M
Micronics Japan Co Ltd
TSE:6871
Micronics Japan Co Ltd
TSE:6871
Price:
12 070
JPY
-5.78%
Market Closed
Market Cap:
¥483.2B
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
|
M
|
Micronics Japan Co Ltd
TSE:6871
|
JP |
|
S
|
Servicios Corporativos Javer SAB de CV
BMV:JAVER
|
MX |
|
A
|
Astra Exploration Inc
XTSX:ASTR
|
CA |
|
M
|
Moneyboxx Finance Ltd
BSE:538446
|
IN |
|
Gigaset AG
XETRA:GGS
|
DE |
Income Statement
Earnings Waterfall
Micronics Japan Co Ltd
Micronics Japan Co Ltd
Income Statement
Micronics Japan Co Ltd
Micronics Japan Co Ltd
Currency: JPY
| Jun-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Dec-2008 | Mar-2009 | Jun-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 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
16
|
0
|
0
|
24
|
0
|
0
|
110
|
52
|
80
|
107
|
111
|
109
|
106
|
103
|
96
|
93
|
93
|
92
|
90
|
90
|
87
|
83
|
79
|
73
|
68
|
63
|
60
|
57
|
50
|
44
|
37
|
29
|
24
|
20
|
16
|
14
|
11
|
10
|
10
|
10
|
10
|
11
|
10
|
0
|
9
|
9
|
9
|
14
|
9
|
8
|
8
|
8
|
8
|
7
|
6
|
7
|
7
|
7
|
7
|
6
|
7
|
6
|
8
|
9
|
10
|
0
|
0
|
0
|
|
| Revenue |
16 374
N/A
|
15 871
-3%
|
18 142
+14%
|
19 810
+9%
|
22 642
+14%
|
22 980
+1%
|
23 532
+2%
|
25 488
+8%
|
28 445
+12%
|
30 561
+7%
|
26 763
-12%
|
19 448
-27%
|
13 741
-29%
|
11 346
-17%
|
13 327
+17%
|
17 031
+28%
|
24 715
+45%
|
27 755
+12%
|
28 837
+4%
|
28 083
-3%
|
29 049
+3%
|
29 000
0%
|
28 116
-3%
|
26 788
-5%
|
23 623
-12%
|
20 874
-12%
|
19 253
-8%
|
19 579
+2%
|
20 387
+4%
|
24 427
+20%
|
26 826
+10%
|
27 463
+2%
|
29 159
+6%
|
27 756
-5%
|
28 978
+4%
|
30 856
+6%
|
32 496
+5%
|
33 154
+2%
|
31 235
-6%
|
28 669
-8%
|
26 047
-9%
|
25 602
-2%
|
26 632
+4%
|
28 115
+6%
|
28 455
+1%
|
29 580
+4%
|
29 658
+0%
|
29 175
-2%
|
30 091
+3%
|
28 501
-5%
|
29 775
+4%
|
29 545
-1%
|
27 954
-5%
|
30 795
+10%
|
29 042
-6%
|
30 372
+5%
|
31 589
+4%
|
40 130
+27%
|
32 686
-19%
|
33 984
+4%
|
36 997
+9%
|
39 998
+8%
|
41 149
+3%
|
42 014
+2%
|
41 677
-1%
|
44 321
+6%
|
44 287
0%
|
41 736
-6%
|
39 708
-5%
|
38 292
-4%
|
40 317
+5%
|
47 478
+18%
|
51 753
+9%
|
55 643
+8%
|
57 973
+4%
|
62 592
+8%
|
67 072
+7%
|
70 173
+5%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(11 290)
|
(10 473)
|
(11 961)
|
(12 728)
|
(14 485)
|
(14 031)
|
(14 419)
|
(15 191)
|
(16 146)
|
(17 514)
|
(16 077)
|
(13 473)
|
(10 980)
|
(9 797)
|
(11 041)
|
(12 652)
|
(17 405)
|
(18 813)
|
(19 460)
|
(19 440)
|
(20 938)
|
(21 300)
|
(21 153)
|
(20 052)
|
(18 195)
|
(16 292)
|
(14 115)
|
