H
Hakuto Co Ltd
TSE:7433
Hakuto Co Ltd
TSE:7433
Price:
4 370
JPY
2.1%
Market Closed
Market Cap:
¥82.2B
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
|
H
|
Hakuto Co Ltd
TSE:7433
|
JP |
|
Stabilus SE
XETRA:STM
|
LU |
|
W
|
WF International Ltd
NASDAQ:WXM
|
CN |
|
Sun Hung Kai & Co Ltd
HKEX:86
|
HK |
|
Kokuyo Camlin Ltd
NSE:KOKUYOCMLN
|
IN |
|
A
|
Akums Drugs and Pharmaceuticals Ltd
NSE:AKUMS
|
IN |
|
V
|
Vindhya Telelinks Ltd
NSE:VINDHYATEL
|
IN |
|
MasTec Inc
NYSE:MTZ
|
US |
|
Leadtrend Technology Corp
TWSE:3588
|
TW |
|
R
|
Refinverse Group Inc
TSE:7375
|
JP |
|
M
|
Mukka Proteins Ltd
NSE:MUKKA
|
IN |
|
CD Projekt SA
OTC:OTGLF
|
PL |
|
Bisichi PLC
LSE:BISI
|
UK |
|
S
|
Sovereign Metals Ltd
LSE:SVML
|
AU |
|
Tsukui Staff Corp
TSE:7045
|
JP |
|
Dingdong (Cayman) Ltd
NYSE:DDL
|
CN |
|
A
|
aXichem AB (publ)
STO:AXIC A
|
SE |
|
Fukuoka REIT Corp
TSE:8968
|
JP |
|
A
|
ASBISc Enterprises PLC
WSE:ASB
|
CY |
Income Statement
Earnings Waterfall
Hakuto Co Ltd
Hakuto Co Ltd
Income Statement
Hakuto Co Ltd
Hakuto Co Ltd
Currency: JPY
| 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 |
18
|
0
|
0
|
23
|
0
|
0
|
19
|
0
|
0
|
63
|
0
|
0
|
83
|
0
|
0
|
64
|
0
|
0
|
43
|
84
|
124
|
160
|
156
|
152
|
148
|
150
|
140
|
130
|
121
|
108
|
103
|
103
|
103
|
103
|
103
|
98
|
93
|
88
|
81
|
73
|
67
|
60
|
55
|
50
|
45
|
42
|
39
|
36
|
34
|
33
|
37
|
41
|
45
|
45
|
43
|
45
|
54
|
74
|
103
|
130
|
149
|
156
|
150
|
143
|
146
|
150
|
160
|
181
|
197
|
215
|
220
|
211
|
196
|
186
|
196
|
225
|
270
|
315
|
0
|
0
|
0
|
|
| Revenue |
77 484
N/A
|
77 332
0%
|
81 423
+5%
|
82 956
+2%
|
84 843
+2%
|
83 706
-1%
|
83 951
+0%
|
87 087
+4%
|
89 442
+3%
|
93 448
+4%
|
95 067
+2%
|
97 159
+2%
|
95 450
-2%
|
94 330
-1%
|
88 835
-6%
|
79 690
-10%
|
74 244
-7%
|
70 778
-5%
|
75 661
+7%
|
77 452
+2%
|
83 022
+7%
|
110 910
+34%
|
110 871
0%
|
112 747
+2%
|
107 778
-4%
|
116 148
+8%
|
115 952
0%
|
114 315
-1%
|
117 025
+2%
|
111 823
-4%
|
116 703
+4%
|
122 031
+5%
|
129 359
+6%
|
132 619
+3%
|
131 726
-1%
|
133 081
+1%
|
132 849
0%
|
131 073
-1%
|
131 377
+0%
|
127 419
-3%
|
121 644
-5%
|
116 296
-4%
|
112 520
-3%
|
110 828
-2%
|
119 781
+8%
|
127 599
+7%
|
138 167
+8%
|
144 376
+4%
|
140 661
-3%
|
