Kloeckner & Co SE
OTC:KLKNF
Income Statement
Earnings Waterfall
Kloeckner & Co SE
Income Statement
Kloeckner & Co SE
| 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
|
69
|
0
|
0
|
0
|
102
|
0
|
0
|
0
|
77
|
0
|
0
|
0
|
71
|
0
|
0
|
0
|
76
|
0
|
0
|
0
|
94
|
0
|
0
|
0
|
90
|
0
|
0
|
0
|
68
|
0
|
0
|
0
|
54
|
0
|
0
|
0
|
43
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
29
|
0
|
0
|
0
|
31
|
0
|
0
|
0
|
37
|
0
|
0
|
0
|
28
|
0
|
0
|
0
|
24
|
0
|
0
|
0
|
35
|
0
|
0
|
0
|
48
|
0
|
0
|
0
|
64
|
0
|
0
|
0
|
|
| Revenue |
5 151
N/A
|
5 212
+1%
|
5 452
+5%
|
5 631
+3%
|
5 854
+4%
|
6 095
+4%
|
6 282
+3%
|
6 371
+1%
|
6 483
+2%
|
6 742
+4%
|
7 190
+7%
|
7 121
-1%
|
6 559
-8%
|
5 598
-15%
|
4 460
-20%
|
3 898
-13%
|
3 935
+1%
|
4 394
+12%
|
4 852
+10%
|
5 234
+8%
|
5 772
+10%
|
6 241
+8%
|
6 737
+8%
|
7 148
+6%
|
7 497
+5%
|
7 564
+1%
|
7 513
-1%
|
7 388
-2%
|
7 067
-4%
|
6 802
-4%
|
6 555
-4%
|
6 378
-3%
|
6 325
-1%
|
6 307
0%
|
6 382
+1%
|
6 504
+2%
|
6 630
+2%
|
6 643
+0%
|
6 565
-1%
|
6 444
-2%
|
6 132
-5%
|
5 956
-3%
|
5 789
-3%
|
5 730
-1%
|
5 946
+4%
|
6 069
+2%
|
6 205
+2%
|
6 292
+1%
|
6 318
+0%
|
6 467
+2%
|
6 656
+3%
|
6 790
+2%
|
6 865
+1%
|
6 758
-2%
|
6 569
-3%
|
6 315
-4%
|
6 060
-4%
|
5 549
-8%
|
5 263
-5%
|
5 130
-3%
|
5 207
+2%
|
7 409
+42%
|
8 168
+10%
|
7 441
-9%
|
9 878
+33%
|
9 086
-8%
|
9 415
+4%
|
8 337
-11%
|
9 017
+8%
|
8 404
-7%
|
7 965
-5%
|
6 957
-13%
|
6 618
-5%
|
6 415
-3%
|
6 132
-4%
|
6 632
+8%
|
6 561
-1%
|
6 440
-2%
|
6 403
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 049)
|
(4 047)
|
(4 174)
|
(4 325)
|
(4 530)
|
(4 750)
|
(4 966)
|
(5 054)
|
(5 130)
|
(5 268)
|
(5 354)
|
(5 384)
|
(5 081)
|
(4 419)
|
(3 762)
|
(3 216)
|
(3 011)
|
(3 298)
|
(3 680)
|
(4 062)
|
(4 483)
|
(4 946)
|
(5 406)
|
(5 781)
|
(6 149)
|
(6 225)
|
(6 198)
|
(6 110)
|
(5 821)
|
(5 590)
|
(5 353)
|
(5 198)
|
(5 138)
|
(5 100)
|
(5 146)
|
(5 252)
|
(5 361)
|
(5 379)
|
(5 316)
|
(5 216)
|
(4 900)
|
(4 682)
|
(4 496)
|
(4 424)
|
(4 569)
|
(4 715)
|
(4 870)
|
(4 984)
|
(5 037)
|
(5 161)
|
(5 328)
|
(5 470)
|
(5 566)
|
(5 518)
|
(5 378)
|
(5 166)
|
(4 919)
|
(4 485)
