Sailor Pen Co Ltd
TSE:7992
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Sailor Pen Co Ltd
TSE:7992
|
JP |
|
COSCO SHIPPING Development Co Ltd
OTC:CITAF
|
CN |
|
Zoo Digital Group PLC
LSE:ZOO
|
UK |
|
L
|
Lakes Blue Energy NL
OTC:LKOLF
|
AU |
|
M
|
Mkango Resources Ltd
OTC:MKNGF
|
CA |
|
Devonian Health Group Inc
OTC:DVHGF
|
CA |
|
Greater Cannabis Company Inc
OTC:GCAN
|
US |
|
C
|
Chinney Investments Ltd
HKEX:216
|
HK |
Income Statement
Earnings Waterfall
Sailor Pen Co Ltd
Income Statement
Sailor Pen Co Ltd
| Mar-2006 | Jun-2006 | Sep-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Mar-2009 | Jun-2009 | Sep-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
|
19
|
0
|
0
|
21
|
0
|
38
|
64
|
50
|
65
|
65
|
71
|
64
|
64
|
64
|
64
|
64
|
63
|
63
|
63
|
63
|
62
|
59
|
56
|
55
|
49
|
46
|
44
|
41
|
42
|
41
|
40
|
39
|
37
|
35
|
34
|
32
|
31
|
30
|
30
|
29
|
29
|
29
|
30
|
30
|
30
|
30
|
30
|
29
|
27
|
24
|
22
|
19
|
19
|
18
|
18
|
17
|
17
|
18
|
18
|
19
|
20
|
21
|
22
|
0
|
0
|
0
|
0
|
|
| Revenue |
6 369
N/A
|
6 601
+4%
|
7 002
+6%
|
7 309
+4%
|
7 159
-2%
|
6 561
-8%
|
6 201
-5%
|
6 278
+1%
|
6 252
0%
|
5 780
-8%
|
5 120
-11%
|
4 700
-8%
|
4 613
-2%
|
4 661
+1%
|
4 698
+1%
|
6 614
+41%
|
6 888
+4%
|
6 593
-4%
|
6 669
+1%
|
6 605
-1%
|
6 397
-3%
|
6 542
+2%
|
6 668
+2%
|
6 452
-3%
|
6 193
-4%
|
6 031
-3%
|
5 609
-7%
|
5 525
-1%
|
5 803
+5%
|
5 918
+2%
|
6 128
+4%
|
6 172
+1%
|
6 145
0%
|
6 155
+0%
|
6 090
-1%
|
6 118
+0%
|
6 027
-1%
|
5 991
-1%
|
6 089
+2%
|
5 979
-2%
|
6 042
+1%
|
5 968
-1%
|
5 742
-4%
|
5 694
-1%
|
5 625
-1%
|
5 611
0%
|
5 470
-3%
|
5 400
-1%
|
5 171
-4%
|
5 207
+1%
|
5 273
+1%
|
5 326
+1%
|
5 318
0%
|
4 894
-8%
|
4 790
-2%
|
4 799
+0%
|
4 949
+3%
|
5 201
+5%
|
8 022
+54%
|
5 389
-33%
|
7 819
+45%
|
7 875
+1%
|
5 214
-34%
|
5 029
-4%
|
4 873
-3%
|
4 703
-3%
|
4 652
-1%
|
4 559
-2%
|
4 503
-1%
|
4 494
0%
|
4 378
-3%
|
4 678
+7%
|
4 815
+3%
|
4 701
-2%
|
4 558
-3%
|
4 301
-6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 727)
|
(4 897)
|
(5 038)
|
(5 267)
|
(5 126)
|
(4 741)
|
(4 464)
|
(4 512)
|
(4 471)
|
(4 094)
|
(3 714)
|
(3 485)
|
(3 511)
|
(3 528)
|
(3 474)
|
(4 885)
|
(5 072)
|
(4 906)
|
(5 034)
|
(5 122)
|
(4 918)
|
(4 935)
|
(5 008)
