Toyota Motor Corp
TSE:7203

Watchlist Manager
Toyota Motor Corp Logo
Toyota Motor Corp
TSE:7203
Watchlist
Price: 3 032 JPY -2.29% Market Closed
Market Cap: 39.9T JPY
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+47%
5Y
+91%
10Y
+74%
Operating Income
+
3Y
+81%
5Y
+185%
10Y
+45%
Net Income
+
3Y
+86%
5Y
+206%
10Y
+101%

Earnings Waterfall
Toyota Motor Corp

Revenue
49.4T JPY
Cost of Revenue
-40.5T JPY
Gross Profit
8.9T JPY
Operating Expenses
-4.5T JPY
Operating Income
4.3T JPY
Other Expenses
294.3B JPY
Net Income
4.6T JPY

Income Statement
Toyota Motor Corp

Rotate your device to view
Income Statement
Currency: JPY
Mar-2002 Sep-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 Sep-2025
Revenue
Interest Expense
31 989
0
30 467
5 300
12 210
16 419
20 706
18 758
16 440
16 771
18 956
19 733
22 060
22 620
21 601
26 907
31 516
38 236
49 326
51 276
52 747
51 544
46 113
49 081
48 555
50 007
46 882
41 329
39 221
34 392
33 409
31 737
30 562
29 813
29 318
27 571
24 783
21 339
22 922
23 577
23 934
27 077
22 967
21 515
19 910
19 303
19 630
18 960
19 361
21 086
22 871
23 353
33 060
35 396
35 403
35 930
26 858
25 689
29 353
28 818
31 781
29 814
27 586
26 637
25 648
28 045
28 078
0
0
0
44 114
0
0
0
42 421
0
0
0
32 458
0
0
0
47 356
0
0
0
64 733
0
0
0
0
0
0
Revenue
15 106 297
N/A
15 886 159
+5%
15 501 553
-2%
19 594 492
+26%
16 112 372
-18%
20 498 431
+27%
17 294 760
-16%
17 712 137
+2%
18 096 184
+2%
18 354 187
+1%
18 551 526
+1%
19 022 995
+3%
19 479 021
+2%
20 168 346
+4%
21 036 909
+4%
21 693 236
+3%
22 555 638
+4%
23 368 835
+4%
23 948 091
+2%
24 832 616
+4%
25 488 411
+3%
26 051 810
+2%
26 289 240
+1%
25 981 733
-1%
25 467 436
-2%
23 560 296
-7%
20 529 570
-13%
18 150 517
-12%
16 716 808
-8%
17 206 855
+3%
18 950 973
+10%
19 986 721
+5%
20 251 822
+1%
19 632 045
-3%
18 993 688
-3%
17 562 913
-8%
17 331 118
-1%
17 523 210
+1%
18 583 653
+6%
20 644 176
+11%
21 476 085
+4%
21 929 632
+2%
22 064 192
+1%
22 817 938
+3%
23 693 323
+4%
24 959 615
+5%
25 691 911
+3%
25 827 280
+1%
26 100 023
+1%
26 684 996
+2%
27 234 521
+2%
27 831 481
+2%
28 380 412
+2%
28 550 277
+1%
28 403 118
-1%
28 004 583
-1%
27 382 163
-2%
27 126 468
-1%
27 597 193
+2%
28 055 686
+2%
28 717 867
+2%
29 239 447
+2%
29 379 510
+0%
29 694 637
+1%
29 862 309
+1%
30 058 084
+1%
30 225 681
+1%
30 584 221
+1%
30 909 952
+1%
30 717 341
-1%
29 866 547
-3%
26 746 070
-10%
25 883 493
-3%
26 424 594
+2%
27 214 594
+3%
30 549 356
+12%
31 320 670
+3%
30 956 380
-1%
31 379 507
+1%
31 935 065
+2%
33 607 556
+5%
35 576 499
+6%
37 154 298
+4%
39 210 013
+6%
41 426 567
+6%
43 712 986
+6%
45 095 325
