AJIS Co Ltd
TSE:4659
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
AJIS Co Ltd
TSE:4659
|
JP |
|
Medivolve Inc
OTC:MEDVF
|
CA |
|
Tasty PLC
LSE:TAST
|
UK |
|
A
|
Asdion Bhd
KLSE:ASDION
|
MY |
|
Kirby Corp
NYSE:KEX
|
US |
|
Guardforce AI Co Ltd
NASDAQ:GFAI
|
TH |
|
Towa Corp
TSE:6315
|
JP |
|
N
|
Nexgen Energy Ltd
NYSE:NXE
|
CA |
|
C
|
Champ Resto Indonesia Tbk PT
IDX:ENAK
|
ID |
Income Statement
Earnings Waterfall
AJIS Co Ltd
Income Statement
AJIS Co Ltd
| Dec-2005 | Jun-2006 | Sep-2006 | Dec-2006 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
3
|
3
|
3
|
4
|
5
|
5
|
5
|
6
|
6
|
6
|
6
|
5
|
4
|
3
|
2
|
2
|
2
|
1
|
2
|
2
|
2
|
2
|
0
|
0
|
1
|
1
|
1
|
2
|
1
|
2
|
0
|
2
|
1
|
2
|
2
|
1
|
1
|
0
|
1
|
1
|
1
|
1
|
1
|
2
|
1
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
3
|
4
|
4
|
4
|
5
|
0
|
0
|
0
|
|
| Revenue |
9 036
N/A
|
9 359
+4%
|
9 962
+6%
|
10 272
+3%
|
10 733
+4%
|
11 464
+7%
|
11 856
+3%
|
12 095
+2%
|
12 408
+3%
|
12 710
+2%
|
12 648
0%
|
12 477
-1%
|
12 295
-1%
|
12 150
-1%
|
12 004
-1%
|
11 801
-2%
|
17 526
+49%
|
17 795
+2%
|
17 884
+1%
|
18 040
+1%
|
18 507
+3%
|
18 307
-1%
|
18 503
+1%
|
18 614
+1%
|
18 862
+1%
|
19 239
+2%
|
19 589
+2%
|
20 092
+3%
|
20 520
+2%
|
20 751
+1%
|
21 026
+1%
|
21 474
+2%
|
21 830
+2%
|
22 451
+3%
|
22 855
+2%
|
23 383
+2%
|
23 835
+2%
|
24 592
+3%
|
25 067
+2%
|
25 649
+2%
|
25 830
+1%
|
26 042
+1%
|
26 172
+0%
|
26 729
+2%
|
26 870
+1%
|
27 070
+1%
|
27 246
+1%
|
27 379
+0%
|
27 670
+1%
|
27 872
+1%
|
27 745
0%
|
28 251
+2%
|
28 402
+1%
|
28 247
-1%
|
28 179
0%
|
28 196
+0%
|
27 966
-1%
|
27 976
+0%
|
27 503
-2%
|
26 665
-3%
|
26 178
-2%
|
25 892
-1%
|
25 776
0%
|
25 966
+1%
|
26 063
+0%
|
26 594
+2%
|
26 795
+1%
|
28 419
+6%
|
29 995
+6%
|
31 360
+5%
|
32 993
+5%
|
33 543
+2%
|
33 961
+1%
|
34 554
+2%
|
35 153
+2%
|
36 314
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7 135)
|
(7 262)
|
(7 601)
|
(7 742)
|
(8 095)
|
(8 597)
|
(8 999)
|
(9 224)
|
(9 499)
|
(9 655)
|
(9 589)
|
(9 447)
|
(9 390)
|
(9 361)
|
(9 209)
|
(9 091)
|
(13 132)
|
(13 307)
|
(13 397)
|
(13 568)
|
(13 948)
|
(13 960)
