Yamax Corp
TSE:5285
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Y
|
Yamax Corp
TSE:5285
|
JP |
|
P
|
PNC Process Systems Co Ltd
SSE:603690
|
CN |
|
Delica Foods Holdings Co Ltd
TSE:3392
|
JP |
Income Statement
Earnings Waterfall
Yamax Corp
Income Statement
Yamax Corp
| Jun-2005 | Sep-2005 | 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
|
60
|
0
|
0
|
47
|
0
|
0
|
47
|
94
|
133
|
169
|
156
|
143
|
138
|
138
|
139
|
141
|
144
|
140
|
135
|
129
|
124
|
122
|
120
|
119
|
116
|
111
|
104
|
95
|
86
|
77
|
73
|
67
|
61
|
55
|
49
|
45
|
42
|
39
|
36
|
33
|
31
|
29
|
28
|
26
|
25
|
23
|
22
|
20
|
19
|
18
|
17
|
17
|
16
|
16
|
16
|
16
|
16
|
17
|
17
|
18
|
17
|
16
|
17
|
17
|
17
|
18
|
0
|
0
|
0
|
|
| Revenue |
8 271
N/A
|
8 726
+6%
|
8 646
-1%
|
8 798
+2%
|
8 891
+1%
|
9 141
+3%
|
9 311
+2%
|
9 166
-2%
|
10 097
+10%
|
9 816
-3%
|
9 900
+1%
|
8 939
-10%
|
9 370
+5%
|
9 193
-2%
|
9 714
+6%
|
8 994
-7%
|
8 637
-4%
|
8 010
-7%
|
11 792
+47%
|
11 354
-4%
|
11 374
+0%
|
11 039
-3%
|
11 500
+4%
|
12 354
+7%
|
12 086
-2%
|
12 796
+6%
|
12 683
-1%
|
12 562
-1%
|
13 195
+5%
|
13 219
+0%
|
14 361
+9%
|
14 695
+2%
|
15 274
+4%
|
15 986
+5%
|
15 498
-3%
|
15 747
+2%
|
15 635
-1%
|
15 285
-2%
|
15 129
-1%
|
14 862
-2%
|
14 687
-1%
|
14 477
-1%
|
14 818
+2%
|
15 179
+2%
|
15 246
+0%
|
15 856
+4%
|
15 296
-4%
|
15 711
+3%
|
15 896
+1%
|
16 319
+3%
|
16 871
+3%
|
16 700
-1%
|
17 039
+2%
|
16 624
-2%
|
16 270
-2%
|
16 926
+4%
|
17 310
+2%
|
18 178
+5%
|
18 577
+2%
|
17 820
-4%
|
17 333
-3%
|
16 333
-6%
|
15 771
-3%
|
15 715
0%
|
16 311
+4%
|
16 961
+4%
|
18 032
+6%
|
18 852
+5%
|
19 127
+1%
|
20 060
+5%
|
20 807
+4%
|
21 659
+4%
|
22 234
+3%
|
22 819
+3%
|
23 469
+3%
|
24 993
+6%
|
26 278
+5%
|
26 368
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(6 739)
|
(7 285)
|
(7 212)
|
(7 324)
|
(7 254)
|
(7 402)
|
(7 538)
|
(7 376)
|
(8 006)
|
(7 875)
|
(7 962)
|
(7 282)
|
(7 424)
|
(7 175)
|
(7 521)
|
(6 936)
|
(6 701)
|
(6 298)
|
(9 338)
|
(9 097)
|
(9 172)
|
(8 936)
|
(9 396)
|
(10 206)
|
(9 970)
|
(10 447)
|
(10 325)
|
(10 065)
|
(10 522)
|
(10 540)
|
(11 467)
|
(11 797)
|
(12 261)
|
(12 874)
|
(12 404)
|
(12 483)
|
(12 362)
|
(12 031)
|
(11 953)
|
(11 776)
|
(11 655)
|
(11 382)
|
(11 450)
|
(11 676)
|
(11 750)
|
(12 355)
|
(12 129)
|
(12 548)
|
(12 694)
|
(13 107)
|
(13 479)
|
(13 258)
|
(13 445)
|
(13 106)
|
(12 964)
|
(13 510)
|
(13 983)
|
(14 603)
|
(14 913)
|
(14 255)
|
(13 647)
|
(12 741)
|
(12 277)
|
(12 183)
|
(12 605)
|
(13 231)
|
(13 952)
|
(14 663)
|
(14 670)
|
(15 188)
|
(15 555)
|
