Capro Corp
KRX:006380
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
C
|
Capro Corp
KRX:006380
|
KR |
|
H
|
Hindustan Composites Ltd
NSE:HINDCOMPOS
|
IN |
|
T
|
Tianjin Binhai Teda Logistics Group Corp Ltd
HKEX:8348
|
CN |
|
Z Holdings Corp
TSE:4689
|
JP |
|
Cosco Shipping International (Singapore) Co Ltd
OTC:CSCMY
|
SG |
|
Hotel Holiday Garden
TWSE:2702
|
TW |
|
Cadence Minerals PLC
LSE:KDNC
|
UK |
|
Porr AG
LSE:0J04
|
AT |
|
Knightscope Inc
NASDAQ:KSCP
|
US |
|
OX2 AB (publ)
STO:OX2
|
SE |
Income Statement
Earnings Waterfall
Capro Corp
Income Statement
Capro Corp
| 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 |
21 809
|
22 323
|
21 809
|
22 518
|
23 302
|
23 164
|
22 339
|
21 298
|
20 242
|
19 432
|
18 619
|
17 100
|
16 381
|
16 097
|
15 692
|
15 682
|
14 498
|
12 899
|
0
|
0
|
10 314
|
1 548
|
0
|
0
|
5 199
|
0
|
0
|
0
|
3 601
|
0
|
0
|
0
|
5 999
|
0
|
0
|
0
|
6 739
|
0
|
0
|
0
|
6 122
|
0
|
0
|
0
|
5 163
|
0
|
0
|
0
|
4 302
|
0
|
0
|
0
|
2 844
|
0
|
0
|
0
|
2 528
|
0
|
668
|
1 309
|
2 638
|
0
|
2 074
|
1 711
|
3 624
|
3 574
|
4 326
|
5 812
|
6 709
|
7 829
|
8 739
|
9 493
|
9 861
|
9 933
|
9 643
|
9 987
|
10 397
|
0
|
0
|
0
|
|
| Revenue |
619 831
N/A
|
603 399
-3%
|
584 109
-3%
|
555 413
-5%
|
505 248
-9%
|
521 154
+3%
|
546 626
+5%
|
591 743
+8%
|
669 277
+13%
|
719 168
+7%
|
780 617
+9%
|
884 804
+13%
|
846 844
-4%
|
768 997
-9%
|
704 565
-8%
|
635 923
-10%
|
685 450
+8%
|
765 881
+12%
|
839 698
+10%
|
872 206
+4%
|
930 749
+7%
|
1 015 358
+9%
|
1 073 349
+6%
|
1 147 564
+7%
|
1 172 755
+2%
|
1 159 842
-1%
|
1 110 482
-4%
|
1 031 290
-7%
|
956 646
-7%
|
890 720
-7%
|
852 074
-4%
|
825 919
-3%
|
771 815
-7%
|
672 459
-13%
|
569 458
-15%
|
464 252
-18%
|
391 545
-16%
|
316 015
-19%
|
262 853
-17%
|
236 613
-10%
|
214 970
-9%
|
225 722
+5%
|
240 381
+6%
|
268 778
+12%
|
345 464
+29%
|
448 984
+30%
|
487 926
+9%
|
519 671
+7%
|
541 296
+4%
|
538 345
-1%
|
559 703
+4%
|
576 423
+3%
|
579 260
+0%
|
551 871
-5%
|
530 398
-4%
|
493 671
-7%
|
440 234
-11%
|
400 909
-9%
|
330 779
-17%
|
273 101
-17%
|
254 723
-7%
|
296 750
+16%
|
399 762
+35%
|
490 898
+23%
|
582 429
+19%
|
597 061
+3%
|
583 411
-2%
|
538 372
-8%
|
427 187
-21%
|
329 372
-23%
|
214 144
-35%
|
123 272
-42%
|
75 594
-39%
|
30 030
-60%
|
13 030
-57%
|
10 766
-17%
|
7 073
-34%
|
6 879
-3%
|
17 566
+155%
