Duksung Co Ltd
KRX:004830
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Duksung Co Ltd
KRX:004830
|
KR |
|
Hitachi Ltd
TSE:6501
|
JP |
|
F
|
Flanigan's Enterprises Inc
AMEX:BDL
|
US |
|
N
|
Nippon Seiro Co Ltd
TSE:5010
|
JP |
|
V
|
Viet Thanh Plastic Trading and Manufacturing JSC
VN:VTZ
|
VN |
|
Huxen Corp
TWSE:2433
|
TW |
Income Statement
Earnings Waterfall
Duksung Co Ltd
Income Statement
Duksung Co Ltd
| 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 | 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 |
351
|
377
|
363
|
396
|
398
|
444
|
510
|
562
|
609
|
681
|
726
|
807
|
938
|
883
|
777
|
633
|
470
|
398
|
414
|
456
|
196
|
417
|
635
|
810
|
773
|
837
|
863
|
933
|
984
|
913
|
864
|
816
|
782
|
734
|
687
|
570
|
541
|
531
|
531
|
618
|
643
|
645
|
664
|
691
|
697
|
731
|
773
|
851
|
1 111
|
1 347
|
1 578
|
870
|
1 278
|
1 044
|
783
|
746
|
687
|
646
|
602
|
573
|
584
|
576
|
631
|
742
|
971
|
1 198
|
1 367
|
1 474
|
1 438
|
1 403
|
1 364
|
1 327
|
0
|
0
|
0
|
|
| Revenue |
83 382
N/A
|
87 515
+5%
|
86 239
-1%
|
82 818
-4%
|
74 266
-10%
|
69 513
-6%
|
69 599
+0%
|
70 799
+2%
|
76 338
+8%
|
78 668
+3%
|
80 064
+2%
|
80 407
+0%
|
79 325
-1%
|
76 598
-3%
|
72 364
-6%
|
69 525
-4%
|
82 124
+18%
|
71 825
-13%
|
80 023
+11%
|
91 323
+14%
|
19 639
-78%
|
38 296
+95%
|
66 572
+74%
|
91 531
+37%
|
92 245
+1%
|
100 446
+9%
|
96 608
-4%
|
97 419
+1%
|
100 179
+3%
|
92 183
-8%
|
86 551
-6%
|
82 288
-5%
|
78 603
-4%
|
77 147
-2%
|
79 131
+3%
|
76 938
-3%
|
82 658
+7%
|
91 062
+10%
|
97 228
+7%
|
103 809
+7%
|
107 533
+4%
|
107 554
+0%
|
105 196
-2%
|
100 706
-4%
|
93 441
-7%
|
85 857
-8%
|
83 252
-3%
|
83 746
+1%
|
81 771
-2%
|
82 282
+1%
|
83 214
+1%
|
86 727
+4%
|
95 151
+10%
|
100 319
+5%
|
114 931
+15%
|
117 682
+2%
|
116 091
-1%
|
145 782
+26%
|
136 072
-7%
|
115 177
-15%
|
152 134
+32%
|
167 996
+10%
|
173 889
+4%
|
133 298
-23%
|
160 543
+20%
|
144 289
-10%
|
136 849
-5%
|
107 933
-21%
|
136 478
+26%
|
138 962
+2%
|
149 743
+8%
|
125 453
-16%
|
163 970
+31%
|
143 647
-12%
|
148 583
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(76 290)
|
(78 374)
|
(75 703)
|
(72 976)
|
(64 612)
|
(61 368)
|
(62 405)
|
(64 023)
|
(68 066)
|
(70 200)
|
(71 412)
|
(71 300)
|
(70 028)
|
(66 093)
|
(60 916)
|
(57 644)
|
(71 178)
|
(62 990)
|
(72 194)
|
(83 322)
|
(17 389)
|
(33 721)
|
(57 172)
|
(78 814)
|
(78 810)
|
(84 323)
|
(81 396)
|
(82 108)
