T
Taiwan Surface Mounting Technology Corp
TWSE:6278
Taiwan Surface Mounting Technology Corp
TWSE:6278
Price:
143
TWD
4.38%
Market Closed
Market Cap:
NT$41.8B
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
|
T
|
Taiwan Surface Mounting Technology Corp
TWSE:6278
|
TW |
|
P
|
Pondy Oxides and Chemicals Ltd
BSE:532626
|
IN |
Income Statement
Earnings Waterfall
Taiwan Surface Mounting Technology Corp
Taiwan Surface Mounting Technology Corp
Income Statement
Taiwan Surface Mounting Technology Corp
Taiwan Surface Mounting Technology Corp
Currency: TWD
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
62
|
67
|
72
|
76
|
84
|
95
|
97
|
96
|
92
|
79
|
70
|
61
|
66
|
61
|
54
|
47
|
25
|
16
|
14
|
16
|
18
|
20
|
20
|
25
|
30
|
38
|
43
|
43
|
42
|
40
|
41
|
40
|
40
|
41
|
44
|
50
|
58
|
62
|
65
|
64
|
58
|
55
|
51
|
46
|
45
|
45
|
47
|
48
|
48
|
48
|
45
|
44
|
45
|
47
|
50
|
71
|
79
|
81
|
77
|
58
|
53
|
56
|
66
|
79
|
99
|
120
|
145
|
172
|
188
|
202
|
199
|
198
|
195
|
185
|
183
|
179
|
177
|
174
|
175
|
0
|
0
|
|
| Revenue |
11 074
N/A
|
12 321
+11%
|
12 699
+3%
|
13 381
+5%
|
13 953
+4%
|
14 279
+2%
|
16 147
+13%
|
17 901
+11%
|
19 314
+8%
|
20 961
+9%
|
21 325
+2%
|
20 698
-3%
|
18 787
-9%
|
17 229
-8%
|
19 663
+14%
|
23 929
+22%
|
29 511
+23%
|
34 411
+17%
|
37 286
+8%
|
39 298
+5%
|
40 565
+3%
|
42 267
+4%
|
44 359
+5%
|
46 177
+4%
|
46 419
+1%
|
48 370
+4%
|
48 912
+1%
|
49 076
+0%
|
49 835
+2%
|
48 588
-3%
|
46 804
-4%
|
43 754
-7%
|
41 245
-6%
|
37 826
-8%
|
35 351
-7%
|
34 440
-3%
|
33 962
-1%
|
33 463
-1%
|
31 893
-5%
|
30 718
-4%
|
30 145
-2%
|
29 800
-1%
|
29 075
-2%
|
29 475
+1%
|
30 046
+2%
|
30 059
+0%
|
30 148
+0%
|
28 452
-6%
|
26 330
-7%
|
25 512
-3%
|
25 822
+1%
|
27 943
+8%
|
30 634
+10%
|
33 058
+8%
|
35 757
+8%
|
37 221
+4%
|
37 906
+2%
|
37 806
0%
|
37 858
+0%
|
39 145
+3%
|
41 406
+6%
|
44 570
+8%
|
50 734
+14%
|
58 002
+14%
|
65 720
+13%
|
72 339
+10%
|
71 964
-1%
|
70 565
-2%
|
68 455
-3%
|
59 737
-13%
|
56 542
-5%
|
51 936
-8%
|
46 496
-10%
|
48 012
+3%
|
47 329
-1%
|
45 597
-4%
|
45 288
-1%
|
46 773
+3%
|
47 858
+2%
|
49 638
+4%
|
49 877
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(10 177)
|
(11 206)
|
(11 503)
|
(12 091)
|
(12 535)
|
(12 814)
|
(14 376)
|
(15 987)
|
(17 243)
|
(18 673)
|
(18 960)
|
(18 335)
|
(16 806)
|
(15 550)
|
(17 926)
|
(21 840)
|
(26 743)
|
(31 040)
|
(33 524)
|
(35 321)
|
(36 475)
|
(38 121)
|
(40 192)
|
(42 011)
|
(42 510)
|
