Nomura Holdings Inc
NYSE:NMR
Income Statement
Earnings Waterfall
Nomura Holdings Inc
Income Statement
Nomura Holdings Inc
| 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 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Revenue |
1 099 546
N/A
|
1 095 051
0%
|
1 030 291
-6%
|
1 106 601
+7%
|
1 126 237
+2%
|
1 170 576
+4%
|
1 356 585
+16%
|
1 403 296
+3%
|
1 792 840
+28%
|
1 661 428
-7%
|
1 715 805
+3%
|
1 964 869
+15%
|
2 049 101
+4%
|
2 294 003
+12%
|
2 245 528
-2%
|
2 056 364
-8%
|
1 593 722
-22%
|
1 204 966
-24%
|
1 041 959
-14%
|
644 297
-38%
|
664 511
+3%
|
770 230
+16%
|
867 968
+13%
|
1 186 846
+37%
|
1 356 751
+14%
|
1 307 172
-4%
|
1 272 120
-3%
|
1 336 566
+5%
|
1 385 492
+4%
|
1 498 486
+8%
|
1 555 915
+4%
|
1 651 382
+6%
|
1 851 760
+12%
|
1 864 343
+1%
|
1 947 722
+4%
|
1 925 202
-1%
|
2 079 943
+8%
|
2 145 620
+3%
|
2 112 774
-2%
|
2 101 213
-1%
|
1 831 844
-13%
|
1 788 729
-2%
|
1 811 169
+1%
|
1 871 358
+3%
|
1 930 588
+3%
|
1 976 882
+2%
|
1 943 969
-2%
|
1 870 886
-4%
|
1 723 096
-8%
|
1 633 060
-5%
|
1 641 262
+1%
|
1 650 620
+1%
|
1 715 516
+4%
|
1 765 030
+3%
|
1 801 310
+2%
|
1 888 055
+5%
|
1 972 158
+4%
|
1 935 217
-2%
|
1 921 209
-1%
|
1 847 980
-4%
|
1 835 118
-1%
|
1 915 512
+4%
|
2 041 035
+7%
|
2 081 085
+2%
|
1 952 482
-6%
|
1 955 152
+0%
|
1 800 590
-8%
|
1 759 012
-2%
|
1 617 235
-8%
|
1 508 358
-7%
|
1 468 225
-3%
|
1 416 105
-4%
|
1 593 999
+13%
|
1 598 795
+0%
|
1 753 438
+10%
|
2 121 927
+21%
|
2 486 726
+17%
|
2 970 111
+19%
|
3 448 959
+16%
|
3 757 205
+9%
|
4 157 294
+11%
|
4 481 826
+8%
|
4 710 692
+5%
|
4 828 143
+2%
|
4 736 743
-2%
|
4 675 446
-1%
|
4 595 093
-2%
|
4 625 083
+1%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(296 443)
|
(278 107)
|
(271 193)
|
(303 846)
|
(327 047)
|
(397 781)
|
(468 014)
|
(557 663)
|
(647 190)
|
(706 207)
|
(782 223)
|
(859 326)
|
(958 000)
|
(1 064 034)
|
(1 089 837)
|
(979 331)
|
(806 465)
|
(627 424)
|
(513 052)
|
(409 389)
|
(351 884)
|
(294 331)
|
(220 109)
|
(214 703)
|
(205 929)
|
(194 885)
|
(184 235)
|
(227 352)
|
(254 794)
|
(297 247)
|
(328 710)
|
(315 107)
|
(315 901)
|
(289 595)
|
(272 884)
|
(266 215)
|
(266 312)
|
(269 922)
|
(282 364)
|
(280 469)
|
(274 774)
|
(292 141)
|
(297 139)
|
(311 752)
|
(326 412)
|
(319 512)
