S
SSI Securities Corp
VN:SSI
SSI Securities Corp
VN:SSI
Price:
28 850
VND
0.52%
Market Closed
Market Cap:
₫71.9T
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
|
SSI Securities Corp
VN:SSI
|
VN |
|
J
|
Japan Data Science Consortium Co Ltd
TSE:4418
|
JP |
|
Alfa Laval AB
OTC:ALFVF
|
SE |
|
Tokyu REIT Inc
TSE:8957
|
JP |
|
KB Home
NYSE:KBH
|
US |
|
Microstrategy Inc
NASDAQ:MSTR
|
US |
|
C
|
Compal Electronics Inc
TWSE:2324
|
TW |
|
E
|
Essar Shipping Ltd
NSE:ESSARSHPNG
|
IN |
Income Statement
Earnings Waterfall
SSI Securities Corp
SSI Securities Corp
Income Statement
SSI Securities Corp
SSI Securities Corp
Currency: VND
| 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 |
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
|
20 505
|
46 605
|
77 501
|
125 206
|
161 811
|
202 318
|
247 219
|
269 222
|
288 440
|
297 711
|
308 281
|
343 581
|
383 308
|
436 223
|
487 492
|
536 541
|
585 464
|
660 593
|
735 817
|
804 177
|
862 056
|
865 527
|
836 344
|
829 431
|
828 583
|
850 781
|
956 385
|
1 029 859
|
1 071 739
|
1 120 895
|
1 069 015
|
1 030 650
|
1 158 697
|
1 308 196
|
1 427 607
|
1 570 439
|
1 561 580
|
1 484 759
|
1 493 458
|
1 505 765
|
1 588 277
|
0
|
0
|
0
|
|
| Revenue |
1 268 766
N/A
|
1 352 447
+7%
|
1 158 629
-14%
|
1 097 564
-5%
|
1 164 736
+6%
|
1 382 044
+19%
|
774 163
-44%
|
731 958
-5%
|
849 542
+16%
|
1 121 526
+32%
|
1 466 693
+31%
|
1 649 061
+12%
|
1 643 481
0%
|
1 503 367
-9%
|
1 285 420
-14%
|
1 149 207
-11%
|
1 008 199
-12%
|
848 043
-16%
|
780 344
-8%
|
766 075
-2%
|
738 263
-4%
|
849 294
+15%
|
851 599
+0%
|
799 409
-6%
|
795 422
0%
|
726 944
-9%
|
936 008
+29%
|
1 250 228
+34%
|
1 490 981
+19%
|
1 564 510
+5%
|
1 420 323
-9%
|
1 450 064
+2%
|
1 404 936
-3%
|
1 547 519
+10%
|
1 756 341
+13%
|
1 882 105
+7%
|
2 237 464
+19%
|
2 445 730
+9%
|
2 550 490
+4%
|
2 596 767
+2%
|
2 500 679
-4%
|
2 898 078
+16%
|
3 378 097
+17%
|
3 578 782
+6%
|
3 820 956
+7%
|
3 672 838
-4%
|
3 356 891
-9%
|
3 232 759
-4%
|
3 209 468
-1%
|
3 234 978
+1%
|
3 470 798
+7%
|
4 027 054
+16%
|
4 095 679
+2%
|
4 366 801
+7%
|
4 927 303
+13%
|
5 366 049
+9%
|
6 194 586
+15%
|
7 443 182
+20%
|
7 945 162
+7%
|
7 808 058
-2%
|
7 407 937
-5%
|
6 335 823
-14%
|
5 817 679
-8%
|
5 868 575
+1%
|
6 461 847
+10%
|
7 157 693
+11%
|
7 641 100
+7%
|
8 268 163
+8%
|
8 355 061
+1%
|
8 529 280
+2%
|
8 710 988
+2%
|
9 396 979
+8%
|
11 545 511
+23%
|
12 930 737
