Sony Group Corp
TSE:6758

Watchlist Manager
Sony Group Corp Logo
Sony Group Corp
TSE:6758
Watchlist
Price: 4 332 JPY -1.95% Market Closed
Market Cap: 26.6T JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+27%
5Y
+51%
10Y
+53%
Operating Income
+
3Y
+17%
5Y
+82%
10Y
+1 465%
Net Income
+
3Y
+23%
5Y
+84%
10Y
-

Earnings Waterfall
Sony Group Corp

Revenue
12.6T JPY
Cost of Revenue
-8.6T JPY
Gross Profit
3.9T JPY
Operating Expenses
-2.5T JPY
Operating Income
1.5T JPY
Other Expenses
-332.3B JPY
Net Income
1.1T JPY

Income Statement
Sony Group Corp

Rotate your device to view
Income Statement
Currency: JPY
Sep-2001 Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-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
Revenue
Interest Expense
45 141
42 986
36 436
31 184
27 129
23 960
27 314
26 639
27 398
27 921
27 849
29 221
28 933
29 002
24 578
21 897
22 001
22 719
28 996
29 561
28 400
29 481
27 278
28 911
29 430
24 560
22 931
20 703
20 821
23 490
24 376
25 593
25 115
23 969
22 505
22 574
22 301
21 140
23 909
23 919
24 508
24 935
23 432
24 883
24 346
26 719
26 657
26 050
27 230
24 106
23 460
22 916
21 871
23 581
23 600
21 582
22 116
24 520
25 286
24 693
22 464
17 867
14 544
15 259
13 637
13 424
13 566
12 368
13 514
13 488
12 467
14 029
12 937
10 556
11 090
0
0
0
14 208
0
0
0
14 600
0
0
0
26 398
0
0
0
40 996
0
0
0
40 876
0
Revenue
7 473 232
N/A
7 622 892
+2%
7 578 258
-1%
7 666 568
+1%
7 675 393
+0%
7 703 820
+0%
7 473 633
-3%
7 355 607
-2%
7 362 896
+0%
7 378 564
+0%
7 496 391
+2%
7 504 749
+0%
7 410 002
-1%
7 234 786
-2%
7 159 616
-1%
7 106 911
-1%
7 107 635
+0%
7 334 536
+3%
7 510 597
+2%
7 678 062
+2%
7 829 245
+2%
8 061 834
+3%
8 295 695
+3%
8 527 969
+3%
8 756 827
+3%
9 008 182
+3%
8 871 414
-2%
8 873 948
+0%
8 863 216
0%
8 158 770
-8%
7 729 993
-5%
7 350 802
-5%
6 939 707
-6%
7 022 988
+1%
7 213 998
+3%
7 275 194
+1%
7 347 136
+1%
7 315 517
0%
7 181 273
-2%
7 015 145
-2%
6 856 982
-2%
6 473 612
-6%
6 493 212
+0%
6 513 474
+0%
6 543 144
+0%
6 668 248
+2%
6 795 504
+2%
6 991 740
+3%
7 161 316
+2%
7 624 025
+6%
7 767 266
+2%
7 861 081
+1%
7 988 357
+2%
8 144 417
+2%
8 215 880
+1%
8 214 031
0%
8 205 260
0%
8 219 323
+0%
8 105 712
-1%
7 910 852
-2%
7 707 060
-3%
7 523 747
-2%
7 603 250
+1%
7 848 164
+3%
8 221 747
+5%
8 496 565
+3%
8 543 982
+1%
8 639 493
+1%
8 759 722
+1%
8 489 210
-3%
8 665 687
+2%
8 637 787
0%
8 577 286
-1%
8 638 643
+1%
8 259 885
-4%
8 297 110
+0%
8 279 968
0%
8 510 781
+3%
8 998 661
+6%
9 292 555
+3%
9 556 803
+3%
9 894 147
+4%
9 921 513
+0%
9 894 430
0%
10 150 529
+3%
10 197 514
+0%
10 974 373
+8%
11 708 265
+7%
11 911 424
+2%
