Car Mate Mfg Co Ltd
TSE:7297
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Car Mate Mfg Co Ltd
TSE:7297
|
JP |
Income Statement
Earnings Waterfall
Car Mate Mfg Co Ltd
Income Statement
Car Mate Mfg Co Ltd
| 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 |
11
|
0
|
0
|
9
|
0
|
0
|
14
|
0
|
0
|
6
|
0
|
0
|
12
|
21
|
31
|
41
|
39
|
39
|
39
|
37
|
36
|
35
|
34
|
32
|
29
|
26
|
23
|
20
|
19
|
18
|
19
|
20
|
21
|
22
|
21
|
21
|
21
|
20
|
20
|
19
|
18
|
16
|
15
|
14
|
14
|
12
|
11
|
9
|
8
|
7
|
5
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
3
|
3
|
3
|
3
|
4
|
4
|
5
|
6
|
8
|
10
|
11
|
0
|
0
|
0
|
|
| Revenue |
11 753
N/A
|
12 041
+2%
|
12 671
+5%
|
12 922
+2%
|
13 215
+2%
|
13 036
-1%
|
13 291
+2%
|
13 334
+0%
|
12 926
-3%
|
12 944
+0%
|
13 056
+1%
|
13 142
+1%
|
13 624
+4%
|
14 063
+3%
|
14 799
+5%
|
17 929
+21%
|
18 131
+1%
|
18 097
0%
|
18 309
+1%
|
18 242
0%
|
18 436
+1%
|
18 523
+0%
|
18 331
-1%
|
18 759
+2%
|
18 690
0%
|
18 869
+1%
|
19 446
+3%
|
20 099
+3%
|
19 916
-1%
|
19 871
0%
|
19 599
-1%
|
19 223
-2%
|
19 131
0%
|
19 224
+0%
|
19 364
+1%
|
19 302
0%
|
19 612
+2%
|
19 366
-1%
|
18 744
-3%
|
18 724
0%
|
18 726
+0%
|
19 150
+2%
|
19 611
+2%
|
20 109
+3%
|
20 210
+1%
|
20 151
0%
|
20 353
+1%
|
19 065
-6%
|
18 491
-3%
|
18 111
-2%
|
16 885
-7%
|
16 716
-1%
|
16 085
-4%
|
15 783
-2%
|
15 201
-4%
|
15 723
+3%
|
16 004
+2%
|
15 716
-2%
|
15 313
-3%
|
15 921
+4%
|
16 049
+1%
|
16 000
0%
|
16 632
+4%
|
16 649
+0%
|
16 646
0%
|
16 911
+2%
|
16 514
-2%
|
15 956
-3%
|
15 963
+0%
|
15 790
-1%
|
15 411
-2%
|
15 523
+1%
|
15 165
-2%
|
14 571
-4%
|
14 794
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(7 270)
|
(7 702)
|
(8 072)
|
(8 374)
|
(8 470)
|
(8 345)
|
(8 254)
|
(8 064)
|
(7 871)
|
(8 301)
|
(8 348)
|
(8 304)
|
(8 515)
|
(8 760)
|
(9 100)
|
(10 838)
|
(10 822)
|
(10 811)
|
(10 963)
|
(11 022)
|
(11 284)
|
(11 273)
|
(11 196)
|
(11 456)
|
(11 485)
|
(11 855)
|
(12 558)
|
(13 040)
|
(12 948)
|
(13 006)
|
(12 953)
|
(12 989)
|
(13 040)
|
(13 283)
|
(13 206)
|
(13 054)
|
(13 262)
|
(12 921)
|
(12 552)
|
(12 453)
|
(12 358)
|
(12 567)
|
(12 749)
|
(12 976)
|
(13 060)
|
(13 086)
|
(13 202)
|
(12 143)
