Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Turk Traktor ve Ziraat Makineleri AS
IST:TTRAK.E
|
TR |
|
Smartfit Escola de Ginastica e Danca SA
BOVESPA:SMFT3
|
BR |
Income Statement
Earnings Waterfall
Turk Traktor ve Ziraat Makineleri AS
Income Statement
Turk Traktor ve Ziraat Makineleri AS
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | 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 |
0
|
8
|
6
|
4
|
0
|
3
|
3
|
2
|
0
|
4
|
5
|
10
|
16
|
19
|
23
|
25
|
35
|
44
|
50
|
50
|
40
|
28
|
18
|
13
|
10
|
9
|
7
|
6
|
5
|
7
|
10
|
12
|
15
|
16
|
15
|
13
|
10
|
14
|
18
|
29
|
41
|
45
|
52
|
54
|
54
|
60
|
67
|
74
|
86
|
98
|
111
|
121
|
132
|
134
|
141
|
200
|
192
|
268
|
289
|
264
|
253
|
217
|
187
|
149
|
128
|
120
|
115
|
113
|
121
|
138
|
199
|
289
|
790
|
1 077
|
1 286
|
1 372
|
1 449
|
1 905
|
2 249
|
2 733
|
3 225
|
3 593
|
0
|
0
|
0
|
|
| Revenue |
549
N/A
|
526
-4%
|
484
-8%
|
474
-2%
|
482
+2%
|
489
+1%
|
510
+4%
|
480
-6%
|
493
+3%
|
512
+4%
|
528
+3%
|
600
+13%
|
641
+7%
|
709
+11%
|
784
+11%
|
798
+2%
|
787
-1%
|
739
-6%
|
669
-10%
|
631
-6%
|
668
+6%
|
751
+12%
|
886
+18%
|
1 035
+17%
|
1 193
+15%
|
1 345
+13%
|
1 543
+15%
|
1 667
+8%
|
1 801
+8%
|
1 945
+8%
|
2 088
+7%
|
2 033
-3%
|
1 974
-3%
|
1 944
-2%
|
1 895
-3%
|
2 034
+7%
|
2 175
+7%
|
2 265
+4%
|
2 403
+6%
|
2 587
+8%
|
2 723
+5%
|
2 822
+4%
|
2 884
+2%
|
3 046
+6%
|
3 103
+2%
|
3 295
+6%
|
3 435
+4%
|
3 264
-5%
|
3 443
+6%
|
3 519
+2%
|
3 672
+4%
|
4 002
+9%
|
4 215
+5%
|
4 302
+2%
|
4 288
0%
|
4 154
-3%
|
3 909
-6%
|
3 679
-6%
|
3 524
-4%
|
3 631
+3%
|
3 806
+5%
|
4 179
+10%
|
4 245
+2%
|
4 886
+15%
|
6 243
+28%
|
7 737
+24%
|
9 641
+25%
|
10 484
+9%
|
11 644
+11%
|
12 948
+11%
|
14 949
+15%
|
18 217
+22%
|
41 397
+127%
|
46 933
+13%
|
52 845
+13%
|
59 197
+12%
|
58 436
-1%
|
66 901
+14%
|
92 768
+39%
|
93 580
+1%
|
87 658
-6%
|
79 693
-9%
|
55 511
-30%
|
53 905
-3%
|
53 837
0%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(407)
|
(387)
|
(353)
|
(334)
|
(356)
|
(355)
|
(362)
|
(340)
|
(362)
|
(377)
|
(401)
|
(461)
|
(492)
|
(550)
|
(619)
|
(640)
|
(649)
|
(632)
|
(577)
|
(547)
|
(564)
|
(604)
|
(689)
|
(786)
|
(875)
|
(968)
|
(1 107)
|
(1 215)
|