|
(4 671)
|
(4 586)
|
(4 498)
|
(4 156)
|
(4 138)
|
(4 265)
|
(4 342)
|
(4 539)
|
(4 554)
|
(4 507)
|
(4 485)
|
(4 394)
|
(4 455)
|
(4 365)
|
(4 365)
|
(4 430)
|
(4 252)
|
(4 308)
|
(4 280)
|
(4 123)
|
(4 137)
|
(4 096)
|
(4 059)
|
(3 982)
|
(3 960)
|
(3 794)
|
(3 827)
|
(3 852)
|
(3 861)
|
(3 802)
|
(3 497)
|
(3 434)
|
(3 359)
|
(3 502)
|
(3 602)
|
(5 446)
|
(3 689)
|
(5 345)
|
(5 402)
|
(3 577)
|
(3 427)
|
(3 321)
|
(3 285)
|
(3 257)
|
(3 266)
|
(3 283)
|
(3 288)
|
(3 212)
|
(3 330)
|
(3 324)
|
(3 177)
|
(3 084)
|
(2 900)
|
|
| Gross Profit |
1 642
N/A
|
1 704
+4%
|
1 964
+15%
|
2 042
+4%
|
2 032
0%
|
1 820
-10%
|
1 737
-5%
|
1 767
+2%
|
1 781
+1%
|
1 686
-5%
|
1 406
-17%
|
1 215
-14%
|
1 101
-9%
|
1 133
+3%
|
1 224
+8%
|
1 729
+41%
|
1 815
+5%
|
1 687
-7%
|
1 636
-3%
|
1 483
-9%
|
1 480
0%
|
1 607
+9%
|
1 660
+3%
|
1 781
+7%
|
1 608
-10%
|
1 534
-5%
|
1 453
-5%
|
1 387
-5%
|
1 538
+11%
|
1 576
+2%
|
1 589
+1%
|
1 619
+2%
|
1 638
+1%
|
1 670
+2%
|
1 696
+2%
|
1 663
-2%
|
1 662
0%
|
1 626
-2%
|
1 660
+2%
|
1 727
+4%
|
1 734
+0%
|
1 688
-3%
|
1 618
-4%
|
1 557
-4%
|
1 529
-2%
|
1 552
+2%
|
1 488
-4%
|
1 440
-3%
|
1 376
-4%
|
1 381
+0%
|
1 421
+3%
|
1 465
+3%
|
1 516
+4%
|
1 397
-8%
|
1 356
-3%
|
1 440
+6%
|
1 447
+1%
|
1 599
+10%
|
2 575
+61%
|
1 700
-34%
|
2 475
+46%
|
2 473
0%
|
1 637
-34%
|
1 602
-2%
|
1 552
-3%
|
1 418
-9%
|
1 395
-2%
|
1 293
-7%
|
1 220
-6%
|
1 206
-1%
|
1 166
-3%
|
1 348
+16%
|
1 491
+11%
|
1 524
+2%
|
1 474
-3%
|
1 401
-5%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 910)
|
(1 960)
|
(1 997)
|
(1 995)
|
(1 997)
|
(1 915)
|
(1 921)
|
(1 946)
|
(1 999)
|
(1 835)
|
(1 660)
|
(1 498)
|
(1 491)
|
(1 470)
|
(1 470)
|
(1 988)
|
(2 022)
|
(2 037)
|
(2 046)
|
(2 073)
|
(1 990)
|
(1 937)
|
(1 879)
|
(1 734)
|
(1 713)
|
(1 681)
|
(1 633)
|
(1 675)
|
(1 689)
|
(1 645)
|
(1 658)
|
(1 710)
|
(1 694)
|
(1 742)
|
(1 727)
|
(1 711)
|
(1 798)
|
(1 773)
|
(1 718)
|
(1 680)
|
(1 678)
|
(1 653)
|
(1 597)
|
(1 541)
|
(1 502)
|
(1 512)
|
(1 497)
|
(1 512)
|
(1 480)
|
(1 493)
|
(1 511)
|
(1 486)
|
(1 596)
|
(1 566)
|
(1 550)
|
(1 515)
|
(1 533)
|
(1 572)
|
(2 400)
|
(1 591)
|
(2 375)
|
(2 379)
|
(1 612)
|
(1 751)
|
(1 786)
|
(1 762)
|
(1 765)
|
(1 634)
|
(2 815)
