Dongshin Engineering & Construction
KOSDAQ:025950
Income Statement
Earnings Waterfall
Dongshin Engineering & Construction
Income Statement
Dongshin Engineering & Construction
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
11
|
12
|
17
|
17
|
18
|
19
|
14
|
14
|
13
|
13
|
13
|
12
|
12
|
12
|
12
|
12
|
12
|
9
|
10
|
10
|
12
|
10
|
0
|
0
|
12
|
6
|
0
|
9
|
12
|
8
|
11
|
11
|
11
|
11
|
11
|
11
|
11
|
10
|
10
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
7
|
7
|
8
|
8
|
8
|
8
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
7
|
8
|
0
|
0
|
0
|
|
| Revenue |
45 615
N/A
|
77 590
+70%
|
92 724
+20%
|
105 683
+14%
|
92 759
-12%
|
69 013
-26%
|
64 615
-6%
|
58 707
-9%
|
59 947
+2%
|
60 443
+1%
|
54 956
-9%
|
55 927
+2%
|
51 981
-7%
|
49 062
-6%
|
50 283
+2%
|
48 750
-3%
|
52 431
+8%
|
51 985
-1%
|
53 163
+2%
|
53 437
+1%
|
46 159
-14%
|
44 463
-4%
|
39 491
-11%
|
37 147
-6%
|
42 051
+13%
|
43 423
+3%
|
79 648
+83%
|
86 299
+8%
|
87 162
+1%
|
87 637
+1%
|
54 690
-38%
|
51 403
-6%
|
50 484
-2%
|
56 867
+13%
|
65 020
+14%
|
69 250
+7%
|
69 842
+1%
|
66 128
-5%
|
60 720
-8%
|
60 167
-1%
|
65 096
+8%
|
71 789
+10%
|
68 001
-5%
|
61 287
-10%
|
52 599
-14%
|
37 875
-28%
|
32 871
-13%
|
31 820
-3%
|
27 087
-15%
|
27 374
+1%
|
28 594
+4%
|
26 693
-7%
|
24 021
-10%
|
27 210
+13%
|
28 438
+5%
|
30 399
+7%
|
35 499
+17%
|
37 748
+6%
|
44 938
+19%
|
50 003
+11%
|
57 433
+15%
|
56 531
-2%
|
55 319
-2%
|
52 062
-6%
|
50 302
-3%
|
56 565
+12%
|
65 847
+16%
|
76 430
+16%
|
82 744
+8%
|
80 254
-3%
|
75 413
-6%
|
74 311
-1%
|
68 971
-7%
|
61 784
-10%
|
51 858
-16%
|
42 912
-17%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(33 629)
|
(55 003)
|
(67 219)
|
(76 279)
|
(72 447)
|
(56 979)
|
(54 337)
|
(51 629)
|
(52 127)
|
(53 086)
|
(48 406)
|
(47 693)
|
(43 439)
|
(40 484)
|
(39 223)
|
(37 615)
|
(40 769)
|
(40 879)
|
(43 003)
|
(43 484)
|
(38 214)
|
(37 583)
|
(33 862)
|
(32 543)
|
(36 778)
|
(37 965)
|
(66 640)
|
(72 144)
|
(74 074)
|
(73 972)
|
(48 410)
|
(45 895)
|
(44 816)
|
(52 023)
|
(59 654)
|
(63 731)
|
(64 098)
|
(57 602)
|
(52 991)
|
(51 828)
|
(57 040)
|
(63 136)
|
(58 206)
|
(51 883)
|
(37 716)
|
(25 649)
|
(21 755)
|
(20 696)
|
(20 614)
|
(21 649)
|
(22 918)
|
(21 492)
|
(20 338)
|
(23 386)
|
(24 483)
|
(26 513)
|
(30 334)
|
(32 510)
