Q
Quemchi SA
SGO:QUEMCHI
Quemchi SA
SGO:QUEMCHI
Price:
780
CLP
-2.5%
Market Closed
Market Cap:
95.2B
CLP
Add Note
Add Target
Capture your thoughts and set a target
Decide at what price you'd be comfortable buying and we'll help you stay ready.
Based on
Margin of Safety
0%
10%
20%
30%
40%
50%
Your Price Target
Linked to
current price
· In Buy Zone
Loading
Note attached
Choose the stock you wish to monitor with a price target
Recently Viewed
|
Q
|
Quemchi SA
SGO:QUEMCHI
|
CL |
|
Z
|
Zhongsheng Group Holdings Ltd
HKEX:881
|
CN |
|
XLMedia PLC
LSE:XLM
|
JE |
Income Statement
Earnings Waterfall
Quemchi SA
Quemchi SA
Income Statement
Quemchi SA
Quemchi SA
Currency: CLP
| 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 | 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
255
|
508
|
737
|
1 057
|
883
|
927
|
986
|
903
|
894
|
733
|
582
|
566
|
617
|
658
|
651
|
626
|
549
|
489
|
467
|
446
|
431
|
410
|
399
|
409
|
414
|
406
|
350
|
498
|
1 162
|
2 332
|
2 606
|
2 368
|
1 621
|
397
|
106
|
106
|
106
|
97
|
97
|
97
|
0
|
0
|
0
|
0
|
|
| Revenue |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
787 105
N/A
|
1 219 642
+55%
|
0
N/A
|
2 122 740
N/A
|
1 946 207
-8%
|
1 954 756
+0%
|
1 996 168
+2%
|
1 990 649
0%
|
1 921 208
-3%
|
2 042 665
+6%
|
2 043 961
+0%
|
2 263 634
+11%
|
2 281 164
+1%
|
2 295 445
+1%
|
2 062 257
-10%
|
2 222 159
+8%
|
2 427 103
+9%
|
2 516 423
+4%
|
3 110 244
+24%
|
2 952 712
-5%
|
2 507 679
-15%
|
2 213 274
-12%
|
1 535 575
-31%
|
1 510 475
-2%
|
1 916 075
+27%
|
2 368 602
+24%
|
2 778 775
+17%
|
2 933 620
+6%
|
1 496 619
-49%
|
672 777
-55%
|
2 199
-100%
|
(711 876)
N/A
|
1 002
N/A
|
645
-36%
|
229
-64%
|
171
-25%
|
131
-23%
|
83
-37%
|
151
+82%
|
139
-8%
|
158
+14%
|
159
+1%
|
112
-29%
|
97
-14%
|
84
-13%
|
70
-17%
|
62
-12%
|
180
+191%
|
272
+51%
|
332
+22%
|
349
+5%
|
191
-45%
|
88
-54%
|
63
-28%
|
70
+11%
|
75
+7%
|
89
+19%
|
50
-44%
|
30
-40%
|
24
-19%
|
8
-67%
|
7
-18%
|
5
-19%
|
4
-20%
|
4
-17%
|
3
-6%
|
3
-9%
|
2
-43%
|
1
-57%
|
0
-34%
|
73
+14 710%
|
102
+39%
|
201
+98%
|
553
+175%
|
518
-6%
|
515
-1%
|
1 074
+109%
|
1 823
+70%
|
2 807
+54%
|
3 878
+38%
|
4 306
+11%
|
4 101
-5%
|
3 398
-17%
|
3 150
-7%
|
2 850
-10%
|
3 086
+8%
|
3 523
+14%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
(371 696)
|
0
|
(1 121 894)
|
(1 646 139)
|
(1 651 717)
|
(1 725 334)
|
(1 811 443)
|
(1 821 773)
|
(2 004 980)
|
(2 014 865)
|
(2 213 196)
|
(2 202 555)
|
(2 152 842)
