Canare Electric Co Ltd
TSE:5819
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
1 370
1 940
|
| Price Target |
|
We'll email you a reminder when the closing price reaches JPY.
Choose the stock you wish to monitor with a price alert.
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Canare Electric Co Ltd
Income Statement
Canare Electric Co Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 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
|
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
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
2
|
1
|
2
|
2
|
3
|
4
|
5
|
4
|
3
|
3
|
2
|
2
|
2
|
0
|
0
|
|
| Revenue |
5 710
N/A
|
5 736
+0%
|
6 030
+5%
|
6 139
+2%
|
6 320
+3%
|
6 503
+3%
|
6 774
+4%
|
6 835
+1%
|
6 735
-1%
|
6 855
+2%
|
7 324
+7%
|
7 583
+4%
|
7 412
-2%
|
7 195
-3%
|
6 783
-6%
|
6 198
-9%
|
5 579
-10%
|
5 226
-6%
|
6 035
+15%
|
6 364
+5%
|
6 641
+4%
|
8 808
+33%
|
8 218
-7%
|
7 923
-4%
|
8 109
+2%
|
8 248
+2%
|
8 281
+0%
|
8 330
+1%
|
8 347
+0%
|
8 347
+0%
|
8 500
+2%
|
8 928
+5%
|
9 413
+5%
|
9 717
+3%
|
9 793
+1%
|
10 061
+3%
|
10 138
+1%
|
10 309
+2%
|
10 636
+3%
|
10 552
-1%
|
10 419
-1%
|
10 538
+1%
|
10 774
+2%
|
10 691
-1%
|
10 656
0%
|
10 562
-1%
|
10 238
-3%
|
10 231
0%
|
10 457
+2%
|
10 622
+2%
|
10 891
+3%
|
11 056
+2%
|
11 372
+3%
|
11 343
0%
|
11 505
+1%
|
11 659
+1%
|
11 429
-2%
|
11 244
-2%
|
10 495
-7%
|
9 976
-5%
|
9 698
-3%
|
9 330
-4%
|
9 695
+4%
|
9 943
+3%
|
10 034
+1%
|
10 353
+3%
|
10 577
+2%
|
10 900
+3%
|
11 168
+2%
|
11 566
+4%
|
11 751
+2%
|
12 076
+3%
|
12 872
+7%
|
12 939
+1%
|
13 016
+1%
|
12 788
-2%
|
12 383
-3%
|
12 550
+1%
|
12 807
+2%
|
13 227
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 601)
|
(3 598)
|
(3 719)
|
(3 724)
|
(3 802)
|
(3 846)
|
(4 081)
|
(4 097)
|
(4 175)
|
(4 243)
|
(4 402)
|
(4 685)
|
(4 576)
|
(4 560)
|
(4 370)
|
(4 068)
|
(3 640)
|
(3 203)
|
(3 730)
|
(3 989)
|
(4 261)
|
(5 634)
|
(5 235)
|
(5 178)
|
(5 362)
|
(5 432)
|
(5 451)
|
(5 404)
|
(5 309)
|
(5 289)
|
(5 360)
|
(5 572)
|
(5 820)
|
(5 931)
|
(5 910)
|
(5 951)
|
(5 874)
|
(5 962)
|
(6 118)
|
(6 089)
|
(6 047)
|
(6 091)
|
(6 167)
|
(6 103)
|
(6 064)
|
(6 017)
|
(5 907)
|
(5 912)
|
(6 073)
|
(6 152)
|
(6 361)
|
(6 509)
|
(6 685)
|
(6 745)
|
(6 840)
|
(6 921)
|
(6 835)
|
(6 713)
|
(6 266)
|
(5 951)
|
(5 789)
|
(5 617)
|
(5 838)
|
(6 022)
|
(6 098)
|
(6 347)
|
(6 535)
|
(6 711)
|
(6 736)
|
(6 815)
|
(6 877)
|
(6 970)
|
(7 461)
|
(7 535)
|
(7 504)
|
(7 308)
|
(7 178)
|
(7 205)
|
(7 309)
|
(7 636)
|
|
| Gross Profit |
2 109
N/A
|
2 138
+1%
|
2 311
+8%
|
2 415
+5%
|
2 519
+4%
|
2 657
+6%
|
2 693
+1%
|
2 738
+2%
|
2 560
-6%
|
2 612