(15 899)
|
(16 313)
|
(16 355)
|
(16 901)
|
(18 257)
|
(19 402)
|
(19 610)
|
|
| Gross Profit |
1 532
N/A
|
1 441
-6%
|
1 434
0%
|
1 474
+3%
|
1 637
+11%
|
1 738
+6%
|
1 773
+2%
|
1 791
+1%
|
2 091
+17%
|
1 942
-7%
|
1 938
0%
|
1 657
-14%
|
1 946
+17%
|
2 017
+4%
|
2 193
+9%
|
2 057
-6%
|
1 935
-6%
|
1 713
-12%
|
2 454
+43%
|
2 256
-8%
|
2 202
-2%
|
2 103
-5%
|
2 104
+0%
|
2 149
+2%
|
2 116
-2%
|
2 349
+11%
|
2 357
+0%
|
2 497
+6%
|
2 673
+7%
|
2 679
+0%
|
2 894
+8%
|
2 898
+0%
|
3 014
+4%
|
3 113
+3%
|
3 094
-1%
|
3 264
+5%
|
3 273
+0%
|
3 254
-1%
|
3 176
-2%
|
3 086
-3%
|
3 032
-2%
|
3 095
+2%
|
3 368
+9%
|
3 504
+4%
|
3 496
0%
|
3 501
+0%
|
3 167
-10%
|
3 164
0%
|
3 202
+1%
|
3 212
+0%
|
3 392
+6%
|
3 442
+1%
|
3 594
+4%
|
3 518
-2%
|
3 306
-6%
|
3 416
+3%
|
3 327
-3%
|
3 575
+7%
|
3 664
+2%
|
3 565
-3%
|
3 686
+3%
|
3 592
-3%
|
3 494
-3%
|
3 531
+1%
|
3 706
+5%
|
3 730
+1%
|
4 080
+9%
|
4 189
+3%
|
4 457
+6%
|
4 872
+9%
|
5 252
+8%
|
5 760
+10%
|
5 921
+3%
|
6 464
+9%
|
6 569
+2%
|
6 737
+3%
|
6 876
+2%
|
6 759
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 680)
|
(1 585)
|
(1 621)
|
(1 624)
|
(1 622)
|
(1 621)
|
(1 586)
|
(1 577)
|
(1 623)
|
(1 697)
|
(1 654)
|
(1 647)
|
(1 708)
|
(1 728)
|
(1 794)
|
(1 764)
|
(1 718)
|
(1 647)
|
(1 378)
|
(2 221)
|
(2 253)
|
(2 270)
|
(2 362)
|
(2 431)
|
(2 436)
|
(2 504)
|
(2 520)
|
(2 501)
|
(2 515)
|
(2 471)
|
(2 465)
|
(2 487)
|
(2 524)
|
(2 593)
|
(2 638)
|
(2 667)
|
(2 629)
|
(2 587)
|
(2 610)
|
(2 574)
|
(2 872)
|
(2 864)
|
(2 830)
|
(2 883)
|
(2 609)
|
(2 668)
|
(2 680)
|
(2 740)
|
(2 752)
|
(2 793)
|
(2 851)
|
(2 901)
|
(2 948)
|
(2 933)
|
(2 893)
|
(2 935)
|
(2 933)
|
(2 986)
|
(3 028)
|
(2 954)
|
(2 951)
|
(2 995)
|
(2 958)
|
(3 005)
|
(3 070)
|
(3 080)
|
(3 246)
|
(3 275)
|
(3 342)
|
(3 286)
|
(3 427)
|
(3 496)
|
(3 577)
|
(3 717)
|
(3 830)
|
(3 917)
|
(3 931)
|
(3 945)
|
|
| Selling, General & Administrative |
(1 594)
|
(1 591)
|
(1 593)
|
(1 605)
|
(1 611)
|
(1 601)
|
(1 565)
|
(1 577)
|
(1 622)
|
(1 649)
|
(1 646)
|
(1 638)
|
(1 699)
|
(1 727)
|
(1 793)
|
(1 756)
|
(1 711)
|
(1 647)
|
(1 379)
|
(2 204)
|
(2 253)
|
(2 270)
|
(2 362)
|
(2 431)
|
(2 436)
|
(2 504)
|
(2 476)
|
(2 502)
|
(2 515)
|
(2 471)
|
(2 408)
|
(2 487)
|
(2 524)
|
(2 593)
|
(2 538)
|
(2 611)
|
(2 615)
|
(2 587)
|
(2 559)
|
(2 574)
|
(2 872)
|
(2 864)
|
(2 781)
|
(2 867)
|
(2 595)
|
(2 653)
|
(2 627)
|
(2 740)
|
(2 752)
|
(2 793)
|
(2 795)
|
(2 901)
|
(2 948)
|
(2 933)
|
(2 838)
|
(2 891)
|
(2 888)
|
(2 941)
|
(2 972)
|
(2 954)
|
(2 951)
|
(2 988)
|
(2 905)
|
(2 998)
