Korea Investment Holdings Co Ltd
KRX:071050
Income Statement
Earnings Waterfall
Korea Investment Holdings Co Ltd
Income Statement
Korea Investment Holdings Co Ltd
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
244 137
|
0
|
0
|
0
|
328 994
|
0
|
0
|
0
|
267 683
|
0
|
0
|
0
|
293 325
|
0
|
0
|
0
|
354 328
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
999
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
2 486 931
N/A
|
2 266 130
-9%
|
2 340 927
+3%
|
2 582 838
+10%
|
2 605 955
+1%
|
2 411 434
-7%
|
2 291 552
-5%
|
2 586 240
+13%
|
2 450 867
-5%
|
2 566 895
+5%
|
2 889 070
+13%
|
2 030 069
-30%
|
1 944 170
-4%
|
2 828 936
+46%
|
2 272 702
-20%
|
2 936 343
+29%
|
3 143 751
+7%
|
2 828 163
-10%
|
4 445 160
+57%
|
3 782 497
-15%
|
3 793 308
+0%
|
3 134 626
-17%
|
1 706 020
-46%
|
4 193 279
+146%
|
2 384 915
-43%
|
2 465 039
+3%
|
2 446 772
-1%
|
4 879 013
+99%
|
4 542 031
-7%
|
3 317 885
-27%
|
3 430 709
+3%
|
6 898 708
+101%
|
2 859 730
-59%
|
4 651 476
+63%
|
4 902 413
+5%
|
8 434 286
+72%
|
4 375 666
-48%
|
4 695 036
+7%
|
4 915 912
+5%
|
14 850 107
+202%
|
10 301 575
-31%
|
10 170 082
-1%
|
10 739 897
+6%
|
11 886 193
+11%
|
8 996 186
-24%
|
9 829 142
+9%
|
10 858 118
+10%
|
20 054 327
+85%
|
15 100 407
-25%
|
15 681 374
+4%
|
15 362 510
-2%
|
20 223 341
+32%
|
15 129 752
-25%
|
15 291 175
+1%
|
15 433 671
+1%
|
18 560 384
+20%
|
14 014 420
-24%
|
14 111 509
+1%
|
14 350 046
+2%
|
15 947 446
+11%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(496 025)
|
(464 784)
|
(461 014)
|
(449 648)
|
(435 496)
|
(441 531)
|
(447 795)
|
(444 709)
|
(64 716)
|
(422 470)
|
(403 942)
|
(54 447)
|
(397 034)
|
(394 841)
|
(403 554)
|
(76 049)
|
(397 029)
|
(385 678)
|
(375 411)
|
(99 938)
|
(377 921)
|
(389 683)
|
(398 618)
|
(119 050)
|
(416 266)
|
(423 384)
|
(456 455)
|
(177 655)
|
(619 068)
|
(605 228)
|
(623 462)
|
(610 093)
|
(600 789)
|
(692 272)
|
(728 725)
|
(752 492)
|
(783 797)
|
(800 973)
|
(806 016)
|
(760 771)
|
(735 588)
|
(716 416)
|
(706 845)
|
(791 668)
|
(853 755)
|
(973 186)
|
(1 193 584)
|
(1 472 894)
|
(1 832 503)
|
(2 175 979)
|
(2 420 123)
|
(2 562 374)
|
(2 628 504)
|
(2 664 992)
|
(2 695 047)
|
(2 753 736)
|
(2 760 152)
|
(2 758 652)
|
(2 749 257)
|
(2 785 519)
|
|
| Gross Profit |
1 990 906
N/A
|
1 801 346
-10%
|
1 879 914
+4%
|
2 133 191
+13%
|
2 170 460
+2%
|
1 969 905
-9%
|
1 843 758
-6%
|
2 141 532
+16%
|
2 386 151
+11%
|
2 144 425
-10%
|
2 485 128
+16%
|
1 975 622
-21%
