GMO AD Partners Inc
TSE:4784
GMO AD Partners Inc
TSE:4784
Price:
674
JPY
-2.32%
Market Closed
Market Cap:
¥185.1B
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
|
GMO AD Partners Inc
TSE:4784
|
JP |
|
Nitori Holdings Co Ltd
TSE:9843
|
JP |
|
GTS Internasional Tbk PT
IDX:GTSI
|
ID |
|
Marlowe PLC
LSE:MRL
|
UK |
|
Arata Corp
TSE:2733
|
JP |
|
N
|
Ningbo Ocean Shipping Co Ltd
SSE:601022
|
CN |
|
Shanghai Jinjiang Shipping Group Co Ltd
SSE:601083
|
CN |
|
G
|
Great Southern Copper PLC
LSE:GSCU
|
UK |
|
Hoshino Resorts REIT Inc
TSE:3287
|
JP |
|
S
|
Sunwels Co Ltd
TSE:9229
|
JP |
|
Dallah Healthcare Company SJSC
SAU:4004
|
SA |
|
G
|
Greatland Resources Ltd
SWB:U0Y
|
AU |
|
M
|
Maharashtra Scooters Ltd
NSE:MAHSCOOTER
|
IN |
|
N
|
Nafco Co Ltd
TSE:2790
|
JP |
Income Statement
Earnings Waterfall
GMO AD Partners Inc
GMO AD Partners Inc
Income Statement
GMO AD Partners Inc
GMO AD Partners Inc
Currency: JPY
| Mar-2004 | Jun-2004 | Sep-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Mar-2009 | Jun-2009 | Sep-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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
4
|
6
|
7
|
6
|
6
|
6
|
5
|
5
|
4
|
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
|
28
|
0
|
0
|
0
|
|
| Revenue |
3 655
N/A
|
3 646
0%
|
4 474
+23%
|
5 015
+12%
|
5 672
+13%
|
5 390
-5%
|
5 304
-2%
|
5 144
-3%
|
5 054
-2%
|
4 797
-5%
|
4 762
-1%
|
4 615
-3%
|
4 534
-2%
|
4 677
+3%
|
4 644
-1%
|
4 261
-8%
|
3 615
-15%
|
3 504
-3%
|
3 555
+1%
|
3 923
+10%
|
4 012
+2%
|
5 516
+37%
|
7 085
+28%
|
8 563
+21%
|
10 182
+19%
|
12 253
+20%
|
13 338
+9%
|
14 289
+7%
|
15 311
+7%
|
15 369
+0%
|
15 884
+3%
|
16 971
+7%
|
17 614
+4%
|
18 924
+7%
|
20 667
+9%
|
21 318
+3%
|
22 286
+5%
|
23 743
+7%
|
25 750
+8%
|
26 463
+3%
|
27 385
+3%
|
28 112
+3%
|
27 727
-1%
|
28 541
+3%
|
29 741
+4%
|
30 494
+3%
|
31 175
+2%
|
32 204
+3%
|
32 168
0%
|
31 962
-1%
|
32 466
+2%
|
32 171
-1%
|
32 895
+2%
|
34 005
+3%
|
33 870
0%
|
34 699
+2%
|
34 562
0%
|
34 538
0%
|
34 793
+1%
|
34 195
-2%
|
34 383
+1%
|
34 520
+0%
|
35 065
+2%
|
35 380
+1%
|
34 650
-2%
|
34 525
0%
|
28 825
-17%
|
24 904
-14%
|
21 396
-14%
|
16 629
-22%
|
16 911
+2%
|
16 388
-3%
|
15 609
-5%
|
14 904
-5%
|
14 089
-5%
|
13 296
-6%
|
12 919
-3%
|
12 998
+1%
|
28 623
+120%
|
44 966
+57%
|
61 721
+37%
|
78 548
