Chino Corp
TSE:6850
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 |
801.1636
1 453
|
| 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
Chino Corp
Income Statement
Chino Corp
| 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
|
1
|
0
|
0
|
2
|
0
|
0
|
4
|
7
|
10
|
12
|
11
|
11
|
10
|
11
|
11
|
12
|
12
|
12
|
14
|
14
|
14
|
16
|
14
|
15
|
14
|
14
|
16
|
16
|
18
|
17
|
17
|
16
|
16
|
15
|
15
|
14
|
13
|
11
|
10
|
10
|
10
|
10
|
11
|
11
|
10
|
9
|
9
|
10
|
10
|
10
|
10
|
9
|
8
|
8
|
7
|
6
|
7
|
7
|
8
|
9
|
9
|
9
|
10
|
10
|
13
|
14
|
0
|
0
|
|
| Revenue |
12 659
N/A
|
13 071
+3%
|
13 266
+1%
|
12 929
-3%
|
12 801
-1%
|
13 296
+4%
|
13 636
+3%
|
13 764
+1%
|
13 959
+1%
|
13 712
-2%
|
14 316
+4%
|
13 826
-3%
|
13 939
+1%
|
13 507
-3%
|
13 006
-4%
|
11 440
-12%
|
9 791
-14%
|
9 073
-7%
|
9 567
+5%
|
10 512
+10%
|
11 151
+6%
|
16 374
+47%
|
17 333
+6%
|
17 896
+3%
|
18 312
+2%
|
18 213
-1%
|
17 937
-2%
|
17 212
-4%
|
16 852
-2%
|
17 435
+3%
|
17 254
-1%
|
17 396
+1%
|
17 551
+1%
|
16 785
-4%
|
16 762
0%
|
17 410
+4%
|
18 008
+3%
|
19 677
+9%
|
20 243
+3%
|
20 686
+2%
|
20 560
-1%
|
19 496
-5%
|
18 915
-3%
|
18 050
-5%
|
18 187
+1%
|
18 570
+2%
|
18 808
+1%
|
19 733
+5%
|
19 638
0%
|
20 745
+6%
|
21 669
+4%
|
21 651
0%
|
22 080
+2%
|
22 000
0%
|
21 566
-2%
|
21 137
-2%
|
20 717
-2%
|
20 582
-1%
|
20 448
-1%
|
20 806
+2%
|
20 999
+1%
|
21 081
+0%
|
21 280
+1%
|
21 478
+1%
|
21 562
+0%
|
21 908
+2%
|
22 416
+2%
|
22 470
+0%
|
23 448
+4%
|
23 793
+1%
|
24 444
+3%
|
25 520
+4%
|
26 526
+4%
|
27 425
+3%
|
27 703
+1%
|
28 591
+3%
|
27 992
-2%
|
29 329
+5%
|
30 439
+4%
|
30 350
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(8 762)
|
(9 001)
|
(9 089)
|
(8 897)
|
(8 732)
|
(9 297)
|
(9 576)
|
(9 760)
|
(9 729)
|
(9 470)
|
(9 881)
|
(9 678)
|
(9 878)
|
(9 613)
|
(9 310)
|
(8 350)
|
(7 269)
|
(6 591)
|
(6 708)
|
(7 144)
|
(7 574)
|
(11 181)
|
(11 806)
|
(12 222)
|
(12 455)
|
(12 549)
|
(12 512)
|
(12 185)
|
(11 971)
|
(12 386)
|
(12 189)
|
(12 240)
|
(12 369)
|
(11 527)
|
(11 519)
|
(11 926)
|
(12 567)
|
(13 976)
|
(14 530)
|
(14 916)
|
(14 672)
|
(13 788)
|
(13 253)
|
(12 399)
|
(12 572)
|
(12 830)
|
(12 936)
|
(13 692)
|
(13 401)
|
(14 167)
|
(14 843)
|
(14 721)
|
(14 921)
|
(14 820)
|
(14 532)
|
(14 347)
|
(14 237)
|
(14 228)
|
(14 208)
|
(14 591)
|
(14 834)
|
(14 717)
|
(14 697)
|
(14 681)
|
(14 542)
|
(14 832)