|
(1 880 401)
|
(2 010 791)
|
(2 207 442)
|
(2 339 929)
|
(2 984 030)
|
(2 977 115)
|
(2 621 439)
|
(2 405 690)
|
(1 702 763)
|
(1 601 215)
|
(1 885 400)
|
(2 157 362)
|
(2 538 149)
|
(2 760 578)
|
(1 347 415)
|
(648 047)
|
(569)
|
773 723
|
9 580
|
9 476
|
(415)
|
(541)
|
(641)
|
(500)
|
(528)
|
(411)
|
(356)
|
(370)
|
(818)
|
(661)
|
(644)
|
(709)
|
(354)
|
(387)
|
(340)
|
(231)
|
(575)
|
(593)
|
(656)
|
(930)
|
(776)
|
(614)
|
(576)
|
(380)
|
(314)
|
(384)
|
(393)
|
(384)
|
(439)
|
(376)
|
(357)
|
(326)
|
(374)
|
(613)
|
(1 288)
|
(1 139)
|
(1 840)
|
(2 052)
|
(2 166)
|
(1 875)
|
(1 197)
|
(1 114)
|
(6)
|
(594)
|
(562)
|
(447)
|
(937)
|
(1 049)
|
(1 028)
|
(1 047)
|
(957)
|
(972)
|
(1 009)
|
|
| Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
60 842
N/A
|
0
N/A
|
213 741
N/A
|
300 069
+40%
|
303 040
+1%
|
270 833
-11%
|
179 209
-34%
|
99 437
-45%
|
37 686
-62%
|
29 096
-23%
|
50 438
+73%
|
78 609
+56%
|
142 602
+81%
|
181 856
+28%
|
211 367
+16%
|
219 660
+4%
|
176 494
-20%
|
126 215
-28%
|
(24 404)
N/A
|
(113 761)
-366%
|
(192 417)
-69%
|
(167 188)
+13%
|
(90 741)
+46%
|
30 674
N/A
|
211 238
+589%
|
240 626
+14%
|
173 041
-28%
|
149 202
-14%
|
24 729
-83%
|
1 630
-93%
|
61 848
+3 694%
|
10 584
-83%
|
10 124
-4%
|
(186)
N/A
|
(369)
-98%
|
(509)
-38%
|
(417)
+18%
|
(378)
+9%
|
(272)
+28%
|
(198)
+27%
|
(211)
-7%
|
(705)
-234%
|
(562)
+20%
|
(559)
+1%
|
(637)
-14%
|
(293)
+54%
|
(207)
+29%
|
(67)
+68%
|
101
N/A
|
(226)
N/A
|
(402)
-78%
|
(568)
-41%
|
(867)
-53%
|
(706)
+19%
|
(539)
+24%
|
(487)
+10%
|
(330)
+32%
|
(284)
+14%
|
(359)
-26%
|
(385)
-7%
|
(378)
+2%
|
(434)
-15%
|
(372)
+14%
|
(353)
+5%
|
(322)
+9%
|
(371)
-15%
|
(611)
-65%
|
(1 287)
-111%
|
(1 138)
+12%
|
(1 767)
-55%
|
(1 951)
-10%
|
(1 965)
-1%
|
(1 322)
+33%
|
(679)
+49%
|
(599)
+12%
|
1 068
N/A
|
1 229
+15%
|
2 245
+83%
|
3 430
+53%
|
3 368
-2%
|
3 052
-9%
|
2 370
-22%
|
2 103
-11%
|
1 892
-10%
|
2 113
+12%
|
2 514
+19%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(844)
|
(754)
|
(645)
|
(562)
|
(765 606)
|
(794 230)
|
(557)
|
(885 173)
|
(175 233)
|
(183 219)
|
(187 561)
|
(164 075)
|
(151 897)
|
(154 829)
|
(155 537)
|
(172 760)
|
(171 927)
|
(171 368)
|
(155 733)
|
(165 338)
|
(177 161)
|
(186 178)
|
(212 715)
|
(208 081)
|
(179 332)
|
(159 419)
|
(138 472)
|
(100 732)
|
(110 863)
|
(119 033)
|
(136 362)
|
(145 044)
|
(65 768)
|
(29 454)
|
(216)
|
33 756
|
(10 123)
|
(10 099)
|
(229)
|
(203)
|
(2 664)
