Matsuya Co Ltd
TSE:8237
Matsuya Co Ltd
TSE:8237
Price:
1 809
JPY
-1.31%
Market Closed
Market Cap:
¥96.4B
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
|
Matsuya Co Ltd
TSE:8237
|
JP |
|
COSCO Shipping Energy Transportation Co Ltd
SSE:600026
|
CN |
|
H
|
HomeChoice International PLC
JSE:HIL
|
MT |
|
Konecranes Abp
OTC:KNCRF
|
FI |
|
C
|
China Water Industry Group Ltd
HKEX:1129
|
HK |
Income Statement
Earnings Waterfall
Matsuya Co Ltd
Matsuya Co Ltd
Income Statement
Matsuya Co Ltd
Matsuya Co Ltd
Currency: JPY
| Nov-2004 | May-2005 | Aug-2005 | Nov-2005 | May-2006 | Aug-2006 | Nov-2006 | May-2007 | Aug-2007 | Nov-2007 | May-2008 | Aug-2008 | Nov-2008 | May-2009 | Aug-2009 | Nov-2009 | May-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
82
|
0
|
0
|
78
|
0
|
0
|
96
|
0
|
0
|
89
|
0
|
0
|
94
|
0
|
0
|
88
|
179
|
265
|
351
|
336
|
323
|
301
|
279
|
267
|
250
|
244
|
237
|
229
|
222
|
218
|
210
|
206
|
201
|
194
|
192
|
182
|
171
|
160
|
148
|
144
|
144
|
144
|
146
|
171
|
192
|
214
|
233
|
228
|
223
|
219
|
216
|
213
|
211
|
207
|
210
|
214
|
225
|
231
|
231
|
232
|
224
|
223
|
221
|
211
|
204
|
198
|
191
|
191
|
190
|
186
|
183
|
184
|
196
|
207
|
228
|
0
|
0
|
0
|
|
| Revenue |
68 227
N/A
|
67 619
-1%
|
67 559
0%
|
68 454
+1%
|
69 179
+1%
|
69 210
+0%
|
70 407
+2%
|
70 941
+1%
|
71 740
+1%
|
70 979
-1%
|
69 678
-2%
|
68 669
-1%
|
66 752
-3%
|
63 923
-4%
|
61 172
-4%
|
58 915
-4%
|
58 465
-1%
|
57 700
-1%
|
57 115
-1%
|
78 091
+37%
|
74 540
-5%
|
72 870
-2%
|
71 862
-1%
|
71 376
-1%
|
72 849
+2%
|
72 626
0%
|
71 844
-1%
|
71 563
0%
|
71 979
+1%
|
72 091
+0%
|
73 583
+2%
|
75 488
+3%
|
77 435
+3%
|
78 123
+1%
|
79 699
+2%
|
81 630
+2%
|
84 509
+4%
|
89 245
+6%
|
91 326
+2%
|
92 914
+2%
|
91 533
-1%
|
89 405
-2%
|
87 414
-2%
|
86 337
-1%
|
86 567
+0%
|
87 254
+1%
|
89 342
+2%
|
90 568
+1%
|
91 739
+1%
|
92 651
+1%
|
93 064
+0%
|
92 530
-1%
|
92 914
+0%
|
92 615
0%
|
92 320
0%
|
89 859
-3%
|
73 913
-18%
|
65 613
-11%
|
59 395
-9%
|
52 730
-11%
|
60 266
+14%
|
60 968
+1%
|
62 162
+2%
|
65 039
+5%
|
58 385
-10%
|
51 717
-11%
|
43 723
-15%
|
34 400
-21%
|
35 994
+5%
|
38 417
+7%
|
39 819
+4%
|
41 251
+4%
|
43 510
+5%
|
45 852
+5%
|
47 186
+3%
|
48 120
+2%
|
47 809
-1%
|
46 484
-3%
|
45 857
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(48 941)
|
(48 594)
|
(48 646)
|
(49 395)
|
(50 038)
|
(49 970)
|
(50 869)
|
(51 262)
|
(52 013)
|
(51 350)
|
(50 397)
|
(49 855)
|
