Oi SA em Recuperacao Judicial
OTC:OIBZQ
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Oi SA em Recuperacao Judicial
OTC:OIBZQ
|
BR |
|
N
|
Newton Resources Ltd
HKEX:1231
|
HK |
|
A
|
Atlas Cycles (Haryana) Ltd
NSE:ATLASCYCLE
|
IN |
Income Statement
Earnings Waterfall
Oi SA em Recuperacao Judicial
Income Statement
Oi SA em Recuperacao Judicial
| Dec-2001 | Mar-2002 | Jun-2002 | Sep-2002 | Dec-2002 | Mar-2003 | Jun-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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-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
|
94
|
216
|
431
|
706
|
729
|
716
|
617
|
502
|
496
|
460
|
447
|
700
|
675
|
698
|
705
|
966
|
1 249
|
1 753
|
2 180
|
2 066
|
2 242
|
2 222
|
2 276
|
2 623
|
2 803
|
2 918
|
3 046
|
2 284
|
3 502
|
3 751
|
4 876
|
4 050
|
4 654
|
4 577
|
3 662
|
3 537
|
3 444
|
3 592
|
3 429
|
3 594
|
0
|
0
|
1 426
|
0
|
1 410
|
1 812
|
1 815
|
1 952
|
1 950
|
2 210
|
2 362
|
2 444
|
2 480
|
2 422
|
2 662
|
3 041
|
3 247
|
3 394
|
3 229
|
2 933
|
2 719
|
750
|
782
|
1 214
|
269
|
1 030
|
1 455
|
|
| Revenue |
6 158
N/A
|
6 375
+4%
|
6 588
+3%
|
6 832
+4%
|
7 071
+4%
|
7 307
+3%
|
7 484
+2%
|
7 716
+3%
|
7 915
+3%
|
8 117
+3%
|
8 365
+3%
|
8 672
+4%
|
9 065
+5%
|
9 437
+4%
|
9 797
+4%
|
10 013
+2%
|
10 139
+1%
|
10 168
+0%
|
10 096
-1%
|
10 148
+1%
|
10 297
+1%
|
10 511
+2%
|
10 803
+3%
|
10 924
+1%
|
11 059
+1%
|
11 165
+1%
|
11 418
+2%
|
11 511
+1%
|
11 581
+1%
|
11 551
0%
|
11 204
-3%
|
11 168
0%
|
10 920
-2%
|
10 731
-2%
|
10 672
-1%
|
10 414
-2%
|
10 263
-1%
|
10 013
-2%
|
9 781
-2%
|
9 513
-3%
|
9 245
-3%
|
10 704
+16%
|
15 255
+43%
|
20 012
+31%
|
25 161
+26%
|
28 373
+13%
|
28 540
+1%
|
28 601
+0%
|
28 422
-1%
|
28 258
-1%
|
28 264
+0%
|
28 133
0%
|
28 247
+0%
|
25 268
-11%
|
24 972
-1%
|
24 830
-1%
|
27 354
+10%
|
27 069
-1%
|
26 809
-1%
|
26 377
-2%
|
25 996
-1%
|
25 401
-2%
|
24 716
-3%
|
24 285
-2%
|
23 790
-2%
|
23 298
-2%
|
23 005
-1%
|
22 523
-2%
|
22 060
-2%
|
21 522
-2%
|
21 068
-2%
|
20 588
-2%
|
10 492
-49%
|
23 000
+119%
|
20 210
-12%
|
17 520
-13%
|
10 930
-38%
|
16 534
+51%
|
16 859
+2%
|
16 792
0%
|
10 483
-38%
|
11 124
+6%
|
11 077
0%
|
11 603
+5%
|
10 485
-10%
|
10 534
+0%
|
2 199
-79%
|
4 343
+98%
|
6 434
+48%
|
3 180
-51%
|
4 912
+54%
|
3 482
-29%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 989)
|
