Post and Telecommunication Equipment JSC
VN:POT
Income Statement
Earnings Waterfall
Post and Telecommunication Equipment JSC
Income Statement
Post and Telecommunication Equipment JSC
| 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 |
0
|
0
|
20 633
|
0
|
0
|
0
|
9 777
|
0
|
0
|
1 587
|
7 043
|
9 608
|
14 049
|
16 631
|
15 806
|
17 840
|
18 859
|
19 391
|
21 038
|
18 150
|
16 027
|
12 730
|
9 224
|
8 301
|
6 851
|
6 706
|
6 196
|
11 804
|
11 911
|
12 670
|
9 407
|
11 913
|
0
|
14 882
|
23 722
|
15 088
|
0
|
13 870
|
27 389
|
9 162
|
0
|
9 400
|
23 313
|
13 843
|
22 980
|
26 319
|
33 775
|
35 132
|
36 671
|
36 472
|
39 841
|
38 995
|
39 115
|
39 245
|
36 634
|
35 777
|
49 254
|
48 052
|
32 899
|
49 300
|
34 593
|
35 851
|
41 704
|
43 759
|
52 116
|
54 535
|
52 021
|
46 830
|
43 339
|
41 717
|
38 409
|
41 120
|
0
|
0
|
|
| Revenue |
327 330
N/A
|
572 402
+75%
|
776 303
+36%
|
740 585
-5%
|
692 945
-6%
|
545 816
-21%
|
570 833
+5%
|
544 223
-5%
|
496 360
-9%
|
470 438
-5%
|
398 837
-15%
|
428 762
+8%
|
456 303
+6%
|
500 844
+10%
|
547 208
+9%
|
511 601
-7%
|
500 919
-2%
|
476 642
-5%
|
561 860
+18%
|
545 578
-3%
|
507 044
-7%
|
508 143
+0%
|
470 413
-7%
|
453 972
-3%
|
544 802
+20%
|
556 214
+2%
|
529 008
-5%
|
567 412
+7%
|
524 862
-7%
|
582 461
+11%
|
578 314
-1%
|
715 015
+24%
|
1 018 970
+43%
|
1 241 408
+22%
|
1 625 503
+31%
|
1 824 794
+12%
|
1 763 050
-3%
|
1 614 462
-8%
|
1 270 915
-21%
|
1 033 672
-19%
|
1 215 487
+18%
|
1 484 046
+22%
|
1 727 448
+16%
|
1 767 920
+2%
|
1 529 275
-13%
|
1 634 531
+7%
|
1 645 364
+1%
|
1 656 059
+1%
|
1 591 583
-4%
|
1 185 793
-25%
|
1 191 476
+0%
|
1 104 484
-7%
|
1 098 325
-1%
|
1 126 324
+3%
|
1 078 677
-4%
|
1 094 012
+1%
|
1 064 126
-3%
|
1 124 430
+6%
|
1 124 992
+0%
|
1 194 206
+6%
|
1 280 830
+7%
|
1 300 075
+2%
|
1 481 192
+14%
|
1 491 532
+1%
|
1 443 253
-3%
|
1 246 231
-14%
|
1 157 718
-7%
|
1 015 398
-12%
|
1 176 204
+16%
|
1 496 428
+27%
|
1 618 372
+8%
|
1 655 687
+2%
|
1 654 948
0%
|
1 519 774
-8%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(277 788)
|
(496 147)
|
(682 705)
|
(658 453)
|
(625 007)
|
(490 105)
|
(502 825)
|
(472 229)
|
(429 395)
|
(402 078)
|
(332 437)
|
(356 981)
|
(381 178)
|
(421 016)
|
(461 815)
|
(428 718)
|
(419 483)
|
(401 909)
|
(489 503)
|
(476 645)
|
(439 483)
|
(441 574)
|
(411 085)
|
(390 802)
|
(475 891)
|
(482 813)
|
(457 492)
|
(493 549)
|
