Yonkyu Co Ltd
TSE:9955
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Y
|
Yonkyu Co Ltd
TSE:9955
|
JP |
|
I3 Verticals Inc
NASDAQ:IIIV
|
US |
|
Emergent Industrial Solutions Ltd
BSE:506180
|
IN |
|
Andrew Yule & Co Ltd
NSE:ANDREWYU
|
IN |
|
YEDIGITALCorporation
TSE:2354
|
JP |
|
Y
|
Yuken India Ltd
NSE:YUKEN
|
IN |
|
D
|
Daesung Industrial Co Ltd
KRX:128820
|
KR |
|
Godrej Consumer Products Ltd
NSE:GODREJCP
|
IN |
|
F
|
Fortinet Inc
LSE:0IR9
|
US |
|
Holiday Entertainment Co Ltd
TWSE:9943
|
TW |
|
A
|
Akumin Inc
TSX:AKU
|
US |
|
Soma Gold Corp
XTSX:SOMA
|
CA |
|
B
|
BSEL Infrastructure Realty Ltd
BSE:532123
|
IN |
|
Doyen International Holdings Ltd
HKEX:668
|
HK |
Income Statement
Earnings Waterfall
Yonkyu Co Ltd
Income Statement
Yonkyu Co Ltd
| 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 |
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
4
|
4
|
4
|
5
|
6
|
7
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
6
|
5
|
5
|
5
|
6
|
6
|
6
|
7
|
7
|
8
|
8
|
9
|
9
|
10
|
10
|
10
|
10
|
12
|
13
|
15
|
0
|
0
|
0
|
|
| Revenue |
32 943
N/A
|
32 591
-1%
|
31 770
-3%
|
32 979
+4%
|
32 480
-2%
|
31 747
-2%
|
28 840
-9%
|
27 724
-4%
|
27 524
-1%
|
28 158
+2%
|
27 703
-2%
|
26 185
-5%
|
24 194
-8%
|
22 931
-5%
|
21 728
-5%
|
21 396
-2%
|
21 000
-2%
|
21 373
+2%
|
27 309
+28%
|
26 756
-2%
|
29 539
+10%
|
32 956
+12%
|
35 595
+8%
|
37 653
+6%
|
37 127
-1%
|
36 782
-1%
|
36 443
-1%
|
37 450
+3%
|
38 123
+2%
|
38 489
+1%
|
38 081
-1%
|
38 305
+1%
|
38 321
+0%
|
37 388
-2%
|
37 895
+1%
|
37 045
-2%
|
37 855
+2%
|
39 106
+3%
|
39 492
+1%
|
40 708
+3%
|
41 005
+1%
|
40 821
0%
|
40 343
-1%
|
39 445
-2%
|
38 334
-3%
|
38 220
0%
|
38 590
+1%
|
39 419
+2%
|
39 023
-1%
|
39 101
+0%
|
39 681
+1%
|
39 404
-1%
|
39 752
+1%
|
40 896
+3%
|
40 461
-1%
|
38 823
-4%
|
38 358
-1%
|
36 874
-4%
|
36 391
-1%
|
36 481
+0%
|
35 502
-3%
|
34 405
-3%
|
35 213
+2%
|
36 248
+3%
|
37 929
+5%
|
38 996
+3%
|
40 235
+3%
|
42 731
+6%
|
43 282
+1%
|
44 356
+2%
|
45 131
+2%
|
44 642
-1%
|
45 004
+1%
|
45 385
+1%
|
44 888
-1%
|
43 543
-3%
|
44 095
+1%
|
44 836
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(28 119)
|
(27 863)
|
(27 171)
|
(28 378)
|
(28 191)
|
(27 861)
|
(25 439)
|
(24 224)
|
(23 800)
|
