Smart Powerr Corp
NASDAQ:CREG
Income Statement
Earnings Waterfall
Smart Powerr Corp
Income Statement
Smart Powerr Corp
| Dec-2003 | Mar-2004 | Jun-2004 | Sep-2004 | 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 |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
5
|
0
|
5
|
4
|
1
|
0
|
0
|
1
|
1
|
2
|
3
|
5
|
7
|
9
|
13
|
13
|
12
|
12
|
9
|
8
|
7
|
6
|
7
|
6
|
6
|
5
|
3
|
3
|
3
|
3
|
3
|
3
|
4
|
5
|
7
|
7
|
7
|
6
|
6
|
6
|
6
|
6
|
9
|
9
|
11
|
11
|
3
|
5
|
3
|
1
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
|
| Revenue |
17
N/A
|
17
-2%
|
18
+11%
|
22
+17%
|
25
+14%
|
26
+4%
|
25
-2%
|
24
-5%
|
20
-15%
|
15
-28%
|
9
-38%
|
3
-65%
|
3
-8%
|
8
+165%
|
8
N/A
|
12
+56%
|
9
-22%
|
5
-51%
|
7
+58%
|
7
0%
|
19
+170%
|
24
+22%
|
32
+36%
|
46
+44%
|
44
-4%
|
50
+13%
|
61
+23%
|
54
-12%
|
76
+40%
|
77
+2%
|
55
-29%
|
63
+14%
|
31
-50%
|
20
-37%
|
20
+0%
|
1
-93%
|
1
-14%
|
15
+1 135%
|
29
+88%
|
50
+73%
|
63
+26%
|
49
-22%
|
54
+11%
|
33
-40%
|
20
-40%
|
20
0%
|
25
+27%
|
25
-1%
|
24
-1%
|
24
-1%
|
(0)
N/A
|
1
N/A
|
0
-99%
|
3
+34 400%
|
5
+45%
|
5
N/A
|
6
+30%
|
11
+71%
|
11
-1%
|
10
-5%
|
5
-53%
|
4
-17%
|
3
-32%
|
2
-41%
|
1
-57%
|
0
-90%
|
(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
+302%
|
0
+110%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(13)
|
(13)
|
(15)
|
(18)
|
(21)
|
(21)
|
(21)
|
(20)
|
(17)
|
(12)
|
(7)
|
(2)
|
(2)
|
(6)
|
(6)
|
(9)
|
(7)
|
(3)
|
(5)
|
(5)
|
(14)
|
(17)
|
(24)
|
(35)
|
(34)
|
(38)
|
(47)
|
(41)
|
(57)
|
(58)
|
(41)
|
(47)
|
(23)
|
(14)
|
(14)
|
(0)
|
0
|
(11)
|
(21)
|
(38)
|
(48)
|
(37)
|
(41)
|
(25)
|
(15)
|
(15)
|
(21)
|
(21)
|
(21)
|
(21)
|
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)
|
|
| Gross Profit |
4
N/A
|
4
-2%
|
4
-1%
|
4
+2%
|
4
+8%
|
4
+6%
|
4
N/A
|
4
+0%
|
4
-13%
|
3
-29%
|
2
-39%
|
1
-46%
|
1
-30%
|
2
+190%
|
2
N/A
|
3
+59%
|
2
-15%
|
1
-48%
|
2
+67%
|
2
+15%
|
5
+133%
|
7
+25%
|
8
+29%
|
11
+35%
|
11
-7%
|
12
+10%
|
15
+26%
|
13
-9%
|
19
+38%
|
19
+4%
|
14
-28%
|
15
+11%
|
8
-47%
|
5
-36%
|
5
+1%
|
1
-76%
|
1
-3%
|
5
+263%
|
8
+67%
|
12
+64%
|
15
+24%
|
12
-21%
|
13
+10%
|
8
-38%
|
5
-38%
|
5
N/A
|
4
-29%
|
3
-7%
|
3
-4%
|
3
-5%
|
(0)
N/A
|
2
N/A
|
(0)
N/A
|
3
N/A
|
5
+45%
|
5
N/A
|
6
+30%
|
11
+71%
|
11
-1%
|
10
-5%
|
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