|
1 547 135
-22%
|
2 434 094
+57%
|
1 869 147
-23%
|
2 860 294
+53%
|
2 746 722
-4%
|
2 442 485
-11%
|
4 069 749
+67%
|
3 682 560
-10%
|
3 415 387
-7%
|
2 744 943
-20%
|
1 307 403
-52%
|
4 074 229
+212%
|
1 968 650
-52%
|
2 041 655
+4%
|
1 990 316
-3%
|
4 701 358
+136%
|
3 922 962
-17%
|
2 712 657
-31%
|
2 807 247
+3%
|
6 288 615
+124%
|
2 258 941
-64%
|
3 959 204
+75%
|
4 173 688
+5%
|
7 681 794
+84%
|
3 591 869
-53%
|
3 894 063
+8%
|
4 109 896
+6%
|
14 089 336
+243%
|
9 565 986
-32%
|
9 453 666
-1%
|
10 033 051
+6%
|
11 094 525
+11%
|
8 142 430
-27%
|
8 855 956
+9%
|
9 664 534
+9%
|
18 581 433
+92%
|
13 267 903
-29%
|
13 505 395
+2%
|
12 942 387
-4%
|
17 660 967
+36%
|
12 501 248
-29%
|
12 626 182
+1%
|
12 738 624
+1%
|
15 806 649
+24%
|
11 254 267
-29%
|
11 352 857
+1%
|
11 600 789
+2%
|
13 161 927
+13%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(559 173)
|
(575 433)
|
(593 159)
|
(591 150)
|
(602 886)
|
(608 974)
|
(607 157)
|
(599 804)
|
(612 134)
|
(571 559)
|
(552 109)
|
(426 085)
|
(522 622)
|
(518 284)
|
(528 385)
|
(544 615)
|
(571 227)
|
(598 289)
|
(608 736)
|
(654 435)
|
(682 749)
|
(679 811)
|
(718 623)
|
(716 041)
|
(718 283)
|
(740 594)
|
(759 695)
|
(880 810)
|
(918 791)
|
(915 860)
|
(891 356)
|
(852 925)
|
(829 019)
|
(919 957)
|
(975 253)
|
(982 531)
|
(921 097)
|
(890 478)
|
(971 221)
|
(1 098 082)
|
(1 320 475)
|
(1 460 528)
|
(1 565 807)
|
(1 436 400)
|
(1 526 023)
|
(1 455 042)
|
(1 365 165)
|
(1 492 431)
|
(1 548 497)
|
(1 758 552)
|
(1 873 449)
|
(1 992 522)
|
(2 032 264)
|
(1 990 001)
|
(2 013 023)
|
(1 797 667)
|
(1 861 676)
|
(1 947 436)
|
(2 044 624)
|
(2 581 347)
|
|
| Selling, General & Administrative |
(543 351)
|
(598 077)
|
(598 943)
|
(608 920)
|
(565 882)
|
(582 746)
|
(570 627)
|
(558 927)
|
(531 382)
|
(536 891)
|
(520 247)
|
(354 659)
|
(474 031)
|
(479 437)
|
(489 015)
|
(501 285)
|
(525 577)
|
(563 733)
|
(568 004)
|
(586 053)
|
(586 168)
|
(571 947)
|
(587 941)
|
(602 454)
|
(624 998)
|
(647 757)
|
(695 341)
|
(758 039)
|
(811 429)
|
(801 339)
|
(778 213)
|
(752 527)
|
(717 279)
|
(776 520)
|
(810 239)
|
(838 111)
|
(792 340)
|
(770 643)
|
(798 662)
|
(880 822)
|
(1 038 549)
|
(1 092 198)
|
(1 146 236)
|
(1 131 387)
|
(1 140 432)
|
(1 126 891)
|
(1 113 751)
|
(1 122 630)
|
(1 104 251)
|
(1 101 682)
|
(1 121 124)
|
(1 075 044)
|
(1 079 052)
|
(1 169 804)
|
(1 221 320)
|
(1 332 236)
|
(1 362 754)
|
(1 417 851)
|
(1 455 960)
|
(1 542 144)
|
|