+27%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 122)
|
(2 105)
|
(2 719)
|
(3 294)
|
(3 948)
|
(3 893)
|
(3 872)
|
(3 717)
|
(3 585)
|
(3 318)
|
(3 260)
|
(3 132)
|
(3 120)
|
(3 335)
|
(3 431)
|
(3 236)
|
(2 808)
|
(2 787)
|
(2 878)
|
(3 199)
|
(3 288)
|
(4 509)
|
(5 844)
|
(7 101)
|
(8 469)
|
(10 222)
|
(11 088)
|
(11 851)
|
(12 699)
|
(12 713)
|
(13 080)
|
(13 595)
|
(13 798)
|
(14 568)
|
(15 433)
|
(15 650)
|
(16 111)
|
(17 163)
|
(19 046)
|
(19 798)
|
(20 703)
|
(21 310)
|
(21 006)
|
(21 800)
|
(22 912)
|
(23 674)
|
(24 302)
|
(25 221)
|
(25 103)
|
(24 967)
|
(25 491)
|
(25 212)
|
(26 132)
|
(27 216)
|
(27 337)
|
(28 325)
|
(28 336)
|
(28 442)
|
(28 665)
|
(28 243)
|
(28 471)
|
(28 586)
|
(29 048)
|
(29 235)
|
(28 558)
|
(28 369)
|
(22 566)
|
(18 335)
|
(14 363)
|
(9 430)
|
(9 623)
|
(9 332)
|
(8 973)
|
(8 574)
|
(8 081)
|
(7 483)
|
(7 072)
|
(7 023)
|
(17 796)
|
(29 288)
|
(40 885)
|
(52 581)
|
|
| Gross Profit |
1 533
N/A
|
1 541
+1%
|
1 755
+14%
|
1 722
-2%
|
1 725
+0%
|
1 497
-13%
|
1 431
-4%
|
1 427
0%
|
1 469
+3%
|
1 479
+1%
|
1 502
+2%
|
1 484
-1%
|
1 414
-5%
|
1 342
-5%
|
1 212
-10%
|
1 024
-15%
|
807
-21%
|
717
-11%
|
677
-6%
|
724
+7%
|
724
0%
|
1 007
+39%
|
1 242
+23%
|
1 461
+18%
|
1 714
+17%
|
2 032
+19%
|
2 250
+11%
|
2 438
+8%
|
2 613
+7%
|
2 656
+2%
|
2 804
+6%
|
3 376
+20%
|
3 816
+13%
|
4 356
+14%
|
5 234
+20%
|
5 669
+8%
|
6 174
+9%
|
6 580
+7%
|
6 704
+2%
|
6 666
-1%
|
6 682
+0%
|
6 802
+2%
|
6 721
-1%
|
6 741
+0%
|
6 829
+1%
|
6 820
0%
|
6 873
+1%
|
6 983
+2%
|
7 065
+1%
|
6 995
-1%
|
6 975
0%
|
6 960
0%
|
6 763
-3%
|
6 789
+0%
|
6 533
-4%
|
6 375
-2%
|
6 226
-2%
|
6 096
-2%
|
6 128
+1%
|
5 952
-3%
|
5 912
-1%
|
5 933
+0%
|
6 016
+1%
|
6 145
+2%
|
6 092
-1%
|
6 156
+1%
|
6 259
+2%
|
6 569
+5%
|
7 033
+7%
|
7 199
+2%
|
7 289
+1%
|
7 056
-3%
|
6 636
-6%
|
6 330
-5%
|
6 008
-5%
|
5 813
-3%
|
5 847
+1%
|
5 974
+2%
|
10 828
+81%
|
15 678
+45%
|
20 836
+33%
|
25 967
+25%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 360)
|
(1 398)
|
(1 593)
|
(1 446)
|
(1 474)
|
(1 302)
|
(1 329)
|
(1 314)
|
(1 297)
|
(1 297)
|
(1 308)
|
(1 311)
|
(1 304)
|
(1 269)
|
(1 237)
|
(1 087)
|
(861)
|
(690)
|
(615)
|
(633)
|
(642)
|
(885)
|
(1 072)
|
(1 260)
|
(1 469)
|
(1 695)
|
(1 771)
|
(1 897)
|
(1 998)
|
(2 110)
|
(2 244)
|
(2 749)
|
(3 221)
|
(3 696)
|
(4 547)
|
(5 005)
|
(5 496)
|
(5 924)
|
(6 092)