|
21 707
+24%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(588 994)
|
(588 280)
|
(588 946)
|
(575 492)
|
(522 667)
|
(525 412)
|
(543 660)
|
(574 106)
|
(640 460)
|
(675 680)
|
(723 959)
|
(824 591)
|
(833 093)
|
(783 000)
|
(723 816)
|
(641 781)
|
(649 199)
|
(696 762)
|
(747 443)
|
(765 421)
|
(776 763)
|
(816 851)
|
(847 356)
|
(887 255)
|
(937 216)
|
(969 404)
|
(957 261)
|
(967 337)
|
(959 518)
|
(948 225)
|
(954 265)
|
(935 157)
|
(867 218)
|
(762 379)
|
(664 548)
|
(561 533)
|
(480 969)
|
(404 099)
|
(332 137)
|
(286 430)
|
(258 630)
|
(263 162)
|
(275 005)
|
(296 064)
|
(352 701)
|
(422 167)
|
(466 111)
|
(494 294)
|
(503 557)
|
(514 062)
|
(523 259)
|
(536 995)
|
(549 172)
|
(522 365)
|
(510 349)
|
(490 973)
|
(473 965)
|
(452 631)
|
(395 563)
|
(341 955)
|
(302 335)
|
(325 895)
|
(407 795)
|
(491 390)
|
(567 260)
|
(605 469)
|
(629 886)
|
(613 554)
|
(541 917)
|
(438 744)
|
(295 848)
|
(178 316)
|
(110 086)
|
(57 660)
|
(41 221)
|
(38 510)
|
(36 113)
|
(35 855)
|
(49 187)
|
(51 896)
|
|
| Gross Profit |
30 837
N/A
|
15 120
-51%
|
(4 836)
N/A
|
(20 079)
-315%
|
(17 419)
+13%
|
(4 258)
+76%
|
2 966
N/A
|
17 637
+495%
|
28 818
+63%
|
43 488
+51%
|
56 657
+30%
|
60 212
+6%
|
13 751
-77%
|
(14 004)
N/A
|
(19 250)
-37%
|
(5 858)
+70%
|
36 251
N/A
|
69 119
+91%
|
92 253
+33%
|
106 784
+16%
|
153 986
+44%
|
198 507
+29%
|
225 994
+14%
|
260 310
+15%
|
235 540
-10%
|
190 437
-19%
|
153 221
-20%
|
63 953
-58%
|
(2 872)
N/A
|
(57 504)
-1 902%
|
(102 191)
-78%
|
(109 238)
-7%
|
(95 403)
+13%
|
(89 920)
+6%
|
(95 090)
-6%
|
(97 281)
-2%
|
(89 425)
+8%
|
(88 086)
+1%
|
(69 286)
+21%
|
(49 818)
+28%
|
(43 660)
+12%
|
(37 440)
+14%
|
(34 624)
+8%
|
(27 287)
+21%
|
(7 237)
+73%
|
26 817
N/A
|
21 816
-19%
|
25 378
+16%
|
37 739
+49%
|
24 284
-36%
|
36 444
+50%
|
39 428
+8%
|
30 088
-24%
|
29 506
-2%
|
20 048
-32%
|
2 697
-87%
|
(33 730)
N/A
|
(51 723)
-53%
|
(64 785)
-25%
|
(68 856)
-6%
|
(47 612)
+31%
|
(29 147)
+39%
|
(8 034)
+72%
|
(492)
+94%
|
15 169
N/A
|
(8 408)
N/A
|
(46 474)
-453%
|
(75 182)
-62%
|
(114 730)
-53%
|
(109 372)
+5%
|
(81 704)
+25%
|
(55 044)
+33%
|
(34 492)
+37%
|
(27 630)
+20%
|
(28 191)
-2%
|
(27 745)
+2%
|
(29 041)
-5%
|
(28 976)
+0%
|
(31 621)
-9%
|
(30 188)
+5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(15 987)
|
(16 409)
|
(15 506)
|
