Hoshi Iryo-Sanki Co Ltd
TSE:7634
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 |
4 285
5 140
|
| 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
Hoshi Iryo-Sanki Co Ltd
Income Statement
Hoshi Iryo-Sanki 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 |
2
|
0
|
0
|
2
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
2
|
3
|
5
|
8
|
9
|
11
|
12
|
13
|
13
|
12
|
11
|
9
|
8
|
7
|
7
|
6
|
5
|
4
|
4
|
3
|
3
|
4
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
8
|
8
|
12
|
0
|
9
|
9
|
5
|
6
|
6
|
6
|
7
|
8
|
8
|
8
|
7
|
7
|
6
|
6
|
5
|
5
|
5
|
4
|
4
|
4
|
5
|
0
|
0
|
|
| Revenue |
4 678
N/A
|
4 594
-2%
|
4 703
+2%
|
4 651
-1%
|
4 812
+3%
|
4 916
+2%
|
5 012
+2%
|
5 079
+1%
|
5 084
+0%
|
5 199
+2%
|
5 255
+1%
|
5 558
+6%
|
5 655
+2%
|
6 003
+6%
|
5 833
-3%
|
5 860
+0%
|
5 666
-3%
|
5 843
+3%
|
5 920
+1%
|
6 021
+2%
|
6 061
+1%
|
8 228
+36%
|
8 378
+2%
|
8 332
-1%
|
8 303
0%
|
8 642
+4%
|
8 588
-1%
|
8 765
+2%
|
8 795
+0%
|
8 886
+1%
|
8 960
+1%
|
8 927
0%
|
9 028
+1%
|
8 753
-3%
|
8 867
+1%
|
9 017
+2%
|
9 196
+2%
|
9 588
+4%
|
9 723
+1%
|
9 843
+1%
|
9 797
0%
|
10 042
+3%
|
9 966
-1%
|
10 048
+1%
|
10 195
+1%
|
10 134
-1%
|
10 270
+1%
|
10 213
-1%
|
10 255
+0%
|
10 435
+2%
|
10 536
+1%
|
10 694
+1%
|
10 790
+1%
|
10 827
+0%
|
10 795
0%
|
11 014
+2%
|
10 975
0%
|
10 879
-1%
|
10 932
+0%
|
10 963
+0%
|
11 279
+3%
|
11 809
+5%
|
12 123
+3%
|
12 361
+2%
|
12 615
+2%
|
12 772
+1%
|
13 022
+2%
|
13 313
+2%
|
13 544
+2%
|
13 780
+2%
|
13 962
+1%
|
14 253
+2%
|
14 587
+2%
|
14 778
+1%
|
15 034
+2%
|
15 100
+0%
|
15 105
+0%
|
15 102
0%
|
15 243
+1%
|
15 190
0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 093)
|
(1 998)
|
(2 050)
|
(1 904)
|
(1 952)
|
(2 033)
|
(2 054)
|
(2 091)
|
(2 118)
|
(2 261)
|
(2 303)
|
(2 481)
|
(2 535)
|
(2 780)
|
(2 635)
|
(2 667)
|
(2 490)
|
(2 634)
|
(2 647)
|
(2 695)
|
(2 727)
|
(3 749)
|
(3 906)
|
(3 864)
|
(3 799)
|
(4 049)
|
(3 964)
|
(4 159)
|
(4 192)
|
(4 295)
|
(4 391)
|
(4 319)
|
(4 388)
|
(4 151)
|
(4 242)
|
(4 376)
|
(4 492)
|
(4 772)
|
(4 847)
|
(4 897)
|
(4 852)
|
(5 081)
|
(5 027)
|
(5 081)
|
(5 187)
|
(5 078)
|
(5 141)
|
(5 074)
|
(5 080)
|
(5 222)
|
(5 278)
|
(5 383)
