Cyberstep Inc
TSE:3810
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Cyberstep Inc
TSE:3810
|
JP |
|
T
|
Tianci International Inc
OTC:CIIT
|
MY |
|
T
|
TDM Bhd
KLSE:TDM
|
MY |
|
G
|
GHCL Textiles Ltd
NSE:GHCLTEXTIL
|
IN |
|
Flytech Technology Co Ltd
TWSE:6206
|
TW |
|
G
|
Gagasan Nadi Cergas Bhd
KLSE:NADIBHD
|
MY |
|
KKR & Co Inc
NYSE:KKR
|
US |
|
B
|
BZAM Ltd
CNSX:BZAM
|
CA |
|
CNA Financial Corp
NYSE:CNA
|
US |
|
L
|
Lagenda Properties Bhd
KLSE:LAGENDA
|
MY |
|
Inesa Intelligent Tech Inc
SSE:600602
|
CN |
|
Kunlun Energy Company Ltd
HKEX:135
|
HK |
|
I
|
Iyo Bank Ltd
TSE:8385
|
JP |
|
Lennox International Inc
NYSE:LII
|
US |
|
Flagstar Financial Inc
NYSE:FLG
|
US |
Income Statement
Earnings Waterfall
Cyberstep Inc
Income Statement
Cyberstep Inc
| Feb-2007 | Aug-2007 | Nov-2007 | Feb-2008 | Aug-2008 | Nov-2008 | Feb-2009 | Aug-2009 | Nov-2009 | Feb-2010 | Aug-2010 | Nov-2010 | Feb-2011 | May-2011 | Aug-2011 | Nov-2011 | Feb-2012 | May-2012 | Aug-2012 | Nov-2012 | Feb-2013 | May-2013 | Aug-2013 | Nov-2013 | Feb-2014 | May-2014 | Aug-2014 | Nov-2014 | Feb-2015 | May-2015 | Aug-2015 | Nov-2015 | Feb-2016 | May-2016 | Aug-2016 | Nov-2016 | Feb-2017 | May-2017 | Aug-2017 | Nov-2017 | Feb-2018 | May-2018 | Aug-2018 | Nov-2018 | Feb-2019 | May-2019 | Aug-2019 | Nov-2019 | Feb-2020 | May-2020 | Aug-2020 | Nov-2020 | Feb-2021 | May-2021 | Aug-2021 | Nov-2021 | Feb-2022 | May-2022 | Aug-2022 | Nov-2022 | Feb-2023 | May-2023 | Aug-2023 | Nov-2023 | Feb-2024 | May-2024 | Aug-2024 | Nov-2024 | Feb-2025 | May-2025 | Aug-2025 | Nov-2025 | Feb-2026 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
5
|
5
|
4
|
4
|
4
|
4
|
4
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
11
|
17
|
26
|
28
|
27
|
26
|
21
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
746
N/A
|
730
-2%
|
708
-3%
|
690
-3%
|
666
-3%
|
623
-6%
|
676
+8%
|
770
+14%
|
863
+12%
|
1 152
+34%
|
1 090
-5%
|
1 123
+3%
|
898
-20%
|
1 275
+42%
|
1 351
+6%
|
1 346
0%
|
1 419
+5%
|
1 359
-4%
|
1 382
+2%
|
1 387
+0%
|
1 323
-5%
|
1 364
+3%
|
1 388
+2%
|
1 387
0%
|
1 422
+3%
|
1 394
-2%
|
1 496
+7%
|
1 518
+2%
|
1 452
-4%
|
1 464
+1%
|
1 364
-7%
|
1 398
+2%
|
1 586
+13%
|
