SoftBank Group Corp
OTC:SFTBF
Income Statement
Earnings Waterfall
SoftBank Group Corp
Income Statement
SoftBank Group Corp
| Jun-2004 | Sep-2004 | Dec-2004 | Jun-2005 | Sep-2005 | Dec-2005 | Jun-2006 | Sep-2006 | Dec-2006 | Jun-2007 | Sep-2007 | Dec-2007 | Jun-2008 | Sep-2008 | Dec-2008 | Jun-2009 | Sep-2009 | Dec-2009 | 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 |
5 000
|
0
|
0
|
6 806
|
0
|
0
|
14 601
|
0
|
0
|
26 960
|
0
|
0
|
28 402
|
0
|
0
|
27 490
|
0
|
0
|
27 789
|
54 782
|
80 609
|
104 019
|
98 637
|
89 985
|
76 680
|
62 206
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
105 511
|
215 668
|
329 484
|
440 744
|
447 340
|
447 098
|
454 623
|
467 311
|
476 074
|
488 747
|
507 285
|
516 132
|
543 729
|
595 016
|
612 191
|
341 937
|
263 258
|
160 167
|
78 066
|
293 897
|
301 102
|
307 133
|
302 694
|
307 250
|
313 056
|
339 041
|
365 692
|
382 512
|
413 852
|
511 130
|
533 256
|
555 902
|
581 364
|
536 869
|
549 190
|
556 004
|
554 007
|
544 530
|
561 901
|
581 559
|
0
|
0
|
|
| Revenue |
405 584
N/A
|
440 406
+9%
|
561 793
+28%
|
673 119
+20%
|
780 874
+16%
|
810 258
+4%
|
1 045 852
+29%
|
1 407 644
+35%
|
1 822 369
+29%
|
1 991 222
+9%
|
2 066 941
+4%
|
2 058 765
0%
|
2 042 936
-1%
|
2 023 018
-1%
|
1 982 262
-2%
|
2 001 341
+1%
|
2 002 539
+0%
|
2 045 304
+2%
|
2 079 810
+2%
|
2 161 050
+4%
|
2 249 900
+4%
|
3 004 640
+34%
|
3 068 037
+2%
|
3 075 265
+0%
|
3 152 931
+3%
|
3 202 435
+2%
|
3 164 141
-1%
|
3 171 432
+0%
|
3 151 215
-1%
|
3 378 365
+7%
|
3 357 661
-1%
|
4 296 504
+28%
|
5 417 267
+26%
|
6 666 651
+23%
|
7 733 846
+16%
|
8 089 904
+5%
|
8 413 991
+4%
|
8 504 135
+1%
|
8 622 389
+1%
|
8 763 468
+2%
|
8 798 927
+0%
|
8 881 777
+1%
|
8 941 780
+1%
|
8 872 413
-1%
|
8 859 408
0%
|
8 901 004
+0%
|
8 960 542
+1%
|
9 040 305
+1%
|
9 130 812
+1%
|
9 158 765
+0%
|
9 245 489
+1%
|
9 401 483
+2%
|
9 515 943
+1%
|
6 093 548
-36%
|
12 469 509
+105%
|
11 380 898
-9%
|
10 227 880
-10%
|
5 238 938
-49%
|
5 271 651
+1%
|
5 329 750
+1%
|
5 475 676
+3%
|
5 628 167
+3%
|
5 827 328
+4%
|
5 981 140
+3%
|
6 070 969
+2%
|
6 221 534
+2%
|
6 314 430
+1%
|
6 420 507
+2%
|
6 516 467
+1%
|
6 570 439
+1%
|
6 555 916
0%
|
6 615 022
+1%
|
6 696 567
+1%
|
6 756 500
+1%
|
6 900 740
+2%
|
6 999 362
+1%
|
7 057 175
+1%
|
7 243 752
+3%
|
7 362 346
+2%
|
7 510 673
+2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(292 884)
|
(290 013)
|
(362 967)
|
(445 871)
|
(524 739)
|
(538 801)
|
(637 022)
|
(799 890)
|
(1 005 496)
|
(1 084 497)
|
(1 109 021)
|
(1 086 108)
|
(1 068 538)
|
(1 057 381)
|
(1 019 719)