|
(83 652)
|
(78 670)
|
(74 567)
|
(71 094)
|
(69 223)
|
(67 388)
|
(68 985)
|
(67 411)
|
(71 663)
|
(79 035)
|
(84 211)
|
(90 366)
|
(94 093)
|
(94 997)
|
(92 896)
|
(88 686)
|
(83 557)
|
(77 433)
|
(75 783)
|
(76 115)
|
(73 236)
|
(72 447)
|
(72 718)
|
(74 743)
|
(81 149)
|
(85 011)
|
(97 069)
|
(99 967)
|
(98 516)
|
(124 016)
|
(116 275)
|
(98 888)
|
(129 736)
|
(142 733)
|
(147 499)
|
(113 934)
|
(136 199)
|
(121 102)
|
(114 075)
|
(90 026)
|
(113 648)
|
(115 184)
|
(123 293)
|
(101 349)
|
(132 808)
|
(116 568)
|
(122 148)
|
|
| Gross Profit |
7 092
N/A
|
9 140
+29%
|
10 535
+15%
|
9 843
-7%
|
9 654
-2%
|
8 146
-16%
|
7 194
-12%
|
6 775
-6%
|
8 272
+22%
|
8 468
+2%
|
8 652
+2%
|
9 107
+5%
|
9 297
+2%
|
10 503
+13%
|
11 446
+9%
|
11 879
+4%
|
10 946
-8%
|
8 834
-19%
|
7 829
-11%
|
8 001
+2%
|
2 250
-72%
|
4 575
+103%
|
9 400
+105%
|
12 717
+35%
|
13 436
+6%
|
16 124
+20%
|
15 213
-6%
|
15 311
+1%
|
16 527
+8%
|
13 513
-18%
|
11 984
-11%
|
11 195
-7%
|
9 380
-16%
|
9 760
+4%
|
10 148
+4%
|
9 527
-6%
|
10 997
+15%
|
12 028
+9%
|
13 017
+8%
|
13 443
+3%
|
13 439
0%
|
12 556
-7%
|
12 299
-2%
|
12 020
-2%
|
9 884
-18%
|
8 424
-15%
|
7 469
-11%
|
7 631
+2%
|
8 535
+12%
|
9 835
+15%
|
10 496
+7%
|
11 984
+14%
|
14 002
+17%
|
15 309
+9%
|
17 863
+17%
|
17 716
-1%
|
17 576
-1%
|
21 766
+24%
|
19 797
-9%
|
16 289
-18%
|
22 397
+38%
|
25 263
+13%
|
26 390
+4%
|
19 364
-27%
|
24 344
+26%
|
23 187
-5%
|
22 774
-2%
|
17 907
-21%
|
22 830
+27%
|
23 778
+4%
|
26 450
+11%
|
24 105
-9%
|
31 162
+29%
|
27 078
-13%
|
26 434
-2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(9 512)
|
(9 385)
|
(9 645)
|
(9 784)
|
(8 328)
|
(8 430)
|
(8 354)
|
(8 679)
|
(9 094)
|
(9 032)
|
(9 075)
|
(8 564)
|
(7 857)
|
(8 164)
|
(7 856)
|
(7 831)
|
(8 288)
|
(6 579)
|
(6 409)
|
(6 339)
|
(2 326)
|
(4 382)
|
(6 497)
|
(9 282)
|
(8 976)
|
(9 270)
|
(9 398)
|
(9 147)
|
(9 997)
|
(9 951)
|
(10 053)
|
(9 564)
|
(9 020)
|
(9 139)
|
(9 041)
|
(8 982)
|
(9 327)
|
(9 484)
|
(9 588)
|
(10 069)
|
(9 931)
|
(10 240)
|
(10 546)
|
(10 251)
|
(10 574)
|
(10 292)
|
(10 063)
|
(9 902)
|
(9 882)
|
(10 314)
|
(10 997)
|
(11 514)
|
(11 965)
|
(12 099)
|
(12 257)
|
(12 151)
|
(12 112)
|
(14 893)
|
(14 814)
|
(12 310)
|
(15 407)
|
(16 026)
|
(17 220)
|
(14 115)
|
(18 271)
|
(18 070)
|
(16 440)
|
(12 817)
|
(16 204)
|
(16 732)
|
(17 225)
|
(15 194)
|
(19 391)
|
(16 743)
|
(17 102)
|
|
