NICE Holdings Co Ltd
KRX:034310
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
N
|
NICE Holdings Co Ltd
KRX:034310
|
KR |
|
Urbas Grupo Financiero SA
MAD:UBS
|
ES |
|
B
|
Bactiquant A/S
CSE:BACTIQ
|
DK |
|
Antin Infrastructure Partners SAS
PAR:ANTIN
|
FR |
|
F
|
Fonix Mobile PLC
F:FOS
|
UK |
Income Statement
Earnings Waterfall
NICE Holdings Co Ltd
Income Statement
NICE Holdings Co Ltd
| 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 |
3 305
|
3 123
|
2 963
|
2 833
|
2 781
|
2 707
|
2 609
|
2 415
|
1 955
|
2 325
|
0
|
2 094
|
3 454
|
2 231
|
2 976
|
2 588
|
2 708
|
2 572
|
2 437
|
2 574
|
4 302
|
4 943
|
5 546
|
6 668
|
6 142
|
6 563
|
7 594
|
7 765
|
7 406
|
7 212
|
6 863
|
7 105
|
7 903
|
9 034
|
10 043
|
11 328
|
10 723
|
12 251
|
14 333
|
15 778
|
18 202
|
17 178
|
16 794
|
15 600
|
18 838
|
18 791
|
18 147
|
19 395
|
20 406
|
22 024
|
25 053
|
28 639
|
34 434
|
40 139
|
47 165
|
52 486
|
56 322
|
59 409
|
59 737
|
59 811
|
57 620
|
54 294
|
53 802
|
53 071
|
|
| Revenue |
70 234
N/A
|
50 727
-28%
|
73 029
+44%
|
74 936
+3%
|
101 592
+36%
|
129 293
+27%
|
159 608
+23%
|
191 298
+20%
|
193 397
+1%
|
267 312
+38%
|
349 103
+31%
|
432 596
+24%
|
500 231
+16%
|
548 366
+10%
|
611 387
+11%
|
671 937
+10%
|
753 303
+12%
|
786 302
+4%
|
804 936
+2%
|
833 538
+4%
|
928 452
+11%
|
964 391
+4%
|
1 012 097
+5%
|
1 094 858
+8%
|
1 090 840
0%
|
1 179 650
+8%
|
1 270 543
+8%
|
1 289 804
+2%
|
1 346 411
+4%
|
1 360 125
+1%
|
1 373 592
+1%
|
1 420 855
+3%
|
1 450 069
+2%
|
1 480 777
+2%
|
1 543 615
+4%
|
1 540 312
0%
|
1 470 249
-5%
|
1 502 097
+2%
|
1 527 592
+2%
|
1 702 320
+11%
|
1 877 744
+10%
|
1 890 439
+1%
|
1 930 982
+2%
|
1 926 491
0%
|
2 055 514
+7%
|
2 091 641
+2%
|
2 154 800
+3%
|
2 260 505
+5%
|
2 449 867
+8%
|
2 547 567
+4%
|
2 665 633
+5%
|
2 790 095
+5%
|
2 752 922
-1%
|
2 765 699
+0%
|
2 759 567
0%
|
2 771 585
+0%
|
2 818 917
+2%
|
2 883 364
+2%
|
2 955 204
+2%
|
2 961 066
+0%
|
3 038 327
+3%
|
3 099 841
+2%
|
3 144 683
+1%
|
3 202 289
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8 932)
|
0
|
0
|
0
|
(14 055)
|
0
|
0
|
0
|
(53 527)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(52 686)
|
0
|
0
|
0
|
(61 516)
|
(142 138)
|
0
|
0
|
(174 878)
|
(188 473)
|
(325 810)
|
(441 787)
|
(428 808)
|
(439 176)
|
(506 165)
|
(614 367)
|
(673 768)
|
(749 168)
|
(794 436)
|
(715 950)
|
(709 926)
|
(672 165)
|
(631 808)
|
(683 684)
|
(684 904)
|
(688 946)
|
(663 544)
|
(659 135)
|
(666 122)
|
(661 296)
|
(652 154)
|
|
