NEC Corp
TSE:6701

Watchlist Manager
NEC Corp Logo
NEC Corp
TSE:6701
Watchlist
Price: 5 611 JPY -3.84% Market Closed
Market Cap: ¥7.7T
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+14%
5Y
+18%
10Y
+20%
Operating Income
+
3Y
+168%
5Y
+228%
10Y
+212%
Net Income
+
3Y
+78%
5Y
+187%
10Y
+339%

Earnings Waterfall
NEC Corp

Income Statement
NEC Corp

Rotate your device to view
Income Statement
Currency: JPY
Mar-2001 Jun-2001 Sep-2001 Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 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
63 873
60 608
57 032
55 088
46 673
42 689
37 317
32 002
30 218
28 784
27 042
26 866
27 510
25 283
23 646
21 605
18 529
17 259
16 569
16 592
16 422
16 711
0
0
3 853
0
0
3 245
0
0
2 819
0
0
1 762
3 500
5 050
6 614
6 293
6 047
5 706
5 446
5 406
5 423
5 825
5 979
6 797
7 929
8 882
10 036
10 292
10 160
10 048
10 066
10 120
10 281
10 471
10 458
10 739
12 006
10 815
9 677
8 333
5 902
6 066
6 350
6 515
6 667
6 853
6 870
7 616
8 349
8 986
9 844
9 650
9 218
8 808
8 527
8 388
8 458
8 454
8 032
7 620
7 414
7 633
8 001
8 871
9 485
9 775
12 152
0
0
0
0
0
0
Revenue
5 591 122
N/A
5 651 014
+1%
5 542 182
-2%
5 421 802
-2%
5 211 412
-4%
5 143 962
-1%
4 958 175
-4%
4 888 864
-1%
4 848 632
-1%
4 808 080
-1%
4 947 144
+3%
5 067 669
+2%
5 065 310
0%
5 110 157
+1%
5 001 285
-2%
4 942 043
-1%
4 908 637
-1%
4 807 864
-2%
4 824 655
+0%
4 925 695
+2%
4 824 929
-2%
4 949 398
+3%
4 907 443
-1%
4 764 899
-3%
3 294 075
-31%
3 236 731
-2%
3 192 808
-1%
3 186 249
0%
3 180 015
0%
3 076 140
-3%
2 853 363
-7%
2 602 033
-9%
2 479 052
-5%
2 368 128
-4%
2 294 519
-3%
2 189 884
-5%
3 115 424
+42%
3 116 998
+0%
3 089 469
-1%
3 037 753
-2%
3 036 836
0%
2 999 254
-1%
3 041 440
+1%
3 094 463
+2%
3 071 609
-1%
3 080 222
+0%
3 006 904
-2%
2 985 284
-1%
3 043 114
+2%
3 001 669
-1%
2 984 834
-1%
2 961 623
-1%
2 935 517
-1%
2 924 110
0%
2 920 413
0%
2 888 066
-1%
2 824 833
-2%
2 756 242
-2%
2 716 175
-1%
2 664 729
-2%
2 665 035
+0%
2 728 788
+2%
2 751 984
+1%
2 841 848
+3%
2 844 447
+0%
2 874 953
+1%
2 892 860
+1%
2 907 818
+1%
2 913 446
+0%
2 954 339
+1%
3 026 015
+2%
3 054 407
+1%
3 095 234
+1%
3 029 108
-2%
2 961 271
-2%
2 964 056
+0%
2 994 023
+1%
3 058 235
+2%
3 061 798
+0%
3 045 943
-1%
3 014 095
-1%
3 021 823
+0%
3 086 661
+2%
3 186 998
+3%
3 313 018
+4%
3 359 891
+1%
3 406 448
+1%
3 437 035
+1%
3 477 262
+1%
3 461 016
0%
3 415 137
-1%
3 405 795
0%
3 423 431
+1%
3 448 793
+1%
3 506 534
+2%
Gross Profit
Cost of Revenue
(3 981 113)
(4 040 194)
(4 016 303)
(3 989 115)
