Axyz Co Ltd
TSE:1381
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Axyz Co Ltd
TSE:1381
|
JP |
|
M
|
Mehai Technology Ltd
BSE:540730
|
IN |
Income Statement
Earnings Waterfall
Axyz Co Ltd
Income Statement
Axyz Co Ltd
| Sep-2005 | Dec-2005 | Mar-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Sep-2009 | Dec-2009 | Mar-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 | 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
|
4
|
0
|
0
|
3
|
0
|
0
|
3
|
5
|
8
|
10
|
10
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
6
|
5
|
3
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
0
|
3
|
3
|
4
|
5
|
6
|
6
|
4
|
3
|
3
|
4
|
0
|
3
|
3
|
0
|
0
|
0
|
|
| Revenue |
9 622
N/A
|
9 990
+4%
|
10 183
+2%
|
10 043
-1%
|
9 942
-1%
|
9 983
+0%
|
10 193
+2%
|
10 420
+2%
|
10 647
+2%
|
10 745
+1%
|
11 312
+5%
|
11 300
0%
|
11 406
+1%
|
10 909
-4%
|
10 994
+1%
|
11 015
+0%
|
11 161
+1%
|
11 232
+1%
|
14 596
+30%
|
14 827
+2%
|
14 901
+1%
|
14 891
0%
|
15 222
+2%
|
15 146
-1%
|
15 009
-1%
|
14 924
-1%
|
14 792
-1%
|
14 635
-1%
|
14 795
+1%
|
15 301
+3%
|
15 828
+3%
|
16 207
+2%
|
16 632
+3%
|
17 081
+3%
|
17 664
+3%
|
18 368
+4%
|
18 707
+2%
|
18 632
0%
|
18 379
-1%
|
18 232
-1%
|
18 359
+1%
|
18 448
+0%
|
18 802
+2%
|
18 949
+1%
|
19 042
+0%
|
19 452
+2%
|
19 369
0%
|
19 667
+2%
|
19 371
-2%
|
19 472
+1%
|
19 586
+1%
|
19 436
-1%
|
19 652
+1%
|
19 555
0%
|
19 770
+1%
|
20 042
+1%
|
20 342
+1%
|
20 841
+2%
|
21 160
+2%
|
21 496
+2%
|
21 804
+1%
|
21 723
0%
|
21 725
+0%
|
21 830
+0%
|
22 256
+2%
|
22 906
+3%
|
18 096
-21%
|
18 690
+3%
|
19 229
+3%
|
25 836
+34%
|
26 006
+1%
|
25 966
0%
|
26 137
+1%
|
26 426
+1%
|
27 429
+4%
|
28 040
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 477)
|
(6 933)
|
(7 209)
|
(7 135)
|
(6 969)
|
(6 811)
|
(6 903)
|
(7 162)
|
(7 442)
|
(7 523)
|
(8 172)
|
(8 276)
|
(8 384)
|
(7 695)
|
(7 628)
|
(7 646)
|
(7 656)
|
(7 632)
|
(9 959)
|
(10 009)
|
(10 226)
|
(10 443)
|
(10 738)
|
(10 863)
|
(10 707)
|
(10 678)
|
(10 635)
|
(10 606)
|
(10 916)
|
(11 077)
|
(11 389)
|
(11 445)
|
(11 494)
|
(11 622)
|
(11 740)
|
(12 020)
|
(12 100)
|
(12 058)
|
(11 896)
|
(11 679)
|
(11 601)
|
(11 444)
|
(11 612)
|
(11 733)
|
(11 742)
|
(12 087)
|
(12 101)
|
(12 378)
|
(12 497)
|
(12 615)
|
(13 383)
|
(13 582)
|
(13 745)
|
(13 816)
|
(13 207)
|
(13 191)
|
(13 310)
|
(13 536)
|
(13 812)
|
(14 093)
|
(14 517)
|
(14 976)
|
(15 506)
|
(15 916)
|
(16 639)
|
(17 201)
|
(13 795)
|
(14 230)
|
(14 863)
|
(19 910)
|
(20 064)
|
(19 987)
|
