Nippon Parking Development Co Ltd
TSE:2353
Income Statement
Earnings Waterfall
Nippon Parking Development Co Ltd
Income Statement
Nippon Parking Development Co Ltd
| Oct-2005 | Jan-2006 | Apr-2006 | Oct-2006 | Jan-2007 | Apr-2007 | Oct-2007 | Jan-2008 | Apr-2008 | Oct-2008 | Jan-2009 | Apr-2009 | Oct-2009 | Jan-2010 | Apr-2010 | Jul-2010 | Oct-2010 | Jan-2011 | Apr-2011 | Jul-2011 | Oct-2011 | Jan-2012 | Apr-2012 | Jul-2012 | Oct-2012 | Jan-2013 | Apr-2013 | Jul-2013 | Oct-2013 | Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | Apr-2024 | Jul-2024 | Oct-2024 | Jan-2025 | Apr-2025 | Jul-2025 | Oct-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
2
|
0
|
0
|
8
|
0
|
0
|
17
|
0
|
0
|
17
|
0
|
0
|
16
|
0
|
0
|
59
|
23
|
35
|
46
|
42
|
40
|
38
|
34
|
32
|
28
|
24
|
23
|
22
|
23
|
26
|
27
|
31
|
33
|
34
|
40
|
42
|
45
|
50
|
53
|
59
|
61
|
60
|
59
|
56
|
56
|
56
|
56
|
52
|
50
|
46
|
45
|
49
|
49
|
51
|
51
|
55
|
60
|
65
|
69
|
67
|
66
|
65
|
60
|
61
|
56
|
54
|
54
|
46
|
53
|
71
|
94
|
114
|
128
|
127
|
0
|
142
|
0
|
|
| Revenue |
3 415
N/A
|
3 701
+8%
|
4 004
+8%
|
4 256
+6%
|
4 661
+10%
|
5 081
+9%
|
5 193
+2%
|
5 338
+3%
|
5 551
+4%
|
5 709
+3%
|
5 856
+3%
|
5 939
+1%
|
6 016
+1%
|
6 272
+4%
|
6 699
+7%
|
8 664
+29%
|
8 745
+1%
|
9 203
+5%
|
9 469
+3%
|
9 607
+1%
|
9 788
+2%
|
9 917
+1%
|
10 386
+5%
|
10 591
+2%
|
10 766
+2%
|
11 791
+10%
|
12 751
+8%
|
13 437
+5%
|
14 204
+6%
|
14 676
+3%
|
14 907
+2%
|
15 118
+1%
|
15 272
+1%
|
15 992
+5%
|
16 874
+6%
|
17 008
+1%
|
17 340
+2%
|
17 304
0%
|
17 406
+1%
|
18 140
+4%
|
19 608
+8%
|
20 479
+4%
|
21 409
+5%
|
21 987
+3%
|
22 264
+1%
|
22 321
+0%
|
22 554
+1%
|
22 771
+1%
|
23 171
+2%
|
23 436
+1%
|
23 906
+2%
|
24 382
+2%
|
24 443
+0%
|
24 650
+1%
|
24 039
-2%
|
22 980
-4%
|
23 265
+1%
|
22 777
-2%
|
22 587
-1%
|
23 786
+5%
|
24 031
+1%
|
24 591
+2%
|
25 422
+3%
|
26 271
+3%
|
29 300
+12%
|
30 125
+3%
|
31 416
+4%
|
31 855
+1%
|
30 232
-5%
|
31 114
+3%
|
31 874
+2%
|
32 693
+3%
|
33 778
+3%
|
35 151
+4%
|
36 036
+3%
|
36 832
+2%
|
37 262
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 955)
|
(2 133)
|
(2 334)
|
(2 578)
|
(2 872)
|
(3 190)
|
(3 244)
|
(3 302)
|
(3 368)
|
(3 471)
|