(44 539)
|
(45 276)
|
(45 644)
|
(46 253)
|
(44 949)
|
(43 213)
|
(40 170)
|
(37 650)
|
(34 445)
|
(31 964)
|
(31 152)
|
(30 699)
|
(30 375)
|
(29 036)
|
(27 868)
|
(27 445)
|
(26 987)
|
(26 381)
|
(26 804)
|
(27 355)
|
(27 489)
|
(27 553)
|
(26 092)
|
(24 217)
|
(23 503)
|
(23 669)
|
(25 235)
|
(27 256)
|
(29 180)
|
(31 373)
|
(32 541)
|
(33 177)
|
(33 176)
|
(33 139)
|
(34 422)
|
(36 396)
|
(38 986)
|
(44 770)
|
(50 980)
|
(57 617)
|
(63 334)
|
(62 810)
|
(61 515)
|
(59 624)
|
(52 326)
|
(49 569)
|
(45 636)
|
(41 220)
|
(42 328)
|
(41 424)
|
(39 936)
|
(39 236)
|
(40 357)
|
(41 515)
|
(43 097)
|
(43 491)
|
|
| Gross Profit |
897
N/A
|
1 114
+24%
|
1 196
+7%
|
1 290
+8%
|
1 418
+10%
|
1 464
+3%
|
1 770
+21%
|
1 913
+8%
|
2 071
+8%
|
2 288
+10%
|
2 365
+3%
|
2 363
0%
|
1 981
-16%
|
1 678
-15%
|
1 736
+3%
|
2 088
+20%
|
2 767
+33%
|
3 371
+22%
|
3 762
+12%
|
3 977
+6%
|
4 090
+3%
|
4 147
+1%
|
4 168
+1%
|
4 166
0%
|
3 910
-6%
|
3 831
-2%
|
3 636
-5%
|
3 433
-6%
|
3 582
+4%
|
3 639
+2%
|
3 591
-1%
|
3 583
0%
|
3 595
+0%
|
3 380
-6%
|
3 386
+0%
|
3 288
-3%
|
3 263
-1%
|
3 088
-5%
|
2 857
-7%
|
2 850
0%
|
2 700
-5%
|
2 813
+4%
|
2 694
-4%
|
2 671
-1%
|
2 691
+1%
|
2 570
-5%
|
2 595
+1%
|
2 360
-9%
|
2 113
-10%
|
2 009
-5%
|
2 153
+7%
|
2 708
+26%
|
3 378
+25%
|
3 878
+15%
|
4 385
+13%
|
4 680
+7%
|
4 730
+1%
|
4 630
-2%
|
4 719
+2%
|
4 723
+0%
|
5 009
+6%
|
5 583
+11%
|
5 965
+7%
|
7 022
+18%
|
8 104
+15%
|
9 006
+11%
|
9 154
+2%
|
9 050
-1%
|
8 831
-2%
|
7 410
-16%
|
6 973
-6%
|
6 300
-10%
|
5 276
-16%
|
5 685
+8%
|
5 905
+4%
|
5 661
-4%
|
6 052
+7%
|
6 416
+6%
|
6 343
-1%
|
6 540
+3%
|
6 386
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(249)
|
(266)
|
(291)
|
(317)
|
(314)
|
(317)
|
(331)
|
(351)
|
(417)
|
(487)
|
(533)
|
(571)
|
(598)
|
(602)
|
(644)
|
(689)
|
(739)
|
(801)
|
(877)
|
(954)
|
(1 026)
|
(1 103)
|
(1 129)
|
(1 176)
|
(1 193)
|
(1 259)
|
(1 331)
|
(1 403)
|
(1 513)
|
(1 543)
|
(1 664)
|
(1 662)
|
(1 649)
|
(1 648)
|
(1 558)
|
(1 671)
|
(1 636)
|
(1 650)
|
(1 617)
|
(1 561)
|
(1 581)
|
(1 599)
|
(1 568)
|
(1 618)
|
(1 554)
|
(1 527)
|
(1 571)
|
(1 602)
|
(1 671)
|
(1 763)
|
(1 785)
|
(1 735)
|
(1 821)
|
(1 928)
|
(2 063)
|
(2 099)
|
(2 139)
|
(2 104)
|
(2 156)
|
(2 294)
|
(2 509)
|
(2 953)
|
(3 093)
|
(3 354)
|
(3 402)
|
(3 278)
|
(3 245)
|
(3 090)
|
(3 019)
|
(2 864)
|
(2 860)
|
(2 815)
|
(2 787)
|
(2 845)
|
(2 953)
|
(3 024)
|
(3 042)
|
(3 076)
|
(2 958)
|
(2 858)
