BioneerCorp
KOSDAQ:064550
Income Statement
Earnings Waterfall
BioneerCorp
Income Statement
BioneerCorp
| 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 |
1 100
|
1 061
|
1 100
|
1 032
|
1 045
|
883
|
706
|
507
|
375
|
359
|
392
|
439
|
555
|
620
|
784
|
955
|
1 048
|
1 136
|
1 148
|
1 226
|
1 320
|
1 463
|
0
|
0
|
1 236
|
301
|
0
|
0
|
1 372
|
0
|
0
|
0
|
1 772
|
0
|
0
|
0
|
2 426
|
1 277
|
2 005
|
2 690
|
2 648
|
2 555
|
2 417
|
2 334
|
2 284
|
2 242
|
2 159
|
1 933
|
1 840
|
1 705
|
1 436
|
1 306
|
1 076
|
880
|
849
|
803
|
738
|
703
|
658
|
612
|
935
|
1 344
|
1 746
|
2 136
|
1 998
|
1 620
|
1 258
|
897
|
641
|
514
|
410
|
407
|
648
|
966
|
0
|
1 181
|
1 408
|
1 883
|
2 679
|
3 022
|
3 418
|
0
|
0
|
0
|
|
| Revenue |
9 228
N/A
|
10 017
+9%
|
10 034
+0%
|
10 472
+4%
|
10 043
-4%
|
9 729
-3%
|
11 917
+22%
|
11 969
+0%
|
11 622
-3%
|
12 153
+5%
|
11 629
-4%
|
12 172
+5%
|
12 520
+3%
|
12 752
+2%
|
12 071
-5%
|
13 613
+13%
|
14 942
+10%
|
16 166
+8%
|
17 404
+8%
|
18 533
+6%
|
28 389
+53%
|
30 918
+9%
|
31 331
+1%
|
29 803
-5%
|
20 970
-30%
|
19 088
-9%
|
20 538
+8%
|
22 415
+9%
|
22 765
+2%
|
22 212
-2%
|
20 815
-6%
|
19 193
-8%
|
20 534
+7%
|
22 196
+8%
|
23 755
+7%
|
25 504
+7%
|
23 904
-6%
|
22 179
-7%
|
19 923
-10%
|
17 820
-11%
|
17 854
+0%
|
17 858
+0%
|
18 616
+4%
|
20 193
+8%
|
20 834
+3%
|
21 182
+2%
|
21 895
+3%
|
21 244
-3%
|
21 704
+2%
|
23 085
+6%
|
22 961
-1%
|
23 953
+4%
|
23 268
-3%
|
21 744
-7%
|
22 863
+5%
|
22 570
-1%
|
24 078
+7%
|
26 523
+10%
|
30 917
+17%
|
36 252
+17%
|
36 292
+0%
|
42 113
+16%
|
90 315
+114%
|
152 901
+69%
|
206 987
+35%
|
244 265
+18%
|
239 102
-2%
|
229 394
-4%
|
223 744
-2%
|
235 316
+5%
|
233 768
-1%
|
224 372
-4%
|
218 394
-3%
|
212 970
-2%
|
229 759
+8%
|
248 909
+8%
|
263 237
+6%
|
286 423
+9%
|
295 518
+3%
|
287 658
-3%
|
293 975
+2%
|
288 669
-2%
|
298 507
+3%
|
320 691
+7%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 838)
|
(5 592)
|
(5 772)
|
(5 773)
|
(5 575)
|
(5 869)
|
(8 080)
|
(8 827)
|
(8 211)
|
(8 516)
|
(7 776)
|
(7 742)
|
(7 608)
|
(7 603)
|
(6 560)
|
(7 055)
|
(7 475)
|
(7 646)
|
(7 855)
|
(7 446)