1 756
+11%
|
1 978
+13%
|
2 224
+12%
|
2 551
+15%
|
3 093
+21%
|
3 877
+25%
|
4 904
+27%
|
5 915
+21%
|
7 175
+21%
|
8 190
+14%
|
9 406
+15%
|
10 663
+13%
|
11 554
+8%
|
12 271
+6%
|
12 768
+4%
|
12 914
+1%
|
12 998
+1%
|
13 233
+2%
|
12 980
-2%
|
12 725
-2%
|
12 193
-4%
|
11 200
-8%
|
9 957
-11%
|
8 607
-14%
|
7 417
-14%
|
6 215
-16%
|
5 316
-14%
|
4 633
-13%
|
4 057
-12%
|
3 754
-7%
|
3 469
-8%
|
3 243
-7%
|
2 986
-8%
|
2 780
-7%
|
2 778
0%
|
2 670
-4%
|
2 504
-6%
|
2 362
-6%
|
2 173
-8%
|
3 082
+42%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(126)
|
(138)
|
(147)
|
(162)
|
(150)
|
(146)
|
(178)
|
(240)
|
(290)
|
(300)
|
(289)
|
(274)
|
(253)
|
(328)
|
(311)
|
(303)
|
(323)
|
(341)
|
(358)
|
(411)
|
(440)
|
(374)
|
(369)
|
(324)
|
(295)
|
(425)
|
(459)
|
(468)
|
(450)
|
(450)
|
(438)
|
(444)
|
(463)
|
(413)
|
(445)
|
(510)
|
(562)
|
(635)
|
(697)
|
(717)
|
(769)
|
(821)
|
(1 105)
|
(1 454)
|
(1 789)
|
(2 144)
|
(2 203)
|
(2 212)
|
(2 191)
|
(2 432)
|
(2 467)
|
(2 548)
|
(2 659)
|
(2 480)
|
(2 531)
|
(2 434)
|
(2 219)
|
(1 983)
|
(1 719)
|
(1 546)
|
(1 486)
|
(1 476)
|
(1 466)
|
(1 457)
|
(1 428)
|
(1 325)
|
(1 249)
|
(1 181)
|
(1 186)
|
(1 235)
|
(1 139)
|
(1 042)
|
(1 417)
|
|
| Gross Profit |
620
N/A
|
593
-4%
|
561
-5%
|
527
-6%
|
516
-2%
|
477
-8%
|
498
+4%
|
529
+6%
|
573
+8%
|
852
+49%
|
802
-6%
|
850
+6%
|
645
-24%
|
947
+47%
|
1 040
+10%
|
1 043
+0%
|
1 096
+5%
|
1 019
-7%
|
1 024
+0%
|
976
-5%
|
883
-10%
|
989
+12%
|
1 019
+3%
|
1 064
+4%
|
1 127
+6%
|
969
-14%
|
1 037
+7%
|
1 050
+1%
|
1 002
-5%
|
1 014
+1%
|
926
-9%
|
954
+3%
|
1 122
+18%
|
1 343
+20%
|
1 533
+14%
|
1 714
+12%
|
1 988
+16%
|
2 458
+24%
|
3 179
+29%
|
4 187
+32%
|
5 146
+23%
|
6 354
+23%
|
7 084
+11%
|
7 952
+12%
|
8 874
+12%
|
9 410
+6%
|
10 068
+7%
|
10 556
+5%
|
10 723
+2%
|
10 566
-1%
|
10 766
+2%
|
10 432
-3%
|
10 066
-4%
|
9 714
-4%
|
8 669
-11%
|
7 523
-13%
|
6 388
-15%
|
5 434
-15%
|
4 496
-17%
|
3 770
-16%
|
3 148
-17%
|
2 581
-18%
|
2 289
-11%
|
2 012
-12%
|
1 815
-10%
|
1 661
-8%
|
1 531
-8%
|
1 597
+4%
|
1 484
-7%
|
1 269
-14%
|
1 223
-4%
|
1 131
-8%
|
1 665
+47%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(326)
|
(370)
|
(419)
