Okinawa Electric Power Co Inc
TSE:9511
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Okinawa Electric Power Co Inc
TSE:9511
|
JP |
|
Y
|
Yesil Yatirim Holding AS
IST:YESIL.E
|
TR |
|
Nexus Surgical and Medicare Ltd
BSE:538874
|
IN |
Income Statement
Earnings Waterfall
Okinawa Electric Power Co Inc
Income Statement
Okinawa Electric Power Co Inc
| 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 |
1 558
|
0
|
0
|
1 222
|
0
|
0
|
1 016
|
0
|
0
|
1 004
|
0
|
0
|
927
|
0
|
0
|
873
|
0
|
0
|
753
|
1 502
|
2 234
|
2 943
|
2 912
|
2 911
|
2 912
|
2 917
|
2 931
|
2 922
|
2 924
|
2 915
|
2 891
|
2 852
|
2 812
|
2 775
|
2 737
|
2 697
|
2 640
|
2 583
|
2 529
|
2 479
|
2 437
|
2 406
|
2 347
|
2 250
|
2 156
|
2 061
|
1 978
|
1 923
|
1 867
|
1 810
|
1 740
|
1 687
|
1 630
|
1 549
|
1 486
|
1 432
|
1 369
|
1 347
|
1 299
|
1 233
|
1 180
|
1 123
|
1 087
|
1 036
|
995
|
951
|
915
|
900
|
945
|
1 123
|
1 313
|
1 516
|
1 654
|
1 660
|
1 693
|
1 756
|
1 829
|
1 926
|
0
|
0
|
0
|
|
| Revenue |
113 975
N/A
|
112 760
-1%
|
113 764
+1%
|
114 612
+1%
|
115 994
+1%
|
119 387
+3%
|
121 869
+2%
|
124 751
+2%
|
122 686
-2%
|
120 996
-1%
|
120 878
0%
|
122 764
+2%
|
124 764
+2%
|
127 872
+2%
|
131 154
+3%
|
130 929
0%
|
129 386
-1%
|
126 029
-3%
|
124 391
-1%
|
122 508
-2%
|
122 392
0%
|
158 494
+29%
|
159 853
+1%
|
162 214
+1%
|
163 940
+1%
|
166 074
+1%
|
167 903
+1%
|
169 685
+1%
|
167 615
-1%
|
166 439
-1%
|
167 851
+1%
|
170 836
+2%
|
175 469
+3%
|
179 266
+2%
|
181 442
+1%
|
182 824
+1%
|
184 319
+1%
|
185 001
+0%
|
184 915
0%
|
183 549
-1%
|
183 461
0%
|
182 265
-1%
|
181 834
0%
|
181 266
0%
|
180 201
-1%
|
179 997
0%
|
181 798
+1%
|
189 395
+4%
|
193 067
+2%
|
196 134
+2%
|
201 140
+3%
|
200 649
0%
|
202 163
+1%
|
205 481
+2%
|
205 039
0%
|
206 920
+1%
|
207 497
+0%
|
204 296
-2%
|
201 307
-1%
|
197 760
-2%
|
191 214
-3%
|
190 520
0%
|
182 378
-4%
|
173 806
-5%
|
174 718
+1%
|
176 232
+1%
|
188 074
+7%
|
207 188
+10%
|
218 679
+6%
|
223 517
+2%
|
228 843
+2%
|
235 280
+3%
|
236 292
+0%
|
236 394
+0%
|
235 069
-1%
|
233 122
-1%
|
235 385
+1%
|
236 540
+0%
|
234 596
-1%
|
228 542
-3%
|
225 540
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(94 162)
|
(93 489)
|
(96 033)
|
(95 727)
|
(98 075)
|
(99 793)
|
(102 822)
|
(105 709)
|
(106 523)
|
(106 883)
|
(107 768)
|
(107 548)
|
(110 503)
|
(116 051)
|
(119 083)
|
(116 411)
|
(109 215)
|
(106 288)
|
(106 073)
|
(107 410)
|
(106 750)
