Globeride Inc
TSE:7990
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
G
|
Globeride Inc
TSE:7990
|
JP |
|
Vega Corporation Co Ltd
TSE:3542
|
JP |
|
C
|
China CYTS Tours Holding Co Ltd
SSE:600138
|
CN |
|
Assetco PLC
LSE:ASTO
|
UK |
|
Lianhe Chemical Technology Co Ltd
SZSE:002250
|
CN |
|
Galleon Gold Corp
XTSX:GGO
|
CA |
|
Sona BLW Precision Forgings Ltd
NSE:SONACOMS
|
IN |
|
T
|
TNL Mediagene
NASDAQ:TNMG
|
TW |
|
T
|
Tijaria Polypipes Ltd
NSE:TIJARIA
|
IN |
|
U
|
United States Antimony Corp
AMEX:UAMY
|
US |
|
SZZT Electronics Co Ltd
SZSE:002197
|
CN |
|
EDP Renovaveis SA
OTC:EDRVF
|
ES |
|
Suvidhaa Infoserve Ltd
NSE:SUVIDHAA
|
IN |
|
H
|
Hengbao Co Ltd
SZSE:002104
|
CN |
|
Shanghai Zhenhua Heavy Industries Co Ltd
SSE:600320
|
CN |
|
V
|
VINX Corp
TSE:3784
|
JP |
Income Statement
Earnings Waterfall
Globeride Inc
Income Statement
Globeride Inc
| 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 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
239
|
0
|
0
|
173
|
0
|
0
|
173
|
0
|
0
|
183
|
0
|
0
|
184
|
0
|
0
|
176
|
0
|
0
|
161
|
299
|
435
|
572
|
549
|
543
|
526
|
507
|
485
|
456
|
428
|
411
|
397
|
382
|
379
|
363
|
346
|
343
|
327
|
321
|
321
|
319
|
322
|
326
|
320
|
313
|
303
|
293
|
291
|
295
|
299
|
311
|
315
|
318
|
329
|
330
|
339
|
351
|
356
|
365
|
367
|
358
|
339
|
297
|
259
|
230
|
205
|
207
|
203
|
205
|
249
|
290
|
371
|
433
|
459
|
489
|
477
|
495
|
497
|
502
|
0
|
0
|
0
|
|
| Revenue |
38 001
N/A
|
37 175
-2%
|
35 803
-4%
|
36 164
+1%
|
36 437
+1%
|
39 494
+8%
|
41 762
+6%
|
43 958
+5%
|
44 722
+2%
|
45 670
+2%
|
47 125
+3%
|
48 156
+2%
|
49 327
+2%
|
50 950
+3%
|
51 840
+2%
|
49 453
-5%
|
48 587
-2%
|
48 033
-1%
|
48 114
+0%
|
47 425
-1%
|
46 319
-2%
|
59 878
+29%
|
57 787
-3%
|
57 026
-1%
|
56 823
0%
|
57 753
+2%
|
59 104
+2%
|
59 628
+1%
|
59 757
+0%
|
59 460
0%
|
60 658
+2%
|
62 858
+4%
|
64 836
+3%
|
67 383
+4%
|
69 771
+4%
|
71 868
+3%
|
72 533
+1%
|
74 153
+2%
|
74 869
+1%
|
76 045
+2%
|
77 768
+2%
|
79 026
+2%
|
79 954
+1%
|
79 894
0%
|
78 612
-2%
|
79 142
+1%
|
79 607
+1%
|
81 819
+3%
|
84 109
+3%
|
85 785
+2%
|
86 043
+0%
|
86 408
+0%
|
87 589
+1%
|
87 811
+0%
|
88 205
+0%
|