|
(11 453)
|
(10 890)
|
(9 932)
|
(9 923)
|
(9 449)
|
(9 299)
|
(8 830)
|
(9 076)
|
(9 141)
|
(8 820)
|
(8 436)
|
(9 062)
|
(9 385)
|
(9 581)
|
(10 226)
|
(10 507)
|
(10 601)
|
(10 830)
|
(10 717)
|
(10 321)
|
(10 272)
|
(10 152)
|
(9 897)
|
(9 725)
|
(9 405)
|
(8 974)
|
(8 783)
|
|
| Gross Profit |
4 483
N/A
|
4 339
-3%
|
4 599
+6%
|
4 548
-1%
|
4 745
+4%
|
4 691
-1%
|
5 037
+7%
|
5 270
+5%
|
5 055
-4%
|
4 643
-8%
|
4 709
+1%
|
4 837
+3%
|
5 108
+6%
|
5 303
+4%
|
5 700
+7%
|
7 091
+24%
|
7 309
+3%
|
7 286
0%
|
7 346
+1%
|
7 220
-2%
|
7 152
-1%
|
7 250
+1%
|
7 136
-2%
|
7 302
+2%
|
7 204
-1%
|
7 014
-3%
|
6 888
-2%
|
7 059
+2%
|
6 967
-1%
|
6 866
-1%
|
6 646
-3%
|
6 234
-6%
|
6 090
-2%
|
5 941
-2%
|
6 158
+4%
|
6 248
+1%
|
6 350
+2%
|
6 445
+1%
|
6 192
-4%
|
6 271
+1%
|
6 368
+2%
|
6 583
+3%
|
6 862
+4%
|
7 133
+4%
|
7 150
+0%
|
7 065
-1%
|
7 150
+1%
|
6 922
-3%
|
7 038
+2%
|
7 221
+3%
|
6 952
-4%
|
6 793
-2%
|
6 636
-2%
|
6 484
-2%
|
6 371
-2%
|
6 647
+4%
|
6 863
+3%
|
6 897
+0%
|
6 878
0%
|
6 859
0%
|
6 664
-3%
|
6 419
-4%
|
6 407
0%
|
6 142
-4%
|
6 045
-2%
|
6 081
+1%
|
5 797
-5%
|
5 634
-3%
|
5 692
+1%
|
5 638
-1%
|
5 514
-2%
|
5 799
+5%
|
5 760
-1%
|
5 597
-3%
|
6 012
+7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 373)
|
(3 430)
|
(3 461)
|
(3 614)
|
(3 814)
|
(3 880)
|
(3 908)
|
(3 921)
|
(3 887)
|
(3 731)
|
(3 556)
|
(3 481)
|
(3 561)
|
(3 703)
|
(3 804)
|
(5 222)
|
(5 216)
|
(5 329)
|
(5 388)
|
(5 373)
|
(5 398)
|
(5 336)
|
(5 344)
|
(5 576)
|
(5 725)
|
(5 860)
|
(5 971)
|
(5 735)
|
(5 739)
|
(5 754)
|
(5 777)
|
(6 047)
|
(6 271)
|
(6 116)
|
(6 111)
|
(5 836)
|
(6 096)
|
(5 738)
|
(5 708)
|
(5 813)
|
(5 758)
|
(5 753)
|
(5 767)
|
(5 838)
|
(5 866)
|
(5 920)
|
(6 617)
|
(6 250)
|
(6 211)
|
(6 189)
|
(5 502)
|
(5 874)
|
(5 748)
|
(5 615)
|
(5 511)
|
(5 286)
|
(5 336)
|
(5 325)
|
(5 366)
|
(5 528)
|
(5 559)
|
(5 687)
|
(5 710)
|
(5 668)
|
(5 643)
|
(5 700)
|
(5 564)
|
(5 415)
|
(5 407)
|
(5 251)
|
(5 331)
|
(5 498)
|
(5 551)
|
(5 542)
|
(5 573)
|
|
| Selling, General & Administrative |
(3 373)
|
(3 000)
|
(3 461)
|
(3 614)
|
(3 699)
|
(3 880)
|
(3 610)
|
(3 878)
|
(3 028)
|
(2 915)
|
(2 756)
|
(2 727)