|
(459)
|
(669)
|
(896)
|
(945)
|
(832)
|
(634)
|
(610)
|
(588)
|
(572)
|
(585)
|
(774)
|
(782)
|
(834)
|
(936)
|
(963)
|
(918)
|
(922)
|
(834)
|
(891)
|
(907)
|
(910)
|
(943)
|
(937)
|
(1 106)
|
(1 160)
|
(1 132)
|
(1 306)
|
(1 236)
|
(1 372)
|
(1 653)
|
(1 632)
|
(1 790)
|
(1 789)
|
(1 779)
|
(2 085)
|
(2 786)
|
(3 547)
|
(4 518)
|
(5 731)
|
(6 539)
|
(7 686)
|
(8 737)
|
(9 229)
|
(9 697)
|
(9 947)
|
(9 937)
|
(9 927)
|
(10 132)
|
(10 146)
|
(10 388)
|
(10 526)
|
(9 929)
|
(9 197)
|
(8 118)
|
(6 787)
|
(5 781)
|
(4 836)
|
(4 075)
|
(3 739)
|
(3 531)
|
(3 514)
|
(3 341)
|
(3 116)
|
(3 200)
|
(3 268)
|
(3 189)
|
(3 056)
|
(2 781)
|
(2 566)
|
(3 923)
|
|
| Selling, General & Administrative |
(326)
|
(369)
|
(419)
|
(459)
|
(564)
|
(674)
|
(701)
|
(693)
|
(612)
|
(610)
|
(588)
|
(539)
|
(491)
|
(598)
|
(605)
|
(692)
|
(854)
|
(732)
|
(963)
|
(922)
|
(834)
|
(760)
|
(907)
|
(910)
|
(943)
|
(870)
|
(1 106)
|
(1 159)
|
(1 132)
|
(1 235)
|
(1 227)
|
(1 371)
|
(1 653)
|
(1 424)
|
(1 790)
|
(1 789)
|
(1 779)
|
(1 977)
|
(2 786)
|
(3 547)
|
(4 518)
|
(5 551)
|
(6 539)
|
(7 686)
|
(8 736)
|
(9 116)
|
(9 697)
|
(9 947)
|
(9 937)
|
(9 791)
|
(10 132)
|
(10 146)
|
(10 388)
|
(10 320)
|
(9 929)
|
(9 197)
|
(8 118)
|
(6 654)
|
(5 781)
|
(4 836)
|
(4 076)
|
(3 575)
|
(3 531)
|
(3 514)
|
(3 340)
|
(3 011)
|
(3 167)
|
(3 268)
|
(3 189)
|
(2 944)
|
(2 782)
|
(2 568)
|
(3 926)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(105)
|
(222)
|
(244)
|
0
|
0
|
0
|
0
|
(35)
|
(95)
|
(176)
|
0
|
0
|
0
|
(231)
|
0
|
0
|
0
|
(131)
|
0
|
0
|
0
|
(67)
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(108)
|
0
|
0
|
0
|
(180)
|
0
|
0
|
0
|
(112)
|
0
|
0
|
0
|
(136)
|
0
|
0
|
0
|
(205)
|
0
|
0
|
0
|
(133)
|
0
|
0
|
0
|
(164)
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(139)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
(176)
|
(142)
|
(82)
|
0
|
45
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
(208)
|
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
|
0
|
1
|
(33)
|
1
|
0
|
1
|
0
|
2
|
3
|
|
| Operating Income |
294
N/A
|
223
-24%
|
142
-36%
|
68
-52%
|
(152)
N/A
|
(419)
-176%
|
(447)
-7%
|
(303)
+32%
|
(61)
+80%
|
242
N/A
|
214