| Gross Profit |
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
|
190 412
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
221 226
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
270 565
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
315 828
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
338 845
N/A
|
714 152
+111%
|
0
N/A
|
0
N/A
|
753 474
N/A
|
780 422
+4%
|
1 182 457
+52%
|
1 613 727
+36%
|
1 662 835
+3%
|
1 715 626
+3%
|
1 754 341
+2%
|
1 835 500
+5%
|
1 873 799
+2%
|
1 916 465
+2%
|
1 995 659
+4%
|
2 036 972
+2%
|
2 055 773
+1%
|
2 087 402
+2%
|
2 139 776
+3%
|
2 135 233
0%
|
2 198 460
+3%
|
2 266 258
+3%
|
2 297 522
+1%
|
2 379 192
+4%
|
2 433 719
+2%
|
2 483 387
+2%
|
2 550 135
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(51 102)
|
(36 911)
|
(56 141)
|
(57 901)
|
(77 937)
|
(105 202)
|
(128 094)
|
(151 140)
|
(147 208)
|
(217 447)
|
(295 083)
|
(375 139)
|
(454 870)
|
(511 430)
|
(573 547)
|
(634 222)
|
(702 493)
|
(715 371)
|
(742 965)
|
(767 123)
|
(863 651)
|
(884 342)
|
(939 557)
|
(1 013 519)
|
(1 002 504)
|
(1 023 289)
|
(1 143 552)
|
(1 162 610)
|
(1 219 485)
|
(1 248 543)
|
(1 262 640)
|
(1 306 158)
|
(1 327 471)
|
(1 304 271)
|
(1 410 542)
|
(1 414 075)
|
(1 315 631)
|
(1 291 142)
|
(1 213 574)
|
(1 531 402)
|
(1 723 508)
|
(1 532 402)
|
(1 558 367)
|
(1 455 897)
|
(1 460 579)
|
(1 536 912)
|
(1 584 322)
|
(1 624 247)
|
(1 691 231)
|
(1 736 222)
|
(1 762 417)
|
(1 820 749)
|
(1 891 729)
|
(1 942 892)
|
(2 011 230)
|
(2 062 538)
|
(2 038 248)
|
(2 111 136)
|
(2 100 226)
|
(2 137 767)
|
(2 204 928)
|
(2 254 472)
|
(2 295 703)
|
(2 349 529)
|
|
| Selling, General & Administrative |
(64 241)
|
(14 704)
|
(34 642)
|
(40 272)
|
(83 800)
|
(70 267)
|
(73 615)
|
(75 693)
|
(133 465)
|
(77 745)
|
(103 178)
|
(194 418)
|
(412 102)
|
(400 148)
|
(525 952)
|
(583 946)
|
(649 881)
|
(662 272)
|
(688 795)
|
(701 679)
|
(791 496)
|
(817 186)
|
(844 787)
|
(921 643)
|
(922 546)
|
(942 829)
|
(1 006 139)
|
(1 023 226)
|
(1 129 935)
|
(1 145 906)
|
(1 170 744)
|
(1 213 442)
|
(1 233 177)
|
(1 209 542)
|
(1 264 492)
|
(1 267 716)
|
(1 226 526)
|
(1 205 781)
|
(1 135 694)
|
(1 267 598)
|
(1 588 538)
|
(1 405 545)
|
(1 434 466)
|
(1 314 214)
|
(1 311 218)
|
(1 364 905)
|
(1 421 431)
|
(1 456 540)
|
(1 506 550)
|
(1 542 730)
|
(1 559 578)
|
(1 598 442)
|
(1 675 838)
|
(1 719 823)
|
(1 782 770)
|
(1 843 266)
|
(1 820 207)
|
(1 856 472)
|
(1 882 965)
|
(1 919 903)
|
(1 982 070)
|
(2 025 084)
|
(2 069 035)
|