|
(6 174)
|
(6 283)
|
(6 504)
|
(6 484)
|
(6 515)
|
(6 587)
|
(6 556)
|
(6 537)
|
(6 585)
|
(6 584)
|
(6 452)
|
(6 500)
|
(6 440)
|
(6 353)
|
(6 281)
|
(6 053)
|
(5 897)
|
(5 747)
|
(5 651)
|
(5 606)
|
(5 514)
|
(5 425)
|
(5 568)
|
(5 743)
|
(5 802)
|
(5 665)
|
(5 668)
|
(5 665)
|
(5 935)
|
(6 200)
|
(6 488)
|
(6 809)
|
(6 789)
|
(6 668)
|
(6 356)
|
(6 070)
|
(6 037)
|
(5 897)
|
(5 834)
|
(9 167)
|
(12 158)
|
(15 025)
|
(17 743)
|
|
| Selling, General & Administrative |
(1 325)
|
(1 369)
|
(1 557)
|
(1 404)
|
(1 407)
|
(1 239)
|
(1 268)
|
(1 271)
|
(1 248)
|
(1 235)
|
(1 233)
|
(1 227)
|
(1 219)
|
(1 184)
|
(1 154)
|
(1 023)
|
(819)
|
(664)
|
(592)
|
(609)
|
(615)
|
(834)
|
(1 013)
|
(1 181)
|
(1 370)
|
(1 576)
|
(1 648)
|
(1 763)
|
(1 857)
|
(1 962)
|
(2 066)
|
(2 510)
|
(2 918)
|
(3 321)
|
(4 108)
|
(4 548)
|
(5 013)
|
(5 420)
|
(5 587)
|
(5 664)
|
(5 757)
|
(5 958)
|
(5 952)
|
(5 992)
|
(6 083)
|
(6 090)
|
(6 073)
|
(6 130)
|
(6 115)
|
(6 003)
|
(6 082)
|
(6 064)
|
(6 005)
|
(5 950)
|
(5 799)
|
(5 708)
|
(5 669)
|
(5 550)
|
(5 606)
|
(5 514)
|
(5 425)
|
(5 468)
|
(5 599)
|
(5 645)
|
(5 665)
|
(5 668)
|
(5 711)
|
(5 935)
|
(6 200)
|
(6 488)
|
(6 775)
|
(6 790)
|
(6 668)
|
(6 356)
|
(6 070)
|
(6 037)
|
(5 897)
|
(5 834)
|
(9 125)
|
(12 157)
|
(15 024)
|
(17 741)
|
|
| Depreciation & Amortization |
(35)
|
(30)
|
(35)
|
(41)
|
(67)
|
(63)
|
(61)
|
(43)
|
(49)
|
(62)
|
(75)
|
(84)
|
(85)
|
(85)
|
(83)
|
(64)
|
(43)
|
(26)
|
(23)
|
(24)
|
(27)
|
(52)
|
(59)
|
(79)
|
(99)
|
(120)
|
(123)
|
(134)
|
(141)
|
(148)
|
(178)
|
(239)
|
(303)
|
(375)
|
(439)
|
(457)
|
(483)
|
(504)
|
(505)
|
(511)
|
(526)
|
(545)
|
(532)
|
(522)
|
(505)
|
(466)
|
(463)
|
(455)
|
(469)
|
(450)
|
(418)
|
(376)
|
(348)
|
(331)
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
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)
|
(254)
|
(189)
|
(78)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(144)
|
(157)
|
(0)
|
(0)
|
46
|
(0)
|
0
|
(0)
|
(34)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(42)
|
(1)
|
(1)
|
(2)
|
|
| Operating Income |
173
N/A
|
143
-17%
|
162
+14%
|
276
+70%
|
251
-9%
|
195
-23%
|
102
-48%
|
113
+11%
|
172
+52%
|
182
+6%
|
194
+6%
|
173
-11%
|
110
-37%
|
73
-33%
|
(25)
N/A
|
(62)
-150%
|
(55)
+12%
|
27
N/A
|
62
+133%
|
91
+47%
|
82
-10%
|
122
+49%
|
169
+39%
|
201
+19%
|
245