|
(14 268)
|
(14 436)
|
(14 626)
|
(14 874)
|
(15 068)
|
(15 369)
|
(15 681)
|
(15 841)
|
(15 930)
|
(16 196)
|
(16 341)
|
(16 568)
|
(16 694)
|
(16 937)
|
(16 966)
|
(17 335)
|
(17 630)
|
(18 006)
|
(18 957)
|
(19 350)
|
(19 544)
|
(20 038)
|
(19 395)
|
(19 415)
|
(19 268)
|
(19 211)
|
(19 268)
|
(19 384)
|
(19 343)
|
(19 637)
|
(19 615)
|
(19 480)
|
(19 262)
|
(18 952)
|
(18 767)
|
(18 626)
|
(18 320)
|
(17 976)
|
(17 658)
|
(17 662)
|
(17 935)
|
(18 293)
|
(18 687)
|
(19 279)
|
(19 598)
|
(21 062)
|
(22 325)
|
(23 338)
|
(24 581)
|
(24 929)
|
(25 248)
|
(25 696)
|
(26 236)
|
(27 168)
|
|
| Gross Profit |
1 901
N/A
|
2 097
+10%
|
2 361
+13%
|
2 531
+7%
|
2 638
+4%
|
2 867
+9%
|
2 857
0%
|
2 871
+0%
|
2 908
+1%
|
3 055
+5%
|
3 059
+0%
|
3 031
-1%
|
2 906
-4%
|
2 789
-4%
|
2 794
+0%
|
2 710
-3%
|
4 395
+62%
|
4 488
+2%
|
4 488
0%
|
4 473
0%
|
4 558
+2%
|
4 348
-5%
|
4 235
-3%
|
4 178
-1%
|
4 235
+1%
|
4 365
+3%
|
4 521
+4%
|
4 723
+4%
|
4 840
+2%
|
4 910
+1%
|
5 096
+4%
|
5 279
+4%
|
5 489
+4%
|
5 883
+7%
|
6 161
+5%
|
6 446
+5%
|
6 869
+7%
|
7 256
+6%
|
7 437
+2%
|
7 643
+3%
|
6 873
-10%
|
6 692
-3%
|
6 629
-1%
|
6 691
+1%
|
7 475
+12%
|
7 655
+2%
|
7 978
+4%
|
8 168
+2%
|
8 402
+3%
|
8 488
+1%
|
8 402
-1%
|
8 614
+3%
|
8 788
+2%
|
8 767
0%
|
8 917
+2%
|
9 244
+4%
|
9 199
0%
|
9 350
+2%
|
9 182
-2%
|
8 689
-5%
|
8 520
-2%
|
8 230
-3%
|
7 841
-5%
|
7 673
-2%
|
7 376
-4%
|
7 316
-1%
|
7 197
-2%
|
7 357
+2%
|
7 670
+4%
|
8 022
+5%
|
8 412
+5%
|
8 614
+2%
|
8 712
+1%
|
8 858
+2%
|
8 917
+1%
|
9 146
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 321)
|
(1 392)
|
(1 553)
|
(1 725)
|
(1 800)
|
(1 846)
|
(1 884)
|
(1 927)
|
(1 963)
|
(2 003)
|
(2 033)
|
(2 029)
|
(2 029)
|
(2 035)
|
(2 064)
|
(2 109)
|
(2 756)
|
(2 813)
|
(2 943)
|
(2 998)
|
(3 149)
|
(3 227)
|
(3 244)
|
(3 285)
|
(3 297)
|
(3 330)
|
(3 383)
|
(3 500)
|
(3 608)
|
(3 651)
|
(3 689)
|
(3 716)
|
(3 774)
|
(3 893)
|
(3 986)
|
(4 031)
|
(4 222)
|
(4 371)
|
(4 469)
|
(4 630)
|
(3 814)
|
(3 724)
|
(3 579)
|
(3 487)
|
(4 217)
|
(4 351)
|
(4 435)
|
(4 485)
|
(4 623)
|
(4 632)
|
(4 671)
|
(4 621)
|