|
(1 001 999)
|
(978 933)
|
(980 954)
|
(970 528)
|
(997 098)
|
(1 027 734)
|
(1 373 617)
|
(1 407 777)
|
(1 379 089)
|
(1 446 654)
|
(1 485 750)
|
(1 489 255)
|
(1 533 050)
|
(1 551 373)
|
(1 590 740)
|
(1 673 191)
|
(2 296 397)
|
(3 080 184)
|
(3 953 170)
|
(4 682 124)
|
(4 958 564)
|
(5 190 852)
|
(5 247 977)
|
(5 330 625)
|
(5 397 034)
|
(5 409 023)
|
(5 518 104)
|
(5 574 906)
|
(5 536 326)
|
(5 482 035)
|
(5 472 238)
|
(5 460 088)
|
(5 458 250)
|
(5 526 352)
|
(5 527 577)
|
(5 589 114)
|
(5 695 934)
|
(5 715 746)
|
(3 567 185)
|
(7 295 609)
|
(6 523 847)
|
(5 682 673)
|
(2 584 273)
|
(2 575 926)
|
(2 570 027)
|
(2 660 406)
|
(2 753 238)
|
(2 837 900)
|
(2 890 990)
|
(2 887 371)
|
(2 955 960)
|
(2 977 036)
|
(3 068 637)
|
(3 148 739)
|
(3 242 397)
|
(3 279 590)
|
(3 275 992)
|
(3 282 467)
|
(3 214 108)
|
(3 269 802)
|
(3 338 143)
|
(3 394 924)
|
(3 489 549)
|
(3 574 111)
|
(3 647 381)
|
|
| Gross Profit |
112 700
N/A
|
150 393
+33%
|
198 826
+32%
|
227 248
+14%
|
256 135
+13%
|
271 457
+6%
|
408 830
+51%
|
607 754
+49%
|
816 873
+34%
|
906 725
+11%
|
957 920
+6%
|
972 657
+2%
|
974 398
+0%
|
965 637
-1%
|
962 543
0%
|
999 342
+4%
|
1 023 606
+2%
|
1 064 350
+4%
|
1 109 282
+4%
|
1 163 952
+5%
|
1 222 166
+5%
|
1 631 023
+33%
|
1 660 260
+2%
|
1 696 176
+2%
|
1 706 277
+1%
|
1 716 685
+1%
|
1 674 886
-2%
|
1 638 382
-2%
|
1 599 842
-2%
|
1 787 625
+12%
|
1 684 470
-6%
|
2 000 107
+19%
|
2 337 083
+17%
|
2 713 481
+16%
|
3 051 722
+12%
|
3 131 340
+3%
|
3 223 139
+3%
|
3 256 158
+1%
|
3 291 764
+1%
|
3 366 434
+2%
|
3 389 904
+1%
|
3 363 673
-1%
|
3 366 874
+0%
|
3 336 087
-1%
|
3 377 373
+1%
|
3 428 766
+2%
|
3 500 454
+2%
|
3 582 055
+2%
|
3 604 460
+1%
|
3 631 188
+1%
|
3 656 375
+1%
|
3 705 549
+1%
|
3 800 197
+3%
|
2 526 363
-34%
|
5 173 900
+105%
|
4 857 051
-6%
|
4 545 207
-6%
|
2 654 665
-42%
|
2 695 725
+2%
|
2 759 723
+2%
|
2 815 270
+2%
|
2 874 929
+2%
|
2 989 428
+4%
|
3 090 150
+3%
|
3 183 598
+3%
|
3 265 574
+3%
|
3 337 394
+2%
|
3 351 870
+0%
|
3 367 728
+0%
|
3 328 042
-1%
|
3 276 326
-2%
|
3 339 030
+2%
|
3 414 100
+2%
|
3 542 392
+4%
|
3 630 938
+2%
|
3 661 219
+1%
|
3 662 251
+0%
|
3 754 203
+3%
|
3 788 235
+1%
|
3 863 292
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(148 381)
|
(163 241)
|
(213 152)
|
(240 946)
|
(259 864)
|
(243 544)
|
(323 369)
|
(471 690)
|
(619 587)
|
(685 051)
|
(705 439)
|
(712 467)
|
(707 867)
|
(693 192)
|
(687 852)
|
(701 447)
|
(698 295)
|
(698 030)
|
(694 648)
|
(712 731)
|
(740 005)
|
(1 001 859)
|
(1 011 875)
|
(1 009 311)
|
(1 026 488)
