Can Do Co Ltd
TSE:2698
Income Statement
Earnings Waterfall
Can Do Co Ltd
Income Statement
Can Do Co Ltd
| Feb-2005 | May-2005 | Aug-2005 | Feb-2006 | May-2006 | Aug-2006 | Feb-2007 | May-2007 | Aug-2007 | Feb-2008 | May-2008 | Aug-2008 | Feb-2009 | May-2009 | Aug-2009 | Feb-2010 | 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
|
0
|
0
|
8
|
0
|
0
|
7
|
0
|
18
|
39
|
31
|
40
|
38
|
35
|
33
|
25
|
19
|
15
|
10
|
11
|
10
|
8
|
6
|
5
|
5
|
4
|
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
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
13
|
20
|
24
|
0
|
0
|
0
|
|
| Revenue |
47 448
N/A
|
48 777
+3%
|
49 592
+2%
|
49 796
+0%
|
49 715
0%
|
49 960
+0%
|
50 413
+1%
|
50 506
+0%
|
50 542
+0%
|
49 854
-1%
|
48 742
-2%
|
47 699
-2%
|
47 604
0%
|
47 738
+0%
|
47 475
-1%
|
47 165
-1%
|
46 959
0%
|
46 934
0%
|
62 408
+33%
|
62 429
+0%
|
62 672
+0%
|
62 821
+0%
|
63 019
+0%
|
63 154
+0%
|
63 112
0%
|
62 857
0%
|
62 669
0%
|
62 206
-1%
|
61 965
0%
|
62 343
+1%
|
62 738
+1%
|
63 039
+0%
|
63 751
+1%
|
63 628
0%
|
63 485
0%
|
63 581
+0%
|
63 547
0%
|
64 443
+1%
|
65 242
+1%
|
66 416
+2%
|
67 250
+1%
|
67 805
+1%
|
68 042
+0%
|
67 951
0%
|
68 105
+0%
|
68 399
+0%
|
68 829
+1%
|
69 115
+0%
|
69 604
+1%
|
70 142
+1%
|
70 741
+1%
|
71 125
+1%
|
71 069
0%
|
71 124
+0%
|
71 297
+0%
|
72 285
+1%
|
72 432
+0%
|
73 039
+1%
|
73 034
0%
|
73 141
+0%
|
73 533
+1%
|
73 086
-1%
|
73 130
+0%
|
72 435
-1%
|
72 649
+0%
|
72 994
+0%
|
73 716
+1%
|
93 150
+26%
|
76 208
-18%
|
77 702
+2%
|
79 095
+2%
|
80 357
+2%
|
81 347
+1%
|
82 590
+2%
|
83 136
+1%
|
83 380
+0%
|
84 411
+1%
|
84 983
+1%
|
85 864
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(30 958)
|
(31 840)
|
(32 328)
|
(32 337)
|
(32 063)
|
(32 096)
|
(32 345)
|
(32 448)
|
(32 535)
|
(32 127)
|
(31 448)
|
(30 860)
|
(30 911)
|
(31 019)
|
(30 724)
|
(30 268)
|
(30 002)
|
(29 886)
|
(39 791)
|
(39 796)
|
(39 877)
|
(39 866)
|
(39 887)
|
(39 859)
|
(39 801)
|
(39 660)
|
(39 604)
|
(39 323)
|
(39 148)
|
(39 521)
|
(39 842)
|
(40 111)
|
(40 572)
|
(40 395)
|
(40 180)
|
(40 247)
|
(40 130)
|
(40 691)
|
(41 150)
|
(41 767)
|
(42 278)
|
(42 546)
|
(42 424)
|
(42 191)
|
(42 112)
|
(42 089)
