Aeon Hokkaido Corp
TSE:7512
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
A
|
Aeon Hokkaido Corp
TSE:7512
|
JP |
|
Mutual Corp
TSE:2773
|
JP |
|
Hepion Pharmaceuticals Inc
NASDAQ:HEPA
|
US |
|
Polyrocks Chemical Co Ltd
SSE:688669
|
CN |
|
Whirlpool of India Ltd
BSE:500238
|
IN |
|
Dermapharm Holding SE
XETRA:DMP
|
DE |
|
Yanbu Cement Company SJSC
SAU:3060
|
SA |
|
A
|
Access Group Holdings Co Ltd
TSE:7042
|
JP |
|
Dexco SA
BOVESPA:DXCO3
|
BR |
|
Srestha Finvest Ltd
BSE:539217
|
IN |
|
Hagihara Industries Inc
TSE:7856
|
JP |
Income Statement
Earnings Waterfall
Aeon Hokkaido Corp
Income Statement
Aeon Hokkaido Corp
| May-2006 | Aug-2006 | Nov-2006 | May-2007 | Aug-2007 | Nov-2007 | May-2008 | Aug-2008 | Nov-2008 | May-2009 | Aug-2009 | Nov-2009 | Feb-2010 | May-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
|
0
|
0
|
206
|
0
|
0
|
822
|
397
|
592
|
781
|
782
|
780
|
785
|
775
|
706
|
656
|
597
|
549
|
540
|
509
|
480
|
454
|
430
|
408
|
387
|
365
|
343
|
328
|
319
|
321
|
325
|
320
|
310
|
292
|
274
|
260
|
246
|
233
|
219
|
206
|
193
|
186
|
180
|
179
|
180
|
180
|
182
|
171
|
155
|
136
|
117
|
108
|
103
|
102
|
103
|
106
|
109
|
108
|
105
|
106
|
107
|
110
|
112
|
111
|
114
|
148
|
216
|
0
|
0
|
0
|
0
|
|
| Revenue |
81 521
N/A
|
81 414
0%
|
81 261
0%
|
80 614
-1%
|
82 746
+3%
|
98 432
+19%
|
111 950
+14%
|
122 524
+9%
|
115 860
-5%
|
113 341
-2%
|
111 316
-2%
|
110 096
-1%
|
150 354
+37%
|
148 928
-1%
|
149 441
+0%
|
150 167
+0%
|
150 214
+0%
|
150 936
+0%
|
150 693
0%
|
150 448
0%
|
151 107
+0%
|
154 986
+3%
|
158 768
+2%
|
163 773
+3%
|
168 316
+3%
|
169 205
+1%
|
170 645
+1%
|
171 490
+0%
|
172 638
+1%
|
173 487
+0%
|
173 328
0%
|
173 292
0%
|
172 553
0%
|
172 221
0%
|
173 040
+0%
|
179 278
+4%
|
188 179
+5%
|
195 013
+4%
|
201 324
+3%
|
202 963
+1%
|
203 174
+0%
|
203 700
+0%
|
204 591
+0%
|
204 782
+0%
|
205 299
+0%
|
205 063
0%
|
205 206
+0%
|
204 576
0%
|
204 233
0%
|
204 303
+0%
|
204 296
0%
|
204 916
+0%
|
204 511
0%
|
234 737
+15%
|
270 071
+15%
|
302 677
+12%
|
338 457
+12%
|
341 211
+1%
|
341 334
+0%
|
341 309
0%
|
340 797
0%
|
339 900
0%
|
337 800
-1%
|
337 577
0%
|
339 660
+1%
|
342 115
+1%
|
346 551
+1%
|
351 270
+1%
|
356 008
+1%
|
359 351
+1%
|
363 420
+1%
|
368 696
+1%
|
377 481
+2%
|
386 433
+2%
|
394 850
+2%
|
401 013
+2%
|
404 360
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(61 526)
|
(61 481)
|
(61 357)
|
(60 895)
|
(62 694)
|
(74 491)
|
(84 327)
|
(91 153)
|
(85 365)
|
(83 544)