+12%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(255 468)
|
(392 278)
|
(591 567)
|
(857 619)
|
(767 270)
|
(1 072 330)
|
(534 489)
|
(171 033)
|
(205 250)
|
(233 474)
|
(260 341)
|
(455 514)
|
(559 070)
|
(592 326)
|
(779 961)
|
(825 308)
|
(816 131)
|
(656 774)
|
(381 266)
|
(364 786)
|
(378 103)
|
(454 524)
|
(578 575)
|
(485 322)
|
(459 842)
|
(464 594)
|
(449 844)
|
(445 181)
|
(486 334)
|
(508 714)
|
(466 249)
|
(445 438)
|
(380 327)
|
(321 554)
|
(343 743)
|
(367 173)
|
(398 851)
|
(442 359)
|
(469 919)
|
(534 451)
|
(574 726)
|
(700 264)
|
(835 177)
|
(944 445)
|
(994 996)
|
(988 380)
|
(910 040)
|
(817 823)
|
(796 185)
|
(776 873)
|
(784 102)
|
(804 299)
|
(825 366)
|
(884 866)
|
(1 023 629)
|
(1 254 330)
|
(1 483 614)
|
(1 854 759)
|
(2 028 171)
|
(2 008 755)
|
(1 963 391)
|
(1 745 110)
|
(1 570 975)
|
(1 577 787)
|
(1 682 260)
|
(1 752 565)
|
(1 862 383)
|
(1 897 703)
|
(1 800 213)
|
(1 794 760)
|
(1 686 857)
|
(1 675 214)
|
(1 915 866)
|
(2 063 077)
|
|
| Gross Profit |
1 013 299
N/A
|
960 169
-5%
|
567 063
-41%
|
239 946
-58%
|
397 466
+66%
|
309 714
-22%
|
239 674
-23%
|
560 925
+134%
|
644 292
+15%
|
888 052
+38%
|
1 206 351
+36%
|
1 193 546
-1%
|
1 084 409
-9%
|
911 041
-16%
|
505 458
-45%
|
323 897
-36%
|
192 067
-41%
|
191 269
0%
|
399 077
+109%
|
401 289
+1%
|
360 161
-10%
|
394 770
+10%
|
273 024
-31%
|
314 087
+15%
|
335 580
+7%
|
262 350
-22%
|
486 166
+85%
|
805 048
+66%
|
1 004 646
+25%
|
1 055 796
+5%
|
954 072
-10%
|
1 004 625
+5%
|
1 024 609
+2%
|
1 225 965
+20%
|
1 412 598
+15%
|
1 514 932
+7%
|
1 838 613
+21%
|
2 003 371
+9%
|
2 080 570
+4%
|
2 062 316
-1%
|
1 925 953
-7%
|
2 197 814
+14%
|
2 542 921
+16%
|
2 634 338
+4%
|
2 825 960
+7%
|
2 684 458
-5%
|
2 446 851
-9%
|
2 414 935
-1%
|
2 413 283
0%
|
2 458 105
+2%
|
2 686 696
+9%
|
3 222 755
+20%
|
3 270 313
+1%
|
3 481 935
+6%
|
3 903 673
+12%
|
4 111 720
+5%
|
4 710 972
+15%
|
5 588 423
+19%
|
5 916 991
+6%
|
5 799 303
-2%
|
5 444 547
-6%
|
4 590 713
-16%
|
4 246 703
-7%
|
4 290 788
+1%
|
4 779 587
+11%
|
5 405 128
+13%
|
5 778 718
+7%
|
6 370 460
+10%
|
6 554 848
+3%
|
6 734 519
+3%
|
7 024 130
+4%
|
7 721 765
+10%
|
9 629 645
+25%
|
10 867 659
+13%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 097)
|
(1 097)
|
(841)
|
(1 941)
|
(3 901)
|
(762)
|
(5 505)
|
(5 972)
|
(6 280)
|
(6 262)
|
(16 182)
|
(16 389)
|
(15 915)
|
(11 145)
|
(9 798)
|
(16 506)
|
(16 248)
|
(27 939)
|
(27 453)
|
(21 771)
|
(28 066)
|
(17 992)
