Shin Kong Financial Holding Co Ltd
TWSE:2888
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Shin Kong Financial Holding Co Ltd
TWSE:2888
|
TW |
|
Inox Wind Ltd
NSE:INOXWIND
|
IN |
|
Variman Global Enterprises Ltd
BSE:540570
|
IN |
|
P
|
Pa Shun International Holdings Ltd
HKEX:574
|
HK |
|
Guangdong Huicheng Vacuum Technology Co Ltd
SZSE:301392
|
CN |
|
DiaSorin SpA
OTC:DSRLF
|
IT |
|
L
|
Lypsa Gems & Jewellery Ltd
NSE:LYPSAGEMS
|
IN |
|
Intco Medical Technology Co Ltd
SZSE:300677
|
CN |
|
K3 Business Technology Group PLC
LSE:KBT
|
UK |
Income Statement
Income Statement
Shin Kong Financial Holding Co Ltd
| 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 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
5 821
|
4 333
|
3 735
|
3 899
|
4 232
|
3 486
|
4 682
|
4 793
|
4 996
|
5 257
|
5 420
|
5 885
|
6 154
|
6 530
|
7 138
|
7 339
|
7 578
|
7 085
|
6 040
|
5 142
|
3 894
|
3 257
|
2 929
|
2 845
|
2 988
|
3 225
|
3 513
|
3 786
|
4 128
|
3 295
|
3 619
|
3 827
|
5 172
|
5 340
|
5 422
|
5 534
|
5 606
|
5 653
|
5 770
|
5 912
|
6 024
|
6 127
|
6 200
|
6 225
|
6 174
|
6 014
|
5 735
|
5 352
|
5 120
|
5 020
|
5 057
|
5 223
|
5 363
|
5 483
|
5 613
|
5 919
|
6 319
|
6 796
|
7 308
|
7 634
|
7 779
|
7 758
|
7 410
|
6 890
|
6 307
|
5 731
|
5 385
|
5 204
|
5 132
|
5 154
|
5 474
|
6 501
|
8 814
|
11 532
|
14 245
|
16 403
|
17 615
|
18 740
|
19 638
|
20 451
|
21 015
|
0
|
|
| Gross Premiums Earned |
188 375
|
40 649
|
40 561
|
41 127
|
183 817
|
45 357
|
48 239
|
50 676
|
203 733
|
56 521
|
72 572
|
78 492
|
227 916
|
79 303
|
67 524
|
70 750
|
235 414
|
80 378
|
80 689
|
76 700
|
242 742
|
36 283
|
48 221
|
32 162
|
291 437
|
83 125
|
53 981
|
43 493
|
0
|
45 066
|
96 760
|
153 936
|
(99 399)
|
183 857
|
176 633
|
173 237
|
177 703
|
192 146
|
201 674
|
218 377
|
221 357
|
235 703
|
241 028
|
234 747
|
230 137
|
225 702
|
242 758
|
261 330
|
272 086
|
281 932
|
287 073
|
284 164
|
289 511
|
291 535
|
291 348
|
294 968
|
309 976
|
317 865
|
327 286
|
321 201
|
325 754
|
314 415
|
383 495
|
384 756
|
307 733
|
284 809
|
193 253
|
181 356
|
249 234
|
239 699
|
218 666
|
201 783
|
188 158
|
174 415
|
175 426
|
170 120
|
169 648
|
169 813
|
176 169
|
179 054
|
198 103
|
194 446
|
|
| Revenue |
231 734
N/A
|
105 583
-54%
|
106 066
+0%
|
107 143
+1%
|
261 567
+144%
|
112 845
-57%
|
132 197
+17%
|
146 014