|
(323 828)
|
(320 842)
|
(327 415)
|
(322 931)
|
(320 742)
|
(316 354)
|
(312 319)
|
(339 490)
|
(371 272)
|
(420 046)
|
(475 189)
|
(527 074)
|
(581 637)
|
(654 427)
|
(718 348)
|
(738 738)
|
(763 803)
|
(729 472)
|
(664 653)
|
(538 577)
|
(398 397)
|
(289 705)
|
(215 363)
|
(213 958)
|
(223 957)
|
(222 964)
|
(230 109)
|
(289 152)
|
(444 703)
|
(770 499)
|
(1 151 149)
|
(1 584 649)
|
(2 013 695)
|
(2 315 374)
|
(2 595 294)
|
(2 814 297)
|
(2 927 596)
|
(2 943 291)
|
(2 844 258)
|
(2 714 088)
|
(2 601 600)
|
(2 581 816)
|
|
| Gross Profit |
803 103
N/A
|
816 944
+2%
|
759 098
-7%
|
802 755
+6%
|
799 190
0%
|
772 795
-3%
|
888 571
+15%
|
845 633
-5%
|
1 145 650
+35%
|
955 221
-17%
|
933 582
-2%
|
1 105 543
+18%
|
1 091 101
-1%
|
1 229 969
+13%
|
1 155 691
-6%
|
1 077 033
-7%
|
787 257
-27%
|
577 542
-27%
|
528 907
-8%
|
234 908
-56%
|
312 627
+33%
|
475 899
+52%
|
647 859
+36%
|
972 143
+50%
|
1 150 822
+18%
|
1 112 287
-3%
|
1 087 885
-2%
|
1 109 214
+2%
|
1 130 698
+2%
|
1 201 239
+6%
|
1 227 205
+2%
|
1 336 275
+9%
|
1 535 859
+15%
|
1 574 748
+3%
|
1 674 838
+6%
|
1 658 987
-1%
|
1 813 631
+9%
|
1 875 698
+3%
|
1 830 410
-2%
|
1 820 744
-1%
|
1 557 070
-14%
|
1 496 588
-4%
|
1 514 030
+1%
|
1 559 606
+3%
|
1 604 176
+3%
|
1 657 370
+3%
|
1 620 141
-2%
|
1 550 044
-4%
|
1 395 681
-10%
|
1 310 129
-6%
|
1 320 520
+1%
|
1 334 266
+1%
|
1 403 197
+5%
|
1 425 540
+2%
|
1 430 038
+0%
|
1 468 009
+3%
|
1 496 969
+2%
|
1 408 143
-6%
|
1 339 572
-5%
|
1 193 553
-11%
|
1 116 770
-6%
|
1 176 774
+5%
|
1 277 232
+9%
|
1 351 613
+6%
|
1 287 829
-5%
|
1 416 575
+10%
|
1 402 193
-1%
|
1 469 307
+5%
|
1 401 872
-5%
|
1 294 400
-8%
|
1 244 268
-4%
|
1 193 141
-4%
|
1 363 890
+14%
|
1 309 643
-4%
|
1 308 735
0%
|
1 351 428
+3%
|
1 335 577
-1%
|
1 385 462
+4%
|
1 435 264
+4%
|
1 441 831
+0%
|
1 562 000
+8%
|
1 667 529
+7%
|
1 783 096
+7%
|
1 884 852
+6%
|
1 892 485
+0%
|
1 961 358
+4%
|
1 993 493
+2%
|
2 043 267
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(435 857)
|
(533 102)
|
(547 000)
|
(571 396)
|
(506 735)
|
(611 328)
|
(631 041)
|
(466 995)
|
(584 603)
|
(512 260)
|
(529 804)
|
(739 957)
|
(663 304)
|
(801 675)
|
(851 072)
|
(860 132)
|
(694 977)
|
(866 413)
|
(836 581)
|
(986 582)
|
(830 334)
|
(1 140 400)
|
