Enplas Corp
TSE:6961
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
E
|
Enplas Corp
TSE:6961
|
JP |
|
E
|
ENEOS Holdings Inc
SWB:JHJ
|
JP |
|
N
|
Nordic Iron Ore AB
STO:NIO
|
SE |
|
360 Security Technology Inc
SSE:601360
|
CN |
|
SEC Electric Machinery Co Ltd
SSE:603988
|
CN |
|
Nishi-Nippon Railroad Co Ltd
TSE:9031
|
JP |
|
Biome Technologies PLC
LSE:BIOM
|
UK |
|
Victoria PLC
LSE:VCP
|
UK |
|
KLab Inc
TSE:3656
|
JP |
|
Grupo Financiero Inbursa SAB de CV
BMV:GFINBURO
|
MX |
|
N
|
Nelly Group AB (publ)
STO:NELLY
|
SE |
|
G
|
Get Nice Financial Group Ltd
HKEX:1469
|
HK |
|
Shindengen Electric Manufacturing Co Ltd
TSE:6844
|
JP |
|
Catella AB
STO:CAT B
|
SE |
|
Hagoromo Foods Corp
TSE:2831
|
JP |
|
Honeys Holdings Co Ltd
TSE:2792
|
JP |
|
D
|
Dioo Microcircuits Co Ltd Jiangsu
SSE:688381
|
CN |
|
K
|
Kinjiro Co Ltd
TSE:4013
|
JP |
|
S.F. Holding Co Ltd
SZSE:002352
|
CN |
|
Beauty Garage Inc
TSE:3180
|
JP |
|
Huanlejia Food Group Co Ltd
SZSE:300997
|
CN |
|
Hyundai Pharmaceutical Co Ltd
KRX:004310
|
KR |
|
C
|
CI Holdings Bhd
KLSE:CIHLDG
|
MY |
|
Globalspace Technologies Ltd
BSE:540654
|
IN |
Income Statement
Earnings Waterfall
Enplas Corp
Income Statement
Enplas Corp
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
58
|
71
|
86
|
106
|
66
|
70
|
74
|
74
|
76
|
79
|
79
|
79
|
77
|
0
|
0
|
0
|
|
| Revenue |
30 354
N/A
|
30 911
+2%
|
30 371
-2%
|
29 819
-2%
|
29 954
+0%
|
31 234
+4%
|
29 941
-4%
|
27 209
-9%
|
24 059
-12%
|
22 627
-6%
|
22 214
-2%
|
22 183
0%
|
21 628
-3%
|
20 329
-6%
|
17 542
-14%
|
14 429
-18%
|
12 920
-10%
|
13 001
+1%
|
15 355
+18%
|
16 318
+6%
|
16 334
+0%
|
20 984
+28%
|
19 723
-6%
|
19 202
-3%
|
19 407
+1%
|
20 723
+7%
|
22 190
+7%
|
23 653
+7%
|
24 645
+4%
|
26 245
+6%
|
31 138
+19%
|
33 914
+9%
|
36 979
+9%
|
39 529
+7%
|
38 579
-2%
|
39 373
+2%
|
39 764
+1%
|
39 651
0%
|
39 310
-1%
|
39 094
-1%
|
39 560
+1%
|
38 737
-2%
|
36 696
-5%
|
35 198
-4%
|
34 122
-3%
|
32 991
-3%
|
33 826
+3%
|
34 231
+1%
|
33 728
-1%
|
33 288
-1%
|
32 843
-1%
|
32 352
-1%
|
31 391
-3%
|
31 281
0%
|
31 548
+1%
|
31 277
-1%
|
31 289
+0%
|
31 456
+1%
|
30 117
-4%
|
29 265
-3%
|
29 001
-1%
|
29 437
+2%
|
30 723
+4%
|
31 543
+3%
|
31 976
+1%
|
32 894
+3%
|
34 776
+6%
|
37 873
+9%
|
41 291
+9%
|
