Greatek Electronics Inc
TWSE:2441
Income Statement
Earnings Waterfall
Greatek Electronics Inc
Income Statement
Greatek Electronics Inc
| Dec-2004 | Mar-2005 | Jun-2005 | Sep-2005 | Dec-2005 | Mar-2006 | Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
17
|
16
|
15
|
13
|
10
|
6
|
3
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
|
| Revenue |
6 001
N/A
|
5 847
-3%
|
5 866
+0%
|
6 281
+7%
|
6 943
+11%
|
7 485
+8%
|
7 926
+6%
|
8 248
+4%
|
8 188
-1%
|
8 032
-2%
|
8 241
+3%
|
8 584
+4%
|
8 872
+3%
|
9 223
+4%
|
9 436
+2%
|
9 379
-1%
|
8 334
-11%
|
7 569
-9%
|
7 365
-3%
|
7 519
+2%
|
8 639
+15%
|
9 994
+16%
|
10 730
+7%
|
10 632
-1%
|
10 207
-4%
|
9 744
-5%
|
9 283
-5%
|
8 844
-5%
|
8 722
-1%
|
8 510
-2%
|
8 636
+1%
|
8 935
+3%
|
9 075
+2%
|
9 130
+1%
|
8 839
-3%
|
8 802
0%
|
9 192
+4%
|
9 537
+4%
|
9 950
+4%
|
10 321
+4%
|
10 333
+0%
|
10 230
-1%
|
9 902
-3%
|
9 449
-5%
|
9 540
+1%
|
9 682
+1%
|
9 785
+1%
|
10 233
+5%
|
10 572
+3%
|
10 859
+3%
|
11 320
+4%
|
11 679
+3%
|
11 952
+2%
|
12 244
+2%
|
12 481
+2%
|
12 644
+1%
|
12 356
-2%
|
11 847
-4%
|
11 613
-2%
|
11 639
+0%
|
12 030
+3%
|
12 760
+6%
|
13 390
+5%
|
13 874
+4%
|
14 702
+6%
|
15 645
+6%
|
16 869
+8%
|
18 416
+9%
|
19 461
+6%
|
19 959
+3%
|
19 835
-1%
|
18 017
-9%
|
15 950
-11%
|
14 254
-11%
|
13 079
-8%
|
13 082
+0%
|
13 570
+4%
|
14 033
+3%
|
14 503
+3%
|
14 853
+2%
|
15 213
+2%
|
15 630
+3%
|
15 965
+2%
|
16 356
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 277)
|
(4 251)
|
(4 255)
|
(4 509)
|
(4 875)
|
(5 171)
|
(5 447)
|
(5 643)
|
(5 607)
|
(5 510)
|
(5 635)
|
(5 829)
|
(6 058)
|
(6 411)
|
(6 700)
|
(6 817)
|
(6 283)
|
(5 883)
|
(5 789)
|
(5 987)
|
(6 788)
|
(7 683)
|
(8 254)
|
(8 321)
|
(8 157)
|
(7 923)
|
(7 701)
|
(7 516)
|
(7 461)
|
(7 361)
|
(7 339)
|
(7 383)
|
(7 371)
|
(7 295)
|
(7 055)
|
(6 929)
|
(7 011)
|
(7 090)
|
(7 250)
|
(7 436)
|
(7 461)
|
(7 356)
|
(7 155)
|
(6 855)
|
(6 949)
|
(7 027)
|
(7 103)
|
(7 391)
|
(7 627)
|
(7 802)
|
(8 119)
|
(8 367)
|
(8 501)
|
(8 754)
|
(8 937)
|
(9 093)
|
(9 098)
|
(8 950)
|
(8 882)
|
(8 994)
|
(9 231)
|
(9 699)
|
(10 147)
|
(10 436)
|
(10 892)
|
(11 401)
|
(11 912)
