Kyoritsu Electric Corp
TSE:6874
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
K
|
Kyoritsu Electric Corp
TSE:6874
|
JP |
|
D
|
Daheng New Epoch Technology Inc
SSE:600288
|
CN |
|
Rossell India Ltd
NSE:ROSSELLIND
|
IN |
|
Lincoln Pharmaceuticals Ltd
NSE:LINCOLN
|
IN |
|
G
|
Grand Foundry Ltd
NSE:GFSTEELS
|
IN |
|
F
|
Fortinet Inc
LSE:0IR9
|
US |
|
R
|
Raito Kogyo Co Ltd
TSE:1926
|
JP |
|
S
|
SkyWorld Development Bhd
KLSE:SKYWLD
|
MY |
|
T
|
Top Glove Corporation Bhd
KLSE:TOPGLOV
|
MY |
Income Statement
Earnings Waterfall
Kyoritsu Electric Corp
Income Statement
Kyoritsu Electric Corp
| Sep-2006 | Dec-2006 | Mar-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Sep-2008 | Dec-2008 | Mar-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 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
4
|
0
|
0
|
6
|
0
|
0
|
6
|
0
|
0
|
4
|
0
|
0
|
19
|
9
|
15
|
21
|
22
|
23
|
23
|
23
|
25
|
25
|
25
|
26
|
24
|
23
|
22
|
20
|
19
|
19
|
18
|
19
|
19
|
18
|
17
|
16
|
15
|
14
|
13
|
11
|
11
|
9
|
8
|
7
|
7
|
7
|
6
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
3
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
4
|
4
|
0
|
0
|
0
|
|
| Revenue |
19 656
N/A
|
19 998
+2%
|
20 137
+1%
|
20 054
0%
|
20 618
+3%
|
20 846
+1%
|
21 651
+4%
|
21 053
-3%
|
19 129
-9%
|
16 658
-13%
|
14 907
-11%
|
14 431
-3%
|
19 398
+34%
|
19 784
+2%
|
19 918
+1%
|
21 203
+6%
|
21 240
+0%
|
22 405
+5%
|
23 837
+6%
|
25 672
+8%
|
26 873
+5%
|
27 523
+2%
|
27 964
+2%
|
26 929
-4%
|
26 267
-2%
|
25 813
-2%
|
26 074
+1%
|
26 704
+2%
|
27 306
+2%
|
27 816
+2%
|
27 557
-1%
|
28 202
+2%
|
29 525
+5%
|
29 596
+0%
|
30 761
+4%
|
31 070
+1%
|
31 295
+1%
|
30 706
-2%
|
30 712
+0%
|
31 030
+1%
|
30 940
0%
|
31 471
+2%
|
31 919
+1%
|
32 028
+0%
|
33 027
+3%
|
33 799
+2%
|
34 313
+2%
|
35 444
+3%
|
34 125
-4%
|
33 644
-1%
|
33 037
-2%
|
32 315
-2%
|
32 061
-1%
|
30 679
-4%
|
29 074
-5%
|
28 101
-3%
|
27 294
-3%
|
27 519
+1%
|
27 789
+1%
|
27 868
+0%
|
28 332
+2%
|
28 834
+2%
|
30 356
+5%
|
32 335
+7%
|
33 616
+4%
|
34 372
+2%
|
34 548
+1%
|
33 973
-2%
|
34 362
+1%
|
35 023
+2%
|
36 255
+4%
|
37 957
+5%
|
38 246
+1%
|
38 099
0%
|
37 771
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(17 087)
|
(17 260)
|
(17 298)
|
(17 159)
|
(17 575)
|
(17 736)
|
(18 465)
|
(17 919)
|
(16 350)
|
(14 300)
|
(12 905)
|
(12 525)
|
