Pennar Industries Ltd
NSE:PENIND
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Pennar Industries Ltd
NSE:PENIND
|
IN |
|
K
|
Kadimastem Ltd
TASE:KDST
|
IL |
Income Statement
Earnings Waterfall
Pennar Industries Ltd
Income Statement
Pennar Industries Ltd
| 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 |
47
|
114
|
123
|
172
|
165
|
179
|
161
|
147
|
146
|
141
|
0
|
0
|
0
|
130
|
0
|
0
|
0
|
162
|
0
|
0
|
0
|
195
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
155
|
0
|
0
|
0
|
181
|
0
|
0
|
0
|
165
|
0
|
0
|
0
|
455
|
0
|
0
|
0
|
433
|
0
|
0
|
0
|
355
|
0
|
0
|
0
|
432
|
0
|
0
|
0
|
392
|
0
|
0
|
0
|
522
|
0
|
0
|
0
|
571
|
0
|
0
|
0
|
572
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 356
N/A
|
3 355
+147%
|
3 401
+1%
|
4 679
+38%
|
4 754
+2%
|
5 602
+18%
|
6 080
+9%
|
6 516
+7%
|
6 594
+1%
|
6 533
-1%
|
6 578
+1%
|
6 673
+1%
|
7 119
+7%
|
7 975
+12%
|
9 257
+16%
|
10 176
+10%
|
11 345
+11%
|
12 082
+6%
|
12 359
+2%
|
12 482
+1%
|
12 019
-4%
|
12 186
+1%
|
11 962
-2%
|
11 711
-2%
|
11 714
+0%
|
11 182
-5%
|
10 857
-3%
|
10 639
-2%
|
10 707
+1%
|
11 249
+5%
|
11 616
+3%
|
12 275
+6%
|
12 606
+3%
|
12 675
+1%
|
12 510
-1%
|
12 857
+3%
|
13 227
+3%
|
13 067
-1%
|
13 692
+5%
|
14 375
+5%
|
15 202
+6%
|
17 113
+13%
|
18 329
+7%
|
18 483
+1%
|
18 372
-1%
|
17 984
-2%
|
18 027
+0%
|
18 984
+5%
|
20 511
+8%
|
21 331
+4%
|
22 087
+4%
|
22 705
+3%
|
22 402
-1%
|
21 066
-6%
|
17 349
-18%
|
15 454
-11%
|
14 200
-8%
|
15 254
+7%
|
18 475
+21%
|
20 087
+9%
|
21 298
+6%
|
22 658
+6%
|
24 774
+9%
|
27 597
+11%
|
29 190
+6%
|
28 946
-1%
|
29 435
+2%
|
29 237
-1%
|
29 762
+2%
|
31 306
+5%
|
31 151
0%
|
30 486
-2%
|
31 436
+3%
|
32 266
+3%
|
33 388
+3%
|
34 978
+5%
|
36 011
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 197)
|
(2 645)
|
(2 533)
|
(3 443)
|
(3 271)
|
(4 310)
|
(4 123)
|
(4 473)
|
(4 517)
|
(5 047)
|
(4 646)
|
(4 618)
|
(4 893)
|
(6 160)
|
(6 926)
|
(7 615)
|
(8 484)
|
(9 559)
|
(9 707)
|
(9 680)
|
(9 242)
|
(9 668)
|
(8 135)
|
(7 956)
|
(7 924)
|
(8 861)
|
(8 683)
|
(8 460)
|
(8 317)
|
(8 968)
|
(9 325)
|
(9 905)
|
(10 358)
|
(9 992)
|
(9 814)
|
(9 908)
|
(9 998)
|
(9 929)
|
(10 189)
|
(10 588)
|