|
(15 220)
|
(15 113)
|
(15 801)
|
(15 924)
|
(16 301)
|
(17 176)
|
(18 092)
|
(19 034)
|
(19 231)
|
(19 810)
|
(19 283)
|
(19 962)
|
(21 047)
|
(21 106)
|
|
| Gross Profit |
3 897
N/A
|
4 070
+4%
|
4 177
+3%
|
4 032
-3%
|
4 069
+1%
|
3 999
-2%
|
4 060
+2%
|
4 003
-1%
|
4 230
+6%
|
4 242
+0%
|
4 435
+5%
|
4 148
-6%
|
4 061
-2%
|
3 895
-4%
|
3 696
-5%
|
3 090
-16%
|
2 522
-18%
|
2 482
-2%
|
2 859
+15%
|
3 369
+18%
|
3 577
+6%
|
5 193
+45%
|
5 528
+6%
|
5 673
+3%
|
5 857
+3%
|
5 664
-3%
|
5 425
-4%
|
5 027
-7%
|
4 881
-3%
|
5 050
+3%
|
5 065
+0%
|
5 156
+2%
|
5 182
+1%
|
5 258
+1%
|
5 244
0%
|
5 484
+5%
|
5 442
-1%
|
5 702
+5%
|
5 713
+0%
|
5 769
+1%
|
5 887
+2%
|
5 708
-3%
|
5 662
-1%
|
5 651
0%
|
5 615
-1%
|
5 740
+2%
|
5 872
+2%
|
6 041
+3%
|
6 237
+3%
|
6 578
+5%
|
6 825
+4%
|
6 931
+2%
|
7 159
+3%
|
7 179
+0%
|
7 034
-2%
|
6 790
-3%
|
6 480
-5%
|
6 355
-2%
|
6 239
-2%
|
6 215
0%
|
6 165
-1%
|
6 364
+3%
|
6 583
+3%
|
6 796
+3%
|
7 019
+3%
|
7 076
+1%
|
7 196
+2%
|
7 357
+2%
|
7 647
+4%
|
7 869
+3%
|
8 143
+3%
|
8 344
+2%
|
8 434
+1%
|
8 391
-1%
|
8 472
+1%
|
8 781
+4%
|
8 709
-1%
|
9 367
+8%
|
9 392
+0%
|
9 244
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 932)
|
(3 025)
|
(3 101)
|
(3 192)
|
(3 221)
|
(3 275)
|
(3 298)
|
(3 315)
|
(3 391)
|
(3 407)
|
(3 467)
|
(3 421)
|
(3 433)
|
(3 460)
|
(3 406)
|
(3 306)
|
(3 178)
|
(3 151)
|
(3 174)
|
(3 228)
|
(3 283)
|
(4 419)
|
(4 491)
|
(4 626)
|
(4 743)
|
(4 859)
|
(4 826)
|
(4 687)
|
(4 603)
|
(4 620)
|
(4 666)
|
(4 777)
|
(4 890)
|
(4 893)
|
(4 921)
|
(4 955)
|
(4 938)
|
(5 109)
|
(5 214)
|
(5 240)
|
(5 284)
|
(5 083)
|
(5 105)
|
(5 085)
|
(5 042)
|
(5 173)
|
(5 204)
|
(5 264)
|
(5 191)
|
(5 275)
|
(5 316)
|
(5 367)
|
(5 419)
|
(5 461)
|
(5 469)
|
(5 502)
|
(5 444)
|
(5 328)
|
(5 322)
|
(5 204)
|
(5 202)
|
(5 228)
|
(5 263)
|
(5 372)
|
(5 374)
|
(5 577)
|
(5 622)
|
(5 707)
|
(5 806)
|
(5 851)
|
(5 891)
|
(5 951)
|
(6 146)
|
(6 218)
|
(6 318)
|
(6 456)
|
(6 474)
|
(6 488)
|
(6 522)
|
(6 516)
|
|
| Selling, General & Administrative |
(2 932)
|
(2 996)
|
(3 101)
|
(3 192)
|
(3 189)
|
(3 275)
|
(3 298)
|
(3 287)
|
(3 391)
|
(3 407)
|
(3 465)
|
(3 421)
|
(3 313)
|
(3 467)
|
(3 049)
|
(3 004)
|
(2 937)
|
(2 962)
|
(2 977)
|
(3 014)
|
(3 055)
|
(4 006)
|
(4 161)
|
(4 252)
|
(4 297)
|
(4 242)
|
(4 352)
|
(4 253)
|
(4 218)
|
(4 117)
|
(4 285)
|
(4 367)
|
(4 439)
|
(4 184)