| Selling, General & Administrative |
(7 762)
|
(7 653)
|
(7 975)
|
(7 985)
|
(7 369)
|
(7 450)
|
(7 247)
|
(7 721)
|
(8 199)
|
(8 180)
|
(8 279)
|
(7 784)
|
(6 873)
|
(7 143)
|
(6 786)
|
(6 636)
|
(6 962)
|
(5 240)
|
(4 981)
|
(4 985)
|
(2 129)
|
(3 942)
|
(5 695)
|
(7 979)
|
(7 704)
|
(7 954)
|
(8 060)
|
(7 733)
|
(8 145)
|
(8 016)
|
(8 110)
|
(7 914)
|
(7 407)
|
(7 461)
|
(7 384)
|
(7 438)
|
(7 845)
|
(8 100)
|
(8 243)
|
(8 568)
|
(8 426)
|
(8 687)
|
(8 787)
|
(8 471)
|
(8 740)
|
(8 350)
|
(8 145)
|
(7 863)
|
(7 727)
|
(7 906)
|
(8 385)
|
(8 713)
|
(9 068)
|
(9 174)
|
(9 300)
|
(9 148)
|
(9 020)
|
(10 918)
|
(10 756)
|
(8 949)
|
(10 801)
|
(11 467)
|
(12 695)
|
(10 897)
|
(13 487)
|
(13 695)
|
(12 719)
|
(10 262)
|
(12 737)
|
(13 126)
|
(13 493)
|
(12 166)
|
(15 625)
|
(13 512)
|
(13 832)
|
|
| Research & Development |
(1 535)
|
(1 523)
|
(1 456)
|
(1 596)
|
(836)
|
(860)
|
(954)
|
(813)
|
(764)
|
(724)
|
(732)
|
(721)
|
(866)
|
(882)
|
(907)
|
(1 006)
|
(1 084)
|
(1 131)
|
(1 216)
|
(1 138)
|
(197)
|
(440)
|
(744)
|
(1 078)
|
(1 157)
|
(1 201)
|
(1 219)
|
(1 176)
|
(1 232)
|
(1 237)
|
(1 229)
|
(1 338)
|
(1 301)
|
(1 365)
|
(1 344)
|
(1 229)
|
(1 275)
|
(1 152)
|
(1 076)
|
(1 088)
|
(1 058)
|
(1 115)
|
(1 291)
|
(1 227)
|
(1 192)
|
(1 193)
|
(1 111)
|
(1 232)
|
(1 248)
|
(1 363)
|
(1 407)
|
(1 406)
|
(1 439)
|
(1 393)
|
(1 403)
|
(1 462)
|
(1 487)
|
(1 882)
|
(1 914)
|
(1 596)
|
(1 986)
|
(1 988)
|
(1 970)
|
(1 590)
|
(1 907)
|
(1 739)
|
(1 702)
|
(1 290)
|
(1 634)
|
(1 717)
|
(1 856)
|
(1 711)
|
(2 135)
|
(1 949)
|
(1 920)
|
|
| Depreciation & Amortization |
(215)
|
(208)
|
(214)
|
(203)
|
(122)
|
(121)
|
(152)
|
(144)
|
(130)
|
(126)
|
(63)
|
(58)
|
(117)
|
(139)
|
(163)
|
(189)
|
(243)
|
(208)
|
(212)
|
(217)
|
0
|
0
|
(58)
|
(226)
|
0
|
0
|
(123)
|
(238)
|
(194)
|
(272)
|
(288)
|
(313)
|
(313)
|
(315)
|
(314)
|
(315)
|
(311)
|
(335)
|
(373)
|
(414)
|
(448)
|
(438)
|
(467)
|
(554)
|
(643)
|
(751)
|
(808)
|
(807)
|
(907)
|
(1 044)
|
(1 205)
|
(1 395)
|
(1 456)
|
(1 531)
|
(1 554)
|
(1 541)
|
(1 605)
|
(2 092)
|
(2 144)
|
(1 764)
|
(2 622)
|
(2 574)
|
(2 558)
|
(1 629)
|
(2 355)
|
(2 114)
|
(2 019)
|
(1 265)
|
(1 843)
|
(1 898)
|
(1 885)
|
(1 317)
|
(1 633)
|
(1 284)
|
(1 353)
|
|
| 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
|
(115)
|
(115)
|
4
|
0
|
(426)
|
(426)
|
(426)
|
0
|
0
|
0
|
0
|
0
|
104
|
103
|
104
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