(11 158)
|
(11 961)
|
(11 883)
|
(11 993)
|
(11 773)
|
(13 096)
|
(10 867)
|
(11 638)
|
(12 615)
|
(15 897)
|
(13 574)
|
(13 664)
|
(13 421)
|
(15 074)
|
(10 425)
|
(9 193)
|
(8 443)
|
(10 964)
|
(11 206)
|
(12 396)
|
(13 125)
|
(15 919)
|
(15 458)
|
(17 290)
|
(18 262)
|
(20 446)
|
(18 201)
|
(17 901)
|
(18 245)
|
(22 340)
|
(19 146)
|
(18 468)
|
(19 116)
|
(20 789)
|
(19 601)
|
(20 706)
|
(21 158)
|
|
| Gross Profit |
160
N/A
|
710
+345%
|
868
+22%
|
1 237
+42%
|
1 482
+20%
|
1 292
-13%
|
1 957
+51%
|
2 043
+4%
|
2 077
+2%
|
1 486
-28%
|
1 933
+30%
|
2 055
+6%
|
2 225
+8%
|
1 815
-18%
|
2 331
+28%
|
2 562
+10%
|
2 861
+12%
|
2 522
-12%
|
2 652
+5%
|
2 802
+6%
|
2 777
-1%
|
2 519
-9%
|
3 827
+52%
|
3 755
-2%
|
3 790
+1%
|
2 321
-39%
|
2 174
-6%
|
2 179
+0%
|
2 390
+10%
|
2 280
-5%
|
2 291
+0%
|
2 369
+3%
|
2 248
-5%
|
2 683
+19%
|
2 696
+0%
|
2 949
+9%
|
3 229
+9%
|
3 137
-3%
|
3 503
+12%
|
3 786
+8%
|
4 044
+7%
|
5 153
+27%
|
6 446
+25%
|
6 490
+1%
|
6 599
+2%
|
4 888
-26%
|
7 160
+46%
|
7 346
+3%
|
7 896
+7%
|
5 434
-31%
|
8 513
+57%
|
9 041
+6%
|
8 982
-1%
|
5 992
-33%
|
6 924
+16%
|
6 261
-10%
|
5 757
-8%
|
4 289
-25%
|
7 269
+69%
|
7 691
+6%
|
8 173
+6%
|
6 739
-18%
|
9 316
+38%
|
10 307
+11%
|
10 928
+6%
|
8 501
-22%
|
11 235
+32%
|
11 336
+1%
|
11 517
+2%
|
8 965
-22%
|
12 005
+34%
|
12 018
+0%
|
12 320
+3%
|
11 477
-7%
|
13 787
+20%
|
14 272
+4%
|
14 853
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(46)
|
(410)
|
(544)
|
(786)
|
(996)
|
(719)
|
(1 356)
|
(1 407)
|
(1 424)
|
(819)
|
(1 311)
|
(1 334)
|
(1 383)
|
(834)
|
(1 254)
|
(1 380)
|
(1 583)
|
(1 164)
|
(1 247)
|
(1 370)
|
(1 368)
|
(1 241)
|
(2 664)
|
(2 716)
|
(2 841)
|
(1 336)
|
(1 314)
|
(1 412)
|
(1 694)
|
(1 570)
|
(1 554)
|
(1 561)
|
(1 389)
|
(1 683)
|
(1 649)
|
(1 830)
|
(1 989)
|
(1 844)
|
(2 134)
|
(2 380)
|
(2 621)
|
(3 864)
|
(5 075)
|
(5 102)
|
(5 203)
|
(3 120)
|
(5 422)
|
(5 692)
|
(6 265)
|
(3 948)
|
(6 989)
|
(7 430)
|
(7 354)
|
(4 729)
|
(6 364)
|
(5 859)
|
(5 500)
|
(3 798)
|
(6 293)
|
(6 621)
|
(7 018)
|
(5 548)
|
(8 099)
|
(9 062)
|
(9 556)
|
(6 937)
|
(9 510)
|
(9 380)
|
(9 395)
|
(6 900)
|
(9 845)
|
(9 817)
|
(10 060)
|
(8 971)
|