138 744
-1%
|
135 505
-2%
|
136 219
+1%
|
138 040
+1%
|
140 123
+2%
|
142 012
+1%
|
143 649
+1%
|
148 768
+4%
|
153 182
+3%
|
153 244
+0%
|
156 532
+2%
|
161 577
+3%
|
165 413
+2%
|
174 286
+5%
|
181 222
+4%
|
182 863
+1%
|
191 495
+5%
|
202 690
+6%
|
214 847
+6%
|
227 097
+6%
|
233 624
+3%
|
222 621
-5%
|
212 067
-5%
|
198 958
-6%
|
182 046
-9%
|
179 642
-1%
|
178 574
-1%
|
182 553
+2%
|
183 133
+0%
|
181 090
-1%
|
177 145
-2%
|
178 280
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(65 227)
|
(64 957)
|
(68 367)
|
(69 815)
|
(71 327)
|
(70 679)
|
(70 398)
|
(73 038)
|
(74 786)
|
(78 374)
|
(79 657)
|
(82 974)
|
(81 637)
|
(80 560)
|
(74 284)
|
(66 741)
|
(62 140)
|
(59 325)
|
(63 326)
|
(65 050)
|
(69 695)
|
(93 367)
|
(93 026)
|
(94 861)
|
(90 729)
|
(98 083)
|
(98 092)
|
(96 585)
|
(99 171)
|
(94 707)
|
(98 949)
|
(103 845)
|
(110 620)
|
(113 523)
|
(112 855)
|
(113 867)
|
(113 307)
|
(111 591)
|
(111 527)
|
(108 348)
|
(103 338)
|
(99 074)
|
(96 434)
|
(95 140)
|
(103 525)
|
(111 103)
|
(120 760)
|
(126 206)
|
(122 704)
|
(120 443)
|
(117 029)
|
(117 854)
|
(119 625)
|
(121 456)
|
(123 686)
|
(125 184)
|
(130 282)
|
(135 716)
|
(135 547)
|
(139 506)
|
(144 482)
|
(146 751)
|
(154 495)
|
(159 547)
|
(159 931)
|
(167 527)
|
(176 273)
|
(186 176)
|
(195 897)
|
(201 244)
|
(191 948)
|
(182 159)
|
(170 906)
|
(155 213)
|
(153 022)
|
(152 239)
|
(155 422)
|
(155 254)
|
(153 768)
|
(150 478)
|
(151 013)
|
|
| Gross Profit |
12 257
N/A
|
12 375
+1%
|
13 055
+5%
|
13 141
+1%
|
13 515
+3%
|
13 028
-4%
|
13 553
+4%
|
14 051
+4%
|
14 657
+4%
|
15 075
+3%
|
15 410
+2%
|
14 185
-8%
|
13 812
-3%
|
13 769
0%
|
14 550
+6%
|
12 949
-11%
|
12 104
-7%
|
11 452
-5%
|
12 334
+8%
|
12 402
+1%
|
13 327
+7%
|
17 543
+32%
|
17 845
+2%
|
17 885
+0%
|
17 050
-5%
|
18 065
+6%
|
17 860
-1%
|
17 730
-1%
|
17 853
+1%
|
17 116
-4%
|
17 755
+4%
|
18 187
+2%
|
18 740
+3%
|
19 096
+2%
|
18 871
-1%
|
19 214
+2%
|
19 542
+2%
|
19 482
0%
|
19 850
+2%
|
19 071
-4%
|
18 306
-4%
|
17 222
-6%
|
16 086
-7%
|
15 688
-2%
|
16 256
+4%
|
16 496
+1%
|
17 407
+6%
|
18 170
+4%
|
17 957
-1%
|
18 301
+2%
|
18 476
+1%
|
18 365
-1%
|
18 415
+0%
|
18 667
+1%
|
18 326
-2%
|
18 465
+1%
|
18 486
+0%
|
17 466
-6%
|