(16 933)
|
(17 143)
|
(17 160)
|
(18 219)
|
(18 034)
|
(19 079)
|
(20 295)
|
(21 821)
|
(22 865)
|
(23 375)
|
(23 665)
|
(22 754)
|
(22 201)
|
(21 821)
|
(22 110)
|
(22 754)
|
(23 226)
|
(23 571)
|
(23 332)
|
(23 775)
|
(25 030)
|
(25 154)
|
(26 195)
|
(26 345)
|
(26 383)
|
(25 818)
|
(25 695)
|
(25 881)
|
(25 789)
|
(26 184)
|
(26 579)
|
(26 594)
|
(27 479)
|
(28 140)
|
(28 499)
|
(29 350)
|
(28 044)
|
(27 598)
|
(27 055)
|
(26 352)
|
(26 136)
|
(25 028)
|
(23 655)
|
(22 859)
|
(22 215)
|
(22 242)
|
(22 391)
|
(22 592)
|
(22 954)
|
(23 458)
|
(24 718)
|
(26 228)
|
(27 208)
|
(27 759)
|
(27 862)
|
(27 277)
|
(27 599)
|
(28 060)
|
(28 826)
|
(30 344)
|
(30 250)
|
(29 956)
|
(29 690)
|
|
| Gross Profit |
2 569
N/A
|
2 738
+7%
|
2 839
+4%
|
2 895
+2%
|
3 043
+5%
|
3 110
+2%
|
3 186
+2%
|
3 134
-2%
|
2 779
-11%
|
2 358
-15%
|
2 002
-15%
|
1 906
-5%
|
2 464
+29%
|
2 641
+7%
|
2 758
+4%
|
2 984
+8%
|
3 205
+7%
|
3 327
+4%
|
3 541
+6%
|
3 851
+9%
|
4 008
+4%
|
4 147
+3%
|
4 299
+4%
|
4 175
-3%
|
4 067
-3%
|
3 992
-2%
|
3 964
-1%
|
3 950
0%
|
4 080
+3%
|
4 246
+4%
|
4 225
0%
|
4 427
+5%
|
4 495
+2%
|
4 442
-1%
|
4 566
+3%
|
4 724
+3%
|
4 912
+4%
|
4 888
0%
|
5 017
+3%
|
5 148
+3%
|
5 151
+0%
|
5 287
+3%
|
5 339
+1%
|
5 434
+2%
|
5 548
+2%
|
5 659
+2%
|
5 814
+3%
|
6 093
+5%
|
6 081
0%
|
6 046
-1%
|
5 982
-1%
|
5 963
0%
|
5 924
-1%
|
5 651
-5%
|
5 419
-4%
|
5 242
-3%
|
5 080
-3%
|
5 277
+4%
|
5 398
+2%
|
5 276
-2%
|
5 377
+2%
|
5 376
0%
|
5 638
+5%
|
6 107
+8%
|
6 409
+5%
|
6 613
+3%
|
6 686
+1%
|
6 696
+0%
|
6 763
+1%
|
6 963
+3%
|
7 429
+7%
|
7 613
+2%
|
7 996
+5%
|
8 144
+2%
|
8 081
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 925)
|
(1 986)
|
(2 041)
|
(2 086)
|
(2 157)
|
(2 183)
|
(2 210)
|
(2 234)
|
(2 243)
|
(2 210)
|
(2 132)
|
(2 146)
|
(2 922)
|
(2 950)
|
(3 037)
|
(3 051)
|
(3 088)
|
(3 153)
|
(3 216)
|
(3 288)
|
(3 427)
|
(3 439)
|
(3 470)
|
(3 483)
|
(3 456)
|
(3 471)
|
(3 452)
|
(3 422)
|
(3 410)
|
(3 450)
|
(3 501)
|
(3 572)
|
(3 663)
|
(3 667)
|
(3 673)
|
(3 681)
|
(3 707)
|
(3 704)
|
(3 737)
|
(3 776)
|
(3 768)
|
(3 815)
|
(3 823)
|
(3 814)
|
(3 830)
|
(3 867)
|
(3 878)
|
(3 891)
|
(3 907)
|
(3 902)
|
(3 929)
|
(3 968)
|
(3 932)
|
(3 886)
|
(3 830)
|
(3 787)
|
(3 832)
|
(3 843)
|
(3 843)
|
(3 879)
|
(3 867)
|
(3 883)
|
(3 929)
|
(3 986)
|
(4 135)
|
(4 233)
|
(4 335)
|
(4 339)
