Far Eastern University Inc
XPHS:FEU
Income Statement
Earnings Waterfall
Far Eastern University Inc
Income Statement
Far Eastern University Inc
| 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 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
6
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
47
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
95
|
0
|
0
|
0
|
113
|
0
|
0
|
0
|
63
|
0
|
0
|
0
|
51
|
0
|
0
|
0
|
88
|
0
|
0
|
0
|
111
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
1 057
N/A
|
1 106
+5%
|
1 156
+4%
|
1 183
+2%
|
1 440
+22%
|
1 432
-1%
|
1 490
+4%
|
1 517
+2%
|
1 596
+5%
|
1 602
+0%
|
1 604
+0%
|
1 611
+0%
|
1 614
+0%
|
1 638
+1%
|
1 656
+1%
|
1 662
+0%
|
1 662
+0%
|
1 679
+1%
|
1 689
+1%
|
1 698
+1%
|
1 845
+9%
|
1 704
-8%
|
1 743
+2%
|
1 780
+2%
|
1 987
+12%
|
2 051
+3%
|
2 210
+8%
|
2 256
+2%
|
2 065
-8%
|
2 246
+9%
|
2 326
+4%
|
2 609
+12%
|
2 381
-9%
|
2 426
+2%
|
2 446
+1%
|
2 464
+1%
|
2 282
-7%
|
2 331
+2%
|
2 411
+3%
|
2 477
+3%
|
2 612
+5%
|
2 607
0%
|
2 696
+3%
|
2 745
+2%
|
2 919
+6%
|
2 096
-28%
|
2 125
+1%
|
1 929
-9%
|
2 817
+46%
|
2 832
+1%
|
2 835
+0%
|
2 730
-4%
|
2 620
-4%
|
2 683
+2%
|
3 017
+12%
|
3 103
+3%
|
3 315
+7%
|
3 451
+4%
|
3 484
+1%
|
3 708
+6%
|
3 556
-4%
|
3 270
-8%
|
3 359
+3%
|
3 289
-2%
|
3 522
+7%
|
3 639
+3%
|
3 568
-2%
|
3 871
+8%
|
4 090
+6%
|
4 110
+0%
|
4 389
+7%
|
4 634
+6%
|
4 919
+6%
|
5 066
+3%
|
5 184
+2%
|
5 249
+1%
|
5 402
+3%
|
5 444
+1%
|
5 563
+2%
|
5 641
+1%
|
5 717
+1%
|
5 766
+1%
|
5 897
+2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(426)
|
(465)
|
(499)
|
(539)
|
(567)
|
(560)
|
(572)
|
(599)
|
(650)
|
(655)
|
(678)
|
(701)
|
(694)
|
(721)
|
(742)
|
(746)
|
(745)
|
(751)
|
(740)
|
(729)
|
(835)
|
(759)
|
(776)
|
(792)
|
(906)
|
(953)
|
(973)
|
(978)
|
(935)
|
0
|
0
|
0
|
(941)
|
0
|
0
|
0
|
(960)
|
0
|
0
|
0
|
(997)
|
0
|
0
|
0
|
(1 012)
|
0
|
0
|
0
|
(1 076)
|
0
|
0
|
0
|
(1 128)
|
0
|
0
|
0
|
(1 108)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gross Profit |
630
N/A
|
641
+2%
|
657
+2%
|
644
-2%
|
873
+35%
|
872
0%
|
918
+5%
|
918
+0%
|
946
+3%
|
948
+0%
|
925
-2%
|
909
-2%
|
920
+1%
|
917
0%
|
915
0%
|
916
+0%
|
917
+0%
|
928
+1%
|
949
+2%
|
969
+2%
|
1 010
+4%
|
945
-6%
|
967
+2%
|
988
+2%
|
1 081
+9%
|
1 098
+2%
|
1 237
+13%
|
1 278
+3%
|
1 130
-12%
|
0
N/A
|
0
N/A
|
0
N/A
|
1 440
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 322
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 615