17 697
+1%
|
17 026
-4%
|
17 095
+0%
|
18 662
+9%
|
19 791
+6%
|
21 675
+10%
|
22 932
+6%
|
23 968
+5%
|
26 417
+10%
|
28 671
+9%
|
31 200
+9%
|
32 380
+4%
|
30 673
-5%
|
29 908
-2%
|
28 052
-6%
|
26 833
-4%
|
26 620
-1%
|
26 335
-1%
|
27 131
+3%
|
27 879
+3%
|
27 322
-2%
|
26 667
-2%
|
27 267
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(9 514)
|
(9 530)
|
(9 591)
|
(9 813)
|
(10 078)
|
(10 232)
|
(10 445)
|
(10 676)
|
(11 039)
|
(11 273)
|
(11 590)
|
(12 065)
|
(12 476)
|
(12 853)
|
(12 375)
|
(11 295)
|
(10 239)
|
(9 504)
|
(9 561)
|
(9 522)
|
(9 630)
|
(13 151)
|
(13 232)
|
(13 356)
|
(13 327)
|
(13 842)
|
(14 038)
|
(14 158)
|
(14 505)
|
(14 014)
|
(14 450)
|
(14 832)
|
(15 236)
|
(15 053)
|
(15 003)
|
(14 834)
|
(14 886)
|
(15 175)
|
(15 166)
|
(14 993)
|
(14 645)
|
(14 316)
|
(14 449)
|
(13 987)
|
(14 325)
|
(14 427)
|
(14 705)
|
(14 874)
|
(14 569)
|
(14 561)
|
(14 511)
|
(14 562)
|
(14 803)
|
(15 025)
|
(15 181)
|
(15 179)
|
(15 064)
|
(15 052)
|
(14 899)
|
(14 773)
|
(14 566)
|
(14 856)
|
(15 129)
|
(15 351)
|
(15 708)
|
(16 664)
|
(17 547)
|
(18 489)
|
(19 074)
|
(19 669)
|
(19 775)
|
(19 682)
|
(19 985)
|
(19 197)
|
(19 236)
|
(19 395)
|
(19 427)
|
(19 966)
|
(20 323)
|
(20 436)
|
(20 470)
|
|
| Selling, General & Administrative |
(9 513)
|
(9 529)
|
(9 591)
|
(9 814)
|
(10 079)
|
(10 233)
|
(10 445)
|
(10 676)
|
(11 040)
|
(11 275)
|
(11 562)
|
(12 065)
|
(12 455)
|
(12 841)
|
(12 315)
|
(11 238)
|
(10 185)
|
(9 451)
|
(9 507)
|
(9 469)
|
(9 577)
|
(12 933)
|
(13 161)
|
(13 284)
|
(13 269)
|
(13 797)
|
(14 008)
|
(14 146)
|
(14 493)
|
(13 996)
|
(14 440)
|
(14 820)
|
(15 230)
|
(15 052)
|
(15 001)
|
(14 834)
|
(14 883)
|
(15 174)
|
(15 124)
|
(14 993)
|
(14 645)
|
(14 315)
|
(14 082)
|
(13 985)
|
(14 324)
|
(14 255)
|
(14 704)
|
(14 874)
|
(14 569)
|
(14 407)
|
(14 511)
|
(14 561)
|
(14 696)
|
(14 907)
|
(15 045)
|
(15 071)
|
(15 061)
|
(14 941)
|
(14 796)
|
(14 664)
|
(14 565)
|
(14 739)
|
(15 126)
|
(15 351)
|
(15 706)
|
(16 481)
|
(17 396)
|
(18 336)
|
(19 074)
|
(19 443)
|
(19 773)
|
(19 682)
|
(19 984)
|
(19 196)
|
(19 246)
|
(19 393)
|
(19 426)
|
(19 965)
|
(20 273)
|
(20 424)
|