(3 919 268)
(3 850 900)
(3 655 437)
(3 546 354)
(3 453 010)
(3 451 719)
(3 557 041)
(3 646 988)
(3 622 965)
(3 651 651)
(3 658 235)
(3 627 906)
(3 646 770)
(3 588 052)
(3 566 734)
(3 574 492)
(3 536 002)
(3 497 476)
(3 425 747)
(3 330 012)
(2 260 589)
(2 202 809)
(2 165 179)
(2 155 304)
(2 151 228)
(2 102 087)
(1 984 656)
(1 821 430)
(1 744 009)
(1 665 569)
(1 620 087)
(1 555 954)
(2 199 973)
(2 199 728)
(2 174 603)
(2 132 331)
(2 128 920)
(2 097 976)
(2 117 058)
(2 139 834)
(2 142 243)
(2 153 062)
(2 114 220)
(2 099 591)
(2 128 457)
(2 095 460)
(2 083 390)
(2 073 812)
(2 039 499)
(2 027 805)
(2 032 162)
(2 015 595)
(1 984 748)
(1 951 779)
(1 923 114)
(1 901 629)
(1 909 414)
(1 956 040)
(1 979 353)
(2 038 711)
(2 046 853)
(2 071 233)
(2 083 123)
(2 079 996)
(2 083 517)
(2 107 799)
(2 159 425)
(2 181 336)
(2 207 675)
(2 172 403)
(2 125 721)
(2 125 774)
(2 132 840)
(2 173 748)
(2 170 305)
(2 161 878)
(2 127 682)
(2 140 454)
(2 202 420)
(2 272 998)
(2 354 770)
(2 382 466)
(2 407 181)
(2 429 575)
(2 471 404)
(2 452 343)
(2 409 728)
(2 368 907)
(2 362 875)
(2 362 219)
(2 380 151)
Gross Profit
1 610 009
N/A
1 610 820
+0%
1 525 879
-5%
1 432 687
-6%
1 292 144
-10%
1 293 062
+0%
1 302 738
+1%
1 342 510
+3%
1 395 622
+4%
1 356 361
-3%
1 390 103
+2%
1 420 681
+2%
1 442 345
+2%
1 458 506
+1%
1 343 050
-8%
1 314 137
-2%
1 261 867
-4%
1 203 772
-5%
1 210 182
+1%
1 325 498
+10%
1 288 927
-3%
1 451 922
+13%
1 481 696
+2%
1 434 887
-3%
1 033 486
-28%
1 033 922
+0%
1 027 629
-1%
1 030 945
+0%
1 028 787
0%
974 053
-5%
868 707
-11%
780 603
-10%
735 043
-6%
702 559
-4%
674 432
-4%
633 930
-6%
915 451
+44%
917 270
+0%
914 866
0%
905 422
-1%
907 916
+0%
901 278
-1%
924 382
+3%
954 629
+3%
929 366
-3%
927 160
0%
892 684
-4%
885 693
-1%
914 657
+3%
906 209
-1%
901 444
-1%
887 811
-2%
896 018
+1%
896 305
+0%
888 251
-1%
872 471
-2%
840 085
-4%
804 463
-4%
793 061
-1%
763 100
-4%
755 621
-1%
772 748
+2%
772 631
0%
803 137
+4%
797 594
-1%
803 720
+1%
809 737
+1%
827 822
+2%
829 929
+0%
846 540
+2%
866 590
+2%
873 071
+1%
887 559
+2%
856 705
-3%
835 550
-2%
838 282
+0%
861 183
+3%
884 487
+3%
891 493
+1%
884 065
-1%
886 413
+0%
881 369
-1%
884 241
+0%
914 000
+3%
958 248
+5%
977 425
+2%
999 267
+2%
1 007 460
+1%
1 005 858
0%
1 008 673
+0%
1 005 409
0%
1 036 888
+3%
1 060 556
+2%
1 086 574
+2%
1 126 383
+4%
Operating Income
Operating Expenses
(1 453 813)
(1 457 752)
(1 446 236)
(1 613 520)
(1 706 654)
(1 695 006)
(1 671 962)
(1 461 822)
(1 303 908)
(1 276 065)
(1 244 154)
(1 239 929)
(1 231 261)
