Inter Action Corp
TSE:7725
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Inter Action Corp
TSE:7725
|
JP |
Income Statement
Earnings Waterfall
Inter Action Corp
Income Statement
Inter Action Corp
| Aug-2004 | Nov-2004 | Feb-2005 | Aug-2005 | Nov-2005 | Feb-2006 | Aug-2006 | Nov-2006 | Feb-2007 | Aug-2007 | Nov-2007 | Feb-2008 | Aug-2008 | Nov-2008 | Feb-2009 | Aug-2009 | Nov-2009 | Feb-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
|
6
|
0
|
0
|
6
|
0
|
0
|
7
|
0
|
0
|
7
|
0
|
0
|
6
|
0
|
0
|
4
|
8
|
12
|
16
|
15
|
14
|
14
|
13
|
12
|
11
|
10
|
10
|
11
|
14
|
16
|
18
|
20
|
22
|
23
|
24
|
25
|
24
|
24
|
24
|
24
|
24
|
24
|
21
|
18
|
16
|
17
|
18
|
18
|
16
|
12
|
12
|
11
|
10
|
9
|
9
|
8
|
8
|
8
|
9
|
9
|
9
|
9
|
9
|
8
|
8
|
8
|
8
|
7
|
7
|
6
|
6
|
6
|
6
|
7
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 363
N/A
|
1 126
-17%
|
885
-21%
|
1 038
+17%
|
1 048
+1%
|
1 088
+4%
|
1 314
+21%
|
1 295
-1%
|
1 328
+2%
|
947
-29%
|
966
+2%
|
1 190
+23%
|
1 256
+6%
|
1 060
-16%
|
658
-38%
|
388
-41%
|
292
-25%
|
287
-2%
|
365
+27%
|
355
-3%
|
437
+23%
|
627
+43%
|
581
-7%
|
839
+44%
|
1 268
+51%
|
1 472
+16%
|
1 586
+8%
|
1 447
-9%
|
1 284
-11%
|
1 516
+18%
|
1 734
+14%
|
2 082
+20%
|
2 296
+10%
|
2 512
+9%
|
2 459
-2%
|
3 231
+31%
|
3 784
+17%
|
3 997
+6%
|
4 399
+10%
|
4 745
+8%
|
4 505
-5%
|
5 078
+13%
|
5 208
+3%
|
5 048
-3%
|
5 797
+15%
|
5 369
-7%
|
5 486
+2%
|
5 507
+0%
|
5 405
-2%
|
6 009
+11%
|
6 525
+9%
|
7 250
+11%
|
7 353
+1%
|
7 986
+9%
|
8 234
+3%
|
7 979
-3%
|
7 386
-7%
|
7 083
-4%
|
6 571
-7%
|
6 636
+1%
|
7 242
+9%
|
6 628
-8%
|
7 042
+6%
|
6 248
-11%
|
5 651
-10%
|
6 017
+6%
|
6 205
+3%
|
6 050
-2%
|
6 980
+15%
|
6 857
-2%
|
6 689
-2%
|
6 803
+2%
|
6 644
-2%
|
7 755
+17%
|
8 369
+8%
|
8 820
+5%
|
8 178
-7%
|
6 669
-18%
|
5 363
-20%
|
4 756
-11%
|
5 067
+7%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(623)
|
(516)
|
(400)
|
(552)
|
(588)
|
(622)
|
(658)
|
(629)
|
(664)
|
(449)
|
(547)
|
(726)
|
(820)
|
(692)
|
(437)
|
(356)
|
(306)
|
(295)
|
(262)
|
(228)
|
(228)
|
(314)
|
(265)
|
(366)
|
(529)
|
(593)
|
(635)
|
(575)
|
(528)
|
(682)
|
(754)
|
(941)
|
(1 147)
|
(1 340)
|
(1 437)
|