(4 510)
|
(4 431)
|
(4 296)
|
(4 253)
|
(4 478)
|
(4 575)
|
(4 709)
|
(4 802)
|
(4 584)
|
(4 543)
|
(4 499)
|
(4 532)
|
(4 571)
|
(4 650)
|
(4 726)
|
(4 945)
|
(5 148)
|
(5 318)
|
(5 491)
|
(5 500)
|
(5 680)
|
(5 734)
|
(5 843)
|
(6 056)
|
|
| Selling, General & Administrative |
(1 321)
|
(1 392)
|
(1 553)
|
(1 725)
|
(1 800)
|
(1 846)
|
(1 884)
|
(1 927)
|
(1 963)
|
(2 003)
|
(2 033)
|
(2 029)
|
(2 029)
|
(2 035)
|
(2 063)
|
(2 109)
|
(2 756)
|
(2 813)
|
(2 943)
|
(2 998)
|
(3 149)
|
(3 227)
|
(3 244)
|
(3 285)
|
(3 297)
|
(3 330)
|
(3 383)
|
(3 500)
|
(3 608)
|
(3 651)
|
(3 689)
|
(3 716)
|
(3 774)
|
(3 893)
|
(3 986)
|
(4 031)
|
(4 222)
|
(4 310)
|
(4 469)
|
(4 630)
|
(3 814)
|
(3 715)
|
(3 579)
|
(3 487)
|
(4 091)
|
(4 333)
|
(4 435)
|
(4 485)
|
(4 532)
|
(4 632)
|
(4 671)
|
(4 621)
|
(4 488)
|
(4 431)
|
(4 296)
|
(4 253)
|
(4 478)
|
(4 575)
|
(4 709)
|
(4 802)
|
(4 573)
|
(4 543)
|
(4 499)
|
(4 532)
|
(4 571)
|
(4 650)
|
(4 726)
|
(4 945)
|
(5 148)
|
(5 318)
|
(5 491)
|
(5 500)
|
(5 680)
|
(5 734)
|
(5 843)
|
(6 056)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(126)
|
0
|
0
|
0
|
(91)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(61)
|
0
|
0
|
(0)
|
(8)
|
0
|
0
|
(0)
|
(17)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
0
|
(0)
|
|
| Operating Income |
580
N/A
|
705
+22%
|
808
+15%
|
806
0%
|
838
+4%
|
1 022
+22%
|
974
-5%
|
944
-3%
|
946
+0%
|
1 052
+11%
|
1 026
-2%
|
1 001
-2%
|
876
-12%
|
754
-14%
|
731
-3%
|
601
-18%
|
1 638
+173%
|
1 675
+2%
|
1 545
-8%
|
1 475
-5%
|
1 410
-4%
|
1 121
-21%
|
991
-12%
|
893
-10%
|
938
+5%
|
1 034
+10%
|
1 138
+10%
|
1 223
+7%
|
1 231
+1%
|
1 260
+2%
|
1 406
+12%
|
1 562
+11%
|
1 715
+10%
|
1 990
+16%
|
2 175
+9%
|
2 415
+11%
|
2 648
+10%
|
2 885
+9%
|
2 968
+3%
|
3 013
+2%
|
3 059
+2%
|
2 968
-3%
|
3 050
+3%
|
3 204
+5%
|
3 258
+2%
|
3 304
+1%
|
3 542
+7%
|
3 683
+4%
|
3 779
+3%
|
3 857
+2%
|
3 731
-3%
|
3 993
+7%
|
4 278
+7%
|
4 335
+1%
|
4 620
+7%
|
4 991
+8%
|
4 721
-5%
|
4 775
+1%
|
4 473
-6%
|
3 887
-13%
|
3 936
+1%
|
3 687
-6%
|
3 342
-9%
|
3 142
-6%
|
2 804
-11%
|
2 666
-5%
|
2 471
-7%
|
