Optex Group Co Ltd
TSE:6914
Optex Group Co Ltd
TSE:6914
Price:
2 990
JPY
2.05%
Market Closed
Market Cap:
¥112.8B
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
|
Optex Group Co Ltd
TSE:6914
|
JP |
|
G
|
Green Earth Institute Co Ltd
TSE:9212
|
JP |
|
C
|
CSBC Corp Taiwan
TWSE:2208
|
TW |
|
S
|
Soosan Industries Co Ltd
KRX:126720
|
KR |
|
China Communications Services Corp Ltd
OTC:CUCSY
|
CN |
|
E
|
Equatorial Para Distribuidora de Energia SA
BOVESPA:EQPA7
|
BR |
|
P
|
PZ Cormay SA
WSE:CRM
|
PL |
|
C
|
CAA Resources Ltd
HKEX:2112
|
HK |
|
Brickability Group PLC
LSE:BRCK
|
UK |
|
Guangzhou Automobile Group Co Ltd
HKEX:2238
|
CN |
|
D
|
DreamTech Co Ltd
KRX:192650
|
KR |
|
Carillion PLC
LSE:CLLN
|
UK |
|
N
|
Ningbo Sinyuan ZM Technology Co Ltd
SZSE:301398
|
CN |
|
U
|
Umiya Tubes Ltd
BSE:539798
|
IN |
Income Statement
Earnings Waterfall
Optex Group Co Ltd
Optex Group Co Ltd
Income Statement
Optex Group Co Ltd
Optex Group Co Ltd
Currency: JPY
| Mar-2006 | Jun-2006 | Sep-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Mar-2009 | Jun-2009 | Sep-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 |
2
|
0
|
0
|
2
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
3
|
4
|
3
|
0
|
3
|
3
|
4
|
5
|
6
|
7
|
2
|
0
|
3
|
2
|
3
|
0
|
4
|
9
|
16
|
20
|
21
|
18
|
12
|
10
|
10
|
10
|
11
|
13
|
13
|
13
|
14
|
12
|
14
|
0
|
10
|
18
|
22
|
28
|
33
|
35
|
41
|
48
|
55
|
59
|
60
|
63
|
65
|
66
|
68
|
68
|
68
|
71
|
0
|
0
|
80
|
|
| Revenue |
14 590
N/A
|
14 834
+2%
|
15 161
+2%
|
15 741
+4%
|
16 530
+5%
|
16 508
0%
|
16 484
0%
|
15 833
-4%
|
16 202
+2%
|
14 438
-11%
|
12 955
-10%
|
11 075
-15%
|
11 349
+2%
|
11 979
+6%
|
12 735
+6%
|
17 395
+37%
|
18 205
+5%
|
18 554
+2%
|
18 652
+1%
|
18 502
-1%
|
18 846
+2%
|
19 362
+3%
|
19 812
+2%
|
20 699
+4%
|
21 125
+2%
|
21 644
+2%
|
22 623
+5%
|
23 582
+4%
|
24 564
+4%
|
24 971
+2%
|
25 090
+0%
|
25 678
+2%
|
26 205
+2%
|
27 089
+3%
|
27 600
+2%
|
27 793
+1%
|
27 367
-2%
|
26 868
-2%
|
28 273
+5%
|
31 027
+10%
|
33 588
+8%
|
36 538
+9%
|
37 489
+3%
|
37 504
+0%
|
38 203
+2%
|
38 664
+1%
|
39 220
+1%
|
40 113
+2%
|
39 554
-1%
|
39 032
-1%
|
38 390
-2%
|
37 517
-2%
|
37 033
-1%
|
35 560
-4%
|
35 104
-1%
|
34 846
-1%
|
37 019
+6%
|
40 960
+11%
|
43 717
+7%
|
45 866
+5%
|
48 793
+6%
|
50 357
+3%
|
52 285
+4%
|
54 811
+5%
|
54 732
0%
|
54 767
+0%
|
55 379
+1%
|
56 372
+2%
|
58 014
+3%
|
59 694
+3%
|
62 288
+4%
|
63 269
+2%
|
62 885
-1%
|
63 096
+0%
|
63 983
+1%
|
65 878