|
(18 512)
|
(18 707)
|
(13 011)
|
(12 022)
|
(12 548)
|
(12 797)
|
(12 961)
|
(14 760)
|
(185 895)
|
(168 198)
|
(147 660)
|
(133 916)
|
(139 104)
|
(171 114)
|
(174 495)
|
(318 447)
|
(237 594)
|
(211 598)
|
(226 464)
|
(117 220)
|
(244 653)
|
(237 162)
|
(230 921)
|
(219 037)
|
(191 074)
|
(213 932)
|
(217 723)
|
(219 573)
|
(233 127)
|
(277 309)
|
(295 629)
|
(279 855)
|
(259 607)
|
(237 151)
|
(240 194)
|
(268 750)
|
(299 467)
|
(306 535)
|
(339 475)
|
(555 529)
|
(577 295)
|
(589 738)
|
(568 689)
|
(315 712)
|
(388 957)
|
(394 883)
|
(375 760)
|
(264 499)
|
(347 325)
|
(306 550)
|
(257 845)
|
(141 585)
|
|
| Selling, General & Administrative |
(1 098)
|
(1 097)
|
0
|
(1 941)
|
(3 902)
|
(762)
|
(5 506)
|
(5 787)
|
(5 693)
|
(5 405)
|
(8 940)
|
(9 333)
|
(9 021)
|
(10 191)
|
(8 760)
|
(15 468)
|
(15 365)
|
(27 604)
|
(27 117)
|
(21 435)
|
(27 814)
|
(17 657)
|
(18 260)
|
(18 539)
|
(12 760)
|
(11 688)
|
(12 344)
|
(12 303)
|
(12 343)
|
(13 936)
|
(37 505)
|
(68 210)
|
(97 719)
|
(126 811)
|
(134 510)
|
(138 605)
|
(140 713)
|
(135 189)
|
(138 437)
|
(143 692)
|
(141 665)
|
(161 809)
|
(171 032)
|
(159 067)
|
(167 273)
|
(166 173)
|
(176 554)
|
(193 330)
|
(195 560)
|
(183 588)
|
(173 022)
|
(163 663)
|
(168 752)
|
(171 943)
|
(178 470)
|
(202 851)
|
(219 943)
|
(246 898)
|
(261 742)
|
(260 348)
|
(262 082)
|
(266 219)
|
(272 324)
|
(290 460)
|
(295 545)
|
(321 227)
|
(326 416)
|
(299 906)
|
(278 174)
|
(257 220)
|
(227 465)
|
(235 480)
|
(239 004)
|
(219 051)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(186)
|
(587)
|
(857)
|
(7 242)
|
0
|
(6 894)
|
(954)
|
(1 039)
|
0
|
(884)
|
(334)
|
(335)
|
0
|
0
|
(334)
|
(251)
|
0
|
(335)
|
(334)
|
(290)
|
(496)
|
(618)
|
(823)
|
(2 572)
|
0
|
0
|
(7 105)
|
(1 531)
|
(2 861)
|
(4 134)
|
(5 404)
|
(5 285)
|
(5 027)
|
(5 255)
|
(6 220)
|
(5 773)
|
(6 345)
|
(7 278)
|
(7 511)
|
(9 005)
|
(9 700)
|
(9 608)
|
(9 650)
|
(9 781)
|
(10 346)
|
(11 527)
|
(12 213)
|
(13 669)
|
(14 748)
|
(15 940)
|
(18 111)
|
(20 616)
|
(24 036)
|
(27 391)
|
(30 170)
|
(33 493)
|
(35 933)
|
(37 328)
|
(40 480)
|
(41 924)
|
(43 360)
|
(45 194)
|
(44 530)
|
(44 304)
|
(43 604)
|
(42 499)
|
(41 534)
|
|
| Other Operating Expenses |
0
|
0
|
(841)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7 056)
|
0
|
0
|
0
|
(1 038)
|
0
|
0
|
0
|
(336)
|
(252)
|
0
|
0
|
(168)
|
84
|
0
|
86
|
0
|
0
|
0
|
(145 818)
|
(99 988)
|
(49 941)
|
0
|
(3 063)
|
(29 648)
