Nemak SAB de CV
BMV:NEMAKA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Nemak SAB de CV
BMV:NEMAKA
|
MX |
|
Glory Mark Hi-Tech (Holdings) Ltd
HKEX:8159
|
HK |
|
C
|
Canadian Net Real Estate Investment Trust
XTSX:NET.UN
|
CA |
|
B
|
Beijing Andawell Science & Technology Co Ltd
SZSE:300719
|
CN |
|
Furuno Electric Co Ltd
TSE:6814
|
JP |
|
Swatch Group AG
SIX:UHR
|
CH |
Income Statement
Earnings Waterfall
Nemak SAB de CV
Income Statement
Nemak SAB de CV
| Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-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 |
38
|
11
|
0
|
0
|
84
|
18
|
0
|
0
|
103
|
32
|
56
|
98
|
119
|
123
|
131
|
125
|
128
|
88
|
79
|
92
|
83
|
116
|
112
|
82
|
70
|
79
|
81
|
82
|
82
|
72
|
70
|
69
|
68
|
68
|
69
|
68
|
69
|
68
|
67
|
66
|
66
|
71
|
71
|
75
|
78
|
103
|
105
|
105
|
98
|
78
|
77
|
79
|
80
|
82
|
82
|
80
|
76
|
80
|
78
|
114
|
106
|
106
|
104
|
68
|
55
|
81
|
90
|
109
|
85
|
133
|
149
|
144
|
108
|
151
|
0
|
0
|
0
|
|
| Revenue |
14 928
N/A
|
16 681
+12%
|
22 681
+36%
|
27 935
+23%
|
32 323
+16%
|
36 665
+13%
|
35 798
-2%
|
34 340
-4%
|
32 913
-4%
|
29 164
-11%
|
25 700
-12%
|
24 791
-4%
|
26 345
+6%
|
29 489
+12%
|
32 987
+12%
|
35 208
+7%
|
36 390
+3%
|
38 536
+6%
|
40 361
+5%
|
42 381
+5%
|
44 669
+5%
|
45 895
+3%
|
47 363
+3%
|
50 224
+6%
|
51 385
+2%
|
52 794
+3%
|
54 490
+3%
|
55 009
+1%
|
56 299
+2%
|
58 995
+5%
|
60 431
+2%
|
61 013
+1%
|
61 490
+1%
|
63 062
+3%
|
65 322
+4%
|
68 328
+5%
|
70 891
+4%
|
72 772
+3%
|
75 142
+3%
|
77 097
+3%
|
79 244
+3%
|
82 727
+4%
|
84 113
+2%
|
83 765
0%
|
84 779
+1%
|
85 078
+0%
|
87 418
+3%
|
89 702
+3%
|
90 327
+1%
|
88 347
-2%
|
83 691
-5%
|
80 527
-4%
|
77 363
-4%
|
74 021
-4%
|
63 867
-14%
|
64 933
+2%
|
3 654
-94%
|
69 610
+1 805%
|
79 580
+14%
|
77 030
-3%
|
3 772
-95%
|
79 170
+1 999%
|
84 021
+6%
|
68 170
-19%
|
4 667
-93%
|
27 823
+496%
|
5 154
-81%
|
5 062
-2%
|
4 993
-1%
|
4 947
-1%
|
4 887
-1%
|
4 838
-1%
|
4 907
+1%
|
4 908
+0%
|
4 915
+0%
|
4 917
+0%
|
4 931
+0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(12 778)
|
(14 367)
|
(19 814)
|
(24 671)
|
(28 489)
|
(32 312)
|
(31 378)
|
(30 222)
|