+3%
46 386 374
+3%
46 396 159
+0%
46 746 150
+1%
48 036 704
+3%
48 452 151
+1%
49 385 007
+2%
Gross Profit
Cost of Revenue
(11 518 782)
(12 307 236)
(12 338 130)
(15 587 102)
(12 783 723)
(16 246 039)
(13 870 514)
(14 169 333)
(14 544 038)
(14 856 645)
(14 870 126)
(15 328 407)
(15 712 089)
(16 229 412)
(16 944 944)
(17 476 679)
(18 184 079)
(18 834 398)
(19 228 393)
(19 939 839)
(20 569 924)
(21 082 467)
(21 520 353)
(21 445 183)
(21 293 675)
(20 346 131)
(18 455 800)
(16 834 532)
(15 697 524)
(15 750 865)
(16 683 797)
(17 273 062)
(17 490 524)
(17 024 586)
(16 615 326)
(15 610 113)
(15 420 717)
(15 580 385)
(16 388 564)
(17 924 529)
(18 449 857)
(18 793 278)
(18 640 995)
(18 990 416)
(19 513 244)
(20 262 381)
(20 801 139)
(20 874 061)
(21 026 100)
(21 396 696)
(21 841 676)
(22 303 666)
(22 601 669)
(22 770 822)
(22 605 465)
(22 327 526)
(22 088 578)
(22 169 303)
(22 734 336)
(23 208 173)
(23 759 767)
(23 990 250)
(23 889 153)
(24 124 241)
(24 257 228)
(24 407 239)
(24 781 785)
(25 062 779)
(25 352 185)
(25 230 780)
(24 485 351)
(22 267 574)
(21 608 442)
(21 875 016)
(22 382 220)
(24 616 771)
(25 097 279)
(24 863 691)
(25 407 834)
(26 221 882)
(27 909 597)
(29 471 247)
(30 841 282)
(32 225 242)
(33 495 589)
(35 030 010)
(35 727 007)
(36 652 514)
(36 593 744)
(37 250 117)
(38 458 666)
(39 106 745)
(40 509 254)
Gross Profit
3 587 515
N/A
3 578 923
0%
3 163 423
-12%
4 007 390
+27%
3 328 649
-17%
4 252 392
+28%
3 424 246
-19%
3 542 804
+3%
3 552 146
+0%
3 497 542
-2%
3 681 400
+5%
3 694 588
+0%
3 766 932
+2%
3 938 934
+5%
4 091 965
+4%
4 216 557
+3%
4 371 559
+4%
4 534 437
+4%
4 719 698
+4%
4 892 777
+4%
4 918 487
+1%
4 969 343
+1%
4 768 887
-4%
4 536 550
-5%
4 173 761
-8%
3 214 165
-23%
2 073 770
-35%
1 315 985
-37%
1 019 284
-23%
1 455 990
+43%
2 267 176
+56%
2 713 659
+20%
2 761 298
+2%
2 607 459
-6%
2 378 362
-9%
1 952 800
-18%
1 910 401
-2%
1 942 825
+2%
2 195 089
+13%
2 719 647
+24%
3 026 228
+11%
3 136 354
+4%
3 423 197
+9%
3 827 522
+12%
4 180 079
+9%
4 697 234
+12%
4 890 772
+4%
4 953 219
+1%
5 073 923
+2%
5 288 300
+4%
5 392 845
+2%
5 527 815
+3%
5 778 743
+5%
5 779 455
+0%
5 797 653
+0%
5 677 057
-2%
5 293 585
-7%
4 957 165
-6%
4 862 857
-2%
4 847 513
0%
4 958 100
+2%
5 249 197
+6%
5 490 357
+5%
5 570 396
+1%
5 605 081
+1%
5 650 845
+1%
5 443 896
-4%
5 521 442
+1%
5 557 767
+1%
5 486 561
-1%
5 381 196
-2%
4 478 496
-17%
4 275 051
-5%
4 549 578
+6%
4 832 374
+6%
5 932 585
+23%
6 223 391
+5%
6 092 689
-2%
5 971 673
-2%
5 713 183
-4%
5 697 959
0%
6 105 252
+7%
6 313 016
+3%
6 984 771
+11%
7 930 978
+14%
8 682 976
+9%
9 368 318
+8%
9 733 860