|
(29 648)
|
(177 853)
|
(93 872)
|
(62 880)
|
(79 544)
|
50 808
|
(67 848)
|
(71 749)
|
(56 370)
|
(45 353)
|
(5 515)
|
(10 902)
|
(12 555)
|
(26 334)
|
(50 324)
|
(103 301)
|
(115 350)
|
(95 699)
|
(67 469)
|
(19 552)
|
(4 311)
|
(3 740)
|
(17 109)
|
(22 152)
|
(50 002)
|
(259 139)
|
(271 478)
|
(263 345)
|
(235 815)
|
45 996
|
(20 618)
|
(51 617)
|
(52 391)
|
37 251
|
(75 556)
|
(27 466)
|
23 658
|
118 999
|
|
| Operating Income |
1 012 202
N/A
|
959 072
-5%
|
566 222
-41%
|
238 005
-58%
|
393 565
+65%
|
308 952
-21%
|
234 169
-24%
|
554 953
+137%
|
638 013
+15%
|
881 790
+38%
|
1 190 171
+35%
|
1 177 159
-1%
|
1 068 496
-9%
|
899 896
-16%
|
495 661
-45%
|
307 393
-38%
|
175 821
-43%
|
163 330
-7%
|
371 627
+128%
|
379 520
+2%
|
332 096
-12%
|
376 778
+13%
|
254 514
-32%
|
295 382
+16%
|
322 571
+9%
|
250 327
-22%
|
473 617
+89%
|
792 251
+67%
|
991 686
+25%
|
1 041 036
+5%
|
768 179
-26%
|
836 428
+9%
|
876 950
+5%
|
1 092 048
+25%
|
1 273 495
+17%
|
1 343 818
+6%
|
1 664 116
+24%
|
1 684 924
+1%
|
1 842 974
+9%
|
1 850 716
+0%
|
1 699 488
-8%
|
2 080 593
+22%
|
2 298 267
+10%
|
2 397 176
+4%
|
2 595 040
+8%
|
2 465 421
-5%
|
2 255 778
-9%
|
2 201 004
-2%
|
2 195 560
0%
|
2 238 533
+2%
|
2 453 569
+10%
|
2 945 446
+20%
|
2 974 685
+1%
|
3 202 079
+8%
|
3 644 067
+14%
|
3 874 569
+6%
|
4 470 778
+15%
|
5 319 673
+19%
|
5 617 525
+6%
|
5 492 768
-2%
|
5 105 071
-7%
|
4 035 185
-21%
|
3 669 408
-9%
|
3 701 050
+1%
|
4 210 898
+14%
|
5 089 416
+21%
|
5 389 760
+6%
|
5 975 577
+11%
|
6 179 088
+3%
|
6 470 020
+5%
|
6 676 806
+3%
|
7 415 215
+11%
|
9 371 800
+26%
|
10 726 074
+14%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
2 132
|
6 779
|
(41 558)
|
(10 007)
|
(34 065)
|
(51 365)
|
24 369
|
29 129
|
73 888
|
89 374
|
55 164
|
(7 923)
|
2 736
|
(52 156)
|
(51 962)
|
(24 616)
|
(36 599)
|
58 479
|
94 308
|
110 548
|
106 060
|
134 424
|
134 692
|
129 305
|
114 391
|
(4 346)
|
(26 306)
|
(24 046)
|
14 267
|
19 710
|
15 518
|
(56 143)
|
(42 782)
|
(146 669)
|
(275 587)
|
(337 772)
|
(543 363)
|
(568 595)
|
(550 516)
|
(602 485)
|
(688 279)
|
(815 186)
|
(907 044)
|
(880 109)
|
(898 392)
|
(898 547)
|
(957 969)
|
(1 090 832)
|
(1 139 916)
|
(1 593 266)
|
(1 697 458)
|
(1 637 485)
|
(1 649 622)
|
(1 568 737)
|
(1 717 279)
|
(1 996 037)
|
(2 067 362)
|
(2 011 417)
|
(2 098 582)
|
(2 032 689)
|
(1 935 529)
|
(1 835 510)
|
(1 681 541)
|
(1 726 057)
|
(2 242 340)
|
(2 217 737)