|
(1 041 401)
|
(1 022 037)
|
(950 002)
|
(848 091)
|
(1 042 625)
|
(688 266)
|
(892 666)
|
(1 228 032)
|
(1 628 119)
|
(2 055 447)
|
(2 226 521)
|
(2 334 594)
|
(2 326 946)
|
(2 363 347)
|
(2 370 251)
|
(2 374 688)
|
(2 360 783)
|
(2 379 782)
|
(2 371 816)
|
(2 352 452)
|
(2 304 520)
|
(2 497 392)
|
(2 567 517)
|
(2 662 274)
|
(2 544 743)
|
(2 580 802)
|
(2 607 815)
|
(2 593 395)
|
(1 862 645)
|
(3 672 229)
|
(3 491 581)
|
(3 320 677)
|
(2 060 080)
|
(2 119 595)
|
(2 155 955)
|
(2 189 565)
|
(2 271 497)
|
(2 360 353)
|
(2 446 868)
|
(2 545 676)
|
(2 551 722)
|
(2 584 805)
|
(2 619 390)
|
(2 623 452)
|
(2 695 328)
|
(2 716 895)
|
(2 795 060)
|
(2 897 804)
|
(2 982 383)
|
(3 053 989)
|
(3 061 381)
|
(3 065 332)
|
(3 024 409)
|
(3 062 920)
|
(3 208 194)
|
|
| Selling, General & Administrative |
(148 381)
|
(163 835)
|
(213 152)
|
(240 946)
|
(259 270)
|
(243 544)
|
(323 369)
|
(471 690)
|
(619 587)
|
(685 051)
|
(705 439)
|
(712 467)
|
(707 867)
|
(693 192)
|
(687 852)
|
(701 447)
|
(698 295)
|
(698 030)
|
(694 648)
|
(712 731)
|
(740 005)
|
(1 001 859)
|
(1 011 875)
|
(1 009 311)
|
(1 026 488)
|
(1 041 401)
|
(972 111)
|
(907 192)
|
(827 599)
|
(1 042 625)
|
(839 192)
|
(1 143 455)
|
(1 477 132)
|
(1 826 575)
|
(2 105 330)
|
(2 166 240)
|
(2 279 382)
|
(2 318 173)
|
(2 356 289)
|
(2 396 941)
|
(2 388 905)
|
(2 401 034)
|
(2 377 519)
|
(2 282 939)
|
(2 238 928)
|
(2 298 975)
|
(2 350 981)
|
(2 458 763)
|
(2 509 820)
|
(2 554 241)
|
(2 594 477)
|
(2 656 197)
|
(2 720 000)
|
(1 866 315)
|
(3 687 115)
|
(3 497 270)
|
(3 324 347)
|
(2 060 080)
|
(2 119 595)
|
(2 155 955)
|
(2 189 565)
|
(2 271 497)
|
(2 360 353)
|
(2 446 868)
|
(2 545 676)
|
(2 551 722)
|
(2 584 805)
|
(2 619 390)
|
(2 623 452)
|
(2 695 328)
|
(2 716 895)
|
(2 795 060)
|
(2 897 804)
|
(2 982 383)
|
(3 053 989)
|
(3 061 381)
|
(3 065 332)
|
(3 024 409)
|
(3 062 920)
|
(3 208 194)
|
|
| Other Operating Expenses |
0
|
594
|
0
|
0
|
(594)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(49 926)
|
(42 810)
|
(20 492)
|
0
|
150 926
|
250 789
|
249 100
|
198 456
|
49 883
|
(60 281)
|
(55 212)
|
(8 773)
|
(7 058)
|
26 690
|
14 217
|
40 251
|
(2 263)
|
(88 877)
|
(113 524)
|
(5 545)
|
(146 411)
|
(108 754)
|
(152 454)
|
9 498
|
13 675
|
48 382
|
126 605
|
3 670
|
14 886
|
5 689
|
3 670
|
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 |
(35 681)
N/A
|
(12 848)
+64%
|
(14 326)
-12%
|
(13 698)
+4%
|
(3 729)
+73%
|
27 913
N/A
|
85 461
+206%
|
136 064
+59%
|
197 286
+45%
|
221 674
+12%
|
252 481
+14%
|
260 190
+3%
|
266 531
+2%
|
272 445
+2%