(24 374)
|
(24 136)
|
(22 889)
|
(21 299)
|
(20 145)
|
(19 109)
|
(18 809)
|
(18 619)
|
(19 058)
|
(24 399)
|
(23 829)
|
(25 980)
|
(28 617)
|
(30 799)
|
(32 355)
|
(31 824)
|
(31 562)
|
(31 310)
|
(32 256)
|
(32 846)
|
(33 358)
|
(32 947)
|
(33 334)
|
(33 341)
|
(32 272)
|
(32 600)
|
(31 657)
|
(32 350)
|
(33 456)
|
(33 773)
|
(34 856)
|
(35 279)
|
(35 335)
|
(35 186)
|
(34 394)
|
(33 241)
|
(33 050)
|
(33 227)
|
(33 897)
|
(33 645)
|
(33 982)
|
(34 827)
|
(34 587)
|
(34 811)
|
(35 642)
|
(34 855)
|
(33 346)
|
(32 739)
|
(30 907)
|
(30 531)
|
(30 478)
|
(29 652)
|
(28 978)
|
(29 564)
|
(30 355)
|
(31 944)
|
(33 044)
|
(34 098)
|
(36 586)
|
(37 291)
|
(38 378)
|
(39 223)
|
(39 003)
|
(39 353)
|
(39 826)
|
(39 565)
|
(38 461)
|
(39 007)
|
(39 254)
|
|
| Gross Profit |
4 824
N/A
|
4 727
-2%
|
4 597
-3%
|
4 600
+0%
|
4 288
-7%
|
3 886
-9%
|
3 401
-12%
|
3 499
+3%
|
3 723
+6%
|
3 783
+2%
|
3 567
-6%
|
3 296
-8%
|
2 894
-12%
|
2 785
-4%
|
2 619
-6%
|
2 588
-1%
|
2 383
-8%
|
2 316
-3%
|
2 910
+26%
|
2 928
+1%
|
3 559
+22%
|
4 339
+22%
|
4 796
+11%
|
5 299
+10%
|
5 304
+0%
|
5 221
-2%
|
5 133
-2%
|
5 194
+1%
|
5 277
+2%
|
5 131
-3%
|
5 133
+0%
|
4 970
-3%
|
4 979
+0%
|
5 115
+3%
|
5 295
+4%
|
5 388
+2%
|
5 505
+2%
|
5 650
+3%
|
5 719
+1%
|
5 852
+2%
|
5 726
-2%
|
5 486
-4%
|
5 157
-6%
|
5 050
-2%
|
5 092
+1%
|
5 169
+2%
|
5 364
+4%
|
5 522
+3%
|
5 378
-3%
|
5 118
-5%
|
4 854
-5%
|
4 817
-1%
|
4 941
+3%
|
5 254
+6%
|
5 606
+7%
|
5 477
-2%
|
5 619
+3%
|
5 967
+6%
|
5 861
-2%
|
6 003
+2%
|
5 850
-3%
|
5 427
-7%
|
5 649
+4%
|
5 893
+4%
|
5 986
+2%
|
5 952
-1%
|
6 137
+3%
|
6 146
+0%
|
5 990
-3%
|
5 979
0%
|
5 908
-1%
|
5 638
-5%
|
5 651
+0%
|
5 560
-2%
|
5 322
-4%
|
5 081
-5%
|
5 088
+0%
|
5 582
+10%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(3 401)
|
(3 461)
|
(3 449)
|
(3 305)
|
(3 107)
|
(2 944)
|
(3 025)
|
(3 320)
|
(3 617)
|
(3 863)
|
(3 815)
|
(3 970)
|
(3 714)
|
(3 256)
|
(2 899)
|
(2 439)
|
(2 367)
|
(2 071)
|
(2 676)
|
(2 845)
|
(3 072)
|
(3 492)
|
(4 006)
|
(4 132)
|
(4 111)
|
(4 078)
|
(3 784)
|
(3 732)
|
(3 692)
|
(3 545)
|
(3 507)
|
(3 449)
|
(3 517)
|
(3 614)
|
(3 935)
|
(4 066)
|
(4 005)
|
(4 121)
|
(4 213)
|
(4 232)
|
(4 145)
|
(3 899)
|
(3 622)
|
(3 653)
|
(3 585)
|
(3 458)
|