+4%
9 802 415
+1%
9 496 033
-3%
9 578 038
+1%
9 345 406
-2%
8 875 753
-5%
Operating Income
Operating Expenses
(2 464 040)
(2 303 020)
(1 891 777)
(2 394 972)
(1 974 257)
(2 496 307)
(1 757 356)
(1 768 066)
(1 786 776)
(1 710 965)
(2 009 213)
(2 065 893)
(2 151 503)
(2 264 194)
(2 213 623)
(2 230 924)
(2 209 283)
(2 279 583)
(2 481 015)
(2 491 086)
(2 501 065)
(2 525 152)
(2 498 512)
(2 529 011)
(2 593 482)
(2 595 995)
(2 534 781)
(2 384 450)
(2 199 222)
(2 086 268)
(2 119 660)
(2 159 617)
(2 153 803)
(2 090 003)
(1 910 083)
(1 804 147)
(1 797 815)
(1 779 625)
(1 839 462)
(1 902 914)
(1 944 278)
(2 079 331)
(2 102 309)
(2 196 394)
(2 297 466)
(2 338 869)
(2 598 660)
(2 631 762)
(2 685 340)
(2 737 346)
(2 642 281)
(2 713 978)
(2 796 720)
(2 838 046)
(2 943 682)
(2 936 857)
(2 906 154)
(2 853 414)
(2 868 485)
(2 921 077)
(2 984 052)
(3 040 090)
(3 090 495)
(3 062 141)
(3 039 915)
(3 083 195)
(2 976 351)
(3 372 060)
(3 441 752)
(2 902 917)
(2 981 964)
(2 805 955)
(2 755 056)
(2 681 739)
(2 634 626)
(2 751 268)
(2 798 159)
(2 871 028)
(2 975 976)
(3 136 320)
(3 308 283)
(3 543 294)
(3 587 991)
(3 717 500)
(3 788 102)
(3 815 808)
(4 015 384)
(4 193 364)
(4 544 558)
(4 703 846)
(4 782 452)
(4 692 141)
(4 538 692)
Selling, General & Administrative
(2 373 810)
(2 228 087)
(1 891 777)
(2 394 972)
(1 974 257)
(2 496 307)
(1 757 356)
(1 768 066)
(1 786 776)
(1 710 965)
(2 009 213)
(2 065 893)
(2 151 503)
(2 264 194)
(2 213 623)
(2 230 924)
(2 209 283)
(2 279 583)
(2 481 015)
(2 491 086)
(2 501 065)
(2 525 152)
(2 498 512)
(2 529 011)
(2 593 482)
(2 595 995)
(2 534 781)
(2 384 450)
(2 199 222)
(2 086 268)
(2 119 660)
(2 159 617)
(2 153 803)
(2 090 003)
(1 910 083)
(1 804 147)
(1 797 815)
(1 779 625)
(1 839 462)
(1 902 914)
(1 944 278)
(2 079 331)
(2 102 309)
(2 196 394)
(2 297 466)
(2 338 869)
(2 598 660)
(2 631 762)
(2 685 340)
(2 737 346)
(2 642 281)
(2 713 978)
(2 796 720)
(2 838 046)
(2 943 682)
(2 936 857)
(2 906 154)
(2 853 414)
(2 868 485)
(2 921 077)
(2 984 052)
(3 040 090)
(3 090 495)
(3 062 141)
(3 039 915)
(3 083 195)
(2 976 351)
(2 995 973)
(2 952 849)
(2 917 675)
(2 981 965)
(2 805 957)
(2 755 058)
(2 681 742)
(2 634 625)
(2 751 267)
(2 798 159)
(2 871 026)
(2 975 977)
(3 136 321)
(3 308 283)
(3 543 295)
(3 587 990)
(3 717 498)
(3 788 101)
(3 815 807)
(4 015 383)
(4 193 364)
(4 544 556)
(4 703 844)
(4 782 452)
(4 692 140)
(4 538 692)
Depreciation & Amortization
(90 230)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
(74 933)
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
(376 087)
(488 903)
14 758
1
0
0
3
(1)
(1)
0
(2)
1
1
0
0