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 907
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 741
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
1 492
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
2 207
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(261)
|
(274)
|
(308)
|
(295)
|
(308)
|
(309)
|
(269)
|
(311)
|
(320)
|
(344)
|
(371)
|
(365)
|
(342)
|
(343)
|
(355)
|
(370)
|
(371)
|
(372)
|
(367)
|
(363)
|
(418)
|
(392)
|
(416)
|
(457)
|
(480)
|
(475)
|
(475)
|
(454)
|
(482)
|
(1 482)
|
(1 485)
|
(1 505)
|
(474)
|
(1 395)
|
(1 412)
|
(1 427)
|
(457)
|
(1 465)
|
(1 479)
|
(1 549)
|
(555)
|
(1 664)
|
(1 661)
|
(1 764)
|
(709)
|
(1 420)
|
(1 393)
|
(1 368)
|
(946)
|
(2 126)
|
(2 151)
|
(2 136)
|
(979)
|
(2 178)
|
(2 271)
|
(2 558)
|
(1 509)
|
(2 754)
|
(2 840)
|
(2 758)
|
(2 752)
|
(2 691)
|
(2 648)
|
(2 597)
|
(2 440)
|
(2 785)
|
(2 762)
|
(2 796)
|
(2 616)
|
(2 767)
|
(2 973)
|
(3 074)
|
(3 168)
|
(3 344)
|
(3 369)
|
(3 436)
|
(3 476)
|
(3 659)
|
(3 797)
|
(3 776)
|
(3 793)
|
(3 899)
|
(4 019)
|
|
| Selling, General & Administrative |
(126)
|
(134)
|
(160)
|
(147)
|
(153)
|
(158)
|
(127)
|
(149)
|
(136)
|
(140)
|
(156)
|
(161)
|
(163)
|
(161)
|
(165)
|
(167)
|
(180)
|
(181)
|
(186)
|
(192)
|
(231)
|
(199)
|
(202)
|
(203)
|
(229)
|
(200)
|
(209)
|
(210)
|
(248)
|
0
|
0
|
0
|
(223)
|
0
|
0
|
0
|
(290)
|
0
|
0
|
0
|
(314)
|
0
|
0
|
0
|
(403)
|
0
|
0
|
0
|
(385)
|
0
|
0
|
0
|
(398)
|
0
|
0
|
0
|
(484)
|
0
|
0
|
0
|
(1 662)
|
0
|
0
|
0
|
(1 377)
|
0
|
0
|
0
|
(1 480)
|
0
|
0
|
0
|
(1 736)
|
0
|
0
|
0
|
(1 924)
|
0
|
0
|
0
|
(2 105)
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(47)
|
(11)
|
(22)
|
(33)
|
(47)
|
(47)
|
(47)
|
(50)
|
(53)
|
(54)
|
(55)
|
(54)
|
(76)
|
(60)
|
(63)
|
(68)
|
(105)
|
(108)
|
(110)
|
(113)
|
(115)
|
0
|
0
|
0
|
(113)
|
0
|
0
|
0
|
(110)
|
0
|
0
|
0
|
(162)
|
0
|
0
|
0
|
(225)
|
0
|
0
|
0
|
(274)
|
0
|
0
|
0
|
(277)
|
0
|
0
|
0
|
(342)
|
0
|
0
|
0
|
(439)
|
0
|
0
|
0
|
(523)
|
0
|
0
|
0
|
(535)
|
0
|
0
|
0
|
(519)
|
0
|
0
|
0
|
(542)
|
0
|
0
|
0
|
(554)
|
0
|
0
|
|
| Other Operating Expenses |
(136)
|
(140)
|
(148)
|
(148)
|
(155)
|
(151)
|
(142)
|
(162)
|
(136)
|
(193)
|
(193)
|
(172)
|
(131)
|
(135)
|
(142)
|
(152)
|
(138)
|
(137)
|
(126)
|
(117)
|
(111)
|
(132)
|
(152)
|
(187)
|
(145)
|
(167)
|
(155)
|
(130)
|
(118)
|
(1 482)
|
(1 485)
|
(1 505)
|
(137)
|
(1 395)
|
(1 412)
|
(1 427)
|
(57)
|
(1 465)
|
(1 479)
|
(1 549)
|
(79)
|
(1 664)
|
(1 661)
|
(1 764)
|
(80)
