OUG Holdings Inc
TSE:8041
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
OUG Holdings Inc
TSE:8041
|
JP |
|
Jinhong Fashion Group Co Ltd
SSE:603518
|
CN |
Income Statement
Earnings Waterfall
OUG Holdings Inc
Income Statement
OUG Holdings Inc
| 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 |
94
|
0
|
0
|
75
|
0
|
0
|
82
|
0
|
0
|
82
|
0
|
0
|
74
|
0
|
0
|
68
|
138
|
201
|
272
|
284
|
299
|
327
|
345
|
349
|
348
|
343
|
332
|
323
|
316
|
311
|
308
|
303
|
295
|
290
|
292
|
293
|
294
|
291
|
278
|
263
|
252
|
238
|
227
|
222
|
214
|
209
|
209
|
205
|
203
|
201
|
198
|
198
|
201
|
199
|
195
|
189
|
181
|
176
|
173
|
171
|
172
|
175
|
176
|
180
|
188
|
195
|
202
|
203
|
200
|
194
|
191
|
198
|
210
|
229
|
254
|
0
|
0
|
0
|
|
| Revenue |
295 700
N/A
|
295 208
0%
|
292 460
-1%
|
290 981
-1%
|
291 170
+0%
|
291 408
+0%
|
291 209
0%
|
289 289
-1%
|
287 829
-1%
|
283 877
-1%
|
277 058
-2%
|
266 393
-4%
|
257 944
-3%
|
251 617
-2%
|
246 301
-2%
|
246 012
0%
|
247 258
+1%
|
248 180
+0%
|
319 127
+29%
|
318 673
0%
|
319 245
+0%
|
318 557
0%
|
320 787
+1%
|
317 653
-1%
|
314 183
-1%
|
310 002
-1%
|
303 973
-2%
|
303 753
0%
|
306 210
+1%
|
309 269
+1%
|
312 474
+1%
|
315 247
+1%
|
318 339
+1%
|
322 240
+1%
|
324 463
+1%
|
326 070
+0%
|
326 411
+0%
|
327 024
+0%
|
327 273
+0%
|
326 617
0%
|
324 649
-1%
|
323 155
0%
|
320 401
-1%
|
319 721
0%
|
319 830
+0%
|
319 572
0%
|
323 913
+1%
|
325 930
+1%
|
324 873
0%
|
325 095
+0%
|
325 268
+0%
|
326 778
+0%
|
327 681
+0%
|
324 381
-1%
|
319 813
-1%
|
306 604
-4%
|
301 070
-2%
|
298 972
-1%
|
298 223
0%
|
301 468
+1%
|
299 952
-1%
|
298 014
-1%
|
298 572
+0%
|
306 762
+3%
|
314 898
+3%
|
321 733
+2%
|
325 020
+1%
|
330 772
+2%
|
329 820
0%
|
328 947
0%
|
333 197
+1%
|
331 450
-1%
|
337 790
+2%
|
344 773
+2%
|
350 092
+2%
|
352 835
+1%
|
355 598
+1%
|
358 510
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(275 154)
|
(275 120)
|
(272 986)
|
(271 880)
|
(271 630)
|
(271 140)
|
(270 850)
|
(269 269)
|
(268 400)
|
(264 520)
|
(258 176)
|
(248 243)
|
(240 199)
|
(233 674)
|
(228 040)
|
(227 538)
|
(228 786)
|
(229 842)
|
(296 128)
|
(295 854)
|
(296 412)
|
(295 977)
|
(298 115)
|
(295 449)
|
(292 718)
|
(289 003)
|
(283 017)
|
(282 660)
|
(284 570)
|
(286 808)
|
(289 776)
|
(292 686)
|
(295 861)
|
(300 044)
|
(302 473)
|
(303 880)
|
(303 808)
|
(304 126)
|