|
(8 656)
|
(9 944)
|
(9 992)
|
(9 937)
|
(10 262)
|
(9 598)
|
(10 642)
|
(11 163)
|
(11 301)
|
(10 611)
|
(10 186)
|
(9 682)
|
(9 051)
|
(9 394)
|
(9 701)
|
(10 010)
|
(9 347)
|
(8 712)
|
(7 751)
|
(7 115)
|
(7 424)
|
(7 713)
|
(8 140)
|
(8 430)
|
(8 182)
|
(8 506)
|
(8 627)
|
(9 504)
|
(10 163)
|
(10 714)
|
(10 492)
|
(10 142)
|
(9 652)
|
(9 253)
|
(9 783)
|
(9 795)
|
(11 143)
|
(12 415)
|
(14 841)
|
(17 460)
|
(17 140)
|
(18 797)
|
(25 523)
|
(34 485)
|
(44 401)
|
(51 667)
|
(51 051)
|
(49 910)
|
(49 547)
|
(50 710)
|
(51 562)
|
(51 458)
|
(51 747)
|
(50 852)
|
(52 643)
|
(54 290)
|
(60 229)
|
(63 739)
|
(69 466)
|
(71 902)
|
(74 050)
|
(73 166)
|
(70 920)
|
(72 861)
|
|
| Gross Profit |
3 390
N/A
|
4 424
+31%
|
4 263
-4%
|
4 699
+10%
|
4 468
-5%
|
3 859
-14%
|
3 837
-1%
|
3 142
-18%
|
3 410
+9%
|
3 637
+7%
|
3 854
+6%
|
4 430
+15%
|
4 912
+11%
|
5 150
+5%
|
5 511
+7%
|
6 557
+19%
|
7 467
+14%
|
8 520
+14%
|
9 549
+12%
|
11 086
+16%
|
19 732
+78%
|
20 975
+6%
|
21 340
+2%
|
19 866
-7%
|
10 708
-46%
|
9 491
-11%
|
9 896
+4%
|
11 252
+14%
|
11 463
+2%
|
11 600
+1%
|
10 629
-8%
|
9 511
-11%
|
11 483
+21%
|
12 802
+11%
|
14 053
+10%
|
15 494
+10%
|
14 557
-6%
|
13 468
-7%
|
12 172
-10%
|
10 705
-12%
|
10 430
-3%
|
10 145
-3%
|
10 476
+3%
|
11 763
+12%
|
12 652
+8%
|
12 676
+0%
|
13 268
+5%
|
11 740
-12%
|
11 540
-2%
|
12 372
+7%
|
12 469
+1%
|
13 811
+11%
|
13 616
-1%
|
12 491
-8%
|
13 080
+5%
|
12 775
-2%
|
12 935
+1%
|
14 108
+9%
|
16 076
+14%
|
18 792
+17%
|
19 153
+2%
|
23 316
+22%
|
64 791
+178%
|
118 415
+83%
|
162 586
+37%
|
192 598
+18%
|
188 051
-2%
|
179 484
-5%
|
174 197
-3%
|
184 606
+6%
|
182 205
-1%
|
172 914
-5%
|
166 648
-4%
|
162 118
-3%
|
177 115
+9%
|
194 619
+10%
|
203 008
+4%
|
222 684
+10%
|
226 052
+2%
|
215 757
-5%
|
219 925
+2%
|
215 503
-2%
|
227 588
+6%
|
247 830
+9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(5 374)
|
(5 591)
|
(5 405)
|
(5 340)
|
(5 664)
|
(6 131)
|
(6 624)
|
(7 266)
|
(7 800)
|
(7 685)
|
(7 911)
|
(7 822)
|
(7 192)
|
(7 102)
|
(7 212)
|
(7 189)
|
(7 807)
|
(8 278)
|
(8 383)
|
(9 082)
|
(10 404)
|
(10 754)
|
(11 800)
|