+21%
|
336
+37%
|
479
+43%
|
541
+13%
|
615
+14%
|
546
-11%
|
560
+3%
|
627
+12%
|
595
-5%
|
660
+11%
|
687
+4%
|
664
-3%
|
678
+2%
|
656
-3%
|
612
-7%
|
491
-20%
|
399
-19%
|
298
-25%
|
237
-20%
|
227
-4%
|
242
+7%
|
265
+9%
|
336
+27%
|
397
+18%
|
481
+21%
|
543
+13%
|
475
-13%
|
519
+9%
|
410
-21%
|
508
+24%
|
481
-5%
|
477
-1%
|
479
+0%
|
446
-7%
|
522
+17%
|
438
-16%
|
487
+11%
|
365
-25%
|
273
-25%
|
342
+25%
|
427
+25%
|
487
+14%
|
594
+22%
|
633
+7%
|
832
+31%
|
711
-15%
|
480
-32%
|
268
-44%
|
(31)
N/A
|
(25)
+18%
|
(62)
-142%
|
(225)
-264%
|
(50)
+78%
|
140
N/A
|
1 660
+1 087%
|
3 520
+112%
|
5 811
+65%
|
8 224
+42%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
85
|
195
|
98
|
95
|
37
|
49
|
62
|
433
|
(60)
|
(60)
|
(473)
|
32
|
79
|
101
|
103
|
64
|
51
|
51
|
46
|
43
|
37
|
167
|
165
|
182
|
193
|
96
|
107
|
96
|
240
|
206
|
206
|
184
|
6
|
16
|
(23)
|
5
|
21
|
45
|
83
|
66
|
66
|
12
|
11
|
0
|
(1)
|
18
|
17
|
19
|
19
|
2
|
3
|
4
|
6
|
9
|
20
|
18
|
13
|
7
|
24
|
25
|
35
|
33
|
14
|
30
|
33
|
41
|
61
|
43
|
35
|
12
|
85
|
113
|
113
|
173
|
86
|
59
|
54
|
(14)
|
13
|
(9)
|
88
|
75
|
|
| Non-Reccuring Items |
(31)
|
(55)
|
(13)
|
(12)
|
13
|
4
|
(1)
|
(522)
|
(13)
|
(13)
|
503
|
(10)
|
(10)
|
(19)
|
(22)
|
(27)
|
(11)
|
(10)
|
(9)
|
(10)
|
(8)
|
(34)
|
(48)
|
(44)
|
(44)
|
(1)
|
3
|
(16)
|
(26)
|
(15)
|
(34)
|
(25)
|
(19)
|
(74)
|
(74)
|
(72)
|
(69)
|
(27)
|
(52)
|
(97)
|
(95)
|
(186)
|
(164)
|
(117)
|
(123)
|
(119)
|
(117)
|
(352)
|
(338)
|
(300)
|
(222)
|
22
|
65
|
124
|
60
|
50
|
(4)
|
(38)
|
79
|
95
|
122
|
(19)
|
0
|
0
|
(136)
|
23
|
0
|
11
|
(34)
|
(34)
|
0
|
0
|
1
|
1
|
3
|
5
|
4
|
(39)
|
0
|
88
|
110
|
(97)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
5
|
6
|
6
|
0
|
0
|
0
|
0
|
1
|
(7)
|
(13)
|
(13)
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(2)
|
0
|
(0)
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
29
|
|
| Total Other Income |
5
|
(4)
|
0
|
49
|
44
|
45
|
(1)
|
13
|
9
|
13
|
9
|
13
|
13
|
8
|
5
|
25
|
25
|
23
|
0
|
4
|
4
|
4
|
5
|
3
|
3
|
4
|
6
|
6
|
6
|
4
|
3
|
(5)
|
(7)
|
0
|
(14)
|
(0)
|
15
|
9
|
24
|
19
|
4
|
55
|
69
|
68
|
65
|
20
|
(0)
|
7
|
14
|
16
|
19
|
18
|
14
|
13
|
14
|
23
|
22
|
23
|
30
|
14
|
14
|
15
|
13
|
14
|
3
|
14
|
(16)
|
(25)
|
(8)
|
25
|
19
|
30
|
28
|
33
|
24
|
34
|
32
|
27
|
40
|
(1)
|
(72)
|
46
|
|
| Pre-Tax Income |