| Research & Development |
(879)
|
0
|
0
|
0
|
(1 069)
|
(314)
|
(662)
|
0
|
(1 623)
|
(678)
|
(652)
|
(1 361)
|
(1 772)
|
(1 855)
|
(1 849)
|
(1 876)
|
(1 743)
|
(1 708)
|
(1 688)
|
(1 467)
|
(1 558)
|
(1 775)
|
(1 923)
|
(1 969)
|
(2 033)
|
(2 095)
|
(2 339)
|
(2 401)
|
(2 537)
|
(2 554)
|
(2 441)
|
(2 595)
|
(2 728)
|
(2 841)
|
(2 892)
|
(3 088)
|
(3 059)
|
(3 054)
|
(3 127)
|
(3 073)
|
(3 149)
|
(2 922)
|
(2 941)
|
(2 958)
|
(2 926)
|
(3 261)
|
(3 108)
|
(3 108)
|
(3 238)
|
(3 608)
|
(3 769)
|
(3 853)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(31 346)
|
0
|
0
|
0
|
(33 891)
|
(9 984)
|
(19 909)
|
0
|
(38 906)
|
(18 978)
|
(17 582)
|
(25 842)
|
(34 062)
|
(33 307)
|
(33 059)
|
(32 963)
|
(32 576)
|
(32 224)
|
(31 883)
|
(31 392)
|
(31 233)
|
(30 903)
|
(30 922)
|
(31 322)
|
(31 112)
|
(30 078)
|
(31 214)
|
(34 429)
|
(38 537)
|
(32 325)
|
(29 731)
|
(25 158)
|
(29 674)
|
(45 875)
|
(55 638)
|
(65 059)
|
(65 100)
|
(64 250)
|
(64 779)
|
(65 636)
|
(66 682)
|
(68 429)
|
(69 985)
|
(72 186)
|
(74 343)
|
(76 798)
|
(79 796)
|
(83 348)
|
(86 656)
|
(89 673)
|
(92 068)
|
(93 445)
|
(94 414)
|
(96 388)
|
(97 494)
|
(103 196)
|
(108 752)
|
(113 052)
|
(118 664)
|
(120 891)
|
|
| Other Operating Expenses |
16 403
|
22 643
|
5 783
|
17 769
|
(2 044)
|
(15 930)
|
(15 959)
|
(40 877)
|
(40 223)
|
(15 011)
|
(13 628)
|
(44 223)
|
(12 756)
|
(3 686)
|
(4 463)
|
(8 491)
|
(11 331)
|
(624)
|
(7 163)
|
(35 523)
|
(63 790)
|
(75 186)
|
(97 838)
|
(80 296)
|
(60 140)
|
(60 664)
|
(30 799)
|
(85 941)
|
(66 288)
|
(79 642)
|
(80 973)
|
(72 644)
|
(79 339)
|
(94 722)
|
(106 484)
|
(76 273)
|
(60 598)
|
(52 531)
|
(104 653)
|
(148 551)
|
(212 095)
|
(296 979)
|
(346 645)
|
(229 870)
|
(308 322)
|
(248 092)
|
(168 510)
|
(283 344)
|
(354 351)
|
(563 589)
|
(656 487)
|
(820 180)
|
(858 798)
|
(723 809)
|
(694 209)
|
(362 234)
|
(390 170)
|
(416 533)
|
(470 000)
|
(918 312)
|
|
| Operating Income |
1 431 733
N/A
|
1 225 913
-14%
|
1 286 754
+5%
|
1 542 040
+20%
|
1 567 574
+2%
|
1 360 929
-13%
|
1 236 600
-9%
|
1 541 728
+25%
|
1 774 017
+15%
|
1 572 867
-11%
|
1 933 020
+23%
|
1 549 537
-20%
|
1 024 515
-34%
|
1 915 812
+87%
|
1 340 763
-30%
|
2 315 679
+73%
|
2 175 493
-6%
|
1 844 194
-15%
|
3 461 012
+88%
|
3 028 124
-13%
|
2 732 637
-10%
|
2 065 130
-24%
|
588 777
-71%
|
3 358 189
+470%
|
1 250 365
-63%
|
1 301 061
+4%
|
1 230 622
-5%
|
3 820 548
+210%
|
3 004 172
-21%
|
1 796 797
-40%
|
1 915 890
+7%
|
5 435 691
+184%
|