88 914
+1%
|
88 381
-1%
|
88 258
0%
|
86 392
-2%
|
90 139
+4%
|
97 338
+8%
|
100 304
+3%
|
112 942
+13%
|
116 459
+3%
|
118 565
+2%
|
120 684
+2%
|
124 647
+3%
|
130 291
+5%
|
132 865
+2%
|
134 583
+1%
|
131 721
-2%
|
128 139
-3%
|
125 213
-2%
|
126 008
+1%
|
123 373
-2%
|
123 385
+0%
|
123 781
+0%
|
123 983
+0%
|
124 193
+0%
|
124 303
+0%
|
125 233
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(23 173)
|
(22 347)
|
(21 588)
|
(21 599)
|
(21 792)
|
(23 998)
|
(25 635)
|
(27 050)
|
(27 654)
|
(28 431)
|
(29 552)
|
(29 857)
|
(30 575)
|
(31 360)
|
(32 029)
|
(30 409)
|
(30 055)
|
(29 578)
|
(29 678)
|
(28 916)
|
(28 261)
|
(36 968)
|
(35 525)
|
(35 049)
|
(34 813)
|
(35 371)
|
(36 010)
|
(35 987)
|
(36 008)
|
(36 039)
|
(37 159)
|
(39 112)
|
(40 691)
|
(42 139)
|
(43 758)
|
(45 093)
|
(45 825)
|
(47 427)
|
(47 834)
|
(48 861)
|
(50 040)
|
(50 661)
|
(51 418)
|
(51 048)
|
(50 106)
|
(50 307)
|
(51 021)
|
(52 579)
|
(54 076)
|
(54 957)
|
(54 825)
|
(55 327)
|
(55 999)
|
(56 050)
|
(56 412)
|
(56 570)
|
(56 192)
|
(56 090)
|
(55 062)
|
(57 780)
|
(61 645)
|
(63 726)
|
(70 986)
|
(72 546)
|
(74 023)
|
(74 971)
|
(77 493)
|
(82 118)
|
(83 541)
|
(85 596)
|
(83 565)
|
(81 116)
|
(79 123)
|
(80 014)
|
(78 696)
|
(77 890)
|
(78 291)
|
(77 435)
|
(77 092)
|
(77 153)
|
(77 842)
|
|
| Gross Profit |
14 828
N/A
|
14 828
N/A
|
14 215
-4%
|
14 565
+2%
|
14 645
+1%
|
15 496
+6%
|
16 127
+4%
|
16 908
+5%
|
17 068
+1%
|
17 239
+1%
|
17 573
+2%
|
18 299
+4%
|
18 752
+2%
|
19 590
+4%
|
19 811
+1%
|
19 044
-4%
|
18 532
-3%
|
18 455
0%
|
18 436
0%
|
18 509
+0%
|
18 058
-2%
|
22 910
+27%
|
22 262
-3%
|
21 977
-1%
|
22 010
+0%
|
22 382
+2%
|
23 094
+3%
|
23 641
+2%
|
23 749
+0%
|
23 421
-1%
|
23 499
+0%
|
23 746
+1%
|
24 145
+2%
|
25 244
+5%
|
26 013
+3%
|
26 775
+3%
|
26 708
0%
|
26 726
+0%
|
27 035
+1%
|
27 184
+1%
|
27 728
+2%
|
28 365
+2%
|
28 536
+1%
|
28 846
+1%
|
28 506
-1%
|
28 835
+1%
|
28 586
-1%
|
29 240
+2%
|
30 033
+3%
|
30 828
+3%
|
31 218
+1%
|
31 081
0%
|
31 590
+2%
|
31 761
+1%
|
31 793
+0%
|
32 344
+2%
|
32 189
0%
|
32 168
0%
|
31 330
-3%
|
32 359
+3%
|
35 693
+10%
|
36 578
+2%
|
41 956
+15%
|
43 913
+5%
|
44 542
+1%
|
45 713
