S
Sun-Wa Technos Corp
TSE:8137
Sun-Wa Technos Corp
TSE:8137
Price:
3 120
JPY
0.32%
Market Closed
Market Cap:
¥50B
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
|
S
|
Sun-Wa Technos Corp
TSE:8137
|
JP |
|
Star Housing Finance Ltd
BSE:539017
|
IN |
|
ICICI Bank Ltd
BSE:532174
|
IN |
|
Rattanindia Enterprises Ltd
NSE:RTNINDIA
|
IN |
|
R
|
Reem Capital Corp
XTSX:REEM.P
|
CA |
|
Fraport AG Frankfurt Airport Services Worldwide
XETRA:FRA
|
DE |
|
Gauzy Ltd
NASDAQ:GAUZ
|
IL |
|
Hosiden Corp
TSE:6804
|
JP |
|
Wilmington PLC
LSE:WIL
|
UK |
|
Naver Corp
KRX:035420
|
KR |
|
YPF SA
NYSE:YPF
|
AR |
|
Team17 Group PLC
LSE:TM17
|
UK |
Income Statement
Earnings Waterfall
Sun-Wa Technos Corp
Sun-Wa Technos Corp
Income Statement
Sun-Wa Technos Corp
Sun-Wa Technos Corp
Currency: JPY
| 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
|
18
|
0
|
0
|
20
|
0
|
0
|
14
|
27
|
40
|
52
|
54
|
56
|
57
|
60
|
57
|
56
|
56
|
55
|
54
|
52
|
50
|
49
|
50
|
51
|
52
|
54
|
51
|
49
|
47
|
43
|
43
|
42
|
41
|
41
|
43
|
46
|
51
|
56
|
69
|
82
|
92
|
97
|
92
|
85
|
78
|
73
|
68
|
60
|
53
|
48
|
44
|
44
|
45
|
45
|
53
|
70
|
105
|
137
|
163
|
184
|
186
|
183
|
190
|
185
|
183
|
182
|
0
|
0
|
0
|
|
| Revenue |
50 386
N/A
|
51 472
+2%
|
53 223
+3%
|
56 305
+6%
|
61 556
+9%
|
65 345
+6%
|
67 879
+4%
|
69 052
+2%
|
67 909
-2%
|
66 086
-3%
|
63 763
-4%
|
61 918
-3%
|
51 440
-17%
|
41 133
-20%
|
36 109
-12%
|
46 025
+27%
|
54 266
+18%
|
62 216
+15%
|
85 283
+37%
|
87 709
+3%
|
90 573
+3%
|
89 594
-1%
|
89 706
+0%
|
87 038
-3%
|
84 253
-3%
|
83 232
-1%
|
88 264
+6%
|
91 450
+4%
|
95 203
+4%
|
98 964
+4%
|
101 378
+2%
|
102 573
+1%
|
104 588
+2%
|
108 334
+4%
|
111 276
+3%
|
113 436
+2%
|
114 949
+1%
|
110 778
-4%
|
105 748
-5%
|
102 924
-3%
|
101 297
-2%
|
105 344
+4%
|
116 611
+11%
|
125 312
+7%
|
133 953
+7%
|
143 856
+7%
|
146 759
+2%
|
149 696
+2%
|
151 575
+1%
|
150 886
0%
|
145 410
-4%
|
142 410
-2%
|
140 854
-1%
|
137 097
-3%
|
137 943
+1%
|
134 571
-2%
|
132 148
-2%
|
132 261
+0%
|
134 769
+2%
|
140 338
+4%
|
143 934
+3%
|
149 777
+4%
|
154 414
+3%
|
160 033
+4%
|
167 792
+5%
|
176 352
+5%
|
181 013
+3%
|
184 167
+2%
|
185 524
+1%
|
178 014
-4%
|
166 138
-7%
|
155 724
-6%
|
146 697
-6%
|
140 340
-4%
|
139 581
-1%
|
139 055
0%
|
139 535
+0%
|
142 266
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(44 054)
|
(45 055)
|
(46 552)
|
(49 257)
|
(54 004)
|
(57 549)
|
(60 134)
|
(61 346)
|
(60 239)
|
(58 298)
|