1 429 921
-74%
|
3 039 246
+113%
|
3 198 436
+5%
|
6 699 264
+109%
|
2 670 773
-60%
|
3 003 586
+12%
|
3 138 675
+4%
|
12 991 254
+314%
|
8 245 511
-37%
|
7 993 138
-3%
|
8 467 245
+6%
|
9 658 125
+14%
|
6 616 407
-31%
|
7 400 914
+12%
|
8 299 370
+12%
|
17 089 003
+106%
|
11 719 407
-31%
|
11 746 843
+0%
|
11 068 938
-6%
|
15 668 445
+42%
|
10 468 984
-33%
|
10 636 181
+2%
|
10 725 601
+1%
|
14 008 982
+31%
|
9 392 591
-33%
|
9 405 421
+0%
|
9 556 165
+2%
|
10 580 580
+11%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 201 657)
|
(919 807)
|
(1 018 359)
|
(1 252 556)
|
(1 237 931)
|
(1 145 843)
|
(1 042 836)
|
(1 344 353)
|
(1 535 215)
|
(1 339 475)
|
(1 696 616)
|
(1 467 218)
|
(885 022)
|
(1 712 725)
|
(1 076 619)
|
(1 989 367)
|
(1 770 540)
|
(1 342 401)
|
(2 981 142)
|
(2 606 005)
|
(2 388 495)
|
(1 820 072)
|
(305 112)
|
(2 998 258)
|
(781 633)
|
(736 561)
|
(643 242)
|
(3 168 900)
|
(2 310 921)
|
(1 063 193)
|
(1 133 473)
|
(4 702 837)
|
(720 628)
|
(2 268 056)
|
(2 436 406)
|
(5 649 174)
|
(2 199 063)
|
(2 404 711)
|
(2 396 178)
|
(11 807 212)
|
(6 736 208)
|
(6 542 135)
|
(6 919 486)
|
(7 267 631)
|
(5 242 358)
|
(6 202 827)
|
(7 336 727)
|
(16 449 102)
|
(11 188 262)
|
(11 127 383)
|
(10 419 217)
|
(14 801 978)
|
(9 590 580)
|
(9 713 966)
|
(9 652 462)
|
(12 642 001)
|
(8 044 753)
|
(7 771 504)
|
(7 436 670)
|
(7 935 129)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
73
|
0
|
0
|
(3 903)
|
0
|
0
|
0
|
368
|
(8 683)
|
(8 864)
|
(18 132)
|
0
|
0
|
0
|
0
|
11 181
|
0
|
0
|
0
|
(124)
|
0
|
0
|
0
|
32
|
0
|
0
|
0
|
6 310
|
0
|
0
|
0
|
11 849
|
0
|
0
|
0
|
16 069
|
0
|
0
|
0
|
6 957
|
0
|
0
|
0
|
16 990
|
0
|
0
|
0
|
27 779
|
0
|
0
|
0
|
78 863
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
(1 189)
|
0
|
0
|
0
|
212
|
0
|
0
|
433
|
0
|
0
|
0
|
(1 844)
|
0
|
0
|
0
|
1 307
|
0
|
0
|
0
|
(4 887)
|
0
|
0
|
0
|
(105)
|
0
|
0
|
0
|
46
|
0
|
0
|
0
|
129
|
0
|
0
|
0
|
69
|
0
|
0
|
0
|
580
|
0
|
0
|
0
|
1 932
|
0
|
0
|
0
|
2 962
|
0
|
0
|
0
|
1 671
|
0
|
0
|
0
|
(506)
|
|
| Total Other Income |
(1 251)
|
(3 669)
|
5 919
|
3 943
|
(5 229)
|
22 243
|
6 198
|
22 288
|
9 861
|
8 413
|
13 972
|
(1 705)
|
(1 650)
|
(4 181)
|
448
|
(1 600)
|
4 705
|
22 844
|
35 845
|
(6 220)
|
39 596
|
19 466
|
1 770
|
98
|
(17 341)
|
(11 105)
|
(6 947)
|
(8 076)
|
38 512
|
71 082
|
92 649
|
1 593
|
101 119
|
91 600
|
82 875
|
5 079
|
86 369
|
186 498
|
185 296
|
(655)
|
386 559
|
351 149
|
959 730
|
10 002
|
887 291