0
|
(522)
|
(522)
|
0
|
0
|
10
|
10
|
10
|
0
|
2
|
2
|
2
|
|
| Operating Income |
(2 420)
N/A
|
(245)
+90%
|
890
N/A
|
57
-94%
|
1 326
+2 226%
|
(285)
N/A
|
(1 160)
-307%
|
(1 903)
-64%
|
(822)
+57%
|
(564)
+31%
|
(423)
+25%
|
543
N/A
|
1 440
+165%
|
2 341
+63%
|
3 591
+53%
|
4 048
+13%
|
2 658
-34%
|
2 254
-15%
|
1 419
-37%
|
1 661
+17%
|
(76)
N/A
|
193
N/A
|
2 903
+1 404%
|
3 435
+18%
|
4 458
+30%
|
6 852
+54%
|
5 813
-15%
|
6 164
+6%
|
6 531
+6%
|
3 563
-45%
|
1 932
-46%
|
1 630
-16%
|
360
-78%
|
620
+72%
|
1 106
+78%
|
545
-51%
|
1 669
+206%
|
2 544
+52%
|
3 428
+35%
|
3 373
-2%
|
3 508
+4%
|
2 317
-34%
|
1 755
-24%
|
1 769
+1%
|
(688)
N/A
|
(1 867)
-171%
|
(2 593)
-39%
|
(2 271)
+12%
|
(1 348)
+41%
|
(480)
+64%
|
(502)
-5%
|
470
N/A
|
2 037
+333%
|
3 209
+58%
|
5 604
+75%
|
5 565
-1%
|
5 462
-2%
|
6 872
+26%
|
4 983
-27%
|
3 979
-20%
|
6 991
+76%
|
9 237
+32%
|
9 170
-1%
|
5 248
-43%
|
6 073
+16%
|
5 117
-16%
|
6 333
+24%
|
5 090
-20%
|
6 625
+30%
|
7 046
+6%
|
9 225
+31%
|
8 911
-3%
|
11 771
+32%
|
10 336
-12%
|
9 332
-10%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 168)
|
(1 224)
|
(1 136)
|
(1 133)
|
213
|
140
|
575
|
578
|
1 061
|
1 213
|
620
|
996
|
(666)
|
912
|
725
|
1 024
|
2 588
|
784
|
2 714
|
1 643
|
55
|
127
|
(258)
|
(688)
|
(231)
|
(375)
|
(51)
|
61
|
(650)
|
(1 087)
|
(614)
|
(91)
|
88
|
932
|
875
|
200
|
(428)
|
(755)
|
(1 667)
|
99
|
(51)
|
258
|
764
|
(1 344)
|
(673)
|
(591)
|
(587)
|
(234)
|
148
|
(8)
|
219
|
294
|
183
|
(143)
|
(615)
|
(1 207)
|
951
|
3 757
|
4 215
|
3 167
|
2 948
|
302
|
1 898
|
(508)
|
817
|
2 127
|
936
|
2 147
|
2 730
|
2 541
|
838
|
669
|
898
|
(1 229)
|
1 110
|
|
| 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
|
(427)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
103
|
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
|
(522)
|
(522)
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
7 107
|
7 105
|
7 111
|
0
|
(4)
|
(1)
|
(7)
|
(5)
|
5
|
2
|
4
|
3
|
2
|
179
|
0
|
176
|
176
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
12
|
23
|
27
|
27
|
85
|
74
|
62
|
63
|
1
|
26
|
0
|
26
|
27
|
2
|
831
|
830
|
841
|
881
|
62
|
64
|
81
|
47
|
157
|
155
|
127
|
121
|
2
|
3
|
3
|
8
|
9
|
7
|
129
|
246
|
244
|
122
|
0
|
0
|
0
|
99
|
116
|
134
|
134
|
23
|
35
|
19
|
385
|
|
| Total Other Income |
(370)
|
(403)
|
(444)
|
6 753
|
(40)
|
(168)
|
170
|
180
|
207