(1 979)
|
(2 412)
|
(2 571)
|
(2 811)
|
(3 296)
|
(3 079)
|
(3 437)
|
(3 436)
|
(3 122)
|
(3 841)
|
(3 560)
|
(3 591)
|
(3 499)
|
(3 055)
|
(3 330)
|
(3 690)
|
(3 901)
|
(4 001)
|
(4 127)
|
(4 109)
|
(3 969)
|
(3 719)
|
(3 612)
|
(3 480)
|
(3 441)
|
(3 443)
|
(3 185)
|
(3 299)
|
(3 112)
|
(3 006)
|
(3 281)
|
(3 365)
|
(3 235)
|
(3 525)
|
(3 530)
|
(3 688)
|
(3 799)
|
(3 991)
|
(4 448)
|
(4 504)
|
(4 683)
|
(4 344)
|
(3 665)
|
(3 024)
|
(2 712)
|
(2 636)
|
|
| Gross Profit |
740
N/A
|
610
-18%
|
485
-20%
|
486
+0%
|
460
-5%
|
466
+1%
|
656
+41%
|
667
+2%
|
664
0%
|
499
-25%
|
419
-16%
|
464
+11%
|
437
-6%
|
368
-16%
|
221
-40%
|
31
-86%
|
(14)
N/A
|
(8)
+43%
|
103
N/A
|
127
+23%
|
209
+65%
|
313
+50%
|
317
+1%
|
474
+50%
|
739
+56%
|
878
+19%
|
951
+8%
|
872
-8%
|
756
-13%
|
834
+10%
|
980
+18%
|
1 141
+16%
|
1 149
+1%
|
1 172
+2%
|
1 022
-13%
|
1 251
+22%
|
1 372
+10%
|
1 426
+4%
|
1 588
+11%
|
1 450
-9%
|
1 426
-2%
|
1 641
+15%
|
1 772
+8%
|
1 926
+9%
|
1 956
+2%
|
1 809
-8%
|
1 895
+5%
|
2 008
+6%
|
2 350
+17%
|
2 680
+14%
|
2 835
+6%
|
3 349
+18%
|
3 353
+0%
|
3 859
+15%
|
4 125
+7%
|
4 010
-3%
|
3 667
-9%
|
3 472
-5%
|
3 091
-11%
|
3 195
+3%
|
3 799
+19%
|
3 443
-9%
|
3 743
+9%
|
3 136
-16%
|
2 644
-16%
|
2 736
+3%
|
2 840
+4%
|
2 815
-1%
|
3 455
+23%
|
3 327
-4%
|
3 001
-10%
|
3 004
+0%
|
2 653
-12%
|
3 307
+25%
|
3 865
+17%
|
4 137
+7%
|
3 833
-7%
|
3 004
-22%
|
2 340
-22%
|
2 044
-13%
|
2 431
+19%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(410)
|
(468)
|
(480)
|
(538)
|
(556)
|
(601)
|
(623)
|
(691)
|
(728)
|
(760)
|
(692)
|
(676)
|
(591)
|
(547)
|
(470)
|
(418)
|
(365)
|
(336)
|
(313)
|
(291)
|
(295)
|
(392)
|
(387)
|
(408)
|
(431)
|
(481)
|
(513)
|
(532)
|
(537)
|
(539)
|
(620)
|
(688)
|
(727)
|
(753)
|
(716)
|
(768)
|
(864)
|
(970)
|
(988)
|
(1 067)
|
(1 105)
|
(1 174)
|
(1 257)
|
(1 353)
|
(1 395)
|
(1 373)
|
(1 433)
|
(1 511)
|
(1 533)
|
(1 673)
|
(1 742)
|
(1 804)
|
(1 819)
|
(1 879)
|
(1 898)
|
(1 979)
|
(1 937)
|
(1 916)
|
(1 805)
|
(1 677)
|
(1 808)
|
(1 692)
|
(1 758)
|
(1 667)
|
(1 543)
|
(1 606)
|
(1 673)
|
(1 669)
|
(1 865)
|
(1 878)
|
(1 817)
|
(1 777)
|
(1 663)
|
(1 729)
|
(1 684)
|
(1 771)