(12 368)
|
(10 740)
|
(11 880)
|
(12 027)
|
(12 870)
|
(16 477)
|
(16 567)
|
(17 169)
|
(17 578)
|
(15 831)
|
(16 308)
|
(16 830)
|
(17 360)
|
(18 367)
|
(18 617)
|
(19 158)
|
(19 128)
|
(19 234)
|
(19 420)
|
(17 819)
|
(16 731)
|
(16 467)
|
(16 817)
|
(19 860)
|
(22 155)
|
(23 657)
|
(22 843)
|
(22 294)
|
(20 306)
|
(19 879)
|
(21 301)
|
(22 928)
|
(23 418)
|
(24 513)
|
(22 705)
|
(24 340)
|
(26 402)
|
(27 674)
|
(29 517)
|
(38 289)
|
(47 925)
|
(57 389)
|
(70 846)
|
(73 635)
|
(109 336)
|
(127 133)
|
(145 291)
|
(165 448)
|
(152 085)
|
(155 108)
|
(161 081)
|
(170 954)
|
(188 598)
|
(202 216)
|
(219 011)
|
(228 106)
|
(230 012)
|
(233 342)
|
(227 502)
|
(233 695)
|
(242 881)
|
|
| Selling, General & Administrative |
(3 207)
|
(3 652)
|
(3 360)
|
(3 388)
|
(3 728)
|
(4 125)
|
(4 653)
|
(5 138)
|
(5 481)
|
(5 316)
|
(5 326)
|
(5 229)
|
(4 911)
|
(4 844)
|
(4 755)
|
(4 632)
|
(4 966)
|
(5 080)
|
(5 052)
|
(5 264)
|
(5 795)
|
(5 869)
|
(7 667)
|
(9 439)
|
(7 347)
|
(13 379)
|
(13 740)
|
(14 584)
|
(8 348)
|
(18 618)
|
(19 221)
|
(19 629)
|
(8 183)
|
(14 401)
|
(14 923)
|
(15 453)
|
(9 937)
|
(14 338)
|
(12 927)
|
(10 875)
|
(11 274)
|
(11 168)
|
(9 976)
|
(9 043)
|
(8 194)
|
(8 173)
|
(10 105)
|
(11 986)
|
(13 309)
|
(12 838)
|
(11 860)
|
(10 294)
|
(9 000)
|
(9 542)
|
(10 651)
|
(10 906)
|
(11 820)
|
(11 971)
|
(11 432)
|
(12 353)
|
(13 396)
|
(15 236)
|
(23 063)
|
(33 379)
|
(41 371)
|
(51 743)
|
(56 135)
|
(87 978)
|
(107 105)
|
(124 554)
|
(144 348)
|
(131 356)
|
(135 124)
|
(141 340)
|
(153 878)
|
(171 216)
|
(183 430)
|
(198 448)
|
(204 554)
|
(205 747)
|
(209 962)
|
(206 309)
|
(213 360)
|
(224 000)
|
|
| Research & Development |
(1 247)
|
(1 036)
|
(1 108)
|
(1 038)
|
(1 008)
|
(1 105)
|
(1 126)
|
(1 291)
|
(1 426)
|
(1 466)
|
(1 638)
|
(1 590)
|
(1 329)
|
(1 338)
|
(1 593)
|
(1 728)
|
(1 957)
|
(2 111)
|
(1 995)
|
(2 294)
|
(2 695)
|
(3 045)
|
0
|
0
|
(3 926)
|
(1 218)
|
0
|
0
|
(6 018)
|
0
|
0
|
0
|
(5 331)
|
0
|
0
|
0
|
(5 747)
|
(3 012)
|
(4 432)
|
(5 947)
|
(5 880)
|
(6 207)
|
(5 873)
|
(5 711)
|
(6 014)
|
(6 026)
|
(6 744)
|
(6 825)
|
(6 888)
|
(6 652)
|
(6 222)