(4 050)
|
(4 138)
|
(4 313)
|
(4 447)
|
(4 583)
|
(4 674)
|
(4 757)
|
(4 853)
|
(5 006)
|
(5 194)
|
(5 454)
|
(5 828)
|
(6 079)
|
(6 338)
|
(6 495)
|
(6 524)
|
(6 506)
|
(6 421)
|
(6 389)
|
(6 465)
|
(6 508)
|
(6 548)
|
(6 484)
|
(6 383)
|
(6 308)
|
(6 235)
|
(6 196)
|
(6 180)
|
(6 142)
|
(6 146)
|
(6 168)
|
(5 764)
|
(5 654)
|
(5 299)
|
(4 944)
|
(4 732)
|
(4 622)
|
(4 562)
|
(4 562)
|
(4 587)
|
(5 302)
|
(7 508)
|
(9 927)
|
(12 670)
|
(14 629)
|
(15 138)
|
(15 299)
|
(15 259)
|
(15 210)
|
(15 058)
|
(15 109)
|
(15 230)
|
(13 154)
|
(13 181)
|
(13 221)
|
(15 663)
|
(16 255)
|
(16 931)
|
(17 085)
|
(16 016)
|
(15 427)
|
(14 766)
|
(14 530)
|
(14 986)
|
(14 337)
|
(14 679)
|
(14 862)
|
(16 179)
|
(15 720)
|
(15 515)
|
(15 403)
|
(7 983)
|
(17 523)
|
(15 093)
|
(12 938)
|
(7 912)
|
(12 504)
|
(13 207)
|
(13 362)
|
(9 924)
|
(10 532)
|
(10 727)
|
(11 907)
|
(10 683)
|
(10 925)
|
(1 150)
|
(2 346)
|
(4 677)
|
(4 635)
|
(2 281)
|
(2 118)
|
|
| Gross Profit |
2 169
N/A
|
2 325
+7%
|
2 451
+5%
|
2 519
+3%
|
2 625
+4%
|
2 723
+4%
|
2 810
+3%
|
2 959
+5%
|
3 062
+3%
|
3 111
+2%
|
3 171
+2%
|
3 218
+1%
|
3 237
+1%
|
3 358
+4%
|
3 459
+3%
|
3 518
+2%
|
3 615
+3%
|
3 662
+1%
|
3 675
+0%
|
3 758
+2%
|
3 831
+2%
|
4 002
+4%
|
4 255
+6%
|
4 439
+4%
|
4 675
+5%
|
4 857
+4%
|
5 182
+7%
|
5 315
+3%
|
5 401
+2%
|
5 410
+0%
|
5 058
-7%
|
5 000
-1%
|
5 156
+3%
|
5 077
-2%
|
5 373
+6%
|
5 470
+2%
|
5 531
+1%
|
5 391
-3%
|
5 219
-3%
|
4 952
-5%
|
4 659
-6%
|
5 403
+16%
|
7 747
+43%
|
10 085
+30%
|
12 491
+24%
|
13 744
+10%
|
13 402
-2%
|
13 302
-1%
|
13 163
-1%
|
13 048
-1%
|
13 206
+1%
|
13 025
-1%
|
13 017
0%
|
12 114
-7%
|
11 791
-3%
|
11 610
-2%
|
11 691
+1%
|
10 814
-8%
|
9 879
-9%
|
9 292
-6%
|
9 981
+7%
|
9 974
0%
|
9 949
0%
|
9 755
-2%
|
8 803
-10%
|
8 961
+2%
|
8 326
-7%
|
7 661
-8%
|
5 881
-23%
|
5 802
-1%
|
5 553
-4%
|
5 185
-7%
|
2 510
-52%
|
5 477
+118%
|
5 117
-7%
|
4 582
-10%
|
3 018
-34%
|
4 029
+34%
|
3 652
-9%
|
3 431
-6%
|
559
-84%
|
592
+6%
|
350
-41%
|
(304)
N/A
|
(198)
+35%
|
(391)
-97%
|
(100)
+74%
|
(242)
-142%
|
(482)
-99%
|
(1 455)
-202%
|
(741)
+49%
|
(918)
-24%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 365)
|
(2 060)
|
(2 069)
|
(2 279)
|
(2 217)
|
(2 463)
|
(3 263)
|
(2 515)
|
(2 922)
|
(2 954)
|
(2 973)
|
(3 019)
|
(3 141)
|
(2 938)
|
(3 395)
|
(3 715)
|
(4 772)
|
(4 823)
|
(4 824)