+10%
|
309 805
+112%
|
170 405
-45%
|
206 037
+21%
|
231 981
+13%
|
395 135
+70%
|
282 676
-28%
|
283 746
+0%
|
280 482
-1%
|
431 828
+54%
|
231 278
-46%
|
200 544
-13%
|
194 482
-3%
|
367 526
+89%
|
162 703
-56%
|
176 550
+9%
|
170 707
-3%
|
444 736
+161%
|
200 870
-55%
|
180 928
-10%
|
166 869
-8%
|
87 387
-48%
|
107 096
+23%
|
139 101
+30%
|
176 669
+27%
|
45 742
-74%
|
259 743
+468%
|
248 498
-4%
|
245 282
-1%
|
242 625
-1%
|
254 735
+5%
|
284 080
+12%
|
286 600
+1%
|
271 673
-5%
|
305 163
+12%
|
306 485
+0%
|
252 105
-18%
|
279 197
+11%
|
283 546
+2%
|
296 715
+5%
|
402 717
+36%
|
383 727
-5%
|
440 824
+15%
|
443 491
+1%
|
422 606
-5%
|
472 010
+12%
|
453 544
-4%
|
402 234
-11%
|
405 202
+1%
|
391 026
-3%
|
363 149
-7%
|
430 227
+18%
|
430 786
+0%
|
483 429
+12%
|
475 660
-2%
|
598 063
+26%
|
625 216
+5%
|
502 619
-20%
|
596 346
+19%
|
482 020
-19%
|
441 706
-8%
|
419 600
-5%
|
367 856
-12%
|
267 104
-27%
|
166 366
-38%
|
168 032
+1%
|
200 095
+19%
|
215 083
+7%
|
239 101
+11%
|
263 172
+10%
|
215 852
-18%
|
255 847
+19%
|
340 729
+33%
|
251 804
-26%
|
283 831
+13%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(228 872)
|
(84 380)
|
(89 149)
|
(93 812)
|
(254 373)
|
(113 232)
|
(125 647)
|
(137 221)
|
(299 171)
|
(165 858)
|
(201 230)
|
(223 089)
|
(381 437)
|
(262 263)
|
(258 406)
|
(261 953)
|
(437 863)
|
(246 928)
|
(222 576)
|
(214 078)
|
(379 001)
|
(150 064)
|
(160 935)
|
(147 345)
|
(417 368)
|
(153 302)
|
(125 309)
|
(113 843)
|
(55 910)
|
(89 061)
|
(127 454)
|
(171 598)
|
(25 873)
|
(243 620)
|
(237 668)
|
(234 089)
|
(231 163)
|
(250 308)
|
(278 068)
|
(279 160)
|
(262 728)
|
(293 772)
|
(294 432)
|
(247 562)
|
(271 995)
|
(283 052)
|
(298 238)
|
(396 922)
|
(379 274)
|
(437 992)
|
(435 995)
|
(413 399)
|
(465 612)
|
(430 696)
|
(382 650)
|
(383 117)
|
(374 637)
|
(352 299)
|
(413 865)
|
(410 622)
|
(463 106)
|
(453 221)
|
(577 511)
|
(605 855)
|
(497 095)
|
(580 276)
|
(471 740)
|
(433 449)
|
(404 246)
|
(352 812)
|
(251 676)
|
(144 411)
|
(294 678)
|
(207 338)
|
(225 022)
|
(253 789)
|
(276 312)
|
(212 115)
|
(246 767)
|
(303 574)
|
(323 036)
|
(323 518)
|
|
| Selling, General & Administrative |
0
|
(3 811)
|
(10 250)
|
(16 257)
|
0
|
(27 653)
|
(28 649)
|
(33 175)
|
(21 130)
|
(31 663)
|
(30 183)
|
(25 440)
|
(21 828)
|
(24 185)
|
(24 364)
|
(24 410)
|
(22 738)
|