(1 215 677)
|
(1 122 394)
|
(903 081)
|
(1 031 991)
|
(1 013 283)
|
(1 024 795)
|
(911 995)
|
(1 080 096)
|
(1 172 292)
|
(1 274 663)
|
(954 675)
|
(1 504 483)
|
(1 524 524)
|
(1 530 181)
|
(1 575 901)
|
(1 544 415)
|
(1 461 610)
|
(1 378 016)
|
(1 195 456)
|
(1 196 519)
|
(1 212 890)
|
(1 229 235)
|
(1 257 417)
|
(1 256 273)
|
(1 273 172)
|
(1 267 592)
|
(1 230 523)
|
(1 188 218)
|
(1 136 712)
|
(1 106 117)
|
(1 080 402)
|
(1 088 067)
|
(1 091 300)
|
(1 104 466)
|
(1 168 811)
|
(1 143 785)
|
(1 157 786)
|
(1 208 684)
|
(1 154 471)
|
(1 153 312)
|
(1 125 751)
|
(1 054 281)
|
(1 039 568)
|
(1 061 309)
|
(1 091 786)
|
(1 097 254)
|
(1 171 201)
|
(1 167 007)
|
(1 182 035)
|
(1 182 141)
|
(1 137 267)
|
(1 149 820)
|
(1 135 895)
|
(1 175 122)
|
(1 186 103)
|
(1 201 411)
|
(1 225 962)
|
(1 237 384)
|
(1 288 150)
|
(1 337 058)
|
(1 376 350)
|
(1 418 538)
|
(1 420 521)
|
(1 432 043)
|
(1 460 543)
|
(1 513 375)
|
|
| Selling, General & Administrative |
(435 857)
|
(449 365)
|
(460 118)
|
(480 624)
|
(506 735)
|
(518 659)
|
(535 585)
|
(384 520)
|
(584 603)
|
(421 312)
|
(435 093)
|
(629 994)
|
(663 304)
|
(690 712)
|
(715 152)
|
(719 264)
|
(694 977)
|
(680 527)
|
(664 034)
|
(744 286)
|
(830 334)
|
(894 063)
|
(975 132)
|
(944 464)
|
(903 081)
|
(896 240)
|
(879 578)
|
(897 945)
|
(911 995)
|
(926 243)
|
(949 420)
|
(945 739)
|
(954 675)
|
(945 250)
|
(931 552)
|
(930 462)
|
(959 438)
|
(1 003 051)
|
(1 007 061)
|
(1 017 122)
|
(992 702)
|
(992 308)
|
(1 001 918)
|
(1 011 190)
|
(1 030 212)
|
(1 027 611)
|
(1 038 123)
|
(1 032 962)
|
(1 002 285)
|
(958 047)
|
(915 978)
|
(885 736)
|
(871 107)
|
(880 271)
|
(883 722)
|
(897 553)
|
(919 947)
|
(904 757)
|
(896 880)
|
(874 079)
|
(848 422)
|
(851 912)
|
(854 715)
|
(866 398)
|
(860 731)
|
(872 309)
|
(887 764)
|
(894 726)
|
(884 178)
|
(880 770)
|
(874 343)
|
(877 888)
|
(904 412)
|
(920 223)
|
(949 897)
|
(984 274)
|
(1 024 054)
|
(1 047 334)
|
(1 072 097)
|
(1 088 301)
|
(1 120 911)
|
(1 163 407)
|
(1 194 972)
|
(1 226 379)
|
(1 234 081)
|
(1 237 175)
|
(1 253 674)
|
(1 306 116)
|
|
| Other Operating Expenses |
0
|
(83 737)
|
(86 882)
|
(90 772)
|
0
|
(92 669)
|
(95 456)
|
(82 475)
|
0
|
(90 948)
|
(94 711)
|
(109 963)
|
0
|
(110 963)
|
(135 920)
|
(140 868)
|
0
|
(185 886)
|
(172 547)