(304 045)
|
(303 057)
|
(300 932)
|
(299 192)
|
(296 175)
|
(295 438)
|
(295 617)
|
(295 700)
|
(300 331)
|
(302 345)
|
(301 401)
|
(301 502)
|
(301 593)
|
(303 065)
|
(304 101)
|
(300 861)
|
(296 791)
|
(284 964)
|
(278 237)
|
(275 390)
|
(273 668)
|
(274 907)
|
(273 514)
|
(271 217)
|
(271 716)
|
(279 299)
|
(287 020)
|
(293 733)
|
(296 553)
|
(302 091)
|
(301 605)
|
(301 097)
|
(304 983)
|
(303 368)
|
(308 715)
|
(314 142)
|
(318 745)
|
(320 566)
|
(322 939)
|
(325 140)
|
|
| Gross Profit |
20 546
N/A
|
20 088
-2%
|
19 474
-3%
|
19 101
-2%
|
19 540
+2%
|
20 268
+4%
|
20 359
+0%
|
20 020
-2%
|
19 429
-3%
|
19 357
0%
|
18 882
-2%
|
18 150
-4%
|
17 745
-2%
|
17 943
+1%
|
18 261
+2%
|
18 474
+1%
|
18 472
0%
|
18 338
-1%
|
22 999
+25%
|
22 819
-1%
|
22 833
+0%
|
22 580
-1%
|
22 672
+0%
|
22 204
-2%
|
21 465
-3%
|
20 999
-2%
|
20 956
0%
|
21 093
+1%
|
21 640
+3%
|
22 461
+4%
|
22 698
+1%
|
22 561
-1%
|
22 478
0%
|
22 196
-1%
|
21 990
-1%
|
22 190
+1%
|
22 603
+2%
|
22 898
+1%
|
23 228
+1%
|
23 560
+1%
|
23 717
+1%
|
23 963
+1%
|
24 226
+1%
|
24 283
+0%
|
24 213
0%
|
23 872
-1%
|
23 582
-1%
|
23 585
+0%
|
23 472
0%
|
23 593
+1%
|
23 675
+0%
|
23 713
+0%
|
23 580
-1%
|
23 520
0%
|
23 022
-2%
|
21 640
-6%
|
22 833
+6%
|
23 582
+3%
|
24 555
+4%
|
26 561
+8%
|
26 438
0%
|
26 797
+1%
|
26 856
+0%
|
27 463
+2%
|
27 878
+2%
|
28 000
+0%
|
28 467
+2%
|
28 681
+1%
|
28 215
-2%
|
27 850
-1%
|
28 214
+1%
|
28 082
0%
|
29 075
+4%
|
30 631
+5%
|
31 347
+2%
|
32 269
+3%
|
32 659
+1%
|
33 370
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(18 169)
|
(18 077)
|
(17 977)
|
(17 828)
|
(17 682)
|
(17 655)
|
(17 737)
|
(17 728)
|
(17 571)
|
(17 307)
|
(17 189)
|
(17 114)
|
(17 059)
|
(16 978)
|
(16 792)
|
(16 681)
|
(16 612)
|
(16 365)
|
(21 418)
|
(21 278)
|
(21 147)
|
(21 189)
|
(21 289)
|
(21 444)
|
(21 494)
|
(21 237)
|
(21 200)
|
(20 969)
|
(20 820)
|
(20 935)
|
(20 792)
|
(20 662)
|
(20 659)
|
(20 810)
|
(20 824)
|
(20 984)
|
(21 125)
|
(21 349)
|
(21 615)
|
(22 002)
|
(22 250)
|
(22 317)
|
(22 305)
|
(22 371)
|
(22 326)
|
(22 247)
|
(22 118)
|
(21 851)
|
(21 653)
|
(21 438)
|
(21 313)
|
(21 497)
|
(21 400)
|
(21 491)
|
(21 583)
|
(21 212)
|
(22 307)
|
(22 858)
|
(23 238)
|
(24 189)
|
(23 691)
|
(23 831)
|
(23 980)
|
(24 868)
|
(24 285)
|
(24 266)
|
(24 477)
|
(24 595)
|
(24 626)
|
(24 807)
|
(25 092)
|
(25 554)
|
