Hibino Corp
TSE:2469
Income Statement
Earnings Waterfall
Hibino Corp
Income Statement
Hibino Corp
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
19
|
0
|
0
|
22
|
0
|
0
|
26
|
55
|
88
|
120
|
126
|
130
|
127
|
123
|
119
|
117
|
116
|
120
|
122
|
123
|
125
|
123
|
115
|
111
|
104
|
97
|
99
|
97
|
95
|
91
|
85
|
77
|
68
|
62
|
57
|
52
|
50
|
49
|
49
|
51
|
54
|
60
|
71
|
79
|
84
|
86
|
83
|
82
|
84
|
86
|
89
|
93
|
92
|
90
|
87
|
91
|
106
|
125
|
146
|
153
|
155
|
148
|
147
|
159
|
174
|
205
|
0
|
0
|
0
|
|
| Revenue |
11 470
N/A
|
12 415
+8%
|
12 384
0%
|
15 136
+22%
|
15 362
+1%
|
15 875
+3%
|
12 900
-19%
|
11 654
-10%
|
10 727
-8%
|
10 436
-3%
|
10 677
+2%
|
10 528
-1%
|
10 572
+0%
|
13 288
+26%
|
12 565
-5%
|
12 354
-2%
|
13 063
+6%
|
14 121
+8%
|
15 196
+8%
|
15 371
+1%
|
14 766
-4%
|
15 162
+3%
|
15 215
+0%
|
15 933
+5%
|
17 518
+10%
|
17 670
+1%
|
17 804
+1%
|
18 236
+2%
|
17 811
-2%
|
19 220
+8%
|
21 115
+10%
|
23 497
+11%
|
26 958
+15%
|
32 281
+20%
|
32 780
+2%
|
32 735
0%
|
31 322
-4%
|
29 133
-7%
|
28 751
-1%
|
28 754
+0%
|
29 240
+2%
|
29 732
+2%
|
30 123
+1%
|
31 070
+3%
|
32 445
+4%
|
33 910
+5%
|
36 562
+8%
|
38 610
+6%
|
41 154
+7%
|
40 826
-1%
|
38 283
-6%
|
34 127
-11%
|
30 576
-10%
|
30 523
0%
|
32 986
+8%
|
41 031
+24%
|
42 696
+4%
|
42 426
-1%
|
41 699
-2%
|
37 012
-11%
|
38 125
+3%
|
41 923
+10%
|
42 963
+2%
|
45 397
+6%
|
48 123
+6%
|
50 491
+5%
|
52 879
+5%
|
56 297
+6%
|
57 776
+3%
|
59 473
+3%
|
61 672
+4%
|
63 892
+4%
|
66 656
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7 992)
|
(8 536)
|
(8 561)
|
(10 049)
|
(10 133)
|
(10 408)
|
(8 724)
|
(7 883)
|
(7 216)
|
(6 903)
|
(7 108)
|
(6 895)
|
(6 845)
|
(8 926)
|
(8 332)
|
(8 135)
|
(8 499)
|
(9 361)
|
(9 994)
|
(10 296)
|
(10 081)
|
(10 241)
|
(10 262)
|
(10 611)
|
(11 678)
|
(11 810)
|
(11 936)
|
(12 198)
|
(11 879)
|
(12 742)
|
(13 932)
|
(15 678)
|
(17 671)
|
(21 235)
|
(21 750)
|
(21 425)
|
(20 694)
|
(19 195)
|
(18 778)
|
(18 957)
|
(19 388)
|
(19 787)
|
(20 305)
|
(20 747)
|
(21 903)
|
(22 932)
|
(24 424)
|
(25 805)
|
(27 275)
|
(27 125)
|
(26 527)
|
(24 714)
|
(22 904)
|
(23 145)
|
(24 504)
|
(28 486)
|
(29 342)
|
(28 941)
|
(27 977)
|
(25 554)
|
(25 854)
|
(27 715)
|
(28 002)
|
(29 269)
|
(30 883)
|
(32 931)
|
(34 520)
|
(36 839)
|
(37 659)
|
(38 292)
|
(39 313)
|
(40 644)
|
(41 990)
|
|
| Gross Profit |
3 478
N/A
|
3 879
+12%
|
3 824
-1%
|
5 088
+33%
|
5 230
+3%
|
5 467
+5%
|
4 176
-24%
|
3 771
-10%
|
3 511
-7%
|
3 533
+1%
|
3 568
+1%
|
3 632
+2%
|
3 726
+3%
|
4 362
+17%
|
4 233
-3%
|
4 218
0%
|
4 563
+8%
|
4 760