42 240
+2%
|
41 840
-1%
|
40 343
-4%
|
37 924
-6%
|
37 805
0%
|
38 691
+2%
|
38 305
-1%
|
38 656
+1%
|
38 069
-2%
|
36 467
-4%
|
39 270
+8%
|
41 638
+6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(20 794)
|
(21 092)
|
(20 771)
|
(20 781)
|
(20 962)
|
(21 855)
|
(20 844)
|
(19 174)
|
(16 819)
|
(15 947)
|
(15 363)
|
(15 588)
|
(15 385)
|
(14 619)
|
(12 942)
|
(10 648)
|
(9 335)
|
(8 789)
|
(9 755)
|
(10 240)
|
(10 215)
|
(13 231)
|
(12 651)
|
(12 425)
|
(12 566)
|
(13 402)
|
(14 015)
|
(14 267)
|
(14 449)
|
(14 677)
|
(15 921)
|
(16 933)
|
(17 776)
|
(18 202)
|
(17 811)
|
(18 075)
|
(18 333)
|
(18 547)
|
(18 464)
|
(18 249)
|
(18 145)
|
(17 859)
|
(17 451)
|
(17 256)
|
(17 713)
|
(17 917)
|
(18 304)
|
(18 583)
|
(18 191)
|
(17 870)
|
(17 961)
|
(17 952)
|
(17 900)
|
(18 128)
|
(18 294)
|
(18 289)
|
(18 361)
|
(18 403)
|
(17 987)
|
(17 660)
|
(17 342)
|
(17 563)
|
(18 283)
|
(18 645)
|
(19 214)
|
(19 528)
|
(20 067)
|
(21 003)
|
(21 718)
|
(21 793)
|
(21 532)
|
(21 005)
|
(20 275)
|
(20 799)
|
(21 022)
|
(20 700)
|
(21 226)
|
(20 598)
|
(20 213)
|
(21 993)
|
(22 668)
|
|
| Gross Profit |
9 560
N/A
|
9 819
+3%
|
9 600
-2%
|
9 038
-6%
|
8 992
-1%
|
9 379
+4%
|
9 097
-3%
|
8 036
-12%
|
7 241
-10%
|
6 682
-8%
|
6 853
+3%
|
6 597
-4%
|
6 244
-5%
|
5 710
-9%
|
4 600
-19%
|
3 782
-18%
|
3 586
-5%
|
4 213
+17%
|
5 600
+33%
|
6 078
+9%
|
6 118
+1%
|
7 753
+27%
|
7 071
-9%
|
6 777
-4%
|
6 842
+1%
|
7 322
+7%
|
8 177
+12%
|
9 387
+15%
|
10 196
+9%
|
11 568
+13%
|
15 214
+32%
|
16 978
+12%
|
19 201
+13%
|
21 327
+11%
|
20 768
-3%
|
21 298
+3%
|
21 431
+1%
|
21 104
-2%
|
20 846
-1%
|
20 845
0%
|
21 415
+3%
|
20 878
-3%
|
19 245
-8%
|
17 942
-7%
|
16 409
-9%
|
15 074
-8%
|
15 522
+3%
|
15 648
+1%
|
15 537
-1%
|
15 418
-1%
|
14 882
-3%
|
14 400
-3%
|
13 491
-6%
|
13 153
-3%
|
13 254
+1%
|
12 988
-2%
|
12 928
0%
|
13 053
+1%
|
12 130
-7%
|
11 605
-4%
|
11 659
+0%
|
11 874
+2%
|
12 440
+5%
|
12 898
+4%
|
12 762
-1%
|
13 366
+5%
|
14 709
+10%
|
16 870
+15%
|
19 573
+16%
|
20 447
+4%
|
20 308
-1%
|
19 338
-5%
|
17 649
-9%
|
17 006
-4%
|
17 669
+4%
|
17 605
0%
|
17 430
-1%
|
17 471
+0%
|
16 254
-7%
|
17 277
+6%
|
18 970
+10%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 851)
|
(6 000)
|
(6 018)
|
(6 016)
|