(19 871)
|
(19 762)
|
(19 955)
|
(20 198)
|
|
| Gross Profit |
3 144
N/A
|
3 056
-3%
|
2 974
-3%
|
2 908
-2%
|
2 973
+2%
|
3 173
+7%
|
3 290
+4%
|
3 258
-1%
|
3 205
-2%
|
3 221
+1%
|
3 140
-3%
|
3 024
-4%
|
3 023
0%
|
3 214
+6%
|
3 366
+5%
|
3 368
+0%
|
3 505
+4%
|
3 600
+3%
|
4 637
+29%
|
4 817
+4%
|
4 675
-3%
|
4 448
-5%
|
4 484
+1%
|
4 282
-4%
|
4 302
+0%
|
4 246
-1%
|
4 157
-2%
|
4 029
-3%
|
3 878
-4%
|
4 223
+9%
|
4 439
+5%
|
4 763
+7%
|
5 138
+8%
|
5 460
+6%
|
5 924
+9%
|
6 348
+7%
|
6 607
+4%
|
6 574
-1%
|
6 483
-1%
|
6 553
+1%
|
6 757
+3%
|
7 004
+4%
|
7 190
+3%
|
7 216
+0%
|
7 300
+1%
|
7 365
+1%
|
7 268
-1%
|
7 289
+0%
|
6 874
-6%
|
6 857
0%
|
6 203
-10%
|
5 854
-6%
|
5 907
+1%
|
5 739
-3%
|
6 563
+14%
|
6 851
+4%
|
7 032
+3%
|
7 305
+4%
|
7 348
+1%
|
7 403
+1%
|
7 287
-2%
|
6 747
-7%
|
6 219
-8%
|
5 914
-5%
|
5 617
-5%
|
5 705
+2%
|
4 301
-25%
|
4 460
+4%
|
4 366
-2%
|
5 926
+36%
|
5 942
+0%
|
5 979
+1%
|
6 266
+5%
|
6 664
+6%
|
7 474
+12%
|
7 842
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 506)
|
(2 602)
|
(2 690)
|
(2 677)
|
(2 660)
|
(2 650)
|
(2 686)
|
(2 726)
|
(2 766)
|
(2 735)
|
(2 695)
|
(2 719)
|
(2 809)
|
(2 936)
|
(3 032)
|
(3 086)
|
(3 096)
|
(3 071)
|
(4 031)
|
(4 023)
|
(4 039)
|
(4 055)
|
(4 107)
|
(4 088)
|
(4 017)
|
(3 945)
|
(3 876)
|
(3 851)
|
(3 785)
|
(3 800)
|
(3 798)
|
(3 852)
|
(3 920)
|
(3 979)
|
(4 065)
|
(4 119)
|
(4 142)
|
(4 143)
|
(4 142)
|
(4 487)
|
(4 505)
|
(4 193)
|
(4 226)
|
(4 259)
|
(4 270)
|
(4 267)
|
(4 277)
|
(4 363)
|
(4 277)
|
(4 340)
|
(3 772)
|
(3 610)
|
(3 522)
|
(3 325)
|
(3 827)
|
(3 868)
|
(3 885)
|
(3 950)
|
(3 976)
|
(4 129)
|
(4 084)
|
(3 972)
|
(3 766)
|
(3 800)
|
(3 896)
|
(4 005)
|
(3 118)
|
(3 160)
|
(3 217)
|
(4 356)
|
(4 486)
|
(4 496)
|
(4 541)
|
(4 543)
|
(4 631)
|
(4 706)
|
|
| Selling, General & Administrative |
(2 506)
|
(2 544)
|
(2 690)
|
(2 677)
|
(2 668)
|
(2 650)
|
(2 686)
|
(2 732)
|
(2 766)
|
(2 691)
|
(2 651)
|
(2 567)
|
(2 641)
|
(2 749)
|
(2 838)
|
(2 896)
|
(2 914)
|
(2 901)
|
(3 901)
|
(3 874)
|
(3 948)
|
(4 021)
|
(4 018)
|
(4 088)
|
(4 017)
|
(3 945)
|
(3 787)
|
(3 816)
|
(3 785)
|
(3 800)
|
(3 798)
|
(3 848)
|
(3 919)
|
(3 979)
|
(4 065)
|
(4 119)
|
(4 142)
|
(4 143)
|
(4 142)
|
(4 156)
|
(4 174)
|
(4 192)
|
(4 225)
|
(4 223)
|
(4 234)
|
(4 265)
|
(4 276)
|
(4 292)
|
(4 299)
|
(4 362)
|
(3 771)
|
(3 631)
|
(3 514)
|
(3 324)
|
(3 826)
|
(3 863)
|
(3 880)
|
(3 949)
|
(3 975)
|
(3 960)
|
(3 916)
|
(3 839)
|
(3 765)
|
(3 795)
|
(3 890)
|
(3 998)
|
(3 116)