+2%
|
2 922
+12%
|
2 898
-1%
|
2 836
-2%
|
2 635
-7%
|
2 413
-8%
|
2 130
-12%
|
1 939
-9%
|
2 022
+4%
|
2 305
+14%
|
2 375
+3%
|
2 380
+0%
|
3 174
+33%
|
2 983
-6%
|
2 745
-8%
|
2 746
+0%
|
2 816
+3%
|
2 829
+0%
|
2 926
+3%
|
3 038
+4%
|
3 058
+1%
|
3 140
+3%
|
3 356
+7%
|
3 594
+7%
|
3 785
+5%
|
3 883
+3%
|
4 110
+6%
|
4 264
+4%
|
4 347
+2%
|
4 518
+4%
|
4 463
-1%
|
4 373
-2%
|
4 447
+2%
|
4 607
+4%
|
4 588
0%
|
4 592
+0%
|
4 544
-1%
|
4 331
-5%
|
4 319
0%
|
4 384
+1%
|
4 469
+2%
|
4 530
+1%
|
4 546
+0%
|
4 686
+3%
|
4 598
-2%
|
4 666
+1%
|
4 738
+2%
|
4 594
-3%
|
4 531
-1%
|
4 229
-7%
|
4 025
-5%
|
3 909
-3%
|
3 713
-5%
|
3 857
+4%
|
3 921
+2%
|
3 936
+0%
|
4 006
+2%
|
4 042
+1%
|
4 189
+4%
|
4 432
+6%
|
4 751
+7%
|
4 874
+3%
|
5 106
+5%
|
5 412
+6%
|
5 404
0%
|
5 511
+2%
|
5 481
-1%
|
5 205
-5%
|
5 345
+3%
|
5 498
+3%
|
5 591
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 548)
|
(1 525)
|
(1 563)
|
(1 516)
|
(1 521)
|
(1 580)
|
(1 618)
|
(1 665)
|
(1 695)
|
(1 707)
|
(1 818)
|
(1 848)
|
(1 857)
|
(1 797)
|
(1 708)
|
(1 646)
|
(1 556)
|
(1 515)
|
(1 617)
|
(1 611)
|
(1 658)
|
(2 179)
|
(2 085)
|
(2 060)
|
(2 046)
|
(2 064)
|
(2 075)
|
(2 112)
|
(2 164)
|
(2 210)
|
(2 257)
|
(2 363)
|
(2 455)
|
(2 547)
|
(2 596)
|
(2 612)
|
(2 650)
|
(2 640)
|
(2 718)
|
(2 745)
|
(2 775)
|
(2 840)
|
(2 807)
|
(2 793)
|
(2 796)
|
(2 808)
|
(2 823)
|
(2 868)
|
(2 926)
|
(2 972)
|
(3 086)
|
(3 160)
|
(3 224)
|
(3 325)
|
(3 357)
|
(3 400)
|
(3 431)
|
(3 378)
|
(3 236)
|
(3 153)
|
(2 992)
|
(2 913)
|
(2 908)
|
(2 889)
|
(2 926)
|
(2 957)
|
(3 023)
|
(3 149)
|
(3 254)
|
(3 342)
|
(3 478)
|
(3 551)
|
(3 743)
|
(3 820)
|
(3 864)
|
(3 898)
|
(3 816)
|
(3 846)
|
(3 858)
|
(3 883)
|
|
| Selling, General & Administrative |
(1 548)
|
(1 474)
|
(1 563)
|
(1 516)
|
(1 557)
|
(1 580)
|
(1 618)
|
(1 630)
|
(1 695)
|
(1 706)
|
(1 802)
|
(1 847)
|
(1 741)
|
(1 761)
|
(1 356)
|
(1 326)
|
(1 268)
|
(1 242)
|
(1 336)
|
(1 323)
|
(1 386)
|
(1 785)
|
(1 669)
|
(1 654)
|
(1 669)
|
(1 758)
|
(1 882)
|
(2 013)
|
(1 822)
|
(2 210)
|
(2 257)
|
(2 363)
|
(2 082)
|
(2 547)
|
(2 596)
|
(2 612)
|
(2 140)
|
(2 640)
|
(2 718)
|
(2 745)
|
(2 250)
|
(2 803)
|
(2 807)
|
(2 793)
|
(2 252)
|
(2 809)
|
(2 823)
|
(2 868)
|
(2 443)
|
(2 972)
|
(3 086)
|
(3 160)
|
(2 605)
|
(3 325)
|
(3 357)
|
(3 400)
|
(2 796)
|
(3 378)
|
(3 236)
|
(3 153)
|
(2 419)
|
(2 912)
|
(2 908)
|
(2 889)
|
(2 414)
|
(2 957)
|
(3 023)
|
(3 149)
|
(2 648)
|
(3 340)
|
(3 476)
|
(3 549)
|
(3 021)
|
(3 820)
|
(3 864)
|
(3 898)
|
(3 208)
|
(3 843)
|
(3 858)
|
(3 883)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(105)
|
(219)
|
(317)
|
(286)
|
(255)
|