|
(4 362)
|
(4 372)
|
(4 353)
|
(4 427)
|
(4 676)
|
(4 734)
|
(4 805)
|
(4 483)
|
(4 605)
|
(4 573)
|
(4 633)
|
(4 532)
|
(4 735)
|
(4 794)
|
(4 729)
|
(4 624)
|
(4 803)
|
(4 831)
|
(4 876)
|
(4 701)
|
(4 908)
|
(4 904)
|
(4 825)
|
(4 504)
|
(4 704)
|
(4 630)
|
(4 618)
|
(4 458)
|
(4 620)
|
(4 670)
|
(4 646)
|
(4 629)
|
(4 818)
|
(4 877)
|
(4 946)
|
(4 786)
|
(4 967)
|
(4 992)
|
(5 082)
|
(4 872)
|
(5 130)
|
(5 240)
|
(5 309)
|
(5 176)
|
(5 457)
|
(5 466)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(120)
|
(243)
|
(357)
|
(302)
|
(241)
|
(189)
|
(197)
|
(214)
|
(229)
|
(308)
|
(331)
|
(374)
|
(446)
|
(478)
|
(474)
|
(435)
|
(385)
|
(360)
|
(381)
|
(410)
|
(452)
|
(544)
|
(559)
|
(583)
|
(585)
|
(525)
|
(511)
|
(478)
|
(451)
|
0
|
(396)
|
(408)
|
(408)
|
(461)
|
(469)
|
(469)
|
(463)
|
(466)
|
(497)
|
(522)
|
(543)
|
(552)
|
(549)
|
(586)
|
(607)
|
(616)
|
(618)
|
(574)
|
0
|
(598)
|
(481)
|
(540)
|
(729)
|
(798)
|
(801)
|
(829)
|
(859)
|
(886)
|
(922)
|
(958)
|
(1 062)
|
(1 143)
|
(1 187)
|
(1 214)
|
(1 163)
|
(1 092)
|
(1 062)
|
(1 047)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(105)
|
0
|
0
|
0
|
(139)
|
0
|
0
|
0
|
(143)
|
0
|
0
|
0
|
(166)
|
0
|
0
|
0
|
(157)
|
0
|
0
|
0
|
(190)
|
0
|
0
|
0
|
(180)
|
0
|
0
|
0
|
(186)
|
0
|
0
|
0
|
(208)
|
0
|
0
|
0
|
(208)
|
0
|
0
|
0
|
(171)
|
0
|
0
|
0
|
(149)
|
0
|
0
|
0
|
(179)
|
0
|
0
|
0
|
(201)
|
0
|
0
|
0
|
(219)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(29)
|
0
|
0
|
(33)
|
0
|
0
|
(29)
|
0
|
0
|
(2)
|
0
|
0
|
250
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
(28)
|
(28)
|
(410)
|
(104)
|
(104)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(15)
|
(15)
|
(0)
|
(0)
|
(12)
|
(12)
|
(12)
|
(0)
|
(0)
|
0
|
(584)
|
(0)
|
(162)
|
(162)
|
0
|
(1)
|
(2)
|
0
|
(1)
|
0
|
(1)
|
0
|
(2)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
965
N/A
|
1 045
+8%
|
1 076
+3%
|
840
-22%
|
848
+1%
|
724
-15%
|
762
+5%
|
688
-10%
|
839
+22%
|
835
0%
|
968
+16%
|
727
-25%
|
628
-14%
|
435
-31%
|
290
-33%
|
(216)
N/A
|
(656)
-203%
|
(669)
-2%
|
(315)
+53%
|
141
N/A
|
294
+109%
|
774
+164%
|
1 036
+34%
|
1 047
+1%
|
1 114
+6%
|
805
-28%
|
599
-26%
|
339
-43%
|
278
-18%
|
429
+54%
|
399
-7%
|
379
-5%
|
292
-23%
|
365
+25%
|
323
-12%
|
529
+64%
|
504
-5%
|
593
+18%
|
499
-16%
|
530
+6%
|
603
+14%
|
625
+4%
|
557
-11%
|
566
+2%
|
573
+1%
|
566
-1%
|
668