|
(2 577)
|
(2 613)
|
4 612
|
7 072
|
(177)
|
(196)
|
(123)
|
(124)
|
(139)
|
724
|
729
|
575
|
371
|
(601)
|
(603)
|
(338)
|
(121)
|
(87)
|
358
|
314
|
(128)
|
(123)
|
(124)
|
(200)
|
(204)
|
(200)
|
(199)
|
482
|
623
|
615
|
(853)
|
4 816
|
6 165
|
294
|
23 568
|
17 305
|
17 282
|
(220)
|
(57 710)
|
(46 546)
|
1 032
|
5 030
|
5 086
|
4 513
|
4 453
|
440
|
338
|
(422)
|
(364)
|
(359)
|
|
| Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
(28 125)
|
0
|
(118 937)
|
(174 028)
|
(182 451)
|
(186 946)
|
(163 445)
|
(151 238)
|
(154 221)
|
(155 029)
|
(172 308)
|
(171 594)
|
(171 118)
|
(155 513)
|
(164 970)
|
(176 530)
|
(185 325)
|
(211 385)
|
(206 623)
|
(174 061)
|
(157 076)
|
(136 967)
|
(96 699)
|
(109 787)
|
(114 639)
|
(132 982)
|
(140 662)
|
(73 075)
|
(37 443)
|
(215)
|
33 161
|
(209)
|
(186)
|
(229)
|
(203)
|
(1 347)
|
(1 371)
|
(1 378)
|
(1 357)
|
(219)
|
(182)
|
(277)
|
(182)
|
(183)
|
(198)
|
(212)
|
(208)
|
(359)
|
(560)
|
(597)
|
(597)
|
(337)
|
(124)
|
(90)
|
(88)
|
(116)
|
(117)
|
(116)
|
(118)
|
(205)
|
(202)
|
(193)
|
(204)
|
(196)
|
(211)
|
(218)
|
(208)
|
(225)
|
(210)
|
(308)
|
(397)
|
(420)
|
(428)
|
(346)
|
(273)
|
(264)
|
(297)
|
(300)
|
(320)
|
(303)
|
(363)
|
(377)
|
(402)
|
(422)
|
(364)
|
(359)
|
|
| Depreciation & Amortization |
(844)
|
(754)
|
(645)
|
(562)
|
(600)
|
(1 099)
|
(557)
|
(1 229)
|
(1 204)
|
(768)
|
(615)
|
(631)
|
(661)
|
(610)
|
(509)
|
(454)
|
(335)
|
(251)
|
(220)
|
(369)
|
(631)
|
(854)
|
(1 330)
|
0
|
0
|
(1 563)
|
(1 505)
|
0
|
(1 603)
|
(1 139)
|
(2 715)
|
(3 596)
|
7 088
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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
|
(765 006)
|
(765 006)
|
0
|
(765 007)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 458)
|
(5 271)
|
(780)
|
0
|
(4 033)
|
528
|
(3 253)
|
(664)
|
(785)
|
221
|
7 989
|
0
|
595
|
(9 914)
|
(9 913)
|
0
|
0
|
(1 317)
|
(1 205)
|
(1 235)
|
5 969
|
7 291
|
6
|
81
|
57
|
57
|
57
|
936
|
937
|
933
|
930
|
(4)
|
(6)
|
0
|
4
|
3
|
446
|
430
|
(11)
|
(7)
|
(6)
|
5
|
(3)
|
(6)
|
5
|
678
|
833
|
833
|
(645)
|
5 041
|
6 375
|
602
|
23 966
|
17 725
|
17 710
|
126
|
(57 437)
|
(46 282)
|
1 330
|
5 330
|
5 406
|
4 816
|
4 816
|
816
|
740
|
0
|
0
|
0
|
|
| Operating Income |
(844)
N/A
|
(754)
+11%
|
(645)
+14%
|
(562)
+13%
|
21 499
N/A
|
53 716
+150%
|
(557)
N/A
|
115 673
N/A
|
124 836
+8%
|
119 821
-4%
|
83 273
-31%
|
15 133
-82%
|
(52 461)
N/A
|
(117 143)
-123%
|