(20 469)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(147)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(171)
|
0
|
0
|
0
|
(154)
|
0
|
0
|
0
|
(117)
|
0
|
0
|
0
|
(109)
|
0
|
0
|
0
|
(116)
|
0
|
0
|
0
|
(182)
|
0
|
0
|
0
|
(225)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(40)
|
(60)
|
(58)
|
(56)
|
(54)
|
(54)
|
(54)
|
(54)
|
(71)
|
(72)
|
(72)
|
(58)
|
(46)
|
0
|
0
|
(10)
|
(17)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
(28)
|
0
|
0
|
28
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(12)
|
0
|
(1)
|
(10)
|
(12)
|
(6)
|
(1)
|
(2)
|
0
|
(3)
|
(1)
|
(42)
|
0
|
0
|
(1)
|
(367)
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
(1)
|
(107)
|
(1)
|
(136)
|
(108)
|
(3)
|
(2)
|
(103)
|
(109)
|
(1)
|
(1)
|
(3)
|
0
|
(2)
|
(1)
|
(151)
|
(153)
|
0
|
(1)
|
(2)
|
0
|
(1)
|
(1)
|
10
|
(2)
|
(1)
|
(1)
|
(50)
|
(12)
|
(1)
|
|
| Operating Income |
2 743
N/A
|
2 845
+4%
|
3 465
+22%
|
3 328
-4%
|
3 437
+3%
|
2 794
-19%
|
3 107
+11%
|
3 374
+9%
|
3 618
+7%
|
3 802
+5%
|
3 821
+0%
|
2 121
-44%
|
1 337
-37%
|
916
-31%
|
2 175
+137%
|
1 653
-24%
|
1 864
+13%
|
1 948
+5%
|
2 774
+42%
|
2 880
+4%
|
3 696
+28%
|
4 392
+19%
|
4 613
+5%
|
4 530
-2%
|
3 724
-18%
|
4 222
+13%
|
3 823
-9%
|
3 573
-7%
|
3 349
-6%
|
3 102
-7%
|
3 304
+7%
|
3 354
+2%
|
3 503
+4%
|
4 043
+15%
|
3 868
-4%
|
4 380
+13%
|
4 656
+6%
|
4 307
-7%
|
4 684
+9%
|
4 078
-13%
|
3 661
-10%
|
2 906
-21%
|
1 637
-44%
|
1 701
+4%
|
1 931
+14%
|
2 069
+7%
|
2 702
+31%
|
3 296
+22%
|
3 388
+3%
|
3 740
+10%
|
3 965
+6%
|
3 803
-4%
|
3 612
-5%
|
3 642
+1%
|
3 145
-14%
|
3 286
+4%
|
3 422
+4%
|
2 414
-29%
|
2 798
+16%
|
2 253
-19%
|
2 529
+12%
|
3 806
+50%
|
4 662
+22%
|
6 324
+36%
|
7 224
+14%
|
7 304
+1%
|
8 870
+21%
|
10 182
+15%
|
12 126
+19%
|
12 711
+5%
|
10 898
-14%
|
10 226
-6%
|
8 067
-21%
|
7 636
-5%
|
7 384
-3%
|
6 940
-6%
|
7 704
+11%
|
7 913
+3%
|
6 999
-12%
|
6 231
-11%
|
6 797
+9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
128
|
543
|
544
|
479
|
173
|
388
|
437
|
292
|
154
|
221
|
262
|
141
|
284
|
154
|
(261)
|
(550)
|
(673)
|
(252)
|
(317)
|
(226)
|
(364)
|
(410)
|
(321)
|
(186)
|
(56)
|
20
|
50
|
97
|
239
|
299
|
168
|
165
|
150
|
145
|
145
|
175
|
144
|
202
|
150
|
173
|
307
|
220
|
319
|
196
|
(19)
|
(71)
|
(48)
|
0
|
815