|
(144 117)
|
(147 749)
|
(148 380)
|
(151 260)
|
(141 778)
|
(152 699)
|
(154 700)
|
(155 063)
|
(146 358)
|
(160 380)
|
(162 618)
|
(164 924)
|
(160 250)
|
(173 476)
|
(176 850)
|
(179 270)
|
(165 600)
|
(174 503)
|
(175 223)
|
(176 049)
|
(165 054)
|
(173 989)
|
(170 266)
|
(169 824)
|
(160 941)
|
(172 227)
|
(179 687)
|
(182 608)
|
(177 019)
|
(193 523)
|
(196 840)
|
(199 513)
|
(189 973)
|
(200 140)
|
(198 304)
|
(196 154)
|
(183 667)
|
(189 668)
|
(185 272)
|
(181 487)
|
(166 785)
|
(171 159)
|
(166 954)
|
(169 864)
|
(162 535)
|
(192 827)
|
(232 051)
|
(255 324)
|
(262 098)
|
(273 305)
|
(256 463)
|
(243 567)
|
(224 467)
|
(228 886)
|
(227 061)
|
(226 143)
|
(220 976)
|
(225 627)
|
(218 508)
|
(214 708)
|
|
| Gross Profit |
19 813
N/A
|
19 271
-3%
|
17 731
-8%
|
18 885
+7%
|
17 919
-5%
|
19 594
+9%
|
19 047
-3%
|
19 042
0%
|
16 163
-15%
|
14 113
-13%
|
13 110
-7%
|
15 216
+16%
|
14 261
-6%
|
11 821
-17%
|
12 071
+2%
|
14 518
+20%
|
20 171
+39%
|
19 741
-2%
|
18 318
-7%
|
15 098
-18%
|
15 642
+4%
|
14 377
-8%
|
12 104
-16%
|
13 834
+14%
|
12 680
-8%
|
24 296
+92%
|
15 204
-37%
|
14 985
-1%
|
12 552
-16%
|
20 081
+60%
|
7 471
-63%
|
8 218
+10%
|
10 545
+28%
|
19 016
+80%
|
7 966
-58%
|
5 974
-25%
|
5 049
-15%
|
19 401
+284%
|
10 412
-46%
|
8 326
-20%
|
7 412
-11%
|
17 211
+132%
|
7 845
-54%
|
11 000
+40%
|
10 377
-6%
|
19 056
+84%
|
9 571
-50%
|
9 708
+1%
|
10 459
+8%
|
19 115
+83%
|
7 617
-60%
|
3 809
-50%
|
2 650
-30%
|
15 508
+485%
|
4 899
-68%
|
8 616
+76%
|
11 343
+32%
|
20 629
+82%
|
11 639
-44%
|
12 488
+7%
|
9 727
-22%
|
23 735
+144%
|
11 219
-53%
|
6 852
-39%
|
4 854
-29%
|
13 697
+182%
|
(4 753)
N/A
|
(24 863)
-423%
|
(36 645)
-47%
|
(38 581)
-5%
|
(44 462)
-15%
|
(21 183)
+52%
|
(7 275)
+66%
|
11 927
N/A
|
6 183
-48%
|
6 061
-2%
|
9 242
+52%
|
15 564
+68%
|
8 969
-42%
|
10 034
+12%
|
10 832
+8%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 039)
|
(1 039)
|
(1 039)
|
0
|
0
|
0
|
143
|
0
|
143
|
0
|
0
|
(11 527)
|
0
|
0
|
0
|
(11 112)
|
0
|
0
|
0
|
(10 323)
|
1
|
(1)
|
0
|
(9 922)
|
(3)
|
(1)
|
(2)
|
(9 972)
|
(2)
|
(1)
|
(2)
|
(9 930)
|
(1)
|
(1)
|
0
|
(9 782)
|
1
|
(1)
|
(1)
|
(10 065)
|
(1)
|
(1)
|
(1)
|
(10 303)
|
0
|
0
|
(1)
|
(11 116)
|
(604)
|
(605)
|
13
|
(10 887)
|
(2)
|
0
|
(1)
|
(9 825)
|
0
|
(1)
|
(1)
|
(8 446)
|
0
|
0
|
(1)
|
(8 242)
|
(2)
|
(2)
|
(1)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9 686)
|
0
|
0
|
0
|
(9 640)
|
0