2 412
-2%
|
2 522
+5%
|
2 704
+7%
|
2 921
+8%
|
3 114
+7%
|
3 032
-3%
|
3 125
+3%
|
3 074
-2%
|
3 090
+1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
9
|
9
|
9
|
8
|
8
|
8
|
7
|
7
|
6
|
6
|
5
|
5
|
5
|
3
|
5
|
5
|
4
|
4
|
4
|
(1)
|
(4)
|
(1)
|
(2)
|
5
|
20
|
55
|
56
|
57
|
59
|
9
|
(15)
|
(17)
|
2
|
(0)
|
29
|
35
|
19
|
29
|
26
|
25
|
22
|
22
|
22
|
21
|
26
|
25
|
30
|
36
|
38
|
50
|
53
|
51
|
56
|
52
|
58
|
63
|
51
|
48
|
49
|
55
|
60
|
69
|
72
|
54
|
67
|
58
|
60
|
72
|
|
| Non-Reccuring Items |
13
|
73
|
64
|
51
|
(9)
|
(1)
|
(2)
|
(2)
|
(2)
|
(51)
|
(103)
|
(107)
|
(19)
|
30
|
(78)
|
(154)
|
(226)
|
(248)
|
(186)
|
(152)
|
(267)
|
(245)
|
(253)
|
(255)
|
(63)
|
(63)
|
(5)
|
1
|
(63)
|
(63)
|
(62)
|
(65)
|
(217)
|
(216)
|
(268)
|
(265)
|
(61)
|
0
|
(11)
|
(11)
|
(8)
|
0
|
(11)
|
(11)
|
(17)
|
0
|
(14)
|
(14)
|
(2)
|
23
|
25
|
25
|
25
|
(1)
|
(1)
|
(1)
|
(23)
|
(23)
|
(23)
|
(23)
|
(500)
|
(502)
|
(502)
|
(502)
|
(74)
|
(73)
|
(73)
|
(73)
|
(8)
|
(11)
|
(11)
|
(11)
|
(16)
|
(14)
|
(91)
|
(115)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(1)
|
(3)
|
(5)
|
(5)
|
(2)
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
0
|
6
|
7
|
6
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
6
|
0
|
15
|
15
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
4
|
4
|
6
|
6
|
617
|
|
| Total Other Income |
7
|
14
|
2
|
18
|
20
|
20
|
20
|
7
|
6
|
7
|
14
|
15
|
13
|
19
|
24
|
29
|
38
|
44
|
42
|
41
|
27
|
26
|
29
|
47
|
43
|
49
|
39
|
19
|
18
|
19
|
24
|
32
|
28
|
40
|
23
|
18
|
23
|
17
|
37
|
28
|
24
|
21
|
15
|
22
|
34
|
35
|
34
|
37
|
34
|
33
|
39
|
43
|
35
|
44
|
72
|
99
|
96
|
101
|
79
|
51
|
45
|
55
|
47
|
56
|
57
|
61
|
52
|
40
|
38
|
39
|
35
|
39
|
34
|
36
|
39
|
31
|
|
| Pre-Tax Income |
600
N/A
|
792
+32%
|
874
+10%
|
876
+0%
|
849
-3%
|
1 040
+23%
|
991
-5%
|
955
-4%
|
958
+0%
|
1 017
+6%
|
946
-7%
|
917
-3%
|
877
-4%
|
812
-8%
|
685
-16%
|
483
-29%
|
1 467
+204%
|
1 477
+1%
|
1 406
-5%
|
1 368
-3%
|
1 177
-14%
|
905
-23%
|
772
-15%
|
690
-11%
|
922
+34%
|
1 021
+11%
|
1 170
+15%
|
1 236
+6%
|
1 181
-4%
|
1 213
+3%
|
1 367
+13%
|
1 535
+12%
