H
Hamakyorex Co Ltd
TSE:9037
Hamakyorex Co Ltd
TSE:9037
Price:
1 838
JPY
-0.16%
Market Closed
Market Cap:
¥139.8B
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
|
H
|
Hamakyorex Co Ltd
TSE:9037
|
JP |
|
Max Healthcare Institute Ltd
NSE:MAXHEALTH
|
IN |
|
S
|
Shengjing Bank Co Ltd
HKEX:2066
|
CN |
Income Statement
Earnings Waterfall
Hamakyorex Co Ltd
Hamakyorex Co Ltd
Income Statement
Hamakyorex Co Ltd
Hamakyorex 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 |
39
|
0
|
0
|
92
|
0
|
0
|
84
|
0
|
0
|
131
|
0
|
0
|
140
|
0
|
0
|
122
|
0
|
0
|
131
|
255
|
378
|
491
|
469
|
450
|
431
|
415
|
401
|
390
|
379
|
368
|
352
|
338
|
321
|
308
|
299
|
287
|
279
|
271
|
264
|
258
|
257
|
254
|
249
|
242
|
230
|
220
|
212
|
207
|
201
|
193
|
185
|
176
|
169
|
165
|
161
|
159
|
157
|
158
|
158
|
155
|
152
|
146
|
144
|
143
|
142
|
142
|
141
|
141
|
139
|
138
|
134
|
135
|
139
|
149
|
159
|
168
|
176
|
186
|
0
|
0
|
0
|
|
| Revenue |
18 664
N/A
|
19 605
+5%
|
33 315
+70%
|
45 991
+38%
|
58 918
+28%
|
59 280
+1%
|
60 170
+2%
|
60 676
+1%
|
62 508
+3%
|
63 316
+1%
|
63 911
+1%
|
63 984
+0%
|
63 515
-1%
|
62 789
-1%
|
61 418
-2%
|
60 049
-2%
|
59 114
-2%
|
59 141
+0%
|
60 749
+3%
|
62 603
+3%
|
64 983
+4%
|
85 566
+32%
|
87 423
+2%
|
88 872
+2%
|
89 202
+0%
|
89 935
+1%
|
89 694
0%
|
89 220
-1%
|
89 581
+0%
|
89 319
0%
|
89 432
+0%
|
89 601
+0%
|
90 426
+1%
|
91 968
+2%
|
92 257
+0%
|
92 670
+0%
|
92 217
0%
|
91 924
0%
|
92 456
+1%
|
93 159
+1%
|
94 050
+1%
|
95 204
+1%
|
96 811
+2%
|
98 128
+1%
|
98 704
+1%
|
99 191
+0%
|
99 466
+0%
|
100 117
+1%
|
101 927
+2%
|
103 476
+2%
|
105 394
+2%
|
106 920
+1%
|
112 504
+5%
|
115 919
+3%
|
118 745
+2%
|
122 571
+3%
|
121 699
-1%
|
122 471
+1%
|
121 416
-1%
|
119 832
-1%
|
119 114
-1%
|
118 876
0%
|
120 850
+2%
|
122 468
+1%
|
123 938
+1%
|
125 094
+1%
|
127 030
+2%
|
128 789
+1%
|
130 499
+1%
|
131 912
+1%
|
132 457
+0%
|
134 313
+1%
|
137 069
+2%
|
140 572
+3%
|
143 224
+2%
|
145 405
+2%
|
146 492
+1%
|
146 668
+0%
|
148 316
+1%
|
149 896
+1%
|
151 771
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(16 482)
|
(17 321)
|
(30 513)
|