(3 606)
|
(3 611)
|
(3 653)
|
(3 687)
|
(3 475)
|
(3 637)
|
(3 641)
|
(3 951)
|
(4 200)
|
(4 742)
|
(4 287)
|
(4 301)
|
(3 917)
|
(3 379)
|
(3 356)
|
(2 955)
|
(3 060)
|
(3 175)
|
(3 381)
|
(3 332)
|
(3 362)
|
(3 751)
|
(3 900)
|
(3 891)
|
(3 963)
|
(3 845)
|
(3 842)
|
(3 986)
|
(3 776)
|
(3 679)
|
(3 768)
|
(3 839)
|
|
| Selling, General & Administrative |
(3 402)
|
(3 461)
|
(3 448)
|
(3 304)
|
(3 105)
|
(2 943)
|
(3 025)
|
(3 321)
|
(3 618)
|
(3 840)
|
(3 767)
|
(3 894)
|
(3 638)
|
(3 183)
|
(2 829)
|
(2 375)
|
(2 303)
|
(2 007)
|
(2 676)
|
(2 799)
|
(3 048)
|
(3 493)
|
(3 936)
|
(4 133)
|
(4 112)
|
(4 079)
|
(3 690)
|
(3 732)
|
(3 692)
|
(3 544)
|
(3 309)
|
(3 447)
|
(3 515)
|
(3 613)
|
(3 731)
|
(4 065)
|
(4 004)
|
(4 119)
|
(3 995)
|
(4 164)
|
(4 145)
|
(3 900)
|
(3 498)
|
(3 581)
|
(3 513)
|
(3 460)
|
(3 606)
|
(3 588)
|
(3 630)
|
(3 655)
|
(3 328)
|
(3 565)
|
(3 570)
|
(3 913)
|
(4 004)
|
(4 440)
|
(4 287)
|
(4 301)
|
(3 732)
|
(3 379)
|
(3 356)
|
(2 955)
|
(2 823)
|
(3 175)
|
(3 381)
|
(3 332)
|
(3 193)
|
(3 729)
|
(3 900)
|
(3 891)
|
(3 780)
|
(3 845)
|
(3 842)
|
(3 986)
|
(3 585)
|
(3 739)
|
(3 828)
|
(3 900)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(23)
|
(49)
|
(76)
|
(76)
|
(72)
|
(69)
|
(63)
|
(63)
|
(64)
|
0
|
0
|
0
|
0
|
(70)
|
0
|
0
|
0
|
(94)
|
0
|
0
|
0
|
(197)
|
0
|
0
|
0
|
(197)
|
0
|
0
|
0
|
(218)
|
0
|
0
|
0
|
(124)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(147)
|
0
|
0
|
0
|
(197)
|
0
|
0
|
0
|
(185)
|
0
|
0
|
0
|
(238)
|
0
|
0
|
0
|
(169)
|
0
|
0
|
0
|
(184)
|
0
|
0
|
0
|
(191)
|
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
|
(46)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
(0)
|
(68)
|
0
|
0
|
(0)
|
(72)
|
(72)
|
0
|
(0)
|
(23)
|
(23)
|
(33)
|
(0)
|
(72)
|
(72)
|
(38)
|
(0)
|
(302)
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(22)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
60
|
60
|
60
|
|
| Operating Income |
1 423
N/A
|
1 267
-11%
|
1 150
-9%
|
1 297
+13%
|
1 184
-9%
|
943
-20%
|
376
-60%
|
178
-53%
|
106
-40%
|
(80)
N/A
|
(248)
-210%
|
(674)
-172%
|
(820)
-22%
|
(472)
+42%
|
(281)
+40%
|
148
N/A
|
15
-90%
|
243
+1 520%
|
234
-4%
|
82
-65%
|
487
+494%
|
848
+74%
|
790
-7%
|
1 166
+48%
|
1 192
+2%
|
1 142