(48 581)
|
(46 701)
|
(44 726)
|
(43 198)
|
(42 916)
|
(42 273)
|
(41 761)
|
(57 133)
|
(54 510)
|
(53 319)
|
(52 824)
|
(52 623)
|
(53 747)
|
(53 685)
|
(53 046)
|
(52 850)
|
(53 175)
|
(53 288)
|
(54 407)
|
(55 949)
|
(57 440)
|
(57 971)
|
(59 144)
|
(60 554)
|
(62 814)
|
(66 771)
|
(68 386)
|
(69 766)
|
(68 800)
|
(67 186)
|
(65 691)
|
(64 822)
|
(64 981)
|
(65 545)
|
(67 096)
|
(68 052)
|
(69 231)
|
(70 164)
|
(70 719)
|
(70 555)
|
(71 064)
|
(70 987)
|
(71 021)
|
(69 233)
|
(56 734)
|
(50 737)
|
(46 284)
|
(41 370)
|
(47 708)
|
(48 254)
|
(49 203)
|
(51 785)
|
(44 252)
|
(36 699)
|
(27 798)
|
(17 215)
|
(17 812)
|
(18 849)
|
(18 823)
|
(19 534)
|
(20 491)
|
(20 994)
|
(22 054)
|
(22 149)
|
(21 894)
|
(21 296)
|
(20 699)
|
|
| Gross Profit |
19 286
N/A
|
19 025
-1%
|
18 913
-1%
|
19 059
+1%
|
19 141
+0%
|
19 240
+1%
|
19 538
+2%
|
19 679
+1%
|
19 727
+0%
|
19 629
0%
|
19 281
-2%
|
18 814
-2%
|
18 171
-3%
|
17 222
-5%
|
16 446
-5%
|
15 717
-4%
|
15 549
-1%
|
15 427
-1%
|
15 354
0%
|
20 958
+36%
|
20 030
-4%
|
19 551
-2%
|
19 038
-3%
|
18 753
-1%
|
19 102
+2%
|
18 941
-1%
|
18 798
-1%
|
18 713
0%
|
18 804
+0%
|
18 803
0%
|
19 176
+2%
|
19 539
+2%
|
19 995
+2%
|
20 152
+1%
|
20 555
+2%
|
21 076
+3%
|
21 695
+3%
|
22 474
+4%
|
22 940
+2%
|
23 148
+1%
|
22 733
-2%
|
22 219
-2%
|
21 723
-2%
|
21 515
-1%
|
21 586
+0%
|
21 709
+1%
|
22 246
+2%
|
22 516
+1%
|
22 508
0%
|
22 487
0%
|
22 345
-1%
|
21 975
-2%
|
21 850
-1%
|
21 628
-1%
|
21 299
-2%
|
20 626
-3%
|
17 179
-17%
|
14 876
-13%
|
13 111
-12%
|
11 360
-13%
|
12 558
+11%
|
12 714
+1%
|
12 959
+2%
|
13 254
+2%
|
14 133
+7%
|
15 018
+6%
|
15 925
+6%
|
17 185
+8%
|
18 182
+6%
|
19 568
+8%
|
20 996
+7%
|
21 717
+3%
|
23 019
+6%
|
24 858
+8%
|
25 132
+1%
|
25 971
+3%
|
25 915
0%
|
25 188
-3%
|
25 158
0%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(18 512)
|
(18 390)
|
(18 342)
|
(18 360)
|
(18 318)
|
(18 222)
|
(18 086)
|
(18 126)
|
(18 201)
|
(18 371)
|
(18 411)
|
(18 249)
|
(18 102)
|
(17 659)
|
(17 105)
|
(16 511)
|
(15 675)
|
(15 014)
|
(14 464)
|
(19 452)
|
(19 117)
|
(18 747)
|
(18 383)
|
(18 036)
|
(18 010)
|
(17 836)
|
(17 766)
|
(17 666)
|
(17 603)
|
(17 614)
|
(17 844)
|
(18 017)
|
(18 186)
|
(18 418)
|
(18 537)
|
(18 897)
|
(19 207)
|
(19 650)
|
(20 209)
|
(20 457)
|
(20 644)
|
(20 686)
|
(20 402)
|
(20 275)
|
(20 221)
|
(20 160)
|
(20 285)
|
(20 394)
|
(20 347)
|
(20 360)
|
(20 316)
|
(20 133)
|
(20 112)
|
(19 964)