(25 701)
|
(26 083)
|
(26 247)
|
(26 497)
|
(26 899)
|
(27 279)
|
|
| Selling, General & Administrative |
(18 169)
|
(18 067)
|
(17 977)
|
(17 828)
|
(17 688)
|
(17 655)
|
(17 737)
|
(17 877)
|
(17 839)
|
(17 680)
|
(17 497)
|
(17 421)
|
(17 359)
|
(17 274)
|
(17 086)
|
(16 975)
|
(16 906)
|
(16 659)
|
(21 810)
|
(21 663)
|
(21 525)
|
(21 561)
|
(21 654)
|
(21 736)
|
(21 712)
|
(21 366)
|
(21 242)
|
(20 993)
|
(20 827)
|
(20 939)
|
(20 791)
|
(20 661)
|
(20 659)
|
(20 808)
|
(20 823)
|
(20 984)
|
(21 123)
|
(21 169)
|
(21 252)
|
(21 358)
|
(21 428)
|
(21 492)
|
(21 580)
|
(21 604)
|
(21 558)
|
(21 479)
|
(21 575)
|
(21 488)
|
(21 472)
|
(21 439)
|
(21 312)
|
(21 381)
|
(21 399)
|
(21 489)
|
(21 583)
|
(21 212)
|
(22 308)
|
(22 859)
|
(23 237)
|
(24 171)
|
(23 690)
|
(23 829)
|
(23 978)
|
(24 126)
|
(24 283)
|
(24 264)
|
(24 475)
|
(24 540)
|
(24 623)
|
(24 806)
|
(25 091)
|
(25 370)
|
(25 700)
|
(26 081)
|
(26 245)
|
(26 495)
|
(26 897)
|
(27 277)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
(18)
|
0
|
0
|
101
|
206
|
308
|
307
|
300
|
296
|
294
|
294
|
294
|
294
|
392
|
385
|
378
|
372
|
365
|
290
|
216
|
129
|
42
|
26
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(181)
|
(362)
|
(543)
|
(724)
|
(724)
|
(724)
|
(724)
|
(724)
|
(724)
|
(543)
|
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
|
(10)
|
0
|
0
|
6
|
18
|
0
|
149
|
167
|
167
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
(2)
|
(2)
|
4
|
(1)
|
(1)
|
0
|
(2)
|
(1)
|
0
|
(2)
|
1
|
(1)
|
(101)
|
(98)
|
(101)
|
(1)
|
(43)
|
(44)
|
(44)
|
0
|
(363)
|
(181)
|
1
|
(1)
|
(116)
|
(1)
|
(2)
|
0
|
0
|
1
|
0
|
(1)
|
(18)
|
(1)
|
(2)
|
(2)
|
(742)
|
0
|
(2)
|
(2)
|
(55)
|
(3)
|
(1)
|
(1)
|
(184)
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
|
| Operating Income |
2 377
N/A
|
2 011
-15%
|
1 497
-26%
|
1 273
-15%
|
1 858
+46%
|
2 613
+41%
|
2 622
+0%
|
2 292
-13%
|
1 858
-19%
|
2 050
+10%
|
1 693
-17%
|
1 036
-39%
|
686
-34%
|
965
+41%
|
1 469
+52%
|
1 793
+22%
|
1 860
+4%
|
1 973
+6%
|
1 581
-20%
|
1 541
-3%
|
1 686
+9%
|
1 391
-17%
|
1 383
-1%
|
760
-45%
|
(29)
N/A
|
(238)
-721%
|
(244)
-3%
|
124
N/A
|
820
+561%
|
1 526
+86%
|
1 906
+25%
|
1 899
0%
|
1 819
-4%
|
1 386
-24%
|
1 166
-16%
|
1 206
+3%
|
1 478
+23%
|
1 549
+5%
|
1 613
+4%
|
1 558
-3%
|
1 467
-6%
|
1 646
+12%
|
1 921
+17%
|
1 912
0%
|
1 887
-1%
|
1 625
-14%
|