(42 966)
|
(55 209)
|
(55 615)
|
(56 461)
|
(57 441)
|
(59 016)
|
(59 638)
|
(59 934)
|
(59 709)
|
(58 816)
|
(58 005)
|
(56 518)
|
(55 077)
|
(53 772)
|
(53 500)
|
(54 774)
|
(56 261)
|
(58 307)
|
(77 516)
|
(79 233)
|
(80 616)
|
(80 848)
|
(81 259)
|
(80 920)
|
(80 493)
|
(80 859)
|
(80 928)
|
(81 419)
|
(81 880)
|
(82 786)
|
(84 020)
|
(84 075)
|
(84 235)
|
(83 717)
|
(83 201)
|
(83 335)
|
(83 573)
|
(84 166)
|
(85 021)
|
(86 546)
|
(87 901)
|
(88 455)
|
(88 839)
|
(89 003)
|
(89 437)
|
(90 783)
|
(91 915)
|
(93 560)
|
(94 906)
|
(99 795)
|
(103 130)
|
(105 520)
|
(109 020)
|
(108 396)
|
(108 812)
|
(107 975)
|
(106 271)
|
(105 337)
|
(104 960)
|
(106 303)
|
(107 747)
|
(109 066)
|
(110 286)
|
(112 135)
|
(113 635)
|
(115 090)
|
(116 448)
|
(116 867)
|
(118 490)
|
(120 379)
|
(123 138)
|
(125 259)
|
(127 030)
|
(128 118)
|
(128 447)
|
(129 811)
|
(130 932)
|
(132 449)
|
|
| Gross Profit |
2 181
N/A
|
2 283
+5%
|
2 802
+23%
|
3 024
+8%
|
3 708
+23%
|
3 664
-1%
|
3 709
+1%
|
3 236
-13%
|
3 493
+8%
|
3 679
+5%
|
3 977
+8%
|
4 275
+7%
|
4 700
+10%
|
4 785
+2%
|
4 901
+2%
|
4 972
+1%
|
5 342
+7%
|
5 641
+6%
|
5 975
+6%
|
6 342
+6%
|
6 677
+5%
|
8 049
+21%
|
8 191
+2%
|
8 257
+1%
|
8 354
+1%
|
8 676
+4%
|
8 774
+1%
|
8 727
-1%
|
8 722
0%
|
8 391
-4%
|
8 013
-5%
|
7 721
-4%
|
7 640
-1%
|
7 948
+4%
|
8 182
+3%
|
8 435
+3%
|
8 500
+1%
|
8 723
+3%
|
9 121
+5%
|
9 586
+5%
|
9 884
+3%
|
10 183
+3%
|
10 265
+1%
|
10 227
0%
|
10 249
+0%
|
10 352
+1%
|
10 463
+1%
|
10 680
+2%
|
11 144
+4%
|
11 561
+4%
|
11 834
+2%
|
12 014
+2%
|
12 709
+6%
|
12 789
+1%
|
13 225
+3%
|
13 551
+2%
|
13 303
-2%
|
13 659
+3%
|
13 441
-2%
|
13 561
+1%
|
13 777
+2%
|
13 916
+1%
|
14 547
+5%
|
14 721
+1%
|
14 872
+1%
|
14 808
0%
|
14 895
+1%
|
15 154
+2%
|
15 409
+2%
|
15 464
+0%
|
15 590
+1%
|
15 823
+1%
|
16 690
+5%
|
17 434
+4%
|
17 965
+3%
|
18 375
+2%
|
18 374
0%
|
18 221
-1%
|
18 505
+2%
|
18 964
+2%
|
19 322
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(570)
|
(587)
|
(778)
|
(1 031)
|
(1 210)
|
(1 246)
|
(1 247)
|
(1 406)
|
(1 467)
|
(1 518)
|
(1 471)
|
(1 495)
|
(1 483)
|
(1 470)
|
(1 471)
|
