Tenmaya Store Co Ltd
TSE:9846
Income Statement
Earnings Waterfall
Tenmaya Store Co Ltd
Income Statement
Tenmaya Store Co Ltd
| Nov-2005 | May-2006 | Aug-2006 | Nov-2006 | May-2007 | Aug-2007 | Nov-2007 | May-2008 | Aug-2008 | Nov-2008 | May-2009 | Aug-2009 | Nov-2009 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
153
|
0
|
0
|
140
|
274
|
402
|
520
|
500
|
479
|
459
|
441
|
422
|
404
|
388
|
373
|
359
|
346
|
332
|
318
|
303
|
288
|
277
|
274
|
263
|
254
|
245
|
232
|
224
|
215
|
205
|
196
|
188
|
183
|
174
|
166
|
159
|
150
|
145
|
139
|
132
|
127
|
122
|
117
|
113
|
106
|
99
|
95
|
88
|
84
|
80
|
73
|
69
|
65
|
73
|
70
|
68
|
65
|
50
|
46
|
43
|
39
|
37
|
36
|
0
|
0
|
0
|
|
| Revenue |
67 954
N/A
|
67 740
0%
|
68 270
+1%
|
68 404
+0%
|
68 104
0%
|
67 568
-1%
|
67 512
0%
|
67 074
-1%
|
66 699
-1%
|
66 620
0%
|
65 889
-1%
|
64 494
-2%
|
62 693
-3%
|
61 320
-2%
|
60 533
-1%
|
59 635
-1%
|
80 013
+34%
|
79 199
-1%
|
78 293
-1%
|
77 528
-1%
|
77 137
-1%
|
77 883
+1%
|
78 644
+1%
|
79 348
+1%
|
80 013
+1%
|
79 766
0%
|
79 123
-1%
|
78 721
-1%
|
78 063
-1%
|
77 279
-1%
|
75 823
-2%
|
75 120
-1%
|
74 066
-1%
|
73 731
0%
|
73 933
+0%
|
73 714
0%
|
73 758
+0%
|
73 960
+0%
|
74 321
+0%
|
74 964
+1%
|
75 444
+1%
|
75 688
+0%
|
75 744
+0%
|
75 591
0%
|
75 364
0%
|
74 827
-1%
|
74 845
+0%
|
74 547
0%
|
73 828
-1%
|
73 313
-1%
|
72 211
-2%
|
71 598
-1%
|
71 181
-1%
|
70 079
-2%
|
69 772
0%
|
69 504
0%
|
69 457
0%
|
69 483
+0%
|
68 626
-1%
|
67 817
-1%
|
67 127
-1%
|
64 162
-4%
|
61 693
-4%
|
60 107
-3%
|
57 736
-4%
|
58 339
+1%
|
58 692
+1%
|
58 464
0%
|
58 567
+0%
|
58 510
0%
|
58 840
+1%
|
58 734
0%
|
58 680
0%
|
58 762
+0%
|
58 825
+0%
|
59 099
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(51 401)
|
(51 145)
|
(51 605)
|
(51 638)
|
(51 378)
|
(50 897)
|
(50 907)
|
(50 604)
|
(50 328)
|
(50 157)
|
(49 563)
|
(48 520)
|
(47 161)
|
(46 145)
|
(45 578)
|
(44 875)
|
(60 191)
|
(59 524)
|
(58 800)
|
(58 240)
|
(57 896)
|
(57 830)
|
(57 768)
|
(57 746)
|
(57 679)
|
(57 582)
|
(57 239)
|
(57 056)
|
(56 771)
|
(56 073)
|
(54 757)
|
(54 039)
|
(52 964)
|
(52 699)
|
(52 908)
|
(52 795)
|
(52 818)
|
(52 905)
|
(53 254)
|
(53 669)
|
(54 209)
|
(54 475)
|
(54 502)
|
(54 304)
|
(54 012)
|
(53 596)