|
(1 420)
|
(1 393)
|
(1 368)
|
(287)
|
(2 126)
|
(2 151)
|
(2 136)
|
(304)
|
(2 178)
|
(2 271)
|
(2 558)
|
(684)
|
(2 754)
|
(2 840)
|
(2 758)
|
(650)
|
(2 691)
|
(2 648)
|
(2 597)
|
(541)
|
(2 785)
|
(2 762)
|
(2 796)
|
(601)
|
(2 767)
|
(2 973)
|
(3 074)
|
(913)
|
(3 344)
|
(3 369)
|
(3 436)
|
(1 010)
|
(3 659)
|
(3 797)
|
(3 776)
|
(1 134)
|
(3 899)
|
(4 019)
|
|
| Operating Income |
369
N/A
|
367
-1%
|
349
-5%
|
349
+0%
|
565
+62%
|
562
-1%
|
649
+15%
|
607
-6%
|
626
+3%
|
604
-4%
|
554
-8%
|
545
-2%
|
578
+6%
|
573
-1%
|
560
-2%
|
546
-2%
|
546
+0%
|
556
+2%
|
583
+5%
|
606
+4%
|
592
-2%
|
554
-6%
|
550
-1%
|
530
-4%
|
601
+13%
|
623
+4%
|
762
+22%
|
825
+8%
|
648
-21%
|
764
+18%
|
841
+10%
|
1 104
+31%
|
967
-12%
|
1 031
+7%
|
1 034
+0%
|
1 037
+0%
|
866
-17%
|
866
0%
|
932
+8%
|
928
0%
|
1 060
+14%
|
944
-11%
|
1 035
+10%
|
981
-5%
|
1 198
+22%
|
677
-44%
|
732
+8%
|
560
-23%
|
795
+42%
|
706
-11%
|
684
-3%
|
595
-13%
|
513
-14%
|
505
-2%
|
746
+48%
|
545
-27%
|
698
+28%
|
697
0%
|
645
-7%
|
950
+47%
|
805
-15%
|
579
-28%
|
711
+23%
|
692
-3%
|
1 082
+56%
|
854
-21%
|
806
-6%
|
1 074
+33%
|
1 474
+37%
|
1 343
-9%
|
1 416
+5%
|
1 560
+10%
|
1 752
+12%
|
1 722
-2%
|
1 815
+5%
|
1 813
0%
|
1 927
+6%
|
1 785
-7%
|
1 766
-1%
|
1 865
+6%
|
1 924
+3%
|
1 866
-3%
|
1 878
+1%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
48
|
51
|
45
|
64
|
85
|
94
|
94
|
96
|
95
|
77
|
92
|
84
|
101
|
108
|
124
|
132
|
121
|
126
|
124
|
124
|
319
|
325
|
332
|
347
|
151
|
126
|
150
|
141
|
176
|
162
|
145
|
150
|
90
|
103
|
119
|
113
|
153
|
142
|
123
|
138
|
117
|
202
|
197
|
174
|
113
|
95
|
115
|
84
|
89
|
91
|
61
|
73
|
69
|
94
|
75
|
31
|
24
|
89
|
77
|
64
|
(48)
|
(136)
|
(59)
|
5
|
64
|
141
|
127
|
118
|
59
|
54
|
92
|
12
|
55
|
67
|
(15)
|
172
|
221
|
277
|
387
|
224
|
219
|
265
|
237
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
15
|
0
|
0
|
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
|
(255)
|
0
|
0
|
0
|
(59)
|
0
|
0
|
0
|
(56)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(72)
|
(74)
|
(89)
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
10
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
56
|
57
|
54
|
54
|
20
|
12
|
16
|
16
|
(11)
|
3
|
12
|
14
|
23
|
23
|
15
|
26
|
29
|
29
|
28
|
28
|
2
|
25
|
25
|
22
|
(6)
|
24
|
22
|
26
|
16
|
40
|
56
|
37
|
7
|
11
|
(10)
|
(4)
|
12
|
6
|
10
|
23
|
51
|
56
|
58
|
65
|
72
|
81
|
77
|
31
|
44
|
67
|
62
|
67
|
58
|
52
|
60
|
62
|
213
|
217
|
256