-4%
|
1 349
+18%
|
1 461
+8%
|
1 584
+8%
|
1 586
+0%
|
1 627
+3%
|
1 523
-6%
|
1 463
-4%
|
1 502
+3%
|
1 360
-9%
|
1 322
-3%
|
1 501
+14%
|
1 530
+2%
|
1 507
-2%
|
1 621
+8%
|
1 582
-2%
|
1 586
+0%
|
1 534
-3%
|
1 397
-9%
|
1 506
+8%
|
1 711
+14%
|
1 757
+3%
|
1 910
+9%
|
1 725
-10%
|
1 431
-17%
|
1 379
-4%
|
1 180
-14%
|
1 300
+10%
|
1 303
+0%
|
1 406
+8%
|
735
-48%
|
1 331
+81%
|
1 666
+25%
|
1 944
+17%
|
2 624
+35%
|
2 494
-5%
|
2 472
-1%
|
2 589
+5%
|
2 718
+5%
|
2 605
-4%
|
2 620
+1%
|
2 775
+6%
|
2 394
-14%
|
2 090
-13%
|
2 088
0%
|
1 945
-7%
|
1 794
-8%
|
1 809
+1%
|
1 574
-13%
|
1 546
-2%
|
1 403
-9%
|
1 320
-6%
|
1 743
+32%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
68
|
86
|
90
|
85
|
54
|
50
|
54
|
37
|
50
|
59
|
32
|
(5)
|
(10)
|
52
|
84
|
87
|
85
|
88
|
141
|
104
|
98
|
97
|
122
|
105
|
112
|
119
|
170
|
128
|
191
|
195
|
236
|
218
|
156
|
158
|
129
|
184
|
194
|
202
|
207
|
211
|
214
|
210
|
206
|
207
|
198
|
197
|
192
|
208
|
198
|
191
|
189
|
202
|
206
|
215
|
213
|
227
|
247
|
262
|
270
|
289
|
264
|
249
|
232
|
235
|
232
|
225
|
226
|
255
|
255
|
265
|
284
|
332
|
365
|
372
|
377
|
253
|
3 688
|
3 706
|
|
| Non-Reccuring Items |
(485)
|
(484)
|
(484)
|
0
|
138
|
173
|
172
|
34
|
(7)
|
(24)
|
(55)
|
(49)
|
9
|
28
|
(226)
|
(142)
|
(90)
|
(30)
|
37
|
(85)
|
(113)
|
81
|
16
|
(91)
|
(103)
|
(104)
|
(104)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(69)
|
(69)
|
(70)
|
0
|
0
|
0
|
(81)
|
0
|
0
|
(102)
|
(28)
|
0
|
0
|
4
|
(72)
|
0
|
0
|
0
|
(302)
|
0
|
(657)
|
(677)
|
(392)
|
(472)
|
(126)
|
(106)
|
(95)
|
(20)
|
(33)
|
(32)
|
(33)
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
60
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
2
|
2
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
(1)
|
(1)
|
0
|
1
|
0
|
2
|
3
|
4
|
5
|
4
|
6
|
6
|
4
|
5
|
2
|
0
|
2
|
1
|
1
|
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
|
|
| Total Other Income |
47
|
62
|
55
|
58
|
40
|
49
|
51
|
66
|
61
|
61
|
53
|
38
|
43
|
59
|
74
|
73
|
63
|
76
|
67
|
91
|
89
|
87
|
91
|
117
|
139
|
150
|
115
|
179
|
142
|
128
|
79
|
85
|
98
|
97
|
98
|
81
|
82
|
79
|
78
|
76
|
80
|
87
|
94
|
80
|
69
|
54
|
66
|
61
|
74
|
79
|
90
|
88
|
76
|
73
|
55
|
58
|
59
|
69
|
78
|