|
(4 220)
|
(4 090)
|
(4 056)
|
(5 571)
|
(6 051)
|
(5 554)
|
(7 502)
|
(7 115)
|
(7 680)
|
(7 018)
|
(7 579)
|
(7 138)
|
(6 690)
|
(5 810)
|
(5 520)
|
(5 360)
|
(5 129)
|
(5 532)
|
(5 429)
|
(5 281)
|
(5 211)
|
|
| Gross Profit |
1 101
N/A
|
1 165
+6%
|
1 279
+10%
|
1 306
+2%
|
1 324
+1%
|
1 345
+2%
|
1 316
-2%
|
1 317
+0%
|
1 352
+3%
|
1 473
+9%
|
1 836
+25%
|
1 737
-5%
|
1 478
-15%
|
1 179
-20%
|
698
-41%
|
682
-2%
|
924
+35%
|
1 095
+19%
|
1 172
+7%
|
1 172
0%
|
1 290
+10%
|
1 295
+0%
|
1 331
+3%
|
1 367
+3%
|
1 305
-5%
|
1 308
+0%
|
1 296
-1%
|
1 278
-1%
|
1 247
-2%
|
1 212
-3%
|
1 202
-1%
|
1 180
-2%
|
1 188
+1%
|
1 207
+2%
|
1 236
+2%
|
1 252
+1%
|
1 268
+1%
|
1 264
0%
|
1 249
-1%
|
1 228
-2%
|
1 232
+0%
|
1 274
+3%
|
1 292
+1%
|
1 306
+1%
|
1 377
+5%
|
1 354
-2%
|
1 335
-1%
|
1 308
-2%
|
1 280
-2%
|
1 305
+2%
|
1 327
+2%
|
1 320
-1%
|
1 299
-2%
|
1 239
-5%
|
1 191
-4%
|
1 149
-4%
|
1 141
-1%
|
1 064
-7%
|
1 043
-2%
|
1 040
0%
|
1 152
+11%
|
1 839
+60%
|
2 117
+15%
|
1 886
-11%
|
2 377
+26%
|
1 971
-17%
|
1 735
-12%
|
1 319
-24%
|
1 439
+9%
|
1 266
-12%
|
1 275
+1%
|
1 147
-10%
|
1 098
-4%
|
1 056
-4%
|
1 003
-5%
|
1 100
+10%
|
1 132
+3%
|
1 159
+2%
|
1 192
+3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(955)
|
(961)
|
(983)
|
(969)
|
(973)
|
(996)
|
(1 019)
|
(1 012)
|
(1 032)
|
(1 043)
|
(1 087)
|
(1 204)
|
(1 187)
|
(1 133)
|
(1 054)
|
(909)
|
(942)
|
(988)
|
(978)
|
(1 015)
|
(1 063)
|
(1 110)
|
(1 177)
|
(1 241)
|
(1 306)
|
(1 327)
|
(1 319)
|
(1 299)
|
(1 367)
|
(1 265)
|
(1 236)
|
(1 159)
|
(1 179)
|
(1 154)
|
(1 156)
|
(1 161)
|
(1 204)
|
(1 275)
|
(1 293)
|
(1 280)
|
(1 575)
|
(1 225)
|
(1 201)
|
(1 217)
|
(1 229)
|
(1 215)
|
(1 219)
|
(1 188)
|
(1 170)
|
(1 176)
|
(1 185)
|
(1 184)
|
(1 191)
|
(1 143)
|
(1 146)
|
(1 165)
|
(1 154)
|
(1 216)
|
(1 196)
|
(1 073)
|
(1 122)
|
(1 335)
|
(1 368)
|
(1 127)
|
(1 399)
|
(1 150)
|
(1 181)
|
(1 072)
|
(1 301)
|
(1 290)
|
(1 274)
|
(1 080)
|
(1 039)
|
(1 019)
|
(988)
|
(1 103)
|
(1 170)
|
(1 174)
|
(1 184)
|
|
| Selling, General & Administrative |
(454)
|
(457)
|
(460)
|
(478)
|
(483)
|
(500)
|
(510)
|
(509)
|