+18%
|
778
+16%
|
1 046
+34%
|
1 303
+25%
|
1 510
+16%
|
1 564
+4%
|
1 740
+11%
|
1 719
-1%
|
1 565
-9%
|
1 287
-18%
|
1 035
-20%
|
1 026
-1%
|
917
-11%
|
1 011
+10%
|
962
-5%
|
1 136
+18%
|
1 319
+16%
|
1 425
+8%
|
1 645
+15%
|
1 499
-9%
|
1 574
+5%
|
1 650
+5%
|
1 841
+12%
|
2 018
+10%
|
2 252
+12%
|
2 393
+6%
|
2 288
-4%
|
2 173
-5%
|
2 154
-1%
|
2 325
+8%
|
2 235
-4%
|
2 879
+29%
|
2 870
0%
|
2 728
-5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
17
|
19
|
(26)
|
(16)
|
(32)
|
21
|
(13)
|
(47)
|
(47)
|
(38)
|
(20)
|
21
|
(3)
|
37
|
47
|
32
|
145
|
207
|
261
|
400
|
358
|
256
|
193
|
124
|
124
|
159
|
172
|
130
|
83
|
14
|
(42)
|
(67)
|
20
|
46
|
104
|
140
|
48
|
38
|
63
|
52
|
51
|
63
|
45
|
571
|
601
|
617
|
614
|
78
|
43
|
67
|
89
|
112
|
143
|
144
|
231
|
266
|
200
|
158
|
116
|
116
|
473
|
517
|
520
|
405
|
236
|
168
|
80
|
162
|
|
| Non-Reccuring Items |
(17)
|
(200)
|
(208)
|
(207)
|
(12)
|
(2)
|
3
|
(4)
|
7
|
3
|
9
|
(3)
|
(1)
|
(1)
|
2
|
(13)
|
(101)
|
(102)
|
(89)
|
(107)
|
(107)
|
8
|
(0)
|
78
|
76
|
(33)
|
(37)
|
(44)
|
(6)
|
(27)
|
(21)
|
14
|
(21)
|
0
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(104)
|
0
|
0
|
(104)
|
0
|
0
|
(1)
|
(1)
|
(15)
|
0
|
0
|
(15)
|
(12)
|
0
|
0
|
0
|
0
|
556
|
548
|
535
|
556
|
(25)
|
(16)
|
(2)
|
(24)
|
2
|
0
|
(1)
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
2
|
(1)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(2)
|
(5)
|
(6)
|
(15)
|
(86)
|
(85)
|
(84)
|
(80)
|
(12)
|
(9)
|
(9)
|
(6)
|
(5)
|
(7)
|
(16)
|
(4)
|
(5)
|
(18)
|
(16)
|
(49)
|
(48)
|
(34)
|
(27)
|
0
|
(4)
|
(2)
|
(3)
|
(4)
|
22
|
23
|
19
|
15
|
(9)
|
(10)
|
(5)
|
(1)
|
(2)
|
(4)
|
(6)
|
(8)
|
(10)
|
(8)
|
0
|
(1)
|
(0)
|
(0)
|
(2)
|
(3)
|
1
|
(0)
|
(1)
|
(3)
|
(9)
|
(9)
|
(8)
|
(4)
|
1
|
(2)
|
(4)
|
(24)
|
(29)
|
(28)
|
|
| Total Other Income |
(118)
|
(111)
|
(114)
|
(95)
|
(121)
|
(86)
|
(96)
|
(72)
|
(95)
|
(95)
|
(105)
|
(100)
|
(108)
|
(119)
|
(137)
|
(148)
|
(140)
|
(123)
|
(70)
|
(25)
|
(14)
|
(18)
|
(31)
|
(20)
|
1
|
(2)
|
21
|
49
|
42
|
52
|
51
|
22
|
43
|
53
|
30
|
31
|
102
|
155
|
146
|
159
|
79
|
26
|
22
|
4
|
(3)
|
37
|
38
|
41
|
67
|
33
|
27
|
19
|
1
|
(32)
|
(44)
|
(38)
|
(41)
|
40
|
63
|
79
|
90
|
81
|
120
|
111
|
97
|
103
|
85
|
88
|
137
|
132
|
100
|
95
|
43
|
46
|
32
|
80
|
97
|
89
|
90
|
50
|
|
| Pre-Tax Income |
830
N/A
|
734
-12%
|
754
+3%
|
538
-29%
|
715