232
N/A
|
279
+20%
|
247
-11%
|
408
+65%
|
345
-15%
|
292
-15%
|
161
-45%
|
42
-74%
|
115
+174%
|
128
+12%
|
233
+82%
|
207
-11%
|
192
-7%
|
163
-15%
|
61
-62%
|
(7)
N/A
|
(3)
+64%
|
77
N/A
|
94
+22%
|
128
+36%
|
115
-10%
|
259
+125%
|
292
+13%
|
342
+17%
|
397
+16%
|
435
+10%
|
595
+37%
|
628
+6%
|
835
+33%
|
741
-11%
|
736
-1%
|
781
+6%
|
576
-26%
|
602
+5%
|
576
-4%
|
597
+4%
|
646
+8%
|
682
+6%
|
668
-2%
|
481
-28%
|
374
-22%
|
179
-52%
|
153
-15%
|
178
+16%
|
183
+3%
|
183
0%
|
236
+29%
|
71
-70%
|
177
+150%
|
262
+48%
|
274
+4%
|
563
+106%
|
496
-12%
|
652
+31%
|
572
-12%
|
568
-1%
|
509
-10%
|
437
-14%
|
654
+50%
|
570
-13%
|
657
+15%
|
393
-40%
|
299
-24%
|
387
+29%
|
327
-15%
|
566
+73%
|
639
+13%
|
663
+4%
|
825
+25%
|
713
-14%
|
584
-18%
|
410
-30%
|
111
-73%
|
182
+64%
|
52
-71%
|
(126)
N/A
|
40
N/A
|
113
+184%
|
1 714
+1 413%
|
3 598
+110%
|
5 937
+65%
|
8 277
+39%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(81)
|
(102)
|
(86)
|
(162)
|
(124)
|
(130)
|
(78)
|
(33)
|
(69)
|
(69)
|
(121)
|
(109)
|
(106)
|
(100)
|
(45)
|
(24)
|
55
|
18
|
22
|
(60)
|
(67)
|
(129)
|
(114)
|
(145)
|
(170)
|
(197)
|
(301)
|
(324)
|
(418)
|
(391)
|
(389)
|
(420)
|
(345)
|
(372)
|
(360)
|
(333)
|
(345)
|
(206)
|
(234)
|
(205)
|
(196)
|
(251)
|
(204)
|
(190)
|
(171)
|
(181)
|
(207)
|
(288)
|
(329)
|
(84)
|
(71)
|
(61)
|
(24)
|
(385)
|
(340)
|
(276)
|
(243)
|
(183)
|
(230)
|
(191)
|
(197)
|
(116)
|
(114)
|
(168)
|
(166)
|
(219)
|
(265)
|
(286)
|
(350)
|
(308)
|
(264)
|
(195)
|
(79)
|
(136)
|
(56)
|
(15)
|
(84)
|
(106)
|
(501)
|
(1 117)
|
(1 891)
|
(2 734)
|
|
| Income from Continuing Operations |
151
|
177
|
162
|
246
|
221
|
162
|
84
|
9
|
46
|
59
|
112
|
98
|
86
|
63
|
17
|
(31)
|
53
|
95
|
116
|
68
|
48
|
130
|
179
|
197
|
228
|
238
|
294
|
303
|
417
|
350
|
346
|
361
|
231
|
230
|
216
|
264
|
301
|
476
|
434
|
275
|
178
|
(72)
|
(51)
|
(12)
|
13
|
2
|
29
|
(218)
|
(152)
|
178
|
203
|
502
|
472
|
267
|
232
|
292
|
267
|
254
|
424
|
378
|
460
|
277
|
185
|
219
|
161
|
346
|
374
|
377
|
476
|
405
|
320
|
215
|
32
|
46
|
(4)
|
(142)
|
(44)
|
7
|
1 212
|
2 480
|
4 045
|
5 543
|
|
| Income to Minority Interest |
(5)
|
(1)
|
(0)
|
(21)
|
(26)
|
(33)
|
(26)
|
(26)
|
(26)
|
(16)
|
(13)
|
(10)
|
(7)
|
(6)
|
(2)
|
2
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
2
|
(14)
|
(27)
|
(49)
|