(516)
|
(518)
|
(537)
|
(546)
|
(541)
|
(510)
|
(475)
|
(441)
|
(430)
|
(454)
|
(463)
|
(585)
|
(507)
|
(524)
|
(553)
|
(782)
|
(619)
|
(636)
|
(643)
|
(1 182)
|
(648)
|
(627)
|
(606)
|
(1 054)
|
(569)
|
(574)
|
(583)
|
(1 066)
|
(611)
|
(657)
|
(669)
|
(1 177)
|
(677)
|
(649)
|
(648)
|
(1 111)
|
(637)
|
(628)
|
(625)
|
(1 094)
|
(612)
|
(613)
|
(613)
|
(1 091)
|
(613)
|
(606)
|
(611)
|
(1 031)
|
(624)
|
(666)
|
(641)
|
(935)
|
(599)
|
(706)
|
(724)
|
(1 021)
|
(749)
|
(606)
|
(614)
|
(954)
|
(636)
|
(627)
|
(620)
|
(952)
|
(504)
|
(493)
|
(476)
|
(979)
|
(559)
|
(565)
|
(577)
|
|
| Depreciation & Amortization |
(60)
|
(60)
|
(60)
|
(58)
|
(57)
|
(58)
|
(61)
|
(64)
|
(66)
|
(66)
|
(67)
|
(67)
|
(69)
|
(71)
|
(70)
|
(68)
|
(69)
|
(74)
|
(79)
|
(86)
|
(86)
|
(90)
|
(97)
|
(102)
|
(113)
|
(114)
|
(112)
|
(109)
|
(109)
|
(108)
|
(107)
|
(104)
|
(100)
|
(97)
|
(94)
|
(91)
|
(96)
|
(97)
|
(97)
|
(96)
|
(96)
|
(95)
|
(94)
|
(93)
|
(91)
|
(91)
|
(90)
|
(87)
|
(88)
|
(87)
|
(87)
|
(85)
|
(97)
|
(108)
|
(121)
|
(133)
|
(135)
|
(137)
|
(136)
|
(132)
|
(114)
|
(140)
|
(137)
|
(124)
|
(155)
|
(127)
|
(129)
|
(108)
|
(137)
|
(138)
|
(141)
|
(118)
|
(118)
|
(116)
|
(111)
|
(126)
|
(124)
|
(123)
|
(122)
|
|
| Other Operating Expenses |
(442)
|
(444)
|
(463)
|
(434)
|
(434)
|
(439)
|
(449)
|
(439)
|
(450)
|
(459)
|
(483)
|
(591)
|
(576)
|
(552)
|
(509)
|
(400)
|
(443)
|
(460)
|
(436)
|
(343)
|
(470)
|
(497)
|
(527)
|
(356)
|
(574)
|
(577)
|
(564)
|
(7)
|
(610)
|
(531)
|
(524)
|
(1)
|
(510)
|
(484)
|
(479)
|
(4)
|
(497)
|
(521)
|
(528)
|
(7)
|
(802)
|
(481)
|
(458)
|
(14)
|
(502)
|
(496)
|
(504)
|
(7)
|
(470)
|
(476)
|
(485)
|
(8)
|
(481)
|
(429)
|
(413)
|
(2)
|
(395)
|
(413)
|
(419)
|
(5)
|
(409)
|
(489)
|
(508)
|
19
|
(495)
|
(418)
|
(439)
|
(10)
|
(527)
|
(525)
|
(513)
|
(10)
|
(417)
|
(410)
|
(402)
|
2
|
(487)
|
(486)
|
(485)
|
|
| Operating Income |
146
N/A
|
204
+40%
|
296
+45%
|
337
+14%
|
351
+4%
|
349
-1%
|
297
-15%
|
306
+3%
|
320
+5%
|
430
+34%
|
749
+74%
|
533
-29%
|
291
-45%
|
46
-84%
|
(355)
N/A
|
(226)
+36%
|
(18)
+92%
|
108
N/A
|
194
+80%
|
157
-19%
|
227
+44%
|
185
-19%
|
154
-17%
