Enshu Ltd
TSE:6218
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
E
|
Enshu Ltd
TSE:6218
|
JP |
|
B
|
Beijing AriTime Intelligent Control Co Ltd
SSE:600560
|
CN |
|
Wah Fu Education Group Ltd
NASDAQ:WAFU
|
CN |
|
Svenska Cellulosa SCA AB
STO:SCA B
|
SE |
|
Technogym SpA
MIL:TGYM
|
IT |
|
Ming Yuan Cloud Group Holdings Ltd
HKEX:909
|
CN |
|
F
|
Fast Accounting Co Ltd
TSE:5588
|
JP |
|
Draegerwerk AG & Co KGaA
XETRA:DRW8
|
DE |
|
Ningbo Sanxing Medical Electric Co Ltd
SSE:601567
|
CN |
Income Statement
Earnings Waterfall
Enshu Ltd
Income Statement
Enshu Ltd
| 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 |
68
|
0
|
0
|
62
|
0
|
0
|
66
|
0
|
0
|
72
|
0
|
0
|
69
|
0
|
0
|
64
|
135
|
203
|
273
|
271
|
266
|
275
|
281
|
284
|
290
|
289
|
296
|
305
|
316
|
317
|
309
|
305
|
295
|
280
|
273
|
264
|
256
|
269
|
248
|
241
|
250
|
232
|
239
|
239
|
219
|
217
|
220
|
224
|
225
|
226
|
218
|
205
|
196
|
187
|
184
|
194
|
208
|
218
|
229
|
228
|
217
|
198
|
181
|
160
|
163
|
162
|
172
|
166
|
149
|
147
|
151
|
148
|
156
|
159
|
0
|
0
|
0
|
0
|
|
| Revenue |
29 548
N/A
|
32 628
+10%
|
34 409
+5%
|
34 520
+0%
|
36 127
+5%
|
34 464
-5%
|
34 926
+1%
|
33 731
-3%
|
35 300
+5%
|
37 724
+7%
|
36 693
-3%
|
32 771
-11%
|
25 493
-22%
|
15 825
-38%
|
10 602
-33%
|
9 455
-11%
|
13 352
+41%
|
17 571
+32%
|
24 902
+42%
|
25 184
+1%
|
24 895
-1%
|
22 465
-10%
|
28 041
+25%
|
28 653
+2%
|
31 368
+9%
|
31 328
0%
|
29 101
-7%
|
30 433
+5%
|
29 776
-2%
|
33 037
+11%
|
31 060
-6%
|
29 946
-4%
|
31 581
+5%
|
30 939
-2%
|
29 921
-3%
|
30 789
+3%
|
26 893
-13%
|
26 452
-2%
|
26 454
+0%
|
24 736
-6%
|
24 674
0%
|
22 050
-11%
|
20 846
-5%
|
20 709
-1%
|
21 570
+4%
|
22 646
+5%
|
23 479
+4%
|
26 084
+11%
|
25 829
-1%
|
30 363
+18%
|
30 747
+1%
|
30 306
-1%
|
31 067
+3%
|
27 725
-11%
|
27 125
-2%
|
25 937
-4%
|
22 544
-13%
|
22 813
+1%
|
22 120
-3%
|
22 831
+3%
|
23 849
+4%
|
22 303
-6%
|
23 904
+7%
|
22 909
-4%
|
23 894
+4%
|
24 886
+4%
|
24 813
0%
|
25 600
+3%
|
25 701
+0%
|
26 072
+1%
|
24 091
-8%
|
23 899
-1%
|
23 444
-2%
|
22 422
-4%
|
21 886
-2%
|
21 301
-3%
|
20 162
-5%
|
19 843
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(26 442)
|
(29 329)
|
(30 719)
|
(30 625)
|
(32 174)
|
(30 884)
|
(31 474)
|
(30 409)
|
(32 323)
|
(34 746)
|
(33 916)
|
(29 906)
|
(23 130)
|
(14 863)
|