|
(1 727)
|
(1 585)
|
(1 635)
|
(1 559)
|
(1 627)
|
|
| Selling, General & Administrative |
(410)
|
(469)
|
(480)
|
(538)
|
(466)
|
(484)
|
(486)
|
(587)
|
(604)
|
(611)
|
(571)
|
(584)
|
(544)
|
(509)
|
(446)
|
(394)
|
(352)
|
(329)
|
(306)
|
(286)
|
(269)
|
(351)
|
(345)
|
(371)
|
(415)
|
(468)
|
(512)
|
(532)
|
(537)
|
(500)
|
(620)
|
(688)
|
(726)
|
(722)
|
(716)
|
(768)
|
(864)
|
(936)
|
(1 043)
|
(1 067)
|
(1 105)
|
(1 125)
|
(1 257)
|
(1 353)
|
(1 395)
|
(1 305)
|
(1 433)
|
(1 511)
|
(1 533)
|
(1 564)
|
(1 742)
|
(1 804)
|
(1 819)
|
(1 772)
|
(1 898)
|
(1 979)
|
(1 937)
|
(1 793)
|
(1 805)
|
(1 677)
|
(1 808)
|
(1 630)
|
(1 758)
|
(1 667)
|
(1 543)
|
(1 506)
|
(1 663)
|
(1 664)
|
(1 862)
|
(1 783)
|
(1 817)
|
(1 777)
|
(1 663)
|
(1 629)
|
(1 684)
|
(1 771)
|
(1 727)
|
(1 526)
|
(1 635)
|
(1 559)
|
(1 627)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
(27)
|
(48)
|
(104)
|
(124)
|
(149)
|
(120)
|
(92)
|
0
|
0
|
(6)
|
0
|
0
|
(0)
|
0
|
(5)
|
(25)
|
(41)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(33)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(68)
|
0
|
0
|
0
|
(109)
|
0
|
0
|
0
|
(107)
|
0
|
0
|
0
|
(123)
|
0
|
0
|
0
|
(61)
|
0
|
0
|
0
|
(100)
|
0
|
0
|
0
|
(95)
|
0
|
0
|
0
|
(101)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
(90)
|
(90)
|
(90)
|
0
|
0
|
0
|
0
|
0
|
(46)
|
(38)
|
(19)
|
(24)
|
(13)
|
(7)
|
(8)
|
0
|
0
|
0
|
(42)
|
(37)
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
55
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(10)
|
(5)
|
(3)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
330
N/A
|
142
-57%
|
5
-96%
|
(52)
N/A
|
(96)
-85%
|
(135)
-41%
|
33
N/A
|
(24)
N/A
|
(64)
-172%
|
(262)
-306%
|
(273)
-4%
|
(212)
+22%
|
(154)
+27%
|
(179)
-16%
|
(249)
-39%
|
(387)
-55%
|
(379)
+2%
|
(344)
+9%
|
(210)
+39%
|
(164)
+22%
|
(86)
+48%
|
(79)
+8%
|
(70)
+12%
|
66
N/A
|
308
+368%
|
397
+29%
|
438
+10%
|
340
-22%
|
219
-36%
|
295
+35%
|
361
+22%
|
453
+26%
|
423
-7%
|
419
-1%
|
306
-27%
|
483
+58%
|
508
+5%
|
456
-10%
|
601
+32%
|
383
-36%
|
321
-16%
|
468
+46%
|
515
+10%
|
573
+11%
|
561
-2%
|
435
-22%
|
463
+6%
|
497
+8%
|
817
+64%
|
1 006
+23%
|
1 093
+9%