(126 442)
-8%
|
(122 322)
+3%
|
(93 318)
+24%
|
(28 765)
+69%
|
26 123
N/A
|
46 031
+76%
|
42 501
-8%
|
(9 683)
N/A
|
(86 501)
-793%
|
(232 484)
-169%
|
(293 092)
-26%
|
(351 834)
-20%
|
(305 660)
+13%
|
(191 470)
+37%
|
(80 187)
+58%
|
92 206
N/A
|
104 264
+13%
|
27 996
-73%
|
83 435
+198%
|
(4 725)
N/A
|
1 415
N/A
|
95 602
+6 656%
|
459
-100%
|
23
-95%
|
(414)
N/A
|
(572)
-38%
|
(3 174)
-455%
|
(2 994)
+6%
|
(2 991)
+0%
|
4 341
N/A
|
6 875
+58%
|
(387)
N/A
|
(902)
-133%
|
(687)
+24%
|
(684)
+0%
|
(777)
-14%
|
431
N/A
|
522
+21%
|
507
-3%
|
471
-7%
|
(828)
N/A
|
(1 005)
-21%
|
(906)
+10%
|
(987)
-9%
|
(793)
+20%
|
(180)
+77%
|
(172)
+4%
|
(458)
-166%
|
(407)
+11%
|
(484)
-19%
|
(584)
-21%
|
(582)
+0%
|
(633)
-9%
|
(571)
+10%
|
129
N/A
|
300
+133%
|
245
-18%
|
(1 463)
N/A
|
3 529
N/A
|
5 027
+42%
|
(1 473)
N/A
|
21 618
N/A
|
15 340
-29%
|
15 959
+4%
|
(899)
N/A
|
(58 309)
-6 388%
|
(45 477)
+22%
|
2 262
N/A
|
7 275
+222%
|
8 516
+17%
|
7 881
-7%
|
7 505
-5%
|
2 810
-63%
|
2 441
-13%
|
1 470
-40%
|
1 750
+19%
|
2 156
+23%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
26 338
|
25 387
|
20 680
|
20 882
|
36 487
|
39 541
|
53 911
|
40 664
|
23 109
|
22 578
|
21 070
|
26 046
|
29 363
|
31 798
|
73 515
|
81 636
|
87 108
|
98 051
|
55 807
|
62 337
|
60 226
|
45 306
|
27 798
|
12 806
|
5 474
|
(470)
|
16 743
|
10 328
|
6 960
|
6 730
|
16 007
|
11 679
|
(45 809)
|
(78 839)
|
(128 383)
|
(138 389)
|
(88 803)
|
(49 546)
|
(9 111)
|
(4 726)
|
7 430
|
2 550
|
864
|
3 500
|
(2 841)
|
(2 621)
|
27 189
|
25 550
|
28 330
|
31 883
|
(64 092)
|
(64 434)
|
(66 204)
|
(73 881)
|
11 807
|
24 604
|
27 397
|
53 168
|
42 038
|
13 560
|
(5 338)
|
(21 412)
|
(25 778)
|
(3 727)
|
14 450
|
13 111
|
20 574
|
(9 905)
|
(6 442)
|
(1 188)
|
12 246
|
60 286
|
115 831
|
92 496
|
141 654
|
93 264
|
105 064
|
121 718
|
54 727
|
116 882
|
50 993
|
45 670
|
48 211
|
73 473
|
88 605
|
77 305
|
73 163
|
5 886
|
(4 974)
|
19 847
|
21 966
|
|
| 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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
7 174
|
7 006
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5 092
|
5 092
|
5 092
|
5 499
|
0
|
0
|
1 788
|
441
|
0
|
0
|
(1 348)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1 467)
|
(1 467)
|
0
|
0
|
0
|
0
|
33 689
|
23 744
|
(23 868)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| 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
|
3 110
|
0
|
0
|
0
|