|
(39 684)
|
(44 438)
|
(50 036)
|
(48 739)
|
(47 312)
|
(44 897)
|
(45 096)
|
(51 583)
|
(60 968)
|
(67 745)
|
(73 218)
|
(70 839)
|
(65 695)
|
(66 743)
|
(64 528)
|
(57 993)
|
(49 166)
|
(43 738)
|
|
| Gross Profit |
11 986
N/A
|
22 680
+89%
|
25 505
+12%
|
29 404
+15%
|
20 312
-31%
|
12 034
-41%
|
10 278
-15%
|
7 078
-31%
|
7 820
+10%
|
7 358
-6%
|
6 551
-11%
|
8 235
+26%
|
8 541
+4%
|
8 578
+0%
|
11 060
+29%
|
11 135
+1%
|
11 662
+5%
|
11 104
-5%
|
10 158
-9%
|
9 951
-2%
|
7 945
-20%
|
6 880
-13%
|
5 629
-18%
|
4 604
-18%
|
5 273
+15%
|
5 458
+4%
|
13 009
+138%
|
14 156
+9%
|
13 088
-8%
|
13 666
+4%
|
6 280
-54%
|
5 508
-12%
|
5 667
+3%
|
4 845
-15%
|
5 367
+11%
|
5 520
+3%
|
5 744
+4%
|
8 526
+48%
|
7 730
-9%
|
8 340
+8%
|
8 056
-3%
|
8 654
+7%
|
9 794
+13%
|
9 403
-4%
|
14 883
+58%
|
12 225
-18%
|
11 117
-9%
|
11 125
+0%
|
6 473
-42%
|
5 724
-12%
|
5 674
-1%
|
5 199
-8%
|
3 684
-29%
|
3 823
+4%
|
3 954
+3%
|
3 885
-2%
|
5 165
+33%
|
5 238
+1%
|
5 254
+0%
|
5 565
+6%
|
7 397
+33%
|
7 792
+5%
|
8 007
+3%
|
7 165
-11%
|
5 206
-27%
|
4 982
-4%
|
4 879
-2%
|
8 686
+78%
|
9 526
+10%
|
9 415
-1%
|
9 717
+3%
|
7 568
-22%
|
4 444
-41%
|
3 791
-15%
|
2 692
-29%
|
(826)
N/A
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 496)
|
(3 725)
|
(3 899)
|
(4 140)
|
(4 684)
|
(5 480)
|
(6 856)
|
(6 137)
|
(5 116)
|
(4 641)
|
(3 200)
|
(4 517)
|
(5 380)
|
(5 696)
|
(5 637)
|
(5 241)
|
(5 622)
|
(5 466)
|
(5 956)
|
(5 620)
|
(5 366)
|
(4 832)
|
(4 736)
|
(4 755)
|
(3 989)
|
(4 195)
|
(4 829)
|
(4 928)
|
(4 427)
|
(5 110)
|
(4 260)
|
(4 102)
|
(4 036)
|
(3 543)
|
(4 044)
|
(4 122)
|
(3 923)
|
(4 234)
|
(3 771)
|
(3 858)
|
(3 575)
|
(4 063)
|
(4 210)
|
(4 907)
|
(5 404)
|
(5 306)
|
(4 619)
|
(4 592)
|
(5 191)
|
(5 153)
|
(4 717)
|
(4 472)
|
(4 130)
|
(4 062)
|
(3 845)
|
(3 714)
|
(2 962)
|
(3 515)
|
(3 550)
|
(3 337)
|
(4 316)
|
(4 769)
|
(4 287)
|
(4 417)
|
(3 840)
|
(3 242)
|
(4 165)
|
(4 162)
|
(3 185)
|
(2 858)
|
(3 125)
|
(3 307)
|
(3 858)
|
(4 604)
|
(3 654)
|
(3 486)
|
|
| Selling, General & Administrative |
(3 432)
|
(3 644)
|
(3 831)
|
(4 052)
|
(3 799)
|
(4 418)
|
(5 238)
|
(4 536)
|
(4 350)
|
(4 024)
|
(3 120)
|
(3 818)
|
(3 584)
|
(3 748)
|
(3 718)
|
(3 946)
|
(4 204)
|
(5 549)
|
(6 125)
|
(5 732)
|
(4 098)
|
(4 751)
|
(4 576)
|
(4 632)
|
(3 645)
