Nepon Inc
TSE:7985
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
N
|
Nepon Inc
TSE:7985
|
JP |
Income Statement
Earnings Waterfall
Nepon Inc
Income Statement
Nepon Inc
| 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 |
20
|
0
|
0
|
22
|
0
|
0
|
21
|
0
|
0
|
16
|
0
|
0
|
17
|
35
|
53
|
69
|
68
|
66
|
66
|
66
|
65
|
64
|
63
|
61
|
58
|
56
|
53
|
49
|
48
|
44
|
40
|
37
|
34
|
0
|
22
|
29
|
19
|
25
|
24
|
22
|
21
|
21
|
20
|
20
|
20
|
20
|
21
|
21
|
21
|
20
|
19
|
19
|
18
|
18
|
17
|
17
|
17
|
16
|
16
|
16
|
16
|
17
|
18
|
19
|
20
|
20
|
20
|
20
|
20
|
21
|
22
|
0
|
0
|
0
|
0
|
|
| Revenue |
6 352
N/A
|
6 296
-1%
|
6 128
-3%
|
6 078
-1%
|
5 715
-6%
|
5 754
+1%
|
5 484
-5%
|
5 459
0%
|
5 787
+6%
|
5 587
-3%
|
5 078
-9%
|
4 323
-15%
|
4 372
+1%
|
4 092
-6%
|
4 025
-2%
|
6 109
+52%
|
6 048
-1%
|
6 090
+1%
|
6 224
+2%
|
5 931
-5%
|
5 968
+1%
|
6 123
+3%
|
6 412
+5%
|
6 194
-3%
|
6 603
+7%
|
7 467
+13%
|
8 071
+8%
|
8 585
+6%
|
8 420
-2%
|
8 263
-2%
|
8 260
0%
|
8 202
-1%
|
8 319
+1%
|
7 962
-4%
|
7 767
-2%
|
7 571
-3%
|
7 358
-3%
|
7 211
-2%
|
7 321
+2%
|
7 544
+3%
|
7 931
+5%
|
8 107
+2%
|
8 097
0%
|
8 083
0%
|
8 071
0%
|
8 158
+1%
|
8 259
+1%
|
8 119
-2%
|
8 047
-1%
|
8 349
+4%
|
7 977
-4%
|
8 234
+3%
|
7 927
-4%
|
7 438
-6%
|
7 377
-1%
|
7 258
-2%
|
7 280
+0%
|
7 355
+1%
|
7 372
+0%
|
7 485
+2%
|
7 683
+3%
|
7 628
-1%
|
7 906
+4%
|
7 993
+1%
|
8 194
+3%
|
8 400
+3%
|
8 156
-3%
|
7 774
-5%
|
7 414
-5%
|
7 313
-1%
|
7 332
+0%
|
7 277
-1%
|
7 236
-1%
|
7 235
0%
|
7 294
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 275)
|
(4 271)
|
(4 236)
|
(4 255)
|
(3 901)
|
(3 845)
|
(3 573)
|
(3 694)
|
(3 905)
|
(3 721)
|
(3 327)
|
(2 784)
|
(2 895)
|
(2 726)
|
(2 694)
|
(4 053)
|
(3 969)
|
(3 977)
|
(4 038)
|
(3 868)
|
(3 880)
|
(3 938)
|
(4 109)
|
(3 953)
|
(4 227)
|
(4 844)
|
(5 258)
|
(5 830)
|
(5 718)
|
(5 623)
|
(5 573)
|
(5 442)
|
(5 506)
|
(5 203)
|
(5 112)
|
(4 952)
|
(4 798)
|
(4 730)
|
(4 786)
|
(4 818)
|
(5 065)
|
(5 111)
|
(5 077)
|
(5 119)
|
(5 131)
|
(5 216)
|
(5 259)
|
(5 113)
|
(5 112)
|
(5 317)
|
(5 108)
|
(5 297)
|
(5 054)
|
(4 724)
|
(4 668)
|
(4 575)
|
(4 615)
|
(4 668)
|
(4 674)
|
(4 764)
|
(4 884)
|
(4 831)
|
(5 024)
|
(5 003)
|
(5 155)
|
(5 328)
|
(5 160)
|
(4 986)
|
(4 726)
|
(4 730)
|
(4 821)
|
(4 756)
|
(4 722)
|
(4 742)
|
(4 748)
|
|
| Gross Profit |
2 077
N/A
|
2 026
-2%
|
1 892
-7%
|
1 823
-4%
|
1 814
0%
|
1 909
+5%