(243)
|
(246)
|
(255)
|
(273)
|
(362)
|
(388)
|
(380)
|
(377)
|
0
|
0
|
0
|
(342)
|
0
|
0
|
0
|
(373)
|
0
|
0
|
0
|
(478)
|
0
|
0
|
0
|
(490)
|
0
|
0
|
0
|
(511)
|
0
|
0
|
0
|
(448)
|
0
|
0
|
0
|
(580)
|
0
|
0
|
0
|
(514)
|
0
|
0
|
0
|
(470)
|
0
|
0
|
0
|
(430)
|
0
|
0
|
0
|
(509)
|
0
|
0
|
0
|
(604)
|
0
|
0
|
0
|
(495)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(24)
|
(35)
|
(33)
|
(32)
|
(31)
|
(35)
|
(33)
|
0
|
(32)
|
(28)
|
(26)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(32)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
(34)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(121)
|
0
|
0
|
0
|
(103)
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
(119)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(51)
|
0
|
0
|
37
|
0
|
0
|
(35)
|
0
|
0
|
(17)
|
0
|
0
|
207
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(306)
|
(193)
|
(100)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(37)
|
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
|
(3)
|
0
|
0
|
|
| Operating Income |
561
N/A
|
614
+9%
|
748
+22%
|
899
+20%
|
998
+11%
|
1 078
+8%
|
1 075
0%
|
1 073
0%
|
865
-19%
|
906
+5%
|
1 104
+22%
|
1 050
-5%
|
979
-7%
|
838
-14%
|
705
-16%
|
484
-31%
|
383
-21%
|
507
+32%
|
688
+36%
|
764
+11%
|
722
-5%
|
996
+38%
|
898
-10%
|
685
-24%
|
700
+2%
|
752
+7%
|
755
+0%
|
814
+8%
|
875
+8%
|
849
-3%
|
883
+4%
|
994
+13%
|
1 139
+15%
|
1 239
+9%
|
1 288
+4%
|
1 498
+16%
|
1 614
+8%
|
1 708
+6%
|
1 801
+5%
|
1 718
-5%
|
1 598
-7%
|
1 607
+1%
|
1 801
+12%
|
1 794
0%
|
1 796
+0%
|
1 736
-3%
|
1 509
-13%
|
1 451
-4%
|
1 458
+0%
|
1 498
+3%
|
1 444
-4%
|
1 387
-4%
|
1 463
+5%
|
1 273
-13%
|
1 309
+3%
|
1 338
+2%
|
1 162
-13%
|
1 154
-1%
|
993
-14%
|
872
-12%
|
917
+5%
|
800
-13%
|
950
+19%
|
1 032
+9%
|
1 010
-2%
|
1 049
+4%
|
1 019
-3%
|
1 041
+2%
|
1 178
+13%
|
1 409
+20%
|
1 396
-1%
|
1 555
+11%
|
1 668
+7%
|
1 585
-5%
|
1 647
+4%
|
1 582
-4%
|
1 389
-12%
|
1 500
+8%
|
1 640
+9%
|
1 708
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
41
|
33
|
144
|
61
|
81
|
16
|
72
|
55
|
34
|
40
|
33
|
109
|
92
|
103
|
113
|
44
|
71
|
68
|
67
|
83
|
99
|
82
|
112
|
124
|
137
|
151
|
201
|
177
|
147
|
116
|
59
|
60
|
75
|
126
|
101
|
103
|
129
|
74
|
62
|
64
|
21
|
24
|
27
|
13
|
28
|
21
|
31
|
34
|
30
|
34
|
30
|
31
|
48
|
47
|
65
|
66
|
66
|
49
|
53
|
47
|
59
|
173
|
180
|
145
|
136
|
18
|
10
|
75
|
|
| Non-Reccuring Items |
(27)
|
(4)
|
(3)
|
1
|
(104)
|
(108)
|
(108)
|
(3)
|
0
|
15
|
(67)
|
(66)
|
(81)
|
1
|
(3)
|
(2)
|
(2)
|
(9)
|
24
|
23
|
21
|
20
|
21
|
22
|
33
|
23
|
(12)
|
(11)
|
71
|
82
|
82
|
82
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(5)