(1 242 188)
(1 167 486)
(1 178 480)
(1 105 928)
(1 154 402)
(1 189 975)
(1 312 512)
(1 193 501)
(1 348 175)
(1 413 971)
(1 328 870)
(987 565)
(971 114)
(984 180)
(994 718)
(998 174)
(985 413)
(924 223)
(843 058)
(780 274)
(730 974)
(680 875)
(646 324)
(857 631)
(861 010)
(856 693)
(841 975)
(834 174)
(815 976)
(810 061)
(807 666)
(814 719)
(826 446)
(825 026)
(819 109)
(808 464)
(785 262)
(774 110)
(769 723)
(767 934)
(790 428)
(782 379)
(770 329)
(730 032)
(735 414)
(716 910)
(716 390)
(702 926)
(715 407)
(727 265)
(729 992)
(725 094)
(736 129)
(739 334)
(761 556)
(744 481)
(774 678)
(775 779)
(754 073)
(755 920)
(742 752)
(734 824)
(706 204)
(715 846)
(719 321)
(734 502)
(765 419)
(761 793)
(765 318)
(761 054)
(767 024)
(792 267)
(799 762)
(814 692)
(824 297)
(814 205)
(808 929)
(801 957)
(792 525)
(782 214)
(799 228)
(796 009)
Selling, General & Administrative
(1 243 440)
(1 255 545)
(1 267 276)
(1 269 239)
(1 237 276)
(1 213 067)
(1 185 551)
(1 150 352)
(1 121 136)
(1 112 810)
(1 094 945)
(1 092 575)
(1 109 332)
(1 101 565)
(1 093 273)
(1 085 964)
(802 505)
(1 099 663)
(1 114 458)
(1 245 679)
(852 208)
(1 341 722)
(1 246 605)
(1 328 870)
(987 565)
(960 271)
(984 180)
(909 399)
(989 910)
(723 268)
(676 563)
(691 112)
(576 462)
(552 523)
(458 994)
(513 826)
(686 892)
(730 393)
(768 493)
(798 383)
(677 548)
(815 976)
(810 061)
(807 666)
(667 683)
(826 446)
(825 026)
(819 109)
(670 802)
(785 262)
(774 110)
(769 723)
(639 192)
(766 902)
(759 502)
(748 280)
(725 960)
(714 597)
(698 080)
(690 875)
(698 413)
(700 562)
(710 706)
(720 064)
(729 855)
(733 143)
(736 493)
(736 182)
(743 021)
(742 289)
(745 759)
(746 333)
(752 690)
(746 868)
(739 403)
(732 593)
(732 989)
(743 866)
(755 680)
(765 211)
(762 970)
(772 602)
(777 050)
(788 072)
(793 700)
(798 813)
(806 602)
(812 966)
(814 013)
(802 687)
(795 563)
(783 124)
(777 424)
(777 019)
(775 471)
Research & Development
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(275 348)
0
0
0
(341 293)
0
0
0
0
0
0
(85 319)
(180 020)
(262 145)
(247 660)
(151 946)
(203 812)
(178 451)
(221 881)
(132 498)
(170 739)
0
0
0
(156 626)
0
0
0
(147 036)
0
0
0
(137 662)
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
Other Operating Expenses
(210 373)
(202 207)
(178 960)
(344 281)
(469 378)
(481 939)
(486 411)
(311 470)
(182 772)
(163 255)
(149 209)
(147 354)
(121 929)
(140 623)
(74 213)
(92 516)
(28 075)
(54 739)
(75 517)
(66 833)
0
(6 453)
(167 366)
0
0
(10 843)
0
0
171 756
0
0
0
0
0
0
0
0
(130 617)
(88 200)
(43 592)
0
0
0
0
0
