Cofix Group Ltd
TASE:CFX
Income Statement
Earnings Waterfall
Cofix Group Ltd
Income Statement
Cofix Group Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
18
|
0
|
0
|
0
|
25
|
0
|
0
|
0
|
40
|
0
|
0
|
0
|
41
|
0
|
0
|
0
|
59
|
0
|
0
|
0
|
62
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
50
|
0
|
0
|
0
|
79
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
9
|
|
| Revenue |
557
N/A
|
577
+4%
|
616
+7%
|
680
+10%
|
698
+3%
|
719
+3%
|
713
-1%
|
702
-2%
|
752
+7%
|
759
+1%
|
799
+5%
|
846
+6%
|
833
-2%
|
829
0%
|
824
-1%
|
785
-5%
|
765
-3%
|
782
+2%
|
810
+4%
|
791
-2%
|
767
-3%
|
793
+3%
|
795
+0%
|
792
0%
|
807
+2%
|
608
-25%
|
396
-35%
|
245
-38%
|
78
-68%
|
80
+2%
|
79
-1%
|
76
-4%
|
73
-4%
|
50
-31%
|
32
-36%
|
16
-52%
|
0
N/A
|
6
N/A
|
19
+205%
|
34
+84%
|
51
+50%
|
70
+36%
|
85
+21%
|
104
+23%
|
129
+24%
|
157
+21%
|
187
+19%
|
225
+20%
|
253
+12%
|
279
+10%
|
296
+6%
|
300
+1%
|
304
+1%
|
300
-1%
|
300
0%
|
294
-2%
|
287
-2%
|
281
-2%
|
276
-2%
|
276
+0%
|
274
-1%
|
281
+3%
|
280
0%
|
283
+1%
|
288
+2%
|
280
-3%
|
289
+3%
|
295
+2%
|
303
+3%
|
309
+2%
|
310
+0%
|
309
0%
|
307
-1%
|
313
+2%
|
313
0%
|
309
-1%
|
311
+1%
|
307
-1%
|
306
0%
|
306
+0%
|
300
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(474)
|
(486)
|
(515)
|
(566)
|
(586)
|
(600)
|
(597)
|
(586)
|
(623)
|
(622)
|
(645)
|
(679)
|
(668)
|
(654)
|
(649)
|
(613)
|
(597)
|
(615)
|
(645)
|
(632)
|
(613)
|
(638)
|
(638)
|
(635)
|
(655)
|
(486)
|
(308)
|
(181)
|
(36)
|
(36)
|
(38)
|
(40)
|
(39)
|
(30)
|
(20)
|
(8)
|
0
|
(4)
|
(14)
|
(27)
|
(43)
|
(61)
|
(73)
|
(88)
|
(107)
|
(128)
|
(150)
|
(176)
|
(197)
|
(215)
|
(227)
|
(230)
|
(234)
|
(233)
|
(233)
|
(227)
|
(219)
|
(210)
|
(204)
|
(202)
|
(197)
|
(199)
|
(195)
|
(197)
|
(201)
|
(197)
|
(204)
|
(207)
|
(219)
|
(215)
|
(216)
|
(216)
|
(222)
|
(227)
|
(228)
|
(227)
|
(222)
|
(217)
|
(214)
|
(214)
|
(208)
|
|
| Gross Profit |
83
N/A
|
91
+9%
|
102
+12%
|
114
+12%
|
112
-2%
|
119
+6%
|
116
-3%
|
116
0%
|
130
+12%
|
137
+6%
|
154
+13%
|
168
+9%
|
165
-2%
|
175
+6%
|
175
+0%
|
172
-2%
|
168
-2%
|
167
-1%
|
165
-1%
|
158
-4%
|
154
-3%
|
155
+1%
|
157
+2%
|
157
-1%
|
152
-3%
|
122
-19%
|
