
-18%
|
917
-13%
|
1 076
+17%
|
1 229
+14%
|
1 398
+14%
|
1 454
+4%
|
767
-47%
|
589
-23%
|
394
-33%
|
898
+128%
|
1 058
+18%
|
1 127
+7%
|
1 452
+29%
|
1 815
+25%
|
2 326
+28%
|
2 503
+8%
|
2 746
+10%
|
2 735
0%
|
3 089
+13%
|
3 606
+17%
|
4 040
+12%
|
4 564
+13%
|
4 797
+5%
|
5 429
+13%
|
5 862
+8%
|
6 011
+3%
|
7 072
+18%
|
6 740
-5%
|
6 542
-3%
|
7 128
+9%
|
6 855
-4%
|
7 202
+5%
|
7 658
+6%
|
7 846
+2%
|
7 566
-4%
|
7 607
+1%
|
7 745
+2%
|
8 079
+4%
|
8 736
+8%
|
8 015
-8%
|
8 880
+11%
|
9 010
+1%
|
8 555
-5%
|
9 775
+14%
|
9 458
-3%
|
9 458
0%
|
9 718
+3%
|
9 342
-4%
|
9 441
+1%
|
8 715
-8%
|
9 183
+5%
|
8 140
-11%
|
7 803
-4%
|
7 350
-6%
|
9 124
+24%
|
11 201
+23%
|
11 874
+6%
|
12 634
+6%
|
11 265
-11%
|
10 691
-5%
|
10 765
+1%
|
11 143
+4%
|
12 279
+10%
|
13 731
+12%
|
14 280
+4%
|
15 558
+9%
|
16 244
+4%
|
16 178
0%
|
15 968
-1%
|
17 128
+7%
|
17 374
+1%
|
17 449
+0%
|
18 521
+6%
|
17 970
-3%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(620)
|
(687)
|
(730)
|
(719)
|
(739)
|
(639)
|
(566)
|
(463)
|
(418)
|
(475)
|
(550)
|
(648)
|
(663)
|
(427)
|
(357)
|
(283)
|
(461)
|
(510)
|
(566)
|
(700)
|
(853)
|
(1 121)
|
(1 191)
|
(1 282)
|
(1 292)
|
(1 356)
|
(1 508)
|
(1 634)
|
(1 790)
|
(1 840)
|
(2 073)
|
(2 224)
|
(2 268)
|
(2 700)
|
(2 551)
|
(2 535)
|
(2 652)
|
(2 483)
|
(2 558)
|
(2 577)
|
(2 670)
|
(2 769)
|
(2 297)
|
(2 815)
|
(2 854)
|
(2 717)
|
(3 090)
|
(2 919)
|
(3 064)
|
(2 873)
|
(3 135)
|
(2 983)
|
(2 905)
|
(3 091)
|
(2 961)
|
(2 837)
|
(2 655)
|
(2 969)
|
(2 749)
|
(2 710)
|
(2 732)
|
(2 833)
|
(3 295)
|
(3 450)
|
(3 429)
|
(3 080)
|
(2 969)
|
(3 048)
|
(3 024)
|
(3 612)
|
(4 010)
|
(4 179)
|
(3 970)
|
(3 908)
|
(3 883)
|
(3 763)
|
(4 859)
|
(5 289)
|
(5 293)
|
(5 820)
|
(5 648)
|
|
| Income from Continuing Operations |
918
|
1 014
|
1 031
|
981
|
983
|
861
|
723
|
590
|
499
|
601
|
680
|
750
|
791
|
339
|
232
|
111
|
437
|
549
|
562
|
754
|
963
|
1 204
|
1 313
|
1 464
|
1 443
|
1 733
|
2 099
|
2 407
|
2 774
|
2 958
|
3 355
|
3 636
|
3 742
|
4 372
|
4 188
|
4 007
|
4 476
|
4 372
|
4 644
|
5 081
|
5 176
|
4 797
|
5 309
|
4 929
|
5 224
|
6 020
|
4 926
|
5 961
|
5 946
|
5 682
|
6 640
|
6 476
|
6 554
|
6 627
|
6 381
|
6 604
|
6 060
|
6 214
|
5 391
|
5 093
|
4 618
|
6 291
|
7 906
|
8 424
|
9 205
|
8 185
|
7 722
|
7 717
|
8 119
|
8 667
|
9 721
|
10 101
|
11 588
|
12 336
|
12 295
|
12 205
|
12 269
|
12 085
|
12 156
|
12 701
|
12 322
|
|
| Income to Minority Interest |
1
|
0
|
0
|
10
|
23
|
19
|
19
|
6
|
10
|
11
|
29
|
61