+33%
|
636
-11%
|
669
+5%
|
612
-8%
|
751
+23%
|
743
-1%
|
872
+17%
|
624
-28%
|
533
-15%
|
330
-38%
|
124
-62%
|
(397)
N/A
|
(934)
-135%
|
(878)
+6%
|
(488)
+44%
|
(44)
+91%
|
120
N/A
|
711
+492%
|
899
+26%
|
1 041
+16%
|
1 104
+6%
|
726
-34%
|
618
-15%
|
367
-41%
|
450
+23%
|
655
+45%
|
685
+5%
|
808
+18%
|
656
-19%
|
671
+2%
|
541
-19%
|
665
+23%
|
714
+7%
|
829
+16%
|
769
-7%
|
785
+2%
|
739
-6%
|
560
-24%
|
534
-5%
|
500
-6%
|
484
-3%
|
645
+33%
|
831
+29%
|
981
+18%
|
1 179
+20%
|
1 374
+17%
|
1 591
+16%
|
1 625
+2%
|
1 772
+9%
|
1 736
-2%
|
1 563
-10%
|
1 816
+16%
|
1 589
-12%
|
1 675
+5%
|
2 140
+28%
|
1 709
-20%
|
1 630
-5%
|
1 839
+13%
|
1 506
-18%
|
1 632
+8%
|
1 881
+15%
|
1 719
-9%
|
1 892
+10%
|
2 004
+6%
|
2 176
+9%
|
2 305
+6%
|
2 459
+7%
|
2 595
+6%
|
2 796
+8%
|
2 733
-2%
|
2 709
-1%
|
2 810
+4%
|
2 566
-9%
|
3 111
+21%
|
3 011
-3%
|
2 912
-3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(355)
|
(298)
|
(299)
|
(188)
|
(267)
|
(199)
|
(212)
|
(199)
|
(271)
|
(289)
|
(323)
|
(238)
|
(205)
|
(126)
|
(55)
|
99
|
290
|
245
|
115
|
(70)
|
(114)
|
(314)
|
(365)
|
(402)
|
(444)
|
(386)
|
(360)
|
(286)
|
(296)
|
(267)
|
(249)
|
(282)
|
(214)
|
(284)
|
(256)
|
(267)
|
(276)
|
(379)
|
(375)
|
(405)
|
(396)
|
(191)
|
(197)
|
(184)
|
(174)
|
(228)
|
(270)
|
(316)
|
(389)
|
(468)
|
(556)
|
(525)
|
(557)
|
(502)
|
(417)
|
(375)
|
(343)
|
(357)
|
(436)
|
(384)
|
(311)
|
(410)
|
(390)
|
(477)
|
(566)
|
(484)
|
(516)
|
(575)
|
(608)
|
(553)
|
(612)
|
(659)
|
(734)
|
(777)
|
(815)
|
(817)
|
(737)
|
(875)
|
(879)
|
(857)
|
|
| Income from Continuing Operations |
475
|
435
|
455
|
350
|
448
|
437
|
457
|
413
|
480
|
454
|
549
|
386
|
329
|
204
|
69
|
(299)
|
(644)
|
(632)
|
(374)
|
(113)
|
6
|
396
|
534
|
639
|
660
|
340
|
258
|
81
|
154
|
387
|
436
|
526
|
442
|
386
|
285
|
398
|
438
|
450
|
394
|
380
|
343
|
369
|
337
|
316
|
310
|
417
|
561
|
665
|
791
|
907
|
1 035
|
1 100
|
1 215
|
1 235
|
1 146
|
1 440
|
1 246
|
1 318
|
1 703
|
1 325
|
1 320
|
1 429
|
1 116
|
1 155
|
1 315
|
1 235
|
1 376
|
1 429
|
1 568
|
1 752
|
1 847
|
1 936
|
2 062
|
1 956
|
1 894
|
1 993
|
1 829
|
2 236
|
2 132
|
2 055
|
|
| Income to Minority Interest |
0
|
0
|
(3)
|
(9)
|
(25)
|
(37)
|
(60)
|
(42)
|
(49)
|
(12)
|
(49)
|
(29)
|
(40)
|
(18)
|
(31)
|
(25)
|
(20)
|
(2)
|
(25)
|
(9)
|
(23)
|
(53)
|
(44)
|
(80)
|
(87)
|
(61)
|
(69)
|
(49)
|