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7 203)
|
(7 147)
|
(7 110)
|
(7 337)
|
(7 687)
|
(7 647)
|
(7 621)
|
(7 517)
|
(7 716)
|
(7 096)
|
(6 354)
|
(5 480)
|
(5 490)
|
(5 723)
|
(6 179)
|
(8 478)
|
(8 925)
|
(9 095)
|
(9 039)
|
(8 963)
|
(9 290)
|
(9 676)
|
(10 081)
|
(10 530)
|
(10 488)
|
(10 601)
|
(10 900)
|
(11 494)
|
(11 846)
|
(11 995)
|
(11 953)
|
(12 030)
|
(12 260)
|
(12 761)
|
(13 034)
|
(13 123)
|
(12 863)
|
(12 449)
|
(12 973)
|
(14 148)
|
(15 229)
|
(16 373)
|
(16 786)
|
(16 600)
|
(16 918)
|
(17 244)
|
(17 369)
|
(17 807)
|
(17 713)
|
(17 647)
|
(17 581)
|
(17 285)
|
(17 088)
|
(16 394)
|
(16 245)
|
(16 302)
|
(17 435)
|
(19 528)
|
(20 824)
|
(21 981)
|
(23 647)
|
(24 403)
|
(25 352)
|
(26 811)
|
(26 572)
|
(26 771)
|
(27 352)
|
(27 597)
|
(28 794)
|
(29 688)
|
(30 959)
|
(31 402)
|
(30 579)
|
(30 315)
|
(30 355)
|
(31 587)
|
|
| Gross Profit |
7 389
N/A
|
7 688
+4%
|
8 052
+5%
|
8 404
+4%
|
8 843
+5%
|
8 861
+0%
|
8 863
+0%
|
8 316
-6%
|
8 486
+2%
|
7 342
-13%
|
6 601
-10%
|
5 595
-15%
|
5 859
+5%
|
6 256
+7%
|
6 556
+5%
|
8 917
+36%
|
9 280
+4%
|
9 459
+2%
|
9 613
+2%
|
9 539
-1%
|
9 556
+0%
|
9 686
+1%
|
9 731
+0%
|
10 169
+5%
|
10 637
+5%
|
11 043
+4%
|
11 723
+6%
|
12 088
+3%
|
12 718
+5%
|
12 976
+2%
|
13 137
+1%
|
13 648
+4%
|
13 945
+2%
|
14 328
+3%
|
14 566
+2%
|
14 670
+1%
|
14 504
-1%
|
14 419
-1%
|
15 300
+6%
|
16 879
+10%
|
18 359
+9%
|
20 165
+10%
|
20 703
+3%
|
20 904
+1%
|
21 285
+2%
|
21 420
+1%
|
21 851
+2%
|
22 306
+2%
|
21 841
-2%
|
21 385
-2%
|
20 809
-3%
|
20 232
-3%
|
19 945
-1%
|
19 166
-4%
|
18 859
-2%
|
18 544
-2%
|
19 584
+6%
|
21 432
+9%
|
22 893
+7%
|
23 885
+4%
|
25 146
+5%
|
25 954
+3%
|
26 933
+4%
|
28 000
+4%
|
28 160
+1%
|
27 996
-1%
|
28 027
+0%
|
28 775
+3%
|
29 220
+2%
|
30 006
+3%
|
31 329
+4%
|
31 867
+2%
|
32 306
+1%
|
32 781
+1%
|
33 628
+3%
|
34 291
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(4 950)
|
(5 038)
|
(5 091)
|
(5 160)
|
(5 470)
|
(5 684)
|
(5 991)
|
(6 081)
|
(6 259)
|
(5 984)
|
(5 663)
|
(5 240)
|
(5 252)
|
(5 240)
|
(5 311)
|
(7 207)
|
(7 403)
|
(7 574)
|
(7 709)
|
(7 857)
|
(8 114)
|
(8 400)
|
(8 574)
|
(8 771)
|
(8 933)
|
(9 186)
|
(9 523)
|
(9 980)
|
(10 185)
|
(10 482)
|
(10 667)
|
(11 090)
|
(11 313)
|
(11 518)
|
(11 742)
|
(11 509)
|
(11 497)
|
(11 393)
|
(12 232)
|
(13 864)
|
(14 901)
|
(15 923)
|
(16 123)
|
(16 019)
|
(16 271)
|
(16 650)
|
(17 044)
|
(17 317)
|
(17 581)
|
(17 690)
|
(17 689)
|
(17 376)
|
(17 266)
|
(16 842)
|
(16 605)
|