(1 471)
|
(1 448)
|
(1 445)
|
(1 456)
|
(1 493)
|
(1 542)
|
(2 050)
|
(2 046)
|
(2 036)
|
(1 995)
|
(1 944)
|
(1 959)
|
(1 950)
|
(1 955)
|
(1 974)
|
(1 960)
|
(1 929)
|
(1 881)
|
(1 829)
|
(1 786)
|
(1 765)
|
(1 817)
|
(1 882)
|
(1 917)
|
(1 972)
|
(2 003)
|
(2 075)
|
(2 202)
|
(2 299)
|
(2 341)
|
(2 404)
|
(2 416)
|
(2 470)
|
(2 537)
|
(2 532)
|
(2 779)
|
(2 717)
|
(2 812)
|
(2 876)
|
(3 418)
|
(3 353)
|
(3 393)
|
(3 469)
|
(3 375)
|
(3 552)
|
(3 451)
|
(3 353)
|
(3 437)
|
(3 548)
|
(3 711)
|
(3 694)
|
(3 807)
|
(3 916)
|
(3 911)
|
(3 916)
|
(3 984)
|
(4 263)
|
(4 549)
|
(4 865)
|
(4 752)
|
(4 803)
|
(4 985)
|
(5 008)
|
(4 976)
|
(5 039)
|
(5 108)
|
|
| Selling, General & Administrative |
(569)
|
(585)
|
(808)
|
(1 093)
|
(1 304)
|
(1 337)
|
(1 337)
|
(1 496)
|
(1 558)
|
(1 609)
|
(1 560)
|
(1 584)
|
(1 572)
|
(1 560)
|
(1 561)
|
(1 561)
|
(1 537)
|
(1 546)
|
(1 577)
|
(1 636)
|
(1 694)
|
(2 253)
|
(2 249)
|
(2 238)
|
(2 197)
|
(2 147)
|
(2 160)
|
(2 152)
|
(2 156)
|
(2 176)
|
(2 161)
|
(2 131)
|
(2 084)
|
(2 032)
|
(1 990)
|
(1 969)
|
(1 979)
|
(1 992)
|
(1 977)
|
(1 980)
|
(2 001)
|
(2 074)
|
(2 201)
|
(2 298)
|
(2 341)
|
(2 403)
|
(2 415)
|
(2 469)
|
(2 536)
|
(2 531)
|
(2 563)
|
(2 584)
|
(2 811)
|
(2 875)
|
(3 134)
|
(3 068)
|
(3 109)
|
(3 468)
|
(3 374)
|
(3 551)
|
(3 449)
|
(3 353)
|
(3 437)
|
(3 548)
|
(3 710)
|
(3 694)
|
(3 807)
|
(3 917)
|
(3 911)
|
(3 915)
|
(3 983)
|
(4 260)
|
(4 549)
|
(4 864)
|
(5 064)
|
(4 998)
|
(4 984)
|
(5 006)
|
(4 973)
|
(5 037)
|
(5 106)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
31
|
62
|
92
|
91
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
90
|
101
|
122
|
143
|
153
|
203
|
204
|
204
|
204
|
203
|
203
|
203
|
203
|
203
|
203
|
203
|
203
|
203
|
203
|
203
|
162
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
30
|
31
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
110
|
60
|
8
|
(2)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(216)
|
(133)
|
(1)
|
(1)
|
(284)
|
(285)
|
(284)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
1
|
0
|
(1)
|
(1)
|
(3)
|
0
|
(1)
|
312
|
195
|
0
|
(2)
|
(3)
|
0
|
(2)
|