|
811 402
|
229 408
|
(2 953)
|
118 373
|
142 971
|
156 587
|
(603)
|
73 540
|
124 833
|
105 369
|
2 468
|
200 711
|
258 320
|
294 043
|
(211)
|
|
| Pre-Tax Income |
228 825
N/A
|
302 436
+32%
|
274 313
-9%
|
293 425
+7%
|
323 225
+10%
|
237 327
-27%
|
199 960
-16%
|
219 662
+10%
|
248 948
+13%
|
241 805
-3%
|
250 375
+4%
|
77 143
-69%
|
137 842
+79%
|
198 905
+44%
|
264 593
+33%
|
323 237
+22%
|
400 976
+24%
|
515 774
+29%
|
497 583
-4%
|
417 206
-16%
|
383 738
-8%
|
264 524
-31%
|
285 435
+8%
|
366 321
+28%
|
451 391
+23%
|
553 395
+23%
|
580 433
+5%
|
643 343
+11%
|
731 763
+14%
|
804 686
+10%
|
875 067
+9%
|
734 525
-16%
|
810 413
+10%
|
862 792
+6%
|
844 905
-2%
|
1 061 608
+26%
|
558 079
-47%
|
785 372
+41%
|
927 793
+18%
|
1 195 304
+29%
|
1 895 862
+59%
|
1 802 152
-5%
|
2 507 489
+39%
|
2 417 145
-4%
|
2 261 340
-6%
|
2 009 489
-11%
|
1 192 051
-41%
|
645 837
-46%
|
649 518
+1%
|
762 431
+17%
|
806 308
+6%
|
885 816
+10%
|
951 943
+7%
|
1 047 048
+10%
|
1 178 508
+13%
|
1 398 900
+19%
|
1 548 549
+11%
|
1 892 237
+22%
|
2 413 537
+28%
|
2 723 597
+13%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(55 135)
|
(76 355)
|
(69 877)
|
(73 822)
|
(78 230)
|
(52 548)
|
(48 364)
|
(52 164)
|
(59 846)
|
(54 669)
|
(54 432)
|
(18 572)
|
(34 777)
|
(50 584)
|
(68 500)
|
(84 002)
|
(102 051)
|
(127 058)
|
(116 744)
|
(92 857)
|
(83 368)
|
(61 877)
|
(69 918)
|
(95 183)
|
(116 239)
|
(144 667)
|
(164 481)
|
(180 259)
|
(216 924)
|
(227 788)
|
(235 917)
|
(197 623)
|
(214 715)
|
(244 051)
|
(239 754)
|
(302 493)
|
(168 234)
|
(220 966)
|
(259 004)
|
(335 260)
|
(519 914)
|
(508 849)
|
(709 240)
|
(652 591)
|
(590 602)
|
(540 899)
|
(309 469)
|
(6 029)
|
(16 261)
|
(8 622)
|
(7 165)
|
(177 752)
|
(202 047)
|
(236 070)
|
(265 188)
|
(353 031)
|
(386 221)
|
(470 731)
|
(631 696)
|
(699 245)
|
|
| Income from Continuing Operations |
173 690
|
226 083
|
204 438
|
219 604
|
244 995
|
184 779
|
151 596
|
167 497
|
189 103
|
187 134
|
195 941
|
58 571
|
103 064
|
148 320
|
196 092
|
239 235
|
298 925
|
388 718
|
380 842
|
324 349
|
300 373
|
202 649
|
215 518
|
271 139
|
335 153
|
408 729
|
415 953
|
463 084
|
514 838
|
576 897
|
639 149
|
536 902
|
595 698
|
618 740
|
605 150
|
759 115
|
389 844
|
564 406
|
668 789
|
860 044
|
1 375 948
|
1 293 304
|
1 798 249
|
1 764 554
|
1 670 738
|
1 468 590
|
882 582
|
639 808
|
633 257
|
753 809
|
799 142
|
708 063
|
749 896
|
810 978
|
913 320
|
1 045 869
|
1 162 329
|