1 464
-10%
|
1 734
+18%
|
1 819
+5%
|
2 155
+18%
|
2 362
+10%
|
2 216
-6%
|
2 180
-2%
|
2 029
-7%
|
1 439
-29%
|
428
-70%
|
526
+23%
|
724
+38%
|
1 317
+82%
|
2 372
+80%
|
2 747
+16%
|
2 966
+8%
|
2 876
-3%
|
2 595
-10%
|
3 593
+38%
|
3 734
+4%
|
3 990
+7%
|
4 086
+2%
|
3 589
-12%
|
3 043
-15%
|
3 122
+3%
|
2 528
-19%
|
3 374
+33%
|
4 548
+35%
|
5 100
+12%
|
5 772
+13%
|
5 760
0%
|
6 091
+6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(147)
|
(126)
|
(123)
|
(97)
|
(191)
|
(89)
|
(93)
|
(110)
|
(91)
|
(87)
|
(111)
|
(84)
|
(129)
|
(107)
|
(114)
|
(68)
|
214
|
245
|
202
|
182
|
(133)
|
(175)
|
(77)
|
(82)
|
(82)
|
(78)
|
(209)
|
(202)
|
(195)
|
(148)
|
(144)
|
(136)
|
(130)
|
(145)
|
(139)
|
15
|
8
|
153
|
156
|
9
|
38
|
63
|
93
|
105
|
102
|
(1)
|
553
|
550
|
552
|
553
|
(16)
|
(18)
|
(21)
|
(79)
|
(74)
|
(68)
|
(60)
|
(57)
|
(54)
|
(52)
|
(53)
|
(53)
|
(54)
|
(40)
|
(44)
|
61
|
52
|
61
|
74
|
5
|
9
|
(5)
|
70
|
73
|
213
|
233
|
745
|
753
|
|
| Non-Reccuring Items |
(2 247)
|
(2 173)
|
(2 211)
|
(282)
|
(228)
|
(299)
|
(217)
|
(240)
|
(497)
|
(495)
|
(590)
|
(663)
|
(676)
|
(362)
|
(30)
|
(95)
|
(149)
|
(40)
|
(319)
|
(284)
|
(234)
|
(322)
|
(72)
|
(54)
|
(63)
|
11
|
1
|
45
|
58
|
(7)
|
(135)
|
(116)
|
(118)
|
(129)
|
(128)
|
(136)
|
(136)
|
(123)
|
(116)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(1 992)
|
(2 017)
|
(2 011)
|
(2 011)
|
(140)
|
0
|
(133)
|
(174)
|
(182)
|
(134)
|
(108)
|
(68)
|
31
|
0
|
(12)
|
(764)
|
(740)
|
0
|
(859)
|
(29)
|
(52)
|
0
|
(178)
|
(110)
|
(183)
|
0
|
41
|
(140)
|
(277)
|
(281)
|
(275)
|
(264)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
37
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
(6)
|
(6)
|
(17)
|
1
|
(11)
|
(11)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(24)
|
7
|
7
|
25
|
49
|
18
|
18
|
0
|
0
|
0
|
0
|
0
|
0
|
331
|
331
|
0
|
319
|
0
|
(18)
|
(16)
|
3
|
19
|
18
|
0
|
16
|
0
|
153
|
0
|
153
|
153
|
1
|
0
|
633
|
632
|
687
|
0
|
0
|
0
|
|
| Total Other Income |
255
|
267
|
233
|
188
|
166
|
92
|
185
|
(67)
|
63
|
(26)
|
278
|
154
|
182
|
168
|
131
|
130
|
98
|
147
|
127
|
135
|
92
|
52
|
129
|
126
|
126
|
143
|
155
|
161
|
191
|
222
|
233
|
249
|
276
|
289
|
274
|
298
|
332
|
381
|
461
|
431
|
409
|
363
|
332
|
331
|
380
|
282
|
229
|
235
|
164
|
225
|
223
|
260
|
282
|
238
|
257
|
550
|
260
|
317
|
464
|
467
|
431
|
431
|