|
| Operating Income |
1 612
N/A
|
1 697
+5%
|
2 023
+19%
|
1 992
-2%
|
2 497
+25%
|
2 418
-3%
|
2 462
+2%
|
1 829
-26%
|
2 024
+11%
|
2 160
+7%
|
2 506
+16%
|
2 781
+11%
|
3 216
+16%
|
3 314
+3%
|
3 429
+3%
|
3 501
+2%
|
3 895
+11%
|
4 196
+8%
|
4 520
+8%
|
4 849
+7%
|
5 136
+6%
|
6 000
+17%
|
6 145
+2%
|
6 221
+1%
|
6 359
+2%
|
6 732
+6%
|
6 815
+1%
|
6 777
-1%
|
6 767
0%
|
6 417
-5%
|
6 053
-6%
|
5 792
-4%
|
5 759
-1%
|
6 119
+6%
|
6 396
+5%
|
6 670
+4%
|
6 683
+0%
|
6 841
+2%
|
7 204
+5%
|
7 614
+6%
|
7 881
+4%
|
8 108
+3%
|
8 063
-1%
|
7 928
-2%
|
7 908
0%
|
7 948
+1%
|
8 047
+1%
|
8 210
+2%
|
8 607
+5%
|
9 029
+5%
|
9 055
+0%
|
9 297
+3%
|
9 897
+6%
|
9 913
+0%
|
9 807
-1%
|
10 198
+4%
|
9 910
-3%
|
10 190
+3%
|
10 066
-1%
|
10 009
-1%
|
10 326
+3%
|
10 563
+2%
|
11 110
+5%
|
11 173
+1%
|
11 161
0%
|
11 114
0%
|
11 088
0%
|
11 238
+1%
|
11 498
+2%
|
11 548
+0%
|
11 606
+1%
|
11 560
0%
|
12 141
+5%
|
12 569
+4%
|
13 213
+5%
|
13 572
+3%
|
13 389
-1%
|
13 213
-1%
|
13 529
+2%
|
13 925
+3%
|
14 214
+2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(58)
|
(54)
|
(150)
|
(211)
|
(198)
|
(159)
|
(145)
|
(247)
|
(280)
|
(340)
|
(370)
|
(396)
|
(394)
|
(393)
|
(392)
|
(390)
|
(374)
|
(370)
|
(365)
|
(368)
|
(355)
|
(466)
|
(440)
|
(415)
|
(396)
|
(381)
|
(368)
|
(364)
|
(352)
|
(341)
|
(328)
|
(313)
|
(296)
|
(279)
|
(268)
|
(257)
|
(247)
|
(244)
|
(233)
|
(227)
|
(226)
|
(222)
|
(219)
|
(193)
|
(182)
|
(126)
|
(118)
|
(131)
|
(123)
|
(160)
|
(143)
|
(51)
|
(45)
|
(5)
|
1
|
(79)
|
(68)
|
(98)
|
57
|
59
|
70
|
70
|
(79)
|
(77)
|
(75)
|
(49)
|
(44)
|
(43)
|
(40)
|
(39)
|
(14)
|
(15)
|
(17)
|
(20)
|
(26)
|
(33)
|
(47)
|
(33)
|
(62)
|
(69)
|
(35)
|
|
| Non-Reccuring Items |
(41)
|
(25)
|
(21)
|
(33)
|
(82)
|
(25)
|
32
|
(55)
|
(105)
|
(126)
|
(87)
|
(41)
|
0
|
(94)
|
(263)
|
(352)
|
(168)
|
(89)
|
(222)
|
(309)
|
(254)
|
(424)
|
(277)
|
(194)
|
(207)
|
(43)
|
(99)
|
(84)
|
(71)
|
(6)
|
(13)
|
(378)
|
(360)
|
(410)
|
(393)
|
(25)
|
(68)
|
(30)
|
(34)
|
(34)
|
(35)
|
(94)
|
(167)
|
(264)
|
(257)
|
(231)
|
(223)
|
(208)
|
(280)
|
(238)
|
0
|
0
|
(52)
|
(284)
|
0
|
0
|
0
|
(182)
|