12 580 647
+6%
13 020 768
+3%
12 622 477
-3%
12 699 451
+1%
13 361 498
+5%
12 957 064
-3%
12 567 030
-3%
Gross Profit
Cost of Revenue
(5 646 129)
(5 752 960)
(5 697 868)
(5 725 292)
(5 670 015)
(5 633 080)
(5 465 885)
(5 406 908)
(5 437 616)
(5 475 791)
(5 563 755)
(5 596 142)
(5 543 882)
(5 489 558)
(5 482 688)
(5 485 536)
(5 506 227)
(5 602 917)
(5 683 206)
(5 785 823)
(5 899 827)
(6 149 962)
(6 429 698)
(6 577 991)
(6 783 860)
(6 987 585)
(6 820 328)
(6 861 454)
(6 868 003)
(6 399 346)
(6 208 329)
(5 929 007)
(5 592 739)
(5 573 920)
(5 564 113)
(5 573 377)
(5 576 570)
(5 564 696)
(5 507 151)
(5 406 977)
(5 304 061)
(5 086 871)
(5 122 497)
(5 149 345)
(5 192 357)
(5 256 901)
(4 866 036)
(5 470 758)
(5 585 995)
(5 892 191)
(5 490 181)
(6 004 034)
(6 035 037)
(6 125 955)
(5 693 814)
(6 171 924)
(6 177 512)
(6 157 651)
(5 606 469)
(5 905 599)
(5 784 731)
(5 675 732)
(5 215 698)
(5 836 250)
(6 036 767)
(6 178 357)
(5 771 904)
(6 264 715)
(6 324 842)
(6 106 608)
(5 781 994)
(6 208 084)
(6 166 164)
(6 244 800)
(5 425 759)
(6 026 845)
(6 003 926)
(6 154 704)
(6 567 553)
(6 753 068)
(6 970 934)
(7 257 450)
(7 219 841)
(6 997 809)
(7 006 573)
(6 976 839)
(7 271 672)
(7 519 197)
(7 831 343)
(8 187 379)
(8 258 781)
(8 380 835)
(8 459 355)
(8 651 651)
(8 688 019)
(8 634 736)
Gross Profit
1 827 103
N/A
1 869 932
+2%
1 880 390
+1%
1 941 276
+3%
2 005 378
+3%
2 070 740
+3%
2 007 748
-3%
1 948 699
-3%
1 925 280
-1%
1 902 773
-1%
1 932 636
+2%
1 908 607
-1%
1 866 120
-2%
1 745 228
-6%
1 676 928
-4%
1 621 375
-3%
1 601 408
-1%
1 731 619
+8%
1 827 391
+6%
1 892 239
+4%
1 929 418
+2%
1 911 872
-1%
1 865 997
-2%
1 949 978
+5%
1 972 967
+1%
2 020 597
+2%
2 051 086
+2%
2 012 494
-2%
1 995 213
-1%
1 759 424
-12%
1 521 664
-14%
1 421 795
-7%
1 346 968
-5%
1 449 068
+8%
1 649 885
+14%
1 701 817
+3%
1 770 566
+4%
1 750 821
-1%
1 674 122
-4%
1 608 168
-4%
1 552 921
-3%
1 386 741
-11%
1 370 715
-1%
1 364 129
0%
1 350 787
-1%
1 411 347
+4%
1 929 468
+37%
1 520 982
-21%
1 575 321
+4%
1 731 834
+10%
2 277 085
+31%
1 857 047
-18%
1 953 320
+5%
2 018 462
+3%
2 522 066
+25%
2 042 107
-19%
2 027 748
-1%
2 061 672
+2%
2 499 243
+21%
2 005 253
-20%
1 922 329
-4%
1 848 015
-4%
2 387 552
+29%
2 011 914
-16%
2 184 980
+9%
2 318 208
+6%
2 772 078
+20%
2 374 778
-14%
2 434 880
+3%
2 382 602
-2%
2 883 693
+21%
2 429 703
-16%
2 411 122
-1%
2 393 843
-1%
2 834 126
+18%
2 270 265
-20%
2 276 042
+0%
2 356 077
+4%
2 431 108
+3%
2 539 487
+4%
2 585 869
+2%
2 636 697
+2%
2 701 672
+2%
2 896 621
+7%
3 143 956
+9%
3 220 675
+2%
3 702 701
+15%
4 189 068
+13%
4 080 081
-3%
4 393 268
+8%
4 761 987
+8%