|
(6 713)
|
(8 071)
|
(9 022)
|
(9 617)
|
(10 580)
|
(10 420)
|
(10 675)
|
(11 187)
|
(11 679)
|
(10 985)
|
(10 963)
|
(11 943)
|
(11 354)
|
(13 118)
|
(14 469)
|
(15 148)
|
(17 169)
|
(17 987)
|
(18 470)
|
(18 640)
|
(17 881)
|
(16 751)
|
(16 275)
|
(13 447)
|
(13 750)
|
(15 031)
|
(16 792)
|
(19 709)
|
(20 191)
|
(19 174)
|
(16 767)
|
(15 722)
|
(14 264)
|
|
| Depreciation & Amortization |
(920)
|
(903)
|
(937)
|
(915)
|
(928)
|
(901)
|
(845)
|
(837)
|
(892)
|
(904)
|
(948)
|
(1 003)
|
(953)
|
(921)
|
(864)
|
(829)
|
(884)
|
(1 087)
|
(1 336)
|
(1 524)
|
(1 915)
|
(2 054)
|
0
|
0
|
(2 098)
|
(522)
|
0
|
0
|
(2 110)
|
0
|
0
|
0
|
(2 317)
|
0
|
0
|
0
|
(2 683)
|
(1 262)
|
(1 793)
|
(2 306)
|
(2 080)
|
(2 015)
|
(1 970)
|
(1 977)
|
(2 259)
|
(2 618)
|
(3 011)
|
(3 344)
|
(3 461)
|
(3 353)
|
(3 281)
|
(3 300)
|
(2 808)
|
(2 736)
|
(2 660)
|
(1 932)
|
(2 273)
|
(2 576)
|
(2 628)
|
(3 276)
|
(3 293)
|
(3 318)
|
(3 283)
|
(3 192)
|
(2 900)
|
(2 596)
|
(2 384)
|
(2 209)
|
(2 041)
|
(2 279)
|
(2 503)
|
(2 891)
|
(3 233)
|
(3 466)
|
(3 664)
|
(3 667)
|
(3 755)
|
(3 771)
|
(3 843)
|
(4 074)
|
(4 206)
|
(4 277)
|
(4 465)
|
(4 468)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
215
|
(4 133)
|
(2 929)
|
2 632
|
3 239
|
1 714
|
1 714
|
0
|
2 052
|
2 052
|
2 052
|
0
|
(1 907)
|
(1 907)
|
(1 907)
|
0
|
(6)
|
(6)
|
0
|
0
|
(31)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(931)
|
0
|
0
|
0
|
0
|
0
|
0
|
2 516
|
907
|
907
|
0
|
0
|
0
|
0
|
0
|
(2 038)
|
32
|
(1 981)
|
0
|
13
|
43
|
43
|
0
|
0
|
35
|
35
|
0
|
0
|
0
|
0
|
0
|
(149)
|
(149)
|
(149)
|
|
| Operating Income |
(1 984)
N/A
|
(1 167)
+41%
|
(1 142)
+2%
|
(641)
+44%
|
(1 195)
-86%
|
(2 272)
-90%
|
(2 787)
-23%
|
(4 124)
-48%
|
(4 389)
-6%
|
(4 048)
+8%
|
(4 058)
0%
|
(3 392)
+16%
|
(2 281)
+33%
|
(1 952)
+14%
|
(1 701)
+13%
|
(632)
+63%
|
(340)
+46%
|
242
N/A
|
1 166
+381%
|
2 005
+72%
|
9 328
+365%
|
10 221
+10%
|
9 540
-7%
|
7 498
-21%
|
(32)
N/A
|
(2 389)
-7 359%
|
(2 130)
+11%
|
(1 618)
+24%
|
(5 013)
-210%
|
(4 966)
+1%
|
(6 540)
-32%
|
(8 067)
-23%
|
(4 347)
+46%
|
(3 506)
+19%
|
(2 777)
+21%
|
(1 866)
+33%
|