(10 729)
|
(9 706)
|
(12 752)
|
(15 743)
|
(22 184)
|
(22 188)
|
(21 645)
|
(19 494)
|
(24 590)
|
(25 165)
|
(27 248)
|
(27 104)
|
(24 277)
|
(25 369)
|
(25 036)
|
(28 027)
|
(26 535)
|
(25 778)
|
(27 298)
|
(27 114)
|
(26 792)
|
(27 300)
|
(23 950)
|
(23 023)
|
(22 672)
|
(21 336)
|
(21 311)
|
(19 196)
|
(18 485)
|
(18 269)
|
(18 680)
|
(19 467)
|
(20 022)
|
(22 283)
|
(21 957)
|
(25 353)
|
(25 317)
|
(24 469)
|
(24 829)
|
(22 281)
|
(22 072)
|
(21 424)
|
(19 320)
|
(19 819)
|
(19 153)
|
(19 755)
|
(20 308)
|
(18 736)
|
(20 015)
|
(19 254)
|
(20 310)
|
(21 525)
|
(21 243)
|
(21 918)
|
(21 517)
|
(21 489)
|
(20 094)
|
(20 158)
|
(20 234)
|
(19 310)
|
(19 202)
|
(18 414)
|
(17 251)
|
(17 049)
|
|
| Gross Profit |
3 106
N/A
|
3 299
+6%
|
3 690
+12%
|
3 895
+6%
|
3 953
+1%
|
3 580
-9%
|
3 452
-4%
|
3 322
-4%
|
2 977
-10%
|
2 978
+0%
|
2 777
-7%
|
2 865
+3%
|
2 363
-18%
|
962
-59%
|
(127)
N/A
|
(251)
-98%
|
600
N/A
|
1 828
+205%
|
2 718
+49%
|
2 996
+10%
|
3 250
+8%
|
2 971
-9%
|
3 451
+16%
|
3 488
+1%
|
4 120
+18%
|
4 224
+3%
|
4 824
+14%
|
5 064
+5%
|
4 740
-6%
|
5 010
+6%
|
4 525
-10%
|
4 168
-8%
|
4 283
+3%
|
3 825
-11%
|
3 129
-18%
|
3 489
+12%
|
2 943
-16%
|
3 429
+17%
|
3 782
+10%
|
3 400
-10%
|
3 363
-1%
|
2 854
-15%
|
2 361
-17%
|
2 440
+3%
|
2 890
+18%
|
3 179
+10%
|
3 457
+9%
|
3 801
+10%
|
3 872
+2%
|
5 010
+29%
|
5 430
+8%
|
5 837
+7%
|
6 238
+7%
|
5 444
-13%
|
5 053
-7%
|
4 513
-11%
|
3 224
-29%
|
2 994
-7%
|
2 967
-1%
|
3 076
+4%
|
3 541
+15%
|
3 567
+1%
|
3 889
+9%
|
3 655
-6%
|
3 584
-2%
|
3 361
-6%
|
3 570
+6%
|
3 682
+3%
|
4 184
+14%
|
4 583
+10%
|
3 997
-13%
|
3 741
-6%
|
3 210
-14%
|
3 112
-3%
|
2 684
-14%
|
2 887
+8%
|
2 911
+1%
|
2 794
-4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 930)
|
(1 927)
|
(1 897)
|
(1 961)
|
(2 123)
|
(2 178)
|
(2 468)
|
(2 457)
|
(2 442)
|
(2 291)
|
(2 242)
|
(2 302)
|
(2 045)
|
(1 774)
|
(1 450)
|
(1 332)
|
(1 335)
|
(1 371)
|
(1 919)
|
(1 969)
|
(2 021)
|
(2 080)
|
(2 206)
|
(2 311)
|
(2 401)
|
(2 476)
|
(2 640)
|
(2 708)
|
(2 900)
|
(3 113)
|
(3 083)
|
(3 203)
|
(3 233)
|
(3 225)
|
(3 289)
|
(3 374)
|
(3 268)
|
(3 229)
|
(3 226)
|
(3 103)
|
(3 042)
|
(2 980)
|
(2 765)
|
(2 684)
|
(2 680)
|
(2 595)
|
(2 529)
|
(2 539)
|
(2 569)
|
(2 749)
|
(2 831)
|
(2 916)
|
(2 977)
|
(2 903)
|
(2 933)
|
(2 855)
|
(2 690)