1 421 505
|
1 781 841
|
2 024 352
|
|
| Income to Minority Interest |
140
|
144
|
174
|
211
|
223
|
435
|
285
|
383
|
70
|
(58)
|
149
|
175
|
173
|
93
|
4
|
(20)
|
(27)
|
(40)
|
(55)
|
(47)
|
640
|
2 629
|
4 918
|
8 580
|
9 348
|
14 005
|
34 965
|
47 131
|
47 911
|
48 212
|
26 677
|
13 609
|
8 227
|
398
|
(506)
|
(1 996)
|
2 270
|
4 360
|
4 242
|
3 423
|
2 698
|
2 427
|
1 323
|
(151)
|
(1 293)
|
(2 782)
|
(3 578)
|
(2 959)
|
(2 050)
|
(1 744)
|
(503)
|
(1 092)
|
(3 196)
|
(4 048)
|
(5 923)
|
(6 131)
|
(5 064)
|
(5 112)
|
(4 358)
|
(3 917)
|
|
| Net Income (Common) |
158 217
N/A
|
229 729
+45%
|
210 982
-8%
|
224 316
+6%
|
244 294
+9%
|
165 389
-32%
|
134 340
-19%
|
148 869
+11%
|
170 529
+15%
|
168 638
-1%
|
176 778
+5%
|
52 740
-70%
|
92 919
+76%
|
133 717
+44%
|
176 780
+32%
|
215 722
+22%
|
269 623
+25%
|
350 703
+30%
|
343 576
-2%
|
292 564
-15%
|
271 531
-7%
|
185 073
-32%
|
198 763
+7%
|
252 302
+27%
|
310 807
+23%
|
381 460
+23%
|
406 913
+7%
|
460 464
+13%
|
507 908
+10%
|
545 864
+7%
|
579 017
+6%
|
519 023
-10%
|
598 286
+15%
|
650 064
+9%
|
736 781
+13%
|
845 173
+15%
|
473 603
-44%
|
650 891
+37%
|
673 031
+3%
|
863 467
+28%
|
1 378 646
+60%
|
1 295 731
-6%
|
1 799 572
+39%
|
1 764 403
-2%
|
1 669 445
-5%
|
1 465 808
-12%
|
879 004
-40%
|
636 850
-28%
|
631 207
-1%
|
752 065
+19%
|
798 640
+6%
|
706 972
-11%
|
746 701
+6%
|
806 930
+8%
|
907 398
+12%
|
1 039 738
+15%
|
1 157 265
+11%
|
1 416 394
+22%
|
1 777 483
+25%
|
2 020 435
+14%
|
|
| EPS (Diluted) |
2 985.22
N/A
|
4 334.5
+45%
|
3 980.79
-8%
|
4 232.37
+6%
|
4 609.32
+9%
|
3 120.54
-32%
|
2 534.71
-19%
|
2 808.84
+11%
|
3 217.52
+15%
|
3 181.84
-1%
|
3 335.43
+5%
|
995.09
-70%
|
1 753.18
+76%
|
2 522.96
+44%
|
3 335.47
+32%
|
4 070.22
+22%
|
5 087.22
+25%
|
6 617.03
+30%
|
6 482.56
-2%
|
5 520.07
-15%
|
5 123.22
-7%
|
3 491.94
-32%
|
3 750.24
+7%
|
4 760.41
+27%
|
5 864.28
+23%
|
7 197.35
+23%
|
7 677.6
+7%
|
8 688
+13%
|
9 583.16
+10%
|
10 299.32
+7%
|
10 924.84
+6%
|
9 792.88
-10%
|
11 288.41
+15%
|
12 265.35
+9%
|
13 901.52
+13%
|
15 946.66
+15%
|
8 935.9
-44%
|
12 280.96
+37%
|
12 698.69
+3%
|
16 291.83
+28%
|
26 012.18
+60%
|
24 568.96
-6%
|
34 122.54
+39%
|
33 455.69
-2%
|
31 655.15
-5%
|
27 793.88
-12%
|
16 667.21
-40%
|
12 075.61
-28%
|
11 968.61
-1%
|
14 260.26
+19%
|
15 143.38
+6%
|
13 405.23
-11%
|
14 158.54
+6%
|
15 300.58
+8%
|
17 205.6
+12%
|
19 714.96
+15%
|
21 943.45
+11%
|
26 856.92
+22%
|
33 703.7
+25%
|
38 310.43
+14%
|
|