|
(12 628)
|
(13 191)
|
(13 369)
|
(13 371)
|
(12 706)
|
(11 720)
|
(11 012)
|
(10 524)
|
(10 541)
|
(10 740)
|
(11 047)
|
(11 334)
|
(11 448)
|
(11 856)
|
(12 156)
|
(12 541)
|
(13 058)
|
|
| Gross Profit |
1 724
N/A
|
1 596
-7%
|
1 611
+1%
|
1 772
+10%
|
2 068
+17%
|
2 314
+12%
|
2 480
+7%
|
2 604
+5%
|
2 581
-1%
|
2 522
-2%
|
2 606
+3%
|
2 755
+6%
|
2 814
+2%
|
2 813
0%
|
2 736
-3%
|
2 562
-6%
|
2 051
-20%
|
1 686
-18%
|
1 577
-6%
|
1 533
-3%
|
1 851
+21%
|
2 311
+25%
|
2 476
+7%
|
2 312
-7%
|
2 050
-11%
|
1 822
-11%
|
1 582
-13%
|
1 328
-16%
|
1 262
-5%
|
1 149
-9%
|
1 297
+13%
|
1 552
+20%
|
1 703
+10%
|
1 835
+8%
|
1 784
-3%
|
1 872
+5%
|
2 181
+16%
|
2 448
+12%
|
2 700
+10%
|
2 886
+7%
|
2 872
0%
|
2 874
+0%
|
2 748
-4%
|
2 594
-6%
|
2 592
0%
|
2 655
+2%
|
2 682
+1%
|
2 842
+6%
|
2 945
+4%
|
3 058
+4%
|
3 201
+5%
|
3 311
+3%
|
3 450
+4%
|
3 490
+1%
|
3 544
+2%
|
3 550
+0%
|
3 258
-8%
|
2 897
-11%
|
2 731
-6%
|
2 645
-3%
|
2 799
+6%
|
3 060
+9%
|
3 243
+6%
|
3 438
+6%
|
3 810
+11%
|
4 244
+11%
|
4 958
+17%
|
5 788
+17%
|
6 270
+8%
|
6 590
+5%
|
6 464
-2%
|
5 311
-18%
|
4 230
-20%
|
3 242
-23%
|
2 555
-21%
|
2 540
-1%
|
2 830
+11%
|
2 986
+6%
|
3 170
+6%
|
3 404
+7%
|
3 357
-1%
|
3 474
+3%
|
3 424
-1%
|
3 298
-4%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(167)
|
(163)
|
(162)
|
(172)
|
(190)
|
(194)
|
(201)
|
(201)
|
(203)
|
(206)
|
(212)
|
(219)
|
(231)
|
(262)
|
(297)
|
(341)
|
(345)
|
(326)
|
(305)
|
(301)
|
(318)
|
(357)
|
(411)
|
(416)
|
(415)
|
(403)
|
(367)
|
(352)
|
(347)
|
(334)
|
(339)
|
(347)
|
(356)
|
(366)
|
(373)
|
(383)
|
(413)
|
(416)
|
(416)
|
(416)
|
(404)
|
(415)
|
(417)
|
(414)
|
(425)
|
(437)
|
(440)
|
(450)
|
(451)
|
(458)
|
(460)
|
(461)
|
(467)
|
(472)
|
(466)
|
(466)
|
(440)
|
(428)
|
(442)
|
(446)
|
(460)
|
(474)
|
(472)
|
(485)
|
(564)
|
(535)
|
(583)
|
(651)
|
(623)
|
(694)
|
(698)
|
(628)
|
(588)
|
(543)
|
(515)
|
(523)
|
(546)
|
(588)
|
(599)
|
(608)
|
(627)
|
(638)
|
(628)
|
(663)
|
|
| Selling, General & Administrative |
(129)
|
(128)
|
(128)
|
(137)
|
(153)
|
(155)
|
(160)
|
(158)
|
(158)
|
(161)
|
(163)
|
(167)
|
(168)
|
(192)
|
(223)
|