(1 376)
|
(1 524)
|
(1 661)
|
(1 617)
|
(1 552)
|
(1 528)
|
(1 491)
|
(1 596)
|
(1 703)
|
(1 771)
|
(1 912)
|
(2 100)
|
(2 234)
|
(2 340)
|
(2 381)
|
(2 485)
|
(2 498)
|
(2 627)
|
(2 728)
|
(2 569)
|
(2 701)
|
(2 789)
|
(2 958)
|
(3 262)
|
(3 484)
|
(3 567)
|
(3 525)
|
(3 391)
|
(3 192)
|
(3 038)
|
(2 958)
|
(3 111)
|
(3 258)
|
(3 525)
|
(3 540)
|
(3 957)
|
(4 935)
|
(6 128)
|
(7 678)
|
(8 476)
|
(9 511)
|
(10 594)
|
(12 216)
|
(14 767)
|
(34 949)
|
(38 989)
|
(42 710)
|
(46 233)
|
(42 844)
|
(49 291)
|
(69 722)
|
(71 896)
|
(70 748)
|
(65 166)
|
(47 571)
|
(46 725)
|
(46 435)
|
|
| Gross Profit |
142
N/A
|
139
-2%
|
131
-6%
|
139
+6%
|
126
-9%
|
135
+7%
|
147
+9%
|
140
-5%
|
131
-6%
|
134
+2%
|
128
-5%
|
139
+9%
|
149
+7%
|
159
+7%
|
165
+3%
|
158
-4%
|
138
-12%
|
107
-22%
|
92
-15%
|
84
-8%
|
104
+24%
|
147
+41%
|
197
+34%
|
249
+27%
|
319
+28%
|
377
+18%
|
436
+16%
|
453
+4%
|
425
-6%
|
422
-1%
|
426
+1%
|
415
-3%
|
422
+2%
|
416
-2%
|
404
-3%
|
437
+8%
|
472
+8%
|
493
+4%
|
492
0%
|
487
-1%
|
489
+0%
|
482
-1%
|
503
+4%
|
561
+11%
|
605
+8%
|
668
+10%
|
707
+6%
|
694
-2%
|
742
+7%
|
730
-2%
|
715
-2%
|
739
+3%
|
731
-1%
|
734
+0%
|
762
+4%
|
764
+0%
|
717
-6%
|
641
-11%
|
566
-12%
|
520
-8%
|
549
+6%
|
654
+19%
|
705
+8%
|
929
+32%
|
1 308
+41%
|
1 608
+23%
|
1 963
+22%
|
2 008
+2%
|
2 133
+6%
|
2 354
+10%
|
2 732
+16%
|
3 450
+26%
|
6 449
+87%
|
7 945
+23%
|
10 135
+28%
|
12 964
+28%
|
15 591
+20%
|
17 610
+13%
|
23 046
+31%
|
21 684
-6%
|
16 910
-22%
|
14 527
-14%
|
7 940
-45%
|
7 181
-10%
|
7 402
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(19)
|
(19)
|
(17)
|
(17)
|
(19)
|
(18)
|
(20)
|
(19)
|
(19)
|
(26)
|
(34)
|
(44)
|
(56)
|
(61)
|
(63)
|
(63)
|
(62)
|
(57)
|
(54)
|
(52)
|
(50)
|
(54)
|
(60)
|
(71)
|
(79)
|
(85)
|
(95)
|
(100)
|
(114)
|
(125)
|
(135)
|
(131)
|
(117)
|
(119)
|
(109)
|
(114)
|
(144)
|
(132)
|
(143)
|
(159)
|
(174)
|
(183)
|
(192)
|
(212)
|
(227)
|
(243)
|
(253)
|
(250)
|
(264)
|
(134)
|
(135)
|
(146)
|
(266)
|
(286)
|
(288)
|
(47)
|
(266)
|
11
|
5
|
(237)
|
(252)
|
(295)
|
(300)
|
(308)
|
(342)
|
(377)
|
(469)
|
(549)
|
(680)
|
(814)
|
(938)
|
(1 108)
|
(3 020)
|
(3 400)
|
(3 706)
|
(4 169)
|
(4 121)
|