(14 124)
|
(11 241)
|
(11 335)
|
(12 504)
|
(13 411)
|
(14 955)
|
(14 969)
|
(13 624)
|
(14 180)
|
(13 225)
|
(12 939)
|
(12 807)
|
(12 685)
|
(15 119)
|
(18 330)
|
(20 421)
|
(24 252)
|
(24 199)
|
(25 169)
|
(24 408)
|
(21 092)
|
(19 222)
|
(20 564)
|
(21 016)
|
(22 226)
|
(21 151)
|
(19 776)
|
(18 120)
|
(17 030)
|
(17 340)
|
(16 078)
|
(15 818)
|
(13 612)
|
(12 019)
|
(9 996)
|
(7 070)
|
(6 092)
|
(4 621)
|
(5 132)
|
(6 159)
|
(7 252)
|
(8 745)
|
(10 855)
|
(11 723)
|
(12 886)
|
(13 497)
|
(13 497)
|
(13 483)
|
(13 581)
|
(14 445)
|
(14 569)
|
(14 830)
|
(14 241)
|
(13 658)
|
(13 890)
|
(12 681)
|
(12 064)
|
(11 861)
|
(13 020)
|
(13 378)
|
(13 858)
|
(11 566)
|
(10 305)
|
(9 803)
|
(8 608)
|
(7 553)
|
(65 797)
|
(6 345)
|
(5 832)
|
(4 980)
|
614
|
(3 681)
|
(3 304)
|
(3 345)
|
70 429
|
(2 603)
|
(2 456)
|
|
| Selling, General & Administrative |
(15 914)
|
(16 249)
|
(15 343)
|
(13 954)
|
(11 152)
|
(11 116)
|
(12 257)
|
(13 147)
|
(14 819)
|
(14 706)
|
(13 345)
|
(13 897)
|
(13 083)
|
(12 666)
|
(12 560)
|
(12 445)
|
(14 983)
|
(15 556)
|
(17 467)
|
(21 273)
|
(23 148)
|
(23 517)
|
(23 929)
|
(20 881)
|
(19 115)
|
(20 637)
|
(21 173)
|
(22 176)
|
(21 040)
|
(19 661)
|
(18 004)
|
(16 915)
|
(17 223)
|
(15 963)
|
(15 703)
|
(13 497)
|
(11 903)
|
(9 881)
|
(6 955)
|
(5 977)
|
(4 508)
|
(5 019)
|
(6 049)
|
(7 146)
|
(8 644)
|
(10 757)
|
(11 619)
|
(12 770)
|
(13 367)
|
(13 354)
|
(13 334)
|
(13 430)
|
(14 293)
|
(14 417)
|
(14 386)
|
(13 634)
|
(12 653)
|
(12 644)
|
(11 514)
|
(11 007)
|
(11 190)
|
(12 572)
|
(13 129)
|
(13 648)
|
(11 357)
|
(10 099)
|
(9 602)
|
(8 411)
|
(7 362)
|
(6 794)
|
(6 252)
|
(5 787)
|
(4 980)
|
(4 283)
|
(3 678)
|
(3 292)
|
(3 323)
|
(3 047)
|
(2 550)
|
(2 398)
|
|
| Depreciation & Amortization |
(73)
|
(71)
|
(73)
|
(81)
|
(89)
|
(106)
|
(122)
|
(129)
|
(136)
|
(138)
|
(139)
|
(141)
|
(142)
|
(142)
|
(142)
|
(139)
|
(136)
|
0
|
0
|
0
|
(154)
|
0
|
0
|
0
|
(107)
|
(25)
|
(53)
|
(82)
|
(112)
|
(115)
|
(116)
|
(116)
|
(116)
|
(116)
|
(116)
|
(116)
|
(116)
|
(116)
|
(115)
|
(114)
|
(113)
|
(112)
|
(109)
|
(105)
|
(101)
|
(97)
|
(104)
|
(117)
|
(130)
|
(144)
|
(150)
|
(151)
|
(152)
|
(152)
|
(443)
|
(606)
|
(1 006)
|
(1 244)
|
(1 165)
|
(1 055)
|
(671)
|
(448)
|
(250)
|
(211)
|
(209)
|
(206)
|
(201)
|
(197)
|
(191)
|
0
|
0
|
0
|
(0)
|
0
|
(3)
|
(12)
|