|
1 911
+0%
|
1 765
-8%
|
1 882
+7%
|
1 866
-1%
|
1 751
-6%
|
1 538
-12%
|
1 477
-4%
|
1 366
-7%
|
1 332
-3%
|
2 056
+54%
|
2 079
+1%
|
2 113
+2%
|
2 186
+3%
|
2 063
-6%
|
2 088
+1%
|
2 186
+5%
|
2 303
+5%
|
2 240
-3%
|
2 376
+6%
|
2 624
+10%
|
2 812
+7%
|
2 755
-2%
|
2 702
-2%
|
2 640
-2%
|
2 688
+2%
|
2 760
+3%
|
2 813
+2%
|
2 759
-2%
|
2 656
-4%
|
2 620
-1%
|
2 560
-2%
|
2 481
-3%
|
2 535
+2%
|
2 726
+8%
|
2 867
+5%
|
2 996
+5%
|
3 019
+1%
|
2 964
-2%
|
2 940
-1%
|
2 942
+0%
|
3 000
+2%
|
3 006
+0%
|
2 935
-2%
|
3 032
+3%
|
2 869
-5%
|
2 938
+2%
|
2 873
-2%
|
2 714
-6%
|
2 709
0%
|
2 683
-1%
|
2 665
-1%
|
2 687
+1%
|
2 698
+0%
|
2 721
+1%
|
2 799
+3%
|
2 797
0%
|
2 882
+3%
|
2 990
+4%
|
3 039
+2%
|
3 072
+1%
|
2 996
-2%
|
2 788
-7%
|
2 688
-4%
|
2 584
-4%
|
2 511
-3%
|
2 522
+0%
|
2 514
0%
|
2 492
-1%
|
2 546
+2%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(2 173)
|
(2 182)
|
(2 156)
|
(2 067)
|
(1 993)
|
(1 912)
|
(1 879)
|
(1 835)
|
(1 839)
|
(1 823)
|
(1 762)
|
(1 691)
|
(1 605)
|
(1 560)
|
(1 502)
|
(1 967)
|
(1 939)
|
(1 911)
|
(1 914)
|
(1 944)
|
(1 966)
|
(1 997)
|
(2 019)
|
(2 007)
|
(2 034)
|
(2 068)
|
(2 150)
|
(2 304)
|
(2 364)
|
(2 423)
|
(2 457)
|
(2 472)
|
(2 491)
|
(2 507)
|
(2 489)
|
(2 447)
|
(2 424)
|
(2 397)
|
(2 381)
|
(2 457)
|
(2 535)
|
(2 616)
|
(2 707)
|
(2 734)
|
(2 805)
|
(2 864)
|
(2 892)
|
(2 870)
|
(2 798)
|
(2 756)
|
(2 708)
|
(2 684)
|
(2 659)
|
(2 559)
|
(2 492)
|
(2 436)
|
(2 402)
|
(2 424)
|
(2 451)
|
(2 466)
|
(2 487)
|
(2 525)
|
(2 565)
|
(2 601)
|
(2 666)
|
(2 684)
|
(2 721)
|
(2 754)
|
(2 697)
|
(2 682)
|
(2 572)
|
(2 483)
|
(2 469)
|
(2 425)
|
(2 420)
|
|
| Selling, General & Administrative |
(2 173)
|
(2 183)
|
(2 156)
|
(2 067)
|
(1 994)
|
(1 912)
|
(1 879)
|
(1 835)
|
(1 839)
|
(1 823)
|
(1 762)
|
(1 691)
|
(1 605)
|
(1 561)
|
(1 503)
|
(1 854)
|
(1 939)
|
(1 911)
|
(1 914)
|
(1 791)
|
(1 966)
|
(1 997)
|
(2 019)
|
(1 842)
|
(2 034)
|
(2 068)
|
(2 150)
|
(2 049)
|
(2 364)
|
(2 423)
|
(2 457)
|
(2 150)
|
(2 491)
|
(2 507)
|
(2 489)
|
(2 156)
|
(2 424)
|
(2 397)
|
(2 381)
|
(2 133)
|
(2 535)
|
(2 616)
|
(2 707)
|
(2 210)
|
(2 805)
|
(2 864)
|
(2 892)
|
(2 214)
|
(2 798)
|
(2 756)
|
(2 708)
|
(2 231)
|
(2 659)
|
(2 559)
|
(2 492)
|
(2 028)
|
(2 402)
|
(2 424)
|
(2 451)
|
(2 017)
|
(2 487)
|
(2 525)
|
(2 565)
|
(1 966)
|
(2 666)
|
(2 684)
|
(2 721)
|
(2 122)
|
(2 697)
|
(2 682)
|
(2 572)
|
(1 982)
|