(29 237)
|
(26 283)
|
(23 125)
|
(21 755)
|
(22 433)
|
(24 561)
|
(27 438)
|
(29 461)
|
(31 059)
|
(33 303)
|
(35 315)
|
(37 529)
|
(38 873)
|
(40 219)
|
(41 101)
|
(43 595)
|
(44 621)
|
(45 786)
|
(47 284)
|
(47 114)
|
(48 597)
|
(50 602)
|
(51 617)
|
(52 320)
|
(52 456)
|
(53 469)
|
(55 146)
|
(57 041)
|
(59 143)
|
(60 335)
|
(62 112)
|
(64 024)
|
(65 345)
|
(68 784)
|
(70 116)
|
(70 352)
|
(71 812)
|
(72 328)
|
(74 141)
|
(76 401)
|
(76 878)
|
(75 194)
|
(71 892)
|
(68 566)
|
(66 276)
|
(63 371)
|
(56 871)
|
(57 463)
|
(3 215)
|
(61 101)
|
(67 669)
|
(66 625)
|
(3 305)
|
(70 761)
|
(75 576)
|
(61 344)
|
(4 162)
|
(24 716)
|
(4 574)
|
(4 496)
|
(4 456)
|
(4 402)
|
(4 334)
|
(4 285)
|
(4 326)
|
(4 333)
|
(4 341)
|
(4 382)
|
(4 417)
|
|
| Gross Profit |
2 150
N/A
|
2 314
+8%
|
2 867
+24%
|
3 263
+14%
|
3 834
+17%
|
4 353
+14%
|
4 419
+2%
|
4 118
-7%
|
3 676
-11%
|
2 882
-22%
|
2 577
-11%
|
3 038
+18%
|
3 911
+29%
|
4 929
+26%
|
5 551
+13%
|
5 750
+4%
|
5 330
-7%
|
5 235
-2%
|
5 047
-4%
|
4 852
-4%
|
5 797
+19%
|
5 660
-2%
|
6 246
+10%
|
6 629
+6%
|
6 763
+2%
|
7 008
+4%
|
7 206
+3%
|
7 895
+10%
|
7 702
-2%
|
8 392
+9%
|
8 813
+5%
|
8 692
-1%
|
9 034
+4%
|
9 592
+6%
|
10 175
+6%
|
11 286
+11%
|
11 748
+4%
|
12 437
+6%
|
13 030
+5%
|
13 072
+0%
|
13 899
+6%
|
13 942
+0%
|
13 995
+0%
|
13 412
-4%
|
12 967
-3%
|
12 749
-2%
|
13 277
+4%
|
13 301
+0%
|
13 449
+1%
|
13 153
-2%
|
11 798
-10%
|
11 961
+1%
|
11 087
-7%
|
10 650
-4%
|
6 995
-34%
|
7 470
+7%
|
440
-94%
|
8 509
+1 835%
|
11 911
+40%
|
10 405
-13%
|
468
-96%
|
8 409
+1 699%
|
8 445
+0%
|
6 825
-19%
|
505
-93%
|
3 106
+516%
|
580
-81%
|
565
-3%
|
537
-5%
|
546
+2%
|
553
+1%
|
554
+0%
|
580
+5%
|
575
-1%
|
574
0%
|
535
-7%
|
515
-4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 079)
|
(1 186)
|
(1 562)
|
(1 669)
|
(1 972)
|
(2 241)
|
(2 255)
|
(2 222)
|
(1 943)
|
(1 846)
|
(1 690)
|
(1 865)
|
(2 371)
|
(2 500)
|
(2 648)
|
(2 792)
|
(2 516)
|
(2 572)
|
(2 674)
|
(2 646)
|
(2 841)
|
(2 984)
|
(3 090)
|
(3 091)
|
(3 350)
|
(3 652)
|
(3 503)
|
(3 857)
|
(3 185)
|
(3 168)
|
(3 366)
|
(3 227)
|
(3 526)
|
(3 730)
|
(3 902)
|
(4 206)
|
(4 350)
|
(4 554)
|