|
(82 504)
|
(81 780)
|
(111 184)
|
(109 715)
|
(110 161)
|
(110 562)
|
(110 576)
|
(110 782)
|
(110 172)
|
(109 701)
|
(110 304)
|
(110 139)
|
(109 972)
|
(110 713)
|
(110 845)
|
(111 454)
|
(112 524)
|
(113 054)
|
(113 897)
|
(114 572)
|
(114 702)
|
(114 749)
|
(114 274)
|
(114 059)
|
(114 527)
|
(118 655)
|
(124 322)
|
(128 686)
|
(132 780)
|
(133 764)
|
(133 818)
|
(134 232)
|
(134 669)
|
(134 903)
|
(135 259)
|
(135 010)
|
(135 094)
|
(134 619)
|
(134 250)
|
(134 224)
|
(134 106)
|
(134 618)
|
(134 392)
|
(158 937)
|
(186 112)
|
(211 042)
|
(238 643)
|
(239 938)
|
(240 659)
|
(241 128)
|
(240 662)
|
(239 383)
|
(237 016)
|
(236 362)
|
(237 403)
|
(239 144)
|
(242 191)
|
(245 661)
|
(248 722)
|
(251 143)
|
(254 325)
|
(257 915)
|
(264 591)
|
(271 504)
|
(277 661)
|
(282 511)
|
(284 936)
|
|
| Gross Profit |
19 995
N/A
|
19 933
0%
|
19 904
0%
|
19 719
-1%
|
20 052
+2%
|
23 941
+19%
|
27 623
+15%
|
31 371
+14%
|
30 495
-3%
|
29 797
-2%
|
28 812
-3%
|
28 316
-2%
|
39 170
+38%
|
39 213
+0%
|
39 280
+0%
|
39 605
+1%
|
39 638
+0%
|
40 154
+1%
|
40 521
+1%
|
40 747
+1%
|
40 803
+0%
|
44 847
+10%
|
48 796
+9%
|
53 060
+9%
|
57 471
+8%
|
57 751
+0%
|
58 121
+1%
|
58 436
+1%
|
58 741
+1%
|
58 915
+0%
|
58 626
0%
|
58 543
0%
|
58 279
0%
|
58 162
0%
|
58 513
+1%
|
60 623
+4%
|
63 857
+5%
|
66 327
+4%
|
68 544
+3%
|
69 199
+1%
|
69 356
+0%
|
69 468
+0%
|
69 922
+1%
|
69 879
0%
|
70 040
+0%
|
70 053
+0%
|
70 112
+0%
|
69 957
0%
|
69 983
+0%
|
70 079
+0%
|
70 190
+0%
|
70 298
+0%
|
70 119
0%
|
75 800
+8%
|
83 959
+11%
|
91 635
+9%
|
99 814
+9%
|
101 273
+1%
|
100 675
-1%
|
100 181
0%
|
100 135
0%
|
100 517
+0%
|
100 784
+0%
|
101 215
+0%
|
102 257
+1%
|
102 971
+1%
|
104 360
+1%
|
105 609
+1%
|
107 286
+2%
|
108 208
+1%
|
109 095
+1%
|
110 781
+2%
|
112 890
+2%
|
114 929
+2%
|
117 189
+2%
|
118 502
+1%
|
119 424
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(19 709)
|
(19 297)
|
(19 293)
|
(19 318)
|
(20 225)
|
(23 435)
|
(27 402)
|
(30 284)
|
(30 124)
|
(29 522)
|
(28 646)
|
(27 943)
|
(36 620)
|
(35 865)
|
(35 343)
|
(35 080)
|
(34 852)
|
(34 209)
|
(33 790)
|
(33 277)
|
(33 146)
|
(37 247)
|
(41 248)
|
(45 192)
|
(49 419)
|
(49 503)
|
(49 603)
|
(49 812)
|
(50 250)
|
(50 445)
|
(50 498)
|
(50 432)
|
(50 199)
|
(50 378)
|
(50 631)
|
(53 562)
|
(55 928)
|
(58 545)
|
(61 070)
|
(60 843)
|
(61 098)
|
(61 012)
|
(61 151)
|
(61 332)
|
(61 444)
|
(61 608)
|
(61 868)
|
(62 444)
|
(61 758)
|
(63 825)
|
(62 762)
|
(62 374)
|
(62 013)