|
(3 730)
|
(4 364)
|
(4 208)
|
(4 082)
|
(4 920)
|
(3 970)
|
(4 065)
|
(3 892)
|
(3 099)
|
(3 469)
|
(3 615)
|
(3 649)
|
(3 903)
|
(3 667)
|
(3 686)
|
(3 726)
|
(3 734)
|
(3 978)
|
(4 125)
|
(4 559)
|
(4 443)
|
(4 174)
|
(4 141)
|
(4 327)
|
(4 258)
|
(3 825)
|
(3 582)
|
(4 041)
|
(3 635)
|
(3 772)
|
(3 646)
|
(3 016)
|
(3 432)
|
(3 001)
|
(2 684)
|
(3 496)
|
(3 925)
|
(3 481)
|
(3 641)
|
(2 746)
|
(2 179)
|
(2 655)
|
(2 683)
|
(2 709)
|
(2 399)
|
(2 949)
|
(3 155)
|
(3 424)
|
(4 174)
|
(3 062)
|
(2 888)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(811)
|
(987)
|
(1 273)
|
(1 255)
|
(691)
|
(539)
|
(266)
|
(887)
|
(1 483)
|
(1 638)
|
0
|
0
|
(1 321)
|
0
|
0
|
0
|
(715)
|
0
|
0
|
0
|
0
|
(155)
|
0
|
(411)
|
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
|
|
| Depreciation & Amortization |
(65)
|
(51)
|
(68)
|
(87)
|
(74)
|
(75)
|
(77)
|
(77)
|
(75)
|
(77)
|
(81)
|
(80)
|
(87)
|
(89)
|
0
|
0
|
(118)
|
0
|
0
|
0
|
(102)
|
(17)
|
0
|
(34)
|
(97)
|
(65)
|
0
|
(64)
|
(95)
|
(66)
|
(98)
|
(101)
|
(107)
|
(111)
|
(101)
|
(90)
|
(87)
|
(146)
|
(128)
|
(138)
|
(72)
|
(64)
|
(85)
|
(92)
|
(155)
|
(166)
|
(174)
|
(182)
|
(130)
|
(128)
|
(124)
|
(121)
|
(118)
|
(114)
|
(110)
|
(105)
|
(137)
|
(250)
|
(381)
|
(487)
|
(593)
|
(590)
|
(564)
|
(561)
|
(522)
|
(492)
|
(506)
|
(475)
|
(467)
|
(450)
|
(404)
|
(381)
|
(391)
|
(370)
|
(379)
|
(386)
|
|
| Other Operating Expenses |
0
|
(30)
|
0
|
0
|
0
|
0
|
(268)
|
(269)
|
0
|
0
|
267
|
268
|
(224)
|
(222)
|
(1 919)
|
(1 295)
|
22
|
84
|
169
|
112
|
(452)
|
(64)
|
(160)
|
(89)
|
(246)
|
(246)
|
(465)
|
(245)
|
(249)
|
(125)
|
(193)
|
64
|
(37)
|
(333)
|
(474)
|
(417)
|
(186)
|
(185)
|
24
|
(34)
|
223
|
(265)
|
(147)
|
(690)
|
(690)
|
(697)
|
(271)
|
(269)
|
(735)
|
(767)
|
(768)
|
(767)
|
29
|
(313)
|
35
|
37
|
191
|
167
|
(168)
|
(166)
|
(227)
|
(253)
|
(241)
|
(215)
|
(572)
|
(570)
|
(1 005)
|
(1 005)
|
(10)
|
(10)
|
228
|
228
|
(43)
|
(60)
|
(213)
|
(213)
|
|
| Operating Income |
8 490
N/A
|
18 861
+122%
|
21 606
+15%
|
25 265
+17%
|
15 628
-38%
|
6 555
-58%
|
3 422
-48%
|
942
-72%
|
2 704
+187%
|
2 718
+1%
|
3 352
+23%
|
3 718
+11%
|
3 162
-15%
|
2 882
-9%
|
5 423
+88%
|
5 895
+9%
|
6 040
+2%
|
5 641
-7%
|
4 204
-25%
|
4 332
+3%
|
2 579
-40%
|
2 046
-21%
|
892
-56%
|
(152)
N/A
|
1 285
N/A
|
1 264