|
274 691
+1%
|
297 895
+8%
|
325 311
+9%
|
366 320
+13%
|
414 634
+13%
|
451 221
+9%
|
482 161
+7%
|
629 164
+30%
|
648 385
+3%
|
686 865
+6%
|
679 789
-1%
|
675 284
-1%
|
652 849
-3%
|
688 380
+5%
|
751 751
+9%
|
745 000
-1%
|
996 204
+34%
|
1 107 441
+11%
|
1 109 051
+0%
|
1 085 362
-2%
|
996 275
-8%
|
904 819
-9%
|
888 545
-2%
|
929 212
+5%
|
928 417
0%
|
996 183
+7%
|
1 015 216
+2%
|
1 002 890
-1%
|
987 092
-2%
|
964 271
-2%
|
1 024 921
+6%
|
1 124 246
+10%
|
1 003 062
-11%
|
1 014 538
+1%
|
942 186
-7%
|
1 086 445
+15%
|
1 075 573
-1%
|
1 097 734
+2%
|
1 206 802
+10%
|
663 718
-45%
|
1 501 671
+126%
|
1 365 470
-9%
|
1 224 530
-10%
|
594 585
-51%
|
576 130
-3%
|
603 768
+5%
|
625 705
+4%
|
603 432
-4%
|
629 075
+4%
|
643 282
+2%
|
637 922
-1%
|
713 852
+12%
|
752 589
+5%
|
732 480
-3%
|
744 276
+2%
|
632 714
-15%
|
559 431
-12%
|
543 970
-3%
|
516 296
-5%
|
560 009
+8%
|
576 949
+3%
|
599 838
+4%
|
596 919
0%
|
729 794
+22%
|
725 315
-1%
|
655 098
-10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(999)
|
29 197
|
48 966
|
60 491
|
64 701
|
136 056
|
120 799
|
139 797
|
39 045
|
23 457
|
(29 149)
|
10 337
|
567
|
(25 524)
|
(89 576)
|
(89 307)
|
(79 732)
|
(73 386)
|
(74 316)
|
(75 372)
|
(64 865)
|
(85 256)
|
(60 668)
|
24 834
|
28 036
|
47 799
|
37 372
|
(43 137)
|
(38 242)
|
(56 484)
|
(92 761)
|
(139 920)
|
(150 198)
|
(150 266)
|
(258 926)
|
(256 205)
|
(307 877)
|
(305 243)
|
(189 969)
|
(60 843)
|
(80 761)
|
(81 545)
|
53 846
|
(119 541)
|
(24 542)
|
(107 137)
|
(668 869)
|
(847 467)
|
(783 217)
|
(919 881)
|
(733 373)
|
(556 360)
|
(394 772)
|
(426 128)
|
753 010
|
485 001
|
100 324
|
213 770
|
(724 617)
|
(204 737)
|
1 059 548
|
(1 925 389)
|
(2 048 736)
|
(826 353)
|
(1 381 136)
|
3 202 874
|
2 265 464
|
6 727 998
|
6 185 446
|
4 557 500
|
5 025 082
|
(1 123 183)
|
(200 648)
|
266 279
|
(1 778 871)
|
(2 707 761)
|
(3 621 364)
|
(4 371 975)
|
(1 983 503)
|
715 233
|
|
| Non-Reccuring Items |
(16 940)
|
(10 942)
|
(25 640)
|
(35 611)
|
(36 290)
|
(67 742)
|
(59 831)
|
(64 467)
|
(19 972)
|
(20 196)
|
(21 870)
|
(29 117)
|
(28 679)
|
(17 022)
|
(5 083)
|
(6 124)
|
(3 542)
|
(51 633)
|
(59 211)
|
(61 403)
|
(21 381)
|
(49 566)
|
(39 865)
|
(44 326)
|
(55 510)
|
(30 878)
|
0
|
0
|
0
|
(7 915)
|
0
|
542
|
0
|
0
|
3 049
|
598 785
|
586 611
|
585 536
|
667 268
|
95 030
|
66 955
|
2 538
|
(138 080)
|
(77 648)
|
(3 126)
|
(229 764)
|
132 772
|
164 933
|
209 428
|
247 521
|
579 227
|
985 021
|
843 282
|
1 437 314
|
2 327 110
|
1 450 595
|
1 817 160
|
(464 408)
|
(423 232)
|
155 463
|