(447 787)
|
(500 322)
|
(485 742)
|
(601 997)
|
(871 173)
|
(1 059 744)
|
(1 390 246)
|
(1 566 530)
|
(1 508 332)
|
(1 375 070)
|
(1 075 961)
|
(864 353)
|
(1 037 829)
|
(1 286 663)
|
(1 501 171)
|
(1 539 404)
|
(1 311 608)
|
(1 405 133)
|
(1 447 138)
|
(1 464 842)
|
(1 411 169)
|
(1 043 437)
|
(1 026 086)
|
(940 734)
|
(943 344)
|
(975 505)
|
(936 220)
|
(952 595)
|
(922 185)
|
(982 121)
|
(981 590)
|
(1 051 402)
|
(1 128 855)
|
(1 142 344)
|
(1 317 700)
|
(1 327 466)
|
(1 290 320)
|
(1 115 400)
|
(1 044 504)
|
(913 305)
|
(1 072 494)
|
(1 380 310)
|
(1 512 894)
|
(1 551 658)
|
(1 546 516)
|
(1 412 452)
|
|
| Gross Profit |
49 542
N/A
|
76 255
+54%
|
93 598
+23%
|
82 131
-12%
|
67 937
-17%
|
55 711
-18%
|
68 007
+22%
|
71 995
+6%
|
66 966
-7%
|
68 360
+2%
|
66 400
-3%
|
71 780
+8%
|
75 124
+5%
|
79 826
+6%
|
85 392
+7%
|
82 882
-3%
|
81 436
-2%
|
74 734
-8%
|
72 358
-3%
|
68 934
-5%
|
67 562
-2%
|
66 570
-1%
|
59 328
-11%
|
63 170
+6%
|
68 910
+9%
|
73 400
+7%
|
71 516
-3%
|
73 864
+3%
|
77 077
+4%
|
82 141
+7%
|
92 572
+13%
|
113 019
+22%
|
147 797
+31%
|
181 664
+23%
|
235 257
+30%
|
258 265
+10%
|
254 719
-1%
|
239 393
-6%
|
194 954
-19%
|
169 319
-13%
|
177 658
+5%
|
197 383
+11%
|
226 277
+15%
|
228 517
+1%
|
217 668
-5%
|
229 398
+5%
|
198 226
-14%
|
191 217
-4%
|
180 414
-6%
|
142 356
-21%
|
165 390
+16%
|
163 751
-1%
|
154 981
-5%
|
150 818
-3%
|
142 457
-6%
|
141 417
-1%
|
141 940
+0%
|
142 309
+0%
|
143 402
+1%
|
142 804
0%
|
151 975
+6%
|
157 731
+4%
|
163 492
+4%
|
164 066
+0%
|
152 934
-7%
|
130 831
-14%
|
113 214
-13%
|
102 093
-10%
|
103 710
+2%
|
116 119
+12%
|
105 478
-9%
|
104 028
-1%
|
108 432
+4%
|
107 322
-1%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(29 316)
|
(48 227)
|
(39 974)
|
(50 553)
|
(47 865)
|
(43 461)
|
(42 883)
|
(58 377)
|
(55 968)
|
(53 002)
|
(43 609)
|
(45 108)
|
(44 899)
|
(47 295)
|
(52 225)
|
(51 691)
|
(52 636)
|
(50 890)
|
(64 764)
|
(63 733)
|
(64 225)
|
(61 513)
|
(47 416)
|
(48 984)
|
(50 352)
|
(55 550)
|
(55 286)
|
(55 317)
|
(56 027)
|
(59 558)
|
(67 776)
|
(80 554)
|
(106 985)
|
(129 196)
|
(177 906)
|
(193 928)
|
(187 800)
|
(178 488)
|
(138 978)
|
(124 501)
|
(131 432)
|
(143 785)
|
(163 243)
|
(161 909)
|
(151 567)
|
(152 213)
|
(119 254)
|
(111 719)
|
(105 861)
|
(87 066)
|
(99 718)
|
(102 501)
|
(96 947)
|
(91 029)
|
(89 915)
|
(90 039)
|
(88 921)
|
(91 930)
|
(95 597)
|
(94 326)