|
0
|
0
|
(9 180)
|
0
|
0
|
0
|
(8 643)
|
0
|
0
|
0
|
(9 042)
|
0
|
0
|
0
|
(9 320)
|
0
|
0
|
0
|
(9 131)
|
0
|
0
|
0
|
(9 311)
|
0
|
0
|
0
|
(9 596)
|
0
|
0
|
0
|
(10 236)
|
0
|
0
|
0
|
(9 572)
|
0
|
0
|
0
|
(8 797)
|
0
|
0
|
0
|
(8 445)
|
0
|
0
|
0
|
(8 241)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 841)
|
0
|
0
|
0
|
(1 472)
|
0
|
0
|
0
|
(1 142)
|
0
|
0
|
0
|
(1 278)
|
0
|
0
|
0
|
(929)
|
0
|
0
|
0
|
(609)
|
0
|
0
|
0
|
(650)
|
0
|
0
|
0
|
(753)
|
0
|
0
|
0
|
(706)
|
0
|
0
|
0
|
(879)
|
0
|
0
|
0
|
(1 314)
|
0
|
0
|
0
|
(1 028)
|
0
|
0
|
0
|
(1 090)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 039)
|
(1 039)
|
(1 039)
|
0
|
0
|
0
|
143
|
0
|
143
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
1
|
(1)
|
0
|
(1)
|
(3)
|
0
|
(2)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
1
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(604)
|
(605)
|
13
|
(1)
|
(2)
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
1 089
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
|
| Operating Income |
19 813
N/A
|
19 271
-3%
|
17 731
-8%
|
18 885
+7%
|
17 919
-5%
|
19 594
+9%
|
19 047
-3%
|
19 042
0%
|
16 163
-15%
|
14 113
-13%
|
13 110
-7%
|
15 216
+16%
|
14 261
-6%
|
11 821
-17%
|
11 032
-7%
|
13 479
+22%
|
19 132
+42%
|
19 741
+3%
|
18 318
-7%
|
15 098
-18%
|
15 785
+5%
|
14 377
-9%
|
12 247
-15%
|
13 834
+13%
|
12 680
-8%
|
12 769
+1%
|
15 204
+19%
|
14 985
-1%
|
12 552
-16%
|
8 969
-29%
|
7 471
-17%
|
8 218
+10%
|
10 545
+28%
|
8 693
-18%
|
7 967
-8%
|
5 973
-25%
|
5 049
-15%
|
9 479
+88%
|
10 409
+10%
|
8 325
-20%
|
7 410
-11%
|
7 239
-2%
|
7 843
+8%
|
10 999
+40%
|
10 375
-6%
|
9 126
-12%
|
9 570
+5%
|
9 707
+1%
|
10 459
+8%
|
9 333
-11%
|
7 618
-18%
|
3 808
-50%
|
2 649
-30%
|
5 443
+105%
|
4 898
-10%
|
8 615
+76%
|
11 342
+32%
|
10 326
-9%
|
11 639
+13%
|
12 488
+7%
|
9 726
-22%
|
12 619
+30%
|
10 615
-16%
|
6 247
-41%
|
4 867
-22%
|
2 810
-42%
|
(4 755)
N/A
|
(24 863)
-423%
|
(36 646)
-47%
|
(48 406)
-32%
|
(44 462)
+8%
|
(21 184)
+52%
|
(7 276)
+66%
|
3 481
N/A
|
6 183
+78%
|
6 061
-2%
|
9 241
+52%
|
7 322
-21%
|
8 967
+22%
|
10 032
+12%
|
10 831
+8%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(5 083)
|
(4 690)
|
(4 324)
|
(3 980)
|
(3 669)
|
(3 333)
|
(3 147)
|
(3 009)
|
(2 908)
|
(2 883)
|
(2 838)
|
(2 793)
|
(2 487)
|
(2 397)
|
(2 293)
|
(2 484)
|
(2 443)
|
(2 348)
|
(2 183)
|
(2 059)
|
(1 953)
|
(2 642)
|
(2 601)
|
(2 607)