|
(2 818)
|
(2 959)
|
(3 002)
|
(3 966)
|
(4 203)
|
(4 594)
|
(4 934)
|
(4 128)
|
(5 398)
|
(5 336)
|
(5 344)
|
(4 338)
|
(5 746)
|
(5 860)
|
(5 971)
|
(4 368)
|
(5 739)
|
(5 754)
|
(5 777)
|
(4 693)
|
(6 271)
|
(6 116)
|
(6 111)
|
(4 384)
|
(5 690)
|
(5 738)
|
(5 708)
|
(4 069)
|
(5 758)
|
(5 753)
|
(5 767)
|
(4 168)
|
(5 858)
|
(5 920)
|
(6 617)
|
(4 616)
|
(6 211)
|
(6 189)
|
(5 502)
|
(3 963)
|
(5 748)
|
(5 615)
|
(5 511)
|
(3 430)
|
(5 336)
|
(5 325)
|
(5 366)
|
(3 551)
|
(5 559)
|
(5 687)
|
(5 710)
|
(3 639)
|
(5 643)
|
(5 700)
|
(5 564)
|
(3 579)
|
(5 407)
|
(5 251)
|
(5 330)
|
(4 112)
|
(5 552)
|
(5 543)
|
(5 573)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
(268)
|
(528)
|
(768)
|
(728)
|
(710)
|
(661)
|
(646)
|
(653)
|
(711)
|
(1 132)
|
0
|
0
|
0
|
(1 116)
|
0
|
0
|
0
|
(1 126)
|
0
|
0
|
0
|
(1 270)
|
0
|
0
|
0
|
(1 258)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 656)
|
0
|
0
|
0
|
(1 589)
|
0
|
0
|
0
|
(1 568)
|
0
|
0
|
0
|
(1 850)
|
0
|
0
|
0
|
(1 795)
|
0
|
0
|
0
|
(1 922)
|
0
|
0
|
0
|
(1 979)
|
0
|
0
|
0
|
(1 774)
|
0
|
0
|
0
|
(1 320)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(60)
|
(91)
|
(88)
|
(91)
|
(94)
|
(96)
|
(91)
|
(91)
|
(123)
|
0
|
0
|
0
|
(128)
|
0
|
0
|
0
|
(112)
|
0
|
0
|
0
|
(97)
|
0
|
0
|
0
|
(96)
|
0
|
0
|
0
|
(99)
|
0
|
0
|
0
|
(88)
|
0
|
0
|
0
|
(82)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(60)
|
0
|
0
|
0
|
(54)
|
0
|
0
|
0
|
(51)
|
0
|
0
|
0
|
(62)
|
0
|
0
|
0
|
(66)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(431)
|
0
|
0
|
(115)
|
0
|
0
|
546
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 013)
|
(736)
|
(454)
|
0
|
0
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1 353)
|
(406)
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(8)
|
0
|
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)
|
1
|
1
|
(0)
|
|
| Operating Income |
1 110
N/A
|
909
-18%
|
1 138
+25%
|
934
-18%
|
931
0%
|
811
-13%
|
1 130
+39%
|
1 349
+19%
|
1 168
-13%
|
912
-22%
|
1 153
+26%
|
1 356
+18%
|
1 548
+14%
|
1 601
+3%
|
1 896
+18%
|
1 869
-1%
|
2 093
+12%
|
1 957
-6%
|
1 958
+0%
|
1 847
-6%
|
1 755
-5%
|
1 914
+9%
|
1 791
-6%
|
1 726
-4%