|
(53 627)
|
(53 483)
|
(52 972)
|
(52 563)
|
(51 731)
|
(51 289)
|
(51 038)
|
(50 189)
|
(49 949)
|
(49 696)
|
(49 568)
|
(49 567)
|
(48 805)
|
(48 146)
|
(47 685)
|
(45 030)
|
(42 751)
|
(40 879)
|
(38 844)
|
(39 170)
|
(39 496)
|
(39 495)
|
(39 175)
|
(39 142)
|
(39 406)
|
(39 472)
|
(39 678)
|
(39 849)
|
(39 964)
|
(40 167)
|
|
| Gross Profit |
16 554
N/A
|
16 596
+0%
|
16 666
+0%
|
16 766
+1%
|
16 726
0%
|
16 671
0%
|
16 605
0%
|
16 470
-1%
|
16 371
-1%
|
16 462
+1%
|
16 325
-1%
|
15 973
-2%
|
15 533
-3%
|
15 176
-2%
|
14 956
-1%
|
14 760
-1%
|
19 823
+34%
|
19 675
-1%
|
19 492
-1%
|
19 287
-1%
|
19 241
0%
|
20 051
+4%
|
20 875
+4%
|
21 601
+3%
|
22 335
+3%
|
22 185
-1%
|
21 885
-1%
|
21 666
-1%
|
21 292
-2%
|
21 205
0%
|
21 064
-1%
|
21 079
+0%
|
21 102
+0%
|
21 031
0%
|
21 025
0%
|
20 919
-1%
|
20 941
+0%
|
21 054
+1%
|
21 066
+0%
|
21 294
+1%
|
21 235
0%
|
21 213
0%
|
21 243
+0%
|
21 289
+0%
|
21 352
+0%
|
21 233
-1%
|
21 219
0%
|
21 064
-1%
|
20 856
-1%
|
20 750
-1%
|
20 480
-1%
|
20 309
-1%
|
20 143
-1%
|
19 891
-1%
|
19 823
0%
|
19 808
0%
|
19 889
+0%
|
19 916
+0%
|
19 821
0%
|
19 671
-1%
|
19 442
-1%
|
19 132
-2%
|
18 942
-1%
|
19 228
+2%
|
18 892
-2%
|
19 168
+1%
|
19 196
+0%
|
18 970
-1%
|
19 392
+2%
|
19 368
0%
|
19 434
+0%
|
19 261
-1%
|
19 002
-1%
|
18 914
0%
|
18 861
0%
|
18 932
+0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(14 579)
|
(14 618)
|
(14 496)
|
(14 738)
|
(14 655)
|
(14 543)
|
(14 523)
|
(14 611)
|
(14 796)
|
(14 877)
|
(14 986)
|
(14 843)
|
(14 832)
|
(14 514)
|
(13 999)
|
(13 561)
|
(17 946)
|
(17 598)
|
(17 343)
|
(17 161)
|
(16 956)
|
(17 775)
|
(18 582)
|
(19 376)
|
(20 310)
|
(20 204)
|
(20 082)
|
(19 877)
|
(19 554)
|
(19 386)
|
(19 151)
|
(18 949)
|
(18 918)
|
(18 707)
|
(18 628)
|
(18 499)
|
(18 414)
|
(18 435)
|
(18 445)
|
(18 566)
|
(18 729)
|
(18 825)
|
(18 867)
|
(18 929)
|
(18 828)
|
(18 805)
|
(18 741)
|
(18 726)
|
(18 663)
|
(18 554)
|
(18 477)
|
(18 388)
|
(18 239)
|
(18 089)
|
(17 887)
|
(17 637)
|
(17 593)
|
(17 578)
|
(17 485)
|
(17 477)
|
(17 295)
|
(16 906)
|
(16 642)
|
(16 968)
|
(16 828)
|
(17 140)
|
(17 375)
|
(17 011)
|
(17 115)
|
(16 994)
|
(16 918)
|
(16 871)
|
(16 718)
|
(16 697)
|
(16 703)
|
(16 730)
|
|