0
0
0
0
0
0
0
(128 742)
(23 526)
(22 877)
(22 049)
(4 072)
(20 817)
(18 830)
(25 515)
(4 513)
(14 845)
(16 559)
(9 928)
4 761
(2 986)
(2 841)
(25 374)
(1 460)
(32 389)
(30 020)
(7 740)
(3 230)
4 116
4 579
26 389
17 143
24 545
21 178
(208)
1 177
7 284
15 996
21 048
1 433
(949)
(8 090)
(11 331)
(192)
(6 242)
(6 394)
(9 401)
(4 790)
(22 209)
(20 538)
Operating Income
156 196
N/A
153 068
-2%
79 643
-48%
(180 833)
N/A
(414 510)
-129%
(401 944)
+3%
(369 224)
+8%
(119 312)
+68%
91 714
N/A
80 296
-12%
145 949
+82%
180 752
+24%
211 084
+17%
216 318
+2%
175 564
-19%
135 657
-23%
155 939
+15%
65 410
-58%
67 946
+4%
38 691
-43%
95 426
+147%
103 747
+9%
67 725
-35%
106 017
+57%
45 921
-57%
62 808
+37%
43 449
-31%
36 227
-17%
30 613
-15%
(11 360)
N/A
(55 516)
-389%
(62 455)
-12%
(45 231)
+28%
(28 415)
+37%
(6 443)
+77%
(12 394)
-92%
57 820
N/A
56 260
-3%
58 173
+3%
63 447
+9%
73 742
+16%
85 302
+16%
114 321
+34%
146 963
+29%
114 647
-22%
100 714
-12%
67 658
-33%
66 584
-2%
106 193
+59%
120 947
+14%
127 334
+5%
118 088
-7%
128 084
+8%
105 877
-17%
105 872
0%
102 142
-4%
110 053
+8%
69 049
-37%
76 151
+10%
46 710
-39%
52 695
+13%
57 341
+9%
45 366
-21%
73 145
+61%
72 500
-1%
67 591
-7%
70 403
+4%
66 266
-6%
85 448
+29%
71 862
-16%
90 811
+26%
118 998
+31%
131 639
+11%
113 953
-13%
100 726
-12%
132 078
+31%
145 337
+10%
165 166
+14%
156 991
-5%
118 646
-24%
124 620
+5%
116 051
-7%
123 187
+6%
146 976
+19%
165 981
+13%
177 663
+7%
184 575
+4%
183 163
-1%
191 653
+5%
199 744
+4%
203 452
+2%
244 363
+20%
278 342
+14%
287 346
+3%
330 374
+15%
Pre-Tax Income
Interest Income Expense
(63 873)
(60 608)
(57 032)
(55 088)
(46 673)
(42 689)
(37 317)
(32 002)
(30 218)
(28 784)
(27 042)
(26 866)
(27 510)
(25 283)
7 325
9 366
(20 018)
(1 744)
(2 860)
12 280
17 853
15 929
30 657
14 541
13 288
(3 156)
(3 466)
4 706
6 506
(9 320)
(20 444)
(19 017)
(3 077)
(20 692)
(24 231)
(29 830)
(44 702)
(30 821)
(30 805)
(25 364)
(13 351)
(6 608)
(1 926)
1 715
11 835
13 279
9 905
11 997
2 202
(2 475)
3 323
9 109
10 392
14 893
8 860
3 626
(7 472)
(11 163)
8 379
10 119
515
56 652
41 247
36 960
8 131
7 577
7 504
6 925
6 750
13 949
11 645
9 970
(2 915)
(3 831)
(4 551)
(3 669)
2 424
2 742
3 920
3 270
5 177
16 271
16 889
16 756
(1 231)
3 900
2 145
(2 051)
(561)
(13 640)
(22 819)
(12 697)
(12 787)
(10 523)
(220)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
(23 028)
0
(28 251)
0
(20 257)
0
0
0
(28 168)
4 344
(10 210)
(15 836)
(21 981)
(16 332)
(14 252)
(12 994)
(9 380)
(35 339)
(36 031)
(36 636)
(10 200)