|
(4 764)
|
(3 687)
|
(3 930)
|
(3 730)
|
(3 713)
|
(3 933)
|
(3 612)
|
(3 593)
|
(3 456)
|
(3 289)
|
(3 581)
|
(5 915)
|
(5 901)
|
(6 198)
|
(6 995)
|
(4 569)
|
(4 300)
|
(2 992)
|
(3 016)
|
(2 847)
|
(2 997)
|
(3 034)
|
(3 459)
|
(5 043)
|
(6 483)
|
(8 072)
|
(8 859)
|
(9 212)
|
(9 481)
|
(7 859)
|
(7 092)
|
(7 164)
|
(6 919)
|
(7 337)
|
(7 755)
|
(7 562)
|
(7 583)
|
(9 321)
|
(9 102)
|
(8 945)
|
(9 169)
|
(11 367)
|
(11 157)
|
(10 719)
|
(10 402)
|
(11 164)
|
(11 095)
|
(10 590)
|
(10 143)
|
(11 136)
|
(10 494)
|
(10 618)
|
(13 450)
|
(7 102)
|
(13 777)
|
(13 407)
|
(10 218)
|
(4 383)
|
(6 468)
|
(6 348)
|
(6 201)
|
(2 593)
|
(3 406)
|
(3 293)
|
(2 942)
|
(3 815)
|
(17 605)
|
(46)
|
(272)
|
(745)
|
(1 827)
|
(2 535)
|
(2 256)
|
|
| Selling, General & Administrative |
(1 308)
|
(1 368)
|
(1 329)
|
(1 359)
|
(1 393)
|
(1 393)
|
(1 421)
|
(1 476)
|
(1 615)
|
(1 718)
|
(1 804)
|
(1 876)
|
(2 055)
|
(2 441)
|
(2 647)
|
(2 905)
|
(2 923)
|
(2 906)
|
(2 947)
|
(2 888)
|
(2 786)
|
(2 778)
|
(2 795)
|
(2 795)
|
(2 804)
|
(2 751)
|
(2 624)
|
(2 609)
|
(2 377)
|
(2 444)
|
(2 473)
|
(2 319)
|
(2 853)
|
(2 295)
|
(2 346)
|
(2 488)
|
(2 564)
|
(2 624)
|
(2 613)
|
(2 595)
|
(2 633)
|
(3 192)
|
(4 925)
|
(6 505)
|
(8 229)
|
(9 065)
|
(9 132)
|
(9 273)
|
(9 153)
|
(9 166)
|
(9 119)
|
(9 084)
|
(9 363)
|
(8 411)
|
(8 218)
|
(8 077)
|
(8 578)
|
(8 462)
|
(8 326)
|
(8 222)
|
(8 179)
|
(8 081)
|
(7 866)
|
(7 672)
|
(7 580)
|
(7 316)
|
(7 129)
|
(6 878)
|
(6 592)
|
(6 812)
|
(6 709)
|
(6 727)
|
(5 389)
|
(9 832)
|
(9 414)
|
(8 922)
|
(5 165)
|
(8 478)
|
(8 479)
|
(8 364)
|
(4 641)
|
(4 558)
|
(4 457)
|
(4 190)
|
(3 956)
|
(3 840)
|
(416)
|
(772)
|
(1 332)
|
(1 544)
|
(792)
|
(709)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(83)
|
(162)
|
0
|
(301)
|
(292)
|
(286)
|
(361)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(57)
|
(693)
|
(741)
|
(920)
|
(825)
|
(1 070)
|
(1 842)
|
(1 039)
|
(1 306)
|
(1 237)
|
(1 169)
|
(1 143)
|
(1 085)
|
(497)
|
(749)
|
(810)
|
(1 849)
|
(1 916)
|
(1 878)
|
(1 876)
|
(901)
|
(1 152)
|
(935)
|
(918)
|
(1 129)
|
(778)
|
(808)
|
(847)
|
(610)
|
(845)
|
(3 156)
|
(3 221)
|
(3 345)
|
(4 700)
|
(2 224)
|
(1 812)
|
(427)
|
(392)
|
(234)
|
(402)
|
(402)
|
(267)
|
(118)
|
22
|
157
|
206
|
(80)
|
(208)
|
1 295
|
2 074
|
1 955
|
2 166
|
2 026
|
656
|
656
|
494
|
(743)
|
(640)
|