|
(5 415)
|
(5 448)
|
(5 354)
|
(5 476)
|
(5 444)
|
(5 344)
|
(5 408)
|
(5 442)
|
(5 646)
|
(6 043)
|
(6 322)
|
(6 414)
|
(6 621)
|
(6 598)
|
(6 664)
|
(6 814)
|
(6 881)
|
(7 067)
|
(7 116)
|
(7 308)
|
(7 487)
|
(7 569)
|
(7 743)
|
(7 731)
|
(7 679)
|
(7 539)
|
(7 583)
|
(7 544)
|
|
| Gross Profit |
2 584
N/A
|
2 596
+0%
|
2 652
+2%
|
2 747
+4%
|
2 861
+4%
|
2 884
+1%
|
2 957
+3%
|
2 988
+1%
|
2 966
-1%
|
2 937
-1%
|
2 952
+1%
|
3 077
+4%
|
3 120
+1%
|
3 223
+3%
|
3 197
-1%
|
3 194
0%
|
3 176
-1%
|
3 209
+1%
|
3 274
+2%
|
3 327
+2%
|
3 334
+0%
|
4 479
+34%
|
4 472
0%
|
4 469
0%
|
4 504
+1%
|
4 594
+2%
|
4 624
+1%
|
4 606
0%
|
4 603
0%
|
4 591
0%
|
4 569
0%
|
4 608
+1%
|
4 640
+1%
|
4 602
-1%
|
4 625
+0%
|
4 641
+0%
|
4 704
+1%
|
4 815
+2%
|
4 876
+1%
|
4 946
+1%
|
4 944
0%
|
4 961
+0%
|
4 939
0%
|
4 967
+1%
|
5 008
+1%
|
5 056
+1%
|
5 129
+1%
|
5 139
+0%
|
5 175
+1%
|
5 212
+1%
|
5 258
+1%
|
5 311
+1%
|
5 375
+1%
|
5 379
+0%
|
5 441
+1%
|
5 538
+2%
|
5 531
0%
|
5 535
+0%
|
5 524
0%
|
5 521
0%
|
5 633
+2%
|
5 766
+2%
|
5 802
+1%
|
5 947
+3%
|
5 994
+1%
|
6 174
+3%
|
6 358
+3%
|
6 499
+2%
|
6 663
+3%
|
6 713
+1%
|
6 846
+2%
|
6 946
+1%
|
7 100
+2%
|
7 210
+2%
|
7 291
+1%
|
7 369
+1%
|
7 426
+1%
|
7 563
+2%
|
7 660
+1%
|
7 645
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 097)
|
(2 072)
|
(2 058)
|
(2 123)
|
(2 181)
|
(2 279)
|
(2 307)
|
(2 315)
|
(2 249)
|
(2 223)
|
(2 230)
|
(2 305)
|
(2 292)
|
(2 332)
|
(2 345)
|
(2 429)
|
(2 453)
|
(2 488)
|
(2 542)
|
(2 576)
|
(2 551)
|
(3 380)
|
(3 379)
|
(3 372)
|
(3 451)
|
(3 470)
|
(3 434)
|
(3 435)
|
(3 427)
|
(3 464)
|
(3 551)
|
(3 549)
|
(3 547)
|
(3 542)
|
(3 524)
|
(3 554)
|
(3 596)
|
(3 631)
|
(3 651)
|
(3 689)
|
(3 720)
|
(3 748)
|
(3 766)
|
(3 783)
|
(3 792)
|
(3 836)
|
(3 887)
|
(3 911)
|
(3 957)
|
(3 963)
|
(3 994)
|
(4 055)
|
(4 079)
|
(4 080)
|
(4 098)
|
(4 134)
|
(4 171)
|
(4 497)
|
(4 577)
|
(4 550)
|
(4 555)
|
(4 325)
|
(4 397)
|
(4 489)
|
(4 535)
|
(4 579)
|
(4 644)
|
(4 711)
|
(4 819)
|
(4 935)
|
(5 002)
|
(5 095)
|
(5 183)
|
(5 248)
|
(5 419)
|
(5 405)
|
(5 488)
|
(5 581)
|
(5 602)
|
(5 680)
|
|
| Selling, General & Administrative |
(2 097)
|
(2 008)
|
(1 994)
|