(56 034)
|
(54 644)
|
(45 444)
|
(36 338)
|
(31 623)
|
(40 331)
|
(47 313)
|
(54 194)
|
(74 415)
|
(76 369)
|
(78 883)
|
(78 011)
|
(77 922)
|
(75 751)
|
(73 267)
|
(72 455)
|
(77 295)
|
(80 232)
|
(83 613)
|
(86 849)
|
(88 697)
|
(89 573)
|
(91 303)
|
(94 601)
|
(97 287)
|
(99 202)
|
(100 713)
|
(96 995)
|
(92 491)
|
(90 005)
|
(88 456)
|
(92 154)
|
(102 356)
|
(110 233)
|
(118 085)
|
(127 196)
|
(129 875)
|
(132 406)
|
(134 027)
|
(133 522)
|
(129 092)
|
(126 996)
|
(126 160)
|
(122 971)
|
(123 521)
|
(120 240)
|
(117 991)
|
(118 216)
|
(120 545)
|
(125 135)
|
(127 681)
|
(132 148)
|
(135 642)
|
(140 471)
|
(147 036)
|
(154 196)
|
(157 974)
|
(160 551)
|
(162 039)
|
(155 363)
|
(144 360)
|
(134 901)
|
(126 662)
|
(120 996)
|
(120 432)
|
(120 081)
|
(120 231)
|
(122 422)
|
|
| Gross Profit |
6 332
N/A
|
6 417
+1%
|
6 671
+4%
|
7 048
+6%
|
7 552
+7%
|
7 796
+3%
|
7 745
-1%
|
7 706
-1%
|
7 670
0%
|
7 788
+2%
|
7 729
-1%
|
7 274
-6%
|
5 996
-18%
|
4 795
-20%
|
4 486
-6%
|
5 694
+27%
|
6 953
+22%
|
8 022
+15%
|
10 868
+35%
|
11 340
+4%
|
11 690
+3%
|
11 583
-1%
|
11 784
+2%
|
11 287
-4%
|
10 986
-3%
|
10 777
-2%
|
10 969
+2%
|
11 218
+2%
|
11 590
+3%
|
12 115
+5%
|
12 681
+5%
|
13 000
+3%
|
13 285
+2%
|
13 733
+3%
|
13 989
+2%
|
14 234
+2%
|
14 236
+0%
|
13 783
-3%
|
13 257
-4%
|
12 919
-3%
|
12 841
-1%
|
13 190
+3%
|
14 255
+8%
|
15 079
+6%
|
15 868
+5%
|
16 660
+5%
|
16 884
+1%
|
17 290
+2%
|
17 548
+1%
|
17 364
-1%
|
16 318
-6%
|
15 414
-6%
|
14 694
-5%
|
14 126
-4%
|
14 422
+2%
|
14 331
-1%
|
14 157
-1%
|
14 045
-1%
|
14 224
+1%
|
15 203
+7%
|
16 253
+7%
|
17 629
+8%
|
18 772
+6%
|
19 562
+4%
|
20 756
+6%
|
22 156
+7%
|
23 039
+4%
|
23 616
+3%
|
23 485
-1%
|
22 651
-4%
|
21 778
-4%
|
20 823
-4%
|
20 035
-4%
|
19 344
-3%
|
19 149
-1%
|
18 974
-1%
|
19 304
+2%
|
19 844
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 546)
|
(5 549)
|
(5 654)
|
(5 805)
|
(6 050)
|
(6 251)
|
(6 390)
|
(6 279)
|
(6 336)
|
(6 399)
|
(6 529)
|
(6 491)
|
(6 174)
|
(5 713)
|
(5 291)
|
(5 366)
|
(5 710)
|
(6 033)
|
(8 085)
|
(8 173)
|
(8 334)
|
(8 387)
|
(8 495)
|
(8 545)
|
(8 431)
|
(8 541)
|
(8 700)
|
(8 829)
|
(9 069)
|
(9 235)
|
(9 470)
|
(9 704)
|
(9 848)
|
(10 197)
|
(10 554)
|
(10 817)
|
(10 900)
|
(10 954)
|
(10 813)
|
(10 804)
|
(10 732)
|
(10 819)
|
(11 241)
|
(12 157)
|
(12 880)
|
(13 216)
|
(12 749)
|
(12 982)
|
(13 108)
|
(13 299)
|
(12 908)
|
(12 841)
|
(12 515)
|
(12 324)
|
(12 576)
|
(12 602)