| Selling, General & Administrative |
(17 615)
|
(17 660)
|
(17 746)
|
(17 820)
|
(17 694)
|
(17 503)
|
(17 410)
|
(17 492)
|
(17 622)
|
(17 809)
|
(17 417)
|
(17 677)
|
(16 122)
|
(15 736)
|
(15 209)
|
(14 743)
|
(19 529)
|
(19 136)
|
(18 834)
|
(18 632)
|
(18 424)
|
(18 896)
|
(19 316)
|
(19 773)
|
(18 485)
|
(20 204)
|
(20 083)
|
(19 878)
|
(17 844)
|
(19 386)
|
(19 151)
|
(18 949)
|
(17 233)
|
(18 707)
|
(18 627)
|
(18 498)
|
(16 840)
|
(18 434)
|
(18 446)
|
(18 566)
|
(17 180)
|
(18 826)
|
(18 868)
|
(18 932)
|
(17 255)
|
(18 808)
|
(18 743)
|
(18 727)
|
(17 114)
|
(18 554)
|
(18 477)
|
(18 388)
|
(16 585)
|
(18 089)
|
(17 887)
|
(17 637)
|
(15 911)
|
(17 578)
|
(17 485)
|
(17 477)
|
(15 593)
|
(16 906)
|
(16 642)
|
(16 968)
|
(15 246)
|
(17 140)
|
(17 375)
|
(17 011)
|
(15 600)
|
(16 994)
|
(16 918)
|
(16 871)
|
(15 228)
|
(16 697)
|
(16 703)
|
(16 730)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(477)
|
(985)
|
(1 516)
|
(1 515)
|
(1 487)
|
(1 449)
|
(1 943)
|
(1 938)
|
(1 941)
|
(1 920)
|
(1 905)
|
0
|
0
|
0
|
(1 826)
|
0
|
0
|
0
|
(1 710)
|
0
|
0
|
0
|
(1 685)
|
0
|
0
|
0
|
(1 574)
|
0
|
0
|
0
|
(1 549)
|
0
|
0
|
0
|
(1 572)
|
0
|
0
|
0
|
(1 549)
|
0
|
0
|
0
|
(1 654)
|
0
|
0
|
0
|
(1 682)
|
0
|
0
|
0
|
(1 702)
|
0
|
0
|
0
|
(1 582)
|
0
|
0
|
0
|
(1 515)
|
0
|
0
|
0
|
(1 490)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
3 035
|
3 041
|
3 250
|
3 081
|
3 037
|
2 960
|
2 887
|
2 880
|
2 826
|
2 934
|
2 908
|
3 819
|
2 804
|
2 737
|
2 697
|
2 632
|
3 526
|
3 476
|
3 433
|
3 391
|
3 373
|
1 121
|
734
|
397
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
3
|
(0)
|
3
|
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 |
1 974
N/A
|
1 977
+0%
|
2 168
+10%
|
2 027
-7%
|
2 070
+2%
|
2 127
+3%
|
2 081
-2%
|
1 859
-11%
|
1 576
-15%
|
1 587
+1%
|
1 339
-16%
|
1 131
-16%
|
700
-38%
|
663
-5%
|
957
+44%
|
1 200
+25%
|
1 877
+56%
|
2 077
+11%
|
2 150
+4%
|
2 127
-1%
|
2 285
+7%
|
2 278
0%
|
2 294
+1%
|
2 226
-3%
|
2 024
-9%
|
1 980
-2%
|
1 802
-9%
|
1 788
-1%
|
1 738
-3%
|
1 819
+5%
|
1 913
+5%
|
2 130
+11%
|
2 185
+3%
|
2 325
+6%
|
2 398
+3%
|
2 421
+1%
|
2 526
+4%
|
2 619
+4%
|
2 621
+0%
|
2 729
+4%
|
2 506
-8%
|
2 389
-5%
|
2 376
-1%
|
2 358
-1%
|
2 524
+7%
|
2 425
-4%
|
2 476
+2%