|
(2 522)
|
(2 504)
|
(2 613)
|
(2 650)
|
(2 919)
|
(3 138)
|
(3 241)
|
(3 505)
|
(3 546)
|
(3 491)
|
(3 491)
|
(3 509)
|
(3 504)
|
(3 457)
|
(3 470)
|
(3 393)
|
(3 442)
|
(3 389)
|
(3 262)
|
(3 121)
|
(2 807)
|
|
| Selling, General & Administrative |
(1 930)
|
(1 927)
|
(1 897)
|
(1 956)
|
(2 087)
|
(2 178)
|
(2 463)
|
(2 449)
|
(2 442)
|
(2 301)
|
(2 286)
|
(2 302)
|
(2 045)
|
(1 775)
|
(1 452)
|
(1 335)
|
(1 338)
|
(1 374)
|
(1 899)
|
(1 972)
|
(2 023)
|
(2 081)
|
(2 210)
|
(2 310)
|
(2 400)
|
(2 474)
|
(2 639)
|
(2 707)
|
(2 899)
|
(3 112)
|
(3 082)
|
(3 202)
|
(3 232)
|
(3 227)
|
(3 289)
|
(3 375)
|
(3 269)
|
(3 227)
|
(3 224)
|
(3 101)
|
(3 040)
|
(2 979)
|
(2 765)
|
(2 685)
|
(2 679)
|
(2 594)
|
(2 528)
|
(2 535)
|
(2 568)
|
(2 748)
|
(2 829)
|
(2 915)
|
(2 975)
|
(2 902)
|
(2 932)
|
(2 854)
|
(2 690)
|
(2 519)
|
(2 504)
|
(2 614)
|
(2 649)
|
(2 920)
|
(3 137)
|
(3 240)
|
(3 505)
|
(3 545)
|
(3 490)
|
(3 489)
|
(3 506)
|
(3 503)
|
(3 456)
|
(3 469)
|
(3 395)
|
(3 442)
|
(3 389)
|
(3 263)
|
(3 118)
|
(2 805)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
(5)
|
(36)
|
0
|
(41)
|
(44)
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
3
|
3
|
(20)
|
0
|
0
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
0
|
0
|
0
|
0
|
36
|
36
|
0
|
10
|
44
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
2
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(1)
|
0
|
1
|
(1)
|
0
|
(1)
|
(4)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(3)
|
0
|
0
|
(1)
|
1
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(3)
|
(1)
|
(1)
|
(1)
|
2
|
0
|
0
|
0
|
(3)
|
0
|
|
| Operating Income |
1 176
N/A
|
1 372
+17%
|
1 793
+31%
|
1 934
+8%
|
1 830
-5%
|
1 402
-23%
|
984
-30%
|
865
-12%
|
535
-38%
|
687
+28%
|
535
-22%
|
563
+5%
|
318
-44%
|
(812)
N/A
|
(1 577)
-94%
|
(1 583)
0%
|
(735)
+54%
|
457
N/A
|
799
+75%
|
1 027
+29%
|
1 229
+20%
|
891
-28%
|
1 245
+40%
|
1 177
-5%
|
1 719
+46%
|
1 748
+2%
|
2 184
+25%
|
2 356
+8%
|
1 840
-22%
|
1 897
+3%
|
1 442
-24%
|
965
-33%
|
1 050
+9%
|
600
-43%
|
(160)
N/A
|
115
N/A
|
(325)
N/A
|
200
N/A
|
556
+178%
|
297
-47%
|
321
+8%
|
(126)
N/A
|
(404)
-221%
|
(244)
+40%
|
210
N/A
|
584
+178%
|
928
+59%
|
1 262
+36%
|
1 303
+3%
|
2 261
+74%
|
2 599
+15%
|
2 921
+12%
|
3 261
+12%
|
2 541
-22%
|
2 120
-17%
|
1 658
-22%
|
534
-68%