|
(242 296)
|
0
|
(246 337)
|
(240 545)
|
(177 930)
|
0
|
(135 751)
|
(133 705)
|
(126 850)
|
0
|
(153 853)
|
(222 872)
|
(328 924)
|
0
|
(559 233)
|
(592 972)
|
(599 719)
|
(616 463)
|
(541 364)
|
(454 549)
|
(360 894)
|
(202 754)
|
(204 211)
|
(210 972)
|
(218 045)
|
(227 205)
|
(228 662)
|
(235 049)
|
(234 630)
|
(228 238)
|
(230 171)
|
(220 734)
|
(220 381)
|
(209 295)
|
(207 796)
|
(207 578)
|
(206 913)
|
(248 864)
|
(239 028)
|
(260 906)
|
(334 605)
|
(306 049)
|
(301 400)
|
(271 036)
|
(187 883)
|
(178 837)
|
(189 000)
|
(204 022)
|
(202 528)
|
(287 023)
|
(286 237)
|
(307 692)
|
(304 253)
|
(232 855)
|
(229 597)
|
(185 998)
|
(190 848)
|
(162 049)
|
(154 077)
|
(153 865)
|
(149 083)
|
(167 239)
|
(173 651)
|
(181 378)
|
(192 159)
|
(186 440)
|
(194 868)
|
(206 869)
|
(207 259)
|
|
| Operating Income |
367 246
N/A
|
283 842
-23%
|
212 098
-25%
|
231 359
+9%
|
292 455
+26%
|
161 467
-45%
|
257 530
+59%
|
378 638
+47%
|
561 047
+48%
|
442 961
-21%
|
403 778
-9%
|
365 586
-9%
|
427 797
+17%
|
428 294
+0%
|
304 619
-29%
|
216 901
-29%
|
92 280
-57%
|
(288 871)
N/A
|
(307 674)
-7%
|
(751 674)
-144%
|
(517 707)
+31%
|
(664 501)
-28%
|
(567 818)
+15%
|
(150 251)
+74%
|
247 741
N/A
|
80 296
-68%
|
74 602
-7%
|
84 419
+13%
|
218 703
+159%
|
121 143
-45%
|
54 913
-55%
|
61 612
+12%
|
581 184
+843%
|
70 265
-88%
|
150 314
+114%
|
128 806
-14%
|
237 730
+85%
|
331 283
+39%
|
368 800
+11%
|
442 728
+20%
|
361 614
-18%
|
300 069
-17%
|
301 140
+0%
|
330 371
+10%
|
346 759
+5%
|
401 097
+16%
|
346 969
-13%
|
282 452
-19%
|
165 158
-42%
|
121 911
-26%
|
183 808
+51%
|
228 149
+24%
|
322 795
+41%
|
337 473
+5%
|
338 738
+0%
|
363 543
+7%
|
328 158
-10%
|
264 358
-19%
|
181 786
-31%
|
(15 131)
N/A
|
(37 701)
-149%
|
23 462
N/A
|
151 481
+546%
|
297 332
+96%
|
248 261
-17%
|
355 266
+43%
|
310 407
-13%
|
372 053
+20%
|
230 671
-38%
|
127 393
-45%
|
62 233
-51%
|
11 000
-82%
|
226 623
+1 960%
|
159 823
-29%
|
172 840
+8%
|
176 306
+2%
|
149 474
-15%
|
184 051
+23%
|
209 302
+14%
|
204 447
-2%
|
273 850
+34%
|
330 471
+21%
|
406 746
+23%
|
466 314
+15%
|
471 964
+1%
|
529 315
+12%
|
532 950
+1%
|
529 892
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Non-Reccuring Items |
(84 570)
|
0
|
0
|
0
|
(87 620)
|
0
|
0
|
0
|
(115 447)
|
