Freedom Holding Corp
NASDAQ:FRHC
Income Statement
Earnings Waterfall
Freedom Holding Corp
Income Statement
Freedom Holding Corp
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Sep-2003 | 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
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
|
2
|
3
|
5
|
5
|
5
|
5
|
6
|
6
|
7
|
7
|
0
|
4
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
2
|
4
|
5
|
8
|
11
|
14
|
17
|
18
|
16
|
15
|
14
|
13
|
13
|
10
|
10
|
12
|
12
|
22
|
30
|
42
|
60
|
77
|
103
|
127
|
157
|
209
|
264
|
362
|
442
|
501
|
552
|
537
|
537
|
536
|
504
|
481
|
478
|
|
| Revenue |
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
+200%
|
0
-33%
|
1
+400%
|
2
+60%
|
3
+75%
|
5
+71%
|
6
+25%
|
8
+28%
|
10
+34%
|
10
+1%
|
16
+52%
|
25
+58%
|
34
+35%
|
48
+43%
|
60
+24%
|
83
+39%
|
93
+12%
|
82
-13%
|
70
-15%
|
47
-33%
|
40
-14%
|
49
+23%
|
0
N/A
|
46
N/A
|
29
-35%
|
16
-47%
|
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
|
1
N/A
|
6
+480%
|
9
+52%
|
17
+95%
|
29
+69%
|
60
+106%
|
54
-10%
|
53
-2%
|
52
-2%
|
35
-33%
|
65
+85%
|
78
+21%
|
98
+25%
|
111
+14%
|
114
+3%
|
120
+5%
|
147
+23%
|
183
+24%
|
253
+39%
|
346
+37%
|
439
+27%
|
688
+57%
|
742
+8%
|
685
-8%
|
1 238
+81%
|
1 100
-11%
|
1 161
+6%
|
808
-30%
|
970
+20%
|
1 230
+27%
|
1 437
+17%
|
1 667
+16%
|
1 769
+6%
|
1 899
+7%
|
2 116
+11%
|
1 986
-6%
|
2 087
+5%
|
2 048
-2%
|
1 965
-4%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(8)
|
(14)
|
(16)
|
(15)
|
(14)
|
(12)
|
(15)
|
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)
|
(1)
|
(2)
|
(2)
|
(3)
|
(3)
|
(4)
|
(6)
|
(10)
|
(13)
|
(17)
|
(22)
|
(28)
|
(43)
|
(58)
|
(123)
|
(98)
|
(114)
|
(135)
|
(140)
|
(198)
|
(198)
|
(193)
|
(143)
|
(153)
|
(183)
|
(231)
|
(294)
|
(371)
|
(463)
|
(577)
|
(675)
|
(727)
|
(728)
|
(667)
|
|
| 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
+100%
|
0
N/A
|
1
+200%
|
1
+83%
|
2
+100%
|
4
+82%
|
5
+28%
|
6
+25%
|
9
+34%
|
9
+1%
|
14
+55%
|
22
+64%
|
30
+37%
|
44
+44%
|
55
+25%
|
75
+38%
|
80
+6%
|
66
-18%
|
55
-17%
|
32
-41%
|
28
-15%
|
34
+25%
|
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
|
1
N/A
|
6
+533%
|
9
+51%
|
17
+95%
|
29
+70%
|
59
+106%
|
52
-11%
|
51
-3%
|
49
-3%
|
32
-35%
|
61
+91%
|
72
+19%
|
88
+22%
|
98
+11%
|
97
-1%
|
98
+1%
|
120
+22%
|
139
+17%
|
195
+40%
|
223
+14%
|
341
+53%
|
574
+68%
|
607
+6%
|
545
-10%
|
1 040
+91%
|
901
-13%
|
968
+7%
|
665
-31%
|
817
+23%
|
1 047
+28%
|
1 206
+15%
|
1 373
+14%
|
1 398
+2%
|
1 436
+3%
|
1 539
+7%
|
1 311
-15%
|
1 360
+4%
|
1 320
-3%
|
1 298
-2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(9)
|
(10)
|
(11)
|
(15)
|
(13)
|
(13)
|
(13)
|
(12)
|
(15)
|
(19)
|
(25)
|
(40)
|
(41)
|
(45)
|
(42)
|
(30)