(619)
|
(946)
|
(3 188)
|
(3 077)
|
(2 854)
|
(2 730)
|
(3 584)
|
(3 779)
|
(3 462)
|
(3 266)
|
(4 544)
|
(3 682)
|
(3 908)
|
(6 723)
|
(1 713)
|
(3 944)
|
(3 992)
|
(1 296)
|
782
|
2 010
|
2 130
|
2 163
|
2 048
|
1 151
|
1 164
|
1 248
|
142
|
(13 766)
|
370
|
499
|
585
|
(282)
|
(1 743)
|
(1 547)
|
|
| Operating Income |
805
N/A
|
265
-67%
|
381
+44%
|
240
-37%
|
407
+70%
|
260
-36%
|
(453)
N/A
|
444
N/A
|
141
-68%
|
157
+11%
|
198
+26%
|
200
+1%
|
96
-52%
|
421
+338%
|
64
-85%
|
(197)
N/A
|
(1 157)
-487%
|
(1 160)
0%
|
(1 150)
+1%
|
(1 006)
+13%
|
145
N/A
|
73
-50%
|
525
+624%
|
727
+38%
|
743
+2%
|
1 245
+68%
|
1 589
+28%
|
1 860
+17%
|
2 112
+14%
|
1 829
-13%
|
(858)
N/A
|
(901)
-5%
|
(1 042)
-16%
|
(1 917)
-84%
|
804
N/A
|
1 170
+46%
|
2 540
+117%
|
2 375
-6%
|
2 372
0%
|
1 955
-18%
|
1 624
-17%
|
1 944
+20%
|
2 704
+39%
|
3 602
+33%
|
4 419
+23%
|
4 885
+11%
|
4 190
-14%
|
3 821
-9%
|
5 305
+39%
|
5 956
+12%
|
6 042
+1%
|
6 106
+1%
|
5 681
-7%
|
4 359
-23%
|
4 229
-3%
|
4 027
-5%
|
2 370
-41%
|
1 712
-28%
|
933
-45%
|
123
-87%
|
(1 386)
N/A
|
(1 183)
+15%
|
(770)
+35%
|
(647)
+16%
|
(2 361)
-265%
|
(2 133)
+10%
|
(2 264)
-6%
|
(2 483)
-10%
|
(5 255)
-112%
|
(4 692)
+11%
|
(5 065)
-8%
|
(8 265)
-63%
|
(4 592)
+44%
|
(8 299)
-81%
|
(8 289)
+0%
|
(5 636)
+32%
|
(1 365)
+76%
|
(2 438)
-79%
|
(2 696)
-11%
|
(2 771)
-3%
|
(2 034)
+27%
|
(2 814)
-38%
|
(2 943)
-5%
|
(3 245)
-10%
|
(4 013)
-24%
|
(17 996)
-348%
|
(312)
+98%
|
(876)
-181%
|
(1 590)
-81%
|
(3 281)
-106%
|
(1 190)
+64%
|
(892)
+25%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(468)
|
0
|
0
|
0
|
0
|
0
|
717
|
0
|
0
|
0
|
0
|
0
|
0
|
(206)
|
(206)
|
(206)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(94)
|
(216)
|
(431)
|
(512)
|
(729)
|
(716)
|
(617)
|
(430)
|
(123)
|
(197)
|
(300)
|
(32)
|
(436)
|
(194)
|
203
|
36
|
(263)
|
(706)
|
(1 366)
|
(1 107)
|
(1 595)
|
(1 751)
|
(1 940)
|
(2 375)
|
(2 364)
|
(2 249)
|
(2 087)
|
(2 144)
|
(2 650)
|
(3 069)
|
(334)
|
253
|
(522)
|
(511)
|
(3 403)
|
(2 673)
|
(2 119)
|
(1 965)
|
(1 771)
|
3 041
|
20 041
|
22 011
|
22 754
|
13 156
|
887
|
(1 222)
|
(3 810)
|
(4 657)
|
(13 354)
|
(15 303)
|
(15 091)
|
(5 839)
|
(19 984)
|
(15 858)
|
(17 579)
|
(5 009)
|
1 177
|
(2 815)
|
(224)
|
369
|
(4 022)
|
(1 206)
|
15 987
|
15 623
|
(1 422)
|
17 450
|
388
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(21)