485 874
|
7 052 219
|
7 575 460
|
5 526 091
|
4 328 881
|
(4 949 692)
|
(8 616 308)
|
(9 267 135)
|
(9 378 973)
|
(5 577 799)
|
(2 880 093)
|
(1 004 176)
|
(250 394)
|
(763 265)
|
1 678 645
|
4 532 880
|
4 068 372
|
5 287 623
|
3 396 561
|
2 531 576
|
|
| 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
|
(19 071)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(1 557)
|
(2 443)
|
(4 988)
|
(2 137)
|
(8 422)
|
(10 635)
|
(32 296)
|
(32 806)
|
(39 435)
|
(18 913)
|
(20 510)
|
(24 146)
|
(22 202)
|
(20 346)
|
(5 934)
|
(6 528)
|
(6 342)
|
(6 746)
|
(7 579)
|
(10 196)
|
(11 306)
|
(13 729)
|
(14 197)
|
(25 208)
|
(37 992)
|
(40 878)
|
(33 171)
|
(30 574)
|
(19 244)
|
(30 107)
|
(23 826)
|
(14 663)
|
(9 130)
|
(2 729)
|
4 698
|
12 458
|
13 111
|
3 530
|
2 468
|
(13 790)
|
(11 156)
|
(4 722)
|
(3 644)
|
43 402
|
28 728
|
(74 819)
|
(53 564)
|
(79 833)
|
(67 324)
|
(29 455)
|
(42 061)
|
41 303
|
(24 652)
|
7 769
|
33 420
|
(40 802)
|
(19 503)
|
(293 909)
|
(241 958)
|
(235 657)
|
(202 250)
|
(59 806)
|
(26 985)
|
(67 065)
|
(41 991)
|
163 404
|
143 760
|
182 760
|
54 928
|
(81 542)
|
(57 286)
|
(85 799)
|
19 731
|
(5 222)
|
(17 030)
|
1 412
|
20 731
|
59 279
|
30 591
|
28 053
|
|
| Pre-Tax Income |
(55 177)
N/A
|
2 964
N/A
|
4 012
+35%
|
9 045
+125%
|
16 260
+80%
|
85 592
+426%
|
114 133
+33%
|
178 588
+56%
|
176 924
-1%
|
206 022
+16%
|
180 952
-12%
|
217 264
+20%
|
216 217
0%
|
209 553
-3%
|
174 098
-17%
|
195 936
+13%
|
235 695
+20%
|
234 555
0%
|
273 528
+17%
|
304 250
+11%
|
384 609
+26%
|
480 613
+25%
|
533 655
+11%
|
642 165
+20%
|
614 323
-4%
|
632 256
+3%
|
657 050
+4%
|
614 669
-6%
|
694 265
+13%
|
650 494
-6%
|
879 617
+35%
|
953 400
+8%
|
949 723
0%
|
932 367
-2%
|
745 096
-20%
|
1 259 857
+69%
|
1 180 390
-6%
|
1 213 035
+3%
|
1 408 184
+16%
|
1 016 580
-28%
|
990 254
-3%
|
919 161
-7%
|
899 214
-2%
|
810 484
-10%
|
1 025 981
+27%
|
712 526
-31%
|
413 401
-42%
|
252 171
-39%
|
301 073
+19%
|
384 630
+28%
|
879 366
+129%
|
1 567 698
+78%
|
1 630 660
+4%
|
1 682 673
+3%
|
4 615 211
+174%
|
3 260 264
-29%
|
3 122 511
-4%
|
50 038
-98%
|
(813 677)
N/A
|
318 837
N/A
|
1 968 877
+518%
|
5 670 456
+188%
|
6 128 814
+8%
|
5 275 955
-14%
|
3 543 676
-33%
|
(869 562)
N/A
|
(5 454 495)
-527%
|
(1 623 897)
+70%
|
(2 394 323)
-47%
|
(469 127)
+80%
|
2 647 134
N/A
|
(1 669 188)
N/A
|
84 985
N/A
|
57 801
-32%
|
459 693
+695%
|
2 426 369
+428%
|
1 064 658
-56%
|
1 704 721
+60%
|
2 168 964
+27%
|
3 929 960
+81%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(5 664)
|
(5 279)
|
(6 328)
|
(6 801)
|