(252)
|
(256)
|
(232)
|
(213)
|
(213)
|
(227)
|
(260)
|
(302)
|
(305)
|
(302)
|
(290)
|
(258)
|
(245)
|
(243)
|
(236)
|
(242)
|
(246)
|
(258)
|
(265)
|
(272)
|
(281)
|
(301)
|
(290)
|
(277)
|
(262)
|
(241)
|
(245)
|
(243)
|
(238)
|
(239)
|
(239)
|
(234)
|
(237)
|
(241)
|
(243)
|
(256)
|
(258)
|
(259)
|
(265)
|
(261)
|
(262)
|
(242)
|
(233)
|
(247)
|
(247)
|
(253)
|
(260)
|
(250)
|
(257)
|
(329)
|
(290)
|
(325)
|
(371)
|
(333)
|
(403)
|
(406)
|
(360)
|
(334)
|
(301)
|
(280)
|
(281)
|
(297)
|
(327)
|
(327)
|
(334)
|
(336)
|
(339)
|
(330)
|
(344)
|
|
| Research & Development |
(37)
|
(35)
|
(34)
|
(34)
|
(36)
|
(39)
|
(41)
|
(43)
|
(46)
|
(45)
|
(49)
|
(52)
|
(63)
|
(70)
|
(74)
|
(89)
|
(89)
|
(94)
|
(92)
|
(88)
|
(91)
|
(97)
|
(109)
|
(110)
|
(113)
|
(113)
|
(109)
|
(107)
|
(104)
|
(98)
|
(97)
|
(101)
|
(98)
|
(101)
|
(101)
|
(102)
|
(111)
|
(125)
|
(138)
|
(153)
|
(161)
|
(167)
|
(171)
|
(173)
|
(183)
|
(194)
|
(202)
|
(209)
|
(206)
|
(201)
|
(199)
|
(197)
|
(200)
|
(200)
|
(198)
|
(197)
|
(191)
|
(187)
|
(187)
|
(190)
|
(198)
|
(205)
|
(213)
|
(219)
|
(226)
|
(175)
|
(189)
|
(212)
|
(281)
|
(284)
|
(285)
|
(260)
|
(246)
|
(235)
|
(227)
|
(235)
|
(242)
|
(255)
|
(267)
|
(269)
|
(286)
|
(294)
|
(293)
|
(313)
|
|
| Depreciation & Amortization |
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)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(8)
|
(7)
|
(8)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(61)
|
(61)
|
(61)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
1 558
N/A
|
1 433
-8%
|
1 449
+1%
|
1 600
+10%
|
1 879
+17%
|
2 120
+13%
|
2 279
+7%
|
2 403
+5%
|
2 378
-1%
|
2 316
-3%
|
2 394
+3%
|
2 536
+6%
|
2 583
+2%
|
2 550
-1%
|
2 439
-4%
|
2 221
-9%
|
1 706
-23%
|
1 360
-20%
|
1 272
-6%
|
1 232
-3%
|
1 533
+24%
|
1 955
+28%
|
2 065
+6%
|
1 896
-8%
|
1 635
-14%
|
1 419
-13%
|
1 215
-14%
|
976
-20%
|
915
-6%
|
815
-11%
|
959
+18%
|
1 205
+26%
|
1 348
+12%
|
1 470
+9%
|
1 411
-4%
|
1 490
+6%
|
1 769
+19%
|
2 032
+15%
|
2 284
+12%
|
2 469
+8%
|
2 467
0%
|
2 459
0%
|
2 331
-5%
|
2 180
-6%
|
2 166
-1%
|
2 219
+2%
|
2 243
+1%
|
2 392
+7%
|
2 494
+4%
|
2 600
+4%
|
2 741
+5%