(5 031)
|
(7 401)
|
(7 817)
|
(7 322)
|
(6 922)
|
(5 217)
|
(5 297)
|
(5 352)
|
|
| Selling, General & Administrative |
(16)
|
(16)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(15)
|
(22)
|
(29)
|
(39)
|
(53)
|
(58)
|
(60)
|
(61)
|
(59)
|
(54)
|
(52)
|
(50)
|
(48)
|
(52)
|
(59)
|
(64)
|
(77)
|
(83)
|
(93)
|
(102)
|
(111)
|
(120)
|
(128)
|
(129)
|
(118)
|
(122)
|
(121)
|
(127)
|
(137)
|
(150)
|
(150)
|
(161)
|
(167)
|
(186)
|
(200)
|
(220)
|
(216)
|
(246)
|
(257)
|
(251)
|
(271)
|
(272)
|
(275)
|
(287)
|
(274)
|
(290)
|
(295)
|
(280)
|
(272)
|
(257)
|
(242)
|
(242)
|
(240)
|
(257)
|
(262)
|
(272)
|
(311)
|
(338)
|
(387)
|
(418)
|
(471)
|
(544)
|
(634)
|
(776)
|
(1 986)
|
(2 256)
|
(2 491)
|
(2 821)
|
(2 884)
|
(3 613)
|
(5 496)
|
(5 790)
|
(5 279)
|
(5 275)
|
(3 857)
|
(3 787)
|
(4 015)
|
|
| Research & Development |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(3)
|
(2)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(7)
|
(2)
|
(2)
|
(2)
|
2
|
(3)
|
(4)
|
(6)
|
(7)
|
(2)
|
(7)
|
(8)
|
(8)
|
(6)
|
(10)
|
(12)
|
(12)
|
(2)
|
(11)
|
(9)
|
(10)
|
0
|
(10)
|
(8)
|
(5)
|
(0)
|
(1)
|
(0)
|
0
|
(0)
|
(3)
|
(4)
|
(6)
|
(1)
|
(4)
|
(2)
|
(1)
|
(1)
|
(3)
|
(4)
|
(4)
|
(1)
|
(4)
|
(5)
|
(7)
|
(7)
|
(9)
|
(15)
|
0
|
(24)
|
(16)
|
(20)
|
(30)
|
0
|
(152)
|
(406)
|
(554)
|
(3)
|
0
|
(174)
|
0
|
(1)
|
|
| 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
|
(8)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
(35)
|
(5)
|
(10)
|
(16)
|
(23)
|
(25)
|
(27)
|
(28)
|
(28)
|
(29)
|
(31)
|
(33)
|
(35)
|
(39)
|
(43)
|
(47)
|
(58)
|
(54)
|
(60)
|
(65)
|
(67)
|
(70)
|
(70)
|
(70)
|
(80)
|
(82)
|
(82)
|
(95)
|
(458)
|
(475)
|
(495)
|
(512)
|
(684)
|
(793)
|
(945)
|
0
|
(1 184)
|
(765)
|
(854)
|
(1 192)
|
(1 283)
|
|
| 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
|
6
|
11
|
12
|
19
|
22
|
9
|
28
|
19
|
14
|
22
|
14
|
17
|
19
|
24
|
18
|
22
|
22
|
31
|
165
|
167
|
170
|
37
|
34
|
42
|
271
|
41
|
310
|
292
|
53
|
47
|
18
|
25
|
33
|
37
|
34
|
(6)
|
(54)
|
(121)
|
(179)
|
(207)
|
(237)
|
(551)
|
(654)
|
(700)
|
(806)
|
(553)
|
(472)
|
(554)
|
(1 472)
|
(855)
|
(882)
|
(332)
|
(318)
|
(53)
|
|
| Operating Income |
123
N/A
|
120
-2%
|