(4 587)
|
(4 687)
|
(4 918)
|
(5 392)
|
(5 716)
|
(5 889)
|
(5 688)
|
(5 987)
|
(6 174)
|
(6 081)
|
(5 488)
|
(5 617)
|
(5 174)
|
(5 793)
|
(5 212)
|
(6 151)
|
(6 922)
|
(6 035)
|
(324)
|
(6 004)
|
(5 328)
|
(5 456)
|
(232)
|
(4 826)
|
(4 771)
|
(3 632)
|
(282)
|
(1 496)
|
(380)
|
(378)
|
(340)
|
(363)
|
(377)
|
(382)
|
(333)
|
(435)
|
(414)
|
(421)
|
(330)
|
|
| Selling, General & Administrative |
(1 079)
|
(1 185)
|
(1 561)
|
(1 667)
|
(1 972)
|
(2 241)
|
(2 254)
|
(2 222)
|
(1 943)
|
(1 846)
|
(1 691)
|
(1 867)
|
(2 371)
|
(2 502)
|
(2 651)
|
(2 794)
|
(2 515)
|
(2 602)
|
(2 666)
|
(2 604)
|
(2 841)
|
(2 908)
|
(3 036)
|
(2 986)
|
(3 243)
|
(3 271)
|
(3 202)
|
(3 534)
|
(3 344)
|
(3 397)
|
(3 543)
|
(3 543)
|
(3 587)
|
(3 774)
|
(3 970)
|
(4 214)
|
(4 393)
|
(4 590)
|
(4 587)
|
(4 719)
|
(4 957)
|
(5 095)
|
(5 455)
|
(5 549)
|
(5 818)
|
(5 872)
|
(6 004)
|
(6 161)
|
(5 501)
|
(5 750)
|
(5 468)
|
(5 266)
|
(5 066)
|
(5 391)
|
(5 218)
|
(4 977)
|
(257)
|
(4 858)
|
(5 011)
|
(5 118)
|
(228)
|
(5 023)
|
(5 166)
|
(4 049)
|
(278)
|
(1 683)
|
(337)
|
(340)
|
(330)
|
(350)
|
(355)
|
(352)
|
(338)
|
(343)
|
(332)
|
(326)
|
(323)
|
|
| Depreciation & Amortization |
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
|
(245)
|
0
|
0
|
0
|
(262)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(10)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
29
|
(9)
|
(44)
|
0
|
(78)
|
(55)
|
(104)
|
(107)
|
(380)
|
(300)
|
(323)
|
160
|
230
|
178
|
317
|
61
|
43
|
68
|
8
|
43
|
37
|
(1)
|
31
|
39
|
(298)
|
(260)
|
(339)
|
130
|
(115)
|
(168)
|
82
|
258
|
133
|
294
|
(526)
|
116
|
(760)
|
(1 704)
|
(1 057)
|
(50)
|
(1 146)
|
(317)
|
(338)
|
12
|
197
|
395
|
417
|
10
|
186
|
(43)
|
(38)
|
4
|
(13)
|
(22)
|
(29)
|
19
|
(92)
|
(82)
|
(96)
|
2
|
|
| Operating Income |
1 071
N/A
|
1 128
+5%
|
1 305
+16%
|
1 595
+22%
|
1 862
+17%
|
2 112
+13%
|
2 165
+3%
|
1 896
-12%
|
1 733
-9%
|
1 036
-40%
|
886
-14%
|
1 171
+32%
|
1 541
+32%
|
2 427
+57%
|
2 900
+19%
|
2 955
+2%
|
2 815
-5%
|
2 661
-5%
|
2 371
-11%
|
2 205
-7%
|
2 956
+34%
|
2 691
-9%
|
3 172
+18%
|
3 538
+12%
|
3 414
-4%
|
3 356
-2%
|
3 703
+10%
|
4 038
+9%
|
4 517