|
126
-18%
|
43
-66%
|
13
-70%
|
(4)
N/A
|
(21)
-422%
|
(120)
-476%
|
(53)
+56%
|
(34)
+37%
|
20
N/A
|
8
-59%
|
53
+540%
|
80
+51%
|
91
+13%
|
65
-29%
|
(11)
N/A
|
(44)
-289%
|
(52)
-20%
|
(343)
-555%
|
48
N/A
|
91
+89%
|
89
-3%
|
148
+67%
|
140
-6%
|
117
-16%
|
119
+2%
|
110
-8%
|
130
+18%
|
143
+10%
|
136
-4%
|
108
-20%
|
97
-11%
|
45
-53%
|
(16)
N/A
|
(13)
+22%
|
(152)
-1 107%
|
(153)
0%
|
(32)
+79%
|
30
N/A
|
504
+1 601%
|
749
+49%
|
760
+1%
|
978
+29%
|
821
-16%
|
554
-32%
|
246
-56%
|
137
-44%
|
(24)
N/A
|
1
N/A
|
66
+8 119%
|
58
-12%
|
37
-37%
|
15
-60%
|
(3)
N/A
|
(37)
-1 059%
|
(16)
+58%
|
8
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(61)
|
(59)
|
(66)
|
(64)
|
(60)
|
(99)
|
(92)
|
(96)
|
(102)
|
(67)
|
(67)
|
(70)
|
(69)
|
(67)
|
(64)
|
(62)
|
(61)
|
(62)
|
(64)
|
(73)
|
(72)
|
(76)
|
(82)
|
(89)
|
(90)
|
(88)
|
(87)
|
(69)
|
(73)
|
(74)
|
(70)
|
(66)
|
(71)
|
(68)
|
(63)
|
(52)
|
(55)
|
(51)
|
(50)
|
(45)
|
(45)
|
(39)
|
(35)
|
(26)
|
(34)
|
(35)
|
(35)
|
(28)
|
(32)
|
(34)
|
(33)
|
(27)
|
(38)
|
(40)
|
(43)
|
(34)
|
(39)
|
(35)
|
(31)
|
(31)
|
(27)
|
(20)
|
(18)
|
(6)
|
(14)
|
(18)
|
(20)
|
(28)
|
(31)
|
(36)
|
(43)
|
(46)
|
(56)
|
(64)
|
(66)
|
(65)
|
(58)
|
(55)
|
(51)
|
|
| Non-Reccuring Items |
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
(1)
|
48
|
0
|
0
|
(41)
|
0
|
0
|
(0)
|
(0)
|
(3)
|
0
|
(30)
|
(30)
|
(82)
|
0
|
(26)
|
(26)
|
(24)
|
0
|
(26)
|
(26)
|
8
|
0
|
(3)
|
(3)
|
(295)
|
0
|
(299)
|
(299)
|
(3)
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
16
|
0
|
(18)
|
0
|
(58)
|
0
|
(14)
|
(14)
|
(5)
|
0
|
(2)
|
(3)
|
52
|
0
|
2
|
0
|
(3)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
|
| Total Other Income |
(36)
|
(24)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(7)
|
(0)
|
0
|
0
|
(7)
|
0
|
(0)
|
(0)
|
(9)
|
(0)
|
(0)
|
(0)
|
(8)
|
(0)
|
(0)
|
(0)
|
(7)
|
(0)
|
(0)
|
0
|
(8)
|
(0)
|
(0)
|
0
|
(6)
|
0
|
(0)
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(3)
|
0
|
(0)
|
0
|
(2)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
|
| Pre-Tax Income |
47
N/A
|
119
+152%
|
229
+91%
|
273
+19%
|
291
+6%
|
250
-14%