(11 248)
|
(11 690)
|
(12 304)
|
|
| Selling, General & Administrative |
(27)
|
(358)
|
(315)
|
(347)
|
(353)
|
(634)
|
(660)
|
(677)
|
(695)
|
(730)
|
(215)
|
(228)
|
(237)
|
(702)
|
(1 010)
|
(1 043)
|
(1 079)
|
(426)
|
(413)
|
(440)
|
(469)
|
(1 046)
|
(545)
|
(562)
|
(576)
|
(609)
|
(637)
|
(655)
|
(690)
|
(1 358)
|
(728)
|
(749)
|
(773)
|
(1 483)
|
(788)
|
(864)
|
(918)
|
(1 623)
|
(995)
|
(1 003)
|
(1 016)
|
(3 534)
|
(1 108)
|
(1 135)
|
(1 174)
|
(2 340)
|
(1 318)
|
(1 400)
|
(1 496)
|
(3 016)
|
(1 566)
|
(1 626)
|
(1 677)
|
(3 916)
|
(1 508)
|
(1 421)
|
(1 343)
|
(2 882)
|
(1 456)
|
(1 656)
|
(1 828)
|
(4 062)
|
(2 376)
|
(2 721)
|
(2 876)
|
(4 908)
|
(3 213)
|
(3 103)
|
(3 117)
|
(5 901)
|
(3 054)
|
(3 088)
|
(3 271)
|
(7 915)
|
(3 531)
|
(3 680)
|
(3 854)
|
|
| Depreciation & Amortization |
(19)
|
(49)
|
(49)
|
(71)
|
(74)
|
(80)
|
(84)
|
(86)
|
(89)
|
(85)
|
(89)
|
(90)
|
(91)
|
(129)
|
(134)
|
(141)
|
(150)
|
(132)
|
(148)
|
(154)
|
(165)
|
(170)
|
(176)
|
(182)
|
(181)
|
(180)
|
(180)
|
(182)
|
(191)
|
(188)
|
(203)
|
(188)
|
(179)
|
(179)
|
(163)
|
(181)
|
(184)
|
(189)
|
(214)
|
(241)
|
(265)
|
(254)
|
(250)
|
(245)
|
(251)
|
(293)
|
(293)
|
(289)
|
(288)
|
(279)
|
(311)
|
(346)
|
(385)
|
(428)
|
(454)
|
(472)
|
(479)
|
(482)
|
(489)
|
(494)
|
(507)
|
(541)
|
(572)
|
(600)
|
(630)
|
(650)
|
(656)
|
(665)
|
(678)
|
(665)
|
(666)
|
(675)
|
(672)
|
(685)
|
(712)
|
(731)
|
(774)
|
|
| Other Operating Expenses |
0
|
(2)
|
(179)
|
(369)
|
(569)
|
(4)
|
(613)
|
(645)
|
(640)
|
(4)
|
(1 008)
|
(1 016)
|
(1 055)
|
(4)
|
(111)
|
(196)
|
(354)
|
(607)
|
(685)
|
(777)
|
(734)
|
(25)
|
(1 942)
|
(1 972)
|
(2 084)
|
(547)
|
(497)
|
(575)
|
(813)
|
(23)
|
(622)
|
(623)
|
(437)
|
(21)
|
(698)
|
(785)
|
(887)
|
(32)
|
(926)
|
(1 137)
|
(1 340)
|
(77)
|
(3 717)
|
(3 723)
|
(3 778)
|
(487)
|
(3 812)
|
(4 003)
|
(4 481)
|
(653)
|
(5 113)
|
(5 457)
|
(5 292)
|
(385)
|
(4 402)
|
(3 967)
|
(3 678)
|
(434)
|
(4 348)
|
(4 471)
|
(4 684)
|
(944)
|
(5 151)
|
(5 741)
|
(6 051)
|
(1 379)
|
(5 641)
|
(5 612)
|
(5 601)
|
(334)
|
(6 125)
|
(6 054)
|
(6 117)
|
(370)
|
(7 005)
|
(7 279)
|
(7 676)
|
|
| Operating Income |
114
N/A
|
300
+163%
|
324
+8%