+12%
|
5 224
+16%
|
5 447
+4%
|
5 465
+0%
|
5 508
+1%
|
5 862
+6%
|
6 274
+7%
|
7 081
+13%
|
7 398
+4%
|
7 884
+7%
|
8 443
+7%
|
8 386
-1%
|
8 981
+7%
|
8 552
-5%
|
8 282
-3%
|
7 525
-9%
|
7 279
-3%
|
6 763
-7%
|
7 103
+5%
|
7 220
+2%
|
7 961
+10%
|
7 536
-5%
|
6 624
-12%
|
6 168
-7%
|
5 875
-5%
|
4 499
-23%
|
73
-98%
|
1 436
+1 854%
|
115
-92%
|
2 505
+2 072%
|
6 583
+163%
|
4 949
-25%
|
235
-95%
|
3 583
+1 425%
|
3 674
+3%
|
3 193
-13%
|
222
-93%
|
1 610
+624%
|
200
-88%
|
187
-6%
|
197
+5%
|
183
-7%
|
175
-4%
|
172
-2%
|
248
+44%
|
140
-44%
|
160
+15%
|
114
-29%
|
184
+62%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(473)
|
(172)
|
(27)
|
(467)
|
(642)
|
(756)
|
(663)
|
(909)
|
(3 285)
|
(3 536)
|
(4 143)
|
(4 115)
|
(1 667)
|
(1 813)
|
(1 536)
|
(1 584)
|
(1 533)
|
(1 545)
|
(1 669)
|
(984)
|
(1 132)
|
(792)
|
(457)
|
(918)
|
(1 217)
|
(1 114)
|
(1 377)
|
(1 220)
|
(988)
|
(861)
|
(771)
|
(569)
|
(568)
|
(745)
|
(786)
|
(1 196)
|
5 196
|
(817)
|
(1 127)
|
(890)
|
(1 407)
|
(1 461)
|
(1 598)
|
(1 776)
|
(2 166)
|
(2 531)
|
(3 295)
|
(2 794)
|
(2 174)
|
(1 888)
|
(963)
|
(1 431)
|
(1 495)
|
(2 715)
|
(2 834)
|
(2 457)
|
(146)
|
(1 787)
|
(1 231)
|
(2 615)
|
(125)
|
(2 226)
|
(2 355)
|
(967)
|
(60)
|
(327)
|
(145)
|
(138)
|
(131)
|
(147)
|
(150)
|
(190)
|
(41)
|
(155)
|
(215)
|
(187)
|
(175)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(75)
|
0
|
0
|
0
|
(225)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(297)
|
0
|
0
|
0
|
(264)
|
0
|
0
|
0
|
(137)
|
0
|
0
|
0
|
(911)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(102)
|
0
|
0
|
0
|
(87)
|
|
| Total Other Income |
205
|
(109)
|
(188)
|
(152)
|
(136)
|
(287)
|
(158)
|
(481)
|
(3 361)
|
(4 328)
|
(4 594)
|
(4 873)
|
(2 342)
|
(1 151)
|
(970)
|
(409)
|
(203)
|
(121)
|
(96)
|
(77)
|
(335)
|
(613)
|
(586)
|
(579)
|
(138)
|
(117)
|
(142)
|
(145)
|
(449)
|
(441)
|
(445)
|
(446)
|
(92)
|
(85)
|
(83)
|
(80)
|
(6 441)
|
(46)
|
(57)
|
(55)
|
23
|
21
|
38
|
42
|
326
|
308
|
328
|
338
|
90
|
36
|
142
|
114
|
168
|
161
|
34
|
(5)
|
(4)
|
(105)
|
(95)
|
(53)
|
(3)
|
(32)
|
(11)
|
2
|
(19)
|
32
|
1
|
1
|
(44)
|
3
|
21
|
21
|
(48)
|
25
|
8