+4%
|
5 202
+9%
|
5 076
-2%
|
4 686
-8%
|
4 920
+5%
|
4 953
+1%
|
5 322
+7%
|
5 840
+10%
|
5 860
+0%
|
5 868
+0%
|
6 039
+3%
|
5 932
-2%
|
6 478
+9%
|
7 184
+11%
|
7 819
+9%
|
9 288
+19%
|
11 047
+19%
|
11 029
0%
|
11 309
+3%
|
10 627
-6%
|
9 938
-6%
|
9 973
+0%
|
9 796
-2%
|
9 851
+1%
|
9 946
+1%
|
9 817
-1%
|
10 323
+5%
|
10 542
+2%
|
10 978
+4%
|
12 138
+11%
|
12 805
+5%
|
13 878
+8%
|
13 701
-1%
|
11 755
-14%
|
9 413
-20%
|
7 672
-18%
|
7 379
-4%
|
8 482
+15%
|
12 546
+48%
|
13 354
+6%
|
13 486
+1%
|
13 722
+2%
|
11 459
-16%
|
12 272
+7%
|
14 207
+16%
|
14 961
+5%
|
16 128
+8%
|
17 239
+7%
|
17 560
+2%
|
18 359
+5%
|
19 458
+6%
|
20 117
+3%
|
21 181
+5%
|
22 359
+6%
|
23 248
+4%
|
24 666
+6%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 744)
|
(2 984)
|
(3 088)
|
(3 576)
|
(3 699)
|
(3 864)
|
(3 652)
|
(3 674)
|
(3 502)
|
(3 484)
|
(3 399)
|
(3 418)
|
(3 375)
|
(4 392)
|
(4 327)
|
(4 254)
|
(4 188)
|
(4 245)
|
(4 204)
|
(4 232)
|
(4 155)
|
(4 165)
|
(4 184)
|
(4 307)
|
(4 424)
|
(4 570)
|
(4 714)
|
(4 824)
|
(4 975)
|
(5 220)
|
(5 545)
|
(5 872)
|
(6 273)
|
(6 753)
|
(7 072)
|
(7 245)
|
(7 425)
|
(7 928)
|
(8 319)
|
(8 737)
|
(9 124)
|
(8 873)
|
(8 916)
|
(9 006)
|
(9 074)
|
(9 547)
|
(10 335)
|
(11 127)
|
(11 966)
|
(12 433)
|
(12 172)
|
(11 945)
|
(11 664)
|
(11 453)
|
(11 749)
|
(11 827)
|
(11 916)
|
(12 155)
|
(12 314)
|
(12 464)
|
(12 729)
|
(12 977)
|
(13 291)
|
(13 720)
|
(14 088)
|
(14 746)
|
(15 303)
|
(15 958)
|
(16 406)
|
(17 363)
|
(17 944)
|
(18 513)
|
(19 035)
|
|
| Selling, General & Administrative |
(2 745)
|
(2 985)
|
(3 116)
|
(3 576)
|
(3 704)
|
(3 847)
|
(3 663)
|
(3 680)
|
(3 502)
|
(3 484)
|
(3 399)
|
(3 418)
|
(3 375)
|
(4 344)
|
(4 327)
|
(4 253)
|
(4 188)
|
(4 188)
|
(4 205)
|
(4 234)
|
(4 156)
|
(4 102)
|
(4 185)
|
(4 309)
|
(4 426)
|
(4 466)
|
(4 695)
|
(4 805)
|
(4 974)
|
(5 086)
|
(5 545)
|
(5 871)
|
(6 273)
|
(6 506)
|
(6 975)
|
(7 147)
|
(7 424)
|
(7 582)
|
(8 374)
|
(8 792)
|
(9 102)
|
(8 530)
|
(8 916)
|
(9 007)
|
(9 074)
|
(9 249)
|
(10 320)
|
(11 111)
|
(11 950)
|
(11 983)
|
(12 172)
|
(11 945)
|
(11 664)
|
(11 139)
|
(11 749)
|
(11 827)
|
(11 916)
|
(11 819)
|
(12 305)
|
(12 454)
|
(12 719)
|
(12 791)
|
(13 291)
|
(13 720)
|
(14 088)
|
(14 746)
|
(15 144)
|
(15 798)
|
(16 405)
|
(16 805)
|
(17 591)
|
(18 160)
|
(18 682)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(104)
|
0
|
0
|
0
|
(134)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(346)
|
0
|
0
|
0
|
(343)
|
0
|
0
|
0
|
(298)
|
0
|
0
|
0
|
(450)
|
0
|
0
|
0
|
(314)
|
0
|
0
|
0
|
(327)
|
0
|
0
|