|
1 545
+41%
|
1 534
-1%
|
1 980
+29%
|
2 227
+12%
|
2 032
-9%
|
1 730
-15%
|
1 556
-10%
|
1 286
-17%
|
1 518
+18%
|
1 992
+31%
|
1 752
-12%
|
1 984
+13%
|
1 468
-26%
|
1 101
-25%
|
1 130
+3%
|
1 167
+3%
|
1 146
-2%
|
1 590
+39%
|
1 449
-9%
|
1 184
-18%
|
1 227
+4%
|
989
-19%
|
1 578
+59%
|
2 181
+38%
|
2 367
+9%
|
2 106
-11%
|
1 419
-33%
|
704
-50%
|
485
-31%
|
804
+66%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
12
|
1
|
10
|
(7)
|
5
|
(18)
|
(32)
|
(47)
|
(29)
|
(57)
|
(41)
|
(54)
|
(16)
|
(19)
|
(17)
|
(11)
|
(16)
|
(19)
|
(16)
|
(14)
|
(13)
|
(9)
|
(12)
|
(11)
|
13
|
23
|
17
|
18
|
(8)
|
(18)
|
(15)
|
(11)
|
(13)
|
(7)
|
(10)
|
(19)
|
(28)
|
(38)
|
(61)
|
(58)
|
(31)
|
(31)
|
(5)
|
3
|
(19)
|
(19)
|
(10)
|
(19)
|
(16)
|
(25)
|
(33)
|
(22)
|
(19)
|
(17)
|
(15)
|
(26)
|
(19)
|
(1)
|
2
|
17
|
18
|
51
|
94
|
84
|
77
|
44
|
29
|
30
|
54
|
72
|
8
|
33
|
16
|
(50)
|
25
|
95
|
102
|
|
| Non-Reccuring Items |
(5)
|
2
|
(1)
|
1
|
6
|
8
|
8
|
5
|
5
|
4
|
8
|
7
|
10
|
3
|
(8)
|
(9)
|
(30)
|
(17)
|
(1)
|
21
|
23
|
24
|
6
|
5
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(3)
|
(3)
|
(3)
|
(2)
|
0
|
58
|
58
|
55
|
0
|
(3)
|
(7)
|
(1)
|
(1)
|
(1)
|
4
|
(0)
|
0
|
(1)
|
(1)
|
(1)
|
(2)
|
(4)
|
(4)
|
(8)
|
(7)
|
(4)
|
(4)
|
(58)
|
(66)
|
(65)
|
(66)
|
(8)
|
0
|
(6)
|
(7)
|
(10)
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
0
|
(6)
|
(6)
|
(6)
|
30
|
30
|
30
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
2
|
0
|
2
|
2
|
112
|
112
|
112
|
111
|
(1)
|
(1)
|
0
|
0
|
0
|
2
|
0
|
2
|
(18)
|
(20)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
3
|
3
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(81)
|
(81)
|
(81)
|
|
| Total Other Income |
(36)
|
(32)
|
(20)
|
(11)
|
(1)
|
(4)
|
(0)
|
(1)
|
(17)
|
(19)
|
(17)
|
(4)
|
0
|
1
|
2
|
2
|
(0)
|
(9)
|
(7)
|
(8)
|
6
|
(4)
|
(2)
|
3
|
3
|
19
|
27
|
25
|
24
|
12
|
14
|
18
|
7
|
9
|
(1)
|
(9)
|
(9)
|
(4)
|
(6)
|
14
|
17
|
16
|
22
|
4
|
6
|
12
|
(2)
|
(1)
|
28
|
1
|
(7)
|
(13)
|
(38)
|
(13)
|
2
|
6
|
6
|
7
|
(9)
|
(1)
|
26
|
(2)
|
0
|
(8)
|
(11)
|
15
|
11
|
11
|
9
|
11
|
11
|
25
|
26
|
(12)
|
(12)
|
(25)
|
(26)
|
17
|
14
|
9
|
3
|
|
| Pre-Tax Income |
289