+3%
|
47 154
+3%
|
48 173
+2%
|
49 324
+2%
|
48 987
-1%
|
48 156
-2%
|
47 023
-2%
|
46 090
-2%
|
45 994
0%
|
44 677
-3%
|
45 495
+2%
|
45 490
0%
|
46 548
+2%
|
47 101
+1%
|
47 150
+0%
|
47 391
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(11 403)
|
(11 143)
|
(10 936)
|
(10 980)
|
(11 265)
|
(11 946)
|
(12 576)
|
(13 175)
|
(13 577)
|
(14 077)
|
(14 331)
|
(14 634)
|
(15 067)
|
(15 705)
|
(16 409)
|
(16 301)
|
(16 118)
|
(15 720)
|
(15 751)
|
(15 649)
|
(15 508)
|
(20 666)
|
(20 085)
|
(19 790)
|
(19 641)
|
(19 758)
|
(20 213)
|
(20 531)
|
(20 611)
|
(20 677)
|
(21 071)
|
(21 456)
|
(22 149)
|
(22 937)
|
(23 505)
|
(23 764)
|
(23 935)
|
(23 901)
|
(24 135)
|
(24 319)
|
(24 612)
|
(24 945)
|
(25 131)
|
(25 376)
|
(25 368)
|
(25 419)
|
(25 779)
|
(26 142)
|
(26 374)
|
(27 060)
|
(27 314)
|
(27 543)
|
(27 874)
|
(27 943)
|
(28 490)
|
(28 331)
|
(28 437)
|
(28 555)
|
(28 007)
|
(27 605)
|
(28 035)
|
(29 173)
|
(30 290)
|
(32 176)
|
(32 730)
|
(33 364)
|
(34 469)
|
(34 803)
|
(35 777)
|
(36 862)
|
(37 381)
|
(37 799)
|
(38 297)
|
(38 498)
|
(39 100)
|
(39 510)
|
(39 959)
|
(40 040)
|
(40 342)
|
(40 760)
|
(41 155)
|
|
| Selling, General & Administrative |
(11 403)
|
(11 143)
|
(10 936)
|
(10 980)
|
(11 265)
|
(11 946)
|
(12 576)
|
(13 175)
|
(13 577)
|
(14 077)
|
(14 331)
|
(14 634)
|
(15 067)
|
(15 705)
|
(16 409)
|
(16 301)
|
(16 118)
|
(15 720)
|
(15 751)
|
(15 649)
|
(15 508)
|
(20 666)
|
(20 085)
|
(19 790)
|
(19 641)
|
(19 758)
|
(20 214)
|
(20 533)
|
(20 612)
|
(20 677)
|
(21 072)
|
(21 457)
|
(22 151)
|
(22 937)
|
(23 507)
|
(23 765)
|
(23 935)
|
(23 900)
|
(24 133)
|
(24 317)
|
(24 611)
|
(24 943)
|
(25 129)
|
(25 374)
|
(25 366)
|
(25 418)
|
(25 778)
|
(26 141)
|
(26 373)
|
(27 059)
|
(27 312)
|
(27 542)
|
(27 873)
|
(27 942)
|
(27 880)
|
(28 299)
|
(28 405)
|
(28 555)
|
(28 007)
|
(27 605)
|
(28 035)
|
(29 172)
|
(30 290)
|
(32 175)
|
(32 729)
|
(33 363)
|
(34 468)
|
(34 803)
|
(35 776)
|
(36 861)
|
(37 379)
|
(37 797)
|
(38 296)
|
(38 497)
|
(39 099)
|
(39 509)
|
(39 958)
|
(40 038)
|
(40 341)
|
(40 758)
|
(41 152)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(2)
|
0