(3 574)
|
(3 647)
|
(3 685)
|
(3 776)
|
(3 872)
|
(5 071)
|
(5 154)
|
(5 360)
|
(5 442)
|
(5 549)
|
(5 659)
|
(5 686)
|
(5 913)
|
(6 058)
|
(6 195)
|
(6 731)
|
(7 239)
|
(7 678)
|
(8 015)
|
(8 120)
|
(8 314)
|
(8 525)
|
(8 665)
|
(9 050)
|
(9 348)
|
(9 384)
|
(9 594)
|
(9 736)
|
(9 930)
|
(10 416)
|
(11 121)
|
(11 581)
|
(12 149)
|
(12 435)
|
(12 466)
|
(12 542)
|
(12 560)
|
(12 643)
|
(12 986)
|
(13 094)
|
(13 428)
|
(13 509)
|
(13 999)
|
(14 541)
|
(14 862)
|
(14 871)
|
(15 007)
|
(15 070)
|
(15 027)
|
(15 443)
|
(15 665)
|
(15 775)
|
(16 112)
|
(16 528)
|
(18 369)
|
(18 860)
|
(19 546)
|
(19 883)
|
(18 726)
|
(19 231)
|
(19 614)
|
(20 027)
|
(20 620)
|
(21 135)
|
(21 469)
|
(22 106)
|
(22 410)
|
|
| Gross Profit |
1 460
N/A
|
1 568
+7%
|
1 670
+7%
|
1 677
+0%
|
1 789
+7%
|
1 891
+6%
|
1 949
+3%
|
2 036
+4%
|
2 183
+7%
|
2 238
+3%
|
2 282
+2%
|
2 291
+0%
|
2 331
+2%
|
2 497
+7%
|
2 827
+13%
|
3 593
+27%
|
3 591
0%
|
3 843
+7%
|
4 027
+5%
|
4 058
+1%
|
4 129
+2%
|
4 231
+2%
|
4 473
+6%
|
4 533
+1%
|
4 571
+1%
|
5 060
+11%
|
5 512
+9%
|
5 759
+4%
|
6 189
+7%
|
6 556
+6%
|
6 594
+1%
|
6 594
+0%
|
6 607
+0%
|
6 942
+5%
|
7 526
+8%
|
7 624
+1%
|
7 746
+2%
|
7 569
-2%
|
7 477
-1%
|
7 724
+3%
|
8 487
+10%
|
8 897
+5%
|
9 260
+4%
|
9 552
+3%
|
9 798
+3%
|
9 779
0%
|
9 993
+2%
|
10 129
+1%
|
10 185
+1%
|
10 342
+2%
|
10 478
+1%
|
10 872
+4%
|
10 445
-4%
|
10 109
-3%
|
9 176
-9%
|
8 109
-12%
|
8 258
+2%
|
7 707
-7%
|
7 560
-2%
|
8 343
+10%
|
8 365
+0%
|
8 816
+5%
|
9 310
+6%
|
9 743
+5%
|
10 931
+12%
|
11 265
+3%
|
11 869
+5%
|
11 972
+1%
|
11 507
-4%
|
11 883
+3%
|
12 259
+3%
|
12 666
+3%
|
13 157
+4%
|
14 016
+7%
|
14 567
+4%
|
14 726
+1%
|
14 852
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(760)
|
(825)
|
(902)
|
(987)
|
(1 136)
|
(1 227)
|
(1 289)
|
(1 340)
|
(1 375)
|
(1 382)
|
(1 368)
|
(1 388)
|
(1 373)
|
(1 477)
|
(1 600)
|
(2 112)
|
(2 184)
|
(2 324)
|
(2 429)
|
(2 558)
|
(2 640)
|
(2 662)
|
(2 717)
|
(2 711)
|
(2 765)
|
(3 090)
|
(3 437)
|
(3 737)
|
(4 053)
|
(4 250)
|
(4 220)
|
(4 259)
|
(4 348)
|
(4 484)
|
(4 837)
|
(5 051)
|
(5 139)
|
(5 435)
|
(5 503)
|
(5 746)
|
(5 957)
|
(6 097)
|
(6 334)
|
(6 485)
|
(6 538)
|
(6 567)
|
(6 619)
|