|
799
|
707
|
711
|
(38)
|
22
|
(92)
|
(176)
|
(130)
|
(182)
|
(233)
|
(208)
|
(143)
|
524
|
646
|
630
|
524
|
22
|
159
|
247
|
(164)
|
(346)
|
(813)
|
396
|
704
|
805
|
1 520
|
(443)
|
(258)
|
(539)
|
(920)
|
294
|
468
|
|
| Non-Reccuring Items |
(215)
|
(825)
|
(822)
|
(690)
|
(21)
|
(109)
|
(113)
|
293
|
362
|
364
|
(278)
|
(306)
|
(332)
|
(112)
|
(722)
|
(666)
|
(637)
|
15
|
(25)
|
(25)
|
(4)
|
(233)
|
(345)
|
(332)
|
(357)
|
(263)
|
(23)
|
(146)
|
10
|
(437)
|
(563)
|
(445)
|
(935)
|
(424)
|
(434)
|
(428)
|
(111)
|
47
|
0
|
(102)
|
(170)
|
(367)
|
0
|
(316)
|
(257)
|
(57)
|
(36)
|
(26)
|
(1)
|
(77)
|
(115)
|
(145)
|
(133)
|
(135)
|
0
|
3
|
4
|
(102)
|
0
|
0
|
(107)
|
(6)
|
(6)
|
(6)
|
(6)
|
(151)
|
0
|
0
|
(151)
|
0
|
(1 166)
|
(1 125)
|
(1 149)
|
(1 156)
|
0
|
(68)
|
(43)
|
(49)
|
0
|
0
|
(12)
|
|
| Gain/Loss on Disposition of Assets |
29
|
21
|
(21)
|
(27)
|
(19)
|
16
|
17
|
(13)
|
(16)
|
(11)
|
7
|
9
|
13
|
14
|
12
|
2
|
3
|
7
|
21
|
18
|
13
|
12
|
0
|
0
|
1
|
(10)
|
(12)
|
(37)
|
47
|
49
|
59
|
84
|
(6)
|
(110)
|
226
|
221
|
229
|
448
|
209
|
215
|
208
|
(4)
|
(4)
|
(5)
|
(12)
|
(15)
|
22
|
20
|
32
|
34
|
(2)
|
(1)
|
3
|
3
|
2
|
2
|
(1)
|
0
|
0
|
1
|
0
|
(3)
|
(3)
|
(3)
|
(4)
|
0
|
8
|
13
|
(5)
|
(17)
|
(26)
|
(36)
|
(17)
|
11
|
13
|
19
|
17
|
(1)
|
(2)
|
(1)
|
2
|
|
| Total Other Income |
28
|
28
|
61
|
55
|
57
|
24
|
43
|
48
|
52
|
58
|
80
|
48
|
34
|
(4)
|
6
|
9
|
69
|
53
|
81
|
(19)
|
(15)
|
(52)
|
(49)
|
(2)
|
11
|
50
|
(9)
|
1
|
6
|
60
|
205
|
190
|
212
|
45
|
40
|
13
|
49
|
50
|
45
|
133
|
71
|
81
|
72
|
22
|
35
|
50
|
58
|
50
|
40
|
15
|
18
|
22
|
2
|
12
|
11
|
0
|
(21)
|
16
|
16
|
43
|
100
|
77
|
96
|
87
|
77
|
85
|
53
|
(21)
|
(103)
|
(202)
|
(162)
|
(43)
|
62
|
143
|
220
|
193
|
216
|
237
|
197
|
182
|
162
|
|
| Pre-Tax Income |
2 714
N/A
|
2 613
-4%
|
3 227
+23%
|
3 146
-3%
|
3 629
+15%
|
3 115
-14%
|
3 491
+12%
|
3 993
+14%
|
4 169
+4%
|
4 434
+6%
|
3 892
-12%
|
2 013
-48%
|
1 336
-34%
|
968
-28%
|
1 209
+25%
|
447
-63%
|
624
+40%
|
1 769
+183%
|
2 532
+43%
|
2 627
+4%
|
3 327
+27%
|
3 709
+11%
|
3 898
+5%
|
4 010
+3%
|
3 323
-17%
|
4 019
+21%
|
3 827
-5%
|
3 486
-9%
|
3 651
+5%
|
3 073
-16%
|
3 174
+3%
|
3 349
+6%
|
2 925
-13%
|
3 699
+26%
|