(1)
(2)
(1)
0
(1)
0
(2)
0
0
0
0
Operating Income
1 123 475
N/A
1 275 903
+14%
1 271 646
0%
1 612 418
+27%
1 354 392
-16%
1 756 085
+30%
1 666 890
-5%
1 774 738
+6%
1 765 370
-1%
1 786 577
+1%
1 672 187
-6%
1 628 695
-3%
1 615 429
-1%
1 674 740
+4%
1 878 342
+12%
1 985 633
+6%
2 162 276
+9%
2 254 854
+4%
2 238 683
-1%
2 401 691
+7%
2 417 422
+1%
2 444 191
+1%
2 270 375
-7%
2 007 539
-12%
1 580 279
-21%
618 170
-61%
(461 011)
N/A
(1 068 465)
-132%
(1 179 938)
-10%
(630 278)
+47%
147 516
N/A
554 042
+276%
607 495
+10%
517 456
-15%
468 279
-10%
148 653
-68%
112 586
-24%
163 200
+45%
355 627
+118%
816 733
+130%
1 081 950
+32%
1 057 023
-2%
1 320 888
+25%
1 631 128
+23%
1 882 613
+15%
2 358 365
+25%
2 292 112
-3%
2 321 457
+1%
2 388 583
+3%
2 550 954
+7%
2 750 564
+8%
2 813 837
+2%
2 982 023
+6%
2 941 409
-1%
2 853 971
-3%
2 740 200
-4%
2 387 431
-13%
2 103 751
-12%
1 994 372
-5%
1 926 436
-3%
1 974 048
+2%
2 209 107
+12%
2 399 862
+9%
2 508 255
+5%
2 565 166
+2%
2 567 650
+0%
2 467 545
-4%
2 149 382
-13%
2 116 015
-2%
2 583 644
+22%
2 399 232
-7%
1 672 541
-30%
1 519 995
-9%
1 867 839
+23%
2 197 748
+18%
3 181 317
+45%
3 425 232
+8%
3 221 661
-6%
2 995 697
-7%
2 576 863
-14%
2 389 676
-7%
2 561 958
+7%
2 725 025
+6%
3 267 271
+20%
4 142 876
+27%
4 867 168
+17%
5 352 934
+10%
5 540 496
+4%
5 257 857
-5%
4 792 187
-9%
4 795 586
+0%
4 653 265
-3%
4 337 061
-7%
Pre-Tax Income
Interest Income Expense
87 115
66 246
57 779
66 037
65 484
93 496
73 110
99 786
74 449
60 221
69 982
80 867
92 561
96 293
83 158
85 211
97 308
106 659
115 618
108 085
104 052
126 693
128 735
144 489
157 641
150 567
89 770
90 200
56 048
44 500
113 066
99 549
95 181
91 137
75 758
70 720
68 291
82 461
114 048
130 147
157 819
126 892
81 257
84 795
77 651
143 692
146 040
158 538
208 659
209 257
212 391
239 955
184 624
146 521
116 886
56 301
57 652
130 889
163 231
225 861
255 537
213 006
174 619
213 121
219 538
154 919
209 817
195 545
267 566
414 262
403 588
465 641
447 553
463 631
518 188
905 133
948 873
1 111 022
940 419
1 276 070
1 386 426
1 136 009
1 063 634
1 167 977
1 270 280
1 336 587
1 467 837
1 546 539
877 441
2 272 703
1 697 468
1 179 452
1 895 318
Non-Reccuring Items
(36 864)
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
35 033
147 849
(355 812)
(341 054)
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
Gain/Loss on Disposition of Assets
(52 637)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(7 560)
(40 817)
(102 773)
(80 524)
(95 672)
(95 672)
25 793
(9 581)
27 176
37 680
12 468
(3 494)
(10 571)
119 172
125 860
149 304
137 913
11 952
28 215
57 132
57 186