(5 959)
|
(6 087)
|
(6 052)
|
(5 947)
|
(5 722)
|
(5 634)
|
(5 655)
|
(5 738)
|
(5 721)
|
(5 644)
|
(5 339)
|
(4 806)
|
(4 354)
|
(4 126)
|
(4 425)
|
(4 691)
|
(4 925)
|
(6 428)
|
(6 356)
|
(6 234)
|
(6 105)
|
(6 174)
|
(6 234)
|
(6 327)
|
(6 603)
|
(7 014)
|
(6 969)
|
(8 034)
|
(8 467)
|
(8 943)
|
(9 390)
|
(9 768)
|
(10 224)
|
(10 326)
|
(10 418)
|
(10 472)
|
(10 532)
|
(10 945)
|
(12 513)
|
(11 164)
|
(11 122)
|
(10 923)
|
(10 153)
|
(10 945)
|
(11 127)
|
(11 050)
|
(11 109)
|
(11 323)
|
(11 353)
|
(11 418)
|
(11 379)
|
(11 233)
|
(11 090)
|
(10 890)
|
(10 442)
|
(10 104)
|
(9 789)
|
(9 754)
|
(9 825)
|
(9 827)
|
(9 775)
|
(9 766)
|
(10 110)
|
(10 569)
|
(11 128)
|
(11 627)
|
(12 034)
|
(12 257)
|
(12 339)
|
(12 361)
|
(12 283)
|
(12 222)
|
(12 255)
|
(12 184)
|
(12 215)
|
(12 293)
|
(12 567)
|
|
| Selling, General & Administrative |
(5 803)
|
(5 965)
|
(5 983)
|
(5 982)
|
(5 926)
|
(6 052)
|
(6 016)
|
(5 165)
|
(5 686)
|
(5 611)
|
(5 654)
|
(5 740)
|
(5 722)
|
(6 380)
|
(5 339)
|
(4 807)
|
(4 355)
|
(4 127)
|
(4 425)
|
(4 692)
|
(4 925)
|
(5 688)
|
(6 356)
|
(6 233)
|
(6 106)
|
(5 535)
|
(6 235)
|
(6 329)
|
(6 604)
|
(6 153)
|
(7 403)
|
(8 031)
|
(8 464)
|
(7 743)
|
(9 389)
|
(9 768)
|
(10 224)
|
(9 019)
|
(10 418)
|
(10 472)
|
(10 532)
|
(9 507)
|
(11 083)
|
(11 162)
|
(11 120)
|
(9 791)
|
(11 029)
|
(10 944)
|
(11 126)
|
(9 857)
|
(11 108)
|
(11 322)
|
(11 353)
|
(10 153)
|
(11 377)
|
(11 232)
|
(11 089)
|
(9 776)
|
(10 442)
|
(10 104)
|
(9 788)
|
(8 757)
|
(9 824)
|
(9 825)
|
(9 774)
|
(9 098)
|
(10 021)
|
(10 568)
|
(11 125)
|
(10 344)
|
(12 035)
|
(12 257)
|
(12 339)
|
(11 017)
|
(12 281)
|
(12 221)
|
(12 256)
|
(10 681)
|
(12 214)
|
(12 292)
|
(12 565)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(526)
|
0
|
0
|
0
|
(432)
|
0
|
0
|
0
|
(656)
|
0
|
0
|
0
|
(957)
|
0
|
0
|
0
|
(1 045)
|
0
|
0
|
0
|
(1 108)
|
0
|
0
|
0
|
(1 131)
|
0
|
0
|
0
|
(1 193)
|
0
|
0
|
0
|
(1 264)
|
0
|
0
|
0
|
(1 113)
|
0
|
0
|
0
|
(996)
|
0
|
0
|
0
|
(666)
|
0
|
0
|
0
|
(1 283)
|
0
|
0
|
0
|
(1 343)
|
0
|
0
|
0
|
(1 502)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(49)
|
(36)
|
(35)
|
(34)
|
(34)
|
(35)
|
(36)
|
(195)
|
(37)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(214)
|
0
|
0
|
0
|
(208)
|
0