3 845
+4%
|
4 361
+13%
|
4 967
+14%
|
5 054
+2%
|
5 088
+1%
|
4 497
-12%
|
4 077
-9%
|
2 836
-30%
|
2 024
-29%
|
1 598
-21%
|
1 678
+5%
|
1 976
+18%
|
2 698
+37%
|
3 340
+24%
|
4 274
+28%
|
4 511
+6%
|
4 573
+1%
|
4 390
-4%
|
3 446
-22%
|
3 544
+3%
|
3 066
-13%
|
3 115
+2%
|
3 274
+5%
|
2 146
-34%
|
2 581
+20%
|
2 089
-19%
|
2 379
+14%
|
4 398
+85%
|
5 395
+23%
|
7 032
+30%
|
7 815
+11%
|
7 260
-7%
|
9 090
+25%
|
10 421
+15%
|
11 703
+12%
|
12 146
+4%
|
8 731
-28%
|
9 418
+8%
|
7 667
-19%
|
7 439
-3%
|
9 137
+23%
|
6 641
-27%
|
7 636
+15%
|
7 561
-1%
|
6 274
-17%
|
6 706
+7%
|
7 417
+11%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(906)
|
(994)
|
(1 323)
|
(1 369)
|
(1 670)
|
(1 433)
|
(1 571)
|
(1 905)
|
(1 926)
|
(2 018)
|
(1 600)
|
(904)
|
(501)
|
(416)
|
(860)
|
(727)
|
(683)
|
(628)
|
(884)
|
(892)
|
(1 288)
|
(1 432)
|
(1 531)
|
(1 611)
|
(1 347)
|
(1 724)
|
(1 606)
|
(1 485)
|
(1 395)
|
(1 068)
|
(1 106)
|
(1 135)
|
(1 031)
|
(1 362)
|
(1 263)
|
(1 412)
|
(1 701)
|
(1 660)
|
(1 776)
|
(1 537)
|
(1 391)
|
(801)
|
(530)
|
(428)
|
(470)
|
(73)
|
(232)
|
(381)
|
(515)
|
(1 224)
|
(1 304)
|
(1 324)
|
(1 112)
|
(1 071)
|
(936)
|
(883)
|
(942)
|
(706)
|
(898)
|
(740)
|
(799)
|
(1 333)
|
(1 586)
|
(2 133)
|
(2 385)
|
(2 290)
|
(2 792)
|
(3 158)
|
(3 510)
|
(3 217)
|
(2 604)
|
(2 611)
|
(2 201)
|
(2 263)
|
(2 423)
|
(1 906)
|
(2 181)
|
(2 429)
|
(2 027)
|
(2 145)
|
(2 336)
|
|
| Income from Continuing Operations |
1 809
|
1 619
|
1 905
|
1 778
|
1 960
|
1 682
|
1 921
|
2 089
|
2 244
|
2 416
|
2 291
|
1 108
|
834
|
553
|
350
|
(280)
|
(59)
|
1 141
|
1 649
|
1 735
|
2 039
|
2 277
|
2 367
|
2 399
|
1 976
|
2 295
|
2 221
|
2 001
|
2 256
|
2 005
|
2 068
|
2 214
|
1 894
|
2 337
|
2 582
|
2 949
|
3 266
|
3 394
|
3 312
|
2 960
|
2 686
|
2 035
|
1 494
|
1 170
|
1 208
|
1 903
|
2 466
|
2 959
|
3 759
|
3 287
|
3 269
|
3 066
|
2 334
|
2 473
|
2 130
|
2 232
|
2 332
|
1 440
|
1 683
|
1 349
|
1 580
|
3 065
|
3 809
|
4 899
|
5 430
|
4 970
|
6 298
|
7 263
|
8 193
|
8 929
|
6 127
|
6 807
|
5 466
|
5 176
|
6 714
|
4 735
|
5 455
|
5 132
|
4 247
|
4 561
|
5 081
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(45)
|
(37)
|
(14)
|
6
|
(39)
|
(63)
|
(84)
|
(61)
|
(77)
|
(63)
|
(45)