|
(42 317)
|
(42 462)
|
(42 725)
|
(43 032)
|
(43 409)
|
(43 638)
|
(43 603)
|
(43 646)
|
(43 747)
|
(44 358)
|
(44 533)
|
(44 990)
|
(45 032)
|
(45 171)
|
(45 392)
|
(45 104)
|
(45 142)
|
(44 695)
|
(44 868)
|
(45 177)
|
(45 893)
|
(58 129)
|
(47 932)
|
(49 017)
|
(49 821)
|
(50 735)
|
(51 192)
|
(51 818)
|
(51 954)
|
(51 700)
|
(52 106)
|
(52 221)
|
(52 650)
|
|
| Gross Profit |
16 489
N/A
|
16 937
+3%
|
17 264
+2%
|
17 459
+1%
|
17 652
+1%
|
17 864
+1%
|
18 068
+1%
|
18 058
0%
|
18 007
0%
|
17 727
-2%
|
17 294
-2%
|
16 839
-3%
|
16 693
-1%
|
16 719
+0%
|
16 751
+0%
|
16 897
+1%
|
16 957
+0%
|
17 049
+1%
|
22 617
+33%
|
22 634
+0%
|
22 796
+1%
|
22 955
+1%
|
23 133
+1%
|
23 295
+1%
|
23 311
+0%
|
23 197
0%
|
23 065
-1%
|
22 883
-1%
|
22 817
0%
|
22 822
+0%
|
22 896
+0%
|
22 929
+0%
|
23 181
+1%
|
23 236
+0%
|
23 305
+0%
|
23 337
+0%
|
23 419
+0%
|
23 753
+1%
|
24 091
+1%
|
24 650
+2%
|
24 973
+1%
|
25 260
+1%
|
25 618
+1%
|
25 760
+1%
|
25 993
+1%
|
26 310
+1%
|
26 512
+1%
|
26 653
+1%
|
26 879
+1%
|
27 110
+1%
|
27 332
+1%
|
27 487
+1%
|
27 466
0%
|
27 478
+0%
|
27 550
+0%
|
27 927
+1%
|
27 899
0%
|
28 049
+1%
|
28 002
0%
|
27 970
0%
|
28 141
+1%
|
27 982
-1%
|
27 988
+0%
|
27 740
-1%
|
27 781
+0%
|
27 817
+0%
|
27 823
+0%
|
35 021
+26%
|
28 276
-19%
|
28 685
+1%
|
29 274
+2%
|
29 622
+1%
|
30 155
+2%
|
30 772
+2%
|
31 182
+1%
|
31 680
+2%
|
32 305
+2%
|
32 762
+1%
|
33 214
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(14 868)
|
(15 118)
|
(15 085)
|
(15 247)
|
(15 504)
|
(16 029)
|
(16 395)
|
(16 750)
|
(17 042)
|
(16 912)
|
(16 721)
|
(16 322)
|
(16 286)
|
(16 078)
|
(15 939)
|
(16 092)
|
(16 142)
|
(16 178)
|
(21 570)
|
(21 354)
|
(21 175)
|
(20 929)
|
(20 710)
|
(20 564)
|
(20 564)
|
(20 695)
|
(20 844)
|
(20 999)
|
(21 128)
|
(21 248)
|
(21 373)
|
(21 366)
|
(21 489)
|
(21 543)
|
(21 567)
|
(21 744)
|
(22 000)
|
(22 371)
|
(22 734)
|
(23 016)
|
(23 164)
|
(23 175)
|
(23 238)
|
(23 535)
|
(23 707)
|
(24 116)
|
(24 401)
|
(24 531)
|
(24 807)
|
(25 107)
|
(25 444)
|
(25 723)
|
(25 817)
|
(26 036)
|
(26 319)
|
(26 683)
|
(26 648)
|
(26 495)
|
(26 406)
|
(26 230)
|
(26 392)
|
(26 749)
|
(26 986)
|
(27 132)
|
(27 348)