76
|
71
|
70
|
80
|
85
|
98
|
90
|
89
|
122
|
126
|
128
|
152
|
182
|
185
|
201
|
137
|
77
|
69
|
77
|
|
| Pre-Tax Income |
1 055
N/A
|
933
-12%
|
812
-13%
|
1 441
+77%
|
1 417
-2%
|
1 215
-14%
|
652
-46%
|
314
-52%
|
209
-33%
|
14
-93%
|
(220)
N/A
|
(690)
-214%
|
(777)
-13%
|
(331)
+57%
|
(347)
-5%
|
169
N/A
|
75
-56%
|
377
+403%
|
479
+27%
|
190
-60%
|
560
+195%
|
1 114
+99%
|
1 019
-9%
|
1 299
+27%
|
1 343
+3%
|
1 310
-2%
|
1 535
+17%
|
1 773
+16%
|
1 921
+8%
|
1 915
0%
|
1 946
+2%
|
1 829
-6%
|
1 722
-6%
|
1 760
+2%
|
1 586
-10%
|
1 589
+0%
|
1 709
+8%
|
1 742
+2%
|
1 723
-1%
|
1 908
+11%
|
1 875
-2%
|
1 883
+0%
|
1 754
-7%
|
1 685
-4%
|
1 774
+5%
|
1 861
+5%
|
1 988
+7%
|
2 179
+10%
|
1 998
-8%
|
1 706
-15%
|
1 588
-7%
|
1 471
-7%
|
1 583
+8%
|
1 591
+1%
|
1 372
-14%
|
1 020
-26%
|
979
-4%
|
1 319
+35%
|
1 900
+44%
|
2 517
+32%
|
2 703
+7%
|
2 685
-1%
|
2 805
+4%
|
3 018
+8%
|
2 902
-4%
|
2 903
+0%
|
3 058
+5%
|
2 771
-9%
|
2 472
-11%
|
2 480
+0%
|
2 377
-4%
|
2 308
-3%
|
2 358
+2%
|
2 148
-9%
|
2 120
-1%
|
1 733
-18%
|
5 078
+193%
|
5 525
+9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(491)
|
(442)
|
(406)
|
(658)
|
(836)
|
(740)
|
(502)
|
(178)
|
(144)
|
(128)
|
(675)
|
(623)
|
(589)
|
(33)
|
(7)
|
(13)
|
(11)
|
(19)
|
(34)
|
(34)
|
(161)
|
(448)
|
(175)
|
(374)
|
(339)
|
(290)
|
(591)
|
(699)
|
(885)
|
(840)
|
(904)
|
(820)
|
(754)
|
(802)
|
(773)
|
(752)
|
(778)
|
(801)
|
(824)
|
(827)
|
(820)
|
(726)
|
(656)
|
(647)
|
(619)
|
(623)
|
(738)
|
(780)
|
(713)
|
(716)
|
(610)
|
(631)
|
(713)
|
(747)
|
(677)
|
(536)
|
(437)
|
(538)
|
(688)
|
(808)
|
(934)
|
(775)
|
(807)
|
(808)
|
(709)
|
(682)
|
(751)
|
(783)
|
(761)
|
(806)
|
(742)
|
(706)
|
(711)
|
(694)
|
(704)
|
(585)
|
(1 729)
|
(1 888)
|
|
| Income from Continuing Operations |
564
|
491
|
407
|
783
|
580
|
474
|
150
|
137
|
65
|
(114)
|
(895)
|
(1 313)
|
(1 366)
|
(365)
|
(356)
|
154
|
63
|
358
|
445
|
156
|
399
|
667
|
845
|
926
|
1 005
|
1 020
|
943
|
1 073
|
1 035
|
1 074
|
1 041
|
1 009
|
967
|
957
|
813
|
836
|
931
|
941
|
899
|
1 081
|
1 055
|
1 157
|
1 098
|
1 038
|
1 155
|
1 238
|
1 249
|
1 399
|
1 285
|
989
|
978
|
840
|
870
|
845
|
695
|
484
|
542
|
781
|
1 212
|
1 709
|
1 769
|
1 909
|
1 998
|
2 210
|
2 193