|
(14)
|
(29)
|
(37)
|
(35)
|
(23)
|
(25)
|
(25)
|
(80)
|
(91)
|
(84)
|
(79)
|
(57)
|
(69)
|
(89)
|
(94)
|
279
|
287
|
306
|
463
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
11 110
|
11 110
|
11 054
|
11 055
|
0
|
(56)
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(14 249)
|
0
|
0
|
0
|
0
|
1 056
|
0
|
0
|
|
| Total Other Income |
(142)
|
(151)
|
(140)
|
(144)
|
(139)
|
(137)
|
(143)
|
(142)
|
(469)
|
(469)
|
(528)
|
(531)
|
(160)
|
(155)
|
(95)
|
(98)
|
(149)
|
(116)
|
(94)
|
(64)
|
31
|
37
|
54
|
64
|
0
|
(6)
|
(8)
|
(12)
|
0
|
0
|
0
|
0
|
148
|
64
|
90
|
211
|
(49)
|
135
|
(20)
|
(231)
|
(108)
|
235
|
(54)
|
(137)
|
(1 047)
|
(1 145)
|
(1 070)
|
(1 161)
|
(918)
|
(1 329)
|
(1 645)
|
(1 986)
|
(2 408)
|
(1 531)
|
(1 283)
|
(5 012)
|
(8 678)
|
(8 537)
|
(6 717)
|
(3 538)
|
(1 020)
|
193
|
(5 588)
|
(4 061)
|
(6 238)
|
(4 111)
|
(2 277)
|
(4 445)
|
2 385
|
(4 613)
|
(2 677)
|
(1 059)
|
(725)
|
(1 659)
|
(1 190)
|
(1 080)
|
(6 891)
|
(1 408)
|
(1 191)
|
(1 671)
|
(4 549)
|
(4 743)
|
(5 167)
|
(5 583)
|
(3 731)
|
(2 758)
|
(1 111)
|
(2 568)
|
(1 243)
|
13 872
|
(2 972)
|
(2 088)
|
|
| Pre-Tax Income |
195
N/A
|
114
-42%
|
241
+112%
|
96
-60%
|
268
+179%
|
123
-54%
|
121
-2%
|
303
+150%
|
(328)
N/A
|
(312)
+5%
|
(330)
-6%
|
(332)
0%
|
(64)
+81%
|
59
N/A
|
(238)
N/A
|
(502)
-111%
|
(1 306)
-160%
|
(1 276)
+2%
|
(1 243)
+3%
|
(1 070)
+14%
|
176
N/A
|
110
-38%
|
579
+428%
|
790
+36%
|
743
-6%
|
1 146
+54%
|
1 365
+19%
|
1 417
+4%
|
1 579
+11%
|
1 085
-31%
|
(1 603)
N/A
|
(1 555)
+3%
|
(1 358)
+13%
|
(1 999)
-47%
|
672
N/A
|
1 057
+57%
|
2 379
+125%
|
1 983
-17%
|
2 074
+5%
|
1 848
-11%
|
1 495
-19%
|
1 847
+24%
|
1 856
+0%
|
2 005
+8%
|
2 544
+27%
|
2 433
-4%
|
1 675
-31%
|
1 184
-29%
|
2 012
+70%
|
2 263
+12%
|
2 147
-5%
|
2 033
-5%
|
1 128
-45%
|
178
-84%
|
(124)
N/A
|
(1 319)
-965%
|
(6 055)
-359%
|
(7 347)
-21%
|
(6 295)
+14%
|
(6 818)
-8%
|
(5 080)
+25%
|
(3 109)
+39%
|
(8 323)
-168%
|
(6 479)
+22%
|
(5 558)
+14%
|
24 907
N/A
|
28 581
+15%
|
26 881
-6%
|
21 341
-21%
|
(8 419)
N/A
|
(9 020)
-7%
|
(13 133)
-46%
|
(9 974)
+24%
|
(23 313)
-134%
|
(24 782)
-6%
|
(21 807)
+12%
|
(14 095)
+35%
|
(23 831)
-69%
|
(19 745)
+17%
|
(22 021)
-12%
|
(11 591)
+47%
|
(6 381)
+45%
|
(10 925)
-71%
|
(9 052)
+17%
|
(21 624)
-139%
|
(24 777)
-15%
|
(2 629)
+89%
|
12 542
N/A
|