|
(30)
|
(26)
|
(9)
|
(36)
|
(28)
|
(18)
|
(10)
|
(11)
|
(25)
|
(24)
|
(20)
|
(19)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
(5)
|
(7)
|
(10)
|
(11)
|
(13)
|
(17)
|
(19)
|
(27)
|
(33)
|
(39)
|
(43)
|
(47)
|
(51)
|
(56)
|
(61)
|
(62)
|
(64)
|
(69)
|
(50)
|
(99)
|
(105)
|
(114)
|
(109)
|
(266)
|
(284)
|
(328)
|
(208)
|
(254)
|
(309)
|
(325)
|
(405)
|
(454)
|
(528)
|
(664)
|
(726)
|
(791)
|
(825)
|
(867)
|
|
| Selling, General & Administrative |
(0)
|
(0)
|
(0)
|
(2)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(5)
|
(9)
|
(9)
|
(10)
|
(14)
|
(11)
|
(11)
|
(11)
|
(9)
|
(10)
|
(13)
|
(15)
|
(28)
|
(27)
|
(30)
|
(31)
|
(20)
|
(20)
|
(16)
|
(9)
|
(11)
|
(11)
|
(10)
|
(10)
|
(10)
|
(25)
|
(24)
|
(20)
|
(19)
|
(2)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(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
|
(46)
|
0
|
0
|
0
|
(102)
|
0
|
0
|
0
|
(182)
|
(254)
|
(345)
|
(441)
|
(397)
|
(463)
|
(532)
|
(633)
|
(664)
|
(722)
|
(754)
|
(821)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(4)
|
(6)
|
(10)
|
(12)
|
(14)
|
(15)
|
(11)
|
(10)
|
(10)
|
(10)
|
(0)
|
(9)
|
(6)
|
(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
|
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
|
|
| 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
|
(16)
|
(11)
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(7)
|
(10)
|
(11)
|
(13)
|
(17)
|
(19)
|
(27)
|
(34)
|
(39)
|
(43)
|
(47)
|
(51)
|
(56)
|
(61)
|
(63)
|
(64)
|
(69)
|
(4)
|
(99)
|
(104)
|
(114)
|
(7)
|
(266)
|
(284)
|
(328)
|
(26)
|
(0)
|
37
|
116
|
(7)
|
9
|
3
|
(31)
|
(62)
|
(69)
|
(71)
|
(46)
|
|
| Operating Income |
(0)
N/A
|
(0)
N/A
|
(0)
N/A
|
(2)
-1 700%
|
(2)
+6%
|
(2)
N/A
|
(2)
+12%
|
(2)
-7%
|
(1)
+50%
|
(1)
-63%
|
(2)
-46%
|
(3)
-63%
|
(4)
-23%
|
(4)
-8%
|
(7)
-80%
|
(6)
+15%
|
(6)
+6%
|
(9)
-51%
|
(4)
+56%
|
(4)
-3%
|
0
N/A
|
10
+2 375%
|
16
+57%
|
25
+63%
|
30
+19%
|
36
+19%
|
39
+8%
|
21
-46%
|
13
-39%
|
2
-81%
|
(2)
N/A
|
8
N/A
|
(9)
N/A
|
9
N/A
|
1
-85%
|
(3)
N/A
|
(10)
-288%
|
(11)
-4%
|
(25)
-142%
|
(24)
+6%
|
(20)
+14%
|
(19)
+6%
|
(3)
+87%
|
(3)
-20%
|
(3)
-3%
|
(3)
+10%
|
(2)
+14%
|
(2)
+17%
|
(2)
+20%
|
(1)
+31%
|
(1)
+55%
|
(0)
+80%
|
(0)
N/A
|
(0)
-100%
|
(0)
-50%
|
(0)
-33%
|
(1)
-25%
|
(2)
-200%
|
1
N/A
|
2
+36%
|
7
+393%
|
17
+135%
|
46
+166%
|
35
-23%
|
32
-11%
|
23
-29%
|
(2)
N/A
|
22
N/A
|
29
+32%
|
41
+41%
|
47
+15%
|
41
-12%
|
37
-10%
|
57
+53%
|
75
+32%
|
126
+67%
|
174
+38%
|
243
+40%
|
469
+93%
|
493
+5%
|
436
-12%
|
774
+77%
|
617
-20%
|
640
+4%
|
458
-29%
|
562
+23%
|
738
+31%
|
881
+19%
|
968
+10%
|
944
-2%
|
908
-4%
|
875
-4%
|
585
-33%
|
569
-3%
|
495
-13%
|
431
-13%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
1
|
1
|
2
|
2
|