(2 469)
|
(2 425)
|
(2 420)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(98)
|
0
|
0
|
0
|
(140)
|
0
|
0
|
0
|
(141)
|
0
|
0
|
0
|
(222)
|
0
|
0
|
0
|
(289)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(323)
|
0
|
0
|
0
|
(525)
|
0
|
0
|
0
|
(656)
|
0
|
0
|
0
|
(454)
|
0
|
0
|
0
|
(408)
|
0
|
0
|
0
|
(449)
|
0
|
0
|
0
|
(635)
|
0
|
0
|
0
|
(631)
|
0
|
0
|
0
|
(501)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(33)
|
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
|
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
|
(33)
|
0
|
0
|
0
|
(291)
|
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
|
|
| Operating Income |
(96)
N/A
|
(157)
-63%
|
(264)
-68%
|
(244)
+8%
|
(179)
+27%
|
(3)
+98%
|
33
N/A
|
(70)
N/A
|
43
N/A
|
42
-2%
|
(11)
N/A
|
(152)
-1 311%
|
(128)
+16%
|
(194)
-51%
|
(171)
+12%
|
89
N/A
|
139
+56%
|
202
+45%
|
273
+35%
|
119
-56%
|
122
+2%
|
188
+55%
|
284
+51%
|
234
-18%
|
342
+46%
|
556
+62%
|
662
+19%
|
451
-32%
|
338
-25%
|
217
-36%
|
231
+6%
|
289
+25%
|
322
+12%
|
252
-22%
|
167
-34%
|
173
+4%
|
136
-22%
|
84
-38%
|
154
+84%
|
270
+75%
|
331
+23%
|
380
+15%
|
313
-18%
|
229
-27%
|
135
-41%
|
79
-42%
|
108
+37%
|
136
+26%
|
137
+1%
|
276
+101%
|
161
-42%
|
253
+58%
|
214
-15%
|
156
-27%
|
217
+39%
|
246
+14%
|
263
+7%
|
263
0%
|
247
-6%
|
255
+3%
|
312
+22%
|
272
-13%
|
318
+17%
|
388
+22%
|
373
-4%
|
388
+4%
|
275
-29%
|
35
-87%
|
(9)
N/A
|
(98)
-1 024%
|
(61)
+38%
|
39
N/A
|
45
+15%
|
67
+50%
|
126
+88%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
43
|
(7)
|
(13)
|
(16)
|
(41)
|
14
|
20
|
22
|
(47)
|
(39)
|
(38)
|
(45)
|
(51)
|
(51)
|
(50)
|
(61)
|
(67)
|
(65)
|
(66)
|
(64)
|
(63)
|
(62)
|
(61)
|
(59)
|
(56)
|
(54)
|
(51)
|
(49)
|
(46)
|
(42)
|
(38)
|
(34)
|
(31)
|
(29)
|
(26)
|
(25)
|
(27)
|
(25)
|
(20)
|
(19)
|
(10)
|
(9)
|
(12)
|
(12)
|
(20)
|
(19)
|
(21)
|
(17)
|
(17)
|
(17)
|
(15)
|
(23)
|
(17)
|
(17)
|
(17)
|
(9)
|
20
|
15
|
19
|
19
|
(10)
|
(5)
|
(19)
|
(21)
|
(21)
|
(21)
|
(12)
|
(18)
|
(18)
|
(18)
|
(6)
|
(31)
|
(33)
|
(31)
|
(35)
|
|
| Non-Reccuring Items |
(152)
|
(75)
|
(79)
|
(92)
|
(169)
|
(175)
|
(118)
|
(16)
|
(450)
|
(431)
|
(360)
|
30
|
(12)
|
(92)
|
(35)
|
(50)
|
(12)
|
(10)
|
(15)
|
(7)
|
(8)
|
(8)
|
(10)
|
(8)
|
(15)
|
(13)
|
(10)
|
(10)
|
(5)
|
(8)
|
(7)
|
(19)
|
(18)
|
(17)
|
(18)
|
(5)
|
(5)
|
(8)
|
(24)
|
(46)
|
(46)
|
(41)
|
(25)
|
(1)
|
0
|
(3)
|
(4)
|
(5)
|
(5)