|
(1 632)
|
(1 609)
|
(1 618)
|
(2 565)
|
(2 529)
|
(2 516)
|
(1 600)
|
|
| Selling, General & Administrative |
(1 910)
|
(1 947)
|
(1 997)
|
(1 995)
|
(1 998)
|
(1 915)
|
(1 921)
|
(1 945)
|
(1 999)
|
(1 828)
|
(1 661)
|
(1 480)
|
(1 471)
|
(1 453)
|
(1 455)
|
(1 971)
|
(2 012)
|
(2 026)
|
(2 039)
|
(2 060)
|
(1 978)
|
(1 929)
|
(1 871)
|
(1 718)
|
(1 713)
|
(1 681)
|
(1 633)
|
(1 660)
|
(1 683)
|
(1 645)
|
(1 658)
|
(1 700)
|
(1 694)
|
(1 742)
|
(1 727)
|
(1 700)
|
(1 711)
|
(1 686)
|
(1 718)
|
(1 670)
|
(1 666)
|
(1 654)
|
(1 597)
|
(1 521)
|
(1 528)
|
(1 512)
|
(1 497)
|
(1 493)
|
(1 480)
|
(1 493)
|
(1 511)
|
(1 467)
|
(1 509)
|
(1 479)
|
(1 461)
|
(1 507)
|
(1 536)
|
(1 572)
|
(2 400)
|
(1 579)
|
(2 358)
|
(2 365)
|
(1 612)
|
(1 734)
|
(1 763)
|
(1 762)
|
(1 765)
|
(1 611)
|
(1 617)
|
(1 632)
|
(1 609)
|
(1 609)
|
(1 653)
|
(1 633)
|
(1 620)
|
(1 600)
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(12)
|
(18)
|
(20)
|
(17)
|
(15)
|
(17)
|
(10)
|
(11)
|
(7)
|
(12)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(19)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(17)
|
0
|
0
|
0
|
(24)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
(13)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
13
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
(8)
|
(7)
|
0
|
0
|
0
|
0
|
0
|
(7)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(87)
|
(87)
|
0
|
0
|
(13)
|
0
|
0
|
(0)
|
27
|
0
|
0
|
(0)
|
(0)
|
0
|
(0)
|
0
|
(86)
|
(86)
|
(89)
|
0
|
3
|
(0)
|
(0)
|
(0)
|
(17)
|
(14)
|
0
|
0
|
(23)
|
0
|
0
|
0
|
(1 197)
|
0
|
0
|
0
|
(912)
|
(896)
|
(896)
|
0
|
|
| Operating Income |
(267)
N/A
|
(257)
+4%
|
(33)
+87%
|
47
N/A
|
36
-24%
|
(95)
N/A
|
(184)
-94%
|
(179)
+3%
|
(218)
-22%
|
(149)
+32%
|
(255)
-71%
|
(283)
-11%
|
(389)
-37%
|
(337)
+13%
|
(246)
+27%
|
(259)
-5%
|
(207)
+20%
|
(350)
-70%
|
(410)
-17%
|
(590)
-44%
|
(510)
+14%
|
(330)
+35%
|
(219)
+34%
|
47
N/A
|
(105)
N/A
|
(147)
-40%
|
(179)
-22%
|
(287)
-60%
|
(152)
+47%
|
(69)
+55%
|
(68)
+0%
|
(91)
-33%
|
(55)
+39%
|
(72)
-29%
|
(31)
+57%
|
(47)
-54%
|
(137)
-188%
|
(146)
-7%
|
(58)
+61%
|
47
N/A
|
55
+18%
|
35
-38%
|
22
-38%
|
16
-25%
|
27
+67%
|
40
+49%
|
(8)
N/A
|
(71)
-743%
|
(104)
-45%
|
(112)