|
0
+302%
|
0
+125%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(15)
|
(15)
|
(15)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
5
|
5
|
(3)
|
(3)
|
(6)
|
(6)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(61)
|
(3)
|
(5)
|
(7)
|
(11)
|
(12)
|
(14)
|
(38)
|
(38)
|
(39)
|
(38)
|
(8)
|
(7)
|
(2)
|
1
|
6
|
6
|
4
|
4
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(3)
|
(2)
|
(3)
|
(4)
|
(4)
|
(7)
|
(11)
|
(12)
|
(14)
|
(38)
|
(38)
|
(39)
|
(38)
|
(8)
|
(7)
|
(2)
|
1
|
6
|
6
|
4
|
4
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
(14)
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
8
|
0
|
0
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(57)
|
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
|
|
| Operating Income |
3
N/A
|
3
-3%
|
2
-36%
|
2
-1%
|
2
+2%
|
2
+8%
|
3
+42%
|
3
-2%
|
2
-26%
|
1
-43%
|
0
-61%
|
0
-92%
|
(1)
N/A
|
(13)
-2 285%
|
(13)
-1%
|
(12)
+8%
|
2
N/A
|
0
-86%
|
0
+8%
|
(0)
N/A
|
2
N/A
|
3
+62%
|
5
+73%
|
8
+50%
|
6
-18%
|
7
+7%
|
9
+32%
|
7
-19%
|
12
+65%
|
13
+3%
|
7
-45%
|
10
+43%
|
4
-64%
|
10
+177%
|
11
+10%
|
(2)
N/A
|
(1)
+20%
|
(1)
+2%
|
2
N/A
|
9
+427%
|
11
+21%
|
8
-27%
|
9
+13%
|
4
-54%
|
2
-63%
|
2
+9%
|
0
-72%
|
1
+12%
|
1
+65%
|
1
+5%
|
(2)
N/A
|
(1)
+41%
|
(2)
-36%
|
(57)
-3 531%
|
2
N/A
|
0
-74%
|
(1)
N/A
|
0
N/A
|
(1)
N/A
|
(4)
-347%
|
(33)
-786%
|
(34)
-2%
|
(36)
-7%
|
(36)
-1%
|
(7)
+80%
|
(6)
+9%
|
(2)
+73%
|
1
N/A
|
6
+488%
|
6
-2%
|
4
-27%
|
4
-7%
|
(1)
N/A
|
(1)
+10%
|
(1)
-11%
|
(1)
+26%
|
(2)
-167%
|
(1)
+8%
|
(2)
-13%
|
(2)
+2%
|
(1)
+51%
|
(1)
-15%
|
(1)
-1%
|
(1)
-1%
|
(1)
-16%
|
(2)
-87%
|
(3)
-33%
|
(3)
0%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
(3)
|
(3)
|
(3)
|
(1)
|
3
|
4
|
7
|
8
|
10
|
12
|
12
|
12
|
12
|
12
|
3
|
3
|
2
|
2
|
9
|
9
|
11
|
12
|
13
|
16
|
18
|
21
|
23
|
24
|
24
|
22
|
20
|
17
|
14
|
10
|
5
|
1
|
(0)
|
0
|
1
|
(0)
|
(1)
|
(2)
|
(5)
|
(7)
|
(9)
|
(11)
|
(3)
|
(1)
|
1
|
3
|
(1)
|
(1)
|
(2)
|
(1)
|
(3)
|
(3)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Non-Reccuring Items |
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
8
|
0
|
0
|
5
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(58)
|
(57)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(28)
|
(29)
|
(30)
|