-12%
|
278
+30%
|
60
-79%
|
173
+191%
|
258
+49%
|
209
-19%
|
161
-23%
|
55
-66%
|
105
+92%
|
54
-49%
|
49
-9%
|
99
+103%
|
112
+13%
|
154
+38%
|
184
+20%
|
32
-83%
|
(69)
N/A
|
(110)
-60%
|
(130)
-18%
|
(292)
-125%
|
(310)
-6%
|
(417)
-34%
|
(531)
-27%
|
(289)
+45%
|
(257)
+11%
|
(75)
+71%
|
209
N/A
|
372
+78%
|
393
+6%
|
640
+63%
|
628
-2%
|
623
-1%
|
545
-12%
|
266
-51%
|
138
-48%
|
181
+32%
|
370
+104%
|
609
+65%
|
786
+29%
|
639
-19%
|
634
-1%
|
286
-55%
|
(322)
N/A
|
(812)
-152%
|
(1 260)
-55%
|
(1 674)
-33%
|
(1 730)
-3%
|
(1 354)
+22%
|
(1 285)
+5%
|
(1 066)
+17%
|
(928)
+13%
|
(1 158)
-25%
|
(1 243)
-7%
|
(1 502)
-21%
|
(1 526)
-2%
|
(1 455)
+5%
|
(1 669)
-15%
|
(1 671)
0%
|
(1 705)
-2%
|
(1 787)
-5%
|
(1 558)
+13%
|
(1 435)
+8%
|
(2 258)
-57%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
3
|
(7)
|
(14)
|
(24)
|
(14)
|
(18)
|
(9)
|
(15)
|
(8)
|
(7)
|
(9)
|
(5)
|
(10)
|
(10)
|
(12)
|
(14)
|
(9)
|
(9)
|
(6)
|
2
|
2
|
5
|
3
|
7
|
10
|
20
|
27
|
36
|
28
|
15
|
7
|
(25)
|
(51)
|
(59)
|
(82)
|
(61)
|
(27)
|
(8)
|
16
|
11
|
26
|
(22)
|
(15)
|
(22)
|
(67)
|
(28)
|
(65)
|
(34)
|
(3)
|
0
|
24
|
(15)
|
(33)
|
(56)
|
(48)
|
(33)
|
(31)
|
(92)
|
(66)
|
(54)
|
(54)
|
(27)
|
(24)
|
(29)
|
(27)
|
(5)
|
(68)
|
(79)
|
(74)
|
(51)
|
18
|
9
|
125
|
|
| Non-Reccuring Items |
(7)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
2
|
2
|
2
|
0
|
2
|
3
|
1
|
56
|
46
|
45
|
0
|
(11)
|
(0)
|
0
|
(3)
|
(3)
|
(3)
|
(4)
|
(1)
|
0
|
(1)
|
(9)
|
0
|
11
|
11
|
(421)
|
(436)
|
(457)
|
(458)
|
(35)
|
(19)
|
(17)
|
(17)
|
(52)
|
(53)
|
(54)
|
(326)
|
(273)
|
(266)
|
(265)
|
26
|
26
|
21
|
39
|
56
|
(222)
|
(233)
|
(449)
|
(700)
|
(559)
|
(548)
|
(328)
|
(181)
|
(87)
|
(90)
|
(146)
|
(77)
|
(36)
|
0
|
0
|
(26)
|
(263)
|
(216)
|
(228)
|
(183)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(1)
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
2
|
5
|
5
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
1
|
(82)
|
2
|
0
|
16
|
114
|
|
| Total Other Income |
(15)
|
(1)
|
1
|
(1)
|
(2)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
(122)
|
(148)
|
(149)
|
(148)
|
(53)
|
(55)
|
(54)
|
(19)
|
1
|
20
|
7
|
(34)
|
(36)
|
(41)
|
(58)
|
(62)
|