|
(12 320)
|
(12 084)
|
(12 072)
|
(12 203)
|
(12 936)
|
(13 348)
|
(13 968)
|
(14 423)
|
(14 761)
|
(15 238)
|
(15 409)
|
(15 613)
|
(15 712)
|
(15 727)
|
(15 563)
|
(15 648)
|
(15 612)
|
(15 647)
|
(15 642)
|
(16 051)
|
(16 184)
|
(16 189)
|
|
| Selling, General & Administrative |
(5 546)
|
(5 549)
|
(5 654)
|
(5 805)
|
(6 116)
|
(6 251)
|
(6 390)
|
(6 279)
|
(6 336)
|
(6 365)
|
(6 451)
|
(6 369)
|
(6 045)
|
(5 587)
|
(5 169)
|
(5 247)
|
(5 595)
|
(5 920)
|
(7 933)
|
(8 059)
|
(8 257)
|
(8 348)
|
(8 345)
|
(8 544)
|
(8 430)
|
(8 540)
|
(8 532)
|
(8 828)
|
(9 068)
|
(9 234)
|
(9 264)
|
(9 743)
|
(9 887)
|
(10 236)
|
(10 295)
|
(10 815)
|
(10 899)
|
(10 952)
|
(10 545)
|
(10 803)
|
(10 730)
|
(10 818)
|
(10 929)
|
(11 438)
|
(12 163)
|
(12 488)
|
(12 444)
|
(12 928)
|
(13 054)
|
(13 285)
|
(12 605)
|
(12 830)
|
(12 504)
|
(12 325)
|
(12 224)
|
(12 471)
|
(12 318)
|
(12 082)
|
(11 745)
|
(12 150)
|
(12 892)
|
(13 304)
|
(13 661)
|
(14 390)
|
(14 760)
|
(15 237)
|
(15 010)
|
(15 633)
|
(15 711)
|
(15 727)
|
(15 140)
|
(15 649)
|
(15 612)
|
(15 646)
|
(15 167)
|
(15 847)
|
(15 979)
|
(16 187)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(34)
|
(78)
|
(122)
|
(129)
|
(126)
|
(122)
|
(119)
|
(115)
|
(113)
|
(152)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
(167)
|
0
|
0
|
0
|
(205)
|
0
|
0
|
0
|
(221)
|
0
|
0
|
0
|
(267)
|
0
|
0
|
0
|
(311)
|
0
|
0
|
0
|
(303)
|
0
|
0
|
0
|
(303)
|
0
|
0
|
0
|
(350)
|
0
|
0
|
0
|
(326)
|
0
|
0
|
0
|
(306)
|
0
|
0
|
0
|
(398)
|
0
|
0
|
0
|
(422)
|
0
|
0
|
0
|
(473)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
66
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(114)
|
(77)
|
(39)
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
39
|
39
|
39
|
(38)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(719)
|
(717)
|
(728)
|
(2)
|
(54)
|
(54)
|
(14)
|
0
|
(11)
|
(11)
|
0
|
(2)
|
(131)
|
(2)
|
(2)
|
(1)
|
(53)
|
(44)
|
(44)
|
(1)
|
(33)
|
0
|
(1)
|
(1)
|
20
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(2)
|
(204)
|
(205)
|
(2)
|
|
| Operating Income |
786
N/A
|
868
+10%
|
1 017
+17%
|
1 243
+22%
|
1 502
+21%
|
1 545
+3%
|
1 355
-12%
|
1 427
+5%
|
1 334
-7%
|
1 389
+4%
|
1 200
-14%
|
783
-35%
|
(178)
N/A
|
(918)
-416%
|
(805)
+12%
|
328
N/A
|
1 243
+279%
|
1 989
+60%
|
2 783
+40%
|
3 167
+14%
|
3 356
+6%
|
3 196
-5%
|
3 289
+3%
|
2 742
-17%
|
2 555
-7%
|
2 236
-12%
|
2 269
+1%
|
2 389
+5%
|
2 521
+6%
|
2 880
+14%
|
3 211