(30)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(0)
|
3
|
3
|
(9)
|
(9)
|
(12)
|
(12)
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(7)
|
(7)
|
(7)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
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
|
|
| Total Other Income |
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
|
3
|
6
|
10
|
12
|
10
|
7
|
3
|
1
|
0
|
0
|
(2)
|
(1)
|
(2)
|
(2)
|
0
|
1
|
1
|
6
|
6
|
0
|
5
|
0
|
0
|
1
|
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
|
|
| Pre-Tax Income |
3
N/A
|
3
-4%
|
2
-36%
|
2
+7%
|
2
-6%
|
2
+8%
|
3
+41%
|
3
-3%
|
2
-20%
|
1
-41%
|
1
-56%
|
0
-92%
|
(14)
N/A
|
(13)
+7%
|
(13)
+2%
|
(11)
+10%
|
2
N/A
|
1
-75%
|
(3)
N/A
|
(4)
-16%
|
(1)
+84%
|
2
N/A
|
8
+337%
|
12
+48%
|
13
+6%
|
15
+15%
|
19
+27%
|
19
-1%
|
25
+31%
|
28
+12%
|
25
-9%
|
32
+25%
|
27
-16%
|
23
-14%
|
20
-12%
|
8
-58%
|
6
-27%
|
8
+35%
|
13
+53%
|
19
+52%
|
23
+18%
|
22
-2%
|
25
+11%
|
25
+1%
|
26
+4%
|
27
+3%
|
31
+15%
|
28
-7%
|
22
-24%
|
17
-23%
|
(53)
N/A
|
(55)
-4%
|
1
N/A
|
(56)
N/A
|
2
N/A
|
1
-51%
|
0
-61%
|
0
-59%
|
(2)
N/A
|
(6)
-196%
|
(67)
-1 034%
|
(71)
-7%
|
(75)
-5%
|
(76)
-2%
|
(12)
+85%
|
(8)
+32%
|
(2)
+76%
|
2
N/A
|
4
+78%
|
4
+8%
|
6
+26%
|
6
+2%
|
(12)
N/A
|
(12)
-1%
|
(15)
-19%
|
(15)
+1%
|
(4)
+70%
|
(4)
+8%
|
(4)
+1%
|
(4)
+7%
|
(1)
+83%
|
(1)
-28%
|
(1)
-26%
|
(1)
-11%
|
(2)
-32%
|
(2)
-38%
|
(3)
-39%
|
(3)
-1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(7)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(4)
|
(6)
|
(6)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(2)
|
0
|
1
|
1
|
1
|
(1)
|
(1)
|
(16)
|
(0)
|
0
|
1
|
(3)
|
0
|
(0)
|
0
|
3
|
1
|
1
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
| Income from Continuing Operations |
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
0
|
(0)
|
(14)
|
(13)
|
(13)
|
(12)
|
2
|
0
|
(4)
|
(5)
|
(2)
|
(0)
|
7
|
10
|
10
|
12
|
13
|
13
|
18
|
20
|
19
|
25
|
22
|
19
|
17
|
6
|
3
|
5
|
7
|
13
|
16
|
16
|
18
|
19
|
20
|
21
|
25
|
24
|
18
|
14
|
(53)
|
(55)
|
1
|
(55)
|
1
|
(0)
|
(15)
|
(0)
|
(2)
|
(5)
|
(69)
|
(71)
|
(75)
|
(76)
|
(9)
|
(7)
|
(1)
|
2
|
4
|
4
|
6
|
6
|
(12)
|
(12)
|
(15)
|
(15)
|
(4)
|
(4)
|
(4)
|
(4)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
|