(2 059)
|
(2 181)
|
(2 279)
|
(2 307)
|
(2 315)
|
(2 249)
|
(2 223)
|
(2 230)
|
(2 305)
|
(2 292)
|
(2 332)
|
(2 345)
|
(2 429)
|
(2 453)
|
(2 488)
|
(2 542)
|
(2 576)
|
(2 551)
|
(3 224)
|
(3 379)
|
(3 372)
|
(3 452)
|
(3 332)
|
(3 434)
|
(3 435)
|
(3 427)
|
(3 338)
|
(3 551)
|
(3 548)
|
(3 547)
|
(3 423)
|
(3 510)
|
(3 554)
|
(3 596)
|
(3 499)
|
(3 652)
|
(3 689)
|
(3 720)
|
(3 604)
|
(3 765)
|
(3 783)
|
(3 792)
|
(3 681)
|
(3 886)
|
(3 911)
|
(3 957)
|
(3 816)
|
(3 994)
|
(4 055)
|
(4 079)
|
(3 918)
|
(4 098)
|
(4 134)
|
(4 171)
|
(4 347)
|
(4 545)
|
(4 550)
|
(4 556)
|
(4 161)
|
(4 397)
|
(4 489)
|
(4 535)
|
(4 384)
|
(4 644)
|
(4 711)
|
(4 819)
|
(4 717)
|
(5 002)
|
(5 095)
|
(5 183)
|
(4 995)
|
(5 419)
|
(5 405)
|
(5 488)
|
(5 317)
|
(5 602)
|
(5 680)
|
|
| Research & Development |
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
|
(24)
|
0
|
0
|
0
|
(50)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(156)
|
0
|
0
|
0
|
(138)
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
(132)
|
0
|
0
|
0
|
(144)
|
0
|
0
|
0
|
(155)
|
0
|
0
|
0
|
(146)
|
0
|
0
|
0
|
(162)
|
0
|
0
|
0
|
(150)
|
0
|
0
|
0
|
(141)
|
0
|
0
|
0
|
(144)
|
0
|
0
|
0
|
(204)
|
0
|
0
|
0
|
(245)
|
0
|
0
|
0
|
(256)
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(64)
|
(64)
|
(64)
|
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
|
(14)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
|
| Operating Income |
487
N/A
|
525
+8%
|
594
+13%
|
624
+5%
|
679
+9%
|
605
-11%
|
650
+7%
|
673
+4%
|
717
+7%
|
714
0%
|
722
+1%
|
772
+7%
|
828
+7%
|
891
+8%
|
853
-4%
|
764
-10%
|
723
-5%
|
721
0%
|
732
+2%
|
751
+3%
|
783
+4%
|
1 099
+40%
|
1 093
-1%
|
1 097
+0%
|
1 053
-4%
|
1 124
+7%
|
1 190
+6%
|
1 171
-2%
|
1 176
+0%
|
1 127
-4%
|
1 018
-10%
|
1 059
+4%
|
1 093
+3%
|
1 059
-3%
|
1 101
+4%
|
1 087
-1%
|
1 107
+2%
|
1 184
+7%
|
1 225
+3%
|
1 258
+3%
|
1 225
-3%
|
1 214
-1%
|
1 173
-3%
|
1 184
+1%
|
1 216
+3%
|
1 220
+0%
|
1 243
+2%
|
1 228
-1%
|
1 219
-1%
|
1 249
+3%
|
1 264
+1%
|
1 255
-1%
|
1 296
+3%
|
1 299
+0%
|
1 343
+3%
|
1 404
+5%
|
1 360
-3%
|
1 038
-24%
|
946
-9%
|
971
+3%
|
1 077
+11%
|
1 441
+34%
|
1 404
-3%
|
1 458
+4%
|
1 458
+0%