(13 754)
|
(12 982)
|
(14 996)
|
(16 857)
|
(17 037)
|
(18 705)
|
(17 827)
|
(17 949)
|
(18 482)
|
(18 969)
|
(19 151)
|
(18 535)
|
(17 583)
|
(16 337)
|
(16 595)
|
(17 497)
|
(18 247)
|
(18 427)
|
(18 620)
|
(18 185)
|
(17 959)
|
(18 596)
|
(17 009)
|
(17 733)
|
(18 122)
|
(17 518)
|
(20 633)
|
(19 756)
|
(20 502)
|
(21 308)
|
(26 975)
|
(21 278)
|
(21 047)
|
(21 680)
|
(22 977)
|
(23 301)
|
(23 918)
|
(23 413)
|
(24 092)
|
(23 713)
|
(23 153)
|
(22 086)
|
(21 194)
|
(22 106)
|
(24 974)
|
(26 874)
|
(28 499)
|
(29 037)
|
(31 606)
|
(34 703)
|
(36 368)
|
|
| Gross Profit |
5 083
N/A
|
5 397
+6%
|
6 181
+15%
|
7 082
+15%
|
8 157
+15%
|
8 949
+10%
|
9 112
+2%
|
10 296
+13%
|
12 298
+19%
|
13 046
+6%
|
10 685
-18%
|
5 974
-44%
|
2 761
-54%
|
1 549
-44%
|
2 286
+48%
|
4 379
+92%
|
7 310
+67%
|
8 942
+22%
|
9 377
+5%
|
8 643
-8%
|
8 111
-6%
|
7 700
-5%
|
6 963
-10%
|
6 736
-3%
|
5 428
-19%
|
4 582
-16%
|
5 138
+12%
|
5 825
+13%
|
7 405
+27%
|
9 431
+27%
|
9 969
+6%
|
10 426
+5%
|
10 454
+0%
|
9 929
-5%
|
11 029
+11%
|
12 374
+12%
|
13 527
+9%
|
14 003
+4%
|
12 700
-9%
|
11 086
-13%
|
9 710
-12%
|
9 007
-7%
|
9 135
+1%
|
9 868
+8%
|
10 028
+2%
|
10 960
+9%
|
11 473
+5%
|
11 216
-2%
|
11 495
+2%
|
11 492
0%
|
12 042
+5%
|
11 423
-5%
|
10 436
-9%
|
10 162
-3%
|
9 286
-9%
|
9 870
+6%
|
10 281
+4%
|
13 155
+28%
|
11 408
-13%
|
12 937
+13%
|
15 317
+18%
|
17 021
+11%
|
17 848
+5%
|
18 096
+1%
|
18 264
+1%
|
20 229
+11%
|
20 574
+2%
|
18 583
-10%
|
17 622
-5%
|
17 098
-3%
|
18 211
+7%
|
22 504
+24%
|
24 879
+11%
|
27 144
+9%
|
28 936
+7%
|
30 986
+7%
|
32 369
+4%
|
33 805
+4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 197)
|
(4 222)
|
(4 437)
|
(4 443)
|
(4 764)
|
(5 055)
|
(5 421)
|
(5 806)
|
(6 352)
|
(6 930)
|
(6 838)
|
(6 618)
|
(6 048)
|
(5 735)
|
(5 188)
|
(5 087)
|
(6 890)
|
(6 893)
|
(7 032)
|
(7 119)
|
(7 183)
|
(7 404)
|
(7 575)
|
(7 617)
|
(7 790)
|
(7 184)
|
(6 568)
|
(6 244)
|
(6 022)
|
(6 455)
|
(6 852)
|
(7 181)
|
(7 232)
|
(7 081)
|
(7 138)
|
(7 126)
|
(7 399)
|
(7 859)
|
(8 086)
|
(8 099)
|
(8 122)
|
(7 938)
|
(8 078)
|
(8 519)
|
(8 534)
|
(8 582)
|
(8 479)
|
(8 268)
|
(8 313)
|
(8 428)
|
(8 332)
|
(8 520)
|
(8 973)
|
(9 183)
|
(9 073)
|
(8 678)
|
(8 206)
|
(10 381)
|
(7 980)
|
(8 197)
|
(8 242)
|
(8 778)
|
(9 136)
|
(9 591)
|
(10 095)
|
(11 004)
|
(11 538)
|
(11 709)
|
(12 036)
|
(11 786)
|
(12 365)
|
(13 178)
|
(13 587)
|
(14 572)
|
(16 015)
|
(16 609)
|
(17 140)
|
(17 263)
|
|
| Selling, General & Administrative |