1 789
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
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 |
(1 404)
|
(1 739)
|
(1 359)
|
(1 323)
|
(518)
|
(16 018)
|
(1 229)
|
10 983
|
7 728
|
18 720
|
(16 766)
|
(10 868)
|
(5 645)
|
4 156
|
13 182
|
8 188
|
9 097
|
(4 239)
|
(2 801)
|
(2 547)
|
1 784
|
33 081
|
48 711
|
51 396
|
37 440
|
12 006
|
(76 299)
|
(33)
|
11 217
|
13 859
|
(2 235)
|
(11 082)
|
(6 094)
|
(5 290)
|
(1 151)
|
8 742
|
(1 038)
|
(1 283)
|
778
|
771
|
769
|
80
|
1
|
0
|
1
|
1
|
0
|
2
|
1
|
1
|
1
|
0
|
509
|
539
|
537
|
537
|
33
|
6
|
6
|
5
|
(6)
|
(6)
|
(7)
|
(12)
|
(12)
|
(13)
|
(12)
|
(9)
|
(3)
|
(20)
|
(2)
|
(1)
|
(1)
|
8
|
(9)
|
(9)
|
(10)
|
(2)
|
7
|
116
|
234
|
432
|
1 558
|
1 562
|
1 777
|
2 206
|
2 077
|
1 950
|
1 988
|
1 380
|
801
|
|
| Pre-Tax Income |
24 089
N/A
|
22 893
-5%
|
18 676
-18%
|
18 996
+2%
|
57 466
+203%
|
77 238
+34%
|
52 124
-33%
|
167 320
+221%
|
155 673
-7%
|
161 118
+3%
|
87 577
-46%
|
30 310
-65%
|
(28 744)
N/A
|
(81 189)
-182%
|
(39 745)
+51%
|
(32 497)
+18%
|
2 889
N/A
|
65 048
+2 152%
|
79 129
+22%
|
105 821
+34%
|
104 511
-1%
|
68 704
-34%
|
(6 882)
N/A
|
(168 282)
-2 345%
|
(250 178)
-49%
|
(340 298)
-36%
|
(363 427)
-7%
|
(181 177)
+50%
|
(62 012)
+66%
|
112 795
N/A
|
118 037
+5%
|
28 593
-76%
|
31 531
+10%
|
(88 856)
N/A
|
(128 120)
-44%
|
(34 045)
+73%
|
(89 381)
-163%
|
(50 805)
+43%
|
(8 747)
+83%
|
(4 527)
+48%
|
5 025
N/A
|
6 810
+36%
|
4 880
-28%
|
7 842
+61%
|
4 035
-49%
|
(3 007)
N/A
|
26 288
N/A
|
24 865
-5%
|
27 647
+11%
|
31 107
+13%
|
(63 659)
N/A
|
(58 818)
+8%
|
(60 094)
-2%
|
(67 779)
-13%
|
17 015
N/A
|
24 136
+42%
|
26 525
+10%
|
53 975
+103%
|
41 691
-23%
|
13 386
-68%
|
(5 517)
N/A
|
(23 224)
-321%
|
(26 193)
-13%
|
(4 223)
+84%
|
13 853
N/A
|
12 516
-10%
|
19 929
+59%
|
(10 485)
N/A
|
(6 315)
+40%
|
(2 374)
+62%
|
11 023
N/A
|
58 822
+434%
|
119 359
+103%
|
97 531
-18%
|
140 172
+44%
|
148 561
+6%
|
144 138
-3%
|
113 808
-21%
|
53 835
-53%
|
58 688
+9%
|
5 750
-90%
|
48 364
+741%
|
57 044
+18%
|
83 551
+46%
|
98 263
+18%
|
87 016
-11%
|
78 049
-10%
|
10 277
-87%
|
(1 516)
N/A
|
22 976
N/A
|
24 923
+8%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
137
|
30
|
(71)
|
(75)
|
(3 282)
|
(5 715)
|
65
|
(11 860)
|
(12 291)
|
(13 293)
|
(11 181)
|
(9 356)
|
(1 709)
|
2 521
|
4 271
|
5 634
|
720
|
(2 104)
|
(16 020)
|
(19 882)
|
(20 543)
|
(21 152)
|
(11 450)
|
(5 109)
|
3 328
|
13 060
|
19 876
|
14 569
|