|
(2 881)
|
|
| Selling, General & Administrative |
(230)
|
(246)
|
(271)
|
(295)
|
(292)
|
(281)
|
(276)
|
(271)
|
(310)
|
(362)
|
(393)
|
(425)
|
(449)
|
(454)
|
(489)
|
(527)
|
(550)
|
(594)
|
(662)
|
(718)
|
(790)
|
(828)
|
(841)
|
(866)
|
(857)
|
(904)
|
(951)
|
(997)
|
(1 091)
|
(1 107)
|
(1 219)
|
(1 221)
|
(1 204)
|
(1 205)
|
(1 114)
|
(1 171)
|
(1 187)
|
(1 196)
|
(1 166)
|
(1 108)
|
(1 094)
|
(1 099)
|
(1 061)
|
(1 113)
|
(1 064)
|
(1 049)
|
(1 096)
|
(1 132)
|
(1 181)
|
(1 207)
|
(1 192)
|
(1 133)
|
(1 188)
|
(1 249)
|
(1 385)
|
(1 426)
|
(1 495)
|
(1 456)
|
(1 413)
|
(1 462)
|
(1 471)
|
(1 541)
|
(1 647)
|
(1 801)
|
(1 952)
|
(2 135)
|
(2 188)
|
(2 201)
|
(2 156)
|
(2 036)
|
(2 036)
|
(1 991)
|
(2 013)
|
(2 095)
|
(2 203)
|
(2 268)
|
(2 273)
|
(2 267)
|
(2 152)
|
(2 067)
|
(2 109)
|
|
| Research & Development |
(18)
|
(18)
|
(19)
|
(21)
|
(23)
|
(36)
|
(55)
|
(79)
|
(107)
|
(125)
|
(139)
|
(146)
|
(149)
|
(147)
|
(154)
|
(160)
|
(189)
|
(205)
|
(213)
|
(235)
|
(237)
|
(261)
|
(287)
|
(309)
|
(336)
|
(355)
|
(380)
|
(405)
|
(422)
|
(435)
|
(444)
|
(440)
|
(445)
|
(443)
|
(444)
|
(459)
|
(465)
|
(471)
|
(472)
|
(474)
|
(487)
|
(499)
|
(507)
|
(504)
|
(489)
|
(479)
|
(475)
|
(472)
|
(490)
|
(514)
|
(551)
|
(602)
|
(633)
|
(651)
|
(650)
|
(644)
|
(644)
|
(648)
|
(743)
|
(831)
|
(1 038)
|
(1 038)
|
(1 073)
|
(1 180)
|
(1 450)
|
(1 143)
|
(1 056)
|
(890)
|
(863)
|
(829)
|
(824)
|
(824)
|
(774)
|
(750)
|
(750)
|
(755)
|
(770)
|
(808)
|
(805)
|
(790)
|
(772)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(41)
|
15
|
17
|
21
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(42)
|
(42)
|
0
|
0
|
(29)
|
(29)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
(374)
|
(374)
|
(374)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
648
N/A
|
848
+31%
|
904
+7%
|
973
+8%
|
1 103
+13%
|
1 148
+4%
|
1 440
+25%
|
1 563
+9%
|
1 654
+6%
|
1 801
+9%
|
1 833
+2%
|
1 793
-2%
|
1 383
-23%
|
1 078
-22%
|
1 093
+1%
|
1 400
+28%
|
2 029
+45%
|
2 570
+27%
|
2 885
+12%
|
3 023
+5%
|
3 064
+1%
|
3 043
-1%
|
3 039
0%
|
2 991
-2%
|
2 717
-9%
|
2 574
-5%
|
2 306
-10%
|
2 030
-12%
|
2 069
+2%
|
2 096
+1%
|
1 927
-8%
|
1 922
0%
|
1 947
+1%
|
1 733
-11%
|
1 829
+6%
|
1 617
-12%
|
1 627
+1%
|
1 439
-12%
|
1 241
-14%
|
1 289
+4%
|
1 119
-13%
|
1 213
+8%
|
1 125
-7%
|
1 053
-6%
|
1 138
+8%
|
1 043
-8%
|
1 024
-2%
|
758
-26%
|
442
-42%
|
246
-44%
|
368
+50%
|
973
+164%
|
1 557
+60%
|
1 950
+25%
|
2 322