|
(4)
|
(38)
|
0
|
(34)
|
(34)
|
(0)
|
(0)
|
(1)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(8)
|
(8)
|
(90)
|
(90)
|
(84)
|
(84)
|
(2)
|
(2)
|
(1)
|
0
|
(5)
|
(4)
|
(4)
|
(4)
|
(0)
|
(0)
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(3)
|
0
|
(40)
|
(40)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
1
|
1
|
2
|
1
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
1
|
0
|
14
|
16
|
16
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
|
| Total Other Income |
5
|
15
|
(78)
|
(110)
|
(137)
|
(95)
|
(68)
|
(61)
|
(22)
|
18
|
(110)
|
11
|
13
|
126
|
3
|
2
|
3
|
8
|
12
|
12
|
15
|
21
|
17
|
15
|
10
|
10
|
12
|
9
|
3
|
4
|
11
|
11
|
5
|
24
|
13
|
13
|
13
|
6
|
6
|
4
|
7
|
7
|
11
|
10
|
10
|
9
|
10
|
11
|
3
|
8
|
9
|
9
|
5
|
9
|
9
|
10
|
5
|
10
|
7
|
12
|
40
|
42
|
54
|
50
|
14
|
22
|
14
|
21
|
18
|
24
|
19
|
4
|
4
|
20
|
9
|
12
|
4
|
9
|
4
|
4
|
|
| Pre-Tax Income |
539
N/A
|
625
+16%
|
667
+7%
|
790
+18%
|
758
-4%
|
875
+16%
|
899
+3%
|
1 010
+12%
|
843
-17%
|
938
+11%
|
928
-1%
|
995
+7%
|
952
-4%
|
999
+5%
|
850
-15%
|
547
-36%
|
467
-15%
|
523
+12%
|
796
+52%
|
855
+7%
|
793
-7%
|
1 077
+36%
|
971
-10%
|
832
-14%
|
836
+0%
|
888
+6%
|
867
-2%
|
855
-1%
|
1 020
+19%
|
1 003
-2%
|
1 043
+4%
|
1 171
+12%
|
1 242
+6%
|
1 345
+8%
|
1 413
+5%
|
1 634
+16%
|
1 762
+8%
|
1 863
+6%
|
2 002
+7%
|
1 896
-5%
|
1 714
-10%
|
1 730
+1%
|
1 837
+6%
|
1 830
0%
|
1 881
+3%
|
1 871
-1%
|
1 620
-13%
|
1 565
-3%
|
1 588
+1%
|
1 578
-1%
|
1 513
-4%
|
1 457
-4%
|
1 480
+2%
|
1 298
-12%
|
1 255
-3%
|
1 270
+1%
|
1 109
-13%
|
1 101
-1%
|
1 030
-6%
|
916
-11%
|
985
+8%
|
875
-11%
|
1 028
+17%
|
1 110
+8%
|
1 070
-4%
|
1 114
+4%
|
1 100
-1%
|
1 128
+3%
|
1 261
+12%
|
1 483
+18%
|
1 481
0%
|
1 623
+10%
|
1 748
+8%
|
1 777
+2%
|
1 837
+3%
|
1 740
-5%
|
1 526
-12%
|
1 526
+0%
|
1 614
+6%
|
1 746
+8%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(204)
|
(236)
|
(232)
|
(282)
|
(310)
|
(371)
|
(374)
|
(362)
|
(294)
|
(328)
|
(376)
|
(407)
|
(392)
|
(364)
|
(301)
|
(203)
|
(168)
|
(174)
|
(250)
|
(286)
|
(268)
|
(377)
|
(347)
|
(291)
|
(281)
|
(314)
|
(309)
|
(326)
|
(433)
|
(426)
|
(438)
|
(464)
|
(463)
|
(460)
|
(475)
|
(554)
|
(603)
|
(646)
|
(699)
|
(644)
|
(541)
|
(529)
|
(535)
|
(556)
|
(617)
|
(605)
|
(548)
|
(515)
|
(501)
|
(501)
|
(477)
|
(454)
|
(452)
|
(414)
|
(402)
|
(410)
|
(370)
|
(347)
|
(328)
|
(285)
|
(306)
|
(290)
|
(334)
|
(360)
|
(388)
|
(408)
|
(416)
|
(420)
|
(392)
|
(423)
|
(410)
|
(444)
|
(559)
|
(606)
|
(664)
|
(583)
|
(486)
|
(442)
|
(430)
|
(543)
|
|
| Income from Continuing Operations |
335
|
389
|
436
|
508
|
447
|
504
|
525
|