(22)
|
(48)
|
(60)
|
(65)
|
|
| Other Operating Expenses |
0
|
(89)
|
(91)
|
(89)
|
0
|
(114)
|
(125)
|
(135)
|
0
|
(124)
|
(138)
|
(141)
|
0
|
(131)
|
(106)
|
(100)
|
0
|
(2 774)
|
(2 954)
|
(2 979)
|
(897)
|
(1 652)
|
(479)
|
(211)
|
0
|
98
|
210
|
32
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(59 004)
|
(93)
|
(45)
|
0
|
4 897
|
0
|
0
|
0
|
73 523
|
7
|
7
|
|
| Operating Income |
14 851
N/A
|
(1 290)
N/A
|
(20 343)
-1 477%
|
(34 202)
-68%
|
(28 659)
+16%
|
(15 592)
+46%
|
(9 536)
+39%
|
4 227
N/A
|
13 862
+228%
|
28 521
+106%
|
43 035
+51%
|
46 034
+7%
|
526
-99%
|
(26 942)
N/A
|
(32 058)
-19%
|
(18 544)
+42%
|
21 132
N/A
|
50 788
+140%
|
71 832
+41%
|
82 531
+15%
|
129 786
+57%
|
173 337
+34%
|
201 586
+16%
|
239 219
+19%
|
216 318
-10%
|
169 875
-21%
|
132 206
-22%
|
41 728
-68%
|
(24 024)
N/A
|
(77 281)
-222%
|
(120 313)
-56%
|
(126 271)
-5%
|
(112 743)
+11%
|
(106 000)
+6%
|
(110 910)
-5%
|
(110 894)
+0%
|
(101 444)
+9%
|
(98 082)
+3%
|
(76 355)
+22%
|
(55 910)
+27%
|
(48 281)
+14%
|
(42 572)
+12%
|
(40 782)
+4%
|
(34 537)
+15%
|
(15 983)
+54%
|
15 963
N/A
|
10 092
-37%
|
12 490
+24%
|
24 242
+94%
|
10 785
-56%
|
22 960
+113%
|
25 846
+13%
|
15 643
-39%
|
14 935
-5%
|
5 217
-65%
|
(11 544)
N/A
|
(47 389)
-311%
|
(65 612)
-38%
|
(77 465)
-18%
|
(80 918)
-4%
|
(59 473)
+27%
|
(42 165)
+29%
|
(21 412)
+49%
|
(14 350)
+33%
|
3 603
N/A
|
(18 713)
N/A
|
(56 278)
-201%
|
(83 789)
-49%
|
(122 283)
-46%
|
(175 169)
-43%
|
(88 049)
+50%
|
(60 877)
+31%
|
(39 472)
+35%
|
(27 016)
+32%
|
(31 871)
-18%
|
(31 049)
+3%
|
(32 386)
-4%
|
41 453
N/A
|
(34 224)
N/A
|
(32 644)
+5%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(21 024)
|
(21 565)
|
(21 110)
|
(21 569)
|
(22 581)
|
(22 248)
|
(21 484)
|
(20 665)
|
(19 701)
|
(19 132)
|
(18 734)
|
(16 059)
|
(16 416)
|
(15 245)
|
(14 484)
|
(15 469)
|
(13 201)
|
(10 790)
|
(11 618)
|
(10 851)
|
(12 021)
|
(8 955)
|
(6 847)
|
(4 986)
|
(3 096)
|
(918)
|
1 034
|
2 016
|
1 542
|
1 003
|
(347)
|
(1 812)
|
(3 092)
|
(3 649)
|
(4 372)
|
(4 512)
|
(3 855)
|
(5 014)
|
(3 751)
|
(4 048)
|
39 112
|
(4 012)
|
(4 882)
|
(4 561)
|
(4 129)
|
(4 490)
|
(4 377)
|
(3 846)
|
(5 408)
|
(3 248)
|
(3 083)
|
(2 975)
|
(2 344)
|
(1 896)
|
(1 591)
|
(1 235)
|
(1 403)
|
(1 412)
|
(1 679)
|
(1 999)
|
(2 246)
|
(2 717)
|
(2 954)
|
(3 170)
|
(2 986)
|