|
(4 311)
|
(4 320)
|
(4 392)
|
(4 416)
|
(4 641)
|
(4 826)
|
(4 941)
|
|
| Selling, General & Administrative |
(1 926)
|
(2 008)
|
(2 042)
|
(2 087)
|
(2 125)
|
(2 184)
|
(2 135)
|
(2 220)
|
(1 996)
|
(1 976)
|
(1 909)
|
(1 922)
|
(2 613)
|
(2 642)
|
(2 734)
|
(2 757)
|
(2 798)
|
(2 924)
|
(3 072)
|
(3 209)
|
(3 055)
|
(3 443)
|
(3 473)
|
(3 487)
|
(3 134)
|
(3 475)
|
(3 310)
|
(3 280)
|
(3 150)
|
(3 307)
|
(3 503)
|
(3 573)
|
(3 349)
|
(3 667)
|
(3 674)
|
(3 681)
|
(3 384)
|
(3 705)
|
(3 737)
|
(3 776)
|
(3 436)
|
(3 815)
|
(3 823)
|
(3 814)
|
(3 494)
|
(3 867)
|
(3 878)
|
(3 891)
|
(3 577)
|
(3 902)
|
(3 929)
|
(3 968)
|
(3 570)
|
(3 886)
|
(3 830)
|
(3 787)
|
(3 460)
|
(3 843)
|
(3 843)
|
(3 879)
|
(3 541)
|
(3 883)
|
(3 929)
|
(3 986)
|
(3 791)
|
(4 233)
|
(4 335)
|
(4 339)
|
(3 998)
|
(4 320)
|
(4 392)
|
(4 416)
|
(4 243)
|
(4 826)
|
(4 941)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
(54)
|
(129)
|
(176)
|
(162)
|
(154)
|
(156)
|
(216)
|
(217)
|
(212)
|
(202)
|
(196)
|
0
|
0
|
0
|
(265)
|
0
|
0
|
0
|
(217)
|
0
|
0
|
0
|
(153)
|
0
|
0
|
0
|
(200)
|
0
|
0
|
0
|
(197)
|
0
|
0
|
0
|
(209)
|
0
|
0
|
0
|
(221)
|
0
|
0
|
0
|
(224)
|
0
|
0
|
0
|
(257)
|
0
|
0
|
0
|
(269)
|
0
|
0
|
0
|
(227)
|
0
|
0
|
0
|
(238)
|
0
|
0
|
0
|
(190)
|
0
|
0
|
0
|
(253)
|
0
|
0
|
|
| Depreciation & Amortization |
1
|
(2)
|
1
|
0
|
0
|
45
|
23
|
(1)
|
(72)
|
(72)
|
(70)
|
(68)
|
(93)
|
(90)
|
(91)
|
(92)
|
(93)
|
(74)
|
(50)
|
(24)
|
(107)
|
4
|
4
|
4
|
(105)
|
4
|
(50)
|
(50)
|
(107)
|
(51)
|
0
|
0
|
(114)
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
(123)
|
0
|
0
|
0
|
(116)
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(105)
|
0
|
0
|
0
|
(103)
|
0
|
0
|
0
|
(99)
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(123)
|
0
|
0
|
0
|
(146)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
23
|
0
|
0
|
(33)
|
(44)
|
(44)
|
116
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(155)
|
(94)
|
(55)
|
0
|
0
|
0
|
0
|
0
|
0
|
(92)
|
(92)
|
0
|
(92)
|
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)
|
|
| Operating Income |
644
N/A
|
752
+17%
|
798
+6%
|
809
+1%
|
885
+9%
|
927
+5%
|
976
+5%
|
900
-8%
|
536
-40%
|
148
-72%
|
(131)
N/A
|
(240)
-84%
|
(458)
-91%
|
(309)
+33%
|
(279)
+10%
|
(67)
+76%
|
118
N/A
|
174
+47%
|
326
+87%
|
562
+73%
|
581
+3%
|
708
+22%
|
829
+17%
|