| 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)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(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
|
3
|
3
|
3
|
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
|
|
| Net Income (Common) |
3
N/A
|
3
-3%
|
2
-38%
|
2
+6%
|
2
-13%
|
2
+5%
|
2
+47%
|
2
-7%
|
2
-21%
|
1
-33%
|
1
-52%
|
0
-93%
|
(14)
N/A
|
(13)
+5%
|
(13)
+2%
|
(12)
+9%
|
2
N/A
|
0
-88%
|
(4)
N/A
|
(5)
-20%
|
(2)
+51%
|
(0)
+89%
|
7
N/A
|
10
+51%
|
10
-5%
|
11
+11%
|
13
+17%
|
12
-6%
|
16
+36%
|
18
+15%
|
17
-7%
|
23
+33%
|
21
-6%
|
19
-12%
|
16
-13%
|
6
-61%
|
3
-46%
|
5
+37%
|
7
+54%
|
13
+81%
|
16
+20%
|
15
-1%
|
18
+19%
|
19
+2%
|
20
+6%
|
21
+5%
|
26
+23%
|
24
-6%
|
18
-23%
|
14
-22%
|
(53)
N/A
|
(55)
-3%
|
2
N/A
|
(55)
N/A
|
2
N/A
|
0
-78%
|
(7)
N/A
|
(7)
0%
|
(9)
-24%
|
(12)
-33%
|
(66)
-444%
|
(68)
-3%
|
(72)
-6%
|
(73)
-2%
|
(9)
+88%
|
(7)
+15%
|
(1)
+84%
|
2
N/A
|
4
+80%
|
4
+8%
|
6
+28%
|
6
+2%
|
(12)
N/A
|
(12)
-1%
|
(15)
-20%
|
(15)
+1%
|
(4)
+70%
|
(4)
+8%
|
(4)
-1%
|
(4)
+7%
|
(1)
+81%
|
(1)
-26%
|
(1)
-17%
|
(1)
-8%
|
(2)
-32%
|
(2)
-39%
|
(3)
-39%
|
(3)
-1%
|
|
| EPS (Diluted) |
209.72
N/A
|
202.46
-3%
|
123.2
-39%
|
107.52
-13%
|
102.84
-4%
|
98.11
-5%
|
144.53
+47%
|
135.05
-7%
|
106.15
-21%
|
71.13
-33%
|
34.4
-52%
|
2.33
-93%
|
-817.49
N/A
|
-777.25
+5%
|
-762.68
+2%
|
-692.12
+9%
|
99.68
N/A
|
9.19
-91%
|
-124.26
N/A
|
-120.85
+3%
|
-69.15
+43%
|
-5.34
+92%
|
151.79
N/A
|
213.77
+41%
|
210.21
-2%
|
219.7
+5%
|
258.05
+17%
|
240.2
-7%
|
321.88
+34%
|
334.84
+4%
|
308.74
-8%
|
413.64
+34%
|
382.62
-7%
|
356.91
-7%
|
319.96
-10%
|
135.38
-58%
|
66.81
-51%
|
91.85
+37%
|
141.61
+54%
|
236.43
+67%
|
287.42
+22%
|
252.7
-12%
|
298.53
+18%
|
255.57
-14%
|
284.5
+11%
|
250.75
-12%
|
307.17
+23%
|
289.11
-6%
|
221.47
-23%
|
172.8
-22%
|
-636.82
N/A
|
-655.83
-3%
|
22.02
N/A
|
-658.96
N/A
|
18.77
N/A
|
4.21
-78%
|
-88.32
N/A
|
-88.56
0%
|
-109.62
-24%
|
-145.96
-33%
|
-762.3
-422%
|
-562.07
+26%
|
-455.09
+19%
|
-453.06
+0%
|
-56.04
+88%
|
-34.79
+38%
|
-5.09
+85%
|
8.37
N/A
|
15.79
+89%
|
13.75
-13%
|
9.83
-29%
|
8.63
-12%
|
-21.8
N/A
|
-17.11
+22%
|
-20.39
-19%
|
-20.01
+2%
|
-6.08
+70%
|
-5.41
+11%
|
-5.29
+2%
|
-4.84
+9%
|
-0.96
+80%
|
-1.15
-20%
|
-1.31
-14%
|
-1.35
-3%
|
-1.82
-35%
|
-2.11
-16%
|
-1.22
+42%
|
-0.76
+38%
|
|