(2 121 298)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
(443)
|
0
|
0
|
0
|
(1 681)
|
0
|
0
|
(715)
|
(3 218)
|
(2 117)
|
(2 428)
|
(2 164)
|
(1 748)
|
(1 879)
|
(2 076)
|
(12 008)
|
(11 467)
|
(12 401)
|
(14 483)
|
(7 566)
|
(10 321)
|
(10 481)
|
(11 205)
|
(11 438)
|
(12 058)
|
(12 709)
|
(12 735)
|
(12 450)
|
(12 282)
|
(12 252)
|
(10 819)
|
(8 888)
|
(8 886)
|
(8 674)
|
(13 401)
|
(15 520)
|
(16 027)
|
(17 951)
|
(16 566)
|
(19 557)
|
(23 583)
|
(25 105)
|
(26 355)
|
(25 632)
|
(24 649)
|
(24 243)
|
(24 056)
|
(31 981)
|
(33 971)
|
(36 884)
|
(38 421)
|
(32 320)
|
(31 685)
|
(30 714)
|
(29 264)
|
(28 585)
|
(29 638)
|
(30 052)
|
(28 998)
|
(28 329)
|
|
| Depreciation & Amortization |
(1 681)
|
(1 091)
|
(1 734)
|
(1 786)
|
(4 537)
|
(6 748)
|
(9 378)
|
(11 888)
|
(12 062)
|
(18 958)
|
(25 915)
|
(32 791)
|
(39 550)
|
(42 312)
|
(45 166)
|
(48 111)
|
(50 864)
|
(51 220)
|
(52 095)
|
(53 437)
|
(60 687)
|
(63 688)
|
(66 232)
|
(70 255)
|
(69 637)
|
(72 938)
|
(75 639)
|
(77 377)
|
(77 491)
|
(78 089)
|
(79 161)
|
(78 800)
|
(82 012)
|
(82 693)
|
(82 874)
|
(84 786)
|
(80 219)
|
(85 514)
|
(97 236)
|
(114 971)
|
(118 943)
|
(117 207)
|
(115 636)
|
(107 870)
|
(125 778)
|
(130 371)
|
(133 821)
|
(139 361)
|
(160 032)
|
(167 876)
|
(178 787)
|
(190 328)
|
(181 920)
|
(182 363)
|
(187 467)
|
(185 629)
|
(186 356)
|
(189 177)
|
(187 995)
|
(189 278)
|
(193 220)
|
(199 337)
|
(197 670)
|
(199 902)
|
|
| Other Operating Expenses |
14 821
|
(21 116)
|
(19 765)
|
(15 843)
|
10 843
|
(28 186)
|
(45 101)
|
(63 559)
|
0
|
(120 745)
|
(165 991)
|
(147 216)
|
0
|
(66 852)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8 933
|
(14 055)
|
(14 055)
|
0
|
2 959
|
(50 569)
|
(50 569)
|
0
|
(11 839)
|
0
|
(1 466)
|
0
|
216
|
(52 357)
|
(52 685)
|
0
|
8 826
|
32 757
|
(133 313)
|
0
|
8 301
|
8 301
|
(14 256)
|
0
|
(16 531)
|
(2 716)
|
(2 714)
|
0
|
(1 373)
|
3
|
2
|
(0)
|
(3 822)
|
(2 572)
|
(1 323)
|
(0)
|
(34 774)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Operating Income |
19 132
N/A
|
13 816
-28%
|
16 888
+22%
|
17 035
+1%
|
23 654
+39%
|
24 092
+2%
|
31 515
+31%
|
40 159
+27%
|
46 189
+15%
|
49 864
+8%
|
54 019
+8%
|
57 455
+6%
|
45 361
-21%
|
36 935
-19%
|
37 839
+2%
|
37 716
0%
|
50 811
+35%
|
62 000
+22%
|
61 973
0%
|
66 415
+7%
|
64 802
-2%
|
65 994
+2%
|
72 539
+10%
|
81 339
+12%
|
88 336
+9%
|
102 834
+16%
|
126 991
+23%
|
127 194
+0%
|
126 927
0%
|
111 582
-12%
|
110 953
-1%
|
114 698
+3%
|
122 598
+7%
|
123 821
+1%
|
133 073