1 683
|
(14 869)
|
(18 813)
|
(11 825)
|
(13 100)
|
(3 851)
|
2
|
(6 517)
|
785
|
1 082
|
234
|
27
|
123
|
146
|
216
|
(84)
|
(193)
|
(145)
|
(471)
|
37
|
(38)
|
(166)
|
0
|
(96)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(551)
|
(1 193)
|
(1 220)
|
(1 405)
|
(1 386)
|
(2 090)
|
(2 191)
|
(2 331)
|
(2 104)
|
(1 435)
|
(1 306)
|
(982)
|
(761)
|
(148)
|
|
| Income from Continuing Operations |
24 227
|
22 923
|
18 605
|
18 921
|
54 184
|
71 523
|
52 189
|
155 459
|
143 381
|
147 825
|
76 396
|
20 955
|
(30 451)
|
(78 666)
|
(35 473)
|
(26 862)
|
3 609
|
62 944
|
63 109
|
85 938
|
83 967
|
47 550
|
(18 332)
|
(173 391)
|
(246 850)
|
(327 237)
|
(343 551)
|
(166 608)
|
(60 329)
|
97 926
|
99 223
|
16 768
|
18 431
|
(92 706)
|
(128 117)
|
(40 561)
|
(88 595)
|
(49 723)
|
(8 513)
|
(4 501)
|
5 146
|
6 954
|
5 096
|
7 757
|
3 842
|
(3 153)
|
25 817
|
24 902
|
27 609
|
30 942
|
(63 659)
|
(58 914)
|
(60 094)
|
(67 779)
|
17 015
|
24 136
|
26 525
|
53 975
|
41 691
|
13 386
|
(5 517)
|
(23 224)
|
(26 193)
|
(4 223)
|
13 853
|
12 516
|
19 929
|
(10 485)
|
(6 315)
|
(2 374)
|
11 023
|
58 822
|
119 359
|
97 531
|
140 172
|
148 561
|
144 138
|
113 257
|
52 643
|
57 469
|
4 345
|
46 977
|
54 954
|
81 361
|
95 932
|
84 912
|
76 614
|
8 971
|
(2 498)
|
22 215
|
24 775
|
|
| Income to Minority Interest |
(13 754)
|
(13 382)
|
(10 807)
|
(11 013)
|
(42 421)
|
(57 465)
|
(29 716)
|
(128 180)
|
(117 032)
|
(120 195)
|
(62 079)
|
(16 508)
|
25 625
|
65 009
|
30 790
|
24 218
|
(517)
|
(48 653)
|
(50 114)
|
(69 005)
|
(67 912)
|
(38 647)
|
14 560
|
138 862
|
68 459
|
134 848
|
277 168
|
139 749
|
209 660
|
77 152
|
(80 979)
|
(9 220)
|
(52 875)
|
32 099
|
74 427
|
(2 237)
|
39 516
|
17 339
|
5 838
|
(9 285)
|
(2 406)
|
(2 681)
|
(1 510)
|
(2 815)
|
(1 008)
|
2 625
|
(10 498)
|
(10 584)
|
(11 883)
|
(13 398)
|
30 525
|
28 097
|
28 651
|
30 819
|
(5 010)
|
(4 892)
|
(5 347)
|
(10 482)
|
(7 835)
|
(2 095)
|
1 656
|
4 853
|
5 385
|
1 034
|
(2 532)
|
(2 273)
|
(3 712)
|
2 172
|
1 405
|
671
|
(1 976)
|
(11 242)
|
(23 068)
|
(18 768)
|
(26 992)
|
(28 105)
|
(26 200)
|
(20 729)
|
(8 966)
|
(9 838)
|
(315)
|
(8 164)
|
(9 538)
|
(14 174)
|
(16 795)
|
(14 818)
|
(13 228)
|
(1 173)
|
836
|
(3 489)
|
(4 049)
|
|
| Net Income (Common) |
10 473
N/A
|
9 540
-9%
|
7 798
-18%
|
7 907
+1%
|
11 763
+49%
|
14 058
+20%
|
22 472
+60%
|
27 280
+21%
|
26 349
-3%
|
27 630
+5%
|
14 317
-48%
|
4 447
-69%
|
(4 827)
N/A
|
(13 659)
-183%