|
(2 450 240)
|
(2 547 704)
|
(2 926 080)
|
(3 029 692)
|
(3 630 028)
|
(4 737 349)
|
(5 658 676)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3 147
|
76 359
|
59 286
|
95 193
|
131 697
|
70 807
|
41 638
|
(44 109)
|
(130 347)
|
0
|
0
|
0
|
1 502
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
516
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9 640
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
706
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1 059
|
0
|
0
|
907
|
1 786
|
1 785
|
0
|
0
|
1
|
5
|
0
|
10
|
49
|
0
|
0
|
0
|
8
|
8
|
8
|
457
|
10 737
|
64 797
|
64 797
|
64 360
|
54 144
|
177
|
333
|
340
|
292
|
664
|
522
|
350
|
354
|
(107)
|
378
|
532
|
0
|
553
|
53
|
110
|
110
|
89
|
60
|
(29)
|
231
|
199
|
(256)
|
(223)
|
(623)
|
(753)
|
(12)
|
(12)
|
128
|
|
| Total Other Income |
297
|
313
|
315
|
164
|
2 860
|
2 932
|
2 950
|
2 837
|
91
|
34
|
33
|
141
|
(525)
|
(519)
|
246
|
317
|
1 056
|
(127)
|
798
|
3 911
|
3 814
|
215
|
4 520
|
33 114
|
33 362
|
7 633
|
6 543
|
(21 108)
|
(21 519)
|
2 883
|
64 858
|
58 328
|
44 361
|
2 981
|
3 171
|
203
|
318
|
2 494
|
2 339
|
2 853
|
2 613
|
1 970
|
2 667
|
981
|
1 346
|
2 039
|
2 411
|
4 226
|
5 920
|
6 615
|
6 357
|
6 278
|
5 781
|
4 741
|
4 433
|
3 938
|
113 875
|
112 212
|
111 598
|
113 057
|
1 650
|
9 938
|
10 081
|
8 501
|
8 312
|
1 260
|
1 345
|
1 458
|
1 679
|
211
|
1 578
|
1 072
|
110
|
5 808
|
|
| Pre-Tax Income |
1 012 500
N/A
|
961 518
-5%
|
573 317
-40%
|
196 610
-66%
|
386 416
+97%
|
277 819
-28%
|
185 752
-33%
|
582 158
+213%
|
667 233
+15%
|
955 712
+43%
|
1 279 577
+34%
|
1 232 463
-4%
|
1 060 047
-14%
|
902 819
-15%
|
443 751
-51%
|
255 747
-42%
|
152 259
-40%
|
126 604
-17%
|
430 903
+240%
|
477 738
+11%
|
446 458
-7%
|
487 259
+9%
|
469 816
-4%
|
522 473
+11%
|
581 337
+11%
|
505 834
-13%
|
548 406
+8%
|
786 475
+43%
|
902 012
+15%
|
927 840
+3%
|
852 752
-8%
|
910 274
+7%
|
865 178
-5%
|
1 053 798
+22%
|
1 129 997
+7%
|
1 068 434
-5%
|
1 326 662
+24%
|
1 144 063
-14%
|
1 276 728
+12%
|
1 303 063
+2%
|
1 100 075
-16%
|
1 405 021
+28%
|
1 550 546
+10%
|
1 555 911
+0%
|
1 780 637
+14%
|
1 623 213
-9%
|
1 359 819
-16%
|
1 247 594
-8%
|
1 110 988
-11%
|
1 105 524
0%
|
867 323
-22%
|
1 254 788
+45%
|
1 343 331
+7%
|
1 557 553
+16%
|
2 079 656
+34%
|
2 161 606
+4%
|
2 589 147
+20%
|
3 365 039
+30%
|
3 718 259
+10%
|
3 507 295
-6%
|
3 074 142
-12%
|
2 109 703
-31%
|
1 844 067
-13%
|