|
451
+39%
|
487
+8%
|
573
+18%
|
601
+5%
|
636
+6%
|
653
+3%
|
666
+2%
|
621
-7%
|
721
+16%
|
842
+17%
|
981
+16%
|
1 077
+10%
|
1 182
+10%
|
1 278
+8%
|
1 358
+6%
|
1 406
+4%
|
1 432
+2%
|
1 409
-2%
|
1 277
-9%
|
1 163
-9%
|
1 039
-11%
|
949
-9%
|
985
+4%
|
861
-13%
|
768
-11%
|
696
-9%
|
711
+2%
|
738
+4%
|
809
+10%
|
859
+6%
|
1 000
+16%
|
1 047
+5%
|
1 119
+7%
|
1 240
+11%
|
1 294
+4%
|
1 368
+6%
|
1 406
+3%
|
1 423
+1%
|
1 289
-9%
|
1 371
+6%
|
1 388
+1%
|
1 397
+1%
|
1 768
+27%
|
1 738
-2%
|
1 655
-5%
|
1 631
-1%
|
1 487
-9%
|
1 524
+3%
|
1 611
+6%
|
1 628
+1%
|
1 263
-22%
|
561
-56%
|
402
-28%
|
257
-36%
|
492
+91%
|
976
+98%
|
1 071
+10%
|
1 155
+8%
|
1 191
+3%
|
1 217
+2%
|
1 246
+2%
|
1 372
+10%
|
1 564
+14%
|
1 725
+10%
|
1 956
+13%
|
2 122
+8%
|
2 065
-3%
|
2 160
+5%
|
2 201
+2%
|
2 260
+3%
|
2 506
+11%
|
2 540
+1%
|
2 582
+2%
|
2 549
-1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(47)
|
(114)
|
(123)
|
(172)
|
(165)
|
(176)
|
(161)
|
(147)
|
(146)
|
(140)
|
(33)
|
(61)
|
(89)
|
(129)
|
(142)
|
(155)
|
(160)
|
(154)
|
(152)
|
(187)
|
(291)
|
(193)
|
(326)
|
(324)
|
(256)
|
(313)
|
(299)
|
(287)
|
(281)
|
(122)
|
(277)
|
(291)
|
(303)
|
(160)
|
(379)
|
(394)
|
(398)
|
(143)
|
(432)
|
(480)
|
(561)
|
(382)
|
(640)
|
(676)
|
(663)
|
(353)
|
(677)
|
(676)
|
(722)
|
(265)
|
(792)
|
(846)
|
(878)
|
(320)
|
(833)
|
(805)
|
(799)
|
(362)
|
(782)
|
(781)
|
(756)
|
(495)
|
(816)
|
(866)
|
(893)
|
(409)
|
(976)
|
(1 028)
|
(1 121)
|
(573)
|
(1 146)
|
(1 124)
|
(1 122)
|
(602)
|
(1 284)
|
(1 347)
|
(1 376)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
130
|
130
|
130
|
130
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
200
|
200
|
200
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
199
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Total Other Income |
1
|
2
|
0
|
3
|
2
|
3
|
6
|
6
|
6
|
2
|
3
|
4
|
4
|
3
|
6
|
6
|
6
|
18
|
9
|
10
|
37
|
(79)
|
35
|
34
|
10
|
18
|
37
|
52
|
63
|
(106)
|
21
|
13
|
(1)
|
(172)
|
32
|
34
|
37
|
(208)
|
50
|
80
|
96
|
(159)
|
85
|
84
|
84
|
(163)
|
180
|
239
|
296
|
(239)
|
260
|
249
|
208
|
(311)
|
195
|
131
|
143
|
(292)
|
184
|
192
|
190
|
(136)
|
256
|
381
|