|
0
|
0
|
(205)
|
0
|
0
|
0
|
(242)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(328)
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
(587)
|
0
|
(23)
|
0
|
0
|
0
|
736
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
434
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
(261)
|
(1)
|
0
|
(1)
|
(2)
|
(1 430)
|
(2)
|
(2)
|
(1)
|
876
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
0
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(89)
|
(1)
|
(3)
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
0
|
|
| Operating Income |
3 709
N/A
|
3 820
+3%
|
3 584
-6%
|
3 023
-16%
|
3 033
+0%
|
3 292
+9%
|
3 045
-8%
|
2 089
-31%
|
1 518
-27%
|
1 046
-31%
|
1 195
+14%
|
857
-28%
|
522
-39%
|
66
-87%
|
(740)
N/A
|
(1 026)
-39%
|
(770)
+25%
|
86
N/A
|
1 175
+1 266%
|
1 386
+18%
|
1 193
-14%
|
1 326
+11%
|
715
-46%
|
543
-24%
|
735
+35%
|
1 147
+56%
|
1 941
+69%
|
3 059
+58%
|
3 593
+17%
|
4 554
+27%
|
8 247
+81%
|
8 947
+8%
|
10 737
+20%
|
12 384
+15%
|
11 378
-8%
|
11 529
+1%
|
11 205
-3%
|
10 778
-4%
|
10 427
-3%
|
10 372
-1%
|
10 883
+5%
|
9 933
-9%
|
6 732
-32%
|
6 778
+1%
|
5 287
-22%
|
4 151
-21%
|
5 369
+29%
|
4 703
-12%
|
4 410
-6%
|
4 368
-1%
|
3 773
-14%
|
3 077
-18%
|
2 138
-31%
|
1 735
-19%
|
1 875
+8%
|
1 755
-6%
|
1 838
+5%
|
2 163
+18%
|
1 688
-22%
|
1 501
-11%
|
1 870
+25%
|
2 120
+13%
|
2 615
+23%
|
3 071
+17%
|
2 987
-3%
|
3 600
+21%
|
4 599
+28%
|
6 301
+37%
|
8 445
+34%
|
8 820
+4%
|
8 274
-6%
|
7 081
-14%
|
5 310
-25%
|
4 645
-13%
|
5 386
+16%
|
5 383
0%
|
5 175
-4%
|
5 287
+2%
|
4 039
-24%
|
4 984
+23%
|
6 403
+28%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(115)
|
31
|
(29)
|
(20)
|
(43)
|
140
|
45
|
102
|
97
|
0
|
0
|
0
|
84
|
152
|
92
|
7
|
(73)
|
0
|
(11)
|
(86)
|
(130)
|
(143)
|
(141)
|
(83)
|
(64)
|
17
|
(44)
|
(20)
|
150
|
229
|
361
|
436
|
545
|
318
|
216
|
288
|
255
|
323
|
338
|
219
|
(42)
|
(247)
|
(185)
|
(256)
|
(79)
|
(183)
|
(127)
|
(177)
|
(425)
|
(619)
|
(369)
|
(145)
|
(119)
|
456
|
(240)
|
(370)
|
(348)
|
(172)
|
(116)
|
(117)
|
(241)
|
(188)
|
(244)
|
(279)
|
(148)
|
421
|
690
|
675
|
435
|
(124)
|
(20)
|
246
|
351
|
561
|
462
|
(156)
|
450
|
84
|
(179)
|
343
|
64
|
|
| Non-Reccuring Items |
(335)
|
(141)
|
(157)
|
(128)
|
(479)
|