0
|
(187)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(205)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
6
|
12
|
12
|
6
|
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
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(353)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
28
|
0
|
0
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
(248)
|
(97)
|
(98)
|
0
|
(0)
|
55
|
55
|
(22)
|
(0)
|
0
|
0
|
0
|
(0)
|
(16)
|
(16)
|
(16)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(10)
|
(10)
|
(10)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(158)
|
(160)
|
(1)
|
0
|
(353)
|
(353)
|
(353)
|
|
| Operating Income |
736
N/A
|
896
+22%
|
736
-18%
|
1 511
+105%
|
1 531
+1%
|
1 604
+5%
|
525
-67%
|
98
-81%
|
10
-90%
|
50
+400%
|
169
+238%
|
214
+27%
|
351
+64%
|
(30)
N/A
|
(94)
-213%
|
(35)
+63%
|
376
N/A
|
516
+37%
|
998
+93%
|
842
-16%
|
529
-37%
|
756
+43%
|
768
+2%
|
1 014
+32%
|
1 415
+40%
|
1 290
-9%
|
1 153
-11%
|
1 214
+5%
|
957
-21%
|
1 258
+31%
|
1 638
+30%
|
1 947
+19%
|
3 013
+55%
|
4 293
+42%
|
3 956
-8%
|
4 063
+3%
|
3 202
-21%
|
2 010
-37%
|
1 654
-18%
|
1 060
-36%
|
728
-31%
|
1 073
+47%
|
903
-16%
|
1 318
+46%
|
1 469
+11%
|
1 431
-3%
|
1 803
+26%
|
1 678
-7%
|
1 913
+14%
|
1 268
-34%
|
(417)
N/A
|
(2 533)
-507%
|
(3 992)
-58%
|
(4 074)
-2%
|
(3 266)
+20%
|
719
N/A
|
1 438
+100%
|
1 330
-7%
|
1 407
+6%
|
(1 005)
N/A
|
(457)
+55%
|
1 230
N/A
|
1 670
+36%
|
2 409
+44%
|
3 152
+31%
|
2 814
-11%
|
3 056
+9%
|
3 500
+15%
|
3 711
+6%
|
3 818
+3%
|
4 415
+16%
|
4 735
+7%
|
5 631
+19%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
(69)
|
(69)
|
(93)
|
(70)
|
(68)
|
(118)
|
(112)
|
(170)
|
(140)
|
(182)
|
(171)
|
(149)
|
(155)
|
(149)
|
(154)
|
(169)
|
(183)
|
(201)
|
(219)
|
(208)
|
(204)
|
(156)
|
(136)
|
(144)
|
(116)
|
(104)
|
(106)
|
(92)
|
(83)
|
(55)
|
(67)
|
(43)
|
(74)
|
(105)
|
(72)
|
(71)
|
(33)
|
(35)
|
(40)
|
(40)
|
(19)
|
(49)
|
(94)
|
(129)
|
(89)
|
(152)
|
(89)
|
(73)
|
(75)
|
32
|
10
|
(18)
|
(32)
|
2
|
116
|
110
|
80
|
(66)
|
(40)
|
72
|
(29)
|
100
|
77
|
(185)
|
(100)
|
(361)
|
(359)
|
(252)
|
(272)
|
|
| Non-Reccuring Items |
8
|
(1)
|
(7)
|
(30)
|
(32)
|
(42)
|
(24)
|
(26)
|
153
|
159
|
139
|
(84)
|
(101)
|
(102)
|
(108)
|
(52)
|
(56)
|
(76)
|
(65)
|
(76)
|
(59)
|
(55)
|
(52)
|
(36)
|
(55)
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
(99)
|
(97)
|
0
|
0
|
80
|
55
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(89)
|
305
|
576
|
784
|
963
|
711
|
534
|
411
|
306
|
199
|
115
|
(28)
|
(112)
|
(146)
|
(154)
|
(183)
|
(157)
|
0
|
0
|