|
(19 875)
|
(19 663)
|
(17 465)
|
(16 539)
|
(15 899)
|
(15 264)
|
(16 200)
|
(16 173)
|
(15 772)
|
(15 534)
|
(15 998)
|
(16 309)
|
(16 482)
|
(16 838)
|
(17 114)
|
(17 489)
|
(18 122)
|
(18 743)
|
(19 306)
|
(19 989)
|
(20 670)
|
(21 486)
|
(22 079)
|
(22 480)
|
(22 414)
|
|
| Selling, General & Administrative |
(18 512)
|
(18 390)
|
(18 342)
|
(18 360)
|
(18 318)
|
(18 222)
|
(18 086)
|
(18 126)
|
(18 201)
|
(18 371)
|
(18 411)
|
(18 249)
|
(18 102)
|
(17 659)
|
(17 105)
|
(16 511)
|
(15 675)
|
(15 014)
|
(14 464)
|
(17 980)
|
(19 117)
|
(18 747)
|
(18 383)
|
(16 697)
|
(18 010)
|
(17 836)
|
(17 765)
|
(16 422)
|
(17 601)
|
(17 611)
|
(17 843)
|
(16 837)
|
(18 184)
|
(18 417)
|
(18 535)
|
(17 625)
|
(19 206)
|
(19 650)
|
(20 208)
|
(18 992)
|
(20 644)
|
(20 685)
|
(20 402)
|
(18 776)
|
(20 220)
|
(20 159)
|
(20 284)
|
(18 918)
|
(20 346)
|
(20 360)
|
(20 315)
|
(18 664)
|
(20 111)
|
(19 962)
|
(19 874)
|
(18 219)
|
(17 465)
|
(16 539)
|
(15 899)
|
(14 043)
|
(16 199)
|
(16 171)
|
(15 772)
|
(14 282)
|
(15 999)
|
(16 310)
|
(16 482)
|
(15 524)
|
(17 113)
|
(17 488)
|
(18 119)
|
(17 406)
|
(19 304)
|
(19 988)
|
(20 670)
|
(20 087)
|
(22 078)
|
(22 478)
|
(22 414)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 472)
|
0
|
0
|
0
|
(1 339)
|
0
|
0
|
0
|
(1 242)
|
0
|
0
|
0
|
(1 179)
|
0
|
0
|
0
|
(1 271)
|
0
|
0
|
0
|
(1 465)
|
0
|
0
|
0
|
(1 498)
|
0
|
0
|
0
|
(1 475)
|
0
|
0
|
0
|
(1 468)
|
0
|
0
|
0
|
(1 443)
|
0
|
0
|
0
|
(1 220)
|
0
|
0
|
0
|
(1 252)
|
0
|
0
|
0
|
(1 313)
|
0
|
0
|
0
|
(1 336)
|
0
|
0
|
0
|
(1 398)
|
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
|
(1)
|
(2)
|
0
|
(3)
|
(1)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
1
|
0
|
(1)
|
0
|
(1)
|
(3)
|
(1)
|
(2)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
0
|
|
| Operating Income |
774
N/A
|
635
-18%
|
571
-10%
|
699
+22%
|
823
+18%
|
1 018
+24%
|
1 452
+43%
|
1 553
+7%
|
1 526
-2%
|
1 258
-18%
|
870
-31%
|
565
-35%
|
69
-88%
|
(437)
N/A
|
(659)
-51%
|
(794)
-20%
|
(126)
+84%
|
413
N/A
|
890
+115%
|
1 506
+69%
|
913
-39%
|
804
-12%
|
655
-19%
|
717
+9%
|
1 092
+52%
|
1 105
+1%
|
1 032
-7%
|
1 047
+1%
|
1 201
+15%
|
1 189
-1%
|
1 332
+12%
|
1 522
+14%
|
1 809
+19%
|
1 734
-4%
|
2 018
+16%
|
2 179
+8%
|
2 488
+14%
|
2 824
+14%
|
2 731
-3%
|
2 691
-1%
|
2 089
-22%
|
1 533
-27%
|
1 321
-14%
|
1 240
-6%
|
1 365
+10%
|
1 549
+13%
|
1 961
+27%
|
2 122
+8%
|
2 161
+2%
|
2 127
-2%
|
2 029