|
10
|
(33)
|
|
| Pre-Tax Income |
803
N/A
|
847
+5%
|
1 089
+29%
|
974
-11%
|
1 084
+11%
|
1 067
-2%
|
1 344
+26%
|
506
-62%
|
(4 912)
N/A
|
(6 826)
-39%
|
(7 850)
-15%
|
(7 816)
+0%
|
(2 468)
+68%
|
(537)
+78%
|
393
N/A
|
961
+145%
|
1 078
+12%
|
994
-8%
|
606
-39%
|
1 144
+89%
|
1 414
+24%
|
1 288
-9%
|
2 130
+65%
|
2 042
-4%
|
1 834
-10%
|
2 124
+16%
|
2 185
+3%
|
2 674
+22%
|
3 081
+15%
|
3 923
+27%
|
4 231
+8%
|
4 450
+5%
|
4 848
+9%
|
5 032
+4%
|
5 405
+7%
|
5 805
+7%
|
6 153
+6%
|
7 022
+14%
|
7 261
+3%
|
7 443
+3%
|
7 300
-2%
|
7 113
-3%
|
6 722
-5%
|
5 791
-14%
|
5 175
-11%
|
4 542
-12%
|
4 138
-9%
|
4 765
+15%
|
5 740
+20%
|
5 683
-1%
|
5 802
+2%
|
4 852
-16%
|
3 637
-25%
|
1 945
-47%
|
(2 726)
N/A
|
(1 027)
+62%
|
(41)
+96%
|
613
N/A
|
5 258
+757%
|
2 282
-57%
|
100
-96%
|
1 325
+1 222%
|
1 308
-1%
|
2 228
+70%
|
107
-95%
|
1 315
+1 128%
|
56
-96%
|
50
-11%
|
1
-98%
|
38
+2 993%
|
46
+19%
|
3
-94%
|
55
+1 774%
|
9
-83%
|
(47)
N/A
|
(64)
-37%
|
(112)
-74%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(77)
|
(88)
|
(246)
|
(274)
|
62
|
40
|
(48)
|
196
|
778
|
1 449
|
1 279
|
1 485
|
(59)
|
(637)
|
(532)
|
(870)
|
(152)
|
(364)
|
(276)
|
(160)
|
(348)
|
(461)
|
(566)
|
(902)
|
(1 037)
|
(966)
|
(924)
|
(846)
|
(459)
|
(698)
|
(1 027)
|
(1 176)
|
(1 453)
|
(1 481)
|
(1 536)
|
(1 408)
|
(1 552)
|
(1 762)
|
(1 790)
|
(2 194)
|
(1 890)
|
(2 061)
|
(1 615)
|
(1 605)
|
(1 484)
|
(942)
|
(1 495)
|
(1 370)
|
(2 276)
|
(2 385)
|
(2 183)
|
(2 204)
|
(1 144)
|
(877)
|
40
|
347
|
(10)
|
(418)
|
(1 231)
|
(806)
|
(96)
|
(1 934)
|
(2 209)
|
(2 532)
|
(56)
|
(719)
|
(35)
|
(25)
|
3
|
6
|
24
|
47
|
(30)
|
(26)
|
(39)
|
(2)
|
(4)
|
|
| Income from Continuing Operations |
726
|
759
|
843
|
700
|
1 146
|
1 107
|
1 296
|
701
|
(4 134)
|
(5 378)
|
(6 572)
|
(6 331)
|
(2 527)
|
(1 174)
|
(139)
|
91
|
927
|
629
|
329
|
983
|
1 066
|
826
|
1 564
|
1 141
|
797
|
1 161
|
1 263
|
1 829
|
2 621
|
3 224
|
3 203
|
3 273
|
3 394
|
3 553
|
3 870
|
4 398
|
4 601
|
5 259
|
5 471
|
5 249
|
5 410
|
5 051
|
5 105
|
4 183
|
3 691
|
3 598
|
2 643
|
3 396
|
3 464
|
3 299
|
3 618
|
2 648
|
2 493
|
1 069
|
(2 686)
|
(680)
|
(51)