|
2 337
-6%
|
2 193
-6%
|
2 197
+0%
|
2 004
-9%
|
1 921
-4%
|
1 904
-1%
|
1 802
-5%
|
1 936
+7%
|
2 170
+12%
|
2 296
+6%
|
2 338
+2%
|
2 337
0%
|
2 194
-6%
|
2 148
-2%
|
2 226
+4%
|
2 300
+3%
|
2 260
-2%
|
2 064
-9%
|
2 028
-2%
|
1 821
-10%
|
1 959
+8%
|
2 277
+16%
|
2 374
+4%
|
2 516
+6%
|
2 390
-5%
|
2 284
-4%
|
2 217
-3%
|
2 158
-3%
|
2 202
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(145)
|
(289)
|
(421)
|
(400)
|
(317)
|
(278)
|
(391)
|
(352)
|
(389)
|
(370)
|
(294)
|
(275)
|
(243)
|
(219)
|
(261)
|
(232)
|
(230)
|
(221)
|
(166)
|
(223)
|
(222)
|
(248)
|
(261)
|
(248)
|
(238)
|
(228)
|
(218)
|
(211)
|
(202)
|
(192)
|
(182)
|
(175)
|
(154)
|
(127)
|
(102)
|
(79)
|
(72)
|
(73)
|
(67)
|
(60)
|
(54)
|
(48)
|
(43)
|
(39)
|
(31)
|
(25)
|
(21)
|
(14)
|
15
|
20
|
25
|
29
|
9
|
2
|
9
|
12
|
15
|
30
|
30
|
33
|
39
|
41
|
103
|
104
|
103
|
100
|
|
| Non-Reccuring Items |
(1 408)
|
(1 505)
|
(570)
|
(364)
|
(190)
|
(517)
|
(438)
|
(563)
|
(209)
|
(232)
|
133
|
142
|
150
|
(448)
|
(537)
|
(588)
|
(896)
|
(706)
|
(1 248)
|
(1 157)
|
(929)
|
(754)
|
(105)
|
(292)
|
(477)
|
(682)
|
(1 006)
|
(1 428)
|
(1 191)
|
(1 289)
|
(1 419)
|
(862)
|
(911)
|
(803)
|
(383)
|
(366)
|
(788)
|
(785)
|
(988)
|
(1 017)
|
(812)
|
(811)
|
(559)
|
(539)
|
(858)
|
(860)
|
(860)
|
(859)
|
(272)
|
(252)
|
(287)
|
(330)
|
(132)
|
(143)
|
(121)
|
(101)
|
(596)
|
(941)
|
(1 023)
|
(995)
|
(915)
|
(860)
|
(846)
|
(860)
|
(428)
|
(438)
|
(379)
|
(591)
|
(529)
|
(504)
|
(534)
|
(321)
|
(220)
|
(438)
|
(392)
|
(407)
|
|
| 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
|
(214)
|
(2)
|
0
|
0
|
(5)
|
0
|
0
|
0
|
0
|
1
|
(125)
|
(125)
|
(125)
|
(124)
|
8
|
(23)
|
(43)
|
0
|
0
|
0
|
0
|
0
|
(29)
|
(29)
|
(160)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(290)
|
34
|
34
|
34
|
34
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
21
|
21
|
32
|
29
|
11
|
|
| Total Other Income |
(542)
|
(524)
|
(520)
|
(506)
|
(478)
|
(495)
|
(408)
|
(371)
|
(356)
|
(394)
|
(241)
|
(101)
|
16
|
0
|
1
|
7
|
15
|
19
|
20
|
24
|
25
|
20
|
20
|
11
|
17
|
18
|
19
|
1
|
(25)
|
(51)
|
(74)
|
(65)
|
(55)
|
(12)
|
(3)
|
7
|
16
|
(2)
|
16
|
21
|
16
|
(28)
|
30
|
57
|
80
|
161
|
109
|
114
|
194
|
(46)
|
83
|
80
|
218
|
224
|
156
|
169
|