|
(68 659)
|
(75 689)
|
(82 827)
|
(90 449)
|
(91 769)
|
(92 581)
|
(93 003)
|
(93 474)
|
(93 034)
|
(92 998)
|
(93 454)
|
(93 910)
|
(94 746)
|
(95 548)
|
(95 980)
|
(96 920)
|
(98 026)
|
(99 328)
|
(102 244)
|
(104 998)
|
(110 527)
|
(109 914)
|
(110 691)
|
(111 092)
|
|
| Selling, General & Administrative |
(24 036)
|
(23 719)
|
(23 758)
|
(23 846)
|
(24 373)
|
(30 958)
|
(37 898)
|
(41 307)
|
(42 117)
|
(40 074)
|
(40 567)
|
(37 130)
|
(49 250)
|
(48 538)
|
(48 088)
|
(47 855)
|
(47 825)
|
(47 270)
|
(46 943)
|
(46 469)
|
(46 192)
|
(46 283)
|
(46 336)
|
(46 315)
|
(46 340)
|
(46 428)
|
(46 526)
|
(46 733)
|
(47 161)
|
(47 386)
|
(47 481)
|
(47 443)
|
(47 186)
|
(47 344)
|
(47 579)
|
(50 397)
|
(52 937)
|
(55 671)
|
(58 144)
|
(57 962)
|
(57 999)
|
(57 744)
|
(57 909)
|
(58 088)
|
(58 111)
|
(58 246)
|
(58 446)
|
(58 128)
|
(58 335)
|
(59 270)
|
(59 208)
|
(59 567)
|
(58 395)
|
(64 592)
|
(71 158)
|
(77 878)
|
(85 042)
|
(86 334)
|
(87 107)
|
(87 427)
|
(87 660)
|
(87 074)
|
(86 929)
|
(87 306)
|
(87 745)
|
(88 535)
|
(89 340)
|
(89 739)
|
(90 579)
|
(91 589)
|
(92 717)
|
(95 366)
|
(97 949)
|
(100 437)
|
(102 551)
|
(103 191)
|
(103 247)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(871)
|
(1 712)
|
(2 441)
|
(3 213)
|
(3 124)
|
(3 123)
|
(3 178)
|
(3 027)
|
(3 039)
|
(2 987)
|
(2 998)
|
(3 119)
|
(3 112)
|
(3 122)
|
(3 117)
|
(3 079)
|
(3 075)
|
(3 076)
|
(3 080)
|
(3 089)
|
(3 059)
|
(3 018)
|
(2 988)
|
(3 012)
|
(3 033)
|
(3 050)
|
(3 164)
|
(2 989)
|
(2 873)
|
(2 925)
|
(2 878)
|
(3 097)
|
(3 264)
|
(3 238)
|
(3 243)
|
(3 334)
|
(3 363)
|
(3 424)
|
(2 588)
|
(3 423)
|
(1 768)
|
(1 826)
|
(2 807)
|
(3 618)
|
(4 067)
|
(4 531)
|
(4 949)
|
(5 406)
|
(5 434)
|
(5 474)
|
(5 576)
|
(5 814)
|
(5 961)
|
(6 069)
|
(6 148)
|
(6 164)
|
(6 210)
|
(6 207)
|
(6 239)
|
(6 340)
|
(6 436)
|
(6 610)
|
(6 878)
|
(7 048)
|
(7 168)
|
(7 361)
|
(7 499)
|
(7 844)
|
|
| Other Operating Expenses |
4 327
|
4 422
|
4 465
|
4 528
|
4 148
|
7 523
|
10 496
|
11 023
|
11 993
|
11 423
|
13 633
|
11 628
|
15 843
|
15 797
|
15 868
|
15 953
|
16 000
|
16 100
|
16 140
|
16 190
|
16 165
|
12 148
|
8 210
|
4 240
|
0
|
0
|
(1)
|
1
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(3)
|
(2)
|
(4)
|
(4)
|
(1)
|
1
|
1
|
0
|
(1 728)
|
0
|
(2 787)
|
(1 728)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
0
|
0
|
0
|
1
|
0
|
0
|
(1)
|
0
|
0
|
(2)
|
(1)
|
0
|
(1)
|
0
|
(1)
|
(2 922)
|
0
|
(1)
|
(1)
|
|
| Operating Income |
286
N/A
|
636
+122%