|
2 851
+4%
|
2 984
+5%
|
3 018
+1%
|
3 078
+2%
|
3 084
+0%
|
2 818
-9%
|
2 469
-12%
|
2 289
-7%
|
2 199
-4%
|
2 339
+6%
|
2 586
+11%
|
2 771
+7%
|
2 953
+7%
|
3 246
+10%
|
3 709
+14%
|
4 374
+18%
|
5 137
+17%
|
5 647
+10%
|
5 896
+4%
|
5 766
-2%
|
4 684
-19%
|
3 643
-22%
|
2 699
-26%
|
2 041
-24%
|
2 017
-1%
|
2 284
+13%
|
2 397
+5%
|
2 571
+7%
|
2 798
+9%
|
2 730
-2%
|
2 836
+4%
|
2 796
-1%
|
2 634
-6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1)
|
5
|
16
|
16
|
20
|
26
|
27
|
38
|
56
|
59
|
68
|
76
|
77
|
88
|
91
|
91
|
80
|
66
|
51
|
36
|
34
|
30
|
28
|
22
|
14
|
10
|
7
|
45
|
47
|
31
|
50
|
5
|
6
|
41
|
34
|
45
|
56
|
52
|
38
|
61
|
89
|
71
|
74
|
107
|
73
|
66
|
75
|
1
|
31
|
(17)
|
(12)
|
9
|
(41)
|
(10)
|
29
|
43
|
73
|
106
|
74
|
77
|
27
|
36
|
1
|
(16)
|
11
|
11
|
(7)
|
34
|
53
|
101
|
219
|
390
|
325
|
258
|
239
|
210
|
179
|
275
|
267
|
141
|
322
|
285
|
40
|
207
|
|
| Non-Reccuring Items |
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
|
(9)
|
(9)
|
(9)
|
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
|
|
| Gain/Loss on Disposition of Assets |
(86)
|
(89)
|
(84)
|
(71)
|
(55)
|
(71)
|
(82)
|
(103)
|
(112)
|
(95)
|
(103)
|
(114)
|
(104)
|
(134)
|
(124)
|
(87)
|
(39)
|
(12)
|
7
|
8
|
0
|
5
|
5
|
5
|
5
|
0
|
0
|
0
|
0
|
0
|
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
|
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 |
34
|
29
|
21
|
13
|
(14)
|
(14)
|
(13)
|
(14)
|
13
|
14
|
21
|
27
|
25
|
27
|
20
|
17
|
12
|
11
|
12
|
10
|
13
|
17
|
23
|
26
|
23
|
17
|
19
|
15
|
21
|
23
|
27
|
26
|
21
|
23
|
9
|
9
|
9
|
9
|
13
|
13
|
11
|
9
|
9
|
(1)
|
10
|
13
|
13
|
23
|
13
|
14
|
16
|
18
|
16
|
14
|
14
|
11
|
25
|
27
|
29
|
42
|
31
|
32
|
35
|
32
|
46
|
53
|
48
|
60
|
50
|
44
|
63
|
59
|
59
|
60
|
60
|
51
|
48
|
65
|
52
|
47
|
49
|
44
|
45
|
56
|
|
| Pre-Tax Income |
1 504
N/A
|
1 378
-8%
|
1 402
+2%
|
1 558
+11%
|
1 829
+17%
|
2 061
+13%
|
2 210
+7%
|
2 324
+5%
|
2 335
+0%
|
2 294
-2%
|
2 380
+4%
|
2 524
+6%
|
2 581
+2%
|
2 532
-2%
|
2 427
-4%
|
2 242
-8%
|
1 760
-21%
|
1 425
-19%
|
1 341
-6%
|
1 287
-4%
|
1 580
+23%
|
2 007
+27%
|
2 120
+6%
|
1 949
-8%