416
|
(169)
|
342
|
245
|
227
|
(178)
|
360
|
360
|
366
|
(320)
|
376
|
447
|
539
|
|
| Pre-Tax Income |
68
N/A
|
188
+177%
|
203
+8%
|
281
+39%
|
324
+15%
|
400
+23%
|
446
+12%
|
495
+11%
|
513
+4%
|
528
+3%
|
592
+12%
|
664
+12%
|
757
+14%
|
856
+13%
|
941
+10%
|
1 033
+10%
|
1 124
+9%
|
1 224
+9%
|
1 263
+3%
|
1 256
-1%
|
1 154
-8%
|
1 006
-13%
|
872
-13%
|
749
-14%
|
704
-6%
|
690
-2%
|
598
-13%
|
533
-11%
|
478
-10%
|
482
+1%
|
482
0%
|
531
+10%
|
555
+5%
|
666
+20%
|
700
+5%
|
759
+8%
|
879
+16%
|
940
+7%
|
986
+5%
|
1 005
+2%
|
958
-5%
|
748
-22%
|
816
+9%
|
796
-2%
|
817
+3%
|
1 381
+69%
|
1 371
-1%
|
1 348
-2%
|
1 334
-1%
|
968
-27%
|
992
+2%
|
1 014
+2%
|
958
-5%
|
631
-34%
|
(77)
N/A
|
(271)
-251%
|
(399)
-47%
|
37
N/A
|
578
+1 462%
|
681
+18%
|
789
+16%
|
559
-29%
|
656
+17%
|
761
+16%
|
895
+18%
|
984
+10%
|
1 092
+11%
|
1 174
+8%
|
1 229
+5%
|
1 314
+7%
|
1 374
+5%
|
1 437
+5%
|
1 504
+5%
|
1 584
+5%
|
1 631
+3%
|
1 681
+3%
|
1 713
+2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(40)
|
(61)
|
(82)
|
(103)
|
(92)
|
(97)
|
(102)
|
(116)
|
(147)
|
(199)
|
(252)
|
(304)
|
(357)
|
(378)
|
(405)
|
(431)
|
(464)
|
(463)
|
(458)
|
(416)
|
(359)
|
(308)
|
(246)
|
(228)
|
(234)
|
(190)
|
(178)
|
(165)
|
(174)
|
(176)
|
(222)
|
(234)
|
(235)
|
(258)
|
(277)
|
(314)
|
(358)
|
(383)
|
(388)
|
(371)
|
(251)
|
(287)
|
(267)
|
(254)
|
(476)
|
(453)
|
(428)
|
(436)
|
(302)
|
(303)
|
(216)
|
(190)
|
(97)
|
105
|
69
|
101
|
(8)
|
(146)
|
(174)
|
(201)
|
(140)
|
(160)
|
(182)
|
(212)
|
(230)
|
(260)
|
(282)
|
(295)
|
(331)
|
(345)
|
(363)
|
(379)
|
(390)
|
(381)
|
(377)
|
(378)
|
|
| Income from Continuing Operations |
68
|
149
|
142
|
200
|
222
|
308
|
349
|
392
|
398
|
381
|
392
|
412
|
453
|
498
|
563
|
628
|
694
|
760
|
800
|
798
|
739
|
647
|
565
|
502
|
476
|
456
|
409
|
355
|
314
|
307
|
305
|
309
|
321
|
431
|
442
|
482
|
565
|
582
|
603
|
617
|
587
|
498
|
529
|
529
|
564
|
905
|
918
|
920
|
899
|
667
|
689
|
797
|
768
|
534
|
28
|
(202)
|
(298)
|
28
|
432
|
508
|
588
|
419
|
497
|
579
|
683
|
754
|
832
|
891
|
934
|
984
|
1 029
|
1 075
|
1 125
|
1 195
|
1 250
|
1 304
|
1 335
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