(16 446)
|
(16 715)
|
(17 597)
|
(18 245)
|
(19 255)
|
(19 722)
|
(20 254)
|
(20 824)
|
(21 697)
|
(22 226)
|
(22 624)
|
(23 000)
|
(22 876)
|
(23 317)
|
(23 627)
|
(23 992)
|
(24 746)
|
(25 067)
|
(25 152)
|
(25 750)
|
(26 138)
|
|
| Selling, General & Administrative |
(4 952)
|
(5 057)
|
(5 091)
|
(5 161)
|
(5 377)
|
(5 684)
|
(5 991)
|
(5 892)
|
(6 260)
|
(5 984)
|
(6 616)
|
(4 176)
|
(3 828)
|
(3 455)
|
(4 213)
|
(5 756)
|
(5 954)
|
(6 096)
|
(6 195)
|
(6 259)
|
(6 874)
|
(7 550)
|
(8 137)
|
(7 051)
|
(8 933)
|
(9 187)
|
(9 523)
|
(8 244)
|
(10 184)
|
(10 481)
|
(10 666)
|
(9 343)
|
(11 313)
|
(11 516)
|
(11 741)
|
(9 629)
|
(11 494)
|
(11 391)
|
(12 229)
|
(11 545)
|
(14 900)
|
(15 923)
|
(16 123)
|
(13 259)
|
(16 270)
|
(16 648)
|
(17 043)
|
(14 432)
|
(17 579)
|
(17 690)
|
(17 688)
|
(14 615)
|
(17 267)
|
(16 841)
|
(16 604)
|
(13 696)
|
(16 715)
|
(17 596)
|
(18 246)
|
(16 150)
|
(19 720)
|
(20 252)
|
(20 820)
|
(18 314)
|
(22 224)
|
(22 622)
|
(23 000)
|
(19 491)
|
(23 317)
|
(23 627)
|
(23 992)
|
(21 049)
|
(25 067)
|
(25 153)
|
(25 751)
|
(22 377)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(360)
|
(721)
|
(1 098)
|
(1 451)
|
(1 449)
|
(1 478)
|
(1 514)
|
(1 598)
|
0
|
0
|
0
|
(1 722)
|
0
|
0
|
0
|
(1 735)
|
0
|
0
|
0
|
(1 746)
|
0
|
0
|
0
|
(1 878)
|
0
|
0
|
0
|
(2 318)
|
0
|
0
|
0
|
(2 759)
|
0
|
0
|
0
|
(2 884)
|
0
|
0
|
0
|
(2 761)
|
0
|
0
|
0
|
(2 749)
|
0
|
0
|
0
|
(3 103)
|
0
|
0
|
0
|
(3 382)
|
0
|
0
|
0
|
(3 385)
|
0
|
0
|
0
|
(3 697)
|
0
|
0
|
0
|
(3 760)
|
|
| 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
|
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
|
|
| Other Operating Expenses |
0
|
19
|
0
|
0
|
(93)
|
0
|
0
|
(189)
|
0
|
0
|
953
|
(1 064)
|
(1 064)
|
(1 064)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 240)
|
(850)
|
(437)
|
2
|
0
|
1
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
0
|
(2)
|
(3)
|
(2)
|
(3)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
0
|
(1)
|
0
|
1
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
1
|
(2)
|
0
|
(2)
|
(4)
|
(1)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
|
| Operating Income |
2 437
N/A
|
2 649
+9%
|
2 960
+12%
|
3 243
+10%
|
3 373
+4%
|
3 177
-6%
|
2 873
-10%
|
2 235
-22%
|
2 227
0%
|
1 358
-39%
|
938
-31%
|
355
-62%
|
607
+71%
|
1 016
+67%
|
1 245
+23%
|
1 710
+37%
|
1 877
+10%
|
1 885
+0%
|
1 904
+1%
|
1 682
-12%
|
1 442
-14%
|
1 286
-11%
|
1 157
-10%
|
1 398
+21%
|
1 704
+22%
|
1 857
+9%
|
2 200