|
(3 159)
|
(3 216)
|
(4 355)
|
(4 453)
|
(4 494)
|
(4 540)
|
(4 542)
|
(4 598)
|
(4 705)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(51)
|
(79)
|
(78)
|
(77)
|
(76)
|
(77)
|
(77)
|
(74)
|
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
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(19)
|
(39)
|
(74)
|
(91)
|
(110)
|
(118)
|
(113)
|
(106)
|
(96)
|
(130)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(90)
|
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
|
|
| Other Operating Expenses |
0
|
(59)
|
0
|
0
|
8
|
0
|
0
|
6
|
0
|
0
|
46
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(149)
|
(91)
|
(34)
|
0
|
0
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(4)
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(331)
|
(331)
|
0
|
(1)
|
(36)
|
(36)
|
(2)
|
(1)
|
(71)
|
22
|
22
|
(1)
|
21
|
(8)
|
(1)
|
(1)
|
(5)
|
(5)
|
(1)
|
(1)
|
(169)
|
(168)
|
(133)
|
(1)
|
(5)
|
(6)
|
(7)
|
(2)
|
(1)
|
(1)
|
(1)
|
(33)
|
0
|
(1)
|
(1)
|
(33)
|
0
|
|
| Operating Income |
638
N/A
|
454
-29%
|
284
-37%
|
231
-19%
|
313
+36%
|
522
+67%
|
604
+16%
|
532
-12%
|
439
-18%
|
487
+11%
|
445
-9%
|
305
-31%
|
214
-30%
|
278
+30%
|
334
+20%
|
282
-15%
|
409
+45%
|
529
+29%
|
606
+15%
|
794
+31%
|
636
-20%
|
394
-38%
|
377
-4%
|
195
-48%
|
285
+46%
|
301
+6%
|
281
-7%
|
178
-37%
|
93
-48%
|
423
+353%
|
641
+52%
|
911
+42%
|
1 218
+34%
|
1 480
+22%
|
1 859
+26%
|
2 229
+20%
|
2 465
+11%
|
2 431
-1%
|
2 340
-4%
|
2 066
-12%
|
2 252
+9%
|
2 812
+25%
|
2 964
+5%
|
2 957
0%
|
3 030
+2%
|
3 098
+2%
|
2 991
-3%
|
2 926
-2%
|
2 597
-11%
|
2 517
-3%
|
2 431
-3%
|
2 244
-8%
|
2 385
+6%
|
2 414
+1%
|
2 736
+13%
|
2 983
+9%
|
3 147
+5%
|
3 355
+7%
|
3 372
+1%
|
3 274
-3%
|
3 203
-2%
|
2 775
-13%
|
2 453
-12%
|
2 114
-14%
|
1 721
-19%
|
1 700
-1%
|
1 183
-30%
|
1 300
+10%
|
1 149
-12%
|
1 570
+37%
|
1 456
-7%
|
1 483
+2%
|
1 725
+16%
|
2 121
+23%
|
2 843
+34%
|
3 136
+10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(106)
|
(78)
|
(27)
|
16
|
27
|
(17)
|
20
|
9
|
23
|
63
|
86
|
67
|
71
|
80
|
78
|
90
|
93
|
74
|
88
|
113
|
104
|
91
|
61
|
30
|
33
|
34
|
29
|
25
|
6
|
2
|
(9)
|
(10)
|
(3)
|
3
|
22
|
24
|
24
|
13
|
18
|
20
|
14
|
37
|
17
|
27
|
40
|
26
|
31
|
27
|
23
|
23
|
26
|
27
|
20
|
20
|
26
|
14
|
(50)
|
(50)
|
(64)
|
(1)
|
12
|
23
|
397
|
397
|
358
|
367
|
36
|
69
|
|
| Non-Reccuring Items |
(208)
|
(71)
|
(60)
|
(61)
|
4
|
3
|
3
|
(8)
|
(10)
|
(9)
|
(3)
|
(2)
|
(4)
|
(7)
|
(7)
|
(20)
|
(16)
|
(50)
|
(57)
|
(42)
|
(42)
|
(8)
|
(4)