|
472
-12%
|
463
-2%
|
463
N/A
|
891
+92%
|
648
-27%
|
751
+16%
|
414
-45%
|
79
-81%
|
(185)
N/A
|
79
N/A
|
191
+142%
|
675
+253%
|
1 079
+60%
|
540
-50%
|
271
-50%
|
(183)
N/A
|
(330)
-80%
|
(705)
-114%
|
(375)
+47%
|
(210)
+44%
|
(13)
+94%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(242)
|
(255)
|
(226)
|
(191)
|
(191)
|
(131)
|
(67)
|
(249)
|
(371)
|
(290)
|
(257)
|
(608)
|
(657)
|
(696)
|
(212)
|
(456)
|
(348)
|
(447)
|
(469)
|
(372)
|
(498)
|
(456)
|
(327)
|
(479)
|
(308)
|
(83)
|
172
|
313
|
263
|
421
|
85
|
(150)
|
(92)
|
(412)
|
(230)
|
(203)
|
(289)
|
(400)
|
(421)
|
(423)
|
(371)
|
(267)
|
(340)
|
(323)
|
(324)
|
(332)
|
(255)
|
(273)
|
(291)
|
(347)
|
(330)
|
(346)
|
(351)
|
(297)
|
(381)
|
(306)
|
(249)
|
(294)
|
(199)
|
(248)
|
(231)
|
(144)
|
(149)
|
(50)
|
(58)
|
(255)
|
(158)
|
(167)
|
(152)
|
(15)
|
(124)
|
(165)
|
(244)
|
(204)
|
(249)
|
(289)
|
(217)
|
(218)
|
|
| Non-Reccuring Items |
(30)
|
(58)
|
(62)
|
(49)
|
(22)
|
(15)
|
(20)
|
(21)
|
(19)
|
(267)
|
(280)
|
(280)
|
(335)
|
(513)
|
(758)
|
(466)
|
(250)
|
(2)
|
(50)
|
(104)
|
(124)
|
(127)
|
(125)
|
(54)
|
(51)
|
(53)
|
(21)
|
(20)
|
(16)
|
(16)
|
(14)
|
(14)
|
(22)
|
(21)
|
(30)
|
(31)
|
(23)
|
(24)
|
(11)
|
(15)
|
(20)
|
(18)
|
(20)
|
(16)
|
(11)
|
(11)
|
(7)
|
(7)
|
(8)
|
(11)
|
(26)
|
(26)
|
(25)
|
(60)
|
(122)
|
(122)
|
(132)
|
(95)
|
(20)
|
(21)
|
(43)
|
(73)
|
(71)
|
(75)
|
(43)
|
132
|
142
|
147
|
148
|
4
|
(2)
|
(2)
|
(3)
|
(97)
|
(1 420)
|
(1 333)
|
(1 333)
|
(1 240)
|
|
| Gain/Loss on Disposition of Assets |
(1)
|
(3)
|
(9)
|
(10)
|
(8)
|
(2)
|
(1)
|
0
|
(2)
|
(2)
|
(3)
|
(1)
|
(1)
|
1
|
2
|
3
|
2
|
6
|
34
|
35
|
37
|
33
|
19
|
4
|
2
|
1
|
0
|
0
|
1
|
4
|
3
|
3
|
2
|
(1)
|
18
|
1
|
3
|
4
|
0
|
5
|
5
|
4
|
14
|
0
|
7
|
7
|
10
|
0
|
0
|
0
|
22
|
0
|
10
|
10
|
6
|
8
|
8
|
0
|
6
|
0
|
4
|
4
|
11
|
11
|
12
|
12
|
14
|
14
|
13
|
13
|
6
|
0
|
1
|
1
|
6
|
6
|
9
|
12
|
|
| Total Other Income |
4
|
51
|
85
|
92
|
92
|
8
|
29
|
17
|
(4)
|
(15)
|
15
|
43
|
64
|
194
|
238
|
228
|
82
|
15
|
38
|
24
|
33
|
52
|
60
|
86
|
82
|
208
|
(17)
|
191
|
187
|
48
|
67
|
25
|
99
|
86
|
(40)
|
85
|
7
|
21
|
46
|
22
|
31
|
29
|
13
|
31
|
7
|
(31)
|
(9)
|
(11)
|
(1)
|
53
|
(11)
|
11
|
(34)
|
(68)
|
(2)
|
0
|
100
|
222
|
155
|
155
|
86
|
(8)
|
27
|
36
|
35
|
33
|
29
|
10
|
8
|
(39)
|
(20)
|
(21)
|
(25)