|
205
-18%
|
210
+2%
|
218
+4%
|
363
+67%
|
682
+88%
|
463
-32%
|
222
-52%
|
(22)
N/A
|
(420)
-1 853%
|
(240)
+43%
|
(79)
+67%
|
46
N/A
|
89
+95%
|
84
-5%
|
155
+84%
|
109
-30%
|
72
-34%
|
27
-62%
|
(47)
N/A
|
(104)
-121%
|
(121)
-16%
|
(179)
-48%
|
(193)
-8%
|
(153)
+21%
|
(130)
+15%
|
(79)
+39%
|
(63)
+21%
|
(42)
+34%
|
(9)
+78%
|
39
N/A
|
10
-75%
|
(66)
N/A
|
(97)
-47%
|
(399)
-312%
|
(388)
+3%
|
(290)
+25%
|
(243)
+16%
|
52
N/A
|
114
+120%
|
105
-8%
|
82
-22%
|
97
+18%
|
78
-19%
|
96
+23%
|
109
+13%
|
107
-2%
|
70
-34%
|
57
-19%
|
3
-95%
|
(39)
N/A
|
(52)
-33%
|
(206)
-295%
|
(184)
+10%
|
(124)
+33%
|
3
N/A
|
470
+18 665%
|
717
+53%
|
748
+4%
|
964
+29%
|
801
-17%
|
532
-34%
|
270
-49%
|
106
-61%
|
(58)
N/A
|
(42)
+27%
|
16
N/A
|
2
-87%
|
(27)
N/A
|
(51)
-90%
|
(83)
-64%
|
(95)
-14%
|
(71)
+26%
|
(43)
+40%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(28)
|
(41)
|
(66)
|
(38)
|
(47)
|
(37)
|
(31)
|
(54)
|
(56)
|
(99)
|
(115)
|
(79)
|
(18)
|
53
|
80
|
54
|
23
|
(8)
|
(13)
|
(4)
|
(33)
|
(28)
|
(17)
|
(17)
|
2
|
15
|
14
|
(19)
|
(14)
|
(19)
|
(25)
|
(12)
|
(14)
|
(19)
|
(24)
|
(17)
|
(9)
|
0
|
6
|
50
|
47
|
36
|
29
|
(14)
|
(27)
|
(26)
|
(22)
|
6
|
9
|
0
|
(4)
|
(38)
|
(33)
|
(24)
|
(14)
|
(16)
|
(14)
|
0
|
(3)
|
9
|
(10)
|
(65)
|
(119)
|
(119)
|
(162)
|
(150)
|
(91)
|
(57)
|
(27)
|
(2)
|
(8)
|
(16)
|
(2)
|
(3)
|
4
|
(62)
|
(70)
|
(75)
|
(86)
|
|
| Income from Continuing Operations |
19
|
78
|
163
|
235
|
244
|
213
|
174
|
156
|
162
|
264
|
567
|
384
|
205
|
32
|
(340)
|
(186)
|
(57)
|
38
|
76
|
80
|
123
|
81
|
55
|
10
|
(45)
|
(90)
|
(107)
|
(198)
|
(207)
|
(172)
|
(154)
|
(90)
|
(77)
|
(61)
|
(33)
|
22
|
1
|
(66)
|
(91)
|
(349)
|
(341)
|
(254)
|
(213)
|
38
|
88
|
79
|
60
|
102
|
88
|
97
|
106
|
69
|
38
|
33
|
(11)
|
(55)
|
(66)
|
(205)
|
(187)
|
(114)
|
(7)
|
405
|
598
|
629
|
802
|
651
|
440
|
213
|
79
|
(60)
|
(50)
|
(0)
|
(0)
|
(30)
|
(47)
|
(146)
|
(166)
|
(146)
|
(129)
|
|
| Income to Minority Interest |
(20)
|
(24)
|
(28)
|
(28)
|
(28)
|
(24)
|
(23)
|
(23)
|
(18)
|
(17)
|
(5)
|
14
|
17
|
20
|
16
|
(3)
|
(5)
|
(5)
|
(5)
|
(3)
|
(3)
|
(2)
|
(1)
|
1
|
2
|
3
|
2
|