|
1 479
-14%
|
1 154
-22%
|
917
-21%
|
1 324
+44%
|
1 228
-7%
|
1 111
-10%
|
869
-22%
|
187
-79%
|
(181)
N/A
|
(175)
+3%
|
47
N/A
|
413
+776%
|
254
-38%
|
707
+178%
|
484
-32%
|
458
-5%
|
610
+33%
|
830
+36%
|
1 095
+32%
|
1 294
+18%
|
1 284
-1%
|
1 145
-11%
|
533
-53%
|
672
+26%
|
826
+23%
|
1 033
+25%
|
1 450
+40%
|
919
-37%
|
888
-3%
|
869
-2%
|
860
-1%
|
1 361
+58%
|
1 527
+12%
|
1 571
+3%
|
1 512
-4%
|
1 332
-12%
|
1 105
-17%
|
733
-34%
|
697
-5%
|
473
-32%
|
402
-15%
|
381
-5%
|
233
-39%
|
220
-6%
|
285
+30%
|
387
+36%
|
183
-53%
|
301
+64%
|
209
-31%
|
55
-74%
|
439
+695%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
12
|
(53)
|
(22)
|
71
|
7
|
(25)
|
(7)
|
(15)
|
(86)
|
(157)
|
(139)
|
(37)
|
(87)
|
(89)
|
(133)
|
(319)
|
(279)
|
(258)
|
(217)
|
(28)
|
(22)
|
12
|
12
|
18
|
42
|
55
|
152
|
147
|
127
|
143
|
140
|
181
|
212
|
135
|
44
|
(54)
|
(284)
|
(245)
|
(44)
|
7
|
213
|
236
|
46
|
72
|
118
|
117
|
141
|
137
|
86
|
69
|
140
|
96
|
85
|
74
|
(31)
|
45
|
59
|
82
|
89
|
99
|
163
|
205
|
152
|
136
|
96
|
61
|
137
|
135
|
159
|
106
|
118
|
100
|
47
|
92
|
85
|
|
| Non-Reccuring Items |
4
|
1
|
(1)
|
(1)
|
0
|
0
|
1
|
1
|
10
|
9
|
(4)
|
(27)
|
(181)
|
(207)
|
(151)
|
(265)
|
(141)
|
(103)
|
(157)
|
(48)
|
(13)
|
(14)
|
(2)
|
21
|
0
|
21
|
22
|
(25)
|
(29)
|
(39)
|
(45)
|
(25)
|
(22)
|
(482)
|
(376)
|
(408)
|
0
|
63
|
(38)
|
(0)
|
(0)
|
(0)
|
(1)
|
(8)
|
0
|
(8)
|
(8)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(28)
|
(30)
|
(29)
|
(29)
|
(2)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(591)
|
(634)
|
(754)
|
(848)
|
|
| Gain/Loss on Disposition of Assets |
1
|
1
|
1
|
1
|
3
|
3
|
4
|
4
|
5
|
4
|
2
|
2
|
2
|
1
|
0
|
0
|
(0)
|
0
|
0
|
1
|
0
|
1
|
0
|
1
|
0
|
1
|
2
|
3
|
3
|
3
|
3
|
2
|
2
|
31
|
38
|
0
|
37
|
3
|
(5)
|
(5)
|
(5)
|
5
|
5
|
5
|
4
|
(0)
|
(1)
|
600
|
0
|
(3)
|
(3)
|
1
|
0
|
0
|
0
|
3
|
4
|
4
|
5
|
6
|
6
|
7
|
6
|
(1)
|
(2)
|
(3)
|
(3)
|
2
|
5
|
6
|
5
|
5
|
2
|
3
|
3
|
|
| Total Other Income |
(136)
|
(148)
|
(151)
|
(152)
|
(141)
|
(136)
|
(136)
|
(135)
|
(126)
|
(128)
|
(146)
|
(157)
|
(159)
|
(157)
|
(158)
|
(220)
|
(235)
|
(234)
|
(231)
|
(211)
|
(180)
|
(155)
|
(136)
|
(89)