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(610)
|
(32)
|
(32)
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(1)
|
(1)
|
(2)
|
0
|
0
|
(1)
|
(1)
|
(1)
|
0
|
(2)
|
0
|
(2)
|
(3)
|
|
| Operating Income |
3 425
N/A
|
3 685
+8%
|
3 279
-11%
|
3 585
+9%
|
3 380
-6%
|
3 550
+5%
|
3 551
+0%
|
3 733
+5%
|
3 491
-6%
|
3 162
-9%
|
3 242
+3%
|
3 665
+13%
|
3 685
+1%
|
3 885
+5%
|
3 402
-12%
|
2 743
-19%
|
2 414
-12%
|
2 735
+13%
|
2 685
-2%
|
2 860
+7%
|
2 550
-11%
|
2 244
-12%
|
2 177
-3%
|
2 187
+0%
|
2 369
+8%
|
2 624
+11%
|
2 881
+10%
|
3 110
+8%
|
3 138
+1%
|
2 744
-13%
|
2 428
-12%
|
2 290
-6%
|
1 996
-13%
|
2 307
+16%
|
2 508
+9%
|
3 011
+20%
|
2 773
-8%
|
2 825
+2%
|
2 900
+3%
|
2 865
-1%
|
3 116
+9%
|
3 420
+10%
|
3 405
0%
|
3 470
+2%
|
3 138
-10%
|
3 416
+9%
|
2 807
-18%
|
3 098
+10%
|
3 659
+18%
|
3 768
+3%
|
3 904
+4%
|
3 538
-9%
|
3 716
+5%
|
3 818
+3%
|
3 303
-13%
|
4 013
+21%
|
3 752
-7%
|
3 613
-4%
|
3 323
-8%
|
4 754
+43%
|
7 658
+61%
|
7 405
-3%
|
11 666
+58%
|
11 737
+1%
|
11 812
+1%
|
12 349
+5%
|
12 685
+3%
|
13 370
+5%
|
13 547
+1%
|
12 125
-10%
|
10 775
-11%
|
9 224
-14%
|
7 793
-16%
|
7 496
-4%
|
5 577
-26%
|
5 985
+7%
|
5 531
-8%
|
6 508
+18%
|
6 759
+4%
|
6 390
-5%
|
6 236
-2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(650)
|
(520)
|
(648)
|
(586)
|
(321)
|
(484)
|
(479)
|
(742)
|
(474)
|
(484)
|
(437)
|
(438)
|
(175)
|
(276)
|
(727)
|
(1 090)
|
(1 279)
|
(803)
|
(796)
|
(784)
|
(906)
|
(1 025)
|
(946)
|
(767)
|
(602)
|
(514)
|
(515)
|
(421)
|
(323)
|
(180)
|
(77)
|
(61)
|
309
|
193
|
169
|
301
|
136
|
178
|
244
|
235
|
19
|
(120)
|
(383)
|
(603)
|
(547)
|
(468)
|
(278)
|
(145)
|
(159)
|
(160)
|
(98)
|
1 639
|
1 556
|
1 538
|
1 455
|
(379)
|
(373)
|
(315)
|
(358)
|
(329)
|
(308)
|
(51)
|
102
|
297
|
377
|
338
|
655
|
941
|
390
|
181
|
378
|
94
|
234
|
794
|
671
|
(214)
|
419
|
(327)
|
(784)
|
90
|
40
|
|
| Non-Reccuring Items |
(297)
|
(3 593)
|
(3 601)
|
(3 397)
|
(133)
|
147
|
122
|
212
|
13
|
15
|
(4)
|
284
|
223
|
166
|
(138)
|
(96)
|
(47)
|
(240)
|
(325)
|
(351)
|
(134)
|
(288)
|
(162)
|
(183)
|
(213)
|
(246)
|
(208)
|
(179)
|
(165)
|
78
|
76
|
113
|
(184)
|
(331)
|
(335)
|
(338)
|
(47)
|
(54)
|
(51)
|