3
|
2
|
2
|
2
|
6
|
5
|
5
|
5
|
0
|
0
|
2
|
2
|
2
|
2
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(6)
|
(9)
|
(10)
|
(15)
|
(13)
|
(9)
|
(6)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
|
| Net Income (Common) |
(1)
N/A
|
54
N/A
|
135
+150%
|
206
+53%
|
215
+4%
|
190
-12%
|
150
-21%
|
133
-11%
|
144
+8%
|
247
+72%
|
562
+127%
|
398
-29%
|
222
-44%
|
51
-77%
|
(324)
N/A
|
(189)
+42%
|
(62)
+67%
|
33
N/A
|
70
+115%
|
78
+10%
|
120
+55%
|
79
-34%
|
54
-31%
|
12
-79%
|
(43)
N/A
|
(87)
-103%
|
(105)
-20%
|
(195)
-86%
|
(205)
-5%
|
(169)
+17%
|
(153)
+10%
|
(85)
+45%
|
(71)
+16%
|
(56)
+22%
|
(28)
+50%
|
22
N/A
|
2
-93%
|
(64)
N/A
|
(89)
-39%
|
(347)
-290%
|
(339)
+2%
|
(253)
+25%
|
(213)
+16%
|
37
N/A
|
86
+134%
|
77
-10%
|
59
-24%
|
101
+72%
|
87
-14%
|
96
+11%
|
105
+10%
|
68
-35%
|
37
-45%
|
32
-12%
|
(12)
N/A
|
(56)
-360%
|
(67)
-20%
|
(206)
-207%
|
(188)
+9%
|
(116)
+38%
|
(10)
+92%
|
399
N/A
|
589
+48%
|
619
+5%
|
787
+27%
|
639
-19%
|
432
-32%
|
253
-41%
|
77
-70%
|
(60)
N/A
|
(51)
+16%
|
(191)
-275%
|
(215)
-13%
|
(250)
-16%
|
(267)
-7%
|
(177)
+34%
|
(172)
+2%
|
(148)
+14%
|
(131)
+11%
|
|
| EPS (Diluted) |
-0.01
N/A
|
0.91
N/A
|
2.28
+151%
|
3.5
+54%
|
3.65
+4%
|
3.21
-12%
|
2.55
-21%
|
2.08
-18%
|
2.24
+8%
|
3.85
+72%
|
10.21
+165%
|
6.21
-39%
|
3.76
-39%
|
0.87
-77%
|
-5.28
N/A
|
-3.29
+38%
|
-0.84
+74%
|
0.45
N/A
|
0.96
+113%
|
1.06
+10%
|
1.39
+31%
|
0.96
-31%
|
0.54
-44%
|
0.14
-74%
|
-0.42
N/A
|
-0.88
-110%
|
-1.05
-19%
|
-1.95
-86%
|
-2.05
-5%
|
-1.7
+17%
|
-1.53
+10%
|
-0.85
+44%
|
-0.71
+16%
|
-0.55
+23%
|
-0.28
+49%
|
0.22
N/A
|
0.01
-95%
|
-0.65
N/A
|
-0.9
-38%
|
-3.48
-287%
|
-3.4
+2%
|
-2.54
+25%
|
-2.14
+16%
|
0.37
N/A
|
0.86
+132%
|
0.73
-15%
|
0.57
-22%
|
0.92
+61%
|
0.82
-11%
|
0.91
+11%
|
1.02
+12%
|
0.68
-33%
|
0.37
-46%
|
0.32
-14%
|
-0.12
N/A
|
-0.56
-367%
|
-0.67
-20%
|
-2.06
-207%
|
-1.88
+9%
|
-1.16
+38%
|
-0.1
+91%
|
4
N/A
|
5.91
+48%
|
5.58
-6%
|
7.16
+28%
|
5.82
-19%
|
4.36
-25%
|
2.27
-48%
|
0.77
-66%
|
-0.61
N/A
|
-0.51
+16%
|
-1.91
-275%
|
-2.15
-13%
|
-2.48
-15%
|
-2.65
-7%
|
-1.77
+33%
|
-1.7
+4%
|
-1.47
+14%
|
-1.31
+11%
|
|