|
(95)
|
(97)
|
(71)
|
(99)
|
(102)
|
(88)
|
(84)
|
(99)
|
(74)
|
(83)
|
(80)
|
(49)
|
(103)
|
(99)
|
(100)
|
(95)
|
(85)
|
(81)
|
(82)
|
(76)
|
(97)
|
(112)
|
497
|
(119)
|
513
|
521
|
(80)
|
(70)
|
(73)
|
(71)
|
(64)
|
(67)
|
(67)
|
(44)
|
(28)
|
(21)
|
(18)
|
(29)
|
(21)
|
(23)
|
(18)
|
(20)
|
(29)
|
(33)
|
(37)
|
(48)
|
(49)
|
(23)
|
(18)
|
(3)
|
(16)
|
|
| Pre-Tax Income |
991
N/A
|
709
-28%
|
965
+36%
|
853
-12%
|
799
-6%
|
653
-18%
|
992
+52%
|
1 204
+21%
|
971
-19%
|
640
-34%
|
866
+35%
|
1 138
+31%
|
1 123
-1%
|
1 149
+2%
|
1 455
+27%
|
1 065
-27%
|
1 438
+35%
|
1 362
-5%
|
1 353
-1%
|
1 561
+15%
|
1 540
-1%
|
1 758
+14%
|
1 665
-5%
|
1 677
+1%
|
1 427
-15%
|
1 134
-21%
|
1 022
-10%
|
1 350
+32%
|
1 228
-9%
|
1 130
-8%
|
884
-22%
|
246
-72%
|
(63)
N/A
|
(573)
-806%
|
(327)
+43%
|
(97)
+70%
|
(96)
+2%
|
429
N/A
|
298
-31%
|
364
+22%
|
733
+101%
|
990
+35%
|
1 063
+7%
|
1 287
+21%
|
1 309
+2%
|
1 141
-13%
|
1 163
+2%
|
1 288
+11%
|
1 423
+10%
|
1 618
+14%
|
1 505
-7%
|
944
-37%
|
901
-5%
|
844
-6%
|
735
-13%
|
1 313
+79%
|
1 494
+14%
|
1 612
+8%
|
1 578
-2%
|
1 415
-10%
|
1 256
-11%
|
915
-27%
|
834
-9%
|
584
-30%
|
477
-18%
|
418
-12%
|
337
-19%
|
323
-4%
|
411
+27%
|
450
+10%
|
256
-43%
|
(209)
N/A
|
(394)
-88%
|
(608)
-54%
|
(338)
+44%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(74)
|
(74)
|
(79)
|
(92)
|
(108)
|
(93)
|
(88)
|
(95)
|
(305)
|
(309)
|
(291)
|
(433)
|
(416)
|
(498)
|
(843)
|
(398)
|
(395)
|
(459)
|
(455)
|
(767)
|
(831)
|
(831)
|
(531)
|
(588)
|
(513)
|
(381)
|
(356)
|
(532)
|
(491)
|
(458)
|
(364)
|
(180)
|
(64)
|
102
|
30
|
(56)
|
(92)
|
(464)
|
(416)
|
(279)
|
(386)
|
(264)
|
(233)
|
(516)
|
(515)
|
(463)
|
(365)
|
(249)
|
(269)
|
(323)
|
(419)
|
(279)
|
(271)
|
(259)
|
(216)
|
(391)
|
(451)
|
(467)
|
(467)
|
(441)
|
(414)
|
(370)
|
(322)
|
(222)
|
(179)
|
(126)
|
(123)
|
(110)
|
(153)
|
(164)
|
(91)
|
(123)
|
(51)
|
(0)
|
(101)
|
|
| Income from Continuing Operations |
917
|
636
|
886
|
761
|
691
|
560
|
904
|
1 109
|
666
|
331
|
575
|
704
|
707
|
651
|
611
|
668
|
1 043
|
903
|
898
|
794
|
709
|
927
|
1 134
|
1 090
|
914
|
753
|
666
|
818
|
737
|
672
|
520
|
66
|
(127)
|
(471)
|