(145)
|
(311)
|
(338)
|
(338)
|
(266)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
(1)
|
0
|
2
|
(16)
|
3
|
2
|
0
|
(41)
|
(44)
|
(71)
|
(72)
|
(28)
|
(26)
|
1
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
18
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
32
|
42
|
45
|
46
|
19
|
11
|
32
|
|
| Total Other Income |
2
|
3
|
(10)
|
(9)
|
1
|
40
|
33
|
43
|
34
|
38
|
25
|
27
|
34
|
36
|
32
|
25
|
27
|
64
|
66
|
64
|
49
|
22
|
21
|
26
|
20
|
9
|
80
|
138
|
192
|
197
|
228
|
177
|
205
|
171
|
160
|
214
|
211
|
257
|
496
|
668
|
666
|
675
|
393
|
278
|
214
|
342
|
338
|
259
|
341
|
313
|
339
|
351
|
257
|
175
|
88
|
107
|
220
|
184
|
347
|
323
|
256
|
185
|
60
|
(3)
|
(24)
|
33
|
(39)
|
(9)
|
(9)
|
67
|
89
|
112
|
97
|
|
| Pre-Tax Income |
746
N/A
|
899
+21%
|
719
-20%
|
1 473
+105%
|
1 431
-3%
|
1 534
+7%
|
442
-71%
|
46
-90%
|
129
+180%
|
129
N/A
|
221
+71%
|
(13)
N/A
|
146
N/A
|
(294)
N/A
|
(339)
-15%
|
(210)
+38%
|
191
N/A
|
314
+64%
|
800
+155%
|
591
-26%
|
265
-55%
|
495
+87%
|
492
-1%
|
796
+62%
|
1 177
+48%
|
1 124
-5%
|
1 098
-2%
|
1 209
+10%
|
1 034
-14%
|
1 351
+31%
|
1 761
+30%
|
2 033
+15%
|
3 038
+49%
|
4 312
+42%
|
4 051
-6%
|
4 234
+5%
|
3 421
-19%
|
2 216
-35%
|
2 080
-6%
|
1 658
-20%
|
1 361
-18%
|
1 713
+26%
|
1 273
-26%
|
1 574
+24%
|
1 683
+7%
|
1 726
+3%
|
2 048
+19%
|
1 807
-12%
|
2 165
+20%
|
1 339
-38%
|
138
-90%
|
(1 679)
N/A
|
(3 026)
-80%
|
(2 904)
+4%
|
(2 458)
+15%
|
1 342
N/A
|
2 038
+52%
|
1 823
-11%
|
2 069
+14%
|
(457)
N/A
|
(150)
+67%
|
1 236
N/A
|
1 544
+25%
|
2 324
+51%
|
2 916
+25%
|
2 790
-4%
|
3 125
+12%
|
3 348
+7%
|
3 501
+5%
|
3 259
-7%
|
3 826
+17%
|
4 268
+12%
|
5 222
+22%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(313)
|
(393)
|
(308)
|
(580)
|
(615)
|
(698)
|
(323)
|
(220)
|
(91)
|
(88)
|
(108)
|
(129)
|
(179)
|
(37)
|
75
|
(14)
|
(254)
|
(332)
|
(515)
|
(439)
|
(220)
|
(237)
|
(236)
|
(348)
|
(467)
|
(473)
|
(451)
|
(460)
|
(423)
|
(595)
|
(731)
|
(824)
|
(1 164)
|
(1 579)
|
(1 506)
|
(1 508)
|
(1 206)
|
(712)
|
(646)
|
(576)
|
(485)
|
(675)
|
(562)
|
(648)
|
(696)
|
(753)
|
(809)
|
(837)
|
(968)
|
(650)
|
(342)
|
314
|
746
|
559
|
459
|
(660)
|
(860)
|
(648)
|
(710)
|
(9)
|
(52)
|
(541)
|
(677)
|
(961)
|
(1 178)
|
(1 061)
|
(1 122)
|
(1 233)
|
(1 408)
|
(1 479)
|
(1 710)
|
(1 869)
|
(2 177)
|
|
| Income from Continuing Operations |
432
|
505
|
411
|
893
|
818
|
837
|
119
|
(175)
|
38
|
42
|
113
|
(143)
|
(34)
|
(330)
|
(264)
|
(224)
|
(63)
|
(18)
|
285
|
151
|
44
|
258
|
255
|
448
|
710
|
652
|
647
|
750
|
612
|
755
|
1 030
|
1 207
|