|
611
-4%
|
401
-34%
|
(173)
N/A
|
506
N/A
|
221
-56%
|
1 087
+392%
|
371
-66%
|
275
-26%
|
166
-40%
|
373
+125%
|
2 550
+584%
|
3 348
+31%
|
3 937
+18%
|
4 525
+15%
|
4 786
+6%
|
5 945
+24%
|
6 731
+13%
|
7 470
+11%
|
7 657
+3%
|
7 600
-1%
|
7 548
-1%
|
7 868
+4%
|
8 052
+2%
|
8 248
+2%
|
8 518
+3%
|
8 624
+1%
|
8 491
-2%
|
8 470
0%
|
8 128
-4%
|
8 111
0%
|
8 080
0%
|
7 784
-4%
|
7 882
+1%
|
7 061
-10%
|
7 929
+12%
|
7 782
-2%
|
7 474
-4%
|
8 356
+12%
|
8 258
-1%
|
8 456
+2%
|
8 771
+4%
|
8 547
-3%
|
8 596
+1%
|
8 445
-2%
|
8 244
-2%
|
7 513
-9%
|
8 225
+9%
|
6 254
-24%
|
7 428
+19%
|
7 924
+7%
|
8 106
+2%
|
7 141
-12%
|
8 270
+16%
|
8 808
+7%
|
9 365
+6%
|
9 504
+1%
|
8 094
-15%
|
7 178
-11%
|
6 661
-7%
|
7 483
+12%
|
7 786
+4%
|
7 761
0%
|
8 347
+8%
|
8 225
-1%
|
8 812
+7%
|
9 629
+9%
|
10 366
+8%
|
10 182
-2%
|
9 767
-4%
|
8 537
-13%
|
7 892
-8%
|
4 402
-44%
|
7 275
+65%
|
7 811
+7%
|
8 332
+7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(184)
|
(369)
|
(250)
|
(428)
|
(424)
|
(412)
|
(702)
|
(701)
|
(702)
|
(710)
|
(703)
|
(637)
|
(590)
|
(532)
|
(486)
|
(482)
|
(453)
|
(360)
|
(337)
|
(315)
|
(296)
|
(343)
|
(323)
|
(304)
|
(264)
|
(285)
|
(280)
|
(284)
|
(309)
|
(279)
|
(273)
|
(250)
|
(245)
|
(227)
|
(215)
|
(202)
|
(190)
|
(179)
|
(174)
|
(169)
|
(168)
|
(169)
|
(169)
|
(171)
|
(158)
|
(138)
|
(117)
|
(96)
|
(88)
|
(84)
|
(83)
|
(83)
|
(86)
|
(89)
|
(89)
|
(88)
|
(89)
|
(61)
|
(64)
|
(63)
|
(70)
|
(110)
|
(144)
|
(212)
|
(302)
|
(392)
|
(474)
|
(516)
|
|
| Non-Reccuring Items |
(1 651)
|
(2 918)
|
(3 762)
|
(1 432)
|
(2)
|
(735)
|
(774)
|
(3 010)
|
(2 326)
|
(2 132)
|
(251)
|
(303)
|
(306)
|
(289)
|
(155)
|
(59)
|
(1 861)
|
(2 346)
|
(2 854)
|
(2 871)
|
(1 884)
|
(1 550)
|
(1 017)
|
(1 010)
|
(1 655)
|
(1 504)
|
(1 589)
|
(1 570)
|
(1 591)
|
(1 590)
|
(1 576)
|
(1 579)
|
(1 212)
|
(1 213)
|
(1 157)
|
(1 463)
|
(2 392)
|
(2 413)
|
(2 526)
|
(2 271)
|
(1 229)
|
(1 227)
|
(1 744)
|
(1 692)
|
(1 275)
|
(1 237)
|
(770)
|
(770)
|
(1 943)
|
0
|
(1 085)
|
(988)
|
(2 102)
|
(1 882)
|
(2 178)
|
(2 329)
|
(1 182)
|
(1 430)
|
(1 662)
|
(1 703)
|
(1 572)
|
(1 547)
|
(1 334)
|
(1 272)
|
(1 515)
|
(1 528)
|
(1 825)
|
(1 799)
|
(1 800)
|
(1 844)
|
(1 827)
|
(1 830)
|
(2 983)
|
0
|
(2 919)
|
(2 905)
|
(3 112)
|
|
| Gain/Loss on Disposition of Assets |
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
|
(20)
|
(20)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
54
|
54
|
54
|
54
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