|
(2 597)
|
(2 515)
|
(2 686)
|
(2 618)
|
(2 672)
|
(2 496)
|
(2 436)
|
(2 417)
|
(2 333)
|
(2 291)
|
(2 233)
|
(2 147)
|
(2 028)
|
(2 165)
|
(2 061)
|
(2 049)
|
(2 048)
|
(1 967)
|
(1 932)
|
(1 845)
|
(1 760)
|
(1 645)
|
(1 568)
|
(1 513)
|
(1 047)
|
(1 013)
|
(952)
|
(918)
|
(1 289)
|
(324)
|
(1 123)
|
(1 044)
|
(956)
|
(924)
|
(859)
|
(794)
|
(712)
|
(644)
|
(576)
|
(499)
|
(440)
|
(427)
|
(396)
|
(383)
|
(421)
|
(412)
|
(772)
|
(1 007)
|
(1 182)
|
(1 216)
|
(1 248)
|
(1 305)
|
(1 365)
|
(1 453)
|
(1 557)
|
(1 734)
|
(1 891)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
143
|
0
|
(365)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(616)
|
(603)
|
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 |
53
|
84
|
100
|
112
|
107
|
113
|
162
|
213
|
255
|
228
|
213
|
134
|
125
|
98
|
107
|
56
|
8
|
0
|
0
|
0
|
0
|
74
|
0
|
0
|
0
|
236
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
286
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
87
|
0
|
0
|
0
|
164
|
77
|
96
|
96
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
92
|
0
|
0
|
0
|
344
|
0
|
469
|
344
|
182
|
271
|
157
|
353
|
394
|
372
|
498
|
290
|
347
|
0
|
359
|
347
|
|
| Total Other Income |
(177)
|
(493)
|
(633)
|
(617)
|
(151)
|
(697)
|
(686)
|
(1 026)
|
(395)
|
(464)
|
(301)
|
(211)
|
(170)
|
15
|
(233)
|
(200)
|
(414)
|
(363)
|
(225)
|
(357)
|
(156)
|
(402)
|
(1 024)
|
(664)
|
(463)
|
(218)
|
136
|
121
|
(35)
|
(166)
|
(44)
|
(177)
|
323
|
534
|
559
|
673
|
146
|
324
|
271
|
246
|
(33)
|
(43)
|
(106)
|
(64)
|
(132)
|
(47)
|
6
|
22
|
63
|
(103)
|
146
|
77
|
182
|
101
|
906
|
951
|
766
|
(91)
|
(91)
|
(57)
|
(51)
|
(129)
|
(49)
|
(63)
|
94
|
(10)
|
287
|
(53)
|
(121)
|
(163)
|
(20)
|
(76)
|
(164)
|
(91)
|
(119)
|
(31)
|
118
|
(551)
|
(143)
|
(667)
|
(537)
|
|
| Pre-Tax Income |
14 606
N/A
|
14 172
-3%
|
12 874
-9%
|
14 400
+12%
|
14 206
-1%
|
15 677
+10%
|
15 376
-2%
|
15 220
-1%
|
13 115
-14%
|
10 994
-16%
|
10 184
-7%
|
12 346
+21%
|
11 729
-5%
|
9 537
-19%
|
8 613
-10%
|
10 851
+26%
|
16 283
+50%
|
17 030
+5%
|
15 909
-7%
|
12 825
-19%
|
13 676
+7%
|
11 042
-19%
|
8 622
-22%
|
10 563
+23%
|
9 620
-9%
|
10 272
+7%
|
12 654
+23%
|
12 488
-1%
|
9 845
-21%
|
6 307
-36%
|
4 991
-21%
|
5 624
+13%
|
8 535
+52%
|
6 936
-19%
|
6 293
-9%
|
4 499
-29%
|
3 453
-23%
|
7 638
+121%
|
8 619
+13%
|
6 522
-24%
|
5 329
-18%
|
5 229
-2%
|
5 805
+11%
|
9 090
+57%
|
8 483
-7%
|
7 521
-11%
|
8 008
+6%