4 241 642
-11%
4 240 096
0%
4 709 847
+11%
4 269 045
-9%
3 932 294
-8%
Operating Income
Operating Expenses
(1 685 865)
(1 714 860)
(1 695 897)
(1 752 395)
(1 762 585)
(1 779 707)
(1 782 367)
(1 780 095)
(1 765 261)
(1 780 569)
(1 798 239)
(1 770 871)
(1 719 071)
(1 627 267)
(1 535 015)
(1 507 554)
(1 446 150)
(1 500 158)
(1 527 036)
(1 561 447)
(1 710 418)
(1 733 487)
(1 788 427)
(1 808 664)
(1 769 627)
(1 800 325)
(1 714 445)
(1 704 570)
(1 714 245)
(1 675 104)
(1 686 030)
(1 669 818)
(1 620 198)
(1 560 735)
(1 544 890)
(1 526 623)
(1 519 750)
(1 520 357)
(1 501 813)
(1 462 189)
(1 444 187)
(1 396 814)
(1 316 293)
(1 338 365)
(1 315 126)
(1 347 121)
(1 696 017)
(1 265 885)
(1 337 460)
(1 446 273)
(2 243 216)
(1 797 178)
(1 995 622)
(1 965 742)
(2 457 439)
(1 947 609)
(1 759 958)
(1 775 739)
(2 207 284)
(1 756 112)
(1 715 664)
(1 635 280)
(1 990 344)
(1 634 834)
(1 650 297)
(1 520 466)
(2 041 715)
(1 609 913)
(1 635 047)
(1 545 374)
(2 058 027)
(1 547 208)
(1 444 431)
(1 522 534)
(2 000 420)
(1 455 342)
(1 411 687)
(1 441 570)
(1 474 150)
(1 542 010)
(1 590 932)
(1 531 622)
(1 589 276)
(1 634 140)
(1 828 140)
(1 948 341)
(2 429 496)
(3 022 314)
(3 016 734)
(3 284 130)
(3 595 001)
(3 044 250)
(2 845 048)
(3 301 364)
(2 856 405)
(2 453 076)
Selling, General & Administrative
(1 685 865)
(1 714 860)
(1 695 897)
(1 752 395)
(1 762 585)
(1 779 707)
(1 782 367)
(1 780 095)
(1 765 261)
(1 780 569)
(1 798 239)
(1 770 871)
(1 719 071)
(1 627 267)
(1 535 015)
(1 507 554)
(1 446 150)
(1 500 158)
(1 527 036)
(1 561 447)
(1 710 418)
(1 733 487)
(1 788 427)
(1 808 664)
(1 769 627)
(1 800 325)
(1 714 445)
(1 704 570)
(1 714 245)
(1 675 104)
(1 686 030)
(1 669 818)
(1 620 198)
(1 560 735)
(1 544 890)
(1 526 623)
(1 519 750)
(1 520 357)
(1 501 813)
(1 462 189)
(1 444 187)
(1 396 814)
(1 375 887)
(1 402 491)
(1 388 557)
(1 421 570)
(1 457 626)
(1 495 869)
(1 576 788)
(1 646 915)
(1 728 520)
(1 753 974)
(1 760 799)
(1 775 267)
(1 811 461)
(1 779 736)
(1 778 841)
(1 766 977)
(1 691 930)
(1 651 305)
(1 571 344)
(1 521 578)
(1 505 956)
(1 525 238)
(1 573 170)
(1 577 050)
(1 583 197)
(1 575 579)
(1 586 429)
(1 600 922)
(1 576 825)
(1 577 231)
(1 535 018)
(1 505 025)
(1 502 625)
(1 452 743)
(1 425 088)
(1 433 605)
(1 473 154)
(1 518 171)
(1 560 818)
(1 575 778)
(1 588 473)
(1 649 937)
(1 762 486)
(1 868 165)
(1 969 170)
(2 037 343)
(2 073 615)
(2 099 139)
(2 156 156)
(2 224 631)
(2 243 339)
(2 265 381)
(2 256 829)
(2 228 217)
Research & Development
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
(473 610)
0
0
0
(466 030)
0
0
0
(464 320)
0
0
0
(468 183)
0
0
0
(447 456)
0
0