+19%
|
2 580
+11%
|
2 591
+0%
|
2 526
-3%
|
2 563
+1%
|
2 429
-5%
|
2 500
+3%
|
2 630
+5%
|
2 871
+9%
|
3 668
+28%
|
4 702
+28%
|
5 728
+22%
|
5 909
+3%
|
5 960
+1%
|
5 812
-2%
|
4 546
-22%
|
4 114
-10%
|
3 486
-15%
|
2 489
-29%
|
2 840
+14%
|
2 951
+4%
|
2 637
-11%
|
3 009
+14%
|
3 341
+11%
|
3 386
+1%
|
3 684
+9%
|
3 505
-5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(24)
|
1
|
(14)
|
3
|
(12)
|
(37)
|
(52)
|
(30)
|
15
|
65
|
133
|
143
|
107
|
98
|
50
|
14
|
16
|
11
|
45
|
44
|
23
|
35
|
2
|
51
|
111
|
94
|
125
|
95
|
160
|
205
|
271
|
328
|
366
|
207
|
202
|
279
|
139
|
288
|
242
|
34
|
16
|
(38)
|
(174)
|
(188)
|
(294)
|
(328)
|
(180)
|
(25)
|
190
|
323
|
124
|
(173)
|
(271)
|
(238)
|
(24)
|
11
|
43
|
(195)
|
(278)
|
75
|
146
|
224
|
257
|
33
|
101
|
254
|
(102)
|
(180)
|
(654)
|
(815)
|
(414)
|
(78)
|
253
|
515
|
579
|
359
|
399
|
277
|
(155)
|
(159)
|
(72)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(7)
|
(25)
|
0
|
(18)
|
(18)
|
0
|
(25)
|
(12)
|
(12)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(36)
|
(38)
|
(42)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(43)
|
0
|
0
|
(43)
|
(29)
|
0
|
(127)
|
(68)
|
(41)
|
(34)
|
110
|
67
|
40
|
33
|
15
|
0
|
(119)
|
(118)
|
(118)
|
(134)
|
(44)
|
(35)
|
(34)
|
(11)
|
19
|
30
|
29
|
22
|
1
|
(53)
|
(52)
|
(52)
|
(108)
|
|
| Gain/Loss on Disposition of Assets |
(7)
|
(7)
|
(7)
|
(10)
|
(3)
|
(3)
|
(2)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(28)
|
(54)
|
(28)
|
(28)
|
(4)
|
24
|
(4)
|
(4)
|
(12)
|
(21)
|
(12)
|
(12)
|
(16)
|
(17)
|
(39)
|
(47)
|
(34)
|
(35)
|
(27)
|
(25)
|
(28)
|
(24)
|
(20)
|
(26)
|
(19)
|
(15)
|
(15)
|
(6)
|
(17)
|
(35)
|
(42)
|
(48)
|
(59)
|
(50)
|
(44)
|
230
|
304
|
312
|
308
|
42
|
(32)
|
(32)
|
(21)
|
(76)
|
(75)
|
(81)
|
(109)
|
(77)
|
(83)
|
(63)
|
(53)
|
(49)
|
(100)
|
(91)
|
(79)
|
(63)
|
(31)
|
(32)
|
(33)
|
(50)
|
(60)
|
(66)
|
(74)
|
(71)
|
(121)
|
(114)
|
(109)
|
(150)
|
(74)
|
|
| Total Other Income |
(6)
|
(13)
|
(31)
|
(19)
|
(9)
|
(11)
|
2
|
9
|
1
|
12
|
(2)
|
0
|
7
|
(2)
|
11
|
3
|
3
|
5
|
(7)
|
5
|
22
|
31
|
12
|
(2)
|
(38)
|
(82)
|
(54)
|
(63)
|
(56)
|
(23)
|
(17)
|
11
|
0
|
8
|
(3)
|
(19)
|
18
|
25
|
26
|
42
|
57
|
59
|
86
|
86
|
78
|
86
|
91
|
113
|
129
|
106
|
73
|
63
|
41
|
70
|
116
|
133
|
207
|
226
|
222
|
263
|
285
|
298
|
332
|
325
|
341
|
326
|
382
|
387
|
432
|
449
|
409
|
374
|
384
|
357
|
362
|
381
|
325
|
310
|
275
|
263
|
261
|
|
| Pre-Tax Income |