|
(3)
|
(20)
|
43
|
43
|
43
|
60
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
2
|
2
|
14
|
0
|
(4)
|
(7)
|
(26)
|
(27)
|
(28)
|
(25)
|
(18)
|
(5)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
3
|
6
|
6
|
4
|
(1)
|
911
|
911
|
912
|
4
|
0
|
0
|
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
2
|
0
|
0
|
(0)
|
0
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
15
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
3
|
0
|
0
|
0
|
|
| Total Other Income |
15
|
16
|
30
|
50
|
45
|
22
|
(18)
|
(14)
|
(18)
|
(7)
|
(0)
|
2
|
5
|
3
|
15
|
28
|
21
|
17
|
10
|
113
|
115
|
117
|
119
|
16
|
22
|
15
|
6
|
6
|
8
|
9
|
12
|
12
|
7
|
10
|
10
|
15
|
12
|
14
|
3
|
2
|
19
|
21
|
7
|
7
|
6
|
9
|
8
|
9
|
10
|
6
|
13
|
10
|
19
|
14
|
13
|
21
|
10
|
16
|
22
|
28
|
41
|
39
|
35
|
29
|
22
|
19
|
8
|
65
|
84
|
88
|
91
|
60
|
35
|
36
|
38
|
|
| Pre-Tax Income |
(190)
N/A
|
(223)
-17%
|
(326)
-46%
|
(299)
+8%
|
(338)
-13%
|
(136)
+60%
|
(81)
+40%
|
(79)
+2%
|
439
N/A
|
476
+8%
|
503
+6%
|
(161)
N/A
|
(187)
-16%
|
(333)
-78%
|
(241)
+28%
|
(8)
+97%
|
81
N/A
|
145
+79%
|
203
+40%
|
162
-20%
|
167
+3%
|
236
+41%
|
335
+42%
|
185
-45%
|
293
+58%
|
505
+72%
|
607
+20%
|
398
-34%
|
297
-25%
|
179
-40%
|
200
+12%
|
250
+25%
|
280
+12%
|
216
-23%
|
133
-39%
|
158
+19%
|
116
-26%
|
64
-45%
|
136
+113%
|
221
+62%
|
295
+33%
|
352
+19%
|
283
-19%
|
224
-21%
|
121
-46%
|
65
-46%
|
91
+41%
|
123
+35%
|
125
+2%
|
262
+109%
|
138
-47%
|
284
+106%
|
259
-9%
|
196
-24%
|
274
+40%
|
255
-7%
|
290
+14%
|
289
0%
|
282
-2%
|
297
+5%
|
337
+13%
|
301
-11%
|
328
+9%
|
398
+21%
|
376
-6%
|
400
+6%
|
271
-32%
|
79
-71%
|
51
-35%
|
(54)
N/A
|
(1)
+97%
|
42
N/A
|
21
-50%
|
54
+156%
|
125
+130%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
40
|
(32)
|
(48)
|
(233)
|
(171)
|
(146)
|
(100)
|
(13)
|
(17)
|
(17)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
65
|
65
|
65
|
61
|
(24)
|
50
|
2
|
(38)
|
(30)
|
(87)
|
(159)
|
(257)
|
105
|
158
|
212
|
214
|
(143)
|
(166)
|
(148)
|
(103)
|
(94)
|
(79)
|
(59)
|
(83)
|
(73)
|
(95)
|
(108)
|
(85)
|
(74)
|
(45)
|
(24)
|
(33)
|
(70)
|
(73)
|
(120)
|
(66)
|
(94)
|
(80)
|
(58)
|
(91)
|
(87)
|
(100)
|
(99)
|
(87)
|
(78)
|
(90)
|
(76)
|
(100)
|
(113)
|
(100)
|
(105)
|
(61)
|
(14)
|
(1)
|
30
|
14
|
(322)
|
(400)
|
(393)
|
(327)
|
|
| Income from Continuing Operations |
(150)
|
(255)
|
(374)
|
(532)
|
(508)
|
(281)
|
(180)
|
(92)