|
(4 683)
+66%
|
(2 646)
+43%
|
3 091
N/A
|
14 291
+362%
|
12 995
-9%
|
16 933
+30%
|
16 055
-5%
|
8 903
-45%
|
(3 772)
N/A
|
(34 530)
-815%
|
(178 391)
-417%
|
(192 389)
-8%
|
(66 383)
+65%
|
(26 857)
+60%
|
149 332
N/A
|
175 079
+17%
|
18 245
-90%
|
7 547
-59%
|
(34 445)
N/A
|
(60 608)
-76%
|
(53 690)
+11%
|
(42 798)
+20%
|
(49 079)
-15%
|
(32 384)
+34%
|
(2 676)
+92%
|
(13 786)
-415%
|
2 740
N/A
|
4 272
+56%
|
3 586
-16%
|
4 941
+38%
|
2 833
-43%
|
(528)
N/A
|
15 319
N/A
|
14 316
-7%
|
15 725
+10%
|
17 543
+12%
|
(33 135)
N/A
|
(30 818)
+7%
|
(31 445)
-2%
|
(36 962)
-18%
|
12 005
N/A
|
19 244
+60%
|
21 178
+10%
|
43 493
+105%
|
33 856
-22%
|
11 291
-67%
|
(3 861)
N/A
|
(18 372)
-376%
|
(20 808)
-13%
|
(3 189)
+85%
|
11 321
N/A
|
10 243
-10%
|
16 217
+58%
|
(8 313)
N/A
|
(4 910)
+41%
|
(1 704)
+65%
|
9 047
N/A
|
47 580
+426%
|
96 291
+102%
|
78 763
-18%
|
113 180
+44%
|
120 456
+6%
|
117 938
-2%
|
92 528
-22%
|
43 677
-53%
|
47 630
+9%
|
4 030
-92%
|
38 813
+863%
|
45 416
+17%
|
67 186
+48%
|
79 137
+18%
|
70 094
-11%
|
63 387
-10%
|
7 797
-88%
|
(1 662)
N/A
|
18 726
N/A
|
20 725
+11%
|
|
| EPS (Diluted) |
149.61
N/A
|
156.39
+5%
|
119.96
-23%
|
118.01
-2%
|
172.98
+47%
|
209.82
+21%
|
335.4
+60%
|
407.16
+21%
|
387.48
-5%
|
378.49
-2%
|
207.49
-45%
|
64.44
-69%
|
-68.95
N/A
|
-197.95
-187%
|
-67.86
+66%
|
-38.34
+44%
|
44.15
N/A
|
219.86
+398%
|
188.33
-14%
|
245.4
+30%
|
229.35
-7%
|
115.62
-50%
|
-52.38
N/A
|
-411.07
-685%
|
-2 098.71
-411%
|
-2 290.34
-9%
|
-790.27
+65%
|
-319.72
+60%
|
1 777.76
N/A
|
2 084.27
+17%
|
158.65
-92%
|
65.62
-59%
|
-282.33
N/A
|
-496.78
-76%
|
-440.08
+11%
|
-350.8
+20%
|
-402.28
-15%
|
-265.44
+34%
|
-21.93
+92%
|
-112.98
-415%
|
22.46
N/A
|
35.02
+56%
|
29.39
-16%
|
40.49
+38%
|
23.21
-43%
|
-4.33
N/A
|
125.55
N/A
|
117.34
-7%
|
128.89
+10%
|
143.78
+12%
|
-271.55
N/A
|
-252.6
+7%
|
-257.74
-2%
|
-302.96
-18%
|
98.38
N/A
|
157.72
+60%
|
173.59
+10%
|
356.5
+105%
|
277.46
-22%
|
92.54
-67%
|
-31.39
N/A
|
-150.56
-380%
|
-170.53
-13%
|
-26.14
+85%
|
92.81
N/A
|
83.95
-10%
|
132.9
+58%
|
-68.13
N/A
|
-40.25
+41%
|
-13.97
+65%
|
74.14
N/A
|
389.94
+426%
|
678.73
+74%
|
555.16
-18%
|
927.56
+67%
|
987.18
+6%
|
966.54
-2%
|
758.3
-22%
|
357.95
-53%
|
390.35
+9%
|
28.4
-93%
|
273.45
+863%
|
372.2
+36%
|
550.62
+48%
|
648.55
+18%
|
574.45
-11%
|
519.48
-10%
|
63.9
-88%
|
-13.62
N/A
|
153.47
N/A
|
169.85
+11%
|
|
Switch to:
Switch to:
See Also
Discover More