2 028 070
+10%
|
2 493 124
+23%
|
2 848 567
+14%
|
3 173 567
+11%
|
3 526 539
+11%
|
3 632 841
+3%
|
3 543 527
-2%
|
3 647 939
+3%
|
3 786 247
+4%
|
4 634 548
+22%
|
5 082 974
+10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(117 034)
|
(97 342)
|
(59 453)
|
(28 242)
|
(40 211)
|
(27 302)
|
(19 318)
|
(69 135)
|
(114 013)
|
(151 632)
|
(235 076)
|
(239 980)
|
(222 335)
|
(213 350)
|
(126 854)
|
(86 722)
|
(45 491)
|
(43 851)
|
(61 068)
|
(43 643)
|
(49 733)
|
(21 766)
|
(29 469)
|
(55 598)
|
(66 707)
|
(88 498)
|
(116 033)
|
(168 889)
|
(190 418)
|
(183 145)
|
(170 541)
|
(182 452)
|
(180 486)
|
(213 938)
|
(211 276)
|
(190 332)
|
(228 571)
|
(199 399)
|
(229 578)
|
(238 283)
|
(183 947)
|
(243 917)
|
(268 009)
|
(275 462)
|
(338 773)
|
(320 276)
|
(273 882)
|
(243 538)
|
(215 923)
|
(198 427)
|
(149 644)
|
(234 448)
|
(248 311)
|
(301 621)
|
(408 964)
|
(422 500)
|
(511 081)
|
(669 971)
|
(740 675)
|
(699 345)
|
(612 423)
|
(412 010)
|
(349 832)
|
(387 789)
|
(479 059)
|
(554 094)
|
(617 591)
|
(689 334)
|
(711 764)
|
(698 418)
|
(723 137)
|
(742 294)
|
(908 993)
|
(976 093)
|
|
| Income from Continuing Operations |
895 465
|
864 176
|
513 864
|
168 369
|
346 207
|
250 517
|
166 435
|
513 024
|
553 221
|
804 080
|
1 044 502
|
992 485
|
837 713
|
689 469
|
316 896
|
169 023
|
106 766
|
82 753
|
369 835
|
434 095
|
396 725
|
465 492
|
440 347
|
466 876
|
514 631
|
417 336
|
432 373
|
617 585
|
711 593
|
744 696
|
682 211
|
727 823
|
684 693
|
839 860
|
918 723
|
878 103
|
1 098 092
|
944 664
|
1 047 150
|
1 064 780
|
916 128
|
1 161 105
|
1 282 537
|
1 280 449
|
1 441 864
|
1 302 937
|
1 085 938
|
1 004 056
|
895 065
|
907 097
|
717 680
|
1 020 340
|
1 095 020
|
1 255 932
|
1 670 692
|
1 739 106
|
2 078 066
|
2 695 068
|
2 977 584
|
2 807 951
|
2 461 719
|
1 697 693
|
1 494 235
|
1 640 281
|
2 014 065
|
2 294 473
|
2 555 976
|
2 837 205
|
2 921 077
|
2 845 109
|
2 924 802
|
3 043 953
|
3 725 555
|
4 106 881
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 357)
|
(882)
|
(960)
|
(4 641)
|
(4 039)
|
(3 624)
|
(3 647)
|
82
|
(396)
|
(1 193)
|
(663)
|
(812)
|
332
|
709
|
416
|
364
|
23
|
135
|
246
|
823
|
1 604
|
1 706
|
1 790
|
1 849
|
2 110
|
2 039
|
2 366
|
2 505
|
2 416
|
748
|
697
|
374
|
485
|
1 993
|
1 806
|
1 732
|
1 594
|
2 104
|
2 324
|
2 596
|
2 526
|
1 441
|
1 192
|
1 057
|
1 133
|
846
|
740
|
1 309
|
891
|
1 627
|
1 726
|
(3 436)
|
(2 539)
|
(1 691)
|
(2 121)