0
|
0
|
0
|
(106 039)
|
0
|
0
|
0
|
(156 868)
|
0
|
0
|
0
|
(261 339)
|
0
|
0
|
0
|
(142 494)
|
0
|
0
|
0
|
(125 448)
|
0
|
0
|
0
|
(496 227)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
0
|
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
|
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 |
282 676
N/A
|
283 842
+0%
|
212 098
-25%
|
231 359
+9%
|
204 835
-11%
|
161 467
-21%
|
257 530
+59%
|
378 638
+47%
|
445 600
+18%
|
442 961
-1%
|
403 778
-9%
|
365 586
-9%
|
321 758
-12%
|
428 294
+33%
|
304 619
-29%
|
216 901
-29%
|
(64 588)
N/A
|
(288 871)
-347%
|
(307 674)
-7%
|
(751 674)
-144%
|
(779 046)
-4%
|
(664 501)
+15%
|
(567 818)
+15%
|
(150 251)
+74%
|
105 247
N/A
|
80 296
-24%
|
74 602
-7%
|
84 419
+13%
|
93 255
+10%
|
121 143
+30%
|
54 913
-55%
|
61 612
+12%
|
84 957
+38%
|
70 265
-17%
|
150 314
+114%
|
128 806
-14%
|
237 730
+85%
|
331 283
+39%
|
368 799
+11%
|
442 728
+20%
|
361 614
-18%
|
300 069
-17%
|
301 141
+0%
|
330 371
+10%
|
346 759
+5%
|
401 097
+16%
|
346 969
-13%
|
282 452
-19%
|
165 158
-42%
|
121 911
-26%
|
183 808
+51%
|
228 149
+24%
|
322 795
+41%
|
337 473
+5%
|
338 738
+0%
|
363 543
+7%
|
328 158
-10%
|
264 358
-19%
|
181 786
-31%
|
(15 131)
N/A
|
(37 701)
-149%
|
23 462
N/A
|
151 481
+546%
|
297 332
+96%
|
248 261
-17%
|
355 266
+43%
|
310 407
-13%
|
372 053
+20%
|
230 671
-38%
|
127 393
-45%
|
62 233
-51%
|
11 000
-82%
|
226 623
+1 960%
|
159 823
-29%
|
172 840
+8%
|
176 306
+2%
|
149 474
-15%
|
184 051
+23%
|
209 302
+14%
|
204 447
-2%
|
273 850
+34%
|
330 471
+21%
|
406 746
+23%
|
466 314
+15%
|
471 964
+1%
|
529 315
+12%
|
532 950
+1%
|
529 892
-1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(110 347)
|
(109 729)
|
(82 407)
|
(92 258)
|
(110 103)
|
(98 435)
|
(137 044)
|
(178 649)
|
(188 972)
|
(174 727)
|
(152 687)
|
(140 062)
|
(145 930)
|
(196 666)
|
(128 225)
|
(97 809)
|
(3 259)
|
68 415
|
26 003
|
105 266
|
70 854
|
42 504
|
47 084
|
(17 309)
|
(37 161)
|
(19 923)
|
(40 632)
|
(47 370)
|
(61 330)
|
(74 210)
|
(54 177)
|
(49 617)
|
(58 903)
|
(56 173)
|
(86 602)
|
(89 553)
|
(132 039)
|
(165 405)
|
(169 898)
|
(194 793)
|
(145 165)
|
(128 606)
|
(114 951)
|
(124 025)
|
(120 780)
|
(126 751)
|
(77 480)
|
(46 685)
|
(22 596)
|
(2 019)
|
(50 117)
|
(59 287)
|
(80 229)