|
(98 777)
|
(99 658)
|
(97 209)
|
(94 822)
|
(81 508)
|
(71 471)
|
(56 745)
|
(51 404)
|
(65 102)
|
(67 996)
|
(61 165)
|
(67 231)
|
(66 710)
|
(68 062)
|
|
| Selling, General & Administrative |
(21 345)
|
(32 040)
|
(38 205)
|
(32 445)
|
(29 891)
|
(27 972)
|
(39 880)
|
(44 509)
|
(45 864)
|
(48 409)
|
(43 554)
|
(45 225)
|
(47 315)
|
(49 742)
|
(52 225)
|
(52 321)
|
(52 506)
|
(50 744)
|
(64 767)
|
(63 750)
|
(64 033)
|
(61 301)
|
(45 040)
|
(50 609)
|
(52 186)
|
(57 387)
|
(52 705)
|
(55 317)
|
(56 027)
|
(59 560)
|
(67 776)
|
(80 556)
|
(105 337)
|
(127 548)
|
(173 826)
|
(188 725)
|
(181 341)
|
(172 028)
|
(135 628)
|
(119 460)
|
(126 812)
|
(139 165)
|
(159 416)
|
(157 510)
|
(149 654)
|
(150 300)
|
(115 663)
|
(111 720)
|
(105 861)
|
(87 008)
|
(96 660)
|
(102 443)
|
(96 889)
|
(91 029)
|
(86 215)
|
(90 039)
|
(88 921)
|
(91 930)
|
(92 905)
|
(94 326)
|
(98 777)
|
(99 658)
|
(106 669)
|
(94 822)
|
(81 508)
|
(71 471)
|
(85 886)
|
(51 404)
|
(65 102)
|
(67 996)
|
(91 317)
|
(67 283)
|
(66 761)
|
(68 113)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 378)
|
0
|
0
|
0
|
(2 581)
|
0
|
0
|
0
|
(2 581)
|
0
|
0
|
0
|
(4 080)
|
0
|
0
|
0
|
(3 350)
|
0
|
0
|
0
|
(3 827)
|
0
|
0
|
0
|
(3 590)
|
0
|
0
|
0
|
(3 058)
|
0
|
0
|
0
|
(3 700)
|
0
|
0
|
0
|
(2 692)
|
0
|
0
|
0
|
(2 941)
|
0
|
0
|
0
|
(2 407)
|
0
|
0
|
0
|
(2 034)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
(7 971)
|
(16 187)
|
(1 769)
|
(18 107)
|
(17 972)
|
(15 487)
|
(3 003)
|
(13 868)
|
(10 104)
|
(4 593)
|
(55)
|
117
|
2 416
|
2 448
|
0
|
629
|
(131)
|
(146)
|
3
|
19
|
(192)
|
(210)
|
2
|
1 625
|
1 834
|
1 837
|
0
|
0
|
0
|
0
|
2 581
|
0
|
(1 648)
|
(1 648)
|
0
|
(5 203)
|
(6 459)
|
(6 460)
|
0
|
(5 041)
|
(4 620)
|
(4 620)
|
0
|
(4 399)
|
(1 913)
|
(1 913)
|
0
|
0
|
0
|
(58)
|
0
|
(58)
|
(58)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12 401
|
0
|
0
|
0
|
31 549
|
0
|
0
|
0
|
32 186
|
51
|
51
|
51
|
|
| Operating Income |
20 226
N/A
|
28 028
+39%
|
53 624
+91%
|
31 579
-41%
|
20 073
-36%
|
12 251
-39%
|
25 124
+105%
|
13 618
-46%
|
10 997
-19%
|
15 356
+40%
|
22 791
+48%
|
26 671
+17%
|
30 225
+13%
|
32 532
+8%
|
33 167
+2%
|
31 191
-6%
|
28 799
-8%
|
23 843
-17%
|
7 594
-68%
|
5 201
-32%
|
3 338
-36%
|
5 058
+52%
|
11 911
+135%
|
14 187
+19%
|
18 559
+31%
|
17 851
-4%
|
16 230
-9%
|
18 546
+14%
|
21 049
+13%
|
22 582
+7%
|
24 796
+10%
|
32 464
+31%
|