+11%
|
3 296
+3%
|
3 437
+4%
|
3 536
+3%
|
3 435
-3%
|
3 417
-1%
|
3 336
-2%
|
2 829
-15%
|
2 444
-14%
|
2 115
-13%
|
2 109
0%
|
2 371
+12%
|
3 014
+27%
|
2 922
-3%
|
2 988
+2%
|
3 444
+15%
|
4 135
+20%
|
4 308
+4%
|
4 440
+3%
|
4 065
-8%
|
3 410
-16%
|
2 573
-25%
|
2 179
-15%
|
1 802
-17%
|
1 846
+2%
|
1 729
-6%
|
1 837
+6%
|
1 961
+7%
|
2 152
+10%
|
3 000
+39%
|
3 317
+11%
|
4 281
+29%
|
4 804
+12%
|
5 139
+7%
|
5 995
+17%
|
6 918
+15%
|
7 630
+10%
|
8 003
+5%
|
7 773
-3%
|
6 924
-11%
|
6 215
-10%
|
5 175
-17%
|
4 423
-15%
|
3 697
-16%
|
3 507
-5%
|
2 923
-17%
|
3 120
+7%
|
3 655
+17%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
0
|
(39)
|
(14)
|
(92)
|
(5)
|
(99)
|
(37)
|
(162)
|
(202)
|
(245)
|
(215)
|
(199)
|
(199)
|
(139)
|
(150)
|
(170)
|
(87)
|
(30)
|
(17)
|
17
|
11
|
(29)
|
(52)
|
(74)
|
(42)
|
(49)
|
(42)
|
39
|
(10)
|
(29)
|
(96)
|
(205)
|
(172)
|
68
|
(37)
|
86
|
129
|
(39)
|
96
|
301
|
196
|
60
|
(29)
|
(180)
|
(108)
|
80
|
82
|
65
|
94
|
8
|
167
|
141
|
120
|
205
|
141
|
338
|
305
|
(91)
|
(309)
|
(314)
|
216
|
517
|
699
|
714
|
110
|
233
|
132
|
12
|
169
|
188
|
|
| Non-Reccuring Items |
(1)
|
0
|
10
|
10
|
10
|
(10)
|
(34)
|
(148)
|
(117)
|
(91)
|
(15)
|
(309)
|
(311)
|
(273)
|
(7)
|
(8)
|
(29)
|
(22)
|
(29)
|
(28)
|
(7)
|
(19)
|
0
|
(53)
|
(65)
|
(26)
|
0
|
53
|
65
|
38
|
36
|
0
|
0
|
0
|
36
|
0
|
0
|
0
|
(1)
|
(10)
|
(11)
|
(1)
|
(727)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
(51)
|
(11)
|
0
|
0
|
0
|
(130)
|
0
|
(139)
|
(139)
|
(52)
|
0
|
0
|
0
|
(32)
|
0
|
(11)
|
(11)
|
22
|
0
|
1
|
0
|
1
|
0
|
0
|
0
|
(201)
|
0
|
0
|
(182)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(26)
|
(52)
|
(73)
|
(53)
|
(36)
|
(25)
|
(32)
|
(37)
|
(40)
|
(55)
|
(70)
|
(72)
|
(71)
|
(55)
|
(50)
|
(43)
|
(39)
|
(34)
|
(26)
|
(19)
|
(13)
|
(7)
|
(10)
|
(2)
|
(2)
|
(7)
|
(4)
|
(14)
|
(108)
|
0
|
(105)
|
(104)
|
(12)
|
(15)
|
(16)
|
(17)
|
(18)
|
(26)
|
(51)
|
(88)
|
(92)
|
(72)
|
(68)
|
(34)
|
(33)
|
(30)
|
(30)
|
(30)
|
0
|
(41)
|
(35)
|
(38)
|
(26)
|
(40)
|
(42)
|
(43)
|
(65)
|
(43)
|
(31)
|
(27)
|
(24)
|
(20)
|
(28)
|
(28)
|
(31)
|
(33)
|
(36)
|
(40)
|
(42)
|
|
| Total Other Income |
69
|
105
|
168
|
174
|
159
|
172
|
204
|
176
|
109
|
98
|
158
|
218
|
219
|
227
|
185
|
218
|
243
|
282
|
362
|
348
|
307
|
379
|
319
|
400
|
392
|
314
|
300
|
284
|
294
|
294
|
290
|
306
|
304
|
308
|
339
|
298
|
284
|
323
|
203
|
296
|
308
|
257
|
276
|
260
|
237
|
233
|
235
|
135