|
247
|
28
|
121
|
71
|
77
|
125
|
144
|
180
|
163
|
134
|
152
|
139
|
171
|
196
|
188
|
189
|
183
|
122
|
142
|
133
|
149
|
260
|
268
|
273
|
|
| Pre-Tax Income |
473
N/A
|
475
+1%
|
447
-6%
|
468
+5%
|
670
+43%
|
669
0%
|
758
+13%
|
720
-5%
|
710
-1%
|
684
-4%
|
658
-4%
|
643
-2%
|
701
+9%
|
704
+0%
|
699
-1%
|
704
+1%
|
696
-1%
|
711
+2%
|
735
+3%
|
759
+3%
|
914
+20%
|
904
-1%
|
907
+0%
|
899
-1%
|
756
-16%
|
772
+2%
|
934
+21%
|
991
+6%
|
855
-14%
|
967
+13%
|
1 052
+9%
|
1 300
+24%
|
1 064
-18%
|
1 145
+8%
|
1 143
0%
|
1 146
+0%
|
1 031
-10%
|
1 013
-2%
|
1 065
+5%
|
1 089
+2%
|
1 228
+13%
|
1 201
-2%
|
1 290
+7%
|
1 220
-5%
|
1 383
+13%
|
852
-38%
|
923
+8%
|
676
-27%
|
928
+37%
|
864
-7%
|
806
-7%
|
735
-9%
|
640
-13%
|
651
+2%
|
881
+35%
|
638
-28%
|
935
+46%
|
1 003
+7%
|
977
-3%
|
1 261
+29%
|
785
-38%
|
565
-28%
|
723
+28%
|
774
+7%
|
1 016
+31%
|
1 139
+12%
|
1 112
-2%
|
1 355
+22%
|
1 608
+19%
|
1 549
-4%
|
1 646
+6%
|
1 743
+6%
|
1 947
+12%
|
1 978
+2%
|
1 989
+1%
|
2 168
+9%
|
2 234
+3%
|
2 205
-1%
|
2 286
+4%
|
2 239
-2%
|
2 331
+4%
|
2 325
0%
|
2 299
-1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(53)
|
(53)
|
(52)
|
(52)
|
(70)
|
(69)
|
(78)
|
(74)
|
(82)
|
(67)
|
(63)
|
(62)
|
(88)
|
(90)
|
(95)
|
(99)
|
(87)
|
(89)
|
(91)
|
(95)
|
(127)
|
(126)
|
(127)
|
(130)
|
(100)
|
(102)
|
(113)
|
(114)
|
(114)
|
(120)
|
(144)
|
(172)
|
(173)
|
(198)
|
(193)
|
(191)
|
(128)
|
(122)
|
(127)
|
(130)
|
(150)
|
(150)
|
(153)
|
(146)
|
(158)
|
(103)
|
(101)
|
(73)
|
(121)
|
(123)
|
(117)
|
(110)
|
(93)
|
(84)
|
(104)
|
(94)
|
(126)
|
(132)
|
(118)
|
(157)
|
(102)
|
(95)
|
(114)
|
(102)
|
(37)
|
(39)
|
3
|
24
|
(70)
|
(67)
|
(70)
|
(72)
|
(60)
|
(70)
|
(122)
|
(176)
|
(223)
|
(226)
|
(233)
|
(259)
|
(241)
|
(227)
|
(225)
|
|
| Income from Continuing Operations |
420
|
422
|
396
|
416
|
600
|
600
|
681
|
646
|
628
|
616
|
595
|
581
|
614
|
614
|
604
|
605
|
609
|
622
|
644
|
663
|
787
|
779
|
780
|
769
|
655
|
671
|
822
|
878
|
741
|
847
|
908
|
1 127
|
891
|
947
|
951
|
955
|
903
|
891
|
938
|
960
|
1 078
|
1 051
|
1 137
|
1 074
|
1 225
|
749
|
822
|
603
|
806
|
741
|
689
|
625
|
548
|
567
|
777
|
544
|
808
|
871
|
859
|
1 104
|
683
|
469
|
609
|
672
|
979
|
1 100
|
1 115
|
1 378
|
1 538
|
1 483
|
1 576
|
1 671
|
1 887
|
1 907
|
1 867
|
1 991
|
2 010
|
1 979
|
2 053
|
1 980
|
2 091
|
2 098
|
2 074
|
|
| Income to Minority Interest |
(23)
|
0
|
0
|
0
|
(18)
|
(18)
|
(18)
|
(18)
|
(15)
|
0
|
0
|
(15)
|