|
(27 396)
|
(27 395)
|
(34 436)
|
(27 922)
|
(28 329)
|
(28 787)
|
(29 342)
|
(29 818)
|
(30 286)
|
(30 668)
|
(30 793)
|
(31 069)
|
(30 969)
|
(31 353)
|
|
| Selling, General & Administrative |
(14 867)
|
(15 117)
|
(15 084)
|
(15 247)
|
(15 505)
|
(16 030)
|
(16 397)
|
(16 751)
|
(17 061)
|
(16 948)
|
(16 775)
|
(16 376)
|
(16 323)
|
(16 117)
|
(15 969)
|
(16 140)
|
(16 180)
|
(16 217)
|
(20 823)
|
(21 394)
|
(21 215)
|
(20 968)
|
(19 893)
|
(20 603)
|
(20 602)
|
(20 733)
|
(20 026)
|
(21 037)
|
(21 168)
|
(21 288)
|
(20 577)
|
(21 405)
|
(21 527)
|
(21 582)
|
(20 786)
|
(21 784)
|
(22 040)
|
(22 411)
|
(21 876)
|
(23 056)
|
(23 203)
|
(23 213)
|
(22 366)
|
(23 571)
|
(23 744)
|
(24 153)
|
(23 384)
|
(24 568)
|
(24 845)
|
(25 144)
|
(24 460)
|
(25 760)
|
(25 852)
|
(26 073)
|
(25 304)
|
(26 719)
|
(26 686)
|
(26 532)
|
(25 314)
|
(26 267)
|
(26 429)
|
(26 786)
|
(25 813)
|
(27 170)
|
(27 385)
|
(27 433)
|
(27 432)
|
(33 077)
|
(27 957)
|
(28 367)
|
(28 823)
|
(28 288)
|
(29 857)
|
(30 322)
|
(30 705)
|
(29 692)
|
(31 105)
|
(31 006)
|
(31 390)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
18
|
36
|
54
|
54
|
36
|
37
|
29
|
48
|
39
|
39
|
(748)
|
40
|
40
|
40
|
(817)
|
40
|
40
|
40
|
(818)
|
40
|
40
|
40
|
(796)
|
40
|
40
|
40
|
(781)
|
40
|
40
|
40
|
(858)
|
40
|
40
|
40
|
(872)
|
40
|
40
|
40
|
(1 017)
|
39
|
39
|
38
|
(983)
|
38
|
38
|
38
|
(1 014)
|
38
|
38
|
38
|
(1 091)
|
38
|
38
|
38
|
(1 172)
|
38
|
38
|
38
|
38
|
(1 358)
|
37
|
38
|
37
|
(984)
|
38
|
38
|
38
|
(1 032)
|
38
|
38
|
38
|
|
| 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)
|
(4)
|
(3)
|
(3)
|
(0)
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
(3)
|
(1)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
(2)
|
0
|
(1)
|
(70)
|
0
|
(2)
|
0
|
(69)
|
(2)
|
0
|
(1)
|
|
| Operating Income |
1 621
N/A
|
1 819
+12%
|
2 178
+20%
|
2 212
+2%
|
2 148
-3%
|
1 836
-15%
|
1 673
-9%
|
1 308
-22%
|
965
-26%
|
815
-16%
|
573
-30%
|
517
-10%
|
407
-21%
|
641
+57%
|
812
+27%
|
805
-1%
|
815
+1%
|
870
+7%
|
1 046
+20%
|
1 279
+22%
|
1 620
+27%
|
2 027
+25%
|
2 423
+20%
|
2 732
+13%
|
2 749
+1%
|
2 503
-9%
|
2 221
-11%
|
1 884
-15%
|
1 688
-10%
|
1 573
-7%