|
343
|
70
|
79
|
(67)
|
10
|
330
|
245
|
186
|
21
|
(291)
|
(510)
|
(14)
|
17
|
221
|
14
|
(18)
|
(628)
|
(1 489)
|
(240)
|
(465)
|
(142)
|
347
|
(438)
|
(302)
|
(120)
|
(23)
|
(208)
|
(183)
|
(80)
|
41
|
(141)
|
(77)
|
141
|
151
|
212
|
214
|
35
|
63
|
39
|
(211)
|
(356)
|
(490)
|
(639)
|
(306)
|
(320)
|
(115)
|
(219)
|
(482)
|
(513)
|
(386)
|
565
|
551
|
378
|
(66)
|
(540)
|
(590)
|
(661)
|
(758)
|
(491)
|
(638)
|
(620)
|
(685)
|
(843)
|
(1 174)
|
(1 061)
|
(962)
|
|
| Pre-Tax Income |
3 150
N/A
|
5 234
+66%
|
6 422
+23%
|
5 677
-12%
|
1 496
-74%
|
(314)
N/A
|
(421)
-34%
|
(1 151)
-173%
|
452
N/A
|
994
+120%
|
270
-73%
|
1 622
+501%
|
709
-56%
|
3 441
+385%
|
4 646
+35%
|
5 493
+18%
|
5 608
+2%
|
3 061
-45%
|
3 842
+26%
|
2 796
-27%
|
(36)
N/A
|
337
N/A
|
2 866
+750%
|
2 760
-4%
|
4 209
+53%
|
5 849
+39%
|
4 281
-27%
|
5 567
+30%
|
5 427
-3%
|
2 355
-57%
|
1 691
-28%
|
1 129
-33%
|
232
-79%
|
1 507
+550%
|
2 021
+34%
|
702
-65%
|
1 059
+51%
|
1 735
+64%
|
1 802
+4%
|
3 357
+86%
|
3 407
+1%
|
2 717
-20%
|
3 500
+29%
|
1 467
-58%
|
(306)
N/A
|
(1 544)
-405%
|
(3 057)
-98%
|
(2 401)
+21%
|
(1 328)
+45%
|
(796)
+40%
|
(616)
+23%
|
280
N/A
|
2 040
+629%
|
2 867
+41%
|
4 878
+70%
|
4 143
-15%
|
5 934
+43%
|
10 126
+71%
|
8 822
-13%
|
7 718
-13%
|
10 618
+38%
|
10 163
-4%
|
10 724
+6%
|
3 801
-65%
|
6 301
+66%
|
6 584
+4%
|
6 511
-1%
|
6 854
+5%
|
8 833
+29%
|
9 101
+3%
|
9 511
+5%
|
8 762
-8%
|
11 530
+32%
|
8 065
-30%
|
9 866
+22%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(994)
|
(1 009)
|
(1 645)
|
(1 751)
|
(273)
|
(343)
|
254
|
359
|
(66)
|
(122)
|
(31)
|
105
|
(182)
|
(811)
|
(1 306)
|
(2 945)
|
(2 072)
|
(1 513)
|
(1 813)
|
(415)
|
(47)
|
(101)
|
(645)
|
(781)
|
(989)
|
(1 396)
|
(1 095)
|
(1 184)
|
(1 260)
|
(624)
|
(452)
|
(369)
|
(136)
|
(390)
|
(525)
|
(180)
|
(211)
|
(247)
|
(227)
|
(415)
|
(435)
|
(768)
|
(923)
|
(944)
|
(541)
|
72
|
325
|
379
|
81
|
(62)
|
(92)
|
(95)
|
(334)
|
(401)
|
(758)
|
(521)
|
(853)
|
(1 660)
|
(1 429)
|
(1 795)
|
(2 380)
|
(2 274)
|
(2 393)
|
(1 285)
|
(1 773)
|
(1 713)
|
(1 696)
|
(1 220)
|
(1 712)
|
(2 141)
|
(2 235)
|
(1 962)
|
(2 484)
|
(1 622)
|
(2 051)
|
|
| Income from Continuing Operations |
2 156
|
4 225
|
4 777
|
3 925
|
1 222
|
(658)
|
(168)
|
(792)
|
386
|
872
|
240
|
1 728
|
526
|
2 632
|
3 342
|
2 550
|
3 537
|
1 549
|
2 029
|
2 381
|
(83)
|
236
|
2 221
|
1 979
|
3 221
|
4 454
|
3 188