(22 948)
|
(22 741)
|
(23 143)
|
(21 932)
|
(23 719)
|
(23 217)
|
(22 497)
|
(20 265)
|
(20 895)
|
(20 677)
|
(20 353)
|
(19 562)
|
(22 023)
|
(23 973)
|
(25 773)
|
(21 607)
|
(27 511)
|
(27 306)
|
(27 182)
|
(27 819)
|
(28 970)
|
(30 776)
|
(34 016)
|
(34 092)
|
(34 889)
|
(34 734)
|
(32 788)
|
(33 301)
|
(32 844)
|
(35 005)
|
(36 885)
|
(37 091)
|
(38 623)
|
(37 254)
|
(36 760)
|
(37 368)
|
(37 890)
|
(37 560)
|
(37 593)
|
(37 981)
|
(37 556)
|
(38 195)
|
(37 396)
|
(37 850)
|
(37 932)
|
(47 337)
|
(47 827)
|
(36 929)
|
(44 728)
|
(34 495)
|
(34 556)
|
(36 260)
|
(36 750)
|
(36 069)
|
(35 196)
|
(33 112)
|
(32 777)
|
(33 932)
|
(34 165)
|
(35 667)
|
(36 560)
|
(38 029)
|
(39 383)
|
(42 219)
|
(47 596)
|
|
| Depreciation & Amortization |
0
|
(410)
|
(821)
|
(1 249)
|
0
|
(1 719)
|
(1 672)
|
(1 682)
|
(1 652)
|
(1 618)
|
(1 671)
|
(1 671)
|
(1 723)
|
(1 788)
|
(1 824)
|
(1 849)
|
(1 861)
|
(1 874)
|
(1 894)
|
(1 901)
|
(1 873)
|
(1 835)
|
(1 805)
|
(1 785)
|
(1 816)
|
(1 852)
|
(1 872)
|
(1 892)
|
(1 874)
|
(1 861)
|
(1 866)
|
(1 855)
|
(1 781)
|
(1 851)
|
(1 862)
|
(1 874)
|
(1 874)
|
(1 876)
|
(1 628)
|
(1 391)
|
(929)
|
(952)
|
(980)
|
(1 009)
|
(1 024)
|
(1 020)
|
(1 001)
|
(988)
|
(965)
|
(956)
|
(957)
|
(950)
|
(968)
|
(988)
|
(1 008)
|
(1 034)
|
(1 052)
|
(1 202)
|
(1 360)
|
(1 532)
|
(1 766)
|
(1 792)
|
(2 276)
|
(2 305)
|
(1 846)
|
(2 319)
|
(1 896)
|
(1 911)
|
(1 899)
|
(1 922)
|
(1 943)
|
(1 952)
|
(2 008)
|
(2 025)
|
(2 045)
|
(2 080)
|
(2 094)
|
(2 109)
|
(2 111)
|
(2 098)
|
(2 082)
|
(2 078)
|
|
| Benefits Claims Loss Adjustment |
(212 993)
|
(210 292)
|
(214 518)
|
(214 925)
|
(226 446)
|
(226 898)
|
(238 351)
|
(253 858)
|
(262 642)
|
(274 599)
|
(310 813)
|
(333 702)
|
(353 222)
|
(382 827)
|
(377 866)
|
(383 539)
|
(411 169)
|
(383 812)
|
(370 460)
|
(363 564)
|
(358 232)
|
(296 812)
|
(311 940)
|
(307 791)
|
(398 390)
|
(250 906)
|
(209 516)
|
(190 664)
|
(12 947)
|
(170 101)
|
(170 735)
|
(155 679)
|
(162 125)
|
(199 718)
|
(192 604)
|
(194 413)
|
(205 069)
|
(214 772)
|
(223 968)
|
(243 246)
|
(253 265)
|
(269 261)
|
(277 198)
|
(272 508)
|
(271 690)
|
(268 378)
|
(286 164)
|
(304 345)
|
(313 908)
|
(325 718)
|
(330 148)
|
(328 889)
|
(334 534)
|
(341 444)
|
(342 884)
|
(350 028)
|
(369 364)
|
(374 475)
|
(388 661)
|
(385 751)
|
(391 020)
|
(389 968)
|
(480 953)
|