40 811
+26%
|
52 466
+29%
|
57 352
+9%
|
64 335
+12%
|
66 917
+4%
|
60 905
-9%
|
55 976
-8%
|
44 819
-20%
|
46 228
+3%
|
53 599
+16%
|
63 033
+18%
|
66 609
+6%
|
66 101
-1%
|
77 185
+17%
|
78 972
+2%
|
79 499
+1%
|
74 553
-6%
|
55 289
-26%
|
65 671
+19%
|
61 250
-7%
|
58 033
-5%
|
59 790
+3%
|
52 542
-12%
|
51 378
-2%
|
53 020
+3%
|
50 380
-5%
|
47 805
-5%
|
48 478
+1%
|
53 198
+10%
|
58 073
+9%
|
66 283
+14%
|
69 244
+4%
|
71 426
+3%
|
59 360
-17%
|
56 469
-5%
|
50 689
-10%
|
38 608
-24%
|
48 123
+25%
|
44 314
-8%
|
36 797
-17%
|
41 722
+13%
|
39 260
-6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
(17 707)
|
0
|
0
|
0
|
(11 873)
|
221
|
0
|
(1 132)
|
(6 137)
|
(7 961)
|
(11 456)
|
(12 973)
|
(15 185)
|
(15 961)
|
(14 599)
|
(15 337)
|
(14 579)
|
(12 323)
|
(12 619)
|
(9 880)
|
(4 469)
|
(6 601)
|
(5 472)
|
(5 625)
|
(4 928)
|
(6 274)
|
(8 827)
|
(7 019)
|
(7 630)
|
(10 583)
|
(12 719)
|
(18 232)
|
(22 549)
|
(25 849)
|
(29 912)
|
(28 086)
|
(23 377)
|
(18 660)
|
(16 276)
|
(15 869)
|
(20 806)
|
(24 756)
|
(28 516)
|
(34 403)
|
(33 356)
|
(34 740)
|
(36 026)
|
(34 382)
|
(38 780)
|
(38 487)
|
(37 711)
|
(37 950)
|
(35 186)
|
(34 148)
|
(33 464)
|
(31 966)
|
(31 119)
|
(32 667)
|
(36 370)
|
(40 743)
|
(46 801)
|
(48 764)
|
(53 962)
|
(53 195)
|
(52 743)
|
(47 565)
|
(44 243)
|
(42 732)
|
(38 269)
|
(41 009)
|
(38 742)
|
(39 287)
|
|
| 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
|
(272)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 125)
|
0
|
0
|
0
|
(1 690)
|
0
|
0
|
0
|
(571)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(116)
|
0
|
0
|
0
|
(10 519)
|
0
|
0
|
0
|
939
|
0
|
0
|
0
|
5 260
|
0
|
0
|
0
|
(7 184)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
324
|
0
|
0
|
0
|
2 866
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
260
|
0
|
0
|
0
|
609
|
0
|
0
|
0
|
(2 155)
|
0
|
0
|
0
|
163
|
0
|
0
|
0
|
16
|
0
|
0
|
0
|
969
|
0
|
0
|
0
|
122
|
0
|
0
|
0
|
2 301
|
0
|
0
|
0
|
462
|
0
|
0
|
0
|
9 727
|
0
|
0
|
0
|
|
| Total Other Income |
56
|
136
|
168
|
100
|
122
|
156
|
8 937
|
9 036
|
9 529
|
9 398
|
2 271
|
2 404
|
2 020
|
2 349
|
3 824
|
3 745
|
3 663
|
3 404
|
18 362
|
18 587
|
20 674
|
20 641
|
607
|
2 995
|
728
|
654
|
220
|
251
|
1 286
|
(679)
|
(1 914)
|
(2 487)
|
(512)
|
391
|
2 064
|
3 146
|
2 341
|
1 597
|
434
|
561
|
(1 334)
|
(1 838)
|
188
|
(1 819)
|
(1 044)
|
(5 650)
|
(1 160)
|
(714)
|
989