|
(4)
|
(1)
|
3
|
(35)
|
0
|
(41)
|
(44)
|
(4)
|
0
|
0
|
(1)
|
(132)
|
(131)
|
(131)
|
(131)
|
(331)
|
0
|
0
|
(330)
|
(39)
|
0
|
0
|
(51)
|
(81)
|
0
|
(70)
|
(54)
|
15
|
(6)
|
0
|
(6)
|
(17)
|
0
|
0
|
(39)
|
(167)
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
6
|
(31)
|
0
|
(40)
|
(38)
|
(32)
|
0
|
(25)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
9
|
9
|
9
|
9
|
0
|
25
|
25
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
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 |
11
|
9
|
6
|
12
|
4
|
2
|
6
|
36
|
79
|
78
|
54
|
20
|
21
|
23
|
29
|
29
|
27
|
19
|
29
|
30
|
33
|
37
|
38
|
65
|
69
|
46
|
41
|
39
|
42
|
45
|
55
|
56
|
50
|
46
|
48
|
47
|
51
|
53
|
58
|
64
|
60
|
69
|
75
|
71
|
107
|
92
|
87
|
74
|
54
|
61
|
113
|
106
|
103
|
100
|
73
|
73
|
68
|
97
|
132
|
170
|
215
|
190
|
191
|
141
|
93
|
99
|
81
|
181
|
166
|
186
|
153
|
59
|
57
|
78
|
85
|
77
|
|
| Pre-Tax Income |
440
N/A
|
391
-11%
|
231
-41%
|
182
-21%
|
320
+76%
|
527
+65%
|
612
+16%
|
561
-8%
|
402
-28%
|
478
+19%
|
469
-2%
|
339
-28%
|
259
-24%
|
277
+7%
|
376
+36%
|
301
-20%
|
453
+51%
|
569
+26%
|
673
+18%
|
859
+28%
|
698
-19%
|
528
-24%
|
514
-3%
|
345
-33%
|
446
+29%
|
423
-5%
|
375
-11%
|
330
-12%
|
198
-40%
|
518
+161%
|
756
+46%
|
997
+32%
|
1 301
+31%
|
1 560
+20%
|
1 804
+16%
|
2 170
+20%
|
2 391
+10%
|
2 356
-1%
|
2 060
-13%
|
2 120
+3%
|
2 308
+9%
|
2 553
+11%
|
3 022
+18%
|
3 052
+1%
|
3 161
+4%
|
3 152
0%
|
3 015
-4%
|
3 020
+0%
|
2 595
-14%
|
2 561
-1%
|
2 576
+1%
|
2 371
-8%
|
2 528
+7%
|
2 534
+0%
|
2 823
+11%
|
3 083
+9%
|
3 238
+5%
|
3 436
+6%
|
3 363
-2%
|
3 471
+3%
|
3 438
-1%
|
2 985
-13%
|
2 663
-11%
|
2 269
-15%
|
1 764
-22%
|
1 749
-1%
|
1 200
-31%
|
1 480
+23%
|
1 333
-10%
|
1 748
+31%
|
2 006
+15%
|
1 899
-5%
|
2 102
+11%
|
2 534
+21%
|
2 964
+17%
|
3 257
+10%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(188)
|
(168)
|
(69)
|
(51)
|
(141)
|
(277)
|
(312)
|
(276)
|
(225)
|
(246)
|
(219)
|
(156)
|
(116)
|
(131)
|
(149)
|
(120)
|
(171)
|
(219)
|
(250)
|
(326)
|
(273)
|
(188)
|
(188)
|
(115)
|
(142)
|
(136)
|
(114)
|
(86)
|
(50)
|
(164)
|
(271)
|
(387)
|
(495)
|
(640)
|
(713)
|
(843)
|
(918)
|
(823)
|
(836)
|
(828)
|
(896)
|
(1 020)
|
(1 062)
|
(1 052)
|
(1 090)
|
(987)
|
(883)
|
(890)
|
(686)
|
(738)
|
(769)
|
(709)
|
(771)
|
(776)
|
(849)
|
(930)
|
(971)
|
(983)
|
(950)
|
(982)
|
(977)
|
(806)
|
(720)
|
(594)
|
(415)
|
(472)
|
(325)
|
(438)
|
(411)
|
(509)
|
(600)
|
(564)
|
(632)
|
(813)
|
(925)
|
(1 020)
|
|