(3 810)
-104%
|
(5 149)
-35%
|
(6 986)
-36%
|
(8 423)
-21%
|
(8 804)
-5%
|
(9 275)
-5%
|
(7 343)
+21%
|
(4 967)
+32%
|
(3 815)
+23%
|
(4 141)
-9%
|
(6 592)
-59%
|
(10 415)
-58%
|
(12 117)
-16%
|
(10 471)
+14%
|
(9 826)
+6%
|
(6 496)
+34%
|
(6 263)
+4%
|
(8 810)
-41%
|
(9 849)
-12%
|
(10 642)
-8%
|
(11 579)
-9%
|
(8 597)
+26%
|
(8 264)
+4%
|
(7 610)
+8%
|
(8 521)
-12%
|
(6 201)
+27%
|
26 502
N/A
|
70 490
+166%
|
105 197
+49%
|
121 752
+16%
|
114 416
-6%
|
70 148
-39%
|
47 064
-33%
|
39 316
-16%
|
16 757
-57%
|
20 828
+24%
|
11 540
-45%
|
1 037
-91%
|
6 161
+494%
|
6 021
-2%
|
792
-87%
|
3 673
+364%
|
(2 055)
N/A
|
(14 255)
-594%
|
(13 417)
+6%
|
(11 999)
+11%
|
(6 108)
+49%
|
4 949
N/A
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 111)
|
(1 009)
|
(1 007)
|
(982)
|
(1 925)
|
(1 790)
|
(1 974)
|
(2 545)
|
(2 442)
|
(3 628)
|
(3 980)
|
(4 137)
|
(4 333)
|
(3 650)
|
(3 626)
|
(3 130)
|
(3 144)
|
(3 185)
|
(3 292)
|
(3 344)
|
(4 183)
|
(4 693)
|
(3 592)
|
(3 821)
|
(1 977)
|
(1 208)
|
(2 049)
|
(610)
|
(963)
|
(604)
|
(322)
|
(1 808)
|
(2 570)
|
(2 061)
|
(1 868)
|
(2 799)
|
(2 505)
|
(3 056)
|
(4 042)
|
(2 730)
|
(2 324)
|
(2 298)
|
(1 746)
|
(1 537)
|
(1 612)
|
(1 678)
|
(1 720)
|
(2 939)
|
(1 402)
|
(2 566)
|
(1 886)
|
(450)
|
(2 909)
|
(1 319)
|
(818)
|
(1 099)
|
439
|
839
|
860
|
1 877
|
2 200
|
(18 490)
|
(9 832)
|
(48 948)
|
(47 807)
|
(26 171)
|
(34 958)
|
(9 380)
|
(4 962)
|
(5 111)
|
(4 016)
|
11 049
|
2 326
|
907
|
1 310
|
(666)
|
(521)
|
830
|
(1 136)
|
(2 566)
|
(1 462)
|
(3 205)
|
(5 106)
|
(4 790)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
382
|
0
|
0
|
(6)
|
(31)
|
0
|
(31)
|
3
|
(2)
|
138
|
141
|
130
|
(429)
|
(928)
|
0
|
(927)
|
(853)
|
(475)
|
1 134
|
1 107
|
847
|
0
|
0
|
0
|
(887)
|
(717)
|
(717)
|
(717)
|
(1 887)
|
0
|
(2 013)
|
0
|
45
|
87
|
0
|
0
|
43
|
35
|
0
|
0
|
35
|
0
|
0
|
0
|
(149)
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
254
|
246
|
100
|
3 229
|
3 131
|
0
|
3 128
|
41
|
(27)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(27)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(183)
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