81
|
81
|
81
|
|
| Total Other Income |
(567)
|
(557)
|
(603)
|
(658)
|
(734)
|
(756)
|
(773)
|
(665)
|
(588)
|
(399)
|
(250)
|
(14)
|
(95)
|
(40)
|
(19)
|
71
|
155
|
207
|
182
|
56
|
48
|
25
|
38
|
66
|
107
|
135
|
133
|
125
|
148
|
146
|
5
|
46
|
(12)
|
14
|
245
|
473
|
356
|
317
|
376
|
104
|
259
|
310
|
196
|
217
|
203
|
155
|
118
|
111
|
88
|
75
|
155
|
121
|
100
|
106
|
45
|
20
|
28
|
18
|
10
|
27
|
172
|
219
|
240
|
332
|
252
|
226
|
218
|
172
|
132
|
301
|
319
|
353
|
342
|
191
|
156
|
162
|
212
|
|
| Pre-Tax Income |
(1 932)
N/A
|
(2 839)
-47%
|
(3 754)
-32%
|
(1 689)
+55%
|
(909)
+46%
|
(985)
-8%
|
(1 326)
-35%
|
(2 588)
-95%
|
(2 543)
+2%
|
(2 440)
+4%
|
(704)
+71%
|
(194)
+72%
|
1 721
N/A
|
2 595
+51%
|
3 351
+29%
|
3 835
+14%
|
2 379
-38%
|
3 104
+30%
|
3 349
+8%
|
3 952
+18%
|
5 184
+31%
|
5 485
+6%
|
6 037
+10%
|
6 438
+7%
|
6 022
-6%
|
6 426
+7%
|
6 702
+4%
|
6 842
+2%
|
6 733
-2%
|
6 730
0%
|
6 214
-8%
|
6 255
+1%
|
6 552
+5%
|
6 321
-4%
|
6 685
+6%
|
5 791
-13%
|
5 609
-3%
|
5 357
-4%
|
5 025
-6%
|
5 896
+17%
|
7 038
+19%
|
7 294
+4%
|
6 996
-4%
|
6 857
-2%
|
7 322
+7%
|
7 173
-2%
|
7 413
+3%
|
6 680
-10%
|
6 201
-7%
|
6 161
-1%
|
6 329
+3%
|
6 888
+9%
|
5 933
-14%
|
5 207
-12%
|
5 999
+15%
|
6 382
+6%
|
8 115
+27%
|
8 004
-1%
|
6 358
-21%
|
5 419
-15%
|
5 178
-4%
|
6 123
+18%
|
6 657
+9%
|
6 786
+2%
|
7 050
+4%
|
6 834
-3%
|
7 144
+5%
|
7 938
+11%
|
8 635
+9%
|
8 569
-1%
|
8 149
-5%
|
6 916
-15%
|
5 039
-27%
|
4 293
-15%
|
4 201
-2%
|
4 675
+11%
|
4 997
+7%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
254
|
70
|
404
|
109
|
2 838
|
2 900
|
3 004
|
1 340
|
1 252
|
1 088
|
251
|
145
|
(762)
|
(1 032)
|
(1 471)
|
(1 698)
|
(584)
|
(905)
|
(1 290)
|
(1 555)
|
(2 773)
|
(2 939)
|
(2 841)
|
(2 995)
|
(2 984)
|
(3 038)
|
(3 185)
|
(3 158)
|
(1 697)
|
(1 719)
|
(1 609)
|
(1 651)
|
(2 410)
|
(2 650)
|
(2 698)
|
(2 021)
|
(1 426)
|
(1 219)
|
(976)
|
(1 560)
|
(2 855)
|
(2 466)
|
(2 446)
|
(880)
|
(838)
|
(898)
|
(970)
|
(2 230)
|
(2 221)
|
(2 197)
|
(2 245)
|
(2 419)
|
(2 059)
|
(1 411)
|
(1 704)
|
(1 841)
|
(2 263)
|
(2 484)
|
(1 892)
|
(1 580)
|
(1 350)
|
(1 818)
|
(2 045)
|
(2 093)
|
(2 344)
|
(2 275)
|
(2 357)
|
(2 597)
|
(2 442)
|
(2 429)
|
(2 254)
|
(1 979)
|
(1 432)
|
(1 036)
|
(1 011)
|
(1 073)
|
(1 264)
|
|
| Income from Continuing Operations |
(1 678)
|
(2 769)
|
(3 350)
|
(1 580)
|
1 929
|
1 915
|
1 678
|
(1 248)
|
(1 291)
|
(1 352)
|
(453)
|
(49)
|
959
|
1 563
|
1 880
|
2 137