44 522
38 112
(792)
(26 489)
7 867
(189 140)
(173 678)
(135 953)
(167 039)
30 886
39 389
43 840
42 704
19 253
382
(11 063)
(6 913)
(36 802)
(18 273)
(10 956)
(22 455)
1 504
(3 314)
(7 627)
(1 713)
2 928
8 748
9 487
14 023
(70 127)
(87 531)
(107 842)
(97 825)
12 524
18 677
39 681
59 901
36 222
43 820
39 879
10 753
45 948
(1 464)
(15 488)
(23 662)
(50 843)
(22 341)
(25 106)
(44 460)
(9 878)
(77 992)
(67 610)
(62 299)
216 418
(15 109)
(26 521)
(32 765)
54 416
(97 873)
(95 339)
(75 714)
(119 926)
(67 710)
(57 174)
(47 231)
144 314
29 755
40 331
(26 777)
(78 464)
(38 233)
(71 731)
Pre-Tax Income
1 113 529
N/A
1 301 332
+17%
1 226 652
-6%
1 597 931
+30%
1 324 204
-17%
1 753 909
+32%
1 765 793
+1%
1 864 943
+6%
1 866 995
+0%
1 884 478
+1%
1 754 637
-7%
1 706 068
-3%
1 697 419
-1%
1 890 205
+11%
2 087 360
+10%
2 220 148
+6%
2 397 497
+8%
2 373 465
-1%
2 382 516
+0%
2 566 908
+8%
2 578 660
+0%
2 615 406
+1%
2 437 222
-7%
2 151 236
-12%
1 711 431
-20%
776 604
-55%
(560 381)
N/A
(1 151 943)
-106%
(1 259 843)
-9%
(752 817)
+40%
291 468
N/A
692 980
+138%
746 516
+8%
651 297
-13%
563 290
-14%
219 755
-61%
169 814
-23%
238 748
+41%
432 873
+81%
928 607
+115%
1 228 813
+32%
1 161 460
-5%
1 403 649
+21%
1 712 609
+22%
1 952 637
+14%
2 500 344
+28%
2 441 080
-2%
2 488 743
+2%
2 606 729
+5%
2 774 234
+6%
2 892 828
+4%
2 966 261
+3%
3 058 805
+3%
2 990 105
-2%
2 983 381
0%
2 815 178
-6%
2 484 764
-12%
2 294 541
-8%
2 193 825
-4%
2 196 117
+0%
2 269 464
+3%
2 432 866
+7%
2 620 429
+8%
2 754 945
+5%
2 917 065
+6%
2 343 095
-20%
2 285 465
-2%
2 322 586
+2%
2 358 475
+2%
2 953 446
+25%
2 792 942
-5%
2 060 190
-26%
1 899 938
-8%
2 269 171
+19%
2 932 354
+29%
4 071 341
+39%
4 347 584
+7%
4 299 918
-1%
3 990 532
-7%
3 755 060
-6%
3 680 763
-2%
3 622 253
-2%
3 668 733
+1%
4 367 538
+19%
5 355 982
+23%
6 156 524
+15%
6 965 085
+13%
7 116 790
+2%
6 175 629
-13%
7 038 113
+14%
6 414 590
-9%
5 794 484
-10%
6 160 648
+6%
Net Income
Tax Provision
(480 158)
(547 880)
(517 014)
(673 687)
(530 025)
(696 802)
(681 304)
(726 938)
(732 711)
(738 938)
(657 910)
(630 571)
(621 688)
(707 970)
(795 153)
(850 580)
(926 459)
(907 387)
(898 312)
(972 052)
(965 823)
(976 442)
(911 495)
(782 026)
(646 417)
(295 233)
56 442
278 905
368 799
152 729
(92 664)
(262 909)
(346 015)
(296 014)
(312 821)
(147 185)
(84 762)
(171 579)
(262 272)
(470 374)
(601 328)
(516 146)
(551 686)
(596 902)
(678 020)
(818 415)
(767 808)
(817 651)
(824 219)
(912 584)
(893 469)
(901 453)
(916 246)
(840 588)
(878 269)
(798 137)
(716 825)
(666 690)
(628 900)
(626 473)
(648 223)
(381 965)
(504 406)
(565 171)
(603 750)