692
-17%
|
611
-12%
|
521
-15%
|
512
-2%
|
528
+3%
|
670
+27%
|
796
+19%
|
724
-9%
|
855
+18%
|
832
-3%
|
774
-7%
|
893
+15%
|
1 043
+17%
|
1 204
+15%
|
1 183
-2%
|
1 280
+8%
|
1 372
+7%
|
1 383
+1%
|
1 472
+6%
|
1 516
+3%
|
1 620
+7%
|
1 718
+6%
|
1 793
+4%
|
1 936
+8%
|
2 202
+14%
|
2 175
-1%
|
2 144
-1%
|
2 053
-4%
|
1 995
-3%
|
1 992
0%
|
1 766
-11%
|
1 589
-10%
|
1 455
-8%
|
1 248
-14%
|
1 434
+15%
|
1 555
+8%
|
1 398
-10%
|
1 511
+8%
|
1 493
-1%
|
1 709
+14%
|
2 121
+24%
|
2 273
+7%
|
2 380
+5%
|
2 351
-1%
|
2 357
+0%
|
2 452
+4%
|
2 643
+8%
|
3 037
+15%
|
3 197
+5%
|
3 355
+5%
|
3 318
-1%
|
3 140
-5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
31
|
54
|
46
|
51
|
30
|
23
|
12
|
(56)
|
(41)
|
(38)
|
(144)
|
(155)
|
(146)
|
(157)
|
5
|
9
|
2
|
(2)
|
10
|
16
|
28
|
26
|
94
|
202
|
302
|
319
|
306
|
187
|
75
|
120
|
157
|
203
|
261
|
172
|
110
|
49
|
(12)
|
22
|
57
|
110
|
136
|
159
|
118
|
113
|
151
|
164
|
140
|
117
|
92
|
59
|
55
|
45
|
33
|
27
|
23
|
59
|
57
|
127
|
150
|
129
|
135
|
75
|
50
|
46
|
50
|
47
|
47
|
59
|
56
|
43
|
68
|
45
|
42
|
61
|
252
|
|
| Non-Reccuring Items |
10
|
(28)
|
(42)
|
(50)
|
(44)
|
(36)
|
(140)
|
(62)
|
(106)
|
8
|
(69)
|
(5)
|
(12)
|
(20)
|
0
|
(13)
|
37
|
62
|
15
|
21
|
(113)
|
(137)
|
(97)
|
(98)
|
(10)
|
(1)
|
(7)
|
(7)
|
(8)
|
(2)
|
(1)
|
(0)
|
(19)
|
(54)
|
(13)
|
172
|
97
|
129
|
67
|
(120)
|
(58)
|
(61)
|
(43)
|
(44)
|
(225)
|
(209)
|
(252)
|
(251)
|
(193)
|
(198)
|
(147)
|
(148)
|
(31)
|
(31)
|
(35)
|
(35)
|
(67)
|
(67)
|
(63)
|
(63)
|
(9)
|
(8)
|
(12)
|
(12)
|
(23)
|
(23)
|
(23)
|
(24)
|
(0)
|
(1)
|
(1)
|
(6)
|
(243)
|
(242)
|
(243)
|
|
| Gain/Loss on Disposition of Assets |
(9)
|
(11)
|
(9)
|
(7)
|
(7)
|
(6)
|
(8)
|
(6)
|
(8)
|
(6)
|
(2)
|
(1)
|
(4)
|
(3)
|
(1)
|
(2)
|
(1)
|
(3)
|
(6)
|
(6)
|
46
|
47
|
49
|
49
|
(3)
|
(4)
|
(5)
|
28
|
27
|
29
|
30
|
(2)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(1)
|
260
|
260
|
260
|
261
|
(1)
|
(1)
|
(1)
|
31
|
32
|
32
|
33
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
3
|
3
|
2
|
0
|
0
|
0
|
0
|
10
|
10
|
10
|
|
| Total Other Income |
46
|
44
|
46
|
45
|
47
|
46
|
48
|
49
|
48
|
44
|
55
|
94
|
146
|
149
|
147
|
121
|
80
|
74
|
92
|
112
|
105
|
159
|
136
|
114
|
191
|
139
|
133
|
114
|
53
|
48
|
44
|
54
|
59
|
60
|
61
|
58
|
36
|
34
|
38
|
39
|
9
|
77
|
74
|
45
|
82
|
3
|
(3)
|
25