|
1 595
+9%
|
1 714
+7%
|
1 788
+4%
|
1 844
+3%
|
1 778
-4%
|
1 844
+4%
|
1 851
+0%
|
1 917
+4%
|
1 962
+2%
|
1 872
-5%
|
1 964
+5%
|
1 938
-1%
|
1 982
+2%
|
2 058
+4%
|
1 965
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(4)
|
(3)
|
(1)
|
(1)
|
2
|
1
|
3
|
5
|
8
|
11
|
12
|
12
|
12
|
13
|
14
|
14
|
29
|
26
|
25
|
9
|
5
|
9
|
10
|
8
|
11
|
7
|
6
|
7
|
8
|
10
|
9
|
8
|
8
|
8
|
9
|
10
|
10
|
10
|
9
|
11
|
10
|
9
|
9
|
9
|
10
|
4
|
9
|
10
|
11
|
11
|
11
|
10
|
9
|
9
|
10
|
8
|
12
|
12
|
11
|
15
|
12
|
12
|
12
|
10
|
11
|
11
|
17
|
14
|
15
|
16
|
15
|
25
|
28
|
32
|
34
|
46
|
47
|
56
|
60
|
71
|
|
| Non-Reccuring Items |
(0)
|
(1)
|
(1)
|
(2)
|
14
|
20
|
23
|
(5)
|
(15)
|
(20)
|
(7)
|
(6)
|
(1)
|
(10)
|
(9)
|
(0)
|
8
|
6
|
(2)
|
(7)
|
(4)
|
(4)
|
(7)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(13)
|
0
|
(14)
|
(19)
|
(3)
|
(4)
|
(3)
|
1
|
(1)
|
0
|
(1)
|
(1)
|
(121)
|
(125)
|
(125)
|
(125)
|
(0)
|
(0)
|
(0)
|
(0)
|
(59)
|
(50)
|
(85)
|
(83)
|
(24)
|
0
|
(8)
|
(19)
|
(19)
|
(19)
|
(9)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(26)
|
(26)
|
(26)
|
(26)
|
0
|
0
|
(1)
|
(2)
|
(1)
|
(0)
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
1
|
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
|
3
|
3
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
0
|
0
|
2
|
1
|
1
|
1
|
(0)
|
(0)
|
0
|
0
|
0
|
14
|
0
|
3
|
4
|
2
|
0
|
0
|
0
|
0
|
0
|
4
|
5
|
5
|
0
|
2
|
1
|
2
|
0
|
0
|
|
| Total Other Income |
10
|
(1)
|
2
|
14
|
6
|
6
|
(5)
|
15
|
15
|
10
|
(16)
|
(29)
|
(30)
|
(6)
|
5
|
7
|
8
|
6
|
4
|
14
|
12
|
11
|
16
|
(1)
|
3
|
6
|
1
|
8
|
11
|
14
|
13
|
13
|
10
|
15
|
28
|
29
|
26
|
18
|
10
|
9
|
7
|
8
|
9
|
10
|
11
|
42
|
41
|
40
|
39
|
10
|
10
|
10
|
12
|
12
|
11
|
14
|
18
|
26
|
26
|
8
|
17
|
9
|
24
|
37
|
25
|
15
|
19
|
21
|
21
|
24
|
23
|
24
|
45
|
47
|
51
|
46
|
24
|
24
|
22
|
18
|
|
| Pre-Tax Income |
494
N/A
|
521
+5%
|
595
+14%
|
635
+7%
|
701
+10%
|
631
-10%
|
671
+6%
|
689
+3%
|
725
+5%
|
714
-1%
|
711
-1%
|
749
+5%
|
809
+8%
|
888
+10%
|
863
-3%
|
785
-9%
|
768
-2%
|
759
-1%
|
760
+0%
|
766
+1%
|
796
+4%
|
1 115
+40%
|
1 112
0%
|
1 102
-1%
|
1 064
-3%
|
1 134
+7%
|
1 195
+5%
|
1 185
-1%
|
1 193
+1%