(705 836)
(659 944)
(633 384)
(624 180)
(803 780)
(681 817)
(431 000)
(341 617)
(429 535)
(649 976)
(1 011 870)
(1 131 339)
(1 132 338)
(1 115 918)
(1 048 735)
(1 151 650)
(1 167 417)
(1 175 765)
(1 305 932)
(1 435 048)
(1 596 053)
(1 893 665)
(2 008 437)
(1 886 079)
(1 918 975)
(1 624 835)
(1 496 359)
(1 391 410)
Income from Continuing Operations
633 371
753 452
709 638
924 244
794 179
1 057 107
1 084 489
1 138 005
1 134 284
1 145 540
1 096 727
1 075 497
1 075 731
1 182 235
1 292 207
1 369 568
1 471 038
1 466 078
1 484 204
1 594 856
1 612 837
1 638 964
1 525 727
1 369 210
1 065 014
481 371
(503 939)
(873 038)
(891 044)
(600 088)
198 804
430 071
400 501
355 283
250 469
72 570
85 052
67 169
170 601
458 233
627 485
645 314
851 963
1 115 707
1 274 617
1 681 929
1 673 272
1 671 092
1 782 510
1 861 650
1 999 359
2 064 808
2 142 559
2 149 517
2 105 112
2 017 041
1 767 939
1 627 851
1 564 925
1 569 644
1 621 241
2 050 901
2 116 023
2 189 774
2 313 315
1 637 259
1 625 521
1 689 202
1 734 295
2 149 666
2 111 125
1 629 190
1 558 321
1 839 636
2 282 378
3 059 471
3 216 245
3 167 580
2 874 614
2 706 325
2 529 113
2 454 836
2 492 968
3 061 606
3 920 934
4 560 471
5 071 420
5 108 353
4 289 550
5 119 138
4 789 755
4 298 125
4 769 238
Income to Minority Interest
(17 541)
(20 732)
(11 531)
(24 720)
(20 618)
(35 253)
(42 686)
(45 795)
(50 723)
(53 000)
(64 938)
(64 257)
(69 289)
(81 361)
(84 393)
(77 764)
(75 377)
(61 487)
(49 687)
(65 910)
(68 739)
(76 030)
(77 962)
(72 544)
(65 224)
(28 052)
24 278
53 414
61 570
32 414
(34 756)
(64 215)
(80 631)
(83 509)
(57 302)
(38 885)
(45 170)
(48 702)
(84 743)
(114 327)
(119 270)
(120 660)
(121 319)
(131 813)
(126 553)
(139 414)
(168 529)
(156 160)
(158 659)
(159 091)
(134 566)
(136 968)
(142 256)
(142 201)
(121 517)
(116 473)
(103 016)
(87 903)
(95 876)
(87 806)
(93 685)
(102 228)
(92 123)
(100 357)
(105 895)
(99 243)
(102 714)
(88 036)
(81 754)
(86 463)
(74 985)
(53 337)
(42 352)
(44 270)
(37 118)
(75 221)
(75 869)
(74 161)
(24 504)
(17 227)
(32 403)
(21 923)
(41 650)
(35 736)
(51 271)
(60 936)
(126 488)
(141 446)
(26 933)
(21 059)
(24 670)
(25 042)
(137 841)
Equity Earnings Affiliates
0
17 787
52 835
74 003
76 041
114 218
120 295
133 920
138 115
139 199
139 471
140 302
151 300
157 909
164 366
184 981
183 215
203 482
209 515
235 123
265 128
278 189
270 114
283 331
269 148
192 310
42 724
(48 794)
(156 918)
(100 858)
45 408
111 888
234 728
223 234
215 016
185 192
160 726
169 456
197 701
228 840
242 032
244 563
231 519
250 116
266 453
297 552
318 376
333 767
325 481
321 336
308 545
304 118
304 311
325 236
329 099
318 197