12 790
+2%
|
10 224
-20%
|
13 287
+30%
|
(2 593)
N/A
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(94)
|
(70)
|
(123)
|
(79)
|
(111)
|
(59)
|
(57)
|
(124)
|
58
|
47
|
40
|
46
|
(44)
|
(69)
|
(1)
|
66
|
389
|
361
|
393
|
353
|
(95)
|
(66)
|
(232)
|
(301)
|
(295)
|
(346)
|
(420)
|
(458)
|
(551)
|
(462)
|
469
|
472
|
339
|
606
|
(285)
|
(389)
|
(408)
|
(300)
|
(361)
|
(278)
|
(490)
|
(490)
|
(526)
|
(486)
|
(759)
|
(829)
|
(543)
|
(467)
|
(519)
|
(805)
|
(749)
|
(755)
|
(1 120)
|
(732)
|
(687)
|
(571)
|
(595)
|
(703)
|
(2 135)
|
(1 764)
|
(3 126)
|
(3 471)
|
(1 597)
|
(2 287)
|
(1 099)
|
(1 694)
|
(2 439)
|
(2 049)
|
3 275
|
3 187
|
3 311
|
2 977
|
13
|
(199)
|
(162)
|
48
|
3 551
|
3 543
|
3 543
|
3 540
|
2 036
|
2 044
|
(2 566)
|
(2 624)
|
(2 601)
|
(2 617)
|
32
|
32
|
27
|
18
|
(16)
|
(19)
|
|
| Income from Continuing Operations |
100
|
44
|
119
|
17
|
157
|
64
|
64
|
179
|
(270)
|
(266)
|
(290)
|
(286)
|
(107)
|
(10)
|
(238)
|
(435)
|
(917)
|
(915)
|
(851)
|
(717)
|
81
|
43
|
347
|
489
|
448
|
800
|
945
|
959
|
1 028
|
623
|
(1 134)
|
(1 083)
|
(1 019)
|
(1 393)
|
387
|
668
|
1 971
|
1 683
|
1 713
|
1 570
|
1 006
|
1 356
|
1 330
|
1 519
|
1 785
|
1 603
|
1 132
|
717
|
1 493
|
1 458
|
1 398
|
1 278
|
8
|
(553)
|
(811)
|
(1 890)
|
(6 649)
|
(8 050)
|
(8 430)
|
(8 582)
|
(8 206)
|
(6 580)
|
(9 920)
|
(8 766)
|
(6 656)
|
23 213
|
26 142
|
24 832
|
24 616
|
(5 232)
|
(5 708)
|
(10 157)
|
(9 962)
|
(23 511)
|
(24 944)
|
(21 759)
|
(10 545)
|
(20 288)
|
(16 202)
|
(18 481)
|
(9 555)
|
(4 337)
|
(13 491)
|
(11 677)
|
(24 225)
|
(27 393)
|
(2 597)
|
12 575
|
12 818
|
10 242
|
13 271
|
(2 612)
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(8)
|
(13)
|
(16)
|
(13)
|
(13)
|
(7)
|
(2)
|
3
|
4
|
3
|
3
|
2
|
2
|
2
|
1
|
2
|
1
|
1
|
0
|
(2)
|
(4)
|
(3)
|
(2)
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(5)
|
0
|
1
|
3
|
5
|
0
|
0
|
(3)
|
(1)
|
(1)
|
44
|
(3)
|
34
|
413
|
343
|
557
|
480
|
178
|
202
|
71
|
140
|
291
|
308
|
252
|
217
|
(24)
|
(152)
|
23
|
61
|
95
|
255
|
189
|
94
|
(1)
|
28
|
(57)
|
1
|
(24)
|
(30)
|
(30)
|
(30)
|
(3)
|
(1)
|
1
|
(0)
|
0
|
1
|
(1)
|
(0)
|
|
| Equity Earnings Affiliates |
(51)
|
(52)
|
(43)
|
(31)
|
(41)
|
(41)
|
(42)
|
(48)
|
(1)
|
(3)
|
(7)
|
(6)
|
(54)
|
(42)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
281
N/A
|
304
+8%
|
428
+41%
|
452
+6%
|
440