(547)
|
(515)
|
(997)
|
(881)
|
(863)
|
(368)
|
(307)
|
(309)
|
(528)
|
(2 952)
|
(2 920)
|
(2 393)
|
(73)
|
(67)
|
(454)
|
(418)
|
(546)
|
(814)
|
(349)
|
(820)
|
8
|
309
|
191
|
1 268
|
430
|
0
|
476
|
(123)
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
(1 427)
|
0
|
(591)
|
(591)
|
875
|
0
|
21
|
0
|
(69)
|
(70)
|
(124)
|
(103)
|
(1 185)
|
(771)
|
(317)
|
(355)
|
(691)
|
(876)
|
(1 255)
|
(1 209)
|
(578)
|
(389)
|
(459)
|
(280)
|
(86)
|
0
|
(1 561)
|
(1 746)
|
(2 129)
|
(2 418)
|
(954)
|
(1 031)
|
(284)
|
(198)
|
(104)
|
(29)
|
(220)
|
(215)
|
(220)
|
(218)
|
|
| Gain/Loss on Disposition of Assets |
11
|
32
|
35
|
49
|
(16)
|
(49)
|
(65)
|
(26)
|
26
|
0
|
0
|
0
|
0
|
0
|
0
|
11
|
0
|
0
|
9
|
13
|
18
|
59
|
20
|
9
|
0
|
52
|
31
|
63
|
84
|
104
|
127
|
153
|
180
|
196
|
183
|
170
|
149
|
119
|
118
|
112
|
102
|
94
|
60
|
1 452
|
1 446
|
1 454
|
1 460
|
50
|
47
|
45
|
38
|
35
|
39
|
43
|
62
|
130
|
142
|
141
|
127
|
55
|
46
|
48
|
46
|
53
|
53
|
48
|
63
|
60
|
60
|
68
|
85
|
87
|
96
|
99
|
94
|
101
|
86
|
111
|
105
|
98
|
111
|
|
| Total Other Income |
52
|
79
|
77
|
60
|
32
|
15
|
32
|
25
|
37
|
241
|
125
|
64
|
(18)
|
51
|
72
|
60
|
77
|
89
|
83
|
86
|
52
|
22
|
60
|
58
|
72
|
51
|
84
|
49
|
58
|
52
|
45
|
67
|
49
|
42
|
42
|
101
|
106
|
37
|
71
|
21
|
16
|
32
|
(206)
|
(220)
|
(146)
|
59
|
129
|
136
|
64
|
61
|
45
|
50
|
38
|
70
|
78
|
62
|
57
|
51
|
27
|
31
|
30
|
82
|
64
|
67
|
66
|
50
|
60
|
71
|
81
|
49
|
28
|
9
|
0
|
2
|
7
|
10
|
(2)
|
(10)
|
(3)
|
(20)
|
(30)
|
|
| Pre-Tax Income |
3 324
N/A
|
3 821
+15%
|
3 509
-8%
|
2 983
-15%
|
2 526
-15%
|
2 850
+13%
|
2 541
-11%
|
1 192
-53%
|
797
-33%
|
424
-47%
|
952
+125%
|
615
-35%
|
280
-54%
|
(259)
N/A
|
(3 528)
-1 262%
|
(3 868)
-10%
|
(3 159)
+18%
|
102
N/A
|
1 189
+1 066%
|
945
-21%
|
716
-24%
|
718
+0%
|
(162)
N/A
|
178
N/A
|
(75)
N/A
|
1 275
N/A
|
2 320
+82%
|
3 342
+44%
|
5 152
+54%
|
5 370
+4%
|
8 781
+64%
|
10 080
+15%
|
11 389
+13%
|
12 940
+14%
|
11 821
-9%
|
12 090
+2%
|
11 718
-3%
|
11 259
-4%
|
10 954
-3%
|
10 724
-2%
|
10 958
+2%
|
8 385
-23%
|
6 401
-24%
|
7 163
+12%
|
5 917
-17%
|
6 356
+7%
|
6 831
+7%
|
4 733
-31%
|
4 096
-13%
|
3 786
-8%
|
3 417
-10%
|
2 893
-15%
|
1 993
-31%
|
1 119
-44%
|
1 004
-10%
|
1 260
+25%
|
1 334