|
(3 070)
|
(3 080)
|
(3 200)
|
(3 275)
|
(3 342)
|
(3 286)
|
(3 372)
|
(3 496)
|
(3 577)
|
(3 717)
|
(3 775)
|
(3 917)
|
(3 931)
|
(3 945)
|
|
| 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
|
(45)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
(55)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(86)
|
6
|
(28)
|
(19)
|
(11)
|
(20)
|
(20)
|
0
|
0
|
(48)
|
(8)
|
(8)
|
(9)
|
0
|
0
|
(8)
|
(8)
|
0
|
0
|
(18)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(56)
|
(56)
|
(15)
|
0
|
(51)
|
0
|
0
|
0
|
(0)
|
(16)
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(45)
|
(45)
|
(45)
|
(0)
|
(0)
|
(0)
|
(7)
|
(0)
|
(7)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
|
| Operating Income |
(149)
N/A
|
(144)
+3%
|
(187)
-30%
|
(150)
+20%
|
15
N/A
|
118
+669%
|
188
+60%
|
213
+14%
|
469
+120%
|
245
-48%
|
284
+16%
|
11
-96%
|
239
+2 088%
|
290
+22%
|
399
+38%
|
293
-27%
|
217
-26%
|
65
-70%
|
1 076
+1 550%
|
35
-97%
|
(50)
N/A
|
(167)
-233%
|
(258)
-54%
|
(283)
-10%
|
(320)
-13%
|
(155)
+52%
|
(163)
-5%
|
(5)
+97%
|
158
N/A
|
208
+32%
|
429
+107%
|
410
-4%
|
490
+19%
|
520
+6%
|
456
-12%
|
597
+31%
|
644
+8%
|
667
+4%
|
566
-15%
|
512
-10%
|
160
-69%
|
231
+45%
|
538
+133%
|
620
+15%
|
887
+43%
|
833
-6%
|
487
-42%
|
423
-13%
|
450
+6%
|
419
-7%
|
540
+29%
|
541
+0%
|
646
+19%
|
585
-9%
|
412
-29%
|
480
+16%
|
394
-18%
|
589
+49%
|
636
+8%
|
611
-4%
|
735
+20%
|
597
-19%
|
536
-10%
|
527
-2%
|
637
+21%
|
651
+2%
|
834
+28%
|
915
+10%
|
1 115
+22%
|
1 586
+42%
|
1 824
+15%
|
2 264
+24%
|
2 344
+4%
|
2 747
+17%
|
2 738
0%
|
2 820
+3%
|
2 945
+4%
|
2 814
-4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(55)
|
(114)
|
(173)
|
(163)
|
(155)
|
(137)
|
(134)
|
(128)
|
(119)
|
(153)
|
(147)
|
(137)
|
(133)
|
(132)
|
(126)
|
(125)
|
(133)
|
(181)
|
(151)
|
(147)
|
(140)
|
(89)
|
(113)
|
(112)
|
(98)
|
(93)
|
(86)
|
(74)
|
(76)
|
(67)
|
(57)
|
(54)
|
(48)
|
(42)
|
(42)
|
(38)
|
(34)
|
(31)
|
(29)
|
(26)
|
(23)
|
(20)
|
(18)
|
(17)
|
(16)
|
(14)
|
(13)
|
(12)
|
(11)
|
(9)
|
(9)
|
(8)
|
(7)
|
(8)
|
(7)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(7)
|
|
| Non-Reccuring Items |
0
|
0
|
9
|
0
|
0
|
106
|
106
|
58
|
(48)
|
0
|
0
|
(1)
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(858)
|
0
|
(18)
|
(33)
|
449
|
448
|
374
|
388
|
(76)
|
(75)
|
0
|
0
|
0
|
0
|
(42)
|
(56)
|
0
|
0
|
0
|
(49)
|
(49)
|
(212)
|
(214)
|
(165)
|
(179)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
0
|
0
|
(7)
|
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
|
(17)
|
(24)
|