|
1 546
+1%
|
1 875
+21%
|
1 992
+6%
|
2 231
+12%
|
2 669
+20%
|
2 918
+9%
|
2 986
+2%
|
3 020
+1%
|
3 081
+2%
|
2 990
-3%
|
3 083
+3%
|
3 250
+5%
|
3 294
+1%
|
3 368
+2%
|
3 589
+7%
|
3 731
+4%
|
3 832
+3%
|
3 935
+3%
|
3 816
-3%
|
4 083
+7%
|
4 368
+7%
|
4 404
+1%
|
4 721
+7%
|
5 125
+9%
|
4 840
-6%
|
4 903
+1%
|
4 582
-7%
|
3 965
-13%
|
3 543
-11%
|
3 292
-7%
|
2 960
-10%
|
2 774
-6%
|
2 848
+3%
|
2 703
-5%
|
2 499
-8%
|
2 434
-3%
|
2 613
+7%
|
2 802
+7%
|
3 017
+8%
|
3 200
+6%
|
3 122
-2%
|
3 211
+3%
|
3 087
-4%
|
3 695
+20%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(250)
|
(310)
|
(376)
|
(379)
|
(354)
|
(424)
|
(407)
|
(402)
|
(421)
|
(436)
|
(402)
|
(399)
|
(385)
|
(354)
|
(301)
|
(212)
|
(632)
|
(636)
|
(601)
|
(622)
|
(566)
|
(495)
|
(433)
|
(389)
|
(489)
|
(529)
|
(568)
|
(616)
|
(582)
|
(589)
|
(640)
|
(681)
|
(609)
|
(717)
|
(701)
|
(793)
|
(882)
|
(950)
|
(932)
|
(919)
|
(922)
|
(923)
|
(960)
|
(1 032)
|
(1 006)
|
(1 016)
|
(1 087)
|
(1 116)
|
(1 152)
|
(1 190)
|
(1 146)
|
(1 254)
|
(1 307)
|
(1 326)
|
(1 453)
|
(1 570)
|
(1 550)
|
(1 587)
|
(1 491)
|
(1 327)
|
(1 197)
|
(1 123)
|
(1 013)
|
(924)
|
(947)
|
(873)
|
(794)
|
(802)
|
(702)
|
(765)
|
(963)
|
(1 005)
|
(1 011)
|
(1 061)
|
(922)
|
(1 134)
|
|
| Income from Continuing Operations |
350
|
483
|
499
|
497
|
495
|
616
|
584
|
553
|
537
|
581
|
545
|
518
|
492
|
457
|
383
|
272
|
835
|
842
|
806
|
747
|
612
|
410
|
339
|
302
|
433
|
493
|
602
|
620
|
599
|
624
|
727
|
854
|
937
|
1 158
|
1 291
|
1 438
|
1 787
|
1 968
|
2 055
|
2 101
|
2 159
|
2 067
|
2 123
|
2 218
|
2 288
|
2 353
|
2 501
|
2 614
|
2 680
|
2 744
|
2 670
|
2 829
|
3 062
|
3 078
|
3 268
|
3 554
|
3 290
|
3 315
|
3 090
|
2 638
|
2 345
|
2 169
|
1 947
|
1 850
|
1 901
|
1 830
|
1 704
|
1 632
|
1 911
|
2 037
|
2 054
|
2 194
|
2 110
|
2 149
|
2 164
|
2 561
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(3)
|
(3)
|
(2)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(2)
|
(3)
|
(6)
|
(7)
|
(6)
|
(6)
|
(4)
|
(4)
|
(5)
|
(9)
|
(13)
|
(15)
|
(21)
|
(26)
|
(30)
|
(32)
|
(34)
|
(34)
|
(40)
|
(44)
|
(50)
|
(46)
|
(49)