(69)
|
(83)
|
(68)
|
(64)
|
(50)
|
(35)
|
(26)
|
(29)
|
(55)
|
(55)
|
(56)
|
(70)
|
(43)
|
(46)
|
(46)
|
(48)
|
(69)
|
(58)
|
(74)
|
(83)
|
(60)
|
(58)
|
(64)
|
(86)
|
(78)
|
(137)
|
(135)
|
(243)
|
|
| Pre-Tax Income |
274
N/A
|
215
-22%
|
129
-40%
|
43
-67%
|
(168)
N/A
|
(439)
-162%
|
(457)
-4%
|
(319)
+30%
|
(70)
+78%
|
235
N/A
|
206
-12%
|
272
+32%
|
51
-81%
|
164
+220%
|
245
+50%
|
249
+2%
|
196
-22%
|
90
-54%
|
99
+9%
|
44
-55%
|
49
+11%
|
102
+108%
|
110
+7%
|
155
+42%
|
189
+22%
|
47
-75%
|
(44)
N/A
|
(73)
-67%
|
(102)
-39%
|
(407)
-300%
|
(452)
-11%
|
(580)
-28%
|
(719)
-24%
|
(823)
-14%
|
(829)
-1%
|
(647)
+22%
|
(294)
+55%
|
330
N/A
|
410
+24%
|
642
+56%
|
603
-6%
|
512
-15%
|
436
-15%
|
133
-69%
|
(317)
N/A
|
(188)
+41%
|
(44)
+77%
|
242
N/A
|
749
+209%
|
620
-17%
|
643
+4%
|
284
-56%
|
(328)
N/A
|
(1 145)
-249%
|
(1 597)
-39%
|
(2 211)
-39%
|
(2 530)
-14%
|
(2 046)
+19%
|
(1 939)
+5%
|
(1 490)
+23%
|
(1 206)
+19%
|
(1 338)
-11%
|
(1 415)
-6%
|
(1 751)
-24%
|
(1 713)
+2%
|
(1 556)
+9%
|
(1 795)
-15%
|
(1 813)
-1%
|
(1 973)
-9%
|
(2 177)
-10%
|
(1 891)
+13%
|
(1 773)
+6%
|
(2 445)
-38%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(103)
|
(80)
|
(36)
|
(15)
|
(38)
|
(73)
|
(78)
|
(59)
|
(52)
|
(54)
|
(49)
|
(50)
|
(45)
|
(71)
|
(71)
|
(63)
|
(72)
|
(53)
|
(54)
|
(56)
|
(48)
|
(61)
|
(59)
|
(60)
|
(57)
|
(53)
|
(53)
|
(45)
|
(37)
|
(32)
|
(27)
|
(29)
|
(28)
|
(5)
|
(3)
|
1
|
(10)
|
(45)
|
(39)
|
(95)
|
(118)
|
(63)
|
(71)
|
(38)
|
(17)
|
(115)
|
(108)
|
(121)
|
(153)
|
(94)
|
(109)
|
(77)
|
(11)
|
(11)
|
5
|
(16)
|
(46)
|
(52)
|
(80)
|
(63)
|
(35)
|
(50)
|
(25)
|
(24)
|
(45)
|
(35)
|
(30)
|
(25)
|
(19)
|
(16)
|
(18)
|
(18)
|
(22)
|
|
| Income from Continuing Operations |
171
|
136
|
93
|
28
|
(205)
|
(513)
|
(535)
|
(378)
|
(122)
|
180
|
157
|
222
|
6
|
93
|
174
|
186
|
124
|
37
|
44
|
(13)
|
1
|
41
|
51
|
96
|
132
|
(6)
|
(96)
|
(118)
|
(139)
|
(439)
|
(479)
|
(608)
|
(746)
|
(828)
|
(833)
|
(646)
|
(305)
|
285
|
371
|
547
|
485
|
449
|
365
|
96
|
(334)
|
(304)
|
(152)
|
122
|
597
|
527
|
534
|
207
|
(338)
|
(1 156)
|
(1 592)
|
(2 227)
|
(2 576)
|
(2 098)
|
(2 019)
|
(1 553)
|
(1 241)
|
(1 388)
|
(1 440)
|
(1 775)
|