N/A
|
111
-62%
|
(15)
N/A
|
(62)
-311%
|
(79)
-28%
|
(130)
-65%
|
46
N/A
|
(31)
N/A
|
(72)
-133%
|
(300)
-318%
|
(319)
-6%
|
(261)
+18%
|
(142)
+46%
|
(202)
-42%
|
(266)
-32%
|
(448)
-68%
|
(424)
+5%
|
(388)
+8%
|
(235)
+40%
|
(162)
+31%
|
(72)
+55%
|
(78)
-7%
|
(82)
-6%
|
60
N/A
|
299
+399%
|
404
+35%
|
453
+12%
|
354
-22%
|
256
-28%
|
330
+29%
|
390
+18%
|
487
+25%
|
420
-14%
|
407
-3%
|
291
-28%
|
520
+79%
|
542
+4%
|
501
-8%
|
585
+17%
|
375
-36%
|
305
-19%
|
444
+46%
|
477
+7%
|
520
+9%
|
651
+25%
|
529
-19%
|
567
+7%
|
610
+8%
|
825
+35%
|
987
+20%
|
1 074
+9%
|
1 509
+41%
|
1 476
-2%
|
1 937
+31%
|
2 188
+13%
|
2 013
-8%
|
1 694
-16%
|
1 467
-13%
|
1 196
-19%
|
1 426
+19%
|
1 933
+36%
|
1 741
-10%
|
1 987
+14%
|
1 472
-26%
|
1 102
-25%
|
1 189
+8%
|
1 274
+7%
|
1 243
-2%
|
1 679
+35%
|
1 504
-10%
|
1 223
-19%
|
1 282
+5%
|
1 069
-17%
|
1 637
+53%
|
2 177
+33%
|
2 374
+9%
|
2 095
-12%
|
1 386
-34%
|
662
-52%
|
509
-23%
|
826
+62%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(128)
|
(52)
|
2
|
20
|
29
|
48
|
(20)
|
(68)
|
(48)
|
27
|
106
|
64
|
17
|
42
|
77
|
92
|
40
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
70
|
69
|
67
|
88
|
(26)
|
(37)
|
(43)
|
(87)
|
(1)
|
(92)
|
(103)
|
(69)
|
(141)
|
(45)
|
(61)
|
(114)
|
(106)
|
(116)
|
(123)
|
(134)
|
(175)
|
(246)
|
(271)
|
(300)
|
(312)
|
(430)
|
(496)
|
(551)
|
(646)
|
(581)
|
(454)
|
(463)
|
(338)
|
(441)
|
(614)
|
(581)
|
(686)
|
(513)
|
(394)
|
(428)
|
(448)
|
(439)
|
(589)
|
(523)
|
(443)
|
(460)
|
(350)
|
(504)
|
(665)
|
(686)
|
(610)
|
(407)
|
(165)
|
(130)
|
(254)
|
|
| Income from Continuing Operations |
162
|
59
|
(13)
|
(41)
|
(50)
|
(82)
|
26
|
(98)
|
(120)
|
(273)
|
(214)
|
(198)
|
(125)
|
(160)
|
(190)
|
(356)
|
(384)
|
(390)
|
(237)
|
(163)
|
(74)
|
(80)
|
(84)
|
58
|
297
|
401
|
523
|
423
|
322
|
418
|
364
|
449
|
377
|
319
|
290
|
429
|
439
|
433
|
444
|
329
|
244
|
330
|
372
|
404
|
528
|
395
|
393
|
364
|
554
|
687
|
761
|
1 079
|
981
|
1 386
|
1 542
|
1 432
|
1 240
|
1 005
|
858
|
985
|
1 319
|
1 159
|
1 301
|
959
|
709
|
761
|
826
|
804
|
1 090
|
981
|
780
|
822
|
719
|
1 133
|
1 512
|
1 688
|
1 486
|
979
|
497
|
379
|
572
|
|