(6)
|
(11)
|
(17)
|
(20)
|
(22)
|
(26)
|
(27)
|
(30)
|
(33)
|
(33)
|
(38)
|
(37)
|
(36)
|
(39)
|
(48)
|
(58)
|
(62)
|
(69)
|
(72)
|
(73)
|
(82)
|
(108)
|
(144)
|
(148)
|
(158)
|
(152)
|
(152)
|
(154)
|
(143)
|
(147)
|
(11)
|
(0)
|
16
|
42
|
(2)
|
9
|
14
|
27
|
(4)
|
(3)
|
(4)
|
(3)
|
(3)
|
(2)
|
(1)
|
0
|
(1)
|
(2)
|
1
|
3
|
(0)
|
(0)
|
(1)
|
(3)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Net Income (Common) |
68
N/A
|
149
+120%
|
142
-5%
|
200
+40%
|
222
+11%
|
308
+39%
|
349
+13%
|
392
+12%
|
398
+1%
|
381
-4%
|
392
+3%
|
412
+5%
|
453
+10%
|
498
+10%
|
560
+13%
|
622
+11%
|
682
+10%
|
743
+9%
|
780
+5%
|
775
-1%
|
713
-8%
|
620
-13%
|
535
-14%
|
470
-12%
|
444
-6%
|
419
-6%
|
372
-11%
|
319
-14%
|
274
-14%
|
259
-6%
|
248
-4%
|
247
0%
|
253
+2%
|
359
+42%
|
369
+3%
|
400
+8%
|
457
+14%
|
439
-4%
|
455
+4%
|
459
+1%
|
436
-5%
|
346
-21%
|
375
+8%
|
387
+3%
|
417
+8%
|
894
+115%
|
918
+3%
|
936
+2%
|
940
+0%
|
664
-29%
|
698
+5%
|
811
+16%
|
795
-2%
|
531
-33%
|
24
-95%
|
(206)
N/A
|
(300)
-46%
|
25
N/A
|
431
+1 623%
|
507
+18%
|
588
+16%
|
418
-29%
|
495
+18%
|
580
+17%
|
686
+18%
|
754
+10%
|
832
+10%
|
890
+7%
|
931
+5%
|
983
+6%
|
1 029
+5%
|
1 073
+4%
|
1 123
+5%
|
1 193
+6%
|
1 248
+5%
|
1 302
+4%
|
1 333
+2%
|
|
| EPS (Diluted) |
0.81
N/A
|
1.76
+117%
|
1.54
-12%
|
0.1
-94%
|
1.15
+1 050%
|
3.09
+169%
|
2.76
-11%
|
3.04
+10%
|
3.14
+3%
|
3.01
-4%
|
3.09
+3%
|
3.25
+5%
|
3.58
+10%
|
3.98
+11%
|
4.59
+15%
|
5.03
+10%
|
5.6
+11%
|
6.09
+9%
|
6.37
+5%
|
6.31
-1%
|
5.83
-8%
|
5.08
-13%
|
4.4
-13%
|
3.86
-12%
|
3.65
-5%
|
3.49
-4%
|
3.07
-12%
|
2.63
-14%
|
2.27
-14%
|
2.14
-6%
|
2.06
-4%
|
2.05
0%
|
2.08
+1%
|
2.98
+43%
|
3.07
+3%
|
3.33
+8%
|
3.8
+14%
|
3.64
-4%
|
3.78
+4%
|
3.81
+1%
|
3.61
-5%
|
2.87
-20%
|
3.11
+8%
|
3.21
+3%
|
3.46
+8%
|
5.87
+70%
|
8.39
+43%
|
8.03
-4%
|
8.71
+8%
|
4.36
-50%
|
4.6
+6%
|
5.34
+16%
|
5.19
-3%
|
3.51
-32%
|
0.16
-95%
|
-1.26
N/A
|
-2.16
-71%
|
0.18
N/A
|
3.01
+1 572%
|
3.54
+18%
|
4.11
+16%
|
2.94
-28%
|
3.51
+19%
|
4.09
+17%
|
5.01
+22%
|
5.49
+10%
|
6.17
+12%
|
6.59
+7%
|
6.89
+5%
|
7.29
+6%
|
7.63
+5%
|
7.95
+4%
|
8.29
+4%
|
8.84
+7%
|
9.25
+5%
|
9.65
+4%
|
9.89
+2%
|
|