-5%
|
1 842
-9%
|
1 738
-6%
|
1 664
-4%
|
1 424
-14%
|
963
-32%
|
(286)
N/A
|
(1 663)
-481%
|
(2 788)
-68%
|
(3 904)
-40%
|
(3 642)
+7%
|
(3 459)
+5%
|
(2 813)
+19%
|
(2 280)
+19%
|
(1 865)
+18%
|
(1 291)
+31%
|
(557)
+57%
|
347
N/A
|
1 068
+208%
|
2 079
+95%
|
2 874
+38%
|
2 974
+3%
|
3 713
+25%
|
4 869
+31%
|
4 462
-8%
|
4 485
+1%
|
3 836
-14%
|
2 708
-29%
|
2 744
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(209)
|
(185)
|
(177)
|
49
|
38
|
46
|
(102)
|
(109)
|
(111)
|
(201)
|
(201)
|
(204)
|
(202)
|
(192)
|
(184)
|
(182)
|
(177)
|
(179)
|
(176)
|
(248)
|
(237)
|
(226)
|
(204)
|
(178)
|
(171)
|
(152)
|
(146)
|
(143)
|
(126)
|
(121)
|
(117)
|
19
|
20
|
31
|
39
|
(21)
|
(11)
|
7
|
16
|
9
|
6
|
7
|
7
|
12
|
(13)
|
(37)
|
(59)
|
(73)
|
(29)
|
(31)
|
(23)
|
8
|
(24)
|
(19)
|
3
|
40
|
33
|
20
|
(9)
|
1 834
|
1 816
|
1 819
|
1 838
|
(76)
|
(64)
|
(54)
|
17
|
(159)
|
(120)
|
(116)
|
(203)
|
(36)
|
(64)
|
(70)
|
(82)
|
(70)
|
(45)
|
(31)
|
460
|
|
| Non-Reccuring Items |
(124)
|
(137)
|
(104)
|
(252)
|
(3 831)
|
(4 145)
|
(4 040)
|
(412)
|
(200)
|
(168)
|
(300)
|
(74)
|
(136)
|
0
|
(151)
|
(255)
|
(190)
|
(338)
|
(141)
|
(58)
|
(642)
|
(904)
|
(934)
|
(1 006)
|
(518)
|
(233)
|
(218)
|
(650)
|
(919)
|
(623)
|
(542)
|
(168)
|
65
|
(88)
|
(159)
|
(127)
|
(97)
|
(160)
|
(264)
|
(866)
|
(850)
|
(797)
|
(921)
|
(359)
|
(353)
|
(427)
|
(212)
|
(160)
|
(145)
|
(36)
|
(42)
|
(126)
|
(151)
|
(227)
|
(185)
|
(147)
|
(1 851)
|
(2 150)
|
(2 161)
|
(2 008)
|
(382)
|
97
|
170
|
(498)
|
3 598
|
4 558
|
4 394
|
808
|
746
|
(331)
|
(248)
|
(52)
|
(57)
|
(98)
|
(257)
|
(703)
|
(754)
|
(1 428)
|
(1 271)
|
|
| 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
|
4 466
|
0
|
4 466
|
0
|
0
|
21
|
21
|
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
|
43
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4 132
|
0
|
4 184
|
4 184
|
4 184
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
120
|
143
|
149
|
138
|
131
|
157
|
219
|
192
|
175
|
116
|
179
|
232
|
253
|
197
|
116
|
69
|
85
|
90
|
148
|
202
|
213
|
209
|
4 691
|
143
|
4 612
|
146
|
108
|
181
|
181
|
204
|
163
|
155
|
189
|
203
|
208
|
115
|
48
|
61
|
117
|
190
|
210
|
145
|
75
|
16
|
(5)
|
2
|
(19)
|
(4)
|
(39)
|
1
|
42
|
8
|
44
|
21
|
19
|
89
|
130
|
29
|
31
|
28
|
32
|
150
|
97
|
174
|
125
|
49
|
73
|
(8)
|
4 151
|
1
|
9
|
(4)
|
14
|
0
|
9
|
67
|
101
|
155
|
133
|
|
| Pre-Tax Income |
561
N/A
|
456
-19%
|
439
-4%
|
634