|
50
|
44
|
49
|
49
|
29
|
54
|
58
|
62
|
101
|
65
|
57
|
50
|
29
|
39
|
45
|
50
|
49
|
54
|
96
|
99
|
123
|
112
|
75
|
76
|
56
|
70
|
56
|
|
| Pre-Tax Income |
722
N/A
|
811
+12%
|
839
+3%
|
848
+1%
|
911
+7%
|
954
+5%
|
888
-7%
|
825
-7%
|
429
-48%
|
155
-64%
|
(290)
N/A
|
(307)
-6%
|
(474)
-54%
|
(339)
+28%
|
(128)
+62%
|
49
N/A
|
235
+384%
|
305
+30%
|
436
+43%
|
706
+62%
|
647
-8%
|
803
+24%
|
1 010
+26%
|
959
-5%
|
1 091
+14%
|
973
-11%
|
941
-3%
|
849
-10%
|
817
-4%
|
991
+21%
|
953
-4%
|
1 110
+16%
|
1 132
+2%
|
951
-16%
|
1 051
+11%
|
1 323
+26%
|
1 326
+0%
|
1 371
+3%
|
1 441
+5%
|
1 662
+15%
|
1 731
+4%
|
1 907
+10%
|
1 925
+1%
|
1 733
-10%
|
1 725
0%
|
1 749
+1%
|
1 853
+6%
|
2 126
+15%
|
2 154
+1%
|
2 082
-3%
|
2 010
-3%
|
1 942
-3%
|
2 023
+4%
|
1 815
-10%
|
1 635
-10%
|
1 540
-6%
|
1 339
-13%
|
1 560
+17%
|
1 699
+9%
|
1 513
-11%
|
1 667
+10%
|
1 599
-4%
|
1 791
+12%
|
2 207
+23%
|
2 352
+7%
|
2 460
+5%
|
2 474
+1%
|
2 494
+1%
|
2 630
+5%
|
2 797
+6%
|
3 180
+14%
|
3 312
+4%
|
3 220
-3%
|
3 217
0%
|
3 216
0%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(307)
|
(331)
|
(349)
|
(359)
|
(388)
|
(408)
|
(376)
|
(364)
|
(188)
|
(73)
|
107
|
115
|
175
|
118
|
34
|
(42)
|
(121)
|
(146)
|
(221)
|
(328)
|
(330)
|
(389)
|
(441)
|
(409)
|
(476)
|
(437)
|
(423)
|
(380)
|
(335)
|
(393)
|
(372)
|
(449)
|
(462)
|
(396)
|
(425)
|
(498)
|
(519)
|
(524)
|
(533)
|
(565)
|
(598)
|
(701)
|
(705)
|
(666)
|
(621)
|
(607)
|
(627)
|
(687)
|
(681)
|
(669)
|
(669)
|
(649)
|
(672)
|
(608)
|
(526)
|
(507)
|
(441)
|
(506)
|
(558)
|
(501)
|
(560)
|
(542)
|
(599)
|
(723)
|
(768)
|
(820)
|
(828)
|
(828)
|
(782)
|
(856)
|
(969)
|
(992)
|
(989)
|
(950)
|
(927)
|
|
| Income from Continuing Operations |
415
|
480
|
490
|
489
|
524
|
546
|
512
|
462
|
242
|
82
|
(183)
|
(192)
|
(299)
|
(221)
|
(94)
|
6
|
114
|
159
|
216
|
378
|
317
|
414
|
569
|
550
|
615
|
536
|
518
|
470
|
482
|
597
|
581
|
661
|
671
|
556
|
626
|
825
|
807
|
846
|
908
|
1 097
|
1 133
|
1 206
|
1 221
|
1 068
|
1 105
|
1 141
|
1 226
|
1 439
|
1 473
|
1 413
|
1 341
|
1 293
|
1 351
|
1 207
|
1 109
|
1 034
|
898
|
1 053
|
1 141
|
1 012
|
1 107
|
1 058
|
1 192
|
1 484
|
1 584
|
1 640
|
1 645
|
1 666
|
1 848
|
1 941
|
2 211
|
2 320
|
2 231
|
2 267
|
2 289
|
|
| Income to Minority Interest |
(37)
|
(40)
|
(40)
|
(31)
|
(36)
|
(41)
|
(39)
|