-2%
|
8 180
+547%
|
9 228
+13%
|
8 661
-6%
|
8 554
-1%
|
2 019
-76%
|
1 405
-30%
|
1 631
+16%
|
1 301
-20%
|
1 322
+2%
|
1 397
+6%
|
1 822
+30%
|
4 291
+136%
|
3 957
-8%
|
4 481
+13%
|
4 481
N/A
|
4 591
+2%
|
5 585
+22%
|
4 496
-19%
|
9 480
+111%
|
6 920
-27%
|
6 498
-6%
|
6 533
+1%
|
1 281
-80%
|
572
-55%
|
959
+68%
|
729
-24%
|
(446)
N/A
|
(239)
+46%
|
109
N/A
|
171
+57%
|
2 203
+1 188%
|
1 723
-22%
|
1 704
-1%
|
2 228
+31%
|
3 081
+38%
|
3 023
-2%
|
3 720
+23%
|
2 748
-26%
|
1 366
-50%
|
1 740
+27%
|
714
-59%
|
4 524
+534%
|
6 341
+40%
|
6 556
+3%
|
6 592
+1%
|
4 261
-35%
|
586
-86%
|
(813)
N/A
|
(961)
-18%
|
(4 313)
-349%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
1 271
|
1 718
|
1 784
|
1 929
|
2 024
|
1 830
|
2 112
|
2 151
|
2 097
|
1 958
|
1 726
|
1 764
|
2 072
|
1 734
|
1 735
|
1 593
|
1 819
|
2 001
|
1 984
|
2 089
|
1 493
|
1 543
|
1 264
|
1 301
|
1 330
|
1 131
|
1 088
|
993
|
1 126
|
1 161
|
1 392
|
1 445
|
975
|
874
|
1 285
|
1 576
|
2 108
|
2 408
|
1 778
|
1 366
|
970
|
717
|
796
|
2 264
|
784
|
742
|
783
|
(627)
|
594
|
696
|
2 393
|
2 294
|
1 042
|
705
|
(1 210)
|
(1 303)
|
(4 733)
|
(4 467)
|
(4 100)
|
(3 925)
|
(3 432)
|
(2 796)
|
(2 730)
|
(2 465)
|
6 578
|
6 127
|
6 796
|
6 851
|
3 058
|
3 344
|
3 573
|
4 010
|
3 707
|
3 534
|
3 238
|
2 559
|
|
| 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
|
(297)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(487)
|
0
|
(543)
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(29)
|
(29)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
17
|
0
|
(1 436)
|
(3 163)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
122
|
122
|
122
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
148
|
0
|
0
|
0
|
263
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
0
|
0
|
110
|
109
|
0
|
110
|
1
|
1
|
0
|
0
|
0
|
0
|
4
|
8
|
8
|
8
|
0
|
11
|
13
|
18
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
0
|
|
| Total Other Income |
46
|
(1 410)
|
5
|
149
|
31
|
162
|
90
|
8
|
90
|
72
|
217
|
126
|
161
|
464
|
259
|
282
|
0
|
74
|
(9)
|
(131)
|
(31)
|
30
|
173
|
510
|
125
|
333
|
224
|
12
|
81
|
92
|
324
|
369
|
164
|
164
|
(77)
|
(119)
|
409
|
513
|
431
|
430
|
2 575
|
2 574
|
3 007
|
4 144
|
3 058
|
3 157
|
2 607
|
1 472
|
(641)
|
(733)
|
(271)
|
(330)
|
715
|
748
|