+44%
|
(2 839)
N/A
|
(2 924)
-3%
|
(2 471)
+15%
|
1 224
N/A
|
1 390
+14%
|
1 005
-28%
|
548
-45%
|
519
-5%
|
(16)
N/A
|
(432)
-2 600%
|
(878)
-103%
|
(1 162)
-32%
|
(408)
+65%
|
(14)
+97%
|
721
N/A
|
1 402
+94%
|
247
-82%
|
4 349
+1 661%
|
4 208
-3%
|
4 142
-2%
|
5 015
+21%
|
866
-83%
|
797
-8%
|
456
-43%
|
337
-26%
|
649
+93%
|
836
+29%
|
1 528
+83%
|
2 083
+36%
|
1 880
-10%
|
2 106
+12%
|
2 146
+2%
|
2 428
+13%
|
2 732
+13%
|
2 600
-5%
|
2 024
-22%
|
1 455
-28%
|
888
-39%
|
482
-46%
|
909
+89%
|
994
+9%
|
1 087
+9%
|
1 671
+54%
|
1 885
+13%
|
1 948
+3%
|
2 061
+6%
|
2 006
-3%
|
1 732
-14%
|
1 607
-7%
|
1 439
-10%
|
1 261
-12%
|
988
-22%
|
(1 974)
N/A
|
(3 764)
-91%
|
(4 927)
-31%
|
(4 050)
+18%
|
(2 176)
+46%
|
(1 393)
+36%
|
(708)
+49%
|
1 452
N/A
|
1 794
+24%
|
7 446
+315%
|
8 111
+9%
|
5 172
-36%
|
5 845
+13%
|
1 633
-72%
|
2 432
+49%
|
2 882
+19%
|
3 606
+25%
|
4 701
+30%
|
4 132
-12%
|
3 779
-9%
|
3 138
-17%
|
1 404
-55%
|
2 066
+47%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(335)
|
(287)
|
(341)
|
(430)
|
945
|
1 207
|
1 098
|
(397)
|
(665)
|
(526)
|
(325)
|
(184)
|
17
|
(353)
|
(1 507)
|
(1 531)
|
(1 103)
|
(38)
|
(46)
|
(54)
|
(40)
|
(50)
|
(2)
|
(129)
|
(129)
|
(125)
|
(134)
|
209
|
189
|
209
|
130
|
(175)
|
(389)
|
(427)
|
(601)
|
(898)
|
(1 033)
|
(1 163)
|
(1 126)
|
(947)
|
(739)
|
(299)
|
(169)
|
(214)
|
(170)
|
(468)
|
(595)
|
(643)
|
(642)
|
(645)
|
(489)
|
(375)
|
(351)
|
(240)
|
(279)
|
(114)
|
(59)
|
(128)
|
(30)
|
(387)
|
(358)
|
(349)
|
(410)
|
(500)
|
(508)
|
(996)
|
(1 024)
|
(763)
|
(795)
|
16
|
(132)
|
(169)
|
(484)
|
(1 298)
|
(1 366)
|
(1 313)
|
(1 151)
|
(910)
|
(1 070)
|
|
| Income from Continuing Operations |
226
|
169
|
98
|
204
|
(1 894)
|
(1 717)
|
(1 373)
|
827
|
725
|
479
|
223
|
335
|
1
|
(785)
|
(2 385)
|
(2 693)
|
(1 511)
|
(52)
|
675
|
1 348
|
207
|
4 299
|
4 206
|
4 013
|
4 886
|
741
|
663
|
665
|
526
|
858
|
966
|
1 353
|
1 694
|
1 453
|
1 505
|
1 248
|
1 395
|
1 569
|
1 474
|
1 077
|
716
|
589
|
313
|
695
|
824
|
619
|
1 076
|
1 242
|
1 306
|
1 416
|
1 517
|
1 357
|
1 256
|
1 199
|
982
|
874
|
(2 033)
|
(3 892)
|
(4 957)
|
(4 437)
|
(2 534)
|
(1 742)
|
(1 118)
|
952
|
1 286
|
6 450
|
7 087
|
4 409
|
5 050
|
1 649
|
2 300
|
2 713
|
3 122
|
3 403
|
2 766
|
2 466
|
1 987
|
494
|
996
|
|
| Income to Minority Interest |
56
|
77
|
121
|
134
|
130
|
22
|
(83)
|
(116)
|
3
|
22
|
34
|
(24)
|
2
|
23
|
54
|
(51)
|
(65)
|
(58)
|
33
|