(297)
|
(153)
|
(187)
|
(35)
|
(119)
|
86
|
347
|
725
|
830
|
770
|
794
|
678
|
798
|
1 039
|
1 154
|
1 295
|
1 086
|
665
|
630
|
585
|
519
|
922
|
1 043
|
1 145
|
1 111
|
974
|
842
|
545
|
513
|
362
|
298
|
292
|
213
|
212
|
257
|
286
|
166
|
(332)
|
(445)
|
(608)
|
(439)
|
|
| Net Income (Common) |
914
N/A
|
636
-30%
|
883
+39%
|
763
-14%
|
688
-10%
|
558
-19%
|
901
+62%
|
1 107
+23%
|
666
-40%
|
331
-50%
|
575
+74%
|
704
+23%
|
707
+0%
|
651
-8%
|
611
-6%
|
668
+9%
|
1 043
+56%
|
903
-13%
|
898
-1%
|
794
-12%
|
709
-11%
|
927
+31%
|
1 134
+22%
|
1 090
-4%
|
914
-16%
|
753
-18%
|
666
-12%
|
818
+23%
|
737
-10%
|
672
-9%
|
520
-23%
|
66
-87%
|
(127)
N/A
|
(471)
-270%
|
(297)
+37%
|
(153)
+49%
|
(187)
-23%
|
(35)
+81%
|
(119)
-241%
|
86
N/A
|
347
+305%
|
725
+109%
|
830
+14%
|
770
-7%
|
794
+3%
|
678
-15%
|
798
+18%
|
1 039
+30%
|
1 154
+11%
|
1 295
+12%
|
1 086
-16%
|
665
-39%
|
630
-5%
|
585
-7%
|
519
-11%
|
922
+78%
|
1 043
+13%
|
1 145
+10%
|
1 111
-3%
|
974
-12%
|
842
-14%
|
545
-35%
|
513
-6%
|
362
-29%
|
298
-18%
|
292
-2%
|
213
-27%
|
212
0%
|
256
+21%
|
286
+12%
|
167
-42%
|
(332)
N/A
|
(442)
-33%
|
(606)
-37%
|
(439)
+28%
|
|
| EPS (Diluted) |
126.94
N/A
|
78.45
-38%
|
111.77
+42%
|
100.39
-10%
|
89.38
-11%
|
73.42
-18%
|
118.59
+62%
|
143.7
+21%
|
87.59
-39%
|
43.53
-50%
|
74.67
+72%
|
92.67
+24%
|
92.99
+0%
|
85.61
-8%
|
80.46
-6%
|
83.5
+4%
|
137.2
+64%
|
118.84
-13%
|
118.13
-1%
|
99.25
-16%
|
93.3
-6%
|
121.96
+31%
|
149.24
+22%
|
136.25
-9%
|
120.26
-12%
|
99.06
-18%
|
87.59
-12%
|
102.25
+17%
|
96.97
-5%
|
88.44
-9%
|
68.41
-23%
|
8.67
-87%
|
-16.73
N/A
|
-61.98
-270%
|
-39.08
+37%
|
-20.1
+49%
|
-24.63
-23%
|
-4.58
+81%
|
-15.6
-241%
|
11.25
N/A
|
45.62
+306%
|
95.44
+109%
|
109.16
+14%
|
101.37
-7%
|
104.51
+3%
|
95.53
-9%
|
113.26
+19%
|
144.5
+28%
|
163.58
+13%
|
183.62
+12%
|
154.01
-16%
|
94.29
-39%
|
89.32
-5%
|
82.89
-7%
|
73.62
-11%
|
130.72
+78%
|
147.89
+13%
|
162.27
+10%
|
157.5
-3%
|
138.07
-12%
|
119.37
-14%
|
77.29
-35%
|
72.7
-6%
|
51.3
-29%
|
42.2
-18%
|
41.43
-2%
|
30.27
-27%
|
30.12
0%
|
36.38
+21%
|
40.61
+12%
|
23.63
-42%
|
-47.08
N/A
|
-62.66
-33%
|
-85.91
-37%
|
-62.24
+28%
|
|