(722)
|
0
|
0
|
(578)
|
1
|
(128)
|
(128)
|
(131)
|
(148)
|
(18)
|
(47)
|
0
|
(27)
|
194
|
0
|
223
|
235
|
0
|
2
|
2
|
3
|
11
|
11
|
20
|
16
|
9
|
16
|
7
|
13
|
899
|
892
|
894
|
835
|
(52)
|
(56)
|
(57)
|
17
|
2 501
|
20
|
20
|
3
|
(2 481)
|
12
|
11
|
38
|
39
|
28
|
18
|
|
| Total Other Income |
69
|
134
|
400
|
376
|
307
|
3 548
|
184
|
255
|
(60)
|
(156)
|
(47)
|
(130)
|
264
|
288
|
130
|
99
|
(81)
|
(137)
|
(131)
|
(82)
|
415
|
2 352
|
1 417
|
991
|
0
|
(1 785)
|
(1 079)
|
(1 129)
|
532
|
(238)
|
41
|
(563)
|
(1 150)
|
(1 124)
|
(868)
|
(358)
|
(500)
|
(854)
|
(2 137)
|
(2 510)
|
(2 399)
|
(2 360)
|
(1 410)
|
139
|
205
|
121
|
136
|
(615)
|
(86)
|
29
|
65
|
479
|
84
|
(12)
|
116
|
144
|
280
|
(1 516)
|
(1 401)
|
(1 354)
|
818
|
955
|
954
|
672
|
135
|
150
|
53
|
385
|
297
|
417
|
564
|
488
|
(21)
|
(295)
|
(650)
|
(684)
|
(375)
|
(529)
|
(196)
|
(80)
|
(335)
|
(410)
|
(1 637)
|
(1 783)
|
|
| Pre-Tax Income |
(2 773)
N/A
|
(1 795)
+35%
|
(1 649)
+8%
|
1 981
N/A
|
318
-84%
|
(513)
N/A
|
(1 450)
-182%
|
(6 374)
-340%
|
(6 918)
-9%
|
(7 832)
-13%
|
(8 085)
-3%
|
(7 659)
+5%
|
(6 349)
+17%
|
(5 314)
+16%
|
(5 196)
+2%
|
(3 663)
+30%
|
(3 565)
+3%
|
(3 080)
+14%
|
(2 257)
+27%
|
(1 421)
+37%
|
5 533
N/A
|
7 881
+42%
|
7 365
-7%
|
4 668
-37%
|
(2 009)
N/A
|
(5 382)
-168%
|
(5 259)
+2%
|
(3 356)
+36%
|
(5 627)
-68%
|
(5 808)
-3%
|
(6 822)
-17%
|
(10 438)
-53%
|
(8 020)
+23%
|
(6 691)
+17%
|
(5 512)
+18%
|
(5 023)
+9%
|
(7 156)
-42%
|
(9 059)
-27%
|
(13 165)
-45%
|
(14 247)
-8%
|
(13 558)
+5%
|
(14 062)
-4%
|
(10 659)
+24%
|
(6 494)
+39%
|
(5 372)
+17%
|
(5 578)
-4%
|
(8 082)
-45%
|
(13 839)
-71%
|
(14 062)
-2%
|
(13 742)
+2%
|
(11 647)
+15%
|
(7 170)
+38%
|
(9 707)
-35%
|
(10 615)
-9%
|
(9 414)
+11%
|
(10 489)
-11%
|
(10 010)
+5%
|
(9 263)
+7%
|
(8 794)
+5%
|
(7 067)
+20%
|
(6 373)
+10%
|
(24 444)
-284%
|
16 923
N/A
|
21 505
+27%
|
55 650
+159%
|
96 629
+74%
|
78 391
-19%
|
62 047
-21%
|
43 278
-30%
|
34 657
-20%
|
13 250
-62%
|
32 309
+144%
|
13 904
-57%
|
4 185
-70%
|
6 842
+64%
|
4 692
-31%
|
(67)
N/A
|
1 493
N/A
|
(3 374)
N/A
|
(16 890)
-401%
|