(482 101)
|
(381 461)
|
(363 121)
|
(256 353)
|
(246 259)
|
(324 924)
|
(319 846)
|
(300 284)
|
(287 711)
|
(271 869)
|
(260 415)
|
(253 469)
|
(248 392)
|
(252 667)
|
(254 978)
|
(262 508)
|
(263 230)
|
(278 176)
|
(274 982)
|
|
| Other Operating Expenses |
(15 879)
|
130 134
|
136 440
|
138 619
|
(27 927)
|
143 038
|
143 025
|
151 494
|
(13 748)
|
142 024
|
141 439
|
137 726
|
(4 664)
|
146 537
|
145 648
|
147 844
|
(2 096)
|
161 706
|
172 519
|
174 532
|
3 036
|
172 303
|
176 028
|
184 728
|
3 102
|
120 351
|
106 756
|
99 066
|
(21 527)
|
104 924
|
69 120
|
11 709
|
159 642
|
(14 539)
|
(15 896)
|
(10 620)
|
3 598
|
(4 689)
|
(21 695)
|
(506)
|
25 557
|
11 329
|
18 480
|
58 744
|
34 021
|
19 191
|
23 932
|
(54 704)
|
(27 310)
|
(72 695)
|
(67 636)
|
(46 800)
|
(92 742)
|
(50 373)
|
(1 198)
|
5 537
|
33 760
|
60 934
|
14 352
|
14 057
|
(32 470)
|
(23 529)
|
(46 945)
|
(73 622)
|
(76 860)
|
(170 108)
|
(178 996)
|
(150 723)
|
(41 163)
|
5 706
|
86 620
|
180 448
|
12 310
|
87 880
|
64 424
|
30 848
|
14 117
|
81 532
|
55 881
|
1 136
|
(559)
|
1 138
|
|
| Operating Income |
2 862
N/A
|
21 204
+641%
|
16 918
-20%
|
13 331
-21%
|
7 194
-46%
|
(387)
N/A
|
6 551
N/A
|
8 795
+34%
|
10 634
+21%
|
4 549
-57%
|
4 808
+6%
|
8 893
+85%
|
13 699
+54%
|
20 413
+49%
|
25 340
+24%
|
18 529
-27%
|
(6 036)
N/A
|
(15 650)
-159%
|
(22 032)
-41%
|
(19 596)
+11%
|
(11 475)
+41%
|
12 638
N/A
|
15 614
+24%
|
23 361
+50%
|
27 368
+17%
|
47 568
+74%
|
55 619
+17%
|
53 026
-5%
|
31 476
-41%
|
18 035
-43%
|
11 647
-35%
|
5 072
-56%
|
19 869
+292%
|
16 124
-19%
|
10 832
-33%
|
11 193
+3%
|
11 462
+2%
|
4 427
-61%
|
6 011
+36%
|
7 440
+24%
|
8 944
+20%
|
11 391
+27%
|
12 053
+6%
|
4 544
-62%
|
7 202
+59%
|
495
-93%
|
(1 522)
N/A
|
5 795
N/A
|
4 453
-23%
|
2 832
-36%
|
7 495
+165%
|
9 206
+23%
|
6 397
-31%
|
22 846
+257%
|
19 582
-14%
|
22 083
+13%
|
16 390
-26%
|
10 849
-34%
|
16 362
+51%
|
20 164
+23%
|
20 323
+1%
|
22 440
+10%
|
20 551
-8%
|
19 361
-6%
|
5 525
-71%
|
16 069
+191%
|
10 279
-36%
|
8 258
-20%
|
15 355
+86%
|
15 044
-2%
|
15 427
+3%
|
21 955
+42%
|
(90 712)
N/A
|
(7 243)
+92%
|
(9 939)
-37%
|
(14 688)
-48%
|
(70 589)
-381%
|
3 736
N/A
|
10 287
+175%
|
1 124
-89%
|
(71 233)
N/A
|
(75 718)
-6%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(3 401)
|
(13 367)
|
(6 790)
|
(3 672)
|
(11 532)
|
9 716
|
(318)