(13)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(120)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(22)
|
(23)
|
(43)
|
(51)
|
(91)
|
(132)
|
(119)
|
(117)
|
(48)
|
(46)
|
(49)
|
(51)
|
(49)
|
(48)
|
(50)
|
(49)
|
(59)
|
(51)
|
(53)
|
(27)
|
(57)
|
(51)
|
(54)
|
(62)
|
(55)
|
(55)
|
(58)
|
(57)
|
(55)
|
(77)
|
(66)
|
(55)
|
(62)
|
(30)
|
(41)
|
(42)
|
(14)
|
(26)
|
(16)
|
(18)
|
(34)
|
(32)
|
(34)
|
(39)
|
(20)
|
(20)
|
(22)
|
(24)
|
(70)
|
(65)
|
(75)
|
(75)
|
(36)
|
(31)
|
(35)
|
|
| Net Income (Common) |
397
N/A
|
399
+1%
|
373
-7%
|
393
+5%
|
582
+48%
|
581
0%
|
662
+14%
|
627
-5%
|
613
-2%
|
601
-2%
|
579
-4%
|
565
-2%
|
601
+6%
|
601
0%
|
591
-2%
|
592
+0%
|
585
-1%
|
598
+2%
|
619
+4%
|
639
+3%
|
667
+4%
|
658
-1%
|
660
+0%
|
649
-2%
|
636
-2%
|
651
+2%
|
802
+23%
|
858
+7%
|
719
-16%
|
824
+15%
|
865
+5%
|
1 076
+24%
|
800
-26%
|
815
+2%
|
832
+2%
|
838
+1%
|
855
+2%
|
845
-1%
|
889
+5%
|
909
+2%
|
1 029
+13%
|
1 004
-2%
|
1 088
+8%
|
1 025
-6%
|
1 166
+14%
|
698
-40%
|
769
+10%
|
576
-25%
|
750
+30%
|
690
-8%
|
635
-8%
|
563
-11%
|
492
-13%
|
512
+4%
|
719
+40%
|
487
-32%
|
753
+55%
|
795
+5%
|
793
0%
|
1 050
+32%
|
621
-41%
|
440
-29%
|
568
+29%
|
630
+11%
|
966
+53%
|
1 074
+11%
|
1 100
+2%
|
1 361
+24%
|
1 504
+11%
|
1 450
-4%
|
1 543
+6%
|
1 632
+6%
|
1 867
+14%
|
1 888
+1%
|
1 845
-2%
|
1 967
+7%
|
1 940
-1%
|
1 914
-1%
|
1 979
+3%
|
1 905
-4%
|
2 054
+8%
|
2 067
+1%
|
2 039
-1%
|
|
| EPS (Diluted) |
24.74
N/A
|
24.9
+1%
|
23
-8%
|
24.52
+7%
|
36.28
+48%
|
36.24
0%
|
33.04
-9%
|
31.28
-5%
|
30.56
-2%
|
29.97
-2%
|
40.46
+35%
|
23.56
-42%
|
34.95
+48%
|
24.96
-29%
|
27.35
+10%
|
29.5
+8%
|
28.38
-4%
|
24.85
-12%
|
25.75
+4%
|
26.53
+3%
|
27.73
+5%
|
27.36
-1%
|
27.42
+0%
|
26.96
-2%
|
26.42
-2%
|
27.06
+2%
|
33.33
+23%
|
35.96
+8%
|
29.9
-17%
|
34.23
+14%
|
35.95
+5%
|
44.72
+24%
|
33.26
-26%
|
33.88
+2%
|
34.56
+2%
|
34.81
+1%
|
35.54
+2%
|
35.14
-1%
|
36.97
+5%
|
37.8
+2%
|
42.8
+13%
|
41.74
-2%
|
45.29
+9%
|
42.7
-6%
|
48.55
+14%
|
29.08
-40%
|
32.02
+10%
|
23.98
-25%
|
31.24
+30%
|
28.76
-8%
|
26.49
-8%
|
23.5
-11%
|
20.52
-13%
|
21.35
+4%
|
29.96
+40%
|
20.32
-32%
|
31.41
+55%
|
33.17
+6%
|
33.07
0%
|
43.77
+32%
|
25.83
-41%
|
18.33
-29%
|
23.66
+29%
|
26.27
+11%
|
40.28
+53%
|
44.81
+11%
|
45.87
+2%
|
56.78
+24%
|
62.74
+10%
|
60.52
-4%
|
64.39
+6%
|
68.12
+6%
|
77.92
+14%
|
78.84
+1%
|
77.11
-2%
|
82.23
+7%
|
81.13
-1%
|
80.04
-1%
|
82.76
+3%
|
79.68
-4%
|
85.94
+8%
|
86.48
+1%
|
85.31
-1%
|
|