(3 531)
|
(3 941)
|
(4 687)
|
(7 555)
|
(9 320)
|
(10 324)
|
(11 060)
|
(9 385)
|
(9 082)
|
(8 608)
|
(8 759)
|
(8 852)
|
(9 189)
|
(10 536)
|
(11 385)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(78)
|
0
|
0
|
(261)
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
(250)
|
0
|
0
|
0
|
(74)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2 829)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(22 946)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(510)
|
(58 863)
|
0
|
(55 590)
|
(53 456)
|
4 897
|
0
|
75 140
|
73 516
|
73 523
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
(1 566)
|
(1 613)
|
(1 923)
|
(1 973)
|
(1 722)
|
(1 834)
|
(1 483)
|
(1 442)
|
(1 865)
|
(1 799)
|
(2 183)
|
(2 992)
|
(3 087)
|
(2 728)
|
(2 134)
|
(1 005)
|
(377)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(94)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(275)
|
0
|
0
|
0
|
21
|
0
|
0
|
0
|
23
|
0
|
0
|
0
|
5 947
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
8 752
|
0
|
0
|
(125)
|
(123)
|
0
|
(133)
|
(8)
|
606
|
0
|
618
|
7 301
|
10 985
|
12 366
|
7 788
|
(1 894)
|
(6 194)
|
(7 388)
|
(2 766)
|
234
|
234
|
0
|
7
|
84
|
|
| Total Other Income |
(1 166)
|
(802)
|
(800)
|
(3 940)
|
(7 693)
|
(7 730)
|
(10 314)
|
(6 437)
|
(2 522)
|
(2 490)
|
276
|
324
|
658
|
697
|
664
|
988
|
888
|
372
|
308
|
44
|
0
|
0
|
0
|
0
|
(2 144)
|
(2 977)
|
(4 184)
|
(6 454)
|
(3 564)
|
(4 064)
|
(3 322)
|
(783)
|
(176)
|
133
|
1 932
|
3 748
|
3 290
|
3 776
|
3 477
|
1 521
|
1 426
|
46 565
|
51 536
|
52 199
|
4 188
|
7 975
|
2 206
|
1 619
|
884
|
(2 868)
|
(2 698)
|
(3 199)
|
494
|
448
|
3 849
|
6 742
|
675
|
(12 994)
|
(16 624)
|
(19 742)
|
283
|
289
|
645
|
1 347
|
642
|
1 062
|
(169)
|
431
|
668
|
560
|
759
|
1 178
|
1 392
|
1 654
|
1 712
|
1 027
|
1 288
|
1 137
|
794
|
82
|
|
| Pre-Tax Income |
(8 906)
N/A
|
(25 268)
-184%
|
(44 175)
-75%
|
(61 683)
-40%
|
(60 655)
+2%
|
(47 405)
+22%
|
(42 817)
+10%
|
(24 317)
+43%
|
(10 226)
+58%
|
5 100
N/A
|
22 394
+339%
|
27 307
+22%
|
(18 318)
N/A
|
(44 218)
-141%
|
(48 012)
-9%
|
(34 029)
+29%
|
8 442
N/A
|
40 292
+377%
|
60 522
+50%
|
71 724
+19%
|
117 505
+64%
|
164 387
+40%
|
194 739
+18%
|
234 232
+20%
|
210 984
-10%
|
165 978
-21%
|
129 055
-22%
|
37 289
-71%
|
(26 332)
N/A
|
(80 341)
-205%
|
(123 981)
-54%
|
(128 865)
-4%
|