|
56
|
83
|
52
|
49
|
11
|
11
|
12
|
10
|
9
|
31
|
31
|
30
|
30
|
0
|
(2)
|
(4)
|
(1)
|
1
|
(46)
|
(50)
|
(61)
|
(79)
|
(21)
|
(21)
|
(20)
|
(41)
|
(43)
|
(43)
|
(28)
|
184
|
144
|
165
|
160
|
(6)
|
27
|
8
|
7
|
1
|
(4)
|
4
|
5
|
(11)
|
(12)
|
(10)
|
(2)
|
12
|
11
|
5
|
(1)
|
8
|
(2)
|
(3)
|
(10)
|
(12)
|
(4)
|
(8)
|
(10)
|
(12)
|
(9)
|
(28)
|
(10)
|
(28)
|
(36)
|
(32)
|
(63)
|
(77)
|
(95)
|
(89)
|
(81)
|
|
| Net Income (Common) |
919
N/A
|
1 013
+10%
|
1 030
+2%
|
990
-4%
|
1 006
+2%
|
880
-13%
|
741
-16%
|
595
-20%
|
508
-15%
|
613
+21%
|
709
+16%
|
811
+14%
|
845
+4%
|
421
-50%
|
283
-33%
|
160
-43%
|
448
+180%
|
560
+25%
|
574
+3%
|
763
+33%
|
970
+27%
|
1 235
+27%
|
1 342
+9%
|
1 493
+11%
|
1 473
-1%
|
1 733
+18%
|
2 097
+21%
|
2 404
+15%
|
2 775
+15%
|
2 959
+7%
|
3 312
+12%
|
3 588
+8%
|
3 683
+3%
|
4 293
+17%
|
4 168
-3%
|
3 988
-4%
|
4 456
+12%
|
4 331
-3%
|
4 601
+6%
|
5 037
+9%
|
5 149
+2%
|
4 981
-3%
|
5 456
+10%
|
5 098
-7%
|
5 387
+6%
|
6 014
+12%
|
4 953
-18%
|
5 968
+20%
|
5 952
0%
|
5 683
-5%
|
6 636
+17%
|
6 480
-2%
|
6 559
+1%
|
6 616
+1%
|
6 369
-4%
|
6 594
+4%
|
6 058
-8%
|
6 226
+3%
|
5 402
-13%
|
5 098
-6%
|
4 616
-9%
|
6 299
+36%
|
7 903
+25%
|
8 420
+7%
|
9 194
+9%
|
8 172
-11%
|
7 718
-6%
|
7 708
0%
|
8 109
+5%
|
8 654
+7%
|
9 710
+12%
|
10 073
+4%
|
11 575
+15%
|
12 306
+6%
|
12 258
0%
|
12 169
-1%
|
12 206
+0%
|
12 008
-2%
|
12 060
+0%
|
12 613
+5%
|
12 240
-3%
|
|
| EPS (Diluted) |
22.98
N/A
|
50.65
+120%
|
51.5
+2%
|
24.74
-52%
|
50.3
+103%
|
44
-13%
|
16.84
-62%
|
27.04
+61%
|
23.11
-15%
|
13.93
-40%
|
32.22
+131%
|
36.85
+14%
|
19.2
-48%
|
19.13
0%
|
12.86
-33%
|
3.63
-72%
|
20.35
+461%
|
25.45
+25%
|
13.04
-49%
|
17.46
+34%
|
22.54
+29%
|
28.53
+27%
|
31.66
+11%
|
35.23
+11%
|
34.76
-1%
|
40.89
+18%
|
49.48
+21%
|
56.73
+15%
|
65.48
+15%
|
69.83
+7%
|
78.16
+12%
|
83.91
+7%
|
86.09
+3%
|
100.6
+17%
|
97.44
-3%
|
93.23
-4%
|
104.17
+12%
|
101.24
-3%
|
107.56
+6%
|
117.75
+9%
|
125.56
+7%
|
119.55
-5%
|
136.14
+14%
|
127.21
-7%
|
134.42
+6%
|
150.06
+12%
|
123.59
-18%
|
148.92
+20%
|
148.52
0%
|
141.81
-5%
|
165.59
+17%
|
161.7
-2%
|
163.66
+1%
|
165.09
+1%
|
158.93
-4%
|
164.54
+4%
|
151.17
-8%
|
155.36
+3%
|
134.79
-13%
|
127.21
-6%
|
115.19
-9%
|
157.18
+36%
|
197.21
+25%
|
210.11
+7%
|
229.43
+9%
|
203.93
-11%
|
192.6
-6%
|
192.24
0%
|
202.08
+5%
|
215.78
+7%
|
241.98
+12%
|
251.15
+4%
|
290.46
+16%
|
307.75
+6%
|
306.16
-1%
|
303.84
-1%
|
304.64
+0%
|
299.79
-2%
|
301.04
+0%
|
314.73
+5%
|
305.29
-3%
|
|