(226)
|
(157)
|
(157)
|
(161)
|
(132)
|
(201)
|
(278)
|
(169)
|
(48)
|
(134)
|
(111)
|
(69)
|
(173)
|
30
|
89
|
312
|
0
|
0
|
168
|
(68)
|
(49)
|
48
|
24
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
56
|
0
|
0
|
0
|
99
|
0
|
0
|
0
|
117
|
0
|
57
|
108
|
0
|
0
|
209
|
182
|
141
|
0
|
118
|
126
|
97
|
0
|
98
|
66
|
64
|
0
|
78
|
95
|
465
|
500
|
466
|
0
|
34
|
56
|
72
|
100
|
74
|
139
|
139
|
135
|
109
|
135
|
136
|
144
|
122
|
142
|
212
|
214
|
329
|
330
|
222
|
264
|
|
| Total Other Income |
17
|
26
|
30
|
32
|
30
|
37
|
53
|
115
|
113
|
118
|
85
|
72
|
119
|
155
|
127
|
96
|
62
|
168
|
222
|
441
|
444
|
438
|
444
|
254
|
219
|
158
|
245
|
264
|
245
|
200
|
230
|
227
|
278
|
182
|
353
|
389
|
407
|
304
|
413
|
342
|
279
|
437
|
459
|
372
|
524
|
561
|
770
|
609
|
476
|
550
|
625
|
477
|
539
|
504
|
588
|
516
|
463
|
446
|
383
|
408
|
882
|
404
|
407
|
398
|
453
|
836
|
894
|
967
|
945
|
689
|
593
|
598
|
379
|
464
|
498
|
507
|
735
|
933
|
1 021
|
1 051
|
1 044
|
|
| Pre-Tax Income |
1 530
N/A
|
1 644
+7%
|
1 883
+15%
|
1 781
-5%
|
2 248
+26%
|
2 271
+1%
|
2 403
+6%
|
1 642
-32%
|
1 752
+7%
|
1 812
+3%
|
2 136
+18%
|
2 417
+13%
|
2 943
+22%
|
2 982
+1%
|
2 902
-3%
|
2 854
-2%
|
3 416
+20%
|
3 905
+14%
|
4 155
+6%
|
4 612
+11%
|
4 970
+8%
|
5 616
+13%
|
5 873
+5%
|
5 867
0%
|
5 976
+2%
|
6 452
+8%
|
6 594
+2%
|
6 594
N/A
|
6 590
0%
|
6 326
-4%
|
5 942
-6%
|
5 328
-10%
|
5 381
+1%
|
5 711
+6%
|
6 088
+7%
|
6 777
+11%
|
6 775
0%
|
6 988
+3%
|
7 350
+5%
|
7 752
+5%
|
8 007
+3%
|
8 229
+3%
|
8 136
-1%
|
8 052
-1%
|
8 175
+2%
|
8 293
+1%
|
8 476
+2%
|
8 598
+1%
|
8 806
+2%
|
9 278
+5%
|
9 537
+3%
|
9 821
+3%
|
10 405
+6%
|
10 192
-2%
|
10 396
+2%
|
10 713
+3%
|
10 400
-3%
|
10 821
+4%
|
10 780
0%
|
10 785
+0%
|
11 121
+3%
|
10 910
-2%
|
11 362
+4%
|
11 365
+0%
|
11 361
0%
|
11 806
+4%
|
12 029
+2%
|
12 167
+1%
|
12 427
+2%
|
12 238
-2%
|
12 147
-1%
|
12 309
+1%
|
12 736
+3%
|
13 447
+6%
|
13 827
+3%
|
14 258
+3%
|
14 459
+1%
|
14 374
-1%
|
14 769
+3%
|
15 177
+3%
|
15 511
+2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(683)
|
(741)
|
(817)
|
(798)
|
(1 018)
|
(1 007)