+18%
|
2 108
-4%
|
2 533
+20%
|
2 494
-2%
|
2 470
-1%
|
2 558
+4%
|
2 632
+3%
|
2 810
+7%
|
2 824
+0%
|
3 161
+12%
|
3 007
-5%
|
3 026
+1%
|
3 068
+1%
|
3 015
-2%
|
3 458
+15%
|
4 242
+23%
|
4 580
+8%
|
4 885
+7%
|
5 014
+3%
|
4 770
-5%
|
4 807
+1%
|
4 989
+4%
|
4 260
-15%
|
3 695
-13%
|
3 120
-16%
|
2 856
-8%
|
2 679
-6%
|
2 324
-13%
|
2 254
-3%
|
2 098
-7%
|
2 869
+37%
|
3 835
+34%
|
4 648
+21%
|
4 630
0%
|
5 424
+17%
|
5 700
+5%
|
6 109
+7%
|
6 303
+3%
|
5 934
-6%
|
5 372
-9%
|
5 027
-6%
|
5 899
+17%
|
5 903
+0%
|
6 379
+8%
|
7 337
+15%
|
7 121
-3%
|
7 239
+2%
|
7 629
+5%
|
7 878
+3%
|
8 153
+3%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
403
|
437
|
128
|
170
|
263
|
172
|
45
|
(6)
|
(99)
|
9
|
(71)
|
10
|
(28)
|
(79)
|
(40)
|
20
|
41
|
88
|
42
|
62
|
144
|
63
|
116
|
238
|
173
|
386
|
408
|
506
|
368
|
211
|
237
|
444
|
202
|
359
|
298
|
62
|
11
|
(340)
|
(298)
|
30
|
168
|
402
|
420
|
101
|
(35)
|
434
|
456
|
395
|
519
|
(31)
|
(97)
|
(57)
|
15
|
73
|
34
|
(59)
|
22
|
37
|
115
|
271
|
407
|
754
|
926
|
610
|
333
|
211
|
102
|
134
|
396
|
388
|
(254)
|
377
|
825
|
351
|
1 057
|
715
|
|
| Non-Reccuring Items |
(1)
|
(32)
|
(8)
|
(8)
|
24
|
(7)
|
(48)
|
(89)
|
(163)
|
(298)
|
(203)
|
(132)
|
43
|
(31)
|
(35)
|
(266)
|
(279)
|
(254)
|
(265)
|
(10)
|
(24)
|
(70)
|
(50)
|
(49)
|
(49)
|
(5)
|
(5)
|
(75)
|
(56)
|
(70)
|
(71)
|
(18)
|
(18)
|
(2)
|
(10)
|
(45)
|
(45)
|
(45)
|
(36)
|
(8)
|
(8)
|
(9)
|
(38)
|
(51)
|
(53)
|
(54)
|
(26)
|
(6)
|
(4)
|
(10)
|
(10)
|
(30)
|
(32)
|
(24)
|
(181)
|
(160)
|
(166)
|
(240)
|
(81)
|
(111)
|
(105)
|
(34)
|
(36)
|
(477)
|
(478)
|
(476)
|
(147)
|
320
|
97
|
113
|
(168)
|
(25)
|
98
|
80
|
34
|
(106)
|
|
| Gain/Loss on Disposition of Assets |
(44)
|
(12)
|
(18)
|
19
|
(13)
|
0
|
(2)
|
1
|
6
|
5
|
0
|
(15)
|
(15)
|
(13)
|
2
|
(11)
|
3
|
2
|
2
|
(9)
|
5
|
4
|
4
|
0
|
0
|
1
|
1
|
3
|
0
|
2
|
3
|
1
|
0
|
4
|
3
|
5
|
19
|
18
|
19
|
17
|
0
|
1
|
1
|
4
|
4
|
6
|
7
|
6
|
7
|
5
|
4
|
158
|
157
|
158
|
157
|
3
|
3
|
2
|
3
|
3
|
5
|
7
|
8
|
9
|
9
|
7
|
8
|
17
|
14
|
17
|
14
|
8
|
0
|
4
|
6
|
4
|
|
| Total Other Income |
58
|
65
|
18
|
9
|
21
|
13
|
10
|
0
|
(13)
|
(11)
|
0
|
18
|
30
|
38
|
40
|
43
|
61
|
116
|
123
|
91
|
103
|
77
|
70
|
51
|
95
|
69
|
80
|
46
|
76
|
82
|
180
|
41
|
167
|
143
|
24
|
15
|
(7)
|
(18)
|
(21)
|
41
|
42
|
49
|
62
|
33
|
44
|
43
|
42
|
38
|
35
|
38
|
44
|
77
|
84
|
117
|
118
|
137
|
263
|
272
|
271
|
238
|
157
|
141
|
142
|
130
|
98
|
95
|
128
|
226
|
188
|
179
|