(116 360)
+10%
|
(109 516)
+6%
|
(113 349)
-3%
|
(111 658)
+1%
|
(101 988)
+9%
|
(99 320)
+3%
|
(76 629)
+23%
|
(58 436)
+24%
|
(7 720)
+87%
|
(18)
+100%
|
5 872
N/A
|
13 100
+123%
|
(9 977)
N/A
|
19 447
N/A
|
7 920
-59%
|
10 263
+30%
|
16 850
+64%
|
4 667
-72%
|
17 178
+268%
|
19 671
+15%
|
13 773
-30%
|
13 488
-2%
|
7 474
-45%
|
(6 038)
N/A
|
(62 310)
-932%
|
(80 019)
-28%
|
(95 768)
-20%
|
(102 785)
-7%
|
(61 559)
+40%
|
(44 593)
+28%
|
(23 854)
+47%
|
(16 179)
+32%
|
1 865
N/A
|
(21 181)
N/A
|
(59 770)
-182%
|
(81 255)
-36%
|
(177 047)
-118%
|
(171 563)
+3%
|
(145 417)
+15%
|
(126 108)
+13%
|
(48 762)
+61%
|
(41 832)
+14%
|
33 607
N/A
|
34 970
+4%
|
33 808
-3%
|
33 401
-1%
|
(43 960)
N/A
|
(43 864)
+0%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 372)
|
0
|
0
|
(25 226)
|
(39 952)
|
(54 708)
|
(70 870)
|
(54 028)
|
(43 310)
|
(33 927)
|
(11 873)
|
7 091
|
19 768
|
29 203
|
29 418
|
27 197
|
25 625
|
26 442
|
24 975
|
22 779
|
22 115
|
16 797
|
13 713
|
1 666
|
(148)
|
(1 482)
|
(3 174)
|
2 354
|
(4 547)
|
(1 830)
|
(2 366)
|
(4 501)
|
(1 545)
|
(4 240)
|
(5 284)
|
(3 730)
|
(3 599)
|
(2 559)
|
(960)
|
(20 509)
|
(19 985)
|
(20 646)
|
(20 529)
|
173
|
0
|
(66)
|
(66)
|
93
|
0
|
0
|
374
|
(9 159)
|
(9 159)
|
(9 164)
|
(9 164)
|
(348)
|
(348)
|
(258)
|
(258)
|
(620)
|
(620)
|
(705)
|
0
|
|
| Income from Continuing Operations |
(8 906)
|
(25 268)
|
(44 175)
|
(61 683)
|
(60 655)
|
(47 405)
|
(42 817)
|
(24 317)
|
(10 226)
|
5 100
|
22 394
|
27 307
|
(18 318)
|
(44 218)
|
(48 012)
|
(34 029)
|
8 442
|
38 920
|
60 522
|
71 724
|
92 279
|
124 435
|
140 031
|
163 362
|
156 956
|
122 668
|
95 128
|
25 416
|
(19 241)
|
(60 573)
|
(94 778)
|
(99 448)
|
(89 163)
|
(83 893)
|
(86 909)
|
(86 684)
|
(79 209)
|
(77 205)
|
(59 832)
|
(44 723)
|
(6 054)
|
(166)
|
4 390
|
9 926
|
(7 623)
|
14 900
|
6 090
|
7 897
|
12 349
|
3 122
|
12 938
|
14 387
|
10 043
|
9 888
|
4 914
|
(6 999)
|
(82 819)
|
(100 004)
|
(116 414)
|
(123 314)
|
(61 386)
|
(44 378)
|
(23 920)
|
(16 246)
|
1 958
|
(21 089)
|
(59 396)
|
(80 881)
|
(186 207)
|
(180 722)
|
(154 581)
|
(135 272)
|
(49 109)
|
(42 180)
|
33 350
|
34 712
|
33 188
|
32 781
|
(44 665)
|
(44 569)
|
|
| Net Income (Common) |
(8 906)
N/A
|
(25 268)
-184%
|
(44 175)
-75%
|
(61 683)
-40%
|
(60 655)
+2%
|
(47 405)
+22%
|
(42 817)
+10%
|
(24 317)
+43%