|
(1 031)
|
(839)
|
(848)
|
(895)
|
(898)
|
(1 053)
|
(1 261)
|
(1 333)
|
(1 314)
|
(1 385)
|
(1 582)
|
(1 670)
|
(1 693)
|
(1 835)
|
(2 037)
|
(2 382)
|
(2 481)
|
(2 503)
|
(2 502)
|
(2 543)
|
(2 622)
|
(2 564)
|
(2 636)
|
(2 515)
|
(2 284)
|
(2 057)
|
(2 004)
|
(2 216)
|
(2 315)
|
(2 543)
|
(2 511)
|
(2 524)
|
(2 639)
|
(2 747)
|
(2 789)
|
(2 768)
|
(2 657)
|
(2 575)
|
(2 547)
|
(2 480)
|
(2 543)
|
(2 598)
|
(2 684)
|
(2 896)
|
(2 966)
|
(3 052)
|
(3 244)
|
(3 290)
|
(3 387)
|
(3 483)
|
(3 381)
|
(3 565)
|
(3 568)
|
(3 554)
|
(3 649)
|
(3 536)
|
(3 646)
|
(3 689)
|
(3 723)
|
(3 714)
|
(3 779)
|
(3 792)
|
(3 885)
|
(3 928)
|
(3 928)
|
(3 993)
|
(4 217)
|
(4 211)
|
(4 347)
|
(4 435)
|
(4 402)
|
(4 516)
|
(4 578)
|
(4 736)
|
(4 818)
|
|
| Income from Continuing Operations |
847
|
902
|
1 066
|
983
|
1 230
|
1 263
|
1 370
|
802
|
902
|
916
|
1 237
|
1 364
|
1 682
|
1 649
|
1 588
|
1 469
|
1 834
|
2 235
|
2 462
|
2 777
|
2 933
|
3 234
|
3 392
|
3 364
|
3 474
|
3 910
|
3 971
|
4 029
|
3 953
|
3 811
|
3 658
|
3 271
|
3 377
|
3 495
|
3 773
|
4 234
|
4 264
|
4 464
|
4 711
|
5 005
|
5 218
|
5 461
|
5 479
|
5 477
|
5 628
|
5 813
|
5 933
|
6 000
|
6 122
|
6 382
|
6 571
|
6 769
|
7 161
|
6 902
|
7 009
|
7 230
|
7 019
|
7 256
|
7 212
|
7 231
|
7 472
|
7 374
|
7 716
|
7 676
|
7 638
|
8 092
|
8 250
|
8 375
|
8 542
|
8 310
|
8 219
|
8 316
|
8 519
|
9 236
|
9 480
|
9 823
|
10 057
|
9 858
|
10 191
|
10 441
|
10 693
|
|
| Income to Minority Interest |
(134)
|
(148)
|
(240)
|
(225)
|
(276)
|
(237)
|
(239)
|
(53)
|
(18)
|
0
|
(104)
|
(150)
|
(216)
|
(224)
|
(218)
|
(153)
|
(202)
|
(249)
|
(287)
|
(351)
|
(370)
|
(397)
|
(425)
|
(383)
|
(415)
|
(486)
|
(505)
|
(519)
|
(481)
|
(474)
|
(470)
|
(446)
|
(448)
|
(428)
|
(430)
|
(466)
|
(497)
|
(573)
|
(647)
|
(699)
|
(733)
|
(733)
|
(735)
|
(739)
|
(738)
|
(759)
|
(765)
|
(767)
|
(795)
|
(807)
|
(847)
|
(881)
|
(1 002)
|
(996)
|
(1 025)
|
(1 086)
|
(1 020)
|
(1 022)
|
(966)
|
(916)
|
(936)
|
(946)
|
(1 028)
|
(1 012)
|
(978)
|
(974)
|
(973)
|
(982)
|
(980)
|
(908)
|
(865)
|
(823)
|
(774)
|
(930)
|
(932)
|
(988)
|
(1 024)
|
(926)
|
(922)
|
(962)
|