88
-28%
|
64
-28%
|
42
-34%
|
44
+4%
|
41
-5%
|
36
-13%
|
34
-6%
|
20
-42%
|
12
-39%
|
7
-41%
|
0
N/A
|
2
N/A
|
5
+109%
|
7
+52%
|
8
+20%
|
9
+11%
|
12
+23%
|
16
+34%
|
22
+42%
|
29
+31%
|
38
+30%
|
49
+30%
|
57
+15%
|
65
+14%
|
69
+6%
|
70
+2%
|
70
+0%
|
67
-4%
|
67
+0%
|
67
-1%
|
68
+2%
|
71
+4%
|
71
0%
|
74
+4%
|
77
+4%
|
82
+7%
|
85
+3%
|
86
+2%
|
87
+1%
|
83
-4%
|
86
+3%
|
88
+3%
|
85
-4%
|
94
+11%
|
94
0%
|
93
-1%
|
86
-8%
|
86
0%
|
84
-2%
|
82
-3%
|
89
+8%
|
90
+1%
|
92
+2%
|
92
+1%
|
92
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(45)
|
(49)
|
(56)
|
(61)
|
(57)
|
(58)
|
(57)
|
(58)
|
(66)
|
(69)
|
(78)
|
(77)
|
(79)
|
(81)
|
(81)
|
(88)
|
(87)
|
(88)
|
(86)
|
(86)
|
(86)
|
(93)
|
(100)
|
(95)
|
(97)
|
(75)
|
(54)
|
(42)
|
(24)
|
(24)
|
(27)
|
(35)
|
(34)
|
(30)
|
(22)
|
60
|
68
|
65
|
63
|
(7)
|
(10)
|
(10)
|
(40)
|
(43)
|
(46)
|
(52)
|
(31)
|
(42)
|
(52)
|
(61)
|
(67)
|
(71)
|
(76)
|
(79)
|
(82)
|
(82)
|
(82)
|
(83)
|
(84)
|
(84)
|
(82)
|
(83)
|
(82)
|
(84)
|
(87)
|
(85)
|
(84)
|
(87)
|
(83)
|
(91)
|
(94)
|
(94)
|
(90)
|
(92)
|
(91)
|
(90)
|
(94)
|
(91)
|
(89)
|
(89)
|
(89)
|
|
| Selling, General & Administrative |
(45)
|
(49)
|
(55)
|
(60)
|
(57)
|
(58)
|
(57)
|
(58)
|
(66)
|
(69)
|
(78)
|
(77)
|
(79)
|
(81)
|
(81)
|
(88)
|
(87)
|
(88)
|
(86)
|
(86)
|
(86)
|
(95)
|
(100)
|
(95)
|
(97)
|
(75)
|
(53)
|
(40)
|
(21)
|
(20)
|
(20)
|
(24)
|
(23)
|
(19)
|
(15)
|
(7)
|
(1)
|
(3)
|
(5)
|
(7)
|
(10)
|
(10)
|
(11)
|
(14)
|
(17)
|
(23)
|
(31)
|
(41)
|
(48)
|
(59)
|
(65)
|
(71)
|
(69)
|
(78)
|
(81)
|
(80)
|
(74)
|
(81)
|
(81)
|
(82)
|
(64)
|
(82)
|
(81)
|
(83)
|
(65)
|
(83)
|
(84)
|
(84)
|
(60)
|
(88)
|
(90)
|
(92)
|
(88)
|
(90)
|
(88)
|
(87)
|
(67)
|
(89)
|
(88)
|
(87)
|
(62)
|
|
| 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
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(26)
|
|
| 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
|
(1)
|
(2)
|
(4)
|
(5)
|
(7)
|
(11)
|
(11)
|
(10)
|
(7)
|
67
|
68
|
68
|
68
|
0
|
0
|
0
|
(29)
|
(29)
|
(29)
|
(29)
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(0)
|
(3)
|
(4)
|
(4)
|
(4)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
|