|
(46)
|
(52)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
1 809
N/A
|
1 619
-11%
|
1 905
+18%
|
1 778
-7%
|
1 960
+10%
|
1 682
-14%
|
1 921
+14%
|
2 089
+9%
|
2 244
+7%
|
2 416
+8%
|
2 291
-5%
|
1 108
-52%
|
814
-27%
|
508
-38%
|
313
-38%
|
(293)
N/A
|
(52)
+82%
|
1 103
N/A
|
1 586
+44%
|
1 651
+4%
|
1 978
+20%
|
2 200
+11%
|
2 305
+5%
|
2 356
+2%
|
1 932
-18%
|
2 244
+16%
|
2 175
-3%
|
1 963
-10%
|
2 233
+14%
|
2 005
-10%
|
2 069
+3%
|
2 213
+7%
|
1 893
-14%
|
2 336
+23%
|
2 580
+10%
|
2 949
+14%
|
3 265
+11%
|
3 394
+4%
|
3 313
-2%
|
2 959
-11%
|
2 686
-9%
|
2 034
-24%
|
1 493
-27%
|
1 170
-22%
|
1 207
+3%
|
1 903
+58%
|
2 465
+30%
|
2 958
+20%
|
3 760
+27%
|
3 287
-13%
|
3 270
-1%
|
3 066
-6%
|
2 333
-24%
|
2 473
+6%
|
2 129
-14%
|
2 232
+5%
|
2 333
+5%
|
1 439
-38%
|
1 683
+17%
|
1 348
-20%
|
1 579
+17%
|
3 064
+94%
|
3 807
+24%
|
4 899
+29%
|
5 428
+11%
|
4 970
-8%
|
6 299
+27%
|
7 262
+15%
|
8 193
+13%
|
8 929
+9%
|
6 127
-31%
|
6 807
+11%
|
5 467
-20%
|
5 175
-5%
|
6 712
+30%
|
4 734
-29%
|
5 453
+15%
|
5 131
-6%
|
4 247
-17%
|
4 561
+7%
|
5 080
+11%
|
|
| EPS (Diluted) |
82.22
N/A
|
73.59
-10%
|
86.59
+18%
|
80.81
-7%
|
89.09
+10%
|
76.45
-14%
|
87.31
+14%
|
94.95
+9%
|
102
+7%
|
109.81
+8%
|
104.13
-5%
|
50.36
-52%
|
37
-27%
|
23.09
-38%
|
14.22
-38%
|
-13.31
N/A
|
-2.38
+82%
|
50.13
N/A
|
72.09
+44%
|
75.04
+4%
|
89.9
+20%
|
100
+11%
|
104.77
+5%
|
107.09
+2%
|
87.81
-18%
|
102
+16%
|
98.86
-3%
|
89.22
-10%
|
101.5
+14%
|
91.13
-10%
|
94.04
+3%
|
100.59
+7%
|
86.04
-14%
|
106.18
+23%
|
117.27
+10%
|
134.04
+14%
|
148.4
+11%
|
155.07
+4%
|
150.59
-3%
|
134.5
-11%
|
122.09
-9%
|
92.97
-24%
|
67.86
-27%
|
53.18
-22%
|
54.86
+3%
|
87.19
+59%
|
112.04
+29%
|
140.85
+26%
|
179.04
+27%
|
156.2
-13%
|
155.71
0%
|
146
-6%
|
111.7
-23%
|
118.59
+6%
|
103.57
-13%
|
108.59
+5%
|
113.5
+5%
|
70.01
-38%
|
81.88
+17%
|
65.47
-20%
|
76.69
+17%
|
148.88
+94%
|
185.93
+25%
|
242.16
+30%
|
275.82
+14%
|
248.46
-10%
|
328.08
+32%
|
381.74
+16%
|
432.57
+13%
|
470.49
+9%
|
327.61
-30%
|
363.51
+11%
|
291.83
-20%
|
276.14
-5%
|
356.86
+29%
|
251.57
-30%
|
289.79
+15%
|
272.71
-6%
|
225.7
-17%
|
242.25
+7%
|
269.82
+11%
|
|
Switch to:
Switch to:
See Also
Discover More