335 832
319 373
362 060
409 862
428 708
462 909
470 083
448 816
457 627
366 097
360 066
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)
615 830
N/A
750 507
+22%
750 942
+0%
973 527
+30%
849 602
-13%
1 136 072
+34%
1 162 098
+2%
1 226 130
+6%
1 221 676
0%
1 231 739
+1%
1 171 260
-5%
1 151 542
-2%
1 157 742
+1%
1 258 783
+9%
1 372 180
+9%
1 476 785
+8%
1 578 876
+7%
1 608 073
+2%
1 644 032
+2%
1 764 069
+7%
1 809 226
+3%
1 841 123
+2%
1 717 879
-7%
1 579 997
-8%
1 268 938
-20%
645 629
-49%
(436 937)
N/A
(868 418)
-99%
(986 392)
-14%
(668 532)
+32%
209 456
N/A
477 744
+128%
554 598
+16%
495 008
-11%
408 183
-18%
218 877
-46%
200 608
-8%
187 923
-6%
283 559
+51%
572 746
+102%
750 247
+31%
769 217
+3%
962 163
+25%
1 234 010
+28%
1 414 517
+15%
1 840 067
+30%
1 823 119
-1%
1 848 699
+1%
1 949 332
+5%
2 023 895
+4%
2 173 338
+7%
2 231 958
+3%
2 302 154
+3%
2 328 267
+1%
2 306 607
-1%
2 210 229
-4%
1 992 230
-10%
1 850 172
-7%
1 821 314
-2%
1 881 281
+3%
1 945 221
+3%
2 399 915
+23%
2 481 692
+3%
2 525 318
+2%
2 651 508
+5%
1 889 950
-29%
1 868 085
-1%
1 833 607
-2%
1 782 627
-3%
2 164 707
+21%
2 036 140
-6%
1 575 852
-23%
1 515 968
-4%
1 795 366
+18%
2 245 261
+25%
2 984 250
+33%
3 140 377
+5%
3 093 419
-1%
2 850 110
-8%
2 689 098
-6%
2 496 710
-7%
2 432 914
-3%
2 451 318
+1%
3 025 870
+23%
3 869 662
+28%
4 499 534
+16%
4 944 933
+10%
4 966 908
+0%
4 262 618
-14%
5 098 080
+20%
4 765 086
-7%
4 273 084
-10%
4 631 399
+8%
EPS (Diluted)
34.14
N/A
41.77
+22%
42.26
+1%
56.7
+34%
49.87
-12%
67.27
+35%
68.57
+2%
73.76
+8%
73.99
+0%
75.04
+1%
71.06
-5%
70.57
-1%
71.17
+1%
77.36
+9%
84.32
+9%
91.55
+9%
98.15
+7%
100.32
+2%
102.36
+2%
110.45
+8%
113.51
+3%
115.95
+2%
108.09
-7%
100.32
-7%
80.81
-19%
41.17
-49%
-27.83
N/A
-55.4
-99%
-62.91
-14%
-42.64
+32%
13.36
N/A
30.47
+128%
35.37
+16%
31.57
-11%
26.03
-18%
13.95
-46%
12.79
-8%
11.98
-6%
18.04
+51%
36.17
+100%
47.38
+31%
48.58
+3%
60.76
+25%
77.84
+28%
89.21
+15%
116.04
+30%
114.98
-1%
116.59
+1%
123.33
+6%
128.02
+4%
137.53
+7%
141.78
+3%
144.9
+2%
147.96
+2%
146.68
-1%
143.3
-2%
130.19
-9%
121.34
-7%
119.2
-2%
124.49
+4%
129.77
+4%
160.52
+24%
165.73
+3%
170.83
+3%
181.46
+6%
131.92
-27%
128
-3%
127.37
0%
124.99
-2%
152.84
+22%
143.08
-6%
112.83
-21%
106.64
-5%
126.38
+19%
158.04
+25%
213.46
+35%
225.57
+6%
223.42
-1%
205.23
-8%
195.81
-5%
182.4
-7%
178.46
-2%
179.47
+1%
223.21
+24%
286.16
+28%
333.44
+17%
365.94
+10%
368.76
+1%
318.98
-13%
388.79
+22%
359.56
-8%
327.86
-9%
355.34
+8%

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 301,300+ 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.