-3%
|
514
+17%
|
473
-8%
|
467
-1%
|
(25)
N/A
|
(31)
-23%
|
(59)
-92%
|
(54)
+9%
|
277
N/A
|
147
-47%
|
169
+15%
|
(18)
N/A
|
(304)
-1 570%
|
(301)
+1%
|
(226)
+25%
|
(88)
+61%
|
432
N/A
|
641
+48%
|
699
+9%
|
840
+20%
|
800
-5%
|
908
+13%
|
1 052
+16%
|
1 066
+1%
|
1 030
-3%
|
626
-39%
|
(1 133)
N/A
|
(1 083)
+4%
|
(1 021)
+6%
|
(1 397)
-37%
|
384
N/A
|
666
+73%
|
1 971
+196%
|
1 683
-15%
|
1 713
+2%
|
1 570
-8%
|
1 006
-36%
|
1 356
+35%
|
1 328
-2%
|
1 514
+14%
|
1 785
+18%
|
1 604
-10%
|
1 134
-29%
|
722
-36%
|
1 493
+107%
|
1 458
-2%
|
1 362
-7%
|
1 197
-12%
|
(4 408)
N/A
|
(5 037)
-14%
|
(4 196)
+17%
|
(5 184)
-24%
|
(5 168)
+0%
|
(6 606)
-28%
|
(7 885)
-19%
|
(8 119)
-3%
|
(8 028)
+1%
|
(6 377)
+21%
|
(9 849)
-54%
|
(8 626)
+12%
|
(6 365)
+26%
|
23 521
N/A
|
26 394
+12%
|
25 049
-5%
|
24 591
-2%
|
(5 384)
N/A
|
(5 685)
-6%
|
(10 096)
-78%
|
(9 000)
+11%
|
(22 586)
-151%
|
(24 437)
-8%
|
(21 328)
+13%
|
(10 530)
+51%
|
(9 131)
+13%
|
(4 628)
+49%
|
(6 802)
-47%
|
(8 516)
-25%
|
(3 742)
+56%
|
(5 156)
-38%
|
(3 408)
+34%
|
(19 268)
-465%
|
(22 318)
-16%
|
(2 787)
+88%
|
12 273
N/A
|
12 516
+2%
|
9 611
-23%
|
14 054
+46%
|
(1 842)
N/A
|
|
| EPS (Diluted) |
5.3
N/A
|
5.65
+7%
|
7.96
+41%
|
8.41
+6%
|
8.14
-3%
|
9.43
+16%
|
8.75
-7%
|
8.66
-1%
|
-0.47
N/A
|
-0.56
-19%
|
-1.08
-93%
|
-0.98
+9%
|
5.11
N/A
|
2.64
-48%
|
3.15
+19%
|
-0.35
N/A
|
-5.61
-1 503%
|
-5.57
+1%
|
-4.12
+26%
|
-1.61
+61%
|
7.85
N/A
|
11.72
+49%
|
12.78
+9%
|
15.36
+20%
|
14.54
-5%
|
16.58
+14%
|
18.99
+15%
|
19.49
+3%
|
18.72
-4%
|
11.43
-39%
|
-20.68
N/A
|
-18.36
+11%
|
-18.56
-1%
|
-23.67
-28%
|
6.51
N/A
|
11.28
+73%
|
33.42
+196%
|
28.52
-15%
|
28.74
+1%
|
26.62
-7%
|
17.05
-36%
|
8.26
-52%
|
8.09
-2%
|
9.23
+14%
|
10.88
+18%
|
9.79
-10%
|
6.92
-29%
|
4.4
-36%
|
9.1
+107%
|
8.89
-2%
|
2.2
-75%
|
1.42
-35%
|
-7.14
N/A
|
-5.97
+16%
|
-5.98
0%
|
-7.4
-24%
|
-7.08
+4%
|
-9.77
-38%
|
-11.66
-19%
|
-12
-3%
|
-11.88
+1%
|
-9.45
+20%
|
-14.41
-52%
|
-12.77
+11%
|
-9.42
+26%
|
34.81
N/A
|
9.19
-74%
|
10.86
+18%
|
16.39
+51%
|
-0.9
N/A
|
-0.95
-6%
|
-1.69
-78%
|
-1.51
+11%
|
-3.79
-151%
|
-4.1
-8%
|
-3.57
+13%
|
-17.69
-396%
|
-1.53
+91%
|
-0.77
+50%
|
-1.14
-48%
|
-14.3
-1 154%
|
-0.62
+96%
|
-8.66
-1 297%
|
-5.72
+34%
|
-323.55
-5 556%
|
-37.46
+88%
|
-46.45
-24%
|
204.55
N/A
|
210.1
+3%
|
117.8
-44%
|
43.42
-63%
|
-5.69
N/A
|
|