611
N/A
|
830
+36%
|
854
+3%
|
949
+11%
|
1 079
+14%
|
1 098
+2%
|
1 388
+26%
|
1 542
+11%
|
1 669
+8%
|
1 876
+12%
|
1 954
+4%
|
1 927
-1%
|
1 445
-25%
|
1 119
-23%
|
1 108
-1%
|
1 370
+24%
|
2 044
+49%
|
2 585
+26%
|
2 906
+12%
|
3 056
+5%
|
3 085
+1%
|
3 088
+0%
|
3 041
-2%
|
3 028
0%
|
2 774
-8%
|
2 568
-7%
|
2 337
-9%
|
2 014
-14%
|
2 140
+6%
|
2 243
+5%
|
2 154
-4%
|
2 236
+4%
|
2 248
+1%
|
1 886
-16%
|
1 966
+4%
|
1 852
-6%
|
1 765
-5%
|
1 738
-2%
|
1 495
-14%
|
1 360
-9%
|
1 174
-14%
|
1 201
+2%
|
997
-17%
|
904
-9%
|
863
-5%
|
750
-13%
|
891
+19%
|
1 076
+21%
|
1 022
-5%
|
989
-3%
|
875
-12%
|
863
-1%
|
1 266
+47%
|
1 751
+38%
|
2 266
+29%
|
2 580
+14%
|
2 726
+6%
|
2 441
-10%
|
2 509
+3%
|
2 758
+10%
|
2 888
+5%
|
3 122
+8%
|
3 423
+10%
|
3 976
+16%
|
4 924
+24%
|
6 098
+24%
|
5 992
-2%
|
5 969
0%
|
5 515
-8%
|
4 114
-25%
|
4 043
-2%
|
3 721
-8%
|
3 086
-17%
|
3 676
+19%
|
3 847
+5%
|
3 330
-13%
|
3 614
+9%
|
3 760
+4%
|
3 345
-11%
|
3 586
+7%
|
3 512
-2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(138)
|
(190)
|
(207)
|
(225)
|
(283)
|
(293)
|
(405)
|
(450)
|
(478)
|
(532)
|
(526)
|
(534)
|
(346)
|
(241)
|
(76)
|
(122)
|
(366)
|
(550)
|
(723)
|
(786)
|
(807)
|
(794)
|
(853)
|
(839)
|
(777)
|
(722)
|
(693)
|
(601)
|
(625)
|
(655)
|
(574)
|
(630)
|
(611)
|
(558)
|
(650)
|
(574)
|
(541)
|
(387)
|
(300)
|
(313)
|
(305)
|
(385)
|
(341)
|
(301)
|
(321)
|
(332)
|
(312)
|
(369)
|
(264)
|
(190)
|
(263)
|
(339)
|
(510)
|
(635)
|
(691)
|
(757)
|
(696)
|
(729)
|
(744)
|
(680)
|
(700)
|
(700)
|
(645)
|
(858)
|
(1 224)
|
(1 567)
|
(1 491)
|
(1 521)
|
(1 463)
|
(1 004)
|
(1 141)
|
(966)
|
(572)
|
(763)
|
(707)
|
(442)
|
(702)
|
(688)
|
(655)
|
(861)
|
(763)
|
|
| Income from Continuing Operations |
474
|
638
|
644
|
721
|
796
|
804
|
983
|
1 091
|
1 191
|
1 344
|
1 428
|
1 394
|
1 099
|
877
|
1 031
|
1 247
|
1 678
|
2 035
|
2 183
|
2 270
|
2 279
|
2 294
|
2 189
|
2 190
|
1 997
|
1 848
|
1 645
|
1 414
|
1 514
|
1 588
|
1 580
|
1 606
|
1 638
|
1 328
|
1 316
|
1 278
|
1 224
|
1 352
|
1 196
|
1 047
|
869
|
815
|
656
|
605
|
541
|
420
|
579
|
705
|
758
|
797
|
611
|
524
|
756
|
1 116
|
1 575
|
1 823
|
2 030
|
1 712
|
1 764
|
2 077
|
2 188
|
2 423
|
2 778
|
3 118
|
3 700
|
4 531
|
4 501
|
4 448
|
4 052
|
3 110
|
2 901
|
2 755
|
2 514
|
2 913
|
3 140
|
2 888
|
2 912
|
3 071
|
2 690
|
2 724
|
2 748
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
(2)
|
(6)
|
(13)
|
(114)
|
(220)
|