114
-5%
|
122
+7%
|
107
-12%
|
116
+8%
|
127
+10%
|
121
-5%
|
112
-7%
|
108
-4%
|
94
-13%
|
95
+1%
|
93
-2%
|
98
+5%
|
102
+4%
|
94
-7%
|
76
-19%
|
51
-33%
|
37
-27%
|
32
-15%
|
54
+69%
|
92
+72%
|
137
+48%
|
179
+31%
|
240
+34%
|
292
+21%
|
341
+17%
|
353
+3%
|
311
-12%
|
297
-5%
|
292
-2%
|
284
-2%
|
305
+7%
|
296
-3%
|
295
0%
|
323
+10%
|
328
+1%
|
361
+10%
|
348
-4%
|
329
-6%
|
315
-4%
|
299
-5%
|
311
+4%
|
349
+12%
|
378
+8%
|
425
+12%
|
454
+7%
|
444
-2%
|
478
+8%
|
596
+25%
|
579
-3%
|
594
+2%
|
464
-22%
|
448
-3%
|
474
+6%
|
717
+51%
|
451
-37%
|
652
+45%
|
571
-12%
|
283
-50%
|
296
+5%
|
359
+21%
|
405
+13%
|
621
+53%
|
966
+55%
|
1 231
+27%
|
1 494
+21%
|
1 459
-2%
|
1 453
0%
|
1 540
+6%
|
1 794
+17%
|
2 343
+31%
|
3 429
+46%
|
4 544
+33%
|
6 429
+41%
|
8 795
+37%
|
11 470
+30%
|
12 579
+10%
|
15 645
+24%
|
13 867
-11%
|
9 588
-31%
|
7 605
-21%
|
2 724
-64%
|
1 883
-31%
|
2 051
+9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
(8)
|
(6)
|
(4)
|
0
|
(3)
|
(3)
|
(2)
|
0
|
1
|
2
|
(2)
|
(7)
|
(12)
|
(16)
|
(19)
|
(27)
|
(35)
|
(42)
|
(42)
|
(33)
|
(24)
|
(14)
|
(8)
|
(3)
|
2
|
4
|
5
|
6
|
3
|
19
|
18
|
15
|
19
|
(11)
|
(22)
|
(0)
|
(29)
|
(20)
|
(17)
|
(13)
|
(23)
|
(42)
|
(60)
|
(70)
|
(74)
|
(75)
|
(68)
|
(84)
|
(234)
|
(236)
|
(238)
|
(109)
|
(106)
|
(135)
|
(435)
|
(188)
|
(435)
|
(424)
|
(142)
|
(178)
|
(167)
|
(144)
|
(138)
|
(82)
|
(9)
|
20
|
52
|
62
|
89
|
(13)
|
(86)
|
(17)
|
(21)
|
215
|
331
|
606
|
1 044
|
1 368
|
961
|
(260)
|
(631)
|
(1 894)
|
(2 374)
|
(3 512)
|
|
| Non-Reccuring Items |
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
|
(3)
|
(0)
|
(0)
|
(0)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
0
|
0
|
(1)
|
1
|
(1)
|
(0)
|
1
|
0
|
1
|
(0)
|
0
|
(0)
|
0
|
1
|
(3)
|
(1)
|
(3)
|
(2)
|
(5)
|
(6)
|
(4)
|
(4)
|
(2)
|
2
|
1
|
(0)
|
(11)
|
(5)
|
(8)
|
(9)
|
(18)
|
(17)
|
(24)
|
(22)
|
(64)
|
(30)
|
(20)
|
(50)
|
(74)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
4
|
7
|
16
|
18
|
26
|
33
|
40
|
41
|
31
|
28
|
24
|
23
|
30
|
25
|
33
|
42
|
34
|
35
|
30
|
18
|
16
|
8
|
(7)
|
(11)
|
(15)
|
(9)
|
1
|
11
|
24
|
26
|
21
|
11
|
(2)
|
(1)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(3)
|