(4 197)
|
(4 221)
|
(3 388)
|
(4 441)
|
(4 763)
|
(4 775)
|
(5 421)
|
(5 806)
|
(6 407)
|
(6 930)
|
(6 225)
|
(6 620)
|
(4 056)
|
(3 640)
|
(3 159)
|
(3 136)
|
(4 384)
|
(4 479)
|
(4 563)
|
(4 670)
|
(4 607)
|
(5 452)
|
(6 270)
|
(6 935)
|
(4 538)
|
(7 185)
|
(6 567)
|
(6 242)
|
(3 849)
|
(6 452)
|
(6 849)
|
(7 181)
|
(4 953)
|
(7 080)
|
(7 137)
|
(7 125)
|
(4 734)
|
(7 856)
|
(8 082)
|
(8 095)
|
(4 790)
|
(7 932)
|
(8 071)
|
(8 511)
|
(5 060)
|
(8 575)
|
(8 471)
|
(8 260)
|
(4 550)
|
(8 421)
|
(8 329)
|
(8 516)
|
(5 234)
|
(9 181)
|
(9 070)
|
(8 676)
|
(8 204)
|
(6 293)
|
(7 980)
|
(8 197)
|
(8 242)
|
(5 407)
|
(9 135)
|
(9 589)
|
(10 093)
|
(6 798)
|
(11 535)
|
(11 708)
|
(12 035)
|
(6 962)
|
(12 365)
|
(13 177)
|
(13 586)
|
(9 431)
|
(16 013)
|
(16 609)
|
(17 139)
|
(17 262)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(613)
|
(1 270)
|
(1 992)
|
(2 095)
|
(2 029)
|
(1 951)
|
(2 506)
|
(2 414)
|
(2 469)
|
(2 449)
|
(2 576)
|
0
|
0
|
0
|
(3 253)
|
0
|
0
|
0
|
(2 157)
|
0
|
0
|
0
|
(2 263)
|
0
|
0
|
0
|
(2 649)
|
0
|
0
|
0
|
(3 316)
|
0
|
0
|
0
|
(3 459)
|
0
|
0
|
0
|
(3 749)
|
0
|
0
|
0
|
(3 735)
|
0
|
0
|
0
|
0
|
(4 087)
|
0
|
0
|
0
|
(3 369)
|
0
|
0
|
0
|
(4 205)
|
0
|
0
|
0
|
(4 823)
|
0
|
0
|
0
|
(5 140)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(15)
|
(3)
|
0
|
0
|
(15)
|
(3)
|
(7)
|
0
|
(14)
|
(7)
|
(7)
|
0
|
(13)
|
(6)
|
(2)
|
(3)
|
(3)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
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
|
(1 049)
|
0
|
0
|
(280)
|
0
|
0
|
55
|
0
|
0
|
1 272
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 952)
|
(1 305)
|
(682)
|
1
|
0
|
(1)
|
(2)
|
(1)
|
(3)
|
(3)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(4)
|
(4)
|
(1)
|
(3)
|
0
|
(8)
|
(1)
|
0
|
(1)
|
(8)
|
(1)
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
(2)
|
0
|
(2)
|
0
|
(1)
|
(3)
|
(1)
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
|
| Operating Income |
886
N/A
|
1 175
+33%
|
1 744
+48%
|
2 639
+51%
|
3 394
+29%
|
3 894
+15%
|
3 692
-5%
|
4 490
+22%
|
5 947
+32%
|
6 116
+3%
|
3 847
-37%
|
(644)
N/A
|
(3 287)
-410%
|
(4 186)
-27%
|
(2 902)
+31%
|
(708)
+76%
|
420
N/A
|
2 049
+388%
|
2 345
+14%
|
1 524
-35%
|
928
-39%
|
296
-68%
|
(612)
N/A
|
(881)
-44%
|
(2 362)
-168%
|
(2 602)
-10%
|
(1 430)
+45%
|
(419)
+71%
|
1 383
N/A
|
2 976
+115%
|
3 117
+5%
|
3 245
+4%
|
3 222
-1%
|
2 848
-12%
|
3 891
+37%
|
5 248
+35%
|
6 128
+17%
|
6 144
+0%
|
4 614
-25%
|
2 987
-35%
|
1 588
-47%
|