(1 758)
|
(1 591)
|
(1 825)
|
(1 838)
|
(1 992)
|
(2 193)
|
(1 909)
|
(1 791)
|
(2 467)
|
|
| Income to Minority Interest |
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
|
9
|
14
|
111
|
134
|
133
|
311
|
426
|
488
|
499
|
0
|
0
|
0
|
|
| Net Income (Common) |
171
N/A
|
136
-21%
|
93
-31%
|
28
-70%
|
(205)
N/A
|
(513)
-150%
|
(535)
-4%
|
(378)
+29%
|
(122)
+68%
|
180
N/A
|
157
-13%
|
222
+41%
|
6
-97%
|
93
+1 353%
|
174
+87%
|
186
+7%
|
124
-34%
|
37
-70%
|
44
+20%
|
(13)
N/A
|
1
N/A
|
41
+3 627%
|
51
+24%
|
96
+88%
|
132
+38%
|
(6)
N/A
|
(96)
-1 500%
|
(118)
-23%
|
(139)
-18%
|
(439)
-216%
|
(479)
-9%
|
(608)
-27%
|
(746)
-23%
|
(828)
-11%
|
(833)
-1%
|
(646)
+22%
|
(305)
+53%
|
285
N/A
|
371
+30%
|
547
+47%
|
485
-11%
|
449
-7%
|
365
-19%
|
96
-74%
|
(334)
N/A
|
(304)
+9%
|
(152)
+50%
|
122
N/A
|
597
+390%
|
527
-12%
|
534
+1%
|
207
-61%
|
(338)
N/A
|
(1 156)
-242%
|
(1 592)
-38%
|
(2 227)
-40%
|
(2 576)
-16%
|
(2 098)
+19%
|
(2 019)
+4%
|
(1 554)
+23%
|
(1 242)
+20%
|
(1 380)
-11%
|
(1 427)
-3%
|
(1 665)
-17%
|
(1 623)
+3%
|
(1 458)
+10%
|
(1 514)
-4%
|
(1 411)
+7%
|
(1 505)
-7%
|
(1 695)
-13%
|
(1 594)
+6%
|
(1 688)
-6%
|
(2 450)
-45%
|
|
| EPS (Diluted) |
63.37
N/A
|
50.18
-21%
|
34.55
-31%
|
10.76
-69%
|
-85.58
N/A
|
-213.7
-150%
|
-232.65
-9%
|
-164.3
+29%
|
-50.7
+69%
|
72.16
N/A
|
68.17
-6%
|
92.37
+35%
|
2.66
-97%
|
46.5
+1 648%
|
72.54
+56%
|
77.45
+7%
|
51.5
-34%
|
18.5
-64%
|
18.45
0%
|
-5.2
N/A
|
0.44
N/A
|
13.66
+3 005%
|
16.93
+24%
|
30.87
+82%
|
38.7
+25%
|
-2
N/A
|
-35.55
-1 677%
|
-43.55
-23%
|
-92.8
-113%
|
-163.79
-76%
|
-106.35
+35%
|
-126.75
-19%
|
-155.41
-23%
|
-175.79
-13%
|
-173.43
+1%
|
-134.62
+22%
|
-44.77
+67%
|
53.3
N/A
|
68.74
+29%
|
73.85
+7%
|
72.4
-2%
|
62.45
-14%
|
57.01
-9%
|
14.31
-75%
|
-49.5
N/A
|
-45.54
+8%
|
-20.41
+55%
|
15.43
N/A
|
75.37
+388%
|
67.25
-11%
|
67.75
+1%
|
26.36
-61%
|
-43.01
N/A
|
-147
-242%
|
-202.37
-38%
|
-282.35
-40%
|
-319.06
-13%
|
-258.98
+19%
|
-189.72
+27%
|
-143.82
+24%
|
-114.98
+20%
|
-126.96
-10%
|
-122.13
+4%
|
-142.51
-17%
|
-138.65
+3%
|
-122.29
+12%
|
-113.31
+7%
|
-101.14
+11%
|
-92.11
+9%
|
-110.71
-20%
|
-77.26
+30%
|
-64.18
+17%
|
-65.92
-3%
|
|