110
|
128
|
206
|
302
|
308
|
288
|
165
|
72
|
31
|
29
|
28
|
65
|
80
|
101
|
137
|
88
|
79
|
60
|
46
|
53
|
|
| Pre-Tax Income |
24
N/A
|
(52)
N/A
|
1 078
N/A
|
1 158
+7%
|
1 402
+21%
|
1 115
-20%
|
1 234
+11%
|
924
-25%
|
1 011
+9%
|
959
-5%
|
1 086
+13%
|
883
-19%
|
445
-50%
|
(186)
N/A
|
103
N/A
|
341
+231%
|
605
+77%
|
1 038
+72%
|
533
-49%
|
624
+17%
|
1 086
+74%
|
1 269
+17%
|
1 967
+55%
|
1 727
-12%
|
1 090
-37%
|
1 084
-1%
|
584
-46%
|
140
-76%
|
351
+151%
|
257
-27%
|
199
-23%
|
955
+380%
|
958
+0%
|
1 261
+32%
|
1 648
+31%
|
1 708
+4%
|
1 411
-17%
|
1 497
+6%
|
1 457
-3%
|
1 520
+4%
|
1 485
-2%
|
1 375
-7%
|
1 693
+23%
|
1 749
+3%
|
1 644
-6%
|
1 648
+0%
|
1 625
-1%
|
1 492
-8%
|
1 889
+27%
|
1 839
-3%
|
1 746
-5%
|
1 623
-7%
|
1 946
+20%
|
1 843
-5%
|
1 940
+5%
|
2 214
+14%
|
1 498
-32%
|
1 545
+3%
|
1 570
+2%
|
1 556
-1%
|
1 600
+3%
|
1 684
+5%
|
1 629
-3%
|
1 473
-10%
|
1 677
+14%
|
1 631
-3%
|
1 485
-9%
|
1 463
-2%
|
1 858
+27%
|
2 004
+8%
|
2 160
+8%
|
2 219
+3%
|
2 267
+2%
|
1 974
-13%
|
1 945
-1%
|
1 958
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
38
|
36
|
(285)
|
(590)
|
(740)
|
(527)
|
(547)
|
(359)
|
(542)
|
(542)
|
(590)
|
(474)
|
(251)
|
44
|
(67)
|
(178)
|
(290)
|
(483)
|
(300)
|
(329)
|
(754)
|
(826)
|
(1 114)
|
(1 017)
|
(503)
|
(466)
|
(264)
|
(120)
|
(185)
|
(186)
|
(162)
|
(437)
|
(568)
|
(776)
|
(922)
|
(921)
|
(874)
|
(935)
|
(879)
|
(810)
|
(741)
|
(513)
|
(630)
|
(727)
|
(629)
|
(629)
|
(623)
|
(563)
|
(637)
|
(617)
|
(576)
|
(535)
|
(636)
|
(617)
|
(642)
|
(721)
|
(695)
|
(701)
|
(704)
|
(705)
|
(539)
|
(557)
|
(552)
|
(511)
|
(605)
|
(626)
|
(589)
|
(572)
|
(660)
|
(665)
|
(706)
|
(735)
|
(684)
|
(601)
|
(596)
|
(601)
|
|
| Income from Continuing Operations |
62
|
(15)
|
794
|
569
|
662
|
588
|
687
|
565
|
469
|
418
|
497
|
410
|
194
|
(142)
|
36
|
163
|
314
|
554
|
231
|
293
|
332
|
442
|
852
|
709
|
587
|
617
|
320
|
20
|
166
|
72
|
38
|
519
|
389
|
486
|
726
|
788
|
537
|
562
|
579
|
710
|
744
|
862
|
1 063
|
1 022
|
1 015
|
1 019
|
1 001
|
928
|
1 252
|
1 221
|
1 170
|
1 088
|
1 310
|
1 226
|
1 298
|
1 493
|
804
|
844
|
866
|
850
|
1 061
|
1 127
|
1 077
|
962
|
1 072
|
1 005
|
897
|
890
|
1 199
|
1 339
|
1 453
|
1 484
|
1 583
|
1 373
|
1 349