|
(10 226)
+58%
|
5 100
N/A
|
22 394
+339%
|
27 307
+22%
|
(18 318)
N/A
|
(44 218)
-141%
|
(48 012)
-9%
|
(34 029)
+29%
|
8 442
N/A
|
38 920
+361%
|
60 522
+56%
|
71 724
+19%
|
92 279
+29%
|
124 435
+35%
|
140 031
+13%
|
163 362
+17%
|
156 956
-4%
|
122 668
-22%
|
95 128
-22%
|
25 416
-73%
|
(19 241)
N/A
|
(60 573)
-215%
|
(94 778)
-56%
|
(99 448)
-5%
|
(89 163)
+10%
|
(83 893)
+6%
|
(86 909)
-4%
|
(86 684)
+0%
|
(79 209)
+9%
|
(77 205)
+3%
|
(59 832)
+23%
|
(44 723)
+25%
|
(6 054)
+86%
|
(166)
+97%
|
4 390
N/A
|
9 926
+126%
|
(7 623)
N/A
|
14 900
N/A
|
6 090
-59%
|
7 897
+30%
|
12 349
+56%
|
3 122
-75%
|
12 938
+314%
|
14 387
+11%
|
10 043
-30%
|
9 888
-2%
|
4 914
-50%
|
(6 999)
N/A
|
(82 819)
-1 083%
|
(100 004)
-21%
|
(116 414)
-16%
|
(123 314)
-6%
|
(61 386)
+50%
|
(44 378)
+28%
|
(23 920)
+46%
|
(16 246)
+32%
|
1 958
N/A
|
(21 089)
N/A
|
(59 396)
-182%
|
(80 881)
-36%
|
(186 207)
-130%
|
(180 722)
+3%
|
(154 581)
+14%
|
(135 272)
+12%
|
(49 109)
+64%
|
(42 180)
+14%
|
33 350
N/A
|
34 712
+4%
|
33 188
-4%
|
32 781
-1%
|
(43 635)
N/A
|
(43 533)
+0%
|
|
| EPS (Diluted) |
-222.65
N/A
|
-631.7
-184%
|
-1 104.39
-75%
|
-1 542.09
-40%
|
-1 516.38
+2%
|
-1 185.12
+22%
|
-1 070.43
+10%
|
-607.91
+43%
|
-255.64
+58%
|
127.51
N/A
|
559.85
+339%
|
682.66
+22%
|
-457.96
N/A
|
-1 105.45
-141%
|
-1 200.32
-9%
|
-850.72
+29%
|
211.05
N/A
|
973
+361%
|
1 513.04
+56%
|
1 793.1
+19%
|
2 306.98
+29%
|
3 110.87
+35%
|
3 500.78
+13%
|
4 084.05
+17%
|
3 923.91
-4%
|
3 066.7
-22%
|
2 378.2
-22%
|
635.4
-73%
|
-481.04
N/A
|
-1 514.32
-215%
|
-2 369.44
-56%
|
-2 486.19
-5%
|
-2 229.08
+10%
|
-2 097.32
+6%
|
-2 172.72
-4%
|
-2 167.1
+0%
|
-1 980.23
+9%
|
-1 930.12
+3%
|
-1 495.8
+23%
|
-1 118.07
+25%
|
-151.35
+86%
|
-4.15
+97%
|
109.75
N/A
|
248.15
+126%
|
-190.58
N/A
|
372.5
N/A
|
152.24
-59%
|
197.42
+30%
|
308.72
+56%
|
78.05
-75%
|
323.45
+314%
|
359.68
+11%
|
251.08
-30%
|
247.21
-2%
|
122.85
-50%
|
-174.97
N/A
|
-2 070.48
-1 083%
|
-2 500.1
-21%
|
-2 910.37
-16%
|
-3 082.87
-6%
|
-1 534.65
+50%
|
-1 109.46
+28%
|
-598
+46%
|
-406.14
+32%
|
244.74
N/A
|
-527.62
N/A
|
-1 485.17
-181%
|
-2 022.03
-36%
|
-23 275.83
-1 051%
|
-4 518.04
+81%
|
-19 322.63
-328%
|
-16 908.98
+12%
|
-6 138.68
+64%
|
-5 272.5
+14%
|
287.72
N/A
|
243.16
-15%
|
286.66
+18%
|
193.97
-32%
|
-258.19
N/A
|
-257.59
+0%
|
|