(247)
|
(265)
|
(260)
|
(296)
|
(292)
|
(479)
|
(497)
|
(276)
|
(81)
|
121
|
114
|
(102)
|
(680)
|
(669)
|
(614)
|
0
|
0
|
0
|
(694)
|
(750)
|
(1 035)
|
(1 247)
|
(566)
|
(510)
|
(226)
|
(15)
|
(114)
|
(127)
|
(238)
|
(245)
|
(187)
|
(311)
|
(255)
|
(257)
|
(360)
|
(492)
|
(431)
|
(384)
|
(137)
|
(59)
|
(84)
|
(142)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(2)
|
1 549
|
1 847
|
1 557
|
9
|
(289)
|
3
|
1
|
4
|
6
|
9
|
9
|
0
|
8
|
(4)
|
(6)
|
3
|
4
|
4
|
3
|
1
|
0
|
2
|
2
|
3
|
11
|
10
|
13
|
14
|
6
|
6
|
3
|
2
|
0
|
1
|
600
|
599
|
596
|
597
|
(5)
|
(6)
|
(1)
|
1
|
5
|
9
|
6
|
6
|
10
|
7
|
3
|
1
|
(3)
|
0
|
(226)
|
(234)
|
(238)
|
(236)
|
2
|
(1)
|
3
|
(1)
|
(5)
|
(2)
|
(7)
|
(10)
|
(11)
|
1
|
8
|
12
|
17
|
5
|
2
|
3
|
|
| Total Other Income |
(981)
|
(950)
|
(727)
|
(611)
|
(506)
|
(183)
|
(143)
|
80
|
33
|
322
|
(59)
|
(271)
|
(638)
|
(288)
|
(351)
|
(284)
|
(281)
|
(240)
|
(206)
|
(172)
|
(145)
|
(244)
|
(226)
|
(233)
|
(236)
|
(164)
|
(178)
|
(170)
|
(191)
|
(119)
|
(174)
|
(256)
|
(260)
|
(413)
|
(327)
|
(226)
|
(182)
|
(86)
|
(63)
|
(186)
|
(242)
|
(350)
|
(384)
|
(239)
|
(184)
|
(173)
|
(119)
|
(204)
|
(216)
|
(220)
|
(219)
|
(218)
|
(265)
|
(324)
|
(324)
|
(285)
|
(272)
|
(245)
|
(209)
|
(107)
|
(24)
|
(116)
|
(67)
|
(46)
|
(13)
|
425
|
437
|
518
|
677
|
536
|
589
|
512
|
454
|
292
|
477
|
525
|
387
|
480
|
468
|
383
|
502
|
|
| Pre-Tax Income |
1 497
N/A
|
(1 378)
N/A
|
(1 699)
-23%
|
(1 011)
+40%
|
2 420
N/A
|
3 028
+25%
|
3 051
+1%
|
3 283
+8%
|
3 063
-7%
|
4 566
+49%
|
4 589
+1%
|
4 797
+5%
|
3 104
-35%
|
3 198
+3%
|
2 189
-32%
|
1 274
-42%
|
811
-36%
|
1 458
+80%
|
1 367
-6%
|
1 562
+14%
|
1 365
-13%
|
695
-49%
|
839
+21%
|
998
+19%
|
1 321
+32%
|
1 704
+29%
|
1 984
+16%
|
2 343
+18%
|
2 460
+5%
|
2 523
+3%
|
2 255
-11%
|
2 088
-7%
|
1 864
-11%
|
1 767
-5%
|
2 025
+15%
|
2 761
+36%
|
2 694
-2%
|
2 869
+6%
|
3 036
+6%
|
2 670
-12%
|
2 630
-1%
|
2 690
+2%
|
2 343
-13%
|
2 936
+25%
|
2 527
-14%
|
2 874
+14%
|
2 731
-5%
|
2 663
-2%
|
3 399
+28%
|
3 501
+3%
|
3 486
0%
|
4 284
+23%
|
4 347
+1%
|
4 424
+2%
|
4 440
+0%
|
3 359
-24%
|
3 114
-7%
|
2 362
-24%
|
2 007
-15%
|
3 280
+63%
|
6 079
+85%
|
6 446
+6%