(47)
|
(70)
|
(49)
|
(50)
|
(43)
|
(52)
|
(66)
|
(66)
|
(51)
|
(55)
|
(52)
|
(64)
|
(88)
|
(65)
|
(42)
|
(54)
|
(50)
|
(44)
|
(70)
|
(59)
|
(57)
|
(74)
|
(85)
|
(83)
|
(104)
|
(121)
|
(107)
|
(81)
|
(103)
|
(100)
|
(117)
|
(170)
|
(117)
|
(139)
|
(146)
|
(152)
|
(194)
|
(183)
|
(176)
|
(179)
|
(178)
|
(215)
|
(240)
|
(229)
|
(243)
|
(199)
|
(195)
|
(220)
|
(202)
|
(244)
|
(229)
|
(228)
|
|
| Net Income (Common) |
474
N/A
|
435
-8%
|
448
+3%
|
335
-25%
|
420
+25%
|
396
-6%
|
393
-1%
|
367
-7%
|
431
+18%
|
443
+3%
|
499
+13%
|
354
-29%
|
288
-19%
|
182
-37%
|
37
-80%
|
(324)
N/A
|
(664)
-105%
|
(635)
+4%
|
(399)
+37%
|
(122)
+69%
|
(17)
+86%
|
343
N/A
|
490
+43%
|
559
+14%
|
573
+3%
|
279
-51%
|
189
-32%
|
32
-83%
|
107
+235%
|
318
+196%
|
387
+22%
|
476
+23%
|
399
-16%
|
334
-16%
|
220
-34%
|
332
+51%
|
387
+17%
|
395
+2%
|
343
-13%
|
317
-8%
|
255
-19%
|
303
+19%
|
295
-3%
|
262
-11%
|
260
-1%
|
374
+44%
|
491
+31%
|
606
+23%
|
734
+21%
|
833
+13%
|
950
+14%
|
1 017
+7%
|
1 111
+9%
|
1 114
+0%
|
1 040
-7%
|
1 359
+31%
|
1 143
-16%
|
1 218
+7%
|
1 586
+30%
|
1 155
-27%
|
1 203
+4%
|
1 290
+7%
|
970
-25%
|
1 003
+3%
|
1 120
+12%
|
1 050
-6%
|
1 196
+14%
|
1 246
+4%
|
1 388
+11%
|
1 536
+11%
|
1 607
+5%
|
1 708
+6%
|
1 818
+6%
|
1 756
-3%
|
1 698
-3%
|
1 771
+4%
|
1 626
-8%
|
1 991
+22%
|
1 901
-5%
|
1 826
-4%
|
|
| EPS (Diluted) |
25.79
N/A
|
47.23
+83%
|
49.77
+5%
|
18.84
-62%
|
46.12
+145%
|
44.99
-2%
|
22.37
-50%
|
40.72
+82%
|
48.42
+19%
|
25.26
-48%
|
56.72
+125%
|
40.68
-28%
|
16.66
-59%
|
20.95
+26%
|
4.33
-79%
|
-18.82
N/A
|
-76.31
-305%
|
-73.8
+3%
|
-23.2
+69%
|
-7.08
+69%
|
-0.96
+86%
|
19.96
N/A
|
28.52
+43%
|
32.52
+14%
|
33.39
+3%
|
16.28
-51%
|
11.23
-31%
|
1.9
-83%
|
6.36
+235%
|
18.87
+197%
|
22.83
+21%
|
28.02
+23%
|
23.47
-16%
|
19.65
-16%
|
12.86
-35%
|
19.41
+51%
|
22.6
+16%
|
23.1
+2%
|
19.98
-14%
|
18.44
-8%
|
14.87
-19%
|
17.69
+19%
|
17.22
-3%
|
15.27
-11%
|
15.16
-1%
|
21.81
+44%
|
28.93
+33%
|
35.76
+24%
|
43.3
+21%
|
49.12
+13%
|
56.09
+14%
|
59.99
+7%
|
65.58
+9%
|
65.74
+0%
|
61.36
-7%
|
80.22
+31%
|
67.45
-16%
|
71.89
+7%
|
93.64
+30%
|
68.2
-27%
|
71.02
+4%
|
76.12
+7%
|
57.23
-25%
|
59.22
+3%
|
66.1
+12%
|
61.99
-6%
|
70.6
+14%
|
73.5
+4%
|
81.82
+11%
|
90.59
+11%
|
94.71
+5%
|
100.6
+6%
|
107.04
+6%
|
103.43
-3%
|
99.96
-3%
|
104.18
+4%
|
95.6
-8%
|
117.12
+23%
|
111.77
-5%
|
107.27
-4%
|
|