|
1 149
-4%
|
1 039
-10%
|
1 081
+4%
|
1 114
+3%
|
1 072
-4%
|
1 138
+6%
|
1 111
-2%
|
1 126
+1%
|
1 209
+7%
|
1 240
+3%
|
1 274
+3%
|
1 243
-2%
|
1 230
-1%
|
1 191
-3%
|
1 202
+1%
|
1 235
+3%
|
1 145
-7%
|
1 167
+2%
|
1 154
-1%
|
1 145
-1%
|
1 271
+11%
|
1 287
+1%
|
1 276
-1%
|
1 319
+3%
|
1 262
-4%
|
1 314
+4%
|
1 342
+2%
|
1 307
-3%
|
1 051
-20%
|
984
-6%
|
985
+0%
|
1 087
+10%
|
1 457
+34%
|
1 421
-2%
|
1 499
+6%
|
1 498
0%
|
1 623
+8%
|
1 751
+8%
|
1 824
+4%
|
1 881
+3%
|
1 791
-5%
|
1 856
+4%
|
1 878
+1%
|
1 969
+5%
|
2 046
+4%
|
1 957
-4%
|
2 057
+5%
|
2 008
-2%
|
2 064
+3%
|
2 139
+4%
|
2 055
-4%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(248)
|
(278)
|
(277)
|
(295)
|
(300)
|
(322)
|
(345)
|
(353)
|
(360)
|
(345)
|
(334)
|
(344)
|
(355)
|
(377)
|
(359)
|
(330)
|
(333)
|
(313)
|
(315)
|
(313)
|
(199)
|
(325)
|
(330)
|
(330)
|
(455)
|
(462)
|
(481)
|
(469)
|
(451)
|
(452)
|
(410)
|
(427)
|
(440)
|
(400)
|
(430)
|
(409)
|
(408)
|
(470)
|
(572)
|
(536)
|
(482)
|
(394)
|
(271)
|
(309)
|
(347)
|
(344)
|
(349)
|
(346)
|
(342)
|
(402)
|
(407)
|
(396)
|
(410)
|
(385)
|
(400)
|
(416)
|
(405)
|
(311)
|
(291)
|
(292)
|
(323)
|
(456)
|
(445)
|
(468)
|
(469)
|
(505)
|
(544)
|
(567)
|
(586)
|
(527)
|
(550)
|
(554)
|
(583)
|
(635)
|
(607)
|
(635)
|
(617)
|
(587)
|
(608)
|
(586)
|
|
| Income from Continuing Operations |
246
|
242
|
318
|
340
|
401
|
309
|
327
|
336
|
365
|
370
|
377
|
405
|
454
|
511
|
504
|
455
|
435
|
446
|
445
|
454
|
597
|
790
|
782
|
772
|
609
|
672
|
714
|
715
|
743
|
697
|
629
|
654
|
674
|
672
|
708
|
702
|
718
|
738
|
668
|
738
|
760
|
837
|
920
|
893
|
888
|
801
|
819
|
809
|
802
|
869
|
880
|
880
|
909
|
877
|
915
|
926
|
902
|
740
|
693
|
693
|
764
|
1 001
|
976
|
1 031
|
1 029
|
1 118
|
1 207
|
1 256
|
1 295
|
1 264
|
1 306
|
1 324
|
1 386
|
1 411
|
1 350
|
1 422
|
1 390
|
1 476
|
1 532
|
1 469
|
|
| Income to Minority Interest |
(10)
|
(7)
|
(7)
|
(6)
|
(6)
|
(5)
|
(5)
|
(6)
|
(6)
|
(4)
|
(1)
|
0
|
(1)
|
(2)
|
(4)
|
(4)
|
(5)
|
(4)
|
(5)
|
(5)
|
(8)
|
(8)
|
(6)
|
(9)
|
(5)
|
(7)
|
(8)
|
(3)
|
(6)
|
(6)
|
(6)
|
(7)
|
(5)
|
(2)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(2)
|
(1)
|
(3)
|