(28)
|
(18)
|
(17)
|
(16)
|
(11)
|
(6)
|
(6)
|
(21)
|
(9)
|
(12)
|
(12)
|
(17)
|
(17)
|
(18)
|
(17)
|
(28)
|
(11)
|
(12)
|
(13)
|
(8)
|
(15)
|
(17)
|
(18)
|
(30)
|
(24)
|
(21)
|
(20)
|
0
|
(17)
|
(15)
|
(12)
|
(13)
|
(7)
|
(6)
|
77
|
65
|
77
|
77
|
(6)
|
(7)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
0
|
(14)
|
(14)
|
(13)
|
(15)
|
(13)
|
(14)
|
(14)
|
(13)
|
(26)
|
(27)
|
(27)
|
(31)
|
(15)
|
(31)
|
(31)
|
(26)
|
(29)
|
9
|
7
|
4
|
|
| Total Other Income |
(80)
|
(195)
|
(184)
|
(190)
|
(186)
|
(182)
|
(178)
|
(181)
|
(197)
|
(148)
|
(67)
|
4
|
9
|
17
|
20
|
23
|
32
|
14
|
35
|
19
|
16
|
33
|
94
|
95
|
92
|
62
|
0
|
(10)
|
(20)
|
11
|
16
|
14
|
23
|
13
|
36
|
35
|
36
|
42
|
11
|
40
|
38
|
41
|
44
|
27
|
32
|
33
|
51
|
37
|
34
|
31
|
29
|
33
|
28
|
30
|
50
|
45
|
41
|
35
|
40
|
39
|
50
|
47
|
22
|
34
|
29
|
29
|
31
|
30
|
34
|
34
|
31
|
31
|
25
|
26
|
30
|
29
|
30
|
30
|
|
| Pre-Tax Income |
(229)
N/A
|
(339)
-49%
|
(362)
-7%
|
(340)
+6%
|
(171)
+50%
|
41
N/A
|
115
+178%
|
89
-23%
|
224
+153%
|
24
-89%
|
79
+226%
|
(188)
N/A
|
66
N/A
|
135
+104%
|
259
+92%
|
172
-34%
|
116
-33%
|
(45)
N/A
|
78
N/A
|
(102)
N/A
|
(201)
-96%
|
(312)
-55%
|
136
N/A
|
117
-14%
|
3
-98%
|
145
+4 893%
|
(448)
N/A
|
(251)
+44%
|
(21)
+92%
|
65
N/A
|
347
+434%
|
296
-15%
|
342
+16%
|
360
+5%
|
370
+3%
|
522
+41%
|
585
+12%
|
564
-4%
|
461
-18%
|
265
-43%
|
(84)
N/A
|
47
N/A
|
348
+648%
|
598
+72%
|
875
+46%
|
910
+4%
|
573
-37%
|
509
-11%
|
536
+5%
|
421
-21%
|
542
+29%
|
548
+1%
|
649
+18%
|
592
-9%
|
397
-33%
|
506
+27%
|
417
-18%
|
613
+47%
|
653
+7%
|
626
-4%
|
756
+21%
|
622
-18%
|
538
-14%
|
540
+0%
|
645
+19%
|
659
+2%
|
831
+26%
|
910
+10%
|
1 115
+22%
|
1 582
+42%
|
1 835
+16%
|
2 259
+23%
|
2 332
+3%
|
2 741
+18%
|
2 733
0%
|
2 853
+4%
|
2 977
+4%
|
2 841
-5%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
58
|
104
|
104
|
105
|
(14)
|
(14)
|
(14)
|
(14)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(13)
|
(14)
|
(14)
|
(14)
|
(14)
|
(46)
|
(46)
|
(47)
|
(71)
|
(76)
|
(71)
|
(55)
|
(37)
|
(9)
|
(13)
|
(39)
|
(54)
|
(130)
|
29
|
37
|
54
|
119
|
(45)
|
(42)
|
(62)
|
(19)
|
7
|
16
|
(19)
|
(140)
|
(188)
|
(208)
|
(257)
|
(205)
|
(194)
|
(202)
|
(162)
|
(198)
|
(199)
|
(226)
|
(217)
|
(170)
|
(196)
|
(171)
|
(225)
|
(213)
|
(203)
|
(230)
|
(198)
|
(171)
|
(186)
|
(238)
|
(238)
|
(293)
|
(314)
|
(380)
|
(523)
|
(539)
|
(662)
|
(676)
|
(801)
|
(765)
|
(808)
|
(848)
|
(808)
|
|
| Income from Continuing Operations |
(170)
|
(235)
|
(258)
|
(236)
|
(185)
|
27
|
101
|
75
|
211
|
11
|
65
|
(201)