|
(83 843)
|
(93 545)
|
(99 287)
|
(103 866)
|
(91 391)
|
(71 671)
|
(60 409)
|
(57 010)
|
(67 997)
|
(46 419)
|
(37 058)
|
(28 894)
|
(48 490)
|
(75 069)
|
(95 642)
|
(70 274)
|
(61 301)
|
(59 581)
|
(47 153)
|
(80 090)
|
(62 890)
|
(64 647)
|
(63 794)
|
(57 798)
|
(66 886)
|
(73 295)
|
(82 239)
|
(96 630)
|
(107 700)
|
(121 854)
|
(129 418)
|
(124 709)
|
(146 019)
|
(151 567)
|
(158 105)
|
|
| Income from Continuing Operations |
172 329
|
174 113
|
129 691
|
139 101
|
94 732
|
63 032
|
120 486
|
199 989
|
256 628
|
268 234
|
251 091
|
225 524
|
175 828
|
231 628
|
176 394
|
119 092
|
(67 847)
|
(220 456)
|
(281 671)
|
(646 408)
|
(708 192)
|
(621 997)
|
(520 734)
|
(167 560)
|
68 086
|
60 373
|
33 970
|
37 049
|
31 925
|
46 933
|
736
|
11 995
|
26 054
|
14 092
|
63 712
|
39 253
|
105 691
|
165 878
|
198 901
|
247 935
|
216 449
|
171 463
|
186 190
|
206 346
|
225 979
|
274 346
|
269 489
|
235 767
|
142 562
|
119 892
|
133 691
|
168 862
|
242 566
|
253 630
|
245 193
|
264 256
|
224 292
|
172 967
|
110 115
|
(75 540)
|
(94 711)
|
(44 535)
|
105 062
|
260 274
|
219 367
|
306 776
|
235 338
|
276 411
|
160 397
|
66 092
|
2 652
|
(36 153)
|
146 533
|
96 933
|
108 193
|
112 512
|
91 676
|
117 165
|
136 007
|
122 208
|
177 220
|
222 771
|
284 892
|
336 896
|
347 255
|
383 296
|
381 383
|
371 787
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
79
|
129
|
197
|
0
|
1 817
|
1 141
|
1 097
|
(288)
|
(1 673)
|
(1 934)
|
(1 860)
|
(3 264)
|
(2 823)
|
(3 769)
|
(10 595)
|
(14 471)
|
(18 389)
|
(19 108)
|
7 641
|
1 543
|
5 359
|
7 639
|
(13 178)
|
(2 858)
|
(3 906)
|
(3 873)
|
(2 319)
|
(1 194)
|
(679)
|
(2 135)
|
(3 050)
|
(11 012)
|
(10 259)
|
(9 437)
|
(9 664)
|
(2 949)
|
(3 982)
|
(4 875)
|
(6 322)
|
(4 949)
|
(5 257)
|
(5 488)
|
(3 071)
|
(5 731)
|
(5 297)
|
(5 087)
|
(7 957)
|
(2 369)
|
(3 095)
|
(2 589)
|
(2 362)
|
(7 281)
|
(7 005)
|
(7 994)
|
(7 222)
|
(3 537)
|
(728)
|
1 570
|
3 862
|
1 110
|
(2 744)
|
(3 125)
|
(5 720)
|
(11 357)
|
(11 301)
|
(10 267)
|
(11 380)
|
(6 519)
|
(6 933)
|
(11 329)
|
(11 621)
|
|
| Net Income (Common) |
172 329
N/A
|
174 113
+1%
|
129 691
-26%
|
139 101
+7%
|
94 732
-32%
|
62 221
-34%
|
119 886
+93%
|
201 237
+68%
|
304 328
+51%
|
316 145
+4%
|
298 791
-5%
|
271 376
-9%
|
175 828
-35%
|
231 628