|
1 677
-14%
|
1 446
-14%
|
1 241
-14%
|
1 036
-17%
|
984
-5%
|
869
-12%
|
1 036
+19%
|
1 236
+19%
|
1 375
+11%
|
1 534
+12%
|
1 453
-5%
|
1 543
+6%
|
1 834
+19%
|
2 093
+14%
|
2 335
+12%
|
2 542
+9%
|
2 567
+1%
|
2 540
-1%
|
2 413
-5%
|
2 286
-5%
|
2 249
-2%
|
2 298
+2%
|
2 322
+1%
|
2 407
+4%
|
2 529
+5%
|
2 598
+3%
|
2 745
+6%
|
2 878
+5%
|
2 958
+3%
|
3 021
+2%
|
3 120
+3%
|
3 137
+1%
|
2 916
-7%
|
2 602
-11%
|
2 392
-8%
|
2 317
-3%
|
2 397
+3%
|
2 654
+11%
|
2 807
+6%
|
2 968
+6%
|
3 303
+11%
|
3 774
+14%
|
4 415
+17%
|
5 231
+18%
|
5 750
+10%
|
6 041
+5%
|
6 048
+0%
|
5 133
-15%
|
4 027
-22%
|
3 017
-25%
|
2 340
-22%
|
2 277
-3%
|
2 511
+10%
|
2 738
+9%
|
2 890
+6%
|
2 985
+3%
|
3 101
+4%
|
3 166
+2%
|
2 881
-9%
|
2 897
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(125)
|
(57)
|
(52)
|
(186)
|
(144)
|
(166)
|
(202)
|
(188)
|
(200)
|
(270)
|
(291)
|
(194)
|
(179)
|
(153)
|
(88)
|
(164)
|
(151)
|
(110)
|
(154)
|
(181)
|
(102)
|
(120)
|
(63)
|
(13)
|
(123)
|
(114)
|
(100)
|
(88)
|
(81)
|
(71)
|
(95)
|
(114)
|
(135)
|
(161)
|
(159)
|
(180)
|
(219)
|
(246)
|
(277)
|
(303)
|
(306)
|
(299)
|
(288)
|
(274)
|
(273)
|
(288)
|
(282)
|
(284)
|
(290)
|
(291)
|
(381)
|
(422)
|
(450)
|
(487)
|
(533)
|
(556)
|
(541)
|
(512)
|
(457)
|
(468)
|
(501)
|
(554)
|
(534)
|
(561)
|
(641)
|
(725)
|
(888)
|
(1 057)
|
(1 147)
|
(1 203)
|
(1 253)
|
(1 092)
|
(869)
|
(669)
|
(490)
|
(443)
|
(514)
|
(574)
|
(599)
|
(616)
|
(605)
|
(600)
|
(563)
|
(508)
|
|
| Income from Continuing Operations |
1 379
|
1 322
|
1 350
|
1 372
|
1 685
|
1 895
|
2 008
|
2 136
|
2 135
|
2 024
|
2 089
|
2 330
|
2 403
|
2 379
|
2 339
|
2 078
|
1 609
|
1 315
|
1 187
|
1 106
|
1 478
|
1 887
|
2 058
|
1 937
|
1 554
|
1 332
|
1 141
|
948
|
902
|
798
|
941
|
1 123
|
1 240
|
1 373
|
1 294
|
1 363
|
1 615
|
1 847
|
2 058
|
2 240
|
2 261
|
2 241
|
2 126
|
2 013
|
1 976
|
2 010
|
2 040
|
2 123
|
2 239
|
2 307
|
2 363
|
2 457
|
2 509
|
2 535
|
2 588
|
2 581
|
2 375
|
2 090
|
1 935
|
1 849
|
1 896
|
2 100
|
2 273
|
2 408
|
2 662
|
3 048
|
3 527
|
4 174
|
4 603
|
4 839
|
4 795
|
4 040
|
3 158
|
2 348
|
1 849
|
1 834
|
1 997
|
2 164
|
2 291
|