|
13
|
4
|
55
|
61
|
64
|
|
| Pre-Tax Income |
907
N/A
|
1 107
+22%
|
1 581
+43%
|
1 776
+12%
|
1 701
-4%
|
1 262
-26%
|
925
-27%
|
612
-34%
|
139
-77%
|
113
-19%
|
10
-91%
|
(283)
N/A
|
(611)
-116%
|
(1 826)
-199%
|
(2 307)
-26%
|
(2 274)
+1%
|
(1 249)
+45%
|
29
N/A
|
352
+1 114%
|
610
+73%
|
677
+11%
|
393
-42%
|
872
+122%
|
734
-16%
|
1 444
+97%
|
1 821
+26%
|
2 318
+27%
|
2 840
+23%
|
2 275
-20%
|
2 354
+3%
|
1 583
-33%
|
829
-48%
|
1 037
+25%
|
252
-76%
|
(442)
N/A
|
(33)
+93%
|
(627)
-1 800%
|
(199)
+68%
|
170
N/A
|
(114)
N/A
|
(34)
+70%
|
(378)
-1 012%
|
(737)
-95%
|
(552)
+25%
|
(111)
+80%
|
217
N/A
|
667
+207%
|
972
+46%
|
1 003
+3%
|
1 956
+95%
|
2 254
+15%
|
2 560
+14%
|
2 861
+12%
|
2 126
-26%
|
1 621
-24%
|
1 238
-24%
|
261
-79%
|
305
+17%
|
405
+33%
|
349
-14%
|
707
+103%
|
427
-40%
|
569
+33%
|
336
-41%
|
25
-93%
|
(263)
N/A
|
106
N/A
|
195
+84%
|
692
+255%
|
1 042
+51%
|
400
-62%
|
84
-79%
|
(454)
N/A
|
(617)
-36%
|
(2 364)
-283%
|
(1 936)
+18%
|
(1 690)
+13%
|
(1 395)
+17%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(323)
|
(433)
|
(659)
|
(657)
|
(701)
|
(480)
|
(363)
|
(349)
|
(266)
|
(249)
|
(64)
|
(108)
|
(100)
|
(34)
|
18
|
29
|
1
|
(8)
|
(46)
|
(48)
|
(58)
|
(82)
|
(71)
|
(93)
|
(104)
|
(105)
|
(237)
|
(275)
|
(251)
|
(234)
|
(118)
|
(83)
|
(115)
|
(94)
|
(129)
|
(154)
|
(112)
|
(164)
|
(103)
|
(63)
|
(88)
|
(55)
|
(53)
|
(56)
|
(59)
|
(66)
|
(69)
|
(110)
|
(105)
|
(630)
|
(637)
|
(656)
|
(736)
|
(297)
|
(265)
|
(301)
|
(216)
|
(154)
|
(155)
|
(159)
|
(150)
|
(114)
|
(199)
|
(171)
|
(220)
|
(210)
|
(210)
|
(173)
|
(225)
|
(280)
|
(178)
|
(133)
|
(41)
|
35
|
102
|
105
|
121
|
64
|
|
| Income from Continuing Operations |
584
|
674
|
922
|
1 119
|
1 000
|
782
|
562
|
263
|
(127)
|
(136)
|
(54)
|
(391)
|
(711)
|
(1 860)
|
(2 289)
|
(2 245)
|
(1 248)
|
21
|
306
|
562
|
619
|
311
|
801
|
641
|
1 340
|
1 716
|
2 081
|
2 565
|
2 024
|
2 120
|
1 465
|
746
|
922
|
158
|
(571)
|
(187)
|
(739)
|
(363)
|
67
|
(177)
|
(122)
|
(433)
|
(790)
|
(608)
|
(170)
|
151
|
598
|
862
|
898
|
1 326
|
1 617
|
1 904
|
2 125
|
1 829
|
1 356
|
937
|
45
|
151
|
250
|
190
|
557
|
313
|
370
|
165
|
(195)
|
(473)
|
(104)
|
22
|
467
|
762
|
222
|
(49)
|
(495)
|
(582)
|
(2 262)
|
(1 831)
|
(1 569)
|
(1 331)
|
|
| Income to Minority Interest |