0
(458 518)
0
0
0
(481 202)
0
0
0
(499 290)
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
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
59 594
64 126
73 431
74 449
235 219
229 984
239 328
200 642
(48 666)
(43 204)
(234 823)
(190 475)
(181 658)
(167 873)
18 883
(8 762)
(47 171)
(104 807)
(144 320)
(113 702)
(36 932)
(109 596)
(77 127)
56 584
0
(34 334)
(48 618)
55 548
0
30 023
90 587
(17 509)
1 495
(2 599)
13 401
(7 965)
(996)
(23 839)
(30 114)
44 156
(803)
15 797
(65 654)
(80 176)
(460 326)
(984 971)
(943 119)
(1 184 991)
(1 438 845)
(819 619)
(601 709)
(1 035 983)
(599 576)
(224 859)
Operating Income
141 238
N/A
155 072
+10%
184 493
+19%
188 881
+2%
242 793
+29%
291 033
+20%
225 381
-23%
168 604
-25%
160 019
-5%
122 204
-24%
134 397
+10%
137 736
+2%
147 049
+7%
117 961
-20%
141 913
+20%
113 821
-20%
155 258
+36%
231 461
+49%
300 355
+30%
330 792
+10%
219 000
-34%
178 385
-19%
77 570
-57%
141 314
+82%
203 340
+44%
220 272
+8%
336 641
+53%
307 924
-9%
280 968
-9%
84 320
-70%
(164 366)
N/A
(248 023)
-51%
(273 230)
-10%
(111 667)
+59%
104 995
N/A
175 194
+67%
250 816
+43%
230 464
-8%
172 309
-25%
145 979
-15%
108 734
-26%
(10 073)
N/A
54 422
N/A
25 764
-53%
35 661
+38%
64 226
+80%
233 451
+263%
255 097
+9%
237 861
-7%
285 561
+20%
33 869
-88%
59 869
+77%
(42 302)
N/A
52 720
N/A
64 627
+23%
94 498
+46%
267 790
+183%
285 933
+7%
291 959
+2%
249 141
-15%
206 665
-17%
212 735
+3%
397 208
+87%
377 080
-5%
534 683
+42%
797 742
+49%
730 363
-8%
764 865
+5%
799 833
+5%
837 228
+5%
825 666
-1%
882 495
+7%
966 691
+10%
871 309
-10%
833 706
-4%
814 923
-2%
864 355
+6%
914 507
+6%
956 958
+5%
997 477
+4%
994 937
0%
1 105 075
+11%
1 112 396
+1%
1 262 481
+13%
1 315 816
+4%
1 272 334
-3%
1 273 205
+0%
1 166 754
-8%
1 063 347
-9%
1 109 138
+4%
1 166 986
+5%
1 197 392
+3%
1 395 048
+17%
1 408 483
+1%
1 412 640
+0%
1 479 218
+5%
Pre-Tax Income
Interest Income Expense
(18 853)
(42 634)
(50 250)
33 506
29 675
63 675
61 607
(2 633)
5 380
14 281
25 610
10 750
19 583
18 475
11 365
38 539
50 973
63 213
63 355
69 586
42 218
27 183
28 331
9 004
41 354
185 602
205 288
190 852
158 001
79 198
24 563
10 546
12 695
(82 795)
(40 472)
(167)
8 243
31 482
25 558
(4 292)
(7 169)
(123 522)
(138 050)
(121 510)
(137 063)
(25 784)
19 803
19 578
23 344
34 641
(11 357)
(10 679)
(4 778)
(19 207)
(18 611)
21 678
11 184
17 848
20 910
(22 477)
(12 195)
(24 893)
(21 478)
(29 382)
(28 633)
(11 145)
15 283
105 274
116 073
122 388
115 107
46 554
35 787
48 695
3 837
50 020
43 788
61 545
(9 672)
15 136
(2 953)
(35 299)
17 222
(78 910)
(44 227)
(70 891)
9 449
34 498
24 383
45 724
1 235
82 118