|
171
|
224
|
287
|
337
|
303
|
262
|
321
|
323
|
310
|
277
|
287
|
268
|
290
|
302
|
350
|
373
|
392
|
388
|
409
|
421
|
402
|
424
|
446
|
446
|
418
|
467
|
383
|
335
|
459
|
503
|
|
| Pre-Tax Income |
854
N/A
|
973
+14%
|
1 195
+23%
|
1 427
+19%
|
1 661
+16%
|
1 707
+3%
|
1 525
-11%
|
1 455
-5%
|
1 326
-9%
|
1 331
+0%
|
1 277
-4%
|
527
-59%
|
(328)
N/A
|
(1 099)
-235%
|
(689)
+37%
|
344
N/A
|
1 218
+254%
|
1 964
+61%
|
2 846
+45%
|
3 218
+13%
|
3 385
+5%
|
3 346
-1%
|
3 403
+2%
|
2 869
-16%
|
2 752
-4%
|
2 455
-11%
|
2 518
+3%
|
2 717
+8%
|
2 872
+6%
|
3 170
+10%
|
3 478
+10%
|
3 518
+1%
|
3 697
+5%
|
3 793
+3%
|
3 761
-1%
|
3 750
0%
|
3 596
-4%
|
3 015
-16%
|
2 550
-15%
|
2 091
-18%
|
2 130
+2%
|
2 683
+26%
|
2 511
-6%
|
3 252
+30%
|
3 337
+3%
|
3 620
+8%
|
4 389
+21%
|
4 693
+7%
|
4 719
+1%
|
4 206
-11%
|
3 585
-15%
|
2 662
-26%
|
2 340
-12%
|
2 111
-10%
|
2 089
-1%
|
2 087
0%
|
2 072
-1%
|
2 107
+2%
|
2 513
+19%
|
3 374
+34%
|
3 689
+9%
|
4 762
+29%
|
5 223
+10%
|
5 808
+11%
|
6 638
+14%
|
7 139
+8%
|
7 709
+8%
|
8 079
+5%
|
8 365
+4%
|
7 841
-6%
|
7 341
-6%
|
6 307
-14%
|
4 923
-22%
|
4 366
-11%
|
3 788
-13%
|
3 234
-15%
|
3 708
+15%
|
4 122
+11%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(361)
|
(410)
|
(533)
|
(597)
|
(694)
|
(713)
|
(664)
|
(626)
|
(540)
|
(567)
|
(538)
|
(309)
|
43
|
319
|
205
|
(195)
|
(507)
|
(784)
|
(1 147)
|
(1 288)
|
(1 311)
|
(1 353)
|
(1 427)
|
(1 202)
|
(1 177)
|
(1 052)
|
(995)
|
(1 066)
|
(1 133)
|
(1 204)
|
(1 311)
|
(1 330)
|
(1 343)
|
(1 351)
|
(1 294)
|
(1 244)
|
(1 204)
|
(1 006)
|
(859)
|
(736)
|
(708)
|
(891)
|
(927)
|
(1 129)
|
(1 157)
|
(1 210)
|
(1 304)
|
(1 369)
|
(1 343)
|
(1 190)
|
(957)
|
(699)
|
(674)
|
(620)
|
(748)
|
(769)
|
(714)
|
(710)
|
(726)
|
(976)
|
(1 056)
|
(1 408)
|
(1 646)
|
(1 806)
|
(2 084)
|
(2 209)
|
(2 215)
|
(2 337)
|
(2 324)
|
(2 291)
|
(2 334)
|
(2 077)
|
(1 720)
|
(1 436)
|
(1 345)
|
(1 152)
|
(1 330)
|
(1 461)
|
|
| Income from Continuing Operations |
493
|
563
|
662
|
830
|
967
|
994
|
861
|
829
|
786
|
764
|
739
|
218
|
(285)
|
(780)
|
(484)
|
149
|
711
|
1 180
|
1 699
|
1 930
|
2 074
|
1 993
|
1 976
|
1 667
|
1 575
|
1 403
|
1 523
|
1 651
|
1 739
|
1 966
|
2 167
|
2 188
|
2 354
|
2 442
|
2 467
|
2 506
|
2 392
|
2 009
|
1 691
|
1 355
|
1 422
|
1 792
|
1 584
|
2 123
|
2 180
|
2 410
|
3 085
|
3 324
|
3 376
|
3 016
|
2 628
|
1 963
|
1 666
|
1 491
|
1 341
|
1 318
|
1 358
|
1 397
|
1 787
|
2 398
|
2 633
|