358
|
429
|
83
|
(102)
|
(1 102)
|
(1 107)
|
(204)
|
37
|
1 087
|
1 100
|
203
|
138
|
96
|
91
|
58
|
59
|
62
|
(188)
|
(188)
|
(227)
|
(216)
|
33
|
|
| Pre-Tax Income |
9 825
N/A
|
19 169
+95%
|
21 958
+15%
|
24 179
+10%
|
17 682
-27%
|
8 547
-52%
|
5 623
-34%
|
3 101
-45%
|
4 889
+58%
|
4 748
-3%
|
5 418
+14%
|
5 730
+6%
|
5 517
-4%
|
5 080
-8%
|
7 417
+46%
|
7 770
+5%
|
7 859
+1%
|
7 716
-2%
|
6 179
-20%
|
6 290
+2%
|
4 190
-33%
|
3 620
-14%
|
2 329
-36%
|
1 659
-29%
|
3 003
+81%
|
2 729
-9%
|
9 494
+248%
|
10 235
+8%
|
9 868
-4%
|
9 808
-1%
|
3 736
-62%
|
3 220
-14%
|
2 476
-23%
|
2 339
-6%
|
2 532
+8%
|
2 965
+17%
|
4 448
+50%
|
7 212
+62%
|
6 277
-13%
|
6 278
+0%
|
7 540
+20%
|
7 883
+5%
|
8 845
+12%
|
10 906
+23%
|
13 314
+22%
|
10 824
-19%
|
9 896
-9%
|
7 385
-25%
|
1 242
-83%
|
535
-57%
|
3 091
+478%
|
2 705
-12%
|
1 329
-51%
|
1 214
-9%
|
(743)
N/A
|
(703)
+5%
|
(2 448)
-248%
|
(2 845)
-16%
|
(3 497)
-23%
|
(2 833)
+19%
|
(582)
+79%
|
265
N/A
|
2 079
+684%
|
1 384
-33%
|
8 149
+489%
|
8 007
-2%
|
7 606
-5%
|
11 466
+51%
|
9 456
-18%
|
9 959
+5%
|
10 227
+3%
|
8 083
-21%
|
4 088
-49%
|
2 500
-39%
|
2 067
-17%
|
(1 722)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 339)
|
(2 420)
|
(5 423)
|
(5 981)
|
(4 235)
|
(4 192)
|
(900)
|
(415)
|
(1 181)
|
(1 244)
|
(1 480)
|
(1 440)
|
(1 273)
|
(1 169)
|
(1 787)
|
(1 777)
|
(1 852)
|
(1 969)
|
(1 195)
|
(1 313)
|
(965)
|
(953)
|
(676)
|
(568)
|
(651)
|
(544)
|
(2 090)
|
(2 077)
|
(1 855)
|
(1 858)
|
(519)
|
(523)
|
(548)
|
(545)
|
(751)
|
(1 048)
|
(867)
|
(901)
|
(1 058)
|
(905)
|
(1 740)
|
(1 705)
|
(2 008)
|
(2 538)
|
(2 621)
|
(2 630)
|
(1 895)
|
(1 213)
|
(257)
|
(247)
|
(666)
|
(664)
|
(489)
|
(483)
|
(31)
|
(13)
|
514
|
524
|
791
|
686
|
291
|
290
|
(368)
|
(262)
|
(2 080)
|
(2 081)
|
(1 695)
|
(2 556)
|
(1 631)
|
(1 768)
|
(2 259)
|
(1 454)
|
(1 087)
|
(1 017)
|
(404)
|
(446)
|
|
| Income from Continuing Operations |
7 486
|
16 751
|
16 537
|
18 199
|
13 447
|
4 356
|
4 724
|
2 686
|
3 708
|
3 502
|
3 936
|
4 290
|
4 244
|
3 911
|
5 630
|
5 992
|
6 007
|
5 747
|
4 984
|
4 976
|
3 226
|
2 667
|
1 653
|
1 092
|
2 352
|
2 184
|
7 403
|
8 158
|
8 013
|
7 951
|
3 218
|
2 697
|
1 927
|
1 795
|
1 782
|
1 918
|
3 581
|
6 311
|
5 219
|
5 374
|
5 800
|
6 179
|
6 838
|
8 368
|
10 693
|
8 193
|