(7)
|
(10)
|
(12)
|
(15)
|
(6)
|
(4)
|
(3)
|
(0)
|
(5)
|
(4)
|
(2)
|
(2)
|
(2)
|
(4)
|
(7)
|
(19)
|
1 152
|
1 149
|
1 150
|
1 160
|
80
|
(500)
|
(851)
|
(685)
|
1 176
|
1 352
|
2 286
|
2 816
|
2 541
|
|
| Pre-Tax Income |
127
N/A
|
120
-6%
|
124
+4%
|
136
+9%
|
133
-2%
|
146
+10%
|
165
+13%
|
160
-3%
|
143
-10%
|
137
-4%
|
120
-12%
|
116
-4%
|
116
+0%
|
111
-4%
|
119
+7%
|
117
-1%
|
83
-29%
|
50
-40%
|
25
-50%
|
8
-67%
|
37
+346%
|
76
+107%
|
116
+53%
|
160
+38%
|
223
+39%
|
284
+28%
|
346
+22%
|
369
+7%
|
342
-7%
|
327
-4%
|
332
+2%
|
313
-6%
|
318
+2%
|
314
-1%
|
280
-11%
|
298
+6%
|
320
+7%
|
328
+2%
|
325
-1%
|
308
-5%
|
293
-5%
|
268
-9%
|
261
-3%
|
279
+7%
|
302
+8%
|
345
+14%
|
374
+8%
|
371
-1%
|
388
+5%
|
357
-8%
|
338
-5%
|
352
+4%
|
351
0%
|
338
-4%
|
335
-1%
|
278
-17%
|
256
-8%
|
206
-20%
|
135
-35%
|
127
-6%
|
109
-14%
|
186
+71%
|
255
+37%
|
481
+89%
|
874
+82%
|
1 213
+39%
|
1 508
+24%
|
1 504
0%
|
1 510
+0%
|
1 626
+8%
|
1 775
+9%
|
2 237
+26%
|
4 554
+104%
|
5 667
+24%
|
7 786
+37%
|
10 277
+32%
|
12 137
+18%
|
13 106
+8%
|
16 139
+23%
|
14 120
-13%
|
10 440
-26%
|
8 297
-21%
|
3 096
-63%
|
2 275
-26%
|
1 005
-56%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(41)
|
(43)
|
(47)
|
(49)
|
(39)
|
(43)
|
(42)
|
(37)
|
(29)
|
(25)
|
(24)
|
(23)
|
(23)
|
(22)
|
(23)
|
(23)
|
(16)
|
(11)
|
(5)
|
(0)
|
(6)
|
(12)
|
(21)
|
(31)
|
(43)
|
(55)
|
(67)
|
(70)
|
(64)
|
(59)
|
(57)
|
(53)
|
(50)
|
(49)
|
(41)
|
(41)
|
(40)
|
(39)
|
(40)
|
(37)
|
(32)
|
(33)
|
(29)
|
(37)
|
(45)
|
(52)
|
(16)
|
(15)
|
(18)
|
(13)
|
(44)
|
(41)
|
(30)
|
(17)
|
(16)
|
(8)
|
(16)
|
(15)
|
(10)
|
(9)
|
3
|
2
|
(4)
|
(52)
|
(97)
|
(172)
|
(284)
|
(258)
|
(188)
|
(176)
|
(102)
|
(133)
|
(244)
|
(435)
|
(856)
|
(1 283)
|
(2 795)
|
(3 267)
|
(4 302)
|
(4 075)
|
(2 926)
|
(2 320)
|
(958)
|
(781)
|
(551)
|
|
| Income from Continuing Operations |
87
|
77
|
77
|
87
|
94
|
103
|
123
|
123
|
114
|
112
|
96
|
93
|
93
|
89
|
96
|
94
|
67
|
39
|
21
|
8
|
31
|
64
|
95
|
129
|
180
|
229
|
279
|
299
|
277
|
268
|
275
|
260
|
268
|
264
|
239
|
257
|
280
|
289
|
285
|
271
|
261
|
236
|
232
|
242
|
257
|
293
|
358
|
356
|
370
|
345
|
294
|
310
|
321
|
322
|
320
|
270
|