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(8)
|
(10)
|
(12)
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(4)
|
(3)
|
(4)
|
1
|
5
|
12
|
(5)
|
(19)
|
(21)
|
(28)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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) |
581
N/A
|
674
+16%
|
918
+36%
|
1 112
+21%
|
993
-11%
|
776
-22%
|
560
-28%
|
259
-54%
|
(136)
N/A
|
(147)
-8%
|
(67)
+54%
|
(394)
-488%
|
(712)
-81%
|
(1 856)
-161%
|
(2 288)
-23%
|
(2 244)
+2%
|
(1 246)
+44%
|
22
N/A
|
305
+1 286%
|
559
+83%
|
615
+10%
|
308
-50%
|
800
+160%
|
639
-20%
|
1 333
+109%
|
1 711
+28%
|
2 076
+21%
|
2 566
+24%
|
2 030
-21%
|
2 132
+5%
|
1 459
-32%
|
725
-50%
|
900
+24%
|
128
-86%
|
(582)
N/A
|
(187)
+68%
|
(740)
-296%
|
(364)
+51%
|
66
N/A
|
(178)
N/A
|
(123)
+31%
|
(433)
-252%
|
(791)
-83%
|
(610)
+23%
|
(171)
+72%
|
149
N/A
|
597
+301%
|
861
+44%
|
898
+4%
|
1 326
+48%
|
1 616
+22%
|
1 904
+18%
|
2 124
+12%
|
1 828
-14%
|
1 355
-26%
|
935
-31%
|
44
-95%
|
149
+239%
|
250
+68%
|
191
-24%
|
557
+192%
|
314
-44%
|
370
+18%
|
164
-56%
|
(195)
N/A
|
(473)
-143%
|
(104)
+78%
|
23
N/A
|
466
+1 926%
|
761
+63%
|
221
-71%
|
(51)
N/A
|
(495)
-871%
|
(582)
-18%
|
(2 261)
-288%
|
(1 829)
+19%
|
(1 568)
+14%
|
(1 330)
+15%
|
|
| EPS (Diluted) |
116.2
N/A
|
134.8
+16%
|
183.6
+36%
|
185.33
+1%
|
165.5
-11%
|
129.33
-22%
|
93.33
-28%
|
43.16
-54%
|
-22.66
N/A
|
-24.5
-8%
|
-11.16
+54%
|
-65.66
-488%
|
-118.66
-81%
|
-309.33
-161%
|
-381.33
-23%
|
-374
+2%
|
-207.66
+44%
|
3.66
N/A
|
50.83
+1 289%
|
93.16
+83%
|
102.5
+10%
|
51.33
-50%
|
133.33
+160%
|
106.5
-20%
|
222.16
+109%
|
285.16
+28%
|
346
+21%
|
427.66
+24%
|
338.33
-21%
|
355.33
+5%
|
243.16
-32%
|
120.83
-50%
|
150
+24%
|
21.33
-86%
|
-92.23
N/A
|
-31.16
+66%
|
-123.33
-296%
|
-60.66
+51%
|
10.46
N/A
|
-29.66
N/A
|
-20.5
+31%
|
-72.16
-252%
|
-125.39
-74%
|
-101.66
+19%
|
-28.5
+72%
|
24.83
N/A
|
94.65
+281%
|
143.5
+52%
|
149.66
+4%
|
210.24
+40%
|
256.22
+22%
|
301.89
+18%
|
336.78
+12%
|
289.85
-14%
|
214.86
-26%
|
148.26
-31%
|
6.97
-95%
|
23.63
+239%
|
39.65
+68%
|
30.29
-24%
|
88.33
+192%
|
49.8
-44%
|
58.68
+18%
|
26.01
-56%
|
-30.93
N/A
|
-75.02
-143%
|
-16.49
+78%
|
3.65
N/A
|
73.91
+1 925%
|
120.7
+63%
|
35.05
-71%
|
-8.09
N/A
|
-78.52
-871%
|
-92.32
-18%
|
-358.65
-288%
|
-290.12
+19%
|
-248.72
+14%
|
-210.97
+15%
|
|