-8%
|
(89)
+20%
|
(21)
+76%
|
(79)
-277%
|
(169)
-113%
|
(194)
-15%
|
(75)
+61%
|
(86)
-14%
|
27
N/A
|
175
+547%
|
109
-38%
|
100
-8%
|
94
-6%
|
25
-73%
|
(148)
N/A
|
(234)
-58%
|
(343)
-47%
|
(370)
-8%
|
(342)
+8%
|
(1 595)
-367%
|
(425)
+73%
|
(442)
-4%
|
(270)
+39%
|
(1 074)
-298%
|
(1 005)
+6%
|
(1 042)
-4%
|
(199)
+81%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
49
|
49
|
25
|
(25)
|
(41)
|
(71)
|
(115)
|
(98)
|
(92)
|
(64)
|
(45)
|
(72)
|
(75)
|
(74)
|
(40)
|
(42)
|
(26)
|
(16)
|
(16)
|
(28)
|
(38)
|
(33)
|
64
|
(14)
|
(18)
|
(20)
|
(11)
|
(25)
|
(15)
|
(18)
|
(13)
|
(3)
|
38
|
109
|
106
|
88
|
39
|
(24)
|
(23)
|
(37)
|
(38)
|
(43)
|
(24)
|
(35)
|
(40)
|
(40)
|
(31)
|
(30)
|
(23)
|
(26)
|
(20)
|
(22)
|
(17)
|
(8)
|
(14)
|
(13)
|
(7)
|
(8)
|
(8)
|
(18)
|
(24)
|
(29)
|
(19)
|
(24)
|
(25)
|
(17)
|
(17)
|
|
| Non-Reccuring Items |
(53)
|
48
|
(22)
|
2
|
(8)
|
10
|
69
|
79
|
125
|
32
|
27
|
(23)
|
10
|
100
|
(701)
|
(730)
|
(767)
|
(857)
|
(57)
|
(51)
|
(30)
|
(46)
|
(46)
|
(82)
|
(82)
|
(49)
|
(49)
|
(7)
|
0
|
(7)
|
87
|
(36)
|
73
|
58
|
(36)
|
(72)
|
0
|
0
|
(107)
|
(13)
|
0
|
4
|
24
|
26
|
0
|
39
|
7
|
45
|
55
|
25
|
60
|
(76)
|
0
|
0
|
0
|
3
|
0
|
(0)
|
(4)
|
(14)
|
0
|
0
|
(11)
|
(23)
|
0
|
(33)
|
(36)
|
(1 197)
|
0
|
(1 204)
|
(1 200)
|
(912)
|
0
|
0
|
0
|
(9)
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(2)
|
(7)
|
(6)
|
0
|
(7)
|
(2)
|
(1)
|
(1)
|
(1)
|
0
|
(0)
|
(0)
|
2
|
0
|
0
|
0
|
0
|
2
|
2
|
2
|
0
|
41
|
41
|
39
|
39
|
0
|
0
|
0
|
0
|
0
|
(25)
|
(25)
|
(25)
|
0
|
(22)
|
(22)
|
(22)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(53)
|
(124)
|
35
|
56
|
78
|
(26)
|
(61)
|
(68)
|
(35)
|
(7)
|
(14)
|
(3)
|
(1)
|
(11)
|
(19)
|
(28)
|
(45)
|
(39)
|
(42)
|
(33)
|
(6)
|
(6)
|
(3)
|
(33)
|
(12)
|
(7)
|
(5)
|
(9)
|
(98)
|
(114)
|
(114)
|
(115)
|
(30)
|
(23)
|
(26)
|
(19)
|
(14)
|
(8)
|
(5)
|
(4)
|
11
|
14
|
17
|
2
|
(22)
|
(2)
|
1
|
(1)
|
(24)
|
1
|
(1)
|
1
|
14
|
13
|
(6)
|
(18)
|
(17)
|
(13)
|
15
|
13
|
25
|
22
|
14
|
14
|
10
|
15
|
21
|
21
|
21
|
76
|
72
|
72
|
72
|
22
|
23
|
26
|
|
| Pre-Tax Income |
(373)
N/A
|
(333)
+11%
|
(20)
+94%
|
105
N/A
|
105
N/A
|
(111)
N/A
|
(176)
-59%
|
(168)
+5%
|
(128)
+24%
|
(74)
+42%
|
(195)
-162%
|
(287)
-48%