240
|
191
|
125
|
118
|
112
|
188
|
251
|
429
|
776
|
1 041
|
1 224
|
1 246
|
1 322
|
1 451
|
1 673
|
2 104
|
4 310
|
5 231
|
6 929
|
8 994
|
9 342
|
9 839
|
11 836
|
10 046
|
7 514
|
5 977
|
2 137
|
1 494
|
455
|
|
| Net Income (Common) |
87
N/A
|
77
-12%
|
77
+1%
|
87
+12%
|
94
+8%
|
103
+10%
|
123
+20%
|
123
0%
|
114
-7%
|
112
-2%
|
96
-14%
|
93
-3%
|
93
0%
|
89
-4%
|
96
+8%
|
94
-1%
|
67
-29%
|
39
-41%
|
21
-48%
|
8
-61%
|
31
+288%
|
64
+107%
|
95
+48%
|
129
+36%
|
180
+39%
|
229
+28%
|
279
+21%
|
299
+7%
|
277
-7%
|
268
-3%
|
275
+3%
|
260
-6%
|
268
+3%
|
264
-1%
|
239
-10%
|
257
+8%
|
280
+9%
|
289
+3%
|
285
-1%
|
271
-5%
|
261
-4%
|
236
-10%
|
232
-2%
|
242
+5%
|
257
+6%
|
293
+14%
|
358
+22%
|
356
-1%
|
370
+4%
|
345
-7%
|
294
-15%
|
310
+6%
|
321
+3%
|
322
+0%
|
320
-1%
|
270
-16%
|
240
-11%
|
191
-20%
|
125
-35%
|
118
-6%
|
112
-5%
|
188
+68%
|
251
+33%
|
429
+71%
|
776
+81%
|
1 041
+34%
|
1 224
+18%
|
1 246
+2%
|
1 322
+6%
|
1 451
+10%
|
1 673
+15%
|
2 104
+26%
|
4 310
+105%
|
5 231
+21%
|
6 929
+32%
|
8 994
+30%
|
9 342
+4%
|
9 839
+5%
|
11 836
+20%
|
10 046
-15%
|
7 514
-25%
|
5 977
-20%
|
2 137
-64%
|
1 494
-30%
|
455
-70%
|
|
| EPS (Diluted) |
0.98
N/A
|
0.87
-11%
|
0.88
+1%
|
0.98
+11%
|
1.06
+8%
|
1.16
+9%
|
1.39
+20%
|
1.39
N/A
|
1.29
-7%
|
1.27
-2%
|
1.09
-14%
|
1.05
-4%
|
1.05
N/A
|
0.88
-16%
|
0.95
+8%
|
0.94
-1%
|
0.67
-29%
|
0.4
-40%
|
0.21
-48%
|
0.08
-62%
|
0.31
+287%
|
0.63
+103%
|
0.94
+49%
|
1.28
+36%
|
1.8
+41%
|
2.29
+27%
|
2.78
+21%
|
2.99
+8%
|
2.77
-7%
|
2.68
-3%
|
2.72
+1%
|
2.6
-4%
|
2.68
+3%
|
2.64
-1%
|
2.39
-9%
|
2.57
+8%
|
2.8
+9%
|
2.89
+3%
|
2.84
-2%
|
2.7
-5%
|
2.61
-3%
|
2.35
-10%
|
2.31
-2%
|
2.42
+5%
|
2.57
+6%
|
2.93
+14%
|
3.59
+23%
|
3.56
-1%
|
3.7
+4%
|
3.45
-7%
|
2.93
-15%
|
3.1
+6%
|
3.21
+4%
|
3.21
N/A
|
3.19
-1%
|
2.69
-16%
|
2.4
-11%
|
1.91
-20%
|
1.25
-35%
|
1.18
-6%
|
1.12
-5%
|
1.88
+68%
|
2.51
+34%
|
4.29
+71%
|
7.76
+81%
|
10.41
+34%
|
12.24
+18%
|
12.46
+2%
|
13.21
+6%
|
14.5
+10%
|
16.72
+15%
|
21.02
+26%
|
43.07
+105%
|
52.27
+21%
|
104.66
+100%
|
89.87
-14%
|
156.17
+74%
|
98.32
-37%
|
118.28
+20%
|
100.39
-15%
|
75.09
-25%
|
59.73
-20%
|
21.36
-64%
|
14.93
-30%
|
4.55
-70%
|
|