+7%
|
126 237
-5%
|
154 618
+22%
|
149 439
-3%
|
171 880
+15%
|
170 918
-1%
|
154 235
-10%
|
183 160
+19%
|
184 143
+1%
|
144 786
-21%
|
153 149
+6%
|
125 922
-18%
|
131 303
+4%
|
130 093
-1%
|
144 269
+11%
|
137 576
-5%
|
154 047
+12%
|
174 910
+14%
|
145 243
-17%
|
112 881
-22%
|
76 172
-33%
|
77 239
+1%
|
96 985
+26%
|
87 324
-10%
|
166 032
+90%
|
159 755
-4%
|
174 264
+9%
|
179 247
+3%
|
187 684
+5%
|
200 606
+7%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(1 888)
|
(1 904)
|
(1 656)
|
(1 513)
|
(8 060)
|
(588)
|
229
|
703
|
712
|
376
|
51
|
(362)
|
(740)
|
(169)
|
(93)
|
2 547
|
11 517
|
3 911
|
3 880
|
2 416
|
669
|
(185)
|
(564)
|
(4 080)
|
(2 547)
|
(2 924)
|
(3 542)
|
6 243
|
(3 331)
|
(4 422)
|
(3 915)
|
(11 542)
|
(7 309)
|
(6 804)
|
(9 897)
|
(11 510)
|
(25 497)
|
(15 513)
|
(12 532)
|
(10 084)
|
21 542
|
(3 050)
|
(7 932)
|
(3 334)
|
(32 243)
|
(6 693)
|
4 279
|
5 504
|
4 003
|
(3 894)
|
(18 942)
|
(33 287)
|
(30 508)
|
(21 389)
|
(4 379)
|
(10 897)
|
(21 274)
|
(30 330)
|
(39 489)
|
(51 085)
|
(9 354)
|
(13 181)
|
(36 789)
|
(12 468)
|
|
| Non-Reccuring Items |
3
|
0
|
0
|
0
|
(562)
|
21
|
0
|
0
|
155
|
0
|
0
|
45
|
17 355
|
27 203
|
30 959
|
36 246
|
16 507
|
9 025
|
7 126
|
2 967
|
4 436
|
4 961
|
(1 663)
|
(2 040)
|
2 826
|
(6 642)
|
(11 995)
|
(13 156)
|
(11 839)
|
0
|
(1 831)
|
0
|
217
|
0
|
0
|
329
|
23 956
|
23 930
|
0
|
23 930
|
(8 769)
|
(8 742)
|
(22 557)
|
0
|
(16 530)
|
0
|
0
|
0
|
(1 376)
|
0
|
(2 625)
|
(3 875)
|
(2 575)
|
0
|
0
|
0
|
(35 787)
|
0
|
(38 493)
|
(38 493)
|
7 902
|
7 702
|
11 443
|
11 443
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(508)
|
0
|
0
|
(2)
|
1 453
|
1 178
|
592
|
(1 620)
|
759
|
1 027
|
1 778
|
4 022
|
(153)
|
(30)
|
(100)
|
40
|
(6 412)
|
(907)
|
(1 062)
|
(1 201)
|
5 053
|
5 235
|
5 394
|
5 321
|
14 890
|
14 795
|
16 979
|
17 182
|
(90)
|
(98)
|
(1 102)
|
(1 192)
|
1 126
|
1 154
|
(280)
|
(758)
|
(1 458)
|
(2 067)
|
(1 881)
|
(1 527)
|
(264)
|
396
|
(9)
|
380
|
347
|
683
|
1 240
|
668
|
1 154
|
3 191
|
2 733
|
1 652
|
(241)
|
(2 897)
|
(3 144)
|
(2 497)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
128
|
(432)
|
(1 162)
|
(938)
|
(1 915)
|
(2 254)
|
(1 298)
|
(1 845)
|
(915)
|
7 178
|
6 702
|
10 204
|
4 700
|
4 730
|
6 550
|
3 108
|
5 388
|
5 500
|
3 493
|
4 802
|
3 485
|
3 478
|
4 608
|
6 222
|
(5 953)
|
(1 482)
|
(2 914)
|
(3 335)
|
10 259
|
6 162
|
7 322
|
6 738
|
2 546
|
413
|
(2 738)
|
(4 338)
|
(6 594)
|
(6 144)
|
(4 454)
|
(3 701)
|
79
|
(1 388)
|
1 377