2
|
(1)
|
(3)
|
(3)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(8)
|
(4)
|
(5)
|
(3)
|
(2)
|
(5)
|
(7)
|
(10)
|
(11)
|
(10)
|
(11)
|
(9)
|
(10)
|
(10)
|
(11)
|
(8)
|
(10)
|
(11)
|
(7)
|
(10)
|
(15)
|
(16)
|
(13)
|
(11)
|
(6)
|
|
| Net Income (Common) |
236
N/A
|
235
-1%
|
311
+33%
|
335
+8%
|
395
+18%
|
305
-23%
|
322
+6%
|
330
+2%
|
360
+9%
|
366
+2%
|
376
+3%
|
405
+8%
|
453
+12%
|
509
+12%
|
500
-2%
|
451
-10%
|
429
-5%
|
441
+3%
|
441
0%
|
449
+2%
|
588
+31%
|
782
+33%
|
776
-1%
|
763
-2%
|
605
-21%
|
665
+10%
|
706
+6%
|
712
+1%
|
737
+3%
|
691
-6%
|
623
-10%
|
646
+4%
|
669
+3%
|
670
+0%
|
705
+5%
|
698
-1%
|
714
+2%
|
734
+3%
|
663
-10%
|
736
+11%
|
759
+3%
|
834
+10%
|
922
+11%
|
892
-3%
|
885
-1%
|
798
-10%
|
812
+2%
|
802
-1%
|
796
-1%
|
862
+8%
|
874
+1%
|
874
0%
|
902
+3%
|
871
-3%
|
908
+4%
|
918
+1%
|
898
-2%
|
735
-18%
|
689
-6%
|
692
+0%
|
759
+10%
|
994
+31%
|
966
-3%
|
1 020
+6%
|
1 019
0%
|
1 107
+9%
|
1 198
+8%
|
1 246
+4%
|
1 286
+3%
|
1 254
-2%
|
1 297
+3%
|
1 314
+1%
|
1 375
+5%
|
1 404
+2%
|
1 341
-5%
|
1 407
+5%
|
1 374
-2%
|
1 463
+6%
|
1 521
+4%
|
1 463
-4%
|
|
| EPS (Diluted) |
65.66
N/A
|
65.19
-1%
|
86.38
+33%
|
92.91
+8%
|
109.69
+18%
|
84.63
-23%
|
89.3
+6%
|
91.52
+2%
|
99.94
+9%
|
101.69
+2%
|
104.38
+3%
|
112.49
+8%
|
129.31
+15%
|
141.27
+9%
|
142.97
+1%
|
128.82
-10%
|
126.23
-2%
|
133.69
+6%
|
133.48
0%
|
136
+2%
|
178.3
+31%
|
260.66
+46%
|
235
-10%
|
231.15
-2%
|
183.21
-21%
|
221.66
+21%
|
213.93
-3%
|
215.72
+1%
|
223.27
+3%
|
230.33
+3%
|
188.9
-18%
|
195.87
+4%
|
202.57
+3%
|
223.33
+10%
|
213.54
-4%
|
211.57
-1%
|
216.33
+2%
|
222.27
+3%
|
201
-10%
|
223.12
+11%
|
230.06
+3%
|
252.47
+10%
|
279.42
+11%
|
270.42
-3%
|
268.3
-1%
|
241.49
-10%
|
246.03
+2%
|
243.03
-1%
|
241.15
-1%
|
261.12
+8%
|
264.65
+1%
|
264.52
0%
|
273.1
+3%
|
263.58
-3%
|
276.55
+5%
|
281.42
+2%
|
275.16
-2%
|
224.88
-18%
|
211.29
-6%
|
211.97
+0%
|
244.95
+16%
|
313.14
+28%
|
312.62
0%
|
330.29
+6%
|
329.72
0%
|
358.33
+9%
|
385.03
+7%
|
400.47
+4%
|
413.24
+3%
|
402.98
-2%
|
416.33
+3%
|
421.78
+1%
|
441.45
+5%
|
450.7
+2%
|
429.84
-5%
|
450.97
+5%
|
440.65
-2%
|
469.18
+6%
|
486.95
+4%
|
468.36
-4%
|
|