(6 595)
|
(6 473)
|
(6 549)
|
(6 588)
|
(6 714)
|
(6 513)
|
(6 073)
|
(5 654)
|
(5 436)
|
(5 355)
|
(5 277)
|
(5 128)
|
(5 080)
|
(5 034)
|
(5 003)
|
(5 038)
|
(5 161)
|
(5 305)
|
(5 430)
|
(5 647)
|
(5 771)
|
(5 839)
|
(5 959)
|
(6 022)
|
(6 205)
|
(6 419)
|
(6 663)
|
(6 837)
|
(7 066)
|
(7 227)
|
|
| Selling, General & Administrative |
(759)
|
(825)
|
(902)
|
(987)
|
(1 136)
|
(1 227)
|
(1 290)
|
(1 340)
|
(1 375)
|
(1 382)
|
(1 368)
|
(1 388)
|
(1 373)
|
(1 477)
|
(1 600)
|
(2 112)
|
(2 184)
|
(2 325)
|
(2 429)
|
(2 557)
|
(2 640)
|
(2 662)
|
(2 717)
|
(2 712)
|
(2 764)
|
(3 090)
|
(3 437)
|
(3 737)
|
(4 053)
|
(4 250)
|
(4 220)
|
(4 259)
|
(4 348)
|
(4 484)
|
(4 837)
|
(5 051)
|
(5 227)
|
(5 435)
|
(5 503)
|
(5 746)
|
(5 957)
|
(6 097)
|
(6 334)
|
(6 485)
|
(6 538)
|
(6 567)
|
(6 619)
|
(6 595)
|
(6 474)
|
(6 549)
|
(6 588)
|
(6 714)
|
(6 513)
|
(6 073)
|
(5 654)
|
(5 436)
|
(5 355)
|
(5 277)
|
(5 128)
|
(5 080)
|
(5 034)
|
(5 003)
|
(5 038)
|
(5 161)
|
(5 305)
|
(5 430)
|
(5 647)
|
(5 771)
|
(5 839)
|
(5 959)
|
(6 022)
|
(6 205)
|
(6 419)
|
(6 663)
|
(6 837)
|
(7 066)
|
(7 227)
|
|
| 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
|
88
|
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
|
|
| Operating Income |
701
N/A
|
743
+6%
|
768
+3%
|
690
-10%
|
652
-6%
|
664
+2%
|
660
-1%
|
697
+6%
|
808
+16%
|
856
+6%
|
914
+7%
|
904
-1%
|
958
+6%
|
1 020
+6%
|
1 227
+20%
|
1 481
+21%
|
1 407
-5%
|
1 519
+8%
|
1 598
+5%
|
1 501
-6%
|
1 488
-1%
|
1 569
+5%
|
1 755
+12%
|
1 822
+4%
|
1 806
-1%
|
1 971
+9%
|
2 075
+5%
|
2 021
-3%
|
2 136
+6%
|
2 306
+8%
|
2 374
+3%
|
2 335
-2%
|
2 259
-3%
|
2 458
+9%
|
2 689
+9%
|
2 573
-4%
|
2 607
+1%
|
2 134
-18%
|
1 974
-8%
|
1 978
+0%
|
2 531
+28%
|
2 800
+11%
|
2 926
+4%
|
3 067
+5%
|
3 261
+6%
|
3 212
-1%
|
3 375
+5%
|
3 533
+5%
|
3 712
+5%
|
3 793
+2%
|
3 890
+3%
|
4 158
+7%
|
3 931
-5%
|
4 037
+3%
|
3 522
-13%
|
2 673
-24%
|
2 902
+9%
|
2 430
-16%
|
2 433
+0%
|
3 263
+34%
|
3 331
+2%
|
3 814
+14%
|
4 272
+12%
|
4 582
+7%
|
5 626
+23%
|
5 834
+4%
|
6 222
+7%
|
6 201
0%
|
5 667
-9%
|
5 924
+5%
|
6 237
+5%
|
6 461
+4%
|
6 738
+4%
|
7 353
+9%
|
7 730
+5%
|
7 660
-1%
|
7 625
0%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