|
8 216
+3%
|
9 475
+15%
|
8 381
-12%
|
6 889
-18%
|
3 063
-56%
|
1 638
-47%
|
5 220
+219%
|
4 681
-10%
|
8 522
+82%
|
11 152
+31%
|
9 311
-17%
|
10 689
+15%
|
11 637
+9%
|
8 347
-28%
|
11 335
+36%
|
9 990
-12%
|
5 685
-43%
|
4 521
-20%
|
2 717
-40%
|
(4 864)
N/A
|
(24 830)
-410%
|
(36 844)
-48%
|
(48 799)
-32%
|
(44 983)
+8%
|
(22 110)
+51%
|
(8 269)
+63%
|
2 568
N/A
|
5 188
+102%
|
5 223
+1%
|
8 284
+59%
|
5 665
-32%
|
7 267
+28%
|
7 990
+10%
|
8 750
+10%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5 102)
|
(5 391)
|
(5 163)
|
(5 762)
|
(5 508)
|
(5 899)
|
(5 452)
|
(5 487)
|
(4 755)
|
(4 340)
|
(3 953)
|
(4 680)
|
(4 354)
|
(3 575)
|
(3 462)
|
(4 208)
|
(5 875)
|
(5 841)
|
(5 413)
|
(3 569)
|
(3 954)
|
(2 929)
|
(2 215)
|
(3 220)
|
(2 812)
|
(3 118)
|
(3 919)
|
(3 456)
|
(2 313)
|
(1 889)
|
(1 686)
|
(1 782)
|
(2 455)
|
(2 095)
|
(1 860)
|
(1 259)
|
(1 020)
|
(2 610)
|
(2 901)
|
(2 177)
|
(1 900)
|
(1 521)
|
(1 650)
|
(2 397)
|
(2 327)
|
(1 896)
|
(1 929)
|
(1 898)
|
(2 251)
|
(1 978)
|
(1 746)
|
(1 004)
|
(496)
|
(1 367)
|
(1 220)
|
(2 131)
|
(2 817)
|
(2 519)
|
(2 781)
|
(3 020)
|
(2 236)
|
(2 825)
|
(2 633)
|
(1 566)
|
(1 277)
|
(586)
|
1 650
|
6 282
|
6 122
|
3 489
|
886
|
(3 139)
|
(3 349)
|
(25)
|
105
|
(578)
|
(949)
|
(1 172)
|
(1 265)
|
(1 783)
|
(2 267)
|
|
| Income from Continuing Operations |
9 504
|
8 781
|
7 711
|
8 638
|
8 698
|
9 778
|
9 924
|
9 733
|
8 360
|
6 654
|
6 231
|
7 666
|
7 375
|
5 962
|
5 151
|
6 643
|
10 408
|
11 189
|
10 496
|
9 256
|
9 722
|
8 113
|
6 407
|
7 343
|
6 808
|
7 154
|
8 735
|
9 032
|
7 532
|
4 418
|
3 305
|
3 842
|
6 080
|
4 841
|
4 433
|
3 240
|
2 433
|
5 028
|
5 718
|
4 345
|
3 429
|
3 708
|
4 155
|
6 693
|
6 156
|
5 625
|
6 079
|
6 318
|
7 224
|
6 403
|
5 143
|
2 059
|
1 142
|
3 853
|
3 461
|
6 391
|
8 335
|
6 792
|
7 908
|
8 617
|
6 111
|
8 510
|
7 357
|
4 119
|
3 244
|
2 131
|
(3 214)
|
(18 548)
|
(30 722)
|
(45 310)
|
(44 097)
|
(25 249)
|
(11 618)
|
2 543
|
5 293
|
4 645
|
7 335
|
4 493
|
6 002
|
6 207
|
6 483
|
|
| Income to Minority Interest |
80
|
95
|
112
|
123
|
162
|
162
|
1
|
9
|
(24)
|
153
|
59
|
62
|
(11)
|
(91)
|
(145)
|
(180)
|
(182)
|
(150)
|
(121)
|
(55)
|
(11)
|
(64)
|
(72)
|
(114)
|
(206)
|
(198)
|
(172)
|
(175)
|
(72)
|
(98)
|
(116)
|
(109)
|
(124)
|
(109)
|
(106)
|
(97)
|
(90)
|
(83)
|
(81)
|
(75)
|
(70)
|
(60)
|
(64)
|
(66)
|
(69)
|
(108)
|
(103)
|
(113)
|
(136)
|
(128)
|
(133)
|
(117)
|
(97)