77 114
99 177
1 736
34 242
Non-Reccuring Items
(12 626)
(14 894)
(68 320)
(26 562)
(29 220)
(33 766)
(63 139)
(28 816)
(33 996)
(47 836)
(51 976)
(62 644)
(62 029)
(42 735)
(31 709)
(28 542)
(48 209)
(52 305)
(77 817)
(82 478)
(56 026)
(46 972)
(7 128)
1 378
42 025
35 589
24 754
24 448
(20 301)
(21 273)
(42 735)
(40 999)
(45 553)
(46 580)
(45 934)
(44 119)
(42 481)
(39 222)
5 781
4 471
(18 477)
(19 874)
0
0
26 586
22 794
(7 724)
0
0
0
(1 648)
0
0
0
0
0
0
0
(3 309)
0
0
(120 188)
(119 698)
0
0
(4 093)
(38 640)
0
0
(47 929)
70 011
0
(58 120)
0
(30 865)
0
0
0
48 005
0
0
0
120
0
0
0
112
0
0
0
102 728
0
0
0
11 278
0
Total Other Income
28 658
24 011
26 852
27 920
28 707
33 624
23 772
29 594
30 585
29 249
36 036
29 068
29 509
31 826
35 638
39 678
37 596
29 930
436
9 554
757
1 262
3 264
2 036
2 205
2 975
451
1 109
3 902
11 447
7 583
7 655
10 934
3 302
8 323
7 859
1 924
3 448
1 365
3 063
3 519
2 627
442
(1 146)
(2 521)
(3 229)
(3 446)
3 389
2 338
2 218
4 877
(3 622)
(2 436)
(3 508)
(6 287)
(6 114)
(6 763)
(6 118)
(5 056)
(3 854)
(3 334)
(3 571)
(4 413)
(4 201)
(4 508)
(4 070)
(7 957)
(7 898)
(5 832)
(4 202)
864
1 531
1 918
(3 937)
(7 228)
(27 949)
(29 515)
(23 968)
2 674
0
0
0
(12 235)
0
0
0
(8 270)
0
0
0
(2 287)
0
0
0
48 072
0
Pre-Tax Income
138 417
N/A
121 555
-12%
92 775
-24%
223 745
+141%
271 955
+22%
354 566
+30%
247 621
-30%
166 749
-33%
161 988
-3%
117 898
-27%
144 067
+22%
114 910
-20%
134 112
+17%
125 527
-6%
157 207
+25%
163 496
+4%
195 618
+20%
272 299
+39%
286 329
+5%
327 454
+14%
205 949
-37%
159 858
-22%
102 037
-36%
153 732
+51%
288 924
+88%
444 438
+54%
567 134
+28%
524 333
-8%
422 570
-19%
153 692
-64%
(174 955)
N/A
(270 821)
-55%
(295 154)
-9%
(237 740)
+19%
26 912
N/A
138 767
+416%
218 502
+57%
226 172
+4%
205 013
-9%
149 221
-27%
86 607
-42%
(150 842)
N/A
(83 186)
+45%
(96 892)
-16%
(77 337)
+20%
58 007
N/A
242 084
+317%
278 064
+15%
263 543
-5%
322 420
+22%
25 741
-92%
45 568
+77%
(49 516)
N/A
30 005
N/A
39 729
+32%
110 062
+177%
272 211
+147%
297 663
+9%
304 504
+2%
222 810
-27%
191 136
-14%
64 083
-66%
251 619
+293%
343 497
+37%
501 542
+46%
778 434
+55%
699 049
-10%
862 241
+23%
910 074
+6%
907 485
0%
1 011 648
+11%
930 580
-8%
946 276
+2%
916 067
-3%
799 450
-13%
836 994
+5%
878 628
+5%
952 084
+8%
997 965
+5%
1 012 613
+1%
991 984
-2%
1 069 776
+8%
1 117 503
+4%
1 183 571
+6%
1 271 589
+7%
1 201 443
-6%
1 274 496
+6%
1 201 252
-6%
1 087 730
-9%
1 154 862
+6%
1 268 662
+10%
1 279 510
+1%
1 472 162
+15%
1 507 660
+2%
1 473 726
-2%
1 513 460
+3%
Net Income
Tax Provision
(95 339)
(81 370)
(65 211)
(98 577)
(68 837)
(95 335)
(80 831)