2
|
1
|
1
|
2
|
1
|
2
|
1
|
1
|
2
|
1
|
(1)
|
(2)
|
(5)
|
(5)
|
(5)
|
(6)
|
(6)
|
(7)
|
(8)
|
(5)
|
(4)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(5)
|
(7)
|
(12)
|
(18)
|
(20)
|
(20)
|
(19)
|
(16)
|
(13)
|
(13)
|
(10)
|
(10)
|
(10)
|
(14)
|
(22)
|
(37)
|
(51)
|
(65)
|
(72)
|
(184)
|
(206)
|
(238)
|
(222)
|
(294)
|
(397)
|
(479)
|
(533)
|
(551)
|
(522)
|
(502)
|
(472)
|
(458)
|
(451)
|
(391)
|
|
| Non-Reccuring Items |
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(0)
|
0
|
(0)
|
1
|
0
|
(1)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
3
|
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
|
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
|
|
| 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)
|
2
|
2
|
2
|
2
|
(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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
2
N/A
|
1
-68%
|
1
+17%
|
(1)
N/A
|
(2)
-70%
|
(2)
N/A
|
(2)
+12%
|
(2)
-7%
|
(1)
+69%
|
(1)
-140%
|
(2)
-42%
|
(2)
-41%
|
(3)
-38%
|
(4)
-6%
|
(7)
-94%
|
(6)
+10%
|
(5)
+13%
|
(8)
-43%
|
(3)
+67%
|
(3)
N/A
|
2
N/A
|
10
+447%
|
17
+61%
|
27
+60%
|
31
+17%
|
39
+26%
|
42
+6%
|
23
-44%
|
16
-31%
|
3
-83%
|
(3)
N/A
|
6
N/A
|
(14)
N/A
|
4
N/A
|
(4)
N/A
|
(8)
-131%
|
(17)
-104%
|
(18)
-7%
|
(33)
-86%
|
(29)
+11%
|
(24)
+18%
|
(21)
+15%
|
(3)
+88%
|
(3)
-20%
|
(3)
-3%
|
(3)
+10%
|
(2)
+14%
|
(2)
+17%
|
(2)
+20%
|
(1)
+38%
|
(0)
+60%
|
0
N/A
|
(0)
N/A
|
(0)
-100%
|
(0)
-50%
|
(0)
-33%
|
(1)
-25%
|
(2)
-300%
|
0
N/A
|
(1)
N/A
|
6
N/A
|
15
+166%
|
42
+171%
|
29
-31%
|
20
-32%
|
5
-77%
|
(22)
N/A
|
2
N/A
|
9
+372%
|
25
+189%
|
34
+37%
|
28
-16%
|
28
-1%
|
47
+68%
|
64
+35%
|
110
+72%
|
152
+38%
|
205
+35%
|
418
+104%
|
428
+2%
|
364
-15%
|
590
+62%
|
411
-30%
|
402
-2%
|
236
-41%
|
269
+14%
|
341
+27%
|
402
+18%
|
435
+8%
|
393
-10%
|
386
-2%
|
372
-4%
|
113
-70%
|
111
-2%
|
44
-61%
|
39
-9%
|
|
| 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
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
3
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
(1)
|
(1)
|
(3)
|
(5)
|
(5)
|
(6)
|
(9)
|
(11)
|
(19)
|
(23)
|
(31)
|
(59)
|
(53)
|
(39)
|
(68)
|
(49)
|
(52)
|
(43)
|
(51)
|
(57)
|
(68)
|
(60)
|
(51)
|
(46)
|
(50)
|
(28)
|
(31)
|
(39)
|
(36)
|
|
| Income from Continuing Operations |
2
|
1
|
1
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(7)
|
(6)
|
(5)
|
(8)
|
(3)
|
(3)
|
2
|
10
|
16
|
26
|
31
|
39
|
42
|
23
|
17
|
4
|
(2)
|
7
|
(11)
|
6
|
(2)
|
(7)
|
(15)
|
(16)
|
(32)
|
(28)
|
(24)
|
(21)
|
(3)
|
(3)
|
(3)
|
(3)
|
(2)
|
(2)
|
(2)
|
(1)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
1
|
0
|
6
|
16
|
41
|
28
|
19
|
5
|
(21)
|
1
|
7
|
22
|
29
|
24
|
22
|
38
|
53
|
91
|
128
|
174
|
359
|
375
|