|
(100)
|
(99)
|
(106)
|
(113)
|
(85)
|
(80)
|
(112)
|
(136)
|
(168)
|
(190)
|
(181)
|
(149)
|
(172)
|
(150)
|
(160)
|
(170)
|
(147)
|
(160)
|
(151)
|
(123)
|
(151)
|
(142)
|
(136)
|
(163)
|
(170)
|
(178)
|
(205)
|
(218)
|
|
| Net Income (Common) |
9 584
N/A
|
8 877
-7%
|
7 823
-12%
|
8 759
+12%
|
8 861
+1%
|
9 941
+12%
|
9 928
0%
|
9 742
-2%
|
8 334
-14%
|
6 807
-18%
|
6 288
-8%
|
7 727
+23%
|
7 363
-5%
|
5 869
-20%
|
5 006
-15%
|
6 461
+29%
|
10 227
+58%
|
11 037
+8%
|
10 371
-6%
|
9 197
-11%
|
9 708
+6%
|
8 047
-17%
|
6 337
-21%
|
7 228
+14%
|
6 604
-9%
|
6 956
+5%
|
8 560
+23%
|
8 858
+3%
|
7 458
-16%
|
4 318
-42%
|
3 189
-26%
|
3 731
+17%
|
5 956
+60%
|
4 731
-21%
|
4 326
-9%
|
3 142
-27%
|
2 341
-25%
|
4 943
+111%
|
5 635
+14%
|
4 268
-24%
|
3 358
-21%
|
3 647
+9%
|
4 090
+12%
|
6 626
+62%
|
6 085
-8%
|
5 517
-9%
|
5 976
+8%
|
6 206
+4%
|
7 088
+14%
|
6 273
-11%
|
5 008
-20%
|
1 939
-61%
|
1 043
-46%
|
3 751
+260%
|
3 360
-10%
|
6 283
+87%
|
8 220
+31%
|
6 705
-18%
|
7 827
+17%
|
8 503
+9%
|
5 973
-30%
|
8 341
+40%
|
7 165
-14%
|
3 937
-45%
|
3 095
-21%
|
1 959
-37%
|
(3 363)
N/A
|
(18 707)
-456%
|
(30 892)
-65%
|
(45 457)
-47%
|
(44 259)
+3%
|
(25 400)
+43%
|
(11 742)
+54%
|
2 391
N/A
|
5 149
+115%
|
4 507
-12%
|
7 170
+59%
|
4 322
-40%
|
5 824
+35%
|
6 001
+3%
|
6 265
+4%
|
|
| EPS (Diluted) |
177.48
N/A
|
161.4
-9%
|
144.87
-10%
|
162.2
+12%
|
161.1
-1%
|
184.09
+14%
|
183.85
0%
|
177.12
-4%
|
154.33
-13%
|
126.05
-18%
|
114.32
-9%
|
143.09
+25%
|
136.35
-5%
|
106.7
-22%
|
92.7
-13%
|
119.64
+29%
|
185.94
+55%
|
204.38
+10%
|
192.05
-6%
|
170.31
-11%
|
179.77
+6%
|
149.01
-17%
|
117.35
-21%
|
133.85
+14%
|
122.29
-9%
|
128.81
+5%
|
158.51
+23%
|
164.03
+3%
|
138.11
-16%
|
79.96
-42%
|
59.05
-26%
|
69.09
+17%
|
110.29
+60%
|
87.61
-21%
|
80.11
-9%
|
58.18
-27%
|
43.35
-25%
|
91.46
+111%
|
104.35
+14%
|
79.03
-24%
|
62.18
-21%
|
64.27
+3%
|
75.74
+18%
|
122.7
+62%
|
112.68
-8%
|
97.24
-14%
|
110.66
+14%
|
114.92
+4%
|
133.73
+16%
|
111.98
-16%
|
96.3
-14%
|
37.28
-61%
|
20.12
-46%
|
68.93
+243%
|
61.74
-10%
|
115.45
+87%
|
151.05
+31%
|
123.21
-18%
|
143.83
+17%
|
156.26
+9%
|
109.77
-30%
|
153.29
+40%
|
131.67
-14%
|
72.43
-45%
|
56.98
-21%
|
36.04
-37%
|
-61.92
N/A
|
-344.44
-456%
|
-568.79
-65%
|
-836.97
-47%
|
-814.93
+3%
|
-467.67
+43%
|
-216.19
+54%
|
44.02
N/A
|
94.81
+115%
|
82.99
-12%
|
132.02
+59%
|
79.58
-40%
|
107.24
+35%
|
110.48
+3%
|
115.34
+4%
|
|