(1 002)
|
|
| Net Income (Common) |
713
N/A
|
754
+6%
|
826
+10%
|
758
-8%
|
954
+26%
|
1 025
+7%
|
1 130
+10%
|
748
-34%
|
885
+18%
|
917
+4%
|
1 134
+24%
|
1 214
+7%
|
1 466
+21%
|
1 425
-3%
|
1 370
-4%
|
1 316
-4%
|
1 632
+24%
|
1 986
+22%
|
2 176
+10%
|
2 427
+12%
|
2 564
+6%
|
2 837
+11%
|
2 966
+5%
|
2 980
+0%
|
3 059
+3%
|
3 424
+12%
|
3 466
+1%
|
3 510
+1%
|
3 471
-1%
|
3 337
-4%
|
3 188
-4%
|
2 825
-11%
|
2 929
+4%
|
3 066
+5%
|
3 341
+9%
|
3 768
+13%
|
3 766
0%
|
3 890
+3%
|
4 065
+4%
|
4 303
+6%
|
4 485
+4%
|
4 726
+5%
|
4 741
+0%
|
4 737
0%
|
4 888
+3%
|
5 053
+3%
|
5 166
+2%
|
5 232
+1%
|
5 324
+2%
|
5 575
+5%
|
5 725
+3%
|
5 888
+3%
|
6 161
+5%
|
5 905
-4%
|
5 984
+1%
|
6 143
+3%
|
5 998
-2%
|
6 233
+4%
|
6 243
+0%
|
6 315
+1%
|
6 534
+3%
|
6 427
-2%
|
5 395
-16%
|
5 368
-1%
|
5 365
0%
|
7 117
+33%
|
7 275
+2%
|
7 392
+2%
|
7 560
+2%
|
7 400
-2%
|
7 352
-1%
|
7 491
+2%
|
7 744
+3%
|
8 305
+7%
|
8 547
+3%
|
8 834
+3%
|
9 032
+2%
|
8 931
-1%
|
9 268
+4%
|
9 478
+2%
|
9 690
+2%
|
|
| EPS (Diluted) |
50.92
N/A
|
50.26
-1%
|
59
+17%
|
44.58
-24%
|
56.11
+26%
|
60.29
+7%
|
66.47
+10%
|
44
-34%
|
52.05
+18%
|
53.94
+4%
|
66.7
+24%
|
71.41
+7%
|
86.23
+21%
|
83.82
-3%
|
80.58
-4%
|
77.41
-4%
|
96
+24%
|
116.82
+22%
|
128
+10%
|
142.76
+12%
|
150.82
+6%
|
166.88
+11%
|
174.47
+5%
|
175.29
+0%
|
179.94
+3%
|
201.41
+12%
|
203.88
+1%
|
206.47
+1%
|
204.17
-1%
|
196.29
-4%
|
187.52
-4%
|
166.17
-11%
|
172.29
+4%
|
180.35
+5%
|
196.52
+9%
|
221.64
+13%
|
221.52
0%
|
232.85
+5%
|
239.11
+3%
|
226.47
-5%
|
236.05
+4%
|
257.76
+9%
|
249.52
-3%
|
249.31
0%
|
257.26
+3%
|
265.87
+3%
|
271.89
+2%
|
275.36
+1%
|
280.21
+2%
|
293.34
+5%
|
301.31
+3%
|
309.89
+3%
|
324.17
+5%
|
310.7
-4%
|
314.85
+1%
|
323.23
+3%
|
315.6
-2%
|
327.97
+4%
|
330.72
+1%
|
336.06
+2%
|
347.78
+3%
|
341.67
-2%
|
287.16
-16%
|
285.72
-1%
|
285.56
0%
|
94.71
-67%
|
387.23
+309%
|
393.46
+2%
|
402.4
+2%
|
98.47
-76%
|
391.33
+297%
|
399.04
+2%
|
103.23
-74%
|
110.63
+7%
|
114.02
+3%
|
118.68
+4%
|
122.07
+3%
|
120.12
-2%
|
125.23
+4%
|
128.07
+2%
|
130.93
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