1 069
-33%
|
1 057
-1%
|
1 349
+28%
|
1 494
+11%
|
2 378
+59%
|
2 994
+26%
|
2 948
-2%
|
3 182
+8%
|
3 064
-4%
|
3 710
+21%
|
2 903
-22%
|
1 463
-50%
|
979
-33%
|
213
-78%
|
1 192
+460%
|
2 075
+74%
|
2 774
+34%
|
3 428
+24%
|
4 740
+38%
|
7 075
+49%
|
8 243
+17%
|
8 712
+6%
|
8 505
-2%
|
8 169
-4%
|
9 225
+13%
|
9 036
-2%
|
6 874
-24%
|
5 586
-19%
|
5 312
-5%
|
5 846
+10%
|
9 326
+60%
|
11 292
+21%
|
12 572
+11%
|
12 921
+3%
|
14 377
+11%
|
15 229
+6%
|
16 542
+9%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(129)
|
(214)
|
(262)
|
(156)
|
(88)
|
(89)
|
(119)
|
(137)
|
(151)
|
(129)
|
(63)
|
(14)
|
7
|
4
|
(27)
|
(3)
|
2
|
38
|
87
|
233
|
190
|
243
|
238
|
204
|
252
|
353
|
352
|
284
|
233
|
(40)
|
(163)
|
(139)
|
(57)
|
(20)
|
(28)
|
86
|
13
|
68
|
153
|
24
|
49
|
94
|
654
|
605
|
624
|
587
|
24
|
1 239
|
1 161
|
1 394
|
1 544
|
2 889
|
2 981
|
3 014
|
3 237
|
1 047
|
825
|
705
|
475
|
422
|
506
|
501
|
585
|
(502)
|
(152)
|
(531)
|
(664)
|
695
|
|
| Non-Reccuring Items |
0
|
(7)
|
(4)
|
(12)
|
(231)
|
(245)
|
(143)
|
77
|
(206)
|
147
|
26
|
(107)
|
(487)
|
(334)
|
341
|
157
|
127
|
247
|
10
|
110
|
(237)
|
(433)
|
(437)
|
(1 474)
|
(2 469)
|
(2 401)
|
(2 407)
|
(1 354)
|
(205)
|
(231)
|
(234)
|
(234)
|
(55)
|
(59)
|
(56)
|
(43)
|
5
|
(4)
|
(3)
|
(15)
|
(14)
|
7
|
6
|
7
|
(1)
|
(6)
|
(8)
|
(9)
|
(142)
|
(136)
|
(139)
|
(137)
|
(242)
|
(293)
|
(156)
|
(162)
|
76
|
57
|
(26)
|
(21)
|
(18)
|
(40)
|
(41)
|
(42)
|
(43)
|
(64)
|
(10)
|
(10)
|
(20)
|
(186)
|
(239)
|
(239)
|
(229)
|
(272)
|
(275)
|
(281)
|
(282)
|
(404)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
1
|
0
|
0
|
(3)
|
2
|
3
|
3
|
1
|
1
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
16
|
16
|
18
|
17
|
1
|
5
|
4
|
52
|
52
|
55
|
64
|
16
|
14
|
6
|
(3)
|
(3)
|
(1)
|
3
|
5
|
7
|
6
|
(21)
|
(22)
|
(24)
|
(24)
|
0
|
0
|
0
|
(5)
|
(4)
|
(4)
|
(4)
|
1
|
1
|
1
|
1
|
2
|
2
|
1
|
3
|
2
|
3
|
3
|
14
|
14
|
15
|
15
|
2
|
12
|
10
|
|
| Total Other Income |
202
|
228
|
205
|
140
|
153
|
139
|
(48)
|
(151)
|
(221)
|
(473)
|
(426)
|
(447)
|
(65)
|
(49)
|
26
|
36
|
47
|
41
|
65
|
67
|
83
|
68
|
55
|
32
|
39
|
29
|
22
|
36
|
53
|
36
|
35
|
41
|
93
|
78
|
82
|
93
|
104
|
91
|
44
|
52
|
80
|
34
|
110
|
99
|
107
|
110
|
96
|
88
|
106
|
127
|
125
|
133
|
128
|
131
|
121
|
144
|
152
|
185
|
176
|
155
|
145
|
152
|
155
|
166
|
168
|
151
|
177
|
(33)
|
(9)
|
(50)
|
(95)
|
93
|
74
|
181
|
(21)
|
(7)
|
(45)
|
(137)
|
|
| Pre-Tax Income |
1 088
N/A
|
1 396
+28%
|
1 945
+39%
|