|
53
|
122
|
246
|
159
|
102
|
(59)
|
32
|
(149)
|
(248)
|
(383)
|
60
|
47
|
(52)
|
107
|
(457)
|
(264)
|
(60)
|
11
|
218
|
325
|
379
|
414
|
489
|
477
|
542
|
502
|
442
|
272
|
(69)
|
28
|
208
|
410
|
668
|
652
|
368
|
315
|
334
|
260
|
344
|
349
|
422
|
375
|
227
|
309
|
246
|
388
|
440
|
424
|
526
|
425
|
366
|
353
|
407
|
421
|
537
|
597
|
735
|
1 060
|
1 296
|
1 597
|
1 656
|
1 941
|
1 968
|
2 045
|
2 130
|
2 033
|
|
| 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
|
1
|
(25)
|
2
|
(1)
|
(31)
|
(18)
|
(2)
|
(2)
|
(21)
|
43
|
3
|
6
|
55
|
4
|
1
|
3
|
5
|
6
|
1
|
1
|
1
|
2
|
|
| Net Income (Common) |
(170)
N/A
|
(235)
-38%
|
(258)
-10%
|
(236)
+9%
|
(185)
+22%
|
27
N/A
|
101
+273%
|
75
-26%
|
211
+180%
|
11
-95%
|
65
+497%
|
(201)
N/A
|
53
N/A
|
122
+130%
|
246
+102%
|
159
-35%
|
102
-36%
|
(59)
N/A
|
32
N/A
|
(149)
N/A
|
(248)
-67%
|
(383)
-55%
|
60
N/A
|
47
-22%
|
(52)
N/A
|
107
N/A
|
(457)
N/A
|
(264)
+42%
|
(60)
+77%
|
11
N/A
|
218
+1 864%
|
325
+49%
|
379
+17%
|
414
+9%
|
489
+18%
|
477
-2%
|
542
+14%
|
502
-7%
|
442
-12%
|
272
-38%
|
(69)
N/A
|
28
N/A
|
208
+657%
|
410
+97%
|
668
+63%
|
652
-2%
|
368
-44%
|
315
-14%
|
334
+6%
|
260
-22%
|
344
+33%
|
349
+1%
|
422
+21%
|
375
-11%
|
227
-39%
|
309
+36%
|
246
-20%
|
363
+48%
|
442
+22%
|
423
-4%
|
495
+17%
|
406
-18%
|
364
-10%
|
351
-4%
|
386
+10%
|
464
+20%
|
541
+16%
|
603
+11%
|
790
+31%
|
1 064
+35%
|
1 297
+22%
|
1 600
+23%
|
1 661
+4%
|
1 947
+17%
|
1 970
+1%
|
2 046
+4%
|
2 130
+4%
|
2 035
-4%
|
|
| EPS (Diluted) |
-213
N/A
|
-294.25
-38%
|
-322.37
-10%
|
-294.75
+9%
|
-230.87
+22%
|
33.87
N/A
|
126.37
+273%
|
93.87
-26%
|
263.25
+180%
|
13.62
-95%
|
81.37
+497%
|
-251.12
N/A
|
66.12
N/A
|
151.99
+130%
|
307.37
+102%
|
198.37
-35%
|
127.62
-36%
|
-73.99
N/A
|
32
N/A
|
-185.87
N/A
|
-309.5
-67%
|
-479.24
-55%
|
60
N/A
|
58.24
-3%
|
-65.37
N/A
|
134.24
N/A
|
-457
N/A
|
-329.62
+28%
|
-75
+77%
|
13.87
N/A
|
218
+1 472%
|
406.25
+86%
|
421.44
+4%
|
459.88
+9%
|
568.37
+24%
|
529.55
-7%
|
602.55
+14%
|
502
-17%
|
93.36
-81%
|
272.3
+192%
|
-68.8
N/A
|
27.5
N/A
|
21.16
-23%
|
409.7
+1 836%
|
667.6
+63%
|
652.2
-2%
|
37.41
-94%
|
315.2
+743%
|
334.3
+6%
|
264.21
-21%
|
35.04
-87%
|
71
+103%
|
85.9
+21%
|
76.25
-11%
|
23.09
-70%
|
62.9
+172%
|
50.08
-20%
|
74.75
+49%
|
45.39
-39%
|
44.08
-3%
|
51.56
+17%
|
42.3
-18%
|
37.96
-10%
|
36.58
-4%
|
40.13
+10%
|
48.17
+20%
|
56.19
+17%
|
62.55
+11%
|
81.97
+31%
|
110.41
+35%
|
134.65
+22%
|
166.06
+23%
|
171.61
+3%
|
200.81
+17%
|
203.58
+1%
|
211.11
+4%
|
219.79
+4%
|
209.93
-4%
|
|