|
2 388
|
(4 721)
|
(5 188)
|
(2 957)
|
(6 542)
|
3 630
|
4 864
|
(3 629)
|
(2 592)
|
(9 616)
|
(10 584)
|
(5 923)
|
(13 516)
|
|
| Pre-Tax Income |
17 246
N/A
|
11 912
-31%
|
15 232
+28%
|
15 521
+2%
|
15 033
-3%
|
23 525
+56%
|
31 744
+35%
|
40 862
+29%
|
46 675
+14%
|
49 807
+7%
|
52 907
+6%
|
56 197
+6%
|
61 515
+9%
|
62 895
+2%
|
67 999
+8%
|
73 044
+7%
|
78 679
+8%
|
83 142
+6%
|
81 458
-2%
|
86 023
+6%
|
74 454
-13%
|
75 470
+1%
|
76 760
+2%
|
78 365
+2%
|
87 590
+12%
|
97 861
+12%
|
113 885
+16%
|
123 882
+9%
|
120 295
-3%
|
115 872
-4%
|
115 209
-1%
|
114 699
0%
|
124 442
+8%
|
130 330
+5%
|
137 240
+5%
|
128 903
-6%
|
163 246
+27%
|
163 921
+0%
|
165 569
+1%
|
190 310
+15%
|
170 681
-10%
|
172 935
+1%
|
150 636
-13%
|
136 355
-9%
|
96 324
-29%
|
111 018
+15%
|
129 247
+16%
|
130 370
+1%
|
146 710
+13%
|
132 690
-10%
|
133 847
+1%
|
140 516
+5%
|
107 786
-23%
|
86 988
-19%
|
70 076
-19%
|
60 467
-14%
|
44 709
-26%
|
65 048
+45%
|
87 154
+34%
|
69 236
-21%
|
162 954
+135%
|
160 286
-2%
|
153 271
-4%
|
183 568
+20%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2 471)
|
(1 992)
|
(3 278)
|
(9 914)
|
(4 221)
|
(9 765)
|
(12 378)
|
(8 156)
|
(13 590)
|
(12 138)
|
(12 899)
|
(13 585)
|
(4 489)
|
(3 970)
|
(3 912)
|
(5 032)
|
(15 845)
|
(16 990)
|
(20 238)
|
(26 858)
|
(20 181)
|
(21 782)
|
(19 943)
|
(15 907)
|
(25 478)
|
(26 863)
|
(28 675)
|
(32 076)
|
(29 515)
|
(29 053)
|
(32 424)
|
(30 676)
|
(31 691)
|
(34 240)
|
(37 324)
|
(36 790)
|
(34 814)
|
(31 490)
|
(31 839)
|
(36 229)
|
(34 078)
|
(35 484)
|
(32 047)
|
(31 310)
|
(45 285)
|
(48 282)
|
(50 233)
|
(51 081)
|
(45 655)
|
(45 076)
|
(51 023)
|
(48 431)
|
(38 771)
|
(32 864)
|
(20 602)
|
(21 195)
|
(25 709)
|
(31 549)
|
(41 007)
|
(39 013)
|
(62 070)
|
(60 051)
|
(59 854)
|
(65 054)
|
|
| Income from Continuing Operations |
14 775
|
9 920
|
11 954
|
5 608
|
10 812
|
13 760
|
19 366
|
32 706
|
33 085
|
37 669
|
40 009
|
42 613
|
57 026
|
58 926
|
64 086
|
68 012
|
62 834
|
66 152
|
61 222
|
59 167
|
54 273
|
53 691
|
56 820
|
62 460
|
62 112
|
70 999
|
85 211
|
91 807
|
90 779
|
86 820
|
82 785
|
84 023
|
92 751
|
96 091
|
99 918
|
92 115
|
128 431
|
132 431
|
133 729
|
154 080
|
136 602
|
137 451
|
118 588
|
105 043
|
51 038
|
62 734
|
79 013
|
79 289
|
101 055
|
87 614
|
82 824
|
92 085
|
69 015
|
54 124
|
49 474
|
39 272
|
19 000
|
33 499
|
46 147
|
30 223
|
100 884
|
100 235
|
93 417
|
118 514
|
|
| Income to Minority Interest |
(133)
|
(184)
|
(77)
|
(329)
|
(1 442)