+32%
|
176 394
-24%
|
119 092
-32%
|
(67 847)
N/A
|
(220 377)
-225%
|
(281 542)
-28%
|
(646 211)
-130%
|
(708 192)
-10%
|
(620 180)
+12%
|
(519 593)
+16%
|
(166 463)
+68%
|
67 798
N/A
|
58 700
-13%
|
32 036
-45%
|
35 189
+10%
|
28 661
-19%
|
44 110
+54%
|
(3 033)
N/A
|
1 400
N/A
|
11 583
+727%
|
(4 297)
N/A
|
44 604
N/A
|
46 894
+5%
|
107 234
+129%
|
171 237
+60%
|
206 540
+21%
|
234 757
+14%
|
213 591
-9%
|
167 557
-22%
|
182 317
+9%
|
204 027
+12%
|
224 785
+10%
|
273 667
+22%
|
267 354
-2%
|
232 717
-13%
|
131 550
-43%
|
109 633
-17%
|
124 254
+13%
|
159 198
+28%
|
239 617
+51%
|
249 648
+4%
|
240 318
-4%
|
257 934
+7%
|
219 343
-15%
|
167 710
-24%
|
104 627
-38%
|
(78 611)
N/A
|
(100 442)
-28%
|
(49 832)
+50%
|
99 975
N/A
|
252 317
+152%
|
216 998
-14%
|
303 681
+40%
|
232 749
-23%
|
274 049
+18%
|
153 116
-44%
|
59 087
-61%
|
(5 342)
N/A
|
(43 375)
-712%
|
142 996
N/A
|
96 205
-33%
|
109 763
+14%
|
116 374
+6%
|
92 786
-20%
|
114 421
+23%
|
132 882
+16%
|
116 488
-12%
|
165 863
+42%
|
211 470
+27%
|
274 625
+30%
|
325 516
+19%
|
340 736
+5%
|
376 363
+10%
|
370 054
-2%
|
360 166
-3%
|
|
| EPS (Diluted) |
88.82
N/A
|
89.65
+1%
|
66.74
-26%
|
71.55
+7%
|
48.77
-32%
|
32.15
-34%
|
62.6
+95%
|
105.3
+68%
|
158.75
+51%
|
164.83
+4%
|
157.09
-5%
|
142
-10%
|
92
-35%
|
121.01
+32%
|
92.4
-24%
|
61.99
-33%
|
-35.55
N/A
|
-115.5
-225%
|
-147.48
-28%
|
-338.5
-130%
|
-364.69
-8%
|
-216.31
+41%
|
-180.1
+17%
|
-47.07
+74%
|
21.59
N/A
|
15.92
-26%
|
8.77
-45%
|
9.73
+11%
|
7.86
-19%
|
12.17
+55%
|
-0.83
N/A
|
0.38
N/A
|
3.14
+726%
|
-1.14
N/A
|
11.87
N/A
|
12.42
+5%
|
28.39
+129%
|
44.81
+58%
|
54.16
+21%
|
61.39
+13%
|
55.81
-9%
|
44.4
-20%
|
48.8
+10%
|
54.53
+12%
|
60.03
+10%
|
74.24
+24%
|
72.53
-2%
|
63.04
-13%
|
35.55
-44%
|
29.76
-16%
|
33.9
+14%
|
43.94
+30%
|
65.68
+49%
|
69.26
+5%
|
66.86
-3%
|
73.69
+10%
|
61.89
-16%
|
48.26
-22%
|
30.81
-36%
|
-23.52
N/A
|
-29.9
-27%
|
-14.71
+51%
|
29.74
N/A
|
77.97
+162%
|
66.22
-15%
|
97.29
+47%
|
74.05
-24%
|
86.85
+17%
|
48.63
-44%
|
19.01
-61%
|
-1.67
N/A
|
-13.71
-721%
|
45.27
N/A
|
30.88
-32%
|
35.48
+15%
|
37.4
+5%
|
29.79
-20%
|
36.41
+22%
|
42.31
+16%
|
37.12
-12%
|
52.74
+42%
|
68.59
+30%
|
90.21
+32%
|
105.99
+17%
|
111.11
+5%
|
122.52
+10%
|
122.55
+0%
|
118.42
-3%
|
|