| Operating Income |
38
N/A
|
42
+9%
|
46
+11%
|
54
+16%
|
56
+4%
|
61
+10%
|
59
-4%
|
58
-2%
|
64
+9%
|
68
+7%
|
76
+12%
|
90
+19%
|
85
-5%
|
94
+10%
|
94
+1%
|
84
-11%
|
81
-4%
|
80
-2%
|
79
-1%
|
72
-8%
|
68
-5%
|
62
-9%
|
58
-7%
|
62
+7%
|
55
-11%
|
48
-13%
|
34
-28%
|
22
-34%
|
18
-20%
|
20
+12%
|
15
-25%
|
1
-95%
|
(0)
N/A
|
(10)
-3 167%
|
(10)
-5%
|
67
N/A
|
68
+1%
|
68
0%
|
68
+0%
|
0
N/A
|
(1)
N/A
|
(1)
+37%
|
(28)
-3 450%
|
(27)
+4%
|
(24)
+12%
|
(23)
+5%
|
6
N/A
|
7
+2%
|
4
-35%
|
4
-17%
|
2
-57%
|
(1)
N/A
|
(6)
-315%
|
(12)
-107%
|
(14)
-20%
|
(15)
-5%
|
(13)
+12%
|
(11)
+17%
|
(13)
-14%
|
(10)
+23%
|
(5)
+49%
|
(1)
+72%
|
2
N/A
|
2
-14%
|
(1)
N/A
|
(2)
-135%
|
1
N/A
|
1
+14%
|
2
+49%
|
2
+22%
|
(1)
N/A
|
(1)
-20%
|
(4)
-312%
|
(6)
-49%
|
(7)
-19%
|
(8)
-10%
|
(5)
+32%
|
(1)
+74%
|
3
N/A
|
4
+37%
|
3
-26%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(17)
|
0
|
0
|
0
|
(26)
|
0
|
0
|
0
|
(37)
|
(14)
|
(14)
|
(38)
|
(49)
|
(74)
|
(124)
|
(152)
|
(42)
|
(137)
|
(103)
|
(76)
|
(53)
|
(63)
|
(71)
|
(56)
|
(40)
|
(18)
|
(5)
|
(6)
|
(70)
|
(64)
|
(70)
|
(73)
|
(132)
|
(132)
|
(117)
|
(102)
|
(5)
|
(3)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
2
|
1
|
(3)
|
(4)
|
(8)
|
(8)
|
(8)
|
(8)
|
(9)
|
(9)
|
(8)
|
(9)
|
(9)
|
(12)
|
(13)
|
(13)
|
(8)
|
(7)
|
(5)
|
(5)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
|
| 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
|
21
|
21
|
21
|
8
|
(13)
|
(13)
|
(44)
|
(68)
|
(136)
|
(136)
|
(105)
|
(68)
|
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
|
|
| 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
|
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 |
(1)
|
(23)
|
(30)
|
(39)
|
(6)
|
(28)
|
(22)
|
(15)
|
34
|
12
|
33
|
31
|
14
|
25
|
24
|
28
|
(19)
|
95
|
88
|
88
|
1
|
6
|
(3)
|
(4)
|
24
|
(5)
|
(3)
|
(2)
|
0
|
(0)
|
(0)
|
(0)
|
(9)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(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
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
|
| Pre-Tax Income |
20
N/A
|
19
-5%
|
16
-13%
|
15
-12%
|
24
+66%
|
34
+40%
|
37
+10%
|
43
+17%
|
61
+42%
|
65
+7%
|
95
+45%
|
83
-12%
|
50
-40%
|
44
-12%