(20)
|
1
|
15
|
18
|
19
|
17
|
11
|
7
|
0
|
(3)
|
(16)
|
(21)
|
(29)
|
(19)
|
(28)
|
(27)
|
(15)
|
(15)
|
2
|
2
|
(1)
|
(8)
|
(16)
|
(26)
|
(39)
|
(41)
|
(37)
|
(45)
|
(44)
|
(49)
|
(58)
|
(59)
|
(65)
|
(68)
|
(63)
|
(71)
|
(82)
|
(83)
|
(90)
|
(84)
|
(79)
|
(83)
|
(78)
|
(81)
|
(82)
|
(72)
|
(59)
|
(45)
|
(37)
|
(33)
|
(48)
|
(48)
|
(45)
|
(44)
|
(34)
|
(39)
|
(42)
|
(54)
|
(70)
|
(76)
|
(73)
|
(80)
|
(71)
|
(89)
|
(89)
|
(93)
|
(93)
|
(115)
|
|
| Net Income (Common) |
375
N/A
|
439
+17%
|
450
+3%
|
458
+2%
|
488
+7%
|
503
+3%
|
474
-6%
|
439
-7%
|
242
-45%
|
97
-60%
|
(165)
N/A
|
(174)
-5%
|
(282)
-62%
|
(210)
+25%
|
(86)
+59%
|
7
N/A
|
110
+1 542%
|
143
+30%
|
195
+36%
|
349
+79%
|
299
-14%
|
386
+29%
|
543
+41%
|
536
-1%
|
600
+12%
|
539
-10%
|
520
-3%
|
469
-10%
|
474
+1%
|
582
+23%
|
555
-5%
|
622
+12%
|
630
+1%
|
519
-18%
|
582
+12%
|
782
+34%
|
758
-3%
|
788
+4%
|
849
+8%
|
1 033
+22%
|
1 065
+3%
|
1 143
+7%
|
1 150
+1%
|
986
-14%
|
1 022
+4%
|
1 051
+3%
|
1 142
+9%
|
1 361
+19%
|
1 391
+2%
|
1 336
-4%
|
1 260
-6%
|
1 211
-4%
|
1 280
+6%
|
1 148
-10%
|
1 064
-7%
|
997
-6%
|
865
-13%
|
1 005
+16%
|
1 093
+9%
|
967
-12%
|
1 063
+10%
|
1 024
-4%
|
1 153
+13%
|
1 442
+25%
|
1 530
+6%
|
1 570
+3%
|
1 569
0%
|
1 593
+2%
|
1 768
+11%
|
1 870
+6%
|
2 122
+13%
|
2 231
+5%
|
2 138
-4%
|
2 174
+2%
|
2 174
+0%
|
|
| EPS (Diluted) |
44.87
N/A
|
104.49
+133%
|
107.14
+3%
|
55.35
-48%
|
116.19
+110%
|
122.68
+6%
|
57.53
-53%
|
107.14
+86%
|
59.07
-45%
|
11.98
-80%
|
-40.21
N/A
|
-42.34
-5%
|
-34.78
+18%
|
-26.09
+25%
|
-10.77
+59%
|
0.84
N/A
|
13.75
+1 537%
|
18.04
+31%
|
24.6
+36%
|
44.06
+79%
|
37.78
-14%
|
48.89
+29%
|
68.56
+40%
|
67.6
-1%
|
75.79
+12%
|
67.93
-10%
|
66.19
-3%
|
59.93
-9%
|
60.32
+1%
|
73.93
+23%
|
69.57
-6%
|
77.84
+12%
|
79.14
+2%
|
64.84
-18%
|
72.57
+12%
|
97.4
+34%
|
94.58
-3%
|
97.92
+4%
|
105.45
+8%
|
128.29
+22%
|
132.29
+3%
|
141.98
+7%
|
142.9
+1%
|
122.45
-14%
|
126.93
+4%
|
130.6
+3%
|
141.89
+9%
|
169.07
+19%
|
172.77
+2%
|
165.94
-4%
|
156.5
-6%
|
150.44
-4%
|
158.98
+6%
|
142.61
-10%
|
132.2
-7%
|
123.89
-6%
|
107.46
-13%
|
124.89
+16%
|
135.75
+9%
|
120.11
-12%
|
132.09
+10%
|
127.17
-4%
|
143.22
+13%
|
179.15
+25%
|
190.12
+6%
|
195.05
+3%
|
194.96
0%
|
197.94
+2%
|
219.72
+11%
|
232.33
+6%
|
263.67
+13%
|
277.18
+5%
|
265.67
-4%
|
270.08
+2%
|
269.58
0%
|
|