|
(900)
|
(8 485)
|
3 184
|
5 204
|
1 561
|
(7 063)
|
(23 021)
|
(34 734)
|
(30 861)
|
(23 540)
|
1 111
|
13 995
|
12 613
|
8 677
|
(10 037)
|
(13 812)
|
(17 827)
|
(29 385)
|
(38 656)
|
(46 432)
|
(44 762)
|
(25 039)
|
(9 914)
|
1 132
|
6 540
|
(8 425)
|
(5 341)
|
556
|
1 364
|
1 217
|
1 216
|
1 937
|
1 244
|
1 406
|
1 272
|
1 744
|
1 043
|
664
|
814
|
1 539
|
936
|
1 164
|
1 284
|
(524)
|
3 952
|
3 805
|
3 671
|
4 062
|
(3 126)
|
(3 149)
|
(3 346)
|
(3 248)
|
(2 687)
|
(2 002)
|
(897)
|
(1 236)
|
(323)
|
3 027
|
1 962
|
3 094
|
3 238
|
3 469
|
3 155
|
3 939
|
2 248
|
101 398
|
(3 024)
|
281
|
661
|
57 499
|
(995)
|
7 521
|
4 781
|
90 423
|
76 389
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(682)
|
(2 095)
|
(1 024)
|
(1 208)
|
(5 735)
|
(7 082)
|
(10 357)
|
(11 523)
|
(6 944)
|
(7 126)
|
(3 944)
|
(2 614)
|
(3 021)
|
(986)
|
(893)
|
(882)
|
(87)
|
(81)
|
(95)
|
(86)
|
(295)
|
(301)
|
0
|
0
|
(152)
|
(149)
|
(147)
|
0
|
94
|
6
|
24
|
24
|
(16)
|
(77)
|
150
|
145
|
96
|
242
|
(5)
|
(159)
|
(489)
|
(489)
|
(489)
|
(351)
|
(21)
|
(27)
|
(95)
|
(781)
|
(367)
|
(2 206)
|
(2 070)
|
(1 359)
|
(1 545)
|
308
|
(1 979)
|
(2 609)
|
(2 882)
|
(59)
|
(260)
|
538
|
543
|
(382)
|
(3 667)
|
(6 986)
|
(7 368)
|
(5 598)
|
(1 749)
|
999
|
1 242
|
726
|
(426)
|
(278)
|
1 873
|
641
|
1 420
|
|
| Total Other Income |
7 230
|
642
|
368
|
297
|
11 966
|
0
|
0
|
0
|
4 386
|
0
|
0
|
0
|
5 400
|
0
|
0
|
0
|
9 064
|
0
|
0
|
0
|
7 728
|
0
|
0
|
0
|
6 770
|
0
|
0
|
0
|
272
|
0
|
0
|
0
|
0
|
6 181
|
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
|
|
| Pre-Tax Income |
6 690
N/A
|
8 479
+27%
|
10 496
+24%
|
9 956
-5%
|
7 629
-23%
|
9 330
+22%
|
6 234
-33%
|
7 213
+16%
|
4 440
-38%
|
6 708
+51%
|
8 803
+31%
|
4 718
-46%
|
4 953
+5%
|
(12 965)
N/A
|
(20 916)
-61%
|
(19 275)
+8%
|
(27 637)
-43%
|
(18 482)
+33%
|
(10 650)
+42%
|
(10 003)
+6%
|
3 944
N/A
|
1 709
-57%
|
920
-46%
|
5 446
+492%
|
4 672
-14%
|
8 816
+89%
|
9 099
+3%
|
7 968
-12%
|
6 408
-20%
|
8 120
+27%
|
12 779
+57%
|
11 460
-10%
|
11 295
-1%
|
16 817
+49%
|
11 387
-32%
|
12 650
+11%
|
12 685
+0%
|
5 666
-55%
|
7 972
+41%
|
8 668
+9%
|
10 273
+19%
|
12 813
+25%
|
13 941
+9%
|
5 681
-59%
|
8 108
+43%
|
1 302
-84%
|
(142)
N/A
|
6 243
N/A
|
5 127
-18%
|
3 628
-29%
|
6 621
+82%
|
13 138
+98%
|
10 176
-23%
|
26 423
+160%
|
22 863
-13%
|
18 590
-19%
|