|
1 522
-3%
|
1 562
+3%
|
1 691
+8%
|
1 691
N/A
|
1 738
+3%
|
1 591
-8%
|
1 417
-11%
|
1 381
-3%
|
1 357
-2%
|
1 634
+20%
|
1 810
+11%
|
2 086
+15%
|
2 380
+14%
|
2 226
-6%
|
2 286
+3%
|
2 194
-4%
|
2 111
-4%
|
2 122
+1%
|
2 072
-2%
|
2 003
-3%
|
1 888
-6%
|
1 764
-7%
|
1 649
-7%
|
1 442
-13%
|
1 231
-15%
|
1 244
+1%
|
1 251
+1%
|
1 554
+24%
|
1 596
+3%
|
1 740
+9%
|
1 749
+1%
|
1 233
-30%
|
1 002
-19%
|
608
-39%
|
433
-29%
|
421
-3%
|
428
+2%
|
585
+37%
|
354
-39%
|
356
+1%
|
487
+37%
|
280
-43%
|
337
+20%
|
486
+44%
|
514
+6%
|
887
+73%
|
1 236
+39%
|
1 793
+45%
|
1 861
+4%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(30)
|
(27)
|
(23)
|
9
|
(2)
|
(16)
|
(27)
|
(26)
|
(26)
|
(42)
|
(50)
|
(62)
|
(68)
|
(66)
|
(63)
|
(50)
|
(44)
|
(30)
|
(21)
|
0
|
26
|
29
|
46
|
14
|
(7)
|
0
|
49
|
30
|
45
|
43
|
16
|
(9)
|
(29)
|
(43)
|
(46)
|
(34)
|
6
|
21
|
28
|
30
|
(1)
|
(1)
|
(2)
|
57
|
56
|
55
|
54
|
(5)
|
(3)
|
(3)
|
(2)
|
(2)
|
(4)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
(8)
|
(13)
|
(20)
|
(2)
|
(10)
|
(20)
|
(30)
|
|
| Non-Reccuring Items |
(135)
|
(204)
|
(429)
|
(814)
|
(922)
|
(650)
|
(469)
|
(525)
|
(1 076)
|
(905)
|
(720)
|
(221)
|
(113)
|
(115)
|
(170)
|
(142)
|
(107)
|
(161)
|
(258)
|
(581)
|
(659)
|
(596)
|
(816)
|
(544)
|
(491)
|
(484)
|
(225)
|
(236)
|
(249)
|
(290)
|
(328)
|
(328)
|
(400)
|
(363)
|
(313)
|
(327)
|
(211)
|
(204)
|
(184)
|
(226)
|
(288)
|
(268)
|
(460)
|
(438)
|
(439)
|
(505)
|
(526)
|
(492)
|
(420)
|
(401)
|
(496)
|
(522)
|
(591)
|
(606)
|
(563)
|
(584)
|
(556)
|
(783)
|
(688)
|
(700)
|
(746)
|
(579)
|
(397)
|
(298)
|
(219)
|
(125)
|
(304)
|
(623)
|
(681)
|
(801)
|
(675)
|
(651)
|
(654)
|
(562)
|
(342)
|
(597)
|
(277)
|
(252)
|
(466)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
1
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
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
|
6
|
12
|
12
|
6
|
0
|
0
|
0
|
|
| Total Other Income |
86
|
109
|
122
|
53
|
103
|
65
|
170
|
165
|
176
|
130
|
57
|
58
|
64
|
61
|
42
|
35
|
50
|
73
|
85
|
82
|
78
|
76
|
85
|
111
|
95
|
110
|
104
|
121
|
130
|
132
|
114
|
121
|
129
|
130
|
113
|
122
|
122
|
110
|
106
|
108
|
110
|
113
|
113