92
|
360
|
595
|
634
|
396
|
261
|
184
|
824
|
735
|
714
|
7
|
(78)
|
(87)
|
(115)
|
(288)
|
(371)
|
(375)
|
(331)
|
(112)
|
(126)
|
(99)
|
(77)
|
(5)
|
76
|
109
|
192
|
155
|
184
|
162
|
165
|
160
|
228
|
361
|
440
|
417
|
506
|
382
|
321
|
402
|
366
|
204
|
96
|
53
|
90
|
112
|
114
|
97
|
88
|
95
|
87
|
50
|
(14)
|
(50)
|
(25)
|
(37)
|
(11)
|
11
|
(26)
|
(11)
|
(19)
|
(25)
|
(28)
|
(39)
|
(7)
|
10
|
(19)
|
(22)
|
(15)
|
(34)
|
(28)
|
64
|
27
|
31
|
136
|
(48)
|
158
|
258
|
|
| Non-Reccuring Items |
(8)
|
(0)
|
(0)
|
(2)
|
1
|
(2)
|
(2)
|
(849)
|
(787)
|
(898)
|
(59)
|
(194)
|
(228)
|
(81)
|
59
|
16
|
128
|
1
|
(69)
|
(24)
|
10
|
(8)
|
(549)
|
(551)
|
(550)
|
(554)
|
(17)
|
(16)
|
(17)
|
(12)
|
(4)
|
(83)
|
695
|
691
|
782
|
846
|
0
|
(80)
|
(169)
|
(280)
|
(288)
|
(151)
|
(307)
|
(350)
|
(347)
|
(321)
|
(166)
|
(316)
|
(326)
|
(344)
|
(416)
|
(217)
|
(214)
|
(199)
|
(330)
|
(514)
|
(544)
|
(534)
|
(337)
|
(104)
|
(65)
|
(66)
|
(111)
|
(124)
|
(97)
|
(99)
|
(86)
|
(59)
|
(87)
|
(81)
|
(50)
|
(38)
|
(33)
|
(140)
|
(180)
|
(219)
|
(214)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
4
|
4
|
4
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
6
|
0
|
6
|
2
|
0
|
(0)
|
(0)
|
0
|
1
|
2
|
2
|
1
|
(1)
|
0
|
0
|
1 167
|
1 362
|
1 364
|
1 364
|
196
|
1
|
0
|
1
|
1
|
78
|
78
|
79
|
83
|
7
|
13
|
12
|
8
|
7
|
265
|
265
|
265
|
377
|
113
|
0
|
112
|
2
|
15
|
(47)
|
(47)
|
(47)
|
(56)
|
27
|
27
|
63
|
101
|
110
|
110
|
148
|
154
|
156
|
180
|
105
|
58
|
|
| Total Other Income |
(14)
|
(4)
|
(3)
|
(2)
|
3
|
(2)
|
(20)
|
(31)
|
(29)
|
(13)
|
(9)
|
(8)
|
(7)
|
(2)
|
2
|
6
|
(16)
|
(11)
|
(2)
|
64
|
81
|
69
|
62
|
9
|
4
|
7
|
9
|
31
|
77
|
74
|
69
|
29
|
12
|
(6)
|
(27)
|
(69)
|
16
|
35
|
48
|
(103)
|
(72)
|
(76)
|
(68)
|
54
|
35
|
42
|
36
|
(11)
|
(9)
|
(8)
|
(19)
|
9
|
12
|
8
|
18
|
79
|
105
|
265
|
199
|
217
|
189
|
159
|
154
|
64
|
67
|
63
|
52
|
36
|
42
|
36
|
16
|
23
|
21
|
4
|
8
|
15
|
25
|
|
| Pre-Tax Income |
771
N/A
|
1 100
+43%
|
1 360
+24%
|
1 324
-3%
|
1 056
-20%
|
925
-12%
|
824
-11%
|
642
-22%
|
728
+13%
|
659
-10%
|
854
+30%
|
623
-27%
|
637
+2%
|
822
+29%
|
1 000
+22%
|
1 132
+13%
|
1 144
+1%
|
1 178
+3%
|