(14 891)
(19 793)
(21 942)
(19 080)
(10 275)
(7 080)
(4 808)
(55 259)
(59 518)
(54 102)
(58 329)
(36 994)
(31 053)
(42 189)
(37 319)
(42 372)
(42 649)
(31 314)
(30 736)
(22 494)
0
0
0
(18 635)
0
0
0
(10 857)
0
0
0
(8 650)
0
0
0
(27 668)
0
0
0
(4 030)
0
0
0
8 422
0
0
0
16 387
3 683
4 614
0
736
411
(195)
(1 453)
(3 641)
0
0
0
(21 845)
0
0
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
0
107
923
5 419
5 531
4 715
228
7 515
16 308
17 894
10 396
3 414
1 993
2 037
2 648
2 793
3 753
18 626
16 297
15 146
15 981
1 794
3 215
2 537
19 250
18 514
24 503
54 506
37 812
37 834
32 938
0
0
0
0
0
0
0
0
20 065
0
0
0
16 769
0
0
0
12 603
0
0
0
135
0
0
3 141
3 365
0
0
1 499
1 256
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4 170)
20 338
2 228
(1 806)
(28 453)
(60 464)
(50 027)
(17 820)
(16 194)
(13 093)
(13 837)
(12 562)
(14 816)
(14 234)
(14 346)
(5 577)
(5 333)
(3 071)
(10 653)
(12 518)
(15 103)
(16 056)
(13 484)
(16 977)
(14 419)
(21 601)
(23 030)
(22 746)
(28 988)
(24 540)
(27 764)
(36 568)
(29 690)
(28 111)
(24 425)
(19 245)
(17 819)
(13 631)
(12 339)
2 607
(586)
(5 122)
(5 131)
5 640
(5 147)
(382)
(238)
(1 809)
(119)
0
0
175
0
(809)
706
(860)
486
1 042
(642)
(1 717)
2 483
3 315
(2 272)
(3 004)
(1 160)
(1 901)
(10 778)
2 185
(10 119)
(10 988)
(1 437)
(2 440)
(1 953)
(922)
(480)
(3 939)
(1 626)
(1 626)
Pre-Tax Income
92 323
N/A
92 460
+0%
22 611
-76%
(235 921)
N/A
(461 183)
-95%
(444 633)
+4%
(406 541)
+9%
(151 314)
+63%
61 496
N/A
51 512
-16%
118 907
+131%
153 886
+29%
160 546
+4%
191 035
+19%
154 638
-19%
145 023
-6%
115 664
-20%
59 496
-49%
85 424
+44%
53 199
-38%
83 305
+57%
95 567
+15%
27 815
-71%
55 618
+100%
24 827
-55%
32 657
+32%
17 353
-47%
14 330
-17%
22 692
+58%
(54 527)
N/A
(108 331)
-99%
(122 058)
-13%
(60 671)
+50%
(67 338)
-11%
(51 501)
+24%
(72 171)
-40%
(15 687)
+78%
3 814
N/A
22 858
+499%
36 088
+58%
3 301
-91%
20 738
+528%
38 486
+86%
70 534
+83%
69 279
-2%
73 202
+6%
29 348
-60%
38 001
+29%
83 961
+121%
83 945
0%
109 066
+30%
104 974
-4%
96 737
-8%
102 951
+6%
101 101
-2%
93 429
-8%
86 553
-7%
57 300
-34%
79 408
+39%
51 698
-35%
68 058
+32%
108 846
+60%
86 231
-21%
109 867
+27%
86 941
-21%
75 049
-14%
77 907
+4%
73 191
-6%
77 308
+6%
85 811
+11%
101 647
+18%
129 674
+28%
123 969
-4%
110 608
-11%
97 217
-12%
130 908
+35%
157 831
+21%
170 391
+8%
164 226
-4%
121 143
-26%
144 436
+19%
134 845
-7%
142 789
+6%
152 954
+7%
167 671
+10%
171 855
+2%
175 537
+2%
178 222
+2%
185 011
+4%
184 151
0%
179 711
-2%
231 186
+29%
239 771
+4%
275 197
+15%
328 528