+6%
|
1 492
+12%
|
850
-43%
|
215
-75%
|
496
+131%
|
1 484
+199%
|
2 092
+41%
|
2 453
+17%
|
2 678
+9%
|
4 033
+51%
|
5 412
+34%
|
5 546
+2%
|
7 275
+31%
|
6 684
-8%
|
5 949
-11%
|
6 469
+9%
|
4 726
-27%
|
5 023
+6%
|
5 751
+14%
|
5 234
-9%
|
5 680
+9%
|
5 252
-8%
|
3 747
-29%
|
5 185
+38%
|
6 330
+22%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 198)
|
(1 429)
|
(1 224)
|
(1 046)
|
(1 225)
|
(1 261)
|
(1 245)
|
(497)
|
(458)
|
(336)
|
(1 693)
|
(1 569)
|
(1 473)
|
(604)
|
(556)
|
(515)
|
(269)
|
(269)
|
(436)
|
(362)
|
(386)
|
(389)
|
(339)
|
(383)
|
(147)
|
(309)
|
(351)
|
(536)
|
(521)
|
271
|
(527)
|
(828)
|
(2 186)
|
(3 794)
|
(3 817)
|
(4 198)
|
(3 622)
|
(3 330)
|
(3 152)
|
(3 002)
|
(3 167)
|
(2 775)
|
(1 976)
|
(1 790)
|
(1 333)
|
(1 180)
|
(1 395)
|
(1 202)
|
(1 139)
|
(1 205)
|
(1 331)
|
(1 144)
|
(852)
|
(740)
|
(498)
|
(467)
|
(560)
|
(916)
|
(991)
|
(939)
|
(995)
|
(544)
|
(616)
|
(740)
|
(704)
|
(1 404)
|
(1 688)
|
(1 978)
|
(2 330)
|
(1 839)
|
(1 906)
|
(1 652)
|
(1 356)
|
(1 504)
|
(1 458)
|
(1 432)
|
(1 540)
|
(1 192)
|
(851)
|
(991)
|
(1 299)
|
|
| Income from Continuing Operations |
2 125
|
2 391
|
2 284
|
1 936
|
1 300
|
1 588
|
1 296
|
695
|
340
|
89
|
(740)
|
(954)
|
(1 194)
|
(864)
|
(4 085)
|
(4 383)
|
(3 428)
|
(168)
|
752
|
582
|
331
|
329
|
(500)
|
(203)
|
(221)
|
966
|
1 971
|
2 807
|
4 632
|
5 640
|
8 254
|
9 252
|
9 203
|
9 146
|
8 004
|
7 893
|
8 096
|
7 929
|
7 802
|
7 721
|
7 791
|
5 610
|
4 425
|
5 373
|
4 584
|
5 176
|
5 436
|
3 531
|
2 957
|
2 581
|
2 086
|
1 749
|
1 141
|
379
|
506
|
793
|
774
|
576
|
(141)
|
(724)
|
(499)
|
940
|
1 476
|
1 713
|
1 974
|
2 629
|
3 724
|
3 568
|
4 945
|
4 845
|
4 043
|
4 817
|
3 370
|
3 519
|
4 293
|
3 802
|
4 140
|
4 060
|
2 896
|
4 194
|
5 031
|
|
| Income to Minority Interest |
(8)
|
(13)
|
(15)
|
(23)
|
(27)
|
(35)
|
(43)
|
(49)
|
(52)
|
(51)
|
(51)
|
(37)
|
(20)
|
(2)
|
1
|
4
|
0
|
(14)
|
(37)
|
(34)
|
(22)
|
(23)
|
(4)
|
(3)
|
(3)
|
(3)
|
(1)
|
(2)
|
(1)
|
(4)
|
(4)
|
(5)
|
(8)
|
(7)
|
(7)
|
(6)
|
(4)
|
(8)
|
(8)
|
(14)
|
(17)
|
(17)
|
(20)
|
(20)
|
(22)
|
(23)
|
(27)
|
(29)
|
(34)
|
(43)
|
(45)
|
(49)
|
(52)
|
(45)
|
(47)
|
(56)
|
(72)
|
(85)
|
(89)
|
(88)
|
(57)
|
(45)
|
(38)
|
(37)
|
(56)
|
(99)
|
(144)
|
(187)
|