149
|
107
|
107
|
100
|
95
|
95
|
|
| Pre-Tax Income |
2 852
N/A
|
3 106
+9%
|
3 079
-1%
|
3 433
+11%
|
3 668
+7%
|
3 356
-9%
|
2 878
-14%
|
2 142
-26%
|
1 959
-9%
|
1 064
-46%
|
664
-38%
|
236
-64%
|
637
+170%
|
931
+46%
|
1 212
+30%
|
1 496
+23%
|
1 703
+14%
|
1 837
+8%
|
1 806
-2%
|
1 816
+1%
|
1 670
-8%
|
1 360
-19%
|
1 297
-5%
|
1 638
+26%
|
1 923
+17%
|
2 308
+20%
|
2 684
+16%
|
2 588
-4%
|
2 921
+13%
|
2 719
-7%
|
2 819
+4%
|
3 026
+7%
|
2 984
-1%
|
3 314
+11%
|
3 139
-5%
|
3 198
+2%
|
2 985
-7%
|
2 641
-12%
|
2 732
+3%
|
3 095
+13%
|
3 660
+18%
|
4 685
+28%
|
5 025
+7%
|
4 972
-1%
|
4 974
+0%
|
5 199
+5%
|
5 286
+2%
|
5 422
+3%
|
4 817
-11%
|
3 697
-23%
|
3 061
-17%
|
3 004
-2%
|
2 903
-3%
|
2 648
-9%
|
2 382
-10%
|
2 019
-15%
|
2 993
+48%
|
3 908
+31%
|
4 958
+27%
|
5 031
+1%
|
5 888
+17%
|
6 568
+12%
|
7 149
+9%
|
6 575
-8%
|
5 896
-10%
|
5 209
-12%
|
5 118
-2%
|
6 596
+29%
|
6 598
+0%
|
7 076
+7%
|
7 078
+0%
|
7 588
+7%
|
8 269
+9%
|
8 164
-1%
|
9 070
+11%
|
8 861
-2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 028)
|
(1 166)
|
(1 234)
|
(1 386)
|
(1 530)
|
(1 353)
|
(1 150)
|
(765)
|
(725)
|
(298)
|
(225)
|
(29)
|
(236)
|
(290)
|
(443)
|
(430)
|
(518)
|
(590)
|
(518)
|
(672)
|
(654)
|
(609)
|
(619)
|
(744)
|
(843)
|
(903)
|
(963)
|
(842)
|
(928)
|
(880)
|
(959)
|
(1 048)
|
(1 056)
|
(1 126)
|
(1 090)
|
(1 075)
|
(952)
|
(831)
|
(814)
|
(1 087)
|
(1 179)
|
(1 393)
|
(1 472)
|
(1 249)
|
(1 285)
|
(1 382)
|
(1 456)
|
(1 458)
|
(1 280)
|
(947)
|
(724)
|
(807)
|
(851)
|
(790)
|
(828)
|
(623)
|
(894)
|
(1 174)
|
(1 321)
|
(1 265)
|
(1 435)
|
(1 604)
|
(1 814)
|
(1 821)
|
(1 704)
|
(1 590)
|
(1 485)
|
(1 985)
|
(1 869)
|
(1 921)
|
(1 947)
|
(1 894)
|
(2 097)
|
(2 000)
|
(2 236)
|
(2 261)
|
|
| Income from Continuing Operations |
1 825
|
1 941
|
1 845
|
2 047
|
2 138
|
2 002
|
1 727
|
1 376
|
1 234
|
766
|
439
|
207
|
401
|
641
|
769
|
1 066
|
1 185
|
1 247
|
1 288
|
1 144
|
1 016
|
751
|
678
|
894
|
1 080
|
1 405
|
1 721
|
1 746
|
1 993
|
1 839
|
1 860
|
1 978
|
1 928
|
2 188
|
2 049
|
2 123
|
2 033
|
1 810
|
1 918
|
2 008
|
2 481
|
3 292
|
3 553
|
3 723
|
3 689
|
3 817
|
3 830
|
3 964
|
3 537
|
2 750
|
2 337
|
2 197
|
2 052
|
1 858
|
1 554
|
1 396
|
2 099
|
2 734
|
3 637
|
3 766
|
4 453
|
4 964
|
5 335
|
4 754
|
4 192
|
3 619
|
3 633
|
4 611
|
4 729
|
5 155
|
5 131
|
5 694
|
6 172
|
6 164
|
6 834
|
6 600
|
|
| Income to Minority Interest |
(67)
|
(88)
|
(90)
|
(89)
|
(107)
|
(107)
|
(101)
|
(62)
|
(63)
|