2 767
+42%
|
3 316
+20%
|
3 788
+14%
|
3 501
-8%
|
4 416
+26%
|
5 520
+25%
|
5 791
+5%
|
3 320
-43%
|
(1 410)
N/A
|
(4 099)
-191%
|
(4 724)
-15%
|
(2 623)
+44%
|
(604)
+77%
|
472
N/A
|
2 202
+367%
|
2 272
+3%
|
1 575
-31%
|
712
-55%
|
(82)
N/A
|
(987)
-1 104%
|
(2 319)
-135%
|
(4 819)
-108%
|
(4 977)
-3%
|
(3 815)
+23%
|
(1 700)
+55%
|
1 334
N/A
|
3 030
+127%
|
3 126
+3%
|
3 312
+6%
|
3 499
+6%
|
3 076
-12%
|
4 173
+36%
|
5 703
+37%
|
6 641
+16%
|
6 570
-1%
|
4 952
-25%
|
3 000
-39%
|
1 505
-50%
|
977
-35%
|
1 113
+14%
|
1 432
+29%
|
1 571
+10%
|
2 571
+64%
|
3 100
+21%
|
3 102
+0%
|
3 305
+7%
|
3 058
-7%
|
3 723
+22%
|
2 969
-20%
|
1 979
-33%
|
1 422
-28%
|
802
-44%
|
1 761
+120%
|
2 322
+32%
|
4 251
+83%
|
4 736
+11%
|
6 265
+32%
|
8 748
+40%
|
11 245
+29%
|
11 808
+5%
|
11 644
-1%
|
11 533
-1%
|
10 361
-10%
|
10 029
-3%
|
7 539
-25%
|
6 034
-20%
|
5 501
-9%
|
6 021
+9%
|
9 695
+61%
|
11 736
+21%
|
11 994
+2%
|
12 488
+4%
|
13 560
+9%
|
14 250
+5%
|
16 706
+17%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(458)
|
(563)
|
(747)
|
(1 045)
|
(1 244)
|
(1 334)
|
(1 165)
|
(1 500)
|
(2 000)
|
(2 128)
|
(1 227)
|
517
|
1 382
|
1 607
|
841
|
125
|
(290)
|
(940)
|
(956)
|
(598)
|
(3 381)
|
(3 191)
|
(3 151)
|
(3 276)
|
(230)
|
(216)
|
(213)
|
(239)
|
(135)
|
(296)
|
(270)
|
(294)
|
(183)
|
(99)
|
(288)
|
(454)
|
(430)
|
(468)
|
(389)
|
(157)
|
(604)
|
(519)
|
(545)
|
(672)
|
(191)
|
(276)
|
(372)
|
(320)
|
(592)
|
(694)
|
(730)
|
(664)
|
(902)
|
(769)
|
(701)
|
(805)
|
(818)
|
(1 139)
|
(1 475)
|
(1 977)
|
(2 541)
|
(3 008)
|
(3 334)
|
(3 326)
|
(3 448)
|
(2 830)
|
(2 649)
|
(1 739)
|
(1 214)
|
(1 373)
|
(1 729)
|
(3 024)
|
(3 598)
|
(3 182)
|
(3 273)
|
(3 660)
|
(4 100)
|
(4 642)
|
|
| Income from Continuing Operations |
630
|
833
|
1 198
|
1 721
|
2 071
|
2 453
|
2 336
|
2 916
|
3 520
|
3 663
|
2 093
|
(893)
|
(2 717)
|
(3 117)
|
(1 782)
|
(479)
|
182
|
1 262
|
1 316
|
977
|
(2 669)
|
(3 273)
|
(4 138)
|
(5 595)
|
(5 049)
|
(5 193)
|
(4 028)
|
(1 939)
|
1 199
|
2 734
|
2 856
|
3 018
|
3 316
|
2 977
|
3 885
|
5 249
|
6 211
|
6 102
|
4 563
|
2 843
|
901
|
458
|
568
|
760
|
1 380
|
2 295
|
2 728
|
2 782
|
2 713
|
2 364
|
2 993
|
2 305
|
1 077
|
653
|
101
|
956
|
1 504
|
3 112
|
3 261
|
4 288
|
6 207
|
8 237
|
8 474
|
8 318
|
8 085
|
7 531
|
7 380
|
5 800
|
4 820
|
4 128
|
4 292
|
6 671
|
8 138
|
8 812
|
9 215
|
9 900
|
10 150
|
12 064
|
|
| Income to Minority Interest |
(13)
|
(22)
|
(37)
|
(46)
|
(97)
|
(186)
|
(327)
|
(371)
|