|
129
|
130
|
135
|
134
|
126
|
122
|
110
|
91
|
90
|
80
|
76
|
74
|
63
|
58
|
56
|
49
|
47
|
45
|
39
|
34
|
28
|
33
|
35
|
36
|
49
|
37
|
27
|
31
|
25
|
15
|
(265)
|
(265)
|
25
|
(264)
|
10
|
6
|
|
| Pre-Tax Income |
1 573
N/A
|
1 724
+10%
|
1 871
+9%
|
1 450
-23%
|
1 329
-8%
|
1 250
-6%
|
1 374
+10%
|
948
-31%
|
37
-96%
|
14
-62%
|
(113)
N/A
|
361
N/A
|
356
-1%
|
571
+60%
|
658
+15%
|
673
+2%
|
733
+9%
|
740
+1%
|
821
+11%
|
717
-13%
|
970
+35%
|
1 440
+48%
|
1 629
+13%
|
2 249
+38%
|
2 309
+3%
|
2 098
-9%
|
2 079
-1%
|
1 769
-15%
|
1 595
-10%
|
1 444
-9%
|
1 354
-6%
|
1 368
+1%
|
1 412
+3%
|
1 458
+3%
|
1 587
+9%
|
1 417
-11%
|
1 374
-3%
|
1 331
-3%
|
1 294
-3%
|
1 506
+16%
|
1 601
+6%
|
1 887
+18%
|
1 987
+5%
|
1 883
-5%
|
1 984
+5%
|
1 845
-7%
|
1 747
-5%
|
1 787
+2%
|
1 774
-1%
|
1 712
-3%
|
1 481
-13%
|
1 389
-6%
|
1 194
-14%
|
967
-19%
|
796
-18%
|
718
-10%
|
750
+4%
|
824
+10%
|
955
+16%
|
1 085
+14%
|
1 044
-4%
|
690
-34%
|
636
-8%
|
338
-47%
|
246
-27%
|
330
+34%
|
160
-52%
|
11
-93%
|
(290)
N/A
|
(418)
-44%
|
(157)
+62%
|
(354)
-125%
|
(304)
+14%
|
(342)
-13%
|
(101)
+70%
|
319
N/A
|
685
+115%
|
1 531
+124%
|
1 371
-10%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(854)
|
(939)
|
(1 028)
|
(797)
|
(785)
|
(754)
|
(845)
|
(599)
|
(300)
|
(277)
|
(273)
|
(394)
|
(401)
|
(452)
|
(461)
|
(456)
|
(491)
|
(493)
|
(529)
|
(491)
|
(598)
|
(814)
|
(943)
|
(1 257)
|
(1 261)
|
(1 149)
|
(1 173)
|
(956)
|
(867)
|
(797)
|
(742)
|
(760)
|
(805)
|
(823)
|
(863)
|
(778)
|
(766)
|
(762)
|
(733)
|
(804)
|
(835)
|
(936)
|
(919)
|
(858)
|
(809)
|
(727)
|
(737)
|
(749)
|
(776)
|
(749)
|
(683)
|
(659)
|
(598)
|
(537)
|
(471)
|
(447)
|
(458)
|
(487)
|
(515)
|
(561)
|
(549)
|
(437)
|
(442)
|
(350)
|
(314)
|
(379)
|
(336)
|
(354)
|
(213)
|
(140)
|
(209)
|
(812)
|
(130)
|
(200)
|
(231)
|
(483)
|
(562)
|
(728)
|
(752)
|
|
| Income from Continuing Operations |
719
|
785
|
843
|
654
|
545
|
496
|
528
|
348
|
(263)
|
(263)
|
(386)
|
(33)
|
(44)
|
120
|
198
|
216
|
241
|
246
|
291
|
226
|
372
|
625
|
686
|
990
|
1 046
|
948
|
906
|
812
|
727
|
646
|
613
|
607
|
605
|
633
|
723
|
638
|
609
|
571
|
561
|
704
|
767
|
950
|
1 067
|
1 024
|
1 174