270
|
302
|
272
|
279
|
345
|
550
|
495
|
682
|
799
|
757
|
768
|
752
|
840
|
1 591
|
926
|
774
|
|
| Pre-Tax Income |
238
N/A
|
(21)
N/A
|
(604)
-2 776%
|
1 082
N/A
|
1 605
+48%
|
2 317
+44%
|
2 497
+8%
|
1 875
-25%
|
1 333
-29%
|
1 442
+8%
|
1 270
-12%
|
443
-65%
|
63
-86%
|
664
+954%
|
1 456
+119%
|
1 760
+21%
|
2 033
+16%
|
2 325
+14%
|
1 628
-30%
|
1 574
-3%
|
1 411
-10%
|
946
-33%
|
1 363
+44%
|
750
-45%
|
(48)
N/A
|
(162)
-238%
|
(282)
-74%
|
122
N/A
|
868
+611%
|
1 576
+82%
|
1 861
+18%
|
1 885
+1%
|
1 836
-3%
|
1 401
-24%
|
1 173
-16%
|
1 383
+18%
|
1 682
+22%
|
1 960
+17%
|
2 114
+8%
|
1 998
-5%
|
1 890
-5%
|
2 079
+10%
|
2 310
+11%
|
2 373
+3%
|
2 418
+2%
|
1 924
-20%
|
272
-86%
|
502
+85%
|
524
+4%
|
922
+76%
|
2 429
+163%
|
2 458
+1%
|
2 308
-6%
|
2 345
+2%
|
1 771
-24%
|
776
-56%
|
937
+21%
|
916
-2%
|
1 740
+90%
|
2 771
+59%
|
3 116
+12%
|
2 599
-17%
|
2 370
-9%
|
2 857
+21%
|
2 978
+4%
|
4 045
+36%
|
4 488
+11%
|
4 697
+5%
|
4 133
-12%
|
3 773
-9%
|
3 748
-1%
|
3 281
-12%
|
4 886
+49%
|
5 865
+20%
|
6 563
+12%
|
7 315
+11%
|
7 156
-2%
|
7 354
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(1 003)
|
(985)
|
(610)
|
(477)
|
(949)
|
(1 287)
|
(1 341)
|
(748)
|
(763)
|
(835)
|
(721)
|
(381)
|
(135)
|
(299)
|
(335)
|
(712)
|
(822)
|
(967)
|
(527)
|
(248)
|
(159)
|
143
|
(9)
|
(106)
|
89
|
40
|
(359)
|
(365)
|
(495)
|
(370)
|
(197)
|
(90)
|
(303)
|
(609)
|
(173)
|
(292)
|
(292)
|
(383)
|
(1 004)
|
(830)
|
(806)
|
(745)
|
(568)
|
(737)
|
(830)
|
(879)
|
(369)
|
(301)
|
(214)
|
(232)
|
(811)
|
(818)
|
(765)
|
(735)
|
(578)
|
(350)
|
(377)
|
(382)
|
(599)
|
(879)
|
(1 013)
|
(1 090)
|
(1 026)
|
(1 176)
|
(1 193)
|
(1 353)
|
(1 410)
|
(1 457)
|
(1 270)
|
(1 070)
|
(130)
|
54
|
(428)
|
(836)
|
(2 036)
|
(2 299)
|
(2 263)
|
(2 343)
|
|
| Income from Continuing Operations |
(765)
|
(1 006)
|
(1 214)
|
605
|
656
|
1 030
|
1 156
|
1 127
|
570
|
607
|
549
|
62
|
(72)
|
365
|
1 121
|
1 048
|
1 211
|
1 358
|
1 101
|
1 326
|
1 252
|
1 089
|
1 354
|
644
|
41
|
(122)
|
(641)
|
(243)
|
373
|
1 206
|
1 664
|
1 795
|
1 533
|
792
|
1 000
|
1 091
|
1 390
|
1 577
|
1 110
|
1 168
|
1 084
|
1 334
|
1 742
|
1 636
|
1 588
|
1 045
|
(97)
|
201
|
310
|
690
|
1 618
|
1 640
|
1 543
|
1 610
|
1 193
|
426
|
560
|
534
|
1 141
|
1 892
|
2 103
|
1 509
|
1 344
|
1 681
|
1 785
|
2 692
|
3 078
|
3 240
|
2 863
|
2 703
|
3 618