(68)
|
(63)
|
(63)
|
(56)
|
(50)
|
(38)
|
(39)
|
(29)
|
(35)
|
(47)
|
(40)
|
(23)
|
(3)
|
11
|
1
|
(15)
|
(26)
|
(39)
|
(30)
|
(32)
|
(22)
|
(16)
|
(11)
|
(14)
|
(18)
|
(18)
|
(20)
|
(16)
|
(18)
|
(15)
|
(17)
|
(18)
|
(16)
|
(16)
|
(13)
|
(9)
|
(7)
|
(7)
|
(5)
|
(6)
|
(8)
|
(10)
|
(11)
|
(12)
|
(13)
|
10
|
12
|
20
|
|
| Net Income (Common) |
146
N/A
|
176
+21%
|
161
-8%
|
225
+39%
|
195
-13%
|
129
-34%
|
58
-55%
|
(17)
N/A
|
20
N/A
|
44
+115%
|
99
+127%
|
89
-11%
|
79
-11%
|
57
-28%
|
15
-74%
|
(29)
N/A
|
56
N/A
|
96
+72%
|
116
+20%
|
68
-41%
|
48
-29%
|
130
+169%
|
179
+37%
|
197
+11%
|
228
+15%
|
238
+5%
|
294
+23%
|
303
+3%
|
419
+38%
|
358
-14%
|
352
-2%
|
350
0%
|
206
-41%
|
181
-12%
|
148
-18%
|
200
+35%
|
238
+19%
|
420
+76%
|
384
-8%
|
237
-38%
|
139
-41%
|
(101)
N/A
|
(86)
+14%
|
(60)
+31%
|
(27)
+54%
|
(21)
+22%
|
26
N/A
|
(207)
N/A
|
(151)
+27%
|
163
N/A
|
177
+8%
|
463
+162%
|
442
-5%
|
236
-47%
|
210
-11%
|
276
+31%
|
256
-7%
|
241
-6%
|
407
+69%
|
361
-11%
|
441
+22%
|
261
-41%
|
166
-36%
|
204
+23%
|
145
-29%
|
328
+127%
|
359
+9%
|
361
+1%
|
463
+28%
|
396
-14%
|
313
-21%
|
209
-33%
|
27
-87%
|
40
+47%
|
(12)
N/A
|
(152)
-1 220%
|
(55)
+64%
|
(5)
+91%
|
1 197
N/A
|
2 491
+108%
|
4 056
+63%
|
5 563
+37%
|
|
| EPS (Diluted) |
8.7
N/A
|
10.36
+19%
|
9.6
-7%
|
12.61
+31%
|
10.82
-14%
|
7.34
-32%
|
3.31
-55%
|
-0.94
N/A
|
1.15
N/A
|
2.49
+117%
|
5.57
+124%
|
5.04
-10%
|
4.56
-10%
|
3.62
-21%
|
0.96
-73%
|
-1.85
N/A
|
3.58
N/A
|
6.27
+75%
|
7.57
+21%
|
4.53
-40%
|
3.27
-28%
|
8.66
+165%
|
11.98
+38%
|
13.26
+11%
|
15.37
+16%
|
15.86
+3%
|
19.84
+25%
|
20.62
+4%
|
28.46
+38%
|
23.86
-16%
|
23.76
0%
|
23.51
-1%
|
13.69
-42%
|
12.06
-12%
|
8.96
-26%
|
12.13
+35%
|
14.44
+19%
|
26.25
+82%
|
23.31
-11%
|
14.44
-38%
|
8.48
-41%
|
-6.15
N/A
|
-5.23
+15%
|
-3.62
+31%
|
-1.65
+54%
|
-1.29
+22%
|
1.59
N/A
|
-12.53
N/A
|
-9.16
+27%
|
9.88
N/A
|
10.71
+8%
|
28.08
+162%
|
26.96
-4%
|
14.33
-47%
|
12.96
-10%
|
17.03
+31%
|
15.88
-7%
|
14.91
-6%
|
25.33
+70%
|
22.47
-11%
|
27.41
+22%
|
16.24
-41%
|
10.33
-36%
|
12.65
+22%
|
8.99
-29%
|
20.51
+128%
|
22.75
+11%
|
22.88
+1%
|
28.82
+26%
|
24.85
-14%
|
19.45
-22%
|
12.94
-33%
|
1.71
-87%
|
2.5
+46%
|
-0.71
N/A
|
-9.42
-1 227%
|
-3.4
+64%
|
-0.3
+91%
|
4.36
N/A
|
9.04
+107%
|
14.78
+63%
|
20.26
+37%
|
|
Switch to:
Switch to:
See Also
Discover More