| Income from Continuing Operations |
252
|
223
|
162
|
131
|
179
|
250
|
300
|
284
|
177
|
232
|
250
|
183
|
143
|
146
|
227
|
180
|
281
|
350
|
424
|
532
|
425
|
340
|
326
|
230
|
304
|
287
|
261
|
245
|
148
|
354
|
486
|
610
|
805
|
919
|
1 091
|
1 327
|
1 473
|
1 533
|
1 223
|
1 291
|
1 413
|
1 533
|
1 960
|
2 000
|
2 071
|
2 165
|
2 132
|
2 130
|
1 909
|
1 823
|
1 807
|
1 662
|
1 757
|
1 758
|
1 974
|
2 153
|
2 267
|
2 453
|
2 413
|
2 489
|
2 461
|
2 179
|
1 943
|
1 675
|
1 349
|
1 277
|
875
|
1 042
|
922
|
1 239
|
1 406
|
1 335
|
1 470
|
1 721
|
2 039
|
2 237
|
|
| Net Income (Common) |
252
N/A
|
223
-11%
|
162
-28%
|
131
-19%
|
179
+36%
|
250
+40%
|
300
+20%
|
284
-5%
|
177
-38%
|
232
+31%
|
250
+8%
|
183
-27%
|
143
-22%
|
146
+2%
|
227
+56%
|
180
-21%
|
281
+56%
|
350
+24%
|
424
+21%
|
532
+26%
|
425
-20%
|
340
-20%
|
326
-4%
|
230
-29%
|
304
+32%
|
287
-5%
|
261
-9%
|
245
-6%
|
148
-39%
|
354
+138%
|
486
+37%
|
610
+25%
|
805
+32%
|
919
+14%
|
1 091
+19%
|
1 327
+22%
|
1 473
+11%
|
1 533
+4%
|
1 223
-20%
|
1 290
+5%
|
1 413
+9%
|
1 533
+9%
|
1 960
+28%
|
2 000
+2%
|
2 071
+4%
|
2 164
+4%
|
2 131
-2%
|
2 130
0%
|
1 908
-10%
|
1 823
-4%
|
1 807
-1%
|
1 661
-8%
|
1 757
+6%
|
1 758
+0%
|
1 973
+12%
|
2 153
+9%
|
2 266
+5%
|
2 452
+8%
|
2 412
-2%
|
2 487
+3%
|
2 459
-1%
|
2 178
-11%
|
1 943
-11%
|
1 676
-14%
|
1 350
-19%
|
1 277
-5%
|
874
-32%
|
1 042
+19%
|
922
-12%
|
1 239
+34%
|
1 407
+14%
|
1 335
-5%
|
1 470
+10%
|
1 720
+17%
|
2 037
+18%
|
2 236
+10%
|
|
| EPS (Diluted) |
45.05
N/A
|
39.19
-13%
|
28.91
-26%
|
23.42
-19%
|
31.38
+34%
|
44.57
+42%
|
53.64
+20%
|
49.89
-7%
|
31.67
-37%
|
41.46
+31%
|
43.87
+6%
|
32.66
-26%
|
25.5
-22%
|
25.57
+0%
|
40.55
+59%
|
32.21
-21%
|
50.21
+56%
|
62.5
+24%
|
70.66
+13%
|
95.03
+34%
|
75.94
-20%
|
60.66
-20%
|
54.33
-10%
|
41.1
-24%
|
54.21
+32%
|
51.26
-5%
|
43.5
-15%
|
43.67
+0%
|
26.48
-39%
|
63.12
+138%
|
81
+28%
|
108.85
+34%
|
143.82
+32%
|
164.16
+14%
|
194.29
+18%
|
236.96
+22%
|
263.05
+11%
|
273.75
+4%
|
217.8
-20%
|
230.42
+6%
|
252.25
+9%
|
273.82
+9%
|
349
+27%
|
357.14
+2%
|
369.82
+4%
|
386.42
+4%
|
379.46
-2%
|
380.35
+0%
|
339.75
-11%
|
324.61
-4%
|
321.81
-1%
|
295.77
-8%
|
312.86
+6%
|
313.04
+0%
|
351.33
+12%
|
383.38
+9%
|
403.5
+5%
|
436.62
+8%
|
429.5
-2%
|
442.85
+3%
|
437.87
-1%
|
387.83
-11%
|
345.99
-11%
|
298.45
-14%
|
240.4
-19%
|
227.4
-5%
|
155.63
-32%
|
185.55
+19%
|
164.18
-12%
|
220.63
+34%
|
250.55
+14%
|
237.73
-5%
|
261.77
+10%
|
306.28
+17%
|
362.73
+18%
|
398.17
+10%
|
|