|
3 335
|
4 458
|
5 029
|
4 527
|
5 016
|
4 893
|
5 011
|
|
| Income to Minority Interest |
(86)
|
(104)
|
(86)
|
(111)
|
(129)
|
(76)
|
(97)
|
(86)
|
(4)
|
(3)
|
(19)
|
(4)
|
(3)
|
(2)
|
(2)
|
(4)
|
0
|
(3)
|
(3)
|
(2)
|
(2)
|
(1)
|
0
|
1
|
3
|
4
|
4
|
3
|
1
|
1
|
(2)
|
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
|
|
| Net Income (Common) |
(854)
N/A
|
(1 112)
-30%
|
(1 300)
-17%
|
497
N/A
|
527
+6%
|
952
+81%
|
1 053
+11%
|
1 038
-1%
|
563
-46%
|
600
+7%
|
526
-12%
|
57
-89%
|
(72)
N/A
|
365
N/A
|
1 120
+207%
|
1 043
-7%
|
1 206
+16%
|
1 355
+12%
|
1 095
-19%
|
1 320
+21%
|
1 246
-6%
|
1 084
-13%
|
1 353
+25%
|
646
-52%
|
44
-93%
|
(118)
N/A
|
(637)
-440%
|
(241)
+62%
|
374
N/A
|
1 207
+223%
|
1 662
+38%
|
1 793
+8%
|
1 532
-15%
|
790
-48%
|
999
+26%
|
1 090
+9%
|
1 389
+27%
|
1 576
+13%
|
1 110
-30%
|
1 168
+5%
|
1 084
-7%
|
1 334
+23%
|
1 742
+31%
|
1 638
-6%
|
1 588
-3%
|
1 045
-34%
|
(96)
N/A
|
201
N/A
|
310
+54%
|
691
+123%
|
1 617
+134%
|
1 639
+1%
|
1 543
-6%
|
1 608
+4%
|
1 192
-26%
|
425
-64%
|
558
+31%
|
534
-4%
|
1 141
+114%
|
1 891
+66%
|
2 103
+11%
|
1 508
-28%
|
1 344
-11%
|
1 681
+25%
|
1 786
+6%
|
2 693
+51%
|
3 078
+14%
|
3 240
+5%
|
2 863
-12%
|
2 702
-6%
|
3 618
+34%
|
3 336
-8%
|
4 457
+34%
|
5 029
+13%
|
4 527
-10%
|
5 016
+11%
|
4 894
-2%
|
5 012
+2%
|
|
| EPS (Diluted) |
-170.8
N/A
|
-222.4
-30%
|
-260
-17%
|
99.4
N/A
|
87.83
-12%
|
190.4
+117%
|
210.6
+11%
|
207.6
-1%
|
93.83
-55%
|
100
+7%
|
87.66
-12%
|
9.5
-89%
|
-14.4
N/A
|
60.83
N/A
|
224
+268%
|
208.6
-7%
|
241.2
+16%
|
271
+12%
|
219
-19%
|
264
+21%
|
249.2
-6%
|
216.8
-13%
|
270.6
+25%
|
129.19
-52%
|
8.8
-93%
|
-23.6
N/A
|
-127.4
-440%
|
-48.2
+62%
|
74.8
N/A
|
241.4
+223%
|
332.4
+38%
|
358.6
+8%
|
306.39
-15%
|
158
-48%
|
182.55
+16%
|
218
+19%
|
277.8
+27%
|
315.2
+13%
|
202.18
-36%
|
233.6
+16%
|
180.66
-23%
|
222.33
+23%
|
316.24
+42%
|
273
-14%
|
264.66
-3%
|
174.16
-34%
|
-17.36
N/A
|
33.5
N/A
|
51.66
+54%
|
124.47
+141%
|
291.27
+134%
|
295.24
+1%
|
277.95
-6%
|
289.68
+4%
|
214.74
-26%
|
76.55
-64%
|
100.52
+31%
|
96.23
-4%
|
205.59
+114%
|
340.97
+66%
|
379.23
+11%
|
271.93
-28%
|
242.36
-11%
|
303.14
+25%
|
322.08
+6%
|
495.28
+54%
|
561.92
+13%
|
601.86
+7%
|
531.85
-12%
|
501.94
-6%
|
672.11
+34%
|
619.74
-8%
|
827.18
+33%
|
931.47
+13%
|
839.56
-10%
|
929.16
+11%
|
906.61
-2%
|
928.5
+2%
|
|