11 035
-41%
|
5 432
-51%
|
11 755
+116%
|
15 932
+36%
|
18 630
+17%
|
19 564
+5%
|
16 706
-15%
|
16 155
-3%
|
8 492
-47%
|
17 771
+109%
|
13 911
-22%
|
12 039
-13%
|
18 442
+53%
|
14 533
-21%
|
12 380
-15%
|
16 836
+36%
|
5 088
-70%
|
(12 016)
N/A
|
(8 659)
+28%
|
(12 785)
-48%
|
(12 364)
+3%
|
2 315
N/A
|
17 529
+657%
|
7 779
-56%
|
19 832
+155%
|
2 091
-89%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(209)
|
(650)
|
(789)
|
(855)
|
(465)
|
44
|
(261)
|
(401)
|
672
|
(418)
|
403
|
10
|
133
|
3 813
|
4 117
|
5 298
|
5 409
|
2 603
|
765
|
(202)
|
(1 731)
|
(1 685)
|
(1 361)
|
(1 481)
|
(990)
|
(1 279)
|
(585)
|
(306)
|
(575)
|
(321)
|
(1 031)
|
(1 080)
|
(933)
|
(1 926)
|
(1 585)
|
(1 627)
|
(2 117)
|
(1 360)
|
(1 356)
|
(1 862)
|
(2 430)
|
(2 758)
|
(2 824)
|
(962)
|
(1 270)
|
(625)
|
(306)
|
(1 816)
|
(29)
|
1 207
|
984
|
736
|
1 043
|
3 891
|
3 254
|
1 255
|
(556)
|
(5 680)
|
(5 532)
|
(3 369)
|
1 272
|
3 831
|
7 601
|
8 938
|
5 967
|
6 127
|
6 339
|
6 373
|
4 289
|
2 235
|
(350)
|
(5 384)
|
(2 537)
|
1 680
|
1 580
|
3 884
|
5 383
|
2 503
|
2 122
|
5 519
|
1 076
|
3 202
|
|
| Income from Continuing Operations |
6 481
|
7 828
|
9 707
|
9 101
|
7 163
|
9 373
|
5 972
|
6 810
|
5 112
|
6 288
|
9 204
|
4 726
|
5 086
|
(9 154)
|
(16 801)
|
(13 978)
|
(22 228)
|
(15 878)
|
(9 884)
|
(10 203)
|
2 213
|
25
|
(440)
|
3 965
|
3 683
|
7 535
|
8 513
|
7 661
|
5 833
|
7 801
|
11 749
|
10 381
|
10 363
|
14 890
|
9 801
|
11 022
|
10 568
|
4 308
|
6 618
|
6 808
|
7 843
|
10 055
|
11 117
|
4 719
|
6 838
|
677
|
(448)
|
4 427
|
5 099
|
4 837
|
7 606
|
13 875
|
11 219
|
30 313
|
26 118
|
19 845
|
10 479
|
(246)
|
6 224
|
12 563
|
19 901
|
23 395
|
24 307
|
25 093
|
14 459
|
23 898
|
20 250
|
18 412
|
22 730
|
16 768
|
12 030
|
11 452
|
2 551
|
(10 337)
|
(7 079)
|
(8 901)
|
(6 980)
|
4 818
|
19 651
|
13 298
|
20 908
|
5 293
|
|
| Income to Minority Interest |
(110)
|
(139)
|
(168)
|
(195)
|
(108)
|
(102)
|
(109)
|
(109)
|
(116)
|
(123)
|
(118)
|
(123)
|
(78)
|
(64)
|
226
|
285
|
1 206
|
1 082
|
588
|
216
|
(1 083)
|
(1 186)
|
(1 115)
|
(1 237)
|
(1 140)
|
(1 072)
|
(1 062)
|
(613)
|
(341)
|
(566)
|
(322)
|
(483)
|
(551)
|
(423)
|
(552)
|
(505)
|
(582)
|
(588)
|
(960)
|
(901)
|
(1 032)
|
(1 048)
|
(735)
|
(761)
|
(1 058)
|
(866)
|
(1 069)
|
(1 183)
|
(288)
|
(342)
|
(244)
|
(233)
|
(688)
|
(844)
|