(336)
|
(445)
|
(435)
|
(345)
|
(259)
|
(271)
|
(335)
|
(454)
|
(565)
|
(609)
|
(626)
|
(654)
|
(672)
|
(695)
|
(729)
|
(681)
|
(648)
|
(582)
|
(488)
|
(486)
|
(474)
|
(443)
|
(440)
|
(432)
|
(333)
|
(337)
|
(260)
|
(162)
|
(137)
|
(30)
|
8
|
29
|
33
|
38
|
42
|
30
|
27
|
17
|
8
|
13
|
15
|
18
|
29
|
29
|
23
|
23
|
13
|
6
|
4
|
3
|
2
|
5
|
11
|
16
|
19
|
13
|
5
|
(3)
|
(9)
|
(10)
|
(6)
|
(6)
|
(5)
|
(7)
|
(9)
|
(9)
|
(8)
|
(6)
|
(3)
|
(2)
|
(3)
|
(2)
|
|
| Net Income (Common) |
474
N/A
|
638
+35%
|
644
+1%
|
721
+12%
|
794
+10%
|
798
+1%
|
970
+22%
|
977
+1%
|
971
-1%
|
1 008
+4%
|
984
-2%
|
961
-2%
|
753
-22%
|
621
-18%
|
762
+23%
|
913
+20%
|
1 224
+34%
|
1 469
+20%
|
1 573
+7%
|
1 643
+4%
|
1 624
-1%
|
1 621
0%
|
1 492
-8%
|
1 459
-2%
|
1 317
-10%
|
1 199
-9%
|
1 063
-11%
|
927
-13%
|
1 028
+11%
|
1 115
+8%
|
1 138
+2%
|
1 166
+2%
|
1 206
+3%
|
995
-17%
|
979
-2%
|
1 018
+4%
|
1 062
+4%
|
1 215
+14%
|
1 166
-4%
|
1 055
-10%
|
898
-15%
|
848
-6%
|
694
-18%
|
646
-7%
|
571
-12%
|
446
-22%
|
596
+34%
|
714
+20%
|
771
+8%
|
813
+5%
|
629
-23%
|
553
-12%
|
785
+42%
|
1 139
+45%
|
1 597
+40%
|
1 837
+15%
|
2 035
+11%
|
1 716
-16%
|
1 768
+3%
|
2 080
+18%
|
2 194
+5%
|
2 434
+11%
|
2 793
+15%
|
3 137
+12%
|
3 713
+18%
|
4 535
+22%
|
4 498
-1%
|
4 439
-1%
|
4 042
-9%
|
3 104
-23%
|
2 896
-7%
|
2 750
-5%
|
2 507
-9%
|
2 904
+16%
|
3 131
+8%
|
2 879
-8%
|
2 906
+1%
|
3 067
+6%
|
2 688
-12%
|
2 722
+1%
|
2 746
+1%
|
|
| EPS (Diluted) |
2.19
N/A
|
2.6
+19%
|
2.92
+12%
|
3.08
+5%
|
3.32
+8%
|
3.02
-9%
|
3.47
+15%
|
3.7
+7%
|
3.58
-3%
|
3.77
+5%
|
3.65
-3%
|
3.57
-2%
|
2.78
-22%
|
2.35
-15%
|
2.88
+23%
|
3.46
+20%
|
4.64
+34%
|
5.17
+11%
|
5.36
+4%
|
5.53
+3%
|
5.55
+0%
|
5.45
-2%
|
5.03
-8%
|
4.87
-3%
|
4.42
-9%
|
4.03
-9%
|
3.59
-11%
|
3.12
-13%
|
3.46
+11%
|
3.75
+8%
|
3.83
+2%
|
3.95
+3%
|
4.05
+3%
|
3.35
-17%
|
3.3
-1%
|
3.43
+4%
|
3.56
+4%
|
4.08
+15%
|
3.91
-4%
|
3.57
-9%
|
3.03
-15%
|
2.87
-5%
|
2.35
-18%
|
2.19
-7%
|
1.94
-11%
|
1.52
-22%
|
2.03
+34%
|
2.43
+20%
|
2.62
+8%
|
2.76
+5%
|
2.14
-22%
|
1.89
-12%
|
2.67
+41%
|
3.87
+45%
|
5.43
+40%
|
6.25
+15%
|
6.93
+11%
|
5.82
-16%
|
6.03
+4%
|
7.09
+18%
|
7.46
+5%
|
8.29
+11%
|
9.51
+15%
|
10.67
+12%
|
12.59
+18%
|
15.34
+22%
|
15.29
0%
|
15.03
-2%
|
13.65
-9%
|
10.51
-23%
|
9.87
-6%
|
9.35
-5%
|
8.5
-9%
|
9.85
+16%
|
10.68
+8%
|
9.79
-8%
|
9.87
+1%
|
10.43
+6%
|
9.16
-12%
|
9.27
+1%
|
9.32
+1%
|
|
Switch to:
Switch to:
See Also
Discover More