(219)
|
(223)
|
(188)
|
(158)
|
(99)
|
(76)
|
(67)
|
(62)
|
(109)
|
(116)
|
(108)
|
(98)
|
(83)
|
|
| Net Income (Common) |
2 116
N/A
|
2 377
+12%
|
2 269
-5%
|
1 913
-16%
|
1 274
-33%
|
1 553
+22%
|
1 253
-19%
|
646
-48%
|
288
-55%
|
37
-87%
|
(793)
N/A
|
(992)
-25%
|
(1 213)
-22%
|
(865)
+29%
|
(4 083)
-372%
|
(4 379)
-7%
|
(3 428)
+22%
|
(182)
+95%
|
714
N/A
|
547
-23%
|
308
-44%
|
306
-1%
|
(504)
N/A
|
(206)
+59%
|
(224)
-9%
|
963
N/A
|
1 969
+104%
|
2 804
+42%
|
4 630
+65%
|
5 636
+22%
|
8 249
+46%
|
9 246
+12%
|
9 194
-1%
|
9 139
-1%
|
7 996
-13%
|
7 886
-1%
|
8 091
+3%
|
7 921
-2%
|
7 792
-2%
|
7 706
-1%
|
7 773
+1%
|
5 592
-28%
|
4 405
-21%
|
5 352
+21%
|
4 560
-15%
|
5 152
+13%
|
5 409
+5%
|
3 502
-35%
|
2 923
-17%
|
2 536
-13%
|
2 038
-20%
|
1 697
-17%
|
1 088
-36%
|
332
-69%
|
457
+38%
|
735
+61%
|
700
-5%
|
489
-30%
|
(231)
N/A
|
(814)
-252%
|
(559)
+31%
|
893
N/A
|
1 435
+61%
|
1 674
+17%
|
1 915
+14%
|
2 528
+32%
|
3 578
+42%
|
3 380
-6%
|
4 725
+40%
|
4 621
-2%
|
3 854
-17%
|
4 657
+21%
|
3 270
-30%
|
3 443
+5%
|
4 226
+23%
|
3 739
-12%
|
4 031
+8%
|
3 943
-2%
|
2 787
-29%
|
4 096
+47%
|
4 947
+21%
|
|
| EPS (Diluted) |
100.76
N/A
|
113.19
+12%
|
108.04
-5%
|
91.09
-16%
|
60.66
-33%
|
73.95
+22%
|
59.66
-19%
|
30.76
-48%
|
14.4
-53%
|
1.94
-87%
|
-41.73
N/A
|
-55.11
-32%
|
-71.35
-29%
|
-50.88
+29%
|
-255.18
-402%
|
-291.93
-14%
|
-214.25
+27%
|
-12.13
+94%
|
47.6
N/A
|
36.46
-23%
|
20.53
-44%
|
20.39
-1%
|
-33.6
N/A
|
-13.73
+59%
|
-16
-17%
|
64.2
N/A
|
140.64
+119%
|
200.28
+42%
|
330.71
+65%
|
402.57
+22%
|
549.93
+37%
|
616.4
+12%
|
612.93
-1%
|
609.26
-1%
|
533.06
-13%
|
525.73
-1%
|
539.4
+3%
|
544.83
+1%
|
556.57
+2%
|
592.76
+7%
|
597.92
+1%
|
427.52
-28%
|
338.84
-21%
|
411.69
+21%
|
350.76
-15%
|
402.59
+15%
|
416.07
+3%
|
269.38
-35%
|
224.84
-17%
|
197.65
-12%
|
156.76
-21%
|
130.53
-17%
|
85.03
-35%
|
25.95
-69%
|
36.18
+39%
|
59.44
+64%
|
56.57
-5%
|
39.38
-30%
|
-18.76
N/A
|
-67.03
-257%
|
-49.34
+26%
|
79.34
N/A
|
162.51
+105%
|
189.51
+17%
|
217.25
+15%
|
286.54
+32%
|
405.85
+42%
|
383.15
-6%
|
534.86
+40%
|
523.44
-2%
|
433.53
-17%
|
516.46
+19%
|
361.59
-30%
|
382.93
+6%
|
470.98
+23%
|
416.51
-12%
|
450.12
+8%
|
440.12
-2%
|
314.57
-29%
|
457.01
+45%
|
545.43
+19%
|
|