3 354
|
3 577
|
4 002
|
4 554
|
4 930
|
5 494
|
5 742
|
6 041
|
5 550
|
5 007
|
4 230
|
3 203
|
2 930
|
2 443
|
2 082
|
2 378
|
2 661
|
|
| Income to Minority Interest |
(1)
|
0
|
1
|
2
|
2
|
2
|
4
|
3
|
0
|
(2)
|
(2)
|
3
|
3
|
2
|
0
|
0
|
1
|
(1)
|
(2)
|
(2)
|
(4)
|
(1)
|
0
|
1
|
2
|
2
|
(2)
|
(3)
|
(2)
|
(2)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
|
| Net Income (Common) |
489
N/A
|
561
+15%
|
664
+18%
|
836
+26%
|
971
+16%
|
994
+2%
|
861
-13%
|
830
-4%
|
784
-6%
|
760
-3%
|
736
-3%
|
220
-70%
|
(280)
N/A
|
(777)
-178%
|
(481)
+38%
|
150
N/A
|
713
+375%
|
1 176
+65%
|
1 694
+44%
|
1 923
+14%
|
2 066
+7%
|
1 988
-4%
|
1 975
-1%
|
1 666
-16%
|
1 573
-6%
|
1 405
-11%
|
1 520
+8%
|
1 647
+8%
|
1 736
+5%
|
1 963
+13%
|
2 168
+10%
|
2 189
+1%
|
2 356
+8%
|
2 441
+4%
|
2 466
+1%
|
2 504
+2%
|
2 391
-5%
|
2 007
-16%
|
1 690
-16%
|
1 354
-20%
|
1 420
+5%
|
1 792
+26%
|
1 584
-12%
|
2 124
+34%
|
2 180
+3%
|
2 409
+11%
|
3 085
+28%
|
3 323
+8%
|
3 377
+2%
|
3 017
-11%
|
2 628
-13%
|
1 963
-25%
|
1 666
-15%
|
1 491
-11%
|
1 341
-10%
|
1 319
-2%
|
1 357
+3%
|
1 396
+3%
|
1 786
+28%
|
2 396
+34%
|
2 632
+10%
|
3 354
+27%
|
3 577
+7%
|
4 002
+12%
|
4 554
+14%
|
4 929
+8%
|
5 493
+11%
|
5 741
+5%
|
6 040
+5%
|
5 550
-8%
|
5 007
-10%
|
4 230
-16%
|
3 203
-24%
|
2 929
-9%
|
2 443
-17%
|
2 083
-15%
|
2 379
+14%
|
2 668
+12%
|
|
| EPS (Diluted) |
44.45
N/A
|
43.15
-3%
|
60.36
+40%
|
64.3
+7%
|
74.69
+16%
|
76.46
+2%
|
66.23
-13%
|
63.84
-4%
|
60.3
-6%
|
58.46
-3%
|
56.61
-3%
|
16.92
-70%
|
-21.53
N/A
|
-59.76
-178%
|
-37
+38%
|
11.53
N/A
|
54.84
+376%
|
90.46
+65%
|
130.3
+44%
|
147.92
+14%
|
158.92
+7%
|
152.92
-4%
|
151.92
-1%
|
128.15
-16%
|
121
-6%
|
108.07
-11%
|
116.92
+8%
|
126.69
+8%
|
133.53
+5%
|
151
+13%
|
166.76
+10%
|
156.35
-6%
|
168.28
+8%
|
174.35
+4%
|
171.76
-1%
|
178.85
+4%
|
170.78
-5%
|
143.35
-16%
|
117.72
-18%
|
96.71
-18%
|
101.42
+5%
|
128
+26%
|
113.62
-11%
|
151.71
+34%
|
155.71
+3%
|
172.07
+11%
|
222.62
+29%
|
207.68
-7%
|
211.06
+2%
|
188.05
-11%
|
164.06
-13%
|
122.36
-25%
|
103.85
-15%
|
93.62
-10%
|
84.09
-10%
|
83.6
-1%
|
86.01
+3%
|
88.48
+3%
|
113.21
+28%
|
151.88
+34%
|
166.51
+10%
|
214.43
+29%
|
228.3
+6%
|
259.14
+14%
|
294.16
+14%
|
318.34
+8%
|
355.03
+12%
|
373.54
+5%
|
399.39
+7%
|
367.28
-8%
|
329.86
-10%
|
279.91
-15%
|
211
-25%
|
192.95
-9%
|
161.12
-16%
|
137.22
-15%
|
156.25
+14%
|
171.51
+10%
|
|
Switch to:
Switch to:
See Also
Discover More