(24)
|
(8)
|
58
|
73
|
119
|
47
|
(48)
|
(64)
|
(65)
|
(24)
|
(9)
|
3
|
(17)
|
(5)
|
12
|
32
|
56
|
112
|
116
|
99
|
108
|
31
|
108
|
102
|
78
|
93
|
21
|
9
|
14
|
16
|
24
|
3
|
18
|
3
|
2
|
0
|
(17)
|
1
|
3
|
0
|
20
|
0
|
3
|
18
|
48
|
(11)
|
(19)
|
(2)
|
(25)
|
5
|
(17)
|
(63)
|
(81)
|
(81)
|
(84)
|
(89)
|
(81)
|
(86)
|
(86)
|
(88)
|
|
| Net Income (Common) |
281
N/A
|
246
-12%
|
219
-11%
|
335
+53%
|
(1 767)
N/A
|
(1 698)
+4%
|
(1 456)
+14%
|
716
N/A
|
731
+2%
|
499
-32%
|
251
-50%
|
305
+22%
|
2
-99%
|
(765)
N/A
|
(2 331)
-205%
|
(2 747)
-18%
|
(1 576)
+43%
|
(110)
+93%
|
713
N/A
|
1 318
+85%
|
195
-85%
|
4 352
+2 132%
|
4 270
-2%
|
4 126
-3%
|
4 926
+19%
|
686
-86%
|
593
-14%
|
600
+1%
|
503
-16%
|
849
+69%
|
970
+14%
|
1 335
+38%
|
1 688
+26%
|
1 465
-13%
|
1 536
+5%
|
1 304
-15%
|
1 507
+16%
|
1 685
+12%
|
1 573
-7%
|
1 185
-25%
|
748
-37%
|
698
-7%
|
417
-40%
|
773
+85%
|
916
+18%
|
639
-30%
|
1 083
+69%
|
1 256
+16%
|
1 323
+5%
|
1 439
+9%
|
1 520
+6%
|
1 375
-10%
|
1 257
-9%
|
1 201
-4%
|
981
-18%
|
856
-13%
|
(2 033)
N/A
|
(3 889)
-91%
|
(4 957)
-27%
|
(4 417)
+11%
|
(2 534)
+43%
|
(1 738)
+31%
|
(1 100)
+37%
|
1 000
N/A
|
1 273
+27%
|
6 428
+405%
|
7 084
+10%
|
4 383
-38%
|
5 055
+15%
|
1 632
-68%
|
2 237
+37%
|
2 631
+18%
|
3 040
+16%
|
3 317
+9%
|
2 673
-19%
|
2 383
-11%
|
1 899
-20%
|
406
-79%
|
907
+123%
|
|
| EPS (Diluted) |
5.3
N/A
|
4.63
-13%
|
4.05
-13%
|
6.31
+56%
|
-33.34
N/A
|
-31.44
+6%
|
-27.47
+13%
|
13.5
N/A
|
13.53
+0%
|
9.4
-31%
|
4.73
-50%
|
5.64
+19%
|
0.15
-97%
|
-14.43
N/A
|
-43.16
-199%
|
-51.83
-20%
|
-29.73
+43%
|
-2.07
+93%
|
13.46
N/A
|
24.87
+85%
|
3.69
-85%
|
82.12
+2 125%
|
80.57
-2%
|
77.85
-3%
|
92.94
+19%
|
12.94
-86%
|
11.19
-14%
|
11.33
+1%
|
9.49
-16%
|
16.02
+69%
|
18.3
+14%
|
25.2
+38%
|
31.86
+26%
|
27.65
-13%
|
28.99
+5%
|
24.61
-15%
|
28.44
+16%
|
31.8
+12%
|
29.69
-7%
|
22.37
-25%
|
14.12
-37%
|
13.18
-7%
|
7.87
-40%
|
14.59
+85%
|
17.29
+19%
|
12.06
-30%
|
20.44
+69%
|
23.71
+16%
|
24.97
+5%
|
27.16
+9%
|
28.69
+6%
|
25.96
-10%
|
23.73
-9%
|
22.67
-4%
|
18.52
-18%
|
16.16
-13%
|
-38.31
N/A
|
-73.26
-91%
|
-93.38
-27%
|
-83.21
+11%
|
-47.74
+43%
|
-32.75
+31%
|
-20.74
+37%
|
18.84
N/A
|
23.99
+27%
|
121.14
+405%
|
133.51
+10%
|
82.61
-38%
|
95.27
+15%
|
30.76
-68%
|
42.16
+37%
|
49.59
+18%
|
57.3
+16%
|
62.52
+9%
|
50.38
-19%
|
44.92
-11%
|
35.79
-20%
|
7.65
-79%
|
17.36
+127%
|
|
Switch to:
Switch to:
See Also
Discover More