|
(6)
N/A
|
(40)
-569%
|
20
N/A
|
38
+87%
|
64
+69%
|
84
+32%
|
16
-81%
|
4
-73%
|
(16)
N/A
|
2
N/A
|
39
+1 776%
|
46
+16%
|
47
+3%
|
34
-28%
|
(44)
N/A
|
(58)
-32%
|
(68)
-19%
|
(116)
-70%
|
(209)
-80%
|
(277)
-33%
|
(263)
+5%
|
(140)
+47%
|
(5)
+96%
|
65
N/A
|
68
+4%
|
(0)
N/A
|
(1)
-579%
|
(1)
+34%
|
(28)
-3 044%
|
(27)
+4%
|
(24)
+11%
|
(23)
+6%
|
6
N/A
|
6
-2%
|
3
-54%
|
2
-31%
|
(1)
N/A
|
(4)
-640%
|
(8)
-106%
|
(14)
-84%
|
(15)
-5%
|
(15)
-4%
|
(11)
+29%
|
(10)
+11%
|
(15)
-55%
|
(13)
+11%
|
(13)
+6%
|
(9)
+27%
|
(6)
+37%
|
(6)
-9%
|
(10)
-54%
|
(10)
-7%
|
(7)
+29%
|
(8)
-5%
|
(8)
-8%
|
(9)
-12%
|
(14)
-51%
|
(14)
+4%
|
(11)
+15%
|
(13)
-9%
|
(11)
+8%
|
(13)
-12%
|
(13)
-5%
|
(9)
+31%
|
(5)
+46%
|
(4)
+30%
|
(4)
-16%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
1
|
1
|
(3)
|
(4)
|
(7)
|
(8)
|
(8)
|
(8)
|
(17)
|
(16)
|
(9)
|
(12)
|
0
|
1
|
(33)
|
(32)
|
(33)
|
(19)
|
13
|
11
|
10
|
(7)
|
(27)
|
(25)
|
(26)
|
(6)
|
2
|
3
|
4
|
(13)
|
4
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
2
|
3
|
4
|
5
|
2
|
1
|
0
|
(0)
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
|
| Income from Continuing Operations |
18
|
17
|
17
|
16
|
21
|
29
|
30
|
35
|
53
|
58
|
78
|
67
|
41
|
33
|
(6)
|
(38)
|
(13)
|
6
|
31
|
65
|
29
|
15
|
(6)
|
(4)
|
13
|
21
|
21
|
28
|
(42)
|
(54)
|
(65)
|
(129)
|
(205)
|
(273)
|
(258)
|
(135)
|
(5)
|
65
|
68
|
(0)
|
(1)
|
(1)
|
(28)
|
(28)
|
(26)
|
(25)
|
5
|
4
|
2
|
1
|
(1)
|
(4)
|
(6)
|
(11)
|
(11)
|
(11)
|
(9)
|
(9)
|
(15)
|
(14)
|
(11)
|
(8)
|
(5)
|
(5)
|
(9)
|
(10)
|
(7)
|
(8)
|
(8)
|
(9)
|
(14)
|
(13)
|
(12)
|
(14)
|
(12)
|
(14)
|
(13)
|
(9)
|
(5)
|
(4)
|
(4)
|
|
| Income to Minority Interest |
(10)
|
(8)
|
(7)
|
(6)
|
(9)
|
(13)
|
(14)
|
(16)
|
(22)
|
(25)
|
(34)
|
(30)
|
(22)
|
(16)
|
3
|
16
|
14
|
8
|
(4)
|
(16)
|
(8)
|
(4)
|
3
|
3
|
(6)
|
(7)
|
(6)
|
10
|
19
|
24
|
26
|
30
|
76
|
75
|
69
|
49
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
0
|
0
|
1
|
1
|
1
|
2
|
2
|
3
|
2
|
3
|
3
|
3
|
3
|
3
|
2
|
1
|
0
|
1
|
|
| Equity Earnings Affiliates |
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
(5)
|
(23)
|
(23)
|
(23)
|
(20)
|
(6)
|
(4)
|
(4)
|
(6)
|