| 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
|
(10)
|
(8)
|
(25)
|
(28)
|
(18)
|
(20)
|
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) |
162
N/A
|
59
-64%
|
(13)
N/A
|
(41)
-213%
|
(50)
-21%
|
(82)
-64%
|
26
N/A
|
(98)
N/A
|
(120)
-22%
|
(273)
-128%
|
(214)
+22%
|
(198)
+7%
|
(125)
+37%
|
(160)
-28%
|
(190)
-19%
|
(356)
-87%
|
(384)
-8%
|
(390)
-2%
|
(237)
+39%
|
(163)
+31%
|
(74)
+55%
|
(80)
-8%
|
(84)
-6%
|
58
N/A
|
297
+415%
|
401
+35%
|
523
+30%
|
423
-19%
|
322
-24%
|
418
+30%
|
364
-13%
|
449
+23%
|
377
-16%
|
319
-15%
|
290
-9%
|
429
+48%
|
429
+0%
|
425
-1%
|
420
-1%
|
301
-28%
|
226
-25%
|
310
+37%
|
368
+19%
|
404
+10%
|
528
+31%
|
395
-25%
|
393
-1%
|
364
-7%
|
554
+52%
|
687
+24%
|
761
+11%
|
1 079
+42%
|
981
-9%
|
1 386
+41%
|
1 542
+11%
|
1 432
-7%
|
1 240
-13%
|
1 005
-19%
|
858
-15%
|
985
+15%
|
1 319
+34%
|
1 159
-12%
|
1 301
+12%
|
959
-26%
|
709
-26%
|
761
+7%
|
826
+9%
|
804
-3%
|
1 090
+36%
|
981
-10%
|
780
-21%
|
822
+5%
|
719
-12%
|
1 133
+58%
|
1 512
+33%
|
1 688
+12%
|
1 486
-12%
|
979
-34%
|
497
-49%
|
379
-24%
|
572
+51%
|
|
| EPS (Diluted) |
25.26
N/A
|
9.17
-64%
|
-2.08
N/A
|
-6.55
-215%
|
-7.82
-19%
|
-13.03
-67%
|
4.05
N/A
|
-15.61
N/A
|
-19.32
-24%
|
-42.6
-120%
|
-36.2
+15%
|
-32.42
+10%
|
-20.45
+37%
|
-26.19
-28%
|
-31.63
-21%
|
-59.26
-87%
|
-62.98
-6%
|
-65.01
-3%
|
-39.41
+39%
|
-26.77
+32%
|
-12.11
+55%
|
-13.09
-8%
|
-11.56
+12%
|
7.59
N/A
|
39.6
+422%
|
53.5
+35%
|
66.22
+24%
|
52.19
-21%
|
39.31
-25%
|
49.12
+25%
|
36.04
-27%
|
44.46
+23%
|
37.33
-16%
|
31.93
-14%
|
28.95
-9%
|
42.86
+48%
|
43.33
+1%
|
42.81
-1%
|
43.25
+1%
|
31.07
-28%
|
23.28
-25%
|
31.95
+37%
|
38.73
+21%
|
42.52
+10%
|
55.6
+31%
|
41.52
-25%
|
41.31
-1%
|
38.34
-7%
|
58.34
+52%
|
72.58
+24%
|
80.96
+12%
|
112.9
+39%
|
102.26
-9%
|
141.05
+38%
|
140.95
0%
|
131.3
-7%
|
113.47
-14%
|
91.94
-19%
|
78.46
-15%
|
89.7
+14%
|
119.93
+34%
|
105.61
-12%
|
118.63
+12%
|
87.29
-26%
|
64.79
-26%
|
69.58
+7%
|
76.03
+9%
|
73.73
-3%
|
99.93
+36%
|
90.12
-10%
|
71.96
-20%
|
75.52
+5%
|
66.01
-13%
|
104.15
+58%
|
138.79
+33%
|
154.1
+11%
|
135.41
-12%
|
89.45
-34%
|
46.65
-48%
|
37.35
-20%
|
56.38
+51%
|
|