(47)
|
(12)
|
28
|
15
|
(38)
|
(96)
|
(78)
|
(83)
|
(96)
|
(75)
|
(105)
|
(101)
|
(75)
|
(68)
|
(68)
|
(65)
|
(69)
|
(108)
|
(126)
|
(119)
|
(118)
|
(87)
|
(79)
|
(79)
|
(64)
|
(64)
|
(71)
|
(78)
|
(103)
|
(197)
|
(198)
|
(302)
|
(342)
|
(294)
|
(335)
|
(333)
|
(332)
|
(258)
|
(187)
|
(73)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(2)
|
(2)
|
(3)
|
(4)
|
(2)
|
(2)
|
0
|
1
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(4)
|
(4)
|
(5)
|
(6)
|
(4)
|
(4)
|
|
| Net Income (Common) |
1 756
N/A
|
1 852
+5%
|
1 755
-5%
|
1 958
+12%
|
2 031
+4%
|
1 896
-7%
|
1 627
-14%
|
1 315
-19%
|
1 171
-11%
|
717
-39%
|
425
-41%
|
233
-45%
|
415
+78%
|
600
+45%
|
666
+11%
|
981
+47%
|
1 095
+12%
|
1 141
+4%
|
1 206
+6%
|
1 033
-14%
|
906
-12%
|
673
-26%
|
608
-10%
|
825
+36%
|
1 015
+23%
|
1 335
+32%
|
1 612
+21%
|
1 620
+0%
|
1 874
+16%
|
1 721
-8%
|
1 774
+3%
|
1 897
+7%
|
1 847
-3%
|
2 122
+15%
|
1 983
-7%
|
2 051
+3%
|
1 954
-5%
|
1 706
-13%
|
1 719
+1%
|
1 809
+5%
|
2 178
+20%
|
2 950
+35%
|
3 257
+10%
|
3 386
+4%
|
3 354
-1%
|
3 482
+4%
|
3 571
+3%
|
3 775
+6%
|
3 462
-8%
|
2 748
-21%
|
2 336
-15%
|
2 197
-6%
|
2 054
-7%
|
1 860
-9%
|
1 555
-16%
|
1 395
-10%
|
2 096
+50%
|
2 730
+30%
|
3 634
+33%
|
3 762
+4%
|
4 448
+18%
|
4 961
+12%
|
5 330
+7%
|
4 752
-11%
|
4 191
-12%
|
3 617
-14%
|
3 632
+0%
|
4 608
+27%
|
4 727
+3%
|
5 151
+9%
|
5 125
-1%
|
5 689
+11%
|
6 166
+8%
|
6 159
0%
|
6 830
+11%
|
6 595
-3%
|
|
| EPS (Diluted) |
51.64
N/A
|
54.47
+5%
|
51.61
-5%
|
57.58
+12%
|
59.73
+4%
|
55.76
-7%
|
47.85
-14%
|
38.67
-19%
|
34.44
-11%
|
21.72
-37%
|
12.87
-41%
|
7.06
-45%
|
12.57
+78%
|
18.18
+45%
|
20.18
+11%
|
29.72
+47%
|
33.18
+12%
|
34.57
+4%
|
36.54
+6%
|
31.3
-14%
|
27.45
-12%
|
20.39
-26%
|
18.42
-10%
|
25
+36%
|
30.75
+23%
|
40.45
+32%
|
48.84
+21%
|
49.09
+1%
|
56.78
+16%
|
52.15
-8%
|
53.75
+3%
|
57.48
+7%
|
55.96
-3%
|
64.3
+15%
|
60.09
-7%
|
61.95
+3%
|
59.21
-4%
|
51.69
-13%
|
52.09
+1%
|
54.61
+5%
|
62.22
+14%
|
84.28
+35%
|
93.05
+10%
|
97.46
+5%
|
95.82
-2%
|
99.48
+4%
|
93.97
-6%
|
104.63
+11%
|
93.9
-10%
|
74.49
-21%
|
63.57
-15%
|
59.86
-6%
|
56.66
-5%
|
51.19
-10%
|
42.8
-16%
|
38.41
-10%
|
57.68
+50%
|
75.07
+30%
|
99.93
+33%
|
103.58
+4%
|
124.48
+20%
|
138.67
+11%
|
148.94
+7%
|
132.84
-11%
|
117.13
-12%
|
100.95
-14%
|
101.45
+0%
|
128.67
+27%
|
131.96
+3%
|
143.62
+9%
|
142.77
-1%
|
158.68
+11%
|
171.91
+8%
|
171.53
0%
|
190.1
+11%
|
183.64
-3%
|
|
Switch to:
Switch to:
See Also
Discover More