|
1 795
|
2 199
|
2 059
|
2 397
|
2 411
|
2 546
|
3 196
|
3 443
|
3 038
|
3 388
|
3 517
|
3 684
|
5 036
|
5 011
|
4 605
|
4 604
|
4 142
|
3 671
|
3 987
|
3 770
|
4 183
|
4 138
|
4 049
|
4 336
|
4 183
|
4 828
|
4 550
|
5 977
|
6 484
|
6 275
|
6 443
|
4 450
|
3 980
|
3 964
|
4 084
|
4 469
|
3 874
|
3 796
|
4 295
|
4 541
|
5 852
|
5 520
|
4 466
|
3 839
|
3 828
|
4 305
|
4 612
|
4 693
|
4 706
|
4 559
|
4 787
|
5 341
|
6 193
|
6 140
|
5 895
|
4 937
|
3 607
|
3 257
|
3 190
|
3 602
|
3 733
|
|
| Net Income (Common) |
(1 664)
N/A
|
(2 771)
-67%
|
(3 350)
-21%
|
(1 582)
+53%
|
395
N/A
|
1 914
+385%
|
1 680
-12%
|
287
-83%
|
(1 290)
N/A
|
(1 351)
-5%
|
(449)
+67%
|
(50)
+89%
|
953
N/A
|
1 562
+64%
|
1 874
+20%
|
2 134
+14%
|
1 787
-16%
|
2 191
+23%
|
2 053
-6%
|
2 392
+17%
|
2 403
+0%
|
2 536
+6%
|
3 185
+26%
|
3 433
+8%
|
3 038
-12%
|
3 388
+12%
|
3 518
+4%
|
3 684
+5%
|
5 036
+37%
|
5 010
-1%
|
4 604
-8%
|
4 603
0%
|
4 141
-10%
|
3 670
-11%
|
3 987
+9%
|
3 770
-5%
|
4 183
+11%
|
4 138
-1%
|
4 048
-2%
|
4 335
+7%
|
4 183
-4%
|
4 829
+15%
|
4 550
-6%
|
5 979
+31%
|
6 483
+8%
|
6 274
-3%
|
6 442
+3%
|
4 448
-31%
|
3 979
-11%
|
3 962
0%
|
4 083
+3%
|
4 467
+9%
|
3 873
-13%
|
3 796
-2%
|
4 294
+13%
|
4 541
+6%
|
5 852
+29%
|
5 519
-6%
|
4 467
-19%
|
3 839
-14%
|
3 827
0%
|
4 305
+12%
|
4 610
+7%
|
4 691
+2%
|
4 705
+0%
|
4 558
-3%
|
4 787
+5%
|
5 340
+12%
|
6 193
+16%
|
6 140
-1%
|
5 895
-4%
|
4 938
-16%
|
3 606
-27%
|
3 255
-10%
|
3 188
-2%
|
3 601
+13%
|
3 732
+4%
|
|
| EPS (Diluted) |
-75.63
N/A
|
-125.95
-67%
|
-152.27
-21%
|
-63.28
+58%
|
12.74
N/A
|
191.4
+1 402%
|
56
-71%
|
9.25
-83%
|
-5.11
N/A
|
-45.03
-781%
|
-14.48
+68%
|
-1.65
+89%
|
31.76
N/A
|
52.06
+64%
|
62.46
+20%
|
71.13
+14%
|
59.56
-16%
|
73.03
+23%
|
68.43
-6%
|
79.73
+17%
|
80.09
+0%
|
84.53
+6%
|
57.9
-32%
|
62.41
+8%
|
55.23
-12%
|
61.62
+12%
|
63.96
+4%
|
66.98
+5%
|
91.56
+37%
|
74.77
-18%
|
66.72
-11%
|
45.57
-32%
|
48.97
+7%
|
36.33
-26%
|
38.7
+7%
|
35.56
-8%
|
40.27
+13%
|
39.03
-3%
|
38.18
-2%
|
40.89
+7%
|
39.55
-3%
|
45.55
+15%
|
42.92
-6%
|
56.4
+31%
|
61.26
+9%
|
59.18
-3%
|
60.77
+3%
|
42.02
-31%
|
37.58
-11%
|
37.42
0%
|
38.56
+3%
|
42.18
+9%
|
36.56
-13%
|
27.24
-25%
|
30.81
+13%
|
32.59
+6%
|
42
+29%
|
39.61
-6%
|
32.06
-19%
|
27.55
-14%
|
27.46
0%
|
30.89
+12%
|
33.08
+7%
|
33.71
+2%
|
33.76
+0%
|
32.7
-3%
|
34.34
+5%
|
38.3
+12%
|
44.43
+16%
|
44.05
-1%
|
42.29
-4%
|
35.42
-16%
|
25.87
-27%
|
23.36
-10%
|
22.88
-2%
|
25.77
+13%
|
26.77
+4%
|
|