648
|
549
|
610
|
551
|
588
|
559
|
634
|
549
|
344
|
299
|
350
|
547
|
569
|
525
|
700
|
624
|
541
|
555
|
573
|
558
|
529
|
587
|
577
|
606
|
708
|
779
|
885
|
938
|
1 080
|
1 159
|
1 217
|
1 303
|
1 252
|
1 173
|
1 201
|
1 301
|
1 274
|
1 263
|
1 266
|
1 072
|
1 050
|
1 087
|
1 077
|
1 036
|
1 003
|
1 029
|
884
|
853
|
860
|
739
|
754
|
702
|
631
|
679
|
585
|
695
|
750
|
681
|
706
|
684
|
708
|
869
|
1 060
|
1 071
|
1 179
|
1 188
|
1 172
|
1 172
|
1 157
|
1 040
|
1 084
|
1 184
|
1 204
|
|
| Income to Minority Interest |
(2)
|
(3)
|
(2)
|
(1)
|
(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
|
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
|
|
| Net Income (Common) |
333
N/A
|
386
+16%
|
434
+12%
|
507
+17%
|
446
-12%
|
504
+13%
|
525
+4%
|
648
+23%
|
549
-15%
|
610
+11%
|
551
-10%
|
588
+7%
|
559
-5%
|
634
+13%
|
549
-13%
|
344
-37%
|
299
-13%
|
350
+17%
|
547
+56%
|
569
+4%
|
525
-8%
|
700
+33%
|
624
-11%
|
541
-13%
|
555
+3%
|
573
+3%
|
558
-3%
|
529
-5%
|
587
+11%
|
577
-2%
|
606
+5%
|
708
+17%
|
779
+10%
|
885
+14%
|
938
+6%
|
1 080
+15%
|
1 159
+7%
|
1 217
+5%
|
1 303
+7%
|
1 252
-4%
|
1 173
-6%
|
1 201
+2%
|
1 301
+8%
|
1 274
-2%
|
1 263
-1%
|
1 266
+0%
|
1 072
-15%
|
1 050
-2%
|
1 087
+3%
|
1 077
-1%
|
1 036
-4%
|
1 003
-3%
|
1 029
+3%
|
884
-14%
|
853
-4%
|
860
+1%
|
739
-14%
|
754
+2%
|
702
-7%
|
631
-10%
|
679
+8%
|
585
-14%
|
695
+19%
|
750
+8%
|
681
-9%
|
706
+4%
|
684
-3%
|
708
+4%
|
869
+23%
|
1 060
+22%
|
1 071
+1%
|
1 179
+10%
|
1 188
+1%
|
1 172
-1%
|
1 172
+0%
|
1 157
-1%
|
1 040
-10%
|
1 084
+4%
|
1 184
+9%
|
1 204
+2%
|
|
| EPS (Diluted) |
47.54
N/A
|
54.4
+14%
|
61.98
+14%
|
72.37
+17%
|
62.87
-13%
|
71.97
+14%
|
75
+4%
|
91.25
+22%
|
78.44
-14%
|
87.11
+11%
|
77.64
-11%
|
84.01
+8%
|
79.91
-5%
|
90.62
+13%
|
81.91
-10%
|
51.34
-37%
|
44.01
-14%
|
52.2
+19%
|
81.58
+56%
|
84.95
+4%
|
75
-12%
|
104.52
+39%
|
93.14
-11%
|
80.74
-13%
|
79.28
-2%
|
85.53
+8%
|
83.29
-3%
|
78.92
-5%
|
83.85
+6%
|
86.11
+3%
|
90.4
+5%
|
105.59
+17%
|
111.28
+5%
|
132.05
+19%
|
140.05
+6%
|
161.23
+15%
|
165.57
+3%
|
181.64
+10%
|
194.49
+7%
|
186.83
-4%
|
173.8
-7%
|
179.31
+3%
|
194.2
+8%
|
190.13
-2%
|
187.19
-2%
|
188.98
+1%
|
160
-15%
|
156.7
-2%
|
160.98
+3%
|
160.68
0%
|
154.59
-4%
|
149.7
-3%
|
152.39
+2%
|
130.98
-14%
|
126.35
-4%
|
127.46
+1%
|
109.52
-14%
|
111.72
+2%
|
103.96
-7%
|
93.54
-10%
|
100.67
+8%
|
86.65
-14%
|
102.92
+19%
|
111.06
+8%
|
100.96
-9%
|
104.64
+4%
|
101.31
-3%
|
104.95
+4%
|
128.74
+23%
|
157
+22%
|
158.12
+1%
|
173.41
+10%
|
175.26
+1%
|
172.3
-2%
|
172.1
0%
|
169.65
-1%
|
152.64
-10%
|
159.03
+4%
|
173.2
+9%
|
175.93
+2%
|
|