8 000
|
6 170
|
985
|
286
|
2 423
|
2 041
|
841
|
731
|
(774)
|
(716)
|
(1 934)
|
(2 320)
|
(2 705)
|
(2 146)
|
(292)
|
555
|
1 711
|
1 122
|
6 069
|
5 925
|
5 911
|
8 910
|
7 825
|
8 191
|
7 968
|
6 629
|
3 001
|
1 483
|
1 662
|
(2 168)
|
|
| Net Income (Common) |
7 486
N/A
|
16 751
+124%
|
16 537
-1%
|
18 199
+10%
|
13 447
-26%
|
4 356
-68%
|
4 724
+8%
|
2 686
-43%
|
3 708
+38%
|
3 502
-6%
|
3 936
+12%
|
4 290
+9%
|
4 244
-1%
|
3 911
-8%
|
5 630
+44%
|
5 992
+6%
|
6 007
+0%
|
5 747
-4%
|
4 984
-13%
|
4 976
0%
|
3 226
-35%
|
2 667
-17%
|
1 653
-38%
|
1 092
-34%
|
2 352
+115%
|
2 184
-7%
|
7 403
+239%
|
8 158
+10%
|
8 013
-2%
|
7 951
-1%
|
3 218
-60%
|
2 697
-16%
|
1 927
-29%
|
1 795
-7%
|
1 782
-1%
|
1 918
+8%
|
3 581
+87%
|
6 311
+76%
|
5 219
-17%
|
5 374
+3%
|
5 800
+8%
|
6 179
+7%
|
6 838
+11%
|
8 368
+22%
|
10 693
+28%
|
8 193
-23%
|
8 000
-2%
|
6 170
-23%
|
985
-84%
|
286
-71%
|
2 423
+747%
|
2 041
-16%
|
841
-59%
|
731
-13%
|
(774)
N/A
|
(716)
+7%
|
(1 934)
-170%
|
(2 320)
-20%
|
(2 705)
-17%
|
(2 146)
+21%
|
(292)
+86%
|
555
N/A
|
1 711
+208%
|
1 122
-34%
|
6 069
+441%
|
5 925
-2%
|
5 911
0%
|
8 910
+51%
|
7 825
-12%
|
8 191
+5%
|
7 968
-3%
|
6 629
-17%
|
3 001
-55%
|
1 483
-51%
|
1 662
+12%
|
(2 168)
N/A
|
|
| EPS (Diluted) |
935.75
N/A
|
2 093.87
+124%
|
2 067.12
-1%
|
2 274.87
+10%
|
1 680.87
-26%
|
544.5
-68%
|
590.5
+8%
|
335.75
-43%
|
463.5
+38%
|
437.75
-6%
|
492
+12%
|
536.25
+9%
|
530.5
-1%
|
488.87
-8%
|
703.75
+44%
|
749
+6%
|
750.87
+0%
|
718.37
-4%
|
623
-13%
|
622
0%
|
403.25
-35%
|
333.37
-17%
|
206.62
-38%
|
136.5
-34%
|
294
+115%
|
273
-7%
|
925.37
+239%
|
1 019.75
+10%
|
1 001.62
-2%
|
993.87
-1%
|
402.25
-60%
|
337.12
-16%
|
240.87
-29%
|
224.37
-7%
|
222.75
-1%
|
239.75
+8%
|
447.62
+87%
|
788.87
+76%
|
652.37
-17%
|
671.75
+3%
|
725
+8%
|
772.37
+7%
|
854.75
+11%
|
1 046
+22%
|
1 336.62
+28%
|
1 024.12
-23%
|
1 000
-2%
|
771.25
-23%
|
123.12
-84%
|
35.75
-71%
|
302.87
+747%
|
255.12
-16%
|
105.12
-59%
|
91.37
-13%
|
-96.75
N/A
|
-89.5
+7%
|
-230.24
-157%
|
-276.2
-20%
|
-322.02
-17%
|
-255.53
+21%
|
-34.72
+86%
|
66.03
N/A
|
203.68
+208%
|
133.6
-34%
|
722.49
+441%
|
705.39
-2%
|
703.75
0%
|
1 060.73
+51%
|
931.61
-12%
|
975.14
+5%
|
948.58
-3%
|
789.18
-17%
|
357.31
-55%
|
176.55
-51%
|
197.88
+12%
|
-258.09
N/A
|
|