(18 962)
|
(46 752)
|
(60 671)
|
(116 879)
|
(126 778)
|
(130 299)
|
(95 648)
|
(94 141)
|
(97 525)
|
(90 092)
|
(82 609)
|
(97 380)
|
(114 333)
|
(105 220)
|
(150 099)
|
(162 316)
|
(199 038)
|
(232 949)
|
(207 224)
|
(250 994)
|
(255 476)
|
(254 712)
|
(271 929)
|
(243 956)
|
(258 666)
|
(287 174)
|
(290 709)
|
(312 579)
|
(327 426)
|
(346 218)
|
(336 166)
|
(535 675)
|
(526 452)
|
(470 317)
|
(526 082)
|
(389 227)
|
(400 468)
|
(422 677)
|
(430 153)
|
(548 448)
|
(652 547)
|
207 105
|
312 820
|
557 914
|
1 470 674
|
853 182
|
656 026
|
397 042
|
(21 136)
|
(237 023)
|
(735 029)
|
(533 553)
|
(970 030)
|
(792 655)
|
(539 100)
|
(473 464)
|
(1 036 730)
|
(1 303 168)
|
(1 410 998)
|
(1 487 732)
|
(912 615)
|
(592 637)
|
(36 514)
|
(441 989)
|
(475 410)
|
(320 674)
|
(656 808)
|
(212 204)
|
(236 224)
|
151 416
|
76 183
|
125 367
|
321 926
|
(101 613)
|
(12 177)
|
(243 864)
|
|
| Income from Continuing Operations |
(60 841)
|
(2 315)
|
(2 316)
|
2 244
|
(2 702)
|
38 840
|
53 462
|
61 709
|
50 146
|
75 723
|
85 304
|
123 123
|
118 692
|
119 461
|
91 489
|
98 556
|
121 362
|
129 335
|
123 429
|
141 934
|
185 571
|
247 664
|
326 431
|
391 171
|
358 847
|
377 544
|
385 121
|
370 713
|
435 599
|
363 320
|
588 908
|
640 821
|
622 297
|
586 149
|
408 930
|
724 182
|
653 938
|
742 718
|
882 102
|
627 353
|
589 786
|
496 484
|
469 061
|
262 036
|
373 434
|
919 631
|
726 221
|
810 085
|
1 771 747
|
1 237 812
|
1 535 392
|
1 964 740
|
1 609 524
|
1 445 650
|
3 880 182
|
2 726 711
|
2 152 481
|
(742 617)
|
(1 352 777)
|
(154 627)
|
932 147
|
4 367 288
|
4 717 816
|
3 788 223
|
2 631 061
|
(1 462 199)
|
(5 491 009)
|
(2 065 886)
|
(2 869 733)
|
(789 801)
|
1 990 326
|
(1 881 392)
|
(151 239)
|
209 217
|
535 876
|
2 551 736
|
1 386 584
|
1 603 108
|
2 156 787
|
3 686 096
|
|
| Income to Minority Interest |
(15 981)
|
(20 071)
|
(30 290)
|
(28 127)
|
(28 041)
|
(21 015)
|
(23 066)
|
(25 262)
|
(28 210)
|
(30 076)
|
(31 349)
|
(29 925)
|
(31 255)
|
(31 607)
|
(33 306)
|
(32 359)
|
(33 547)
|
(34 473)
|
(36 510)
|
(40 979)
|
(43 267)
|
(57 950)
|
(61 365)
|
(61 046)
|
(61 351)
|
(63 790)
|
(60 575)
|
(59 650)
|
(63 137)
|
(73 916)
|
(77 630)
|
(72 732)
|
(58 775)
|
(59 114)
|
(66 460)
|
(70 387)
|
(79 844)
|
(95 321)
|
(98 222)
|
(129 532)
|
(116 173)
|
(84 069)
|
(65 628)
|
(36 826)
|
(48 442)
|
(48 122)
|
(54 947)
|
(54 543)
|
(189 420)
|
(198 835)
|
(188 249)
|
(188 282)
|
(47 095)
|
(43 419)
|
(120 807)
|
(159 546)
|
(223 292)
|
(160 816)
|
(165 765)
|
(46 349)
|
(22 476)
|
(90 274)
|
(200 545)
|
(320 664)
|
(305 418)