1 419
+20%
|
1 420
+0%
|
1 480
+4%
|
1 559
+5%
|
1 266
-19%
|
1 355
+7%
|
1 368
+1%
|
1 615
+18%
|
2 222
+38%
|
2 221
0%
|
2 360
+6%
|
2 535
+7%
|
2 600
+3%
|
2 508
-4%
|
3 325
+33%
|
3 581
+8%
|
5 028
+40%
|
5 219
+4%
|
4 368
-16%
|
3 774
-14%
|
2 449
-35%
|
1 962
-20%
|
2 375
+21%
|
2 670
+12%
|
2 604
-2%
|
2 940
+13%
|
3 138
+7%
|
3 126
0%
|
3 425
+10%
|
3 302
-4%
|
3 484
+6%
|
3 541
+2%
|
3 513
-1%
|
3 942
+12%
|
3 945
+0%
|
4 086
+4%
|
3 439
-16%
|
2 604
-24%
|
2 587
-1%
|
2 136
-17%
|
2 397
+12%
|
3 358
+40%
|
3 446
+3%
|
3 831
+11%
|
4 230
+10%
|
4 469
+6%
|
5 550
+24%
|
5 806
+5%
|
6 193
+7%
|
6 226
+1%
|
5 688
-9%
|
5 961
+5%
|
6 377
+7%
|
6 622
+4%
|
6 911
+4%
|
7 508
+9%
|
7 690
+2%
|
7 719
+0%
|
7 753
+0%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(320)
|
(451)
|
(560)
|
(549)
|
(440)
|
(419)
|
(396)
|
(328)
|
(303)
|
(273)
|
(344)
|
(260)
|
(263)
|
(267)
|
(264)
|
(367)
|
(371)
|
(404)
|
(600)
|
(573)
|
(604)
|
(707)
|
(806)
|
(837)
|
(827)
|
(846)
|
(791)
|
(823)
|
(874)
|
(909)
|
(935)
|
(886)
|
(966)
|
(996)
|
(1 592)
|
(1 552)
|
(1 461)
|
(1 366)
|
(728)
|
(736)
|
(769)
|
(742)
|
(793)
|
(538)
|
(631)
|
(643)
|
(677)
|
(942)
|
(917)
|
(958)
|
(984)
|
(906)
|
(965)
|
(1 003)
|
(1 042)
|
(1 310)
|
(1 114)
|
(1 341)
|
(1 221)
|
(1 177)
|
(1 406)
|
(1 205)
|
(1 223)
|
(1 246)
|
(1 386)
|
(1 448)
|
(1 558)
|
(1 409)
|
(1 293)
|
(1 301)
|
(1 453)
|
(968)
|
(1 257)
|
(1 473)
|
(1 541)
|
(2 168)
|
(2 294)
|
|
| Income from Continuing Operations |
451
|
649
|
800
|
776
|
616
|
506
|
428
|
314
|
426
|
385
|
509
|
363
|
374
|
555
|
736
|
765
|
773
|
774
|
819
|
846
|
876
|
852
|
460
|
518
|
541
|
769
|
1 432
|
1 397
|
1 487
|
1 626
|
1 665
|
1 622
|
2 359
|
2 585
|
3 435
|
3 667
|
2 907
|
2 409
|
1 722
|
1 227
|
1 606
|
1 928
|
1 811
|
2 403
|
2 507
|
2 483
|
2 749
|
2 360
|
2 567
|
2 584
|
2 529
|
3 037
|
2 980
|
3 083
|
2 397
|
1 294
|
1 473
|
795
|
1 176
|
2 182
|
2 039
|
2 627
|
3 006
|
3 223
|
4 164
|
4 358
|
4 635
|
4 817
|
4 395
|
4 660
|
4 924
|
5 654
|
5 654
|
6 036
|
6 149
|
5 551
|
5 459
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
4
|
4
|
5
|
1
|
(1)
|
1
|
(2)
|
(10)
|
(15)
|
(19)
|
(24)
|
(31)
|
(60)
|
(40)