|
(53)
|
(45)
|
(42)
|
(31)
|
(34)
|
(50)
|
(59)
|
(80)
|
(97)
|
(102)
|
(135)
|
(132)
|
(115)
|
(95)
|
(47)
|
(34)
|
(34)
|
(30)
|
(29)
|
(20)
|
(4)
|
(0)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
|
| Net Income (Common) |
348
N/A
|
480
+38%
|
496
+3%
|
497
+0%
|
495
0%
|
616
+25%
|
583
-5%
|
552
-5%
|
536
-3%
|
578
+8%
|
541
-6%
|
515
-5%
|
491
-5%
|
457
-7%
|
383
-16%
|
272
-29%
|
835
+208%
|
842
+1%
|
806
-4%
|
747
-7%
|
611
-18%
|
410
-33%
|
339
-17%
|
300
-11%
|
431
+44%
|
489
+14%
|
597
+22%
|
613
+3%
|
593
-3%
|
618
+4%
|
722
+17%
|
850
+18%
|
933
+10%
|
1 149
+23%
|
1 278
+11%
|
1 423
+11%
|
1 766
+24%
|
1 942
+10%
|
2 026
+4%
|
2 069
+2%
|
2 125
+3%
|
2 033
-4%
|
2 083
+2%
|
2 174
+4%
|
2 238
+3%
|
2 306
+3%
|
2 452
+6%
|
2 562
+4%
|
2 635
+3%
|
2 702
+3%
|
2 639
-2%
|
2 795
+6%
|
3 011
+8%
|
3 018
+0%
|
3 188
+6%
|
3 458
+8%
|
3 188
-8%
|
3 180
0%
|
2 959
-7%
|
2 523
-15%
|
2 250
-11%
|
2 122
-6%
|
1 913
-10%
|
1 817
-5%
|
1 871
+3%
|
1 801
-4%
|
1 684
-6%
|
1 628
-3%
|
1 910
+17%
|
2 032
+6%
|
2 049
+1%
|
2 189
+7%
|
2 105
-4%
|
2 144
+2%
|
2 160
+1%
|
2 557
+18%
|
|
| EPS (Diluted) |
32.83
N/A
|
46.64
+42%
|
47.73
+2%
|
48.23
+1%
|
48.5
+1%
|
59.25
+22%
|
57.19
-3%
|
54.15
-5%
|
53.01
-2%
|
59.02
+11%
|
55.24
-6%
|
52.06
-6%
|
50.14
-4%
|
47.15
-6%
|
39.51
-16%
|
27.98
-29%
|
83.5
+198%
|
86.76
+4%
|
83.09
-4%
|
77
-7%
|
61.1
-21%
|
42.27
-31%
|
34.89
-17%
|
30.9
-11%
|
43.1
+39%
|
50.43
+17%
|
61.51
+22%
|
63.18
+3%
|
59.3
-6%
|
64.33
+8%
|
75.25
+17%
|
88.58
+18%
|
97.84
+10%
|
122.27
+25%
|
135.98
+11%
|
159.85
+18%
|
193.43
+21%
|
220.65
+14%
|
230.17
+4%
|
235.1
+2%
|
241.34
+3%
|
230.98
-4%
|
236.71
+2%
|
247.01
+4%
|
254.13
+3%
|
262.07
+3%
|
278.64
+6%
|
299.07
+7%
|
304.55
+2%
|
321.45
+6%
|
313.87
-2%
|
332.34
+6%
|
358.18
+8%
|
358.97
+0%
|
379.05
+6%
|
410.97
+8%
|
378.94
-8%
|
377.97
0%
|
351.6
-7%
|
299.81
-15%
|
267.4
-11%
|
252.11
-6%
|
227.25
-10%
|
215.69
-5%
|
222.15
+3%
|
213.89
-4%
|
199.94
-7%
|
193.23
-3%
|
226.78
+17%
|
241.16
+6%
|
243.02
+1%
|
259.58
+7%
|
249.63
-4%
|
254.15
+2%
|
255.96
+1%
|
302.98
+18%
|
|