|
2 221
|
2 307
|
1 988
|
1 711
|
1 674
|
1 635
|
1 603
|
1 647
|
1 454
|
1 416
|
1 148
|
3 349
|
3 637
|
|
| 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
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
(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)
|
(0)
|
(1)
|
(1)
|
|
| Net Income (Common) |
564
N/A
|
491
-13%
|
407
-17%
|
783
+92%
|
580
-26%
|
474
-18%
|
150
-68%
|
137
-9%
|
65
-53%
|
(114)
N/A
|
(895)
-685%
|
(1 313)
-47%
|
(1 366)
-4%
|
(365)
+73%
|
(356)
+2%
|
154
N/A
|
63
-59%
|
358
+468%
|
445
+24%
|
156
-65%
|
399
+156%
|
667
+67%
|
845
+27%
|
926
+10%
|
1 005
+9%
|
1 020
+1%
|
943
-8%
|
1 073
+14%
|
1 035
-4%
|
1 074
+4%
|
1 041
-3%
|
1 009
-3%
|
967
-4%
|
957
-1%
|
813
-15%
|
836
+3%
|
931
+11%
|
941
+1%
|
899
-4%
|
1 080
+20%
|
1 054
-2%
|
1 156
+10%
|
1 098
-5%
|
1 038
-5%
|
1 155
+11%
|
1 238
+7%
|
1 249
+1%
|
1 398
+12%
|
1 283
-8%
|
987
-23%
|
977
-1%
|
839
-14%
|
870
+4%
|
844
-3%
|
695
-18%
|
484
-30%
|
542
+12%
|
780
+44%
|
1 212
+55%
|
1 709
+41%
|
1 768
+3%
|
1 909
+8%
|
1 998
+5%
|
2 210
+11%
|
2 192
-1%
|
2 220
+1%
|
2 306
+4%
|
1 987
-14%
|
1 710
-14%
|
1 674
-2%
|
1 635
-2%
|
1 602
-2%
|
1 647
+3%
|
1 453
-12%
|
1 415
-3%
|
1 148
-19%
|
3 348
+192%
|
3 637
+9%
|
|
| EPS (Diluted) |
51.27
N/A
|
40.91
-20%
|
37
-10%
|
71.18
+92%
|
48.33
-32%
|
43.09
-11%
|
13.63
-68%
|
12.45
-9%
|
5.9
-53%
|
-10.36
N/A
|
-81.36
-685%
|
-119.36
-47%
|
-124.18
-4%
|
-33.18
+73%
|
-32.36
+2%
|
15.4
N/A
|
6.3
-59%
|
35.79
+468%
|
44.5
+24%
|
15.6
-65%
|
39.9
+156%
|
66.7
+67%
|
84.5
+27%
|
77.16
-9%
|
83.75
+9%
|
85
+1%
|
78.58
-8%
|
89.41
+14%
|
86.25
-4%
|
89.5
+4%
|
86.75
-3%
|
84.08
-3%
|
80.58
-4%
|
79.75
-1%
|
70.58
-11%
|
69.66
-1%
|
77.58
+11%
|
78.41
+1%
|
78.02
0%
|
90
+15%
|
87.83
-2%
|
96.33
+10%
|
95.29
-1%
|
86.5
-9%
|
96.25
+11%
|
103.16
+7%
|
108.29
+5%
|
116.5
+8%
|
106.91
-8%
|
85.4
-20%
|
84.59
-1%
|
72.57
-14%
|
75.17
+4%
|
72.91
-3%
|
59.9
-18%
|
39.74
-34%
|
44.48
+12%
|
64
+44%
|
99.44
+55%
|
140.15
+41%
|
144.88
+3%
|
156.38
+8%
|
163.75
+5%
|
181.05
+11%
|
179.45
-1%
|
181.74
+1%
|
188.83
+4%
|
162.68
-14%
|
139.86
-14%
|
136.86
-2%
|
133.7
-2%
|
131
-2%
|
134.53
+3%
|
118.71
-12%
|
115.64
-3%
|
93.78
-19%
|
273.25
+191%
|
296.76
+9%
|
|