|
6 756
|
580
|
401
|
96
|
(281)
|
925
|
950
|
280
|
(621)
|
12 136
|
3 127
|
3 955
|
4 252
|
(258)
|
2 075
|
870
|
10 962
|
755
|
6 431
|
14 898
|
4 635
|
77
|
3 453
|
(3 628)
|
(376)
|
|
| Pre-Tax Income |
20 282
N/A
|
28 164
+39%
|
36 085
+28%
|
31 680
-12%
|
20 196
-36%
|
12 408
-39%
|
22 188
+79%
|
22 875
+3%
|
20 527
-10%
|
23 624
+15%
|
18 925
-20%
|
21 116
+12%
|
20 790
-2%
|
21 909
+5%
|
21 807
0%
|
18 976
-13%
|
17 864
-6%
|
11 910
-33%
|
11 701
-2%
|
11 465
-2%
|
11 393
-1%
|
15 819
+39%
|
10 644
-33%
|
10 581
-1%
|
13 815
+31%
|
12 880
-7%
|
11 519
-11%
|
12 523
+9%
|
13 509
+8%
|
14 884
+10%
|
15 252
+2%
|
19 394
+27%
|
27 580
+42%
|
34 625
+26%
|
36 003
+4%
|
41 632
+16%
|
39 346
-5%
|
34 416
-13%
|
31 952
-7%
|
26 720
-16%
|
28 618
+7%
|
35 892
+25%
|
39 689
+11%
|
40 034
+1%
|
36 541
-9%
|
37 132
+2%
|
44 620
+20%
|
44 045
-1%
|
39 516
-10%
|
27 664
-30%
|
27 487
-1%
|
23 163
-16%
|
20 418
-12%
|
21 559
+6%
|
19 134
-11%
|
18 180
-5%
|
19 836
+9%
|
17 792
-10%
|
18 424
+4%
|
18 937
+3%
|
20 784
+10%
|
21 583
+4%
|
22 464
+4%
|
22 554
+0%
|
18 334
-19%
|
17 127
-7%
|
10 203
-40%
|
9 554
-6%
|
9 263
-3%
|
10 026
+8%
|
8 665
-14%
|
(759)
N/A
|
(648)
+15%
|
(403)
+38%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 840)
|
(3 843)
|
(4 978)
|
(5 015)
|
(2 754)
|
(1 777)
|
(2 586)
|
(2 648)
|
(2 310)
|
(2 678)
|
(2 434)
|
(2 719)
|
(2 655)
|
(2 794)
|
(2 691)
|
(2 364)
|
(2 248)
|
(1 680)
|
(2 902)
|
(2 862)
|
(2 892)
|
(3 630)
|
(2 810)
|
(2 920)
|
(3 723)
|
(3 493)
|
(2 959)
|
(3 210)
|
(3 291)
|
(3 529)
|
(3 512)
|
(4 389)
|
(6 207)
|
(7 755)
|
(8 148)
|
(9 173)
|
(8 585)
|
(7 429)
|
(6 618)
|
(5 565)
|
(5 878)
|
(7 281)
|
(11 080)
|
(11 155)
|
(10 434)
|
(10 593)
|
(11 883)
|
(11 768)
|
(10 902)
|
(8 948)
|
(9 504)
|
(8 953)
|
(7 545)
|
(6 845)
|
(1 070)
|
(560)
|
(1 679)
|
(1 731)
|
(5 169)
|
(5 237)
|
(5 605)
|
(5 719)
|
(7 193)
|
(7 279)
|
(6 671)
|
(6 506)
|
(7 590)
|
(7 427)
|
(7 306)
|
(7 468)
|
(5 305)
|
(5 352)
|
(5 349)
|
(5 450)
|
|
| Income from Continuing Operations |
17 442
|
24 321
|
31 106
|
26 664
|
17 441
|
10 630
|
19 602
|
20 228
|
18 218
|
20 947
|
16 491
|
18 395
|
18 133
|
19 113
|
19 115
|
16 612
|
15 616
|
10 230
|
8 799
|
8 603
|
8 501
|
12 189
|
7 834
|
7 660
|
10 092
|
9 387
|
8 560
|
9 313
|
10 216
|
11 352
|
11 741
|
15 003
|
21 373
|
26 872
|
27 854
|
32 461
|
30 762
|
26 988
|
25 334
|
21 155