(52 582)
(77 809)
(79 860)
(52 774)
(25 548)
(31 450)
29 120
(16 044)
(29 937)
(78 877)
(147 609)
(176 515)
(189 231)
(116 537)
(102 318)
(53 888)
(68 771)
(111 201)
(184 915)
(203 478)
(182 829)
(139 015)
(68 166)
72 741
103 930
96 694
127 845
(13 958)
(69 819)
(92 264)
(106 610)
(425 339)
(409 200)
(406 812)
(388 138)
(315 239)
(307 708)
(311 358)
(308 349)
(140 398)
(146 864)
(136 195)
(155 872)
(94 582)
(93 160)
(111 899)
(122 477)
(88 733)
(102 499)
(96 287)
(95 801)
(94 789)
(75 452)
(75 086)
(56 366)
(124 058)
(158 079)
(190 330)
(181 608)
(151 770)
(172 496)
(176 013)
(47 056)
(45 098)
(34 888)
(37 547)
(208 247)
(177 190)
(176 522)
43 275
40 447
45 931
40 180
(186 393)
(227 233)
(229 097)
(247 076)
(264 101)
(218 661)
(262 723)
(232 741)
(203 452)
(226 431)
(288 168)
(302 615)
(356 598)
(383 895)
(313 839)
(326 581)
Income from Continuing Operations
43 078
40 185
27 564
125 168
203 118
259 231
166 790
114 167
84 179
38 038
91 293
89 362
102 662
154 647
141 163
133 559
116 741
124 690
109 814
138 223
89 412
57 540
48 149
84 961
177 723
259 523
363 656
341 504
283 555
85 526
(102 214)
(166 891)
(198 460)
(109 895)
12 954
68 948
126 238
119 562
(220 326)
(259 979)
(320 205)
(538 980)
(398 425)
(404 600)
(388 695)
(250 342)
101 686
131 200
127 348
166 548
(68 841)
(47 592)
(161 415)
(92 472)
(49 004)
7 563
175 924
201 862
209 715
147 358
116 050
7 717
127 561
185 418
311 212
596 826
547 279
689 745
734 061
860 429
966 550
895 692
908 729
707 820
622 260
660 472
921 903
992 531
1 043 896
1 052 793
805 591
842 543
888 406
936 495
1 007 488
982 782
1 011 773
968 511
884 278
928 431
980 494
976 895
1 115 564
1 123 765
1 159 887
1 186 879
Income to Minority Interest
20 402
19 141
16 240
15 633
1 568
(66)
(6 581)
(8 727)
(2 004)
(1 732)
(2 379)
(3 461)
(1 785)
(1 857)
(1 651)
(59)
729
742
626
(937)
(1 244)
(1 898)
(475)
499
(507)
998
5 779
(3 547)
1 503
9 720
3 276
(4 117)
(19 672)
(39 479)
(53 756)
(46 920)
(46 756)
(46 913)
(39 259)
(40 845)
(38 742)
(51 269)
(58 235)
(61 199)
(65 597)
(55 745)
(60 146)
(61 892)
(62 201)
(64 256)
(59 528)
(58 390)
(60 905)
(66 259)
(76 976)
(77 910)
(76 749)
(72 524)
(61 924)
(60 842)
(58 245)
(50 415)
(54 272)
(52 424)
(52 208)
(61 556)
(56 485)
(53 375)
(55 542)
(48 845)
(50 279)
(53 746)
(51 897)
(50 412)
(40 069)
(36 820)
(27 541)
(16 976)
(14 286)
(4 937)
(3 226)
(4 748)
(6 228)
(5 052)
(7 470)
(7 404)
(6 496)
(6 783)
(4 126)
(5 882)
(9 921)
(13 714)
(13 992)
(12 372)
(18 287)
(17 890)
Equity Earnings Affiliates
(22 178)
(28 774)
(34 472)
(38 232)
(44 889)
(37 960)
(44 690)
(45 981)
(31 724)
(18 667)
1 714
31 583