|
(245 830)
|
(141 229)
|
(134 810)
|
(143 426)
|
(180 343)
|
(275 386)
|
(368 381)
|
(365 115)
|
(436 863)
|
(460 187)
|
(365 336)
|
(519 353)
|
(449 776)
|
(407 355)
|
(614 017)
|
|
| Net Income (Common) |
(76 826)
N/A
|
(22 390)
+71%
|
(32 606)
-46%
|
(25 883)
+21%
|
(30 743)
-19%
|
17 819
N/A
|
30 390
+71%
|
36 440
+20%
|
21 933
-40%
|
45 645
+108%
|
53 956
+18%
|
93 196
+73%
|
87 434
-6%
|
87 849
+0%
|
58 182
-34%
|
66 197
+14%
|
87 817
+33%
|
94 861
+8%
|
86 916
-8%
|
100 949
+16%
|
142 298
+41%
|
189 712
+33%
|
265 065
+40%
|
330 126
+25%
|
297 495
-10%
|
313 752
+5%
|
324 541
+3%
|
311 059
-4%
|
372 461
+20%
|
289 403
-22%
|
511 278
+77%
|
568 089
+11%
|
563 522
-1%
|
527 035
-6%
|
353 447
-33%
|
670 793
+90%
|
599 865
-11%
|
668 361
+11%
|
804 169
+20%
|
534 334
-34%
|
517 887
-3%
|
474 172
-8%
|
514 947
+9%
|
813 005
+58%
|
890 973
+10%
|
1 426 308
+60%
|
1 166 014
-18%
|
745 323
-36%
|
1 569 313
+111%
|
1 017 063
-35%
|
1 318 288
+30%
|
1 744 844
+32%
|
1 531 119
-12%
|
1 379 192
-10%
|
3 701 150
+168%
|
2 476 097
-33%
|
1 832 702
-26%
|
(992 524)
N/A
|
(858 647)
+13%
|
469 138
N/A
|
1 586 710
+238%
|
4 957 716
+212%
|
4 463 255
-10%
|
3 437 495
-23%
|
2 293 462
-33%
|
(1 740 738)
N/A
|
(5 667 631)
-226%
|
(2 238 662)
+61%
|
(3 050 347)
-36%
|
(1 006 257)
+67%
|
1 680 130
N/A
|
(2 278 774)
N/A
|
(541 830)
+76%
|
(250 495)
+54%
|
57 024
N/A
|
2 168 174
+3 702%
|
847 954
-61%
|
1 134 510
+34%
|
1 731 445
+53%
|
3 053 667
+76%
|
|
| EPS (Diluted) |
-9.1
N/A
|
-10.5
-15%
|
-15.47
-47%
|
-3.06
+80%
|
-14.41
-371%
|
6.94
N/A
|
2.16
-69%
|
33.7
+1 460%
|
11.3
-66%
|
5.07
-55%
|
23.08
+355%
|
41.75
+81%
|
9.44
-77%
|
37.55
+298%
|
25.15
-33%
|
7.32
-71%
|
38.41
+425%
|
41.95
+9%
|
9.6
-77%
|
11.16
+16%
|
15.73
+41%
|
20.97
+33%
|
29.29
+40%
|
36.49
+25%
|
33.08
-9%
|
34.8
+5%
|
36.16
+4%
|
34.65
-4%
|
41.49
+20%
|
31.75
-23%
|
53.56
+69%
|
59.49
+11%
|
59.07
-1%
|
55.25
-6%
|
37.13
-33%
|
70.46
+90%
|
63.01
-11%
|
70.21
+11%
|
84.46
+20%
|
56.37
-33%
|
55.12
-2%
|
50.28
-9%
|
56.59
+13%
|
90.42
+60%
|
102.19
+13%
|
160.72
+57%
|
133.63
-17%
|
85.4
-36%
|
179.8
+111%
|
116.54
-35%
|
151.1
+30%
|
199.72
+32%
|
175.26
-12%
|
158.23
-10%
|
445.69
+182%
|
298.91
-33%
|
220.89
-26%
|
-119.62
N/A
|
-110.64
+8%
|
61.39
N/A
|
212.91
+247%
|
653.04
+207%
|
645.89
-1%
|
501.59
-22%
|
334.87
-33%
|
-254.64
N/A
|
-870.5
-242%
|
-354.1
+59%
|
-508.19
-44%
|
-163.09
+68%
|
287.06
N/A
|
-388.85
N/A
|
-92.33
+76%
|
-42.75
+54%
|
9.72
N/A
|
371.1
+3 718%
|
146.75
-60%
|
195.06
+33%
|
302.39
+55%
|
535.92
+77%
|
|