(15 325)
+9%
|
(15 576)
-2%
|
(12 823)
+18%
|
(1 607)
+87%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(5)
|
(5)
|
(5)
|
(3)
|
(0)
|
4
|
3
|
3
|
3
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
(282)
|
(284)
|
(357)
|
(357)
|
220
|
222
|
(168)
|
(168)
|
(767)
|
(769)
|
1 234
|
1 234
|
887
|
445
|
(1 047)
|
(1 178)
|
(505)
|
(644)
|
3 538
|
(1 297)
|
(7 149)
|
(3 271)
|
(14 079)
|
(11 632)
|
(6 352)
|
(6 123)
|
1 218
|
2 200
|
1 778
|
(3 842)
|
(6 852)
|
(8 065)
|
(8 611)
|
(6 955)
|
(3 717)
|
(3 080)
|
(3 551)
|
(5 085)
|
|
| Income from Continuing Operations |
(2 773)
|
(1 795)
|
(1 649)
|
1 981
|
318
|
(513)
|
(1 450)
|
(6 374)
|
(6 918)
|
(7 832)
|
(8 085)
|
(7 659)
|
(6 349)
|
(5 314)
|
(5 196)
|
(3 663)
|
(3 565)
|
(3 080)
|
(2 257)
|
(1 421)
|
5 533
|
7 881
|
7 365
|
4 668
|
(2 009)
|
(5 382)
|
(5 259)
|
(3 356)
|
(5 629)
|
(5 813)
|
(6 826)
|
(10 442)
|
(8 022)
|
(6 691)
|
(5 508)
|
(5 020)
|
(7 152)
|
(9 056)
|
(13 166)
|
(14 248)
|
(13 559)
|
(14 063)
|
(10 660)
|
(6 494)
|
(5 372)
|
(5 578)
|
(8 364)
|
(14 123)
|
(14 419)
|
(14 099)
|
(11 427)
|
(6 948)
|
(9 875)
|
(10 783)
|
(10 181)
|
(11 258)
|
(8 776)
|
(8 030)
|
(7 907)
|
(6 622)
|
(7 420)
|
(25 622)
|
16 419
|
20 861
|
59 188
|
95 332
|
71 242
|
58 776
|
29 199
|
23 026
|
6 898
|
26 185
|
15 122
|
6 385
|
8 620
|
850
|
(6 919)
|
(6 573)
|
(11 985)
|
(23 845)
|
(19 042)
|
(18 655)
|
(16 374)
|
(6 692)
|
|
| 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
|
(42)
|
(123)
|
(268)
|
(429)
|
(407)
|
(439)
|
(472)
|
(853)
|
(1 289)
|
(1 321)
|
(1 968)
|
(1 887)
|
(2 039)
|
(2 338)
|
(2 092)
|
(2 991)
|
(3 045)
|
(3 468)
|
(4 144)
|
(4 548)
|
(3 668)
|
(4 375)
|
(4 211)
|
(2 810)
|
(1 542)
|
(1 228)
|
(1 587)
|
(2 281)
|
|
| Net Income (Common) |
(2 773)
N/A
|
(1 795)
+35%
|
(1 649)
+8%
|
1 981
N/A
|
318
-84%
|
(513)
N/A
|
(1 450)
-182%
|
(6 374)
-340%
|
(6 918)
-9%
|
(7 832)
-13%
|
(8 085)
-3%
|
(7 659)
+5%
|
(6 349)
+17%
|
(5 314)
+16%
|
(5 196)
+2%
|
(3 663)
+30%
|
(3 565)
+3%
|
(3 080)
+14%
|
(2 257)
+27%
|
(1 421)
+37%
|
5 533
N/A
|
7 881
+42%
|
7 365
-7%
|
4 668
-37%
|
(2 009)
N/A
|
(5 382)