|
(2 788)
|
(4 071)
|
(5 325)
|
(5 263)
|
(7 012)
|
(9 397)
|
(11 897)
|
(11 539)
|
(13 503)
|
(15 785)
|
(18 465)
|
(23 859)
|
(25 230)
|
(25 727)
|
(25 749)
|
(22 182)
|
(23 357)
|
(26 618)
|
(29 100)
|
(34 881)
|
(39 079)
|
(42 220)
|
(44 279)
|
(38 548)
|
(35 966)
|
(34 870)
|
(34 440)
|
(43 526)
|
(45 867)
|
(44 532)
|
(45 239)
|
(39 163)
|
(38 221)
|
(39 367)
|
(49 400)
|
(48 457)
|
(53 296)
|
(53 882)
|
(45 761)
|
(36 020)
|
(33 926)
|
(30 791)
|
(30 977)
|
(42 891)
|
(37 530)
|
(39 870)
|
(45 178)
|
(32 288)
|
(22 209)
|
(14 809)
|
(8 897)
|
(15 118)
|
(27 016)
|
(39 444)
|
(32 425)
|
(53 375)
|
(51 023)
|
(44 263)
|
(60 396)
|
|
| Net Income (Common) |
25 203
N/A
|
25 008
-1%
|
24 923
0%
|
18 775
-25%
|
25 165
+34%
|
22 056
-12%
|
23 289
+6%
|
31 131
+34%
|
28 559
-8%
|
31 562
+11%
|
31 664
+0%
|
31 896
+1%
|
43 787
+37%
|
44 604
+2%
|
46 534
+4%
|
48 682
+5%
|
40 005
-18%
|
39 176
-2%
|
35 255
-10%
|
32 331
-8%
|
30 712
-5%
|
30 958
+1%
|
30 340
-2%
|
33 545
+11%
|
27 914
-17%
|
32 368
+16%
|
43 219
+34%
|
47 527
+10%
|
52 231
+10%
|
50 853
-3%
|
47 915
-6%
|
49 583
+3%
|
49 225
-1%
|
48 954
-1%
|
54 126
+11%
|
45 758
-15%
|
60 139
+31%
|
61 426
+2%
|
56 018
-9%
|
66 194
+18%
|
29 208
-56%
|
20 198
-31%
|
8 031
-60%
|
2 608
-68%
|
16 908
+548%
|
30 541
+81%
|
48 223
+58%
|
48 311
+0%
|
58 164
+20%
|
50 083
-14%
|
42 954
-14%
|
46 907
+9%
|
36 727
-22%
|
31 915
-13%
|
34 665
+9%
|
30 375
-12%
|
3 882
-87%
|
6 483
+67%
|
6 703
+3%
|
(2 202)
N/A
|
47 508
N/A
|
49 212
+4%
|
49 154
0%
|
58 118
+18%
|
|
| EPS (Diluted) |
400.04
N/A
|
1 136.72
+184%
|
1 132.86
0%
|
853.4
-25%
|
433.87
-49%
|
735.2
+69%
|
776.3
+6%
|
1 037.7
+34%
|
951.96
-8%
|
1 052.06
+11%
|
1 055.46
+0%
|
1 063.2
+1%
|
1 903.78
+79%
|
1 205.51
-37%
|
1 257.67
+4%
|
1 315.72
+5%
|
1 081.21
-18%
|
1 058.81
-2%
|
979.3
-8%
|
898.08
-8%
|
853.11
-5%
|
884.51
+4%
|
866.85
-2%
|
958.42
+11%
|
797.54
-17%
|
924.8
+16%
|
1 234.82
+34%
|
1 357.91
+10%
|
1 492.31
+10%
|
1 452.94
-3%
|
1 369
-6%
|
1 416.65
+3%
|
1 406.42
-1%
|
1 359.83
-3%
|
1 424.36
+5%
|
1 204.15
-15%
|
1 625.37
+35%
|
1 616.47
-1%
|
1 474.15
-9%
|
1 741.94
+18%
|
768.63
-56%
|
531.52
-31%
|
211.34
-60%
|
68.63
-68%
|
444.94
+548%
|
803.71
+81%
|
1 282.31
+60%
|
1 288.07
+0%
|
1 547.72
+20%
|
1 355.79
-12%
|
1 179.61
-13%
|
1 297.37
+10%
|
1 011.88
-22%
|
904.36
-11%
|
986.56
+9%
|
846.69
-14%
|
109.52
-87%
|
182.71
+67%
|
189.66
+4%
|
-62.77
N/A
|
1 348.86
N/A
|
1 406.39
+4%
|
1 408.53
+0%
|
1 667.59
+18%
|
|