|
10 957
+70%
|
11 524
+5%
|
11 925
+3%
|
13 000
+9%
|
13 649
+5%
|
14 594
+7%
|
14 368
-2%
|
12 650
-12%
|
11 429
-10%
|
9 568
-16%
|
8 214
-14%
|
8 211
0%
|
6 234
-24%
|
5 873
-6%
|
5 965
+2%
|
6 541
+10%
|
6 389
-2%
|
6 781
+6%
|
6 639
-2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(687)
|
(895)
|
(737)
|
(988)
|
(1 075)
|
(1 301)
|
(1 338)
|
(1 410)
|
(1 260)
|
(536)
|
(201)
|
(296)
|
(1 022)
|
(1 439)
|
(2 317)
|
(1 504)
|
(1 168)
|
(289)
|
(292)
|
(309)
|
(102)
|
(477)
|
(469)
|
(407)
|
(648)
|
(246)
|
(406)
|
(799)
|
(674)
|
(531)
|
(811)
|
(775)
|
(798)
|
1 112
|
1 145
|
910
|
1 025
|
(1 268)
|
(1 369)
|
(1 267)
|
(1 232)
|
(1 028)
|
(812)
|
(769)
|
(840)
|
(690)
|
(729)
|
(714)
|
(788)
|
(994)
|
(947)
|
(1 242)
|
(1 305)
|
(1 468)
|
(1 365)
|
(1 031)
|
(948)
|
(1 241)
|
(1 162)
|
(1 622)
|
(2 236)
|
(1 650)
|
(2 647)
|
(2 639)
|
(2 935)
|
(3 420)
|
(3 666)
|
(4 159)
|
(4 007)
|
(3 442)
|
(3 054)
|
(2 675)
|
(2 403)
|
(2 599)
|
(2 493)
|
(2 045)
|
(1 980)
|
(1 738)
|
(1 471)
|
(1 389)
|
(1 479)
|
|
| Income from Continuing Operations |
810
|
(2 273)
|
(2 436)
|
(1 999)
|
1 345
|
1 727
|
1 713
|
1 873
|
1 803
|
4 030
|
4 388
|
4 501
|
2 082
|
1 759
|
(128)
|
(230)
|
(357)
|
1 169
|
1 075
|
1 253
|
1 263
|
218
|
370
|
591
|
673
|
1 458
|
1 578
|
1 544
|
1 786
|
1 992
|
1 444
|
1 313
|
1 066
|
2 879
|
3 170
|
3 671
|
3 719
|
1 601
|
1 667
|
1 403
|
1 398
|
1 662
|
1 531
|
2 167
|
1 687
|
2 184
|
2 002
|
1 949
|
2 611
|
2 507
|
2 539
|
3 042
|
3 042
|
2 956
|
3 075
|
2 328
|
2 166
|
1 121
|
845
|
1 658
|
3 843
|
4 796
|
8 310
|
8 885
|
8 990
|
9 580
|
9 983
|
10 435
|
10 361
|
9 208
|
8 375
|
6 893
|
5 811
|
5 612
|
3 741
|
3 828
|
3 985
|
4 803
|
4 918
|
5 392
|
5 160
|
|
| Income to Minority Interest |
(33)
|
(17)
|
(6)
|
(5)
|
(18)
|
(23)
|
(31)
|
(19)
|
(11)
|
(8)
|
(25)
|
(30)
|
(20)
|
(19)
|
(16)
|
(20)
|
(12)
|
(18)
|
(10)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
2
|
2
|
(2)
|
(3)
|
(2)
|
1
|
0
|
(3)
|
0
|
(4)
|
(4)
|
(1)
|
(9)
|
(10)
|
(3)
|
2
|
2
|
12
|
10
|
6
|
1
|
2
|
(1)
|
(5)
|
1
|
(9)
|
(12)
|
(11)
|
(11)
|
(14)
|
(17)
|
(16)
|
(19)
|
(24)
|
(28)
|
(31)
|
(29)
|
(22)
|
(18)
|
(12)
|