|
1 357
|
|
| Income to Minority Interest |
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(1)
|
0
|
(1)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(8)
|
(9)
|
(9)
|
(8)
|
(9)
|
(10)
|
(8)
|
(6)
|
(5)
|
(4)
|
(4)
|
(6)
|
(7)
|
(6)
|
(4)
|
(4)
|
(3)
|
(3)
|
(5)
|
(4)
|
(4)
|
(5)
|
(6)
|
(8)
|
(7)
|
(6)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
|
| Net Income (Common) |
59
N/A
|
(19)
N/A
|
790
N/A
|
565
-28%
|
658
+16%
|
584
-11%
|
682
+17%
|
561
-18%
|
465
-17%
|
414
-11%
|
494
+19%
|
408
-17%
|
193
-53%
|
(143)
N/A
|
34
N/A
|
162
+376%
|
312
+93%
|
552
+77%
|
228
-59%
|
289
+27%
|
328
+13%
|
437
+33%
|
847
+94%
|
705
-17%
|
582
-17%
|
613
+5%
|
315
-49%
|
14
-96%
|
161
+1 050%
|
64
-60%
|
30
-53%
|
511
+1 603%
|
381
-25%
|
478
+25%
|
719
+50%
|
779
+8%
|
528
-32%
|
552
+4%
|
569
+3%
|
701
+23%
|
735
+5%
|
858
+17%
|
1 060
+24%
|
1 019
-4%
|
1 011
-1%
|
1 014
+0%
|
995
-2%
|
923
-7%
|
1 249
+35%
|
1 219
-2%
|
1 167
-4%
|
1 085
-7%
|
1 304
+20%
|
1 223
-6%
|
1 294
+6%
|
1 488
+15%
|
798
-46%
|
836
+5%
|
859
+3%
|
844
-2%
|
1 055
+25%
|
1 121
+6%
|
1 072
-4%
|
958
-11%
|
1 067
+11%
|
1 000
-6%
|
891
-11%
|
885
-1%
|
1 193
+35%
|
1 334
+12%
|
1 448
+9%
|
1 479
+2%
|
1 579
+7%
|
1 369
-13%
|
1 345
-2%
|
1 354
+1%
|
|
| EPS (Diluted) |
4.91
N/A
|
-1.58
N/A
|
65.83
N/A
|
47.08
-28%
|
54.83
+16%
|
48.66
-11%
|
56.83
+17%
|
46.75
-18%
|
38.75
-17%
|
34.5
-11%
|
41.16
+19%
|
34
-17%
|
16.08
-53%
|
-11.91
N/A
|
2.83
N/A
|
13.5
+377%
|
26
+93%
|
46
+77%
|
19
-59%
|
24.08
+27%
|
27.33
+13%
|
36.41
+33%
|
70.58
+94%
|
58.75
-17%
|
48.5
-17%
|
51.08
+5%
|
26.25
-49%
|
1.16
-96%
|
13.41
+1 056%
|
5.33
-60%
|
2.5
-53%
|
42.58
+1 603%
|
33
-22%
|
39.83
+21%
|
59.91
+50%
|
64.91
+8%
|
45.74
-30%
|
46
+1%
|
47.41
+3%
|
58.41
+23%
|
63.66
+9%
|
71.5
+12%
|
88.33
+24%
|
84.91
-4%
|
87.69
+3%
|
84.5
-4%
|
82.91
-2%
|
80.06
-3%
|
108.32
+35%
|
105.71
-2%
|
101.28
-4%
|
94.11
-7%
|
113.17
+20%
|
106.07
-6%
|
112.18
+6%
|
129.06
+15%
|
69.24
-46%
|
72.71
+5%
|
74.71
+3%
|
73.42
-2%
|
91.76
+25%
|
97.53
+6%
|
93.16
-4%
|
83.2
-11%
|
92.77
+12%
|
86.93
-6%
|
77.45
-11%
|
77.03
-1%
|
103.77
+35%
|
116.17
+12%
|
126.08
+9%
|
128.79
+2%
|
137.5
+7%
|
119.21
-13%
|
117.09
-2%
|
117.84
+1%
|
|