|
4 383
|
4 167
|
1 731
|
1 238
|
760
|
96
|
1 117
|
1 497
|
522
|
849
|
1 489
|
1 575
|
2 942
|
2 972
|
1 950
|
2 578
|
523
|
(846)
|
(1 472)
|
(2 733)
|
(2 022)
|
(1 248)
|
(859)
|
(708)
|
185
|
1 706
|
2 466
|
4 120
|
3 622
|
5 081
|
8 467
|
7 393
|
5 923
|
8 238
|
7 889
|
8 330
|
2 515
|
4 528
|
4 870
|
4 815
|
5 634
|
7 121
|
6 961
|
7 277
|
6 800
|
9 046
|
6 443
|
7 815
|
|
| Net Income (Common) |
1 974
N/A
|
3 982
+102%
|
4 377
+10%
|
3 601
-18%
|
1 187
-67%
|
(706)
N/A
|
(113)
+84%
|
(686)
-507%
|
351
N/A
|
836
+138%
|
224
-73%
|
1 590
+610%
|
491
-69%
|
2 604
+430%
|
3 312
+27%
|
2 606
-21%
|
3 474
+33%
|
1 480
-57%
|
1 953
+32%
|
2 297
+18%
|
(100)
N/A
|
202
N/A
|
2 169
+974%
|
1 910
-12%
|
3 151
+65%
|
4 383
+39%
|
3 117
-29%
|
4 313
+38%
|
4 097
-5%
|
1 662
-59%
|
1 170
-30%
|
690
-41%
|
4
-99%
|
1 014
+25 250%
|
1 340
+32%
|
412
-69%
|
717
+74%
|
1 307
+82%
|
1 394
+7%
|
2 646
+90%
|
2 677
+1%
|
1 758
-34%
|
2 331
+33%
|
470
-80%
|
(773)
N/A
|
(1 346)
-74%
|
(2 487)
-85%
|
(1 840)
+26%
|
(1 137)
+38%
|
(782)
+31%
|
(645)
+18%
|
137
N/A
|
1 490
+988%
|
2 212
+48%
|
3 686
+67%
|
3 265
-11%
|
4 560
+40%
|
7 617
+67%
|
6 666
-12%
|
5 398
-19%
|
7 508
+39%
|
7 196
-4%
|
7 601
+6%
|
2 290
-70%
|
4 121
+80%
|
4 417
+7%
|
4 361
-1%
|
5 118
+17%
|
6 468
+26%
|
6 318
-2%
|
6 604
+5%
|
6 172
-7%
|
8 207
+33%
|
5 837
-29%
|
7 085
+21%
|
|
| EPS (Diluted) |
131.6
N/A
|
265.46
+102%
|
291.8
+10%
|
240.06
-18%
|
79.13
-67%
|
-47.06
N/A
|
-7.53
+84%
|
-45.73
-507%
|
23.4
N/A
|
59.71
+155%
|
16
-73%
|
113.57
+610%
|
32.73
-71%
|
186
+468%
|
236.57
+27%
|
186.14
-21%
|
248.14
+33%
|
105.71
-57%
|
139.5
+32%
|
164.07
+18%
|
-7.14
N/A
|
14.42
N/A
|
154.92
+974%
|
136.42
-12%
|
225.07
+65%
|
313.07
+39%
|
222.64
-29%
|
308.07
+38%
|
292.64
-5%
|
118.71
-59%
|
83.57
-30%
|
49.28
-41%
|
0.28
-99%
|
72.42
+25 764%
|
95.71
+32%
|
29.42
-69%
|
51.21
+74%
|
93.35
+82%
|
99.57
+7%
|
189
+90%
|
191.21
+1%
|
125.57
-34%
|
166.5
+33%
|
33.57
-80%
|
-55.21
N/A
|
-96.14
-74%
|
-177.64
-85%
|
-131.42
+26%
|
-81.21
+38%
|
-55.85
+31%
|
-46.07
+18%
|
9.78
N/A
|
106.42
+988%
|
158
+48%
|
263.28
+67%
|
233.21
-11%
|
325.71
+40%
|
528.4
+62%
|
462.45
-12%
|
372.04
-20%
|
507.62
+36%
|
486.57
-4%
|
513.93
+6%
|
157.12
-69%
|
292.82
+86%
|
315.45
+8%
|
311.31
-1%
|
365.83
+18%
|
469.43
+28%
|
454.76
-3%
|
479.28
+5%
|
446.39
-7%
|
590.35
+32%
|
419.85
-29%
|
509.63
+21%
|
|