(19)
|
(12)
|
(8)
|
(8)
|
|
| Net Income (Common) |
774
N/A
|
(2 294)
N/A
|
(2 444)
-7%
|
(2 007)
+18%
|
1 327
N/A
|
1 703
+28%
|
1 681
-1%
|
1 850
+10%
|
1 792
-3%
|
4 023
+124%
|
4 367
+9%
|
4 468
+2%
|
2 061
-54%
|
1 735
-16%
|
(145)
N/A
|
(252)
-74%
|
(372)
-48%
|
1 150
N/A
|
1 064
-7%
|
1 253
+18%
|
1 261
+1%
|
215
-83%
|
366
+70%
|
586
+60%
|
669
+14%
|
1 457
+118%
|
1 576
+8%
|
1 545
-2%
|
1 786
+16%
|
1 992
+12%
|
1 444
-28%
|
1 313
-9%
|
1 066
-19%
|
2 880
+170%
|
3 171
+10%
|
3 672
+16%
|
3 719
+1%
|
1 603
-57%
|
1 670
+4%
|
1 400
-16%
|
1 395
0%
|
1 659
+19%
|
1 532
-8%
|
2 166
+41%
|
1 681
-22%
|
2 184
+30%
|
1 996
-9%
|
1 945
-3%
|
2 612
+34%
|
2 497
-4%
|
2 528
+1%
|
3 039
+20%
|
3 043
+0%
|
2 959
-3%
|
3 089
+4%
|
2 339
-24%
|
2 172
-7%
|
1 123
-48%
|
847
-25%
|
1 658
+96%
|
3 839
+132%
|
4 797
+25%
|
8 302
+73%
|
8 872
+7%
|
8 979
+1%
|
9 567
+7%
|
9 966
+4%
|
10 416
+5%
|
10 344
-1%
|
9 188
-11%
|
8 350
-9%
|
6 864
-18%
|
5 778
-16%
|
5 582
-3%
|
3 718
-33%
|
3 810
+2%
|
3 971
+4%
|
4 783
+20%
|
4 906
+3%
|
5 384
+10%
|
5 153
-4%
|
|
| EPS (Diluted) |
86
N/A
|
-254.88
N/A
|
-188
+26%
|
-154.38
+18%
|
102.07
N/A
|
131
+28%
|
129.3
-1%
|
142.3
+10%
|
137.84
-3%
|
309.46
+125%
|
335.92
+9%
|
343.69
+2%
|
158.53
-54%
|
144.58
-9%
|
-12.08
N/A
|
-21
-74%
|
-31
-48%
|
95.83
N/A
|
88.66
-7%
|
104.41
+18%
|
105.08
+1%
|
17.91
-83%
|
30.5
+70%
|
48.83
+60%
|
55.75
+14%
|
121.41
+118%
|
131.33
+8%
|
128.75
-2%
|
148.83
+16%
|
166
+12%
|
131.27
-21%
|
119.36
-9%
|
96.9
-19%
|
261.81
+170%
|
288.27
+10%
|
333.81
+16%
|
338.09
+1%
|
139.42
-59%
|
151.81
+9%
|
127.27
-16%
|
126.81
0%
|
72.17
-43%
|
139.27
+93%
|
196.9
+41%
|
152.81
-22%
|
95.03
-38%
|
181.45
+91%
|
176.81
-3%
|
237.45
+34%
|
108.67
-54%
|
229.81
+111%
|
276.27
+20%
|
264.91
-4%
|
128.8
-51%
|
268.94
+109%
|
203.65
-24%
|
189.11
-7%
|
48.89
-74%
|
36.87
-25%
|
72.18
+96%
|
167.14
+132%
|
208.86
+25%
|
361.47
+73%
|
386.31
+7%
|
390.98
+1%
|
416.59
+7%
|
433.98
+4%
|
453.48
+4%
|
450.29
-1%
|
400.02
-11%
|
363.51
-9%
|
298.74
-18%
|
251.44
-16%
|
242.95
-3%
|
161.81
-33%
|
165.76
+2%
|
172.73
+4%
|
208.09
+20%
|
213.42
+3%
|
234.13
+10%
|
231.29
-1%
|
|