34 774
34 056
29 039
(189)
(8 901)
8 267
13 176
25 884
48 214
71 713
78 654
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
0
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
47 280
N/A
36 539
-23%
15 359
-58%
102 618
+568%
159 786
+56%
221 176
+38%
115 648
-48%
59 588
-48%
48 557
-19%
15 792
-67%
88 639
+461%
110 782
+25%
131 032
+18%
182 189
+39%
163 785
-10%
133 258
-19%
107 190
-20%
132 320
+23%
122 308
-8%
161 862
+32%
136 400
-16%
127 373
-7%
126 328
-1%
160 492
+27%
232 527
+45%
272 831
+17%
369 435
+35%
337 957
-9%
285 058
-16%
95 246
-67%
(98 938)
N/A
(171 008)
-73%
(218 132)
-28%
(149 374)
+32%
(40 802)
+73%
22 028
N/A
79 482
+261%
72 649
-9%
(259 585)
N/A
(300 824)
-16%
(358 947)
-19%
(590 249)
-64%
(456 660)
+23%
(465 799)
-2%
(454 292)
+2%
(306 087)
+33%
41 540
N/A
69 308
+67%
65 147
-6%
102 292
+57%
(128 369)
N/A
(105 982)
+17%
(222 320)
-110%
(158 731)
+29%
(125 980)
+21%
(70 347)
+44%
99 175
N/A
129 338
+30%
147 791
+14%
86 516
-41%
57 805
-33%
(42 698)
N/A
73 289
N/A
132 994
+81%
259 004
+95%
535 270
+107%
490 794
-8%
636 370
+30%
678 519
+7%
811 584
+20%
916 271
+13%
841 946
-8%
856 832
+2%
657 408
-23%
582 191
-11%
623 652
+7%
894 362
+43%
975 555
+9%
1 029 610
+6%
1 047 856
+2%
802 365
-23%
837 795
+4%
882 178
+5%
931 443
+6%
1 000 018
+7%
975 378
-2%
1 005 277
+3%
961 728
-4%
880 152
-8%
922 549
+5%
970 573
+5%
984 666
+1%
1 123 057
+14%
1 132 878
+1%
1 141 600
+1%
1 146 871
+0%
EPS (Diluted)
10.29
N/A
7.33
-29%
3.33
-55%
20.57
+518%
32.03
+56%
44.24
+38%
23.16
-48%
12.87
-44%
9.7
-25%
3.13
-68%
17.72
+466%
21.2
+20%
26.19
+24%
34.86
+33%
31.38
-10%
31.85
+1%
17.13
-46%
25.31
+48%
23.38
-8%
30.83
+32%
25.98
-16%
24.29
-7%
24.06
-1%
30.49
+27%
44.19
+45%
51.86
+17%
70.22
+35%
64.3
-8%
54.29
-16%
18.25
-66%
-19.72
N/A
-34.08
-73%
-43.47
-28%
-29.72
+32%
-8.13
+73%
4.38
N/A
15.82
+261%
14.44
-9%
-51.73
N/A
-59.95
-16%
-71.53
-19%
-117.63
-64%
-91.01
+23%
-92.83
-2%
-90.53
+2%
-60.99
+33%
7.76
N/A
11.86
+53%
12.77
+8%
17.5
+37%
-25
N/A
-18.13
+27%
-40.65
-124%
-27.56
+32%
-22.61
+18%
-12
+47%
15.42
N/A
20.09
+30%
23.5
+17%
13.44
-43%
8.97
-33%
-6.62
N/A
11.38
N/A
20.63
+81%
40.12
+94%
82.81
+106%
75.95
-8%
98.24
+29%
104.66
+7%
125.16
+20%
141.55
+13%
131.96
-7%
135.52
+3%
104.76
-23%
92.25
-12%
99.96
+8%
143.14
+43%
156
+9%
164.69
+6%
167.37
+2%
128.18
-23%
133.88
+4%
141
+5%
149.57
+6%
160.83
+8%
157.52
-2%
161.96
+3%
155.32
-4%
142.27
-8%
149.47
+5%
157.14
+5%
161.05
+2%
184.34
+14%
187.38
+2%
188.71
+1%
190.72
+1%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,100+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.