|
(5)
|
(89)
|
(178)
|
(136)
|
(75)
|
(8)
|
(76)
|
28
|
65
|
(74)
|
(82)
|
(160)
|
(195)
|
(171)
|
(229)
|
(149)
|
(168)
|
(138)
|
(106)
|
(213)
|
(273)
|
(310)
|
(293)
|
(92)
|
(71)
|
179
|
278
|
153
|
187
|
12
|
(44)
|
(98)
|
(139)
|
(262)
|
(395)
|
(408)
|
(416)
|
(498)
|
(573)
|
(549)
|
(553)
|
(667)
|
(769)
|
(751)
|
(665)
|
|
| Net Income (Common) |
451
N/A
|
649
+44%
|
800
+23%
|
776
-3%
|
616
-21%
|
506
-18%
|
428
-16%
|
314
-27%
|
426
+36%
|
385
-9%
|
509
+32%
|
363
-29%
|
374
+3%
|
555
+49%
|
736
+33%
|
765
+4%
|
773
+1%
|
777
+1%
|
822
+6%
|
850
+3%
|
880
+4%
|
853
-3%
|
459
-46%
|
518
+13%
|
539
+4%
|
759
+41%
|
1 417
+87%
|
1 378
-3%
|
1 463
+6%
|
1 595
+9%
|
1 605
+1%
|
1 582
-1%
|
2 354
+49%
|
2 496
+6%
|
3 258
+31%
|
3 531
+8%
|
2 832
-20%
|
2 401
-15%
|
1 646
-31%
|
1 255
-24%
|
1 671
+33%
|
1 854
+11%
|
1 729
-7%
|
2 243
+30%
|
2 312
+3%
|
2 313
+0%
|
2 520
+9%
|
2 211
-12%
|
2 399
+8%
|
2 446
+2%
|
2 424
-1%
|
2 824
+17%
|
2 707
-4%
|
2 773
+2%
|
2 104
-24%
|
1 202
-43%
|
1 402
+17%
|
975
-30%
|
1 454
+49%
|
2 335
+61%
|
2 226
-5%
|
2 638
+19%
|
2 962
+12%
|
3 125
+6%
|
4 024
+29%
|
4 096
+2%
|
4 240
+4%
|
4 409
+4%
|
3 979
-10%
|
4 161
+5%
|
4 350
+5%
|
5 105
+17%
|
5 101
0%
|
5 369
+5%
|
5 380
+0%
|
4 800
-11%
|
4 794
0%
|
|
| EPS (Diluted) |
1.31
N/A
|
1.88
+44%
|
2.32
+23%
|
2.25
-3%
|
1.78
-21%
|
1.46
-18%
|
1.24
-15%
|
0.92
-26%
|
1.26
+37%
|
1.14
-10%
|
1.5
+32%
|
1.07
-29%
|
1.1
+3%
|
1.64
+49%
|
2.18
+33%
|
2.26
+4%
|
2.29
+1%
|
2.3
+0%
|
2.43
+6%
|
2.52
+4%
|
2.63
+4%
|
2.54
-3%
|
1.38
-46%
|
1.56
+13%
|
163.27
+10 366%
|
230
+41%
|
429.27
+87%
|
4.12
-99%
|
4.35
+6%
|
4.74
+9%
|
4.76
+0%
|
4.7
-1%
|
6.98
+49%
|
7.4
+6%
|
9.59
+30%
|
10.42
+9%
|
8.36
-20%
|
7.08
-15%
|
4.87
-31%
|
3.7
-24%
|
4.95
+34%
|
5.49
+11%
|
5.12
-7%
|
6.62
+29%
|
6.83
+3%
|
6.82
0%
|
7.42
+9%
|
6.51
-12%
|
7.09
+9%
|
7.3
+3%
|
7.19
-2%
|
8.41
+17%
|
8.12
-3%
|
8.36
+3%
|
6.35
-24%
|
3.62
-43%
|
4.23
+17%
|
2.95
-30%
|
4.44
+51%
|
7.11
+60%
|
6.82
-4%
|
8.09
+19%
|
9.12
+13%
|
9.61
+5%
|
12.49
+30%
|
12.64
+1%
|
13.14
+4%
|
13.67
+4%
|
12.5
-9%
|
13.12
+5%
|
13.58
+4%
|
16.03
+18%
|
16.04
+0%
|
16.64
+4%
|
16.73
+1%
|
14.97
-11%
|
14.91
0%
|
|