2 370
|
2 496
|
2 565
|
2 318
|
2 389
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
0
|
1
|
0
|
0
|
|
| Net Income (Common) |
1 379
N/A
|
1 322
-4%
|
1 350
+2%
|
1 372
+2%
|
1 685
+23%
|
1 895
+12%
|
2 008
+6%
|
2 136
+6%
|
2 135
0%
|
2 024
-5%
|
2 089
+3%
|
2 330
+12%
|
2 403
+3%
|
2 379
-1%
|
2 339
-2%
|
2 078
-11%
|
1 609
-23%
|
1 315
-18%
|
1 187
-10%
|
1 106
-7%
|
1 478
+34%
|
1 887
+28%
|
2 058
+9%
|
1 937
-6%
|
1 554
-20%
|
1 332
-14%
|
1 141
-14%
|
948
-17%
|
902
-5%
|
798
-12%
|
941
+18%
|
1 123
+19%
|
1 240
+10%
|
1 373
+11%
|
1 294
-6%
|
1 363
+5%
|
1 615
+18%
|
1 847
+14%
|
2 058
+11%
|
2 240
+9%
|
2 261
+1%
|
2 241
-1%
|
2 126
-5%
|
2 013
-5%
|
1 976
-2%
|
2 010
+2%
|
2 040
+2%
|
2 123
+4%
|
2 239
+5%
|
2 307
+3%
|
2 363
+2%
|
2 457
+4%
|
2 509
+2%
|
2 535
+1%
|
2 588
+2%
|
2 581
0%
|
2 375
-8%
|
2 090
-12%
|
1 935
-7%
|
1 849
-4%
|
1 896
+3%
|
2 100
+11%
|
2 273
+8%
|
2 408
+6%
|
2 662
+11%
|
3 048
+15%
|
3 527
+16%
|
4 174
+18%
|
4 603
+10%
|
4 839
+5%
|
4 795
-1%
|
4 040
-16%
|
3 158
-22%
|
2 348
-26%
|
1 850
-21%
|
1 834
-1%
|
1 997
+9%
|
2 164
+8%
|
2 291
+6%
|
2 370
+3%
|
2 496
+5%
|
2 566
+3%
|
2 318
-10%
|
2 390
+3%
|
|
| EPS (Diluted) |
2.76
N/A
|
2.62
-5%
|
2.37
-10%
|
2.14
-10%
|
3.36
+57%
|
3.67
+9%
|
3.89
+6%
|
4
+3%
|
4
N/A
|
3.79
-5%
|
3.91
+3%
|
4.36
+12%
|
4.51
+3%
|
4.29
-5%
|
4.38
+2%
|
3.43
-22%
|
2.84
-17%
|
2.34
-18%
|
2.1
-10%
|
1.98
-6%
|
2.63
+33%
|
3.35
+27%
|
3.61
+8%
|
3.42
-5%
|
2.75
-20%
|
2.35
-15%
|
2.01
-14%
|
1.68
-16%
|
1.6
-5%
|
1.41
-12%
|
1.67
+18%
|
1.99
+19%
|
2.2
+11%
|
2.43
+10%
|
2.29
-6%
|
2.41
+5%
|
2.84
+18%
|
3.19
+12%
|
3.58
+12%
|
3.92
+9%
|
3.9
-1%
|
3.88
-1%
|
3.68
-5%
|
3.48
-5%
|
3.41
-2%
|
3.49
+2%
|
3.55
+2%
|
3.69
+4%
|
3.87
+5%
|
4
+3%
|
4.13
+3%
|
4.27
+3%
|
4.35
+2%
|
4.42
+2%
|
4.51
+2%
|
4.49
0%
|
4.11
-8%
|
3.63
-12%
|
3.38
-7%
|
3.21
-5%
|
3.29
+2%
|
3.66
+11%
|
3.96
+8%
|
4.19
+6%
|
4.62
+10%
|
5.3
+15%
|
6.16
+16%
|
7.26
+18%
|
7.97
+10%
|
8.39
+5%
|
8.34
-1%
|
6.99
-16%
|
5.44
-22%
|
4.07
-25%
|
3.23
-21%
|
3.19
-1%
|
3.47
+9%
|
3.78
+9%
|
4
+6%
|
4.13
+3%
|
4.34
+5%
|
4.47
+3%
|
4.05
-9%
|
4.17
+3%
|
|