|
(412)
-43%
|
(295)
+28%
|
(1 037)
-252%
|
(1 140)
-10%
|
(1 119)
+2%
|
(1 339)
-20%
|
(575)
+57%
|
(721)
-26%
|
(618)
+14%
|
(457)
+26%
|
(342)
+25%
|
(106)
+69%
|
(241)
-127%
|
(229)
+5%
|
(249)
-9%
|
(318)
-28%
|
(276)
+13%
|
(224)
+19%
|
(127)
+44%
|
(178)
-41%
|
14
N/A
|
(14)
N/A
|
(73)
-432%
|
(110)
-51%
|
(177)
-61%
|
(171)
+4%
|
(187)
-10%
|
17
N/A
|
64
+283%
|
66
+3%
|
146
+120%
|
125
-14%
|
93
-26%
|
95
+2%
|
(46)
N/A
|
(71)
-54%
|
(110)
-54%
|
(124)
-13%
|
(73)
+41%
|
(120)
-65%
|
(100)
+17%
|
(196)
-96%
|
(240)
-22%
|
(121)
+49%
|
(132)
-9%
|
(9)
+93%
|
161
N/A
|
89
-44%
|
104
+16%
|
100
-4%
|
20
-79%
|
(171)
N/A
|
(237)
-38%
|
(369)
-55%
|
(393)
-7%
|
(1 528)
-289%
|
(1 593)
-4%
|
(1 578)
+1%
|
(1 601)
-1%
|
(1 129)
+30%
|
(1 026)
+9%
|
(1 009)
+2%
|
(1 035)
-3%
|
(199)
+81%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(7)
|
10
|
(11)
|
(11)
|
(14)
|
(14)
|
(15)
|
(15)
|
(16)
|
(16)
|
(16)
|
(16)
|
(15)
|
(15)
|
82
|
75
|
73
|
75
|
(21)
|
(25)
|
(24)
|
(25)
|
(25)
|
(20)
|
(20)
|
(36)
|
(36)
|
(38)
|
(39)
|
(22)
|
(19)
|
(25)
|
(25)
|
(35)
|
(33)
|
(32)
|
(34)
|
(24)
|
(28)
|
(30)
|
(30)
|
(30)
|
(31)
|
(20)
|
(19)
|
(21)
|
(21)
|
(19)
|
(19)
|
(19)
|
(18)
|
(19)
|
(18)
|
(24)
|
(30)
|
(15)
|
(15)
|
(8)
|
(9)
|
(35)
|
(51)
|
(47)
|
(40)
|
(20)
|
(13)
|
(18)
|
(16)
|
18
|
19
|
20
|
19
|
(17)
|
(19)
|
(19)
|
(21)
|
(19)
|
|
| Income from Continuing Operations |
(380)
|
(323)
|
(31)
|
94
|
91
|
(125)
|
(191)
|
(183)
|
(144)
|
(91)
|
(210)
|
(303)
|
(427)
|
(310)
|
(956)
|
(1 065)
|
(1 046)
|
(1 264)
|
(596)
|
(746)
|
(641)
|
(482)
|
(367)
|
(126)
|
(261)
|
(265)
|
(286)
|
(357)
|
(314)
|
(246)
|
(145)
|
(203)
|
(11)
|
(49)
|
(106)
|
(142)
|
(211)
|
(195)
|
(215)
|
(13)
|
34
|
36
|
115
|
105
|
73
|
74
|
(67)
|
(91)
|
(129)
|
(143)
|
(91)
|
(139)
|
(119)
|
(220)
|
(269)
|
(137)
|
(147)
|
(17)
|
151
|
54
|
52
|
53
|
(20)
|
(191)
|
(250)
|
(386)
|
(409)
|
(1 510)
|
(1 574)
|
(1 559)
|
(1 582)
|
(1 145)
|
(1 045)
|
(1 029)
|
(1 056)
|
(218)
|
|
| Income to Minority Interest |
4
|
(21)
|
(30)
|
(44)
|
(24)
|
(19)
|
(9)
|
(8)
|
(2)
|
(1)
|
1
|
(3)
|
1
|
(7)
|
(12)
|
(2)
|
(18)
|
(8)
|
(3)
|
(4)
|
6
|
5
|
5
|
0
|
(8)
|
(11)
|
(9)
|
(3)
|
16
|
1
|
(16)
|
(3)
|
(18)