|
22 740
|
28 609
|
28 608
|
28 877
|
26 105
|
26 538
|
32 737
|
32 277
|
28 615
|
18 716
|
17 983
|
14 210
|
12 872
|
14 714
|
18 063
|
17 620
|
18 156
|
16 061
|
13 255
|
13 701
|
15 179
|
15 864
|
15 271
|
15 275
|
11 663
|
10 621
|
2 613
|
2 127
|
1 957
|
2 558
|
3 359
|
(6 112)
|
(5 997)
|
(5 853)
|
|
| Net Income (Common) |
17 442
N/A
|
24 321
+39%
|
31 106
+28%
|
26 664
-14%
|
17 441
-35%
|
10 630
-39%
|
19 602
+84%
|
20 228
+3%
|
18 218
-10%
|
20 947
+15%
|
16 491
-21%
|
18 395
+12%
|
18 133
-1%
|
19 113
+5%
|
19 115
+0%
|
16 612
-13%
|
15 616
-6%
|
10 230
-34%
|
8 799
-14%
|
8 603
-2%
|
8 501
-1%
|
12 189
+43%
|
7 834
-36%
|
7 660
-2%
|
10 092
+32%
|
9 387
-7%
|
8 560
-9%
|
9 313
+9%
|
10 216
+10%
|
11 352
+11%
|
11 741
+3%
|
15 003
+28%
|
21 373
+42%
|
26 872
+26%
|
27 854
+4%
|
32 461
+17%
|
30 762
-5%
|
26 988
-12%
|
25 334
-6%
|
21 155
-16%
|
22 740
+7%
|
28 609
+26%
|
28 608
0%
|
28 877
+1%
|
26 105
-10%
|
26 538
+2%
|
32 737
+23%
|
32 277
-1%
|
28 615
-11%
|
18 716
-35%
|
17 483
-7%
|
13 710
-22%
|
12 372
-10%
|
14 214
+15%
|
18 063
+27%
|
17 620
-2%
|
18 156
+3%
|
16 061
-12%
|
13 255
-17%
|
13 701
+3%
|
15 179
+11%
|
15 864
+5%
|
15 271
-4%
|
15 275
+0%
|
11 663
-24%
|
10 621
-9%
|
2 613
-75%
|
2 127
-19%
|
1 957
-8%
|
2 558
+31%
|
3 359
+31%
|
(6 112)
N/A
|
(5 997)
+2%
|
(5 853)
+2%
|
|
| EPS (Diluted) |
969
N/A
|
1 430.64
+48%
|
1 829.76
+28%
|
1 403.36
-23%
|
917.94
-35%
|
559.47
-39%
|
1 089
+95%
|
1 064.63
-2%
|
958.84
-10%
|
1 102.47
+15%
|
867.94
-21%
|
968.15
+12%
|
954.36
-1%
|
1 005.94
+5%
|
1 006.05
+0%
|
874.31
-13%
|
821.89
-6%
|
538.42
-34%
|
463.1
-14%
|
452.78
-2%
|
447.42
-1%
|
641.52
+43%
|
412.31
-36%
|
403.15
-2%
|
531.15
+32%
|
494.05
-7%
|
450.52
-9%
|
490.15
+9%
|
537.68
+10%
|
597.47
+11%
|
609
+2%
|
789.63
+30%
|
1 068.65
+35%
|
1 414.31
+32%
|
1 433.58
+1%
|
1 708.47
+19%
|
1 538.1
-10%
|
1 420.42
-8%
|
1 303.85
-8%
|
1 113.42
-15%
|
1 137
+2%
|
1 505.73
+32%
|
1 472.38
-2%
|
1 519.84
+3%
|
1 373.94
-10%
|
1 365.82
-1%
|
1 684.88
+23%
|
1 661.18
-1%
|
1 472.7
-11%
|
963.25
-35%
|
899.8
-7%
|
705.63
-22%
|
636.77
-10%
|
731.55
+15%
|
929.67
+27%
|
906.85
-2%
|
934.44
+3%
|
826.63
-12%
|
682
-17%
|
705.12
+3%
|
778.38
+10%
|
816.46
+5%
|
785.94
-4%
|
786.15
+0%
|
600.26
-24%
|
546.61
-9%
|
134.51
-75%
|
109.46
-19%
|
100.73
-8%
|
131.64
+31%
|
172.89
+31%
|
-314.55
N/A
|
-308.64
+2%
|
-301.25
+2%
|
|