|
2 179
|
1 717
|
(10 086)
|
(10 036)
|
(8 198)
|
(9 188)
|
(790)
|
|
| Net Income (Common) |
895 465
N/A
|
864 176
-3%
|
513 864
-41%
|
168 369
-67%
|
346 207
+106%
|
250 517
-28%
|
166 435
-34%
|
513 024
+208%
|
553 221
+8%
|
804 080
+45%
|
1 044 502
+30%
|
992 485
-5%
|
836 356
-16%
|
688 587
-18%
|
315 936
-54%
|
164 382
-48%
|
102 727
-38%
|
79 129
-23%
|
366 188
+363%
|
434 177
+19%
|
396 329
-9%
|
464 299
+17%
|
439 684
-5%
|
466 063
+6%
|
514 962
+10%
|
418 045
-19%
|
432 788
+4%
|
617 949
+43%
|
711 616
+15%
|
744 830
+5%
|
682 457
-8%
|
728 646
+7%
|
686 297
-6%
|
781 933
+14%
|
860 880
+10%
|
820 319
-5%
|
1 040 569
+27%
|
885 311
-15%
|
988 123
+12%
|
966 574
-2%
|
817 833
-15%
|
1 082 224
+32%
|
1 203 605
+11%
|
1 184 440
-2%
|
1 345 966
+14%
|
1 213 585
-10%
|
996 399
-18%
|
941 201
-6%
|
832 072
-12%
|
845 989
+2%
|
656 791
-22%
|
989 038
+51%
|
1 063 648
+8%
|
1 173 936
+10%
|
1 588 448
+35%
|
1 585 656
0%
|
1 924 692
+21%
|
2 512 949
+31%
|
2 795 358
+11%
|
2 618 360
-6%
|
2 271 711
-13%
|
1 699 320
-25%
|
1 495 961
-12%
|
1 715 850
+15%
|
2 090 531
+22%
|
2 292 781
+10%
|
2 553 855
+11%
|
2 839 384
+11%
|
2 922 794
+3%
|
2 704 221
-7%
|
2 914 766
+8%
|
3 035 755
+4%
|
3 716 367
+22%
|
4 106 090
+10%
|
|
| EPS (Diluted) |
3 109.26
N/A
|
3 000.61
-3%
|
1 566.65
-48%
|
539.64
-66%
|
1 068.54
+98%
|
778
-27%
|
478.26
-39%
|
1 421.11
+197%
|
1 503.31
+6%
|
2 233.55
+49%
|
2 481
+11%
|
2 357.44
-5%
|
1 986.59
-16%
|
1 651.28
-17%
|
750.44
-55%
|
395.14
-47%
|
245.75
-38%
|
189.3
-23%
|
871.87
+361%
|
941.81
+8%
|
859.71
-9%
|
1 108.11
+29%
|
949.64
-14%
|
1 216.87
+28%
|
1 112.22
-9%
|
902.9
-19%
|
934.74
+4%
|
1 298.21
+39%
|
1 523.8
+17%
|
1 605.23
+5%
|
1 452.03
-10%
|
1 472.01
+1%
|
1 429.78
-3%
|
1 429
0%
|
1 793.5
+26%
|
1 624.39
-9%
|
2 123.61
+31%
|
1 022.86
-52%
|
2 016.57
+97%
|
1 972.6
-2%
|
1 669.04
-15%
|
1 225.74
-27%
|
2 407.21
+96%
|
2 368.88
-2%
|
2 697.32
+14%
|
1 264.18
-53%
|
1 686.98
+33%
|
1 593.53
-6%
|
1 411.86
-11%
|
837.55
-41%
|
1 092.93
+30%
|
1 335.64
+22%
|
1 212.56
-9%
|
1 258.79
+4%
|
1 583.59
+26%
|
1 674.47
+6%
|
1 621.75
-3%
|
2 154.33
+33%
|
2 646.47
+23%
|
2 836.23
+7%
|
913.07
-68%
|
1 047.77
+15%
|
996.55
-5%
|
1 151.17
+16%
|
1 394.48
+21%
|
1 120.65
-20%
|
1 368.91
+22%
|
1 513.65
+11%
|
1 728
+14%
|
1 482.15
-14%
|
1 353.25
-9%
|
1 409.11
+4%
|
1 630.63
+16%
|
2 052.66
+26%
|
|
Switch to:
Switch to:
See Also
Discover More