+19%
Net Income
Tax Provision
(56 308)
(55 062)
(14 834)
93 480
178 173
170 990
154 786
48 003
(58 714)
(55 324)
(89 049)
(106 713)
(85 870)
(101 922)
(88 692)
(88 548)
(73 111)
(43 667)
(52 207)
(38 274)
(98 643)
(123 280)
(92 442)
(108 092)
(29 395)
(36 052)
(32 407)
(29 726)
(26 216)
(81 942)
(70 137)
(73 348)
(4 677)
834
15 837
22 407
8 796
2 812
(13 351)
(90 141)
(108 194)
(114 058)
(126 812)
(63 557)
(30 526)
(37 934)
(22 510)
(26 042)
(42 366)
(31 878)
(38 312)
(32 997)
(40 812)
(42 240)
(40 849)
(38 775)
(3 359)
10 929
8 359
14 198
(32 834)
(43 859)
(41 479)
(47 406)
(26 784)
(28 063)
(27 614)
(23 383)
(25 378)
(27 491)
(31 583)
(39 196)
(11 250)
(6 861)
(4 004)
(13 030)
4 035
(708)
2 830
13 634
12 267
10 174
7 480
7 575
(36 155)
(36 922)
(38 300)
(41 259)
(20 259)
(18 608)
(17 902)
(33 047)
(55 107)
(65 038)
(85 098)
Income from Continuing Operations
36 015
37 398
7 777
(142 441)
(283 010)
(273 643)
(251 755)
(103 311)
2 782
(3 812)
29 858
47 173
74 676
89 113
65 946
56 475
42 553
15 829
33 217
14 925
(15 338)
(27 713)
(64 627)
(52 474)
(4 568)
(3 395)
(15 054)
(15 396)
(3 524)
(136 469)
(178 468)
(195 406)
(65 348)
(66 504)
(35 664)
(49 764)
(6 891)
6 626
9 507
(54 053)
(104 893)
(93 320)
(88 326)
6 977
38 753
35 268
6 838
11 959
41 595
52 067
70 754
71 977
55 925
60 711
60 252
54 654
83 194
68 229
87 767
65 896
35 224
64 987
44 752
62 461
60 157
46 986
50 293
49 808
51 930
58 320
70 064
90 478
112 719
103 747
93 213
117 878
161 866
169 683
167 056
134 777
156 703
145 019
150 269
160 529
131 516
134 933
137 237
136 963
164 752
165 543
161 809
198 139
184 664
210 159
243 430
Income to Minority Interest
(1 296)
(1 017)
(2 162)
(2 056)
(2 574)
(2 904)
(3 738)
(4 063)
(6 896)
(7 913)
(12 898)
(17 864)
(15 838)
(18 773)
(18 806)
(14 517)
(7 280)
(2 934)
1 180
2 694
13 421
14 160
15 292
13 688
(2 032)
1 263
5 077
4 929
54
7 462
15 135
21 045
12 145
4 002
(987)
(3 809)
(5 627)
(5 705)
(5 965)
(2 410)
(5 374)
(5 104)
(2 961)
(8 268)
(8 319)
(8 450)
(10 552)
(8 069)
(7 853)
(6 949)
1 593
(386)
1 377
1 079
(6 795)
(6 698)
(7 271)
(6 798)
(7 336)
(6 236)
(7 914)
(9 742)
(11 743)
(14 723)
(14 287)
(14 707)
(14 081)
(13 868)
(12 255)
(9 620)
(10 386)
(9 259)
(12 752)
(12 047)
(11 400)
(12 571)
(12 260)
(14 849)
(15 116)
(14 774)
(15 426)
(17 830)
(18 361)
(17 816)
(17 016)
(13 959)
(13 796)
(14 792)
(15 231)
(14 470)
(11 742)
(11 104)
(9 481)
(9 830)
(8 877)
Equity Earnings Affiliates
21 884
20 628
3 162
(10 100)
(23 841)
(29 076)
(25 594)
(23 206)
(20 444)
(19 364)