1 872
|
2 734
|
2 544
|
2 725
|
2 214
|
1 504
|
1 433
|
1 082
|
876
|
1 039
|
710
|
925
|
986
|
973
|
1 239
|
971
|
1 197
|
689
|
(204)
|
(1 365)
|
(2 279)
|
(2 345)
|
(1 999)
|
682
|
1 177
|
1 175
|
1 360
|
(466)
|
(202)
|
695
|
868
|
1 363
|
1 738
|
1 729
|
2 003
|
2 115
|
2 094
|
1 780
|
2 116
|
2 399
|
3 045
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
15
|
25
|
36
|
33
|
27
|
20
|
16
|
13
|
11
|
17
|
11
|
10
|
9
|
4
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(4)
|
(4)
|
(4)
|
(5)
|
(0)
|
0
|
0
|
0
|
4
|
(15)
|
13
|
(15)
|
6
|
16
|
(19)
|
(25)
|
(78)
|
(88)
|
(93)
|
(93)
|
(100)
|
(102)
|
(88)
|
(113)
|
(88)
|
(96)
|
(131)
|
(107)
|
(102)
|
(98)
|
(36)
|
(22)
|
(56)
|
(61)
|
(129)
|
(141)
|
|
| Net Income (Common) |
432
N/A
|
505
+17%
|
411
-19%
|
888
+116%
|
827
-7%
|
856
+4%
|
154
-82%
|
(142)
N/A
|
65
N/A
|
62
-5%
|
129
+108%
|
(129)
N/A
|
(22)
+83%
|
(314)
-1 327%
|
(254)
+19%
|
(215)
+15%
|
(55)
+74%
|
(14)
+75%
|
287
N/A
|
152
-47%
|
44
-71%
|
258
+486%
|
255
-1%
|
448
+76%
|
710
+58%
|
652
-8%
|
647
-1%
|
750
+16%
|
612
-18%
|
755
+23%
|
1 030
+36%
|
1 207
+17%
|
1 872
+55%
|
2 734
+46%
|
2 544
-7%
|
2 725
+7%
|
2 215
-19%
|
1 500
-32%
|
1 429
-5%
|
1 078
-25%
|
871
-19%
|
1 039
+19%
|
710
-32%
|
925
+30%
|
986
+7%
|
976
-1%
|
1 225
+25%
|
984
-20%
|
1 182
+20%
|
695
-41%
|
(188)
N/A
|
(1 384)
-636%
|
(2 304)
-66%
|
(2 423)
-5%
|
(2 087)
+14%
|
589
N/A
|
1 084
+84%
|
1 074
-1%
|
1 257
+17%
|
(554)
N/A
|
(315)
+43%
|
608
N/A
|
772
+27%
|
1 232
+60%
|
1 630
+32%
|
1 627
0%
|
1 903
+17%
|
2 078
+9%
|
2 071
0%
|
1 722
-17%
|
2 054
+19%
|
2 267
+10%
|
2 902
+28%
|
|
| EPS (Diluted) |
39.27
N/A
|
45.9
+17%
|
37.36
-19%
|
80.72
+116%
|
75.18
-7%
|
77.81
+3%
|
14
-82%
|
-12.9
N/A
|
5.9
N/A
|
5.63
-5%
|
12.9
+129%
|
-12.9
N/A
|
-2.2
+83%
|
-31.4
-1 327%
|
-25.4
+19%
|
-21.5
+15%
|
-5.5
+74%
|
-1.41
+74%
|
28.7
N/A
|
15.2
-47%
|
4.4
-71%
|
25.8
+486%
|
25.5
-1%
|
44.8
+76%
|
71
+58%
|
65.2
-8%
|
64.7
-1%
|
75
+16%
|
61.2
-18%
|
75.17
+23%
|
103
+37%
|
120.71
+17%
|
187.2
+55%
|
273.17
+46%
|
254.4
-7%
|
272.5
+7%
|
221.5
-19%
|
149.9
-32%
|
142.9
-5%
|
107.8
-25%
|
87.1
-19%
|
103.79
+19%
|
71
-32%
|
92.5
+30%
|
98.97
+7%
|
98
-1%
|
122.95
+25%
|
98.82
-20%
|
118.63
+20%
|
69.78
-41%
|
-18.91
N/A
|
-139.99
-640%
|
-233.01
-66%
|
-244.76
-5%
|
-211.12
+14%
|
59.6
N/A
|
109.67
+84%
|
108.67
-1%
|
127.16
+17%
|
-56.05
N/A
|
-31.82
+43%
|
61.38
N/A
|
77.79
+27%
|
124.2
+60%
|
164.31
+32%
|
164.01
0%
|
191.75
+17%
|
209.26
+9%
|
208.48
0%
|
173.41
-17%
|
206.79
+19%
|
228.51
+11%
|
292.68
+28%
|
|