325
|
522
|
362
|
350
|
193
|
218
|
284
|
334
|
375
|
341
|
340
|
321
|
85
|
80
|
5
|
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
|
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
|
3
|
2
|
2
|
1
|
(1)
|
(0)
|
(0)
|
0
|
7
|
9
|
8
|
8
|
(0)
|
(2)
|
(1)
|
(1)
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
|
| Equity Earnings Affiliates |
(2)
|
(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
|
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
|
|
| Net Income (Common) |
(0)
N/A
|
0
N/A
|
1
+100%
|
(1)
N/A
|
(1)
-75%
|
(2)
-21%
|
(2)
+12%
|
(2)
-7%
|
(1)
+63%
|
(1)
-100%
|
(2)
-42%
|
(2)
-41%
|
(3)
-38%
|
(4)
-6%
|
(7)
-94%
|
(6)
+10%
|
(5)
+13%
|
(8)
-43%
|
(3)
+64%
|
(3)
N/A
|
2
N/A
|
10
+336%
|
16
+68%
|
26
+62%
|
31
+20%
|
39
+26%
|
42
+6%
|
23
-44%
|
17
-26%
|
4
-78%
|
(2)
N/A
|
7
N/A
|
9
+30%
|
10
+9%
|
5
-47%
|
6
+15%
|
5
-18%
|
8
+69%
|
(134)
N/A
|
(136)
-1%
|
(139)
-3%
|
(144)
-4%
|
(3)
+98%
|
(3)
-20%
|
(3)
-3%
|
(3)
+10%
|
(2)
+14%
|
(2)
+17%
|
(2)
+20%
|
(1)
+38%
|
(0)
+60%
|
0
N/A
|
0
N/A
|
(0)
N/A
|
(0)
-50%
|
(0)
-33%
|
(1)
-25%
|
(2)
-200%
|
1
N/A
|
0
-63%
|
6
+2 000%
|
16
+146%
|
41
+163%
|
28
-32%
|
19
-31%
|
4
-78%
|
(21)
N/A
|
1
N/A
|
7
+610%
|
22
+206%
|
29
+33%
|
25
-14%
|
25
0%
|
41
+63%
|
55
+37%
|
93
+68%
|
150
+61%
|
174
+16%
|
357
+105%
|
369
+3%
|
227
-38%
|
540
+137%
|
360
-33%
|
368
+2%
|
205
-44%
|
212
+3%
|
302
+42%
|
335
+11%
|
376
+12%
|
341
-9%
|
341
0%
|
322
-5%
|
85
-74%
|
81
-5%
|
4
-95%
|
3
-40%
|
|
| EPS (Diluted) |
57.26
N/A
|
49.31
-14%
|
110.42
+124%
|
-1.84
N/A
|
-82.73
-4 396%
|
-104.46
-26%
|
-2 008.05
-1 822%
|
-2.28
+100%
|
-0.99
+57%
|
-1.5
-52%
|
-1.54
-3%
|
-2.18
-42%
|
-2.99
-37%
|
-2.69
+10%
|
-5.23
-94%
|
-4.69
+10%
|
-3.78
+19%
|
-5.06
-34%
|
-1.5
+70%
|
-1.58
-5%
|
1.22
N/A
|
5.33
+337%
|
8.94
+68%
|
14.49
+62%
|
17.38
+20%
|
21.83
+26%
|
21.89
+0%
|
12.31
-44%
|
9.05
-26%
|
2
-78%
|
-1
N/A
|
3.45
N/A
|
4.5
+30%
|
4.66
+4%
|
2.47
-47%
|
2.85
+15%
|
2.33
-18%
|
3.77
+62%
|
-60.9
N/A
|
-61.68
-1%
|
-63.27
-3%
|
-65.63
-4%
|
-1.13
+98%
|
-1.36
-20%
|
-1.4
-3%
|
-1.28
+9%
|
-1.09
+15%
|
-0.91
+17%
|
-0.72
+21%
|
-0.47
+35%
|
-0.18
+62%
|
-0.02
+89%
|
-0.01
+50%
|
-0.02
-100%
|
-0.02
N/A
|
-0.05
-150%
|
-0.05
N/A
|
-0.14
-180%
|
0.07
N/A
|
0.03
-57%
|
0.56
+1 767%
|
1.39
+148%
|
1.8
+29%
|
0.61
-66%
|
0.58
-5%
|
0.07
-88%
|
-0.36
N/A
|
0.01
N/A
|
0.12
+1 100%
|
0.37
+208%
|
0.49
+32%
|
0.43
-12%
|
0.43
N/A
|
0.7
+63%
|
0.96
+37%
|
1.59
+66%
|
2.56
+61%
|
2.92
+14%
|
5.99
+105%
|
6.19
+3%
|
3.83
-38%
|
9.06
+137%
|
6.04
-33%
|
6.18
+2%
|
3.44
-44%
|
3.57
+4%
|
5.08
+42%
|
5.65
+11%
|
6.33
+12%
|
5.69
-10%
|
5.68
0%
|
5.28
-7%
|
1.4
-73%
|
1.32
-6%
|
0.07
-95%
|
0.04
-43%
|
|