(405)
|
(317)
|
(359)
|
(200)
|
(101)
|
71
|
49
|
21
|
(6)
|
(29)
|
(64)
|
(122)
|
(167)
|
(244)
|
(197)
|
(126)
|
6
|
80
|
74
|
(7)
|
(97)
|
(187)
|
(301)
|
(284)
|
(341)
|
(318)
|
(381)
|
(444)
|
(530)
|
(681)
|
(592)
|
(503)
|
(375)
|
(239)
|
(203)
|
(188)
|
(225)
|
(216)
|
(228)
|
(248)
|
(223)
|
(142)
|
(162)
|
(157)
|
(197)
|
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) |
616
N/A
|
810
+31%
|
1 160
+43%
|
1 675
+44%
|
1 973
+18%
|
2 266
+15%
|
2 009
-11%
|
2 547
+27%
|
3 117
+22%
|
3 347
+7%
|
1 734
-48%
|
(1 093)
N/A
|
(2 818)
-158%
|
(3 044)
-8%
|
(1 730)
+43%
|
(457)
+74%
|
175
N/A
|
1 228
+602%
|
1 244
+1%
|
848
-32%
|
(2 837)
N/A
|
(3 516)
-24%
|
(4 332)
-23%
|
(5 717)
-32%
|
(5 043)
+12%
|
(5 113)
-1%
|
(3 952)
+23%
|
(1 946)
+51%
|
1 100
N/A
|
2 545
+131%
|
2 551
+0%
|
2 732
+7%
|
2 974
+9%
|
2 658
-11%
|
3 504
+32%
|
4 804
+37%
|
5 681
+18%
|
5 421
-5%
|
3 970
-27%
|
2 341
-41%
|
524
-78%
|
217
-59%
|
363
+67%
|
569
+57%
|
1 154
+103%
|
2 078
+80%
|
2 499
+20%
|
2 532
+1%
|
2 489
-2%
|
2 177
-13%
|
2 788
+28%
|
2 106
-24%
|
879
-58%
|
499
-43%
|
28
-94%
|
901
+3 118%
|
1 503
+67%
|
3 111
+107%
|
3 260
+5%
|
4 287
+32%
|
6 206
+45%
|
8 237
+33%
|
8 474
+3%
|
8 317
-2%
|
8 086
-3%
|
7 530
-7%
|
7 379
-2%
|
5 800
-21%
|
4 819
-17%
|
4 127
-14%
|
4 291
+4%
|
6 669
+55%
|
8 137
+22%
|
8 811
+8%
|
9 213
+5%
|
9 900
+7%
|
10 149
+3%
|
12 063
+19%
|
|
| EPS (Diluted) |
17.11
N/A
|
22.5
+32%
|
29.74
+32%
|
41.87
+41%
|
49.32
+18%
|
56.65
+15%
|
50.22
-11%
|
63.66
+27%
|
77.92
+22%
|
83.67
+7%
|
44.46
-47%
|
-28.02
N/A
|
-72.25
-158%
|
-78.05
-8%
|
-44.37
+43%
|
-11.72
+74%
|
4.49
N/A
|
31.5
+602%
|
31.89
+1%
|
21.76
-32%
|
-72.74
N/A
|
-92.52
-27%
|
-114
-23%
|
-150.44
-32%
|
-132.71
+12%
|
-134.55
-1%
|
-104
+23%
|
-51.23
+51%
|
28.96
N/A
|
65.25
+125%
|
63.77
-2%
|
68.3
+7%
|
74.34
+9%
|
66.45
-11%
|
87.6
+32%
|
120.1
+37%
|
142.71
+19%
|
135.52
-5%
|
99.25
-27%
|
58.52
-41%
|
13.15
-78%
|
5.42
-59%
|
9.3
+72%
|
14.58
+57%
|
29.45
+102%
|
53.28
+81%
|
64.06
+20%
|
64.92
+1%
|
63.89
-2%
|
56.3
-12%
|
73.05
+30%
|
55.19
-24%
|
22.96
-58%
|
13.07
-43%
|
0.73
-94%
|
23.61
+3 134%
|
39.39
+67%
|
81.53
+107%
|
85.19
+4%
|
111.91
+31%
|
161.53
+44%
|
214.65
+33%
|
219.82
+2%
|
216.14
-2%
|
210.12
-3%
|
195.42
-7%
|
191.31
-2%
|
150.34
-21%
|
124.88
-17%
|
106.98
-14%
|
111.24
+4%
|
172.81
+55%
|
210.85
+22%
|
228.34
+8%
|
238.58
+4%
|
255.47
+7%
|
261.8
+2%
|
311.51
+19%
|
|
Switch to:
Switch to:
See Also
Discover More