(27 058)
(23 680)
(17 760)
(9 017)
3 638
37 068
32 591
28 379
30 038
0
9 467
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)
56 603
N/A
54 414
-4%
6 182
-89%
(157 192)
N/A
(312 020)
-98%
(305 623)
+2%
(281 087)
+8%
(130 580)
+54%
(24 558)
+81%
(31 089)
-27%
(10 098)
+68%
5 629
N/A
41 078
+630%
61 323
+49%
50 187
-18%
78 435
+56%
66 974
-15%
40 707
-39%
64 459
+58%
14 408
-78%
11 971
-17%
(3 216)
N/A
(40 855)
-1 170%
(27 564)
+33%
(6 600)
+76%
(2 266)
+66%
(9 977)
-340%
(10 467)
-5%
(3 372)
+68%
(129 083)
-3 728%
(163 429)
-27%
(174 479)
-7%
(53 312)
+69%
(62 613)
-17%
(36 675)
+41%
(53 604)
-46%
(12 518)
+77%
943
N/A
3 573
+279%
(56 432)
N/A
(110 267)
-95%
(98 424)
+11%
(91 287)
+7%
(1 291)
+99%
30 434
N/A
26 818
-12%
(3 714)
N/A
3 890
N/A
33 742
+767%
45 118
+34%
72 347
+60%
71 591
-1%
57 302
-20%
61 790
+8%
53 457
-13%
47 956
-10%
75 923
+58%
61 431
-19%
80 431
+31%
59 660
-26%
27 310
-54%
55 245
+102%
33 009
-40%
47 738
+45%
45 870
-4%
32 279
-30%
36 212
+12%
35 940
-1%
39 675
+10%
48 700
+23%
59 678
+23%
81 219
+36%
99 967
+23%
91 700
-8%
81 813
-11%
105 307
+29%
149 606
+42%
154 834
+3%
151 940
-2%
120 003
-21%
141 277
+18%
127 189
-10%
131 908
+4%
142 713
+8%
114 500
-20%
120 974
+6%
123 441
+2%
122 171
-1%
149 521
+22%
151 073
+1%
150 067
-1%
187 035
+25%
175 183
-6%
200 329
+14%
234 553
+17%
EPS (Diluted)
62.32
N/A
64.42
+3%
7.47
-88%
-190.02
N/A
-377.26
-99%
-343.19
+9%
-339.44
+1%
-158
+53%
-29.7
+81%
-35.53
-20%
-10.76
+70%
6.04
N/A
41.95
+595%
59.02
+41%
47.62
-19%
74.22
+56%
64
-14%
41.92
-35%
55.59
+33%
13.43
-76%
11.56
-14%
-2.87
N/A
-224.47
-7 721%
-148.99
+34%
-5.42
+96%
-13.81
-155%
-49.39
-258%
-10.04
+80%
-15.98
-59%
-679.38
-4 151%
-161.53
+76%
-851.11
-427%
-225.89
+73%
-48.19
+79%
-27.4
+43%
-41.25
-51%
-9.63
+77%
0.72
N/A
2.75
+282%
-43.43
N/A
-84.87
-95%
-75.75
+11%
-70.25
+7%
-0.99
+99%
23.42
N/A
20.64
-12%
-2.86
N/A
2.99
N/A
25.97
+769%
34.73
+34%
55.68
+60%
55.09
-1%
44.1
-20%
47.55
+8%
41.14
-13%
36.9
-10%
58.43
+58%
47.27
-19%
61.9
+31%
45.91
-26%
21.01
-54%
42.51
+102%
25.4
-40%
36.74
+45%
35.3
-4%
24.85
-30%
27.88
+12%
27.66
-1%
30.55
+10%
37.5
+23%
45.96
+23%
62.57
+36%
77
+23%
70.66
-8%
60.77
-14%
77.29
+27%
111.43
+44%
113.65
+2%
111.55
-2%
88.08
-21%
103.71
+18%
93.37
-10%
97
+4%
106.47
+10%
84.9
-20%
90.83
+7%
92.68
+2%
91.7
-1%
112.25
+22%
113.39
+1%
112.64
-1%
140.34
+25%
131.49
-6%
150.31
+14%
175.98
+17%

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 312,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.