|
(1)
|
(4)
|
(9)
|
(10)
|
(21)
|
(32)
|
(11)
|
(11)
|
(1)
|
31
|
(6)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(3)
|
(4)
|
(3)
|
(3)
|
(1)
|
(1)
|
0
|
1
|
1
|
0
|
(0)
|
(2)
|
(2)
|
(3)
|
(4)
|
|
| Net Income (Common) |
(377)
N/A
|
(344)
+9%
|
(62)
+82%
|
50
N/A
|
66
+33%
|
(146)
N/A
|
(204)
-39%
|
(193)
+5%
|
(147)
+24%
|
(91)
+38%
|
(211)
-132%
|
(306)
-45%
|
(427)
-40%
|
(316)
+26%
|
(967)
-206%
|
(1 067)
-10%
|
(1 064)
+0%
|
(1 273)
-20%
|
(598)
+53%
|
(750)
-25%
|
(635)
+15%
|
(476)
+25%
|
(362)
+24%
|
(126)
+65%
|
(269)
-114%
|
(276)
-2%
|
(295)
-7%
|
(359)
-22%
|
(298)
+17%
|
(245)
+18%
|
(161)
+34%
|
(209)
-30%
|
(29)
+86%
|
(50)
-70%
|
(110)
-122%
|
(151)
-37%
|
(220)
-46%
|
(215)
+2%
|
(247)
-15%
|
(24)
+90%
|
23
N/A
|
36
+56%
|
146
+310%
|
100
-31%
|
73
-26%
|
74
+1%
|
(67)
N/A
|
(91)
-35%
|
(129)
-42%
|
(143)
-11%
|
(91)
+36%
|
(139)
-53%
|
(119)
+15%
|
(220)
-86%
|
(269)
-22%
|
(137)
+49%
|
(148)
-8%
|
(17)
+88%
|
151
N/A
|
54
-65%
|
51
-4%
|
50
-3%
|
(23)
N/A
|
(194)
-725%
|
(253)
-30%
|
(388)
-53%
|
(410)
-6%
|
(1 510)
-268%
|
(1 574)
-4%
|
(1 557)
+1%
|
(1 582)
-2%
|
(1 146)
+28%
|
(1 047)
+9%
|
(1 031)
+2%
|
(1 059)
-3%
|
(222)
+79%
|
|
| EPS (Diluted) |
-67.33
N/A
|
-60.26
+11%
|
-11.69
+81%
|
9.16
N/A
|
11.16
+22%
|
-26.54
N/A
|
-36.33
-37%
|
-33.91
+7%
|
-26.25
+23%
|
-16.23
+38%
|
-36.92
-127%
|
-54.58
-48%
|
-69.93
-28%
|
-51.86
+26%
|
-158.59
-206%
|
-177.83
-12%
|
-156.39
+12%
|
-179.22
-15%
|
-83.06
+54%
|
-107.14
-29%
|
-88.23
+18%
|
-66.16
+25%
|
-50.26
+24%
|
-18
+64%
|
-34.97
-94%
|
-34.87
+0%
|
-36.39
-4%
|
-44.87
-23%
|
-33.14
+26%
|
-20.39
+38%
|
-13.16
+35%
|
-18.36
-40%
|
-2.34
+87%
|
-3.99
-71%
|
-8.8
-121%
|
-12.11
-38%
|
-17.64
-46%
|
-17.23
+2%
|
-19.78
-15%
|
-1.93
+90%
|
1.82
N/A
|
2.85
+57%
|
11.65
+309%
|
7.98
-32%
|
5.87
-26%
|
5.4
-8%
|
-4.65
N/A
|
-6.57
-41%
|
-8.83
-34%
|
-9.79
-11%
|
-6.25
+36%
|
-9.54
-53%
|
-8.12
+15%
|
-15.08
-86%
|
-18.44
-22%
|
-9.37
+49%
|
-4.98
+47%
|
-0.58
+88%
|
5.1
N/A
|
1.81
-65%
|
3.51
+94%
|
2.15
-39%
|
-0.82
N/A
|
-8.13
-891%
|
-8.53
-5%
|
-13.07
-53%
|
-13.84
-6%
|
-50.94
-268%
|
-53.08
-4%
|
-52.54
+1%
|
-53.37
-2%
|
-38.65
+28%
|
-35.34
+9%
|
-34.78
+2%
|
-35.72
-3%
|
-7.48
+79%
|
|