-168%
|
(5 259)
+2%
|
(3 356)
+36%
|
(5 629)
-68%
|
(5 813)
-3%
|
(6 826)
-17%
|
(10 442)
-53%
|
(8 022)
+23%
|
(6 691)
+17%
|
(5 508)
+18%
|
(5 020)
+9%
|
(7 152)
-42%
|
(9 056)
-27%
|
(13 166)
-45%
|
(14 248)
-8%
|
(13 559)
+5%
|
(14 063)
-4%
|
(10 660)
+24%
|
(6 494)
+39%
|
(5 372)
+17%
|
(5 578)
-4%
|
(8 364)
-50%
|
(14 123)
-69%
|
(14 419)
-2%
|
(14 099)
+2%
|
(11 427)
+19%
|
(6 948)
+39%
|
(9 875)
-42%
|
(10 783)
-9%
|
(10 181)
+6%
|
(11 258)
-11%
|
(8 818)
+22%
|
(8 153)
+8%
|
(8 175)
0%
|
(7 051)
+14%
|
(7 827)
-11%
|
(26 061)
-233%
|
15 946
N/A
|
20 008
+25%
|
57 899
+189%
|
94 011
+62%
|
69 274
-26%
|
56 889
-18%
|
27 160
-52%
|
20 688
-24%
|
4 807
-77%
|
23 194
+383%
|
12 077
-48%
|
2 917
-76%
|
4 476
+53%
|
(3 698)
N/A
|
(10 587)
-186%
|
(10 948)
-3%
|
(16 196)
-48%
|
(26 655)
-65%
|
(20 584)
+23%
|
(19 883)
+3%
|
(17 962)
+10%
|
(8 972)
+50%
|
|
| EPS (Diluted) |
-296.75
N/A
|
-192.14
+35%
|
-176.44
+8%
|
197.28
N/A
|
32.71
-83%
|
-42.1
N/A
|
-118.92
-182%
|
-522.89
-340%
|
-567.53
-9%
|
-642.53
-13%
|
-663.29
-3%
|
-628.33
+5%
|
-520.85
+17%
|
-435.92
+16%
|
-426.24
+2%
|
-300.49
+30%
|
-292.44
+3%
|
-252.67
+14%
|
-185.17
+27%
|
-116.59
+37%
|
451.3
N/A
|
646.53
+43%
|
604.23
-7%
|
382.62
-37%
|
-163.27
N/A
|
-418.24
-156%
|
-408.63
+2%
|
-257.33
+37%
|
-431.09
-68%
|
-431.66
0%
|
-506.91
-17%
|
-774.41
-53%
|
-595.74
+23%
|
-496.91
+17%
|
-409.04
+18%
|
-372.37
+9%
|
-525.94
-41%
|
-640.55
-22%
|
-890.44
-39%
|
-961.27
-8%
|
-923.71
+4%
|
-934.46
-1%
|
-708.36
+24%
|
-427.97
+40%
|
-347.95
+19%
|
-338.63
+3%
|
-507.54
-50%
|
-852.24
-68%
|
-864.39
-1%
|
-814.19
+6%
|
-702.21
+14%
|
-336.89
+52%
|
-535.8
-59%
|
-522.8
+2%
|
-493.61
+6%
|
-545.84
-11%
|
-427.57
+22%
|
-395.31
+8%
|
-377.8
+4%
|
-317.36
+16%
|
-360.86
-14%
|
-1 155.77
-220%
|
701.34
N/A
|
879.97
+25%
|
2 356.69
+168%
|
3 740.69
+59%
|
2 656.93
-29%
|
2 256.44
-15%
|
1 073.38
-52%
|
801.54
-25%
|
186.22
-77%
|
898.64
+383%
|
467.91
-48%
|
113
-76%
|
173.41
+53%
|
-143.28
N/A
|
-410.19
-186%
|
-423.17
-3%
|
-627.49
-48%
|
-1 032.74
-65%
|
-798
+23%
|
-770.36
+3%
|
-695.91
+10%
|
-347.63
+50%
|
|