|
422
|
460
|
487
|
(176)
|
(202)
|
(349)
|
(257)
|
57
|
146
|
210
|
264
|
138
|
217
|
238
|
297
|
155
|
206
|
346
|
350
|
502
|
455
|
390
|
414
|
106
|
114
|
68
|
30
|
64
|
38
|
5
|
54
|
148
|
200
|
243
|
198
|
150
|
76
|
41
|
58
|
53
|
52
|
142
|
72
|
189
|
179
|
138
|
183
|
168
|
190
|
190
|
196
|
219
|
247
|
225
|
229
|
285
|
276
|
294
|
209
|
65
|
51
|
(24)
|
12
|
(280)
|
(379)
|
(339)
|
(202)
|
|
| 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
|
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
|
|
| Net Income (Common) |
(150)
N/A
|
(255)
-70%
|
(374)
-47%
|
(532)
-42%
|
(508)
+4%
|
(281)
+45%
|
(180)
+36%
|
(92)
+49%
|
422
N/A
|
460
+9%
|
487
+6%
|
(176)
N/A
|
(202)
-15%
|
(349)
-72%
|
(257)
+26%
|
57
N/A
|
146
+156%
|
210
+44%
|
264
+26%
|
138
-48%
|
217
+57%
|
238
+10%
|
297
+25%
|
155
-48%
|
206
+33%
|
346
+68%
|
350
+1%
|
502
+43%
|
455
-9%
|
390
-14%
|
414
+6%
|
106
-74%
|
114
+7%
|
72
-37%
|
34
-53%
|
68
+101%
|
41
-39%
|
5
-88%
|
54
+951%
|
148
+176%
|
200
+35%
|
243
+22%
|
198
-19%
|
150
-24%
|
76
-50%
|
41
-46%
|
58
+43%
|
53
-9%
|
52
-1%
|
142
+172%
|
72
-49%
|
189
+162%
|
179
-5%
|
138
-23%
|
183
+33%
|
168
-8%
|
190
+13%
|
190
+0%
|
196
+3%
|
219
+12%
|
247
+13%
|
225
-9%
|
229
+2%
|
285
+25%
|
276
-3%
|
294
+7%
|
209
-29%
|
65
-69%
|
51
-22%
|
(24)
N/A
|
12
N/A
|
(280)
N/A
|
(379)
-35%
|
(339)
+11%
|
(202)
+40%
|
|
| EPS (Diluted) |
-150.2
N/A
|
-254.7
-70%
|
-374.2
-47%
|
-531.5
-42%
|
-508.29
+4%
|
-281.09
+45%
|
-163.99
+42%
|
-76.83
+53%
|
351.91
N/A
|
382.91
+9%
|
406.16
+6%
|
-147
N/A
|
-168.41
-15%
|
-290.41
-72%
|
-213.91
+26%
|
57
N/A
|
121.58
+113%
|
174.91
+44%
|
219.91
+26%
|
138
-37%
|
181
+31%
|
198.33
+10%
|
247.5
+25%
|
155
-37%
|
171.66
+11%
|
288.41
+68%
|
291.83
+1%
|
502
+72%
|
379
-25%
|
325.08
-14%
|
345.33
+6%
|
88.89
-74%
|
94.66
+6%
|
59.58
-37%
|
28.08
-53%
|
56.52
+101%
|
34.41
-39%
|
4.24
-88%
|
44.66
+953%
|
123.4
+176%
|
166.75
+35%
|
202.83
+22%
|
165.08
-19%
|
125.36
-24%
|
63.08
-50%
|
33.83
-46%
|
48.42
+43%
|
43.87
-9%
|
43.63
-1%
|
118.6
+172%
|
60.32
-49%
|
158.11
+162%
|
149.56
-5%
|
115.26
-23%
|
152.93
+33%
|
140.31
-8%
|
158.35
+13%
|
158.83
+0%
|
185.78
+17%
|
198.16
+7%
|
258.26
+30%
|
234.65
-9%
|
239.14
+2%
|
297.81
+25%
|
288.68
-3%
|
307.62
+7%
|
218.68
-29%
|
67.86
-69%
|
52.81
-22%
|
-25.31
N/A
|
12.98
N/A
|
-292.62
N/A
|
-395.96
-35%
|
-353.61
+11%
|
-210.48
+40%
|
|