|
196
|
4 027
|
1 475
|
4
|
(609)
|
(901)
|
(305)
|
51
|
596
|
21
|
25
|
4
|
44
|
70
|
50
|
25
|
(16)
|
(86)
|
(66)
|
(116)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(4)
|
(5)
|
(6)
|
(8)
|
0
|
(5)
|
(5)
|
(3)
|
(2)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
726
N/A
|
759
+5%
|
843
+11%
|
700
-17%
|
1 146
+64%
|
1 107
-3%
|
1 296
+17%
|
701
-46%
|
(4 134)
N/A
|
(5 378)
-30%
|
(6 572)
-22%
|
(6 331)
+4%
|
(2 527)
+60%
|
(1 174)
+54%
|
(139)
+88%
|
91
N/A
|
927
+919%
|
635
-31%
|
335
-47%
|
989
+195%
|
1 065
+8%
|
825
-23%
|
1 563
+89%
|
1 140
-27%
|
796
-30%
|
1 160
+46%
|
1 262
+9%
|
1 828
+45%
|
2 617
+43%
|
3 219
+23%
|
3 197
-1%
|
3 265
+2%
|
3 389
+4%
|
3 547
+5%
|
3 865
+9%
|
4 395
+14%
|
4 599
+5%
|
5 259
+14%
|
5 471
+4%
|
5 249
-4%
|
5 410
+3%
|
5 051
-7%
|
5 105
+1%
|
4 183
-18%
|
3 691
-12%
|
3 598
-3%
|
2 643
-27%
|
3 396
+28%
|
3 464
+2%
|
3 299
-5%
|
3 618
+10%
|
2 648
-27%
|
2 493
-6%
|
1 069
-57%
|
(2 686)
N/A
|
(680)
+75%
|
(51)
+92%
|
196
N/A
|
4 027
+1 959%
|
1 475
-63%
|
4
-100%
|
(609)
N/A
|
(901)
-48%
|
(305)
+66%
|
51
N/A
|
596
+1 078%
|
21
-96%
|
25
+20%
|
4
-83%
|
44
+910%
|
70
+58%
|
50
-28%
|
25
-50%
|
(16)
N/A
|
(86)
-420%
|
(66)
+22%
|
(116)
-75%
|
|
| EPS (Diluted) |
1.85
N/A
|
1.94
+5%
|
2.12
+9%
|
0.38
-82%
|
1.32
+247%
|
1.27
-4%
|
1.47
+16%
|
0.81
-45%
|
-4.75
N/A
|
-6.18
-30%
|
-7.55
-22%
|
-7.19
+5%
|
-2.9
+60%
|
-1.35
+53%
|
-0.17
+87%
|
0.1
N/A
|
1.06
+960%
|
0.73
-31%
|
0.39
-47%
|
1.14
+192%
|
1.22
+7%
|
0.95
-22%
|
1.8
+89%
|
1.31
-27%
|
0.91
-31%
|
1.33
+46%
|
1.44
+8%
|
2.09
+45%
|
3.01
+44%
|
3.69
+23%
|
3.67
-1%
|
3.75
+2%
|
3.89
+4%
|
1.17
-70%
|
1.27
+9%
|
1.42
+12%
|
1.49
+5%
|
1.71
+15%
|
1.77
+4%
|
1.7
-4%
|
1.76
+4%
|
1.64
-7%
|
1.63
-1%
|
1.36
-17%
|
1.2
-12%
|
1.17
-3%
|
0.86
-26%
|
1.11
+29%
|
1.13
+2%
|
1.08
-4%
|
1.18
+9%
|
0.86
-27%
|
0.81
-6%
|
0.35
-57%
|
-0.87
N/A
|
-0.22
+75%
|
-0.02
+91%
|
0.06
N/A
|
1.31
+2 083%
|
0.48
-63%
|
0
N/A
|
-0.2
N/A
|
-0.29
-45%
|
-0.1
+66%
|
0.02
N/A
|
0.2
+900%
|
0.01
-95%
|
0.01
N/A
|
0
N/A
|
0.01
N/A
|
0.02
+100%
|
0.02
N/A
|
0.01
-50%
|
-0.01
N/A
|
-0.03
-200%
|
-0.02
+33%
|
-0.04
-100%
|
|