|
1 118
|
1 010
|
1 037
|
997
|
962
|
798
|
730
|
596
|
430
|
325
|
271
|
292
|
337
|
440
|
524
|
495
|
253
|
194
|
(12)
|
(68)
|
(49)
|
(176)
|
(343)
|
(503)
|
(558)
|
(366)
|
(1 166)
|
(434)
|
(542)
|
(332)
|
(164)
|
123
|
803
|
619
|
|
| Net Income (Common) |
719
N/A
|
785
+9%
|
843
+7%
|
654
-22%
|
545
-17%
|
496
-9%
|
528
+6%
|
348
-34%
|
(263)
N/A
|
(263)
N/A
|
(386)
-47%
|
(33)
+91%
|
(44)
-33%
|
120
N/A
|
198
+65%
|
216
+9%
|
241
+12%
|
246
+2%
|
291
+18%
|
226
-22%
|
372
+65%
|
625
+68%
|
686
+10%
|
990
+44%
|
1 046
+6%
|
948
-9%
|
906
-4%
|
812
-10%
|
727
-10%
|
646
-11%
|
613
-5%
|
607
-1%
|
605
0%
|
633
+5%
|
723
+14%
|
638
-12%
|
609
-5%
|
571
-6%
|
561
-2%
|
704
+26%
|
767
+9%
|
950
+24%
|
1 067
+12%
|
1 024
-4%
|
1 174
+15%
|
1 118
-5%
|
1 010
-10%
|
1 037
+3%
|
996
-4%
|
962
-3%
|
798
-17%
|
730
-9%
|
596
-18%
|
429
-28%
|
325
-24%
|
270
-17%
|
292
+8%
|
338
+16%
|
440
+30%
|
525
+19%
|
495
-6%
|
252
-49%
|
194
-23%
|
(13)
N/A
|
(67)
-415%
|
(49)
+27%
|
(175)
-257%
|
(343)
-96%
|
(503)
-47%
|
(558)
-11%
|
(368)
+34%
|
(1 166)
-217%
|
(436)
+63%
|
(543)
-25%
|
(331)
+39%
|
(163)
+51%
|
125
N/A
|
805
+544%
|
618
-23%
|
|
| EPS (Diluted) |
39.94
N/A
|
41.31
+3%
|
44.36
+7%
|
34.42
-22%
|
28.68
-17%
|
26.1
-9%
|
27.77
+6%
|
18.31
-34%
|
-26.3
N/A
|
-13.84
+47%
|
-21.44
-55%
|
-3
+86%
|
-2.75
+8%
|
7.5
N/A
|
12.39
+65%
|
13.5
+9%
|
15.06
+12%
|
15.37
+2%
|
18.18
+18%
|
14.12
-22%
|
23.25
+65%
|
39.06
+68%
|
42.87
+10%
|
61.87
+44%
|
65.37
+6%
|
59.25
-9%
|
56.62
-4%
|
50.75
-10%
|
45.43
-10%
|
40.37
-11%
|
38.31
-5%
|
37.93
-1%
|
37.81
0%
|
39.56
+5%
|
45.18
+14%
|
39.87
-12%
|
38.06
-5%
|
35.68
-6%
|
34.56
-3%
|
44
+27%
|
47.93
+9%
|
59.37
+24%
|
66.72
+12%
|
64
-4%
|
73.37
+15%
|
69.87
-5%
|
63.38
-9%
|
64.81
+2%
|
62.25
-4%
|
60.12
-3%
|
50.02
-17%
|
45.75
-9%
|
37.35
-18%
|
26.95
-28%
|
20.37
-24%
|
16.91
-17%
|
18.29
+8%
|
21.18
+16%
|
27.59
+30%
|
32.92
+19%
|
31.03
-6%
|
15.78
-49%
|
12.16
-23%
|
-0.81
N/A
|
-4.2
-419%
|
-3.07
+27%
|
-10.95
-257%
|
-21.47
-96%
|
-31.49
-47%
|
-34.92
-11%
|
-23.03
+34%
|
-72.95
-217%
|
-27.28
+63%
|
-33.96
-24%
|
-20.71
+39%
|
-10.19
+51%
|
7.81
N/A
|
50.32
+544%
|
38.63
-23%
|
|