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
|
0
|
0
|
|
| Net Income (Common) |
8
N/A
|
9
+10%
|
11
+18%
|
10
-6%
|
13
+28%
|
16
+22%
|
16
-1%
|
19
+23%
|
32
+69%
|
34
+5%
|
45
+33%
|
38
-17%
|
19
-50%
|
16
-16%
|
(4)
N/A
|
(27)
-616%
|
(22)
+18%
|
(10)
+58%
|
4
N/A
|
30
+575%
|
16
-47%
|
6
-59%
|
(7)
N/A
|
(8)
-16%
|
7
N/A
|
12
+73%
|
12
N/A
|
5
-53%
|
16
+200%
|
8
-51%
|
2
-78%
|
(26)
N/A
|
(129)
-405%
|
(198)
-53%
|
(189)
+4%
|
(87)
+54%
|
(5)
+94%
|
65
N/A
|
68
+4%
|
(0)
N/A
|
(1)
-314%
|
(1)
+40%
|
(28)
-5 560%
|
(28)
+2%
|
(26)
+7%
|
(25)
+4%
|
5
N/A
|
6
+13%
|
4
-30%
|
4
-10%
|
2
-54%
|
(1)
N/A
|
(3)
-159%
|
(7)
-174%
|
(8)
-13%
|
(8)
-4%
|
(7)
+18%
|
(7)
-6%
|
(12)
-70%
|
(11)
+7%
|
(10)
+15%
|
(7)
+28%
|
(4)
+40%
|
(5)
-15%
|
(9)
-95%
|
(10)
-3%
|
(6)
+34%
|
(6)
+0%
|
(6)
+6%
|
(7)
-12%
|
(11)
-66%
|
(11)
+1%
|
(10)
+9%
|
(11)
-9%
|
(9)
+12%
|
(10)
-11%
|
(11)
-3%
|
(8)
+30%
|
(4)
+41%
|
(3)
+25%
|
(3)
-2%
|
|
| EPS (Diluted) |
75 832.94
N/A
|
82 484.62
+9%
|
96 718.7
+17%
|
91 253.18
-6%
|
117 805.2
+29%
|
145 041.55
+23%
|
143 536.02
-1%
|
176 110.15
+23%
|
297 282.26
+69%
|
311 212.72
+5%
|
412 315.87
+32%
|
342 423.27
-17%
|
17 460.04
-95%
|
143 677.01
+723%
|
-34 206.2
N/A
|
-247 609.48
-624%
|
-204 562.04
+17%
|
-86 350.36
+58%
|
40 839.42
N/A
|
271 441.61
+565%
|
143 166.06
-47%
|
59 333.95
-59%
|
-63 649.63
N/A
|
-73 750
-16%
|
60 812.04
N/A
|
102 080.29
+68%
|
113 576.64
+11%
|
359 726.28
+217%
|
-208 677.01
N/A
|
-280 383.21
-34%
|
-348 312.04
-24%
|
-900 620.44
-159%
|
-1 175 827.27
-31%
|
-1 800 166.52
-53%
|
-1 719 969.44
+4%
|
-144.66
+100%
|
-10.6
+93%
|
50.07
N/A
|
51.99
+4%
|
-0.15
N/A
|
-0.66
-340%
|
-0.38
+42%
|
-2.8
-637%
|
-2.37
+15%
|
-2.2
+7%
|
-1.87
+15%
|
0.41
N/A
|
0.46
+12%
|
0.33
-28%
|
0.29
-12%
|
0.13
-55%
|
-0.09
N/A
|
-0.22
-144%
|
-0.58
-164%
|
-0.51
+12%
|
-0.32
+37%
|
-0.38
-19%
|
-0.37
+3%
|
-0.6
-62%
|
-0.39
+35%
|
-0.37
+5%
|
-0.24
+35%
|
-0.15
+38%
|
-0.2
-33%
|
-0.37
-85%
|
-0.37
N/A
|
-0.24
+35%
|
-0.24
N/A
|
-0.23
+4%
|
-0.26
-13%
|
-0.49
-88%
|
-0.56
-14%
|
-0.48
+14%
|
-0.53
-10%
|
-0.39
+26%
|
-0.4
-3%
|
-0.43
-7%
|
-1.93
-349%
|
-0.15
+92%
|
-0.1
+33%
|
-0.13
-30%
|
|