(928)
|
(887)
|
(725)
|
(477)
|
(217)
|
(70)
|
(68)
|
(66)
|
(79)
|
(82)
|
(74)
|
(88)
|
(64)
|
(74)
|
(78)
|
(82)
|
(98)
|
(91)
|
(82)
|
(87)
|
(84)
|
(87)
|
(85)
|
(80)
|
(79)
|
(76)
|
(72)
|
(67)
|
|
| Net Income (Common) |
6 372
N/A
|
7 690
+21%
|
9 541
+24%
|
8 908
-7%
|
7 056
-21%
|
10 205
+45%
|
6 796
-33%
|
7 635
+12%
|
5 928
-22%
|
6 166
+4%
|
9 087
+47%
|
4 603
-49%
|
5 008
+9%
|
(9 218)
N/A
|
(16 576)
-80%
|
(13 694)
+17%
|
(21 022)
-54%
|
(14 798)
+30%
|
(9 297)
+37%
|
(9 988)
-7%
|
1 129
N/A
|
(1 161)
N/A
|
(1 555)
-34%
|
2 729
N/A
|
2 543
-7%
|
6 464
+154%
|
7 452
+15%
|
7 048
-5%
|
5 493
-22%
|
7 235
+32%
|
11 428
+58%
|
9 900
-13%
|
9 812
-1%
|
14 469
+47%
|
9 250
-36%
|
10 517
+14%
|
9 986
-5%
|
3 720
-63%
|
5 658
+52%
|
5 907
+4%
|
6 811
+15%
|
9 007
+32%
|
10 382
+15%
|
3 958
-62%
|
5 780
+46%
|
(190)
N/A
|
(1 519)
-699%
|
3 243
N/A
|
4 810
+48%
|
4 494
-7%
|
7 362
+64%
|
13 641
+85%
|
10 531
-23%
|
29 469
+180%
|
25 190
-15%
|
18 958
-25%
|
9 754
-49%
|
(724)
N/A
|
6 006
N/A
|
12 493
+108%
|
19 833
+59%
|
23 329
+18%
|
24 195
+4%
|
24 977
+3%
|
14 352
-43%
|
23 777
+66%
|
20 186
-15%
|
18 077
-10%
|
22 391
+24%
|
16 425
-27%
|
11 143
-32%
|
10 833
-3%
|
1 942
-82%
|
(10 952)
N/A
|
(7 163)
+35%
|
(8 988)
-25%
|
(7 065)
+21%
|
4 737
N/A
|
19 571
+313%
|
13 222
-32%
|
20 836
+58%
|
5 226
-75%
|
|
| EPS (Diluted) |
1.2
N/A
|
1.42
+18%
|
1.68
+18%
|
1.62
-4%
|
1.13
-30%
|
1.63
+44%
|
1.09
-33%
|
1.2
+10%
|
0.92
-23%
|
0.94
+2%
|
1.39
+48%
|
0.74
-47%
|
0.77
+4%
|
-1.52
N/A
|
-2.52
-66%
|
-2.08
+17%
|
-3.25
-56%
|
-2.03
+38%
|
-1.31
+35%
|
-1.26
+4%
|
0.14
N/A
|
-0.13
N/A
|
-0.17
-31%
|
0.28
N/A
|
0.28
N/A
|
0.66
+136%
|
0.77
+17%
|
0.72
-6%
|
0.57
-21%
|
0.75
+32%
|
1.1
+47%
|
0.97
-12%
|
0.98
+1%
|
1.4
+43%
|
0.93
-34%
|
0.96
+3%
|
0.94
-2%
|
0.34
-64%
|
0.49
+44%
|
0.54
+10%
|
0.62
+15%
|
0.78
+26%
|
0.87
+12%
|
0.38
-56%
|
0.52
+37%
|
-0.01
N/A
|
-0.13
-1 200%
|
0.27
N/A
|
0.44
+63%
|
0.44
N/A
|
0.67
+52%
|
1.23
+84%
|
0.95
-23%
|
2.57
+171%
|
2.32
-10%
|
1.74
-25%
|
0.84
-52%
|
-0.06
N/A
|
0.46
N/A
|
0.97
+111%
|
1.52
+57%
|
1.76
+16%
|
1.76
N/A
|
1.8
+2%
|
1.06
-41%
|
1.71
+61%
|
1.45
-15%
|
1.28
-12%
|
1.55
+21%
|
1.11
-28%
|
0.72
-35%
|
0.67
-7%
|
0.12
-82%
|
-0.72
N/A
|
-0.44
+39%
|
-0.52
-18%
|
-0.44
+15%
|
0.27
N/A
|
0.33
+22%
|
0.83
+152%
|
1.25
+51%
|
0.29
-77%
|
|